Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,150.20  
 

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
1,150.20
851.27
298.93
226,706.07
2
1,150.20
850.15
300.05
226,406.02
3
1,150.20
849.02
301.18
226,104.84
4
1,150.20
847.89
302.31
225,802.53
5
1,150.20
846.76
303.44
225,499.09
6
1,150.20
845.62
304.58
225,194.51
7
1,150.20
844.48
305.72
224,888.79
8
1,150.20
843.33
306.87
224,581.93
9
1,150.20
842.18
308.02
224,273.91
10
1,150.20
841.03
309.17
223,964.74
11
1,150.20
839.87
310.33
223,654.40
12
1,150.20
838.70
311.50
223,342.91
13
1,150.20
837.54
312.66
223,030.24
14
1,150.20
836.36
313.84
222,716.41
15
1,150.20
835.19
315.01
222,401.39
16
1,150.20
834.01
316.19
222,085.20
17
1,150.20
832.82
317.38
221,767.82
18
1,150.20
831.63
318.57
221,449.25
19
1,150.20
830.43
319.77
221,129.48
20
1,150.20
829.24
320.96
220,808.52
21
1,150.20
828.03
322.17
220,486.35
22
1,150.20
826.82
323.38
220,162.97
23
1,150.20
825.61
324.59
219,838.38
24
1,150.20
824.39
325.81
219,512.58
25
1,150.20
823.17
327.03
219,185.55
26
1,150.20
821.95
328.25
218,857.30
27
1,150.20
820.71
329.49
218,527.81
28
1,150.20
819.48
330.72
218,197.09
29
1,150.20
818.24
331.96
217,865.13
30
1,150.20
816.99
333.21
217,531.92
31
1,150.20
815.74
334.46
217,197.47
32
1,150.20
814.49
335.71
216,861.76
33
1,150.20
813.23
336.97
216,524.79
34
1,150.20
811.97
338.23
216,186.56
35
1,150.20
810.70
339.50
215,847.06
36
1,150.20
809.43
340.77
215,506.28
37
1,150.20
808.15
342.05
215,164.23
38
1,150.20
806.87
343.33
214,820.90
39
1,150.20
805.58
344.62
214,476.28
40
1,150.20
804.29
345.91
214,130.36
41
1,150.20
802.99
347.21
213,783.15
42
1,150.20
801.69
348.51
213,434.64
43
1,150.20
800.38
349.82
213,084.82
44
1,150.20
799.07
351.13
212,733.69
45
1,150.20
797.75
352.45
212,381.24
46
1,150.20
796.43
353.77
212,027.47
47
1,150.20
795.10
355.10
211,672.37
48
1,150.20
793.77
356.43
211,315.94
49
1,150.20
792.43
357.77
210,958.18
50
1,150.20
791.09
359.11
210,599.07
51
1,150.20
789.75
360.45
210,238.62
52
1,150.20
788.39
361.81
209,876.81
53
1,150.20
787.04
363.16
209,513.65
54
1,150.20
785.68
364.52
209,149.13
55
1,150.20
784.31
365.89
208,783.23
56
1,150.20
782.94
367.26
208,415.97
57
1,150.20
781.56
368.64
208,047.33
58
1,150.20
780.18
370.02
207,677.31
59
1,150.20
778.79
371.41
207,305.90
60
1,150.20
777.40
372.80
206,933.10
61
1,150.20
776.00
374.20
206,558.90
62
1,150.20
774.60
375.60
206,183.29
63
1,150.20
773.19
377.01
205,806.28
64
1,150.20
771.77
378.43
205,427.85
65
1,150.20
770.35
379.85
205,048.01
66
1,150.20
768.93
381.27
204,666.74
67
1,150.20
767.50
382.70
204,284.04
68
1,150.20
766.07
384.13
203,899.90
69
1,150.20
764.62
385.58
203,514.33
70
1,150.20
763.18
387.02
203,127.31
71
1,150.20
761.73
388.47
202,738.83
72
