Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,199.18  
 

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
1,199.18
1,000.07
199.12
199,813.89
2
1,199.18
999.07
200.11
199,613.77
3
1,199.18
998.07
201.11
199,412.66
4
1,199.18
997.06
202.12
199,210.55
5
1,199.18
996.05
203.13
199,007.42
6
1,199.18
995.04
204.14
198,803.28
7
1,199.18
994.02
205.16
198,598.11
8
1,199.18
992.99
206.19
198,391.92
9
1,199.18
991.96
207.22
198,184.70
10
1,199.18
990.92
208.26
197,976.45
11
1,199.18
989.88
209.30
197,767.15
12
1,199.18
988.84
210.34
197,556.80
13
1,199.18
987.78
211.40
197,345.41
14
1,199.18
986.73
212.45
197,132.96
15
1,199.18
985.66
213.52
196,919.44
16
1,199.18
984.60
214.58
196,704.86
17
1,199.18
983.52
215.66
196,489.20
18
1,199.18
982.45
216.73
196,272.47
19
1,199.18
981.36
217.82
196,054.65
20
1,199.18
980.27
218.91
195,835.74
21
1,199.18
979.18
220.00
195,615.74
22
1,199.18
978.08
221.10
195,394.64
23
1,199.18
976.97
222.21
195,172.43
24
1,199.18
975.86
223.32
194,949.12
25
1,199.18
974.75
224.43
194,724.68
26
1,199.18
973.62
225.56
194,499.13
27
1,199.18
972.50
226.68
194,272.44
28
1,199.18
971.36
227.82
194,044.62
29
1,199.18
970.22
228.96
193,815.67
30
1,199.18
969.08
230.10
193,585.56
31
1,199.18
967.93
231.25
193,354.31
32
1,199.18
966.77
232.41
193,121.90
33
1,199.18
965.61
233.57
192,888.33
34
1,199.18
964.44
234.74
192,653.60
35
1,199.18
963.27
235.91
192,417.68
36
1,199.18
962.09
237.09
192,180.59
37
1,199.18
960.90
238.28
191,942.31
38
1,199.18
959.71
239.47
191,702.85
39
1,199.18
958.51
240.67
191,462.18
40
1,199.18
957.31
241.87
191,220.31
41
1,199.18
956.10
243.08
190,977.23
42
1,199.18
954.89
244.29
190,732.94
43
1,199.18
953.66
245.52
190,487.42
44
1,199.18
952.44
246.74
190,240.68
45
1,199.18
951.20
247.98
189,992.70
46
1,199.18
949.96
249.22
189,743.49
47
1,199.18
948.72
250.46
189,493.03
48
1,199.18
947.47
251.71
189,241.31
49
1,199.18
946.21
252.97
188,988.34
50
1,199.18
944.94
254.24
188,734.10
51
1,199.18
943.67
255.51
188,478.59
52
1,199.18
942.39
256.79
188,221.80
53
1,199.18
941.11
258.07
187,963.73
54
1,199.18
939.82
259.36
187,704.37
55
1,199.18
938.52
260.66
187,443.71
56
1,199.18
937.22
261.96
187,181.75
57
1,199.18
935.91
263.27
186,918.48
58
1,199.18
934.59
264.59
186,653.89
59
1,199.18
933.27
265.91
186,387.98
60
1,199.18
931.94
267.24
186,120.74
61
1,199.18
930.60
268.58
185,852.16
62
1,199.18
929.26
269.92
185,582.24
63
1,199.18
927.91
271.27
185,310.98
64
1,199.18
926.55
272.63
185,038.35
65
1,199.18
925.19
273.99
184,764.36
66
1,199.18
923.82
275.36
184,489.00
67
1,199.18
922.45
276.73
184,212.27
68
1,199.18
921.06
278.12
183,934.15
69
1,199.18
919.67
279.51
183,654.64
70
1,199.18
918.27
280.91
183,373.73
71
1,199.18
916.87
282.31
183,091.42
72
