Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,231.16  
 

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
1,231.16
965.69
265.47
225,847.53
2
1,231.16
964.56
266.60
225,580.93
3
1,231.16
963.42
267.74
225,313.19
4
1,231.16
962.28
268.88
225,044.30
5
1,231.16
961.13
270.03
224,774.27
6
1,231.16
959.97
271.19
224,503.08
7
1,231.16
958.82
272.34
224,230.74
8
1,231.16
957.65
273.51
223,957.23
9
1,231.16
956.48
274.68
223,682.55
10
1,231.16
955.31
275.85
223,406.70
11
1,231.16
954.13
277.03
223,129.68
12
1,231.16
952.95
278.21
222,851.47
13
1,231.16
951.76
279.40
222,572.07
14
1,231.16
950.57
280.59
222,291.48
15
1,231.16
949.37
281.79
222,009.69
16
1,231.16
948.17
282.99
221,726.69
17
1,231.16
946.96
284.20
221,442.49
18
1,231.16
945.74
285.42
221,157.07
19
1,231.16
944.53
286.63
220,870.44
20
1,231.16
943.30
287.86
220,582.58
21
1,231.16
942.07
289.09
220,293.49
22
1,231.16
940.84
290.32
220,003.17
23
1,231.16
939.60
291.56
219,711.61
24
1,231.16
938.35
292.81
219,418.80
25
1,231.16
937.10
294.06
219,124.74
26
1,231.16
935.85
295.31
218,829.42
27
1,231.16
934.58
296.58
218,532.85
28
1,231.16
933.32
297.84
218,235.00
29
1,231.16
932.05
299.11
217,935.89
30
1,231.16
930.77
300.39
217,635.50
31
1,231.16
929.48
301.68
217,333.82
32
1,231.16
928.20
302.96
217,030.86
33
1,231.16
926.90
304.26
216,726.60
34
1,231.16
925.60
305.56
216,421.04
35
1,231.16
924.30
306.86
216,114.18
36
1,231.16
922.99
308.17
215,806.01
37
1,231.16
921.67
309.49
215,496.52
38
1,231.16
920.35
310.81
215,185.71
39
1,231.16
919.02
312.14
214,873.57
40
1,231.16
917.69
313.47
214,560.10
41
1,231.16
916.35
314.81
214,245.29
42
1,231.16
915.01
316.15
213,929.14
43
1,231.16
913.66
317.50
213,611.64
44
1,231.16
912.30
318.86
213,292.78
45
1,231.16
910.94
320.22
212,972.55
46
1,231.16
909.57
321.59
212,650.96
47
1,231.16
908.20
322.96
212,328.00
48
1,231.16
906.82
324.34
212,003.66
49
1,231.16
905.43
325.73
211,677.93
50
1,231.16
904.04
327.12
211,350.81
51
1,231.16
902.64
328.52
211,022.30
52
1,231.16
901.24
329.92
210,692.38
53
1,231.16
899.83
331.33
210,361.05
54
1,231.16
898.42
332.74
210,028.31
55
1,231.16
897.00
334.16
209,694.14
56
1,231.16
895.57
335.59
209,358.55
57
1,231.16
894.14
337.02
209,021.53
58
1,231.16
892.70
338.46
208,683.06
59
1,231.16
891.25
339.91
208,343.15
60
1,231.16
889.80
341.36
208,001.79
61
1,231.16
888.34
342.82
207,658.97
62
1,231.16
886.88
344.28
207,314.69
63
1,231.16
885.41
345.75
206,968.94
64
1,231.16
883.93
347.23
206,621.71
65
1,231.16
882.45
348.71
206,272.99
66
1,231.16
880.96
350.20
205,922.79
67
1,231.16
879.46
351.70
205,571.09
68
1,231.16
877.96
353.20
205,217.89
69
1,231.16
876.45
354.71
204,863.18
70
1,231.16
874.94
356.22
204,506.96
71
1,231.16
873.42
357.74
204,149.21
72
1,231.16
