Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,000.02  
 

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
1,000.02
636.19
363.83
225,836.17
2
1,000.02
635.16
364.86
225,471.31
3
1,000.02
634.14
365.88
225,105.43
4
1,000.02
633.11
366.91
224,738.52
5
1,000.02
632.08
367.94
224,370.58
6
1,000.02
631.04
368.98
224,001.60
7
1,000.02
630.00
370.02
223,631.58
8
1,000.02
628.96
371.06
223,260.53
9
1,000.02
627.92
372.10
222,888.43
10
1,000.02
626.87
373.15
222,515.28
11
1,000.02
625.82
374.20
222,141.08
12
1,000.02
624.77
375.25
221,765.84
13
1,000.02
623.72
376.30
221,389.53
14
1,000.02
622.66
377.36
221,012.17
15
1,000.02
621.60
378.42
220,633.75
16
1,000.02
620.53
379.49
220,254.26
17
1,000.02
619.47
380.55
219,873.71
18
1,000.02
618.39
381.63
219,492.08
19
1,000.02
617.32
382.70
219,109.38
20
1,000.02
616.25
383.77
218,725.61
21
1,000.02
615.17
384.85
218,340.75
22
1,000.02
614.08
385.94
217,954.82
23
1,000.02
613.00
387.02
217,567.79
24
1,000.02
611.91
388.11
217,179.68
25
1,000.02
610.82
389.20
216,790.48
26
1,000.02
609.72
390.30
216,400.18
27
1,000.02
608.63
391.39
216,008.79
28
1,000.02
607.52
392.50
215,616.29
29
1,000.02
606.42
393.60
215,222.70
30
1,000.02
605.31
394.71
214,827.99
31
1,000.02
604.20
395.82
214,432.17
32
1,000.02
603.09
396.93
214,035.24
33
1,000.02
601.97
398.05
213,637.20
34
1,000.02
600.85
399.17
213,238.03
35
1,000.02
599.73
400.29
212,837.74
36
1,000.02
598.61
401.41
212,436.33
37
1,000.02
597.48
402.54
212,033.79
38
1,000.02
596.35
403.67
211,630.11
39
1,000.02
595.21
404.81
211,225.30
40
1,000.02
594.07
405.95
210,819.35
41
1,000.02
592.93
407.09
210,412.26
42
1,000.02
591.78
408.24
210,004.03
43
1,000.02
590.64
409.38
209,594.64
44
1,000.02
589.48
410.54
209,184.11
45
1,000.02
588.33
411.69
208,772.42
46
1,000.02
587.17
412.85
208,359.57
47
1,000.02
586.01
414.01
207,945.56
48
1,000.02
584.85
415.17
207,530.39
49
1,000.02
583.68
416.34
207,114.05
50
1,000.02
582.51
417.51
206,696.54
51
1,000.02
581.33
418.69
206,277.85
52
1,000.02
580.16
419.86
205,857.99
53
1,000.02
578.98
421.04
205,436.94
54
1,000.02
577.79
422.23
205,014.71
55
1,000.02
576.60
423.42
204,591.30
56
1,000.02
575.41
424.61
204,166.69
57
1,000.02
574.22
425.80
203,740.89
58
1,000.02
573.02
427.00
203,313.89
59
1,000.02
571.82
428.20
202,885.69
60
1,000.02
570.62
429.40
202,456.29
61
1,000.02
569.41
430.61
202,025.68
62
1,000.02
568.20
431.82
201,593.85
63
1,000.02
566.98
433.04
201,160.82
64
1,000.02
565.76
434.26
200,726.56
65
1,000.02
564.54
435.48
200,291.08
66
1,000.02
563.32
436.70
199,854.38
67
1,000.02
562.09
437.93
199,416.45
68
1,000.02
560.86
439.16
198,977.29
69
1,000.02
559.62
440.40
198,536.90
70
1,000.02
558.39
441.63
198,095.26
71
1,000.02
557.14
442.88
