Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,100.08  
 

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
1,100.08
895.78
204.30
190,895.70
2
1,100.08
894.82
205.26
190,690.44
3
1,100.08
893.86
206.22
190,484.23
4
1,100.08
892.89
207.19
190,277.04
5
1,100.08
891.92
208.16
190,068.88
6
1,100.08
890.95
209.13
189,859.75
7
1,100.08
889.97
210.11
189,649.64
8
1,100.08
888.98
211.10
189,438.54
9
1,100.08
887.99
212.09
189,226.46
10
1,100.08
887.00
213.08
189,013.38
11
1,100.08
886.00
214.08
188,799.30
12
1,100.08
885.00
215.08
188,584.21
13
1,100.08
883.99
216.09
188,368.12
14
1,100.08
882.98
217.10
188,151.02
15
1,100.08
881.96
218.12
187,932.89
16
1,100.08
880.94
219.14
187,713.75
17
1,100.08
879.91
220.17
187,493.58
18
1,100.08
878.88
221.20
187,272.37
19
1,100.08
877.84
222.24
187,050.13
20
1,100.08
876.80
223.28
186,826.85
21
1,100.08
875.75
224.33
186,602.52
22
1,100.08
874.70
225.38
186,377.14
23
1,100.08
873.64
226.44
186,150.70
24
1,100.08
872.58
227.50
185,923.20
25
1,100.08
871.52
228.56
185,694.64
26
1,100.08
870.44
229.64
185,465.00
27
1,100.08
869.37
230.71
185,234.29
28
1,100.08
868.29
231.79
185,002.50
29
1,100.08
867.20
232.88
184,769.62
30
1,100.08
866.11
233.97
184,535.64
31
1,100.08
865.01
235.07
184,300.57
32
1,100.08
863.91
236.17
184,064.40
33
1,100.08
862.80
237.28
183,827.12
34
1,100.08
861.69
238.39
183,588.73
35
1,100.08
860.57
239.51
183,349.23
36
1,100.08
859.45
240.63
183,108.60
37
1,100.08
858.32
241.76
182,866.84
38
1,100.08
857.19
242.89
182,623.95
39
1,100.08
856.05
244.03
182,379.92
40
1,100.08
854.91
245.17
182,134.74
41
1,100.08
853.76
246.32
181,888.42
42
1,100.08
852.60
247.48
181,640.94
43
1,100.08
851.44
248.64
181,392.30
44
1,100.08
850.28
249.80
181,142.50
45
1,100.08
849.11
250.97
180,891.52
46
1,100.08
847.93
252.15
180,639.37
47
1,100.08
846.75
253.33
180,386.04
48
1,100.08
845.56
254.52
180,131.52
49
1,100.08
844.37
255.71
179,875.81
50
1,100.08
843.17
256.91
179,618.89
51
1,100.08
841.96
258.12
179,360.78
52
1,100.08
840.75
259.33
179,101.45
53
1,100.08
839.54
260.54
178,840.91
54
1,100.08
838.32
261.76
178,579.15
55
1,100.08
837.09
262.99
178,316.16
56
1,100.08
835.86
264.22
178,051.93
57
1,100.08
834.62
265.46
177,786.47
58
1,100.08
833.37
266.71
177,519.77
59
1,100.08
832.12
267.96
177,251.81
60
1,100.08
830.87
269.21
176,982.60
61
1,100.08
829.61
270.47
176,712.12
62
1,100.08
828.34
271.74
176,440.38
63
1,100.08
827.06
273.02
176,167.37
64
1,100.08
825.78
274.30
175,893.07
65
1,100.08
824.50
275.58
175,617.49
66
1,100.08
823.21
276.87
175,340.62
67
1,100.08
821.91
278.17
175,062.44
68
1,100.08
820.61
279.47
174,782.97
69
1,100.08
819.30
280.78
174,502.19
70
1,100.08
817.98
282.10
174,220.08
71
1,100.08
816.66
283.42
173,936.66
