Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,234.44  
 

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
1,234.44
968.27
266.17
226,449.83
2
1,234.44
967.13
267.31
226,182.52
3
1,234.44
965.99
268.45
225,914.06
4
1,234.44
964.84
269.60
225,644.46
5
1,234.44
963.69
270.75
225,373.71
6
1,234.44
962.53
271.91
225,101.81
7
1,234.44
961.37
273.07
224,828.74
8
1,234.44
960.21
274.23
224,554.51
9
1,234.44
959.03
275.41
224,279.10
10
1,234.44
957.86
276.58
224,002.52
11
1,234.44
956.68
277.76
223,724.76
12
1,234.44
955.49
278.95
223,445.81
13
1,234.44
954.30
280.14
223,165.67
14
1,234.44
953.10
281.34
222,884.33
15
1,234.44
951.90
282.54
222,601.79
16
1,234.44
950.70
283.74
222,318.05
17
1,234.44
949.48
284.96
222,033.09
18
1,234.44
948.27
286.17
221,746.92
19
1,234.44
947.04
287.40
221,459.52
20
1,234.44
945.82
288.62
221,170.90
21
1,234.44
944.58
289.86
220,881.04
22
1,234.44
943.35
291.09
220,589.95
23
1,234.44
942.10
292.34
220,297.61
24
1,234.44
940.85
293.59
220,004.03
25
1,234.44
939.60
294.84
219,709.19
26
1,234.44
938.34
296.10
219,413.09
27
1,234.44
937.08
297.36
219,115.73
28
1,234.44
935.81
298.63
218,817.09
29
1,234.44
934.53
299.91
218,517.18
30
1,234.44
933.25
301.19
218,215.99
31
1,234.44
931.96
302.48
217,913.52
32
1,234.44
930.67
303.77
217,609.75
33
1,234.44
929.37
305.07
217,304.69
34
1,234.44
928.07
306.37
216,998.32
35
1,234.44
926.76
307.68
216,690.64
36
1,234.44
925.45
308.99
216,381.65
37
1,234.44
924.13
310.31
216,071.34
38
1,234.44
922.80
311.64
215,759.71
39
1,234.44
921.47
312.97
215,446.74
40
1,234.44
920.14
314.30
215,132.44
41
1,234.44
918.79
315.65
214,816.79
42
1,234.44
917.45
316.99
214,499.80
43
1,234.44
916.09
318.35
214,181.45
44
1,234.44
914.73
319.71
213,861.74
45
1,234.44
913.37
321.07
213,540.67
46
1,234.44
912.00
322.44
213,218.23
47
1,234.44
910.62
323.82
212,894.41
48
1,234.44
909.24
325.20
212,569.20
49
1,234.44
907.85
326.59
212,242.61
50
1,234.44
906.45
327.99
211,914.63
51
1,234.44
905.05
329.39
211,585.24
52
1,234.44
903.65
330.79
211,254.44
53
1,234.44
902.23
332.21
210,922.23
54
1,234.44
900.81
333.63
210,588.61
55
1,234.44
899.39
335.05
210,253.56
56
1,234.44
897.96
336.48
209,917.08
57
1,234.44
896.52
337.92
209,579.16
58
1,234.44
895.08
339.36
209,239.79
59
1,234.44
893.63
340.81
208,898.98
60
1,234.44
892.17
342.27
208,556.71
61
1,234.44
890.71
343.73
208,212.99
62
1,234.44
889.24
345.20
207,867.79
63
1,234.44
887.77
346.67
207,521.12
64
1,234.44
886.29
348.15
207,172.97
65
1,234.44
884.80
349.64
206,823.33
66
1,234.44
883.31
351.13
206,472.19
67
1,234.44
881.81
352.63
206,119.56
68
1,234.44
880.30
354.14
205,765.43
69
1,234.44
878.79
355.65
205,409.78
70
1,234.44
877.27
357.17
205,052.61
71
1,234.44
875.75
358.69
204,693.91
72
1,234.44
