Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,100.09  
 

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
1,100.09
853.86
246.23
204,680.77
2
1,100.09
852.84
247.25
204,433.52
3
1,100.09
851.81
248.28
204,185.24
4
1,100.09
850.77
249.32
203,935.92
5
1,100.09
849.73
250.36
203,685.56
6
1,100.09
848.69
251.40
203,434.16
7
1,100.09
847.64
252.45
203,181.71
8
1,100.09
846.59
253.50
202,928.21
9
1,100.09
845.53
254.56
202,673.66
10
1,100.09
844.47
255.62
202,418.04
11
1,100.09
843.41
256.68
202,161.36
12
1,100.09
842.34
257.75
201,903.61
13
1,100.09
841.27
258.82
201,644.78
14
1,100.09
840.19
259.90
201,384.88
15
1,100.09
839.10
260.99
201,123.89
16
1,100.09
838.02
262.07
200,861.82
17
1,100.09
836.92
263.17
200,598.65
18
1,100.09
835.83
264.26
200,334.39
19
1,100.09
834.73
265.36
200,069.03
20
1,100.09
833.62
266.47
199,802.56
21
1,100.09
832.51
267.58
199,534.98
22
1,100.09
831.40
268.69
199,266.29
23
1,100.09
830.28
269.81
198,996.47
24
1,100.09
829.15
270.94
198,725.53
25
1,100.09
828.02
272.07
198,453.47
26
1,100.09
826.89
273.20
198,180.27
27
1,100.09
825.75
274.34
197,905.93
28
1,100.09
824.61
275.48
197,630.45
29
1,100.09
823.46
276.63
197,353.82
30
1,100.09
822.31
277.78
197,076.03
31
1,100.09
821.15
278.94
196,797.09
32
1,100.09
819.99
280.10
196,516.99
33
1,100.09
818.82
281.27
196,235.72
34
1,100.09
817.65
282.44
195,953.28
35
1,100.09
816.47
283.62
195,669.66
36
1,100.09
815.29
284.80
195,384.86
37
1,100.09
814.10
285.99
195,098.88
38
1,100.09
812.91
287.18
194,811.70
39
1,100.09
811.72
288.37
194,523.32
40
1,100.09
810.51
289.58
194,233.75
41
1,100.09
809.31
290.78
193,942.97
42
1,100.09
808.10
291.99
193,650.97
43
1,100.09
806.88
293.21
193,357.76
44
1,100.09
805.66
294.43
193,063.33
45
1,100.09
804.43
295.66
192,767.67
46
1,100.09
803.20
296.89
192,470.78
47
1,100.09
801.96
298.13
192,172.65
48
1,100.09
800.72
299.37
191,873.28
49
1,100.09
799.47
300.62
191,572.66
50
1,100.09
798.22
301.87
191,270.79
51
1,100.09
796.96
303.13
190,967.66
52
1,100.09
795.70
304.39
190,663.27
53
1,100.09
794.43
305.66
190,357.61
54
1,100.09
793.16
306.93
190,050.68
55
1,100.09
791.88
308.21
189,742.46
56
1,100.09
790.59
309.50
189,432.97
57
1,100.09
789.30
310.79
189,122.18
58
1,100.09
788.01
312.08
188,810.10
59
1,100.09
786.71
313.38
188,496.72
60
1,100.09
785.40
314.69
188,182.03
61
1,100.09
784.09
316.00
187,866.03
62
1,100.09
782.78
317.31
187,548.72
63
1,100.09
781.45
318.64
187,230.08
64
1,100.09
780.13
319.96
186,910.12
65
1,100.09
778.79
321.30
186,588.82
66
1,100.09
777.45
322.64
186,266.18
67
1,100.09
776.11
323.98
185,942.20
68
1,100.09
774.76
325.33
185,616.87
69
1,100.09
773.40
326.69
185,290.18
70
1,100.09
772.04
328.05
184,962.14
71
1,100.09
770.68
329.41
184,632.72
