Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,000.20  
 

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
1,000.20
740.25
259.95
197,140.05
2
1,000.20
739.28
260.92
196,879.13
3
1,000.20
738.30
261.90
196,617.22
4
1,000.20
737.31
262.89
196,354.34
5
1,000.20
736.33
263.87
196,090.47
6
1,000.20
735.34
264.86
195,825.60
7
1,000.20
734.35
265.85
195,559.75
8
1,000.20
733.35
266.85
195,292.90
9
1,000.20
732.35
267.85
195,025.05
10
1,000.20
731.34
268.86
194,756.19
11
1,000.20
730.34
269.86
194,486.33
12
1,000.20
729.32
270.88
194,215.45
13
1,000.20
728.31
271.89
193,943.56
14
1,000.20
727.29
272.91
193,670.65
15
1,000.20
726.26
273.94
193,396.71
16
1,000.20
725.24
274.96
193,121.75
17
1,000.20
724.21
275.99
192,845.76
18
1,000.20
723.17
277.03
192,568.73
19
1,000.20
722.13
278.07
192,290.66
20
1,000.20
721.09
279.11
192,011.55
21
1,000.20
720.04
280.16
191,731.39
22
1,000.20
718.99
281.21
191,450.19
23
1,000.20
717.94
282.26
191,167.93
24
1,000.20
716.88
283.32
190,884.61
25
1,000.20
715.82
284.38
190,600.22
26
1,000.20
714.75
285.45
190,314.77
27
1,000.20
713.68
286.52
190,028.25
28
1,000.20
712.61
287.59
189,740.66
29
1,000.20
711.53
288.67
189,451.99
30
1,000.20
710.44
289.76
189,162.23
31
1,000.20
709.36
290.84
188,871.39
32
1,000.20
708.27
291.93
188,579.46
33
1,000.20
707.17
293.03
188,286.43
34
1,000.20
706.07
294.13
187,992.31
35
1,000.20
704.97
295.23
187,697.08
36
1,000.20
703.86
296.34
187,400.74
37
1,000.20
702.75
297.45
187,103.29
38
1,000.20
701.64
298.56
186,804.73
39
1,000.20
700.52
299.68
186,505.05
40
1,000.20
699.39
300.81
186,204.24
41
1,000.20
698.27
301.93
185,902.31
42
1,000.20
697.13
303.07
185,599.24
43
1,000.20
696.00
304.20
185,295.04
44
1,000.20
694.86
305.34
184,989.70
45
1,000.20
693.71
306.49
184,683.21
46
1,000.20
692.56
307.64
184,375.57
47
1,000.20
691.41
308.79
184,066.78
48
1,000.20
690.25
309.95
183,756.83
49
1,000.20
689.09
311.11
183,445.72
50
1,000.20
687.92
312.28
183,133.44
51
1,000.20
686.75
313.45
182,819.99
52
1,000.20
685.57
314.63
182,505.36
53
1,000.20
684.40
315.80
182,189.56
54
1,000.20
683.21
316.99
181,872.57
55
1,000.20
682.02
318.18
181,554.39
56
1,000.20
680.83
319.37
181,235.02
57
1,000.20
679.63
320.57
180,914.45
58
1,000.20
678.43
321.77
180,592.68
59
1,000.20
677.22
322.98
180,269.70
60
1,000.20
676.01
324.19
179,945.51
61
1,000.20
674.80
325.40
179,620.11
62
1,000.20
673.58
326.62
179,293.48
63
1,000.20
672.35
327.85
178,965.64
64
1,000.20
671.12
329.08
178,636.56
65
1,000.20
669.89
330.31
178,306.24
66
1,000.20
668.65
331.55
177,974.69
67
1,000.20
667.41
332.79
177,641.90
68
1,000.20
666.16
334.04
177,307.85
69
1,000.20
664.90
335.30
176,972.56
70
1,000.20
663.65
336.55
176,636.01
71
1,000.20
662.39
337.81
