Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,200.24  
 

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
1,200.24
921.38
278.87
226,521.14
2
1,200.24
920.24
280.00
226,241.14
3
1,200.24
919.10
281.14
225,960.00
4
1,200.24
917.96
282.28
225,677.72
5
1,200.24
916.82
283.42
225,394.30
6
1,200.24
915.66
284.58
225,109.72
7
1,200.24
914.51
285.73
224,823.99
8
1,200.24
913.35
286.89
224,537.10
9
1,200.24
912.18
288.06
224,249.04
10
1,200.24
911.01
289.23
223,959.81
11
1,200.24
909.84
290.40
223,669.41
12
1,200.24
908.66
291.58
223,377.83
13
1,200.24
907.47
292.77
223,085.06
14
1,200.24
906.28
293.96
222,791.10
15
1,200.24
905.09
295.15
222,495.95
16
1,200.24
903.89
296.35
222,199.60
17
1,200.24
902.69
297.55
221,902.05
18
1,200.24
901.48
298.76
221,603.28
19
1,200.24
900.26
299.98
221,303.31
20
1,200.24
899.04
301.20
221,002.11
21
1,200.24
897.82
302.42
220,699.69
22
1,200.24
896.59
303.65
220,396.05
23
1,200.24
895.36
304.88
220,091.17
24
1,200.24
894.12
306.12
219,785.05
25
1,200.24
892.88
307.36
219,477.68
26
1,200.24
891.63
308.61
219,169.07
27
1,200.24
890.37
309.87
218,859.20
28
1,200.24
889.12
311.12
218,548.08
29
1,200.24
887.85
312.39
218,235.69
30
1,200.24
886.58
313.66
217,922.03
31
1,200.24
885.31
314.93
217,607.10
32
1,200.24
884.03
316.21
217,290.89
33
1,200.24
882.74
317.50
216,973.40
34
1,200.24
881.45
318.79
216,654.61
35
1,200.24
880.16
320.08
216,334.53
36
1,200.24
878.86
321.38
216,013.15
37
1,200.24
877.55
322.69
215,690.46
38
1,200.24
876.24
324.00
215,366.46
39
1,200.24
874.93
325.31
215,041.15
40
1,200.24
873.60
326.64
214,714.52
41
1,200.24
872.28
327.96
214,386.55
42
1,200.24
870.95
329.29
214,057.26
43
1,200.24
869.61
330.63
213,726.63
44
1,200.24
868.26
331.98
213,394.65
45
1,200.24
866.92
333.32
213,061.33
46
1,200.24
865.56
334.68
212,726.65
47
1,200.24
864.20
336.04
212,390.61
48
1,200.24
862.84
337.40
212,053.21
49
1,200.24
861.47
338.77
211,714.43
50
1,200.24
860.09
340.15
211,374.28
51
1,200.24
858.71
341.53
211,032.75
52
1,200.24
857.32
342.92
210,689.83
53
1,200.24
855.93
344.31
210,345.52
54
1,200.24
854.53
345.71
209,999.81
55
1,200.24
853.12
347.12
209,652.69
56
1,200.24
851.71
348.53
209,304.17
57
1,200.24
850.30
349.94
208,954.22
58
1,200.24
848.88
351.36
208,602.86
59
1,200.24
847.45
352.79
208,250.07
60
1,200.24
846.02
354.22
207,895.85
61
1,200.24
844.58
355.66
207,540.18
62
1,200.24
843.13
357.11
207,183.07
63
1,200.24
841.68
358.56
206,824.52
64
1,200.24
840.22
360.02
206,464.50
65
1,200.24
838.76
361.48
206,103.02
66
1,200.24
837.29
362.95
205,740.08
67
1,200.24
835.82
364.42
205,375.65
68
1,200.24
834.34
365.90
205,009.75
69
1,200.24
832.85
367.39
204,642.37
70
1,200.24
831.36
368.88
204,273.49
71
1,200.24
829.86
370.38
203,903.11
72
1,200.24
