Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,101.01  
 

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
1,101.01
896.54
204.47
191,056.53
2
1,101.01
895.58
205.43
190,851.09
3
1,101.01
894.61
206.40
190,644.70
4
1,101.01
893.65
207.36
190,437.33
5
1,101.01
892.68
208.33
190,229.00
6
1,101.01
891.70
209.31
190,019.69
7
1,101.01
890.72
210.29
189,809.40
8
1,101.01
889.73
211.28
189,598.12
9
1,101.01
888.74
212.27
189,385.85
10
1,101.01
887.75
213.26
189,172.58
11
1,101.01
886.75
214.26
188,958.32
12
1,101.01
885.74
215.27
188,743.05
13
1,101.01
884.73
216.28
188,526.78
14
1,101.01
883.72
217.29
188,309.49
15
1,101.01
882.70
218.31
188,091.18
16
1,101.01
881.68
219.33
187,871.84
17
1,101.01
880.65
220.36
187,651.48
18
1,101.01
879.62
221.39
187,430.09
19
1,101.01
878.58
222.43
187,207.66
20
1,101.01
877.54
223.47
186,984.18
21
1,101.01
876.49
224.52
186,759.66
22
1,101.01
875.44
225.57
186,534.09
23
1,101.01
874.38
226.63
186,307.46
24
1,101.01
873.32
227.69
186,079.76
25
1,101.01
872.25
228.76
185,851.00
26
1,101.01
871.18
229.83
185,621.17
27
1,101.01
870.10
230.91
185,390.26
28
1,101.01
869.02
231.99
185,158.26
29
1,101.01
867.93
233.08
184,925.18
30
1,101.01
866.84
234.17
184,691.01
31
1,101.01
865.74
235.27
184,455.74
32
1,101.01
864.64
236.37
184,219.37
33
1,101.01
863.53
237.48
183,981.88
34
1,101.01
862.42
238.59
183,743.29
35
1,101.01
861.30
239.71
183,503.58
36
1,101.01
860.17
240.84
183,262.74
37
1,101.01
859.04
241.97
183,020.77
38
1,101.01
857.91
243.10
182,777.67
39
1,101.01
856.77
244.24
182,533.43
40
1,101.01
855.63
245.38
182,288.05
41
1,101.01
854.48
246.53
182,041.51
42
1,101.01
853.32
247.69
181,793.82
43
1,101.01
852.16
248.85
181,544.97
44
1,101.01
850.99
250.02
181,294.95
45
1,101.01
849.82
251.19
181,043.76
46
1,101.01
848.64
252.37
180,791.40
47
1,101.01
847.46
253.55
180,537.85
48
1,101.01
846.27
254.74
180,283.11
49
1,101.01
845.08
255.93
180,027.17
50
1,101.01
843.88
257.13
179,770.04
51
1,101.01
842.67
258.34
179,511.70
52
1,101.01
841.46
259.55
179,252.16
53
1,101.01
840.24
260.77
178,991.39
54
1,101.01
839.02
261.99
178,729.40
55
1,101.01
837.79
263.22
178,466.19
56
1,101.01
836.56
264.45
178,201.74
57
1,101.01
835.32
265.69
177,936.05
58
1,101.01
834.08
266.93
177,669.11
59
1,101.01
832.82
268.19
177,400.93
60
1,101.01
831.57
269.44
177,131.48
61
1,101.01
830.30
270.71
176,860.78
62
1,101.01
829.03
271.98
176,588.80
63
1,101.01
827.76
273.25
176,315.55
64
1,101.01
826.48
274.53
176,041.02
65
1,101.01
825.19
275.82
175,765.20
66
1,101.01
823.90
277.11
175,488.09
67
1,101.01
822.60
278.41
175,209.68
68
1,101.01
821.30
279.71
174,929.97
69
1,101.01
819.98
281.03
174,648.94
70
1,101.01
818.67
282.34
174,366.60
71
1,101.01
817.34
283.67
174,082.93