176,298.19
72
1,000.20
661.12
339.08
175,959.11
73
1,000.20
659.85
340.35
175,618.76
74
1,000.20
658.57
341.63
175,277.13
75
1,000.20
657.29
342.91
174,934.22
76
1,000.20
656.00
344.20
174,590.02
77
1,000.20
654.71
345.49
174,244.53
78
1,000.20
653.42
346.78
173,897.75
79
1,000.20
652.12
348.08
173,549.66
80
1,000.20
650.81
349.39
173,200.28
81
1,000.20
649.50
350.70
172,849.58
82
1,000.20
648.19
352.01
172,497.56
83
1,000.20
646.87
353.33
172,144.23
84
1,000.20
645.54
354.66
171,789.57
85
1,000.20
644.21
355.99
171,433.58
86
1,000.20
642.88
357.32
171,076.26
87
1,000.20
641.54
358.66
170,717.59
88
1,000.20
640.19
360.01
170,357.58
89
1,000.20
638.84
361.36
169,996.22
90
1,000.20
637.49
362.71
169,633.51
91
1,000.20
636.13
364.07
169,269.44
92
1,000.20
634.76
365.44
168,904.00
93
1,000.20
633.39
366.81
168,537.19
94
1,000.20
632.01
368.19
168,169.00
95
1,000.20
630.63
369.57
167,799.43
96
1,000.20
629.25
370.95
167,428.48
97
1,000.20
627.86
372.34
167,056.14
98
1,000.20
626.46
373.74
166,682.40
99
1,000.20
625.06
375.14
166,307.26
100
1,000.20
623.65
376.55
165,930.71
101
1,000.20
622.24
377.96
165,552.75
102
1,000.20
620.82
379.38
165,173.37
103
1,000.20
619.40
380.80
164,792.57
104
1,000.20
617.97
382.23
164,410.35
105
1,000.20
616.54
383.66
164,026.68
106
1,000.20
615.10
385.10
163,641.58
107
1,000.20
613.66
386.54
163,255.04
108
1,000.20
612.21
387.99
162,867.05
109
1,000.20
610.75
389.45
162,477.60
110
1,000.20
609.29
390.91
162,086.69
111
1,000.20
607.83
392.37
161,694.31
112
1,000.20
606.35
393.85
161,300.47
113
1,000.20
604.88
395.32
160,905.15
114
1,000.20
603.39
396.81
160,508.34
115
1,000.20
601.91
398.29
160,110.05
116
1,000.20
600.41
399.79
159,710.26
117
1,000.20
598.91
401.29
159,308.97
118
1,000.20
597.41
402.79
158,906.18
119
1,000.20
595.90
404.30
158,501.88
120
1,000.20
594.38
405.82
158,096.06
121
1,000.20
592.86
407.34
157,688.72
122
1,000.20
591.33
408.87
157,279.85
123
1,000.20
589.80
410.40
156,869.45
124
1,000.20
588.26
411.94
156,457.51
125
1,000.20
586.72
413.48
156,044.03
126
1,000.20
585.17
415.03
155,628.99
127
1,000.20
583.61
416.59
155,212.40
128
1,000.20
582.05
418.15
154,794.25
129
1,000.20
580.48
419.72
154,374.53
130
1,000.20
578.90
421.30
153,953.23
131
1,000.20
577.32
422.88
153,530.36
132
1,000.20
575.74
424.46
153,105.90
133
1,000.20
574.15
426.05
152,679.84
134
1,000.20
572.55
427.65
152,252.19
135
1,000.20
570.95
429.25
151,822.94
136
1,000.20
569.34
430.86
151,392.07
137
1,000.20
567.72
432.48
150,959.59
138
1,000.20
566.10
434.10
150,525.49
139
1,000.20
564.47
435.73
150,089.76
140
1,000.20
562.84
437.36
149,652.40
141
1,000.20
561.20
439.00
149,213.40
142
1,000.20
559.55
440.65
148,772.75
143
1,000.20
557.90
442.30
148,330.44
