Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,128.58  
 

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
1,128.58
812.51
316.07
229,098.93
2
1,128.58
811.39
317.19
228,781.74
3
1,128.58
810.27
318.31
228,463.43
4
1,128.58
809.14
319.44
228,143.99
5
1,128.58
808.01
320.57
227,823.42
6
1,128.58
806.87
321.71
227,501.72
7
1,128.58
805.74
322.84
227,178.87
8
1,128.58
804.59
323.99
226,854.89
9
1,128.58
803.44
325.14
226,529.75
10
1,128.58
802.29
326.29
226,203.46
11
1,128.58
801.14
327.44
225,876.02
12
1,128.58
799.98
328.60
225,547.42
13
1,128.58
798.81
329.77
225,217.65
14
1,128.58
797.65
330.93
224,886.72
15
1,128.58
796.47
332.11
224,554.61
16
1,128.58
795.30
333.28
224,221.33
17
1,128.58
794.12
334.46
223,886.87
18
1,128.58
792.93
335.65
223,551.22
19
1,128.58
791.74
336.84
223,214.38
20
1,128.58
790.55
338.03
222,876.35
21
1,128.58
789.35
339.23
222,537.13
22
1,128.58
788.15
340.43
222,196.70
23
1,128.58
786.95
341.63
221,855.07
24
1,128.58
785.74
342.84
221,512.22
25
1,128.58
784.52
344.06
221,168.16
26
1,128.58
783.30
345.28
220,822.89
27
1,128.58
782.08
346.50
220,476.39
28
1,128.58
780.85
347.73
220,128.66
29
1,128.58
779.62
348.96
219,779.71
30
1,128.58
778.39
350.19
219,429.51
31
1,128.58
777.15
351.43
219,078.08
32
1,128.58
775.90
352.68
218,725.40
33
1,128.58
774.65
353.93
218,371.47
34
1,128.58
773.40
355.18
218,016.29
35
1,128.58
772.14
356.44
217,659.85
36
1,128.58
770.88
357.70
217,302.15
37
1,128.58
769.61
358.97
216,943.18
38
1,128.58
768.34
360.24
216,582.94
39
1,128.58
767.06
361.52
216,221.43
40
1,128.58
765.78
362.80
215,858.63
41
1,128.58
764.50
364.08
215,494.55
42
1,128.58
763.21
365.37
215,129.18
43
1,128.58
761.92
366.66
214,762.52
44
1,128.58
760.62
367.96
214,394.55
45
1,128.58
759.31
369.27
214,025.29
46
1,128.58
758.01
370.57
213,654.71
47
1,128.58
756.69
371.89
213,282.83
48
1,128.58
755.38
373.20
212,909.63
49
1,128.58
754.05
374.53
212,535.10
50
1,128.58
752.73
375.85
212,159.25
51
1,128.58
751.40
377.18
211,782.07
52
1,128.58
750.06
378.52
211,403.55
53
1,128.58
748.72
379.86
211,023.69
54
1,128.58
747.38
381.20
210,642.48
55
1,128.58
746.03
382.55
210,259.93
56
1,128.58
744.67
383.91
209,876.02
57
1,128.58
743.31
385.27
209,490.75
58
1,128.58
741.95
386.63
209,104.12
59
1,128.58
740.58
388.00
208,716.11
60
1,128.58
739.20
389.38
208,326.74
61
1,128.58
737.82
390.76
207,935.98
62
1,128.58
736.44
392.14
207,543.84
63
1,128.58
735.05
393.53
207,150.31
64
1,128.58
733.66
394.92
206,755.39
65
1,128.58
732.26
396.32
206,359.07
66
1,128.58
730.86
397.72
205,961.34
67
1,128.58
729.45
399.13
205,562.21
68
1,128.58
728.03
400.55
205,161.66
69
1,128.58
726.61
401.97
204,759.70
70
1,128.58
725.19
403.39
204,356.31
71
1,128.58
723.76
404.82
203,951.49
72
