Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,100.14  
 

Instructions

Enter mortgage loan data into the table above to calculate your monthly payment and produce an amortization table with principal, interest, and remaining balance information for each payment. To enter new amounts, type them into the table and press the "Update" button.

Amortization Schedule

#
PAYMENT
INTEREST
PRINCIPAL
BALANCE
1
1,100.14
903.32
196.82
188,321.18
2
1,100.14
902.37
197.77
188,123.41
3
1,100.14
901.42
198.72
187,924.69
4
1,100.14
900.47
199.67
187,725.02
5
1,100.14
899.52
200.62
187,524.40
6
1,100.14
898.55
201.59
187,322.82
7
1,100.14
897.59
202.55
187,120.26
8
1,100.14
896.62
203.52
186,916.74
9
1,100.14
895.64
204.50
186,712.24
10
1,100.14
894.66
205.48
186,506.77
11
1,100.14
893.68
206.46
186,300.31
12
1,100.14
892.69
207.45
186,092.85
13
1,100.14
891.69
208.45
185,884.41
14
1,100.14
890.70
209.44
185,674.97
15
1,100.14
889.69
210.45
185,464.52
16
1,100.14
888.68
211.46
185,253.06
17
1,100.14
887.67
212.47
185,040.59
18
1,100.14
886.65
213.49
184,827.11
19
1,100.14
885.63
214.51
184,612.60
20
1,100.14
884.60
215.54
184,397.06
21
1,100.14
883.57
216.57
184,180.49
22
1,100.14
882.53
217.61
183,962.88
23
1,100.14
881.49
218.65
183,744.23
24
1,100.14
880.44
219.70
183,524.53
25
1,100.14
879.39
220.75
183,303.78
26
1,100.14
878.33
221.81
183,081.97
27
1,100.14
877.27
222.87
182,859.09
28
1,100.14
876.20
223.94
182,635.15
29
1,100.14
875.13
225.01
182,410.14
30
1,100.14
874.05
226.09
182,184.05
31
1,100.14
872.97
227.17
181,956.88
32
1,100.14
871.88
228.26
181,728.61
33
1,100.14
870.78
229.36
181,499.26
34
1,100.14
869.68
230.46
181,268.80
35
1,100.14
868.58
231.56
181,037.24
36
1,100.14
867.47
232.67
180,804.57
37
1,100.14
866.36
233.78
180,570.78
38
1,100.14
865.24
234.90
180,335.88
39
1,100.14
864.11
236.03
180,099.85
40
1,100.14
862.98
237.16
179,862.69
41
1,100.14
861.84
238.30
179,624.39
42
1,100.14
860.70
239.44
179,384.95
43
1,100.14
859.55
240.59
179,144.36
44
1,100.14
858.40
241.74
178,902.62
45
1,100.14
857.24
242.90
178,659.72
46
1,100.14
856.08
244.06
178,415.66
47
1,100.14
854.91
245.23
178,170.43
48
1,100.14
853.73
246.41
177,924.02
49
1,100.14
852.55
247.59
177,676.44
50
1,100.14
851.37
248.77
177,427.66
51
1,100.14
850.17
249.97
177,177.70
52
1,100.14
848.98
251.16
176,926.53
53
1,100.14
847.77
252.37
176,674.17
54
1,100.14
846.56
253.58
176,420.59
55
1,100.14
845.35
254.79
176,165.80
56
1,100.14
844.13
256.01
175,909.79
57
1,100.14
842.90
257.24
175,652.55
58
1,100.14
841.67
258.47
175,394.08
59
1,100.14
840.43
259.71
175,134.37
60
1,100.14
839.19
260.95
174,873.41
61
1,100.14
837.94
262.20
174,611.21
62
1,100.14
836.68
263.46
174,347.74
63
1,100.14
835.42
264.72
174,083.02
64
1,100.14
834.15
265.99
173,817.03
65
1,100.14
832.87
267.27
173,549.76
