Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,318.15  
 

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
1,318.15
1,178.24
139.91
188,378.09
2
1,318.15
1,177.36
140.79
188,237.30
3
1,318.15
1,176.48
141.67
188,095.63
4
1,318.15
1,175.60
142.55
187,953.08
5
1,318.15
1,174.71
143.44
187,809.64
6
1,318.15
1,173.81
144.34
187,665.30
7
1,318.15
1,172.91
145.24
187,520.06
8
1,318.15
1,172.00
146.15
187,373.91
9
1,318.15
1,171.09
147.06
187,226.84
10
1,318.15
1,170.17
147.98
187,078.86
11
1,318.15
1,169.24
148.91
186,929.95
12
1,318.15
1,168.31
149.84
186,780.12
13
1,318.15
1,167.38
150.77
186,629.34
14
1,318.15
1,166.43
151.72
186,477.63
15
1,318.15
1,165.49
152.66
186,324.96
16
1,318.15
1,164.53
153.62
186,171.34
17
1,318.15
1,163.57
154.58
186,016.76
18
1,318.15
1,162.60
155.55
185,861.22
19
1,318.15
1,161.63
156.52
185,704.70
20
1,318.15
1,160.65
157.50
185,547.20
21
1,318.15
1,159.67
158.48
185,388.72
22
1,318.15
1,158.68
159.47
185,229.25
23
1,318.15
1,157.68
160.47
185,068.79
24
1,318.15
1,156.68
161.47
184,907.32
25
1,318.15
1,155.67
162.48
184,744.84
26
1,318.15
1,154.66
163.49
184,581.34
27
1,318.15
1,153.63
164.52
184,416.83
28
1,318.15
1,152.61
165.54
184,251.28
29
1,318.15
1,151.57
166.58
184,084.70
30
1,318.15
1,150.53
167.62
183,917.08
31
1,318.15
1,149.48
168.67
183,748.41
32
1,318.15
1,148.43
169.72
183,578.69
33
1,318.15
1,147.37
170.78
183,407.91
34
1,318.15
1,146.30
171.85
183,236.06
35
1,318.15
1,145.23
172.92
183,063.13
36
1,318.15
1,144.14
174.01
182,889.13
37
1,318.15
1,143.06
175.09
182,714.03
38
1,318.15
1,141.96
176.19
182,537.85
39
1,318.15
1,140.86
177.29
182,360.56
40
1,318.15
1,139.75
178.40
182,182.16
41
1,318.15
1,138.64
179.51
182,002.65
42
1,318.15
1,137.52
180.63
181,822.02
43
1,318.15
1,136.39
181.76
181,640.25
44
1,318.15
1,135.25
182.90
181,457.36
45
1,318.15
1,134.11
184.04
181,273.31
46
1,318.15
1,132.96
185.19
181,088.12
47
1,318.15
1,131.80
186.35
180,901.77
48
1,318.15
1,130.64
187.51
180,714.26
49
1,318.15
1,129.46
188.69
180,525.57
50
1,318.15
1,128.28
189.87
180,335.71
51
1,318.15
1,127.10
191.05
180,144.66
52
1,318.15
1,125.90
192.25
179,952.41
53
1,318.15
1,124.70
193.45
179,758.96
54
1,318.15
1,123.49
194.66
179,564.31
55
1,318.15
1,122.28
195.87
179,368.43
56
1,318.15
1,121.05
197.10
179,171.34
57
1,318.15
1,119.82
198.33
178,973.01
58
1,318.15
1,118.58
199.57
178,773.44
59
1,318.15
1,117.33
200.82
178,572.62
60
1,318.15
1,116.08
202.07
178,370.55
61
1,318.15
1,114.82
203.33
178,167.22
62
1,318.15
1,113.55
204.60
177,962.61
63
1,318.15
1,112.27
205.88
177,756.73
64
1,318.15
1,110.98
207.17
177,549.56
65
1,318.15
1,109.68
208.47
177,341.09
66
1,318.15
1,108.38
209.77
177,131.32
67
1,318.15
1,107.07
211.08
176,920.25
68
1,318.15
1,105.75
212.40
176,707.85
69
1,318.15
1,104.42
213.73
176,494.12
