Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,118.01  
 

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
1,118.01
925.31
192.70
188,807.30
2
1,118.01
924.37
193.64
188,613.66
3
1,118.01
923.42
194.59
188,419.07
4
1,118.01
922.47
195.54
188,223.53
5
1,118.01
921.51
196.50
188,027.03
6
1,118.01
920.55
197.46
187,829.57
7
1,118.01
919.58
198.43
187,631.14
8
1,118.01
918.61
199.40
187,431.74
9
1,118.01
917.63
200.38
187,231.37
10
1,118.01
916.65
201.36
187,030.01
11
1,118.01
915.67
202.34
186,827.67
12
1,118.01
914.68
203.33
186,624.34
13
1,118.01
913.68
204.33
186,420.01
14
1,118.01
912.68
205.33
186,214.68
15
1,118.01
911.68
206.33
186,008.35
16
1,118.01
910.67
207.34
185,801.00
17
1,118.01
909.65
208.36
185,592.64
18
1,118.01
908.63
209.38
185,383.26
19
1,118.01
907.61
210.40
185,172.86
20
1,118.01
906.58
211.43
184,961.42
21
1,118.01
905.54
212.47
184,748.95
22
1,118.01
904.50
213.51
184,535.44
23
1,118.01
903.45
214.56
184,320.89
24
1,118.01
902.40
215.61
184,105.28
25
1,118.01
901.35
216.66
183,888.62
26
1,118.01
900.29
217.72
183,670.90
27
1,118.01
899.22
218.79
183,452.11
28
1,118.01
898.15
219.86
183,232.25
29
1,118.01
897.07
220.94
183,011.32
30
1,118.01
895.99
222.02
182,789.30
31
1,118.01
894.91
223.10
182,566.20
32
1,118.01
893.81
224.20
182,342.00
33
1,118.01
892.72
225.29
182,116.71
34
1,118.01
891.61
226.40
181,890.31
35
1,118.01
890.50
227.51
181,662.80
36
1,118.01
889.39
228.62
181,434.19
37
1,118.01
888.27
229.74
181,204.45
38
1,118.01
887.15
230.86
180,973.58
39
1,118.01
886.02
231.99
180,741.59
40
1,118.01
884.88
233.13
180,508.46
41
1,118.01
883.74
234.27
180,274.19
42
1,118.01
882.59
235.42
180,038.77
43
1,118.01
881.44
236.57
179,802.20
44
1,118.01
880.28
237.73
179,564.47
45
1,118.01
879.12
238.89
179,325.58
46
1,118.01
877.95
240.06
179,085.52
47
1,118.01
876.77
241.24
178,844.28
48
1,118.01
875.59
242.42
178,601.86
49
1,118.01
874.40
243.61
178,358.26
50
1,118.01
873.21
244.80
178,113.46
51
1,118.01
872.01
246.00
177,867.47
52
1,118.01
870.81
247.20
177,620.27
53
1,118.01
869.60
248.41
177,371.85
54
1,118.01
868.38
249.63
177,122.23
55
1,118.01
867.16
250.85
176,871.38
56
1,118.01
865.93
252.08
176,619.30
57
1,118.01
864.70
253.31
176,365.99
58
1,118.01
863.46
254.55
176,111.44
59
1,118.01
862.21
255.80
175,855.64
60
1,118.01
860.96
257.05
175,598.59
61
1,118.01
859.70
258.31
175,340.28
62
1,118.01
858.44
259.57
175,080.71
63
1,118.01
857.17
260.84
174,819.86
64
1,118.01
855.89
262.12
174,557.74
65
1,118.01
854.61
263.40
174,294.34
66
1,118.01
853.32
264.69
174,029.65
67
1,118.01
852.02
265.99
173,763.66
68
1,118.01
850.72
267.29
173,496.36
69
1,118.01
849.41
268.60
173,227.76
70
1,118.01
848.09
269.92
172,957.85
71
1,118.01
846.77
271.24
172,686.61
