Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,231.99  
 

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
1,231.99
1,011.58
220.41
210,891.59
2
1,231.99
1,010.52
221.47
210,670.12
3
1,231.99
1,009.46
222.53
210,447.59
4
1,231.99
1,008.39
223.60
210,224.00
5
1,231.99
1,007.32
224.67
209,999.33
6
1,231.99
1,006.25
225.74
209,773.59
7
1,231.99
1,005.17
226.82
209,546.76
8
1,231.99
1,004.08
227.91
209,318.85
9
1,231.99
1,002.99
229.00
209,089.85
10
1,231.99
1,001.89
230.10
208,859.74
11
1,231.99
1,000.79
231.20
208,628.54
12
1,231.99
999.68
232.31
208,396.23
13
1,231.99
998.57
233.42
208,162.80
14
1,231.99
997.45
234.54
207,928.26
15
1,231.99
996.32
235.67
207,692.59
16
1,231.99
995.19
236.80
207,455.80
17
1,231.99
994.06
237.93
207,217.87
18
1,231.99
992.92
239.07
206,978.80
19
1,231.99
991.77
240.22
206,738.58
20
1,231.99
990.62
241.37
206,497.21
21
1,231.99
989.47
242.52
206,254.69
22
1,231.99
988.30
243.69
206,011.00
23
1,231.99
987.14
244.85
205,766.15
24
1,231.99
985.96
246.03
205,520.12
25
1,231.99
984.78
247.21
205,272.91
26
1,231.99
983.60
248.39
205,024.52
27
1,231.99
982.41
249.58
204,774.94
28
1,231.99
981.21
250.78
204,524.17
29
1,231.99
980.01
251.98
204,272.19
30
1,231.99
978.80
253.19
204,019.00
31
1,231.99
977.59
254.40
203,764.60
32
1,231.99
976.37
255.62
203,508.98
33
1,231.99
975.15
256.84
203,252.14
34
1,231.99
973.92
258.07
202,994.07
35
1,231.99
972.68
259.31
202,734.76
36
1,231.99
971.44
260.55
202,474.21
37
1,231.99
970.19
261.80
202,212.40
38
1,231.99
968.93
263.06
201,949.35
39
1,231.99
967.67
264.32
201,685.03
40
1,231.99
966.41
265.58
201,419.45
41
1,231.99
965.13
266.86
201,152.60
42
1,231.99
963.86
268.13
200,884.46
43
1,231.99
962.57
269.42
200,615.04
44
1,231.99
961.28
270.71
200,344.33
45
1,231.99
959.98
272.01
200,072.33
46
1,231.99
958.68
273.31
199,799.02
47
1,231.99
957.37
274.62
199,524.40
48
1,231.99
956.05
275.94
199,248.46
49
1,231.99
954.73
277.26
198,971.20
50
1,231.99
953.40
278.59
198,692.62
51
1,231.99
952.07
279.92
198,412.70
52
1,231.99
950.73
281.26
198,131.43
53
1,231.99
949.38
282.61
197,848.82
54
1,231.99
948.03
283.96
197,564.86
55
1,231.99
946.66
285.33
197,279.53
56
1,231.99
945.30
286.69
196,992.84
57
1,231.99
943.92
288.07
196,704.78
58
1,231.99
942.54
289.45
196,415.33
59
1,231.99
941.16
290.83
196,124.50
60
1,231.99
939.76
292.23
195,832.27
61
1,231.99
938.36
293.63
195,538.64
62
1,231.99
936.96
295.03
195,243.61
63
1,231.99
935.54
296.45
194,947.16
64
1,231.99
934.12
297.87
194,649.29
65
1,231.99
932.69
299.30
194,350.00
66
1,231.99
931.26
300.73
194,049.27
67
1,231.99
929.82
302.17
193,747.10
68
1,231.99
928.37
303.62
193,443.48
69
1,231.99
926.92
305.07
193,138.40
70
1,231.99
925.45
306.54
192,831.87
71
1,231.99
923.99
308.00
