Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,231.43  
 

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
1,231.43
975.64
255.79
222,747.21
2
1,231.43
974.52
256.91
222,490.30
3
1,231.43
973.40
258.03
222,232.26
4
1,231.43
972.27
259.16
221,973.10
5
1,231.43
971.13
260.30
221,712.80
6
1,231.43
969.99
261.44
221,451.36
7
1,231.43
968.85
262.58
221,188.78
8
1,231.43
967.70
263.73
220,925.05
9
1,231.43
966.55
264.88
220,660.17
10
1,231.43
965.39
266.04
220,394.13
11
1,231.43
964.22
267.21
220,126.92
12
1,231.43
963.06
268.37
219,858.55
13
1,231.43
961.88
269.55
219,589.00
14
1,231.43
960.70
270.73
219,318.27
15
1,231.43
959.52
271.91
219,046.36
16
1,231.43
958.33
273.10
218,773.26
17
1,231.43
957.13
274.30
218,498.96
18
1,231.43
955.93
275.50
218,223.46
19
1,231.43
954.73
276.70
217,946.76
20
1,231.43
953.52
277.91
217,668.85
21
1,231.43
952.30
279.13
217,389.72
22
1,231.43
951.08
280.35
217,109.37
23
1,231.43
949.85
281.58
216,827.79
24
1,231.43
948.62
282.81
216,544.99
25
1,231.43
947.38
284.05
216,260.94
26
1,231.43
946.14
285.29
215,975.65
27
1,231.43
944.89
286.54
215,689.11
28
1,231.43
943.64
287.79
215,401.32
29
1,231.43
942.38
289.05
215,112.28
30
1,231.43
941.12
290.31
214,821.96
31
1,231.43
939.85
291.58
214,530.38
32
1,231.43
938.57
292.86
214,237.52
33
1,231.43
937.29
294.14
213,943.38
34
1,231.43
936.00
295.43
213,647.95
35
1,231.43
934.71
296.72
213,351.23
36
1,231.43
933.41
298.02
213,053.21
37
1,231.43
932.11
299.32
212,753.89
38
1,231.43
930.80
300.63
212,453.26
39
1,231.43
929.48
301.95
212,151.31
40
1,231.43
928.16
303.27
211,848.04
41
1,231.43
926.84
304.59
211,543.45
42
1,231.43
925.50
305.93
211,237.52
43
1,231.43
924.16
307.27
210,930.25
44
1,231.43
922.82
308.61
210,621.64
45
1,231.43
921.47
309.96
210,311.68
46
1,231.43
920.11
311.32
210,000.37
47
1,231.43
918.75
312.68
209,687.69
48
1,231.43
917.38
314.05
209,373.64
49
1,231.43
916.01
315.42
209,058.22
50
1,231.43
914.63
316.80
208,741.42
51
1,231.43
913.24
318.19
208,423.24
52
1,231.43
911.85
319.58
208,103.66
53
1,231.43
910.45
320.98
207,782.68
54
1,231.43
909.05
322.38
207,460.30
55
1,231.43
907.64
323.79
207,136.51
56
1,231.43
906.22
325.21
206,811.30
57
1,231.43
904.80
326.63
206,484.67
58
1,231.43
903.37
328.06
206,156.61
59
1,231.43
901.94
329.49
205,827.12
60
1,231.43
900.49
330.94
205,496.18
61
1,231.43
899.05
332.38
205,163.80
62
1,231.43
897.59
333.84
204,829.96
63
1,231.43
896.13
335.30
204,494.66
64
1,231.43
894.66
336.77
204,157.89
65
1,231.43
893.19
338.24
203,819.65
66
1,231.43
891.71
339.72
203,479.93
67
1,231.43
890.22
341.21
203,138.73
68
1,231.43
888.73
342.70
202,796.03
69
1,231.43
887.23
344.20
202,451.83
70
1,231.43
885.73
345.70
202,106.13
71
1,231.43
884.21
347.22
201,758.91
72
1,231.43
