Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,234.25  
 

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
1,234.25
977.87
256.38
223,257.62
2
1,234.25
976.75
257.50
223,000.13
3
1,234.25
975.63
258.62
222,741.50
4
1,234.25
974.49
259.76
222,481.75
5
1,234.25
973.36
260.89
222,220.85
6
1,234.25
972.22
262.03
221,958.82
7
1,234.25
971.07
263.18
221,695.64
8
1,234.25
969.92
264.33
221,431.31
9
1,234.25
968.76
265.49
221,165.82
10
1,234.25
967.60
266.65
220,899.17
11
1,234.25
966.43
267.82
220,631.35
12
1,234.25
965.26
268.99
220,362.37
13
1,234.25
964.09
270.16
220,092.20
14
1,234.25
962.90
271.35
219,820.85
15
1,234.25
961.72
272.53
219,548.32
16
1,234.25
960.52
273.73
219,274.59
17
1,234.25
959.33
274.92
218,999.67
18
1,234.25
958.12
276.13
218,723.54
19
1,234.25
956.92
277.33
218,446.21
20
1,234.25
955.70
278.55
218,167.66
21
1,234.25
954.48
279.77
217,887.90
22
1,234.25
953.26
280.99
217,606.91
23
1,234.25
952.03
282.22
217,324.69
24
1,234.25
950.80
283.45
217,041.23
25
1,234.25
949.56
284.69
216,756.54
26
1,234.25
948.31
285.94
216,470.60
27
1,234.25
947.06
287.19
216,183.41
28
1,234.25
945.80
288.45
215,894.96
29
1,234.25
944.54
289.71
215,605.25
30
1,234.25
943.27
290.98
215,314.27
31
1,234.25
942.00
292.25
215,022.02
32
1,234.25
940.72
293.53
214,728.49
33
1,234.25
939.44
294.81
214,433.68
34
1,234.25
938.15
296.10
214,137.58
35
1,234.25
936.85
297.40
213,840.18
36
1,234.25
935.55
298.70
213,541.48
37
1,234.25
934.24
300.01
213,241.47
38
1,234.25
932.93
301.32
212,940.16
39
1,234.25
931.61
302.64
212,637.52
40
1,234.25
930.29
303.96
212,333.56
41
1,234.25
928.96
305.29
212,028.27
42
1,234.25
927.62
306.63
211,721.64
43
1,234.25
926.28
307.97
211,413.67
44
1,234.25
924.93
309.32
211,104.36
45
1,234.25
923.58
310.67
210,793.69
46
1,234.25
922.22
312.03
210,481.66
47
1,234.25
920.86
313.39
210,168.27
48
1,234.25
919.49
314.76
209,853.50
49
1,234.25
918.11
316.14
209,537.36
50
1,234.25
916.73
317.52
209,219.84
51
1,234.25
915.34
318.91
208,900.93
52
1,234.25
913.94
320.31
208,580.62
53
1,234.25
912.54
321.71
208,258.91
54
1,234.25
911.13
323.12
207,935.79
55
1,234.25
909.72
324.53
207,611.26
56
1,234.25
908.30
325.95
207,285.31
57
1,234.25
906.87
327.38
206,957.93
58
1,234.25
905.44
328.81
206,629.12
59
1,234.25
904.00
330.25
206,298.88
60
1,234.25
902.56
331.69
205,967.18
61
1,234.25
901.11
333.14
205,634.04
62
1,234.25
899.65
334.60
205,299.44
63
1,234.25
898.19
336.06
204,963.37
64
1,234.25
896.71
337.54
204,625.84
65
1,234.25
895.24
339.01
204,286.83
66
1,234.25
893.75
340.50
203,946.33
67
1,234.25
892.27
341.98
203,604.35
68
1,234.25
890.77
343.48
203,260.87
69
1,234.25
889.27
344.98
202,915.88
70
1,234.25
887.76
346.49
202,569.39
71
1,234.25
886.24
348.01
202,221.38
72
1,234.25
