Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,218.00  
 

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
1,218.00
1,043.79
174.21
192,525.79
2
1,218.00
1,042.85
175.15
192,350.64
3
1,218.00
1,041.90
176.10
192,174.54
4
1,218.00
1,040.95
177.05
191,997.48
5
1,218.00
1,039.99
178.01
191,819.47
6
1,218.00
1,039.02
178.98
191,640.49
7
1,218.00
1,038.05
179.95
191,460.55
8
1,218.00
1,037.08
180.92
191,279.62
9
1,218.00
1,036.10
181.90
191,097.72
10
1,218.00
1,035.11
182.89
190,914.83
11
1,218.00
1,034.12
183.88
190,730.96
12
1,218.00
1,033.13
184.87
190,546.08
13
1,218.00
1,032.12
185.88
190,360.21
14
1,218.00
1,031.12
186.88
190,173.32
15
1,218.00
1,030.11
187.89
189,985.43
16
1,218.00
1,029.09
188.91
189,796.52
17
1,218.00
1,028.06
189.94
189,606.58
18
1,218.00
1,027.04
190.96
189,415.62
19
1,218.00
1,026.00
192.00
189,223.62
20
1,218.00
1,024.96
193.04
189,030.58
21
1,218.00
1,023.92
194.08
188,836.50
22
1,218.00
1,022.86
195.14
188,641.36
23
1,218.00
1,021.81
196.19
188,445.17
24
1,218.00
1,020.74
197.26
188,247.91
25
1,218.00
1,019.68
198.32
188,049.59
26
1,218.00
1,018.60
199.40
187,850.19
27
1,218.00
1,017.52
200.48
187,649.71
28
1,218.00
1,016.44
201.56
187,448.15
29
1,218.00
1,015.34
202.66
187,245.49
30
1,218.00
1,014.25
203.75
187,041.74
31
1,218.00
1,013.14
204.86
186,836.88
32
1,218.00
1,012.03
205.97
186,630.91
33
1,218.00
1,010.92
207.08
186,423.83
34
1,218.00
1,009.80
208.20
186,215.63
35
1,218.00
1,008.67
209.33
186,006.30
36
1,218.00
1,007.53
210.47
185,795.83
37
1,218.00
1,006.39
211.61
185,584.22
38
1,218.00
1,005.25
212.75
185,371.47
39
1,218.00
1,004.10
213.90
185,157.57
40
1,218.00
1,002.94
215.06
184,942.50
41
1,218.00
1,001.77
216.23
184,726.28
42
1,218.00
1,000.60
217.40
184,508.88
43
1,218.00
999.42
218.58
184,290.30
44
1,218.00
998.24
219.76
184,070.54
45
1,218.00
997.05
220.95
183,849.59
46
1,218.00
995.85
222.15
183,627.44
47
1,218.00
994.65
223.35
183,404.09
48
1,218.00
993.44
224.56
183,179.53
49
1,218.00
992.22
225.78
182,953.75
50
1,218.00
991.00
227.00
182,726.75
51
1,218.00
989.77
228.23
182,498.52
52
1,218.00
988.53
229.47
182,269.05
53
1,218.00
987.29
230.71
182,038.34
54
1,218.00
986.04
231.96
181,806.38
55
1,218.00
984.78
233.22
181,573.17
56
1,218.00
983.52
234.48
181,338.69
57
1,218.00
982.25
235.75
181,102.94
58
1,218.00
980.97
237.03
180,865.92
59
1,218.00
979.69
238.31
180,627.61
60
1,218.00
978.40
239.60
180,388.01
61
1,218.00
977.10
240.90
180,147.11
62
1,218.00
975.80
242.20
179,904.90
63
1,218.00
974.48
243.52
179,661.39
64
1,218.00
973.17
244.83
179,416.56
65
1,218.00
971.84
246.16
179,170.39
66
1,218.00
970.51
247.49
178,922.90
67
1,218.00
969.17
248.83
178,674.07
68
1,218.00
967.82
250.18
178,423.88
69
1,218.00
966.46
251.54
178,172.35
70
1,218.00
