Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,060.00  
 

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
1,060.00
727.91
332.09
225,085.91
2
1,060.00
726.84
333.16
224,752.75
3
1,060.00
725.76
334.24
224,418.52
4
1,060.00
724.68
335.32
224,083.20
5
1,060.00
723.60
336.40
223,746.80
6
1,060.00
722.52
337.48
223,409.32
7
1,060.00
721.43
338.57
223,070.74
8
1,060.00
720.33
339.67
222,731.08
9
1,060.00
719.24
340.76
222,390.31
10
1,060.00
718.14
341.86
222,048.45
11
1,060.00
717.03
342.97
221,705.48
12
1,060.00
715.92
344.08
221,361.40
13
1,060.00
714.81
345.19
221,016.22
14
1,060.00
713.70
346.30
220,669.91
15
1,060.00
712.58
347.42
220,322.49
16
1,060.00
711.46
348.54
219,973.95
17
1,060.00
710.33
349.67
219,624.29
18
1,060.00
709.20
350.80
219,273.49
19
1,060.00
708.07
351.93
218,921.56
20
1,060.00
706.93
353.07
218,568.49
21
1,060.00
705.79
354.21
218,214.29
22
1,060.00
704.65
355.35
217,858.94
23
1,060.00
703.50
356.50
217,502.44
24
1,060.00
702.35
357.65
217,144.79
25
1,060.00
701.20
358.80
216,785.99
26
1,060.00
700.04
359.96
216,426.03
27
1,060.00
698.88
361.12
216,064.90
28
1,060.00
697.71
362.29
215,702.61
29
1,060.00
696.54
363.46
215,339.15
30
1,060.00
695.37
364.63
214,974.52
31
1,060.00
694.19
365.81
214,608.71
32
1,060.00
693.01
366.99
214,241.71
33
1,060.00
691.82
368.18
213,873.54
34
1,060.00
690.63
369.37
213,504.17
35
1,060.00
689.44
370.56
213,133.61
36
1,060.00
688.24
371.76
212,761.85
37
1,060.00
687.04
372.96
212,388.90
38
1,060.00
685.84
374.16
212,014.74
39
1,060.00
684.63
375.37
211,639.37
40
1,060.00
683.42
376.58
211,262.79
41
1,060.00
682.20
377.80
210,884.99
42
1,060.00
680.98
379.02
210,505.97
43
1,060.00
679.76
380.24
210,125.73
44
1,060.00
678.53
381.47
209,744.26
45
1,060.00
677.30
382.70
209,361.56
46
1,060.00
676.06
383.94
208,977.62
47
1,060.00
674.82
385.18
208,592.45
48
1,060.00
673.58
386.42
208,206.03
49
1,060.00
672.33
387.67
207,818.36
50
1,060.00
671.08
388.92
207,429.44
51
1,060.00
669.82
390.18
207,039.26
52
1,060.00
668.56
391.44
206,647.83
53
1,060.00
667.30
392.70
206,255.13
54
1,060.00
666.03
393.97
205,861.16
55
1,060.00
664.76
395.24
205,465.92
56
1,060.00
663.48
396.52
205,069.40
57
1,060.00
662.20
397.80
204,671.61
58
1,060.00
660.92
399.08
204,272.53
59
1,060.00
659.63
400.37
203,872.16
60
1,060.00
658.34
401.66
203,470.49
61
1,060.00
657.04
402.96
203,067.53
62
1,060.00
655.74
404.26
202,663.27
63
1,060.00
654.43
405.57
202,257.71
64
1,060.00
653.12
406.88
201,850.83
65
1,060.00
651.81
408.19
201,442.64
66
1,060.00
650.49
409.51
201,033.13
67
1,060.00
649.17
410.83
200,622.30
68
1,060.00
647.84
412.16
200,210.14
69
1,060.00
646.51
413.49
199,796.66
70
1,060.00
645.18
414.82
199,381.83
71
1,060.00
643.84
416.16
198,965.67
