Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,018.00  
 

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
1,018.00
763.13
254.88
197,745.13
2
1,018.00
762.14
255.86
197,489.27
3
1,018.00
761.16
256.84
197,232.42
4
1,018.00
760.17
257.83
196,974.59
5
1,018.00
759.17
258.83
196,715.76
6
1,018.00
758.18
259.82
196,455.94
7
1,018.00
757.17
260.83
196,195.11
8
1,018.00
756.17
261.83
195,933.28
9
1,018.00
755.16
262.84
195,670.44
10
1,018.00
754.15
263.85
195,406.59
11
1,018.00
753.13
264.87
195,141.72
12
1,018.00
752.11
265.89
194,875.83
13
1,018.00
751.08
266.92
194,608.91
14
1,018.00
750.06
267.94
194,340.97
15
1,018.00
749.02
268.98
194,071.99
16
1,018.00
747.99
270.01
193,801.97
17
1,018.00
746.95
271.05
193,530.92
18
1,018.00
745.90
272.10
193,258.82
19
1,018.00
744.85
273.15
192,985.67
20
1,018.00
743.80
274.20
192,711.47
21
1,018.00
742.74
275.26
192,436.21
22
1,018.00
741.68
276.32
192,159.89
23
1,018.00
740.62
277.38
191,882.51
24
1,018.00
739.55
278.45
191,604.06
25
1,018.00
738.47
279.53
191,324.53
26
1,018.00
737.40
280.60
191,043.93
27
1,018.00
736.32
281.68
190,762.24
28
1,018.00
735.23
282.77
190,479.47
29
1,018.00
734.14
283.86
190,195.61
30
1,018.00
733.05
284.95
189,910.66
31
1,018.00
731.95
286.05
189,624.60
32
1,018.00
730.84
287.16
189,337.45
33
1,018.00
729.74
288.26
189,049.19
34
1,018.00
728.63
289.37
188,759.81
35
1,018.00
727.51
290.49
188,469.33
36
1,018.00
726.39
291.61
188,177.72
37
1,018.00
725.27
292.73
187,884.99
38
1,018.00
724.14
293.86
187,591.13
39
1,018.00
723.01
294.99
187,296.13
40
1,018.00
721.87
296.13
187,000.00
41
1,018.00
720.73
297.27
186,702.73
42
1,018.00
719.58
298.42
186,404.32
43
1,018.00
718.43
299.57
186,104.75
44
1,018.00
717.28
300.72
185,804.03
45
1,018.00
716.12
301.88
185,502.15
46
1,018.00
714.96
303.04
185,199.10
47
1,018.00
713.79
304.21
184,894.89
48
1,018.00
712.62
305.38
184,589.51
49
1,018.00
711.44
306.56
184,282.95
50
1,018.00
710.26
307.74
183,975.20
51
1,018.00
709.07
308.93
183,666.28
52
1,018.00
707.88
310.12
183,356.16
53
1,018.00
706.69
311.31
183,044.84
54
1,018.00
705.49
312.51
182,732.33
55
1,018.00
704.28
313.72
182,418.61
56
1,018.00
703.07
314.93
182,103.68
57
1,018.00
701.86
316.14
181,787.54
58
1,018.00
700.64
317.36
181,470.18
59
1,018.00
699.42
318.58
181,151.59
60
1,018.00
698.19
319.81
180,831.78
61
1,018.00
696.96
321.04
180,510.74
62
1,018.00
695.72
322.28
180,188.46
63
1,018.00
694.48
323.52
179,864.93
64
1,018.00
693.23
324.77
179,540.16
65
1,018.00
691.98
326.02
179,214.14
66
1,018.00
690.72
327.28
178,886.86
67
1,018.00
689.46
328.54
178,558.32
68
1,018.00
688.19
329.81
178,228.51
69
1,018.00
686.92
331.08
177,897.44
70
1,018.00
685.65
332.35
177,565.08
71
1,018.00
684.37
333.63