197,652.38
72
1,000.02
555.90
444.12
197,208.26
73
1,000.02
554.65
445.37
196,762.89
74
1,000.02
553.40
446.62
196,316.26
75
1,000.02
552.14
447.88
195,868.38
76
1,000.02
550.88
449.14
195,419.24
77
1,000.02
549.62
450.40
194,968.84
78
1,000.02
548.35
451.67
194,517.17
79
1,000.02
547.08
452.94
194,064.23
80
1,000.02
545.81
454.21
193,610.02
81
1,000.02
544.53
455.49
193,154.52
82
1,000.02
543.25
456.77
192,697.75
83
1,000.02
541.96
458.06
192,239.69
84
1,000.02
540.67
459.35
191,780.35
85
1,000.02
539.38
460.64
191,319.71
86
1,000.02
538.09
461.93
190,857.78
87
1,000.02
536.79
463.23
190,394.54
88
1,000.02
535.48
464.54
189,930.01
89
1,000.02
534.18
465.84
189,464.17
90
1,000.02
532.87
467.15
188,997.01
91
1,000.02
531.55
468.47
188,528.55
92
1,000.02
530.24
469.78
188,058.77
93
1,000.02
528.92
471.10
187,587.66
94
1,000.02
527.59
472.43
187,115.23
95
1,000.02
526.26
473.76
186,641.47
96
1,000.02
524.93
475.09
186,166.38
97
1,000.02
523.59
476.43
185,689.95
98
1,000.02
522.25
477.77
185,212.19
99
1,000.02
520.91
479.11
184,733.08
100
1,000.02
519.56
480.46
184,252.62
101
1,000.02
518.21
481.81
183,770.81
102
1,000.02
516.86
483.16
183,287.64
103
1,000.02
515.50
484.52
182,803.12
104
1,000.02
514.13
485.89
182,317.23
105
1,000.02
512.77
487.25
181,829.98
106
1,000.02
511.40
488.62
181,341.36
107
1,000.02
510.02
490.00
180,851.36
108
1,000.02
508.64
491.38
180,359.99
109
1,000.02
507.26
492.76
179,867.23
110
1,000.02
505.88
494.14
179,373.08
111
1,000.02
504.49
495.53
178,877.55
112
1,000.02
503.09
496.93
178,380.62
113
1,000.02
501.70
498.32
177,882.30
114
1,000.02
500.29
499.73
177,382.57
115
1,000.02
498.89
501.13
176,881.44
116
1,000.02
497.48
502.54
176,378.90
117
1,000.02
496.07
503.95
175,874.95
118
1,000.02
494.65
505.37
175,369.58
119
1,000.02
493.23
506.79
174,862.78
120
1,000.02
491.80
508.22
174,354.56
121
1,000.02
490.37
509.65
173,844.92
122
1,000.02
488.94
511.08
173,333.84
123
1,000.02
487.50
512.52
172,821.32
124
1,000.02
486.06
513.96
172,307.36
125
1,000.02
484.61
515.41
171,791.95
126
1,000.02
483.16
516.86
171,275.10
127
1,000.02
481.71
518.31
170,756.79
128
1,000.02
480.25
519.77
170,237.02
129
1,000.02
478.79
521.23
169,715.79
130
1,000.02
477.33
522.69
169,193.10
131
1,000.02
475.86
524.16
168,668.93
132
1,000.02
474.38
525.64
168,143.29
133
1,000.02
472.90
527.12
167,616.18
134
1,000.02
471.42
528.60
167,087.58
135
1,000.02
469.93
530.09
166,557.49
136
1,000.02
468.44
531.58
166,025.92
137
1,000.02
466.95
533.07
165,492.84
138
1,000.02
465.45
534.57
164,958.27
139
1,000.02
463.95
536.07
164,422.20
140
1,000.02
462.44
537.58
163,884.61
141
1,000.02
460.93
539.09
163,345.52
142
1,000.02
459.41
540.61
162,804.91
143
1,000.02
457.89
542.13
162,262.78