828.36
371.88
203,531.22
73
1,200.24
826.85
373.39
203,157.83
74
1,200.24
825.33
374.91
202,782.92
75
1,200.24
823.81
376.43
202,406.48
76
1,200.24
822.28
377.96
202,028.52
77
1,200.24
820.74
379.50
201,649.02
78
1,200.24
819.20
381.04
201,267.98
79
1,200.24
817.65
382.59
200,885.39
80
1,200.24
816.10
384.14
200,501.25
81
1,200.24
814.54
385.70
200,115.54
82
1,200.24
812.97
387.27
199,728.27
83
1,200.24
811.40
388.84
199,339.43
84
1,200.24
809.82
390.42
198,949.00
85
1,200.24
808.23
392.01
198,557.00
86
1,200.24
806.64
393.60
198,163.39
87
1,200.24
805.04
395.20
197,768.19
88
1,200.24
803.43
396.81
197,371.39
89
1,200.24
801.82
398.42
196,972.97
90
1,200.24
800.20
400.04
196,572.93
91
1,200.24
798.58
401.66
196,171.27
92
1,200.24
796.95
403.29
195,767.97
93
1,200.24
795.31
404.93
195,363.04
94
1,200.24
793.66
406.58
194,956.46
95
1,200.24
792.01
408.23
194,548.23
96
1,200.24
790.35
409.89
194,138.34
97
1,200.24
788.69
411.55
193,726.79
98
1,200.24
787.02
413.22
193,313.57
99
1,200.24
785.34
414.90
192,898.66
100
1,200.24
783.65
416.59
192,482.07
101
1,200.24
781.96
418.28
192,063.79
102
1,200.24
780.26
419.98
191,643.81
103
1,200.24
778.55
421.69
191,222.12
104
1,200.24
776.84
423.40
190,798.72
105
1,200.24
775.12
425.12
190,373.60
106
1,200.24
773.39
426.85
189,946.76
107
1,200.24
771.66
428.58
189,518.18
108
1,200.24
769.92
430.32
189,087.85
109
1,200.24
768.17
432.07
188,655.78
110
1,200.24
766.41
433.83
188,221.96
111
1,200.24
764.65
435.59
187,786.37
112
1,200.24
762.88
437.36
187,349.01
113
1,200.24
761.11
439.13
186,909.88
114
1,200.24
759.32
440.92
186,468.96
115
1,200.24
757.53
442.71
186,026.25
116
1,200.24
755.73
444.51
185,581.74
117
1,200.24
753.93
446.31
185,135.43
118
1,200.24
752.11
448.13
184,687.30
119
1,200.24
750.29
449.95
184,237.35
120
1,200.24
748.46
451.78
183,785.57
121
1,200.24
746.63
453.61
183,331.96
122
1,200.24
744.79
455.45
182,876.51
123
1,200.24
742.94
457.30
182,419.21
124
1,200.24
741.08
459.16
181,960.04
125
1,200.24
739.21
461.03
181,499.02
126
1,200.24
737.34
462.90
181,036.12
127
1,200.24
735.46
464.78
180,571.33
128
1,200.24
733.57
466.67
180,104.67
129
1,200.24
731.68
468.56
179,636.10
130
1,200.24
729.77
470.47
179,165.63
131
1,200.24
727.86
472.38
178,693.25
132
1,200.24
725.94
474.30
178,218.95
133
1,200.24
724.01
476.23
177,742.73
134
1,200.24
722.08
478.16
177,264.57
135
1,200.24
720.14
480.10
176,784.47
136
1,200.24
718.19
482.05
176,302.41
137
1,200.24
716.23
484.01
175,818.40
138
1,200.24
714.26
485.98
175,332.42
139
1,200.24
712.29
487.95
174,844.47
140
1,200.24
710.31
489.93
174,354.54
141
1,200.24
708.32
491.92
173,862.61
142
1,200.24
706.32
493.92
173,368.69
143
1,200.24
704.31
495.93
172,872.76
144
1,200.24
702.30
497.94
172,374.82
145
1,200.24