66
1,100.14
831.59
268.55
173,281.21
67
1,100.14
830.31
269.83
173,011.38
68
1,100.14
829.01
271.13
172,740.25
69
1,100.14
827.71
272.43
172,467.83
70
1,100.14
826.41
273.73
172,194.10
71
1,100.14
825.10
275.04
171,919.05
72
1,100.14
823.78
276.36
171,642.69
73
1,100.14
822.45
277.69
171,365.01
74
1,100.14
821.12
279.02
171,085.99
75
1,100.14
819.79
280.35
170,805.64
76
1,100.14
818.44
281.70
170,523.94
77
1,100.14
817.09
283.05
170,240.89
78
1,100.14
815.74
284.40
169,956.49
79
1,100.14
814.37
285.77
169,670.73
80
1,100.14
813.01
287.13
169,383.59
81
1,100.14
811.63
288.51
169,095.08
82
1,100.14
810.25
289.89
168,805.19
83
1,100.14
808.86
291.28
168,513.91
84
1,100.14
807.46
292.68
168,221.23
85
1,100.14
806.06
294.08
167,927.15
86
1,100.14
804.65
295.49
167,631.66
87
1,100.14
803.24
296.90
167,334.76
88
1,100.14
801.81
298.33
167,036.43
89
1,100.14
800.38
299.76
166,736.67
90
1,100.14
798.95
301.19
166,435.48
91
1,100.14
797.50
302.64
166,132.84
92
1,100.14
796.05
304.09
165,828.75
93
1,100.14
794.60
305.54
165,523.21
94
1,100.14
793.13
307.01
165,216.20
95
1,100.14
791.66
308.48
164,907.72
96
1,100.14
790.18
309.96
164,597.77
97
1,100.14
788.70
311.44
164,286.32
98
1,100.14
787.21
312.93
163,973.39
99
1,100.14
785.71
314.43
163,658.95
100
1,100.14
784.20
315.94
163,343.01
101
1,100.14
782.69
317.45
163,025.56
102
1,100.14
781.16
318.98
162,706.58
103
1,100.14
779.64
320.50
162,386.08
104
1,100.14
778.10
322.04
162,064.04
105
1,100.14
776.56
323.58
161,740.46
106
1,100.14
775.01
325.13
161,415.32
107
1,100.14
773.45
326.69
161,088.63
108
1,100.14
771.88
328.26
160,760.37
109
1,100.14
770.31
329.83
160,430.54
110
1,100.14
768.73
331.41
160,099.13
111
1,100.14
767.14
333.00
159,766.14
112
1,100.14
765.55
334.59
159,431.54
113
1,100.14
763.94
336.20
159,095.34
114
1,100.14
762.33
337.81
158,757.54
115
1,100.14
760.71
339.43
158,418.11
116
1,100.14
759.09
341.05
158,077.06
117
1,100.14
757.45
342.69
157,734.37
118
1,100.14
755.81
344.33
157,390.04
119
1,100.14
754.16
345.98
157,044.06
120
1,100.14
752.50
347.64
156,696.42
121
1,100.14
750.84
349.30
156,347.12
122
1,100.14
749.16
350.98
155,996.14
123
1,100.14
747.48
352.66
155,643.48
124
1,100.14
745.79
354.35
155,289.14
125
1,100.14
744.09
356.05
154,933.09
126
1,100.14
742.39
357.75
154,575.34
127
1,100.14
740.67
359.47
154,215.87
128
1,100.14
738.95
361.19
153,854.68
129
1,100.14
737.22
362.92
153,491.76
130
1,100.14
735.48
364.66
153,127.10
131
1,100.14
733.73
366.41
152,760.70
132
1,100.14
731.98
368.16
152,392.54
133
1,100.14
730.21
369.93
152,022.61
134
1,100.14
728.44
371.70
151,650.91
135
1,100.14
726.66
373.48
151,277.43
136
1,100.14
724.87
375.27
150,902.16
137
1,100.14
723.07
377.07
150,525.10
138
1,100.14
721.27
378.87
150,146.22
139
1,100.14
719.45
380.69
149,765.53
140
1,100.14
717.63
382.51
