Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,150.40  
 

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
1,150.40
851.42
298.98
226,746.02
2
1,150.40
850.30
300.10
226,445.92
3
1,150.40
849.17
301.23
226,144.69
4
1,150.40
848.04
302.36
225,842.33
5
1,150.40
846.91
303.49
225,538.84
6
1,150.40
845.77
304.63
225,234.21
7
1,150.40
844.63
305.77
224,928.44
8
1,150.40
843.48
306.92
224,621.52
9
1,150.40
842.33
308.07
224,313.45
10
1,150.40
841.18
309.22
224,004.23
11
1,150.40
840.02
310.38
223,693.84
12
1,150.40
838.85
311.55
223,382.29
13
1,150.40
837.68
312.72
223,069.58
14
1,150.40
836.51
313.89
222,755.69
15
1,150.40
835.33
315.07
222,440.62
16
1,150.40
834.15
316.25
222,124.38
17
1,150.40
832.97
317.43
221,806.94
18
1,150.40
831.78
318.62
221,488.32
19
1,150.40
830.58
319.82
221,168.50
20
1,150.40
829.38
321.02
220,847.48
21
1,150.40
828.18
322.22
220,525.26
22
1,150.40
826.97
323.43
220,201.83
23
1,150.40
825.76
324.64
219,877.19
24
1,150.40
824.54
325.86
219,551.32
25
1,150.40
823.32
327.08
219,224.24
26
1,150.40
822.09
328.31
218,895.93
27
1,150.40
820.86
329.54
218,566.39
28
1,150.40
819.62
330.78
218,235.62
29
1,150.40
818.38
332.02
217,903.60
30
1,150.40
817.14
333.26
217,570.34
31
1,150.40
815.89
334.51
217,235.83
32
1,150.40
814.63
335.77
216,900.06
33
1,150.40
813.38
337.02
216,563.04
34
1,150.40
812.11
338.29
216,224.75
35
1,150.40
810.84
339.56
215,885.19
36
1,150.40
809.57
340.83
215,544.36
37
1,150.40
808.29
342.11
215,202.25
38
1,150.40
807.01
343.39
214,858.86
39
1,150.40
805.72
344.68
214,514.18
40
1,150.40
804.43
345.97
214,168.21
41
1,150.40
803.13
347.27
213,820.94
42
1,150.40
801.83
348.57
213,472.37
43
1,150.40
800.52
349.88
213,122.49
44
1,150.40
799.21
351.19
212,771.30
45
1,150.40
797.89
352.51
212,418.79
46
1,150.40
796.57
353.83
212,064.96
47
1,150.40
795.24
355.16
211,709.81
48
1,150.40
793.91
356.49
211,353.32
49
1,150.40
792.57
357.83
210,995.49
50
1,150.40
791.23
359.17
210,636.33
51
1,150.40
789.89
360.51
210,275.81
52
1,150.40
788.53
361.87
209,913.95
53
1,150.40
787.18
363.22
209,550.72
54
1,150.40
785.82
364.58
209,186.14
55
1,150.40
784.45
365.95
208,820.19
56
1,150.40
783.08
367.32
208,452.86
57
1,150.40
781.70
368.70
208,084.16
58
1,150.40
780.32
370.08
207,714.08
59
1,150.40
778.93
371.47
207,342.60
60
1,150.40
777.53
372.87
206,969.74
61
1,150.40
776.14
374.26
206,595.48
62
1,150.40
774.73
375.67
206,219.81
63
1,150.40
773.32
377.08
205,842.73
64
1,150.40
771.91
378.49
205,464.24
65
1,150.40
770.49
379.91
205,084.33
66
1,150.40
769.07
381.33
204,703.00
67
1,150.40
767.64
382.76
204,320.24
68
1,150.40
766.20
384.20
203,936.04
69
1,150.40
764.76
385.64
203,550.40
70
1,150.40
763.31
387.09
203,163.31
71
1,150.40
761.86
388.54
202,774.77
72