1,150.20
760.27
389.93
202,348.90
73
1,150.20
758.81
391.39
201,957.51
74
1,150.20
757.34
392.86
201,564.65
75
1,150.20
755.87
394.33
201,170.32
76
1,150.20
754.39
395.81
200,774.51
77
1,150.20
752.90
397.30
200,377.21
78
1,150.20
751.41
398.79
199,978.43
79
1,150.20
749.92
400.28
199,578.15
80
1,150.20
748.42
401.78
199,176.36
81
1,150.20
746.91
403.29
198,773.08
82
1,150.20
745.40
404.80
198,368.27
83
1,150.20
743.88
406.32
197,961.96
84
1,150.20
742.36
407.84
197,554.11
85
1,150.20
740.83
409.37
197,144.74
86
1,150.20
739.29
410.91
196,733.83
87
1,150.20
737.75
412.45
196,321.39
88
1,150.20
736.21
413.99
195,907.39
89
1,150.20
734.65
415.55
195,491.84
90
1,150.20
733.09
417.11
195,074.74
91
1,150.20
731.53
418.67
194,656.07
92
1,150.20
729.96
420.24
194,235.83
93
1,150.20
728.38
421.82
193,814.01
94
1,150.20
726.80
423.40
193,390.62
95
1,150.20
725.21
424.99
192,965.63
96
1,150.20
723.62
426.58
192,539.05
97
1,150.20
722.02
428.18
192,110.87
98
1,150.20
720.42
429.78
191,681.09
99
1,150.20
718.80
431.40
191,249.69
100
1,150.20
717.19
433.01
190,816.68
101
1,150.20
715.56
434.64
190,382.04
102
1,150.20
713.93
436.27
189,945.77
103
1,150.20
712.30
437.90
189,507.87
104
1,150.20
710.65
439.55
189,068.33
105
1,150.20
709.01
441.19
188,627.13
106
1,150.20
707.35
442.85
188,184.28
107
1,150.20
705.69
444.51
187,739.77
108
1,150.20
704.02
446.18
187,293.60
109
1,150.20
702.35
447.85
186,845.75
110
1,150.20
700.67
449.53
186,396.22
111
1,150.20
698.99
451.21
185,945.01
112
1,150.20
697.29
452.91
185,492.10
113
1,150.20
695.60
454.60
185,037.50
114
1,150.20
693.89
456.31
184,581.19
115
1,150.20
692.18
458.02
184,123.17
116
1,150.20
690.46
459.74
183,663.43
117
1,150.20
688.74
461.46
183,201.97
118
1,150.20
687.01
463.19
182,738.77
119
1,150.20
685.27
464.93
182,273.84
120
1,150.20
683.53
466.67
181,807.17
121
1,150.20
681.78
468.42
181,338.75
122
1,150.20
680.02
470.18
180,868.57
123
1,150.20
678.26
471.94
180,396.63
124
1,150.20
676.49
473.71
179,922.91
125
1,150.20
674.71
475.49
179,447.42
126
1,150.20
672.93
477.27
178,970.15
127
1,150.20
671.14
479.06
178,491.09
128
1,150.20
669.34
480.86
178,010.23
129
1,150.20
667.54
482.66
177,527.57
130
1,150.20
665.73
484.47
177,043.10
131
1,150.20
663.91
486.29
176,556.81
132
1,150.20
662.09
488.11
176,068.70
133
1,150.20
660.26
489.94
175,578.75
134
1,150.20
658.42
491.78
175,086.98
135
1,150.20
656.58
493.62
174,593.35
136
1,150.20
654.73
495.47
174,097.88
137
1,150.20
652.87
497.33
173,600.54
138
1,150.20
651.00
499.20
173,101.35
139
1,150.20
649.13
501.07
172,600.28
140
1,150.20
647.25
502.95
172,097.33
141
1,150.20
645.36
504.84
171,592.49
142
1,150.20
643.47
506.73
171,085.76
143
1,150.20
641.57
508.63
170,577.14
144
1,150.20
639.66
510.54
170,066.60
145