884.72
349.53
201,871.85
73
1,234.25
883.19
351.06
201,520.79
74
1,234.25
881.65
352.60
201,168.19
75
1,234.25
880.11
354.14
200,814.05
76
1,234.25
878.56
355.69
200,458.36
77
1,234.25
877.01
357.24
200,101.12
78
1,234.25
875.44
358.81
199,742.31
79
1,234.25
873.87
360.38
199,381.93
80
1,234.25
872.30
361.95
199,019.98
81
1,234.25
870.71
363.54
198,656.44
82
1,234.25
869.12
365.13
198,291.31
83
1,234.25
867.52
366.73
197,924.59
84
1,234.25
865.92
368.33
197,556.26
85
1,234.25
864.31
369.94
197,186.32
86
1,234.25
862.69
371.56
196,814.76
87
1,234.25
861.06
373.19
196,441.57
88
1,234.25
859.43
374.82
196,066.75
89
1,234.25
857.79
376.46
195,690.30
90
1,234.25
856.15
378.10
195,312.19
91
1,234.25
854.49
379.76
194,932.43
92
1,234.25
852.83
381.42
194,551.01
93
1,234.25
851.16
383.09
194,167.92
94
1,234.25
849.48
384.77
193,783.16
95
1,234.25
847.80
386.45
193,396.71
96
1,234.25
846.11
388.14
193,008.57
97
1,234.25
844.41
389.84
192,618.73
98
1,234.25
842.71
391.54
192,227.19
99
1,234.25
840.99
393.26
191,833.93
100
1,234.25
839.27
394.98
191,438.96
101
1,234.25
837.55
396.70
191,042.25
102
1,234.25
835.81
398.44
190,643.81
103
1,234.25
834.07
400.18
190,243.63
104
1,234.25
832.32
401.93
189,841.69
105
1,234.25
830.56
403.69
189,438.00
106
1,234.25
828.79
405.46
189,032.54
107
1,234.25
827.02
407.23
188,625.31
108
1,234.25
825.24
409.01
188,216.30
109
1,234.25
823.45
410.80
187,805.49
110
1,234.25
821.65
412.60
187,392.89
111
1,234.25
819.84
414.41
186,978.48
112
1,234.25
818.03
416.22
186,562.27
113
1,234.25
816.21
418.04
186,144.23
114
1,234.25
814.38
419.87
185,724.36
115
1,234.25
812.54
421.71
185,302.65
116
1,234.25
810.70
423.55
184,879.10
117
1,234.25
808.85
425.40
184,453.70
118
1,234.25
806.98
427.27
184,026.43
119
1,234.25
805.12
429.13
183,597.30
120
1,234.25
803.24
431.01
183,166.28
121
1,234.25
801.35
432.90
182,733.39
122
1,234.25
799.46
434.79
182,298.60
123
1,234.25
797.56
436.69
181,861.90
124
1,234.25
795.65
438.60
181,423.30
125
1,234.25
793.73
440.52
180,982.77
126
1,234.25
791.80
442.45
180,540.32
127
1,234.25
789.86
444.39
180,095.94
128
1,234.25
787.92
446.33
179,649.61
129
1,234.25
785.97
448.28
179,201.32
130
1,234.25
784.01
450.24
178,751.08
131
1,234.25
782.04
452.21
178,298.87
132
1,234.25
780.06
454.19
177,844.67
133
1,234.25
778.07
456.18
177,388.49
134
1,234.25
776.07
458.18
176,930.32
135
1,234.25
774.07
460.18
176,470.14
136
1,234.25
772.06
462.19
176,007.95
137
1,234.25
770.03
464.22
175,543.73
138
1,234.25
768.00
466.25
175,077.48
139
1,234.25
765.96
468.29
174,609.20
140
1,234.25
763.92
470.33
174,138.86
141
1,234.25
761.86
472.39
173,666.47
142
1,234.25
759.79
474.46
173,192.01
143
1,234.25
757.72
476.53
172,715.48
144
1,234.25
755.63
478.62
172,236.86
145
1,234.25
