Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,001.88  
 

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
1,001.88
760.24
241.64
191,818.36
2
1,001.88
759.28
242.60
191,575.76
3
1,001.88
758.32
243.56
191,332.20
4
1,001.88
757.36
244.52
191,087.68
5
1,001.88
756.39
245.49
190,842.18
6
1,001.88
755.42
246.46
190,595.72
7
1,001.88
754.44
247.44
190,348.28
8
1,001.88
753.46
248.42
190,099.86
9
1,001.88
752.48
249.40
189,850.46
10
1,001.88
751.49
250.39
189,600.07
11
1,001.88
750.50
251.38
189,348.70
12
1,001.88
749.51
252.37
189,096.32
13
1,001.88
748.51
253.37
188,842.95
14
1,001.88
747.50
254.38
188,588.57
15
1,001.88
746.50
255.38
188,333.19
16
1,001.88
745.49
256.39
188,076.79
17
1,001.88
744.47
257.41
187,819.38
18
1,001.88
743.45
258.43
187,560.95
19
1,001.88
742.43
259.45
187,301.50
20
1,001.88
741.40
260.48
187,041.02
21
1,001.88
740.37
261.51
186,779.52
22
1,001.88
739.34
262.54
186,516.97
23
1,001.88
738.30
263.58
186,253.39
24
1,001.88
737.25
264.63
185,988.76
25
1,001.88
736.21
265.67
185,723.09
26
1,001.88
735.15
266.73
185,456.36
27
1,001.88
734.10
267.78
185,188.58
28
1,001.88
733.04
268.84
184,919.74
29
1,001.88
731.97
269.91
184,649.83
30
1,001.88
730.91
270.97
184,378.86
31
1,001.88
729.83
272.05
184,106.81
32
1,001.88
728.76
273.12
183,833.68
33
1,001.88
727.68
274.20
183,559.48
34
1,001.88
726.59
275.29
183,284.19
35
1,001.88
725.50
276.38
183,007.81
36
1,001.88
724.41
277.47
182,730.34
37
1,001.88
723.31
278.57
182,451.76
38
1,001.88
722.20
279.68
182,172.09
39
1,001.88
721.10
280.78
181,891.31
40
1,001.88
719.99
281.89
181,609.41
41
1,001.88
718.87
283.01
181,326.40
42
1,001.88
717.75
284.13
181,042.27
43
1,001.88
716.63
285.25
180,757.02
44
1,001.88
715.50
286.38
180,470.64
45
1,001.88
714.36
287.52
180,183.12
46
1,001.88
713.22
288.66
179,894.46
47
1,001.88
712.08
289.80
179,604.67
48
1,001.88
710.94
290.94
179,313.72
49
1,001.88
709.78
292.10
179,021.62
50
1,001.88
708.63
293.25
178,728.37
51
1,001.88
707.47
294.41
178,433.96
52
1,001.88
706.30
295.58
178,138.38
53
1,001.88
705.13
296.75
177,841.63
54
1,001.88
703.96
297.92
177,543.71
55
1,001.88
702.78
299.10
177,244.60
56
1,001.88
701.59
300.29
176,944.32
57
1,001.88
700.40
301.48
176,642.84
58
1,001.88
699.21
302.67
176,340.17
59
1,001.88
698.01
303.87
176,036.31
60
1,001.88
696.81
305.07
175,731.24
61
1,001.88
695.60
306.28
175,424.96
62
1,001.88
694.39
307.49
175,117.47
63
1,001.88
693.17
308.71
174,808.76
64
1,001.88
691.95
309.93
174,498.83
65
1,001.88
690.72
311.16
174,187.68
66
1,001.88
689.49
312.39
173,875.29
67
1,001.88
688.26
313.62
173,561.67
68
1,001.88
687.01
314.87
173,246.80
69
1,001.88
685.77
316.11
172,930.69
70
1,001.88
684.52
317.36
172,613.33
71
1,001.88
683.26
318.62