72
1,100.09
769.30
330.79
184,301.94
73
1,100.09
767.92
332.17
183,969.77
74
1,100.09
766.54
333.55
183,636.22
75
1,100.09
765.15
334.94
183,301.28
76
1,100.09
763.76
336.33
182,964.95
77
1,100.09
762.35
337.74
182,627.21
78
1,100.09
760.95
339.14
182,288.07
79
1,100.09
759.53
340.56
181,947.51
80
1,100.09
758.11
341.98
181,605.54
81
1,100.09
756.69
343.40
181,262.14
82
1,100.09
755.26
344.83
180,917.31
83
1,100.09
753.82
346.27
180,571.04
84
1,100.09
752.38
347.71
180,223.33
85
1,100.09
750.93
349.16
179,874.17
86
1,100.09
749.48
350.61
179,523.55
87
1,100.09
748.01
352.08
179,171.48
88
1,100.09
746.55
353.54
178,817.94
89
1,100.09
745.07
355.02
178,462.92
90
1,100.09
743.60
356.49
178,106.43
91
1,100.09
742.11
357.98
177,748.45
92
1,100.09
740.62
359.47
177,388.97
93
1,100.09
739.12
360.97
177,028.01
94
1,100.09
737.62
362.47
176,665.53
95
1,100.09
736.11
363.98
176,301.55
96
1,100.09
734.59
365.50
175,936.05
97
1,100.09
733.07
367.02
175,569.02
98
1,100.09
731.54
368.55
175,200.47
99
1,100.09
730.00
370.09
174,830.38
100
1,100.09
728.46
371.63
174,458.75
101
1,100.09
726.91
373.18
174,085.58
102
1,100.09
725.36
374.73
173,710.84
103
1,100.09
723.80
376.29
173,334.55
104
1,100.09
722.23
377.86
172,956.68
105
1,100.09
720.65
379.44
172,577.25
106
1,100.09
719.07
381.02
172,196.23
107
1,100.09
717.48
382.61
171,813.62
108
1,100.09
715.89
384.20
171,429.42
109
1,100.09
714.29
385.80
171,043.62
110
1,100.09
712.68
387.41
170,656.22
111
1,100.09
711.07
389.02
170,267.19
112
1,100.09
709.45
390.64
169,876.55
113
1,100.09
707.82
392.27
169,484.28
114
1,100.09
706.18
393.91
169,090.37
115
1,100.09
704.54
395.55
168,694.83
116
1,100.09
702.90
397.19
168,297.63
117
1,100.09
701.24
398.85
167,898.78
118
1,100.09
699.58
400.51
167,498.27
119
1,100.09
697.91
402.18
167,096.09
120
1,100.09
696.23
403.86
166,692.23
121
1,100.09
694.55
405.54
166,286.69
122
1,100.09
692.86
407.23
165,879.46
123
1,100.09
691.16
408.93
165,470.54
124
1,100.09
689.46
410.63
165,059.91
125
1,100.09
687.75
412.34
164,647.57
126
1,100.09
686.03
414.06
164,233.51
127
1,100.09
684.31
415.78
163,817.73
128
1,100.09
682.57
417.52
163,400.21
129
1,100.09
680.83
419.26
162,980.96
130
1,100.09
679.09
421.00
162,559.95
131
1,100.09
677.33
422.76
162,137.20
132
1,100.09
675.57
424.52
161,712.68
133
1,100.09
673.80
426.29
161,286.39
134
1,100.09
672.03
428.06
160,858.33
135
1,100.09
670.24
429.85
160,428.48
136
1,100.09
668.45
431.64
159,996.84
137
1,100.09
666.65
433.44
159,563.41
138
1,100.09
664.85
435.24
159,128.16
139
1,100.09
663.03
437.06
158,691.11
140
1,100.09
661.21
438.88
158,252.23
141
1,100.09
659.38
440.71
157,811.52
142
1,100.09
657.55
442.54
157,368.98
143
1,100.09
655.70
444.39
156,924.60
144
1,100.09
653.85
446.24
