Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,160.04  
 

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
1,160.04
944.61
215.43
201,300.57
2
1,160.04
943.60
216.44
201,084.12
3
1,160.04
942.58
217.46
200,866.66
4
1,160.04
941.56
218.48
200,648.19
5
1,160.04
940.54
219.50
200,428.69
6
1,160.04
939.51
220.53
200,208.15
7
1,160.04
938.48
221.56
199,986.59
8
1,160.04
937.44
222.60
199,763.99
9
1,160.04
936.39
223.65
199,540.34
10
1,160.04
935.35
224.69
199,315.65
11
1,160.04
934.29
225.75
199,089.90
12
1,160.04
933.23
226.81
198,863.09
13
1,160.04
932.17
227.87
198,635.22
14
1,160.04
931.10
228.94
198,406.29
15
1,160.04
930.03
230.01
198,176.28
16
1,160.04
928.95
231.09
197,945.19
17
1,160.04
927.87
232.17
197,713.01
18
1,160.04
926.78
233.26
197,479.75
19
1,160.04
925.69
234.35
197,245.40
20
1,160.04
924.59
235.45
197,009.95
21
1,160.04
923.48
236.56
196,773.39
22
1,160.04
922.38
237.66
196,535.73
23
1,160.04
921.26
238.78
196,296.95
24
1,160.04
920.14
239.90
196,057.05
25
1,160.04
919.02
241.02
195,816.03
26
1,160.04
917.89
242.15
195,573.88
27
1,160.04
916.75
243.29
195,330.59
28
1,160.04
915.61
244.43
195,086.16
29
1,160.04
914.47
245.57
194,840.59
30
1,160.04
913.32
246.72
194,593.86
31
1,160.04
912.16
247.88
194,345.98
32
1,160.04
911.00
249.04
194,096.94
33
1,160.04
909.83
250.21
193,846.73
34
1,160.04
908.66
251.38
193,595.34
35
1,160.04
907.48
252.56
193,342.78
36
1,160.04
906.29
253.75
193,089.04
37
1,160.04
905.10
254.94
192,834.10
38
1,160.04
903.91
256.13
192,577.97
39
1,160.04
902.71
257.33
192,320.64
40
1,160.04
901.50
258.54
192,062.10
41
1,160.04
900.29
259.75
191,802.35
42
1,160.04
899.07
260.97
191,541.39
43
1,160.04
897.85
262.19
191,279.20
44
1,160.04
896.62
263.42
191,015.78
45
1,160.04
895.39
264.65
190,751.13
46
1,160.04
894.15
265.89
190,485.23
47
1,160.04
892.90
267.14
190,218.09
48
1,160.04
891.65
268.39
189,949.70
49
1,160.04
890.39
269.65
189,680.05
50
1,160.04
889.13
270.91
189,409.13
51
1,160.04
887.86
272.18
189,136.95
52
1,160.04
886.58
273.46
188,863.49
53
1,160.04
885.30
274.74
188,588.75
54
1,160.04
884.01
276.03
188,312.72
55
1,160.04
882.72
277.32
188,035.39
56
1,160.04
881.42
278.62
187,756.77
57
1,160.04
880.11
279.93
187,476.84
58
1,160.04
878.80
281.24
187,195.59
59
1,160.04
877.48
282.56
186,913.03
60
1,160.04
876.15
283.89
186,629.15
61
1,160.04
874.82
285.22
186,343.93
62
1,160.04
873.49
286.55
186,057.38
63
1,160.04
872.14
287.90
185,769.48
64
1,160.04
870.79
289.25
185,480.24
65
1,160.04
869.44
290.60
185,189.64
66
1,160.04
868.08
291.96
184,897.67
67
1,160.04
866.71
293.33
184,604.34
68
1,160.04
865.33
294.71
184,309.63
69
1,160.04
863.95
296.09
184,013.55
70
1,160.04
862.56
297.48
183,716.07
71
1,160.04
861.17
298.87
183,417.20
72