1,150.40
760.41
389.99
202,384.78
73
1,150.40
758.94
391.46
201,993.32
74
1,150.40
757.47
392.93
201,600.40
75
1,150.40
756.00
394.40
201,206.00
76
1,150.40
754.52
395.88
200,810.12
77
1,150.40
753.04
397.36
200,412.76
78
1,150.40
751.55
398.85
200,013.91
79
1,150.40
750.05
400.35
199,613.56
80
1,150.40
748.55
401.85
199,211.71
81
1,150.40
747.04
403.36
198,808.35
82
1,150.40
745.53
404.87
198,403.49
83
1,150.40
744.01
406.39
197,997.10
84
1,150.40
742.49
407.91
197,589.19
85
1,150.40
740.96
409.44
197,179.75
86
1,150.40
739.42
410.98
196,768.77
87
1,150.40
737.88
412.52
196,356.25
88
1,150.40
736.34
414.06
195,942.19
89
1,150.40
734.78
415.62
195,526.57
90
1,150.40
733.22
417.18
195,109.40
91
1,150.40
731.66
418.74
194,690.66
92
1,150.40
730.09
420.31
194,270.35
93
1,150.40
728.51
421.89
193,848.46
94
1,150.40
726.93
423.47
193,424.99
95
1,150.40
725.34
425.06
192,999.94
96
1,150.40
723.75
426.65
192,573.29
97
1,150.40
722.15
428.25
192,145.04
98
1,150.40
720.54
429.86
191,715.18
99
1,150.40
718.93
431.47
191,283.71
100
1,150.40
717.31
433.09
190,850.63
101
1,150.40
715.69
434.71
190,415.92
102
1,150.40
714.06
436.34
189,979.58
103
1,150.40
712.42
437.98
189,541.60
104
1,150.40
710.78
439.62
189,101.98
105
1,150.40
709.13
441.27
188,660.71
106
1,150.40
707.48
442.92
188,217.79
107
1,150.40
705.82
444.58
187,773.21
108
1,150.40
704.15
446.25
187,326.96
109
1,150.40
702.48
447.92
186,879.03
110
1,150.40
700.80
449.60
186,429.43
111
1,150.40
699.11
451.29
185,978.14
112
1,150.40
697.42
452.98
185,525.16
113
1,150.40
695.72
454.68
185,070.48
114
1,150.40
694.01
456.39
184,614.09
115
1,150.40
692.30
458.10
184,155.99
116
1,150.40
690.58
459.82
183,696.18
117
1,150.40
688.86
461.54
183,234.64
118
1,150.40
687.13
463.27
182,771.37
119
1,150.40
685.39
465.01
182,306.36
120
1,150.40
683.65
466.75
181,839.61
121
1,150.40
681.90
468.50
181,371.11
122
1,150.40
680.14
470.26
180,900.85
123
1,150.40
678.38
472.02
180,428.83
124
1,150.40
676.61
473.79
179,955.04
125
1,150.40
674.83
475.57
179,479.47
126
1,150.40
673.05
477.35
179,002.12
127
1,150.40
671.26
479.14
178,522.97
128
1,150.40
669.46
480.94
178,042.04
129
1,150.40
667.66
482.74
177,559.29
130
1,150.40
665.85
484.55
177,074.74
131
1,150.40
664.03
486.37
176,588.37
132
1,150.40
662.21
488.19
176,100.18
133
1,150.40
660.38
490.02
175,610.15
134
1,150.40
658.54
491.86
175,118.29
135
1,150.40
656.69
493.71
174,624.58
136
1,150.40
654.84
495.56
174,129.03
137
1,150.40
652.98
497.42
173,631.61
138
1,150.40
651.12
499.28
173,132.33
139
1,150.40
649.25
501.15
172,631.18
140
1,150.40
647.37
503.03
172,128.14
141
1,150.40
645.48
504.92
171,623.22
142
1,150.40
643.59
506.81
171,116.41
143
1,150.40
641.69
508.71
170,607.70
144
1,150.40
639.78
510.62
170,097.08
145