72
1,100.08
815.33
284.75
173,651.91
73
1,100.08
813.99
286.09
173,365.82
74
1,100.08
812.65
287.43
173,078.39
75
1,100.08
811.30
288.78
172,789.62
76
1,100.08
809.95
290.13
172,499.49
77
1,100.08
808.59
291.49
172,208.00
78
1,100.08
807.23
292.85
171,915.15
79
1,100.08
805.85
294.23
171,620.92
80
1,100.08
804.47
295.61
171,325.31
81
1,100.08
803.09
296.99
171,028.32
82
1,100.08
801.70
298.38
170,729.94
83
1,100.08
800.30
299.78
170,430.15
84
1,100.08
798.89
301.19
170,128.96
85
1,100.08
797.48
302.60
169,826.36
86
1,100.08
796.06
304.02
169,522.34
87
1,100.08
794.64
305.44
169,216.90
88
1,100.08
793.20
306.88
168,910.02
89
1,100.08
791.77
308.31
168,601.71
90
1,100.08
790.32
309.76
168,291.95
91
1,100.08
788.87
311.21
167,980.74
92
1,100.08
787.41
312.67
167,668.07
93
1,100.08
785.94
314.14
167,353.93
94
1,100.08
784.47
315.61
167,038.32
95
1,100.08
782.99
317.09
166,721.24
96
1,100.08
781.51
318.57
166,402.66
97
1,100.08
780.01
320.07
166,082.59
98
1,100.08
778.51
321.57
165,761.03
99
1,100.08
777.00
323.08
165,437.95
100
1,100.08
775.49
324.59
165,113.36
101
1,100.08
773.97
326.11
164,787.25
102
1,100.08
772.44
327.64
164,459.61
103
1,100.08
770.90
329.18
164,130.44
104
1,100.08
769.36
330.72
163,799.72
105
1,100.08
767.81
332.27
163,467.45
106
1,100.08
766.25
333.83
163,133.62
107
1,100.08
764.69
335.39
162,798.23
108
1,100.08
763.12
336.96
162,461.27
109
1,100.08
761.54
338.54
162,122.72
110
1,100.08
759.95
340.13
161,782.59
111
1,100.08
758.36
341.72
161,440.87
112
1,100.08
756.75
343.33
161,097.54
113
1,100.08
755.14
344.94
160,752.61
114
1,100.08
753.53
346.55
160,406.06
115
1,100.08
751.90
348.18
160,057.88
116
1,100.08
750.27
349.81
159,708.07
117
1,100.08
748.63
351.45
159,356.62
118
1,100.08
746.98
353.10
159,003.53
119
1,100.08
745.33
354.75
158,648.78
120
1,100.08
743.67
356.41
158,292.36
121
1,100.08
742.00
358.08
157,934.28
122
1,100.08
740.32
359.76
157,574.52
123
1,100.08
738.63
361.45
157,213.07
124
1,100.08
736.94
363.14
156,849.92
125
1,100.08
735.23
364.85
156,485.08
126
1,100.08
733.52
366.56
156,118.52
127
1,100.08
731.81
368.27
155,750.25
128
1,100.08
730.08
370.00
155,380.24
129
1,100.08
728.34
371.74
155,008.51
130
1,100.08
726.60
373.48
154,635.03
131
1,100.08
724.85
375.23
154,259.80
132
1,100.08
723.09
376.99
153,882.82
133
1,100.08
721.33
378.75
153,504.06
134
1,100.08
719.55
380.53
153,123.53
135
1,100.08
717.77
382.31
152,741.22
136
1,100.08
715.97
384.11
152,357.11
137
1,100.08
714.17
385.91
151,971.21
138
1,100.08
712.37
387.71
151,583.49
139
1,100.08
710.55
389.53
151,193.96
140
1,100.08
708.72
391.36
150,802.60
141
1,100.08
706.89
393.19
150,409.41
142
1,100.08
705.04
395.04
150,014.37
143
1,100.08
703.19
396.89
149,617.49
144
1,100.08
701.33
398.75
