Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,100.38  
 

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
1,100.38
863.11
237.27
201,857.73
2
1,100.38
862.10
238.28
201,619.45
3
1,100.38
861.08
239.30
201,380.16
4
1,100.38
860.06
240.32
201,139.84
5
1,100.38
859.03
241.35
200,898.49
6
1,100.38
858.00
242.38
200,656.12
7
1,100.38
856.97
243.41
200,412.71
8
1,100.38
855.93
244.45
200,168.26
9
1,100.38
854.89
245.49
199,922.76
10
1,100.38
853.84
246.54
199,676.22
11
1,100.38
852.78
247.60
199,428.62
12
1,100.38
851.73
248.65
199,179.97
13
1,100.38
850.66
249.72
198,930.25
14
1,100.38
849.60
250.78
198,679.47
15
1,100.38
848.53
251.85
198,427.62
16
1,100.38
847.45
252.93
198,174.69
17
1,100.38
846.37
254.01
197,920.68
18
1,100.38
845.29
255.09
197,665.59
19
1,100.38
844.20
256.18
197,409.40
20
1,100.38
843.10
257.28
197,152.13
21
1,100.38
842.00
258.38
196,893.75
22
1,100.38
840.90
259.48
196,634.27
23
1,100.38
839.79
260.59
196,373.68
24
1,100.38
838.68
261.70
196,111.98
25
1,100.38
837.56
262.82
195,849.16
26
1,100.38
836.44
263.94
195,585.22
27
1,100.38
835.31
265.07
195,320.15
28
1,100.38
834.18
266.20
195,053.95
29
1,100.38
833.04
267.34
194,786.62
30
1,100.38
831.90
268.48
194,518.14
31
1,100.38
830.75
269.63
194,248.51
32
1,100.38
829.60
270.78
193,977.74
33
1,100.38
828.45
271.93
193,705.80
34
1,100.38
827.29
273.09
193,432.71
35
1,100.38
826.12
274.26
193,158.45
36
1,100.38
824.95
275.43
192,883.01
37
1,100.38
823.77
276.61
192,606.40
38
1,100.38
822.59
277.79
192,328.61
39
1,100.38
821.40
278.98
192,049.64
40
1,100.38
820.21
280.17
191,769.47
41
1,100.38
819.02
281.36
191,488.11
42
1,100.38
817.81
282.57
191,205.54
43
1,100.38
816.61
283.77
190,921.77
44
1,100.38
815.40
284.98
190,636.78
45
1,100.38
814.18
286.20
190,350.58
46
1,100.38
812.96
287.42
190,063.15
47
1,100.38
811.73
288.65
189,774.50
48
1,100.38
810.50
289.88
189,484.62
49
1,100.38
809.26
291.12
189,193.50
50
1,100.38
808.01
292.37
188,901.13
51
1,100.38
806.77
293.61
188,607.51
52
1,100.38
805.51
294.87
188,312.65
53
1,100.38
804.25
296.13
188,016.52
54
1,100.38
802.99
297.39
187,719.12
55
1,100.38
801.72
298.66
187,420.46
56
1,100.38
800.44
299.94
187,120.52
57
1,100.38
799.16
301.22
186,819.30
58
1,100.38
797.87
302.51
186,516.80
59
1,100.38
796.58
303.80
186,213.00
60
1,100.38
795.28
305.10
185,907.90
61
1,100.38
793.98
306.40
185,601.51
62
1,100.38
792.67
307.71
185,293.80
63
1,100.38
791.36
309.02
184,984.78
64
1,100.38
790.04
310.34
184,674.44
65
1,100.38
788.71
311.67
184,362.77
66
1,100.38
787.38
313.00
184,049.77
67
1,100.38
786.05
314.33
183,735.44
68
1,100.38
784.70
315.68
183,419.76
69
1,100.38
783.36
317.02
183,102.74
70
1,100.38
782.00
318.38
182,784.36
71
1,100.38
780.64
319.74
182,464.62
