Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,001.15  
 

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
1,001.15
759.68
241.47
191,678.53
2
1,001.15
758.73
242.42
191,436.11
3
1,001.15
757.77
243.38
191,192.73
4
1,001.15
756.80
244.35
190,948.38
5
1,001.15
755.84
245.31
190,703.07
6
1,001.15
754.87
246.28
190,456.79
7
1,001.15
753.89
247.26
190,209.53
8
1,001.15
752.91
248.24
189,961.29
9
1,001.15
751.93
249.22
189,712.07
10
1,001.15
750.94
250.21
189,461.86
11
1,001.15
749.95
251.20
189,210.67
12
1,001.15
748.96
252.19
188,958.48
13
1,001.15
747.96
253.19
188,705.29
14
1,001.15
746.96
254.19
188,451.10
15
1,001.15
745.95
255.20
188,195.90
16
1,001.15
744.94
256.21
187,939.69
17
1,001.15
743.93
257.22
187,682.47
18
1,001.15
742.91
258.24
187,424.23
19
1,001.15
741.89
259.26
187,164.97
20
1,001.15
740.86
260.29
186,904.68
21
1,001.15
739.83
261.32
186,643.36
22
1,001.15
738.80
262.35
186,381.00
23
1,001.15
737.76
263.39
186,117.61
24
1,001.15
736.72
264.43
185,853.18
25
1,001.15
735.67
265.48
185,587.70
26
1,001.15
734.62
266.53
185,321.17
27
1,001.15
733.56
267.59
185,053.58
28
1,001.15
732.50
268.65
184,784.93
29
1,001.15
731.44
269.71
184,515.22
30
1,001.15
730.37
270.78
184,244.44
31
1,001.15
729.30
271.85
183,972.60
32
1,001.15
728.22
272.93
183,699.67
33
1,001.15
727.14
274.01
183,425.67
34
1,001.15
726.06
275.09
183,150.58
35
1,001.15
724.97
276.18
182,874.40
36
1,001.15
723.88
277.27
182,597.12
37
1,001.15
722.78
278.37
182,318.75
38
1,001.15
721.68
279.47
182,039.28
39
1,001.15
720.57
280.58
181,758.70
40
1,001.15
719.46
281.69
181,477.02
41
1,001.15
718.35
282.80
181,194.21
42
1,001.15
717.23
283.92
180,910.29
43
1,001.15
716.10
285.05
180,625.24
44
1,001.15
714.97
286.18
180,339.07
45
1,001.15
713.84
287.31
180,051.76
46
1,001.15
712.70
288.45
179,763.32
47
1,001.15
711.56
289.59
179,473.73
48
1,001.15
710.42
290.73
179,183.00
49
1,001.15
709.27
291.88
178,891.11
50
1,001.15
708.11
293.04
178,598.07
51
1,001.15
706.95
294.20
178,303.87
52
1,001.15
705.79
295.36
178,008.51
53
1,001.15
704.62
296.53
177,711.98
54
1,001.15
703.44
297.71
177,414.27
55
1,001.15
702.26
298.89
177,115.38
56
1,001.15
701.08
300.07
176,815.32
57
1,001.15
699.89
301.26
176,514.06
58
1,001.15
698.70
302.45
176,211.61
59
1,001.15
697.50
303.65
175,907.97
60
1,001.15
696.30
304.85
175,603.12
61
1,001.15
695.10
306.05
175,297.06
62
1,001.15
693.88
307.27
174,989.80
63
1,001.15
692.67
308.48
174,681.32
64
1,001.15
691.45
309.70
174,371.61
65
1,001.15
690.22
310.93
174,060.68
66
1,001.15
688.99
312.16
173,748.52
67
1,001.15
687.75
313.40
173,435.13
68
1,001.15
686.51
314.64
173,120.49
69
1,001.15
685.27
315.88
172,804.61
70
1,001.15
684.02
317.13
172,487.48
71
1,001.15
682.76
318.39