72
1,060.00
642.49
417.51
198,548.16
73
1,060.00
641.15
418.85
198,129.31
74
1,060.00
639.79
420.21
197,709.10
75
1,060.00
638.44
421.56
197,287.54
76
1,060.00
637.07
422.93
196,864.61
77
1,060.00
635.71
424.29
196,440.32
78
1,060.00
634.34
425.66
196,014.66
79
1,060.00
632.96
427.04
195,587.62
80
1,060.00
631.59
428.41
195,159.21
81
1,060.00
630.20
429.80
194,729.41
82
1,060.00
628.81
431.19
194,298.22
83
1,060.00
627.42
432.58
193,865.64
84
1,060.00
626.02
433.98
193,431.67
85
1,060.00
624.62
435.38
192,996.29
86
1,060.00
623.22
436.78
192,559.51
87
1,060.00
621.81
438.19
192,121.32
88
1,060.00
620.39
439.61
191,681.71
89
1,060.00
618.97
441.03
191,240.68
90
1,060.00
617.55
442.45
190,798.23
91
1,060.00
616.12
443.88
190,354.35
92
1,060.00
614.69
445.31
189,909.03
93
1,060.00
613.25
446.75
189,462.28
94
1,060.00
611.81
448.19
189,014.09
95
1,060.00
610.36
449.64
188,564.44
96
1,060.00
608.91
451.09
188,113.35
97
1,060.00
607.45
452.55
187,660.80
98
1,060.00
605.99
454.01
187,206.79
99
1,060.00
604.52
455.48
186,751.31
100
1,060.00
603.05
456.95
186,294.36
101
1,060.00
601.58
458.42
185,835.94
102
1,060.00
600.10
459.90
185,376.03
103
1,060.00
598.61
461.39
184,914.64
104
1,060.00
597.12
462.88
184,451.76
105
1,060.00
595.63
464.37
183,987.39
106
1,060.00
594.13
465.87
183,521.51
107
1,060.00
592.62
467.38
183,054.13
108
1,060.00
591.11
468.89
182,585.25
109
1,060.00
589.60
470.40
182,114.84
110
1,060.00
588.08
471.92
181,642.92
111
1,060.00
586.56
473.44
181,169.48
112
1,060.00
585.03
474.97
180,694.51
113
1,060.00
583.49
476.51
180,218.00
114
1,060.00
581.95
478.05
179,739.95
115
1,060.00
580.41
479.59
179,260.36
116
1,060.00
578.86
481.14
178,779.22
117
1,060.00
577.31
482.69
178,296.53
118
1,060.00
575.75
484.25
177,812.28
119
1,060.00
574.19
485.81
177,326.47
120
1,060.00
572.62
487.38
176,839.08
121
1,060.00
571.04
488.96
176,350.13
122
1,060.00
569.46
490.54
175,859.59
123
1,060.00
567.88
492.12
175,367.47
124
1,060.00
566.29
493.71
174,873.76
125
1,060.00
564.70
495.30
174,378.46
126
1,060.00
563.10
496.90
173,881.55
127
1,060.00
561.49
498.51
173,383.05
128
1,060.00
559.88
500.12
172,882.93
129
1,060.00
558.27
501.73
172,381.20
130
1,060.00
556.65
503.35
171,877.85
131
1,060.00
555.02
504.98
171,372.87
132
1,060.00
553.39
506.61
170,866.26
133
1,060.00
551.76
508.24
170,358.01
134
1,060.00
550.11
509.89
169,848.13
135
1,060.00
548.47
511.53
169,336.60
136
1,060.00
546.82
513.18
168,823.41
137
1,060.00
545.16
514.84
168,308.57
138
1,060.00
543.50
516.50
167,792.07
139
1,060.00
541.83
518.17
167,273.90
140
1,060.00
540.16
519.84
166,754.05
141
1,060.00
538.48
521.52
166,232.53
142
1,060.00
536.79
523.21
165,709.32
143
1,060.00
535.10
524.90
165,184.42
144
1,060.00
533.41
