Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,234.26  
 

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
1,234.26
1,013.44
220.82
211,279.18
2
1,234.26
1,012.38
221.88
211,057.30
3
1,234.26
1,011.32
222.94
210,834.35
4
1,234.26
1,010.25
224.01
210,610.34
5
1,234.26
1,009.17
225.09
210,385.26
6
1,234.26
1,008.10
226.16
210,159.09
7
1,234.26
1,007.01
227.25
209,931.84
8
1,234.26
1,005.92
228.34
209,703.51
9
1,234.26
1,004.83
229.43
209,474.08
10
1,234.26
1,003.73
230.53
209,243.55
11
1,234.26
1,002.63
231.63
209,011.91
12
1,234.26
1,001.52
232.74
208,779.17
13
1,234.26
1,000.40
233.86
208,545.31
14
1,234.26
999.28
234.98
208,310.33
15
1,234.26
998.15
236.11
208,074.22
16
1,234.26
997.02
237.24
207,836.98
17
1,234.26
995.89
238.37
207,598.61
18
1,234.26
994.74
239.52
207,359.09
19
1,234.26
993.60
240.66
207,118.43
20
1,234.26
992.44
241.82
206,876.61
21
1,234.26
991.28
242.98
206,633.63
22
1,234.26
990.12
244.14
206,389.49
23
1,234.26
988.95
245.31
206,144.18
24
1,234.26
987.77
246.49
205,897.70
25
1,234.26
986.59
247.67
205,650.03
26
1,234.26
985.41
248.85
205,401.18
27
1,234.26
984.21
250.05
205,151.13
28
1,234.26
983.02
251.24
204,899.89
29
1,234.26
981.81
252.45
204,647.44
30
1,234.26
980.60
253.66
204,393.78
31
1,234.26
979.39
254.87
204,138.91
32
1,234.26
978.17
256.09
203,882.81
33
1,234.26
976.94
257.32
203,625.49
34
1,234.26
975.71
258.55
203,366.94
35
1,234.26
974.47
259.79
203,107.14
36
1,234.26
973.22
261.04
202,846.11
37
1,234.26
971.97
262.29
202,583.82
38
1,234.26
970.71
263.55
202,320.27
39
1,234.26
969.45
264.81
202,055.46
40
1,234.26
968.18
266.08
201,789.38
41
1,234.26
966.91
267.35
201,522.03
42
1,234.26
965.63
268.63
201,253.40
43
1,234.26
964.34
269.92
200,983.48
44
1,234.26
963.05
271.21
200,712.26
45
1,234.26
961.75
272.51
200,439.75
46
1,234.26
960.44
273.82
200,165.93
47
1,234.26
959.13
275.13
199,890.80
48
1,234.26
957.81
276.45
199,614.35
49
1,234.26
956.49
277.77
199,336.57
50
1,234.26
955.15
279.11
199,057.47
51
1,234.26
953.82
280.44
198,777.03
52
1,234.26
952.47
281.79
198,495.24
53
1,234.26
951.12
283.14
198,212.10
54
1,234.26
949.77
284.49
197,927.61
55
1,234.26
948.40
285.86
197,641.75
56
1,234.26
947.03
287.23
197,354.52
57
1,234.26
945.66
288.60
197,065.92
58
1,234.26
944.27
289.99
196,775.94
59
1,234.26
942.88
291.38
196,484.56
60
1,234.26
941.49
292.77
196,191.79
61
1,234.26
940.09
294.17
195,897.61
62
1,234.26
938.68
295.58
195,602.03
63
1,234.26
937.26
297.00
195,305.03
64
1,234.26
935.84
298.42
195,006.61
65
1,234.26
934.41
299.85
194,706.75
66
1,234.26
932.97
301.29
194,405.46
67
1,234.26
931.53
302.73
194,102.73
68
1,234.26
930.08
304.18
193,798.55
69
1,234.26
928.62
305.64
193,492.90
70
1,234.26
927.15
307.11
193,185.80
71
1,234.26
925.68
308.58
