Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,100.98  
 

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
1,100.98
825.33
275.65
213,864.35
2
1,100.98
824.27
276.71
213,587.64
3
1,100.98
823.20
277.78
213,309.86
4
1,100.98
822.13
278.85
213,031.01
5
1,100.98
821.06
279.92
212,751.09
6
1,100.98
819.98
281.00
212,470.09
7
1,100.98
818.90
282.08
212,188.00
8
1,100.98
817.81
283.17
211,904.83
9
1,100.98
816.72
284.26
211,620.57
10
1,100.98
815.62
285.36
211,335.21
11
1,100.98
814.52
286.46
211,048.75
12
1,100.98
813.42
287.56
210,761.19
13
1,100.98
812.31
288.67
210,472.52
14
1,100.98
811.20
289.78
210,182.73
15
1,100.98
810.08
290.90
209,891.83
16
1,100.98
808.96
292.02
209,599.81
17
1,100.98
807.83
293.15
209,306.66
18
1,100.98
806.70
294.28
209,012.39
19
1,100.98
805.57
295.41
208,716.97
20
1,100.98
804.43
296.55
208,420.42
21
1,100.98
803.29
297.69
208,122.73
22
1,100.98
802.14
298.84
207,823.89
23
1,100.98
800.99
299.99
207,523.90
24
1,100.98
799.83
301.15
207,222.75
25
1,100.98
798.67
302.31
206,920.44
26
1,100.98
797.51
303.47
206,616.97
27
1,100.98
796.34
304.64
206,312.32
28
1,100.98
795.16
305.82
206,006.51
29
1,100.98
793.98
307.00
205,699.51
30
1,100.98
792.80
308.18
205,391.33
31
1,100.98
791.61
309.37
205,081.96
32
1,100.98
790.42
310.56
204,771.40
33
1,100.98
789.22
311.76
204,459.65
34
1,100.98
788.02
312.96
204,146.69
35
1,100.98
786.82
314.16
203,832.52
36
1,100.98
785.60
315.38
203,517.15
37
1,100.98
784.39
316.59
203,200.56
38
1,100.98
783.17
317.81
202,882.74
39
1,100.98
781.94
319.04
202,563.71
40
1,100.98
780.71
320.27
202,243.44
41
1,100.98
779.48
321.50
201,921.94
42
1,100.98
778.24
322.74
201,599.20
43
1,100.98
777.00
323.98
201,275.22
44
1,100.98
775.75
325.23
200,949.99
45
1,100.98
774.49
326.49
200,623.50
46
1,100.98
773.24
327.74
200,295.76
47
1,100.98
771.97
329.01
199,966.75
48
1,100.98
770.71
330.27
199,636.48
49
1,100.98
769.43
331.55
199,304.93
50
1,100.98
768.15
332.83
198,972.10
51
1,100.98
766.87
334.11
198,638.00
52
1,100.98
765.58
335.40
198,302.60
53
1,100.98
764.29
336.69
197,965.91
54
1,100.98
762.99
337.99
197,627.93
55
1,100.98
761.69
339.29
197,288.64
56
1,100.98
760.38
340.60
196,948.04
57
1,100.98
759.07
341.91
196,606.13
58
1,100.98
757.75
343.23
196,262.90
59
1,100.98
756.43
344.55
195,918.35
60
1,100.98
755.10
345.88
195,572.47
61
1,100.98
753.77
347.21
195,225.26
62
1,100.98
752.43
348.55
194,876.71
63
1,100.98
751.09
349.89
194,526.82
64
1,100.98
749.74
351.24
194,175.58
65
1,100.98
748.39
352.59
193,822.99
66
1,100.98
747.03
353.95
193,469.03
67
1,100.98
745.66
355.32
193,113.71
68
1,100.98
744.29
356.69
192,757.03
69
1,100.98
742.92
358.06
192,398.96
70
1,100.98
741.54
359.44
192,039.52
71
1,100.98
740.15
360.83
191,678.69