526.59
164,657.83
145
1,060.00
531.71
528.29
164,129.54
146
1,060.00
530.00
530.00
163,599.54
147
1,060.00
528.29
531.71
163,067.83
148
1,060.00
526.57
533.43
162,534.41
149
1,060.00
524.85
535.15
161,999.26
150
1,060.00
523.12
536.88
161,462.38
151
1,060.00
521.39
538.61
160,923.77
152
1,060.00
519.65
540.35
160,383.42
153
1,060.00
517.90
542.10
159,841.32
154
1,060.00
516.15
543.85
159,297.48
155
1,060.00
514.40
545.60
158,751.87
156
1,060.00
512.64
547.36
158,204.51
157
1,060.00
510.87
549.13
157,655.38
158
1,060.00
509.10
550.90
157,104.47
159
1,060.00
507.32
552.68
156,551.79
160
1,060.00
505.53
554.47
155,997.32
161
1,060.00
503.74
556.26
155,441.06
162
1,060.00
501.95
558.05
154,883.01
163
1,060.00
500.14
559.86
154,323.15
164
1,060.00
498.34
561.66
153,761.49
165
1,060.00
496.52
563.48
153,198.01
166
1,060.00
494.70
565.30
152,632.71
167
1,060.00
492.88
567.12
152,065.59
168
1,060.00
491.05
568.95
151,496.63
169
1,060.00
489.21
570.79
150,925.84
170
1,060.00
487.36
572.64
150,353.21
171
1,060.00
485.52
574.48
149,778.72
172
1,060.00
483.66
576.34
149,202.38
173
1,060.00
481.80
578.20
148,624.18
174
1,060.00
479.93
580.07
148,044.11
175
1,060.00
478.06
581.94
147,462.17
176
1,060.00
476.18
583.82
146,878.35
177
1,060.00
474.29
585.71
146,292.65
178
1,060.00
472.40
587.60
145,705.05
179
1,060.00
470.51
589.49
145,115.56
180
1,060.00
468.60
591.40
144,524.16
181
1,060.00
466.69
593.31
143,930.85
182
1,060.00
464.78
595.22
143,335.63
183
1,060.00
462.85
597.15
142,738.48
184
1,060.00
460.93
599.07
142,139.41
185
1,060.00
458.99
601.01
141,538.40
186
1,060.00
457.05
602.95
140,935.45
187
1,060.00
455.10
604.90
140,330.56
188
1,060.00
453.15
606.85
139,723.71
189
1,060.00
451.19
608.81
139,114.90
190
1,060.00
449.23
610.77
138,504.12
191
1,060.00
447.25
612.75
137,891.38
192
1,060.00
445.27
614.73
137,276.65
193
1,060.00
443.29
616.71
136,659.94
194
1,060.00
441.30
618.70
136,041.24
195
1,060.00
439.30
620.70
135,420.54
196
1,060.00
437.30
622.70
134,797.83
197
1,060.00
435.28
624.72
134,173.12
198
1,060.00
433.27
626.73
133,546.38
199
1,060.00
431.24
628.76
132,917.63
200
1,060.00
429.21
630.79
132,286.84
201
1,060.00
427.18
632.82
131,654.02
202
1,060.00
425.13
634.87
131,019.15
203
1,060.00
423.08
636.92
130,382.23
204
1,060.00
421.03
638.97
129,743.26
205
1,060.00
418.96
641.04
129,102.22
206
1,060.00
416.89
643.11
128,459.11
207
1,060.00
414.82
645.18
127,813.93
208
1,060.00
412.73
647.27
127,166.66
209
1,060.00
410.64
649.36
126,517.30
210
1,060.00
408.55
651.45
125,865.85
211
1,060.00
406.44
653.56
125,212.29
212
1,060.00
404.33
655.67
124,556.62
213
1,060.00
402.21
657.79
123,898.84
214
1,060.00
400.09
659.91
123,238.93
215
1,060.00
397.96
662.04
122,576.89
216
1,060.00
395.82
