Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,000.20  
 

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
1,000.20
767.81
232.39
188,767.61
2
1,000.20
766.87
233.33
188,534.28
3
1,000.20
765.92
234.28
188,300.00
4
1,000.20
764.97
235.23
188,064.77
5
1,000.20
764.01
236.19
187,828.58
6
1,000.20
763.05
237.15
187,591.44
7
1,000.20
762.09
238.11
187,353.33
8
1,000.20
761.12
239.08
187,114.25
9
1,000.20
760.15
240.05
186,874.20
10
1,000.20
759.18
241.02
186,633.18
11
1,000.20
758.20
242.00
186,391.18
12
1,000.20
757.21
242.99
186,148.19
13
1,000.20
756.23
243.97
185,904.22
14
1,000.20
755.24
244.96
185,659.25
15
1,000.20
754.24
245.96
185,413.29
16
1,000.20
753.24
246.96
185,166.33
17
1,000.20
752.24
247.96
184,918.37
18
1,000.20
751.23
248.97
184,669.40
19
1,000.20
750.22
249.98
184,419.42
20
1,000.20
749.20
251.00
184,168.43
21
1,000.20
748.18
252.02
183,916.41
22
1,000.20
747.16
253.04
183,663.37
23
1,000.20
746.13
254.07
183,409.30
24
1,000.20
745.10
255.10
183,154.20
25
1,000.20
744.06
256.14
182,898.07
26
1,000.20
743.02
257.18
182,640.89
27
1,000.20
741.98
258.22
182,382.67
28
1,000.20
740.93
259.27
182,123.40
29
1,000.20
739.88
260.32
181,863.08
30
1,000.20
738.82
261.38
181,601.70
31
1,000.20
737.76
262.44
181,339.25
32
1,000.20
736.69
263.51
181,075.74
33
1,000.20
735.62
264.58
180,811.16
34
1,000.20
734.55
265.65
180,545.51
35
1,000.20
733.47
266.73
180,278.77
36
1,000.20
732.38
267.82
180,010.96
37
1,000.20
731.29
268.91
179,742.05
38
1,000.20
730.20
270.00
179,472.05
39
1,000.20
729.11
271.09
179,200.96
40
1,000.20
728.00
272.20
178,928.76
41
1,000.20
726.90
273.30
178,655.46
42
1,000.20
725.79
274.41
178,381.05
43
1,000.20
724.67
275.53
178,105.52
44
1,000.20
723.55
276.65
177,828.88
45
1,000.20
722.43
277.77
177,551.11
46
1,000.20
721.30
278.90
177,272.21
47
1,000.20
720.17
280.03
176,992.17
48
1,000.20
719.03
281.17
176,711.01
49
1,000.20
717.89
282.31
176,428.69
50
1,000.20
716.74
283.46
176,145.24
51
1,000.20
715.59
284.61
175,860.63
52
1,000.20
714.43
285.77
175,574.86
53
1,000.20
713.27
286.93
175,287.93
54
1,000.20
712.11
288.09
174,999.84
55
1,000.20
710.94
289.26
174,710.58
56
1,000.20
709.76
290.44
174,420.14
57
1,000.20
708.58
291.62
174,128.52
58
1,000.20
707.40
292.80
173,835.72
59
1,000.20
706.21
293.99
173,541.72
60
1,000.20
705.01
295.19
173,246.54
61
1,000.20
703.81
296.39
172,950.15
62
1,000.20
702.61
297.59
172,652.56
63
1,000.20
701.40
298.80
172,353.76
64
1,000.20
700.19
300.01
172,053.75
65
1,000.20
698.97
301.23
171,752.52
66
1,000.20
697.74
302.46
171,450.06
67
1,000.20
696.52
303.68
171,146.38
68
1,000.20
695.28
304.92
170,841.46
69
1,000.20
694.04
306.16
170,535.30
70
1,000.20
692.80
307.40
170,227.90
71
1,000.20
691.55
308.65
