Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,100.33  
 

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
1,100.33
844.68
255.66
207,664.35
2
1,100.33
843.64
256.69
207,407.65
3
1,100.33
842.59
257.74
207,149.91
4
1,100.33
841.55
258.78
206,891.13
5
1,100.33
840.50
259.83
206,631.30
6
1,100.33
839.44
260.89
206,370.41
7
1,100.33
838.38
261.95
206,108.46
8
1,100.33
837.32
263.01
205,845.44
9
1,100.33
836.25
264.08
205,581.36
10
1,100.33
835.17
265.16
205,316.20
11
1,100.33
834.10
266.23
205,049.97
12
1,100.33
833.02
267.31
204,782.66
13
1,100.33
831.93
268.40
204,514.26
14
1,100.33
830.84
269.49
204,244.76
15
1,100.33
829.74
270.59
203,974.18
16
1,100.33
828.65
271.68
203,702.49
17
1,100.33
827.54
272.79
203,429.71
18
1,100.33
826.43
273.90
203,155.81
19
1,100.33
825.32
275.01
202,880.80
20
1,100.33
824.20
276.13
202,604.67
21
1,100.33
823.08
277.25
202,327.42
22
1,100.33
821.96
278.37
202,049.05
23
1,100.33
820.82
279.51
201,769.54
24
1,100.33
819.69
280.64
201,488.90
25
1,100.33
818.55
281.78
201,207.12
26
1,100.33
817.40
282.93
200,924.19
27
1,100.33
816.25
284.08
200,640.12
28
1,100.33
815.10
285.23
200,354.89
29
1,100.33
813.94
286.39
200,068.50
30
1,100.33
812.78
287.55
199,780.95
31
1,100.33
811.61
288.72
199,492.23
32
1,100.33
810.44
289.89
199,202.34
33
1,100.33
809.26
291.07
198,911.27
34
1,100.33
808.08
292.25
198,619.01
35
1,100.33
806.89
293.44
198,325.57
36
1,100.33
805.70
294.63
198,030.94
37
1,100.33
804.50
295.83
197,735.11
38
1,100.33
803.30
297.03
197,438.08
39
1,100.33
802.09
298.24
197,139.84
40
1,100.33
800.88
299.45
196,840.39
41
1,100.33
799.66
300.67
196,539.73
42
1,100.33
798.44
301.89
196,237.84
43
1,100.33
797.22
303.11
195,934.73
44
1,100.33
795.98
304.35
195,630.38
45
1,100.33
794.75
305.58
195,324.80
46
1,100.33
793.51
306.82
195,017.98
47
1,100.33
792.26
308.07
194,709.91
48
1,100.33
791.01
309.32
194,400.59
49
1,100.33
789.75
310.58
194,090.01
50
1,100.33
788.49
311.84
193,778.17
51
1,100.33
787.22
313.11
193,465.06
52
1,100.33
785.95
314.38
193,150.68
53
1,100.33
784.67
315.66
192,835.03
54
1,100.33
783.39
316.94
192,518.09
55
1,100.33
782.10
318.23
192,199.87
56
1,100.33
780.81
319.52
191,880.35
57
1,100.33
779.51
320.82
191,559.53
58
1,100.33
778.21
322.12
191,237.41
59
1,100.33
776.90
323.43
190,913.98
60
1,100.33
775.59
324.74
190,589.24
61
1,100.33
774.27
326.06
190,263.18
62
1,100.33
772.94
327.39
189,935.80
63
1,100.33
771.61
328.72
189,607.08
64
1,100.33
770.28
330.05
189,277.03
65
1,100.33
768.94
331.39
188,945.64
66
1,100.33
767.59
332.74
188,612.90
67
1,100.33
766.24
334.09
188,278.81
68
1,100.33
764.88
335.45
187,943.36
69
1,100.33
763.52
336.81
187,606.55
70
1,100.33
762.15
338.18
187,268.37
71
1,100.33
760.78
339.55
186,928.82