1,160.04
859.77
300.27
183,116.93
73
1,160.04
858.36
301.68
182,815.25
74
1,160.04
856.95
303.09
182,512.15
75
1,160.04
855.53
304.51
182,207.64
76
1,160.04
854.10
305.94
181,901.70
77
1,160.04
852.66
307.38
181,594.32
78
1,160.04
851.22
308.82
181,285.51
79
1,160.04
849.78
310.26
180,975.24
80
1,160.04
848.32
311.72
180,663.52
81
1,160.04
846.86
313.18
180,350.34
82
1,160.04
845.39
314.65
180,035.70
83
1,160.04
843.92
316.12
179,719.57
84
1,160.04
842.44
317.60
179,401.97
85
1,160.04
840.95
319.09
179,082.87
86
1,160.04
839.45
320.59
178,762.29
87
1,160.04
837.95
322.09
178,440.19
88
1,160.04
836.44
323.60
178,116.59
89
1,160.04
834.92
325.12
177,791.47
90
1,160.04
833.40
326.64
177,464.83
91
1,160.04
831.87
328.17
177,136.66
92
1,160.04
830.33
329.71
176,806.95
93
1,160.04
828.78
331.26
176,475.69
94
1,160.04
827.23
332.81
176,142.88
95
1,160.04
825.67
334.37
175,808.51
96
1,160.04
824.10
335.94
175,472.57
97
1,160.04
822.53
337.51
175,135.06
98
1,160.04
820.95
339.09
174,795.96
99
1,160.04
819.36
340.68
174,455.28
100
1,160.04
817.76
342.28
174,113.00
101
1,160.04
816.15
343.89
173,769.11
102
1,160.04
814.54
345.50
173,423.62
103
1,160.04
812.92
347.12
173,076.50
104
1,160.04
811.30
348.74
172,727.76
105
1,160.04
809.66
350.38
172,377.38
106
1,160.04
808.02
352.02
172,025.36
107
1,160.04
806.37
353.67
171,671.68
108
1,160.04
804.71
355.33
171,316.36
109
1,160.04
803.05
356.99
170,959.36
110
1,160.04
801.37
358.67
170,600.69
111
1,160.04
799.69
360.35
170,240.34
112
1,160.04
798.00
362.04
169,878.31
113
1,160.04
796.30
363.74
169,514.57
114
1,160.04
794.60
365.44
169,149.13
115
1,160.04
792.89
367.15
168,781.98
116
1,160.04
791.17
368.87
168,413.10
117
1,160.04
789.44
370.60
168,042.50
118
1,160.04
787.70
372.34
167,670.16
119
1,160.04
785.95
374.09
167,296.07
120
1,160.04
784.20
375.84
166,920.23
121
1,160.04
782.44
377.60
166,542.63
122
1,160.04
780.67
379.37
166,163.26
123
1,160.04
778.89
381.15
165,782.11
124
1,160.04
777.10
382.94
165,399.17
125
1,160.04
775.31
384.73
165,014.44
126
1,160.04
773.51
386.53
164,627.91
127
1,160.04
771.69
388.35
164,239.56
128
1,160.04
769.87
390.17
163,849.39
129
1,160.04
768.04
392.00
163,457.40
130
1,160.04
766.21
393.83
163,063.56
131
1,160.04
764.36
395.68
162,667.88
132
1,160.04
762.51
397.53
162,270.35
133
1,160.04
760.64
399.40
161,870.95
134
1,160.04
758.77
401.27
161,469.68
135
1,160.04
756.89
403.15
161,066.53
136
1,160.04
755.00
405.04
160,661.49
137
1,160.04
753.10
406.94
160,254.55
138
1,160.04
751.19
408.85
159,845.70
139
1,160.04
749.28
410.76
159,434.94
140
1,160.04
747.35
412.69
159,022.25
141
1,160.04
745.42
414.62
158,607.63
142
1,160.04
743.47
416.57
158,191.06
143
1,160.04
741.52
418.52
157,772.54
144
1,160.04
739.56
420.48
157,352.06