156,478.36
145
1,100.09
651.99
448.10
156,030.26
146
1,100.09
650.13
449.96
155,580.30
147
1,100.09
648.25
451.84
155,128.46
148
1,100.09
646.37
453.72
154,674.74
149
1,100.09
644.48
455.61
154,219.13
150
1,100.09
642.58
457.51
153,761.62
151
1,100.09
640.67
459.42
153,302.20
152
1,100.09
638.76
461.33
152,840.87
153
1,100.09
636.84
463.25
152,377.62
154
1,100.09
634.91
465.18
151,912.43
155
1,100.09
632.97
467.12
151,445.31
156
1,100.09
631.02
469.07
150,976.24
157
1,100.09
629.07
471.02
150,505.22
158
1,100.09
627.11
472.98
150,032.24
159
1,100.09
625.13
474.96
149,557.28
160
1,100.09
623.16
476.93
149,080.34
161
1,100.09
621.17
478.92
148,601.42
162
1,100.09
619.17
480.92
148,120.51
163
1,100.09
617.17
482.92
147,637.58
164
1,100.09
615.16
484.93
147,152.65
165
1,100.09
613.14
486.95
146,665.70
166
1,100.09
611.11
488.98
146,176.71
167
1,100.09
609.07
491.02
145,685.69
168
1,100.09
607.02
493.07
145,192.63
169
1,100.09
604.97
495.12
144,697.51
170
1,100.09
602.91
497.18
144,200.32
171
1,100.09
600.83
499.26
143,701.07
172
1,100.09
598.75
501.34
143,199.73
173
1,100.09
596.67
503.42
142,696.31
174
1,100.09
594.57
505.52
142,190.79
175
1,100.09
592.46
507.63
141,683.16
176
1,100.09
590.35
509.74
141,173.41
177
1,100.09
588.22
511.87
140,661.55
178
1,100.09
586.09
514.00
140,147.55
179
1,100.09
583.95
516.14
139,631.40
180
1,100.09
581.80
518.29
139,113.11
181
1,100.09
579.64
520.45
138,592.66
182
1,100.09
577.47
522.62
138,070.04
183
1,100.09
575.29
524.80
137,545.24
184
1,100.09
573.11
526.98
137,018.26
185
1,100.09
570.91
529.18
136,489.08
186
1,100.09
568.70
531.39
135,957.69
187
1,100.09
566.49
533.60
135,424.09
188
1,100.09
564.27
535.82
134,888.27
189
1,100.09
562.03
538.06
134,350.21
190
1,100.09
559.79
540.30
133,809.91
191
1,100.09
557.54
542.55
133,267.37
192
1,100.09
555.28
544.81
132,722.56
193
1,100.09
553.01
547.08
132,175.48
194
1,100.09
550.73
549.36
131,626.12
195
1,100.09
548.44
551.65
131,074.47
196
1,100.09
546.14
553.95
130,520.52
197
1,100.09
543.84
556.25
129,964.27
198
1,100.09
541.52
558.57
129,405.70
199
1,100.09
539.19
560.90
128,844.80
200
1,100.09
536.85
563.24
128,281.56
201
1,100.09
534.51
565.58
127,715.98
202
1,100.09
532.15
567.94
127,148.04
203
1,100.09
529.78
570.31
126,577.73
204
1,100.09
527.41
572.68
126,005.05
205
1,100.09
525.02
575.07
125,429.98
206
1,100.09
522.62
577.47
124,852.51
207
1,100.09
520.22
579.87
124,272.64
208
1,100.09
517.80
582.29
123,690.36
209
1,100.09
515.38
584.71
123,105.64
210
1,100.09
512.94
587.15
122,518.49
211
1,100.09
510.49
589.60
121,928.90
212
1,100.09
508.04
592.05
121,336.84
213
1,100.09
505.57
594.52
120,742.32
214
1,100.09
503.09
597.00
120,145.33
215
1,100.09
500.61
599.48
119,545.84
216
1,100.09
498.11
601.98