72
1,100.33
759.40
340.93
186,587.89
73
1,100.33
758.01
342.32
186,245.57
74
1,100.33
756.62
343.71
185,901.86
75
1,100.33
755.23
345.10
185,556.76
76
1,100.33
753.82
346.51
185,210.25
77
1,100.33
752.42
347.91
184,862.34
78
1,100.33
751.00
349.33
184,513.01
79
1,100.33
749.58
350.75
184,162.27
80
1,100.33
748.16
352.17
183,810.10
81
1,100.33
746.73
353.60
183,456.50
82
1,100.33
745.29
355.04
183,101.46
83
1,100.33
743.85
356.48
182,744.98
84
1,100.33
742.40
357.93
182,387.05
85
1,100.33
740.95
359.38
182,027.67
86
1,100.33
739.49
360.84
181,666.82
87
1,100.33
738.02
362.31
181,304.52
88
1,100.33
736.55
363.78
180,940.74
89
1,100.33
735.07
365.26
180,575.48
90
1,100.33
733.59
366.74
180,208.74
91
1,100.33
732.10
368.23
179,840.50
92
1,100.33
730.60
369.73
179,470.78
93
1,100.33
729.10
371.23
179,099.55
94
1,100.33
727.59
372.74
178,726.81
95
1,100.33
726.08
374.25
178,352.55
96
1,100.33
724.56
375.77
177,976.78
97
1,100.33
723.03
377.30
177,599.48
98
1,100.33
721.50
378.83
177,220.65
99
1,100.33
719.96
380.37
176,840.28
100
1,100.33
718.41
381.92
176,458.36
101
1,100.33
716.86
383.47
176,074.90
102
1,100.33
715.30
385.03
175,689.87
103
1,100.33
713.74
386.59
175,303.28
104
1,100.33
712.17
388.16
174,915.12
105
1,100.33
710.59
389.74
174,525.38
106
1,100.33
709.01
391.32
174,134.06
107
1,100.33
707.42
392.91
173,741.15
108
1,100.33
705.82
394.51
173,346.64
109
1,100.33
704.22
396.11
172,950.54
110
1,100.33
702.61
397.72
172,552.82
111
1,100.33
701.00
399.33
172,153.48
112
1,100.33
699.37
400.96
171,752.53
113
1,100.33
697.74
402.59
171,349.94
114
1,100.33
696.11
404.22
170,945.72
115
1,100.33
694.47
405.86
170,539.86
116
1,100.33
692.82
407.51
170,132.34
117
1,100.33
691.16
409.17
169,723.18
118
1,100.33
689.50
410.83
169,312.35
119
1,100.33
687.83
412.50
168,899.85
120
1,100.33
686.16
414.17
168,485.68
121
1,100.33
684.47
415.86
168,069.82
122
1,100.33
682.78
417.55
167,652.27
123
1,100.33
681.09
419.24
167,233.03
124
1,100.33
679.38
420.95
166,812.08
125
1,100.33
677.67
422.66
166,389.43
126
1,100.33
675.96
424.37
165,965.05
127
1,100.33
674.23
426.10
165,538.96
128
1,100.33
672.50
427.83
165,111.13
129
1,100.33
670.76
429.57
164,681.56
130
1,100.33
669.02
431.31
164,250.25
131
1,100.33
667.27
433.06
163,817.19
132
1,100.33
665.51
434.82
163,382.37
133
1,100.33
663.74
436.59
162,945.78
134
1,100.33
661.97
438.36
162,507.41
135
1,100.33
660.19
440.14
162,067.27
136
1,100.33
658.40
441.93
161,625.34
137
1,100.33
656.60
443.73
161,181.61
138
1,100.33
654.80
445.53
160,736.08
139
1,100.33
652.99
447.34
160,288.74
140
1,100.33
651.17
449.16
159,839.59
141
1,100.33
649.35
450.98
159,388.60
142
1,100.33
647.52
452.81
158,935.79
143
1,100.33
645.68
454.65
158,481.14
144
1,100.33
643.83
456.50