172,294.71
72
1,001.88
682.00
319.88
171,974.83
73
1,001.88
680.73
321.15
171,653.68
74
1,001.88
679.46
322.42
171,331.27
75
1,001.88
678.19
323.69
171,007.57
76
1,001.88
676.90
324.98
170,682.60
77
1,001.88
675.62
326.26
170,356.34
78
1,001.88
674.33
327.55
170,028.78
79
1,001.88
673.03
328.85
169,699.93
80
1,001.88
671.73
330.15
169,369.78
81
1,001.88
670.42
331.46
169,038.32
82
1,001.88
669.11
332.77
168,705.55
83
1,001.88
667.79
334.09
168,371.47
84
1,001.88
666.47
335.41
168,036.06
85
1,001.88
665.14
336.74
167,699.32
86
1,001.88
663.81
338.07
167,361.25
87
1,001.88
662.47
339.41
167,021.84
88
1,001.88
661.13
340.75
166,681.09
89
1,001.88
659.78
342.10
166,338.99
90
1,001.88
658.43
343.45
165,995.53
91
1,001.88
657.07
344.81
165,650.72
92
1,001.88
655.70
346.18
165,304.54
93
1,001.88
654.33
347.55
164,956.99
94
1,001.88
652.95
348.93
164,608.07
95
1,001.88
651.57
350.31
164,257.76
96
1,001.88
650.19
351.69
163,906.07
97
1,001.88
648.79
353.09
163,552.98
98
1,001.88
647.40
354.48
163,198.50
99
1,001.88
645.99
355.89
162,842.61
100
1,001.88
644.59
357.29
162,485.32
101
1,001.88
643.17
358.71
162,126.61
102
1,001.88
641.75
360.13
161,766.48
103
1,001.88
640.33
361.55
161,404.93
104
1,001.88
638.89
362.99
161,041.94
105
1,001.88
637.46
364.42
160,677.52
106
1,001.88
636.02
365.86
160,311.65
107
1,001.88
634.57
367.31
159,944.34
108
1,001.88
633.11
368.77
159,575.57
109
1,001.88
631.65
370.23
159,205.35
110
1,001.88
630.19
371.69
158,833.65
111
1,001.88
628.72
373.16
158,460.49
112
1,001.88
627.24
374.64
158,085.85
113
1,001.88
625.76
376.12
157,709.73
114
1,001.88
624.27
377.61
157,332.11
115
1,001.88
622.77
379.11
156,953.01
116
1,001.88
621.27
380.61
156,572.40
117
1,001.88
619.77
382.11
156,190.29
118
1,001.88
618.25
383.63
155,806.66
119
1,001.88
616.73
385.15
155,421.51
120
1,001.88
615.21
386.67
155,034.84
121
1,001.88
613.68
388.20
154,646.64
122
1,001.88
612.14
389.74
154,256.91
123
1,001.88
610.60
391.28
153,865.63
124
1,001.88
609.05
392.83
153,472.80
125
1,001.88
607.50
394.38
153,078.41
126
1,001.88
605.94
395.94
152,682.47
127
1,001.88
604.37
397.51
152,284.96
128
1,001.88
602.79
399.09
151,885.87
129
1,001.88
601.21
400.67
151,485.21
130
1,001.88
599.63
402.25
151,082.96
131
1,001.88
598.04
403.84
150,679.11
132
1,001.88
596.44
405.44
150,273.67
133
1,001.88
594.83
407.05
149,866.62
134
1,001.88
593.22
408.66
149,457.97
135
1,001.88
591.60
410.28
149,047.69
136
1,001.88
589.98
411.90
148,635.79
137
1,001.88
588.35
413.53
148,222.26
138
1,001.88
586.71
415.17
147,807.09
139
1,001.88
585.07
416.81
147,390.28
140
1,001.88
583.42
418.46
146,971.82
141
1,001.88
581.76
420.12
146,551.71
142
1,001.88
580.10
421.78
146,129.93
143
1,001.88
578.43
423.45
145,706.48