72
1,101.01
816.01
285.00
173,797.94
73
1,101.01
814.68
286.33
173,511.60
74
1,101.01
813.34
287.67
173,223.93
75
1,101.01
811.99
289.02
172,934.91
76
1,101.01
810.63
290.38
172,644.53
77
1,101.01
809.27
291.74
172,352.79
78
1,101.01
807.90
293.11
172,059.68
79
1,101.01
806.53
294.48
171,765.20
80
1,101.01
805.15
295.86
171,469.34
81
1,101.01
803.76
297.25
171,172.10
82
1,101.01
802.37
298.64
170,873.46
83
1,101.01
800.97
300.04
170,573.41
84
1,101.01
799.56
301.45
170,271.97
85
1,101.01
798.15
302.86
169,969.11
86
1,101.01
796.73
304.28
169,664.83
87
1,101.01
795.30
305.71
169,359.12
88
1,101.01
793.87
307.14
169,051.98
89
1,101.01
792.43
308.58
168,743.40
90
1,101.01
790.98
310.03
168,433.38
91
1,101.01
789.53
311.48
168,121.90
92
1,101.01
788.07
312.94
167,808.96
93
1,101.01
786.60
314.41
167,494.56
94
1,101.01
785.13
315.88
167,178.68
95
1,101.01
783.65
317.36
166,861.32
96
1,101.01
782.16
318.85
166,542.47
97
1,101.01
780.67
320.34
166,222.13
98
1,101.01
779.17
321.84
165,900.28
99
1,101.01
777.66
323.35
165,576.93
100
1,101.01
776.14
324.87
165,252.06
101
1,101.01
774.62
326.39
164,925.67
102
1,101.01
773.09
327.92
164,597.75
103
1,101.01
771.55
329.46
164,268.29
104
1,101.01
770.01
331.00
163,937.29
105
1,101.01
768.46
332.55
163,604.74
106
1,101.01
766.90
334.11
163,270.62
107
1,101.01
765.33
335.68
162,934.94
108
1,101.01
763.76
337.25
162,597.69
109
1,101.01
762.18
338.83
162,258.86
110
1,101.01
760.59
340.42
161,918.44
111
1,101.01
758.99
342.02
161,576.42
112
1,101.01
757.39
343.62
161,232.80
113
1,101.01
755.78
345.23
160,887.57
114
1,101.01
754.16
346.85
160,540.72
115
1,101.01
752.53
348.48
160,192.24
116
1,101.01
750.90
350.11
159,842.13
117
1,101.01
749.26
351.75
159,490.38
118
1,101.01
747.61
353.40
159,136.99
119
1,101.01
745.95
355.06
158,781.93
120
1,101.01
744.29
356.72
158,425.21
121
1,101.01
742.62
358.39
158,066.82
122
1,101.01
740.94
360.07
157,706.75
123
1,101.01
739.25
361.76
157,344.99
124
1,101.01
737.55
363.46
156,981.53
125
1,101.01
735.85
365.16
156,616.37
126
1,101.01
734.14
366.87
156,249.50
127
1,101.01
732.42
368.59
155,880.91
128
1,101.01
730.69
370.32
155,510.59
129
1,101.01
728.96
372.05
155,138.54
130
1,101.01
727.21
373.80
154,764.74
131
1,101.01
725.46
375.55
154,389.19
132
1,101.01
723.70
377.31
154,011.88
133
1,101.01
721.93
379.08
153,632.80
134
1,101.01
720.15
380.86
153,251.94
135
1,101.01
718.37
382.64
152,869.30
136
1,101.01
716.57
384.44
152,484.87
137
1,101.01
714.77
386.24
152,098.63
138
1,101.01
712.96
388.05
151,710.58
139
1,101.01
711.14
389.87
151,320.72
140
1,101.01
709.32
391.69
150,929.02
141
1,101.01
707.48
393.53
150,535.49
142
1,101.01
705.64
395.37
150,140.12
143
1,101.01
703.78
397.23
149,742.89
144
1,101.01
701.92
399.09
