Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,230.34  
 

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
1,230.34
954.96
275.38
228,914.62
2
1,230.34
953.81
276.53
228,638.09
3
1,230.34
952.66
277.68
228,360.41
4
1,230.34
951.50
278.84
228,081.57
5
1,230.34
950.34
280.00
227,801.57
6
1,230.34
949.17
281.17
227,520.40
7
1,230.34
948.00
282.34
227,238.06
8
1,230.34
946.83
283.51
226,954.55
9
1,230.34
945.64
284.70
226,669.85
10
1,230.34
944.46
285.88
226,383.97
11
1,230.34
943.27
287.07
226,096.90
12
1,230.34
942.07
288.27
225,808.63
13
1,230.34
940.87
289.47
225,519.16
14
1,230.34
939.66
290.68
225,228.48
15
1,230.34
938.45
291.89
224,936.59
16
1,230.34
937.24
293.10
224,643.49
17
1,230.34
936.01
294.33
224,349.16
18
1,230.34
934.79
295.55
224,053.61
19
1,230.34
933.56
296.78
223,756.83
20
1,230.34
932.32
298.02
223,458.81
21
1,230.34
931.08
299.26
223,159.55
22
1,230.34
929.83
300.51
222,859.04
23
1,230.34
928.58
301.76
222,557.28
24
1,230.34
927.32
303.02
222,254.26
25
1,230.34
926.06
304.28
221,949.98
26
1,230.34
924.79
305.55
221,644.43
27
1,230.34
923.52
306.82
221,337.61
28
1,230.34
922.24
308.10
221,029.51
29
1,230.34
920.96
309.38
220,720.12
30
1,230.34
919.67
310.67
220,409.45
31
1,230.34
918.37
311.97
220,097.48
32
1,230.34
917.07
313.27
219,784.22
33
1,230.34
915.77
314.57
219,469.65
34
1,230.34
914.46
315.88
219,153.76
35
1,230.34
913.14
317.20
218,836.56
36
1,230.34
911.82
318.52
218,518.04
37
1,230.34
910.49
319.85
218,198.19
38
1,230.34
909.16
321.18
217,877.01
39
1,230.34
907.82
322.52
217,554.49
40
1,230.34
906.48
323.86
217,230.63
41
1,230.34
905.13
325.21
216,905.42
42
1,230.34
903.77
326.57
216,578.85
43
1,230.34
902.41
327.93
216,250.92
44
1,230.34
901.05
329.29
215,921.63
45
1,230.34
899.67
330.67
215,590.96
46
1,230.34
898.30
332.04
215,258.92
47
1,230.34
896.91
333.43
214,925.49
48
1,230.34
895.52
334.82
214,590.67
49
1,230.34
894.13
336.21
214,254.46
50
1,230.34
892.73
337.61
213,916.85
51
1,230.34
891.32
339.02
213,577.83
52
1,230.34
889.91
340.43
213,237.40
53
1,230.34
888.49
341.85
212,895.54
54
1,230.34
887.06
343.28
212,552.27
55
1,230.34
885.63
344.71
212,207.56
56
1,230.34
884.20
346.14
211,861.42
57
1,230.34
882.76
347.58
211,513.84
58
1,230.34
881.31
349.03
211,164.81
59
1,230.34
879.85
350.49
210,814.32
60
1,230.34
878.39
351.95
210,462.37
61
1,230.34
876.93
353.41
210,108.96
62
1,230.34
875.45
354.89
209,754.07
63
1,230.34
873.98
356.36
209,397.71
64
1,230.34
872.49
357.85
209,039.86
65
1,230.34
871.00
359.34
208,680.52
66
1,230.34
869.50
360.84
208,319.68
67
1,230.34
868.00
362.34
207,957.34
68
1,230.34
866.49
363.85
207,593.49
69
1,230.34
864.97
365.37
207,228.12
70
1,230.34
863.45
366.89
206,861.23
71
1,230.34
861.92
368.42
206,492.81
72
1,230.34
