Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,126.01  
 

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
1,126.01
924.56
201.45
192,749.55
2
1,126.01
923.59
202.42
192,547.13
3
1,126.01
922.62
203.39
192,343.74
4
1,126.01
921.65
204.36
192,139.38
5
1,126.01
920.67
205.34
191,934.04
6
1,126.01
919.68
206.33
191,727.71
7
1,126.01
918.70
207.31
191,520.39
8
1,126.01
917.70
208.31
191,312.09
9
1,126.01
916.70
209.31
191,102.78
10
1,126.01
915.70
210.31
190,892.47
11
1,126.01
914.69
211.32
190,681.15
12
1,126.01
913.68
212.33
190,468.82
13
1,126.01
912.66
213.35
190,255.48
14
1,126.01
911.64
214.37
190,041.11
15
1,126.01
910.61
215.40
189,825.71
16
1,126.01
909.58
216.43
189,609.28
17
1,126.01
908.54
217.47
189,391.82
18
1,126.01
907.50
218.51
189,173.31
19
1,126.01
906.46
219.55
188,953.76
20
1,126.01
905.40
220.61
188,733.15
21
1,126.01
904.35
221.66
188,511.49
22
1,126.01
903.28
222.73
188,288.76
23
1,126.01
902.22
223.79
188,064.97
24
1,126.01
901.14
224.87
187,840.10
25
1,126.01
900.07
225.94
187,614.16
26
1,126.01
898.98
227.03
187,387.13
27
1,126.01
897.90
228.11
187,159.02
28
1,126.01
896.80
229.21
186,929.81
29
1,126.01
895.71
230.30
186,699.51
30
1,126.01
894.60
231.41
186,468.10
31
1,126.01
893.49
232.52
186,235.58
32
1,126.01
892.38
233.63
186,001.95
33
1,126.01
891.26
234.75
185,767.20
34
1,126.01
890.13
235.88
185,531.33
35
1,126.01
889.00
237.01
185,294.32
36
1,126.01
887.87
238.14
185,056.18
37
1,126.01
886.73
239.28
184,816.90
38
1,126.01
885.58
240.43
184,576.47
39
1,126.01
884.43
241.58
184,334.89
40
1,126.01
883.27
242.74
184,092.15
41
1,126.01
882.11
243.90
183,848.25
42
1,126.01
880.94
245.07
183,603.18
43
1,126.01
879.77
246.24
183,356.93
44
1,126.01
878.59
247.42
183,109.51
45
1,126.01
877.40
248.61
182,860.90
46
1,126.01
876.21
249.80
182,611.09
47
1,126.01
875.01
251.00
182,360.10
48
1,126.01
873.81
252.20
182,107.89
49
1,126.01
872.60
253.41
181,854.48
50
1,126.01
871.39
254.62
181,599.86
51
1,126.01
870.17
255.84
181,344.02
52
1,126.01
868.94
257.07
181,086.95
53
1,126.01
867.71
258.30
180,828.65
54
1,126.01
866.47
259.54
180,569.11
55
1,126.01
865.23
260.78
180,308.32
56
1,126.01
863.98
262.03
180,046.29
57
1,126.01
862.72
263.29
179,783.00
58
1,126.01
861.46
264.55
179,518.45
59
1,126.01
860.19
265.82
179,252.63
60
1,126.01
858.92
267.09
178,985.54
61
1,126.01
857.64
268.37
178,717.17
62
1,126.01
856.35
269.66
178,447.52
63
1,126.01
855.06
270.95
178,176.57
64
1,126.01
853.76
272.25
177,904.32
65
1,126.01
852.46
273.55
177,630.77
66
1,126.01
851.15
274.86
177,355.91
67
1,126.01
849.83
276.18
177,079.73
68
1,126.01
848.51
277.50
176,802.22
69
1,126.01
847.18
278.83
176,523.39
70
1,126.01
845.84
280.17
176,243.22
71
1,126.01
844.50
281.51
175,961.71