145
1,160.04
737.59
422.45
156,929.61
146
1,160.04
735.61
424.43
156,505.18
147
1,160.04
733.62
426.42
156,078.75
148
1,160.04
731.62
428.42
155,650.33
149
1,160.04
729.61
430.43
155,219.90
150
1,160.04
727.59
432.45
154,787.46
151
1,160.04
725.57
434.47
154,352.98
152
1,160.04
723.53
436.51
153,916.47
153
1,160.04
721.48
438.56
153,477.92
154
1,160.04
719.43
440.61
153,037.31
155
1,160.04
717.36
442.68
152,594.63
156
1,160.04
715.29
444.75
152,149.87
157
1,160.04
713.20
446.84
151,703.04
158
1,160.04
711.11
448.93
151,254.11
159
1,160.04
709.00
451.04
150,803.07
160
1,160.04
706.89
453.15
150,349.92
161
1,160.04
704.77
455.27
149,894.64
162
1,160.04
702.63
457.41
149,437.23
163
1,160.04
700.49
459.55
148,977.68
164
1,160.04
698.33
461.71
148,515.97
165
1,160.04
696.17
463.87
148,052.10
166
1,160.04
693.99
466.05
147,586.06
167
1,160.04
691.81
468.23
147,117.83
168
1,160.04
689.61
470.43
146,647.40
169
1,160.04
687.41
472.63
146,174.77
170
1,160.04
685.19
474.85
145,699.93
171
1,160.04
682.97
477.07
145,222.85
172
1,160.04
680.73
479.31
144,743.55
173
1,160.04
678.49
481.55
144,261.99
174
1,160.04
676.23
483.81
143,778.18
175
1,160.04
673.96
486.08
143,292.10
176
1,160.04
671.68
488.36
142,803.74
177
1,160.04
669.39
490.65
142,313.09
178
1,160.04
667.09
492.95
141,820.15
179
1,160.04
664.78
495.26
141,324.89
180
1,160.04
662.46
497.58
140,827.31
181
1,160.04
660.13
499.91
140,327.40
182
1,160.04
657.78
502.26
139,825.14
183
1,160.04
655.43
504.61
139,320.53
184
1,160.04
653.06
506.98
138,813.56
185
1,160.04
650.69
509.35
138,304.21
186
1,160.04
648.30
511.74
137,792.47
187
1,160.04
645.90
514.14
137,278.33
188
1,160.04
643.49
516.55
136,761.78
189
1,160.04
641.07
518.97
136,242.81
190
1,160.04
638.64
521.40
135,721.41
191
1,160.04
636.19
523.85
135,197.56
192
1,160.04
633.74
526.30
134,671.26
193
1,160.04
631.27
528.77
134,142.49
194
1,160.04
628.79
531.25
133,611.25
195
1,160.04
626.30
533.74
133,077.51
196
1,160.04
623.80
536.24
132,541.27
197
1,160.04
621.29
538.75
132,002.52
198
1,160.04
618.76
541.28
131,461.24
199
1,160.04
616.22
543.82
130,917.42
200
1,160.04
613.68
546.36
130,371.06
201
1,160.04
611.11
548.93
129,822.13
202
1,160.04
608.54
551.50
129,270.64
203
1,160.04
605.96
554.08
128,716.55
204
1,160.04
603.36
556.68
128,159.87
205
1,160.04
600.75
559.29
127,600.58
206
1,160.04
598.13
561.91
127,038.67
207
1,160.04
595.49
564.55
126,474.12
208
1,160.04
592.85
567.19
125,906.93
209
1,160.04
590.19
569.85
125,337.08
210
1,160.04
587.52
572.52
124,764.56
211
1,160.04
584.83
575.21
124,189.35
212
1,160.04
582.14
577.90
123,611.45
213
1,160.04
579.43
580.61
123,030.84
214
1,160.04
576.71
583.33
122,447.50
215
1,160.04
573.97
586.07
121,861.44
216
1,160.04
571.23
588.81
121,272.62
217