149,343.80
145
1,101.01
700.05
400.96
148,942.84
146
1,101.01
698.17
402.84
148,540.00
147
1,101.01
696.28
404.73
148,135.27
148
1,101.01
694.38
406.63
147,728.64
149
1,101.01
692.48
408.53
147,320.11
150
1,101.01
690.56
410.45
146,909.66
151
1,101.01
688.64
412.37
146,497.29
152
1,101.01
686.71
414.30
146,082.99
153
1,101.01
684.76
416.25
145,666.74
154
1,101.01
682.81
418.20
145,248.55
155
1,101.01
680.85
420.16
144,828.39
156
1,101.01
678.88
422.13
144,406.26
157
1,101.01
676.90
424.11
143,982.16
158
1,101.01
674.92
426.09
143,556.06
159
1,101.01
672.92
428.09
143,127.97
160
1,101.01
670.91
430.10
142,697.87
161
1,101.01
668.90
432.11
142,265.76
162
1,101.01
666.87
434.14
141,831.62
163
1,101.01
664.84
436.17
141,395.45
164
1,101.01
662.79
438.22
140,957.23
165
1,101.01
660.74
440.27
140,516.95
166
1,101.01
658.67
442.34
140,074.62
167
1,101.01
656.60
444.41
139,630.21
168
1,101.01
654.52
446.49
139,183.71
169
1,101.01
652.42
448.59
138,735.13
170
1,101.01
650.32
450.69
138,284.44
171
1,101.01
648.21
452.80
137,831.64
172
1,101.01
646.09
454.92
137,376.71
173
1,101.01
643.95
457.06
136,919.66
174
1,101.01
641.81
459.20
136,460.46
175
1,101.01
639.66
461.35
135,999.10
176
1,101.01
637.50
463.51
135,535.59
177
1,101.01
635.32
465.69
135,069.90
178
1,101.01
633.14
467.87
134,602.03
179
1,101.01
630.95
470.06
134,131.97
180
1,101.01
628.74
472.27
133,659.70
181
1,101.01
626.53
474.48
133,185.22
182
1,101.01
624.31
476.70
132,708.52
183
1,101.01
622.07
478.94
132,229.58
184
1,101.01
619.83
481.18
131,748.40
185
1,101.01
617.57
483.44
131,264.96
186
1,101.01
615.30
485.71
130,779.25
187
1,101.01
613.03
487.98
130,291.27
188
1,101.01
610.74
490.27
129,801.00
189
1,101.01
608.44
492.57
129,308.43
190
1,101.01
606.13
494.88
128,813.56
191
1,101.01
603.81
497.20
128,316.36
192
1,101.01
601.48
499.53
127,816.83
193
1,101.01
599.14
501.87
127,314.96
194
1,101.01
596.79
504.22
126,810.74
195
1,101.01
594.43
506.58
126,304.16
196
1,101.01
592.05
508.96
125,795.20
197
1,101.01
589.66
511.35
125,283.85
198
1,101.01
587.27
513.74
124,770.11
199
1,101.01
584.86
516.15
124,253.96
200
1,101.01
582.44
518.57
123,735.39
201
1,101.01
580.01
521.00
123,214.39
202
1,101.01
577.57
523.44
122,690.95
203
1,101.01
575.11
525.90
122,165.05
204
1,101.01
572.65
528.36
121,636.69
205
1,101.01
570.17
530.84
121,105.85
206
1,101.01
567.68
533.33
120,572.53
207
1,101.01
565.18
535.83
120,036.70
208
1,101.01
562.67
538.34
119,498.36
209
1,101.01
560.15
540.86
118,957.50
210
1,101.01
557.61
543.40
118,414.11
211
1,101.01
555.07
545.94
117,868.16
212
1,101.01
552.51
548.50
117,319.66
213
1,101.01
549.94
551.07
116,768.58
214
1,101.01
547.35
553.66
116,214.93
215
1,101.01
544.76
556.25
115,658.67
216
1,101.01
542.15