169,919.26
72
1,000.20
690.30
309.90
169,609.35
73
1,000.20
689.04
311.16
169,298.19
74
1,000.20
687.77
312.43
168,985.76
75
1,000.20
686.50
313.70
168,672.07
76
1,000.20
685.23
314.97
168,357.10
77
1,000.20
683.95
316.25
168,040.85
78
1,000.20
682.67
317.53
167,723.32
79
1,000.20
681.38
318.82
167,404.49
80
1,000.20
680.08
320.12
167,084.37
81
1,000.20
678.78
321.42
166,762.95
82
1,000.20
677.47
322.73
166,440.23
83
1,000.20
676.16
324.04
166,116.19
84
1,000.20
674.85
325.35
165,790.84
85
1,000.20
673.53
326.67
165,464.16
86
1,000.20
672.20
328.00
165,136.16
87
1,000.20
670.87
329.33
164,806.83
88
1,000.20
669.53
330.67
164,476.15
89
1,000.20
668.18
332.02
164,144.14
90
1,000.20
666.84
333.36
163,810.77
91
1,000.20
665.48
334.72
163,476.06
92
1,000.20
664.12
336.08
163,139.98
93
1,000.20
662.76
337.44
162,802.53
94
1,000.20
661.39
338.81
162,463.72
95
1,000.20
660.01
340.19
162,123.53
96
1,000.20
658.63
341.57
161,781.95
97
1,000.20
657.24
342.96
161,438.99
98
1,000.20
655.85
344.35
161,094.64
99
1,000.20
654.45
345.75
160,748.89
100
1,000.20
653.04
347.16
160,401.73
101
1,000.20
651.63
348.57
160,053.16
102
1,000.20
650.22
349.98
159,703.18
103
1,000.20
648.79
351.41
159,351.77
104
1,000.20
647.37
352.83
158,998.94
105
1,000.20
645.93
354.27
158,644.67
106
1,000.20
644.49
355.71
158,288.96
107
1,000.20
643.05
357.15
157,931.81
108
1,000.20
641.60
358.60
157,573.21
109
1,000.20
640.14
360.06
157,213.15
110
1,000.20
638.68
361.52
156,851.63
111
1,000.20
637.21
362.99
156,488.64
112
1,000.20
635.74
364.46
156,124.18
113
1,000.20
634.25
365.95
155,758.23
114
1,000.20
632.77
367.43
155,390.80
115
1,000.20
631.28
368.92
155,021.87
116
1,000.20
629.78
370.42
154,651.45
117
1,000.20
628.27
371.93
154,279.52
118
1,000.20
626.76
373.44
153,906.08
119
1,000.20
625.24
374.96
153,531.13
120
1,000.20
623.72
376.48
153,154.65
121
1,000.20
622.19
378.01
152,776.64
122
1,000.20
620.66
379.54
152,397.09
123
1,000.20
619.11
381.09
152,016.00
124
1,000.20
617.57
382.63
151,633.37
125
1,000.20
616.01
384.19
151,249.18
126
1,000.20
614.45
385.75
150,863.43
127
1,000.20
612.88
387.32
150,476.11
128
1,000.20
611.31
388.89
150,087.22
129
1,000.20
609.73
390.47
149,696.75
130
1,000.20
608.14
392.06
149,304.69
131
1,000.20
606.55
393.65
148,911.04
132
1,000.20
604.95
395.25
148,515.80
133
1,000.20
603.35
396.85
148,118.94
134
1,000.20
601.73
398.47
147,720.47
135
1,000.20
600.11
400.09
147,320.39
136
1,000.20
598.49
401.71
146,918.68
137
1,000.20
596.86
403.34
146,515.33
138
1,000.20
595.22
404.98
146,110.35
139
1,000.20
593.57
406.63
145,703.73
140
1,000.20
591.92
408.28
145,295.45
141
1,000.20
590.26
409.94
144,885.51
142
1,000.20
588.60
411.60
144,473.91
143
1,000.20
586.93
413.27
144,060.63
