Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,234.30  
 

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
1,234.30
1,013.48
220.82
211,287.18
2
1,234.30
1,012.42
221.88
211,065.29
3
1,234.30
1,011.35
222.95
210,842.35
4
1,234.30
1,010.29
224.01
210,618.33
5
1,234.30
1,009.21
225.09
210,393.25
6
1,234.30
1,008.13
226.17
210,167.08
7
1,234.30
1,007.05
227.25
209,939.83
8
1,234.30
1,005.96
228.34
209,711.49
9
1,234.30
1,004.87
229.43
209,482.06
10
1,234.30
1,003.77
230.53
209,251.53
11
1,234.30
1,002.66
231.64
209,019.89
12
1,234.30
1,001.55
232.75
208,787.15
13
1,234.30
1,000.44
233.86
208,553.29
14
1,234.30
999.32
234.98
208,318.30
15
1,234.30
998.19
236.11
208,082.19
16
1,234.30
997.06
237.24
207,844.96
17
1,234.30
995.92
238.38
207,606.58
18
1,234.30
994.78
239.52
207,367.06
19
1,234.30
993.63
240.67
207,126.39
20
1,234.30
992.48
241.82
206,884.58
21
1,234.30
991.32
242.98
206,641.60
22
1,234.30
990.16
244.14
206,397.45
23
1,234.30
988.99
245.31
206,152.14
24
1,234.30
987.81
246.49
205,905.65
25
1,234.30
986.63
247.67
205,657.99
26
1,234.30
985.44
248.86
205,409.13
27
1,234.30
984.25
250.05
205,159.08
28
1,234.30
983.05
251.25
204,907.84
29
1,234.30
981.85
252.45
204,655.39
30
1,234.30
980.64
253.66
204,401.73
31
1,234.30
979.42
254.88
204,146.85
32
1,234.30
978.20
256.10
203,890.76
33
1,234.30
976.98
257.32
203,633.43
34
1,234.30
975.74
258.56
203,374.88
35
1,234.30
974.50
259.80
203,115.08
36
1,234.30
973.26
261.04
202,854.04
37
1,234.30
972.01
262.29
202,591.75
38
1,234.30
970.75
263.55
202,328.20
39
1,234.30
969.49
264.81
202,063.39
40
1,234.30
968.22
266.08
201,797.31
41
1,234.30
966.95
267.35
201,529.96
42
1,234.30
965.66
268.64
201,261.32
43
1,234.30
964.38
269.92
200,991.40
44
1,234.30
963.08
271.22
200,720.18
45
1,234.30
961.78
272.52
200,447.67
46
1,234.30
960.48
273.82
200,173.84
47
1,234.30
959.17
275.13
199,898.71
48
1,234.30
957.85
276.45
199,622.26
49
1,234.30
956.52
277.78
199,344.48
50
1,234.30
955.19
279.11
199,065.37
51
1,234.30
953.85
280.45
198,784.93
52
1,234.30
952.51
281.79
198,503.14
53
1,234.30
951.16
283.14
198,220.00
54
1,234.30
949.80
284.50
197,935.51
55
1,234.30
948.44
285.86
197,649.65
56
1,234.30
947.07
287.23
197,362.42
57
1,234.30
945.69
288.61
197,073.81
58
1,234.30
944.31
289.99
196,783.82
59
1,234.30
942.92
291.38
196,492.45
60
1,234.30
941.53
292.77
196,199.67
61
1,234.30
940.12
294.18
195,905.50
62
1,234.30
938.71
295.59
195,609.91
63
1,234.30
937.30
297.00
195,312.91
64
1,234.30
935.87
298.43
195,014.48
65
1,234.30
934.44
299.86
194,714.63
66
1,234.30
933.01
301.29
194,413.33
67
1,234.30
931.56
302.74
194,110.60
68
1,234.30
930.11
304.19
193,806.41
69
1,234.30
928.66
305.64
193,500.77
70
1,234.30
927.19
307.11
193,193.66
71
1,234.30
925.72
308.58
