Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,020.00  
 

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
1,020.00
662.52
357.49
226,790.52
2
1,020.00
661.47
358.53
226,431.99
3
1,020.00
660.43
359.57
226,072.41
4
1,020.00
659.38
360.62
225,711.79
5
1,020.00
658.33
361.67
225,350.12
6
1,020.00
657.27
362.73
224,987.39
7
1,020.00
656.21
363.79
224,623.60
8
1,020.00
655.15
364.85
224,258.75
9
1,020.00
654.09
365.91
223,892.84
10
1,020.00
653.02
366.98
223,525.86
11
1,020.00
651.95
368.05
223,157.81
12
1,020.00
650.88
369.12
222,788.69
13
1,020.00
649.80
370.20
222,418.49
14
1,020.00
648.72
371.28
222,047.21
15
1,020.00
647.64
372.36
221,674.85
16
1,020.00
646.55
373.45
221,301.40
17
1,020.00
645.46
374.54
220,926.86
18
1,020.00
644.37
375.63
220,551.23
19
1,020.00
643.27
376.73
220,174.51
20
1,020.00
642.18
377.82
219,796.68
21
1,020.00
641.07
378.93
219,417.76
22
1,020.00
639.97
380.03
219,037.73
23
1,020.00
638.86
381.14
218,656.59
24
1,020.00
637.75
382.25
218,274.33
25
1,020.00
636.63
383.37
217,890.97
26
1,020.00
635.52
384.48
217,506.48
27
1,020.00
634.39
385.61
217,120.88
28
1,020.00
633.27
386.73
216,734.15
29
1,020.00
632.14
387.86
216,346.29
30
1,020.00
631.01
388.99
215,957.30
31
1,020.00
629.88
390.12
215,567.17
32
1,020.00
628.74
391.26
215,175.91
33
1,020.00
627.60
392.40
214,783.51
34
1,020.00
626.45
393.55
214,389.96
35
1,020.00
625.30
394.70
213,995.26
36
1,020.00
624.15
395.85
213,599.42
37
1,020.00
623.00
397.00
213,202.41
38
1,020.00
621.84
398.16
212,804.25
39
1,020.00
620.68
399.32
212,404.93
40
1,020.00
619.51
400.49
212,004.45
41
1,020.00
618.35
401.65
211,602.79
42
1,020.00
617.17
402.83
211,199.97
43
1,020.00
616.00
404.00
210,795.97
44
1,020.00
614.82
405.18
210,390.79
45
1,020.00
613.64
406.36
209,984.43
46
1,020.00
612.45
407.55
209,576.88
47
1,020.00
611.27
408.73
209,168.15
48
1,020.00
610.07
409.93
208,758.22
49
1,020.00
608.88
411.12
208,347.10
50
1,020.00
607.68
412.32
207,934.78
51
1,020.00
606.48
413.52
207,521.26
52
1,020.00
605.27
414.73
207,106.53
53
1,020.00
604.06
415.94
206,690.59
54
1,020.00
602.85
417.15
206,273.44
55
1,020.00
601.63
418.37
205,855.07
56
1,020.00
600.41
419.59
205,435.48
57
1,020.00
599.19
420.81
205,014.66
58
1,020.00
597.96
422.04
204,592.62
59
1,020.00
596.73
423.27
204,169.35
60
1,020.00
595.49
424.51
203,744.85
61
1,020.00
594.26
425.74
203,319.10
62
1,020.00
593.01
426.99
202,892.12
63
1,020.00
591.77
428.23
202,463.89
64
1,020.00
590.52
429.48
202,034.40
65
1,020.00
589.27
430.73
201,603.67
66
1,020.00
588.01
431.99
201,171.68
67
1,020.00
586.75
433.25
200,738.43
68
1,020.00
585.49
434.51
200,303.92
69
1,020.00
584.22
435.78
199,868.14
70
1,020.00
582.95
437.05
199,431.09
71
1,020.00
581.67
438.33