144
1,000.20
556.24
443.96
147,886.48
145
1,000.20
554.57
445.63
147,440.86
146
1,000.20
552.90
447.30
146,993.56
147
1,000.20
551.23
448.97
146,544.59
148
1,000.20
549.54
450.66
146,093.93
149
1,000.20
547.85
452.35
145,641.58
150
1,000.20
546.16
454.04
145,187.54
151
1,000.20
544.45
455.75
144,731.79
152
1,000.20
542.74
457.46
144,274.34
153
1,000.20
541.03
459.17
143,815.16
154
1,000.20
539.31
460.89
143,354.27
155
1,000.20
537.58
462.62
142,891.65
156
1,000.20
535.84
464.36
142,427.29
157
1,000.20
534.10
466.10
141,961.20
158
1,000.20
532.35
467.85
141,493.35
159
1,000.20
530.60
469.60
141,023.75
160
1,000.20
528.84
471.36
140,552.39
161
1,000.20
527.07
473.13
140,079.26
162
1,000.20
525.30
474.90
139,604.36
163
1,000.20
523.52
476.68
139,127.67
164
1,000.20
521.73
478.47
138,649.20
165
1,000.20
519.93
480.27
138,168.94
166
1,000.20
518.13
482.07
137,686.87
167
1,000.20
516.33
483.87
137,203.00
168
1,000.20
514.51
485.69
136,717.31
169
1,000.20
512.69
487.51
136,229.80
170
1,000.20
510.86
489.34
135,740.46
171
1,000.20
509.03
491.17
135,249.29
172
1,000.20
507.18
493.02
134,756.27
173
1,000.20
505.34
494.86
134,261.41
174
1,000.20
503.48
496.72
133,764.69
175
1,000.20
501.62
498.58
133,266.10
176
1,000.20
499.75
500.45
132,765.65
177
1,000.20
497.87
502.33
132,263.32
178
1,000.20
495.99
504.21
131,759.11
179
1,000.20
494.10
506.10
131,253.01
180
1,000.20
492.20
508.00
130,745.01
181
1,000.20
490.29
509.91
130,235.10
182
1,000.20
488.38
511.82
129,723.28
183
1,000.20
486.46
513.74
129,209.54
184
1,000.20
484.54
515.66
128,693.88
185
1,000.20
482.60
517.60
128,176.28
186
1,000.20
480.66
519.54
127,656.74
187
1,000.20
478.71
521.49
127,135.26
188
1,000.20
476.76
523.44
126,611.81
189
1,000.20
474.79
525.41
126,086.41
190
1,000.20
472.82
527.38
125,559.03
191
1,000.20
470.85
529.35
125,029.68
192
1,000.20
468.86
531.34
124,498.34
193
1,000.20
466.87
533.33
123,965.01
194
1,000.20
464.87
535.33
123,429.68
195
1,000.20
462.86
537.34
122,892.34
196
1,000.20
460.85
539.35
122,352.98
197
1,000.20
458.82
541.38
121,811.61
198
1,000.20
456.79
543.41
121,268.20
199
1,000.20
454.76
545.44
120,722.76
200
1,000.20
452.71
547.49
120,175.27
201
1,000.20
450.66
549.54
119,625.73
202
1,000.20
448.60
551.60
119,074.12
203
1,000.20
446.53
553.67
118,520.45
204
1,000.20
444.45
555.75
117,964.70
205
1,000.20
442.37
557.83
117,406.87
206
1,000.20
440.28
559.92
116,846.94
207
1,000.20
438.18
562.02
116,284.92
208
1,000.20
436.07
564.13
115,720.79
209
1,000.20
433.95
566.25
115,154.54
210
1,000.20
431.83
568.37
114,586.17
211
1,000.20
429.70
570.50
114,015.67
212
1,000.20
427.56
572.64
113,443.03
213
1,000.20
425.41
574.79
112,868.24
214
1,000.20
423.26
576.94
112,291.30
215
1,000.20
421.09