149,218.74
145
1,100.08
699.46
400.62
148,818.12
146
1,100.08
697.58
402.50
148,415.63
147
1,100.08
695.70
404.38
148,011.24
148
1,100.08
693.80
406.28
147,604.97
149
1,100.08
691.90
408.18
147,196.78
150
1,100.08
689.98
410.10
146,786.69
151
1,100.08
688.06
412.02
146,374.67
152
1,100.08
686.13
413.95
145,960.72
153
1,100.08
684.19
415.89
145,544.83
154
1,100.08
682.24
417.84
145,127.00
155
1,100.08
680.28
419.80
144,707.20
156
1,100.08
678.31
421.77
144,285.43
157
1,100.08
676.34
423.74
143,861.69
158
1,100.08
674.35
425.73
143,435.96
159
1,100.08
672.36
427.72
143,008.24
160
1,100.08
670.35
429.73
142,578.51
161
1,100.08
668.34
431.74
142,146.77
162
1,100.08
666.31
433.77
141,713.00
163
1,100.08
664.28
435.80
141,277.20
164
1,100.08
662.24
437.84
140,839.36
165
1,100.08
660.18
439.90
140,399.46
166
1,100.08
658.12
441.96
139,957.50
167
1,100.08
656.05
444.03
139,513.47
168
1,100.08
653.97
446.11
139,067.36
169
1,100.08
651.88
448.20
138,619.16
170
1,100.08
649.78
450.30
138,168.86
171
1,100.08
647.67
452.41
137,716.45
172
1,100.08
645.55
454.53
137,261.91
173
1,100.08
643.42
456.66
136,805.25
174
1,100.08
641.27
458.81
136,346.44
175
1,100.08
639.12
460.96
135,885.49
176
1,100.08
636.96
463.12
135,422.37
177
1,100.08
634.79
465.29
134,957.08
178
1,100.08
632.61
467.47
134,489.61
179
1,100.08
630.42
469.66
134,019.95
180
1,100.08
628.22
471.86
133,548.09
181
1,100.08
626.01
474.07
133,074.02
182
1,100.08
623.78
476.30
132,597.72
183
1,100.08
621.55
478.53
132,119.19
184
1,100.08
619.31
480.77
131,638.42
185
1,100.08
617.06
483.02
131,155.40
186
1,100.08
614.79
485.29
130,670.11
187
1,100.08
612.52
487.56
130,182.54
188
1,100.08
610.23
489.85
129,692.70
189
1,100.08
607.93
492.15
129,200.55
190
1,100.08
605.63
494.45
128,706.10
191
1,100.08
603.31
496.77
128,209.33
192
1,100.08
600.98
499.10
127,710.23
193
1,100.08
598.64
501.44
127,208.79
194
1,100.08
596.29
503.79
126,705.00
195
1,100.08
593.93
506.15
126,198.85
196
1,100.08
591.56
508.52
125,690.33
197
1,100.08
589.17
510.91
125,179.42
198
1,100.08
586.78
513.30
124,666.12
199
1,100.08
584.37
515.71
124,150.41
200
1,100.08
581.96
518.12
123,632.29
201
1,100.08
579.53
520.55
123,111.73
202
1,100.08
577.09
522.99
122,588.74
203
1,100.08
574.63
525.45
122,063.29
204
1,100.08
572.17
527.91
121,535.39
205
1,100.08
569.70
530.38
121,005.00
206
1,100.08
567.21
532.87
120,472.13
207
1,100.08
564.71
535.37
119,936.77
208
1,100.08
562.20
537.88
119,398.89
209
1,100.08
559.68
540.40
118,858.49
210
1,100.08
557.15
542.93
118,315.56
211
1,100.08
554.60
545.48
117,770.09
212
1,100.08
552.05
548.03
117,222.05
213
1,100.08
549.48
550.60
116,671.45
214
1,100.08
546.90
553.18
116,118.27
215
1,100.08
544.30
555.78
115,562.49
216
1,100.08
541.70