965.10
252.90
177,919.45
71
1,218.00
963.73
254.27
177,665.18
72
1,218.00
962.35
255.65
177,409.53
73
1,218.00
960.97
257.03
177,152.50
74
1,218.00
959.58
258.42
176,894.08
75
1,218.00
958.18
259.82
176,634.25
76
1,218.00
956.77
261.23
176,373.02
77
1,218.00
955.35
262.65
176,110.37
78
1,218.00
953.93
264.07
175,846.31
79
1,218.00
952.50
265.50
175,580.81
80
1,218.00
951.06
266.94
175,313.87
81
1,218.00
949.62
268.38
175,045.49
82
1,218.00
948.16
269.84
174,775.65
83
1,218.00
946.70
271.30
174,504.35
84
1,218.00
945.23
272.77
174,231.58
85
1,218.00
943.75
274.25
173,957.34
86
1,218.00
942.27
275.73
173,681.61
87
1,218.00
940.78
277.22
173,404.38
88
1,218.00
939.27
278.73
173,125.65
89
1,218.00
937.76
280.24
172,845.42
90
1,218.00
936.25
281.75
172,563.66
91
1,218.00
934.72
283.28
172,280.38
92
1,218.00
933.19
284.81
171,995.57
93
1,218.00
931.64
286.36
171,709.21
94
1,218.00
930.09
287.91
171,421.30
95
1,218.00
928.53
289.47
171,131.84
96
1,218.00
926.96
291.04
170,840.80
97
1,218.00
925.39
292.61
170,548.19
98
1,218.00
923.80
294.20
170,253.99
99
1,218.00
922.21
295.79
169,958.20
100
1,218.00
920.61
297.39
169,660.81
101
1,218.00
919.00
299.00
169,361.80
102
1,218.00
917.38
300.62
169,061.18
103
1,218.00
915.75
302.25
168,758.93
104
1,218.00
914.11
303.89
168,455.04
105
1,218.00
912.46
305.54
168,149.50
106
1,218.00
910.81
307.19
167,842.31
107
1,218.00
909.15
308.85
167,533.46
108
1,218.00
907.47
310.53
167,222.93
109
1,218.00
905.79
312.21
166,910.72
110
1,218.00
904.10
313.90
166,596.82
111
1,218.00
902.40
315.60
166,281.22
112
1,218.00
900.69
317.31
165,963.91
113
1,218.00
898.97
319.03
165,644.88
114
1,218.00
897.24
320.76
165,324.13
115
1,218.00
895.51
322.49
165,001.63
116
1,218.00
893.76
324.24
164,677.39
117
1,218.00
892.00
326.00
164,351.39
118
1,218.00
890.24
327.76
164,023.63
119
1,218.00
888.46
329.54
163,694.09
120
1,218.00
886.68
331.32
163,362.77
121
1,218.00
884.88
333.12
163,029.65
122
1,218.00
883.08
334.92
162,694.73
123
1,218.00
881.26
336.74
162,357.99
124
1,218.00
879.44
338.56
162,019.43
125
1,218.00
877.61
340.39
161,679.03
126
1,218.00
875.76
342.24
161,336.79
127
1,218.00
873.91
344.09
160,992.70
128
1,218.00
872.04
345.96
160,646.75
129
1,218.00
870.17
347.83
160,298.92
130
1,218.00
868.29
349.71
159,949.20
131
1,218.00
866.39
351.61
159,597.59
132
1,218.00
864.49
353.51
159,244.08
133
1,218.00
862.57
355.43
158,888.65
134
1,218.00
860.65
357.35
158,531.30
135
1,218.00
858.71
359.29
158,172.01
136
1,218.00
856.77
361.23
157,810.78
137
1,218.00
854.81
363.19
157,447.58
138
1,218.00
852.84
365.16
157,082.43
139
1,218.00
850.86
367.14
156,715.29
140
1,218.00
848.87
369.13
156,346.16
141
1,218.00
846.88
371.12
155,975.04
142
1,218.00
844.86
373.14
155,601.90
143
1,218.00
842.84
375.16