579.11
111,712.19
216
1,000.20
418.92
581.28
111,130.91
217
1,000.20
416.74
583.46
110,547.45
218
1,000.20
414.55
585.65
109,961.80
219
1,000.20
412.36
587.84
109,373.96
220
1,000.20
410.15
590.05
108,783.91
221
1,000.20
407.94
592.26
108,191.65
222
1,000.20
405.72
594.48
107,597.17
223
1,000.20
403.49
596.71
107,000.46
224
1,000.20
401.25
598.95
106,401.51
225
1,000.20
399.01
601.19
105,800.32
226
1,000.20
396.75
603.45
105,196.87
227
1,000.20
394.49
605.71
104,591.16
228
1,000.20
392.22
607.98
103,983.17
229
1,000.20
389.94
610.26
103,372.91
230
1,000.20
387.65
612.55
102,760.36
231
1,000.20
385.35
614.85
102,145.51
232
1,000.20
383.05
617.15
101,528.36
233
1,000.20
380.73
619.47
100,908.89
234
1,000.20
378.41
621.79
100,287.10
235
1,000.20
376.08
624.12
99,662.97
236
1,000.20
373.74
626.46
99,036.51
237
1,000.20
371.39
628.81
98,407.69
238
1,000.20
369.03
631.17
97,776.52
239
1,000.20
366.66
633.54
97,142.99
240
1,000.20
364.29
635.91
96,507.07
241
1,000.20
361.90
638.30
95,868.77
242
1,000.20
359.51
640.69
95,228.08
243
1,000.20
357.11
643.09
94,584.99
244
1,000.20
354.69
645.51
93,939.48
245
1,000.20
352.27
647.93
93,291.55
246
1,000.20
349.84
650.36
92,641.20
247
1,000.20
347.40
652.80
91,988.40
248
1,000.20
344.96
655.24
91,333.16
249
1,000.20
342.50
657.70
90,675.46
250
1,000.20
340.03
660.17
90,015.29
251
1,000.20
337.56
662.64
89,352.65
252
1,000.20
335.07
665.13
88,687.52
253
1,000.20
332.58
667.62
88,019.90
254
1,000.20
330.07
670.13
87,349.77
255
1,000.20
327.56
672.64
86,677.13
256
1,000.20
325.04
675.16
86,001.97
257
1,000.20
322.51
677.69
85,324.28
258
1,000.20
319.97
680.23
84,644.05
259
1,000.20
317.42
682.78
83,961.26
260
1,000.20
314.85
685.35
83,275.92
261
1,000.20
312.28
687.92
82,588.00
262
1,000.20
309.71
690.49
81,897.51
263
1,000.20
307.12
693.08
81,204.42
264
1,000.20
304.52
695.68
80,508.74
265
1,000.20
301.91
698.29
79,810.45
266
1,000.20
299.29
700.91
79,109.54
267
1,000.20
296.66
703.54
78,406.00
268
1,000.20
294.02
706.18
77,699.82
269
1,000.20
291.37
708.83
76,990.99
270
1,000.20
288.72
711.48
76,279.51
271
1,000.20
286.05
714.15
75,565.36
272
1,000.20
283.37
716.83
74,848.53
273
1,000.20
280.68
719.52
74,129.01
274
1,000.20
277.98
722.22
73,406.79
275
1,000.20
275.28
724.92
72,681.87
276
1,000.20
272.56
727.64
71,954.23
277
1,000.20
269.83
730.37
71,223.85
278
1,000.20
267.09
733.11
70,490.74
279
1,000.20
264.34
735.86
69,754.88
280
1,000.20
261.58
738.62
69,016.26
281
1,000.20
258.81
741.39
68,274.88
282
1,000.20
256.03
744.17
67,530.71
283
1,000.20
253.24
746.96
66,783.75
284
1,000.20
250.44
749.76
66,033.99
285
1,000.20
247.63
752.57
65,281.41
286
1,000.20
244.81
755.39
64,526.02
287
1,000.20
241.97
758.23
63,767.79
288
1,000.20
239.13
761.07