72
1,118.01
845.44
272.57
172,414.04
73
1,118.01
844.11
273.90
172,140.15
74
1,118.01
842.77
275.24
171,864.90
75
1,118.01
841.42
276.59
171,588.32
76
1,118.01
840.07
277.94
171,310.37
77
1,118.01
838.71
279.30
171,031.07
78
1,118.01
837.34
280.67
170,750.40
79
1,118.01
835.97
282.04
170,468.36
80
1,118.01
834.58
283.43
170,184.93
81
1,118.01
833.20
284.81
169,900.12
82
1,118.01
831.80
286.21
169,613.91
83
1,118.01
830.40
287.61
169,326.30
84
1,118.01
828.99
289.02
169,037.29
85
1,118.01
827.58
290.43
168,746.85
86
1,118.01
826.16
291.85
168,455.00
87
1,118.01
824.73
293.28
168,161.72
88
1,118.01
823.29
294.72
167,867.00
89
1,118.01
821.85
296.16
167,570.84
90
1,118.01
820.40
297.61
167,273.23
91
1,118.01
818.94
299.07
166,974.16
92
1,118.01
817.48
300.53
166,673.63
93
1,118.01
816.01
302.00
166,371.62
94
1,118.01
814.53
303.48
166,068.14
95
1,118.01
813.04
304.97
165,763.17
96
1,118.01
811.55
306.46
165,456.71
97
1,118.01
810.05
307.96
165,148.75
98
1,118.01
808.54
309.47
164,839.28
99
1,118.01
807.03
310.98
164,528.30
100
1,118.01
805.50
312.51
164,215.79
101
1,118.01
803.97
314.04
163,901.75
102
1,118.01
802.44
315.57
163,586.18
103
1,118.01
800.89
317.12
163,269.06
104
1,118.01
799.34
318.67
162,950.39
105
1,118.01
797.78
320.23
162,630.16
106
1,118.01
796.21
321.80
162,308.36
107
1,118.01
794.63
323.38
161,984.98
108
1,118.01
793.05
324.96
161,660.02
109
1,118.01
791.46
326.55
161,333.47
110
1,118.01
789.86
328.15
161,005.32
111
1,118.01
788.26
329.75
160,675.57
112
1,118.01
786.64
331.37
160,344.20
113
1,118.01
785.02
332.99
160,011.21
114
1,118.01
783.39
334.62
159,676.59
115
1,118.01
781.75
336.26
159,340.33
116
1,118.01
780.10
337.91
159,002.42
117
1,118.01
778.45
339.56
158,662.86
118
1,118.01
776.79
341.22
158,321.64
119
1,118.01
775.12
342.89
157,978.74
120
1,118.01
773.44
344.57
157,634.17
121
1,118.01
771.75
346.26
157,287.91
122
1,118.01
770.06
347.95
156,939.96
123
1,118.01
768.35
349.66
156,590.30
124
1,118.01
766.64
351.37
156,238.93
125
1,118.01
764.92
353.09
155,885.84
126
1,118.01
763.19
354.82
155,531.02
127
1,118.01
761.45
356.56
155,174.46
128
1,118.01
759.71
358.30
154,816.16
129
1,118.01
757.95
360.06
154,456.11
130
1,118.01
756.19
361.82
154,094.29
131
1,118.01
754.42
363.59
153,730.70
132
1,118.01
752.64
365.37
153,365.33
133
1,118.01
750.85
367.16
152,998.17
134
1,118.01
749.05
368.96
152,629.21
135
1,118.01
747.25
370.76
152,258.45
136
1,118.01
745.43
372.58
151,885.87
137
1,118.01
743.61
374.40
151,511.47
138
1,118.01
741.77
376.24
151,135.23
139
1,118.01
739.93
378.08
150,757.16
140
1,118.01
738.08
379.93
150,377.23
141
1,118.01
736.22
381.79
149,995.44
142
1,118.01
734.35
383.66
149,611.78
143
1,118.01
732.47
385.54
149,226.25
144
1,118.01
730.59
387.42