144
1,001.88
576.75
425.13
145,281.35
145
1,001.88
575.07
426.81
144,854.55
146
1,001.88
573.38
428.50
144,426.05
147
1,001.88
571.69
430.19
143,995.85
148
1,001.88
569.98
431.90
143,563.96
149
1,001.88
568.27
433.61
143,130.35
150
1,001.88
566.56
435.32
142,695.03
151
1,001.88
564.83
437.05
142,257.98
152
1,001.88
563.10
438.78
141,819.21
153
1,001.88
561.37
440.51
141,378.70
154
1,001.88
559.62
442.26
140,936.44
155
1,001.88
557.87
444.01
140,492.43
156
1,001.88
556.12
445.76
140,046.67
157
1,001.88
554.35
447.53
139,599.14
158
1,001.88
552.58
449.30
139,149.84
159
1,001.88
550.80
451.08
138,698.76
160
1,001.88
549.02
452.86
138,245.90
161
1,001.88
547.22
454.66
137,791.24
162
1,001.88
545.42
456.46
137,334.79
163
1,001.88
543.62
458.26
136,876.52
164
1,001.88
541.80
460.08
136,416.45
165
1,001.88
539.98
461.90
135,954.55
166
1,001.88
538.15
463.73
135,490.82
167
1,001.88
536.32
465.56
135,025.26
168
1,001.88
534.47
467.41
134,557.85
169
1,001.88
532.62
469.26
134,088.60
170
1,001.88
530.77
471.11
133,617.49
171
1,001.88
528.90
472.98
133,144.51
172
1,001.88
527.03
474.85
132,669.66
173
1,001.88
525.15
476.73
132,192.93
174
1,001.88
523.26
478.62
131,714.31
175
1,001.88
521.37
480.51
131,233.80
176
1,001.88
519.47
482.41
130,751.39
177
1,001.88
517.56
484.32
130,267.07
178
1,001.88
515.64
486.24
129,780.83
179
1,001.88
513.72
488.16
129,292.66
180
1,001.88
511.78
490.10
128,802.57
181
1,001.88
509.84
492.04
128,310.53
182
1,001.88
507.90
493.98
127,816.55
183
1,001.88
505.94
495.94
127,320.61
184
1,001.88
503.98
497.90
126,822.70
185
1,001.88
502.01
499.87
126,322.83
186
1,001.88
500.03
501.85
125,820.98
187
1,001.88
498.04
503.84
125,317.14
188
1,001.88
496.05
505.83
124,811.31
189
1,001.88
494.04
507.84
124,303.47
190
1,001.88
492.03
509.85
123,793.63
191
1,001.88
490.02
511.86
123,281.76
192
1,001.88
487.99
513.89
122,767.87
193
1,001.88
485.96
515.92
122,251.95
194
1,001.88
483.91
517.97
121,733.98
195
1,001.88
481.86
520.02
121,213.97
196
1,001.88
479.81
522.07
120,691.89
197
1,001.88
477.74
524.14
120,167.75
198
1,001.88
475.66
526.22
119,641.53
199
1,001.88
473.58
528.30
119,113.24
200
1,001.88
471.49
530.39
118,582.85
201
1,001.88
469.39
532.49
118,050.36
202
1,001.88
467.28
534.60
117,515.76
203
1,001.88
465.17
536.71
116,979.05
204
1,001.88
463.04
538.84
116,440.21
205
1,001.88
460.91
540.97
115,899.24
206
1,001.88
458.77
543.11
115,356.12
207
1,001.88
456.62
545.26
114,810.86
208
1,001.88
454.46
547.42
114,263.44
209
1,001.88
452.29
549.59
113,713.85
210
1,001.88
450.12
551.76
113,162.09
211
1,001.88
447.93
553.95
112,608.15
212
1,001.88
445.74
556.14
112,052.01
213
1,001.88
443.54
558.34
111,493.67
214
1,001.88
441.33
560.55
110,933.11
215
1,001.88
439.11