558.86
115,099.81
217
1,101.01
539.53
561.48
114,538.33
218
1,101.01
536.90
564.11
113,974.22
219
1,101.01
534.25
566.76
113,407.47
220
1,101.01
531.60
569.41
112,838.06
221
1,101.01
528.93
572.08
112,265.97
222
1,101.01
526.25
574.76
111,691.21
223
1,101.01
523.55
577.46
111,113.75
224
1,101.01
520.85
580.16
110,533.59
225
1,101.01
518.13
582.88
109,950.70
226
1,101.01
515.39
585.62
109,365.09
227
1,101.01
512.65
588.36
108,776.73
228
1,101.01
509.89
591.12
108,185.61
229
1,101.01
507.12
593.89
107,591.72
230
1,101.01
504.34
596.67
106,995.04
231
1,101.01
501.54
599.47
106,395.57
232
1,101.01
498.73
602.28
105,793.29
233
1,101.01
495.91
605.10
105,188.19
234
1,101.01
493.07
607.94
104,580.25
235
1,101.01
490.22
610.79
103,969.46
236
1,101.01
487.36
613.65
103,355.81
237
1,101.01
484.48
616.53
102,739.28
238
1,101.01
481.59
619.42
102,119.86
239
1,101.01
478.69
622.32
101,497.53
240
1,101.01
475.77
625.24
100,872.29
241
1,101.01
472.84
628.17
100,244.12
242
1,101.01
469.89
631.12
99,613.01
243
1,101.01
466.94
634.07
98,978.93
244
1,101.01
463.96
637.05
98,341.89
245
1,101.01
460.98
640.03
97,701.85
246
1,101.01
457.98
643.03
97,058.82
247
1,101.01
454.96
646.05
96,412.77
248
1,101.01
451.93
649.08
95,763.70
249
1,101.01
448.89
652.12
95,111.58
250
1,101.01
445.84
655.17
94,456.41
251
1,101.01
442.76
658.25
93,798.16
252
1,101.01
439.68
661.33
93,136.83
253
1,101.01
436.58
664.43
92,472.40
254
1,101.01
433.46
667.55
91,804.85
255
1,101.01
430.34
670.67
91,134.18
256
1,101.01
427.19
673.82
90,460.36
257
1,101.01
424.03
676.98
89,783.38
258
1,101.01
420.86
680.15
89,103.23
259
1,101.01
417.67
683.34
88,419.89
260
1,101.01
414.47
686.54
87,733.35
261
1,101.01
411.25
689.76
87,043.59
262
1,101.01
408.02
692.99
86,350.60
263
1,101.01
404.77
696.24
85,654.36
264
1,101.01
401.50
699.51
84,954.85
265
1,101.01
398.23
702.78
84,252.07
266
1,101.01
394.93
706.08
83,545.99
267
1,101.01
391.62
709.39
82,836.60
268
1,101.01
388.30
712.71
82,123.89
269
1,101.01
384.96
716.05
81,407.83
270
1,101.01
381.60
719.41
80,688.42
271
1,101.01
378.23
722.78
79,965.64
272
1,101.01
374.84
726.17
79,239.47
273
1,101.01
371.44
729.57
78,509.89
274
1,101.01
368.02
732.99
77,776.90
275
1,101.01
364.58
736.43
77,040.47
276
1,101.01
361.13
739.88
76,300.59
277
1,101.01
357.66
743.35
75,557.23
278
1,101.01
354.17
746.84
74,810.40
279
1,101.01
350.67
750.34
74,060.06
280
1,101.01
347.16
753.85
73,306.21
281
1,101.01
343.62
757.39
72,548.82
282
1,101.01
340.07
760.94
71,787.88
283
1,101.01
336.51
764.50
71,023.38
284
1,101.01
332.92
768.09
70,255.29
285
1,101.01
329.32
771.69
69,483.60
286
1,101.01
325.70
775.31
68,708.30
287
1,101.01
322.07
778.94
67,929.36
288
1,101.01
318.42
782.59
67,146.77
289
1,101.01
314.75
786.26