860.39
369.95
206,122.86
73
1,230.34
858.85
371.49
205,751.36
74
1,230.34
857.30
373.04
205,378.32
75
1,230.34
855.74
374.60
205,003.72
76
1,230.34
854.18
376.16
204,627.57
77
1,230.34
852.61
377.73
204,249.84
78
1,230.34
851.04
379.30
203,870.54
79
1,230.34
849.46
380.88
203,489.66
80
1,230.34
847.87
382.47
203,107.20
81
1,230.34
846.28
384.06
202,723.14
82
1,230.34
844.68
385.66
202,337.48
83
1,230.34
843.07
387.27
201,950.21
84
1,230.34
841.46
388.88
201,561.33
85
1,230.34
839.84
390.50
201,170.83
86
1,230.34
838.21
392.13
200,778.70
87
1,230.34
836.58
393.76
200,384.94
88
1,230.34
834.94
395.40
199,989.53
89
1,230.34
833.29
397.05
199,592.48
90
1,230.34
831.64
398.70
199,193.78
91
1,230.34
829.97
400.37
198,793.41
92
1,230.34
828.31
402.03
198,391.38
93
1,230.34
826.63
403.71
197,987.67
94
1,230.34
824.95
405.39
197,582.28
95
1,230.34
823.26
407.08
197,175.20
96
1,230.34
821.56
408.78
196,766.42
97
1,230.34
819.86
410.48
196,355.94
98
1,230.34
818.15
412.19
195,943.75
99
1,230.34
816.43
413.91
195,529.84
100
1,230.34
814.71
415.63
195,114.21
101
1,230.34
812.98
417.36
194,696.85
102
1,230.34
811.24
419.10
194,277.74
103
1,230.34
809.49
420.85
193,856.89
104
1,230.34
807.74
422.60
193,434.29
105
1,230.34
805.98
424.36
193,009.93
106
1,230.34
804.21
426.13
192,583.80
107
1,230.34
802.43
427.91
192,155.89
108
1,230.34
800.65
429.69
191,726.20
109
1,230.34
798.86
431.48
191,294.72
110
1,230.34
797.06
433.28
190,861.44
111
1,230.34
795.26
435.08
190,426.35
112
1,230.34
793.44
436.90
189,989.46
113
1,230.34
791.62
438.72
189,550.74
114
1,230.34
789.79
440.55
189,110.20
115
1,230.34
787.96
442.38
188,667.81
116
1,230.34
786.12
444.22
188,223.59
117
1,230.34
784.26
446.08
187,777.52
118
1,230.34
782.41
447.93
187,329.58
119
1,230.34
780.54
449.80
186,879.78
120
1,230.34
778.67
451.67
186,428.11
121
1,230.34
776.78
453.56
185,974.55
122
1,230.34
774.89
455.45
185,519.10
123
1,230.34
773.00
457.34
185,061.76
124
1,230.34
771.09
459.25
184,602.51
125
1,230.34
769.18
461.16
184,141.35
126
1,230.34
767.26
463.08
183,678.26
127
1,230.34
765.33
465.01
183,213.25
128
1,230.34
763.39
466.95
182,746.30
129
1,230.34
761.44
468.90
182,277.40
130
1,230.34
759.49
470.85
181,806.55
131
1,230.34
757.53
472.81
181,333.74
132
1,230.34
755.56
474.78
180,858.96
133
1,230.34
753.58
476.76
180,382.19
134
1,230.34
751.59
478.75
179,903.45
135
1,230.34
749.60
480.74
179,422.70
136
1,230.34
747.59
482.75
178,939.96
137
1,230.34
745.58
484.76
178,455.20
138
1,230.34
743.56
486.78
177,968.43
139
1,230.34
741.54
488.80
177,479.62
140
1,230.34
739.50
490.84
176,988.78
141
1,230.34
737.45
492.89
176,495.89
142
1,230.34
735.40
494.94
176,000.95
143
1,230.34
733.34
497.00
175,503.95
144
1,230.34
731.27
499.07
175,004.88
145
1,230.34
729.19