753.54
480.71
171,756.14
146
1,234.25
751.43
482.82
171,273.33
147
1,234.25
749.32
484.93
170,788.40
148
1,234.25
747.20
487.05
170,301.35
149
1,234.25
745.07
489.18
169,812.17
150
1,234.25
742.93
491.32
169,320.84
151
1,234.25
740.78
493.47
168,827.37
152
1,234.25
738.62
495.63
168,331.74
153
1,234.25
736.45
497.80
167,833.94
154
1,234.25
734.27
499.98
167,333.97
155
1,234.25
732.09
502.16
166,831.80
156
1,234.25
729.89
504.36
166,327.44
157
1,234.25
727.68
506.57
165,820.87
158
1,234.25
725.47
508.78
165,312.09
159
1,234.25
723.24
511.01
164,801.08
160
1,234.25
721.00
513.25
164,287.84
161
1,234.25
718.76
515.49
163,772.35
162
1,234.25
716.50
517.75
163,254.60
163
1,234.25
714.24
520.01
162,734.59
164
1,234.25
711.96
522.29
162,212.30
165
1,234.25
709.68
524.57
161,687.73
166
1,234.25
707.38
526.87
161,160.86
167
1,234.25
705.08
529.17
160,631.69
168
1,234.25
702.76
531.49
160,100.21
169
1,234.25
700.44
533.81
159,566.40
170
1,234.25
698.10
536.15
159,030.25
171
1,234.25
695.76
538.49
158,491.76
172
1,234.25
693.40
540.85
157,950.91
173
1,234.25
691.04
543.21
157,407.69
174
1,234.25
688.66
545.59
156,862.10
175
1,234.25
686.27
547.98
156,314.12
176
1,234.25
683.87
550.38
155,763.75
177
1,234.25
681.47
552.78
155,210.96
178
1,234.25
679.05
555.20
154,655.76
179
1,234.25
676.62
557.63
154,098.13
180
1,234.25
674.18
560.07
153,538.06
181
1,234.25
671.73
562.52
152,975.54
182
1,234.25
669.27
564.98
152,410.56
183
1,234.25
666.80
567.45
151,843.10
184
1,234.25
664.31
569.94
151,273.17
185
1,234.25
661.82
572.43
150,700.74
186
1,234.25
659.32
574.93
150,125.80
187
1,234.25
656.80
577.45
149,548.35
188
1,234.25
654.27
579.98
148,968.38
189
1,234.25
651.74
582.51
148,385.86
190
1,234.25
649.19
585.06
147,800.80
191
1,234.25
646.63
587.62
147,213.18
192
1,234.25
644.06
590.19
146,622.99
193
1,234.25
641.48
592.77
146,030.21
194
1,234.25
638.88
595.37
145,434.85
195
1,234.25
636.28
597.97
144,836.87
196
1,234.25
633.66
600.59
144,236.28
197
1,234.25
631.03
603.22
143,633.07
198
1,234.25
628.39
605.86
143,027.21
199
1,234.25
625.74
608.51
142,418.71
200
1,234.25
623.08
611.17
141,807.54
201
1,234.25
620.41
613.84
141,193.70
202
1,234.25
617.72
616.53
140,577.17
203
1,234.25
615.03
619.22
139,957.94
204
1,234.25
612.32
621.93
139,336.01
205
1,234.25
609.60
624.65
138,711.36
206
1,234.25
606.86
627.39
138,083.97
207
1,234.25
604.12
630.13
137,453.84
208
1,234.25
601.36
632.89
136,820.95
209
1,234.25
598.59
635.66
136,185.29
210
1,234.25
595.81
638.44
135,546.85
211
1,234.25
593.02
641.23
134,905.62
212
1,234.25
590.21
644.04
134,261.58
213
1,234.25
587.39
646.86
133,614.72
214
1,234.25
584.56
649.69
132,965.04
215
1,234.25
581.72
652.53
132,312.51
216
1,234.25
578.87
655.38
131,657.13
217
1,234.25
576.00
658.25