1,150.20
637.75
512.45
169,554.15
146
1,150.20
635.83
514.37
169,039.78
147
1,150.20
633.90
516.30
168,523.48
148
1,150.20
631.96
518.24
168,005.24
149
1,150.20
630.02
520.18
167,485.06
150
1,150.20
628.07
522.13
166,962.93
151
1,150.20
626.11
524.09
166,438.84
152
1,150.20
624.15
526.05
165,912.78
153
1,150.20
622.17
528.03
165,384.76
154
1,150.20
620.19
530.01
164,854.75
155
1,150.20
618.21
531.99
164,322.76
156
1,150.20
616.21
533.99
163,788.77
157
1,150.20
614.21
535.99
163,252.77
158
1,150.20
612.20
538.00
162,714.77
159
1,150.20
610.18
540.02
162,174.75
160
1,150.20
608.16
542.04
161,632.71
161
1,150.20
606.12
544.08
161,088.63
162
1,150.20
604.08
546.12
160,542.51
163
1,150.20
602.03
548.17
159,994.35
164
1,150.20
599.98
550.22
159,444.13
165
1,150.20
597.92
552.28
158,891.84
166
1,150.20
595.84
554.36
158,337.49
167
1,150.20
593.77
556.43
157,781.05
168
1,150.20
591.68
558.52
157,222.53
169
1,150.20
589.58
560.62
156,661.91
170
1,150.20
587.48
562.72
156,099.20
171
1,150.20
585.37
564.83
155,534.37
172
1,150.20
583.25
566.95
154,967.42
173
1,150.20
581.13
569.07
154,398.35
174
1,150.20
578.99
571.21
153,827.14
175
1,150.20
576.85
573.35
153,253.80
176
1,150.20
574.70
575.50
152,678.30
177
1,150.20
572.54
577.66
152,100.64
178
1,150.20
570.38
579.82
151,520.82
179
1,150.20
568.20
582.00
150,938.82
180
1,150.20
566.02
584.18
150,354.64
181
1,150.20
563.83
586.37
149,768.27
182
1,150.20
561.63
588.57
149,179.70
183
1,150.20
559.42
590.78
148,588.93
184
1,150.20
557.21
592.99
147,995.94
185
1,150.20
554.98
595.22
147,400.72
186
1,150.20
552.75
597.45
146,803.27
187
1,150.20
550.51
599.69
146,203.59
188
1,150.20
548.26
601.94
145,601.65
189
1,150.20
546.01
604.19
144,997.46
190
1,150.20
543.74
606.46
144,391.00
191
1,150.20
541.47
608.73
143,782.26
192
1,150.20
539.18
611.02
143,171.25
193
1,150.20
536.89
613.31
142,557.94
194
1,150.20
534.59
615.61
141,942.33
195
1,150.20
532.28
617.92
141,324.41
196
1,150.20
529.97
620.23
140,704.18
197
1,150.20
527.64
622.56
140,081.62
198
1,150.20
525.31
624.89
139,456.73
199
1,150.20
522.96
627.24
138,829.49
200
1,150.20
520.61
629.59
138,199.90
201
1,150.20
518.25
631.95
137,567.95
202
1,150.20
515.88
634.32
136,933.63
203
1,150.20
513.50
636.70
136,296.93
204
1,150.20
511.11
639.09
135,657.84
205
1,150.20
508.72
641.48
135,016.36
206
1,150.20
506.31
643.89
134,372.47
207
1,150.20
503.90
646.30
133,726.17
208
1,150.20
501.47
648.73
133,077.44
209
1,150.20
499.04
651.16
132,426.28
210
1,150.20
496.60
653.60
131,772.68
211
1,150.20
494.15
656.05
131,116.63
212
1,150.20
491.69
658.51
130,458.12
213
1,150.20
489.22
660.98
129,797.13
214
1,150.20
486.74
663.46
129,133.67
215
1,150.20
484.25
665.95
128,467.72
216
1,150.20
481.75
668.45
127,799.28
217
1,150.20
