Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,200.42  
 

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
1,200.42
985.66
214.76
205,487.24
2
1,200.42
984.63
215.79
205,271.44
3
1,200.42
983.59
216.83
205,054.61
4
1,200.42
982.55
217.87
204,836.75
5
1,200.42
981.51
218.91
204,617.84
6
1,200.42
980.46
219.96
204,397.88
7
1,200.42
979.41
221.01
204,176.86
8
1,200.42
978.35
222.07
203,954.79
9
1,200.42
977.28
223.14
203,731.65
10
1,200.42
976.21
224.21
203,507.45
11
1,200.42
975.14
225.28
203,282.17
12
1,200.42
974.06
226.36
203,055.81
13
1,200.42
972.98
227.44
202,828.36
14
1,200.42
971.89
228.53
202,599.83
15
1,200.42
970.79
229.63
202,370.20
16
1,200.42
969.69
230.73
202,139.47
17
1,200.42
968.58
231.84
201,907.64
18
1,200.42
967.47
232.95
201,674.69
19
1,200.42
966.36
234.06
201,440.63
20
1,200.42
965.24
235.18
201,205.45
21
1,200.42
964.11
236.31
200,969.13
22
1,200.42
962.98
237.44
200,731.69
23
1,200.42
961.84
238.58
200,493.11
24
1,200.42
960.70
239.72
200,253.39
25
1,200.42
959.55
240.87
200,012.52
26
1,200.42
958.39
242.03
199,770.49
27
1,200.42
957.23
243.19
199,527.30
28
1,200.42
956.07
244.35
199,282.95
29
1,200.42
954.90
245.52
199,037.43
30
1,200.42
953.72
246.70
198,790.73
31
1,200.42
952.54
247.88
198,542.85
32
1,200.42
951.35
249.07
198,293.78
33
1,200.42
950.16
250.26
198,043.52
34
1,200.42
948.96
251.46
197,792.05
35
1,200.42
947.75
252.67
197,539.39
36
1,200.42
946.54
253.88
197,285.51
37
1,200.42
945.33
255.09
197,030.42
38
1,200.42
944.10
256.32
196,774.10
39
1,200.42
942.88
257.54
196,516.56
40
1,200.42
941.64
258.78
196,257.78
41
1,200.42
940.40
260.02
195,997.76
42
1,200.42
939.16
261.26
195,736.50
43
1,200.42
937.90
262.52
195,473.98
44
1,200.42
936.65
263.77
195,210.21
45
1,200.42
935.38
265.04
194,945.17
46
1,200.42
934.11
266.31
194,678.86
47
1,200.42
932.84
267.58
194,411.28
48
1,200.42
931.55
268.87
194,142.41
49
1,200.42
930.27
270.15
193,872.26
50
1,200.42
928.97
271.45
193,600.81
51
1,200.42
927.67
272.75
193,328.06
52
1,200.42
926.36
274.06
193,054.00
53
1,200.42
925.05
275.37
192,778.63
54
1,200.42
923.73
276.69
192,501.94
55
1,200.42
922.41
278.01
192,223.93
56
1,200.42
921.07
279.35
191,944.58
57
1,200.42
919.73
280.69
191,663.90
58
1,200.42
918.39
282.03
191,381.87
59
1,200.42
917.04
283.38
191,098.49
60
1,200.42
915.68
284.74
190,813.75
61
1,200.42
914.32
286.10
190,527.64
62
1,200.42
912.94
287.48
190,240.17
63
1,200.42
911.57
288.85
189,951.31
64
1,200.42
910.18
290.24
189,661.08
65
1,200.42
908.79
291.63
189,369.45
66
1,200.42
907.40
293.02
189,076.43
67
1,200.42
905.99
294.43
188,782.00
68
1,200.42
904.58
295.84
188,486.16
69
1,200.42
903.16
297.26
188,188.90
70
1,200.42
901.74
298.68
187,890.22
71
1,200.42
900.31
300.11
187,590.11
72
1,200.42