144
1,000.02
456.36
543.66
161,719.12
145
1,000.02
454.84
545.18
161,173.94
146
1,000.02
453.30
546.72
160,627.22
147
1,000.02
451.76
548.26
160,078.96
148
1,000.02
450.22
549.80
159,529.16
149
1,000.02
448.68
551.34
158,977.82
150
1,000.02
447.13
552.89
158,424.93
151
1,000.02
445.57
554.45
157,870.48
152
1,000.02
444.01
556.01
157,314.47
153
1,000.02
442.45
557.57
156,756.89
154
1,000.02
440.88
559.14
156,197.75
155
1,000.02
439.31
560.71
155,637.04
156
1,000.02
437.73
562.29
155,074.75
157
1,000.02
436.15
563.87
154,510.88
158
1,000.02
434.56
565.46
153,945.42
159
1,000.02
432.97
567.05
153,378.37
160
1,000.02
431.38
568.64
152,809.73
161
1,000.02
429.78
570.24
152,239.48
162
1,000.02
428.17
571.85
151,667.64
163
1,000.02
426.57
573.45
151,094.18
164
1,000.02
424.95
575.07
150,519.11
165
1,000.02
423.34
576.68
149,942.43
166
1,000.02
421.71
578.31
149,364.12
167
1,000.02
420.09
579.93
148,784.19
168
1,000.02
418.46
581.56
148,202.62
169
1,000.02
416.82
583.20
147,619.42
170
1,000.02
415.18
584.84
147,034.58
171
1,000.02
413.53
586.49
146,448.10
172
1,000.02
411.89
588.13
145,859.96
173
1,000.02
410.23
589.79
145,270.17
174
1,000.02
408.57
591.45
144,678.73
175
1,000.02
406.91
593.11
144,085.62
176
1,000.02
405.24
594.78
143,490.84
177
1,000.02
403.57
596.45
142,894.38
178
1,000.02
401.89
598.13
142,296.26
179
1,000.02
400.21
599.81
141,696.44
180
1,000.02
398.52
601.50
141,094.94
181
1,000.02
396.83
603.19
140,491.75
182
1,000.02
395.13
604.89
139,886.87
183
1,000.02
393.43
606.59
139,280.28
184
1,000.02
391.73
608.29
138,671.98
185
1,000.02
390.01
610.01
138,061.98
186
1,000.02
388.30
611.72
137,450.26
187
1,000.02
386.58
613.44
136,836.82
188
1,000.02
384.85
615.17
136,221.65
189
1,000.02
383.12
616.90
135,604.75
190
1,000.02
381.39
618.63
134,986.12
191
1,000.02
379.65
620.37
134,365.75
192
1,000.02
377.90
622.12
133,743.64
193
1,000.02
376.15
623.87
133,119.77
194
1,000.02
374.40
625.62
132,494.15
195
1,000.02
372.64
627.38
131,866.77
196
1,000.02
370.88
629.14
131,237.62
197
1,000.02
369.11
630.91
130,606.71
198
1,000.02
367.33
632.69
129,974.02
199
1,000.02
365.55
634.47
129,339.55
200
1,000.02
363.77
636.25
128,703.30
201
1,000.02
361.98
638.04
128,065.26
202
1,000.02
360.18
639.84
127,425.42
203
1,000.02
358.38
641.64
126,783.79
204
1,000.02
356.58
643.44
126,140.35
205
1,000.02
354.77
645.25
125,495.10
206
1,000.02
352.95
647.07
124,848.03
207
1,000.02
351.14
648.88
124,199.15
208
1,000.02
349.31
650.71
123,548.44
209
1,000.02
347.48
652.54
122,895.90
210
1,000.02
345.64
654.38
122,241.52
211
1,000.02
343.80
656.22
121,585.30
212
1,000.02
341.96
658.06
120,927.24
213
1,000.02
340.11
659.91
120,267.33
214
1,000.02
338.25
661.77
119,605.56
215
1,000.02
336.39