158,024.64
145
1,100.33
641.98
458.35
157,566.28
146
1,100.33
640.11
460.22
157,106.06
147
1,100.33
638.24
462.09
156,643.98
148
1,100.33
636.37
463.96
156,180.01
149
1,100.33
634.48
465.85
155,714.17
150
1,100.33
632.59
467.74
155,246.42
151
1,100.33
630.69
469.64
154,776.78
152
1,100.33
628.78
471.55
154,305.23
153
1,100.33
626.87
473.46
153,831.77
154
1,100.33
624.94
475.39
153,356.38
155
1,100.33
623.01
477.32
152,879.06
156
1,100.33
621.07
479.26
152,399.80
157
1,100.33
619.12
481.21
151,918.60
158
1,100.33
617.17
483.16
151,435.43
159
1,100.33
615.21
485.12
150,950.31
160
1,100.33
613.24
487.09
150,463.22
161
1,100.33
611.26
489.07
149,974.14
162
1,100.33
609.27
491.06
149,483.08
163
1,100.33
607.28
493.05
148,990.03
164
1,100.33
605.27
495.06
148,494.97
165
1,100.33
603.26
497.07
147,997.90
166
1,100.33
601.24
499.09
147,498.81
167
1,100.33
599.21
501.12
146,997.70
168
1,100.33
597.18
503.15
146,494.55
169
1,100.33
595.13
505.20
145,989.35
170
1,100.33
593.08
507.25
145,482.10
171
1,100.33
591.02
509.31
144,972.79
172
1,100.33
588.95
511.38
144,461.41
173
1,100.33
586.87
513.46
143,947.96
174
1,100.33
584.79
515.54
143,432.42
175
1,100.33
582.69
517.64
142,914.78
176
1,100.33
580.59
519.74
142,395.04
177
1,100.33
578.48
521.85
141,873.19
178
1,100.33
576.36
523.97
141,349.22
179
1,100.33
574.23
526.10
140,823.12
180
1,100.33
572.09
528.24
140,294.89
181
1,100.33
569.95
530.38
139,764.51
182
1,100.33
567.79
532.54
139,231.97
183
1,100.33
565.63
534.70
138,697.27
184
1,100.33
563.46
536.87
138,160.40
185
1,100.33
561.28
539.05
137,621.34
186
1,100.33
559.09
541.24
137,080.10
187
1,100.33
556.89
543.44
136,536.66
188
1,100.33
554.68
545.65
135,991.01
189
1,100.33
552.46
547.87
135,443.14
190
1,100.33
550.24
550.09
134,893.05
191
1,100.33
548.00
552.33
134,340.72
192
1,100.33
545.76
554.57
133,786.15
193
1,100.33
543.51
556.82
133,229.33
194
1,100.33
541.24
559.09
132,670.24
195
1,100.33
538.97
561.36
132,108.88
196
1,100.33
536.69
563.64
131,545.25
197
1,100.33
534.40
565.93
130,979.32
198
1,100.33
532.10
568.23
130,411.09
199
1,100.33
529.80
570.53
129,840.56
200
1,100.33
527.48
572.85
129,267.71
201
1,100.33
525.15
575.18
128,692.53
202
1,100.33
522.81
577.52
128,115.01
203
1,100.33
520.47
579.86
127,535.15
204
1,100.33
518.11
582.22
126,952.93
205
1,100.33
515.75
584.58
126,368.34
206
1,100.33
513.37
586.96
125,781.38
207
1,100.33
510.99
589.34
125,192.04
208
1,100.33
508.59
591.74
124,600.30
209
1,100.33
506.19
594.14
124,006.16
210
1,100.33
503.78
596.55
123,409.61
211
1,100.33
501.35
598.98
122,810.63
212
1,100.33
498.92
601.41
122,209.22
213
1,100.33
496.47
603.86
121,605.36
214
1,100.33
494.02
606.31
120,999.05
215
1,100.33
491.56
608.77
120,390.28
216
1,100.33
489.09
611.24