479.25
670.95
127,128.33
218
1,150.20
476.73
673.47
126,454.86
219
1,150.20
474.21
675.99
125,778.86
220
1,150.20
471.67
678.53
125,100.33
221
1,150.20
469.13
681.07
124,419.26
222
1,150.20
466.57
683.63
123,735.63
223
1,150.20
464.01
686.19
123,049.44
224
1,150.20
461.44
688.76
122,360.68
225
1,150.20
458.85
691.35
121,669.33
226
1,150.20
456.26
693.94
120,975.39
227
1,150.20
453.66
696.54
120,278.85
228
1,150.20
451.05
699.15
119,579.69
229
1,150.20
448.42
701.78
118,877.92
230
1,150.20
445.79
704.41
118,173.51
231
1,150.20
443.15
707.05
117,466.46
232
1,150.20
440.50
709.70
116,756.76
233
1,150.20
437.84
712.36
116,044.40
234
1,150.20
435.17
715.03
115,329.36
235
1,150.20
432.49
717.71
114,611.65
236
1,150.20
429.79
720.41
113,891.24
237
1,150.20
427.09
723.11
113,168.13
238
1,150.20
424.38
725.82
112,442.31
239
1,150.20
421.66
728.54
111,713.77
240
1,150.20
418.93
731.27
110,982.50
241
1,150.20
416.18
734.02
110,248.48
242
1,150.20
413.43
736.77
109,511.72
243
1,150.20
410.67
739.53
108,772.18
244
1,150.20
407.90
742.30
108,029.88
245
1,150.20
405.11
745.09
107,284.79
246
1,150.20
402.32
747.88
106,536.91
247
1,150.20
399.51
750.69
105,786.22
248
1,150.20
396.70
753.50
105,032.72
249
1,150.20
393.87
756.33
104,276.39
250
1,150.20
391.04
759.16
103,517.23
251
1,150.20
388.19
762.01
102,755.22
252
1,150.20
385.33
764.87
101,990.35
253
1,150.20
382.46
767.74
101,222.62
254
1,150.20
379.58
770.62
100,452.00
255
1,150.20
376.70
773.50
99,678.50
256
1,150.20
373.79
776.41
98,902.09
257
1,150.20
370.88
779.32
98,122.77
258
1,150.20
367.96
782.24
97,340.53
259
1,150.20
365.03
785.17
96,555.36
260
1,150.20
362.08
788.12
95,767.24
261
1,150.20
359.13
791.07
94,976.17
262
1,150.20
356.16
794.04
94,182.13
263
1,150.20
353.18
797.02
93,385.11
264
1,150.20
350.19
800.01
92,585.11
265
1,150.20
347.19
803.01
91,782.10
266
1,150.20
344.18
806.02
90,976.09
267
1,150.20
341.16
809.04
90,167.05
268
1,150.20
338.13
812.07
89,354.97
269
1,150.20
335.08
815.12
88,539.85
270
1,150.20
332.02
818.18
87,721.68
271
1,150.20
328.96
821.24
86,900.43
272
1,150.20
325.88
824.32
86,076.11
273
1,150.20
322.79
827.41
85,248.70
274
1,150.20
319.68
830.52
84,418.18
275
1,150.20
316.57
833.63
83,584.55
276
1,150.20
313.44
836.76
82,747.79
277
1,150.20
310.30
839.90
81,907.89
278
1,150.20
307.15
843.05
81,064.85
279
1,150.20
303.99
846.21
80,218.64
280
1,150.20
300.82
849.38
79,369.26
281
1,150.20
297.63
852.57
78,516.70
282
1,150.20
294.44
855.76
77,660.93
283
1,150.20
291.23
858.97
76,801.96
284
1,150.20
288.01
862.19
75,939.77
285
1,150.20
284.77
865.43
75,074.34
286
1,150.20
281.53
868.67
74,205.67
287
1,150.20
278.27
871.93
73,333.74
288
1,150.20
275.00
875.20
72,458.54
289
1,150.20
271.72
878.48
71,580.06
290
1,150.20