72
1,100.98
738.76
362.22
191,316.48
73
1,100.98
737.37
363.61
190,952.86
74
1,100.98
735.96
365.02
190,587.85
75
1,100.98
734.56
366.42
190,221.42
76
1,100.98
733.15
367.83
189,853.59
77
1,100.98
731.73
369.25
189,484.33
78
1,100.98
730.30
370.68
189,113.66
79
1,100.98
728.88
372.10
188,741.55
80
1,100.98
727.44
373.54
188,368.02
81
1,100.98
726.00
374.98
187,993.04
82
1,100.98
724.56
376.42
187,616.61
83
1,100.98
723.11
377.87
187,238.74
84
1,100.98
721.65
379.33
186,859.41
85
1,100.98
720.19
380.79
186,478.62
86
1,100.98
718.72
382.26
186,096.36
87
1,100.98
717.25
383.73
185,712.62
88
1,100.98
715.77
385.21
185,327.41
89
1,100.98
714.28
386.70
184,940.71
90
1,100.98
712.79
388.19
184,552.53
91
1,100.98
711.30
389.68
184,162.84
92
1,100.98
709.79
391.19
183,771.66
93
1,100.98
708.29
392.69
183,378.96
94
1,100.98
706.77
394.21
182,984.76
95
1,100.98
705.25
395.73
182,589.03
96
1,100.98
703.73
397.25
182,191.78
97
1,100.98
702.20
398.78
181,792.99
98
1,100.98
700.66
400.32
181,392.68
99
1,100.98
699.12
401.86
180,990.81
100
1,100.98
697.57
403.41
180,587.40
101
1,100.98
696.01
404.97
180,182.44
102
1,100.98
694.45
406.53
179,775.91
103
1,100.98
692.89
408.09
179,367.82
104
1,100.98
691.31
409.67
178,958.15
105
1,100.98
689.73
411.25
178,546.90
106
1,100.98
688.15
412.83
178,134.07
107
1,100.98
686.56
414.42
177,719.65
108
1,100.98
684.96
416.02
177,303.63
109
1,100.98
683.36
417.62
176,886.01
110
1,100.98
681.75
419.23
176,466.78
111
1,100.98
680.13
420.85
176,045.93
112
1,100.98
678.51
422.47
175,623.46
113
1,100.98
676.88
424.10
175,199.36
114
1,100.98
675.25
425.73
174,773.63
115
1,100.98
673.61
427.37
174,346.26
116
1,100.98
671.96
429.02
173,917.24
117
1,100.98
670.31
430.67
173,486.56
118
1,100.98
668.65
432.33
173,054.23
119
1,100.98
666.98
434.00
172,620.23
120
1,100.98
665.31
435.67
172,184.56
121
1,100.98
663.63
437.35
171,747.20
122
1,100.98
661.94
439.04
171,308.17
123
1,100.98
660.25
440.73
170,867.44
124
1,100.98
658.55
442.43
170,425.01
125
1,100.98
656.85
444.13
169,980.87
126
1,100.98
655.13
445.85
169,535.03
127
1,100.98
653.42
447.56
169,087.47
128
1,100.98
651.69
449.29
168,638.18
129
1,100.98
649.96
451.02
168,187.16
130
1,100.98
648.22
452.76
167,734.40
131
1,100.98
646.48
454.50
167,279.89
132
1,100.98
644.72
456.26
166,823.64
133
1,100.98
642.97
458.01
166,365.62
134
1,100.98
641.20
459.78
165,905.85
135
1,100.98
639.43
461.55
165,444.29
136
1,100.98
637.65
463.33
164,980.96
137
1,100.98
635.86
465.12
164,515.85
138
1,100.98
634.07
466.91
164,048.94
139
1,100.98
632.27
468.71
163,580.23
140
1,100.98
630.47
470.51
163,109.72
141
1,100.98
628.65
472.33
162,637.39
142
1,100.98
626.83
474.15
162,163.24
143
1,100.98
625.00
475.98
161,687.26
144
1,100.98
623.17
477.81