198,992.76
72
1,020.00
580.40
439.60
198,553.16
73
1,020.00
579.11
440.89
198,112.27
74
1,020.00
577.83
442.17
197,670.10
75
1,020.00
576.54
443.46
197,226.64
76
1,020.00
575.24
444.76
196,781.88
77
1,020.00
573.95
446.05
196,335.83
78
1,020.00
572.65
447.35
195,888.47
79
1,020.00
571.34
448.66
195,439.82
80
1,020.00
570.03
449.97
194,989.85
81
1,020.00
568.72
451.28
194,538.57
82
1,020.00
567.40
452.60
194,085.97
83
1,020.00
566.08
453.92
193,632.06
84
1,020.00
564.76
455.24
193,176.82
85
1,020.00
563.43
456.57
192,720.25
86
1,020.00
562.10
457.90
192,262.35
87
1,020.00
560.77
459.23
191,803.12
88
1,020.00
559.43
460.57
191,342.54
89
1,020.00
558.08
461.92
190,880.62
90
1,020.00
556.74
463.26
190,417.36
91
1,020.00
555.38
464.62
189,952.74
92
1,020.00
554.03
465.97
189,486.77
93
1,020.00
552.67
467.33
189,019.44
94
1,020.00
551.31
468.69
188,550.75
95
1,020.00
549.94
470.06
188,080.69
96
1,020.00
548.57
471.43
187,609.26
97
1,020.00
547.19
472.81
187,136.45
98
1,020.00
545.81
474.19
186,662.27
99
1,020.00
544.43
475.57
186,186.70
100
1,020.00
543.04
476.96
185,709.74
101
1,020.00
541.65
478.35
185,231.39
102
1,020.00
540.26
479.74
184,751.65
103
1,020.00
538.86
481.14
184,270.51
104
1,020.00
537.46
482.54
183,787.97
105
1,020.00
536.05
483.95
183,304.02
106
1,020.00
534.64
485.36
182,818.65
107
1,020.00
533.22
486.78
182,331.87
108
1,020.00
531.80
488.20
181,843.68
109
1,020.00
530.38
489.62
181,354.05
110
1,020.00
528.95
491.05
180,863.00
111
1,020.00
527.52
492.48
180,370.52
112
1,020.00
526.08
493.92
179,876.60
113
1,020.00
524.64
495.36
179,381.24
114
1,020.00
523.20
496.80
178,884.43
115
1,020.00
521.75
498.25
178,386.18
116
1,020.00
520.29
499.71
177,886.47
117
1,020.00
518.84
501.16
177,385.31
118
1,020.00
517.37
502.63
176,882.68
119
1,020.00
515.91
504.09
176,378.59
120
1,020.00
514.44
505.56
175,873.03
121
1,020.00
512.96
507.04
175,365.99
122
1,020.00
511.48
508.52
174,857.48
123
1,020.00
510.00
510.00
174,347.48
124
1,020.00
508.51
511.49
173,835.99
125
1,020.00
507.02
512.98
173,323.01
126
1,020.00
505.53
514.47
172,808.54
127
1,020.00
504.02
515.98
172,292.56
128
1,020.00
502.52
517.48
171,775.08
129
1,020.00
501.01
518.99
171,256.09
130
1,020.00
499.50
520.50
170,735.59
131
1,020.00
497.98
522.02
170,213.57
132
1,020.00
496.46
523.54
169,690.03
133
1,020.00
494.93
525.07
169,164.95
134
1,020.00
493.40
526.60
168,638.35
135
1,020.00
491.86
528.14
168,110.21
136
1,020.00
490.32
529.68
167,580.54
137
1,020.00
488.78
531.22
167,049.31
138
1,020.00
487.23
532.77
166,516.54
139
1,020.00
485.67
534.33
165,982.21
140
1,020.00
484.11
535.89
165,446.33
141
1,020.00
482.55
537.45
164,908.88
142
1,020.00
480.98
539.02
164,369.86
143
1,020.00
479.41
540.59
163,829.28
144