118,943.86
217
1,100.09
495.60
604.49
118,339.37
218
1,100.09
493.08
607.01
117,732.36
219
1,100.09
490.55
609.54
117,122.82
220
1,100.09
488.01
612.08
116,510.74
221
1,100.09
485.46
614.63
115,896.11
222
1,100.09
482.90
617.19
115,278.92
223
1,100.09
480.33
619.76
114,659.16
224
1,100.09
477.75
622.34
114,036.82
225
1,100.09
475.15
624.94
113,411.88
226
1,100.09
472.55
627.54
112,784.34
227
1,100.09
469.93
630.16
112,154.19
228
1,100.09
467.31
632.78
111,521.41
229
1,100.09
464.67
635.42
110,885.99
230
1,100.09
462.02
638.07
110,247.92
231
1,100.09
459.37
640.72
109,607.20
232
1,100.09
456.70
643.39
108,963.81
233
1,100.09
454.02
646.07
108,317.73
234
1,100.09
451.32
648.77
107,668.97
235
1,100.09
448.62
651.47
107,017.50
236
1,100.09
445.91
654.18
106,363.31
237
1,100.09
443.18
656.91
105,706.40
238
1,100.09
440.44
659.65
105,046.76
239
1,100.09
437.69
662.40
104,384.36
240
1,100.09
434.93
665.16
103,719.21
241
1,100.09
432.16
667.93
103,051.28
242
1,100.09
429.38
670.71
102,380.57
243
1,100.09
426.59
673.50
101,707.07
244
1,100.09
423.78
676.31
101,030.76
245
1,100.09
420.96
679.13
100,351.63
246
1,100.09
418.13
681.96
99,669.67
247
1,100.09
415.29
684.80
98,984.87
248
1,100.09
412.44
687.65
98,297.22
249
1,100.09
409.57
690.52
97,606.70
250
1,100.09
406.69
693.40
96,913.30
251
1,100.09
403.81
696.28
96,217.02
252
1,100.09
400.90
699.19
95,517.83
253
1,100.09
397.99
702.10
94,815.73
254
1,100.09
395.07
705.02
94,110.71
255
1,100.09
392.13
707.96
93,402.75
256
1,100.09
389.18
710.91
92,691.84
257
1,100.09
386.22
713.87
91,977.96
258
1,100.09
383.24
716.85
91,261.11
259
1,100.09
380.25
719.84
90,541.28
260
1,100.09
377.26
722.83
89,818.44
261
1,100.09
374.24
725.85
89,092.60
262
1,100.09
371.22
728.87
88,363.73
263
1,100.09
368.18
731.91
87,631.82
264
1,100.09
365.13
734.96
86,896.86
265
1,100.09
362.07
738.02
86,158.84
266
1,100.09
359.00
741.09
85,417.75
267
1,100.09
355.91
744.18
84,673.56
268
1,100.09
352.81
747.28
83,926.28
269
1,100.09
349.69
750.40
83,175.88
270
1,100.09
346.57
753.52
82,422.36
271
1,100.09
343.43
756.66
81,665.69
272
1,100.09
340.27
759.82
80,905.88
273
1,100.09
337.11
762.98
80,142.90
274
1,100.09
333.93
766.16
79,376.74
275
1,100.09
330.74
769.35
78,607.38
276
1,100.09
327.53
772.56
77,834.82
277
1,100.09
324.31
775.78
77,059.04
278
1,100.09
321.08
779.01
76,280.03
279
1,100.09
317.83
782.26
75,497.78
280
1,100.09
314.57
785.52
74,712.26
281
1,100.09
311.30
788.79
73,923.47
282
1,100.09
308.01
792.08
73,131.40
283
1,100.09
304.71
795.38
72,336.02
284
1,100.09
301.40
798.69
71,537.33
285
1,100.09
298.07
802.02
70,735.31
286
1,100.09
294.73
805.36
69,929.95
287
1,100.09
291.37
808.72
69,121.24
288
1,100.09
288.01
812.08
68,309.15
289
1,100.09
284.62
815.47