562.77
110,370.34
216
1,001.88
436.88
565.00
109,805.35
217
1,001.88
434.65
567.23
109,238.11
218
1,001.88
432.40
569.48
108,668.63
219
1,001.88
430.15
571.73
108,096.90
220
1,001.88
427.88
574.00
107,522.90
221
1,001.88
425.61
576.27
106,946.64
222
1,001.88
423.33
578.55
106,368.09
223
1,001.88
421.04
580.84
105,787.25
224
1,001.88
418.74
583.14
105,204.11
225
1,001.88
416.43
585.45
104,618.66
226
1,001.88
414.12
587.76
104,030.90
227
1,001.88
411.79
590.09
103,440.81
228
1,001.88
409.45
592.43
102,848.38
229
1,001.88
407.11
594.77
102,253.61
230
1,001.88
404.75
597.13
101,656.48
231
1,001.88
402.39
599.49
101,056.99
232
1,001.88
400.02
601.86
100,455.13
233
1,001.88
397.63
604.25
99,850.88
234
1,001.88
395.24
606.64
99,244.25
235
1,001.88
392.84
609.04
98,635.21
236
1,001.88
390.43
611.45
98,023.76
237
1,001.88
388.01
613.87
97,409.89
238
1,001.88
385.58
616.30
96,793.59
239
1,001.88
383.14
618.74
96,174.85
240
1,001.88
380.69
621.19
95,553.66
241
1,001.88
378.23
623.65
94,930.02
242
1,001.88
375.76
626.12
94,303.90
243
1,001.88
373.29
628.59
93,675.31
244
1,001.88
370.80
631.08
93,044.23
245
1,001.88
368.30
633.58
92,410.65
246
1,001.88
365.79
636.09
91,774.56
247
1,001.88
363.27
638.61
91,135.95
248
1,001.88
360.75
641.13
90,494.82
249
1,001.88
358.21
643.67
89,851.15
250
1,001.88
355.66
646.22
89,204.93
251
1,001.88
353.10
648.78
88,556.15
252
1,001.88
350.53
651.35
87,904.81
253
1,001.88
347.96
653.92
87,250.88
254
1,001.88
345.37
656.51
86,594.37
255
1,001.88
342.77
659.11
85,935.26
256
1,001.88
340.16
661.72
85,273.54
257
1,001.88
337.54
664.34
84,609.20
258
1,001.88
334.91
666.97
83,942.23
259
1,001.88
332.27
669.61
83,272.62
260
1,001.88
329.62
672.26
82,600.36
261
1,001.88
326.96
674.92
81,925.44
262
1,001.88
324.29
677.59
81,247.85
263
1,001.88
321.61
680.27
80,567.58
264
1,001.88
318.91
682.97
79,884.61
265
1,001.88
316.21
685.67
79,198.94
266
1,001.88
313.50
688.38
78,510.56
267
1,001.88
310.77
691.11
77,819.45
268
1,001.88
308.04
693.84
77,125.60
269
1,001.88
305.29
696.59
76,429.01
270
1,001.88
302.53
699.35
75,729.66
271
1,001.88
299.76
702.12
75,027.55
272
1,001.88
296.98
704.90
74,322.65
273
1,001.88
294.19
707.69
73,614.97
274
1,001.88
291.39
710.49
72,904.48
275
1,001.88
288.58
713.30
72,191.18
276
1,001.88
285.76
716.12
71,475.06
277
1,001.88
282.92
718.96
70,756.10
278
1,001.88
280.08
721.80
70,034.29
279
1,001.88
277.22
724.66
69,309.63
280
1,001.88
274.35
727.53
68,582.10
281
1,001.88
271.47
730.41
67,851.69
282
1,001.88
268.58
733.30
67,118.39
283
1,001.88
265.68
736.20
66,382.19
284
1,001.88
262.76
739.12
65,643.07
285
1,001.88
259.84
742.04
64,901.03
286
1,001.88
256.90
744.98
64,156.05
287
1,001.88
253.95
747.93
63,408.12
288
1,001.88
250.99
750.89
