Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,048.00  
 

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
1,048.00
765.26
282.74
209,617.26
2
1,048.00
764.23
283.77
209,333.49
3
1,048.00
763.20
284.80
209,048.69
4
1,048.00
762.16
285.84
208,762.84
5
1,048.00
761.11
286.89
208,475.96
6
1,048.00
760.07
287.93
208,188.02
7
1,048.00
759.02
288.98
207,899.04
8
1,048.00
757.97
290.03
207,609.01
9
1,048.00
756.91
291.09
207,317.92
10
1,048.00
755.85
292.15
207,025.76
11
1,048.00
754.78
293.22
206,732.54
12
1,048.00
753.71
294.29
206,438.26
13
1,048.00
752.64
295.36
206,142.90
14
1,048.00
751.56
296.44
205,846.46
15
1,048.00
750.48
297.52
205,548.94
16
1,048.00
749.40
298.60
205,250.34
17
1,048.00
748.31
299.69
204,950.65
18
1,048.00
747.22
300.78
204,649.86
19
1,048.00
746.12
301.88
204,347.98
20
1,048.00
745.02
302.98
204,045.00
21
1,048.00
743.91
304.09
203,740.91
22
1,048.00
742.81
305.19
203,435.72
23
1,048.00
741.69
306.31
203,129.41
24
1,048.00
740.58
307.42
202,821.99
25
1,048.00
739.46
308.54
202,513.44
26
1,048.00
738.33
309.67
202,203.77
27
1,048.00
737.20
310.80
201,892.98
28
1,048.00
736.07
311.93
201,581.04
29
1,048.00
734.93
313.07
201,267.97
30
1,048.00
733.79
314.21
200,953.76
31
1,048.00
732.64
315.36
200,638.41
32
1,048.00
731.49
316.51
200,321.90
33
1,048.00
730.34
317.66
200,004.24
34
1,048.00
729.18
318.82
199,685.42
35
1,048.00
728.02
319.98
199,365.44
36
1,048.00
726.85
321.15
199,044.30
37
1,048.00
725.68
322.32
198,721.98
38
1,048.00
724.51
323.49
198,398.49
39
1,048.00
723.33
324.67
198,073.82
40
1,048.00
722.14
325.86
197,747.96
41
1,048.00
720.96
327.04
197,420.92
42
1,048.00
719.76
328.24
197,092.68
43
1,048.00
718.57
329.43
196,763.25
44
1,048.00
717.37
330.63
196,432.61
45
1,048.00
716.16
331.84
196,100.77
46
1,048.00
714.95
333.05
195,767.72
47
1,048.00
713.74
334.26
195,433.46
48
1,048.00
712.52
335.48
195,097.98
49
1,048.00
711.29
336.71
194,761.27
50
1,048.00
710.07
337.93
194,423.34
51
1,048.00
708.84
339.16
194,084.17
52
1,048.00
707.60
340.40
193,743.77
53
1,048.00
706.36
341.64
193,402.13
54
1,048.00
705.11
342.89
193,059.24
55
1,048.00
703.86
344.14
192,715.10
56
1,048.00
702.61
345.39
192,369.71
57
1,048.00
701.35
346.65
192,023.06
58
1,048.00
700.08
347.92
191,675.14
59
1,048.00
698.82
349.18
191,325.96
60
1,048.00
697.54
350.46
190,975.50
61
1,048.00
696.26
351.74
190,623.77
62
1,048.00
694.98
353.02
190,270.75
63
1,048.00
693.70
354.30
189,916.44
64
1,048.00
692.40
355.60
189,560.85
65
1,048.00
691.11
356.89
189,203.96
66
1,048.00
689.81
358.19
188,845.76
67
1,048.00
688.50
359.50
188,486.26
68
1,048.00
687.19
360.81
188,125.45
69
1,048.00
685.87
362.13
187,763.33
70
1,048.00
684.55
363.45
187,399.88
71
1,048.00
683.23
364.77