66,360.51
290
1,101.01
311.06
789.95
65,570.56
291
1,101.01
307.36
793.65
64,776.92
292
1,101.01
303.64
797.37
63,979.55
293
1,101.01
299.90
801.11
63,178.44
294
1,101.01
296.15
804.86
62,373.58
295
1,101.01
292.38
808.63
61,564.95
296
1,101.01
288.59
812.42
60,752.52
297
1,101.01
284.78
816.23
59,936.29
298
1,101.01
280.95
820.06
59,116.23
299
1,101.01
277.11
823.90
58,292.33
300
1,101.01
273.25
827.76
57,464.56
301
1,101.01
269.37
831.64
56,632.92
302
1,101.01
265.47
835.54
55,797.38
303
1,101.01
261.55
839.46
54,957.92
304
1,101.01
257.62
843.39
54,114.52
305
1,101.01
253.66
847.35
53,267.17
306
1,101.01
249.69
851.32
52,415.85
307
1,101.01
245.70
855.31
51,560.54
308
1,101.01
241.69
859.32
50,701.22
309
1,101.01
237.66
863.35
49,837.87
310
1,101.01
233.62
867.39
48,970.48
311
1,101.01
229.55
871.46
48,099.02
312
1,101.01
225.46
875.55
47,223.47
313
1,101.01
221.36
879.65
46,343.82
314
1,101.01
217.24
883.77
45,460.05
315
1,101.01
213.09
887.92
44,572.13
316
1,101.01
208.93
892.08
43,680.05
317
1,101.01
204.75
896.26
42,783.79
318
1,101.01
200.55
900.46
41,883.33
319
1,101.01
196.33
904.68
40,978.65
320
1,101.01
192.09
908.92
40,069.73
321
1,101.01
187.83
913.18
39,156.55
322
1,101.01
183.55
917.46
38,239.08
323
1,101.01
179.25
921.76
37,317.32
324
1,101.01
174.92
926.09
36,391.23
325
1,101.01
170.58
930.43
35,460.81
326
1,101.01
166.22
934.79
34,526.02
327
1,101.01
161.84
939.17
33,586.85
328
1,101.01
157.44
943.57
32,643.28
329
1,101.01
153.02
947.99
31,695.28
330
1,101.01
148.57
952.44
30,742.85
331
1,101.01
144.11
956.90
29,785.94
332
1,101.01
139.62
961.39
28,824.55
333
1,101.01
135.12
965.89
27,858.66
334
1,101.01
130.59
970.42
26,888.24
335
1,101.01
126.04
974.97
25,913.27
336
1,101.01
121.47
979.54
24,933.72
337
1,101.01
116.88
984.13
23,949.59
338
1,101.01
112.26
988.75
22,960.84
339
1,101.01
107.63
993.38
21,967.46
340
1,101.01
102.97
998.04
20,969.43
341
1,101.01
98.29
1,002.72
19,966.71
342
1,101.01
93.59
1,007.42
18,959.29
343
1,101.01
88.87
1,012.14
17,947.16
344
1,101.01
84.13
1,016.88
16,930.27
345
1,101.01
79.36
1,021.65
15,908.62
346
1,101.01
74.57
1,026.44
14,882.19
347
1,101.01
69.76
1,031.25
13,850.94
348
1,101.01
64.93
1,036.08
12,814.85
349
1,101.01
60.07
1,040.94
11,773.91
350
1,101.01
55.19
1,045.82
10,728.09
351
1,101.01
50.29
1,050.72
9,677.37
352
1,101.01
45.36
1,055.65
8,621.72
353
1,101.01
40.41
1,060.60
7,561.13
354
1,101.01
35.44
1,065.57
6,495.56
355
1,101.01
30.45
1,070.56
5,425.00
356
1,101.01
25.43
1,075.58
4,349.42
357
1,101.01
20.39
1,080.62
3,268.79
358
1,101.01
15.32
1,085.69
2,183.11
359
1,101.01
10.23
1,090.78
1,092.33
360
1,097.45
5.12
1,092.33
0.00
Totals
396,360.04
205,099.04
191,261.00

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