72
1,126.01
843.15
282.86
175,678.85
73
1,126.01
841.79
284.22
175,394.63
74
1,126.01
840.43
285.58
175,109.06
75
1,126.01
839.06
286.95
174,822.11
76
1,126.01
837.69
288.32
174,533.79
77
1,126.01
836.31
289.70
174,244.09
78
1,126.01
834.92
291.09
173,953.00
79
1,126.01
833.52
292.49
173,660.51
80
1,126.01
832.12
293.89
173,366.63
81
1,126.01
830.72
295.29
173,071.33
82
1,126.01
829.30
296.71
172,774.62
83
1,126.01
827.88
298.13
172,476.49
84
1,126.01
826.45
299.56
172,176.93
85
1,126.01
825.01
301.00
171,875.93
86
1,126.01
823.57
302.44
171,573.50
87
1,126.01
822.12
303.89
171,269.61
88
1,126.01
820.67
305.34
170,964.27
89
1,126.01
819.20
306.81
170,657.46
90
1,126.01
817.73
308.28
170,349.18
91
1,126.01
816.26
309.75
170,039.43
92
1,126.01
814.77
311.24
169,728.19
93
1,126.01
813.28
312.73
169,415.46
94
1,126.01
811.78
314.23
169,101.24
95
1,126.01
810.28
315.73
168,785.50
96
1,126.01
808.76
317.25
168,468.26
97
1,126.01
807.24
318.77
168,149.49
98
1,126.01
805.72
320.29
167,829.20
99
1,126.01
804.18
321.83
167,507.37
100
1,126.01
802.64
323.37
167,184.00
101
1,126.01
801.09
324.92
166,859.08
102
1,126.01
799.53
326.48
166,532.60
103
1,126.01
797.97
328.04
166,204.56
104
1,126.01
796.40
329.61
165,874.95
105
1,126.01
794.82
331.19
165,543.75
106
1,126.01
793.23
332.78
165,210.97
107
1,126.01
791.64
334.37
164,876.60
108
1,126.01
790.03
335.98
164,540.62
109
1,126.01
788.42
337.59
164,203.04
110
1,126.01
786.81
339.20
163,863.83
111
1,126.01
785.18
340.83
163,523.00
112
1,126.01
783.55
342.46
163,180.54
113
1,126.01
781.91
344.10
162,836.44
114
1,126.01
780.26
345.75
162,490.69
115
1,126.01
778.60
347.41
162,143.28
116
1,126.01
776.94
349.07
161,794.20
117
1,126.01
775.26
350.75
161,443.46
118
1,126.01
773.58
352.43
161,091.03
119
1,126.01
771.89
354.12
160,736.92
120
1,126.01
770.20
355.81
160,381.10
121
1,126.01
768.49
357.52
160,023.59
122
1,126.01
766.78
359.23
159,664.36
123
1,126.01
765.06
360.95
159,303.40
124
1,126.01
763.33
362.68
158,940.72
125
1,126.01
761.59
364.42
158,576.30
126
1,126.01
759.84
366.17
158,210.14
127
1,126.01
758.09
367.92
157,842.22
128
1,126.01
756.33
369.68
157,472.54
129
1,126.01
754.56
371.45
157,101.08
130
1,126.01
752.78
373.23
156,727.85
131
1,126.01
750.99
375.02
156,352.83
132
1,126.01
749.19
376.82
155,976.01
133
1,126.01
747.39
378.62
155,597.38
134
1,126.01
745.57
380.44
155,216.94
135
1,126.01
743.75
382.26
154,834.68
136
1,126.01
741.92
384.09
154,450.59
137
1,126.01
740.08
385.93
154,064.65
138
1,126.01
738.23
387.78
153,676.87
139
1,126.01
736.37
389.64
153,287.23
140
1,126.01
734.50
391.51
152,895.72
141
1,126.01
732.63
393.38
152,502.33
142
1,126.01
730.74
395.27
152,107.06
143
1,126.01
728.85
397.16
151,709.90
144
1,126.01
726.94
399.07