119,779.04
217
1,100.33
486.60
613.73
119,165.31
218
1,100.33
484.11
616.22
118,549.09
219
1,100.33
481.61
618.72
117,930.37
220
1,100.33
479.09
621.24
117,309.13
221
1,100.33
476.57
623.76
116,685.37
222
1,100.33
474.03
626.30
116,059.07
223
1,100.33
471.49
628.84
115,430.23
224
1,100.33
468.94
631.39
114,798.84
225
1,100.33
466.37
633.96
114,164.88
226
1,100.33
463.79
636.54
113,528.34
227
1,100.33
461.21
639.12
112,889.22
228
1,100.33
458.61
641.72
112,247.50
229
1,100.33
456.01
644.32
111,603.18
230
1,100.33
453.39
646.94
110,956.24
231
1,100.33
450.76
649.57
110,306.67
232
1,100.33
448.12
652.21
109,654.46
233
1,100.33
445.47
654.86
108,999.60
234
1,100.33
442.81
657.52
108,342.08
235
1,100.33
440.14
660.19
107,681.89
236
1,100.33
437.46
662.87
107,019.02
237
1,100.33
434.76
665.57
106,353.45
238
1,100.33
432.06
668.27
105,685.18
239
1,100.33
429.35
670.98
105,014.20
240
1,100.33
426.62
673.71
104,340.49
241
1,100.33
423.88
676.45
103,664.04
242
1,100.33
421.14
679.19
102,984.85
243
1,100.33
418.38
681.95
102,302.89
244
1,100.33
415.61
684.72
101,618.17
245
1,100.33
412.82
687.51
100,930.66
246
1,100.33
410.03
690.30
100,240.36
247
1,100.33
407.23
693.10
99,547.26
248
1,100.33
404.41
695.92
98,851.34
249
1,100.33
401.58
698.75
98,152.59
250
1,100.33
398.74
701.59
97,451.01
251
1,100.33
395.89
704.44
96,746.57
252
1,100.33
393.03
707.30
96,039.28
253
1,100.33
390.16
710.17
95,329.11
254
1,100.33
387.27
713.06
94,616.05
255
1,100.33
384.38
715.95
93,900.10
256
1,100.33
381.47
718.86
93,181.24
257
1,100.33
378.55
721.78
92,459.46
258
1,100.33
375.62
724.71
91,734.74
259
1,100.33
372.67
727.66
91,007.08
260
1,100.33
369.72
730.61
90,276.47
261
1,100.33
366.75
733.58
89,542.89
262
1,100.33
363.77
736.56
88,806.33
263
1,100.33
360.78
739.55
88,066.77
264
1,100.33
357.77
742.56
87,324.21
265
1,100.33
354.75
745.58
86,578.64
266
1,100.33
351.73
748.60
85,830.03
267
1,100.33
348.68
751.65
85,078.39
268
1,100.33
345.63
754.70
84,323.69
269
1,100.33
342.56
757.77
83,565.92
270
1,100.33
339.49
760.84
82,805.08
271
1,100.33
336.40
763.93
82,041.15
272
1,100.33
333.29
767.04
81,274.11
273
1,100.33
330.18
770.15
80,503.95
274
1,100.33
327.05
773.28
79,730.67
275
1,100.33
323.91
776.42
78,954.25
276
1,100.33
320.75
779.58
78,174.67
277
1,100.33
317.58
782.75
77,391.92
278
1,100.33
314.40
785.93
76,606.00
279
1,100.33
311.21
789.12
75,816.88
280
1,100.33
308.01
792.32
75,024.56
281
1,100.33
304.79
795.54
74,229.01
282
1,100.33
301.56
798.77
73,430.24
283
1,100.33
298.31
802.02
72,628.22
284
1,100.33
295.05
805.28
71,822.94
285
1,100.33
291.78
808.55
71,014.39
286
1,100.33
288.50
811.83
70,202.56
287
1,100.33
285.20
815.13
69,387.43
288
1,100.33
281.89
818.44
68,568.98
289
1,100.33
278.56
821.77