192,877.22
72
1,234.26
924.20
310.06
192,567.16
73
1,234.26
922.72
311.54
192,255.62
74
1,234.26
921.22
313.04
191,942.58
75
1,234.26
919.72
314.54
191,628.05
76
1,234.26
918.22
316.04
191,312.01
77
1,234.26
916.70
317.56
190,994.45
78
1,234.26
915.18
319.08
190,675.37
79
1,234.26
913.65
320.61
190,354.77
80
1,234.26
912.12
322.14
190,032.62
81
1,234.26
910.57
323.69
189,708.93
82
1,234.26
909.02
325.24
189,383.70
83
1,234.26
907.46
326.80
189,056.90
84
1,234.26
905.90
328.36
188,728.54
85
1,234.26
904.32
329.94
188,398.60
86
1,234.26
902.74
331.52
188,067.09
87
1,234.26
901.15
333.11
187,733.98
88
1,234.26
899.56
334.70
187,399.28
89
1,234.26
897.95
336.31
187,062.97
90
1,234.26
896.34
337.92
186,725.06
91
1,234.26
894.72
339.54
186,385.52
92
1,234.26
893.10
341.16
186,044.36
93
1,234.26
891.46
342.80
185,701.56
94
1,234.26
889.82
344.44
185,357.12
95
1,234.26
888.17
346.09
185,011.03
96
1,234.26
886.51
347.75
184,663.28
97
1,234.26
884.84
349.42
184,313.87
98
1,234.26
883.17
351.09
183,962.78
99
1,234.26
881.49
352.77
183,610.01
100
1,234.26
879.80
354.46
183,255.54
101
1,234.26
878.10
356.16
182,899.38
102
1,234.26
876.39
357.87
182,541.52
103
1,234.26
874.68
359.58
182,181.93
104
1,234.26
872.96
361.30
181,820.63
105
1,234.26
871.22
363.04
181,457.59
106
1,234.26
869.48
364.78
181,092.82
107
1,234.26
867.74
366.52
180,726.29
108
1,234.26
865.98
368.28
180,358.01
109
1,234.26
864.22
370.04
179,987.97
110
1,234.26
862.44
371.82
179,616.15
111
1,234.26
860.66
373.60
179,242.55
112
1,234.26
858.87
375.39
178,867.16
113
1,234.26
857.07
377.19
178,489.97
114
1,234.26
855.26
379.00
178,110.98
115
1,234.26
853.45
380.81
177,730.17
116
1,234.26
851.62
382.64
177,347.53
117
1,234.26
849.79
384.47
176,963.06
118
1,234.26
847.95
386.31
176,576.75
119
1,234.26
846.10
388.16
176,188.59
120
1,234.26
844.24
390.02
175,798.56
121
1,234.26
842.37
391.89
175,406.67
122
1,234.26
840.49
393.77
175,012.90
123
1,234.26
838.60
395.66
174,617.25
124
1,234.26
836.71
397.55
174,219.69
125
1,234.26
834.80
399.46
173,820.24
126
1,234.26
832.89
401.37
173,418.86
127
1,234.26
830.97
403.29
173,015.57
128
1,234.26
829.03
405.23
172,610.34
129
1,234.26
827.09
407.17
172,203.17
130
1,234.26
825.14
409.12
171,794.05
131
1,234.26
823.18
411.08
171,382.97
132
1,234.26
821.21
413.05
170,969.92
133
1,234.26
819.23
415.03
170,554.90
134
1,234.26
817.24
417.02
170,137.88
135
1,234.26
815.24
419.02
169,718.86
136
1,234.26
813.24
421.02
169,297.84
137
1,234.26
811.22
423.04
168,874.80
138
1,234.26
809.19
425.07
168,449.73
139
1,234.26
807.15
427.11
168,022.62
140
1,234.26
805.11
429.15
167,593.47
141
1,234.26
803.05
431.21
167,162.26
142
1,234.26
800.99
433.27
166,728.99
143
1,234.26
798.91
435.35
166,293.64
144
1,234.26
796.82
437.44
165,856.20