161,209.45
145
1,100.98
621.33
479.65
160,729.80
146
1,100.98
619.48
481.50
160,248.30
147
1,100.98
617.62
483.36
159,764.95
148
1,100.98
615.76
485.22
159,279.73
149
1,100.98
613.89
487.09
158,792.64
150
1,100.98
612.01
488.97
158,303.67
151
1,100.98
610.13
490.85
157,812.82
152
1,100.98
608.24
492.74
157,320.08
153
1,100.98
606.34
494.64
156,825.43
154
1,100.98
604.43
496.55
156,328.89
155
1,100.98
602.52
498.46
155,830.42
156
1,100.98
600.60
500.38
155,330.04
157
1,100.98
598.67
502.31
154,827.73
158
1,100.98
596.73
504.25
154,323.48
159
1,100.98
594.79
506.19
153,817.29
160
1,100.98
592.84
508.14
153,309.14
161
1,100.98
590.88
510.10
152,799.04
162
1,100.98
588.91
512.07
152,286.98
163
1,100.98
586.94
514.04
151,772.94
164
1,100.98
584.96
516.02
151,256.91
165
1,100.98
582.97
518.01
150,738.90
166
1,100.98
580.97
520.01
150,218.90
167
1,100.98
578.97
522.01
149,696.89
168
1,100.98
576.96
524.02
149,172.86
169
1,100.98
574.94
526.04
148,646.82
170
1,100.98
572.91
528.07
148,118.75
171
1,100.98
570.87
530.11
147,588.64
172
1,100.98
568.83
532.15
147,056.49
173
1,100.98
566.78
534.20
146,522.29
174
1,100.98
564.72
536.26
145,986.04
175
1,100.98
562.65
538.33
145,447.71
176
1,100.98
560.58
540.40
144,907.31
177
1,100.98
558.50
542.48
144,364.83
178
1,100.98
556.41
544.57
143,820.25
179
1,100.98
554.31
546.67
143,273.58
180
1,100.98
552.20
548.78
142,724.80
181
1,100.98
550.09
550.89
142,173.91
182
1,100.98
547.96
553.02
141,620.89
183
1,100.98
545.83
555.15
141,065.74
184
1,100.98
543.69
557.29
140,508.45
185
1,100.98
541.54
559.44
139,949.01
186
1,100.98
539.39
561.59
139,387.42
187
1,100.98
537.22
563.76
138,823.66
188
1,100.98
535.05
565.93
138,257.73
189
1,100.98
532.87
568.11
137,689.62
190
1,100.98
530.68
570.30
137,119.32
191
1,100.98
528.48
572.50
136,546.82
192
1,100.98
526.27
574.71
135,972.11
193
1,100.98
524.06
576.92
135,395.19
194
1,100.98
521.84
579.14
134,816.05
195
1,100.98
519.60
581.38
134,234.67
196
1,100.98
517.36
583.62
133,651.05
197
1,100.98
515.11
585.87
133,065.19
198
1,100.98
512.86
588.12
132,477.06
199
1,100.98
510.59
590.39
131,886.67
200
1,100.98
508.31
592.67
131,294.00
201
1,100.98
506.03
594.95
130,699.05
202
1,100.98
503.74
597.24
130,101.81
203
1,100.98
501.43
599.55
129,502.26
204
1,100.98
499.12
601.86
128,900.41
205
1,100.98
496.80
604.18
128,296.23
206
1,100.98
494.48
606.50
127,689.73
207
1,100.98
492.14
608.84
127,080.88
208
1,100.98
489.79
611.19
126,469.69
209
1,100.98
487.44
613.54
125,856.15
210
1,100.98
485.07
615.91
125,240.24
211
1,100.98
482.70
618.28
124,621.96
212
1,100.98
480.31
620.67
124,001.29
213
1,100.98
477.92
623.06
123,378.23
214
1,100.98
475.52
625.46
122,752.77
215
1,100.98
473.11
627.87
122,124.90
216
1,100.98
470.69
630.29