874.21
360.23
204,333.69
73
1,234.44
872.68
361.76
203,971.92
74
1,234.44
871.13
363.31
203,608.61
75
1,234.44
869.58
364.86
203,243.75
76
1,234.44
868.02
366.42
202,877.33
77
1,234.44
866.46
367.98
202,509.34
78
1,234.44
864.88
369.56
202,139.79
79
1,234.44
863.31
371.13
201,768.65
80
1,234.44
861.72
372.72
201,395.93
81
1,234.44
860.13
374.31
201,021.62
82
1,234.44
858.53
375.91
200,645.71
83
1,234.44
856.92
377.52
200,268.20
84
1,234.44
855.31
379.13
199,889.07
85
1,234.44
853.69
380.75
199,508.32
86
1,234.44
852.07
382.37
199,125.95
87
1,234.44
850.43
384.01
198,741.94
88
1,234.44
848.79
385.65
198,356.30
89
1,234.44
847.15
387.29
197,969.00
90
1,234.44
845.49
388.95
197,580.05
91
1,234.44
843.83
390.61
197,189.45
92
1,234.44
842.16
392.28
196,797.17
93
1,234.44
840.49
393.95
196,403.22
94
1,234.44
838.81
395.63
196,007.58
95
1,234.44
837.12
397.32
195,610.26
96
1,234.44
835.42
399.02
195,211.24
97
1,234.44
833.71
400.73
194,810.51
98
1,234.44
832.00
402.44
194,408.08
99
1,234.44
830.28
404.16
194,003.92
100
1,234.44
828.56
405.88
193,598.04
101
1,234.44
826.82
407.62
193,190.42
102
1,234.44
825.08
409.36
192,781.07
103
1,234.44
823.34
411.10
192,369.96
104
1,234.44
821.58
412.86
191,957.10
105
1,234.44
819.82
414.62
191,542.48
106
1,234.44
818.05
416.39
191,126.09
107
1,234.44
816.27
418.17
190,707.91
108
1,234.44
814.48
419.96
190,287.96
109
1,234.44
812.69
421.75
189,866.20
110
1,234.44
810.89
423.55
189,442.65
111
1,234.44
809.08
425.36
189,017.29
112
1,234.44
807.26
427.18
188,590.11
113
1,234.44
805.44
429.00
188,161.11
114
1,234.44
803.60
430.84
187,730.27
115
1,234.44
801.76
432.68
187,297.60
116
1,234.44
799.92
434.52
186,863.07
117
1,234.44
798.06
436.38
186,426.69
118
1,234.44
796.20
438.24
185,988.45
119
1,234.44
794.33
440.11
185,548.34
120
1,234.44
792.45
441.99
185,106.34
121
1,234.44
790.56
443.88
184,662.46
122
1,234.44
788.66
445.78
184,216.68
123
1,234.44
786.76
447.68
183,769.00
124
1,234.44
784.85
449.59
183,319.41
125
1,234.44
782.93
451.51
182,867.90
126
1,234.44
781.00
453.44
182,414.45
127
1,234.44
779.06
455.38
181,959.08
128
1,234.44
777.12
457.32
181,501.75
129
1,234.44
775.16
459.28
181,042.48
130
1,234.44
773.20
461.24
180,581.24
131
1,234.44
771.23
463.21
180,118.03
132
1,234.44
769.25
465.19
179,652.85
133
1,234.44
767.27
467.17
179,185.67
134
1,234.44
765.27
469.17
178,716.50
135
1,234.44
763.27
471.17
178,245.33
136
1,234.44
761.26
473.18
177,772.15
137
1,234.44
759.24
475.20
177,296.94
138
1,234.44
757.21
477.23
176,819.71
139
1,234.44
755.17
479.27
176,340.44
140
1,234.44
753.12
481.32
175,859.12
141
1,234.44
751.06
483.38
175,375.74
142
1,234.44
749.00
485.44
174,890.30
143
1,234.44
746.93
487.51
174,402.79
144
1,234.44
744.85
489.59
173,913.20
145
1,234.44
742.75