70
1,318.15
1,103.09
215.06
176,279.06
71
1,318.15
1,101.74
216.41
176,062.65
72
1,318.15
1,100.39
217.76
175,844.90
73
1,318.15
1,099.03
219.12
175,625.78
74
1,318.15
1,097.66
220.49
175,405.29
75
1,318.15
1,096.28
221.87
175,183.42
76
1,318.15
1,094.90
223.25
174,960.17
77
1,318.15
1,093.50
224.65
174,735.52
78
1,318.15
1,092.10
226.05
174,509.46
79
1,318.15
1,090.68
227.47
174,282.00
80
1,318.15
1,089.26
228.89
174,053.11
81
1,318.15
1,087.83
230.32
173,822.79
82
1,318.15
1,086.39
231.76
173,591.04
83
1,318.15
1,084.94
233.21
173,357.83
84
1,318.15
1,083.49
234.66
173,123.17
85
1,318.15
1,082.02
236.13
172,887.04
86
1,318.15
1,080.54
237.61
172,649.43
87
1,318.15
1,079.06
239.09
172,410.34
88
1,318.15
1,077.56
240.59
172,169.75
89
1,318.15
1,076.06
242.09
171,927.66
90
1,318.15
1,074.55
243.60
171,684.06
91
1,318.15
1,073.03
245.12
171,438.94
92
1,318.15
1,071.49
246.66
171,192.28
93
1,318.15
1,069.95
248.20
170,944.08
94
1,318.15
1,068.40
249.75
170,694.33
95
1,318.15
1,066.84
251.31
170,443.02
96
1,318.15
1,065.27
252.88
170,190.14
97
1,318.15
1,063.69
254.46
169,935.68
98
1,318.15
1,062.10
256.05
169,679.63
99
1,318.15
1,060.50
257.65
169,421.98
100
1,318.15
1,058.89
259.26
169,162.71
101
1,318.15
1,057.27
260.88
168,901.83
102
1,318.15
1,055.64
262.51
168,639.32
103
1,318.15
1,054.00
264.15
168,375.16
104
1,318.15
1,052.34
265.81
168,109.36
105
1,318.15
1,050.68
267.47
167,841.89
106
1,318.15
1,049.01
269.14
167,572.75
107
1,318.15
1,047.33
270.82
167,301.93
108
1,318.15
1,045.64
272.51
167,029.42
109
1,318.15
1,043.93
274.22
166,755.20
110
1,318.15
1,042.22
275.93
166,479.27
111
1,318.15
1,040.50
277.65
166,201.62
112
1,318.15
1,038.76
279.39
165,922.23
113
1,318.15
1,037.01
281.14
165,641.09
114
1,318.15
1,035.26
282.89
165,358.20
115
1,318.15
1,033.49
284.66
165,073.54
116
1,318.15
1,031.71
286.44
164,787.10
117
1,318.15
1,029.92
288.23
164,498.87
118
1,318.15
1,028.12
290.03
164,208.83
119
1,318.15
1,026.31
291.84
163,916.99
120
1,318.15
1,024.48
293.67
163,623.32
121
1,318.15
1,022.65
295.50
163,327.82
122
1,318.15
1,020.80
297.35
163,030.47
123
1,318.15
1,018.94
299.21
162,731.26
124
1,318.15
1,017.07
301.08
162,430.18
125
1,318.15
1,015.19
302.96
162,127.22
126
1,318.15
1,013.30
304.85
161,822.36
127
1,318.15
1,011.39
306.76
161,515.60
128
1,318.15
1,009.47
308.68
161,206.92
129
1,318.15
1,007.54
310.61
160,896.32
130
1,318.15
1,005.60
312.55
160,583.77
131
1,318.15
1,003.65
314.50
160,269.27
132
1,318.15
1,001.68
316.47
159,952.80
133
1,318.15
999.70
318.45
159,634.35
134
1,318.15
997.71
320.44
159,313.92
135
1,318.15
995.71
322.44
158,991.48
136
1,318.15
993.70
324.45
158,667.03
137
1,318.15
991.67
326.48
158,340.55
138
1,318.15
989.63
328.52
158,012.02
139
1,318.15
987.58
330.57
157,681.45
140
1,318.15
985.51
332.64
157,348.81
141
1,318.15