177,231.45
72
1,018.00
683.08
334.92
176,896.53
73
1,018.00
681.79
336.21
176,560.32
74
1,018.00
680.49
337.51
176,222.81
75
1,018.00
679.19
338.81
175,884.00
76
1,018.00
677.89
340.11
175,543.89
77
1,018.00
676.58
341.42
175,202.46
78
1,018.00
675.26
342.74
174,859.72
79
1,018.00
673.94
344.06
174,515.66
80
1,018.00
672.61
345.39
174,170.27
81
1,018.00
671.28
346.72
173,823.55
82
1,018.00
669.94
348.06
173,475.50
83
1,018.00
668.60
349.40
173,126.10
84
1,018.00
667.26
350.74
172,775.36
85
1,018.00
665.91
352.09
172,423.26
86
1,018.00
664.55
353.45
172,069.81
87
1,018.00
663.19
354.81
171,715.00
88
1,018.00
661.82
356.18
171,358.82
89
1,018.00
660.45
357.55
171,001.26
90
1,018.00
659.07
358.93
170,642.33
91
1,018.00
657.68
360.32
170,282.01
92
1,018.00
656.30
361.70
169,920.31
93
1,018.00
654.90
363.10
169,557.21
94
1,018.00
653.50
364.50
169,192.71
95
1,018.00
652.10
365.90
168,826.81
96
1,018.00
650.69
367.31
168,459.50
97
1,018.00
649.27
368.73
168,090.77
98
1,018.00
647.85
370.15
167,720.62
99
1,018.00
646.42
371.58
167,349.04
100
1,018.00
644.99
373.01
166,976.03
101
1,018.00
643.55
374.45
166,601.58
102
1,018.00
642.11
375.89
166,225.69
103
1,018.00
640.66
377.34
165,848.36
104
1,018.00
639.21
378.79
165,469.56
105
1,018.00
637.75
380.25
165,089.31
106
1,018.00
636.28
381.72
164,707.59
107
1,018.00
634.81
383.19
164,324.40
108
1,018.00
633.33
384.67
163,939.74
109
1,018.00
631.85
386.15
163,553.59
110
1,018.00
630.36
387.64
163,165.95
111
1,018.00
628.87
389.13
162,776.82
112
1,018.00
627.37
390.63
162,386.19
113
1,018.00
625.86
392.14
161,994.05
114
1,018.00
624.35
393.65
161,600.40
115
1,018.00
622.83
395.17
161,205.24
116
1,018.00
621.31
396.69
160,808.55
117
1,018.00
619.78
398.22
160,410.33
118
1,018.00
618.25
399.75
160,010.58
119
1,018.00
616.71
401.29
159,609.29
120
1,018.00
615.16
402.84
159,206.45
121
1,018.00
613.61
404.39
158,802.06
122
1,018.00
612.05
405.95
158,396.11
123
1,018.00
610.48
407.52
157,988.59
124
1,018.00
608.91
409.09
157,579.51
125
1,018.00
607.34
410.66
157,168.84
126
1,018.00
605.75
412.25
156,756.60
127
1,018.00
604.17
413.83
156,342.76
128
1,018.00
602.57
415.43
155,927.34
129
1,018.00
600.97
417.03
155,510.31
130
1,018.00
599.36
418.64
155,091.67
131
1,018.00
597.75
420.25
154,671.42
132
1,018.00
596.13
421.87
154,249.55
133
1,018.00
594.50
423.50
153,826.05
134
1,018.00
592.87
425.13
153,400.92
135
1,018.00
591.23
426.77
152,974.15
136
1,018.00
589.59
428.41
152,545.74
137
1,018.00
587.94
430.06
152,115.68
138
1,018.00
586.28
431.72
151,683.96
139
1,018.00
584.62
433.38
151,250.57
140
1,018.00
582.94
435.06
150,815.52
141
1,018.00
581.27
436.73
150,378.79
142
1,018.00
579.58
438.42
149,940.37
143
1,018.00
577.90
440.10
149,500.27
144