121,494.61
217
1,100.98
468.26
632.72
120,861.89
218
1,100.98
465.82
635.16
120,226.73
219
1,100.98
463.37
637.61
119,589.13
220
1,100.98
460.92
640.06
118,949.06
221
1,100.98
458.45
642.53
118,306.53
222
1,100.98
455.97
645.01
117,661.53
223
1,100.98
453.49
647.49
117,014.03
224
1,100.98
450.99
649.99
116,364.05
225
1,100.98
448.49
652.49
115,711.55
226
1,100.98
445.97
655.01
115,056.54
227
1,100.98
443.45
657.53
114,399.01
228
1,100.98
440.91
660.07
113,738.94
229
1,100.98
438.37
662.61
113,076.33
230
1,100.98
435.82
665.16
112,411.17
231
1,100.98
433.25
667.73
111,743.44
232
1,100.98
430.68
670.30
111,073.14
233
1,100.98
428.09
672.89
110,400.25
234
1,100.98
425.50
675.48
109,724.77
235
1,100.98
422.90
678.08
109,046.69
236
1,100.98
420.28
680.70
108,365.99
237
1,100.98
417.66
683.32
107,682.67
238
1,100.98
415.03
685.95
106,996.72
239
1,100.98
412.38
688.60
106,308.12
240
1,100.98
409.73
691.25
105,616.87
241
1,100.98
407.07
693.91
104,922.96
242
1,100.98
404.39
696.59
104,226.37
243
1,100.98
401.71
699.27
103,527.10
244
1,100.98
399.01
701.97
102,825.13
245
1,100.98
396.31
704.67
102,120.45
246
1,100.98
393.59
707.39
101,413.06
247
1,100.98
390.86
710.12
100,702.94
248
1,100.98
388.13
712.85
99,990.09
249
1,100.98
385.38
715.60
99,274.49
250
1,100.98
382.62
718.36
98,556.13
251
1,100.98
379.85
721.13
97,835.00
252
1,100.98
377.07
723.91
97,111.09
253
1,100.98
374.28
726.70
96,384.39
254
1,100.98
371.48
729.50
95,654.90
255
1,100.98
368.67
732.31
94,922.59
256
1,100.98
365.85
735.13
94,187.45
257
1,100.98
363.01
737.97
93,449.49
258
1,100.98
360.17
740.81
92,708.68
259
1,100.98
357.31
743.67
91,965.01
260
1,100.98
354.45
746.53
91,218.48
261
1,100.98
351.57
749.41
90,469.07
262
1,100.98
348.68
752.30
89,716.77
263
1,100.98
345.78
755.20
88,961.58
264
1,100.98
342.87
758.11
88,203.47
265
1,100.98
339.95
761.03
87,442.44
266
1,100.98
337.02
763.96
86,678.48
267
1,100.98
334.07
766.91
85,911.57
268
1,100.98
331.12
769.86
85,141.71
269
1,100.98
328.15
772.83
84,368.88
270
1,100.98
325.17
775.81
83,593.07
271
1,100.98
322.18
778.80
82,814.27
272
1,100.98
319.18
781.80
82,032.47
273
1,100.98
316.17
784.81
81,247.66
274
1,100.98
313.14
787.84
80,459.82
275
1,100.98
310.11
790.87
79,668.95
276
1,100.98
307.06
793.92
78,875.03
277
1,100.98
304.00
796.98
78,078.04
278
1,100.98
300.93
800.05
77,277.99
279
1,100.98
297.84
803.14
76,474.85
280
1,100.98
294.75
806.23
75,668.62
281
1,100.98
291.64
809.34
74,859.28
282
1,100.98
288.52
812.46
74,046.82
283
1,100.98
285.39
815.59
73,231.23
284
1,100.98
282.25
818.73
72,412.49
285
1,100.98
279.09
821.89
71,590.60
286
1,100.98
275.92
825.06
70,765.54
287
1,100.98
272.74
828.24
69,937.31
288
1,100.98
269.55
831.43
69,105.88
289
1,100.98
266.35
834.63