151,310.83
145
1,126.01
725.03
400.98
150,909.85
146
1,126.01
723.11
402.90
150,506.95
147
1,126.01
721.18
404.83
150,102.12
148
1,126.01
719.24
406.77
149,695.35
149
1,126.01
717.29
408.72
149,286.63
150
1,126.01
715.33
410.68
148,875.96
151
1,126.01
713.36
412.65
148,463.31
152
1,126.01
711.39
414.62
148,048.69
153
1,126.01
709.40
416.61
147,632.08
154
1,126.01
707.40
418.61
147,213.47
155
1,126.01
705.40
420.61
146,792.86
156
1,126.01
703.38
422.63
146,370.23
157
1,126.01
701.36
424.65
145,945.58
158
1,126.01
699.32
426.69
145,518.89
159
1,126.01
697.28
428.73
145,090.16
160
1,126.01
695.22
430.79
144,659.37
161
1,126.01
693.16
432.85
144,226.52
162
1,126.01
691.09
434.92
143,791.60
163
1,126.01
689.00
437.01
143,354.59
164
1,126.01
686.91
439.10
142,915.48
165
1,126.01
684.80
441.21
142,474.28
166
1,126.01
682.69
443.32
142,030.96
167
1,126.01
680.57
445.44
141,585.51
168
1,126.01
678.43
447.58
141,137.93
169
1,126.01
676.29
449.72
140,688.21
170
1,126.01
674.13
451.88
140,236.33
171
1,126.01
671.97
454.04
139,782.29
172
1,126.01
669.79
456.22
139,326.07
173
1,126.01
667.60
458.41
138,867.66
174
1,126.01
665.41
460.60
138,407.06
175
1,126.01
663.20
462.81
137,944.25
176
1,126.01
660.98
465.03
137,479.22
177
1,126.01
658.75
467.26
137,011.97
178
1,126.01
656.52
469.49
136,542.47
179
1,126.01
654.27
471.74
136,070.73
180
1,126.01
652.01
474.00
135,596.72
181
1,126.01
649.73
476.28
135,120.45
182
1,126.01
647.45
478.56
134,641.89
183
1,126.01
645.16
480.85
134,161.04
184
1,126.01
642.85
483.16
133,677.88
185
1,126.01
640.54
485.47
133,192.41
186
1,126.01
638.21
487.80
132,704.62
187
1,126.01
635.88
490.13
132,214.48
188
1,126.01
633.53
492.48
131,722.00
189
1,126.01
631.17
494.84
131,227.16
190
1,126.01
628.80
497.21
130,729.95
191
1,126.01
626.41
499.60
130,230.35
192
1,126.01
624.02
501.99
129,728.36
193
1,126.01
621.62
504.39
129,223.97
194
1,126.01
619.20
506.81
128,717.15
195
1,126.01
616.77
509.24
128,207.91
196
1,126.01
614.33
511.68
127,696.23
197
1,126.01
611.88
514.13
127,182.10
198
1,126.01
609.41
516.60
126,665.50
199
1,126.01
606.94
519.07
126,146.43
200
1,126.01
604.45
521.56
125,624.88
201
1,126.01
601.95
524.06
125,100.82
202
1,126.01
599.44
526.57
124,574.25
203
1,126.01
596.92
529.09
124,045.16
204
1,126.01
594.38
531.63
123,513.53
205
1,126.01
591.84
534.17
122,979.36
206
1,126.01
589.28
536.73
122,442.62
207
1,126.01
586.70
539.31
121,903.32
208
1,126.01
584.12
541.89
121,361.43
209
1,126.01
581.52
544.49
120,816.94
210
1,126.01
578.91
547.10
120,269.84
211
1,126.01
576.29
549.72
119,720.13
212
1,126.01
573.66
552.35
119,167.78
213
1,126.01
571.01
555.00
118,612.78
214
1,126.01
568.35
557.66
118,055.12
215
1,126.01
565.68
560.33
117,494.79
216
1,126.01
563.00
563.01