144
1,000.20
585.25
414.95
143,645.68
145
1,000.20
583.56
416.64
143,229.04
146
1,000.20
581.87
418.33
142,810.71
147
1,000.20
580.17
420.03
142,390.68
148
1,000.20
578.46
421.74
141,968.94
149
1,000.20
576.75
423.45
141,545.49
150
1,000.20
575.03
425.17
141,120.32
151
1,000.20
573.30
426.90
140,693.42
152
1,000.20
571.57
428.63
140,264.78
153
1,000.20
569.83
430.37
139,834.41
154
1,000.20
568.08
432.12
139,402.29
155
1,000.20
566.32
433.88
138,968.41
156
1,000.20
564.56
435.64
138,532.77
157
1,000.20
562.79
437.41
138,095.36
158
1,000.20
561.01
439.19
137,656.17
159
1,000.20
559.23
440.97
137,215.20
160
1,000.20
557.44
442.76
136,772.43
161
1,000.20
555.64
444.56
136,327.87
162
1,000.20
553.83
446.37
135,881.50
163
1,000.20
552.02
448.18
135,433.32
164
1,000.20
550.20
450.00
134,983.32
165
1,000.20
548.37
451.83
134,531.49
166
1,000.20
546.53
453.67
134,077.83
167
1,000.20
544.69
455.51
133,622.32
168
1,000.20
542.84
457.36
133,164.96
169
1,000.20
540.98
459.22
132,705.74
170
1,000.20
539.12
461.08
132,244.66
171
1,000.20
537.24
462.96
131,781.70
172
1,000.20
535.36
464.84
131,316.86
173
1,000.20
533.47
466.73
130,850.14
174
1,000.20
531.58
468.62
130,381.52
175
1,000.20
529.67
470.53
129,910.99
176
1,000.20
527.76
472.44
129,438.56
177
1,000.20
525.84
474.36
128,964.20
178
1,000.20
523.92
476.28
128,487.92
179
1,000.20
521.98
478.22
128,009.70
180
1,000.20
520.04
480.16
127,529.54
181
1,000.20
518.09
482.11
127,047.43
182
1,000.20
516.13
484.07
126,563.36
183
1,000.20
514.16
486.04
126,077.32
184
1,000.20
512.19
488.01
125,589.31
185
1,000.20
510.21
489.99
125,099.32
186
1,000.20
508.22
491.98
124,607.33
187
1,000.20
506.22
493.98
124,113.35
188
1,000.20
504.21
495.99
123,617.36
189
1,000.20
502.20
498.00
123,119.36
190
1,000.20
500.17
500.03
122,619.33
191
1,000.20
498.14
502.06
122,117.27
192
1,000.20
496.10
504.10
121,613.17
193
1,000.20
494.05
506.15
121,107.02
194
1,000.20
492.00
508.20
120,598.82
195
1,000.20
489.93
510.27
120,088.55
196
1,000.20
487.86
512.34
119,576.21
197
1,000.20
485.78
514.42
119,061.79
198
1,000.20
483.69
516.51
118,545.28
199
1,000.20
481.59
518.61
118,026.67
200
1,000.20
479.48
520.72
117,505.95
201
1,000.20
477.37
522.83
116,983.12
202
1,000.20
475.24
524.96
116,458.17
203
1,000.20
473.11
527.09
115,931.08
204
1,000.20
470.97
529.23
115,401.85
205
1,000.20
468.82
531.38
114,870.47
206
1,000.20
466.66
533.54
114,336.93
207
1,000.20
464.49
535.71
113,801.22
208
1,000.20
462.32
537.88
113,263.34
209
1,000.20
460.13
540.07
112,723.27
210
1,000.20
457.94
542.26
112,181.01
211
1,000.20
455.74
544.46
111,636.55
212
1,000.20
453.52
546.68
111,089.87
213
1,000.20
451.30
548.90
110,540.97
214
1,000.20
449.07
551.13
109,989.85
215
1,000.20
446.83
553.37