1,020.00
477.84
542.16
163,287.11
145
1,020.00
476.25
543.75
162,743.36
146
1,020.00
474.67
545.33
162,198.03
147
1,020.00
473.08
546.92
161,651.11
148
1,020.00
471.48
548.52
161,102.59
149
1,020.00
469.88
550.12
160,552.48
150
1,020.00
468.28
551.72
160,000.75
151
1,020.00
466.67
553.33
159,447.42
152
1,020.00
465.05
554.95
158,892.48
153
1,020.00
463.44
556.56
158,335.91
154
1,020.00
461.81
558.19
157,777.73
155
1,020.00
460.19
559.81
157,217.91
156
1,020.00
458.55
561.45
156,656.46
157
1,020.00
456.91
563.09
156,093.38
158
1,020.00
455.27
564.73
155,528.65
159
1,020.00
453.63
566.37
154,962.28
160
1,020.00
451.97
568.03
154,394.25
161
1,020.00
450.32
569.68
153,824.57
162
1,020.00
448.65
571.35
153,253.22
163
1,020.00
446.99
573.01
152,680.21
164
1,020.00
445.32
574.68
152,105.53
165
1,020.00
443.64
576.36
151,529.17
166
1,020.00
441.96
578.04
150,951.13
167
1,020.00
440.27
579.73
150,371.40
168
1,020.00
438.58
581.42
149,789.99
169
1,020.00
436.89
583.11
149,206.87
170
1,020.00
435.19
584.81
148,622.06
171
1,020.00
433.48
586.52
148,035.54
172
1,020.00
431.77
588.23
147,447.31
173
1,020.00
430.05
589.95
146,857.37
174
1,020.00
428.33
591.67
146,265.70
175
1,020.00
426.61
593.39
145,672.31
176
1,020.00
424.88
595.12
145,077.19
177
1,020.00
423.14
596.86
144,480.33
178
1,020.00
421.40
598.60
143,881.73
179
1,020.00
419.66
600.34
143,281.38
180
1,020.00
417.90
602.10
142,679.29
181
1,020.00
416.15
603.85
142,075.44
182
1,020.00
414.39
605.61
141,469.82
183
1,020.00
412.62
607.38
140,862.44
184
1,020.00
410.85
609.15
140,253.29
185
1,020.00
409.07
610.93
139,642.36
186
1,020.00
407.29
612.71
139,029.65
187
1,020.00
405.50
614.50
138,415.16
188
1,020.00
403.71
616.29
137,798.87
189
1,020.00
401.91
618.09
137,180.78
190
1,020.00
400.11
619.89
136,560.89
191
1,020.00
398.30
621.70
135,939.19
192
1,020.00
396.49
623.51
135,315.68
193
1,020.00
394.67
625.33
134,690.35
194
1,020.00
392.85
627.15
134,063.20
195
1,020.00
391.02
628.98
133,434.22
196
1,020.00
389.18
630.82
132,803.40
197
1,020.00
387.34
632.66
132,170.75
198
1,020.00
385.50
634.50
131,536.24
199
1,020.00
383.65
636.35
130,899.89
200
1,020.00
381.79
638.21
130,261.68
201
1,020.00
379.93
640.07
129,621.61
202
1,020.00
378.06
641.94
128,979.67
203
1,020.00
376.19
643.81
128,335.87
204
1,020.00
374.31
645.69
127,690.18
205
1,020.00
372.43
647.57
127,042.61
206
1,020.00
370.54
649.46
126,393.15
207
1,020.00
368.65
651.35
125,741.80
208
1,020.00
366.75
653.25
125,088.54
209
1,020.00
364.84
655.16
124,433.38
210
1,020.00
362.93
657.07
123,776.32
211
1,020.00
361.01
658.99
123,117.33
212
1,020.00
359.09
660.91
122,456.42
213
1,020.00
357.16
662.84
121,793.59
214
1,020.00
355.23
664.77
121,128.82
215
1,020.00
353.29
666.71
120,462.11