663.63
118,941.93
216
1,000.02
334.52
665.50
118,276.44
217
1,000.02
332.65
667.37
117,609.07
218
1,000.02
330.78
669.24
116,939.83
219
1,000.02
328.89
671.13
116,268.70
220
1,000.02
327.01
673.01
115,595.68
221
1,000.02
325.11
674.91
114,920.78
222
1,000.02
323.21
676.81
114,243.97
223
1,000.02
321.31
678.71
113,565.26
224
1,000.02
319.40
680.62
112,884.65
225
1,000.02
317.49
682.53
112,202.11
226
1,000.02
315.57
684.45
111,517.66
227
1,000.02
313.64
686.38
110,831.29
228
1,000.02
311.71
688.31
110,142.98
229
1,000.02
309.78
690.24
109,452.74
230
1,000.02
307.84
692.18
108,760.55
231
1,000.02
305.89
694.13
108,066.42
232
1,000.02
303.94
696.08
107,370.34
233
1,000.02
301.98
698.04
106,672.30
234
1,000.02
300.02
700.00
105,972.29
235
1,000.02
298.05
701.97
105,270.32
236
1,000.02
296.07
703.95
104,566.37
237
1,000.02
294.09
705.93
103,860.44
238
1,000.02
292.11
707.91
103,152.53
239
1,000.02
290.12
709.90
102,442.63
240
1,000.02
288.12
711.90
101,730.73
241
1,000.02
286.12
713.90
101,016.83
242
1,000.02
284.11
715.91
100,300.92
243
1,000.02
282.10
717.92
99,582.99
244
1,000.02
280.08
719.94
98,863.05
245
1,000.02
278.05
721.97
98,141.08
246
1,000.02
276.02
724.00
97,417.08
247
1,000.02
273.99
726.03
96,691.05
248
1,000.02
271.94
728.08
95,962.97
249
1,000.02
269.90
730.12
95,232.85
250
1,000.02
267.84
732.18
94,500.67
251
1,000.02
265.78
734.24
93,766.43
252
1,000.02
263.72
736.30
93,030.13
253
1,000.02
261.65
738.37
92,291.76
254
1,000.02
259.57
740.45
91,551.31
255
1,000.02
257.49
742.53
90,808.78
256
1,000.02
255.40
744.62
90,064.16
257
1,000.02
253.31
746.71
89,317.44
258
1,000.02
251.21
748.81
88,568.63
259
1,000.02
249.10
750.92
87,817.71
260
1,000.02
246.99
753.03
87,064.68
261
1,000.02
244.87
755.15
86,309.52
262
1,000.02
242.75
757.27
85,552.25
263
1,000.02
240.62
759.40
84,792.85
264
1,000.02
238.48
761.54
84,031.31
265
1,000.02
236.34
763.68
83,267.62
266
1,000.02
234.19
765.83
82,501.79
267
1,000.02
232.04
767.98
81,733.81
268
1,000.02
229.88
770.14
80,963.67
269
1,000.02
227.71
772.31
80,191.36
270
1,000.02
225.54
774.48
79,416.88
271
1,000.02
223.36
776.66
78,640.22
272
1,000.02
221.18
778.84
77,861.37
273
1,000.02
218.99
781.03
77,080.34
274
1,000.02
216.79
783.23
76,297.10
275
1,000.02
214.59
785.43
75,511.67
276
1,000.02
212.38
787.64
74,724.03
277
1,000.02
210.16
789.86
73,934.17
278
1,000.02
207.94
792.08
73,142.09
279
1,000.02
205.71
794.31
72,347.78
280
1,000.02
203.48
796.54
71,551.24
281
1,000.02
201.24
798.78
70,752.46
282
1,000.02
198.99
801.03
69,951.43
283
1,000.02
196.74
803.28
69,148.15
284
1,000.02
194.48
805.54
68,342.60
285
1,000.02
192.21
807.81
67,534.80
286
1,000.02
189.94
810.08
66,724.72
287
1,000.02
187.66
812.36
65,912.36
288
1,000.02