882.70
348.73
201,410.18
73
1,231.43
881.17
350.26
201,059.92
74
1,231.43
879.64
351.79
200,708.13
75
1,231.43
878.10
353.33
200,354.79
76
1,231.43
876.55
354.88
199,999.92
77
1,231.43
875.00
356.43
199,643.49
78
1,231.43
873.44
357.99
199,285.50
79
1,231.43
871.87
359.56
198,925.94
80
1,231.43
870.30
361.13
198,564.81
81
1,231.43
868.72
362.71
198,202.10
82
1,231.43
867.13
364.30
197,837.81
83
1,231.43
865.54
365.89
197,471.92
84
1,231.43
863.94
367.49
197,104.43
85
1,231.43
862.33
369.10
196,735.33
86
1,231.43
860.72
370.71
196,364.62
87
1,231.43
859.10
372.33
195,992.28
88
1,231.43
857.47
373.96
195,618.32
89
1,231.43
855.83
375.60
195,242.72
90
1,231.43
854.19
377.24
194,865.47
91
1,231.43
852.54
378.89
194,486.58
92
1,231.43
850.88
380.55
194,106.03
93
1,231.43
849.21
382.22
193,723.81
94
1,231.43
847.54
383.89
193,339.92
95
1,231.43
845.86
385.57
192,954.36
96
1,231.43
844.18
387.25
192,567.10
97
1,231.43
842.48
388.95
192,178.15
98
1,231.43
840.78
390.65
191,787.50
99
1,231.43
839.07
392.36
191,395.14
100
1,231.43
837.35
394.08
191,001.07
101
1,231.43
835.63
395.80
190,605.27
102
1,231.43
833.90
397.53
190,207.73
103
1,231.43
832.16
399.27
189,808.46
104
1,231.43
830.41
401.02
189,407.45
105
1,231.43
828.66
402.77
189,004.67
106
1,231.43
826.90
404.53
188,600.14
107
1,231.43
825.13
406.30
188,193.83
108
1,231.43
823.35
408.08
187,785.75
109
1,231.43
821.56
409.87
187,375.88
110
1,231.43
819.77
411.66
186,964.22
111
1,231.43
817.97
413.46
186,550.76
112
1,231.43
816.16
415.27
186,135.49
113
1,231.43
814.34
417.09
185,718.40
114
1,231.43
812.52
418.91
185,299.49
115
1,231.43
810.69
420.74
184,878.75
116
1,231.43
808.84
422.59
184,456.16
117
1,231.43
807.00
424.43
184,031.73
118
1,231.43
805.14
426.29
183,605.44
119
1,231.43
803.27
428.16
183,177.28
120
1,231.43
801.40
430.03
182,747.25
121
1,231.43
799.52
431.91
182,315.34
122
1,231.43
797.63
433.80
181,881.54
123
1,231.43
795.73
435.70
181,445.84
124
1,231.43
793.83
437.60
181,008.24
125
1,231.43
791.91
439.52
180,568.72
126
1,231.43
789.99
441.44
180,127.28
127
1,231.43
788.06
443.37
179,683.90
128
1,231.43
786.12
445.31
179,238.59
129
1,231.43
784.17
447.26
178,791.33
130
1,231.43
782.21
449.22
178,342.11
131
1,231.43
780.25
451.18
177,890.93
132
1,231.43
778.27
453.16
177,437.77
133
1,231.43
776.29
455.14
176,982.63
134
1,231.43
774.30
457.13
176,525.50
135
1,231.43
772.30
459.13
176,066.37
136
1,231.43
770.29
461.14
175,605.23
137
1,231.43
768.27
463.16
175,142.07
138
1,231.43
766.25
465.18
174,676.89
139
1,231.43
764.21
467.22
174,209.67
140
1,231.43
762.17
469.26
173,740.41
141
1,231.43
760.11
471.32
173,269.09
142
1,231.43
758.05
473.38
172,795.71
143
1,231.43
755.98
475.45
172,320.27
144
1,231.43
753.90
477.53
171,842.74
145
1,231.43