187,035.11
72
1,048.00
681.90
366.10
186,669.01
73
1,048.00
680.56
367.44
186,301.57
74
1,048.00
679.22
368.78
185,932.80
75
1,048.00
677.88
370.12
185,562.68
76
1,048.00
676.53
371.47
185,191.21
77
1,048.00
675.18
372.82
184,818.38
78
1,048.00
673.82
374.18
184,444.20
79
1,048.00
672.45
375.55
184,068.65
80
1,048.00
671.08
376.92
183,691.74
81
1,048.00
669.71
378.29
183,313.44
82
1,048.00
668.33
379.67
182,933.78
83
1,048.00
666.95
381.05
182,552.72
84
1,048.00
665.56
382.44
182,170.28
85
1,048.00
664.16
383.84
181,786.44
86
1,048.00
662.76
385.24
181,401.20
87
1,048.00
661.36
386.64
181,014.56
88
1,048.00
659.95
388.05
180,626.51
89
1,048.00
658.53
389.47
180,237.05
90
1,048.00
657.11
390.89
179,846.16
91
1,048.00
655.69
392.31
179,453.85
92
1,048.00
654.26
393.74
179,060.11
93
1,048.00
652.82
395.18
178,664.93
94
1,048.00
651.38
396.62
178,268.31
95
1,048.00
649.94
398.06
177,870.25
96
1,048.00
648.49
399.51
177,470.74
97
1,048.00
647.03
400.97
177,069.76
98
1,048.00
645.57
402.43
176,667.33
99
1,048.00
644.10
403.90
176,263.43
100
1,048.00
642.63
405.37
175,858.06
101
1,048.00
641.15
406.85
175,451.21
102
1,048.00
639.67
408.33
175,042.87
103
1,048.00
638.18
409.82
174,633.05
104
1,048.00
636.68
411.32
174,221.73
105
1,048.00
635.18
412.82
173,808.92
106
1,048.00
633.68
414.32
173,394.59
107
1,048.00
632.17
415.83
172,978.76
108
1,048.00
630.65
417.35
172,561.41
109
1,048.00
629.13
418.87
172,142.54
110
1,048.00
627.60
420.40
171,722.15
111
1,048.00
626.07
421.93
171,300.22
112
1,048.00
624.53
423.47
170,876.75
113
1,048.00
622.99
425.01
170,451.74
114
1,048.00
621.44
426.56
170,025.18
115
1,048.00
619.88
428.12
169,597.06
116
1,048.00
618.32
429.68
169,167.38
117
1,048.00
616.76
431.24
168,736.14
118
1,048.00
615.18
432.82
168,303.32
119
1,048.00
613.61
434.39
167,868.93
120
1,048.00
612.02
435.98
167,432.95
121
1,048.00
610.43
437.57
166,995.38
122
1,048.00
608.84
439.16
166,556.22
123
1,048.00
607.24
440.76
166,115.46
124
1,048.00
605.63
442.37
165,673.09
125
1,048.00
604.02
443.98
165,229.10
126
1,048.00
602.40
445.60
164,783.50
127
1,048.00
600.77
447.23
164,336.27
128
1,048.00
599.14
448.86
163,887.42
129
1,048.00
597.51
450.49
163,436.92
130
1,048.00
595.86
452.14
162,984.79
131
1,048.00
594.22
453.78
162,531.00
132
1,048.00
592.56
455.44
162,075.56
133
1,048.00
590.90
457.10
161,618.46
134
1,048.00
589.23
458.77
161,159.70
135
1,048.00
587.56
460.44
160,699.26
136
1,048.00
585.88
462.12
160,237.14
137
1,048.00
584.20
463.80
159,773.34
138
1,048.00
582.51
465.49
159,307.85
139
1,048.00
580.81
467.19
158,840.66
140
1,048.00
579.11
468.89
158,371.76
141
1,048.00
577.40
470.60
157,901.16
142
1,048.00
575.68
472.32
157,428.84
143
1,048.00
573.96
474.04
156,954.80
144
1,048.00