62,657.23
289
1,001.88
248.02
753.86
61,903.37
290
1,001.88
245.03
756.85
61,146.52
291
1,001.88
242.04
759.84
60,386.68
292
1,001.88
239.03
762.85
59,623.83
293
1,001.88
236.01
765.87
58,857.96
294
1,001.88
232.98
768.90
58,089.06
295
1,001.88
229.94
771.94
57,317.12
296
1,001.88
226.88
775.00
56,542.12
297
1,001.88
223.81
778.07
55,764.05
298
1,001.88
220.73
781.15
54,982.91
299
1,001.88
217.64
784.24
54,198.67
300
1,001.88
214.54
787.34
53,411.32
301
1,001.88
211.42
790.46
52,620.86
302
1,001.88
208.29
793.59
51,827.27
303
1,001.88
205.15
796.73
51,030.54
304
1,001.88
202.00
799.88
50,230.66
305
1,001.88
198.83
803.05
49,427.61
306
1,001.88
195.65
806.23
48,621.38
307
1,001.88
192.46
809.42
47,811.96
308
1,001.88
189.26
812.62
46,999.33
309
1,001.88
186.04
815.84
46,183.49
310
1,001.88
182.81
819.07
45,364.42
311
1,001.88
179.57
822.31
44,542.11
312
1,001.88
176.31
825.57
43,716.54
313
1,001.88
173.04
828.84
42,887.71
314
1,001.88
169.76
832.12
42,055.59
315
1,001.88
166.47
835.41
41,220.18
316
1,001.88
163.16
838.72
40,381.47
317
1,001.88
159.84
842.04
39,539.43
318
1,001.88
156.51
845.37
38,694.06
319
1,001.88
153.16
848.72
37,845.34
320
1,001.88
149.80
852.08
36,993.27
321
1,001.88
146.43
855.45
36,137.82
322
1,001.88
143.05
858.83
35,278.98
323
1,001.88
139.65
862.23
34,416.75
324
1,001.88
136.23
865.65
33,551.10
325
1,001.88
132.81
869.07
32,682.03
326
1,001.88
129.37
872.51
31,809.52
327
1,001.88
125.91
875.97
30,933.55
328
1,001.88
122.45
879.43
30,054.11
329
1,001.88
118.96
882.92
29,171.20
330
1,001.88
115.47
886.41
28,284.79
331
1,001.88
111.96
889.92
27,394.87
332
1,001.88
108.44
893.44
26,501.43
333
1,001.88
104.90
896.98
25,604.45
334
1,001.88
101.35
900.53
24,703.92
335
1,001.88
97.79
904.09
23,799.83
336
1,001.88
94.21
907.67
22,892.15
337
1,001.88
90.61
911.27
21,980.89
338
1,001.88
87.01
914.87
21,066.02
339
1,001.88
83.39
918.49
20,147.52
340
1,001.88
79.75
922.13
19,225.39
341
1,001.88
76.10
925.78
18,299.61
342
1,001.88
72.44
929.44
17,370.17
343
1,001.88
68.76
933.12
16,437.05
344
1,001.88
65.06
936.82
15,500.23
345
1,001.88
61.36
940.52
14,559.70
346
1,001.88
57.63
944.25
13,615.46
347
1,001.88
53.89
947.99
12,667.47
348
1,001.88
50.14
951.74
11,715.73
349
1,001.88
46.37
955.51
10,760.23
350
1,001.88
42.59
959.29
9,800.94
351
1,001.88
38.80
963.08
8,837.86
352
1,001.88
34.98
966.90
7,870.96
353
1,001.88
31.16
970.72
6,900.23
354
1,001.88
27.31
974.57
5,925.67
355
1,001.88
23.46
978.42
4,947.24
356
1,001.88
19.58
982.30
3,964.95
357
1,001.88
15.69
986.19
2,978.76
358
1,001.88
11.79
990.09
1,988.67
359
1,001.88
7.87
994.01
994.66
360
998.60
3.94
994.66
0.00
Totals
360,673.52
168,613.52
192,060.00

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