109,436.48
216
1,000.20
444.59
555.61
108,880.86
217
1,000.20
442.33
557.87
108,322.99
218
1,000.20
440.06
560.14
107,762.86
219
1,000.20
437.79
562.41
107,200.44
220
1,000.20
435.50
564.70
106,635.74
221
1,000.20
433.21
566.99
106,068.75
222
1,000.20
430.90
569.30
105,499.46
223
1,000.20
428.59
571.61
104,927.85
224
1,000.20
426.27
573.93
104,353.92
225
1,000.20
423.94
576.26
103,777.65
226
1,000.20
421.60
578.60
103,199.05
227
1,000.20
419.25
580.95
102,618.10
228
1,000.20
416.89
583.31
102,034.78
229
1,000.20
414.52
585.68
101,449.10
230
1,000.20
412.14
588.06
100,861.04
231
1,000.20
409.75
590.45
100,270.58
232
1,000.20
407.35
592.85
99,677.73
233
1,000.20
404.94
595.26
99,082.47
234
1,000.20
402.52
597.68
98,484.80
235
1,000.20
400.09
600.11
97,884.69
236
1,000.20
397.66
602.54
97,282.15
237
1,000.20
395.21
604.99
96,677.16
238
1,000.20
392.75
607.45
96,069.71
239
1,000.20
390.28
609.92
95,459.79
240
1,000.20
387.81
612.39
94,847.40
241
1,000.20
385.32
614.88
94,232.51
242
1,000.20
382.82
617.38
93,615.13
243
1,000.20
380.31
619.89
92,995.24
244
1,000.20
377.79
622.41
92,372.84
245
1,000.20
375.26
624.94
91,747.90
246
1,000.20
372.73
627.47
91,120.43
247
1,000.20
370.18
630.02
90,490.41
248
1,000.20
367.62
632.58
89,857.82
249
1,000.20
365.05
635.15
89,222.67
250
1,000.20
362.47
637.73
88,584.94
251
1,000.20
359.88
640.32
87,944.61
252
1,000.20
357.27
642.93
87,301.69
253
1,000.20
354.66
645.54
86,656.15
254
1,000.20
352.04
648.16
86,007.99
255
1,000.20
349.41
650.79
85,357.20
256
1,000.20
346.76
653.44
84,703.76
257
1,000.20
344.11
656.09
84,047.67
258
1,000.20
341.44
658.76
83,388.92
259
1,000.20
338.77
661.43
82,727.48
260
1,000.20
336.08
664.12
82,063.36
261
1,000.20
333.38
666.82
81,396.55
262
1,000.20
330.67
669.53
80,727.02
263
1,000.20
327.95
672.25
80,054.77
264
1,000.20
325.22
674.98
79,379.80
265
1,000.20
322.48
677.72
78,702.08
266
1,000.20
319.73
680.47
78,021.60
267
1,000.20
316.96
683.24
77,338.37
268
1,000.20
314.19
686.01
76,652.35
269
1,000.20
311.40
688.80
75,963.55
270
1,000.20
308.60
691.60
75,271.96
271
1,000.20
305.79
694.41
74,577.55
272
1,000.20
302.97
697.23
73,880.32
273
1,000.20
300.14
700.06
73,180.26
274
1,000.20
297.29
702.91
72,477.35
275
1,000.20
294.44
705.76
71,771.59
276
1,000.20
291.57
708.63
71,062.96
277
1,000.20
288.69
711.51
70,351.46
278
1,000.20
285.80
714.40
69,637.06
279
1,000.20
282.90
717.30
68,919.76
280
1,000.20
279.99
720.21
68,199.55
281
1,000.20
277.06
723.14
67,476.41
282
1,000.20
274.12
726.08
66,750.33
283
1,000.20
271.17
729.03
66,021.30
284
1,000.20
268.21
731.99
65,289.32
285
1,000.20
265.24
734.96
64,554.35
286
1,000.20
262.25
737.95
63,816.41
287
1,000.20
259.25
740.95
63,075.46
288
1,000.20
256.24
743.96