1,128.58
722.33
406.25
203,545.24
73
1,128.58
720.89
407.69
203,137.55
74
1,128.58
719.45
409.13
202,728.41
75
1,128.58
718.00
410.58
202,317.83
76
1,128.58
716.54
412.04
201,905.79
77
1,128.58
715.08
413.50
201,492.29
78
1,128.58
713.62
414.96
201,077.33
79
1,128.58
712.15
416.43
200,660.90
80
1,128.58
710.67
417.91
200,243.00
81
1,128.58
709.19
419.39
199,823.61
82
1,128.58
707.71
420.87
199,402.74
83
1,128.58
706.22
422.36
198,980.38
84
1,128.58
704.72
423.86
198,556.52
85
1,128.58
703.22
425.36
198,131.16
86
1,128.58
701.71
426.87
197,704.29
87
1,128.58
700.20
428.38
197,275.92
88
1,128.58
698.69
429.89
196,846.02
89
1,128.58
697.16
431.42
196,414.61
90
1,128.58
695.64
432.94
195,981.66
91
1,128.58
694.10
434.48
195,547.18
92
1,128.58
692.56
436.02
195,111.16
93
1,128.58
691.02
437.56
194,673.60
94
1,128.58
689.47
439.11
194,234.49
95
1,128.58
687.91
440.67
193,793.83
96
1,128.58
686.35
442.23
193,351.60
97
1,128.58
684.79
443.79
192,907.81
98
1,128.58
683.22
445.36
192,462.44
99
1,128.58
681.64
446.94
192,015.50
100
1,128.58
680.05
448.53
191,566.97
101
1,128.58
678.47
450.11
191,116.86
102
1,128.58
676.87
451.71
190,665.15
103
1,128.58
675.27
453.31
190,211.85
104
1,128.58
673.67
454.91
189,756.93
105
1,128.58
672.06
456.52
189,300.41
106
1,128.58
670.44
458.14
188,842.27
107
1,128.58
668.82
459.76
188,382.50
108
1,128.58
667.19
461.39
187,921.11
109
1,128.58
665.55
463.03
187,458.09
110
1,128.58
663.91
464.67
186,993.42
111
1,128.58
662.27
466.31
186,527.11
112
1,128.58
660.62
467.96
186,059.14
113
1,128.58
658.96
469.62
185,589.52
114
1,128.58
657.30
471.28
185,118.24
115
1,128.58
655.63
472.95
184,645.29
116
1,128.58
653.95
474.63
184,170.66
117
1,128.58
652.27
476.31
183,694.35
118
1,128.58
650.58
478.00
183,216.35
119
1,128.58
648.89
479.69
182,736.67
120
1,128.58
647.19
481.39
182,255.28
121
1,128.58
645.49
483.09
181,772.19
122
1,128.58
643.78
484.80
181,287.38
123
1,128.58
642.06
486.52
180,800.86
124
1,128.58
640.34
488.24
180,312.62
125
1,128.58
638.61
489.97
179,822.65
126
1,128.58
636.87
491.71
179,330.94
127
1,128.58
635.13
493.45
178,837.49
128
1,128.58
633.38
495.20
178,342.29
129
1,128.58
631.63
496.95
177,845.34
130
1,128.58
629.87
498.71
177,346.63
131
1,128.58
628.10
500.48
176,846.15
132
1,128.58
626.33
502.25
176,343.90
133
1,128.58
624.55
504.03
175,839.87
134
1,128.58
622.77
505.81
175,334.06
135
1,128.58
620.97
507.61
174,826.45
136
1,128.58
619.18
509.40
174,317.05
137
1,128.58
617.37
511.21
173,805.84
138
1,128.58
615.56
513.02
173,292.83
139
1,128.58
613.75
514.83
172,777.99
140
1,128.58
611.92
516.66
172,261.33
141
1,128.58
610.09
518.49
171,742.85
142
1,128.58
608.26
520.32
171,222.52
143
1,128.58
606.41
522.17
170,700.35
144
1,128.58
604.56
524.02
170,176.34