72
1,100.38
779.28
321.10
182,143.52
73
1,100.38
777.90
322.48
181,821.04
74
1,100.38
776.53
323.85
181,497.19
75
1,100.38
775.14
325.24
181,171.95
76
1,100.38
773.76
326.62
180,845.33
77
1,100.38
772.36
328.02
180,517.31
78
1,100.38
770.96
329.42
180,187.89
79
1,100.38
769.55
330.83
179,857.06
80
1,100.38
768.14
332.24
179,524.82
81
1,100.38
766.72
333.66
179,191.16
82
1,100.38
765.30
335.08
178,856.08
83
1,100.38
763.86
336.52
178,519.56
84
1,100.38
762.43
337.95
178,181.61
85
1,100.38
760.98
339.40
177,842.21
86
1,100.38
759.53
340.85
177,501.37
87
1,100.38
758.08
342.30
177,159.07
88
1,100.38
756.62
343.76
176,815.30
89
1,100.38
755.15
345.23
176,470.07
90
1,100.38
753.67
346.71
176,123.37
91
1,100.38
752.19
348.19
175,775.18
92
1,100.38
750.71
349.67
175,425.51
93
1,100.38
749.21
351.17
175,074.34
94
1,100.38
747.71
352.67
174,721.67
95
1,100.38
746.21
354.17
174,367.50
96
1,100.38
744.69
355.69
174,011.81
97
1,100.38
743.18
357.20
173,654.61
98
1,100.38
741.65
358.73
173,295.88
99
1,100.38
740.12
360.26
172,935.62
100
1,100.38
738.58
361.80
172,573.82
101
1,100.38
737.03
363.35
172,210.47
102
1,100.38
735.48
364.90
171,845.57
103
1,100.38
733.92
366.46
171,479.12
104
1,100.38
732.36
368.02
171,111.09
105
1,100.38
730.79
369.59
170,741.50
106
1,100.38
729.21
371.17
170,370.33
107
1,100.38
727.62
372.76
169,997.57
108
1,100.38
726.03
374.35
169,623.22
109
1,100.38
724.43
375.95
169,247.28
110
1,100.38
722.83
377.55
168,869.72
111
1,100.38
721.21
379.17
168,490.56
112
1,100.38
719.60
380.78
168,109.77
113
1,100.38
717.97
382.41
167,727.36
114
1,100.38
716.34
384.04
167,343.32
115
1,100.38
714.70
385.68
166,957.63
116
1,100.38
713.05
387.33
166,570.30
117
1,100.38
711.39
388.99
166,181.32
118
1,100.38
709.73
390.65
165,790.67
119
1,100.38
708.06
392.32
165,398.35
120
1,100.38
706.39
393.99
165,004.36
121
1,100.38
704.71
395.67
164,608.69
122
1,100.38
703.02
397.36
164,211.32
123
1,100.38
701.32
399.06
163,812.26
124
1,100.38
699.61
400.77
163,411.50
125
1,100.38
697.90
402.48
163,009.02
126
1,100.38
696.18
404.20
162,604.83
127
1,100.38
694.46
405.92
162,198.90
128
1,100.38
692.72
407.66
161,791.25
129
1,100.38
690.98
409.40
161,381.85
130
1,100.38
689.23
411.15
160,970.71
131
1,100.38
687.48
412.90
160,557.81
132
1,100.38
685.72
414.66
160,143.14
133
1,100.38
683.94
416.44
159,726.71
134
1,100.38
682.17
418.21
159,308.49
135
1,100.38
680.38
420.00
158,888.49
136
1,100.38
678.59
421.79
158,466.70
137
1,100.38
676.78
423.60
158,043.10
138
1,100.38
674.98
425.40
157,617.70
139
1,100.38
673.16
427.22
157,190.48
140
1,100.38
671.33
429.05
156,761.43
141
1,100.38
669.50
430.88
156,330.55
142
1,100.38
667.66
432.72
155,897.84
143
1,100.38
665.81
434.57
155,463.27
144
1,100.38
663.96
436.42