192,523.87
72
1,231.99
922.51
309.48
192,214.39
73
1,231.99
921.03
310.96
191,903.42
74
1,231.99
919.54
312.45
191,590.97
75
1,231.99
918.04
313.95
191,277.02
76
1,231.99
916.54
315.45
190,961.57
77
1,231.99
915.02
316.97
190,644.60
78
1,231.99
913.51
318.48
190,326.12
79
1,231.99
911.98
320.01
190,006.11
80
1,231.99
910.45
321.54
189,684.56
81
1,231.99
908.91
323.08
189,361.48
82
1,231.99
907.36
324.63
189,036.84
83
1,231.99
905.80
326.19
188,710.65
84
1,231.99
904.24
327.75
188,382.90
85
1,231.99
902.67
329.32
188,053.58
86
1,231.99
901.09
330.90
187,722.68
87
1,231.99
899.50
332.49
187,390.20
88
1,231.99
897.91
334.08
187,056.12
89
1,231.99
896.31
335.68
186,720.44
90
1,231.99
894.70
337.29
186,383.15
91
1,231.99
893.09
338.90
186,044.25
92
1,231.99
891.46
340.53
185,703.72
93
1,231.99
889.83
342.16
185,361.56
94
1,231.99
888.19
343.80
185,017.76
95
1,231.99
886.54
345.45
184,672.31
96
1,231.99
884.89
347.10
184,325.21
97
1,231.99
883.22
348.77
183,976.45
98
1,231.99
881.55
350.44
183,626.01
99
1,231.99
879.87
352.12
183,273.89
100
1,231.99
878.19
353.80
182,920.09
101
1,231.99
876.49
355.50
182,564.59
102
1,231.99
874.79
357.20
182,207.39
103
1,231.99
873.08
358.91
181,848.48
104
1,231.99
871.36
360.63
181,487.85
105
1,231.99
869.63
362.36
181,125.49
106
1,231.99
867.89
364.10
180,761.39
107
1,231.99
866.15
365.84
180,395.55
108
1,231.99
864.40
367.59
180,027.95
109
1,231.99
862.63
369.36
179,658.60
110
1,231.99
860.86
371.13
179,287.47
111
1,231.99
859.09
372.90
178,914.57
112
1,231.99
857.30
374.69
178,539.88
113
1,231.99
855.50
376.49
178,163.39
114
1,231.99
853.70
378.29
177,785.10
115
1,231.99
851.89
380.10
177,405.00
116
1,231.99
850.07
381.92
177,023.07
117
1,231.99
848.24
383.75
176,639.32
118
1,231.99
846.40
385.59
176,253.72
119
1,231.99
844.55
387.44
175,866.28
120
1,231.99
842.69
389.30
175,476.99
121
1,231.99
840.83
391.16
175,085.82
122
1,231.99
838.95
393.04
174,692.79
123
1,231.99
837.07
394.92
174,297.86
124
1,231.99
835.18
396.81
173,901.05
125
1,231.99
833.28
398.71
173,502.34
126
1,231.99
831.37
400.62
173,101.71
127
1,231.99
829.45
402.54
172,699.17
128
1,231.99
827.52
404.47
172,294.70
129
1,231.99
825.58
406.41
171,888.28
130
1,231.99
823.63
408.36
171,479.93
131
1,231.99
821.67
410.32
171,069.61
132
1,231.99
819.71
412.28
170,657.33
133
1,231.99
817.73
414.26
170,243.07
134
1,231.99
815.75
416.24
169,826.83
135
1,231.99
813.75
418.24
169,408.59
136
1,231.99
811.75
420.24
168,988.35
137
1,231.99
809.74
422.25
168,566.10
138
1,231.99
807.71
424.28
168,141.82
139
1,231.99
805.68
426.31
167,715.51
140
1,231.99
803.64
428.35
167,287.16
141
1,231.99
801.58
430.41
166,856.75
142
1,231.99
799.52
432.47
166,424.28
143
1,231.99
797.45
434.54
165,989.74
144
1,231.99
795.37
436.62
165,553.12