700.27
499.97
171,874.85
146
1,200.24
698.24
502.00
171,372.85
147
1,200.24
696.20
504.04
170,868.81
148
1,200.24
694.15
506.09
170,362.73
149
1,200.24
692.10
508.14
169,854.59
150
1,200.24
690.03
510.21
169,344.38
151
1,200.24
687.96
512.28
168,832.10
152
1,200.24
685.88
514.36
168,317.74
153
1,200.24
683.79
516.45
167,801.29
154
1,200.24
681.69
518.55
167,282.74
155
1,200.24
679.59
520.65
166,762.09
156
1,200.24
677.47
522.77
166,239.32
157
1,200.24
675.35
524.89
165,714.43
158
1,200.24
673.21
527.03
165,187.40
159
1,200.24
671.07
529.17
164,658.24
160
1,200.24
668.92
531.32
164,126.92
161
1,200.24
666.77
533.47
163,593.45
162
1,200.24
664.60
535.64
163,057.81
163
1,200.24
662.42
537.82
162,519.99
164
1,200.24
660.24
540.00
161,979.99
165
1,200.24
658.04
542.20
161,437.79
166
1,200.24
655.84
544.40
160,893.39
167
1,200.24
653.63
546.61
160,346.78
168
1,200.24
651.41
548.83
159,797.95
169
1,200.24
649.18
551.06
159,246.89
170
1,200.24
646.94
553.30
158,693.59
171
1,200.24
644.69
555.55
158,138.04
172
1,200.24
642.44
557.80
157,580.24
173
1,200.24
640.17
560.07
157,020.17
174
1,200.24
637.89
562.35
156,457.82
175
1,200.24
635.61
564.63
155,893.19
176
1,200.24
633.32
566.92
155,326.27
177
1,200.24
631.01
569.23
154,757.04
178
1,200.24
628.70
571.54
154,185.50
179
1,200.24
626.38
573.86
153,611.64
180
1,200.24
624.05
576.19
153,035.45
181
1,200.24
621.71
578.53
152,456.91
182
1,200.24
619.36
580.88
151,876.03
183
1,200.24
617.00
583.24
151,292.79
184
1,200.24
614.63
585.61
150,707.17
185
1,200.24
612.25
587.99
150,119.18
186
1,200.24
609.86
590.38
149,528.80
187
1,200.24
607.46
592.78
148,936.02
188
1,200.24
605.05
595.19
148,340.83
189
1,200.24
602.63
597.61
147,743.23
190
1,200.24
600.21
600.03
147,143.19
191
1,200.24
597.77
602.47
146,540.72
192
1,200.24
595.32
604.92
145,935.81
193
1,200.24
592.86
607.38
145,328.43
194
1,200.24
590.40
609.84
144,718.59
195
1,200.24
587.92
612.32
144,106.27
196
1,200.24
585.43
614.81
143,491.46
197
1,200.24
582.93
617.31
142,874.15
198
1,200.24
580.43
619.81
142,254.34
199
1,200.24
577.91
622.33
141,632.01
200
1,200.24
575.38
624.86
141,007.15
201
1,200.24
572.84
627.40
140,379.75
202
1,200.24
570.29
629.95
139,749.80
203
1,200.24
567.73
632.51
139,117.29
204
1,200.24
565.16
635.08
138,482.22
205
1,200.24
562.58
637.66
137,844.56
206
1,200.24
559.99
640.25
137,204.31
207
1,200.24
557.39
642.85
136,561.47
208
1,200.24
554.78
645.46
135,916.01
209
1,200.24
552.16
648.08
135,267.93
210
1,200.24
549.53
650.71
134,617.21
211
1,200.24
546.88
653.36
133,963.86
212
1,200.24
544.23
656.01
133,307.84
213
1,200.24
541.56
658.68
132,649.17
214
1,200.24
538.89
661.35
131,987.81
215
1,200.24
536.20
664.04
131,323.77
216
1,200.24
533.50
666.74
130,657.04
217
1,200.24
530.79
669.45
