Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,100.04  
 

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
1,100.04
853.83
246.22
204,671.79
2
1,100.04
852.80
247.24
204,424.54
3
1,100.04
851.77
248.27
204,176.27
4
1,100.04
850.73
249.31
203,926.97
5
1,100.04
849.70
250.34
203,676.62
6
1,100.04
848.65
251.39
203,425.24
7
1,100.04
847.61
252.43
203,172.80
8
1,100.04
846.55
253.49
202,919.31
9
1,100.04
845.50
254.54
202,664.77
10
1,100.04
844.44
255.60
202,409.17
11
1,100.04
843.37
256.67
202,152.50
12
1,100.04
842.30
257.74
201,894.76
13
1,100.04
841.23
258.81
201,635.95
14
1,100.04
840.15
259.89
201,376.06
15
1,100.04
839.07
260.97
201,115.09
16
1,100.04
837.98
262.06
200,853.03
17
1,100.04
836.89
263.15
200,589.87
18
1,100.04
835.79
264.25
200,325.62
19
1,100.04
834.69
265.35
200,060.27
20
1,100.04
833.58
266.46
199,793.82
21
1,100.04
832.47
267.57
199,526.25
22
1,100.04
831.36
268.68
199,257.57
23
1,100.04
830.24
269.80
198,987.77
24
1,100.04
829.12
270.92
198,716.85
25
1,100.04
827.99
272.05
198,444.80
26
1,100.04
826.85
273.19
198,171.61
27
1,100.04
825.72
274.32
197,897.28
28
1,100.04
824.57
275.47
197,621.82
29
1,100.04
823.42
276.62
197,345.20
30
1,100.04
822.27
277.77
197,067.43
31
1,100.04
821.11
278.93
196,788.51
32
1,100.04
819.95
280.09
196,508.42
33
1,100.04
818.79
281.25
196,227.16
34
1,100.04
817.61
282.43
195,944.74
35
1,100.04
816.44
283.60
195,661.13
36
1,100.04
815.25
284.79
195,376.35
37
1,100.04
814.07
285.97
195,090.38
38
1,100.04
812.88
287.16
194,803.21
39
1,100.04
811.68
288.36
194,514.85
40
1,100.04
810.48
289.56
194,225.29
41
1,100.04
809.27
290.77
193,934.52
42
1,100.04
808.06
291.98
193,642.54
43
1,100.04
806.84
293.20
193,349.35
44
1,100.04
805.62
294.42
193,054.93
45
1,100.04
804.40
295.64
192,759.29
46
1,100.04
803.16
296.88
192,462.41
47
1,100.04
801.93
298.11
192,164.30
48
1,100.04
800.68
299.36
191,864.94
49
1,100.04
799.44
300.60
191,564.34
50
1,100.04
798.18
301.86
191,262.48
51
1,100.04
796.93
303.11
190,959.37
52
1,100.04
795.66
304.38
190,654.99
53
1,100.04
794.40
305.64
190,349.35
54
1,100.04
793.12
306.92
190,042.43
55
1,100.04
791.84
308.20
189,734.23
56
1,100.04
790.56
309.48
189,424.75
57
1,100.04
789.27
310.77
189,113.98
58
1,100.04
787.97
312.07
188,801.92
59
1,100.04
786.67
313.37
188,488.55
60
1,100.04
785.37
314.67
188,173.88
61
1,100.04
784.06
315.98
187,857.90
62
1,100.04
782.74
317.30
187,540.60
63
1,100.04
781.42
318.62
187,221.98
64
1,100.04
780.09
319.95
186,902.03
65
1,100.04
778.76
321.28
186,580.75
66
1,100.04
777.42
322.62
186,258.13
67
1,100.04
776.08
323.96
185,934.17
68
1,100.04
774.73
325.31
185,608.85
69
1,100.04
773.37
326.67
185,282.18
70
1,100.04
772.01
328.03
184,954.15
71
1,100.04
770.64
329.40
184,624.75
