Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,231.68  
 

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
1,231.68
956.00
275.68
229,164.32
2
1,231.68
954.85
276.83
228,887.49
3
1,231.68
953.70
277.98
228,609.51
4
1,231.68
952.54
279.14
228,330.37
5
1,231.68
951.38
280.30
228,050.07
6
1,231.68
950.21
281.47
227,768.59
7
1,231.68
949.04
282.64
227,485.95
8
1,231.68
947.86
283.82
227,202.13
9
1,231.68
946.68
285.00
226,917.12
10
1,231.68
945.49
286.19
226,630.93
11
1,231.68
944.30
287.38
226,343.55
12
1,231.68
943.10
288.58
226,054.97
13
1,231.68
941.90
289.78
225,765.18
14
1,231.68
940.69
290.99
225,474.19
15
1,231.68
939.48
292.20
225,181.98
16
1,231.68
938.26
293.42
224,888.56
17
1,231.68
937.04
294.64
224,593.92
18
1,231.68
935.81
295.87
224,298.05
19
1,231.68
934.58
297.10
224,000.94
20
1,231.68
933.34
298.34
223,702.60
21
1,231.68
932.09
299.59
223,403.01
22
1,231.68
930.85
300.83
223,102.18
23
1,231.68
929.59
302.09
222,800.09
24
1,231.68
928.33
303.35
222,496.75
25
1,231.68
927.07
304.61
222,192.14
26
1,231.68
925.80
305.88
221,886.26
27
1,231.68
924.53
307.15
221,579.10
28
1,231.68
923.25
308.43
221,270.67
29
1,231.68
921.96
309.72
220,960.95
30
1,231.68
920.67
311.01
220,649.94
31
1,231.68
919.37
312.31
220,337.63
32
1,231.68
918.07
313.61
220,024.03
33
1,231.68
916.77
314.91
219,709.11
34
1,231.68
915.45
316.23
219,392.89
35
1,231.68
914.14
317.54
219,075.35
36
1,231.68
912.81
318.87
218,756.48
37
1,231.68
911.49
320.19
218,436.29
38
1,231.68
910.15
321.53
218,114.76
39
1,231.68
908.81
322.87
217,791.89
40
1,231.68
907.47
324.21
217,467.67
41
1,231.68
906.12
325.56
217,142.11
42
1,231.68
904.76
326.92
216,815.19
43
1,231.68
903.40
328.28
216,486.91
44
1,231.68
902.03
329.65
216,157.25
45
1,231.68
900.66
331.02
215,826.23
46
1,231.68
899.28
332.40
215,493.83
47
1,231.68
897.89
333.79
215,160.04
48
1,231.68
896.50
335.18
214,824.86
49
1,231.68
895.10
336.58
214,488.28
50
1,231.68
893.70
337.98
214,150.30
51
1,231.68
892.29
339.39
213,810.91
52
1,231.68
890.88
340.80
213,470.11
53
1,231.68
889.46
342.22
213,127.89
54
1,231.68
888.03
343.65
212,784.24
55
1,231.68
886.60
345.08
212,439.17
56
1,231.68
885.16
346.52
212,092.65
57
1,231.68
883.72
347.96
211,744.69
58
1,231.68
882.27
349.41
211,395.28
59
1,231.68
880.81
350.87
211,044.41
60
1,231.68
879.35
352.33
210,692.08
61
1,231.68
877.88
353.80
210,338.29
62
1,231.68
876.41
355.27
209,983.02
63
1,231.68
874.93
356.75
209,626.27
64
1,231.68
873.44
358.24
209,268.03
65
1,231.68
871.95
359.73
208,908.30
66
1,231.68
870.45
361.23
208,547.07
67
1,231.68
868.95
362.73
208,184.34
68
1,231.68
867.43
364.25
207,820.09
69
1,231.68
865.92
365.76
207,454.33
70
1,231.68
864.39
367.29
207,087.04
71
1,231.68
862.86
368.82
206,718.22
72
1,231.68
861.33
370.35
206,347.87
73
1,231.68
859.78
371.90
205,975.97
74
1,231.68
858.23
373.45
205,602.53
75
1,231.68
856.68
375.00
205,227.52
76
1,231.68
855.11
376.57
204,850.96
77
1,231.68
853.55
378.13
204,472.82
78
1,231.68
851.97
379.71