871.89
359.27
203,789.94
73
1,231.16
870.35
360.81
203,429.13
74
1,231.16
868.81
362.35
203,066.79
75
1,231.16
867.26
363.90
202,702.89
76
1,231.16
865.71
365.45
202,337.44
77
1,231.16
864.15
367.01
201,970.43
78
1,231.16
862.58
368.58
201,601.85
79
1,231.16
861.01
370.15
201,231.70
80
1,231.16
859.43
371.73
200,859.97
81
1,231.16
857.84
373.32
200,486.65
82
1,231.16
856.25
374.91
200,111.73
83
1,231.16
854.64
376.52
199,735.22
84
1,231.16
853.04
378.12
199,357.09
85
1,231.16
851.42
379.74
198,977.35
86
1,231.16
849.80
381.36
198,595.99
87
1,231.16
848.17
382.99
198,213.00
88
1,231.16
846.53
384.63
197,828.38
89
1,231.16
844.89
386.27
197,442.11
90
1,231.16
843.24
387.92
197,054.19
91
1,231.16
841.59
389.57
196,664.62
92
1,231.16
839.92
391.24
196,273.38
93
1,231.16
838.25
392.91
195,880.47
94
1,231.16
836.57
394.59
195,485.88
95
1,231.16
834.89
396.27
195,089.61
96
1,231.16
833.20
397.96
194,691.65
97
1,231.16
831.50
399.66
194,291.98
98
1,231.16
829.79
401.37
193,890.61
99
1,231.16
828.07
403.09
193,487.52
100
1,231.16
826.35
404.81
193,082.72
101
1,231.16
824.62
406.54
192,676.18
102
1,231.16
822.89
408.27
192,267.91
103
1,231.16
821.14
410.02
191,857.89
104
1,231.16
819.39
411.77
191,446.13
105
1,231.16
817.63
413.53
191,032.60
106
1,231.16
815.87
415.29
190,617.31
107
1,231.16
814.09
417.07
190,200.24
108
1,231.16
812.31
418.85
189,781.40
109
1,231.16
810.52
420.64
189,360.76
110
1,231.16
808.73
422.43
188,938.33
111
1,231.16
806.92
424.24
188,514.09
112
1,231.16
805.11
426.05
188,088.05
113
1,231.16
803.29
427.87
187,660.18
114
1,231.16
801.47
429.69
187,230.48
115
1,231.16
799.63
431.53
186,798.96
116
1,231.16
797.79
433.37
186,365.58
117
1,231.16
795.94
435.22
185,930.36
118
1,231.16
794.08
437.08
185,493.28
119
1,231.16
792.21
438.95
185,054.33
120
1,231.16
790.34
440.82
184,613.50
121
1,231.16
788.45
442.71
184,170.80
122
1,231.16
786.56
444.60
183,726.20
123
1,231.16
784.66
446.50
183,279.70
124
1,231.16
782.76
448.40
182,831.30
125
1,231.16
780.84
450.32
182,380.98
126
1,231.16
778.92
452.24
181,928.74
127
1,231.16
776.99
454.17
181,474.57
128
1,231.16
775.05
456.11
181,018.46
129
1,231.16
773.10
458.06
180,560.40
130
1,231.16
771.14
460.02
180,100.38
131
1,231.16
769.18
461.98
179,638.40
132
1,231.16
767.21
463.95
179,174.44
133
1,231.16
765.22
465.94
178,708.51
134
1,231.16
763.23
467.93
178,240.58
135
1,231.16
761.24
469.92
177,770.66
136
1,231.16
759.23
471.93
177,298.73
137
1,231.16
757.21
473.95
176,824.78
138
1,231.16
755.19
475.97
176,348.81
139
1,231.16
753.16
478.00
175,870.81
140
1,231.16
751.11
480.05
175,390.76
141
1,231.16
749.06
482.10
174,908.67
142
1,231.16
747.01
484.15
174,424.51
143
1,231.16
744.94
486.22
173,938.29
144
1,231.16
742.86
488.30
173,449.99
145
1,231.16
740.78