983.43
334.72
157,014.09
142
1,318.15
981.34
336.81
156,677.28
143
1,318.15
979.23
338.92
156,338.36
144
1,318.15
977.11
341.04
155,997.32
145
1,318.15
974.98
343.17
155,654.16
146
1,318.15
972.84
345.31
155,308.85
147
1,318.15
970.68
347.47
154,961.38
148
1,318.15
968.51
349.64
154,611.74
149
1,318.15
966.32
351.83
154,259.91
150
1,318.15
964.12
354.03
153,905.88
151
1,318.15
961.91
356.24
153,549.65
152
1,318.15
959.69
358.46
153,191.18
153
1,318.15
957.44
360.71
152,830.48
154
1,318.15
955.19
362.96
152,467.52
155
1,318.15
952.92
365.23
152,102.29
156
1,318.15
950.64
367.51
151,734.78
157
1,318.15
948.34
369.81
151,364.97
158
1,318.15
946.03
372.12
150,992.85
159
1,318.15
943.71
374.44
150,618.41
160
1,318.15
941.37
376.78
150,241.62
161
1,318.15
939.01
379.14
149,862.48
162
1,318.15
936.64
381.51
149,480.97
163
1,318.15
934.26
383.89
149,097.08
164
1,318.15
931.86
386.29
148,710.78
165
1,318.15
929.44
388.71
148,322.08
166
1,318.15
927.01
391.14
147,930.94
167
1,318.15
924.57
393.58
147,537.36
168
1,318.15
922.11
396.04
147,141.32
169
1,318.15
919.63
398.52
146,742.80
170
1,318.15
917.14
401.01
146,341.79
171
1,318.15
914.64
403.51
145,938.28
172
1,318.15
912.11
406.04
145,532.24
173
1,318.15
909.58
408.57
145,123.67
174
1,318.15
907.02
411.13
144,712.54
175
1,318.15
904.45
413.70
144,298.85
176
1,318.15
901.87
416.28
143,882.56
177
1,318.15
899.27
418.88
143,463.68
178
1,318.15
896.65
421.50
143,042.18
179
1,318.15
894.01
424.14
142,618.04
180
1,318.15
891.36
426.79
142,191.25
181
1,318.15
888.70
429.45
141,761.80
182
1,318.15
886.01
432.14
141,329.66
183
1,318.15
883.31
434.84
140,894.82
184
1,318.15
880.59
437.56
140,457.26
185
1,318.15
877.86
440.29
140,016.97
186
1,318.15
875.11
443.04
139,573.93
187
1,318.15
872.34
445.81
139,128.11
188
1,318.15
869.55
448.60
138,679.51
189
1,318.15
866.75
451.40
138,228.11
190
1,318.15
863.93
454.22
137,773.89
191
1,318.15
861.09
457.06
137,316.82
192
1,318.15
858.23
459.92
136,856.90
193
1,318.15
855.36
462.79
136,394.11
194
1,318.15
852.46
465.69
135,928.42
195
1,318.15
849.55
468.60
135,459.83
196
1,318.15
846.62
471.53
134,988.30
197
1,318.15
843.68
474.47
134,513.83
198
1,318.15
840.71
477.44
134,036.39
199
1,318.15
837.73
480.42
133,555.97
200
1,318.15
834.72
483.43
133,072.54
201
1,318.15
831.70
486.45
132,586.09
202
1,318.15
828.66
489.49
132,096.61
203
1,318.15
825.60
492.55
131,604.06
204
1,318.15
822.53
495.62
131,108.44
205
1,318.15
819.43
498.72
130,609.71
206
1,318.15
816.31
501.84
130,107.87
207
1,318.15
813.17
504.98
129,602.90
208
1,318.15
810.02
508.13
129,094.77
209
1,318.15
806.84
511.31
128,583.46
210
1,318.15
803.65
514.50
128,068.96
211
1,318.15
800.43
517.72
127,551.24
212
1,318.15
797.20
520.95
127,030.28
213
1,318.15
793.94
524.21
126,506.07
214
1,318.15
790.66
527.49
125,978.58