501.15
174,503.72
146
1,230.34
727.10
503.24
174,000.48
147
1,230.34
725.00
505.34
173,495.14
148
1,230.34
722.90
507.44
172,987.70
149
1,230.34
720.78
509.56
172,478.14
150
1,230.34
718.66
511.68
171,966.46
151
1,230.34
716.53
513.81
171,452.65
152
1,230.34
714.39
515.95
170,936.69
153
1,230.34
712.24
518.10
170,418.59
154
1,230.34
710.08
520.26
169,898.33
155
1,230.34
707.91
522.43
169,375.90
156
1,230.34
705.73
524.61
168,851.29
157
1,230.34
703.55
526.79
168,324.50
158
1,230.34
701.35
528.99
167,795.51
159
1,230.34
699.15
531.19
167,264.32
160
1,230.34
696.93
533.41
166,730.91
161
1,230.34
694.71
535.63
166,195.28
162
1,230.34
692.48
537.86
165,657.42
163
1,230.34
690.24
540.10
165,117.32
164
1,230.34
687.99
542.35
164,574.97
165
1,230.34
685.73
544.61
164,030.36
166
1,230.34
683.46
546.88
163,483.48
167
1,230.34
681.18
549.16
162,934.32
168
1,230.34
678.89
551.45
162,382.88
169
1,230.34
676.60
553.74
161,829.13
170
1,230.34
674.29
556.05
161,273.08
171
1,230.34
671.97
558.37
160,714.71
172
1,230.34
669.64
560.70
160,154.02
173
1,230.34
667.31
563.03
159,590.98
174
1,230.34
664.96
565.38
159,025.61
175
1,230.34
662.61
567.73
158,457.87
176
1,230.34
660.24
570.10
157,887.77
177
1,230.34
657.87
572.47
157,315.30
178
1,230.34
655.48
574.86
156,740.44
179
1,230.34
653.09
577.25
156,163.19
180
1,230.34
650.68
579.66
155,583.53
181
1,230.34
648.26
582.08
155,001.45
182
1,230.34
645.84
584.50
154,416.95
183
1,230.34
643.40
586.94
153,830.01
184
1,230.34
640.96
589.38
153,240.63
185
1,230.34
638.50
591.84
152,648.79
186
1,230.34
636.04
594.30
152,054.49
187
1,230.34
633.56
596.78
151,457.71
188
1,230.34
631.07
599.27
150,858.45
189
1,230.34
628.58
601.76
150,256.68
190
1,230.34
626.07
604.27
149,652.41
191
1,230.34
623.55
606.79
149,045.62
192
1,230.34
621.02
609.32
148,436.31
193
1,230.34
618.48
611.86
147,824.45
194
1,230.34
615.94
614.40
147,210.05
195
1,230.34
613.38
616.96
146,593.08
196
1,230.34
610.80
619.54
145,973.55
197
1,230.34
608.22
622.12
145,351.43
198
1,230.34
605.63
624.71
144,726.72
199
1,230.34
603.03
627.31
144,099.41
200
1,230.34
600.41
629.93
143,469.48
201
1,230.34
597.79
632.55
142,836.93
202
1,230.34
595.15
635.19
142,201.75
203
1,230.34
592.51
637.83
141,563.91
204
1,230.34
589.85
640.49
140,923.42
205
1,230.34
587.18
643.16
140,280.26
206
1,230.34
584.50
645.84
139,634.42
207
1,230.34
581.81
648.53
138,985.89
208
1,230.34
579.11
651.23
138,334.66
209
1,230.34
576.39
653.95
137,680.72
210
1,230.34
573.67
656.67
137,024.05
211
1,230.34
570.93
659.41
136,364.64
212
1,230.34
568.19
662.15
135,702.49
213
1,230.34
565.43
664.91
135,037.57
214
1,230.34
562.66
667.68
134,369.89
215
1,230.34
559.87
670.47
133,699.42
216
1,230.34
557.08
673.26
133,026.17
217
1,230.34
554.28
676.06