155,226.75
144
1,218.00
840.81
377.19
154,849.56
145
1,218.00
838.77
379.23
154,470.33
146
1,218.00
836.71
381.29
154,089.04
147
1,218.00
834.65
383.35
153,705.69
148
1,218.00
832.57
385.43
153,320.26
149
1,218.00
830.48
387.52
152,932.75
150
1,218.00
828.39
389.61
152,543.13
151
1,218.00
826.28
391.72
152,151.41
152
1,218.00
824.15
393.85
151,757.56
153
1,218.00
822.02
395.98
151,361.58
154
1,218.00
819.88
398.12
150,963.46
155
1,218.00
817.72
400.28
150,563.18
156
1,218.00
815.55
402.45
150,160.73
157
1,218.00
813.37
404.63
149,756.10
158
1,218.00
811.18
406.82
149,349.28
159
1,218.00
808.98
409.02
148,940.25
160
1,218.00
806.76
411.24
148,529.01
161
1,218.00
804.53
413.47
148,115.54
162
1,218.00
802.29
415.71
147,699.83
163
1,218.00
800.04
417.96
147,281.88
164
1,218.00
797.78
420.22
146,861.65
165
1,218.00
795.50
422.50
146,439.15
166
1,218.00
793.21
424.79
146,014.37
167
1,218.00
790.91
427.09
145,587.28
168
1,218.00
788.60
429.40
145,157.87
169
1,218.00
786.27
431.73
144,726.15
170
1,218.00
783.93
434.07
144,292.08
171
1,218.00
781.58
436.42
143,855.66
172
1,218.00
779.22
438.78
143,416.88
173
1,218.00
776.84
441.16
142,975.72
174
1,218.00
774.45
443.55
142,532.17
175
1,218.00
772.05
445.95
142,086.22
176
1,218.00
769.63
448.37
141,637.86
177
1,218.00
767.21
450.79
141,187.06
178
1,218.00
764.76
453.24
140,733.82
179
1,218.00
762.31
455.69
140,278.13
180
1,218.00
759.84
458.16
139,819.97
181
1,218.00
757.36
460.64
139,359.33
182
1,218.00
754.86
463.14
138,896.19
183
1,218.00
752.35
465.65
138,430.55
184
1,218.00
749.83
468.17
137,962.38
185
1,218.00
747.30
470.70
137,491.68
186
1,218.00
744.75
473.25
137,018.42
187
1,218.00
742.18
475.82
136,542.61
188
1,218.00
739.61
478.39
136,064.21
189
1,218.00
737.01
480.99
135,583.23
190
1,218.00
734.41
483.59
135,099.64
191
1,218.00
731.79
486.21
134,613.42
192
1,218.00
729.16
488.84
134,124.58
193
1,218.00
726.51
491.49
133,633.09
194
1,218.00
723.85
494.15
133,138.93
195
1,218.00
721.17
496.83
132,642.10
196
1,218.00
718.48
499.52
132,142.58
197
1,218.00
715.77
502.23
131,640.35
198
1,218.00
713.05
504.95
131,135.41
199
1,218.00
710.32
507.68
130,627.72
200
1,218.00
707.57
510.43
130,117.29
201
1,218.00
704.80
513.20
129,604.09
202
1,218.00
702.02
515.98
129,088.11
203
1,218.00
699.23
518.77
128,569.34
204
1,218.00
696.42
521.58
128,047.76
205
1,218.00
693.59
524.41
127,523.35
206
1,218.00
690.75
527.25
126,996.10
207
1,218.00
687.90
530.10
126,466.00
208
1,218.00
685.02
532.98
125,933.02
209
1,218.00
682.14
535.86
125,397.16
210
1,218.00
679.23
538.77
124,858.39
211
1,218.00
676.32
541.68
124,316.71
212
1,218.00
673.38
544.62
123,772.09
213
1,218.00
670.43
547.57
123,224.52
214
1,218.00
667.47
550.53
122,673.99
215
1,218.00
664.48
553.52
122,120.47
216
1,218.00
661.49