155,026.85
145
1,100.38
662.09
438.29
154,588.56
146
1,100.38
660.22
440.16
154,148.40
147
1,100.38
658.34
442.04
153,706.37
148
1,100.38
656.45
443.93
153,262.44
149
1,100.38
654.56
445.82
152,816.62
150
1,100.38
652.65
447.73
152,368.89
151
1,100.38
650.74
449.64
151,919.25
152
1,100.38
648.82
451.56
151,467.70
153
1,100.38
646.89
453.49
151,014.21
154
1,100.38
644.96
455.42
150,558.79
155
1,100.38
643.01
457.37
150,101.42
156
1,100.38
641.06
459.32
149,642.10
157
1,100.38
639.10
461.28
149,180.81
158
1,100.38
637.13
463.25
148,717.56
159
1,100.38
635.15
465.23
148,252.33
160
1,100.38
633.16
467.22
147,785.11
161
1,100.38
631.17
469.21
147,315.89
162
1,100.38
629.16
471.22
146,844.67
163
1,100.38
627.15
473.23
146,371.44
164
1,100.38
625.13
475.25
145,896.19
165
1,100.38
623.10
477.28
145,418.91
166
1,100.38
621.06
479.32
144,939.59
167
1,100.38
619.01
481.37
144,458.22
168
1,100.38
616.96
483.42
143,974.80
169
1,100.38
614.89
485.49
143,489.31
170
1,100.38
612.82
487.56
143,001.75
171
1,100.38
610.74
489.64
142,512.11
172
1,100.38
608.65
491.73
142,020.37
173
1,100.38
606.55
493.83
141,526.54
174
1,100.38
604.44
495.94
141,030.60
175
1,100.38
602.32
498.06
140,532.53
176
1,100.38
600.19
500.19
140,032.34
177
1,100.38
598.05
502.33
139,530.02
178
1,100.38
595.91
504.47
139,025.55
179
1,100.38
593.75
506.63
138,518.92
180
1,100.38
591.59
508.79
138,010.13
181
1,100.38
589.42
510.96
137,499.17
182
1,100.38
587.24
513.14
136,986.03
183
1,100.38
585.04
515.34
136,470.69
184
1,100.38
582.84
517.54
135,953.16
185
1,100.38
580.63
519.75
135,433.41
186
1,100.38
578.41
521.97
134,911.44
187
1,100.38
576.18
524.20
134,387.25
188
1,100.38
573.95
526.43
133,860.81
189
1,100.38
571.70
528.68
133,332.13
190
1,100.38
569.44
530.94
132,801.19
191
1,100.38
567.17
533.21
132,267.98
192
1,100.38
564.89
535.49
131,732.50
193
1,100.38
562.61
537.77
131,194.72
194
1,100.38
560.31
540.07
130,654.65
195
1,100.38
558.00
542.38
130,112.28
196
1,100.38
555.69
544.69
129,567.59
197
1,100.38
553.36
547.02
129,020.57
198
1,100.38
551.03
549.35
128,471.21
199
1,100.38
548.68
551.70
127,919.51
200
1,100.38
546.32
554.06
127,365.46
201
1,100.38
543.96
556.42
126,809.03
202
1,100.38
541.58
558.80
126,250.23
203
1,100.38
539.19
561.19
125,689.05
204
1,100.38
536.80
563.58
125,125.46
205
1,100.38
534.39
565.99
124,559.47
206
1,100.38
531.97
568.41
123,991.07
207
1,100.38
529.55
570.83
123,420.23
208
1,100.38
527.11
573.27
122,846.96
209
1,100.38
524.66
575.72
122,271.24
210
1,100.38
522.20
578.18
121,693.06
211
1,100.38
519.73
580.65
121,112.41
212
1,100.38
517.25
583.13
120,529.28
213
1,100.38
514.76
585.62
119,943.66
214
1,100.38
512.26
588.12
119,355.54
215
1,100.38
509.75
590.63
118,764.91
216
1,100.38
507.23
593.15