491.69
173,421.51
146
1,234.44
740.65
493.79
172,927.73
147
1,234.44
738.55
495.89
172,431.83
148
1,234.44
736.43
498.01
171,933.82
149
1,234.44
734.30
500.14
171,433.68
150
1,234.44
732.16
502.28
170,931.40
151
1,234.44
730.02
504.42
170,426.98
152
1,234.44
727.87
506.57
169,920.41
153
1,234.44
725.70
508.74
169,411.67
154
1,234.44
723.53
510.91
168,900.76
155
1,234.44
721.35
513.09
168,387.67
156
1,234.44
719.16
515.28
167,872.38
157
1,234.44
716.95
517.49
167,354.90
158
1,234.44
714.74
519.70
166,835.20
159
1,234.44
712.53
521.91
166,313.29
160
1,234.44
710.30
524.14
165,789.14
161
1,234.44
708.06
526.38
165,262.76
162
1,234.44
705.81
528.63
164,734.13
163
1,234.44
703.55
530.89
164,203.24
164
1,234.44
701.28
533.16
163,670.09
165
1,234.44
699.01
535.43
163,134.66
166
1,234.44
696.72
537.72
162,596.94
167
1,234.44
694.42
540.02
162,056.92
168
1,234.44
692.12
542.32
161,514.60
169
1,234.44
689.80
544.64
160,969.96
170
1,234.44
687.48
546.96
160,423.00
171
1,234.44
685.14
549.30
159,873.70
172
1,234.44
682.79
551.65
159,322.05
173
1,234.44
680.44
554.00
158,768.05
174
1,234.44
678.07
556.37
158,211.68
175
1,234.44
675.70
558.74
157,652.94
176
1,234.44
673.31
561.13
157,091.81
177
1,234.44
670.91
563.53
156,528.28
178
1,234.44
668.51
565.93
155,962.34
179
1,234.44
666.09
568.35
155,393.99
180
1,234.44
663.66
570.78
154,823.22
181
1,234.44
661.22
573.22
154,250.00
182
1,234.44
658.78
575.66
153,674.34
183
1,234.44
656.32
578.12
153,096.21
184
1,234.44
653.85
580.59
152,515.62
185
1,234.44
651.37
583.07
151,932.55
186
1,234.44
648.88
585.56
151,346.99
187
1,234.44
646.38
588.06
150,758.93
188
1,234.44
643.87
590.57
150,168.35
189
1,234.44
641.34
593.10
149,575.26
190
1,234.44
638.81
595.63
148,979.63
191
1,234.44
636.27
598.17
148,381.46
192
1,234.44
633.71
600.73
147,780.73
193
1,234.44
631.15
603.29
147,177.43
194
1,234.44
628.57
605.87
146,571.56
195
1,234.44
625.98
608.46
145,963.11
196
1,234.44
623.38
611.06
145,352.05
197
1,234.44
620.77
613.67
144,738.39
198
1,234.44
618.15
616.29
144,122.10
199
1,234.44
615.52
618.92
143,503.18
200
1,234.44
612.88
621.56
142,881.62
201
1,234.44
610.22
624.22
142,257.40
202
1,234.44
607.56
626.88
141,630.52
203
1,234.44
604.88
629.56
141,000.96
204
1,234.44
602.19
632.25
140,368.71
205
1,234.44
599.49
634.95
139,733.76
206
1,234.44
596.78
637.66
139,096.10
207
1,234.44
594.06
640.38
138,455.72
208
1,234.44
591.32
643.12
137,812.60
209
1,234.44
588.57
645.87
137,166.74
210
1,234.44
585.82
648.62
136,518.11
211
1,234.44
583.05
651.39
135,866.72
212
1,234.44
580.26
654.18
135,212.54
213
1,234.44
577.47
656.97
134,555.57
214
1,234.44
574.66
659.78
133,895.80
215
1,234.44
571.85
662.59
133,233.20
216
1,234.44
569.02
665.42
132,567.78
217
1,234.44
566.17
668.27