172,169.09
72
1,001.15
681.50
319.65
171,849.44
73
1,001.15
680.24
320.91
171,528.53
74
1,001.15
678.97
322.18
171,206.35
75
1,001.15
677.69
323.46
170,882.89
76
1,001.15
676.41
324.74
170,558.15
77
1,001.15
675.13
326.02
170,232.13
78
1,001.15
673.84
327.31
169,904.81
79
1,001.15
672.54
328.61
169,576.20
80
1,001.15
671.24
329.91
169,246.29
81
1,001.15
669.93
331.22
168,915.08
82
1,001.15
668.62
332.53
168,582.55
83
1,001.15
667.31
333.84
168,248.70
84
1,001.15
665.98
335.17
167,913.54
85
1,001.15
664.66
336.49
167,577.05
86
1,001.15
663.33
337.82
167,239.22
87
1,001.15
661.99
339.16
166,900.06
88
1,001.15
660.65
340.50
166,559.56
89
1,001.15
659.30
341.85
166,217.71
90
1,001.15
657.95
343.20
165,874.50
91
1,001.15
656.59
344.56
165,529.94
92
1,001.15
655.22
345.93
165,184.01
93
1,001.15
653.85
347.30
164,836.71
94
1,001.15
652.48
348.67
164,488.04
95
1,001.15
651.10
350.05
164,137.99
96
1,001.15
649.71
351.44
163,786.55
97
1,001.15
648.32
352.83
163,433.72
98
1,001.15
646.93
354.22
163,079.50
99
1,001.15
645.52
355.63
162,723.87
100
1,001.15
644.12
357.03
162,366.84
101
1,001.15
642.70
358.45
162,008.39
102
1,001.15
641.28
359.87
161,648.52
103
1,001.15
639.86
361.29
161,287.23
104
1,001.15
638.43
362.72
160,924.51
105
1,001.15
636.99
364.16
160,560.35
106
1,001.15
635.55
365.60
160,194.76
107
1,001.15
634.10
367.05
159,827.71
108
1,001.15
632.65
368.50
159,459.21
109
1,001.15
631.19
369.96
159,089.25
110
1,001.15
629.73
371.42
158,717.83
111
1,001.15
628.26
372.89
158,344.94
112
1,001.15
626.78
374.37
157,970.57
113
1,001.15
625.30
375.85
157,594.72
114
1,001.15
623.81
377.34
157,217.38
115
1,001.15
622.32
378.83
156,838.55
116
1,001.15
620.82
380.33
156,458.22
117
1,001.15
619.31
381.84
156,076.39
118
1,001.15
617.80
383.35
155,693.04
119
1,001.15
616.28
384.87
155,308.17
120
1,001.15
614.76
386.39
154,921.79
121
1,001.15
613.23
387.92
154,533.87
122
1,001.15
611.70
389.45
154,144.41
123
1,001.15
610.15
391.00
153,753.42
124
1,001.15
608.61
392.54
153,360.88
125
1,001.15
607.05
394.10
152,966.78
126
1,001.15
605.49
395.66
152,571.12
127
1,001.15
603.93
397.22
152,173.90
128
1,001.15
602.36
398.79
151,775.11
129
1,001.15
600.78
400.37
151,374.73
130
1,001.15
599.19
401.96
150,972.77
131
1,001.15
597.60
403.55
150,569.22
132
1,001.15
596.00
405.15
150,164.08
133
1,001.15
594.40
406.75
149,757.33
134
1,001.15
592.79
408.36
149,348.97
135
1,001.15
591.17
409.98
148,938.99
136
1,001.15
589.55
411.60
148,527.39
137
1,001.15
587.92
413.23
148,114.16
138
1,001.15
586.29
414.86
147,699.30
139
1,001.15
584.64
416.51
147,282.79
140
1,001.15
582.99
418.16
146,864.63
141
1,001.15
581.34
419.81
146,444.82
142
1,001.15
579.68
421.47
146,023.35
143
1,001.15
578.01
423.14
145,600.21