1,150.40
637.86
512.54
169,584.54
146
1,150.40
635.94
514.46
169,070.08
147
1,150.40
634.01
516.39
168,553.69
148
1,150.40
632.08
518.32
168,035.37
149
1,150.40
630.13
520.27
167,515.10
150
1,150.40
628.18
522.22
166,992.89
151
1,150.40
626.22
524.18
166,468.71
152
1,150.40
624.26
526.14
165,942.57
153
1,150.40
622.28
528.12
165,414.45
154
1,150.40
620.30
530.10
164,884.35
155
1,150.40
618.32
532.08
164,352.27
156
1,150.40
616.32
534.08
163,818.19
157
1,150.40
614.32
536.08
163,282.11
158
1,150.40
612.31
538.09
162,744.02
159
1,150.40
610.29
540.11
162,203.91
160
1,150.40
608.26
542.14
161,661.77
161
1,150.40
606.23
544.17
161,117.60
162
1,150.40
604.19
546.21
160,571.40
163
1,150.40
602.14
548.26
160,023.14
164
1,150.40
600.09
550.31
159,472.83
165
1,150.40
598.02
552.38
158,920.45
166
1,150.40
595.95
554.45
158,366.00
167
1,150.40
593.87
556.53
157,809.47
168
1,150.40
591.79
558.61
157,250.86
169
1,150.40
589.69
560.71
156,690.15
170
1,150.40
587.59
562.81
156,127.34
171
1,150.40
585.48
564.92
155,562.41
172
1,150.40
583.36
567.04
154,995.37
173
1,150.40
581.23
569.17
154,426.21
174
1,150.40
579.10
571.30
153,854.90
175
1,150.40
576.96
573.44
153,281.46
176
1,150.40
574.81
575.59
152,705.87
177
1,150.40
572.65
577.75
152,128.11
178
1,150.40
570.48
579.92
151,548.19
179
1,150.40
568.31
582.09
150,966.10
180
1,150.40
566.12
584.28
150,381.82
181
1,150.40
563.93
586.47
149,795.35
182
1,150.40
561.73
588.67
149,206.69
183
1,150.40
559.53
590.87
148,615.81
184
1,150.40
557.31
593.09
148,022.72
185
1,150.40
555.09
595.31
147,427.41
186
1,150.40
552.85
597.55
146,829.86
187
1,150.40
550.61
599.79
146,230.07
188
1,150.40
548.36
602.04
145,628.03
189
1,150.40
546.11
604.29
145,023.74
190
1,150.40
543.84
606.56
144,417.18
191
1,150.40
541.56
608.84
143,808.34
192
1,150.40
539.28
611.12
143,197.22
193
1,150.40
536.99
613.41
142,583.81
194
1,150.40
534.69
615.71
141,968.10
195
1,150.40
532.38
618.02
141,350.08
196
1,150.40
530.06
620.34
140,729.75
197
1,150.40
527.74
622.66
140,107.08
198
1,150.40
525.40
625.00
139,482.08
199
1,150.40
523.06
627.34
138,854.74
200
1,150.40
520.71
629.69
138,225.05
201
1,150.40
518.34
632.06
137,592.99
202
1,150.40
515.97
634.43
136,958.56
203
1,150.40
513.59
636.81
136,321.76
204
1,150.40
511.21
639.19
135,682.57
205
1,150.40
508.81
641.59
135,040.97
206
1,150.40
506.40
644.00
134,396.98
207
1,150.40
503.99
646.41
133,750.57
208
1,150.40
501.56
648.84
133,101.73
209
1,150.40
499.13
651.27
132,450.46
210
1,150.40
496.69
653.71
131,796.75
211
1,150.40
494.24
656.16
131,140.59
212
1,150.40
491.78
658.62
130,481.97
213
1,150.40
489.31
661.09
129,820.87
214
1,150.40
486.83
663.57
129,157.30
215
1,150.40
484.34
666.06
128,491.24
216
1,150.40
481.84
668.56
127,822.69
217
1,150.40