148,838.82
145
1,118.01
728.69
389.32
148,449.50
146
1,118.01
726.78
391.23
148,058.28
147
1,118.01
724.87
393.14
147,665.14
148
1,118.01
722.94
395.07
147,270.07
149
1,118.01
721.01
397.00
146,873.07
150
1,118.01
719.07
398.94
146,474.13
151
1,118.01
717.11
400.90
146,073.23
152
1,118.01
715.15
402.86
145,670.37
153
1,118.01
713.18
404.83
145,265.54
154
1,118.01
711.20
406.81
144,858.72
155
1,118.01
709.20
408.81
144,449.92
156
1,118.01
707.20
410.81
144,039.11
157
1,118.01
705.19
412.82
143,626.29
158
1,118.01
703.17
414.84
143,211.45
159
1,118.01
701.14
416.87
142,794.58
160
1,118.01
699.10
418.91
142,375.67
161
1,118.01
697.05
420.96
141,954.71
162
1,118.01
694.99
423.02
141,531.68
163
1,118.01
692.92
425.09
141,106.59
164
1,118.01
690.83
427.18
140,679.41
165
1,118.01
688.74
429.27
140,250.15
166
1,118.01
686.64
431.37
139,818.78
167
1,118.01
684.53
433.48
139,385.30
168
1,118.01
682.41
435.60
138,949.69
169
1,118.01
680.27
437.74
138,511.96
170
1,118.01
678.13
439.88
138,072.08
171
1,118.01
675.98
442.03
137,630.05
172
1,118.01
673.81
444.20
137,185.85
173
1,118.01
671.64
446.37
136,739.48
174
1,118.01
669.45
448.56
136,290.93
175
1,118.01
667.26
450.75
135,840.17
176
1,118.01
665.05
452.96
135,387.21
177
1,118.01
662.83
455.18
134,932.04
178
1,118.01
660.60
457.41
134,474.63
179
1,118.01
658.37
459.64
134,014.99
180
1,118.01
656.12
461.89
133,553.09
181
1,118.01
653.85
464.16
133,088.94
182
1,118.01
651.58
466.43
132,622.51
183
1,118.01
649.30
468.71
132,153.79
184
1,118.01
647.00
471.01
131,682.79
185
1,118.01
644.70
473.31
131,209.47
186
1,118.01
642.38
475.63
130,733.84
187
1,118.01
640.05
477.96
130,255.89
188
1,118.01
637.71
480.30
129,775.59
189
1,118.01
635.36
482.65
129,292.94
190
1,118.01
633.00
485.01
128,807.92
191
1,118.01
630.62
487.39
128,320.54
192
1,118.01
628.24
489.77
127,830.76
193
1,118.01
625.84
492.17
127,338.59
194
1,118.01
623.43
494.58
126,844.01
195
1,118.01
621.01
497.00
126,347.00
196
1,118.01
618.57
499.44
125,847.57
197
1,118.01
616.13
501.88
125,345.69
198
1,118.01
613.67
504.34
124,841.35
199
1,118.01
611.20
506.81
124,334.54
200
1,118.01
608.72
509.29
123,825.25
201
1,118.01
606.23
511.78
123,313.47
202
1,118.01
603.72
514.29
122,799.18
203
1,118.01
601.20
516.81
122,282.38
204
1,118.01
598.67
519.34
121,763.04
205
1,118.01
596.13
521.88
121,241.16
206
1,118.01
593.58
524.43
120,716.73
207
1,118.01
591.01
527.00
120,189.73
208
1,118.01
588.43
529.58
119,660.15
209
1,118.01
585.84
532.17
119,127.97
210
1,118.01
583.23
534.78
118,593.19
211
1,118.01
580.61
537.40
118,055.80
212
1,118.01
577.98
540.03
117,515.77
213
1,118.01
575.34
542.67
116,973.10
214
1,118.01
572.68
545.33
116,427.77
215
1,118.01
570.01
548.00
115,879.77
216
1,118.01
567.33
550.68