145
1,234.26
794.73
439.53
165,416.67
146
1,234.26
792.62
441.64
164,975.03
147
1,234.26
790.51
443.75
164,531.28
148
1,234.26
788.38
445.88
164,085.40
149
1,234.26
786.24
448.02
163,637.38
150
1,234.26
784.10
450.16
163,187.21
151
1,234.26
781.94
452.32
162,734.89
152
1,234.26
779.77
454.49
162,280.40
153
1,234.26
777.59
456.67
161,823.74
154
1,234.26
775.41
458.85
161,364.88
155
1,234.26
773.21
461.05
160,903.83
156
1,234.26
771.00
463.26
160,440.57
157
1,234.26
768.78
465.48
159,975.09
158
1,234.26
766.55
467.71
159,507.37
159
1,234.26
764.31
469.95
159,037.42
160
1,234.26
762.05
472.21
158,565.21
161
1,234.26
759.79
474.47
158,090.75
162
1,234.26
757.52
476.74
157,614.00
163
1,234.26
755.23
479.03
157,134.98
164
1,234.26
752.94
481.32
156,653.66
165
1,234.26
750.63
483.63
156,170.03
166
1,234.26
748.31
485.95
155,684.08
167
1,234.26
745.99
488.27
155,195.81
168
1,234.26
743.65
490.61
154,705.20
169
1,234.26
741.30
492.96
154,212.23
170
1,234.26
738.93
495.33
153,716.90
171
1,234.26
736.56
497.70
153,219.20
172
1,234.26
734.18
500.08
152,719.12
173
1,234.26
731.78
502.48
152,216.64
174
1,234.26
729.37
504.89
151,711.75
175
1,234.26
726.95
507.31
151,204.44
176
1,234.26
724.52
509.74
150,694.70
177
1,234.26
722.08
512.18
150,182.52
178
1,234.26
719.62
514.64
149,667.89
179
1,234.26
717.16
517.10
149,150.79
180
1,234.26
714.68
519.58
148,631.21
181
1,234.26
712.19
522.07
148,109.14
182
1,234.26
709.69
524.57
147,584.57
183
1,234.26
707.18
527.08
147,057.48
184
1,234.26
704.65
529.61
146,527.87
185
1,234.26
702.11
532.15
145,995.73
186
1,234.26
699.56
534.70
145,461.03
187
1,234.26
697.00
537.26
144,923.77
188
1,234.26
694.43
539.83
144,383.94
189
1,234.26
691.84
542.42
143,841.52
190
1,234.26
689.24
545.02
143,296.50
191
1,234.26
686.63
547.63
142,748.87
192
1,234.26
684.00
550.26
142,198.61
193
1,234.26
681.37
552.89
141,645.72
194
1,234.26
678.72
555.54
141,090.18
195
1,234.26
676.06
558.20
140,531.98
196
1,234.26
673.38
560.88
139,971.10
197
1,234.26
670.69
563.57
139,407.53
198
1,234.26
667.99
566.27
138,841.27
199
1,234.26
665.28
568.98
138,272.29
200
1,234.26
662.55
571.71
137,700.58
201
1,234.26
659.82
574.44
137,126.14
202
1,234.26
657.06
577.20
136,548.94
203
1,234.26
654.30
579.96
135,968.98
204
1,234.26
651.52
582.74
135,386.24
205
1,234.26
648.73
585.53
134,800.70
206
1,234.26
645.92
588.34
134,212.36
207
1,234.26
643.10
591.16
133,621.20
208
1,234.26
640.27
593.99
133,027.21
209
1,234.26
637.42
596.84
132,430.37
210
1,234.26
634.56
599.70
131,830.68
211
1,234.26
631.69
602.57
131,228.10
212
1,234.26
628.80
605.46
130,622.65
213
1,234.26
625.90
608.36
130,014.29
214
1,234.26
622.99
611.27
129,403.01
215
1,234.26
620.06
614.20
128,788.81
216
1,234.26
617.11
617.15
128,171.66
217
1,234.26