216
1,020.00
351.35
668.65
119,793.46
217
1,020.00
349.40
670.60
119,122.86
218
1,020.00
347.44
672.56
118,450.30
219
1,020.00
345.48
674.52
117,775.78
220
1,020.00
343.51
676.49
117,099.29
221
1,020.00
341.54
678.46
116,420.83
222
1,020.00
339.56
680.44
115,740.39
223
1,020.00
337.58
682.42
115,057.97
224
1,020.00
335.59
684.41
114,373.55
225
1,020.00
333.59
686.41
113,687.14
226
1,020.00
331.59
688.41
112,998.73
227
1,020.00
329.58
690.42
112,308.31
228
1,020.00
327.57
692.43
111,615.87
229
1,020.00
325.55
694.45
110,921.42
230
1,020.00
323.52
696.48
110,224.94
231
1,020.00
321.49
698.51
109,526.43
232
1,020.00
319.45
700.55
108,825.88
233
1,020.00
317.41
702.59
108,123.29
234
1,020.00
315.36
704.64
107,418.65
235
1,020.00
313.30
706.70
106,711.96
236
1,020.00
311.24
708.76
106,003.20
237
1,020.00
309.18
710.82
105,292.37
238
1,020.00
307.10
712.90
104,579.48
239
1,020.00
305.02
714.98
103,864.50
240
1,020.00
302.94
717.06
103,147.44
241
1,020.00
300.85
719.15
102,428.29
242
1,020.00
298.75
721.25
101,707.04
243
1,020.00
296.65
723.35
100,983.68
244
1,020.00
294.54
725.46
100,258.22
245
1,020.00
292.42
727.58
99,530.64
246
1,020.00
290.30
729.70
98,800.93
247
1,020.00
288.17
731.83
98,069.10
248
1,020.00
286.03
733.97
97,335.14
249
1,020.00
283.89
736.11
96,599.03
250
1,020.00
281.75
738.25
95,860.78
251
1,020.00
279.59
740.41
95,120.37
252
1,020.00
277.43
742.57
94,377.81
253
1,020.00
275.27
744.73
93,633.08
254
1,020.00
273.10
746.90
92,886.17
255
1,020.00
270.92
749.08
92,137.09
256
1,020.00
268.73
751.27
91,385.82
257
1,020.00
266.54
753.46
90,632.37
258
1,020.00
264.34
755.66
89,876.71
259
1,020.00
262.14
757.86
89,118.85
260
1,020.00
259.93
760.07
88,358.78
261
1,020.00
257.71
762.29
87,596.49
262
1,020.00
255.49
764.51
86,831.98
263
1,020.00
253.26
766.74
86,065.24
264
1,020.00
251.02
768.98
85,296.27
265
1,020.00
248.78
771.22
84,525.05
266
1,020.00
246.53
773.47
83,751.58
267
1,020.00
244.28
775.72
82,975.86
268
1,020.00
242.01
777.99
82,197.87
269
1,020.00
239.74
780.26
81,417.61
270
1,020.00
237.47
782.53
80,635.08
271
1,020.00
235.19
784.81
79,850.27
272
1,020.00
232.90
787.10
79,063.16
273
1,020.00
230.60
789.40
78,273.76
274
1,020.00
228.30
791.70
77,482.06
275
1,020.00
225.99
794.01
76,688.05
276
1,020.00
223.67
796.33
75,891.72
277
1,020.00
221.35
798.65
75,093.08
278
1,020.00
219.02
800.98
74,292.10
279
1,020.00
216.69
803.31
73,488.78
280
1,020.00
214.34
805.66
72,683.12
281
1,020.00
211.99
808.01
71,875.12
282
1,020.00
209.64
810.36
71,064.75
283
1,020.00
207.27
812.73
70,252.02
284
1,020.00
204.90
815.10
69,436.93
285
1,020.00
202.52
817.48
68,619.45
286
1,020.00
200.14
819.86
67,799.59
287
1,020.00
197.75
822.25
66,977.34
288
1,020.00
195.35
824.65