145
1,231.99
793.28
438.71
165,114.41
146
1,231.99
791.17
440.82
164,673.59
147
1,231.99
789.06
442.93
164,230.66
148
1,231.99
786.94
445.05
163,785.61
149
1,231.99
784.81
447.18
163,338.43
150
1,231.99
782.66
449.33
162,889.10
151
1,231.99
780.51
451.48
162,437.62
152
1,231.99
778.35
453.64
161,983.98
153
1,231.99
776.17
455.82
161,528.16
154
1,231.99
773.99
458.00
161,070.16
155
1,231.99
771.79
460.20
160,609.96
156
1,231.99
769.59
462.40
160,147.56
157
1,231.99
767.37
464.62
159,682.95
158
1,231.99
765.15
466.84
159,216.10
159
1,231.99
762.91
469.08
158,747.02
160
1,231.99
760.66
471.33
158,275.70
161
1,231.99
758.40
473.59
157,802.11
162
1,231.99
756.14
475.85
157,326.26
163
1,231.99
753.85
478.14
156,848.12
164
1,231.99
751.56
480.43
156,367.70
165
1,231.99
749.26
482.73
155,884.97
166
1,231.99
746.95
485.04
155,399.93
167
1,231.99
744.62
487.37
154,912.56
168
1,231.99
742.29
489.70
154,422.86
169
1,231.99
739.94
492.05
153,930.81
170
1,231.99
737.59
494.40
153,436.41
171
1,231.99
735.22
496.77
152,939.63
172
1,231.99
732.84
499.15
152,440.48
173
1,231.99
730.44
501.55
151,938.93
174
1,231.99
728.04
503.95
151,434.98
175
1,231.99
725.63
506.36
150,928.62
176
1,231.99
723.20
508.79
150,419.83
177
1,231.99
720.76
511.23
149,908.60
178
1,231.99
718.31
513.68
149,394.92
179
1,231.99
715.85
516.14
148,878.78
180
1,231.99
713.38
518.61
148,360.17
181
1,231.99
710.89
521.10
147,839.07
182
1,231.99
708.40
523.59
147,315.48
183
1,231.99
705.89
526.10
146,789.38
184
1,231.99
703.37
528.62
146,260.75
185
1,231.99
700.83
531.16
145,729.60
186
1,231.99
698.29
533.70
145,195.89
187
1,231.99
695.73
536.26
144,659.63
188
1,231.99
693.16
538.83
144,120.80
189
1,231.99
690.58
541.41
143,579.39
190
1,231.99
687.98
544.01
143,035.39
191
1,231.99
685.38
546.61
142,488.78
192
1,231.99
682.76
549.23
141,939.54
193
1,231.99
680.13
551.86
141,387.68
194
1,231.99
677.48
554.51
140,833.17
195
1,231.99
674.83
557.16
140,276.01
196
1,231.99
672.16
559.83
139,716.18
197
1,231.99
669.47
562.52
139,153.66
198
1,231.99
666.78
565.21
138,588.45
199
1,231.99
664.07
567.92
138,020.53
200
1,231.99
661.35
570.64
137,449.88
201
1,231.99
658.61
573.38
136,876.51
202
1,231.99
655.87
576.12
136,300.39
203
1,231.99
653.11
578.88
135,721.50
204
1,231.99
650.33
581.66
135,139.84
205
1,231.99
647.55
584.44
134,555.40
206
1,231.99
644.74
587.25
133,968.15
207
1,231.99
641.93
590.06
133,378.09
208
1,231.99
639.10
592.89
132,785.21
209
1,231.99
636.26
595.73
132,189.48
210
1,231.99
633.41
598.58
131,590.90
211
1,231.99
630.54
601.45
130,989.45
212
1,231.99
627.66
604.33
130,385.12
213
1,231.99
624.76
607.23
129,777.89
214
1,231.99
621.85
610.14
129,167.75
215
1,231.99
618.93
613.06
128,554.69
216
1,231.99
615.99
616.00
127,938.69
217
1,231.99
