Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,000.80  
 

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
1,000.80
768.27
232.53
188,879.47
2
1,000.80
767.32
233.48
188,645.99
3
1,000.80
766.37
234.43
188,411.56
4
1,000.80
765.42
235.38
188,176.19
5
1,000.80
764.47
236.33
187,939.85
6
1,000.80
763.51
237.29
187,702.56
7
1,000.80
762.54
238.26
187,464.30
8
1,000.80
761.57
239.23
187,225.07
9
1,000.80
760.60
240.20
186,984.88
10
1,000.80
759.63
241.17
186,743.70
11
1,000.80
758.65
242.15
186,501.55
12
1,000.80
757.66
243.14
186,258.41
13
1,000.80
756.67
244.13
186,014.28
14
1,000.80
755.68
245.12
185,769.17
15
1,000.80
754.69
246.11
185,523.06
16
1,000.80
753.69
247.11
185,275.94
17
1,000.80
752.68
248.12
185,027.83
18
1,000.80
751.68
249.12
184,778.70
19
1,000.80
750.66
250.14
184,528.57
20
1,000.80
749.65
251.15
184,277.41
21
1,000.80
748.63
252.17
184,025.24
22
1,000.80
747.60
253.20
183,772.04
23
1,000.80
746.57
254.23
183,517.82
24
1,000.80
745.54
255.26
183,262.56
25
1,000.80
744.50
256.30
183,006.26
26
1,000.80
743.46
257.34
182,748.92
27
1,000.80
742.42
258.38
182,490.54
28
1,000.80
741.37
259.43
182,231.11
29
1,000.80
740.31
260.49
181,970.62
30
1,000.80
739.26
261.54
181,709.08
31
1,000.80
738.19
262.61
181,446.47
32
1,000.80
737.13
263.67
181,182.80
33
1,000.80
736.06
264.74
180,918.05
34
1,000.80
734.98
265.82
180,652.23
35
1,000.80
733.90
266.90
180,385.33
36
1,000.80
732.82
267.98
180,117.35
37
1,000.80
731.73
269.07
179,848.27
38
1,000.80
730.63
270.17
179,578.11
39
1,000.80
729.54
271.26
179,306.84
40
1,000.80
728.43
272.37
179,034.48
41
1,000.80
727.33
273.47
178,761.01
42
1,000.80
726.22
274.58
178,486.42
43
1,000.80
725.10
275.70
178,210.72
44
1,000.80
723.98
276.82
177,933.91
45
1,000.80
722.86
277.94
177,655.96
46
1,000.80
721.73
279.07
177,376.89
47
1,000.80
720.59
280.21
177,096.68
48
1,000.80
719.46
281.34
176,815.34
49
1,000.80
718.31
282.49
176,532.85
50
1,000.80
717.16
283.64
176,249.21
51
1,000.80
716.01
284.79
175,964.43
52
1,000.80
714.86
285.94
175,678.48
53
1,000.80
713.69
287.11
175,391.38
54
1,000.80
712.53
288.27
175,103.10
55
1,000.80
711.36
289.44
174,813.66
56
1,000.80
710.18
290.62
174,523.04
57
1,000.80
709.00
291.80
174,231.24
58
1,000.80
707.81
292.99
173,938.26
59
1,000.80
706.62
294.18
173,644.08
60
1,000.80
705.43
295.37
173,348.71
61
1,000.80
704.23
296.57
173,052.14
62
1,000.80
703.02
297.78
172,754.36
63
1,000.80
701.81
298.99
172,455.38
64
1,000.80
700.60
300.20
172,155.18
65
1,000.80
699.38
301.42
171,853.76
66
1,000.80
698.16
302.64
171,551.11
67
1,000.80
696.93
303.87
171,247.24
68
1,000.80
695.69
305.11
170,942.13
69
1,000.80
694.45
306.35
170,635.78
70
1,000.80
693.21
307.59
170,328.19
71
1,000.80
691.96
308.84