185.38
814.64
65,097.72
289
1,000.02
183.09
816.93
64,280.79
290
1,000.02
180.79
819.23
63,461.56
291
1,000.02
178.49
821.53
62,640.02
292
1,000.02
176.18
823.84
61,816.18
293
1,000.02
173.86
826.16
60,990.02
294
1,000.02
171.53
828.49
60,161.53
295
1,000.02
169.20
830.82
59,330.72
296
1,000.02
166.87
833.15
58,497.56
297
1,000.02
164.52
835.50
57,662.07
298
1,000.02
162.17
837.85
56,824.22
299
1,000.02
159.82
840.20
55,984.02
300
1,000.02
157.46
842.56
55,141.46
301
1,000.02
155.09
844.93
54,296.52
302
1,000.02
152.71
847.31
53,449.21
303
1,000.02
150.33
849.69
52,599.52
304
1,000.02
147.94
852.08
51,747.43
305
1,000.02
145.54
854.48
50,892.95
306
1,000.02
143.14
856.88
50,036.07
307
1,000.02
140.73
859.29
49,176.77
308
1,000.02
138.31
861.71
48,315.06
309
1,000.02
135.89
864.13
47,450.93
310
1,000.02
133.46
866.56
46,584.37
311
1,000.02
131.02
869.00
45,715.36
312
1,000.02
128.57
871.45
44,843.92
313
1,000.02
126.12
873.90
43,970.02
314
1,000.02
123.67
876.35
43,093.67
315
1,000.02
121.20
878.82
42,214.85
316
1,000.02
118.73
881.29
41,333.56
317
1,000.02
116.25
883.77
40,449.79
318
1,000.02
113.77
886.25
39,563.53
319
1,000.02
111.27
888.75
38,674.79
320
1,000.02
108.77
891.25
37,783.54
321
1,000.02
106.27
893.75
36,889.79
322
1,000.02
103.75
896.27
35,993.52
323
1,000.02
101.23
898.79
35,094.73
324
1,000.02
98.70
901.32
34,193.41
325
1,000.02
96.17
903.85
33,289.56
326
1,000.02
93.63
906.39
32,383.17
327
1,000.02
91.08
908.94
31,474.23
328
1,000.02
88.52
911.50
30,562.73
329
1,000.02
85.96
914.06
29,648.67
330
1,000.02
83.39
916.63
28,732.03
331
1,000.02
80.81
919.21
27,812.82
332
1,000.02
78.22
921.80
26,891.03
333
1,000.02
75.63
924.39
25,966.64
334
1,000.02
73.03
926.99
25,039.65
335
1,000.02
70.42
929.60
24,110.05
336
1,000.02
67.81
932.21
23,177.84
337
1,000.02
65.19
934.83
22,243.01
338
1,000.02
62.56
937.46
21,305.55
339
1,000.02
59.92
940.10
20,365.45
340
1,000.02
57.28
942.74
19,422.71
341
1,000.02
54.63
945.39
18,477.31
342
1,000.02
51.97
948.05
17,529.26
343
1,000.02
49.30
950.72
16,578.54
344
1,000.02
46.63
953.39
15,625.15
345
1,000.02
43.95
956.07
14,669.08
346
1,000.02
41.26
958.76
13,710.31
347
1,000.02
38.56
961.46
12,748.85
348
1,000.02
35.86
964.16
11,784.69
349
1,000.02
33.14
966.88
10,817.81
350
1,000.02
30.43
969.59
9,848.22
351
1,000.02
27.70
972.32
8,875.90
352
1,000.02
24.96
975.06
7,900.84
353
1,000.02
22.22
977.80
6,923.04
354
1,000.02
19.47
980.55
5,942.49
355
1,000.02
16.71
983.31
4,959.18
356
1,000.02
13.95
986.07
3,973.11
357
1,000.02
11.17
988.85
2,984.27
358
1,000.02
8.39
991.63
1,992.64
359
1,000.02
5.60
994.42
998.22
360
1,001.03
2.81
998.22
0.00
Totals
360,008.21
133,808.21
226,200.00

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