1,199.18
915.46
283.72
182,807.70
73
1,199.18
914.04
285.14
182,522.56
74
1,199.18
912.61
286.57
182,235.99
75
1,199.18
911.18
288.00
181,947.99
76
1,199.18
909.74
289.44
181,658.55
77
1,199.18
908.29
290.89
181,367.66
78
1,199.18
906.84
292.34
181,075.32
79
1,199.18
905.38
293.80
180,781.52
80
1,199.18
903.91
295.27
180,486.25
81
1,199.18
902.43
296.75
180,189.50
82
1,199.18
900.95
298.23
179,891.27
83
1,199.18
899.46
299.72
179,591.54
84
1,199.18
897.96
301.22
179,290.32
85
1,199.18
896.45
302.73
178,987.59
86
1,199.18
894.94
304.24
178,683.35
87
1,199.18
893.42
305.76
178,377.59
88
1,199.18
891.89
307.29
178,070.29
89
1,199.18
890.35
308.83
177,761.47
90
1,199.18
888.81
310.37
177,451.09
91
1,199.18
887.26
311.92
177,139.17
92
1,199.18
885.70
313.48
176,825.68
93
1,199.18
884.13
315.05
176,510.63
94
1,199.18
882.55
316.63
176,194.01
95
1,199.18
880.97
318.21
175,875.80
96
1,199.18
879.38
319.80
175,555.99
97
1,199.18
877.78
321.40
175,234.59
98
1,199.18
876.17
323.01
174,911.59
99
1,199.18
874.56
324.62
174,586.97
100
1,199.18
872.93
326.25
174,260.72
101
1,199.18
871.30
327.88
173,932.84
102
1,199.18
869.66
329.52
173,603.33
103
1,199.18
868.02
331.16
173,272.17
104
1,199.18
866.36
332.82
172,939.35
105
1,199.18
864.70
334.48
172,604.86
106
1,199.18
863.02
336.16
172,268.71
107
1,199.18
861.34
337.84
171,930.87
108
1,199.18
859.65
339.53
171,591.34
109
1,199.18
857.96
341.22
171,250.12
110
1,199.18
856.25
342.93
170,907.19
111
1,199.18
854.54
344.64
170,562.55
112
1,199.18
852.81
346.37
170,216.18
113
1,199.18
851.08
348.10
169,868.08
114
1,199.18
849.34
349.84
169,518.24
115
1,199.18
847.59
351.59
169,166.65
116
1,199.18
845.83
353.35
168,813.31
117
1,199.18
844.07
355.11
168,458.19
118
1,199.18
842.29
356.89
168,101.30
119
1,199.18
840.51
358.67
167,742.63
120
1,199.18
838.71
360.47
167,382.16
121
1,199.18
836.91
362.27
167,019.89
122
1,199.18
835.10
364.08
166,655.81
123
1,199.18
833.28
365.90
166,289.91
124
1,199.18
831.45
367.73
165,922.18
125
1,199.18
829.61
369.57
165,552.61
126
1,199.18
827.76
371.42
165,181.20
127
1,199.18
825.91
373.27
164,807.92
128
1,199.18
824.04
375.14
164,432.78
129
1,199.18
822.16
377.02
164,055.77
130
1,199.18
820.28
378.90
163,676.87
131
1,199.18
818.38
380.80
163,296.07
132
1,199.18
816.48
382.70
162,913.37
133
1,199.18
814.57
384.61
162,528.76
134
1,199.18
812.64
386.54
162,142.22
135
1,199.18
810.71
388.47
161,753.75
136
1,199.18
808.77
390.41
161,363.34
137
1,199.18
806.82
392.36
160,970.98
138
1,199.18
804.85
394.33
160,576.65
139
1,199.18
802.88
396.30
160,180.36
140
1,199.18
800.90
398.28
159,782.08
141
1,199.18
798.91
400.27
159,381.81
142
1,199.18
796.91
402.27
158,979.54
143
1,199.18
794.90
404.28
158,575.25
144
1,199.18
792.88
406.30
158,168.95
145