664.18
121,912.71
217
1,060.00
393.68
666.32
121,246.38
218
1,060.00
391.52
668.48
120,577.91
219
1,060.00
389.37
670.63
119,907.27
220
1,060.00
387.20
672.80
119,234.48
221
1,060.00
385.03
674.97
118,559.50
222
1,060.00
382.85
677.15
117,882.35
223
1,060.00
380.66
679.34
117,203.01
224
1,060.00
378.47
681.53
116,521.48
225
1,060.00
376.27
683.73
115,837.75
226
1,060.00
374.06
685.94
115,151.81
227
1,060.00
371.84
688.16
114,463.65
228
1,060.00
369.62
690.38
113,773.27
229
1,060.00
367.39
692.61
113,080.67
230
1,060.00
365.16
694.84
112,385.82
231
1,060.00
362.91
697.09
111,688.74
232
1,060.00
360.66
699.34
110,989.40
233
1,060.00
358.40
701.60
110,287.80
234
1,060.00
356.14
703.86
109,583.94
235
1,060.00
353.86
706.14
108,877.80
236
1,060.00
351.58
708.42
108,169.39
237
1,060.00
349.30
710.70
107,458.69
238
1,060.00
347.00
713.00
106,745.69
239
1,060.00
344.70
715.30
106,030.39
240
1,060.00
342.39
717.61
105,312.78
241
1,060.00
340.07
719.93
104,592.85
242
1,060.00
337.75
722.25
103,870.60
243
1,060.00
335.42
724.58
103,146.01
244
1,060.00
333.08
726.92
102,419.09
245
1,060.00
330.73
729.27
101,689.82
246
1,060.00
328.37
731.63
100,958.19
247
1,060.00
326.01
733.99
100,224.20
248
1,060.00
323.64
736.36
99,487.84
249
1,060.00
321.26
738.74
98,749.10
250
1,060.00
318.88
741.12
98,007.98
251
1,060.00
316.48
743.52
97,264.47
252
1,060.00
314.08
745.92
96,518.55
253
1,060.00
311.67
748.33
95,770.22
254
1,060.00
309.26
750.74
95,019.48
255
1,060.00
306.83
753.17
94,266.31
256
1,060.00
304.40
755.60
93,510.72
257
1,060.00
301.96
758.04
92,752.68
258
1,060.00
299.51
760.49
91,992.19
259
1,060.00
297.06
762.94
91,229.25
260
1,060.00
294.59
765.41
90,463.84
261
1,060.00
292.12
767.88
89,695.97
262
1,060.00
289.64
770.36
88,925.61
263
1,060.00
287.16
772.84
88,152.77
264
1,060.00
284.66
775.34
87,377.43
265
1,060.00
282.16
777.84
86,599.58
266
1,060.00
279.64
780.36
85,819.23
267
1,060.00
277.12
782.88
85,036.35
268
1,060.00
274.60
785.40
84,250.95
269
1,060.00
272.06
787.94
83,463.01
270
1,060.00
269.52
790.48
82,672.52
271
1,060.00
266.96
793.04
81,879.49
272
1,060.00
264.40
795.60
81,083.89
273
1,060.00
261.83
798.17
80,285.72
274
1,060.00
259.26
800.74
79,484.98
275
1,060.00
256.67
803.33
78,681.65
276
1,060.00
254.08
805.92
77,875.73
277
1,060.00
251.47
808.53
77,067.20
278
1,060.00
248.86
811.14
76,256.06
279
1,060.00
246.24
813.76
75,442.31
280
1,060.00
243.62
816.38
74,625.92
281
1,060.00
240.98
819.02
73,806.90
282
1,060.00
238.33
821.67
72,985.24
283
1,060.00
235.68
824.32
72,160.92
284
1,060.00
233.02
826.98
71,333.94
285
1,060.00
230.35
829.65
70,504.29
286
1,060.00
227.67
832.33
69,671.96
287
1,060.00
224.98
835.02
68,836.94
288
1,060.00
222.29
837.71
67,999.23
289
1,060.00