192,885.08
72
1,234.30
924.24
310.06
192,575.02
73
1,234.30
922.76
311.54
192,263.47
74
1,234.30
921.26
313.04
191,950.44
75
1,234.30
919.76
314.54
191,635.90
76
1,234.30
918.26
316.04
191,319.85
77
1,234.30
916.74
317.56
191,002.30
78
1,234.30
915.22
319.08
190,683.22
79
1,234.30
913.69
320.61
190,362.61
80
1,234.30
912.15
322.15
190,040.46
81
1,234.30
910.61
323.69
189,716.77
82
1,234.30
909.06
325.24
189,391.53
83
1,234.30
907.50
326.80
189,064.73
84
1,234.30
905.94
328.36
188,736.37
85
1,234.30
904.36
329.94
188,406.43
86
1,234.30
902.78
331.52
188,074.91
87
1,234.30
901.19
333.11
187,741.80
88
1,234.30
899.60
334.70
187,407.10
89
1,234.30
897.99
336.31
187,070.79
90
1,234.30
896.38
337.92
186,732.87
91
1,234.30
894.76
339.54
186,393.33
92
1,234.30
893.13
341.17
186,052.17
93
1,234.30
891.50
342.80
185,709.37
94
1,234.30
889.86
344.44
185,364.92
95
1,234.30
888.21
346.09
185,018.83
96
1,234.30
886.55
347.75
184,671.08
97
1,234.30
884.88
349.42
184,321.66
98
1,234.30
883.21
351.09
183,970.57
99
1,234.30
881.53
352.77
183,617.80
100
1,234.30
879.84
354.46
183,263.33
101
1,234.30
878.14
356.16
182,907.17
102
1,234.30
876.43
357.87
182,549.30
103
1,234.30
874.72
359.58
182,189.71
104
1,234.30
872.99
361.31
181,828.41
105
1,234.30
871.26
363.04
181,465.37
106
1,234.30
869.52
364.78
181,100.59
107
1,234.30
867.77
366.53
180,734.06
108
1,234.30
866.02
368.28
180,365.78
109
1,234.30
864.25
370.05
179,995.73
110
1,234.30
862.48
371.82
179,623.91
111
1,234.30
860.70
373.60
179,250.31
112
1,234.30
858.91
375.39
178,874.92
113
1,234.30
857.11
377.19
178,497.73
114
1,234.30
855.30
379.00
178,118.73
115
1,234.30
853.49
380.81
177,737.91
116
1,234.30
851.66
382.64
177,355.27
117
1,234.30
849.83
384.47
176,970.80
118
1,234.30
847.99
386.31
176,584.49
119
1,234.30
846.13
388.17
176,196.32
120
1,234.30
844.27
390.03
175,806.29
121
1,234.30
842.41
391.89
175,414.40
122
1,234.30
840.53
393.77
175,020.63
123
1,234.30
838.64
395.66
174,624.97
124
1,234.30
836.74
397.56
174,227.41
125
1,234.30
834.84
399.46
173,827.95
126
1,234.30
832.93
401.37
173,426.58
127
1,234.30
831.00
403.30
173,023.28
128
1,234.30
829.07
405.23
172,618.05
129
1,234.30
827.13
407.17
172,210.88
130
1,234.30
825.18
409.12
171,801.75
131
1,234.30
823.22
411.08
171,390.67
132
1,234.30
821.25
413.05
170,977.62
133
1,234.30
819.27
415.03
170,562.59
134
1,234.30
817.28
417.02
170,145.57
135
1,234.30
815.28
419.02
169,726.55
136
1,234.30
813.27
421.03
169,305.52
137
1,234.30
811.26
423.04
168,882.47
138
1,234.30
809.23
425.07
168,457.40
139
1,234.30
807.19
427.11
168,030.29
140
1,234.30
805.15
429.15
167,601.14
141
1,234.30
803.09
431.21
167,169.93
142
1,234.30
801.02
433.28
166,736.65
143
1,234.30
798.95
435.35
166,301.30
144
1,234.30
796.86
437.44
165,863.86