129,987.59
218
1,200.24
528.07
672.17
129,315.43
219
1,200.24
525.34
674.90
128,640.53
220
1,200.24
522.60
677.64
127,962.89
221
1,200.24
519.85
680.39
127,282.50
222
1,200.24
517.09
683.15
126,599.35
223
1,200.24
514.31
685.93
125,913.42
224
1,200.24
511.52
688.72
125,224.70
225
1,200.24
508.73
691.51
124,533.19
226
1,200.24
505.92
694.32
123,838.86
227
1,200.24
503.10
697.14
123,141.72
228
1,200.24
500.26
699.98
122,441.74
229
1,200.24
497.42
702.82
121,738.92
230
1,200.24
494.56
705.68
121,033.24
231
1,200.24
491.70
708.54
120,324.70
232
1,200.24
488.82
711.42
119,613.28
233
1,200.24
485.93
714.31
118,898.97
234
1,200.24
483.03
717.21
118,181.76
235
1,200.24
480.11
720.13
117,461.63
236
1,200.24
477.19
723.05
116,738.58
237
1,200.24
474.25
725.99
116,012.59
238
1,200.24
471.30
728.94
115,283.65
239
1,200.24
468.34
731.90
114,551.75
240
1,200.24
465.37
734.87
113,816.88
241
1,200.24
462.38
737.86
113,079.02
242
1,200.24
459.38
740.86
112,338.16
243
1,200.24
456.37
743.87
111,594.29
244
1,200.24
453.35
746.89
110,847.41
245
1,200.24
450.32
749.92
110,097.48
246
1,200.24
447.27
752.97
109,344.51
247
1,200.24
444.21
756.03
108,588.49
248
1,200.24
441.14
759.10
107,829.39
249
1,200.24
438.06
762.18
107,067.20
250
1,200.24
434.96
765.28
106,301.92
251
1,200.24
431.85
768.39
105,533.54
252
1,200.24
428.73
771.51
104,762.03
253
1,200.24
425.60
774.64
103,987.38
254
1,200.24
422.45
777.79
103,209.59
255
1,200.24
419.29
780.95
102,428.64
256
1,200.24
416.12
784.12
101,644.52
257
1,200.24
412.93
787.31
100,857.21
258
1,200.24
409.73
790.51
100,066.70
259
1,200.24
406.52
793.72
99,272.98
260
1,200.24
403.30
796.94
98,476.04
261
1,200.24
400.06
800.18
97,675.86
262
1,200.24
396.81
803.43
96,872.42
263
1,200.24
393.54
806.70
96,065.73
264
1,200.24
390.27
809.97
95,255.75
265
1,200.24
386.98
813.26
94,442.49
266
1,200.24
383.67
816.57
93,625.92
267
1,200.24
380.36
819.88
92,806.04
268
1,200.24
377.02
823.22
91,982.82
269
1,200.24
373.68
826.56
91,156.26
270
1,200.24
370.32
829.92
90,326.35
271
1,200.24
366.95
833.29
89,493.06
272
1,200.24
363.57
836.67
88,656.38
273
1,200.24
360.17
840.07
87,816.31
274
1,200.24
356.75
843.49
86,972.82
275
1,200.24
353.33
846.91
86,125.91
276
1,200.24
349.89
850.35
85,275.56
277
1,200.24
346.43
853.81
84,421.75
278
1,200.24
342.96
857.28
83,564.47
279
1,200.24
339.48
860.76
82,703.71
280
1,200.24
335.98
864.26
81,839.46
281
1,200.24
332.47
867.77
80,971.69
282
1,200.24
328.95
871.29
80,100.40
283
1,200.24
325.41
874.83
79,225.56
284
1,200.24
321.85
878.39
78,347.18
285
1,200.24
318.29
881.95
77,465.22
286
1,200.24
314.70
885.54
76,579.69
287
1,200.24
311.10
889.14
75,690.55
288
1,200.24
307.49
892.75
74,797.80
289
1,200.24
303.87
896.37
73,901.43
290
1,200.24
300.22
900.02