490.38
172,959.61
146
1,231.16
738.68
492.48
172,467.13
147
1,231.16
736.58
494.58
171,972.55
148
1,231.16
734.47
496.69
171,475.85
149
1,231.16
732.34
498.82
170,977.04
150
1,231.16
730.21
500.95
170,476.09
151
1,231.16
728.07
503.09
169,973.01
152
1,231.16
725.93
505.23
169,467.77
153
1,231.16
723.77
507.39
168,960.38
154
1,231.16
721.60
509.56
168,450.82
155
1,231.16
719.43
511.73
167,939.09
156
1,231.16
717.24
513.92
167,425.17
157
1,231.16
715.04
516.12
166,909.05
158
1,231.16
712.84
518.32
166,390.73
159
1,231.16
710.63
520.53
165,870.20
160
1,231.16
708.40
522.76
165,347.45
161
1,231.16
706.17
524.99
164,822.46
162
1,231.16
703.93
527.23
164,295.23
163
1,231.16
701.68
529.48
163,765.74
164
1,231.16
699.42
531.74
163,234.00
165
1,231.16
697.15
534.01
162,699.99
166
1,231.16
694.86
536.30
162,163.69
167
1,231.16
692.57
538.59
161,625.10
168
1,231.16
690.27
540.89
161,084.22
169
1,231.16
687.96
543.20
160,541.02
170
1,231.16
685.64
545.52
159,995.51
171
1,231.16
683.31
547.85
159,447.66
172
1,231.16
680.97
550.19
158,897.47
173
1,231.16
678.62
552.54
158,344.94
174
1,231.16
676.26
554.90
157,790.04
175
1,231.16
673.89
557.27
157,232.78
176
1,231.16
671.51
559.65
156,673.13
177
1,231.16
669.12
562.04
156,111.10
178
1,231.16
666.72
564.44
155,546.66
179
1,231.16
664.31
566.85
154,979.82
180
1,231.16
661.89
569.27
154,410.55
181
1,231.16
659.46
571.70
153,838.85
182
1,231.16
657.02
574.14
153,264.71
183
1,231.16
654.57
576.59
152,688.12
184
1,231.16
652.11
579.05
152,109.06
185
1,231.16
649.63
581.53
151,527.54
186
1,231.16
647.15
584.01
150,943.53
187
1,231.16
644.65
586.51
150,357.02
188
1,231.16
642.15
589.01
149,768.01
189
1,231.16
639.63
591.53
149,176.48
190
1,231.16
637.11
594.05
148,582.43
191
1,231.16
634.57
596.59
147,985.84
192
1,231.16
632.02
599.14
147,386.71
193
1,231.16
629.46
601.70
146,785.01
194
1,231.16
626.89
604.27
146,180.74
195
1,231.16
624.31
606.85
145,573.90
196
1,231.16
621.72
609.44
144,964.46
197
1,231.16
619.12
612.04
144,352.42
198
1,231.16
616.51
614.65
143,737.76
199
1,231.16
613.88
617.28
143,120.48
200
1,231.16
611.24
619.92
142,500.57
201
1,231.16
608.60
622.56
141,878.00
202
1,231.16
605.94
625.22
141,252.78
203
1,231.16
603.27
627.89
140,624.89
204
1,231.16
600.59
630.57
139,994.31
205
1,231.16
597.89
633.27
139,361.05
206
1,231.16
595.19
635.97
138,725.07
207
1,231.16
592.47
638.69
138,086.39
208
1,231.16
589.74
641.42
137,444.97
209
1,231.16
587.00
644.16
136,800.81
210
1,231.16
584.25
646.91
136,153.91
211
1,231.16
581.49
649.67
135,504.24
212
1,231.16
578.72
652.44
134,851.79
213
1,231.16
575.93
655.23
134,196.56
214
1,231.16
573.13
658.03
133,538.54
215
1,231.16
570.32
660.84
132,877.70
216
1,231.16
567.50
663.66
132,214.03
217
1,231.16
564.66
666.50