145
1,234.30
794.76
439.54
165,424.32
146
1,234.30
792.66
441.64
164,982.68
147
1,234.30
790.54
443.76
164,538.92
148
1,234.30
788.42
445.88
164,093.04
149
1,234.30
786.28
448.02
163,645.02
150
1,234.30
784.13
450.17
163,194.85
151
1,234.30
781.98
452.32
162,742.53
152
1,234.30
779.81
454.49
162,288.03
153
1,234.30
777.63
456.67
161,831.36
154
1,234.30
775.44
458.86
161,372.51
155
1,234.30
773.24
461.06
160,911.45
156
1,234.30
771.03
463.27
160,448.18
157
1,234.30
768.81
465.49
159,982.70
158
1,234.30
766.58
467.72
159,514.98
159
1,234.30
764.34
469.96
159,045.02
160
1,234.30
762.09
472.21
158,572.81
161
1,234.30
759.83
474.47
158,098.34
162
1,234.30
757.55
476.75
157,621.60
163
1,234.30
755.27
479.03
157,142.57
164
1,234.30
752.97
481.33
156,661.24
165
1,234.30
750.67
483.63
156,177.61
166
1,234.30
748.35
485.95
155,691.66
167
1,234.30
746.02
488.28
155,203.38
168
1,234.30
743.68
490.62
154,712.77
169
1,234.30
741.33
492.97
154,219.80
170
1,234.30
738.97
495.33
153,724.47
171
1,234.30
736.60
497.70
153,226.76
172
1,234.30
734.21
500.09
152,726.68
173
1,234.30
731.82
502.48
152,224.19
174
1,234.30
729.41
504.89
151,719.30
175
1,234.30
726.99
507.31
151,211.99
176
1,234.30
724.56
509.74
150,702.24
177
1,234.30
722.11
512.19
150,190.06
178
1,234.30
719.66
514.64
149,675.42
179
1,234.30
717.19
517.11
149,158.32
180
1,234.30
714.72
519.58
148,638.73
181
1,234.30
712.23
522.07
148,116.66
182
1,234.30
709.73
524.57
147,592.09
183
1,234.30
707.21
527.09
147,065.00
184
1,234.30
704.69
529.61
146,535.38
185
1,234.30
702.15
532.15
146,003.23
186
1,234.30
699.60
534.70
145,468.53
187
1,234.30
697.04
537.26
144,931.27
188
1,234.30
694.46
539.84
144,391.43
189
1,234.30
691.88
542.42
143,849.01
190
1,234.30
689.28
545.02
143,303.98
191
1,234.30
686.66
547.64
142,756.35
192
1,234.30
684.04
550.26
142,206.09
193
1,234.30
681.40
552.90
141,653.19
194
1,234.30
678.75
555.55
141,097.65
195
1,234.30
676.09
558.21
140,539.44
196
1,234.30
673.42
560.88
139,978.56
197
1,234.30
670.73
563.57
139,414.99
198
1,234.30
668.03
566.27
138,848.72
199
1,234.30
665.32
568.98
138,279.74
200
1,234.30
662.59
571.71
137,708.03
201
1,234.30
659.85
574.45
137,133.58
202
1,234.30
657.10
577.20
136,556.38
203
1,234.30
654.33
579.97
135,976.41
204
1,234.30
651.55
582.75
135,393.66
205
1,234.30
648.76
585.54
134,808.12
206
1,234.30
645.96
588.34
134,219.78
207
1,234.30
643.14
591.16
133,628.61
208
1,234.30
640.30
594.00
133,034.62
209
1,234.30
637.46
596.84
132,437.78
210
1,234.30
634.60
599.70
131,838.07
211
1,234.30
631.72
602.58
131,235.50
212
1,234.30
628.84
605.46
130,630.03
213
1,234.30
625.94
608.36
130,021.67
214
1,234.30
623.02
611.28
129,410.39
215
1,234.30
620.09
614.21
128,796.18
216
1,234.30
617.15
617.15
128,179.03
217
1,234.30