215
1,318.15
787.37
530.78
125,447.80
216
1,318.15
784.05
534.10
124,913.70
217
1,318.15
780.71
537.44
124,376.26
218
1,318.15
777.35
540.80
123,835.46
219
1,318.15
773.97
544.18
123,291.28
220
1,318.15
770.57
547.58
122,743.70
221
1,318.15
767.15
551.00
122,192.70
222
1,318.15
763.70
554.45
121,638.26
223
1,318.15
760.24
557.91
121,080.35
224
1,318.15
756.75
561.40
120,518.95
225
1,318.15
753.24
564.91
119,954.04
226
1,318.15
749.71
568.44
119,385.60
227
1,318.15
746.16
571.99
118,813.61
228
1,318.15
742.59
575.56
118,238.05
229
1,318.15
738.99
579.16
117,658.89
230
1,318.15
735.37
582.78
117,076.10
231
1,318.15
731.73
586.42
116,489.68
232
1,318.15
728.06
590.09
115,899.59
233
1,318.15
724.37
593.78
115,305.81
234
1,318.15
720.66
597.49
114,708.32
235
1,318.15
716.93
601.22
114,107.10
236
1,318.15
713.17
604.98
113,502.12
237
1,318.15
709.39
608.76
112,893.36
238
1,318.15
705.58
612.57
112,280.79
239
1,318.15
701.75
616.40
111,664.40
240
1,318.15
697.90
620.25
111,044.15
241
1,318.15
694.03
624.12
110,420.03
242
1,318.15
690.13
628.02
109,792.00
243
1,318.15
686.20
631.95
109,160.05
244
1,318.15
682.25
635.90
108,524.15
245
1,318.15
678.28
639.87
107,884.28
246
1,318.15
674.28
643.87
107,240.40
247
1,318.15
670.25
647.90
106,592.51
248
1,318.15
666.20
651.95
105,940.56
249
1,318.15
662.13
656.02
105,284.54
250
1,318.15
658.03
660.12
104,624.42
251
1,318.15
653.90
664.25
103,960.17
252
1,318.15
649.75
668.40
103,291.77
253
1,318.15
645.57
672.58
102,619.19
254
1,318.15
641.37
676.78
101,942.41
255
1,318.15
637.14
681.01
101,261.40
256
1,318.15
632.88
685.27
100,576.14
257
1,318.15
628.60
689.55
99,886.59
258
1,318.15
624.29
693.86
99,192.73
259
1,318.15
619.95
698.20
98,494.53
260
1,318.15
615.59
702.56
97,791.98
261
1,318.15
611.20
706.95
97,085.02
262
1,318.15
606.78
711.37
96,373.66
263
1,318.15
602.34
715.81
95,657.84
264
1,318.15
597.86
720.29
94,937.55
265
1,318.15
593.36
724.79
94,212.76
266
1,318.15
588.83
729.32
93,483.44
267
1,318.15
584.27
733.88
92,749.56
268
1,318.15
579.68
738.47
92,011.10
269
1,318.15
575.07
743.08
91,268.02
270
1,318.15
570.43
747.72
90,520.29
271
1,318.15
565.75
752.40
89,767.90
272
1,318.15
561.05
757.10
89,010.79
273
1,318.15
556.32
761.83
88,248.96
274
1,318.15
551.56
766.59
87,482.37
275
1,318.15
546.76
771.39
86,710.98
276
1,318.15
541.94
776.21
85,934.78
277
1,318.15
537.09
781.06
85,153.72
278
1,318.15
532.21
785.94
84,367.78
279
1,318.15
527.30
790.85
83,576.93
280
1,318.15
522.36
795.79
82,781.13
281
1,318.15
517.38
800.77
81,980.37
282
1,318.15
512.38
805.77
81,174.59
283
1,318.15
507.34
810.81
80,363.78
284
1,318.15
502.27
815.88
79,547.91
285
1,318.15
497.17
820.98
78,726.93
286
1,318.15
492.04
826.11
77,900.83
287
1,318.15
486.88
831.27
77,069.56
288
1,318.15
481.68
836.47
76,233.09
289
1,318.15
476.46