68,271.24
290
1,100.98
263.13
837.85
67,433.39
291
1,100.98
259.90
841.08
66,592.31
292
1,100.98
256.66
844.32
65,747.99
293
1,100.98
253.40
847.58
64,900.41
294
1,100.98
250.14
850.84
64,049.57
295
1,100.98
246.86
854.12
63,195.45
296
1,100.98
243.57
857.41
62,338.03
297
1,100.98
240.26
860.72
61,477.31
298
1,100.98
236.94
864.04
60,613.28
299
1,100.98
233.61
867.37
59,745.91
300
1,100.98
230.27
870.71
58,875.20
301
1,100.98
226.91
874.07
58,001.14
302
1,100.98
223.55
877.43
57,123.70
303
1,100.98
220.16
880.82
56,242.89
304
1,100.98
216.77
884.21
55,358.68
305
1,100.98
213.36
887.62
54,471.06
306
1,100.98
209.94
891.04
53,580.02
307
1,100.98
206.51
894.47
52,685.54
308
1,100.98
203.06
897.92
51,787.62
309
1,100.98
199.60
901.38
50,886.24
310
1,100.98
196.12
904.86
49,981.39
311
1,100.98
192.64
908.34
49,073.04
312
1,100.98
189.14
911.84
48,161.20
313
1,100.98
185.62
915.36
47,245.84
314
1,100.98
182.09
918.89
46,326.95
315
1,100.98
178.55
922.43
45,404.52
316
1,100.98
175.00
925.98
44,478.54
317
1,100.98
171.43
929.55
43,548.99
318
1,100.98
167.85
933.13
42,615.85
319
1,100.98
164.25
936.73
41,679.12
320
1,100.98
160.64
940.34
40,738.78
321
1,100.98
157.01
943.97
39,794.81
322
1,100.98
153.38
947.60
38,847.21
323
1,100.98
149.72
951.26
37,895.95
324
1,100.98
146.06
954.92
36,941.03
325
1,100.98
142.38
958.60
35,982.43
326
1,100.98
138.68
962.30
35,020.13
327
1,100.98
134.97
966.01
34,054.12
328
1,100.98
131.25
969.73
33,084.39
329
1,100.98
127.51
973.47
32,110.93
330
1,100.98
123.76
977.22
31,133.71
331
1,100.98
119.99
980.99
30,152.72
332
1,100.98
116.21
984.77
29,167.96
333
1,100.98
112.42
988.56
28,179.39
334
1,100.98
108.61
992.37
27,187.02
335
1,100.98
104.78
996.20
26,190.83
336
1,100.98
100.94
1,000.04
25,190.79
337
1,100.98
97.09
1,003.89
24,186.90
338
1,100.98
93.22
1,007.76
23,179.14
339
1,100.98
89.34
1,011.64
22,167.50
340
1,100.98
85.44
1,015.54
21,151.95
341
1,100.98
81.52
1,019.46
20,132.50
342
1,100.98
77.59
1,023.39
19,109.11
343
1,100.98
73.65
1,027.33
18,081.78
344
1,100.98
69.69
1,031.29
17,050.49
345
1,100.98
65.72
1,035.26
16,015.22
346
1,100.98
61.73
1,039.25
14,975.97
347
1,100.98
57.72
1,043.26
13,932.71
348
1,100.98
53.70
1,047.28
12,885.43
349
1,100.98
49.66
1,051.32
11,834.11
350
1,100.98
45.61
1,055.37
10,778.74
351
1,100.98
41.54
1,059.44
9,719.31
352
1,100.98
37.46
1,063.52
8,655.79
353
1,100.98
33.36
1,067.62
7,588.17
354
1,100.98
29.25
1,071.73
6,516.43
355
1,100.98
25.12
1,075.86
5,440.57
356
1,100.98
20.97
1,080.01
4,360.56
357
1,100.98
16.81
1,084.17
3,276.38
358
1,100.98
12.63
1,088.35
2,188.03
359
1,100.98
8.43
1,092.55
1,095.48
360
1,099.71
4.22
1,095.48
0.00
Totals
396,351.53
182,211.53
214,140.00

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