613.04
618.95
127,319.74
218
1,231.99
610.07
621.92
126,697.82
219
1,231.99
607.09
624.90
126,072.93
220
1,231.99
604.10
627.89
125,445.04
221
1,231.99
601.09
630.90
124,814.14
222
1,231.99
598.07
633.92
124,180.21
223
1,231.99
595.03
636.96
123,543.25
224
1,231.99
591.98
640.01
122,903.24
225
1,231.99
588.91
643.08
122,260.16
226
1,231.99
585.83
646.16
121,614.00
227
1,231.99
582.73
649.26
120,964.75
228
1,231.99
579.62
652.37
120,312.38
229
1,231.99
576.50
655.49
119,656.89
230
1,231.99
573.36
658.63
118,998.25
231
1,231.99
570.20
661.79
118,336.46
232
1,231.99
567.03
664.96
117,671.50
233
1,231.99
563.84
668.15
117,003.35
234
1,231.99
560.64
671.35
116,332.01
235
1,231.99
557.42
674.57
115,657.44
236
1,231.99
554.19
677.80
114,979.64
237
1,231.99
550.94
681.05
114,298.60
238
1,231.99
547.68
684.31
113,614.29
239
1,231.99
544.40
687.59
112,926.70
240
1,231.99
541.11
690.88
112,235.82
241
1,231.99
537.80
694.19
111,541.62
242
1,231.99
534.47
697.52
110,844.10
243
1,231.99
531.13
700.86
110,143.24
244
1,231.99
527.77
704.22
109,439.02
245
1,231.99
524.40
707.59
108,731.43
246
1,231.99
521.00
710.99
108,020.44
247
1,231.99
517.60
714.39
107,306.05
248
1,231.99
514.17
717.82
106,588.23
249
1,231.99
510.74
721.25
105,866.98
250
1,231.99
507.28
724.71
105,142.27
251
1,231.99
503.81
728.18
104,414.08
252
1,231.99
500.32
731.67
103,682.41
253
1,231.99
496.81
735.18
102,947.23
254
1,231.99
493.29
738.70
102,208.53
255
1,231.99
489.75
742.24
101,466.29
256
1,231.99
486.19
745.80
100,720.49
257
1,231.99
482.62
749.37
99,971.12
258
1,231.99
479.03
752.96
99,218.16
259
1,231.99
475.42
756.57
98,461.59
260
1,231.99
471.80
760.19
97,701.40
261
1,231.99
468.15
763.84
96,937.56
262
1,231.99
464.49
767.50
96,170.06
263
1,231.99
460.81
771.18
95,398.89
264
1,231.99
457.12
774.87
94,624.02
265
1,231.99
453.41
778.58
93,845.43
266
1,231.99
449.68
782.31
93,063.12
267
1,231.99
445.93
786.06
92,277.06
268
1,231.99
442.16
789.83
91,487.23
269
1,231.99
438.38
793.61
90,693.61
270
1,231.99
434.57
797.42
89,896.20
271
1,231.99
430.75
801.24
89,094.96
272
1,231.99
426.91
805.08
88,289.88
273
1,231.99
423.06
808.93
87,480.95
274
1,231.99
419.18
812.81
86,668.14
275
1,231.99
415.28
816.71
85,851.43
276
1,231.99
411.37
820.62
85,030.81
277
1,231.99
407.44
824.55
84,206.26
278
1,231.99
403.49
828.50
83,377.76
279
1,231.99
399.52
832.47
82,545.29
280
1,231.99
395.53
836.46
81,708.83
281
1,231.99
391.52
840.47
80,868.36
282
1,231.99
387.49
844.50
80,023.87
283
1,231.99
383.45
848.54
79,175.32
284
1,231.99
379.38
852.61
78,322.72
285
1,231.99
375.30
856.69
77,466.02
286
1,231.99
371.19
860.80
76,605.22
287
1,231.99
367.07
864.92
75,740.30
288
1,231.99
362.92
869.07
74,871.23
289
1,231.99
358.76
873.23
73,998.00
290
1,231.99
354.57
877.42