72
1,100.04
769.27
330.77
184,293.98
73
1,100.04
767.89
332.15
183,961.83
74
1,100.04
766.51
333.53
183,628.30
75
1,100.04
765.12
334.92
183,293.38
76
1,100.04
763.72
336.32
182,957.06
77
1,100.04
762.32
337.72
182,619.34
78
1,100.04
760.91
339.13
182,280.22
79
1,100.04
759.50
340.54
181,939.68
80
1,100.04
758.08
341.96
181,597.72
81
1,100.04
756.66
343.38
181,254.34
82
1,100.04
755.23
344.81
180,909.52
83
1,100.04
753.79
346.25
180,563.27
84
1,100.04
752.35
347.69
180,215.58
85
1,100.04
750.90
349.14
179,866.44
86
1,100.04
749.44
350.60
179,515.84
87
1,100.04
747.98
352.06
179,163.79
88
1,100.04
746.52
353.52
178,810.26
89
1,100.04
745.04
355.00
178,455.26
90
1,100.04
743.56
356.48
178,098.79
91
1,100.04
742.08
357.96
177,740.83
92
1,100.04
740.59
359.45
177,381.37
93
1,100.04
739.09
360.95
177,020.42
94
1,100.04
737.59
362.45
176,657.97
95
1,100.04
736.07
363.97
176,294.00
96
1,100.04
734.56
365.48
175,928.52
97
1,100.04
733.04
367.00
175,561.52
98
1,100.04
731.51
368.53
175,192.98
99
1,100.04
729.97
370.07
174,822.91
100
1,100.04
728.43
371.61
174,451.30
101
1,100.04
726.88
373.16
174,078.14
102
1,100.04
725.33
374.71
173,703.43
103
1,100.04
723.76
376.28
173,327.15
104
1,100.04
722.20
377.84
172,949.31
105
1,100.04
720.62
379.42
172,569.89
106
1,100.04
719.04
381.00
172,188.89
107
1,100.04
717.45
382.59
171,806.30
108
1,100.04
715.86
384.18
171,422.12
109
1,100.04
714.26
385.78
171,036.34
110
1,100.04
712.65
387.39
170,648.95
111
1,100.04
711.04
389.00
170,259.95
112
1,100.04
709.42
390.62
169,869.33
113
1,100.04
707.79
392.25
169,477.08
114
1,100.04
706.15
393.89
169,083.19
115
1,100.04
704.51
395.53
168,687.67
116
1,100.04
702.87
397.17
168,290.49
117
1,100.04
701.21
398.83
167,891.66
118
1,100.04
699.55
400.49
167,491.17
119
1,100.04
697.88
402.16
167,089.01
120
1,100.04
696.20
403.84
166,685.17
121
1,100.04
694.52
405.52
166,279.66
122
1,100.04
692.83
407.21
165,872.45
123
1,100.04
691.14
408.90
165,463.54
124
1,100.04
689.43
410.61
165,052.93
125
1,100.04
687.72
412.32
164,640.61
126
1,100.04
686.00
414.04
164,226.58
127
1,100.04
684.28
415.76
163,810.81
128
1,100.04
682.55
417.49
163,393.32
129
1,100.04
680.81
419.23
162,974.08
130
1,100.04
679.06
420.98
162,553.10
131
1,100.04
677.30
422.74
162,130.37
132
1,100.04
675.54
424.50
161,705.87
133
1,100.04
673.77
426.27
161,279.61
134
1,100.04
672.00
428.04
160,851.56
135
1,100.04
670.21
429.83
160,421.74
136
1,100.04
668.42
431.62
159,990.12
137
1,100.04
666.63
433.41
159,556.71
138
1,100.04
664.82
435.22
159,121.49
139
1,100.04
663.01
437.03
158,684.45
140
1,100.04
661.19
438.85
158,245.60
141
1,100.04
659.36
440.68
157,804.92
142
1,100.04
657.52
442.52
157,362.40
143
1,100.04
655.68
444.36
156,918.03
144
1,100.04
653.83
446.21