1,018.00
576.20
441.80
149,058.47
145
1,018.00
574.50
443.50
148,614.96
146
1,018.00
572.79
445.21
148,169.75
147
1,018.00
571.07
446.93
147,722.82
148
1,018.00
569.35
448.65
147,274.17
149
1,018.00
567.62
450.38
146,823.79
150
1,018.00
565.88
452.12
146,371.67
151
1,018.00
564.14
453.86
145,917.81
152
1,018.00
562.39
455.61
145,462.20
153
1,018.00
560.64
457.36
145,004.84
154
1,018.00
558.87
459.13
144,545.71
155
1,018.00
557.10
460.90
144,084.81
156
1,018.00
555.33
462.67
143,622.14
157
1,018.00
553.54
464.46
143,157.69
158
1,018.00
551.75
466.25
142,691.44
159
1,018.00
549.96
468.04
142,223.40
160
1,018.00
548.15
469.85
141,753.55
161
1,018.00
546.34
471.66
141,281.89
162
1,018.00
544.52
473.48
140,808.41
163
1,018.00
542.70
475.30
140,333.11
164
1,018.00
540.87
477.13
139,855.98
165
1,018.00
539.03
478.97
139,377.01
166
1,018.00
537.18
480.82
138,896.19
167
1,018.00
535.33
482.67
138,413.52
168
1,018.00
533.47
484.53
137,928.99
169
1,018.00
531.60
486.40
137,442.59
170
1,018.00
529.73
488.27
136,954.32
171
1,018.00
527.84
490.16
136,464.16
172
1,018.00
525.96
492.04
135,972.12
173
1,018.00
524.06
493.94
135,478.18
174
1,018.00
522.16
495.84
134,982.33
175
1,018.00
520.24
497.76
134,484.58
176
1,018.00
518.33
499.67
133,984.90
177
1,018.00
516.40
501.60
133,483.30
178
1,018.00
514.47
503.53
132,979.77
179
1,018.00
512.53
505.47
132,474.29
180
1,018.00
510.58
507.42
131,966.87
181
1,018.00
508.62
509.38
131,457.50
182
1,018.00
506.66
511.34
130,946.15
183
1,018.00
504.69
513.31
130,432.84
184
1,018.00
502.71
515.29
129,917.55
185
1,018.00
500.72
517.28
129,400.28
186
1,018.00
498.73
519.27
128,881.01
187
1,018.00
496.73
521.27
128,359.74
188
1,018.00
494.72
523.28
127,836.46
189
1,018.00
492.70
525.30
127,311.16
190
1,018.00
490.68
527.32
126,783.84
191
1,018.00
488.65
529.35
126,254.48
192
1,018.00
486.61
531.39
125,723.09
193
1,018.00
484.56
533.44
125,189.65
194
1,018.00
482.50
535.50
124,654.15
195
1,018.00
480.44
537.56
124,116.59
196
1,018.00
478.37
539.63
123,576.95
197
1,018.00
476.29
541.71
123,035.24
198
1,018.00
474.20
543.80
122,491.44
199
1,018.00
472.10
545.90
121,945.54
200
1,018.00
470.00
548.00
121,397.54
201
1,018.00
467.89
550.11
120,847.42
202
1,018.00
465.77
552.23
120,295.19
203
1,018.00
463.64
554.36
119,740.83
204
1,018.00
461.50
556.50
119,184.33
205
1,018.00
459.36
558.64
118,625.68
206
1,018.00
457.20
560.80
118,064.89
207
1,018.00
455.04
562.96
117,501.93
208
1,018.00
452.87
565.13
116,936.80
209
1,018.00
450.69
567.31
116,369.50
210
1,018.00
448.51
569.49
115,800.00
211
1,018.00
446.31
571.69
115,228.32
212
1,018.00
444.11
573.89
114,654.42
213
1,018.00
441.90
576.10
114,078.32
214
1,018.00
439.68
578.32
113,500.00
215
1,018.00
437.45
580.55
112,919.45