614.19
620.11
127,558.92
218
1,234.30
611.22
623.08
126,935.84
219
1,234.30
608.23
626.07
126,309.78
220
1,234.30
605.23
629.07
125,680.71
221
1,234.30
602.22
632.08
125,048.63
222
1,234.30
599.19
635.11
124,413.52
223
1,234.30
596.15
638.15
123,775.37
224
1,234.30
593.09
641.21
123,134.16
225
1,234.30
590.02
644.28
122,489.88
226
1,234.30
586.93
647.37
121,842.51
227
1,234.30
583.83
650.47
121,192.04
228
1,234.30
580.71
653.59
120,538.45
229
1,234.30
577.58
656.72
119,881.73
230
1,234.30
574.43
659.87
119,221.86
231
1,234.30
571.27
663.03
118,558.83
232
1,234.30
568.09
666.21
117,892.63
233
1,234.30
564.90
669.40
117,223.23
234
1,234.30
561.69
672.61
116,550.63
235
1,234.30
558.47
675.83
115,874.80
236
1,234.30
555.23
679.07
115,195.73
237
1,234.30
551.98
682.32
114,513.41
238
1,234.30
548.71
685.59
113,827.82
239
1,234.30
545.42
688.88
113,138.95
240
1,234.30
542.12
692.18
112,446.77
241
1,234.30
538.81
695.49
111,751.28
242
1,234.30
535.47
698.83
111,052.45
243
1,234.30
532.13
702.17
110,350.28
244
1,234.30
528.76
705.54
109,644.74
245
1,234.30
525.38
708.92
108,935.82
246
1,234.30
521.98
712.32
108,223.50
247
1,234.30
518.57
715.73
107,507.78
248
1,234.30
515.14
719.16
106,788.62
249
1,234.30
511.70
722.60
106,066.01
250
1,234.30
508.23
726.07
105,339.95
251
1,234.30
504.75
729.55
104,610.40
252
1,234.30
501.26
733.04
103,877.36
253
1,234.30
497.75
736.55
103,140.80
254
1,234.30
494.22
740.08
102,400.72
255
1,234.30
490.67
743.63
101,657.09
256
1,234.30
487.11
747.19
100,909.90
257
1,234.30
483.53
750.77
100,159.12
258
1,234.30
479.93
754.37
99,404.75
259
1,234.30
476.31
757.99
98,646.77
260
1,234.30
472.68
761.62
97,885.15
261
1,234.30
469.03
765.27
97,119.88
262
1,234.30
465.37
768.93
96,350.95
263
1,234.30
461.68
772.62
95,578.33
264
1,234.30
457.98
776.32
94,802.01
265
1,234.30
454.26
780.04
94,021.97
266
1,234.30
450.52
783.78
93,238.19
267
1,234.30
446.77
787.53
92,450.66
268
1,234.30
442.99
791.31
91,659.35
269
1,234.30
439.20
795.10
90,864.25
270
1,234.30
435.39
798.91
90,065.34
271
1,234.30
431.56
802.74
89,262.61
272
1,234.30
427.72
806.58
88,456.02
273
1,234.30
423.85
810.45
87,645.57
274
1,234.30
419.97
814.33
86,831.24
275
1,234.30
416.07
818.23
86,013.01
276
1,234.30
412.15
822.15
85,190.85
277
1,234.30
408.21
826.09
84,364.76
278
1,234.30
404.25
830.05
83,534.71
279
1,234.30
400.27
834.03
82,700.68
280
1,234.30
396.27
838.03
81,862.65
281
1,234.30
392.26
842.04
81,020.61
282
1,234.30
388.22
846.08
80,174.54
283
1,234.30
384.17
850.13
79,324.40
284
1,234.30
380.10
854.20
78,470.20
285
1,234.30
376.00
858.30
77,611.90
286
1,234.30
371.89
862.41
76,749.49
287
1,234.30
367.76
866.54
75,882.95
288
1,234.30
363.61
870.69
75,012.26
289
1,234.30
359.43
874.87
74,137.39
290
1,234.30
355.24
879.06