73,120.58
291
1,231.99
350.37
881.62
72,238.96
292
1,231.99
346.15
885.84
71,353.12
293
1,231.99
341.90
890.09
70,463.03
294
1,231.99
337.64
894.35
69,568.67
295
1,231.99
333.35
898.64
68,670.03
296
1,231.99
329.04
902.95
67,767.09
297
1,231.99
324.72
907.27
66,859.82
298
1,231.99
320.37
911.62
65,948.20
299
1,231.99
316.00
915.99
65,032.21
300
1,231.99
311.61
920.38
64,111.83
301
1,231.99
307.20
924.79
63,187.04
302
1,231.99
302.77
929.22
62,257.82
303
1,231.99
298.32
933.67
61,324.15
304
1,231.99
293.84
938.15
60,386.01
305
1,231.99
289.35
942.64
59,443.37
306
1,231.99
284.83
947.16
58,496.21
307
1,231.99
280.29
951.70
57,544.51
308
1,231.99
275.73
956.26
56,588.26
309
1,231.99
271.15
960.84
55,627.42
310
1,231.99
266.55
965.44
54,661.98
311
1,231.99
261.92
970.07
53,691.91
312
1,231.99
257.27
974.72
52,717.19
313
1,231.99
252.60
979.39
51,737.81
314
1,231.99
247.91
984.08
50,753.73
315
1,231.99
243.19
988.80
49,764.93
316
1,231.99
238.46
993.53
48,771.40
317
1,231.99
233.70
998.29
47,773.11
318
1,231.99
228.91
1,003.08
46,770.03
319
1,231.99
224.11
1,007.88
45,762.14
320
1,231.99
219.28
1,012.71
44,749.43
321
1,231.99
214.42
1,017.57
43,731.87
322
1,231.99
209.55
1,022.44
42,709.42
323
1,231.99
204.65
1,027.34
41,682.08
324
1,231.99
199.73
1,032.26
40,649.82
325
1,231.99
194.78
1,037.21
39,612.61
326
1,231.99
189.81
1,042.18
38,570.43
327
1,231.99
184.82
1,047.17
37,523.26
328
1,231.99
179.80
1,052.19
36,471.07
329
1,231.99
174.76
1,057.23
35,413.83
330
1,231.99
169.69
1,062.30
34,351.54
331
1,231.99
164.60
1,067.39
33,284.15
332
1,231.99
159.49
1,072.50
32,211.64
333
1,231.99
154.35
1,077.64
31,134.00
334
1,231.99
149.18
1,082.81
30,051.19
335
1,231.99
144.00
1,087.99
28,963.20
336
1,231.99
138.78
1,093.21
27,869.99
337
1,231.99
133.54
1,098.45
26,771.55
338
1,231.99
128.28
1,103.71
25,667.84
339
1,231.99
122.99
1,109.00
24,558.84
340
1,231.99
117.68
1,114.31
23,444.53
341
1,231.99
112.34
1,119.65
22,324.87
342
1,231.99
106.97
1,125.02
21,199.86
343
1,231.99
101.58
1,130.41
20,069.45
344
1,231.99
96.17
1,135.82
18,933.63
345
1,231.99
90.72
1,141.27
17,792.36
346
1,231.99
85.26
1,146.73
16,645.62
347
1,231.99
79.76
1,152.23
15,493.39
348
1,231.99
74.24
1,157.75
14,335.64
349
1,231.99
68.69
1,163.30
13,172.35
350
1,231.99
63.12
1,168.87
12,003.47
351
1,231.99
57.52
1,174.47
10,829.00
352
1,231.99
51.89
1,180.10
9,648.90
353
1,231.99
46.23
1,185.76
8,463.14
354
1,231.99
40.55
1,191.44
7,271.71
355
1,231.99
34.84
1,197.15
6,074.56
356
1,231.99
29.11
1,202.88
4,871.68
357
1,231.99
23.34
1,208.65
3,663.03
358
1,231.99
17.55
1,214.44
2,448.59
359
1,231.99
11.73
1,220.26
1,228.33
360
1,234.22
5.89
1,228.33
0.00
Totals
443,518.63
232,406.63
211,112.00

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