132,350.10
218
1,230.34
551.46
678.88
131,671.22
219
1,230.34
548.63
681.71
130,989.51
220
1,230.34
545.79
684.55
130,304.96
221
1,230.34
542.94
687.40
129,617.56
222
1,230.34
540.07
690.27
128,927.29
223
1,230.34
537.20
693.14
128,234.15
224
1,230.34
534.31
696.03
127,538.12
225
1,230.34
531.41
698.93
126,839.18
226
1,230.34
528.50
701.84
126,137.34
227
1,230.34
525.57
704.77
125,432.57
228
1,230.34
522.64
707.70
124,724.87
229
1,230.34
519.69
710.65
124,014.22
230
1,230.34
516.73
713.61
123,300.60
231
1,230.34
513.75
716.59
122,584.01
232
1,230.34
510.77
719.57
121,864.44
233
1,230.34
507.77
722.57
121,141.87
234
1,230.34
504.76
725.58
120,416.29
235
1,230.34
501.73
728.61
119,687.68
236
1,230.34
498.70
731.64
118,956.04
237
1,230.34
495.65
734.69
118,221.35
238
1,230.34
492.59
737.75
117,483.60
239
1,230.34
489.52
740.82
116,742.78
240
1,230.34
486.43
743.91
115,998.86
241
1,230.34
483.33
747.01
115,251.85
242
1,230.34
480.22
750.12
114,501.73
243
1,230.34
477.09
753.25
113,748.48
244
1,230.34
473.95
756.39
112,992.09
245
1,230.34
470.80
759.54
112,232.55
246
1,230.34
467.64
762.70
111,469.85
247
1,230.34
464.46
765.88
110,703.96
248
1,230.34
461.27
769.07
109,934.89
249
1,230.34
458.06
772.28
109,162.61
250
1,230.34
454.84
775.50
108,387.12
251
1,230.34
451.61
778.73
107,608.39
252
1,230.34
448.37
781.97
106,826.42
253
1,230.34
445.11
785.23
106,041.19
254
1,230.34
441.84
788.50
105,252.69
255
1,230.34
438.55
791.79
104,460.90
256
1,230.34
435.25
795.09
103,665.81
257
1,230.34
431.94
798.40
102,867.41
258
1,230.34
428.61
801.73
102,065.69
259
1,230.34
425.27
805.07
101,260.62
260
1,230.34
421.92
808.42
100,452.20
261
1,230.34
418.55
811.79
99,640.41
262
1,230.34
415.17
815.17
98,825.24
263
1,230.34
411.77
818.57
98,006.67
264
1,230.34
408.36
821.98
97,184.69
265
1,230.34
404.94
825.40
96,359.29
266
1,230.34
401.50
828.84
95,530.45
267
1,230.34
398.04
832.30
94,698.15
268
1,230.34
394.58
835.76
93,862.39
269
1,230.34
391.09
839.25
93,023.14
270
1,230.34
387.60
842.74
92,180.40
271
1,230.34
384.08
846.26
91,334.14
272
1,230.34
380.56
849.78
90,484.36
273
1,230.34
377.02
853.32
89,631.04
274
1,230.34
373.46
856.88
88,774.16
275
1,230.34
369.89
860.45
87,913.71
276
1,230.34
366.31
864.03
87,049.68
277
1,230.34
362.71
867.63
86,182.05
278
1,230.34
359.09
871.25
85,310.80
279
1,230.34
355.46
874.88
84,435.92
280
1,230.34
351.82
878.52
83,557.40
281
1,230.34
348.16
882.18
82,675.21
282
1,230.34
344.48
885.86
81,789.35
283
1,230.34
340.79
889.55
80,899.80
284
1,230.34
337.08
893.26
80,006.54
285
1,230.34
333.36
896.98
79,109.56
286
1,230.34
329.62
900.72
78,208.85
287
1,230.34
325.87
904.47
77,304.38
288
1,230.34
322.10
908.24
76,396.14
289
1,230.34
318.32
912.02
75,484.12
290
1,230.34
314.52
915.82
74,568.29