556.51
121,563.96
217
1,218.00
658.47
559.53
121,004.43
218
1,218.00
655.44
562.56
120,441.87
219
1,218.00
652.39
565.61
119,876.27
220
1,218.00
649.33
568.67
119,307.60
221
1,218.00
646.25
571.75
118,735.85
222
1,218.00
643.15
574.85
118,161.00
223
1,218.00
640.04
577.96
117,583.04
224
1,218.00
636.91
581.09
117,001.94
225
1,218.00
633.76
584.24
116,417.71
226
1,218.00
630.60
587.40
115,830.30
227
1,218.00
627.41
590.59
115,239.72
228
1,218.00
624.22
593.78
114,645.93
229
1,218.00
621.00
597.00
114,048.93
230
1,218.00
617.77
600.23
113,448.69
231
1,218.00
614.51
603.49
112,845.21
232
1,218.00
611.24
606.76
112,238.45
233
1,218.00
607.96
610.04
111,628.41
234
1,218.00
604.65
613.35
111,015.07
235
1,218.00
601.33
616.67
110,398.40
236
1,218.00
597.99
620.01
109,778.39
237
1,218.00
594.63
623.37
109,155.02
238
1,218.00
591.26
626.74
108,528.28
239
1,218.00
587.86
630.14
107,898.14
240
1,218.00
584.45
633.55
107,264.59
241
1,218.00
581.02
636.98
106,627.60
242
1,218.00
577.57
640.43
105,987.17
243
1,218.00
574.10
643.90
105,343.27
244
1,218.00
570.61
647.39
104,695.88
245
1,218.00
567.10
650.90
104,044.98
246
1,218.00
563.58
654.42
103,390.56
247
1,218.00
560.03
657.97
102,732.59
248
1,218.00
556.47
661.53
102,071.06
249
1,218.00
552.88
665.12
101,405.94
250
1,218.00
549.28
668.72
100,737.22
251
1,218.00
545.66
672.34
100,064.88
252
1,218.00
542.02
675.98
99,388.90
253
1,218.00
538.36
679.64
98,709.26
254
1,218.00
534.68
683.32
98,025.93
255
1,218.00
530.97
687.03
97,338.91
256
1,218.00
527.25
690.75
96,648.16
257
1,218.00
523.51
694.49
95,953.67
258
1,218.00
519.75
698.25
95,255.42
259
1,218.00
515.97
702.03
94,553.39
260
1,218.00
512.16
705.84
93,847.55
261
1,218.00
508.34
709.66
93,137.89
262
1,218.00
504.50
713.50
92,424.39
263
1,218.00
500.63
717.37
91,707.02
264
1,218.00
496.75
721.25
90,985.77
265
1,218.00
492.84
725.16
90,260.61
266
1,218.00
488.91
729.09
89,531.52
267
1,218.00
484.96
733.04
88,798.48
268
1,218.00
480.99
737.01
88,061.47
269
1,218.00
477.00
741.00
87,320.47
270
1,218.00
472.99
745.01
86,575.46
271
1,218.00
468.95
749.05
85,826.41
272
1,218.00
464.89
753.11
85,073.30
273
1,218.00
460.81
757.19
84,316.11
274
1,218.00
456.71
761.29
83,554.83
275
1,218.00
452.59
765.41
82,789.42
276
1,218.00
448.44
769.56
82,019.86
277
1,218.00
444.27
773.73
81,246.13
278
1,218.00
440.08
777.92
80,468.22
279
1,218.00
435.87
782.13
79,686.09
280
1,218.00
431.63
786.37
78,899.72
281
1,218.00
427.37
790.63
78,109.09
282
1,218.00
423.09
794.91
77,314.18
283
1,218.00
418.79
799.21
76,514.97
284
1,218.00
414.46
803.54
75,711.42
285
1,218.00
410.10
807.90
74,903.53
286
1,218.00
405.73
812.27
74,091.25
287
1,218.00
401.33
816.67
73,274.58
288
1,218.00
396.90
821.10
72,453.49
289
1,218.00
392.46
825.54
71,627.94
290