67,747.21
290
1,100.33
275.22
825.11
66,922.11
291
1,100.33
271.87
828.46
66,093.65
292
1,100.33
268.51
831.82
65,261.82
293
1,100.33
265.13
835.20
64,426.62
294
1,100.33
261.73
838.60
63,588.02
295
1,100.33
258.33
842.00
62,746.02
296
1,100.33
254.91
845.42
61,900.60
297
1,100.33
251.47
848.86
61,051.74
298
1,100.33
248.02
852.31
60,199.43
299
1,100.33
244.56
855.77
59,343.66
300
1,100.33
241.08
859.25
58,484.41
301
1,100.33
237.59
862.74
57,621.68
302
1,100.33
234.09
866.24
56,755.43
303
1,100.33
230.57
869.76
55,885.67
304
1,100.33
227.04
873.29
55,012.38
305
1,100.33
223.49
876.84
54,135.54
306
1,100.33
219.93
880.40
53,255.13
307
1,100.33
216.35
883.98
52,371.15
308
1,100.33
212.76
887.57
51,483.58
309
1,100.33
209.15
891.18
50,592.40
310
1,100.33
205.53
894.80
49,697.60
311
1,100.33
201.90
898.43
48,799.17
312
1,100.33
198.25
902.08
47,897.09
313
1,100.33
194.58
905.75
46,991.34
314
1,100.33
190.90
909.43
46,081.91
315
1,100.33
187.21
913.12
45,168.79
316
1,100.33
183.50
916.83
44,251.96
317
1,100.33
179.77
920.56
43,331.40
318
1,100.33
176.03
924.30
42,407.10
319
1,100.33
172.28
928.05
41,479.05
320
1,100.33
168.51
931.82
40,547.23
321
1,100.33
164.72
935.61
39,611.62
322
1,100.33
160.92
939.41
38,672.22
323
1,100.33
157.11
943.22
37,728.99
324
1,100.33
153.27
947.06
36,781.94
325
1,100.33
149.43
950.90
35,831.03
326
1,100.33
145.56
954.77
34,876.27
327
1,100.33
141.68
958.65
33,917.62
328
1,100.33
137.79
962.54
32,955.08
329
1,100.33
133.88
966.45
31,988.63
330
1,100.33
129.95
970.38
31,018.25
331
1,100.33
126.01
974.32
30,043.94
332
1,100.33
122.05
978.28
29,065.66
333
1,100.33
118.08
982.25
28,083.41
334
1,100.33
114.09
986.24
27,097.17
335
1,100.33
110.08
990.25
26,106.92
336
1,100.33
106.06
994.27
25,112.65
337
1,100.33
102.02
998.31
24,114.34
338
1,100.33
97.96
1,002.37
23,111.97
339
1,100.33
93.89
1,006.44
22,105.54
340
1,100.33
89.80
1,010.53
21,095.01
341
1,100.33
85.70
1,014.63
20,080.38
342
1,100.33
81.58
1,018.75
19,061.63
343
1,100.33
77.44
1,022.89
18,038.73
344
1,100.33
73.28
1,027.05
17,011.69
345
1,100.33
69.11
1,031.22
15,980.47
346
1,100.33
64.92
1,035.41
14,945.06
347
1,100.33
60.71
1,039.62
13,905.44
348
1,100.33
56.49
1,043.84
12,861.60
349
1,100.33
52.25
1,048.08
11,813.52
350
1,100.33
47.99
1,052.34
10,761.18
351
1,100.33
43.72
1,056.61
9,704.57
352
1,100.33
39.42
1,060.91
8,643.67
353
1,100.33
35.11
1,065.22
7,578.45
354
1,100.33
30.79
1,069.54
6,508.91
355
1,100.33
26.44
1,073.89
5,435.02
356
1,100.33
22.08
1,078.25
4,356.77
357
1,100.33
17.70
1,082.63
3,274.14
358
1,100.33
13.30
1,087.03
2,187.11
359
1,100.33
8.89
1,091.44
1,095.67
360
1,100.12
4.45
1,095.67
0.00
Totals
396,118.59
188,198.59
207,920.00

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