572.23
475.77
156,479.03
145
1,048.00
570.50
477.50
156,001.53
146
1,048.00
568.76
479.24
155,522.28
147
1,048.00
567.01
480.99
155,041.29
148
1,048.00
565.25
482.75
154,558.55
149
1,048.00
563.49
484.51
154,074.04
150
1,048.00
561.73
486.27
153,587.77
151
1,048.00
559.96
488.04
153,099.72
152
1,048.00
558.18
489.82
152,609.90
153
1,048.00
556.39
491.61
152,118.29
154
1,048.00
554.60
493.40
151,624.89
155
1,048.00
552.80
495.20
151,129.69
156
1,048.00
550.99
497.01
150,632.68
157
1,048.00
549.18
498.82
150,133.86
158
1,048.00
547.36
500.64
149,633.23
159
1,048.00
545.54
502.46
149,130.76
160
1,048.00
543.71
504.29
148,626.47
161
1,048.00
541.87
506.13
148,120.34
162
1,048.00
540.02
507.98
147,612.36
163
1,048.00
538.17
509.83
147,102.53
164
1,048.00
536.31
511.69
146,590.84
165
1,048.00
534.45
513.55
146,077.29
166
1,048.00
532.57
515.43
145,561.86
167
1,048.00
530.69
517.31
145,044.55
168
1,048.00
528.81
519.19
144,525.36
169
1,048.00
526.92
521.08
144,004.28
170
1,048.00
525.02
522.98
143,481.29
171
1,048.00
523.11
524.89
142,956.40
172
1,048.00
521.20
526.80
142,429.60
173
1,048.00
519.27
528.73
141,900.87
174
1,048.00
517.35
530.65
141,370.22
175
1,048.00
515.41
532.59
140,837.63
176
1,048.00
513.47
534.53
140,303.10
177
1,048.00
511.52
536.48
139,766.62
178
1,048.00
509.57
538.43
139,228.19
179
1,048.00
507.60
540.40
138,687.79
180
1,048.00
505.63
542.37
138,145.42
181
1,048.00
503.66
544.34
137,601.08
182
1,048.00
501.67
546.33
137,054.75
183
1,048.00
499.68
548.32
136,506.43
184
1,048.00
497.68
550.32
135,956.11
185
1,048.00
495.67
552.33
135,403.78
186
1,048.00
493.66
554.34
134,849.44
187
1,048.00
491.64
556.36
134,293.08
188
1,048.00
489.61
558.39
133,734.69
189
1,048.00
487.57
560.43
133,174.26
190
1,048.00
485.53
562.47
132,611.80
191
1,048.00
483.48
564.52
132,047.28
192
1,048.00
481.42
566.58
131,480.70
193
1,048.00
479.36
568.64
130,912.06
194
1,048.00
477.28
570.72
130,341.34
195
1,048.00
475.20
572.80
129,768.54
196
1,048.00
473.11
574.89
129,193.66
197
1,048.00
471.02
576.98
128,616.67
198
1,048.00
468.91
579.09
128,037.59
199
1,048.00
466.80
581.20
127,456.39
200
1,048.00
464.68
583.32
126,873.08
201
1,048.00
462.56
585.44
126,287.64
202
1,048.00
460.42
587.58
125,700.06
203
1,048.00
458.28
589.72
125,110.34
204
1,048.00
456.13
591.87
124,518.47
205
1,048.00
453.97
594.03
123,924.45
206
1,048.00
451.81
596.19
123,328.25
207
1,048.00
449.63
598.37
122,729.89
208
1,048.00
447.45
600.55
122,129.34
209
1,048.00
445.26
602.74
121,526.60
210
1,048.00
443.07
604.93
120,921.67
211
1,048.00
440.86
607.14
120,314.53
212
1,048.00
438.65
609.35
119,705.18
213
1,048.00
436.43
611.57
119,093.60
214
1,048.00
434.20
613.80
118,479.80
215
1,048.00
431.96
616.04
117,863.76
216