130,998.88
218
1,234.25
573.12
661.13
130,337.75
219
1,234.25
570.23
664.02
129,673.72
220
1,234.25
567.32
666.93
129,006.80
221
1,234.25
564.40
669.85
128,336.95
222
1,234.25
561.47
672.78
127,664.17
223
1,234.25
558.53
675.72
126,988.46
224
1,234.25
555.57
678.68
126,309.78
225
1,234.25
552.61
681.64
125,628.14
226
1,234.25
549.62
684.63
124,943.51
227
1,234.25
546.63
687.62
124,255.89
228
1,234.25
543.62
690.63
123,565.26
229
1,234.25
540.60
693.65
122,871.60
230
1,234.25
537.56
696.69
122,174.92
231
1,234.25
534.52
699.73
121,475.18
232
1,234.25
531.45
702.80
120,772.39
233
1,234.25
528.38
705.87
120,066.52
234
1,234.25
525.29
708.96
119,357.56
235
1,234.25
522.19
712.06
118,645.50
236
1,234.25
519.07
715.18
117,930.32
237
1,234.25
515.95
718.30
117,212.01
238
1,234.25
512.80
721.45
116,490.57
239
1,234.25
509.65
724.60
115,765.96
240
1,234.25
506.48
727.77
115,038.19
241
1,234.25
503.29
730.96
114,307.23
242
1,234.25
500.09
734.16
113,573.08
243
1,234.25
496.88
737.37
112,835.71
244
1,234.25
493.66
740.59
112,095.11
245
1,234.25
490.42
743.83
111,351.28
246
1,234.25
487.16
747.09
110,604.19
247
1,234.25
483.89
750.36
109,853.84
248
1,234.25
480.61
753.64
109,100.20
249
1,234.25
477.31
756.94
108,343.26
250
1,234.25
474.00
760.25
107,583.01
251
1,234.25
470.68
763.57
106,819.44
252
1,234.25
467.34
766.91
106,052.52
253
1,234.25
463.98
770.27
105,282.25
254
1,234.25
460.61
773.64
104,508.61
255
1,234.25
457.23
777.02
103,731.59
256
1,234.25
453.83
780.42
102,951.16
257
1,234.25
450.41
783.84
102,167.32
258
1,234.25
446.98
787.27
101,380.06
259
1,234.25
443.54
790.71
100,589.34
260
1,234.25
440.08
794.17
99,795.17
261
1,234.25
436.60
797.65
98,997.53
262
1,234.25
433.11
801.14
98,196.39
263
1,234.25
429.61
804.64
97,391.75
264
1,234.25
426.09
808.16
96,583.59
265
1,234.25
422.55
811.70
95,771.89
266
1,234.25
419.00
815.25
94,956.64
267
1,234.25
415.44
818.81
94,137.83
268
1,234.25
411.85
822.40
93,315.43
269
1,234.25
408.26
825.99
92,489.44
270
1,234.25
404.64
829.61
91,659.83
271
1,234.25
401.01
833.24
90,826.59
272
1,234.25
397.37
836.88
89,989.71
273
1,234.25
393.70
840.55
89,149.16
274
1,234.25
390.03
844.22
88,304.94
275
1,234.25
386.33
847.92
87,457.02
276
1,234.25
382.62
851.63
86,605.40
277
1,234.25
378.90
855.35
85,750.05
278
1,234.25
375.16
859.09
84,890.95
279
1,234.25
371.40
862.85
84,028.10
280
1,234.25
367.62
866.63
83,161.47
281
1,234.25
363.83
870.42
82,291.05
282
1,234.25
360.02
874.23
81,416.83
283
1,234.25
356.20
878.05
80,538.78
284
1,234.25
352.36
881.89
79,656.88
285
1,234.25
348.50
885.75
78,771.13
286
1,234.25
344.62
889.63
77,881.51
287
1,234.25
340.73
893.52
76,987.99
288
1,234.25
336.82
897.43
76,090.56
289
1,234.25
332.90
901.35
75,189.21
290
1,234.25
328.95
905.30
74,283.91