614.16
620.10
127,551.56
218
1,234.26
611.18
623.08
126,928.48
219
1,234.26
608.20
626.06
126,302.42
220
1,234.26
605.20
629.06
125,673.36
221
1,234.26
602.18
632.08
125,041.28
222
1,234.26
599.16
635.10
124,406.18
223
1,234.26
596.11
638.15
123,768.03
224
1,234.26
593.06
641.20
123,126.83
225
1,234.26
589.98
644.28
122,482.55
226
1,234.26
586.90
647.36
121,835.19
227
1,234.26
583.79
650.47
121,184.72
228
1,234.26
580.68
653.58
120,531.14
229
1,234.26
577.55
656.71
119,874.42
230
1,234.26
574.40
659.86
119,214.56
231
1,234.26
571.24
663.02
118,551.54
232
1,234.26
568.06
666.20
117,885.34
233
1,234.26
564.87
669.39
117,215.94
234
1,234.26
561.66
672.60
116,543.34
235
1,234.26
558.44
675.82
115,867.52
236
1,234.26
555.20
679.06
115,188.46
237
1,234.26
551.94
682.32
114,506.14
238
1,234.26
548.68
685.58
113,820.56
239
1,234.26
545.39
688.87
113,131.69
240
1,234.26
542.09
692.17
112,439.52
241
1,234.26
538.77
695.49
111,744.03
242
1,234.26
535.44
698.82
111,045.21
243
1,234.26
532.09
702.17
110,343.04
244
1,234.26
528.73
705.53
109,637.51
245
1,234.26
525.35
708.91
108,928.59
246
1,234.26
521.95
712.31
108,216.28
247
1,234.26
518.54
715.72
107,500.56
248
1,234.26
515.11
719.15
106,781.41
249
1,234.26
511.66
722.60
106,058.81
250
1,234.26
508.20
726.06
105,332.75
251
1,234.26
504.72
729.54
104,603.21
252
1,234.26
501.22
733.04
103,870.17
253
1,234.26
497.71
736.55
103,133.62
254
1,234.26
494.18
740.08
102,393.54
255
1,234.26
490.64
743.62
101,649.92
256
1,234.26
487.07
747.19
100,902.73
257
1,234.26
483.49
750.77
100,151.96
258
1,234.26
479.89
754.37
99,397.60
259
1,234.26
476.28
757.98
98,639.62
260
1,234.26
472.65
761.61
97,878.01
261
1,234.26
469.00
765.26
97,112.75
262
1,234.26
465.33
768.93
96,343.82
263
1,234.26
461.65
772.61
95,571.20
264
1,234.26
457.95
776.31
94,794.89
265
1,234.26
454.23
780.03
94,014.86
266
1,234.26
450.49
783.77
93,231.08
267
1,234.26
446.73
787.53
92,443.56
268
1,234.26
442.96
791.30
91,652.25
269
1,234.26
439.17
795.09
90,857.16
270
1,234.26
435.36
798.90
90,058.26
271
1,234.26
431.53
802.73
89,255.53
272
1,234.26
427.68
806.58
88,448.95
273
1,234.26
423.82
810.44
87,638.51
274
1,234.26
419.93
814.33
86,824.18
275
1,234.26
416.03
818.23
86,005.96
276
1,234.26
412.11
822.15
85,183.81
277
1,234.26
408.17
826.09
84,357.72
278
1,234.26
404.21
830.05
83,527.67
279
1,234.26
400.24
834.02
82,693.65
280
1,234.26
396.24
838.02
81,855.63
281
1,234.26
392.22
842.04
81,013.60
282
1,234.26
388.19
846.07
80,167.53
283
1,234.26
384.14
850.12
79,317.40
284
1,234.26
380.06
854.20
78,463.20
285
1,234.26
375.97
858.29
77,604.91
286
1,234.26
371.86
862.40
76,742.51
287
1,234.26
367.72
866.54
75,875.98
288
1,234.26
363.57
870.69
75,005.29
289
1,234.26
359.40
874.86
74,130.43
290
1,234.26
355.21
879.05