751.81
479.62
171,363.12
146
1,231.43
749.71
481.72
170,881.40
147
1,231.43
747.61
483.82
170,397.58
148
1,231.43
745.49
485.94
169,911.64
149
1,231.43
743.36
488.07
169,423.57
150
1,231.43
741.23
490.20
168,933.37
151
1,231.43
739.08
492.35
168,441.02
152
1,231.43
736.93
494.50
167,946.52
153
1,231.43
734.77
496.66
167,449.86
154
1,231.43
732.59
498.84
166,951.02
155
1,231.43
730.41
501.02
166,450.00
156
1,231.43
728.22
503.21
165,946.79
157
1,231.43
726.02
505.41
165,441.38
158
1,231.43
723.81
507.62
164,933.75
159
1,231.43
721.59
509.84
164,423.91
160
1,231.43
719.35
512.08
163,911.83
161
1,231.43
717.11
514.32
163,397.52
162
1,231.43
714.86
516.57
162,880.95
163
1,231.43
712.60
518.83
162,362.13
164
1,231.43
710.33
521.10
161,841.03
165
1,231.43
708.05
523.38
161,317.66
166
1,231.43
705.76
525.67
160,791.99
167
1,231.43
703.46
527.97
160,264.03
168
1,231.43
701.16
530.27
159,733.75
169
1,231.43
698.84
532.59
159,201.16
170
1,231.43
696.51
534.92
158,666.23
171
1,231.43
694.16
537.27
158,128.97
172
1,231.43
691.81
539.62
157,589.35
173
1,231.43
689.45
541.98
157,047.37
174
1,231.43
687.08
544.35
156,503.03
175
1,231.43
684.70
546.73
155,956.30
176
1,231.43
682.31
549.12
155,407.17
177
1,231.43
679.91
551.52
154,855.65
178
1,231.43
677.49
553.94
154,301.71
179
1,231.43
675.07
556.36
153,745.35
180
1,231.43
672.64
558.79
153,186.56
181
1,231.43
670.19
561.24
152,625.32
182
1,231.43
667.74
563.69
152,061.63
183
1,231.43
665.27
566.16
151,495.47
184
1,231.43
662.79
568.64
150,926.83
185
1,231.43
660.30
571.13
150,355.70
186
1,231.43
657.81
573.62
149,782.08
187
1,231.43
655.30
576.13
149,205.95
188
1,231.43
652.78
578.65
148,627.29
189
1,231.43
650.24
581.19
148,046.11
190
1,231.43
647.70
583.73
147,462.38
191
1,231.43
645.15
586.28
146,876.10
192
1,231.43
642.58
588.85
146,287.25
193
1,231.43
640.01
591.42
145,695.83
194
1,231.43
637.42
594.01
145,101.82
195
1,231.43
634.82
596.61
144,505.21
196
1,231.43
632.21
599.22
143,905.99
197
1,231.43
629.59
601.84
143,304.15
198
1,231.43
626.96
604.47
142,699.67
199
1,231.43
624.31
607.12
142,092.55
200
1,231.43
621.65
609.78
141,482.78
201
1,231.43
618.99
612.44
140,870.33
202
1,231.43
616.31
615.12
140,255.21
203
1,231.43
613.62
617.81
139,637.40
204
1,231.43
610.91
620.52
139,016.88
205
1,231.43
608.20
623.23
138,393.65
206
1,231.43
605.47
625.96
137,767.69
207
1,231.43
602.73
628.70
137,139.00
208
1,231.43
599.98
631.45
136,507.55
209
1,231.43
597.22
634.21
135,873.34
210
1,231.43
594.45
636.98
135,236.36
211
1,231.43
591.66
639.77
134,596.59
212
1,231.43
588.86
642.57
133,954.02
213
1,231.43
586.05
645.38
133,308.64
214
1,231.43
583.23
648.20
132,660.43
215
1,231.43
580.39
651.04
132,009.39
216
1,231.43
577.54
653.89
131,355.50
217
1,231.43
574.68
656.75