149,383.02
141
1,100.14
715.79
384.35
148,998.67
142
1,100.14
713.95
386.19
148,612.49
143
1,100.14
712.10
388.04
148,224.45
144
1,100.14
710.24
389.90
147,834.55
145
1,100.14
708.37
391.77
147,442.78
146
1,100.14
706.50
393.64
147,049.14
147
1,100.14
704.61
395.53
146,653.61
148
1,100.14
702.72
397.42
146,256.19
149
1,100.14
700.81
399.33
145,856.86
150
1,100.14
698.90
401.24
145,455.61
151
1,100.14
696.97
403.17
145,052.45
152
1,100.14
695.04
405.10
144,647.35
153
1,100.14
693.10
407.04
144,240.31
154
1,100.14
691.15
408.99
143,831.32
155
1,100.14
689.19
410.95
143,420.38
156
1,100.14
687.22
412.92
143,007.46
157
1,100.14
685.24
414.90
142,592.56
158
1,100.14
683.26
416.88
142,175.68
159
1,100.14
681.26
418.88
141,756.80
160
1,100.14
679.25
420.89
141,335.91
161
1,100.14
677.23
422.91
140,913.00
162
1,100.14
675.21
424.93
140,488.07
163
1,100.14
673.17
426.97
140,061.10
164
1,100.14
671.13
429.01
139,632.09
165
1,100.14
669.07
431.07
139,201.02
166
1,100.14
667.00
433.14
138,767.89
167
1,100.14
664.93
435.21
138,332.67
168
1,100.14
662.84
437.30
137,895.38
169
1,100.14
660.75
439.39
137,455.99
170
1,100.14
658.64
441.50
137,014.49
171
1,100.14
656.53
443.61
136,570.88
172
1,100.14
654.40
445.74
136,125.14
173
1,100.14
652.27
447.87
135,677.27
174
1,100.14
650.12
450.02
135,227.25
175
1,100.14
647.96
452.18
134,775.07
176
1,100.14
645.80
454.34
134,320.73
177
1,100.14
643.62
456.52
133,864.21
178
1,100.14
641.43
458.71
133,405.50
179
1,100.14
639.23
460.91
132,944.60
180
1,100.14
637.03
463.11
132,481.48
181
1,100.14
634.81
465.33
132,016.15
182
1,100.14
632.58
467.56
131,548.59
183
1,100.14
630.34
469.80
131,078.78
184
1,100.14
628.09
472.05
130,606.73
185
1,100.14
625.82
474.32
130,132.41
186
1,100.14
623.55
476.59
129,655.82
187
1,100.14
621.27
478.87
129,176.95
188
1,100.14
618.97
481.17
128,695.78
189
1,100.14
616.67
483.47
128,212.31
190
1,100.14
614.35
485.79
127,726.52
191
1,100.14
612.02
488.12
127,238.41
192
1,100.14
609.68
490.46
126,747.95
193
1,100.14
607.33
492.81
126,255.14
194
1,100.14
604.97
495.17
125,759.98
195
1,100.14
602.60
497.54
125,262.44
196
1,100.14
600.22
499.92
124,762.51
197
1,100.14
597.82
502.32
124,260.19
198
1,100.14
595.41
504.73
123,755.47
199
1,100.14
592.99
507.15
123,248.32
200
1,100.14
590.56
509.58
122,738.75
201
1,100.14
588.12
512.02
122,226.73
202
1,100.14
585.67
514.47
121,712.26
203
1,100.14
583.20
516.94
121,195.32
204
1,100.14
580.73
519.41
120,675.91
205
1,100.14
578.24
521.90
120,154.01
206
1,100.14
575.74
524.40
119,629.61
207
1,100.14
573.23
526.91
119,102.69
208
1,100.14
570.70
529.44
118,573.25
209
1,100.14
568.16
531.98
118,041.28
210
1,100.14
565.61
534.53
117,506.75
211
1,100.14
563.05
537.09
116,969.66
212
1,100.14
560.48
539.66
116,430.00
213
1,100.14
557.89
542.25
115,887.76
214
1,100.14
555.30