170,019.35
72
1,000.80
690.70
310.10
169,709.25
73
1,000.80
689.44
311.36
169,397.90
74
1,000.80
688.18
312.62
169,085.28
75
1,000.80
686.91
313.89
168,771.38
76
1,000.80
685.63
315.17
168,456.22
77
1,000.80
684.35
316.45
168,139.77
78
1,000.80
683.07
317.73
167,822.04
79
1,000.80
681.78
319.02
167,503.02
80
1,000.80
680.48
320.32
167,182.70
81
1,000.80
679.18
321.62
166,861.08
82
1,000.80
677.87
322.93
166,538.15
83
1,000.80
676.56
324.24
166,213.91
84
1,000.80
675.24
325.56
165,888.36
85
1,000.80
673.92
326.88
165,561.48
86
1,000.80
672.59
328.21
165,233.27
87
1,000.80
671.26
329.54
164,903.73
88
1,000.80
669.92
330.88
164,572.85
89
1,000.80
668.58
332.22
164,240.63
90
1,000.80
667.23
333.57
163,907.06
91
1,000.80
665.87
334.93
163,572.13
92
1,000.80
664.51
336.29
163,235.84
93
1,000.80
663.15
337.65
162,898.19
94
1,000.80
661.77
339.03
162,559.16
95
1,000.80
660.40
340.40
162,218.76
96
1,000.80
659.01
341.79
161,876.97
97
1,000.80
657.63
343.17
161,533.80
98
1,000.80
656.23
344.57
161,189.23
99
1,000.80
654.83
345.97
160,843.26
100
1,000.80
653.43
347.37
160,495.88
101
1,000.80
652.01
348.79
160,147.10
102
1,000.80
650.60
350.20
159,796.90
103
1,000.80
649.17
351.63
159,445.27
104
1,000.80
647.75
353.05
159,092.22
105
1,000.80
646.31
354.49
158,737.73
106
1,000.80
644.87
355.93
158,381.80
107
1,000.80
643.43
357.37
158,024.43
108
1,000.80
641.97
358.83
157,665.60
109
1,000.80
640.52
360.28
157,305.32
110
1,000.80
639.05
361.75
156,943.57
111
1,000.80
637.58
363.22
156,580.35
112
1,000.80
636.11
364.69
156,215.66
113
1,000.80
634.63
366.17
155,849.49
114
1,000.80
633.14
367.66
155,481.83
115
1,000.80
631.64
369.16
155,112.67
116
1,000.80
630.15
370.65
154,742.02
117
1,000.80
628.64
372.16
154,369.86
118
1,000.80
627.13
373.67
153,996.18
119
1,000.80
625.61
375.19
153,620.99
120
1,000.80
624.09
376.71
153,244.28
121
1,000.80
622.55
378.25
152,866.03
122
1,000.80
621.02
379.78
152,486.25
123
1,000.80
619.48
381.32
152,104.93
124
1,000.80
617.93
382.87
151,722.05
125
1,000.80
616.37
384.43
151,337.62
126
1,000.80
614.81
385.99
150,951.63
127
1,000.80
613.24
387.56
150,564.08
128
1,000.80
611.67
389.13
150,174.94
129
1,000.80
610.09
390.71
149,784.23
130
1,000.80
608.50
392.30
149,391.93
131
1,000.80
606.90
393.90
148,998.03
132
1,000.80
605.30
395.50
148,602.53
133
1,000.80
603.70
397.10
148,205.43
134
1,000.80
602.08
398.72
147,806.72
135
1,000.80
600.46
400.34
147,406.38
136
1,000.80
598.84
401.96
147,004.42
137
1,000.80
597.21
403.59
146,600.83
138
1,000.80
595.57
405.23
146,195.59
139
1,000.80
593.92
406.88
145,788.71
140
1,000.80
592.27
408.53
145,380.18
141
1,000.80
590.61
410.19
144,969.98
142
1,000.80
588.94
411.86
144,558.13
143
1,000.80
587.27
413.53
144,144.59