219.58
840.42
67,158.81
290
1,060.00
216.87
843.13
66,315.67
291
1,060.00
214.14
845.86
65,469.82
292
1,060.00
211.41
848.59
64,621.23
293
1,060.00
208.67
851.33
63,769.90
294
1,060.00
205.92
854.08
62,915.83
295
1,060.00
203.17
856.83
62,058.99
296
1,060.00
200.40
859.60
61,199.39
297
1,060.00
197.62
862.38
60,337.01
298
1,060.00
194.84
865.16
59,471.85
299
1,060.00
192.04
867.96
58,603.90
300
1,060.00
189.24
870.76
57,733.14
301
1,060.00
186.43
873.57
56,859.57
302
1,060.00
183.61
876.39
55,983.18
303
1,060.00
180.78
879.22
55,103.96
304
1,060.00
177.94
882.06
54,221.90
305
1,060.00
175.09
884.91
53,336.99
306
1,060.00
172.23
887.77
52,449.22
307
1,060.00
169.37
890.63
51,558.59
308
1,060.00
166.49
893.51
50,665.08
309
1,060.00
163.61
896.39
49,768.69
310
1,060.00
160.71
899.29
48,869.40
311
1,060.00
157.81
902.19
47,967.21
312
1,060.00
154.89
905.11
47,062.10
313
1,060.00
151.97
908.03
46,154.07
314
1,060.00
149.04
910.96
45,243.11
315
1,060.00
146.10
913.90
44,329.21
316
1,060.00
143.15
916.85
43,412.35
317
1,060.00
140.19
919.81
42,492.54
318
1,060.00
137.22
922.78
41,569.76
319
1,060.00
134.24
925.76
40,643.99
320
1,060.00
131.25
928.75
39,715.24
321
1,060.00
128.25
931.75
38,783.48
322
1,060.00
125.24
934.76
37,848.72
323
1,060.00
122.22
937.78
36,910.94
324
1,060.00
119.19
940.81
35,970.13
325
1,060.00
116.15
943.85
35,026.29
326
1,060.00
113.11
946.89
34,079.39
327
1,060.00
110.05
949.95
33,129.44
328
1,060.00
106.98
953.02
32,176.42
329
1,060.00
103.90
956.10
31,220.32
330
1,060.00
100.82
959.18
30,261.14
331
1,060.00
97.72
962.28
29,298.86
332
1,060.00
94.61
965.39
28,333.47
333
1,060.00
91.49
968.51
27,364.96
334
1,060.00
88.37
971.63
26,393.33
335
1,060.00
85.23
974.77
25,418.56
336
1,060.00
82.08
977.92
24,440.64
337
1,060.00
78.92
981.08
23,459.56
338
1,060.00
75.75
984.25
22,475.32
339
1,060.00
72.58
987.42
21,487.89
340
1,060.00
69.39
990.61
20,497.28
341
1,060.00
66.19
993.81
19,503.47
342
1,060.00
62.98
997.02
18,506.45
343
1,060.00
59.76
1,000.24
17,506.21
344
1,060.00
56.53
1,003.47
16,502.74
345
1,060.00
53.29
1,006.71
15,496.03
346
1,060.00
50.04
1,009.96
14,486.07
347
1,060.00
46.78
1,013.22
13,472.85
348
1,060.00
43.51
1,016.49
12,456.35
349
1,060.00
40.22
1,019.78
11,436.58
350
1,060.00
36.93
1,023.07
10,413.51
351
1,060.00
33.63
1,026.37
9,387.14
352
1,060.00
30.31
1,029.69
8,357.45
353
1,060.00
26.99
1,033.01
7,324.44
354
1,060.00
23.65
1,036.35
6,288.09
355
1,060.00
20.31
1,039.69
5,248.39
356
1,060.00
16.95
1,043.05
4,205.34
357
1,060.00
13.58
1,046.42
3,158.92
358
1,060.00
10.20
1,049.80
2,109.12
359
1,060.00
6.81
1,053.19
1,055.93
360
1,059.34
3.41
1,055.93
0.00
Totals
381,599.34
156,181.34
225,418.00

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