145
1,128.58
602.71
525.87
169,650.47
146
1,128.58
600.85
527.73
169,122.73
147
1,128.58
598.98
529.60
168,593.13
148
1,128.58
597.10
531.48
168,061.65
149
1,128.58
595.22
533.36
167,528.29
150
1,128.58
593.33
535.25
166,993.04
151
1,128.58
591.43
537.15
166,455.89
152
1,128.58
589.53
539.05
165,916.84
153
1,128.58
587.62
540.96
165,375.88
154
1,128.58
585.71
542.87
164,833.01
155
1,128.58
583.78
544.80
164,288.21
156
1,128.58
581.85
546.73
163,741.49
157
1,128.58
579.92
548.66
163,192.82
158
1,128.58
577.97
550.61
162,642.22
159
1,128.58
576.02
552.56
162,089.66
160
1,128.58
574.07
554.51
161,535.15
161
1,128.58
572.10
556.48
160,978.68
162
1,128.58
570.13
558.45
160,420.23
163
1,128.58
568.15
560.43
159,859.80
164
1,128.58
566.17
562.41
159,297.39
165
1,128.58
564.18
564.40
158,732.99
166
1,128.58
562.18
566.40
158,166.59
167
1,128.58
560.17
568.41
157,598.18
168
1,128.58
558.16
570.42
157,027.76
169
1,128.58
556.14
572.44
156,455.32
170
1,128.58
554.11
574.47
155,880.86
171
1,128.58
552.08
576.50
155,304.35
172
1,128.58
550.04
578.54
154,725.81
173
1,128.58
547.99
580.59
154,145.22
174
1,128.58
545.93
582.65
153,562.57
175
1,128.58
543.87
584.71
152,977.86
176
1,128.58
541.80
586.78
152,391.07
177
1,128.58
539.72
588.86
151,802.21
178
1,128.58
537.63
590.95
151,211.26
179
1,128.58
535.54
593.04
150,618.22
180
1,128.58
533.44
595.14
150,023.08
181
1,128.58
531.33
597.25
149,425.84
182
1,128.58
529.22
599.36
148,826.47
183
1,128.58
527.09
601.49
148,224.99
184
1,128.58
524.96
603.62
147,621.37
185
1,128.58
522.83
605.75
147,015.62
186
1,128.58
520.68
607.90
146,407.72
187
1,128.58
518.53
610.05
145,797.66
188
1,128.58
516.37
612.21
145,185.45
189
1,128.58
514.20
614.38
144,571.07
190
1,128.58
512.02
616.56
143,954.51
191
1,128.58
509.84
618.74
143,335.77
192
1,128.58
507.65
620.93
142,714.84
193
1,128.58
505.45
623.13
142,091.71
194
1,128.58
503.24
625.34
141,466.37
195
1,128.58
501.03
627.55
140,838.81
196
1,128.58
498.80
629.78
140,209.04
197
1,128.58
496.57
632.01
139,577.03
198
1,128.58
494.34
634.24
138,942.79
199
1,128.58
492.09
636.49
138,306.30
200
1,128.58
489.83
638.75
137,667.55
201
1,128.58
487.57
641.01
137,026.54
202
1,128.58
485.30
643.28
136,383.27
203
1,128.58
483.02
645.56
135,737.71
204
1,128.58
480.74
647.84
135,089.87
205
1,128.58
478.44
650.14
134,439.73
206
1,128.58
476.14
652.44
133,787.29
207
1,128.58
473.83
654.75
133,132.54
208
1,128.58
471.51
657.07
132,475.47
209
1,128.58
469.18
659.40
131,816.08
210
1,128.58
466.85
661.73
131,154.34
211
1,128.58
464.50
664.08
130,490.27
212
1,128.58
462.15
666.43
129,823.84
213
1,128.58
459.79
668.79
129,155.06
214
1,128.58
457.42
671.16
128,483.90
215
1,128.58
455.05
673.53
127,810.37
216
1,128.58
452.66
675.92
127,134.45
217