144
1,000.80
585.59
415.21
143,729.38
145
1,000.80
583.90
416.90
143,312.48
146
1,000.80
582.21
418.59
142,893.89
147
1,000.80
580.51
420.29
142,473.59
148
1,000.80
578.80
422.00
142,051.59
149
1,000.80
577.08
423.72
141,627.88
150
1,000.80
575.36
425.44
141,202.44
151
1,000.80
573.63
427.17
140,775.28
152
1,000.80
571.90
428.90
140,346.38
153
1,000.80
570.16
430.64
139,915.73
154
1,000.80
568.41
432.39
139,483.34
155
1,000.80
566.65
434.15
139,049.19
156
1,000.80
564.89
435.91
138,613.28
157
1,000.80
563.12
437.68
138,175.60
158
1,000.80
561.34
439.46
137,736.13
159
1,000.80
559.55
441.25
137,294.89
160
1,000.80
557.76
443.04
136,851.85
161
1,000.80
555.96
444.84
136,407.01
162
1,000.80
554.15
446.65
135,960.36
163
1,000.80
552.34
448.46
135,511.90
164
1,000.80
550.52
450.28
135,061.62
165
1,000.80
548.69
452.11
134,609.51
166
1,000.80
546.85
453.95
134,155.56
167
1,000.80
545.01
455.79
133,699.76
168
1,000.80
543.16
457.64
133,242.12
169
1,000.80
541.30
459.50
132,782.61
170
1,000.80
539.43
461.37
132,321.24
171
1,000.80
537.56
463.24
131,858.00
172
1,000.80
535.67
465.13
131,392.87
173
1,000.80
533.78
467.02
130,925.86
174
1,000.80
531.89
468.91
130,456.94
175
1,000.80
529.98
470.82
129,986.12
176
1,000.80
528.07
472.73
129,513.39
177
1,000.80
526.15
474.65
129,038.74
178
1,000.80
524.22
476.58
128,562.16
179
1,000.80
522.28
478.52
128,083.64
180
1,000.80
520.34
480.46
127,603.18
181
1,000.80
518.39
482.41
127,120.77
182
1,000.80
516.43
484.37
126,636.40
183
1,000.80
514.46
486.34
126,150.06
184
1,000.80
512.48
488.32
125,661.74
185
1,000.80
510.50
490.30
125,171.45
186
1,000.80
508.51
492.29
124,679.15
187
1,000.80
506.51
494.29
124,184.86
188
1,000.80
504.50
496.30
123,688.56
189
1,000.80
502.48
498.32
123,190.25
190
1,000.80
500.46
500.34
122,689.91
191
1,000.80
498.43
502.37
122,187.54
192
1,000.80
496.39
504.41
121,683.12
193
1,000.80
494.34
506.46
121,176.66
194
1,000.80
492.28
508.52
120,668.14
195
1,000.80
490.21
510.59
120,157.56
196
1,000.80
488.14
512.66
119,644.90
197
1,000.80
486.06
514.74
119,130.15
198
1,000.80
483.97
516.83
118,613.32
199
1,000.80
481.87
518.93
118,094.39
200
1,000.80
479.76
521.04
117,573.35
201
1,000.80
477.64
523.16
117,050.19
202
1,000.80
475.52
525.28
116,524.90
203
1,000.80
473.38
527.42
115,997.49
204
1,000.80
471.24
529.56
115,467.93
205
1,000.80
469.09
531.71
114,936.21
206
1,000.80
466.93
533.87
114,402.34
207
1,000.80
464.76
536.04
113,866.30
208
1,000.80
462.58
538.22
113,328.08
209
1,000.80
460.40
540.40
112,787.68
210
1,000.80
458.20
542.60
112,245.08
211
1,000.80
456.00
544.80
111,700.27
212
1,000.80
453.78
547.02
111,153.26
213
1,000.80
451.56
549.24
110,604.02
214
1,000.80
449.33
551.47
110,052.55
215
1,000.80
447.09