1,160.04
568.47
591.57
120,681.05
218
1,160.04
565.69
594.35
120,086.70
219
1,160.04
562.91
597.13
119,489.56
220
1,160.04
560.11
599.93
118,889.63
221
1,160.04
557.30
602.74
118,286.89
222
1,160.04
554.47
605.57
117,681.32
223
1,160.04
551.63
608.41
117,072.91
224
1,160.04
548.78
611.26
116,461.65
225
1,160.04
545.91
614.13
115,847.52
226
1,160.04
543.04
617.00
115,230.52
227
1,160.04
540.14
619.90
114,610.62
228
1,160.04
537.24
622.80
113,987.82
229
1,160.04
534.32
625.72
113,362.09
230
1,160.04
531.38
628.66
112,733.44
231
1,160.04
528.44
631.60
112,101.84
232
1,160.04
525.48
634.56
111,467.28
233
1,160.04
522.50
637.54
110,829.74
234
1,160.04
519.51
640.53
110,189.21
235
1,160.04
516.51
643.53
109,545.68
236
1,160.04
513.50
646.54
108,899.14
237
1,160.04
510.46
649.58
108,249.56
238
1,160.04
507.42
652.62
107,596.94
239
1,160.04
504.36
655.68
106,941.26
240
1,160.04
501.29
658.75
106,282.51
241
1,160.04
498.20
661.84
105,620.67
242
1,160.04
495.10
664.94
104,955.73
243
1,160.04
491.98
668.06
104,287.67
244
1,160.04
488.85
671.19
103,616.48
245
1,160.04
485.70
674.34
102,942.14
246
1,160.04
482.54
677.50
102,264.64
247
1,160.04
479.37
680.67
101,583.97
248
1,160.04
476.17
683.87
100,900.10
249
1,160.04
472.97
687.07
100,213.03
250
1,160.04
469.75
690.29
99,522.74
251
1,160.04
466.51
693.53
98,829.21
252
1,160.04
463.26
696.78
98,132.43
253
1,160.04
460.00
700.04
97,432.39
254
1,160.04
456.71
703.33
96,729.06
255
1,160.04
453.42
706.62
96,022.44
256
1,160.04
450.11
709.93
95,312.51
257
1,160.04
446.78
713.26
94,599.24
258
1,160.04
443.43
716.61
93,882.64
259
1,160.04
440.07
719.97
93,162.67
260
1,160.04
436.70
723.34
92,439.33
261
1,160.04
433.31
726.73
91,712.60
262
1,160.04
429.90
730.14
90,982.46
263
1,160.04
426.48
733.56
90,248.90
264
1,160.04
423.04
737.00
89,511.91
265
1,160.04
419.59
740.45
88,771.45
266
1,160.04
416.12
743.92
88,027.53
267
1,160.04
412.63
747.41
87,280.12
268
1,160.04
409.13
750.91
86,529.20
269
1,160.04
405.61
754.43
85,774.77
270
1,160.04
402.07
757.97
85,016.80
271
1,160.04
398.52
761.52
84,255.28
272
1,160.04
394.95
765.09
83,490.18
273
1,160.04
391.36
768.68
82,721.50
274
1,160.04
387.76
772.28
81,949.22
275
1,160.04
384.14
775.90
81,173.32
276
1,160.04
380.50
779.54
80,393.78
277
1,160.04
376.85
783.19
79,610.58
278
1,160.04
373.17
786.87
78,823.72
279
1,160.04
369.49
790.55
78,033.16
280
1,160.04
365.78
794.26
77,238.90
281
1,160.04
362.06
797.98
76,440.92
282
1,160.04
358.32
801.72
75,639.20
283
1,160.04
354.56
805.48
74,833.72
284
1,160.04
350.78
809.26
74,024.46
285
1,160.04
346.99
813.05
73,211.41
286
1,160.04
343.18
816.86
72,394.55
287
1,160.04
339.35
820.69
71,573.86
288
1,160.04
335.50
824.54
70,749.32
289
1,160.04
331.64
828.40
69,920.92
290
1,160.04