116,931.78
217
1,126.01
560.30
565.71
116,366.07
218
1,126.01
557.59
568.42
115,797.64
219
1,126.01
554.86
571.15
115,226.50
220
1,126.01
552.13
573.88
114,652.61
221
1,126.01
549.38
576.63
114,075.98
222
1,126.01
546.61
579.40
113,496.59
223
1,126.01
543.84
582.17
112,914.41
224
1,126.01
541.05
584.96
112,329.45
225
1,126.01
538.25
587.76
111,741.69
226
1,126.01
535.43
590.58
111,151.11
227
1,126.01
532.60
593.41
110,557.70
228
1,126.01
529.76
596.25
109,961.44
229
1,126.01
526.90
599.11
109,362.33
230
1,126.01
524.03
601.98
108,760.35
231
1,126.01
521.14
604.87
108,155.48
232
1,126.01
518.25
607.76
107,547.72
233
1,126.01
515.33
610.68
106,937.04
234
1,126.01
512.41
613.60
106,323.43
235
1,126.01
509.47
616.54
105,706.89
236
1,126.01
506.51
619.50
105,087.39
237
1,126.01
503.54
622.47
104,464.93
238
1,126.01
500.56
625.45
103,839.48
239
1,126.01
497.56
628.45
103,211.03
240
1,126.01
494.55
631.46
102,579.58
241
1,126.01
491.53
634.48
101,945.09
242
1,126.01
488.49
637.52
101,307.57
243
1,126.01
485.43
640.58
100,666.99
244
1,126.01
482.36
643.65
100,023.34
245
1,126.01
479.28
646.73
99,376.61
246
1,126.01
476.18
649.83
98,726.78
247
1,126.01
473.07
652.94
98,073.84
248
1,126.01
469.94
656.07
97,417.77
249
1,126.01
466.79
659.22
96,758.55
250
1,126.01
463.63
662.38
96,096.17
251
1,126.01
460.46
665.55
95,430.62
252
1,126.01
457.27
668.74
94,761.89
253
1,126.01
454.07
671.94
94,089.94
254
1,126.01
450.85
675.16
93,414.78
255
1,126.01
447.61
678.40
92,736.38
256
1,126.01
444.36
681.65
92,054.74
257
1,126.01
441.10
684.91
91,369.82
258
1,126.01
437.81
688.20
90,681.62
259
1,126.01
434.52
691.49
89,990.13
260
1,126.01
431.20
694.81
89,295.32
261
1,126.01
427.87
698.14
88,597.19
262
1,126.01
424.53
701.48
87,895.71
263
1,126.01
421.17
704.84
87,190.86
264
1,126.01
417.79
708.22
86,482.64
265
1,126.01
414.40
711.61
85,771.03
266
1,126.01
410.99
715.02
85,056.00
267
1,126.01
407.56
718.45
84,337.55
268
1,126.01
404.12
721.89
83,615.66
269
1,126.01
400.66
725.35
82,890.31
270
1,126.01
397.18
728.83
82,161.48
271
1,126.01
393.69
732.32
81,429.16
272
1,126.01
390.18
735.83
80,693.33
273
1,126.01
386.66
739.35
79,953.98
274
1,126.01
383.11
742.90
79,211.08
275
1,126.01
379.55
746.46
78,464.63
276
1,126.01
375.98
750.03
77,714.59
277
1,126.01
372.38
753.63
76,960.96
278
1,126.01
368.77
757.24
76,203.73
279
1,126.01
365.14
760.87
75,442.86
280
1,126.01
361.50
764.51
74,678.35
281
1,126.01
357.83
768.18
73,910.17
282
1,126.01
354.15
771.86
73,138.31
283
1,126.01
350.45
775.56
72,362.76
284
1,126.01
346.74
779.27
71,583.48
285
1,126.01
343.00
783.01
70,800.48
286
1,126.01
339.25
786.76
70,013.72
287
1,126.01
335.48
790.53
69,223.19
288
1,126.01
331.69
794.32
68,428.88
289
1,126.01
327.89
798.12
67,630.76