544.84
115,342.91
215
1,100.14
552.68
547.46
114,795.46
216
1,100.14
550.06
550.08
114,245.38
217
1,100.14
547.43
552.71
113,692.66
218
1,100.14
544.78
555.36
113,137.30
219
1,100.14
542.12
558.02
112,579.28
220
1,100.14
539.44
560.70
112,018.58
221
1,100.14
536.76
563.38
111,455.20
222
1,100.14
534.06
566.08
110,889.11
223
1,100.14
531.34
568.80
110,320.32
224
1,100.14
528.62
571.52
109,748.79
225
1,100.14
525.88
574.26
109,174.53
226
1,100.14
523.13
577.01
108,597.52
227
1,100.14
520.36
579.78
108,017.75
228
1,100.14
517.59
582.55
107,435.19
229
1,100.14
514.79
585.35
106,849.84
230
1,100.14
511.99
588.15
106,261.69
231
1,100.14
509.17
590.97
105,670.72
232
1,100.14
506.34
593.80
105,076.92
233
1,100.14
503.49
596.65
104,480.28
234
1,100.14
500.63
599.51
103,880.77
235
1,100.14
497.76
602.38
103,278.39
236
1,100.14
494.88
605.26
102,673.13
237
1,100.14
491.98
608.16
102,064.96
238
1,100.14
489.06
611.08
101,453.88
239
1,100.14
486.13
614.01
100,839.88
240
1,100.14
483.19
616.95
100,222.93
241
1,100.14
480.23
619.91
99,603.02
242
1,100.14
477.26
622.88
98,980.15
243
1,100.14
474.28
625.86
98,354.29
244
1,100.14
471.28
628.86
97,725.43
245
1,100.14
468.27
631.87
97,093.56
246
1,100.14
465.24
634.90
96,458.66
247
1,100.14
462.20
637.94
95,820.71
248
1,100.14
459.14
641.00
95,179.72
249
1,100.14
456.07
644.07
94,535.64
250
1,100.14
452.98
647.16
93,888.49
251
1,100.14
449.88
650.26
93,238.23
252
1,100.14
446.77
653.37
92,584.86
253
1,100.14
443.64
656.50
91,928.35
254
1,100.14
440.49
659.65
91,268.70
255
1,100.14
437.33
662.81
90,605.89
256
1,100.14
434.15
665.99
89,939.91
257
1,100.14
430.96
669.18
89,270.73
258
1,100.14
427.76
672.38
88,598.34
259
1,100.14
424.53
675.61
87,922.74
260
1,100.14
421.30
678.84
87,243.89
261
1,100.14
418.04
682.10
86,561.80
262
1,100.14
414.78
685.36
85,876.43
263
1,100.14
411.49
688.65
85,187.78
264
1,100.14
408.19
691.95
84,495.83
265
1,100.14
404.88
695.26
83,800.57
266
1,100.14
401.54
698.60
83,101.97
267
1,100.14
398.20
701.94
82,400.03
268
1,100.14
394.83
705.31
81,694.73
269
1,100.14
391.45
708.69
80,986.04
270
1,100.14
388.06
712.08
80,273.96
271
1,100.14
384.65
715.49
79,558.46
272
1,100.14
381.22
718.92
78,839.54
273
1,100.14
377.77
722.37
78,117.17
274
1,100.14
374.31
725.83
77,391.35
275
1,100.14
370.83
729.31
76,662.04
276
1,100.14
367.34
732.80
75,929.24
277
1,100.14
363.83
736.31
75,192.93
278
1,100.14
360.30
739.84
74,453.08
279
1,100.14
356.75
743.39
73,709.70
280
1,100.14
353.19
746.95
72,962.75
281
1,100.14
349.61
750.53
72,212.22
282
1,100.14
346.02
754.12
71,458.10
283
1,100.14
342.40
757.74
70,700.37
284
1,100.14
338.77
761.37
69,939.00
285
1,100.14
335.12
765.02
69,173.98
286
1,100.14
331.46
768.68
68,405.30
287
1,100.14
327.78
772.36
67,632.94
288
1,100.14
324.07
776.07
66,856.87
289
1,100.14
320.36