67,493.68
290
1,100.09
281.22
818.87
66,674.82
291
1,100.09
277.81
822.28
65,852.54
292
1,100.09
274.39
825.70
65,026.84
293
1,100.09
270.95
829.14
64,197.69
294
1,100.09
267.49
832.60
63,365.09
295
1,100.09
264.02
836.07
62,529.02
296
1,100.09
260.54
839.55
61,689.47
297
1,100.09
257.04
843.05
60,846.42
298
1,100.09
253.53
846.56
59,999.86
299
1,100.09
250.00
850.09
59,149.77
300
1,100.09
246.46
853.63
58,296.13
301
1,100.09
242.90
857.19
57,438.94
302
1,100.09
239.33
860.76
56,578.18
303
1,100.09
235.74
864.35
55,713.84
304
1,100.09
232.14
867.95
54,845.89
305
1,100.09
228.52
871.57
53,974.32
306
1,100.09
224.89
875.20
53,099.12
307
1,100.09
221.25
878.84
52,220.28
308
1,100.09
217.58
882.51
51,337.77
309
1,100.09
213.91
886.18
50,451.59
310
1,100.09
210.21
889.88
49,561.72
311
1,100.09
206.51
893.58
48,668.13
312
1,100.09
202.78
897.31
47,770.83
313
1,100.09
199.05
901.04
46,869.78
314
1,100.09
195.29
904.80
45,964.98
315
1,100.09
191.52
908.57
45,056.41
316
1,100.09
187.74
912.35
44,144.06
317
1,100.09
183.93
916.16
43,227.90
318
1,100.09
180.12
919.97
42,307.93
319
1,100.09
176.28
923.81
41,384.12
320
1,100.09
172.43
927.66
40,456.47
321
1,100.09
168.57
931.52
39,524.94
322
1,100.09
164.69
935.40
38,589.54
323
1,100.09
160.79
939.30
37,650.24
324
1,100.09
156.88
943.21
36,707.03
325
1,100.09
152.95
947.14
35,759.88
326
1,100.09
149.00
951.09
34,808.79
327
1,100.09
145.04
955.05
33,853.74
328
1,100.09
141.06
959.03
32,894.71
329
1,100.09
137.06
963.03
31,931.68
330
1,100.09
133.05
967.04
30,964.64
331
1,100.09
129.02
971.07
29,993.57
332
1,100.09
124.97
975.12
29,018.45
333
1,100.09
120.91
979.18
28,039.27
334
1,100.09
116.83
983.26
27,056.01
335
1,100.09
112.73
987.36
26,068.65
336
1,100.09
108.62
991.47
25,077.18
337
1,100.09
104.49
995.60
24,081.58
338
1,100.09
100.34
999.75
23,081.83
339
1,100.09
96.17
1,003.92
22,077.92
340
1,100.09
91.99
1,008.10
21,069.82
341
1,100.09
87.79
1,012.30
20,057.52
342
1,100.09
83.57
1,016.52
19,041.00
343
1,100.09
79.34
1,020.75
18,020.25
344
1,100.09
75.08
1,025.01
16,995.24
345
1,100.09
70.81
1,029.28
15,965.97
346
1,100.09
66.52
1,033.57
14,932.40
347
1,100.09
62.22
1,037.87
13,894.53
348
1,100.09
57.89
1,042.20
12,852.33
349
1,100.09
53.55
1,046.54
11,805.79
350
1,100.09
49.19
1,050.90
10,754.90
351
1,100.09
44.81
1,055.28
9,699.62
352
1,100.09
40.42
1,059.67
8,639.94
353
1,100.09
36.00
1,064.09
7,575.85
354
1,100.09
31.57
1,068.52
6,507.33
355
1,100.09
27.11
1,072.98
5,434.35
356
1,100.09
22.64
1,077.45
4,356.91
357
1,100.09
18.15
1,081.94
3,274.97
358
1,100.09
13.65
1,086.44
2,188.52
359
1,100.09
9.12
1,090.97
1,097.55
360
1,102.13
4.57
1,097.55
0.00
Totals
396,034.44
191,107.44
204,927.00

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