118,171.75
217
1,100.38
504.69
595.69
117,576.06
218
1,100.38
502.15
598.23
116,977.83
219
1,100.38
499.59
600.79
116,377.04
220
1,100.38
497.03
603.35
115,773.69
221
1,100.38
494.45
605.93
115,167.76
222
1,100.38
491.86
608.52
114,559.24
223
1,100.38
489.26
611.12
113,948.13
224
1,100.38
486.65
613.73
113,334.40
225
1,100.38
484.03
616.35
112,718.05
226
1,100.38
481.40
618.98
112,099.07
227
1,100.38
478.76
621.62
111,477.45
228
1,100.38
476.10
624.28
110,853.17
229
1,100.38
473.44
626.94
110,226.23
230
1,100.38
470.76
629.62
109,596.60
231
1,100.38
468.07
632.31
108,964.29
232
1,100.38
465.37
635.01
108,329.28
233
1,100.38
462.66
637.72
107,691.56
234
1,100.38
459.93
640.45
107,051.11
235
1,100.38
457.20
643.18
106,407.93
236
1,100.38
454.45
645.93
105,762.00
237
1,100.38
451.69
648.69
105,113.31
238
1,100.38
448.92
651.46
104,461.85
239
1,100.38
446.14
654.24
103,807.61
240
1,100.38
443.35
657.03
103,150.58
241
1,100.38
440.54
659.84
102,490.73
242
1,100.38
437.72
662.66
101,828.08
243
1,100.38
434.89
665.49
101,162.59
244
1,100.38
432.05
668.33
100,494.25
245
1,100.38
429.19
671.19
99,823.07
246
1,100.38
426.33
674.05
99,149.02
247
1,100.38
423.45
676.93
98,472.09
248
1,100.38
420.56
679.82
97,792.26
249
1,100.38
417.65
682.73
97,109.54
250
1,100.38
414.74
685.64
96,423.90
251
1,100.38
411.81
688.57
95,735.33
252
1,100.38
408.87
691.51
95,043.82
253
1,100.38
405.92
694.46
94,349.35
254
1,100.38
402.95
697.43
93,651.92
255
1,100.38
399.97
700.41
92,951.52
256
1,100.38
396.98
703.40
92,248.12
257
1,100.38
393.98
706.40
91,541.71
258
1,100.38
390.96
709.42
90,832.29
259
1,100.38
387.93
712.45
90,119.84
260
1,100.38
384.89
715.49
89,404.35
261
1,100.38
381.83
718.55
88,685.80
262
1,100.38
378.76
721.62
87,964.18
263
1,100.38
375.68
724.70
87,239.48
264
1,100.38
372.59
727.79
86,511.69
265
1,100.38
369.48
730.90
85,780.78
266
1,100.38
366.36
734.02
85,046.76
267
1,100.38
363.22
737.16
84,309.60
268
1,100.38
360.07
740.31
83,569.29
269
1,100.38
356.91
743.47
82,825.82
270
1,100.38
353.74
746.64
82,079.18
271
1,100.38
350.55
749.83
81,329.34
272
1,100.38
347.34
753.04
80,576.31
273
1,100.38
344.13
756.25
79,820.06
274
1,100.38
340.90
759.48
79,060.57
275
1,100.38
337.65
762.73
78,297.85
276
1,100.38
334.40
765.98
77,531.87
277
1,100.38
331.13
769.25
76,762.61
278
1,100.38
327.84
772.54
75,990.07
279
1,100.38
324.54
775.84
75,214.23
280
1,100.38
321.23
779.15
74,435.08
281
1,100.38
317.90
782.48
73,652.60
282
1,100.38
314.56
785.82
72,866.78
283
1,100.38
311.20
789.18
72,077.60
284
1,100.38
307.83
792.55
71,285.05
285
1,100.38
304.45
795.93
70,489.12
286
1,100.38
301.05
799.33
69,689.79
287
1,100.38
297.63
802.75
68,887.04
288
1,100.38
294.21
806.17
68,080.86
289
1,100.38
290.76
809.62