268.43
881.77
70,698.29
291
1,150.20
265.12
885.08
69,813.21
292
1,150.20
261.80
888.40
68,924.81
293
1,150.20
258.47
891.73
68,033.08
294
1,150.20
255.12
895.08
67,138.00
295
1,150.20
251.77
898.43
66,239.57
296
1,150.20
248.40
901.80
65,337.77
297
1,150.20
245.02
905.18
64,432.58
298
1,150.20
241.62
908.58
63,524.00
299
1,150.20
238.22
911.98
62,612.02
300
1,150.20
234.80
915.40
61,696.61
301
1,150.20
231.36
918.84
60,777.78
302
1,150.20
227.92
922.28
59,855.49
303
1,150.20
224.46
925.74
58,929.75
304
1,150.20
220.99
929.21
58,000.54
305
1,150.20
217.50
932.70
57,067.84
306
1,150.20
214.00
936.20
56,131.64
307
1,150.20
210.49
939.71
55,191.94
308
1,150.20
206.97
943.23
54,248.71
309
1,150.20
203.43
946.77
53,301.94
310
1,150.20
199.88
950.32
52,351.62
311
1,150.20
196.32
953.88
51,397.74
312
1,150.20
192.74
957.46
50,440.28
313
1,150.20
189.15
961.05
49,479.23
314
1,150.20
185.55
964.65
48,514.58
315
1,150.20
181.93
968.27
47,546.31
316
1,150.20
178.30
971.90
46,574.41
317
1,150.20
174.65
975.55
45,598.86
318
1,150.20
171.00
979.20
44,619.66
319
1,150.20
167.32
982.88
43,636.78
320
1,150.20
163.64
986.56
42,650.22
321
1,150.20
159.94
990.26
41,659.96
322
1,150.20
156.22
993.98
40,665.98
323
1,150.20
152.50
997.70
39,668.28
324
1,150.20
148.76
1,001.44
38,666.84
325
1,150.20
145.00
1,005.20
37,661.64
326
1,150.20
141.23
1,008.97
36,652.67
327
1,150.20
137.45
1,012.75
35,639.92
328
1,150.20
133.65
1,016.55
34,623.37
329
1,150.20
129.84
1,020.36
33,603.00
330
1,150.20
126.01
1,024.19
32,578.82
331
1,150.20
122.17
1,028.03
31,550.79
332
1,150.20
118.32
1,031.88
30,518.90
333
1,150.20
114.45
1,035.75
29,483.15
334
1,150.20
110.56
1,039.64
28,443.51
335
1,150.20
106.66
1,043.54
27,399.97
336
1,150.20
102.75
1,047.45
26,352.52
337
1,150.20
98.82
1,051.38
25,301.14
338
1,150.20
94.88
1,055.32
24,245.82
339
1,150.20
90.92
1,059.28
23,186.55
340
1,150.20
86.95
1,063.25
22,123.29
341
1,150.20
82.96
1,067.24
21,056.06
342
1,150.20
78.96
1,071.24
19,984.82
343
1,150.20
74.94
1,075.26
18,909.56
344
1,150.20
70.91
1,079.29
17,830.27
345
1,150.20
66.86
1,083.34
16,746.93
346
1,150.20
62.80
1,087.40
15,659.54
347
1,150.20
58.72
1,091.48
14,568.06
348
1,150.20
54.63
1,095.57
13,472.49
349
1,150.20
50.52
1,099.68
12,372.81
350
1,150.20
46.40
1,103.80
11,269.01
351
1,150.20
42.26
1,107.94
10,161.07
352
1,150.20
38.10
1,112.10
9,048.97
353
1,150.20
33.93
1,116.27
7,932.71
354
1,150.20
29.75
1,120.45
6,812.25
355
1,150.20
25.55
1,124.65
5,687.60
356
1,150.20
21.33
1,128.87
4,558.73
357
1,150.20
17.10
1,133.10
3,425.62
358
1,150.20
12.85
1,137.35
2,288.27
359
1,150.20
8.58
1,141.62
1,146.65
360
1,150.95
4.30
1,146.65
0.00
Totals
414,072.75
187,067.75
227,005.00

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