898.87
301.55
187,288.55
73
1,200.42
897.42
303.00
186,985.56
74
1,200.42
895.97
304.45
186,681.11
75
1,200.42
894.51
305.91
186,375.20
76
1,200.42
893.05
307.37
186,067.83
77
1,200.42
891.58
308.84
185,758.99
78
1,200.42
890.10
310.32
185,448.66
79
1,200.42
888.61
311.81
185,136.85
80
1,200.42
887.11
313.31
184,823.55
81
1,200.42
885.61
314.81
184,508.74
82
1,200.42
884.10
316.32
184,192.42
83
1,200.42
882.59
317.83
183,874.59
84
1,200.42
881.07
319.35
183,555.24
85
1,200.42
879.54
320.88
183,234.35
86
1,200.42
878.00
322.42
182,911.93
87
1,200.42
876.45
323.97
182,587.96
88
1,200.42
874.90
325.52
182,262.44
89
1,200.42
873.34
327.08
181,935.36
90
1,200.42
871.77
328.65
181,606.72
91
1,200.42
870.20
330.22
181,276.50
92
1,200.42
868.62
331.80
180,944.69
93
1,200.42
867.03
333.39
180,611.30
94
1,200.42
865.43
334.99
180,276.31
95
1,200.42
863.82
336.60
179,939.71
96
1,200.42
862.21
338.21
179,601.50
97
1,200.42
860.59
339.83
179,261.68
98
1,200.42
858.96
341.46
178,920.22
99
1,200.42
857.33
343.09
178,577.12
100
1,200.42
855.68
344.74
178,232.39
101
1,200.42
854.03
346.39
177,886.00
102
1,200.42
852.37
348.05
177,537.95
103
1,200.42
850.70
349.72
177,188.23
104
1,200.42
849.03
351.39
176,836.84
105
1,200.42
847.34
353.08
176,483.76
106
1,200.42
845.65
354.77
176,128.99
107
1,200.42
843.95
356.47
175,772.52
108
1,200.42
842.24
358.18
175,414.35
109
1,200.42
840.53
359.89
175,054.45
110
1,200.42
838.80
361.62
174,692.83
111
1,200.42
837.07
363.35
174,329.48
112
1,200.42
835.33
365.09
173,964.39
113
1,200.42
833.58
366.84
173,597.55
114
1,200.42
831.82
368.60
173,228.95
115
1,200.42
830.06
370.36
172,858.59
116
1,200.42
828.28
372.14
172,486.45
117
1,200.42
826.50
373.92
172,112.53
118
1,200.42
824.71
375.71
171,736.81
119
1,200.42
822.91
377.51
171,359.30
120
1,200.42
821.10
379.32
170,979.98
121
1,200.42
819.28
381.14
170,598.84
122
1,200.42
817.45
382.97
170,215.87
123
1,200.42
815.62
384.80
169,831.07
124
1,200.42
813.77
386.65
169,444.42
125
1,200.42
811.92
388.50
169,055.92
126
1,200.42
810.06
390.36
168,665.56
127
1,200.42
808.19
392.23
168,273.33
128
1,200.42
806.31
394.11
167,879.22
129
1,200.42
804.42
396.00
167,483.22
130
1,200.42
802.52
397.90
167,085.32
131
1,200.42
800.62
399.80
166,685.52
132
1,200.42
798.70
401.72
166,283.80
133
1,200.42
796.78
403.64
165,880.16
134
1,200.42
794.84
405.58
165,474.58
135
1,200.42
792.90
407.52
165,067.06
136
1,200.42
790.95
409.47
164,657.59
137
1,200.42
788.98
411.44
164,246.15
138
1,200.42
787.01
413.41
163,832.74
139
1,200.42
785.03
415.39
163,417.36
140
1,200.42
783.04
417.38
162,999.98
141
1,200.42
781.04
419.38
162,580.60
142
1,200.42
779.03
421.39
162,159.21
143
1,200.42
777.01
423.41
161,735.80
144
1,200.42
774.98
425.44
161,310.37
145