558.38
115,004.11
217
1,100.08
539.08
561.00
114,443.12
218
1,100.08
536.45
563.63
113,879.49
219
1,100.08
533.81
566.27
113,313.22
220
1,100.08
531.16
568.92
112,744.29
221
1,100.08
528.49
571.59
112,172.70
222
1,100.08
525.81
574.27
111,598.43
223
1,100.08
523.12
576.96
111,021.47
224
1,100.08
520.41
579.67
110,441.80
225
1,100.08
517.70
582.38
109,859.42
226
1,100.08
514.97
585.11
109,274.30
227
1,100.08
512.22
587.86
108,686.45
228
1,100.08
509.47
590.61
108,095.84
229
1,100.08
506.70
593.38
107,502.45
230
1,100.08
503.92
596.16
106,906.29
231
1,100.08
501.12
598.96
106,307.34
232
1,100.08
498.32
601.76
105,705.57
233
1,100.08
495.49
604.59
105,100.99
234
1,100.08
492.66
607.42
104,493.57
235
1,100.08
489.81
610.27
103,883.30
236
1,100.08
486.95
613.13
103,270.17
237
1,100.08
484.08
616.00
102,654.17
238
1,100.08
481.19
618.89
102,035.28
239
1,100.08
478.29
621.79
101,413.49
240
1,100.08
475.38
624.70
100,788.79
241
1,100.08
472.45
627.63
100,161.16
242
1,100.08
469.51
630.57
99,530.58
243
1,100.08
466.55
633.53
98,897.05
244
1,100.08
463.58
636.50
98,260.55
245
1,100.08
460.60
639.48
97,621.07
246
1,100.08
457.60
642.48
96,978.59
247
1,100.08
454.59
645.49
96,333.10
248
1,100.08
451.56
648.52
95,684.58
249
1,100.08
448.52
651.56
95,033.02
250
1,100.08
445.47
654.61
94,378.41
251
1,100.08
442.40
657.68
93,720.72
252
1,100.08
439.32
660.76
93,059.96
253
1,100.08
436.22
663.86
92,396.10
254
1,100.08
433.11
666.97
91,729.13
255
1,100.08
429.98
670.10
91,059.03
256
1,100.08
426.84
673.24
90,385.78
257
1,100.08
423.68
676.40
89,709.39
258
1,100.08
420.51
679.57
89,029.82
259
1,100.08
417.33
682.75
88,347.07
260
1,100.08
414.13
685.95
87,661.11
261
1,100.08
410.91
689.17
86,971.95
262
1,100.08
407.68
692.40
86,279.55
263
1,100.08
404.44
695.64
85,583.90
264
1,100.08
401.17
698.91
84,885.00
265
1,100.08
397.90
702.18
84,182.82
266
1,100.08
394.61
705.47
83,477.34
267
1,100.08
391.30
708.78
82,768.56
268
1,100.08
387.98
712.10
82,056.46
269
1,100.08
384.64
715.44
81,341.02
270
1,100.08
381.29
718.79
80,622.23
271
1,100.08
377.92
722.16
79,900.06
272
1,100.08
374.53
725.55
79,174.51
273
1,100.08
371.13
728.95
78,445.56
274
1,100.08
367.71
732.37
77,713.20
275
1,100.08
364.28
735.80
76,977.40
276
1,100.08
360.83
739.25
76,238.15
277
1,100.08
357.37
742.71
75,495.44
278
1,100.08
353.88
746.20
74,749.24
279
1,100.08
350.39
749.69
73,999.55
280
1,100.08
346.87
753.21
73,246.34
281
1,100.08
343.34
756.74
72,489.60
282
1,100.08
339.80
760.28
71,729.32
283
1,100.08
336.23
763.85
70,965.47
284
1,100.08
332.65
767.43
70,198.04
285
1,100.08
329.05
771.03
69,427.01
286
1,100.08
325.44
774.64
68,652.37
287
1,100.08
321.81
778.27
67,874.10
288
1,100.08
318.16
781.92
67,092.18
289
1,100.08
314.49
785.59