1,199.18
790.84
408.34
157,760.62
146
1,199.18
788.80
410.38
157,350.24
147
1,199.18
786.75
412.43
156,937.81
148
1,199.18
784.69
414.49
156,523.32
149
1,199.18
782.62
416.56
156,106.75
150
1,199.18
780.53
418.65
155,688.11
151
1,199.18
778.44
420.74
155,267.37
152
1,199.18
776.34
422.84
154,844.53
153
1,199.18
774.22
424.96
154,419.57
154
1,199.18
772.10
427.08
153,992.49
155
1,199.18
769.96
429.22
153,563.27
156
1,199.18
767.82
431.36
153,131.91
157
1,199.18
765.66
433.52
152,698.38
158
1,199.18
763.49
435.69
152,262.70
159
1,199.18
761.31
437.87
151,824.83
160
1,199.18
759.12
440.06
151,384.77
161
1,199.18
756.92
442.26
150,942.52
162
1,199.18
754.71
444.47
150,498.05
163
1,199.18
752.49
446.69
150,051.36
164
1,199.18
750.26
448.92
149,602.44
165
1,199.18
748.01
451.17
149,151.27
166
1,199.18
745.76
453.42
148,697.85
167
1,199.18
743.49
455.69
148,242.16
168
1,199.18
741.21
457.97
147,784.19
169
1,199.18
738.92
460.26
147,323.93
170
1,199.18
736.62
462.56
146,861.37
171
1,199.18
734.31
464.87
146,396.49
172
1,199.18
731.98
467.20
145,929.30
173
1,199.18
729.65
469.53
145,459.76
174
1,199.18
727.30
471.88
144,987.88
175
1,199.18
724.94
474.24
144,513.64
176
1,199.18
722.57
476.61
144,037.03
177
1,199.18
720.19
478.99
143,558.03
178
1,199.18
717.79
481.39
143,076.64
179
1,199.18
715.38
483.80
142,592.85
180
1,199.18
712.96
486.22
142,106.63
181
1,199.18
710.53
488.65
141,617.99
182
1,199.18
708.09
491.09
141,126.90
183
1,199.18
705.63
493.55
140,633.35
184
1,199.18
703.17
496.01
140,137.34
185
1,199.18
700.69
498.49
139,638.84
186
1,199.18
698.19
500.99
139,137.86
187
1,199.18
695.69
503.49
138,634.37
188
1,199.18
693.17
506.01
138,128.36
189
1,199.18
690.64
508.54
137,619.82
190
1,199.18
688.10
511.08
137,108.74
191
1,199.18
685.54
513.64
136,595.10
192
1,199.18
682.98
516.20
136,078.90
193
1,199.18
680.39
518.79
135,560.11
194
1,199.18
677.80
521.38
135,038.73
195
1,199.18
675.19
523.99
134,514.75
196
1,199.18
672.57
526.61
133,988.14
197
1,199.18
669.94
529.24
133,458.90
198
1,199.18
667.29
531.89
132,927.02
199
1,199.18
664.64
534.54
132,392.47
200
1,199.18
661.96
537.22
131,855.25
201
1,199.18
659.28
539.90
131,315.35
202
1,199.18
656.58
542.60
130,772.75
203
1,199.18
653.86
545.32
130,227.43
204
1,199.18
651.14
548.04
129,679.39
205
1,199.18
648.40
550.78
129,128.60
206
1,199.18
645.64
553.54
128,575.07
207
1,199.18
642.88
556.30
128,018.76
208
1,199.18
640.09
559.09
127,459.68
209
1,199.18
637.30
561.88
126,897.80
210
1,199.18
634.49
564.69
126,333.10
211
1,199.18
631.67
567.51
125,765.59
212
1,199.18
628.83
570.35
125,195.24
213
1,199.18
625.98
573.20
124,622.03
214
1,199.18
623.11
576.07
124,045.96
215
1,199.18
620.23
578.95
123,467.01
216
1,199.18
617.34
581.84
122,885.17
217
1,199.18