1,200.42
772.95
427.47
160,882.89
146
1,200.42
770.90
429.52
160,453.37
147
1,200.42
768.84
431.58
160,021.79
148
1,200.42
766.77
433.65
159,588.14
149
1,200.42
764.69
435.73
159,152.41
150
1,200.42
762.61
437.81
158,714.60
151
1,200.42
760.51
439.91
158,274.69
152
1,200.42
758.40
442.02
157,832.67
153
1,200.42
756.28
444.14
157,388.53
154
1,200.42
754.15
446.27
156,942.26
155
1,200.42
752.02
448.40
156,493.86
156
1,200.42
749.87
450.55
156,043.30
157
1,200.42
747.71
452.71
155,590.59
158
1,200.42
745.54
454.88
155,135.71
159
1,200.42
743.36
457.06
154,678.65
160
1,200.42
741.17
459.25
154,219.40
161
1,200.42
738.97
461.45
153,757.94
162
1,200.42
736.76
463.66
153,294.28
163
1,200.42
734.54
465.88
152,828.40
164
1,200.42
732.30
468.12
152,360.28
165
1,200.42
730.06
470.36
151,889.92
166
1,200.42
727.81
472.61
151,417.30
167
1,200.42
725.54
474.88
150,942.43
168
1,200.42
723.27
477.15
150,465.27
169
1,200.42
720.98
479.44
149,985.83
170
1,200.42
718.68
481.74
149,504.09
171
1,200.42
716.37
484.05
149,020.05
172
1,200.42
714.05
486.37
148,533.68
173
1,200.42
711.72
488.70
148,044.98
174
1,200.42
709.38
491.04
147,553.95
175
1,200.42
707.03
493.39
147,060.56
176
1,200.42
704.67
495.75
146,564.80
177
1,200.42
702.29
498.13
146,066.67
178
1,200.42
699.90
500.52
145,566.15
179
1,200.42
697.50
502.92
145,063.24
180
1,200.42
695.09
505.33
144,557.91
181
1,200.42
692.67
507.75
144,050.17
182
1,200.42
690.24
510.18
143,539.99
183
1,200.42
687.80
512.62
143,027.36
184
1,200.42
685.34
515.08
142,512.28
185
1,200.42
682.87
517.55
141,994.73
186
1,200.42
680.39
520.03
141,474.70
187
1,200.42
677.90
522.52
140,952.18
188
1,200.42
675.40
525.02
140,427.16
189
1,200.42
672.88
527.54
139,899.62
190
1,200.42
670.35
530.07
139,369.55
191
1,200.42
667.81
532.61
138,836.94
192
1,200.42
665.26
535.16
138,301.79
193
1,200.42
662.70
537.72
137,764.06
194
1,200.42
660.12
540.30
137,223.76
195
1,200.42
657.53
542.89
136,680.87
196
1,200.42
654.93
545.49
136,135.38
197
1,200.42
652.32
548.10
135,587.28
198
1,200.42
649.69
550.73
135,036.54
199
1,200.42
647.05
553.37
134,483.17
200
1,200.42
644.40
556.02
133,927.15
201
1,200.42
641.73
558.69
133,368.47
202
1,200.42
639.06
561.36
132,807.11
203
1,200.42
636.37
564.05
132,243.05
204
1,200.42
633.66
566.76
131,676.30
205
1,200.42
630.95
569.47
131,106.83
206
1,200.42
628.22
572.20
130,534.63
207
1,200.42
625.48
574.94
129,959.68
208
1,200.42
622.72
577.70
129,381.99
209
1,200.42
619.96
580.46
128,801.52
210
1,200.42
617.17
583.25
128,218.28
211
1,200.42
614.38
586.04
127,632.24
212
1,200.42
611.57
588.85
127,043.39
213
1,200.42
608.75
591.67
126,451.72
214
1,200.42
605.91
594.51
125,857.21
215
1,200.42
603.07
597.35
125,259.86
216
1,200.42
600.20
600.22
124,659.64
217
1,200.42