131,899.51
218
1,234.44
563.32
671.12
131,228.40
219
1,234.44
560.45
673.99
130,554.41
220
1,234.44
557.58
676.86
129,877.55
221
1,234.44
554.69
679.75
129,197.79
222
1,234.44
551.78
682.66
128,515.13
223
1,234.44
548.87
685.57
127,829.56
224
1,234.44
545.94
688.50
127,141.06
225
1,234.44
543.00
691.44
126,449.62
226
1,234.44
540.05
694.39
125,755.22
227
1,234.44
537.08
697.36
125,057.86
228
1,234.44
534.10
700.34
124,357.52
229
1,234.44
531.11
703.33
123,654.19
230
1,234.44
528.11
706.33
122,947.86
231
1,234.44
525.09
709.35
122,238.51
232
1,234.44
522.06
712.38
121,526.13
233
1,234.44
519.02
715.42
120,810.71
234
1,234.44
515.96
718.48
120,092.23
235
1,234.44
512.89
721.55
119,370.68
236
1,234.44
509.81
724.63
118,646.06
237
1,234.44
506.72
727.72
117,918.33
238
1,234.44
503.61
730.83
117,187.50
239
1,234.44
500.49
733.95
116,453.55
240
1,234.44
497.35
737.09
115,716.47
241
1,234.44
494.21
740.23
114,976.23
242
1,234.44
491.04
743.40
114,232.84
243
1,234.44
487.87
746.57
113,486.27
244
1,234.44
484.68
749.76
112,736.51
245
1,234.44
481.48
752.96
111,983.55
246
1,234.44
478.26
756.18
111,227.37
247
1,234.44
475.03
759.41
110,467.96
248
1,234.44
471.79
762.65
109,705.31
249
1,234.44
468.53
765.91
108,939.41
250
1,234.44
465.26
769.18
108,170.23
251
1,234.44
461.98
772.46
107,397.76
252
1,234.44
458.68
775.76
106,622.00
253
1,234.44
455.36
779.08
105,842.93
254
1,234.44
452.04
782.40
105,060.52
255
1,234.44
448.70
785.74
104,274.78
256
1,234.44
445.34
789.10
103,485.68
257
1,234.44
441.97
792.47
102,693.21
258
1,234.44
438.59
795.85
101,897.36
259
1,234.44
435.19
799.25
101,098.10
260
1,234.44
431.77
802.67
100,295.44
261
1,234.44
428.35
806.09
99,489.34
262
1,234.44
424.90
809.54
98,679.80
263
1,234.44
421.44
813.00
97,866.81
264
1,234.44
417.97
816.47
97,050.34
265
1,234.44
414.49
819.95
96,230.39
266
1,234.44
410.98
823.46
95,406.93
267
1,234.44
407.47
826.97
94,579.96
268
1,234.44
403.94
830.50
93,749.45
269
1,234.44
400.39
834.05
92,915.40
270
1,234.44
396.83
837.61
92,077.79
271
1,234.44
393.25
841.19
91,236.60
272
1,234.44
389.66
844.78
90,391.81
273
1,234.44
386.05
848.39
89,543.42
274
1,234.44
382.43
852.01
88,691.41
275
1,234.44
378.79
855.65
87,835.75
276
1,234.44
375.13
859.31
86,976.45
277
1,234.44
371.46
862.98
86,113.47
278
1,234.44
367.78
866.66
85,246.80
279
1,234.44
364.07
870.37
84,376.44
280
1,234.44
360.36
874.08
83,502.36
281
1,234.44
356.62
877.82
82,624.54
282
1,234.44
352.88
881.56
81,742.98
283
1,234.44
349.11
885.33
80,857.65
284
1,234.44
345.33
889.11
79,968.54
285
1,234.44
341.53
892.91
79,075.63
286
1,234.44
337.72
896.72
78,178.91
287
1,234.44
333.89
900.55
77,278.36
288
1,234.44
330.04
904.40
76,373.96
289
1,234.44
326.18
908.26
75,465.70
290
1,234.44
322.30
912.14
74,553.56