216
1,018.00
435.21
582.79
112,336.66
217
1,018.00
432.96
585.04
111,751.62
218
1,018.00
430.71
587.29
111,164.33
219
1,018.00
428.45
589.55
110,574.78
220
1,018.00
426.17
591.83
109,982.95
221
1,018.00
423.89
594.11
109,388.84
222
1,018.00
421.60
596.40
108,792.45
223
1,018.00
419.30
598.70
108,193.75
224
1,018.00
417.00
601.00
107,592.75
225
1,018.00
414.68
603.32
106,989.43
226
1,018.00
412.36
605.64
106,383.78
227
1,018.00
410.02
607.98
105,775.80
228
1,018.00
407.68
610.32
105,165.48
229
1,018.00
405.33
612.67
104,552.81
230
1,018.00
402.96
615.04
103,937.77
231
1,018.00
400.59
617.41
103,320.36
232
1,018.00
398.21
619.79
102,700.58
233
1,018.00
395.83
622.17
102,078.40
234
1,018.00
393.43
624.57
101,453.83
235
1,018.00
391.02
626.98
100,826.85
236
1,018.00
388.60
629.40
100,197.45
237
1,018.00
386.18
631.82
99,565.63
238
1,018.00
383.74
634.26
98,931.37
239
1,018.00
381.30
636.70
98,294.67
240
1,018.00
378.84
639.16
97,655.52
241
1,018.00
376.38
641.62
97,013.90
242
1,018.00
373.91
644.09
96,369.80
243
1,018.00
371.43
646.57
95,723.23
244
1,018.00
368.93
649.07
95,074.16
245
1,018.00
366.43
651.57
94,422.59
246
1,018.00
363.92
654.08
93,768.51
247
1,018.00
361.40
656.60
93,111.91
248
1,018.00
358.87
659.13
92,452.78
249
1,018.00
356.33
661.67
91,791.11
250
1,018.00
353.78
664.22
91,126.89
251
1,018.00
351.22
666.78
90,460.11
252
1,018.00
348.65
669.35
89,790.76
253
1,018.00
346.07
671.93
89,118.82
254
1,018.00
343.48
674.52
88,444.30
255
1,018.00
340.88
677.12
87,767.18
256
1,018.00
338.27
679.73
87,087.45
257
1,018.00
335.65
682.35
86,405.10
258
1,018.00
333.02
684.98
85,720.12
259
1,018.00
330.38
687.62
85,032.50
260
1,018.00
327.73
690.27
84,342.23
261
1,018.00
325.07
692.93
83,649.30
262
1,018.00
322.40
695.60
82,953.70
263
1,018.00
319.72
698.28
82,255.41
264
1,018.00
317.03
700.97
81,554.44
265
1,018.00
314.32
703.68
80,850.77
266
1,018.00
311.61
706.39
80,144.38
267
1,018.00
308.89
709.11
79,435.27
268
1,018.00
306.16
711.84
78,723.42
269
1,018.00
303.41
714.59
78,008.84
270
1,018.00
300.66
717.34
77,291.50
271
1,018.00
297.89
720.11
76,571.39
272
1,018.00
295.12
722.88
75,848.51
273
1,018.00
292.33
725.67
75,122.84
274
1,018.00
289.54
728.46
74,394.38
275
1,018.00
286.73
731.27
73,663.11
276
1,018.00
283.91
734.09
72,929.02
277
1,018.00
281.08
736.92
72,192.10
278
1,018.00
278.24
739.76
71,452.34
279
1,018.00
275.39
742.61
70,709.73
280
1,018.00
272.53
745.47
69,964.25
281
1,018.00
269.65
748.35
69,215.91
282
1,018.00
266.77
751.23
68,464.68
283
1,018.00
263.87
754.13
67,710.55
284
1,018.00
260.97
757.03
66,953.52
285
1,018.00
258.05
759.95
66,193.57
286
1,018.00
255.12
762.88
65,430.69
287
1,018.00
252.18
765.82
64,664.87
288
1,018.00
249.23
768.77
63,896.10