597.33
603.09
124,056.55
218
1,200.42
594.44
605.98
123,450.57
219
1,200.42
591.53
608.89
122,841.68
220
1,200.42
588.62
611.80
122,229.88
221
1,200.42
585.68
614.74
121,615.14
222
1,200.42
582.74
617.68
120,997.46
223
1,200.42
579.78
620.64
120,376.82
224
1,200.42
576.81
623.61
119,753.21
225
1,200.42
573.82
626.60
119,126.60
226
1,200.42
570.81
629.61
118,497.00
227
1,200.42
567.80
632.62
117,864.38
228
1,200.42
564.77
635.65
117,228.72
229
1,200.42
561.72
638.70
116,590.02
230
1,200.42
558.66
641.76
115,948.26
231
1,200.42
555.59
644.83
115,303.43
232
1,200.42
552.50
647.92
114,655.51
233
1,200.42
549.39
651.03
114,004.48
234
1,200.42
546.27
654.15
113,350.33
235
1,200.42
543.14
657.28
112,693.04
236
1,200.42
539.99
660.43
112,032.61
237
1,200.42
536.82
663.60
111,369.02
238
1,200.42
533.64
666.78
110,702.24
239
1,200.42
530.45
669.97
110,032.27
240
1,200.42
527.24
673.18
109,359.08
241
1,200.42
524.01
676.41
108,682.68
242
1,200.42
520.77
679.65
108,003.03
243
1,200.42
517.51
682.91
107,320.12
244
1,200.42
514.24
686.18
106,633.94
245
1,200.42
510.95
689.47
105,944.48
246
1,200.42
507.65
692.77
105,251.71
247
1,200.42
504.33
696.09
104,555.62
248
1,200.42
501.00
699.42
103,856.20
249
1,200.42
497.64
702.78
103,153.42
250
1,200.42
494.28
706.14
102,447.28
251
1,200.42
490.89
709.53
101,737.75
252
1,200.42
487.49
712.93
101,024.82
253
1,200.42
484.08
716.34
100,308.48
254
1,200.42
480.64
719.78
99,588.71
255
1,200.42
477.20
723.22
98,865.48
256
1,200.42
473.73
726.69
98,138.79
257
1,200.42
470.25
730.17
97,408.62
258
1,200.42
466.75
733.67
96,674.95
259
1,200.42
463.23
737.19
95,937.76
260
1,200.42
459.70
740.72
95,197.05
261
1,200.42
456.15
744.27
94,452.78
262
1,200.42
452.59
747.83
93,704.95
263
1,200.42
449.00
751.42
92,953.53
264
1,200.42
445.40
755.02
92,198.51
265
1,200.42
441.78
758.64
91,439.88
266
1,200.42
438.15
762.27
90,677.60
267
1,200.42
434.50
765.92
89,911.68
268
1,200.42
430.83
769.59
89,142.09
269
1,200.42
427.14
773.28
88,368.81
270
1,200.42
423.43
776.99
87,591.82
271
1,200.42
419.71
780.71
86,811.11
272
1,200.42
415.97
784.45
86,026.66
273
1,200.42
412.21
788.21
85,238.45
274
1,200.42
408.43
791.99
84,446.47
275
1,200.42
404.64
795.78
83,650.69
276
1,200.42
400.83
799.59
82,851.09
277
1,200.42
396.99
803.43
82,047.67
278
1,200.42
393.15
807.27
81,240.39
279
1,200.42
389.28
811.14
80,429.25
280
1,200.42
385.39
815.03
79,614.22
281
1,200.42
381.48
818.94
78,795.28
282
1,200.42
377.56
822.86
77,972.43
283
1,200.42
373.62
826.80
77,145.62
284
1,200.42
369.66
830.76
76,314.86
285
1,200.42
365.68
834.74
75,480.11
286
1,200.42
361.68
838.74
74,641.37
287
1,200.42
357.66
842.76
73,798.61
288
1,200.42
353.62
846.80
72,951.81
289
1,200.42
349.56
850.86
72,100.95
290
1,200.42
345.48