1,128.58
450.27
678.31
126,456.14
218
1,128.58
447.87
680.71
125,775.42
219
1,128.58
445.45
683.13
125,092.30
220
1,128.58
443.04
685.54
124,406.75
221
1,128.58
440.61
687.97
123,718.78
222
1,128.58
438.17
690.41
123,028.37
223
1,128.58
435.73
692.85
122,335.52
224
1,128.58
433.27
695.31
121,640.21
225
1,128.58
430.81
697.77
120,942.44
226
1,128.58
428.34
700.24
120,242.19
227
1,128.58
425.86
702.72
119,539.47
228
1,128.58
423.37
705.21
118,834.26
229
1,128.58
420.87
707.71
118,126.55
230
1,128.58
418.36
710.22
117,416.34
231
1,128.58
415.85
712.73
116,703.61
232
1,128.58
413.33
715.25
115,988.35
233
1,128.58
410.79
717.79
115,270.56
234
1,128.58
408.25
720.33
114,550.23
235
1,128.58
405.70
722.88
113,827.35
236
1,128.58
403.14
725.44
113,101.91
237
1,128.58
400.57
728.01
112,373.90
238
1,128.58
397.99
730.59
111,643.31
239
1,128.58
395.40
733.18
110,910.13
240
1,128.58
392.81
735.77
110,174.36
241
1,128.58
390.20
738.38
109,435.98
242
1,128.58
387.59
740.99
108,694.99
243
1,128.58
384.96
743.62
107,951.37
244
1,128.58
382.33
746.25
107,205.12
245
1,128.58
379.68
748.90
106,456.22
246
1,128.58
377.03
751.55
105,704.67
247
1,128.58
374.37
754.21
104,950.46
248
1,128.58
371.70
756.88
104,193.58
249
1,128.58
369.02
759.56
103,434.02
250
1,128.58
366.33
762.25
102,671.77
251
1,128.58
363.63
764.95
101,906.82
252
1,128.58
360.92
767.66
101,139.16
253
1,128.58
358.20
770.38
100,368.78
254
1,128.58
355.47
773.11
99,595.68
255
1,128.58
352.73
775.85
98,819.83
256
1,128.58
349.99
778.59
98,041.24
257
1,128.58
347.23
781.35
97,259.89
258
1,128.58
344.46
784.12
96,475.77
259
1,128.58
341.69
786.89
95,688.87
260
1,128.58
338.90
789.68
94,899.19
261
1,128.58
336.10
792.48
94,106.71
262
1,128.58
333.29
795.29
93,311.43
263
1,128.58
330.48
798.10
92,513.33
264
1,128.58
327.65
800.93
91,712.40
265
1,128.58
324.81
803.77
90,908.63
266
1,128.58
321.97
806.61
90,102.02
267
1,128.58
319.11
809.47
89,292.55
268
1,128.58
316.24
812.34
88,480.22
269
1,128.58
313.37
815.21
87,665.00
270
1,128.58
310.48
818.10
86,846.90
271
1,128.58
307.58
821.00
86,025.91
272
1,128.58
304.68
823.90
85,202.00
273
1,128.58
301.76
826.82
84,375.18
274
1,128.58
298.83
829.75
83,545.43
275
1,128.58
295.89
832.69
82,712.74
276
1,128.58
292.94
835.64
81,877.10
277
1,128.58
289.98
838.60
81,038.50
278
1,128.58
287.01
841.57
80,196.93
279
1,128.58
284.03
844.55
79,352.38
280
1,128.58
281.04
847.54
78,504.84
281
1,128.58
278.04
850.54
77,654.30
282
1,128.58
275.03
853.55
76,800.74
283
1,128.58
272.00
856.58
75,944.17
284
1,128.58
268.97
859.61
75,084.56
285
1,128.58
265.92
862.66
74,221.90
286
1,128.58
262.87
865.71
73,356.19
287
1,128.58
259.80
868.78
72,487.41
288
1,128.58
256.73
871.85
71,615.56
289
1,128.58
253.64
874.94
70,740.62
290