614.43
584.75
122,300.41
218
1,199.18
611.50
587.68
121,712.74
219
1,199.18
608.56
590.62
121,122.12
220
1,199.18
605.61
593.57
120,528.55
221
1,199.18
602.64
596.54
119,932.01
222
1,199.18
599.66
599.52
119,332.49
223
1,199.18
596.66
602.52
118,729.98
224
1,199.18
593.65
605.53
118,124.45
225
1,199.18
590.62
608.56
117,515.89
226
1,199.18
587.58
611.60
116,904.29
227
1,199.18
584.52
614.66
116,289.63
228
1,199.18
581.45
617.73
115,671.90
229
1,199.18
578.36
620.82
115,051.08
230
1,199.18
575.26
623.92
114,427.15
231
1,199.18
572.14
627.04
113,800.11
232
1,199.18
569.00
630.18
113,169.93
233
1,199.18
565.85
633.33
112,536.60
234
1,199.18
562.68
636.50
111,900.10
235
1,199.18
559.50
639.68
111,260.42
236
1,199.18
556.30
642.88
110,617.54
237
1,199.18
553.09
646.09
109,971.45
238
1,199.18
549.86
649.32
109,322.13
239
1,199.18
546.61
652.57
108,669.56
240
1,199.18
543.35
655.83
108,013.73
241
1,199.18
540.07
659.11
107,354.62
242
1,199.18
536.77
662.41
106,692.21
243
1,199.18
533.46
665.72
106,026.49
244
1,199.18
530.13
669.05
105,357.44
245
1,199.18
526.79
672.39
104,685.05
246
1,199.18
523.43
675.75
104,009.29
247
1,199.18
520.05
679.13
103,330.16
248
1,199.18
516.65
682.53
102,647.63
249
1,199.18
513.24
685.94
101,961.69
250
1,199.18
509.81
689.37
101,272.32
251
1,199.18
506.36
692.82
100,579.50
252
1,199.18
502.90
696.28
99,883.22
253
1,199.18
499.42
699.76
99,183.45
254
1,199.18
495.92
703.26
98,480.19
255
1,199.18
492.40
706.78
97,773.41
256
1,199.18
488.87
710.31
97,063.10
257
1,199.18
485.32
713.86
96,349.23
258
1,199.18
481.75
717.43
95,631.80
259
1,199.18
478.16
721.02
94,910.78
260
1,199.18
474.55
724.63
94,186.15
261
1,199.18
470.93
728.25
93,457.90
262
1,199.18
467.29
731.89
92,726.01
263
1,199.18
463.63
735.55
91,990.46
264
1,199.18
459.95
739.23
91,251.24
265
1,199.18
456.26
742.92
90,508.31
266
1,199.18
452.54
746.64
89,761.67
267
1,199.18
448.81
750.37
89,011.30
268
1,199.18
445.06
754.12
88,257.18
269
1,199.18
441.29
757.89
87,499.28
270
1,199.18
437.50
761.68
86,737.60
271
1,199.18
433.69
765.49
85,972.11
272
1,199.18
429.86
769.32
85,202.79
273
1,199.18
426.01
773.17
84,429.62
274
1,199.18
422.15
777.03
83,652.59
275
1,199.18
418.26
780.92
82,871.67
276
1,199.18
414.36
784.82
82,086.85
277
1,199.18
410.43
788.75
81,298.11
278
1,199.18
406.49
792.69
80,505.42
279
1,199.18
402.53
796.65
79,708.77
280
1,199.18
398.54
800.64
78,908.13
281
1,199.18
394.54
804.64
78,103.49
282
1,199.18
390.52
808.66
77,294.83
283
1,199.18
386.47
812.71
76,482.12
284
1,199.18
382.41
816.77
75,665.35
285
1,199.18
378.33
820.85
74,844.50
286
1,199.18
374.22
824.96
74,019.54
287
1,199.18
370.10
829.08
73,190.46
288
1,199.18
365.95
833.23
72,357.23
289
1,199.18
361.79
837.39
71,519.84
290
1,199.18
357.60