841.69
75,391.40
290
1,318.15
471.20
846.95
74,544.44
291
1,318.15
465.90
852.25
73,692.20
292
1,318.15
460.58
857.57
72,834.62
293
1,318.15
455.22
862.93
71,971.69
294
1,318.15
449.82
868.33
71,103.36
295
1,318.15
444.40
873.75
70,229.61
296
1,318.15
438.94
879.21
69,350.39
297
1,318.15
433.44
884.71
68,465.68
298
1,318.15
427.91
890.24
67,575.44
299
1,318.15
422.35
895.80
66,679.64
300
1,318.15
416.75
901.40
65,778.24
301
1,318.15
411.11
907.04
64,871.20
302
1,318.15
405.45
912.70
63,958.50
303
1,318.15
399.74
918.41
63,040.09
304
1,318.15
394.00
924.15
62,115.94
305
1,318.15
388.22
929.93
61,186.01
306
1,318.15
382.41
935.74
60,250.28
307
1,318.15
376.56
941.59
59,308.69
308
1,318.15
370.68
947.47
58,361.22
309
1,318.15
364.76
953.39
57,407.83
310
1,318.15
358.80
959.35
56,448.48
311
1,318.15
352.80
965.35
55,483.13
312
1,318.15
346.77
971.38
54,511.75
313
1,318.15
340.70
977.45
53,534.30
314
1,318.15
334.59
983.56
52,550.74
315
1,318.15
328.44
989.71
51,561.03
316
1,318.15
322.26
995.89
50,565.13
317
1,318.15
316.03
1,002.12
49,563.02
318
1,318.15
309.77
1,008.38
48,554.64
319
1,318.15
303.47
1,014.68
47,539.95
320
1,318.15
297.12
1,021.03
46,518.93
321
1,318.15
290.74
1,027.41
45,491.52
322
1,318.15
284.32
1,033.83
44,457.69
323
1,318.15
277.86
1,040.29
43,417.40
324
1,318.15
271.36
1,046.79
42,370.61
325
1,318.15
264.82
1,053.33
41,317.28
326
1,318.15
258.23
1,059.92
40,257.36
327
1,318.15
251.61
1,066.54
39,190.82
328
1,318.15
244.94
1,073.21
38,117.61
329
1,318.15
238.24
1,079.91
37,037.70
330
1,318.15
231.49
1,086.66
35,951.03
331
1,318.15
224.69
1,093.46
34,857.58
332
1,318.15
217.86
1,100.29
33,757.29
333
1,318.15
210.98
1,107.17
32,650.12
334
1,318.15
204.06
1,114.09
31,536.03
335
1,318.15
197.10
1,121.05
30,414.98
336
1,318.15
190.09
1,128.06
29,286.93
337
1,318.15
183.04
1,135.11
28,151.82
338
1,318.15
175.95
1,142.20
27,009.62
339
1,318.15
168.81
1,149.34
25,860.28
340
1,318.15
161.63
1,156.52
24,703.76
341
1,318.15
154.40
1,163.75
23,540.00
342
1,318.15
147.13
1,171.02
22,368.98
343
1,318.15
139.81
1,178.34
21,190.63
344
1,318.15
132.44
1,185.71
20,004.93
345
1,318.15
125.03
1,193.12
18,811.81
346
1,318.15
117.57
1,200.58
17,611.23
347
1,318.15
110.07
1,208.08
16,403.15
348
1,318.15
102.52
1,215.63
15,187.52
349
1,318.15
94.92
1,223.23
13,964.29
350
1,318.15
87.28
1,230.87
12,733.42
351
1,318.15
79.58
1,238.57
11,494.85
352
1,318.15
71.84
1,246.31
10,248.55
353
1,318.15
64.05
1,254.10
8,994.45
354
1,318.15
56.22
1,261.93
7,732.52
355
1,318.15
48.33
1,269.82
6,462.69
356
1,318.15
40.39
1,277.76
5,184.94
357
1,318.15
32.41
1,285.74
3,899.19
358
1,318.15
24.37
1,293.78
2,605.41
359
1,318.15
16.28
1,301.87
1,303.54
360
1,311.69
8.15
1,303.54
0.00
Totals
474,527.54
286,009.54
188,518.00

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