131,547.54
218
1,231.16
561.82
669.34
130,878.20
219
1,231.16
558.96
672.20
130,206.00
220
1,231.16
556.09
675.07
129,530.92
221
1,231.16
553.20
677.96
128,852.97
222
1,231.16
550.31
680.85
128,172.12
223
1,231.16
547.40
683.76
127,488.36
224
1,231.16
544.48
686.68
126,801.68
225
1,231.16
541.55
689.61
126,112.07
226
1,231.16
538.60
692.56
125,419.51
227
1,231.16
535.65
695.51
124,724.00
228
1,231.16
532.68
698.48
124,025.52
229
1,231.16
529.69
701.47
123,324.05
230
1,231.16
526.70
704.46
122,619.58
231
1,231.16
523.69
707.47
121,912.11
232
1,231.16
520.67
710.49
121,201.62
233
1,231.16
517.63
713.53
120,488.09
234
1,231.16
514.58
716.58
119,771.51
235
1,231.16
511.52
719.64
119,051.88
236
1,231.16
508.45
722.71
118,329.17
237
1,231.16
505.36
725.80
117,603.37
238
1,231.16
502.26
728.90
116,874.48
239
1,231.16
499.15
732.01
116,142.47
240
1,231.16
496.03
735.13
115,407.33
241
1,231.16
492.89
738.27
114,669.06
242
1,231.16
489.73
741.43
113,927.63
243
1,231.16
486.57
744.59
113,183.04
244
1,231.16
483.39
747.77
112,435.26
245
1,231.16
480.19
750.97
111,684.30
246
1,231.16
476.99
754.17
110,930.12
247
1,231.16
473.76
757.40
110,172.73
248
1,231.16
470.53
760.63
109,412.09
249
1,231.16
467.28
763.88
108,648.22
250
1,231.16
464.02
767.14
107,881.07
251
1,231.16
460.74
770.42
107,110.66
252
1,231.16
457.45
773.71
106,336.95
253
1,231.16
454.15
777.01
105,559.94
254
1,231.16
450.83
780.33
104,779.60
255
1,231.16
447.50
783.66
103,995.94
256
1,231.16
444.15
787.01
103,208.93
257
1,231.16
440.79
790.37
102,418.56
258
1,231.16
437.41
793.75
101,624.81
259
1,231.16
434.02
797.14
100,827.67
260
1,231.16
430.62
800.54
100,027.13
261
1,231.16
427.20
803.96
99,223.17
262
1,231.16
423.77
807.39
98,415.78
263
1,231.16
420.32
810.84
97,604.93
264
1,231.16
416.85
814.31
96,790.63
265
1,231.16
413.38
817.78
95,972.84
266
1,231.16
409.88
821.28
95,151.57
267
1,231.16
406.38
824.78
94,326.79
268
1,231.16
402.85
828.31
93,498.48
269
1,231.16
399.32
831.84
92,666.64
270
1,231.16
395.76
835.40
91,831.24
271
1,231.16
392.20
838.96
90,992.28
272
1,231.16
388.61
842.55
90,149.73
273
1,231.16
385.01
846.15
89,303.58
274
1,231.16
381.40
849.76
88,453.82
275
1,231.16
377.77
853.39
87,600.43
276
1,231.16
374.13
857.03
86,743.40
277
1,231.16
370.47
860.69
85,882.71
278
1,231.16
366.79
864.37
85,018.34
279
1,231.16
363.10
868.06
84,150.28
280
1,231.16
359.39
871.77
83,278.51
281
1,231.16
355.67
875.49
82,403.02
282
1,231.16
351.93
879.23
81,523.79
283
1,231.16
348.17
882.99
80,640.80
284
1,231.16
344.40
886.76
79,754.05
285
1,231.16
340.62
890.54
78,863.50
286
1,231.16
336.81
894.35
77,969.16
287
1,231.16
332.99
898.17
77,070.99
288
1,231.16
329.16
902.00
76,168.99
289
1,231.16
325.31
905.85
75,263.13
290
1,231.16
321.44
909.72
74,353.41