144
1,001.15
576.33
424.82
145,175.39
145
1,001.15
574.65
426.50
144,748.90
146
1,001.15
572.96
428.19
144,320.71
147
1,001.15
571.27
429.88
143,890.83
148
1,001.15
569.57
431.58
143,459.25
149
1,001.15
567.86
433.29
143,025.96
150
1,001.15
566.14
435.01
142,590.95
151
1,001.15
564.42
436.73
142,154.22
152
1,001.15
562.69
438.46
141,715.77
153
1,001.15
560.96
440.19
141,275.58
154
1,001.15
559.22
441.93
140,833.64
155
1,001.15
557.47
443.68
140,389.96
156
1,001.15
555.71
445.44
139,944.52
157
1,001.15
553.95
447.20
139,497.32
158
1,001.15
552.18
448.97
139,048.34
159
1,001.15
550.40
450.75
138,597.59
160
1,001.15
548.62
452.53
138,145.06
161
1,001.15
546.82
454.33
137,690.73
162
1,001.15
545.03
456.12
137,234.61
163
1,001.15
543.22
457.93
136,776.68
164
1,001.15
541.41
459.74
136,316.94
165
1,001.15
539.59
461.56
135,855.37
166
1,001.15
537.76
463.39
135,391.98
167
1,001.15
535.93
465.22
134,926.76
168
1,001.15
534.09
467.06
134,459.70
169
1,001.15
532.24
468.91
133,990.78
170
1,001.15
530.38
470.77
133,520.01
171
1,001.15
528.52
472.63
133,047.38
172
1,001.15
526.65
474.50
132,572.87
173
1,001.15
524.77
476.38
132,096.49
174
1,001.15
522.88
478.27
131,618.22
175
1,001.15
520.99
480.16
131,138.06
176
1,001.15
519.09
482.06
130,656.00
177
1,001.15
517.18
483.97
130,172.03
178
1,001.15
515.26
485.89
129,686.15
179
1,001.15
513.34
487.81
129,198.34
180
1,001.15
511.41
489.74
128,708.60
181
1,001.15
509.47
491.68
128,216.92
182
1,001.15
507.53
493.62
127,723.29
183
1,001.15
505.57
495.58
127,227.71
184
1,001.15
503.61
497.54
126,730.17
185
1,001.15
501.64
499.51
126,230.66
186
1,001.15
499.66
501.49
125,729.18
187
1,001.15
497.68
503.47
125,225.71
188
1,001.15
495.69
505.46
124,720.24
189
1,001.15
493.68
507.47
124,212.78
190
1,001.15
491.68
509.47
123,703.30
191
1,001.15
489.66
511.49
123,191.81
192
1,001.15
487.63
513.52
122,678.29
193
1,001.15
485.60
515.55
122,162.75
194
1,001.15
483.56
517.59
121,645.16
195
1,001.15
481.51
519.64
121,125.52
196
1,001.15
479.46
521.69
120,603.82
197
1,001.15
477.39
523.76
120,080.06
198
1,001.15
475.32
525.83
119,554.23
199
1,001.15
473.24
527.91
119,026.32
200
1,001.15
471.15
530.00
118,496.31
201
1,001.15
469.05
532.10
117,964.21
202
1,001.15
466.94
534.21
117,430.00
203
1,001.15
464.83
536.32
116,893.68
204
1,001.15
462.70
538.45
116,355.23
205
1,001.15
460.57
540.58
115,814.66
206
1,001.15
458.43
542.72
115,271.94
207
1,001.15
456.28
544.87
114,727.07
208
1,001.15
454.13
547.02
114,180.05
209
1,001.15
451.96
549.19
113,630.86
210
1,001.15
449.79
551.36
113,079.50
211
1,001.15
447.61
553.54
112,525.96
212
1,001.15
445.42
555.73
111,970.22
213
1,001.15
443.22
557.93
111,412.29
214
1,001.15
441.01
560.14
110,852.15
215
1,001.15
438.79