156,471.82
145
1,100.04
651.97
448.07
156,023.74
146
1,100.04
650.10
449.94
155,573.80
147
1,100.04
648.22
451.82
155,121.99
148
1,100.04
646.34
453.70
154,668.29
149
1,100.04
644.45
455.59
154,212.70
150
1,100.04
642.55
457.49
153,755.21
151
1,100.04
640.65
459.39
153,295.82
152
1,100.04
638.73
461.31
152,834.51
153
1,100.04
636.81
463.23
152,371.28
154
1,100.04
634.88
465.16
151,906.12
155
1,100.04
632.94
467.10
151,439.03
156
1,100.04
631.00
469.04
150,969.98
157
1,100.04
629.04
471.00
150,498.98
158
1,100.04
627.08
472.96
150,026.02
159
1,100.04
625.11
474.93
149,551.09
160
1,100.04
623.13
476.91
149,074.18
161
1,100.04
621.14
478.90
148,595.28
162
1,100.04
619.15
480.89
148,114.39
163
1,100.04
617.14
482.90
147,631.49
164
1,100.04
615.13
484.91
147,146.58
165
1,100.04
613.11
486.93
146,659.65
166
1,100.04
611.08
488.96
146,170.70
167
1,100.04
609.04
491.00
145,679.70
168
1,100.04
607.00
493.04
145,186.66
169
1,100.04
604.94
495.10
144,691.56
170
1,100.04
602.88
497.16
144,194.41
171
1,100.04
600.81
499.23
143,695.18
172
1,100.04
598.73
501.31
143,193.87
173
1,100.04
596.64
503.40
142,690.47
174
1,100.04
594.54
505.50
142,184.97
175
1,100.04
592.44
507.60
141,677.37
176
1,100.04
590.32
509.72
141,167.65
177
1,100.04
588.20
511.84
140,655.81
178
1,100.04
586.07
513.97
140,141.83
179
1,100.04
583.92
516.12
139,625.72
180
1,100.04
581.77
518.27
139,107.45
181
1,100.04
579.61
520.43
138,587.03
182
1,100.04
577.45
522.59
138,064.43
183
1,100.04
575.27
524.77
137,539.66
184
1,100.04
573.08
526.96
137,012.70
185
1,100.04
570.89
529.15
136,483.55
186
1,100.04
568.68
531.36
135,952.19
187
1,100.04
566.47
533.57
135,418.62
188
1,100.04
564.24
535.80
134,882.82
189
1,100.04
562.01
538.03
134,344.79
190
1,100.04
559.77
540.27
133,804.52
191
1,100.04
557.52
542.52
133,262.00
192
1,100.04
555.26
544.78
132,717.22
193
1,100.04
552.99
547.05
132,170.17
194
1,100.04
550.71
549.33
131,620.84
195
1,100.04
548.42
551.62
131,069.22
196
1,100.04
546.12
553.92
130,515.30
197
1,100.04
543.81
556.23
129,959.07
198
1,100.04
541.50
558.54
129,400.53
199
1,100.04
539.17
560.87
128,839.66
200
1,100.04
536.83
563.21
128,276.45
201
1,100.04
534.49
565.55
127,710.90
202
1,100.04
532.13
567.91
127,142.99
203
1,100.04
529.76
570.28
126,572.71
204
1,100.04
527.39
572.65
126,000.05
205
1,100.04
525.00
575.04
125,425.01
206
1,100.04
522.60
577.44
124,847.58
207
1,100.04
520.20
579.84
124,267.74
208
1,100.04
517.78
582.26
123,685.48
209
1,100.04
515.36
584.68
123,100.80
210
1,100.04
512.92
587.12
122,513.68
211
1,100.04
510.47
589.57
121,924.11
212
1,100.04
508.02
592.02
121,332.09
213
1,100.04
505.55
594.49
120,737.60
214
1,100.04
503.07
596.97
120,140.63
215
1,100.04
500.59
599.45
119,541.18
216
1,100.04
498.09
601.95