66,306.60
290
1,100.08
310.81
789.27
65,517.33
291
1,100.08
307.11
792.97
64,724.36
292
1,100.08
303.40
796.68
63,927.68
293
1,100.08
299.66
800.42
63,127.26
294
1,100.08
295.91
804.17
62,323.09
295
1,100.08
292.14
807.94
61,515.15
296
1,100.08
288.35
811.73
60,703.42
297
1,100.08
284.55
815.53
59,887.88
298
1,100.08
280.72
819.36
59,068.53
299
1,100.08
276.88
823.20
58,245.33
300
1,100.08
273.02
827.06
57,418.28
301
1,100.08
269.15
830.93
56,587.35
302
1,100.08
265.25
834.83
55,752.52
303
1,100.08
261.34
838.74
54,913.78
304
1,100.08
257.41
842.67
54,071.11
305
1,100.08
253.46
846.62
53,224.49
306
1,100.08
249.49
850.59
52,373.90
307
1,100.08
245.50
854.58
51,519.32
308
1,100.08
241.50
858.58
50,660.74
309
1,100.08
237.47
862.61
49,798.13
310
1,100.08
233.43
866.65
48,931.48
311
1,100.08
229.37
870.71
48,060.76
312
1,100.08
225.28
874.80
47,185.97
313
1,100.08
221.18
878.90
46,307.07
314
1,100.08
217.06
883.02
45,424.06
315
1,100.08
212.93
887.15
44,536.90
316
1,100.08
208.77
891.31
43,645.59
317
1,100.08
204.59
895.49
42,750.10
318
1,100.08
200.39
899.69
41,850.41
319
1,100.08
196.17
903.91
40,946.50
320
1,100.08
191.94
908.14
40,038.36
321
1,100.08
187.68
912.40
39,125.96
322
1,100.08
183.40
916.68
38,209.28
323
1,100.08
179.11
920.97
37,288.31
324
1,100.08
174.79
925.29
36,363.02
325
1,100.08
170.45
929.63
35,433.39
326
1,100.08
166.09
933.99
34,499.40
327
1,100.08
161.72
938.36
33,561.04
328
1,100.08
157.32
942.76
32,618.27
329
1,100.08
152.90
947.18
31,671.09
330
1,100.08
148.46
951.62
30,719.47
331
1,100.08
144.00
956.08
29,763.39
332
1,100.08
139.52
960.56
28,802.82
333
1,100.08
135.01
965.07
27,837.76
334
1,100.08
130.49
969.59
26,868.17
335
1,100.08
125.94
974.14
25,894.03
336
1,100.08
121.38
978.70
24,915.33
337
1,100.08
116.79
983.29
23,932.04
338
1,100.08
112.18
987.90
22,944.14
339
1,100.08
107.55
992.53
21,951.61
340
1,100.08
102.90
997.18
20,954.43
341
1,100.08
98.22
1,001.86
19,952.57
342
1,100.08
93.53
1,006.55
18,946.02
343
1,100.08
88.81
1,011.27
17,934.75
344
1,100.08
84.07
1,016.01
16,918.74
345
1,100.08
79.31
1,020.77
15,897.97
346
1,100.08
74.52
1,025.56
14,872.41
347
1,100.08
69.71
1,030.37
13,842.04
348
1,100.08
64.88
1,035.20
12,806.85
349
1,100.08
60.03
1,040.05
11,766.80
350
1,100.08
55.16
1,044.92
10,721.88
351
1,100.08
50.26
1,049.82
9,672.06
352
1,100.08
45.34
1,054.74
8,617.31
353
1,100.08
40.39
1,059.69
7,557.63
354
1,100.08
35.43
1,064.65
6,492.97
355
1,100.08
30.44
1,069.64
5,423.33
356
1,100.08
25.42
1,074.66
4,348.67
357
1,100.08
20.38
1,079.70
3,268.98
358
1,100.08
15.32
1,084.76
2,184.22
359
1,100.08
10.24
1,089.84
1,094.38
360
1,099.51
5.13
1,094.38
0.00
Totals
396,028.23
204,928.23
191,100.00

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