291
1,231.16
317.55
913.61
73,439.80
292
1,231.16
313.65
917.51
72,522.29
293
1,231.16
309.73
921.43
71,600.86
294
1,231.16
305.80
925.36
70,675.49
295
1,231.16
301.84
929.32
69,746.18
296
1,231.16
297.87
933.29
68,812.89
297
1,231.16
293.89
937.27
67,875.62
298
1,231.16
289.89
941.27
66,934.34
299
1,231.16
285.87
945.29
65,989.05
300
1,231.16
281.83
949.33
65,039.72
301
1,231.16
277.77
953.39
64,086.33
302
1,231.16
273.70
957.46
63,128.87
303
1,231.16
269.61
961.55
62,167.33
304
1,231.16
265.51
965.65
61,201.67
305
1,231.16
261.38
969.78
60,231.90
306
1,231.16
257.24
973.92
59,257.98
307
1,231.16
253.08
978.08
58,279.90
308
1,231.16
248.90
982.26
57,297.64
309
1,231.16
244.71
986.45
56,311.19
310
1,231.16
240.50
990.66
55,320.52
311
1,231.16
236.26
994.90
54,325.63
312
1,231.16
232.02
999.14
53,326.49
313
1,231.16
227.75
1,003.41
52,323.07
314
1,231.16
223.46
1,007.70
51,315.38
315
1,231.16
219.16
1,012.00
50,303.38
316
1,231.16
214.84
1,016.32
49,287.05
317
1,231.16
210.50
1,020.66
48,266.39
318
1,231.16
206.14
1,025.02
47,241.37
319
1,231.16
201.76
1,029.40
46,211.97
320
1,231.16
197.36
1,033.80
45,178.17
321
1,231.16
192.95
1,038.21
44,139.96
322
1,231.16
188.51
1,042.65
43,097.31
323
1,231.16
184.06
1,047.10
42,050.22
324
1,231.16
179.59
1,051.57
40,998.65
325
1,231.16
175.10
1,056.06
39,942.58
326
1,231.16
170.59
1,060.57
38,882.01
327
1,231.16
166.06
1,065.10
37,816.91
328
1,231.16
161.51
1,069.65
36,747.26
329
1,231.16
156.94
1,074.22
35,673.04
330
1,231.16
152.35
1,078.81
34,594.24
331
1,231.16
147.75
1,083.41
33,510.82
332
1,231.16
143.12
1,088.04
32,422.78
333
1,231.16
138.47
1,092.69
31,330.09
334
1,231.16
133.81
1,097.35
30,232.74
335
1,231.16
129.12
1,102.04
29,130.70
336
1,231.16
124.41
1,106.75
28,023.95
337
1,231.16
119.69
1,111.47
26,912.48
338
1,231.16
114.94
1,116.22
25,796.25
339
1,231.16
110.17
1,120.99
24,675.27
340
1,231.16
105.38
1,125.78
23,549.49
341
1,231.16
100.58
1,130.58
22,418.91
342
1,231.16
95.75
1,135.41
21,283.49
343
1,231.16
90.90
1,140.26
20,143.23
344
1,231.16
86.03
1,145.13
18,998.10
345
1,231.16
81.14
1,150.02
17,848.08
346
1,231.16
76.23
1,154.93
16,693.14
347
1,231.16
71.29
1,159.87
15,533.28
348
1,231.16
66.34
1,164.82
14,368.46
349
1,231.16
61.37
1,169.79
13,198.66
350
1,231.16
56.37
1,174.79
12,023.87
351
1,231.16
51.35
1,179.81
10,844.06
352
1,231.16
46.31
1,184.85
9,659.22
353
1,231.16
41.25
1,189.91
8,469.31
354
1,231.16
36.17
1,194.99
7,274.32
355
1,231.16
31.07
1,200.09
6,074.23
356
1,231.16
25.94
1,205.22
4,869.01
357
1,231.16
20.79
1,210.37
3,658.65
358
1,231.16
15.63
1,215.53
2,443.11
359
1,231.16
10.43
1,220.73
1,222.38
360
1,227.61
5.22
1,222.38
0.00
Totals
443,214.05
217,101.05
226,113.00

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