62,331.50
289
1,000.20
253.22
746.98
61,584.53
290
1,000.20
250.19
750.01
60,834.51
291
1,000.20
247.14
753.06
60,081.45
292
1,000.20
244.08
756.12
59,325.33
293
1,000.20
241.01
759.19
58,566.14
294
1,000.20
237.92
762.28
57,803.87
295
1,000.20
234.83
765.37
57,038.50
296
1,000.20
231.72
768.48
56,270.01
297
1,000.20
228.60
771.60
55,498.41
298
1,000.20
225.46
774.74
54,723.67
299
1,000.20
222.31
777.89
53,945.79
300
1,000.20
219.15
781.05
53,164.74
301
1,000.20
215.98
784.22
52,380.53
302
1,000.20
212.80
787.40
51,593.12
303
1,000.20
209.60
790.60
50,802.52
304
1,000.20
206.39
793.81
50,008.70
305
1,000.20
203.16
797.04
49,211.66
306
1,000.20
199.92
800.28
48,411.39
307
1,000.20
196.67
803.53
47,607.86
308
1,000.20
193.41
806.79
46,801.06
309
1,000.20
190.13
810.07
45,990.99
310
1,000.20
186.84
813.36
45,177.63
311
1,000.20
183.53
816.67
44,360.97
312
1,000.20
180.22
819.98
43,540.98
313
1,000.20
176.89
823.31
42,717.67
314
1,000.20
173.54
826.66
41,891.01
315
1,000.20
170.18
830.02
41,060.99
316
1,000.20
166.81
833.39
40,227.60
317
1,000.20
163.42
836.78
39,390.83
318
1,000.20
160.03
840.17
38,550.65
319
1,000.20
156.61
843.59
37,707.06
320
1,000.20
153.18
847.02
36,860.05
321
1,000.20
149.74
850.46
36,009.59
322
1,000.20
146.29
853.91
35,155.68
323
1,000.20
142.82
857.38
34,298.30
324
1,000.20
139.34
860.86
33,437.44
325
1,000.20
135.84
864.36
32,573.08
326
1,000.20
132.33
867.87
31,705.21
327
1,000.20
128.80
871.40
30,833.81
328
1,000.20
125.26
874.94
29,958.87
329
1,000.20
121.71
878.49
29,080.38
330
1,000.20
118.14
882.06
28,198.32
331
1,000.20
114.56
885.64
27,312.67
332
1,000.20
110.96
889.24
26,423.43
333
1,000.20
107.35
892.85
25,530.58
334
1,000.20
103.72
896.48
24,634.09
335
1,000.20
100.08
900.12
23,733.97
336
1,000.20
96.42
903.78
22,830.19
337
1,000.20
92.75
907.45
21,922.74
338
1,000.20
89.06
911.14
21,011.60
339
1,000.20
85.36
914.84
20,096.76
340
1,000.20
81.64
918.56
19,178.20
341
1,000.20
77.91
922.29
18,255.91
342
1,000.20
74.16
926.04
17,329.88
343
1,000.20
70.40
929.80
16,400.08
344
1,000.20
66.63
933.57
15,466.50
345
1,000.20
62.83
937.37
14,529.14
346
1,000.20
59.02
941.18
13,587.96
347
1,000.20
55.20
945.00
12,642.96
348
1,000.20
51.36
948.84
11,694.12
349
1,000.20
47.51
952.69
10,741.43
350
1,000.20
43.64
956.56
9,784.87
351
1,000.20
39.75
960.45
8,824.42
352
1,000.20
35.85
964.35
7,860.07
353
1,000.20
31.93
968.27
6,891.80
354
1,000.20
28.00
972.20
5,919.60
355
1,000.20
24.05
976.15
4,943.45
356
1,000.20
20.08
980.12
3,963.33
357
1,000.20
16.10
984.10
2,979.23
358
1,000.20
12.10
988.10
1,991.13
359
1,000.20
8.09
992.11
999.02
360
1,003.08
4.06
999.02
0.00
Totals
360,074.88
171,074.88
189,000.00

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