779.78
66,077.09
290
1,100.14
316.62
783.52
65,293.57
291
1,100.14
312.87
787.27
64,506.29
292
1,100.14
309.09
791.05
63,715.24
293
1,100.14
305.30
794.84
62,920.41
294
1,100.14
301.49
798.65
62,121.76
295
1,100.14
297.67
802.47
61,319.29
296
1,100.14
293.82
806.32
60,512.97
297
1,100.14
289.96
810.18
59,702.79
298
1,100.14
286.08
814.06
58,888.72
299
1,100.14
282.18
817.96
58,070.76
300
1,100.14
278.26
821.88
57,248.87
301
1,100.14
274.32
825.82
56,423.05
302
1,100.14
270.36
829.78
55,593.27
303
1,100.14
266.38
833.76
54,759.51
304
1,100.14
262.39
837.75
53,921.76
305
1,100.14
258.38
841.76
53,080.00
306
1,100.14
254.34
845.80
52,234.20
307
1,100.14
250.29
849.85
51,384.35
308
1,100.14
246.22
853.92
50,530.43
309
1,100.14
242.12
858.02
49,672.41
310
1,100.14
238.01
862.13
48,810.28
311
1,100.14
233.88
866.26
47,944.03
312
1,100.14
229.73
870.41
47,073.62
313
1,100.14
225.56
874.58
46,199.04
314
1,100.14
221.37
878.77
45,320.27
315
1,100.14
217.16
882.98
44,437.29
316
1,100.14
212.93
887.21
43,550.08
317
1,100.14
208.68
891.46
42,658.62
318
1,100.14
204.41
895.73
41,762.88
319
1,100.14
200.11
900.03
40,862.86
320
1,100.14
195.80
904.34
39,958.52
321
1,100.14
191.47
908.67
39,049.85
322
1,100.14
187.11
913.03
38,136.82
323
1,100.14
182.74
917.40
37,219.42
324
1,100.14
178.34
921.80
36,297.62
325
1,100.14
173.93
926.21
35,371.41
326
1,100.14
169.49
930.65
34,440.76
327
1,100.14
165.03
935.11
33,505.64
328
1,100.14
160.55
939.59
32,566.05
329
1,100.14
156.05
944.09
31,621.96
330
1,100.14
151.52
948.62
30,673.34
331
1,100.14
146.98
953.16
29,720.18
332
1,100.14
142.41
957.73
28,762.44
333
1,100.14
137.82
962.32
27,800.12
334
1,100.14
133.21
966.93
26,833.19
335
1,100.14
128.58
971.56
25,861.63
336
1,100.14
123.92
976.22
24,885.41
337
1,100.14
119.24
980.90
23,904.51
338
1,100.14
114.54
985.60
22,918.91
339
1,100.14
109.82
990.32
21,928.59
340
1,100.14
105.07
995.07
20,933.53
341
1,100.14
100.31
999.83
19,933.70
342
1,100.14
95.52
1,004.62
18,929.07
343
1,100.14
90.70
1,009.44
17,919.63
344
1,100.14
85.86
1,014.28
16,905.36
345
1,100.14
81.00
1,019.14
15,886.22
346
1,100.14
76.12
1,024.02
14,862.20
347
1,100.14
71.21
1,028.93
13,833.28
348
1,100.14
66.28
1,033.86
12,799.42
349
1,100.14
61.33
1,038.81
11,760.61
350
1,100.14
56.35
1,043.79
10,716.83
351
1,100.14
51.35
1,048.79
9,668.04
352
1,100.14
46.33
1,053.81
8,614.22
353
1,100.14
41.28
1,058.86
7,555.36
354
1,100.14
36.20
1,063.94
6,491.42
355
1,100.14
31.10
1,069.04
5,422.39
356
1,100.14
25.98
1,074.16
4,348.23
357
1,100.14
20.84
1,079.30
3,268.93
358
1,100.14
15.66
1,084.48
2,184.45
359
1,100.14
10.47
1,089.67
1,094.78
360
1,100.02
5.25
1,094.78
0.00
Totals
396,050.28
207,532.28
188,518.00

© 2023 TANYA KULAGA, REALTOR, CRS, ABR, GRI|REALTY EXECUTIVES — HEDGES REAL ESTATE|1037 VERMONT ST, LAWRENCE, KS 66044