553.71
109,498.83
216
1,000.80
444.84
555.96
108,942.87
217
1,000.80
442.58
558.22
108,384.65
218
1,000.80
440.31
560.49
107,824.17
219
1,000.80
438.04
562.76
107,261.40
220
1,000.80
435.75
565.05
106,696.35
221
1,000.80
433.45
567.35
106,129.01
222
1,000.80
431.15
569.65
105,559.35
223
1,000.80
428.83
571.97
104,987.39
224
1,000.80
426.51
574.29
104,413.10
225
1,000.80
424.18
576.62
103,836.48
226
1,000.80
421.84
578.96
103,257.51
227
1,000.80
419.48
581.32
102,676.20
228
1,000.80
417.12
583.68
102,092.52
229
1,000.80
414.75
586.05
101,506.47
230
1,000.80
412.37
588.43
100,918.04
231
1,000.80
409.98
590.82
100,327.22
232
1,000.80
407.58
593.22
99,734.00
233
1,000.80
405.17
595.63
99,138.37
234
1,000.80
402.75
598.05
98,540.32
235
1,000.80
400.32
600.48
97,939.84
236
1,000.80
397.88
602.92
97,336.92
237
1,000.80
395.43
605.37
96,731.55
238
1,000.80
392.97
607.83
96,123.72
239
1,000.80
390.50
610.30
95,513.43
240
1,000.80
388.02
612.78
94,900.65
241
1,000.80
385.53
615.27
94,285.38
242
1,000.80
383.03
617.77
93,667.62
243
1,000.80
380.52
620.28
93,047.34
244
1,000.80
378.00
622.80
92,424.55
245
1,000.80
375.47
625.33
91,799.22
246
1,000.80
372.93
627.87
91,171.36
247
1,000.80
370.38
630.42
90,540.94
248
1,000.80
367.82
632.98
89,907.96
249
1,000.80
365.25
635.55
89,272.41
250
1,000.80
362.67
638.13
88,634.28
251
1,000.80
360.08
640.72
87,993.56
252
1,000.80
357.47
643.33
87,350.23
253
1,000.80
354.86
645.94
86,704.29
254
1,000.80
352.24
648.56
86,055.73
255
1,000.80
349.60
651.20
85,404.53
256
1,000.80
346.96
653.84
84,750.69
257
1,000.80
344.30
656.50
84,094.19
258
1,000.80
341.63
659.17
83,435.02
259
1,000.80
338.95
661.85
82,773.17
260
1,000.80
336.27
664.53
82,108.64
261
1,000.80
333.57
667.23
81,441.41
262
1,000.80
330.86
669.94
80,771.46
263
1,000.80
328.13
672.67
80,098.80
264
1,000.80
325.40
675.40
79,423.40
265
1,000.80
322.66
678.14
78,745.25
266
1,000.80
319.90
680.90
78,064.36
267
1,000.80
317.14
683.66
77,380.69
268
1,000.80
314.36
686.44
76,694.25
269
1,000.80
311.57
689.23
76,005.02
270
1,000.80
308.77
692.03
75,312.99
271
1,000.80
305.96
694.84
74,618.15
272
1,000.80
303.14
697.66
73,920.49
273
1,000.80
300.30
700.50
73,219.99
274
1,000.80
297.46
703.34
72,516.65
275
1,000.80
294.60
706.20
71,810.45
276
1,000.80
291.73
709.07
71,101.38
277
1,000.80
288.85
711.95
70,389.43
278
1,000.80
285.96
714.84
69,674.58
279
1,000.80
283.05
717.75
68,956.84
280
1,000.80
280.14
720.66
68,236.17
281
1,000.80
277.21
723.59
67,512.58
282
1,000.80
274.27
726.53
66,786.05
283
1,000.80
271.32
729.48
66,056.57
284
1,000.80
268.35
732.45
65,324.13
285
1,000.80
265.38
735.42
64,588.70
286
1,000.80
262.39
738.41
63,850.30
287
1,000.80
259.39
741.41
63,108.89
288
1,000.80
256.38
744.42