854.94
71,246.01
291
1,200.42
341.39
859.03
70,386.98
292
1,200.42
337.27
863.15
69,523.83
293
1,200.42
333.14
867.28
68,656.54
294
1,200.42
328.98
871.44
67,785.10
295
1,200.42
324.80
875.62
66,909.49
296
1,200.42
320.61
879.81
66,029.67
297
1,200.42
316.39
884.03
65,145.65
298
1,200.42
312.16
888.26
64,257.38
299
1,200.42
307.90
892.52
63,364.86
300
1,200.42
303.62
896.80
62,468.07
301
1,200.42
299.33
901.09
61,566.97
302
1,200.42
295.01
905.41
60,661.56
303
1,200.42
290.67
909.75
59,751.81
304
1,200.42
286.31
914.11
58,837.70
305
1,200.42
281.93
918.49
57,919.21
306
1,200.42
277.53
922.89
56,996.32
307
1,200.42
273.11
927.31
56,069.01
308
1,200.42
268.66
931.76
55,137.25
309
1,200.42
264.20
936.22
54,201.03
310
1,200.42
259.71
940.71
53,260.32
311
1,200.42
255.21
945.21
52,315.11
312
1,200.42
250.68
949.74
51,365.37
313
1,200.42
246.13
954.29
50,411.07
314
1,200.42
241.55
958.87
49,452.21
315
1,200.42
236.96
963.46
48,488.74
316
1,200.42
232.34
968.08
47,520.67
317
1,200.42
227.70
972.72
46,547.95
318
1,200.42
223.04
977.38
45,570.57
319
1,200.42
218.36
982.06
44,588.51
320
1,200.42
213.65
986.77
43,601.74
321
1,200.42
208.93
991.49
42,610.25
322
1,200.42
204.17
996.25
41,614.00
323
1,200.42
199.40
1,001.02
40,612.98
324
1,200.42
194.60
1,005.82
39,607.17
325
1,200.42
189.78
1,010.64
38,596.53
326
1,200.42
184.94
1,015.48
37,581.05
327
1,200.42
180.08
1,020.34
36,560.71
328
1,200.42
175.19
1,025.23
35,535.48
329
1,200.42
170.27
1,030.15
34,505.33
330
1,200.42
165.34
1,035.08
33,470.25
331
1,200.42
160.38
1,040.04
32,430.21
332
1,200.42
155.39
1,045.03
31,385.18
333
1,200.42
150.39
1,050.03
30,335.15
334
1,200.42
145.36
1,055.06
29,280.08
335
1,200.42
140.30
1,060.12
28,219.96
336
1,200.42
135.22
1,065.20
27,154.77
337
1,200.42
130.12
1,070.30
26,084.46
338
1,200.42
124.99
1,075.43
25,009.03
339
1,200.42
119.83
1,080.59
23,928.45
340
1,200.42
114.66
1,085.76
22,842.68
341
1,200.42
109.45
1,090.97
21,751.72
342
1,200.42
104.23
1,096.19
20,655.52
343
1,200.42
98.97
1,101.45
19,554.08
344
1,200.42
93.70
1,106.72
18,447.35
345
1,200.42
88.39
1,112.03
17,335.33
346
1,200.42
83.07
1,117.35
16,217.97
347
1,200.42
77.71
1,122.71
15,095.26
348
1,200.42
72.33
1,128.09
13,967.18
349
1,200.42
66.93
1,133.49
12,833.68
350
1,200.42
61.49
1,138.93
11,694.76
351
1,200.42
56.04
1,144.38
10,550.37
352
1,200.42
50.55
1,149.87
9,400.51
353
1,200.42
45.04
1,155.38
8,245.13
354
1,200.42
39.51
1,160.91
7,084.22
355
1,200.42
33.95
1,166.47
5,917.75
356
1,200.42
28.36
1,172.06
4,745.68
357
1,200.42
22.74
1,177.68
3,568.00
358
1,200.42
17.10
1,183.32
2,384.68
359
1,200.42
11.43
1,188.99
1,195.68
360
1,201.41
5.73
1,195.68
0.00
Totals
432,152.19
226,450.19
205,702.00

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