291
1,234.44
318.41
916.03
73,637.53
292
1,234.44
314.49
919.95
72,717.58
293
1,234.44
310.56
923.88
71,793.71
294
1,234.44
306.62
927.82
70,865.88
295
1,234.44
302.66
931.78
69,934.10
296
1,234.44
298.68
935.76
68,998.34
297
1,234.44
294.68
939.76
68,058.58
298
1,234.44
290.67
943.77
67,114.81
299
1,234.44
286.64
947.80
66,167.00
300
1,234.44
282.59
951.85
65,215.15
301
1,234.44
278.52
955.92
64,259.23
302
1,234.44
274.44
960.00
63,299.23
303
1,234.44
270.34
964.10
62,335.13
304
1,234.44
266.22
968.22
61,366.92
305
1,234.44
262.09
972.35
60,394.56
306
1,234.44
257.94
976.50
59,418.06
307
1,234.44
253.76
980.68
58,437.38
308
1,234.44
249.58
984.86
57,452.52
309
1,234.44
245.37
989.07
56,463.45
310
1,234.44
241.15
993.29
55,470.16
311
1,234.44
236.90
997.54
54,472.62
312
1,234.44
232.64
1,001.80
53,470.82
313
1,234.44
228.36
1,006.08
52,464.75
314
1,234.44
224.07
1,010.37
51,454.38
315
1,234.44
219.75
1,014.69
50,439.69
316
1,234.44
215.42
1,019.02
49,420.67
317
1,234.44
211.07
1,023.37
48,397.30
318
1,234.44
206.70
1,027.74
47,369.55
319
1,234.44
202.31
1,032.13
46,337.42
320
1,234.44
197.90
1,036.54
45,300.88
321
1,234.44
193.47
1,040.97
44,259.91
322
1,234.44
189.03
1,045.41
43,214.50
323
1,234.44
184.56
1,049.88
42,164.62
324
1,234.44
180.08
1,054.36
41,110.26
325
1,234.44
175.58
1,058.86
40,051.39
326
1,234.44
171.05
1,063.39
38,988.01
327
1,234.44
166.51
1,067.93
37,920.08
328
1,234.44
161.95
1,072.49
36,847.59
329
1,234.44
157.37
1,077.07
35,770.52
330
1,234.44
152.77
1,081.67
34,688.85
331
1,234.44
148.15
1,086.29
33,602.56
332
1,234.44
143.51
1,090.93
32,511.63
333
1,234.44
138.85
1,095.59
31,416.04
334
1,234.44
134.17
1,100.27
30,315.77
335
1,234.44
129.47
1,104.97
29,210.81
336
1,234.44
124.75
1,109.69
28,101.12
337
1,234.44
120.02
1,114.42
26,986.70
338
1,234.44
115.26
1,119.18
25,867.51
339
1,234.44
110.48
1,123.96
24,743.55
340
1,234.44
105.68
1,128.76
23,614.79
341
1,234.44
100.85
1,133.59
22,481.20
342
1,234.44
96.01
1,138.43
21,342.77
343
1,234.44
91.15
1,143.29
20,199.48
344
1,234.44
86.27
1,148.17
19,051.31
345
1,234.44
81.36
1,153.08
17,898.24
346
1,234.44
76.44
1,158.00
16,740.24
347
1,234.44
71.49
1,162.95
15,577.29
348
1,234.44
66.53
1,167.91
14,409.38
349
1,234.44
61.54
1,172.90
13,236.48
350
1,234.44
56.53
1,177.91
12,058.57
351
1,234.44
51.50
1,182.94
10,875.63
352
1,234.44
46.45
1,187.99
9,687.64
353
1,234.44
41.37
1,193.07
8,494.58
354
1,234.44
36.28
1,198.16
7,296.41
355
1,234.44
31.16
1,203.28
6,093.14
356
1,234.44
26.02
1,208.42
4,884.72
357
1,234.44
20.86
1,213.58
3,671.14
358
1,234.44
15.68
1,218.76
2,452.38
359
1,234.44
10.47
1,223.97
1,228.41
360
1,233.66
5.25
1,228.41
0.00
Totals
444,397.62
217,681.62
226,716.00

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