479.34
671.06
127,151.62
218
1,150.40
476.82
673.58
126,478.04
219
1,150.40
474.29
676.11
125,801.93
220
1,150.40
471.76
678.64
125,123.29
221
1,150.40
469.21
681.19
124,442.10
222
1,150.40
466.66
683.74
123,758.36
223
1,150.40
464.09
686.31
123,072.05
224
1,150.40
461.52
688.88
122,383.17
225
1,150.40
458.94
691.46
121,691.71
226
1,150.40
456.34
694.06
120,997.65
227
1,150.40
453.74
696.66
120,301.00
228
1,150.40
451.13
699.27
119,601.72
229
1,150.40
448.51
701.89
118,899.83
230
1,150.40
445.87
704.53
118,195.30
231
1,150.40
443.23
707.17
117,488.14
232
1,150.40
440.58
709.82
116,778.32
233
1,150.40
437.92
712.48
116,065.84
234
1,150.40
435.25
715.15
115,350.68
235
1,150.40
432.57
717.83
114,632.85
236
1,150.40
429.87
720.53
113,912.32
237
1,150.40
427.17
723.23
113,189.09
238
1,150.40
424.46
725.94
112,463.15
239
1,150.40
421.74
728.66
111,734.49
240
1,150.40
419.00
731.40
111,003.09
241
1,150.40
416.26
734.14
110,268.95
242
1,150.40
413.51
736.89
109,532.06
243
1,150.40
410.75
739.65
108,792.41
244
1,150.40
407.97
742.43
108,049.98
245
1,150.40
405.19
745.21
107,304.77
246
1,150.40
402.39
748.01
106,556.76
247
1,150.40
399.59
750.81
105,805.95
248
1,150.40
396.77
753.63
105,052.32
249
1,150.40
393.95
756.45
104,295.87
250
1,150.40
391.11
759.29
103,536.58
251
1,150.40
388.26
762.14
102,774.44
252
1,150.40
385.40
765.00
102,009.44
253
1,150.40
382.54
767.86
101,241.58
254
1,150.40
379.66
770.74
100,470.83
255
1,150.40
376.77
773.63
99,697.20
256
1,150.40
373.86
776.54
98,920.66
257
1,150.40
370.95
779.45
98,141.22
258
1,150.40
368.03
782.37
97,358.85
259
1,150.40
365.10
785.30
96,573.54
260
1,150.40
362.15
788.25
95,785.29
261
1,150.40
359.19
791.21
94,994.09
262
1,150.40
356.23
794.17
94,199.91
263
1,150.40
353.25
797.15
93,402.76
264
1,150.40
350.26
800.14
92,602.62
265
1,150.40
347.26
803.14
91,799.48
266
1,150.40
344.25
806.15
90,993.33
267
1,150.40
341.22
809.18
90,184.16
268
1,150.40
338.19
812.21
89,371.95
269
1,150.40
335.14
815.26
88,556.69
270
1,150.40
332.09
818.31
87,738.38
271
1,150.40
329.02
821.38
86,917.00
272
1,150.40
325.94
824.46
86,092.54
273
1,150.40
322.85
827.55
85,264.99
274
1,150.40
319.74
830.66
84,434.33
275
1,150.40
316.63
833.77
83,600.56
276
1,150.40
313.50
836.90
82,763.66
277
1,150.40
310.36
840.04
81,923.62
278
1,150.40
307.21
843.19
81,080.44
279
1,150.40
304.05
846.35
80,234.09
280
1,150.40
300.88
849.52
79,384.57
281
1,150.40
297.69
852.71
78,531.86
282
1,150.40
294.49
855.91
77,675.95
283
1,150.40
291.28
859.12
76,816.84
284
1,150.40
288.06
862.34
75,954.50
285
1,150.40
284.83
865.57
75,088.93
286
1,150.40
281.58
868.82
74,220.11
287
1,150.40
278.33
872.07
73,348.04
288
1,150.40
275.06
875.34
72,472.69
289
1,150.40
271.77
878.63
71,594.07
290
1,150.40