289
1,018.00
246.27
771.73
63,124.37
290
1,018.00
243.29
774.71
62,349.66
291
1,018.00
240.31
777.69
61,571.96
292
1,018.00
237.31
780.69
60,791.27
293
1,018.00
234.30
783.70
60,007.57
294
1,018.00
231.28
786.72
59,220.85
295
1,018.00
228.25
789.75
58,431.10
296
1,018.00
225.20
792.80
57,638.30
297
1,018.00
222.15
795.85
56,842.45
298
1,018.00
219.08
798.92
56,043.53
299
1,018.00
216.00
802.00
55,241.53
300
1,018.00
212.91
805.09
54,436.44
301
1,018.00
209.81
808.19
53,628.25
302
1,018.00
206.69
811.31
52,816.94
303
1,018.00
203.57
814.43
52,002.51
304
1,018.00
200.43
817.57
51,184.93
305
1,018.00
197.28
820.72
50,364.21
306
1,018.00
194.11
823.89
49,540.32
307
1,018.00
190.94
827.06
48,713.26
308
1,018.00
187.75
830.25
47,883.00
309
1,018.00
184.55
833.45
47,049.55
310
1,018.00
181.34
836.66
46,212.89
311
1,018.00
178.11
839.89
45,373.00
312
1,018.00
174.88
843.12
44,529.88
313
1,018.00
171.63
846.37
43,683.50
314
1,018.00
168.36
849.64
42,833.87
315
1,018.00
165.09
852.91
41,980.96
316
1,018.00
161.80
856.20
41,124.76
317
1,018.00
158.50
859.50
40,265.26
318
1,018.00
155.19
862.81
39,402.45
319
1,018.00
151.86
866.14
38,536.31
320
1,018.00
148.53
869.47
37,666.84
321
1,018.00
145.17
872.83
36,794.01
322
1,018.00
141.81
876.19
35,917.82
323
1,018.00
138.43
879.57
35,038.26
324
1,018.00
135.04
882.96
34,155.30
325
1,018.00
131.64
886.36
33,268.94
326
1,018.00
128.22
889.78
32,379.16
327
1,018.00
124.79
893.21
31,485.96
328
1,018.00
121.35
896.65
30,589.31
329
1,018.00
117.90
900.10
29,689.21
330
1,018.00
114.43
903.57
28,785.63
331
1,018.00
110.94
907.06
27,878.58
332
1,018.00
107.45
910.55
26,968.03
333
1,018.00
103.94
914.06
26,053.97
334
1,018.00
100.42
917.58
25,136.38
335
1,018.00
96.88
921.12
24,215.26
336
1,018.00
93.33
924.67
23,290.59
337
1,018.00
89.77
928.23
22,362.36
338
1,018.00
86.19
931.81
21,430.55
339
1,018.00
82.60
935.40
20,495.14
340
1,018.00
78.99
939.01
19,556.13
341
1,018.00
75.37
942.63
18,613.51
342
1,018.00
71.74
946.26
17,667.25
343
1,018.00
68.09
949.91
16,717.34
344
1,018.00
64.43
953.57
15,763.77
345
1,018.00
60.76
957.24
14,806.53
346
1,018.00
57.07
960.93
13,845.59
347
1,018.00
53.36
964.64
12,880.96
348
1,018.00
49.65
968.35
11,912.60
349
1,018.00
45.91
972.09
10,940.51
350
1,018.00
42.17
975.83
9,964.68
351
1,018.00
38.41
979.59
8,985.09
352
1,018.00
34.63
983.37
8,001.72
353
1,018.00
30.84
987.16
7,014.56
354
1,018.00
27.04
990.96
6,023.59
355
1,018.00
23.22
994.78
5,028.81
356
1,018.00
19.38
998.62
4,030.19
357
1,018.00
15.53
1,002.47
3,027.72
358
1,018.00
11.67
1,006.33
2,021.39
359
1,018.00
7.79
1,010.21
1,011.18
360
1,015.08
3.90
1,011.18
0.00
Totals
366,477.08
168,477.08
198,000.00

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