290
1,126.01
324.06
801.95
66,828.81
291
1,126.01
320.22
805.79
66,023.02
292
1,126.01
316.36
809.65
65,213.37
293
1,126.01
312.48
813.53
64,399.84
294
1,126.01
308.58
817.43
63,582.42
295
1,126.01
304.67
821.34
62,761.07
296
1,126.01
300.73
825.28
61,935.79
297
1,126.01
296.78
829.23
61,106.56
298
1,126.01
292.80
833.21
60,273.35
299
1,126.01
288.81
837.20
59,436.15
300
1,126.01
284.80
841.21
58,594.94
301
1,126.01
280.77
845.24
57,749.69
302
1,126.01
276.72
849.29
56,900.40
303
1,126.01
272.65
853.36
56,047.04
304
1,126.01
268.56
857.45
55,189.59
305
1,126.01
264.45
861.56
54,328.03
306
1,126.01
260.32
865.69
53,462.34
307
1,126.01
256.17
869.84
52,592.50
308
1,126.01
252.01
874.00
51,718.50
309
1,126.01
247.82
878.19
50,840.31
310
1,126.01
243.61
882.40
49,957.91
311
1,126.01
239.38
886.63
49,071.28
312
1,126.01
235.13
890.88
48,180.40
313
1,126.01
230.86
895.15
47,285.26
314
1,126.01
226.58
899.43
46,385.82
315
1,126.01
222.27
903.74
45,482.08
316
1,126.01
217.93
908.08
44,574.00
317
1,126.01
213.58
912.43
43,661.58
318
1,126.01
209.21
916.80
42,744.78
319
1,126.01
204.82
921.19
41,823.59
320
1,126.01
200.40
925.61
40,897.98
321
1,126.01
195.97
930.04
39,967.94
322
1,126.01
191.51
934.50
39,033.44
323
1,126.01
187.04
938.97
38,094.47
324
1,126.01
182.54
943.47
37,151.00
325
1,126.01
178.02
947.99
36,203.00
326
1,126.01
173.47
952.54
35,250.46
327
1,126.01
168.91
957.10
34,293.36
328
1,126.01
164.32
961.69
33,331.67
329
1,126.01
159.71
966.30
32,365.38
330
1,126.01
155.08
970.93
31,394.45
331
1,126.01
150.43
975.58
30,418.87
332
1,126.01
145.76
980.25
29,438.62
333
1,126.01
141.06
984.95
28,453.67
334
1,126.01
136.34
989.67
27,464.00
335
1,126.01
131.60
994.41
26,469.59
336
1,126.01
126.83
999.18
25,470.41
337
1,126.01
122.05
1,003.96
24,466.45
338
1,126.01
117.24
1,008.77
23,457.67
339
1,126.01
112.40
1,013.61
22,444.07
340
1,126.01
107.54
1,018.47
21,425.60
341
1,126.01
102.66
1,023.35
20,402.25
342
1,126.01
97.76
1,028.25
19,374.01
343
1,126.01
92.83
1,033.18
18,340.83
344
1,126.01
87.88
1,038.13
17,302.70
345
1,126.01
82.91
1,043.10
16,259.60
346
1,126.01
77.91
1,048.10
15,211.50
347
1,126.01
72.89
1,053.12
14,158.38
348
1,126.01
67.84
1,058.17
13,100.21
349
1,126.01
62.77
1,063.24
12,036.97
350
1,126.01
57.68
1,068.33
10,968.64
351
1,126.01
52.56
1,073.45
9,895.19
352
1,126.01
47.41
1,078.60
8,816.59
353
1,126.01
42.25
1,083.76
7,732.83
354
1,126.01
37.05
1,088.96
6,643.87
355
1,126.01
31.84
1,094.17
5,549.70
356
1,126.01
26.59
1,099.42
4,450.28
357
1,126.01
21.32
1,104.69
3,345.59
358
1,126.01
16.03
1,109.98
2,235.62
359
1,126.01
10.71
1,115.30
1,120.32
360
1,125.69
5.37
1,120.32
0.00
Totals
405,363.28
212,412.28
192,951.00

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