268.48
881.92
70,712.15
291
1,150.40
265.17
885.23
69,826.92
292
1,150.40
261.85
888.55
68,938.37
293
1,150.40
258.52
891.88
68,046.49
294
1,150.40
255.17
895.23
67,151.26
295
1,150.40
251.82
898.58
66,252.68
296
1,150.40
248.45
901.95
65,350.72
297
1,150.40
245.07
905.33
64,445.39
298
1,150.40
241.67
908.73
63,536.66
299
1,150.40
238.26
912.14
62,624.52
300
1,150.40
234.84
915.56
61,708.96
301
1,150.40
231.41
918.99
60,789.97
302
1,150.40
227.96
922.44
59,867.54
303
1,150.40
224.50
925.90
58,941.64
304
1,150.40
221.03
929.37
58,012.27
305
1,150.40
217.55
932.85
57,079.42
306
1,150.40
214.05
936.35
56,143.06
307
1,150.40
210.54
939.86
55,203.20
308
1,150.40
207.01
943.39
54,259.81
309
1,150.40
203.47
946.93
53,312.89
310
1,150.40
199.92
950.48
52,362.41
311
1,150.40
196.36
954.04
51,408.37
312
1,150.40
192.78
957.62
50,450.75
313
1,150.40
189.19
961.21
49,489.54
314
1,150.40
185.59
964.81
48,524.73
315
1,150.40
181.97
968.43
47,556.29
316
1,150.40
178.34
972.06
46,584.23
317
1,150.40
174.69
975.71
45,608.52
318
1,150.40
171.03
979.37
44,629.15
319
1,150.40
167.36
983.04
43,646.11
320
1,150.40
163.67
986.73
42,659.39
321
1,150.40
159.97
990.43
41,668.96
322
1,150.40
156.26
994.14
40,674.82
323
1,150.40
152.53
997.87
39,676.95
324
1,150.40
148.79
1,001.61
38,675.34
325
1,150.40
145.03
1,005.37
37,669.97
326
1,150.40
141.26
1,009.14
36,660.83
327
1,150.40
137.48
1,012.92
35,647.91
328
1,150.40
133.68
1,016.72
34,631.19
329
1,150.40
129.87
1,020.53
33,610.66
330
1,150.40
126.04
1,024.36
32,586.30
331
1,150.40
122.20
1,028.20
31,558.09
332
1,150.40
118.34
1,032.06
30,526.04
333
1,150.40
114.47
1,035.93
29,490.11
334
1,150.40
110.59
1,039.81
28,450.30
335
1,150.40
106.69
1,043.71
27,406.59
336
1,150.40
102.77
1,047.63
26,358.96
337
1,150.40
98.85
1,051.55
25,307.41
338
1,150.40
94.90
1,055.50
24,251.91
339
1,150.40
90.94
1,059.46
23,192.45
340
1,150.40
86.97
1,063.43
22,129.03
341
1,150.40
82.98
1,067.42
21,061.61
342
1,150.40
78.98
1,071.42
19,990.19
343
1,150.40
74.96
1,075.44
18,914.75
344
1,150.40
70.93
1,079.47
17,835.28
345
1,150.40
66.88
1,083.52
16,751.77
346
1,150.40
62.82
1,087.58
15,664.19
347
1,150.40
58.74
1,091.66
14,572.53
348
1,150.40
54.65
1,095.75
13,476.77
349
1,150.40
50.54
1,099.86
12,376.91
350
1,150.40
46.41
1,103.99
11,272.92
351
1,150.40
42.27
1,108.13
10,164.80
352
1,150.40
38.12
1,112.28
9,052.52
353
1,150.40
33.95
1,116.45
7,936.06
354
1,150.40
29.76
1,120.64
6,815.42
355
1,150.40
25.56
1,124.84
5,690.58
356
1,150.40
21.34
1,129.06
4,561.52
357
1,150.40
17.11
1,133.29
3,428.23
358
1,150.40
12.86
1,137.54
2,290.68
359
1,150.40
8.59
1,141.81
1,148.87
360
1,153.18
4.31
1,148.87
0.00
Totals
414,146.78
187,101.78
227,045.00

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