63,006.72
289
1,000.20
236.28
763.92
62,242.80
290
1,000.20
233.41
766.79
61,476.01
291
1,000.20
230.54
769.66
60,706.34
292
1,000.20
227.65
772.55
59,933.79
293
1,000.20
224.75
775.45
59,158.34
294
1,000.20
221.84
778.36
58,379.99
295
1,000.20
218.92
781.28
57,598.71
296
1,000.20
216.00
784.20
56,814.51
297
1,000.20
213.05
787.15
56,027.36
298
1,000.20
210.10
790.10
55,237.26
299
1,000.20
207.14
793.06
54,444.20
300
1,000.20
204.17
796.03
53,648.17
301
1,000.20
201.18
799.02
52,849.15
302
1,000.20
198.18
802.02
52,047.13
303
1,000.20
195.18
805.02
51,242.11
304
1,000.20
192.16
808.04
50,434.07
305
1,000.20
189.13
811.07
49,623.00
306
1,000.20
186.09
814.11
48,808.88
307
1,000.20
183.03
817.17
47,991.71
308
1,000.20
179.97
820.23
47,171.48
309
1,000.20
176.89
823.31
46,348.18
310
1,000.20
173.81
826.39
45,521.78
311
1,000.20
170.71
829.49
44,692.29
312
1,000.20
167.60
832.60
43,859.69
313
1,000.20
164.47
835.73
43,023.96
314
1,000.20
161.34
838.86
42,185.10
315
1,000.20
158.19
842.01
41,343.09
316
1,000.20
155.04
845.16
40,497.93
317
1,000.20
151.87
848.33
39,649.60
318
1,000.20
148.69
851.51
38,798.08
319
1,000.20
145.49
854.71
37,943.38
320
1,000.20
142.29
857.91
37,085.46
321
1,000.20
139.07
861.13
36,224.33
322
1,000.20
135.84
864.36
35,359.98
323
1,000.20
132.60
867.60
34,492.37
324
1,000.20
129.35
870.85
33,621.52
325
1,000.20
126.08
874.12
32,747.40
326
1,000.20
122.80
877.40
31,870.00
327
1,000.20
119.51
880.69
30,989.32
328
1,000.20
116.21
883.99
30,105.33
329
1,000.20
112.89
887.31
29,218.02
330
1,000.20
109.57
890.63
28,327.39
331
1,000.20
106.23
893.97
27,433.42
332
1,000.20
102.88
897.32
26,536.09
333
1,000.20
99.51
900.69
25,635.40
334
1,000.20
96.13
904.07
24,731.34
335
1,000.20
92.74
907.46
23,823.88
336
1,000.20
89.34
910.86
22,913.02
337
1,000.20
85.92
914.28
21,998.74
338
1,000.20
82.50
917.70
21,081.04
339
1,000.20
79.05
921.15
20,159.89
340
1,000.20
75.60
924.60
19,235.29
341
1,000.20
72.13
928.07
18,307.22
342
1,000.20
68.65
931.55
17,375.68
343
1,000.20
65.16
935.04
16,440.63
344
1,000.20
61.65
938.55
15,502.09
345
1,000.20
58.13
942.07
14,560.02
346
1,000.20
54.60
945.60
13,614.42
347
1,000.20
51.05
949.15
12,665.27
348
1,000.20
47.49
952.71
11,712.57
349
1,000.20
43.92
956.28
10,756.29
350
1,000.20
40.34
959.86
9,796.43
351
1,000.20
36.74
963.46
8,832.96
352
1,000.20
33.12
967.08
7,865.89
353
1,000.20
29.50
970.70
6,895.18
354
1,000.20
25.86
974.34
5,920.84
355
1,000.20
22.20
978.00
4,942.84
356
1,000.20
18.54
981.66
3,961.18
357
1,000.20
14.85
985.35
2,975.83
358
1,000.20
11.16
989.04
1,986.79
359
1,000.20
7.45
992.75
994.04
360
997.77
3.73
994.04
0.00
Totals
360,069.57
162,669.57
197,400.00

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