115,329.09
217
1,118.01
564.63
553.38
114,775.71
218
1,118.01
561.92
556.09
114,219.62
219
1,118.01
559.20
558.81
113,660.81
220
1,118.01
556.46
561.55
113,099.26
221
1,118.01
553.72
564.29
112,534.97
222
1,118.01
550.95
567.06
111,967.91
223
1,118.01
548.18
569.83
111,398.08
224
1,118.01
545.39
572.62
110,825.45
225
1,118.01
542.58
575.43
110,250.03
226
1,118.01
539.77
578.24
109,671.78
227
1,118.01
536.93
581.08
109,090.71
228
1,118.01
534.09
583.92
108,506.79
229
1,118.01
531.23
586.78
107,920.01
230
1,118.01
528.36
589.65
107,330.36
231
1,118.01
525.47
592.54
106,737.82
232
1,118.01
522.57
595.44
106,142.38
233
1,118.01
519.66
598.35
105,544.03
234
1,118.01
516.73
601.28
104,942.74
235
1,118.01
513.78
604.23
104,338.51
236
1,118.01
510.82
607.19
103,731.33
237
1,118.01
507.85
610.16
103,121.17
238
1,118.01
504.86
613.15
102,508.02
239
1,118.01
501.86
616.15
101,891.88
240
1,118.01
498.85
619.16
101,272.71
241
1,118.01
495.81
622.20
100,650.51
242
1,118.01
492.77
625.24
100,025.27
243
1,118.01
489.71
628.30
99,396.97
244
1,118.01
486.63
631.38
98,765.59
245
1,118.01
483.54
634.47
98,131.12
246
1,118.01
480.43
637.58
97,493.54
247
1,118.01
477.31
640.70
96,852.85
248
1,118.01
474.18
643.83
96,209.01
249
1,118.01
471.02
646.99
95,562.03
250
1,118.01
467.86
650.15
94,911.87
251
1,118.01
464.67
653.34
94,258.53
252
1,118.01
461.47
656.54
93,602.00
253
1,118.01
458.26
659.75
92,942.25
254
1,118.01
455.03
662.98
92,279.27
255
1,118.01
451.78
666.23
91,613.04
256
1,118.01
448.52
669.49
90,943.55
257
1,118.01
445.24
672.77
90,270.79
258
1,118.01
441.95
676.06
89,594.73
259
1,118.01
438.64
679.37
88,915.36
260
1,118.01
435.31
682.70
88,232.66
261
1,118.01
431.97
686.04
87,546.63
262
1,118.01
428.61
689.40
86,857.23
263
1,118.01
425.24
692.77
86,164.46
264
1,118.01
421.85
696.16
85,468.30
265
1,118.01
418.44
699.57
84,768.72
266
1,118.01
415.01
703.00
84,065.73
267
1,118.01
411.57
706.44
83,359.29
268
1,118.01
408.11
709.90
82,649.39
269
1,118.01
404.64
713.37
81,936.02
270
1,118.01
401.15
716.86
81,219.16
271
1,118.01
397.64
720.37
80,498.78
272
1,118.01
394.11
723.90
79,774.88
273
1,118.01
390.56
727.45
79,047.43
274
1,118.01
387.00
731.01
78,316.43
275
1,118.01
383.42
734.59
77,581.84
276
1,118.01
379.83
738.18
76,843.66
277
1,118.01
376.21
741.80
76,101.86
278
1,118.01
372.58
745.43
75,356.44
279
1,118.01
368.93
749.08
74,607.36
280
1,118.01
365.27
752.74
73,854.61
281
1,118.01
361.58
756.43
73,098.18
282
1,118.01
357.88
760.13
72,338.05
283
1,118.01
354.16
763.85
71,574.19
284
1,118.01
350.42
767.59
70,806.60
285
1,118.01
346.66
771.35
70,035.25
286
1,118.01
342.88
775.13
69,260.12
287
1,118.01
339.09
778.92
68,481.19
288
1,118.01
335.27
782.74
67,698.46
289
1,118.01
331.44
786.57
66,911.89