1,048.00
429.71
618.29
117,245.47
217
1,048.00
427.46
620.54
116,624.92
218
1,048.00
425.20
622.80
116,002.12
219
1,048.00
422.92
625.08
115,377.04
220
1,048.00
420.65
627.35
114,749.69
221
1,048.00
418.36
629.64
114,120.05
222
1,048.00
416.06
631.94
113,488.11
223
1,048.00
413.76
634.24
112,853.87
224
1,048.00
411.45
636.55
112,217.32
225
1,048.00
409.13
638.87
111,578.44
226
1,048.00
406.80
641.20
110,937.24
227
1,048.00
404.46
643.54
110,293.70
228
1,048.00
402.11
645.89
109,647.81
229
1,048.00
399.76
648.24
108,999.57
230
1,048.00
397.39
650.61
108,348.96
231
1,048.00
395.02
652.98
107,695.98
232
1,048.00
392.64
655.36
107,040.62
233
1,048.00
390.25
657.75
106,382.88
234
1,048.00
387.85
660.15
105,722.73
235
1,048.00
385.45
662.55
105,060.18
236
1,048.00
383.03
664.97
104,395.21
237
1,048.00
380.61
667.39
103,727.82
238
1,048.00
378.17
669.83
103,057.99
239
1,048.00
375.73
672.27
102,385.72
240
1,048.00
373.28
674.72
101,711.01
241
1,048.00
370.82
677.18
101,033.83
242
1,048.00
368.35
679.65
100,354.18
243
1,048.00
365.87
682.13
99,672.05
244
1,048.00
363.39
684.61
98,987.44
245
1,048.00
360.89
687.11
98,300.33
246
1,048.00
358.39
689.61
97,610.72
247
1,048.00
355.87
692.13
96,918.59
248
1,048.00
353.35
694.65
96,223.94
249
1,048.00
350.82
697.18
95,526.76
250
1,048.00
348.27
699.73
94,827.03
251
1,048.00
345.72
702.28
94,124.76
252
1,048.00
343.16
704.84
93,419.92
253
1,048.00
340.59
707.41
92,712.51
254
1,048.00
338.01
709.99
92,002.53
255
1,048.00
335.43
712.57
91,289.95
256
1,048.00
332.83
715.17
90,574.78
257
1,048.00
330.22
717.78
89,857.00
258
1,048.00
327.60
720.40
89,136.60
259
1,048.00
324.98
723.02
88,413.58
260
1,048.00
322.34
725.66
87,687.92
261
1,048.00
319.70
728.30
86,959.62
262
1,048.00
317.04
730.96
86,228.66
263
1,048.00
314.38
733.62
85,495.03
264
1,048.00
311.70
736.30
84,758.74
265
1,048.00
309.02
738.98
84,019.75
266
1,048.00
306.32
741.68
83,278.07
267
1,048.00
303.62
744.38
82,533.69
268
1,048.00
300.90
747.10
81,786.60
269
1,048.00
298.18
749.82
81,036.78
270
1,048.00
295.45
752.55
80,284.22
271
1,048.00
292.70
755.30
79,528.93
272
1,048.00
289.95
758.05
78,770.87
273
1,048.00
287.19
760.81
78,010.06
274
1,048.00
284.41
763.59
77,246.47
275
1,048.00
281.63
766.37
76,480.10
276
1,048.00
278.83
769.17
75,710.93
277
1,048.00
276.03
771.97
74,938.96
278
1,048.00
273.21
774.79
74,164.18
279
1,048.00
270.39
777.61
73,386.57
280
1,048.00
267.56
780.44
72,606.12
281
1,048.00
264.71
783.29
71,822.83
282
1,048.00
261.85
786.15
71,036.69
283
1,048.00
258.99
789.01
70,247.67
284
1,048.00
256.11
791.89
69,455.79
285
1,048.00
253.22
794.78
68,661.01
286
1,048.00
250.33
797.67
67,863.34
287
1,048.00
247.42
800.58
67,062.76
288
1,048.00
244.50
803.50
66,259.25
289
1,048.00