66,152.69
289
1,020.00
192.95
827.05
65,325.64
290
1,020.00
190.53
829.47
64,496.17
291
1,020.00
188.11
831.89
63,664.28
292
1,020.00
185.69
834.31
62,829.97
293
1,020.00
183.25
836.75
61,993.22
294
1,020.00
180.81
839.19
61,154.04
295
1,020.00
178.37
841.63
60,312.40
296
1,020.00
175.91
844.09
59,468.31
297
1,020.00
173.45
846.55
58,621.76
298
1,020.00
170.98
849.02
57,772.74
299
1,020.00
168.50
851.50
56,921.25
300
1,020.00
166.02
853.98
56,067.27
301
1,020.00
163.53
856.47
55,210.80
302
1,020.00
161.03
858.97
54,351.83
303
1,020.00
158.53
861.47
53,490.36
304
1,020.00
156.01
863.99
52,626.37
305
1,020.00
153.49
866.51
51,759.86
306
1,020.00
150.97
869.03
50,890.83
307
1,020.00
148.43
871.57
50,019.26
308
1,020.00
145.89
874.11
49,145.15
309
1,020.00
143.34
876.66
48,268.49
310
1,020.00
140.78
879.22
47,389.27
311
1,020.00
138.22
881.78
46,507.49
312
1,020.00
135.65
884.35
45,623.14
313
1,020.00
133.07
886.93
44,736.21
314
1,020.00
130.48
889.52
43,846.69
315
1,020.00
127.89
892.11
42,954.57
316
1,020.00
125.28
894.72
42,059.86
317
1,020.00
122.67
897.33
41,162.53
318
1,020.00
120.06
899.94
40,262.59
319
1,020.00
117.43
902.57
39,360.02
320
1,020.00
114.80
905.20
38,454.82
321
1,020.00
112.16
907.84
37,546.98
322
1,020.00
109.51
910.49
36,636.49
323
1,020.00
106.86
913.14
35,723.35
324
1,020.00
104.19
915.81
34,807.54
325
1,020.00
101.52
918.48
33,889.06
326
1,020.00
98.84
921.16
32,967.91
327
1,020.00
96.16
923.84
32,044.06
328
1,020.00
93.46
926.54
31,117.53
329
1,020.00
90.76
929.24
30,188.29
330
1,020.00
88.05
931.95
29,256.33
331
1,020.00
85.33
934.67
28,321.67
332
1,020.00
82.60
937.40
27,384.27
333
1,020.00
79.87
940.13
26,444.14
334
1,020.00
77.13
942.87
25,501.27
335
1,020.00
74.38
945.62
24,555.65
336
1,020.00
71.62
948.38
23,607.27
337
1,020.00
68.85
951.15
22,656.12
338
1,020.00
66.08
953.92
21,702.20
339
1,020.00
63.30
956.70
20,745.50
340
1,020.00
60.51
959.49
19,786.01
341
1,020.00
57.71
962.29
18,823.72
342
1,020.00
54.90
965.10
17,858.62
343
1,020.00
52.09
967.91
16,890.71
344
1,020.00
49.26
970.74
15,919.97
345
1,020.00
46.43
973.57
14,946.41
346
1,020.00
43.59
976.41
13,970.00
347
1,020.00
40.75
979.25
12,990.75
348
1,020.00
37.89
982.11
12,008.64
349
1,020.00
35.03
984.97
11,023.66
350
1,020.00
32.15
987.85
10,035.81
351
1,020.00
29.27
990.73
9,045.09
352
1,020.00
26.38
993.62
8,051.47
353
1,020.00
23.48
996.52
7,054.95
354
1,020.00
20.58
999.42
6,055.53
355
1,020.00
17.66
1,002.34
5,053.19
356
1,020.00
14.74
1,005.26
4,047.93
357
1,020.00
11.81
1,008.19
3,039.73
358
1,020.00
8.87
1,011.13
2,028.60
359
1,020.00
5.92
1,014.08
1,014.52
360
1,017.48
2.96
1,014.52
0.00
Totals
367,197.48
140,049.48
227,148.00

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