130,698.75
218
1,231.43
571.81
659.62
130,039.13
219
1,231.43
568.92
662.51
129,376.62
220
1,231.43
566.02
665.41
128,711.21
221
1,231.43
563.11
668.32
128,042.89
222
1,231.43
560.19
671.24
127,371.65
223
1,231.43
557.25
674.18
126,697.47
224
1,231.43
554.30
677.13
126,020.34
225
1,231.43
551.34
680.09
125,340.25
226
1,231.43
548.36
683.07
124,657.19
227
1,231.43
545.38
686.05
123,971.13
228
1,231.43
542.37
689.06
123,282.08
229
1,231.43
539.36
692.07
122,590.00
230
1,231.43
536.33
695.10
121,894.91
231
1,231.43
533.29
698.14
121,196.77
232
1,231.43
530.24
701.19
120,495.57
233
1,231.43
527.17
704.26
119,791.31
234
1,231.43
524.09
707.34
119,083.97
235
1,231.43
520.99
710.44
118,373.53
236
1,231.43
517.88
713.55
117,659.98
237
1,231.43
514.76
716.67
116,943.32
238
1,231.43
511.63
719.80
116,223.51
239
1,231.43
508.48
722.95
115,500.56
240
1,231.43
505.31
726.12
114,774.45
241
1,231.43
502.14
729.29
114,045.15
242
1,231.43
498.95
732.48
113,312.67
243
1,231.43
495.74
735.69
112,576.98
244
1,231.43
492.52
738.91
111,838.08
245
1,231.43
489.29
742.14
111,095.94
246
1,231.43
486.04
745.39
110,350.55
247
1,231.43
482.78
748.65
109,601.91
248
1,231.43
479.51
751.92
108,849.99
249
1,231.43
476.22
755.21
108,094.78
250
1,231.43
472.91
758.52
107,336.26
251
1,231.43
469.60
761.83
106,574.43
252
1,231.43
466.26
765.17
105,809.26
253
1,231.43
462.92
768.51
105,040.74
254
1,231.43
459.55
771.88
104,268.87
255
1,231.43
456.18
775.25
103,493.61
256
1,231.43
452.78
778.65
102,714.97
257
1,231.43
449.38
782.05
101,932.92
258
1,231.43
445.96
785.47
101,147.44
259
1,231.43
442.52
788.91
100,358.53
260
1,231.43
439.07
792.36
99,566.17
261
1,231.43
435.60
795.83
98,770.34
262
1,231.43
432.12
799.31
97,971.03
263
1,231.43
428.62
802.81
97,168.23
264
1,231.43
425.11
806.32
96,361.91
265
1,231.43
421.58
809.85
95,552.06
266
1,231.43
418.04
813.39
94,738.67
267
1,231.43
414.48
816.95
93,921.72
268
1,231.43
410.91
820.52
93,101.20
269
1,231.43
407.32
824.11
92,277.09
270
1,231.43
403.71
827.72
91,449.37
271
1,231.43
400.09
831.34
90,618.03
272
1,231.43
396.45
834.98
89,783.06
273
1,231.43
392.80
838.63
88,944.43
274
1,231.43
389.13
842.30
88,102.13
275
1,231.43
385.45
845.98
87,256.15
276
1,231.43
381.75
849.68
86,406.46
277
1,231.43
378.03
853.40
85,553.06
278
1,231.43
374.29
857.14
84,695.92
279
1,231.43
370.54
860.89
83,835.04
280
1,231.43
366.78
864.65
82,970.39
281
1,231.43
363.00
868.43
82,101.95
282
1,231.43
359.20
872.23
81,229.72
283
1,231.43
355.38
876.05
80,353.67
284
1,231.43
351.55
879.88
79,473.79
285
1,231.43
347.70
883.73
78,590.05
286
1,231.43
343.83
887.60
77,702.46
287
1,231.43
339.95
891.48
76,810.97
288
1,231.43
336.05
895.38
75,915.59
289
1,231.43
332.13
899.30
75,016.29
290
1,231.43
328.20
903.23
74,113.06