841.58
70,678.26
291
1,199.18
353.39
845.79
69,832.47
292
1,199.18
349.16
850.02
68,982.45
293
1,199.18
344.91
854.27
68,128.18
294
1,199.18
340.64
858.54
67,269.64
295
1,199.18
336.35
862.83
66,406.81
296
1,199.18
332.03
867.15
65,539.67
297
1,199.18
327.70
871.48
64,668.18
298
1,199.18
323.34
875.84
63,792.34
299
1,199.18
318.96
880.22
62,912.13
300
1,199.18
314.56
884.62
62,027.51
301
1,199.18
310.14
889.04
61,138.46
302
1,199.18
305.69
893.49
60,244.98
303
1,199.18
301.22
897.96
59,347.02
304
1,199.18
296.74
902.44
58,444.58
305
1,199.18
292.22
906.96
57,537.62
306
1,199.18
287.69
911.49
56,626.13
307
1,199.18
283.13
916.05
55,710.08
308
1,199.18
278.55
920.63
54,789.45
309
1,199.18
273.95
925.23
53,864.22
310
1,199.18
269.32
929.86
52,934.36
311
1,199.18
264.67
934.51
51,999.85
312
1,199.18
260.00
939.18
51,060.67
313
1,199.18
255.30
943.88
50,116.79
314
1,199.18
250.58
948.60
49,168.20
315
1,199.18
245.84
953.34
48,214.86
316
1,199.18
241.07
958.11
47,256.75
317
1,199.18
236.28
962.90
46,293.85
318
1,199.18
231.47
967.71
45,326.14
319
1,199.18
226.63
972.55
44,353.59
320
1,199.18
221.77
977.41
43,376.18
321
1,199.18
216.88
982.30
42,393.88
322
1,199.18
211.97
987.21
41,406.67
323
1,199.18
207.03
992.15
40,414.53
324
1,199.18
202.07
997.11
39,417.42
325
1,199.18
197.09
1,002.09
38,415.33
326
1,199.18
192.08
1,007.10
37,408.22
327
1,199.18
187.04
1,012.14
36,396.08
328
1,199.18
181.98
1,017.20
35,378.88
329
1,199.18
176.89
1,022.29
34,356.60
330
1,199.18
171.78
1,027.40
33,329.20
331
1,199.18
166.65
1,032.53
32,296.67
332
1,199.18
161.48
1,037.70
31,258.97
333
1,199.18
156.29
1,042.89
30,216.09
334
1,199.18
151.08
1,048.10
29,167.99
335
1,199.18
145.84
1,053.34
28,114.65
336
1,199.18
140.57
1,058.61
27,056.04
337
1,199.18
135.28
1,063.90
25,992.14
338
1,199.18
129.96
1,069.22
24,922.92
339
1,199.18
124.61
1,074.57
23,848.35
340
1,199.18
119.24
1,079.94
22,768.42
341
1,199.18
113.84
1,085.34
21,683.08
342
1,199.18
108.42
1,090.76
20,592.31
343
1,199.18
102.96
1,096.22
19,496.10
344
1,199.18
97.48
1,101.70
18,394.40
345
1,199.18
91.97
1,107.21
17,287.19
346
1,199.18
86.44
1,112.74
16,174.44
347
1,199.18
80.87
1,118.31
15,056.14
348
1,199.18
75.28
1,123.90
13,932.24
349
1,199.18
69.66
1,129.52
12,802.72
350
1,199.18
64.01
1,135.17
11,667.55
351
1,199.18
58.34
1,140.84
10,526.71
352
1,199.18
52.63
1,146.55
9,380.16
353
1,199.18
46.90
1,152.28
8,227.88
354
1,199.18
41.14
1,158.04
7,069.84
355
1,199.18
35.35
1,163.83
5,906.01
356
1,199.18
29.53
1,169.65
4,736.36
357
1,199.18
23.68
1,175.50
3,560.86
358
1,199.18
17.80
1,181.38
2,379.49
359
1,199.18
11.90
1,187.28
1,192.21
360
1,198.17
5.96
1,192.21
0.00
Totals
431,703.79
231,690.79
200,013.00

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