562.36
110,289.79
216
1,001.15
436.56
564.59
109,725.20
217
1,001.15
434.33
566.82
109,158.38
218
1,001.15
432.09
569.06
108,589.31
219
1,001.15
429.83
571.32
108,018.00
220
1,001.15
427.57
573.58
107,444.42
221
1,001.15
425.30
575.85
106,868.57
222
1,001.15
423.02
578.13
106,290.44
223
1,001.15
420.73
580.42
105,710.02
224
1,001.15
418.44
582.71
105,127.31
225
1,001.15
416.13
585.02
104,542.29
226
1,001.15
413.81
587.34
103,954.95
227
1,001.15
411.49
589.66
103,365.29
228
1,001.15
409.15
592.00
102,773.29
229
1,001.15
406.81
594.34
102,178.95
230
1,001.15
404.46
596.69
101,582.26
231
1,001.15
402.10
599.05
100,983.21
232
1,001.15
399.73
601.42
100,381.78
233
1,001.15
397.34
603.81
99,777.98
234
1,001.15
394.95
606.20
99,171.78
235
1,001.15
392.55
608.60
98,563.19
236
1,001.15
390.15
611.00
97,952.18
237
1,001.15
387.73
613.42
97,338.76
238
1,001.15
385.30
615.85
96,722.91
239
1,001.15
382.86
618.29
96,104.62
240
1,001.15
380.41
620.74
95,483.89
241
1,001.15
377.96
623.19
94,860.69
242
1,001.15
375.49
625.66
94,235.03
243
1,001.15
373.01
628.14
93,606.90
244
1,001.15
370.53
630.62
92,976.28
245
1,001.15
368.03
633.12
92,343.16
246
1,001.15
365.52
635.63
91,707.53
247
1,001.15
363.01
638.14
91,069.39
248
1,001.15
360.48
640.67
90,428.72
249
1,001.15
357.95
643.20
89,785.52
250
1,001.15
355.40
645.75
89,139.77
251
1,001.15
352.84
648.31
88,491.47
252
1,001.15
350.28
650.87
87,840.60
253
1,001.15
347.70
653.45
87,187.15
254
1,001.15
345.12
656.03
86,531.11
255
1,001.15
342.52
658.63
85,872.48
256
1,001.15
339.91
661.24
85,211.24
257
1,001.15
337.29
663.86
84,547.39
258
1,001.15
334.67
666.48
83,880.91
259
1,001.15
332.03
669.12
83,211.78
260
1,001.15
329.38
671.77
82,540.01
261
1,001.15
326.72
674.43
81,865.59
262
1,001.15
324.05
677.10
81,188.49
263
1,001.15
321.37
679.78
80,508.71
264
1,001.15
318.68
682.47
79,826.24
265
1,001.15
315.98
685.17
79,141.07
266
1,001.15
313.27
687.88
78,453.18
267
1,001.15
310.54
690.61
77,762.58
268
1,001.15
307.81
693.34
77,069.24
269
1,001.15
305.07
696.08
76,373.15
270
1,001.15
302.31
698.84
75,674.31
271
1,001.15
299.54
701.61
74,972.71
272
1,001.15
296.77
704.38
74,268.32
273
1,001.15
293.98
707.17
73,561.15
274
1,001.15
291.18
709.97
72,851.18
275
1,001.15
288.37
712.78
72,138.40
276
1,001.15
285.55
715.60
71,422.80
277
1,001.15
282.72
718.43
70,704.37
278
1,001.15
279.87
721.28
69,983.09
279
1,001.15
277.02
724.13
69,258.95
280
1,001.15
274.15
727.00
68,531.95
281
1,001.15
271.27
729.88
67,802.08
282
1,001.15
268.38
732.77
67,069.31
283
1,001.15
265.48
735.67
66,333.64
284
1,001.15
262.57
738.58
65,595.06
285
1,001.15
259.65
741.50
64,853.56
286
1,001.15
256.71
744.44
64,109.12
287
1,001.15
253.77
747.38
63,361.74
288
1,001.15
250.81
750.34