118,939.22
217
1,100.04
495.58
604.46
118,334.76
218
1,100.04
493.06
606.98
117,727.79
219
1,100.04
490.53
609.51
117,118.28
220
1,100.04
487.99
612.05
116,506.23
221
1,100.04
485.44
614.60
115,891.63
222
1,100.04
482.88
617.16
115,274.48
223
1,100.04
480.31
619.73
114,654.75
224
1,100.04
477.73
622.31
114,032.43
225
1,100.04
475.14
624.90
113,407.53
226
1,100.04
472.53
627.51
112,780.02
227
1,100.04
469.92
630.12
112,149.90
228
1,100.04
467.29
632.75
111,517.15
229
1,100.04
464.65
635.39
110,881.76
230
1,100.04
462.01
638.03
110,243.73
231
1,100.04
459.35
640.69
109,603.04
232
1,100.04
456.68
643.36
108,959.68
233
1,100.04
454.00
646.04
108,313.64
234
1,100.04
451.31
648.73
107,664.90
235
1,100.04
448.60
651.44
107,013.47
236
1,100.04
445.89
654.15
106,359.32
237
1,100.04
443.16
656.88
105,702.44
238
1,100.04
440.43
659.61
105,042.83
239
1,100.04
437.68
662.36
104,380.47
240
1,100.04
434.92
665.12
103,715.35
241
1,100.04
432.15
667.89
103,047.45
242
1,100.04
429.36
670.68
102,376.78
243
1,100.04
426.57
673.47
101,703.31
244
1,100.04
423.76
676.28
101,027.03
245
1,100.04
420.95
679.09
100,347.94
246
1,100.04
418.12
681.92
99,666.01
247
1,100.04
415.28
684.76
98,981.25
248
1,100.04
412.42
687.62
98,293.63
249
1,100.04
409.56
690.48
97,603.15
250
1,100.04
406.68
693.36
96,909.79
251
1,100.04
403.79
696.25
96,213.54
252
1,100.04
400.89
699.15
95,514.39
253
1,100.04
397.98
702.06
94,812.32
254
1,100.04
395.05
704.99
94,107.33
255
1,100.04
392.11
707.93
93,399.41
256
1,100.04
389.16
710.88
92,688.53
257
1,100.04
386.20
713.84
91,974.70
258
1,100.04
383.23
716.81
91,257.88
259
1,100.04
380.24
719.80
90,538.08
260
1,100.04
377.24
722.80
89,815.29
261
1,100.04
374.23
725.81
89,089.48
262
1,100.04
371.21
728.83
88,360.64
263
1,100.04
368.17
731.87
87,628.77
264
1,100.04
365.12
734.92
86,893.85
265
1,100.04
362.06
737.98
86,155.87
266
1,100.04
358.98
741.06
85,414.81
267
1,100.04
355.90
744.14
84,670.67
268
1,100.04
352.79
747.25
83,923.42
269
1,100.04
349.68
750.36
83,173.06
270
1,100.04
346.55
753.49
82,419.58
271
1,100.04
343.41
756.63
81,662.95
272
1,100.04
340.26
759.78
80,903.17
273
1,100.04
337.10
762.94
80,140.23
274
1,100.04
333.92
766.12
79,374.11
275
1,100.04
330.73
769.31
78,604.79
276
1,100.04
327.52
772.52
77,832.27
277
1,100.04
324.30
775.74
77,056.54
278
1,100.04
321.07
778.97
76,277.56
279
1,100.04
317.82
782.22
75,495.35
280
1,100.04
314.56
785.48
74,709.87
281
1,100.04
311.29
788.75
73,921.12
282
1,100.04
308.00
792.04
73,129.09
283
1,100.04
304.70
795.34
72,333.75
284
1,100.04
301.39
798.65
71,535.10
285
1,100.04
298.06
801.98
70,733.13
286
1,100.04
294.72
805.32
69,927.81
287
1,100.04
291.37
808.67
69,119.13
288
1,100.04
288.00
812.04
68,307.09
289
1,100.04
284.61
815.43