62,364.47
289
1,000.80
253.36
747.44
61,617.02
290
1,000.80
250.32
750.48
60,866.54
291
1,000.80
247.27
753.53
60,113.01
292
1,000.80
244.21
756.59
59,356.42
293
1,000.80
241.14
759.66
58,596.76
294
1,000.80
238.05
762.75
57,834.01
295
1,000.80
234.95
765.85
57,068.16
296
1,000.80
231.84
768.96
56,299.20
297
1,000.80
228.72
772.08
55,527.11
298
1,000.80
225.58
775.22
54,751.89
299
1,000.80
222.43
778.37
53,973.52
300
1,000.80
219.27
781.53
53,191.99
301
1,000.80
216.09
784.71
52,407.28
302
1,000.80
212.90
787.90
51,619.39
303
1,000.80
209.70
791.10
50,828.29
304
1,000.80
206.49
794.31
50,033.98
305
1,000.80
203.26
797.54
49,236.44
306
1,000.80
200.02
800.78
48,435.66
307
1,000.80
196.77
804.03
47,631.63
308
1,000.80
193.50
807.30
46,824.34
309
1,000.80
190.22
810.58
46,013.76
310
1,000.80
186.93
813.87
45,199.89
311
1,000.80
183.62
817.18
44,382.72
312
1,000.80
180.30
820.50
43,562.22
313
1,000.80
176.97
823.83
42,738.39
314
1,000.80
173.62
827.18
41,911.22
315
1,000.80
170.26
830.54
41,080.68
316
1,000.80
166.89
833.91
40,246.77
317
1,000.80
163.50
837.30
39,409.48
318
1,000.80
160.10
840.70
38,568.78
319
1,000.80
156.69
844.11
37,724.66
320
1,000.80
153.26
847.54
36,877.12
321
1,000.80
149.81
850.99
36,026.13
322
1,000.80
146.36
854.44
35,171.69
323
1,000.80
142.88
857.92
34,313.77
324
1,000.80
139.40
861.40
33,452.37
325
1,000.80
135.90
864.90
32,587.47
326
1,000.80
132.39
868.41
31,719.06
327
1,000.80
128.86
871.94
30,847.12
328
1,000.80
125.32
875.48
29,971.63
329
1,000.80
121.76
879.04
29,092.59
330
1,000.80
118.19
882.61
28,209.98
331
1,000.80
114.60
886.20
27,323.79
332
1,000.80
111.00
889.80
26,433.99
333
1,000.80
107.39
893.41
25,540.58
334
1,000.80
103.76
897.04
24,643.54
335
1,000.80
100.11
900.69
23,742.85
336
1,000.80
96.46
904.34
22,838.51
337
1,000.80
92.78
908.02
21,930.49
338
1,000.80
89.09
911.71
21,018.78
339
1,000.80
85.39
915.41
20,103.37
340
1,000.80
81.67
919.13
19,184.24
341
1,000.80
77.94
922.86
18,261.37
342
1,000.80
74.19
926.61
17,334.76
343
1,000.80
70.42
930.38
16,404.38
344
1,000.80
66.64
934.16
15,470.23
345
1,000.80
62.85
937.95
14,532.27
346
1,000.80
59.04
941.76
13,590.51
347
1,000.80
55.21
945.59
12,644.92
348
1,000.80
51.37
949.43
11,695.49
349
1,000.80
47.51
953.29
10,742.21
350
1,000.80
43.64
957.16
9,785.05
351
1,000.80
39.75
961.05
8,824.00
352
1,000.80
35.85
964.95
7,859.05
353
1,000.80
31.93
968.87
6,890.17
354
1,000.80
27.99
972.81
5,917.36
355
1,000.80
24.04
976.76
4,940.60
356
1,000.80
20.07
980.73
3,959.87
357
1,000.80
16.09
984.71
2,975.16
358
1,000.80
12.09
988.71
1,986.45
359
1,000.80
8.07
992.73
993.72
360
997.76
4.04
993.72
0.00
Totals
360,284.96
171,172.96
189,112.00

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