73,001.41
291
1,200.24
296.57
903.67
72,097.74
292
1,200.24
292.90
907.34
71,190.40
293
1,200.24
289.21
911.03
70,279.37
294
1,200.24
285.51
914.73
69,364.64
295
1,200.24
281.79
918.45
68,446.19
296
1,200.24
278.06
922.18
67,524.02
297
1,200.24
274.32
925.92
66,598.09
298
1,200.24
270.55
929.69
65,668.41
299
1,200.24
266.78
933.46
64,734.95
300
1,200.24
262.99
937.25
63,797.69
301
1,200.24
259.18
941.06
62,856.63
302
1,200.24
255.36
944.88
61,911.75
303
1,200.24
251.52
948.72
60,963.02
304
1,200.24
247.66
952.58
60,010.44
305
1,200.24
243.79
956.45
59,054.00
306
1,200.24
239.91
960.33
58,093.66
307
1,200.24
236.01
964.23
57,129.43
308
1,200.24
232.09
968.15
56,161.28
309
1,200.24
228.16
972.08
55,189.19
310
1,200.24
224.21
976.03
54,213.16
311
1,200.24
220.24
980.00
53,233.16
312
1,200.24
216.26
983.98
52,249.18
313
1,200.24
212.26
987.98
51,261.20
314
1,200.24
208.25
991.99
50,269.21
315
1,200.24
204.22
996.02
49,273.19
316
1,200.24
200.17
1,000.07
48,273.12
317
1,200.24
196.11
1,004.13
47,268.99
318
1,200.24
192.03
1,008.21
46,260.78
319
1,200.24
187.93
1,012.31
45,248.48
320
1,200.24
183.82
1,016.42
44,232.06
321
1,200.24
179.69
1,020.55
43,211.51
322
1,200.24
175.55
1,024.69
42,186.82
323
1,200.24
171.38
1,028.86
41,157.96
324
1,200.24
167.20
1,033.04
40,124.92
325
1,200.24
163.01
1,037.23
39,087.69
326
1,200.24
158.79
1,041.45
38,046.25
327
1,200.24
154.56
1,045.68
37,000.57
328
1,200.24
150.31
1,049.93
35,950.64
329
1,200.24
146.05
1,054.19
34,896.45
330
1,200.24
141.77
1,058.47
33,837.98
331
1,200.24
137.47
1,062.77
32,775.21
332
1,200.24
133.15
1,067.09
31,708.12
333
1,200.24
128.81
1,071.43
30,636.69
334
1,200.24
124.46
1,075.78
29,560.91
335
1,200.24
120.09
1,080.15
28,480.76
336
1,200.24
115.70
1,084.54
27,396.23
337
1,200.24
111.30
1,088.94
26,307.28
338
1,200.24
106.87
1,093.37
25,213.92
339
1,200.24
102.43
1,097.81
24,116.11
340
1,200.24
97.97
1,102.27
23,013.84
341
1,200.24
93.49
1,106.75
21,907.09
342
1,200.24
89.00
1,111.24
20,795.85
343
1,200.24
84.48
1,115.76
19,680.09
344
1,200.24
79.95
1,120.29
18,559.80
345
1,200.24
75.40
1,124.84
17,434.96
346
1,200.24
70.83
1,129.41
16,305.55
347
1,200.24
66.24
1,134.00
15,171.56
348
1,200.24
61.63
1,138.61
14,032.95
349
1,200.24
57.01
1,143.23
12,889.72
350
1,200.24
52.36
1,147.88
11,741.84
351
1,200.24
47.70
1,152.54
10,589.30
352
1,200.24
43.02
1,157.22
9,432.08
353
1,200.24
38.32
1,161.92
8,270.16
354
1,200.24
33.60
1,166.64
7,103.52
355
1,200.24
28.86
1,171.38
5,932.14
356
1,200.24
24.10
1,176.14
4,756.00
357
1,200.24
19.32
1,180.92
3,575.08
358
1,200.24
14.52
1,185.72
2,389.36
359
1,200.24
9.71
1,190.53
1,198.83
360
1,203.70
4.87
1,198.83
0.00
Totals
432,089.86
205,289.86
226,800.00

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