67,491.66
290
1,100.04
281.22
818.82
66,672.84
291
1,100.04
277.80
822.24
65,850.60
292
1,100.04
274.38
825.66
65,024.94
293
1,100.04
270.94
829.10
64,195.84
294
1,100.04
267.48
832.56
63,363.28
295
1,100.04
264.01
836.03
62,527.25
296
1,100.04
260.53
839.51
61,687.74
297
1,100.04
257.03
843.01
60,844.73
298
1,100.04
253.52
846.52
59,998.21
299
1,100.04
249.99
850.05
59,148.17
300
1,100.04
246.45
853.59
58,294.58
301
1,100.04
242.89
857.15
57,437.43
302
1,100.04
239.32
860.72
56,576.71
303
1,100.04
235.74
864.30
55,712.41
304
1,100.04
232.14
867.90
54,844.51
305
1,100.04
228.52
871.52
53,972.98
306
1,100.04
224.89
875.15
53,097.83
307
1,100.04
221.24
878.80
52,219.03
308
1,100.04
217.58
882.46
51,336.57
309
1,100.04
213.90
886.14
50,450.43
310
1,100.04
210.21
889.83
49,560.60
311
1,100.04
206.50
893.54
48,667.07
312
1,100.04
202.78
897.26
47,769.81
313
1,100.04
199.04
901.00
46,868.81
314
1,100.04
195.29
904.75
45,964.05
315
1,100.04
191.52
908.52
45,055.53
316
1,100.04
187.73
912.31
44,143.22
317
1,100.04
183.93
916.11
43,227.11
318
1,100.04
180.11
919.93
42,307.19
319
1,100.04
176.28
923.76
41,383.42
320
1,100.04
172.43
927.61
40,455.82
321
1,100.04
168.57
931.47
39,524.34
322
1,100.04
164.68
935.36
38,588.99
323
1,100.04
160.79
939.25
37,649.73
324
1,100.04
156.87
943.17
36,706.57
325
1,100.04
152.94
947.10
35,759.47
326
1,100.04
149.00
951.04
34,808.43
327
1,100.04
145.04
955.00
33,853.42
328
1,100.04
141.06
958.98
32,894.44
329
1,100.04
137.06
962.98
31,931.46
330
1,100.04
133.05
966.99
30,964.47
331
1,100.04
129.02
971.02
29,993.45
332
1,100.04
124.97
975.07
29,018.38
333
1,100.04
120.91
979.13
28,039.25
334
1,100.04
116.83
983.21
27,056.04
335
1,100.04
112.73
987.31
26,068.73
336
1,100.04
108.62
991.42
25,077.31
337
1,100.04
104.49
995.55
24,081.76
338
1,100.04
100.34
999.70
23,082.06
339
1,100.04
96.18
1,003.86
22,078.20
340
1,100.04
91.99
1,008.05
21,070.15
341
1,100.04
87.79
1,012.25
20,057.90
342
1,100.04
83.57
1,016.47
19,041.44
343
1,100.04
79.34
1,020.70
18,020.74
344
1,100.04
75.09
1,024.95
16,995.78
345
1,100.04
70.82
1,029.22
15,966.56
346
1,100.04
66.53
1,033.51
14,933.05
347
1,100.04
62.22
1,037.82
13,895.23
348
1,100.04
57.90
1,042.14
12,853.08
349
1,100.04
53.55
1,046.49
11,806.60
350
1,100.04
49.19
1,050.85
10,755.75
351
1,100.04
44.82
1,055.22
9,700.53
352
1,100.04
40.42
1,059.62
8,640.91
353
1,100.04
36.00
1,064.04
7,576.87
354
1,100.04
31.57
1,068.47
6,508.40
355
1,100.04
27.12
1,072.92
5,435.48
356
1,100.04
22.65
1,077.39
4,358.09
357
1,100.04
18.16
1,081.88
3,276.21
358
1,100.04
13.65
1,086.39
2,189.82
359
1,100.04
9.12
1,090.92
1,098.90
360
1,103.48
4.58
1,098.90
0.00
Totals
396,017.84
191,099.84
204,918.00

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