73,251.38
291
1,234.26
351.00
883.26
72,368.11
292
1,234.26
346.76
887.50
71,480.62
293
1,234.26
342.51
891.75
70,588.87
294
1,234.26
338.24
896.02
69,692.85
295
1,234.26
333.94
900.32
68,792.53
296
1,234.26
329.63
904.63
67,887.90
297
1,234.26
325.30
908.96
66,978.94
298
1,234.26
320.94
913.32
66,065.62
299
1,234.26
316.56
917.70
65,147.92
300
1,234.26
312.17
922.09
64,225.83
301
1,234.26
307.75
926.51
63,299.32
302
1,234.26
303.31
930.95
62,368.37
303
1,234.26
298.85
935.41
61,432.96
304
1,234.26
294.37
939.89
60,493.06
305
1,234.26
289.86
944.40
59,548.67
306
1,234.26
285.34
948.92
58,599.74
307
1,234.26
280.79
953.47
57,646.27
308
1,234.26
276.22
958.04
56,688.24
309
1,234.26
271.63
962.63
55,725.61
310
1,234.26
267.02
967.24
54,758.37
311
1,234.26
262.38
971.88
53,786.49
312
1,234.26
257.73
976.53
52,809.96
313
1,234.26
253.05
981.21
51,828.74
314
1,234.26
248.35
985.91
50,842.83
315
1,234.26
243.62
990.64
49,852.19
316
1,234.26
238.88
995.38
48,856.81
317
1,234.26
234.11
1,000.15
47,856.65
318
1,234.26
229.31
1,004.95
46,851.71
319
1,234.26
224.50
1,009.76
45,841.94
320
1,234.26
219.66
1,014.60
44,827.34
321
1,234.26
214.80
1,019.46
43,807.88
322
1,234.26
209.91
1,024.35
42,783.53
323
1,234.26
205.00
1,029.26
41,754.28
324
1,234.26
200.07
1,034.19
40,720.09
325
1,234.26
195.12
1,039.14
39,680.95
326
1,234.26
190.14
1,044.12
38,636.83
327
1,234.26
185.13
1,049.13
37,587.70
328
1,234.26
180.11
1,054.15
36,533.55
329
1,234.26
175.06
1,059.20
35,474.34
330
1,234.26
169.98
1,064.28
34,410.07
331
1,234.26
164.88
1,069.38
33,340.69
332
1,234.26
159.76
1,074.50
32,266.18
333
1,234.26
154.61
1,079.65
31,186.53
334
1,234.26
149.44
1,084.82
30,101.71
335
1,234.26
144.24
1,090.02
29,011.69
336
1,234.26
139.01
1,095.25
27,916.44
337
1,234.26
133.77
1,100.49
26,815.95
338
1,234.26
128.49
1,105.77
25,710.18
339
1,234.26
123.19
1,111.07
24,599.11
340
1,234.26
117.87
1,116.39
23,482.73
341
1,234.26
112.52
1,121.74
22,360.99
342
1,234.26
107.15
1,127.11
21,233.87
343
1,234.26
101.75
1,132.51
20,101.36
344
1,234.26
96.32
1,137.94
18,963.42
345
1,234.26
90.87
1,143.39
17,820.02
346
1,234.26
85.39
1,148.87
16,671.15
347
1,234.26
79.88
1,154.38
15,516.77
348
1,234.26
74.35
1,159.91
14,356.87
349
1,234.26
68.79
1,165.47
13,191.40
350
1,234.26
63.21
1,171.05
12,020.35
351
1,234.26
57.60
1,176.66
10,843.68
352
1,234.26
51.96
1,182.30
9,661.38
353
1,234.26
46.29
1,187.97
8,473.42
354
1,234.26
40.60
1,193.66
7,279.76
355
1,234.26
34.88
1,199.38
6,080.38
356
1,234.26
29.14
1,205.12
4,875.26
357
1,234.26
23.36
1,210.90
3,664.36
358
1,234.26
17.56
1,216.70
2,447.66
359
1,234.26
11.73
1,222.53
1,225.12
360
1,231.00
5.87
1,225.12
0.00
Totals
444,330.34
232,830.34
211,500.00

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