67,271.25
290
1,100.38
287.30
813.08
66,458.17
291
1,100.38
283.83
816.55
65,641.62
292
1,100.38
280.34
820.04
64,821.59
293
1,100.38
276.84
823.54
63,998.05
294
1,100.38
273.32
827.06
63,170.99
295
1,100.38
269.79
830.59
62,340.41
296
1,100.38
266.25
834.13
61,506.27
297
1,100.38
262.68
837.70
60,668.57
298
1,100.38
259.11
841.27
59,827.30
299
1,100.38
255.51
844.87
58,982.43
300
1,100.38
251.90
848.48
58,133.96
301
1,100.38
248.28
852.10
57,281.86
302
1,100.38
244.64
855.74
56,426.12
303
1,100.38
240.99
859.39
55,566.73
304
1,100.38
237.32
863.06
54,703.66
305
1,100.38
233.63
866.75
53,836.91
306
1,100.38
229.93
870.45
52,966.46
307
1,100.38
226.21
874.17
52,092.29
308
1,100.38
222.48
877.90
51,214.39
309
1,100.38
218.73
881.65
50,332.74
310
1,100.38
214.96
885.42
49,447.32
311
1,100.38
211.18
889.20
48,558.12
312
1,100.38
207.38
893.00
47,665.12
313
1,100.38
203.57
896.81
46,768.31
314
1,100.38
199.74
900.64
45,867.67
315
1,100.38
195.89
904.49
44,963.19
316
1,100.38
192.03
908.35
44,054.84
317
1,100.38
188.15
912.23
43,142.61
318
1,100.38
184.25
916.13
42,226.48
319
1,100.38
180.34
920.04
41,306.45
320
1,100.38
176.41
923.97
40,382.48
321
1,100.38
172.47
927.91
39,454.56
322
1,100.38
168.50
931.88
38,522.69
323
1,100.38
164.52
935.86
37,586.83
324
1,100.38
160.53
939.85
36,646.98
325
1,100.38
156.51
943.87
35,703.11
326
1,100.38
152.48
947.90
34,755.22
327
1,100.38
148.43
951.95
33,803.27
328
1,100.38
144.37
956.01
32,847.26
329
1,100.38
140.29
960.09
31,887.16
330
1,100.38
136.18
964.20
30,922.97
331
1,100.38
132.07
968.31
29,954.65
332
1,100.38
127.93
972.45
28,982.20
333
1,100.38
123.78
976.60
28,005.60
334
1,100.38
119.61
980.77
27,024.83
335
1,100.38
115.42
984.96
26,039.87
336
1,100.38
111.21
989.17
25,050.70
337
1,100.38
106.99
993.39
24,057.31
338
1,100.38
102.74
997.64
23,059.67
339
1,100.38
98.48
1,001.90
22,057.78
340
1,100.38
94.21
1,006.17
21,051.60
341
1,100.38
89.91
1,010.47
20,041.13
342
1,100.38
85.59
1,014.79
19,026.34
343
1,100.38
81.26
1,019.12
18,007.22
344
1,100.38
76.91
1,023.47
16,983.75
345
1,100.38
72.53
1,027.85
15,955.90
346
1,100.38
68.14
1,032.24
14,923.67
347
1,100.38
63.74
1,036.64
13,887.02
348
1,100.38
59.31
1,041.07
12,845.95
349
1,100.38
54.86
1,045.52
11,800.43
350
1,100.38
50.40
1,049.98
10,750.45
351
1,100.38
45.91
1,054.47
9,695.99
352
1,100.38
41.41
1,058.97
8,637.02
353
1,100.38
36.89
1,063.49
7,573.52
354
1,100.38
32.35
1,068.03
6,505.49
355
1,100.38
27.78
1,072.60
5,432.89
356
1,100.38
23.20
1,077.18
4,355.72
357
1,100.38
18.60
1,081.78
3,273.94
358
1,100.38
13.98
1,086.40
2,187.54
359
1,100.38
9.34
1,091.04
1,096.50
360
1,101.19
4.68
1,096.50
0.00
Totals
396,137.61
194,042.61
202,095.00

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