291
1,231.43
324.24
907.19
73,205.87
292
1,231.43
320.28
911.15
72,294.72
293
1,231.43
316.29
915.14
71,379.58
294
1,231.43
312.29
919.14
70,460.43
295
1,231.43
308.26
923.17
69,537.27
296
1,231.43
304.23
927.20
68,610.06
297
1,231.43
300.17
931.26
67,678.80
298
1,231.43
296.09
935.34
66,743.47
299
1,231.43
292.00
939.43
65,804.04
300
1,231.43
287.89
943.54
64,860.50
301
1,231.43
283.76
947.67
63,912.84
302
1,231.43
279.62
951.81
62,961.03
303
1,231.43
275.45
955.98
62,005.05
304
1,231.43
271.27
960.16
61,044.89
305
1,231.43
267.07
964.36
60,080.53
306
1,231.43
262.85
968.58
59,111.96
307
1,231.43
258.61
972.82
58,139.14
308
1,231.43
254.36
977.07
57,162.07
309
1,231.43
250.08
981.35
56,180.72
310
1,231.43
245.79
985.64
55,195.09
311
1,231.43
241.48
989.95
54,205.13
312
1,231.43
237.15
994.28
53,210.85
313
1,231.43
232.80
998.63
52,212.22
314
1,231.43
228.43
1,003.00
51,209.22
315
1,231.43
224.04
1,007.39
50,201.83
316
1,231.43
219.63
1,011.80
49,190.03
317
1,231.43
215.21
1,016.22
48,173.81
318
1,231.43
210.76
1,020.67
47,153.14
319
1,231.43
206.29
1,025.14
46,128.00
320
1,231.43
201.81
1,029.62
45,098.38
321
1,231.43
197.31
1,034.12
44,064.26
322
1,231.43
192.78
1,038.65
43,025.61
323
1,231.43
188.24
1,043.19
41,982.42
324
1,231.43
183.67
1,047.76
40,934.66
325
1,231.43
179.09
1,052.34
39,882.32
326
1,231.43
174.49
1,056.94
38,825.37
327
1,231.43
169.86
1,061.57
37,763.80
328
1,231.43
165.22
1,066.21
36,697.59
329
1,231.43
160.55
1,070.88
35,626.71
330
1,231.43
155.87
1,075.56
34,551.15
331
1,231.43
151.16
1,080.27
33,470.88
332
1,231.43
146.44
1,084.99
32,385.89
333
1,231.43
141.69
1,089.74
31,296.14
334
1,231.43
136.92
1,094.51
30,201.64
335
1,231.43
132.13
1,099.30
29,102.34
336
1,231.43
127.32
1,104.11
27,998.23
337
1,231.43
122.49
1,108.94
26,889.29
338
1,231.43
117.64
1,113.79
25,775.50
339
1,231.43
112.77
1,118.66
24,656.84
340
1,231.43
107.87
1,123.56
23,533.28
341
1,231.43
102.96
1,128.47
22,404.81
342
1,231.43
98.02
1,133.41
21,271.40
343
1,231.43
93.06
1,138.37
20,133.04
344
1,231.43
88.08
1,143.35
18,989.69
345
1,231.43
83.08
1,148.35
17,841.34
346
1,231.43
78.06
1,153.37
16,687.96
347
1,231.43
73.01
1,158.42
15,529.54
348
1,231.43
67.94
1,163.49
14,366.06
349
1,231.43
62.85
1,168.58
13,197.48
350
1,231.43
57.74
1,173.69
12,023.79
351
1,231.43
52.60
1,178.83
10,844.96
352
1,231.43
47.45
1,183.98
9,660.98
353
1,231.43
42.27
1,189.16
8,471.81
354
1,231.43
37.06
1,194.37
7,277.45
355
1,231.43
31.84
1,199.59
6,077.86
356
1,231.43
26.59
1,204.84
4,873.02
357
1,231.43
21.32
1,210.11
3,662.91
358
1,231.43
16.03
1,215.40
2,447.50
359
1,231.43
10.71
1,220.72
1,226.78
360
1,232.15
5.37
1,226.78
0.00
Totals
443,315.52
220,312.52
223,003.00

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