241.57
806.43
65,452.83
290
1,048.00
238.63
809.37
64,643.46
291
1,048.00
235.68
812.32
63,831.13
292
1,048.00
232.72
815.28
63,015.85
293
1,048.00
229.75
818.25
62,197.60
294
1,048.00
226.76
821.24
61,376.36
295
1,048.00
223.77
824.23
60,552.13
296
1,048.00
220.76
827.24
59,724.89
297
1,048.00
217.75
830.25
58,894.64
298
1,048.00
214.72
833.28
58,061.36
299
1,048.00
211.68
836.32
57,225.04
300
1,048.00
208.63
839.37
56,385.67
301
1,048.00
205.57
842.43
55,543.25
302
1,048.00
202.50
845.50
54,697.75
303
1,048.00
199.42
848.58
53,849.17
304
1,048.00
196.33
851.67
52,997.49
305
1,048.00
193.22
854.78
52,142.71
306
1,048.00
190.10
857.90
51,284.81
307
1,048.00
186.98
861.02
50,423.79
308
1,048.00
183.84
864.16
49,559.63
309
1,048.00
180.69
867.31
48,692.31
310
1,048.00
177.52
870.48
47,821.84
311
1,048.00
174.35
873.65
46,948.19
312
1,048.00
171.17
876.83
46,071.35
313
1,048.00
167.97
880.03
45,191.32
314
1,048.00
164.76
883.24
44,308.08
315
1,048.00
161.54
886.46
43,421.62
316
1,048.00
158.31
889.69
42,531.93
317
1,048.00
155.06
892.94
41,638.99
318
1,048.00
151.81
896.19
40,742.80
319
1,048.00
148.54
899.46
39,843.34
320
1,048.00
145.26
902.74
38,940.61
321
1,048.00
141.97
906.03
38,034.58
322
1,048.00
138.67
909.33
37,125.24
323
1,048.00
135.35
912.65
36,212.60
324
1,048.00
132.03
915.97
35,296.62
325
1,048.00
128.69
919.31
34,377.31
326
1,048.00
125.33
922.67
33,454.64
327
1,048.00
121.97
926.03
32,528.61
328
1,048.00
118.59
929.41
31,599.21
329
1,048.00
115.21
932.79
30,666.41
330
1,048.00
111.80
936.20
29,730.22
331
1,048.00
108.39
939.61
28,790.61
332
1,048.00
104.97
943.03
27,847.57
333
1,048.00
101.53
946.47
26,901.10
334
1,048.00
98.08
949.92
25,951.18
335
1,048.00
94.61
953.39
24,997.79
336
1,048.00
91.14
956.86
24,040.93
337
1,048.00
87.65
960.35
23,080.58
338
1,048.00
84.15
963.85
22,116.73
339
1,048.00
80.63
967.37
21,149.36
340
1,048.00
77.11
970.89
20,178.47
341
1,048.00
73.57
974.43
19,204.03
342
1,048.00
70.01
977.99
18,226.05
343
1,048.00
66.45
981.55
17,244.50
344
1,048.00
62.87
985.13
16,259.37
345
1,048.00
59.28
988.72
15,270.65
346
1,048.00
55.67
992.33
14,278.32
347
1,048.00
52.06
995.94
13,282.38
348
1,048.00
48.43
999.57
12,282.80
349
1,048.00
44.78
1,003.22
11,279.58
350
1,048.00
41.12
1,006.88
10,272.71
351
1,048.00
37.45
1,010.55
9,262.16
352
1,048.00
33.77
1,014.23
8,247.93
353
1,048.00
30.07
1,017.93
7,230.00
354
1,048.00
26.36
1,021.64
6,208.36
355
1,048.00
22.63
1,025.37
5,182.99
356
1,048.00
18.90
1,029.10
4,153.89
357
1,048.00
15.14
1,032.86
3,121.03
358
1,048.00
11.38
1,036.62
2,084.41
359
1,048.00
7.60
1,040.40
1,044.01
360
1,047.82
3.81
1,044.01
0.00
Totals
377,279.82
167,379.82
209,900.00

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