291
1,234.25
324.99
909.26
73,374.65
292
1,234.25
321.01
913.24
72,461.42
293
1,234.25
317.02
917.23
71,544.18
294
1,234.25
313.01
921.24
70,622.94
295
1,234.25
308.98
925.27
69,697.67
296
1,234.25
304.93
929.32
68,768.34
297
1,234.25
300.86
933.39
67,834.95
298
1,234.25
296.78
937.47
66,897.48
299
1,234.25
292.68
941.57
65,955.91
300
1,234.25
288.56
945.69
65,010.22
301
1,234.25
284.42
949.83
64,060.39
302
1,234.25
280.26
953.99
63,106.40
303
1,234.25
276.09
958.16
62,148.24
304
1,234.25
271.90
962.35
61,185.89
305
1,234.25
267.69
966.56
60,219.33
306
1,234.25
263.46
970.79
59,248.54
307
1,234.25
259.21
975.04
58,273.50
308
1,234.25
254.95
979.30
57,294.20
309
1,234.25
250.66
983.59
56,310.61
310
1,234.25
246.36
987.89
55,322.72
311
1,234.25
242.04
992.21
54,330.50
312
1,234.25
237.70
996.55
53,333.95
313
1,234.25
233.34
1,000.91
52,333.03
314
1,234.25
228.96
1,005.29
51,327.74
315
1,234.25
224.56
1,009.69
50,318.05
316
1,234.25
220.14
1,014.11
49,303.94
317
1,234.25
215.70
1,018.55
48,285.40
318
1,234.25
211.25
1,023.00
47,262.40
319
1,234.25
206.77
1,027.48
46,234.92
320
1,234.25
202.28
1,031.97
45,202.95
321
1,234.25
197.76
1,036.49
44,166.46
322
1,234.25
193.23
1,041.02
43,125.44
323
1,234.25
188.67
1,045.58
42,079.86
324
1,234.25
184.10
1,050.15
41,029.71
325
1,234.25
179.50
1,054.75
39,974.97
326
1,234.25
174.89
1,059.36
38,915.61
327
1,234.25
170.26
1,063.99
37,851.61
328
1,234.25
165.60
1,068.65
36,782.96
329
1,234.25
160.93
1,073.32
35,709.64
330
1,234.25
156.23
1,078.02
34,631.62
331
1,234.25
151.51
1,082.74
33,548.88
332
1,234.25
146.78
1,087.47
32,461.41
333
1,234.25
142.02
1,092.23
31,369.18
334
1,234.25
137.24
1,097.01
30,272.17
335
1,234.25
132.44
1,101.81
29,170.36
336
1,234.25
127.62
1,106.63
28,063.73
337
1,234.25
122.78
1,111.47
26,952.26
338
1,234.25
117.92
1,116.33
25,835.92
339
1,234.25
113.03
1,121.22
24,714.70
340
1,234.25
108.13
1,126.12
23,588.58
341
1,234.25
103.20
1,131.05
22,457.53
342
1,234.25
98.25
1,136.00
21,321.53
343
1,234.25
93.28
1,140.97
20,180.56
344
1,234.25
88.29
1,145.96
19,034.60
345
1,234.25
83.28
1,150.97
17,883.63
346
1,234.25
78.24
1,156.01
16,727.62
347
1,234.25
73.18
1,161.07
15,566.56
348
1,234.25
68.10
1,166.15
14,400.41
349
1,234.25
63.00
1,171.25
13,229.16
350
1,234.25
57.88
1,176.37
12,052.79
351
1,234.25
52.73
1,181.52
10,871.27
352
1,234.25
47.56
1,186.69
9,684.58
353
1,234.25
42.37
1,191.88
8,492.70
354
1,234.25
37.16
1,197.09
7,295.61
355
1,234.25
31.92
1,202.33
6,093.28
356
1,234.25
26.66
1,207.59
4,885.68
357
1,234.25
21.37
1,212.88
3,672.81
358
1,234.25
16.07
1,218.18
2,454.63
359
1,234.25
10.74
1,223.51
1,231.12
360
1,236.50
5.39
1,231.12
0.00
Totals
444,332.25
220,818.25
223,514.00

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