1,218.00
387.98
830.02
70,797.93
291
1,218.00
383.49
834.51
69,963.42
292
1,218.00
378.97
839.03
69,124.38
293
1,218.00
374.42
843.58
68,280.81
294
1,218.00
369.85
848.15
67,432.66
295
1,218.00
365.26
852.74
66,579.92
296
1,218.00
360.64
857.36
65,722.56
297
1,218.00
356.00
862.00
64,860.56
298
1,218.00
351.33
866.67
63,993.89
299
1,218.00
346.63
871.37
63,122.52
300
1,218.00
341.91
876.09
62,246.44
301
1,218.00
337.17
880.83
61,365.61
302
1,218.00
332.40
885.60
60,480.00
303
1,218.00
327.60
890.40
59,589.60
304
1,218.00
322.78
895.22
58,694.38
305
1,218.00
317.93
900.07
57,794.31
306
1,218.00
313.05
904.95
56,889.36
307
1,218.00
308.15
909.85
55,979.51
308
1,218.00
303.22
914.78
55,064.73
309
1,218.00
298.27
919.73
54,145.00
310
1,218.00
293.29
924.71
53,220.29
311
1,218.00
288.28
929.72
52,290.56
312
1,218.00
283.24
934.76
51,355.80
313
1,218.00
278.18
939.82
50,415.98
314
1,218.00
273.09
944.91
49,471.07
315
1,218.00
267.97
950.03
48,521.03
316
1,218.00
262.82
955.18
47,565.86
317
1,218.00
257.65
960.35
46,605.51
318
1,218.00
252.45
965.55
45,639.95
319
1,218.00
247.22
970.78
44,669.17
320
1,218.00
241.96
976.04
43,693.13
321
1,218.00
236.67
981.33
42,711.80
322
1,218.00
231.36
986.64
41,725.15
323
1,218.00
226.01
991.99
40,733.16
324
1,218.00
220.64
997.36
39,735.80
325
1,218.00
215.24
1,002.76
38,733.04
326
1,218.00
209.80
1,008.20
37,724.84
327
1,218.00
204.34
1,013.66
36,711.18
328
1,218.00
198.85
1,019.15
35,692.04
329
1,218.00
193.33
1,024.67
34,667.37
330
1,218.00
187.78
1,030.22
33,637.15
331
1,218.00
182.20
1,035.80
32,601.35
332
1,218.00
176.59
1,041.41
31,559.94
333
1,218.00
170.95
1,047.05
30,512.89
334
1,218.00
165.28
1,052.72
29,460.17
335
1,218.00
159.58
1,058.42
28,401.75
336
1,218.00
153.84
1,064.16
27,337.59
337
1,218.00
148.08
1,069.92
26,267.67
338
1,218.00
142.28
1,075.72
25,191.95
339
1,218.00
136.46
1,081.54
24,110.41
340
1,218.00
130.60
1,087.40
23,023.00
341
1,218.00
124.71
1,093.29
21,929.71
342
1,218.00
118.79
1,099.21
20,830.50
343
1,218.00
112.83
1,105.17
19,725.33
344
1,218.00
106.85
1,111.15
18,614.18
345
1,218.00
100.83
1,117.17
17,497.00
346
1,218.00
94.78
1,123.22
16,373.78
347
1,218.00
88.69
1,129.31
15,244.47
348
1,218.00
82.57
1,135.43
14,109.04
349
1,218.00
76.42
1,141.58
12,967.47
350
1,218.00
70.24
1,147.76
11,819.71
351
1,218.00
64.02
1,153.98
10,665.73
352
1,218.00
57.77
1,160.23
9,505.50
353
1,218.00
51.49
1,166.51
8,338.99
354
1,218.00
45.17
1,172.83
7,166.16
355
1,218.00
38.82
1,179.18
5,986.98
356
1,218.00
32.43
1,185.57
4,801.41
357
1,218.00
26.01
1,191.99
3,609.42
358
1,218.00
19.55
1,198.45
2,410.97
359
1,218.00
13.06
1,204.94
1,206.03
360
1,212.56
6.53
1,206.03
0.00
Totals
438,474.56
245,774.56
192,700.00

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