327.75
832.29
69,088.63
291
1,160.04
323.85
836.19
68,252.44
292
1,160.04
319.93
840.11
67,412.34
293
1,160.04
316.00
844.04
66,568.29
294
1,160.04
312.04
848.00
65,720.29
295
1,160.04
308.06
851.98
64,868.32
296
1,160.04
304.07
855.97
64,012.35
297
1,160.04
300.06
859.98
63,152.36
298
1,160.04
296.03
864.01
62,288.35
299
1,160.04
291.98
868.06
61,420.29
300
1,160.04
287.91
872.13
60,548.15
301
1,160.04
283.82
876.22
59,671.93
302
1,160.04
279.71
880.33
58,791.61
303
1,160.04
275.59
884.45
57,907.15
304
1,160.04
271.44
888.60
57,018.55
305
1,160.04
267.27
892.77
56,125.79
306
1,160.04
263.09
896.95
55,228.84
307
1,160.04
258.89
901.15
54,327.68
308
1,160.04
254.66
905.38
53,422.30
309
1,160.04
250.42
909.62
52,512.68
310
1,160.04
246.15
913.89
51,598.79
311
1,160.04
241.87
918.17
50,680.62
312
1,160.04
237.57
922.47
49,758.15
313
1,160.04
233.24
926.80
48,831.35
314
1,160.04
228.90
931.14
47,900.20
315
1,160.04
224.53
935.51
46,964.70
316
1,160.04
220.15
939.89
46,024.80
317
1,160.04
215.74
944.30
45,080.51
318
1,160.04
211.31
948.73
44,131.78
319
1,160.04
206.87
953.17
43,178.61
320
1,160.04
202.40
957.64
42,220.97
321
1,160.04
197.91
962.13
41,258.84
322
1,160.04
193.40
966.64
40,292.20
323
1,160.04
188.87
971.17
39,321.03
324
1,160.04
184.32
975.72
38,345.31
325
1,160.04
179.74
980.30
37,365.01
326
1,160.04
175.15
984.89
36,380.12
327
1,160.04
170.53
989.51
35,390.61
328
1,160.04
165.89
994.15
34,396.46
329
1,160.04
161.23
998.81
33,397.66
330
1,160.04
156.55
1,003.49
32,394.17
331
1,160.04
151.85
1,008.19
31,385.98
332
1,160.04
147.12
1,012.92
30,373.06
333
1,160.04
142.37
1,017.67
29,355.39
334
1,160.04
137.60
1,022.44
28,332.95
335
1,160.04
132.81
1,027.23
27,305.73
336
1,160.04
128.00
1,032.04
26,273.68
337
1,160.04
123.16
1,036.88
25,236.80
338
1,160.04
118.30
1,041.74
24,195.06
339
1,160.04
113.41
1,046.63
23,148.43
340
1,160.04
108.51
1,051.53
22,096.90
341
1,160.04
103.58
1,056.46
21,040.44
342
1,160.04
98.63
1,061.41
19,979.03
343
1,160.04
93.65
1,066.39
18,912.64
344
1,160.04
88.65
1,071.39
17,841.25
345
1,160.04
83.63
1,076.41
16,764.84
346
1,160.04
78.59
1,081.45
15,683.39
347
1,160.04
73.52
1,086.52
14,596.86
348
1,160.04
68.42
1,091.62
13,505.24
349
1,160.04
63.31
1,096.73
12,408.51
350
1,160.04
58.16
1,101.88
11,306.64
351
1,160.04
53.00
1,107.04
10,199.60
352
1,160.04
47.81
1,112.23
9,087.37
353
1,160.04
42.60
1,117.44
7,969.92
354
1,160.04
37.36
1,122.68
6,847.24
355
1,160.04
32.10
1,127.94
5,719.30
356
1,160.04
26.81
1,133.23
4,586.07
357
1,160.04
21.50
1,138.54
3,447.53
358
1,160.04
16.16
1,143.88
2,303.65
359
1,160.04
10.80
1,149.24
1,154.40
360
1,159.81
5.41
1,154.40
0.00
Totals
417,614.17
216,098.17
201,516.00

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