291
1,230.34
310.70
919.64
73,648.66
292
1,230.34
306.87
923.47
72,725.18
293
1,230.34
303.02
927.32
71,797.87
294
1,230.34
299.16
931.18
70,866.68
295
1,230.34
295.28
935.06
69,931.62
296
1,230.34
291.38
938.96
68,992.66
297
1,230.34
287.47
942.87
68,049.79
298
1,230.34
283.54
946.80
67,102.99
299
1,230.34
279.60
950.74
66,152.25
300
1,230.34
275.63
954.71
65,197.54
301
1,230.34
271.66
958.68
64,238.86
302
1,230.34
267.66
962.68
63,276.18
303
1,230.34
263.65
966.69
62,309.49
304
1,230.34
259.62
970.72
61,338.78
305
1,230.34
255.58
974.76
60,364.01
306
1,230.34
251.52
978.82
59,385.19
307
1,230.34
247.44
982.90
58,402.29
308
1,230.34
243.34
987.00
57,415.29
309
1,230.34
239.23
991.11
56,424.18
310
1,230.34
235.10
995.24
55,428.94
311
1,230.34
230.95
999.39
54,429.56
312
1,230.34
226.79
1,003.55
53,426.01
313
1,230.34
222.61
1,007.73
52,418.28
314
1,230.34
218.41
1,011.93
51,406.34
315
1,230.34
214.19
1,016.15
50,390.20
316
1,230.34
209.96
1,020.38
49,369.82
317
1,230.34
205.71
1,024.63
48,345.18
318
1,230.34
201.44
1,028.90
47,316.28
319
1,230.34
197.15
1,033.19
46,283.09
320
1,230.34
192.85
1,037.49
45,245.60
321
1,230.34
188.52
1,041.82
44,203.78
322
1,230.34
184.18
1,046.16
43,157.63
323
1,230.34
179.82
1,050.52
42,107.11
324
1,230.34
175.45
1,054.89
41,052.22
325
1,230.34
171.05
1,059.29
39,992.93
326
1,230.34
166.64
1,063.70
38,929.22
327
1,230.34
162.21
1,068.13
37,861.09
328
1,230.34
157.75
1,072.59
36,788.50
329
1,230.34
153.29
1,077.05
35,711.45
330
1,230.34
148.80
1,081.54
34,629.91
331
1,230.34
144.29
1,086.05
33,543.86
332
1,230.34
139.77
1,090.57
32,453.28
333
1,230.34
135.22
1,095.12
31,358.17
334
1,230.34
130.66
1,099.68
30,258.49
335
1,230.34
126.08
1,104.26
29,154.22
336
1,230.34
121.48
1,108.86
28,045.36
337
1,230.34
116.86
1,113.48
26,931.87
338
1,230.34
112.22
1,118.12
25,813.75
339
1,230.34
107.56
1,122.78
24,690.97
340
1,230.34
102.88
1,127.46
23,563.51
341
1,230.34
98.18
1,132.16
22,431.35
342
1,230.34
93.46
1,136.88
21,294.47
343
1,230.34
88.73
1,141.61
20,152.86
344
1,230.34
83.97
1,146.37
19,006.49
345
1,230.34
79.19
1,151.15
17,855.34
346
1,230.34
74.40
1,155.94
16,699.40
347
1,230.34
69.58
1,160.76
15,538.64
348
1,230.34
64.74
1,165.60
14,373.04
349
1,230.34
59.89
1,170.45
13,202.59
350
1,230.34
55.01
1,175.33
12,027.26
351
1,230.34
50.11
1,180.23
10,847.04
352
1,230.34
45.20
1,185.14
9,661.89
353
1,230.34
40.26
1,190.08
8,471.81
354
1,230.34
35.30
1,195.04
7,276.77
355
1,230.34
30.32
1,200.02
6,076.75
356
1,230.34
25.32
1,205.02
4,871.73
357
1,230.34
20.30
1,210.04
3,661.69
358
1,230.34
15.26
1,215.08
2,446.61
359
1,230.34
10.19
1,220.15
1,226.46
360
1,231.57
5.11
1,226.46
0.00
Totals
442,923.63
213,733.63
229,190.00

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