62,611.39
289
1,001.15
247.84
753.31
61,858.08
290
1,001.15
244.85
756.30
61,101.78
291
1,001.15
241.86
759.29
60,342.50
292
1,001.15
238.86
762.29
59,580.20
293
1,001.15
235.84
765.31
58,814.89
294
1,001.15
232.81
768.34
58,046.55
295
1,001.15
229.77
771.38
57,275.17
296
1,001.15
226.71
774.44
56,500.73
297
1,001.15
223.65
777.50
55,723.23
298
1,001.15
220.57
780.58
54,942.65
299
1,001.15
217.48
783.67
54,158.98
300
1,001.15
214.38
786.77
53,372.21
301
1,001.15
211.27
789.88
52,582.33
302
1,001.15
208.14
793.01
51,789.31
303
1,001.15
205.00
796.15
50,993.16
304
1,001.15
201.85
799.30
50,193.86
305
1,001.15
198.68
802.47
49,391.40
306
1,001.15
195.51
805.64
48,585.75
307
1,001.15
192.32
808.83
47,776.92
308
1,001.15
189.12
812.03
46,964.89
309
1,001.15
185.90
815.25
46,149.64
310
1,001.15
182.68
818.47
45,331.17
311
1,001.15
179.44
821.71
44,509.45
312
1,001.15
176.18
824.97
43,684.49
313
1,001.15
172.92
828.23
42,856.25
314
1,001.15
169.64
831.51
42,024.74
315
1,001.15
166.35
834.80
41,189.94
316
1,001.15
163.04
838.11
40,351.84
317
1,001.15
159.73
841.42
39,510.41
318
1,001.15
156.40
844.75
38,665.66
319
1,001.15
153.05
848.10
37,817.56
320
1,001.15
149.69
851.46
36,966.10
321
1,001.15
146.32
854.83
36,111.28
322
1,001.15
142.94
858.21
35,253.07
323
1,001.15
139.54
861.61
34,391.46
324
1,001.15
136.13
865.02
33,526.44
325
1,001.15
132.71
868.44
32,658.00
326
1,001.15
129.27
871.88
31,786.12
327
1,001.15
125.82
875.33
30,910.79
328
1,001.15
122.36
878.79
30,032.00
329
1,001.15
118.88
882.27
29,149.73
330
1,001.15
115.38
885.77
28,263.96
331
1,001.15
111.88
889.27
27,374.69
332
1,001.15
108.36
892.79
26,481.90
333
1,001.15
104.82
896.33
25,585.57
334
1,001.15
101.28
899.87
24,685.70
335
1,001.15
97.71
903.44
23,782.26
336
1,001.15
94.14
907.01
22,875.25
337
1,001.15
90.55
910.60
21,964.65
338
1,001.15
86.94
914.21
21,050.44
339
1,001.15
83.32
917.83
20,132.62
340
1,001.15
79.69
921.46
19,211.16
341
1,001.15
76.04
925.11
18,286.05
342
1,001.15
72.38
928.77
17,357.28
343
1,001.15
68.71
932.44
16,424.84
344
1,001.15
65.01
936.14
15,488.70
345
1,001.15
61.31
939.84
14,548.86
346
1,001.15
57.59
943.56
13,605.30
347
1,001.15
53.85
947.30
12,658.01
348
1,001.15
50.10
951.05
11,706.96
349
1,001.15
46.34
954.81
10,752.15
350
1,001.15
42.56
958.59
9,793.56
351
1,001.15
38.77
962.38
8,831.18
352
1,001.15
34.96
966.19
7,864.99
353
1,001.15
31.13
970.02
6,894.97
354
1,001.15
27.29
973.86
5,921.11
355
1,001.15
23.44
977.71
4,943.40
356
1,001.15
19.57
981.58
3,961.82
357
1,001.15
15.68
985.47
2,976.35
358
1,001.15
11.78
989.37
1,986.98
359
1,001.15
7.87
993.28
993.69
360
997.63
3.93
993.69
0.00
Totals
360,410.48
168,490.48
191,920.00

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