73,258.33
291
1,234.30
351.03
883.27
72,375.06
292
1,234.30
346.80
887.50
71,487.56
293
1,234.30
342.54
891.76
70,595.80
294
1,234.30
338.27
896.03
69,699.78
295
1,234.30
333.98
900.32
68,799.45
296
1,234.30
329.66
904.64
67,894.82
297
1,234.30
325.33
908.97
66,985.85
298
1,234.30
320.97
913.33
66,072.52
299
1,234.30
316.60
917.70
65,154.82
300
1,234.30
312.20
922.10
64,232.72
301
1,234.30
307.78
926.52
63,306.20
302
1,234.30
303.34
930.96
62,375.24
303
1,234.30
298.88
935.42
61,439.82
304
1,234.30
294.40
939.90
60,499.92
305
1,234.30
289.90
944.40
59,555.52
306
1,234.30
285.37
948.93
58,606.59
307
1,234.30
280.82
953.48
57,653.11
308
1,234.30
276.25
958.05
56,695.07
309
1,234.30
271.66
962.64
55,732.43
310
1,234.30
267.05
967.25
54,765.18
311
1,234.30
262.42
971.88
53,793.30
312
1,234.30
257.76
976.54
52,816.76
313
1,234.30
253.08
981.22
51,835.54
314
1,234.30
248.38
985.92
50,849.62
315
1,234.30
243.65
990.65
49,858.97
316
1,234.30
238.91
995.39
48,863.58
317
1,234.30
234.14
1,000.16
47,863.42
318
1,234.30
229.35
1,004.95
46,858.46
319
1,234.30
224.53
1,009.77
45,848.69
320
1,234.30
219.69
1,014.61
44,834.08
321
1,234.30
214.83
1,019.47
43,814.61
322
1,234.30
209.95
1,024.35
42,790.26
323
1,234.30
205.04
1,029.26
41,761.00
324
1,234.30
200.10
1,034.20
40,726.80
325
1,234.30
195.15
1,039.15
39,687.65
326
1,234.30
190.17
1,044.13
38,643.52
327
1,234.30
185.17
1,049.13
37,594.39
328
1,234.30
180.14
1,054.16
36,540.23
329
1,234.30
175.09
1,059.21
35,481.02
330
1,234.30
170.01
1,064.29
34,416.73
331
1,234.30
164.91
1,069.39
33,347.34
332
1,234.30
159.79
1,074.51
32,272.83
333
1,234.30
154.64
1,079.66
31,193.17
334
1,234.30
149.47
1,084.83
30,108.34
335
1,234.30
144.27
1,090.03
29,018.31
336
1,234.30
139.05
1,095.25
27,923.05
337
1,234.30
133.80
1,100.50
26,822.55
338
1,234.30
128.52
1,105.78
25,716.78
339
1,234.30
123.23
1,111.07
24,605.70
340
1,234.30
117.90
1,116.40
23,489.31
341
1,234.30
112.55
1,121.75
22,367.56
342
1,234.30
107.18
1,127.12
21,240.44
343
1,234.30
101.78
1,132.52
20,107.91
344
1,234.30
96.35
1,137.95
18,969.96
345
1,234.30
90.90
1,143.40
17,826.56
346
1,234.30
85.42
1,148.88
16,677.68
347
1,234.30
79.91
1,154.39
15,523.29
348
1,234.30
74.38
1,159.92
14,363.38
349
1,234.30
68.82
1,165.48
13,197.90
350
1,234.30
63.24
1,171.06
12,026.84
351
1,234.30
57.63
1,176.67
10,850.17
352
1,234.30
51.99
1,182.31
9,667.86
353
1,234.30
46.33
1,187.97
8,479.89
354
1,234.30
40.63
1,193.67
7,286.22
355
1,234.30
34.91
1,199.39
6,086.83
356
1,234.30
29.17
1,205.13
4,881.70
357
1,234.30
23.39
1,210.91
3,670.79
358
1,234.30
17.59
1,216.71
2,454.08
359
1,234.30
11.76
1,222.54
1,231.54
360
1,237.44
5.90
1,231.54
0.00
Totals
444,351.14
232,843.14
211,508.00

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