1,128.58
250.54
878.04
69,862.58
291
1,128.58
247.43
881.15
68,981.43
292
1,128.58
244.31
884.27
68,097.16
293
1,128.58
241.18
887.40
67,209.75
294
1,128.58
238.03
890.55
66,319.21
295
1,128.58
234.88
893.70
65,425.51
296
1,128.58
231.72
896.86
64,528.64
297
1,128.58
228.54
900.04
63,628.60
298
1,128.58
225.35
903.23
62,725.37
299
1,128.58
222.15
906.43
61,818.95
300
1,128.58
218.94
909.64
60,909.31
301
1,128.58
215.72
912.86
59,996.45
302
1,128.58
212.49
916.09
59,080.36
303
1,128.58
209.24
919.34
58,161.02
304
1,128.58
205.99
922.59
57,238.43
305
1,128.58
202.72
925.86
56,312.57
306
1,128.58
199.44
929.14
55,383.43
307
1,128.58
196.15
932.43
54,451.00
308
1,128.58
192.85
935.73
53,515.26
309
1,128.58
189.53
939.05
52,576.22
310
1,128.58
186.21
942.37
51,633.84
311
1,128.58
182.87
945.71
50,688.13
312
1,128.58
179.52
949.06
49,739.07
313
1,128.58
176.16
952.42
48,786.65
314
1,128.58
172.79
955.79
47,830.86
315
1,128.58
169.40
959.18
46,871.68
316
1,128.58
166.00
962.58
45,909.10
317
1,128.58
162.59
965.99
44,943.12
318
1,128.58
159.17
969.41
43,973.71
319
1,128.58
155.74
972.84
43,000.87
320
1,128.58
152.29
976.29
42,024.59
321
1,128.58
148.84
979.74
41,044.84
322
1,128.58
145.37
983.21
40,061.63
323
1,128.58
141.88
986.70
39,074.94
324
1,128.58
138.39
990.19
38,084.75
325
1,128.58
134.88
993.70
37,091.05
326
1,128.58
131.36
997.22
36,093.83
327
1,128.58
127.83
1,000.75
35,093.09
328
1,128.58
124.29
1,004.29
34,088.80
329
1,128.58
120.73
1,007.85
33,080.95
330
1,128.58
117.16
1,011.42
32,069.53
331
1,128.58
113.58
1,015.00
31,054.53
332
1,128.58
109.98
1,018.60
30,035.93
333
1,128.58
106.38
1,022.20
29,013.73
334
1,128.58
102.76
1,025.82
27,987.91
335
1,128.58
99.12
1,029.46
26,958.45
336
1,128.58
95.48
1,033.10
25,925.35
337
1,128.58
91.82
1,036.76
24,888.59
338
1,128.58
88.15
1,040.43
23,848.15
339
1,128.58
84.46
1,044.12
22,804.04
340
1,128.58
80.76
1,047.82
21,756.22
341
1,128.58
77.05
1,051.53
20,704.69
342
1,128.58
73.33
1,055.25
19,649.44
343
1,128.58
69.59
1,058.99
18,590.46
344
1,128.58
65.84
1,062.74
17,527.72
345
1,128.58
62.08
1,066.50
16,461.21
346
1,128.58
58.30
1,070.28
15,390.93
347
1,128.58
54.51
1,074.07
14,316.86
348
1,128.58
50.71
1,077.87
13,238.99
349
1,128.58
46.89
1,081.69
12,157.30
350
1,128.58
43.06
1,085.52
11,071.77
351
1,128.58
39.21
1,089.37
9,982.41
352
1,128.58
35.35
1,093.23
8,889.18
353
1,128.58
31.48
1,097.10
7,792.08
354
1,128.58
27.60
1,100.98
6,691.10
355
1,128.58
23.70
1,104.88
5,586.22
356
1,128.58
19.78
1,108.80
4,477.42
357
1,128.58
15.86
1,112.72
3,364.70
358
1,128.58
11.92
1,116.66
2,248.04
359
1,128.58
7.96
1,120.62
1,127.42
360
1,131.41
3.99
1,127.42
0.00
Totals
406,291.63
176,876.63
229,415.00

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