290
1,118.01
327.59
790.42
66,121.47
291
1,118.01
323.72
794.29
65,327.18
292
1,118.01
319.83
798.18
64,529.00
293
1,118.01
315.92
802.09
63,726.91
294
1,118.01
312.00
806.01
62,920.90
295
1,118.01
308.05
809.96
62,110.94
296
1,118.01
304.08
813.93
61,297.01
297
1,118.01
300.10
817.91
60,479.10
298
1,118.01
296.10
821.91
59,657.19
299
1,118.01
292.07
825.94
58,831.25
300
1,118.01
288.03
829.98
58,001.27
301
1,118.01
283.96
834.05
57,167.22
302
1,118.01
279.88
838.13
56,329.09
303
1,118.01
275.78
842.23
55,486.86
304
1,118.01
271.65
846.36
54,640.50
305
1,118.01
267.51
850.50
53,790.01
306
1,118.01
263.35
854.66
52,935.34
307
1,118.01
259.16
858.85
52,076.49
308
1,118.01
254.96
863.05
51,213.44
309
1,118.01
250.73
867.28
50,346.17
310
1,118.01
246.49
871.52
49,474.64
311
1,118.01
242.22
875.79
48,598.85
312
1,118.01
237.93
880.08
47,718.77
313
1,118.01
233.62
884.39
46,834.39
314
1,118.01
229.29
888.72
45,945.67
315
1,118.01
224.94
893.07
45,052.60
316
1,118.01
220.57
897.44
44,155.16
317
1,118.01
216.18
901.83
43,253.33
318
1,118.01
211.76
906.25
42,347.08
319
1,118.01
207.32
910.69
41,436.39
320
1,118.01
202.87
915.14
40,521.25
321
1,118.01
198.39
919.62
39,601.62
322
1,118.01
193.88
924.13
38,677.50
323
1,118.01
189.36
928.65
37,748.85
324
1,118.01
184.81
933.20
36,815.65
325
1,118.01
180.24
937.77
35,877.88
326
1,118.01
175.65
942.36
34,935.52
327
1,118.01
171.04
946.97
33,988.55
328
1,118.01
166.40
951.61
33,036.94
329
1,118.01
161.74
956.27
32,080.68
330
1,118.01
157.06
960.95
31,119.73
331
1,118.01
152.36
965.65
30,154.08
332
1,118.01
147.63
970.38
29,183.70
333
1,118.01
142.88
975.13
28,208.56
334
1,118.01
138.10
979.91
27,228.66
335
1,118.01
133.31
984.70
26,243.96
336
1,118.01
128.49
989.52
25,254.43
337
1,118.01
123.64
994.37
24,260.06
338
1,118.01
118.77
999.24
23,260.83
339
1,118.01
113.88
1,004.13
22,256.70
340
1,118.01
108.97
1,009.04
21,247.65
341
1,118.01
104.02
1,013.99
20,233.67
342
1,118.01
99.06
1,018.95
19,214.72
343
1,118.01
94.07
1,023.94
18,190.78
344
1,118.01
89.06
1,028.95
17,161.83
345
1,118.01
84.02
1,033.99
16,127.84
346
1,118.01
78.96
1,039.05
15,088.79
347
1,118.01
73.87
1,044.14
14,044.65
348
1,118.01
68.76
1,049.25
12,995.40
349
1,118.01
63.62
1,054.39
11,941.02
350
1,118.01
58.46
1,059.55
10,881.47
351
1,118.01
53.27
1,064.74
9,816.73
352
1,118.01
48.06
1,069.95
8,746.78
353
1,118.01
42.82
1,075.19
7,671.59
354
1,118.01
37.56
1,080.45
6,591.14
355
1,118.01
32.27
1,085.74
5,505.40
356
1,118.01
26.95
1,091.06
4,414.35
357
1,118.01
21.61
1,096.40
3,317.95
358
1,118.01
16.24
1,101.77
2,216.18
359
1,118.01
10.85
1,107.16
1,109.02
360
1,114.45
5.43
1,109.02
0.00
Totals
402,480.04
213,480.04
189,000.00

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