204,093.11
79
1,231.68
850.39
381.29
203,711.82
80
1,231.68
848.80
382.88
203,328.94
81
1,231.68
847.20
384.48
202,944.46
82
1,231.68
845.60
386.08
202,558.39
83
1,231.68
843.99
387.69
202,170.70
84
1,231.68
842.38
389.30
201,781.40
85
1,231.68
840.76
390.92
201,390.47
86
1,231.68
839.13
392.55
200,997.92
87
1,231.68
837.49
394.19
200,603.73
88
1,231.68
835.85
395.83
200,207.90
89
1,231.68
834.20
397.48
199,810.42
90
1,231.68
832.54
399.14
199,411.28
91
1,231.68
830.88
400.80
199,010.48
92
1,231.68
829.21
402.47
198,608.01
93
1,231.68
827.53
404.15
198,203.87
94
1,231.68
825.85
405.83
197,798.04
95
1,231.68
824.16
407.52
197,390.52
96
1,231.68
822.46
409.22
196,981.30
97
1,231.68
820.76
410.92
196,570.37
98
1,231.68
819.04
412.64
196,157.73
99
1,231.68
817.32
414.36
195,743.38
100
1,231.68
815.60
416.08
195,327.30
101
1,231.68
813.86
417.82
194,909.48
102
1,231.68
812.12
419.56
194,489.92
103
1,231.68
810.37
421.31
194,068.62
104
1,231.68
808.62
423.06
193,645.56
105
1,231.68
806.86
424.82
193,220.73
106
1,231.68
805.09
426.59
192,794.14
107
1,231.68
803.31
428.37
192,365.77
108
1,231.68
801.52
430.16
191,935.61
109
1,231.68
799.73
431.95
191,503.66
110
1,231.68
797.93
433.75
191,069.92
111
1,231.68
796.12
435.56
190,634.36
112
1,231.68
794.31
437.37
190,196.99
113
1,231.68
792.49
439.19
189,757.80
114
1,231.68
790.66
441.02
189,316.77
115
1,231.68
788.82
442.86
188,873.91
116
1,231.68
786.97
444.71
188,429.21
117
1,231.68
785.12
446.56
187,982.65
118
1,231.68
783.26
448.42
187,534.23
119
1,231.68
781.39
450.29
187,083.94
120
1,231.68
779.52
452.16
186,631.78
121
1,231.68
777.63
454.05
186,177.73
122
1,231.68
775.74
455.94
185,721.79
123
1,231.68
773.84
457.84
185,263.95
124
1,231.68
771.93
459.75
184,804.21
125
1,231.68
770.02
461.66
184,342.55
126
1,231.68
768.09
463.59
183,878.96
127
1,231.68
766.16
465.52
183,413.44
128
1,231.68
764.22
467.46
182,945.98
129
1,231.68
762.27
469.41
182,476.58
130
1,231.68
760.32
471.36
182,005.22
131
1,231.68
758.36
473.32
181,531.89
132
1,231.68
756.38
475.30
181,056.60
133
1,231.68
754.40
477.28
180,579.32
134
1,231.68
752.41
479.27
180,100.05
135
1,231.68
750.42
481.26
179,618.79
136
1,231.68
748.41
483.27
179,135.52
137
1,231.68
746.40
485.28
178,650.24
138
1,231.68
744.38
487.30
178,162.94
139
1,231.68
742.35
489.33
177,673.60
140
1,231.68
740.31
491.37
177,182.23
141
1,231.68
738.26
493.42
176,688.81
142
1,231.68
736.20
495.48
176,193.33
143
1,231.68
734.14
497.54
175,695.79
144
1,231.68
732.07
499.61
175,196.17
145
1,231.68
729.98
501.70
174,694.48
146
1,231.68
727.89
503.79
174,190.69
147
1,231.68
725.79
505.89
173,684.81
148
1,231.68
723.69
507.99
173,176.81
149
1,231.68
721.57
510.11
172,666.70
150
1,231.68
719.44
512.24
172,154.47
151
1,231.68
717.31
514.37
171,640.10
152
1,231.68
715.17
516.51
171,123.59
153
1,231.68
713.01
518.67
170,604.92
154
1,231.68
710.85
520.83
170,084.09
155
1,231.68
708.68
523.00
169,561.10
156
1,231.68
706.50
525.18
169,035.92
157
1,231.68
704.32
527.36
168,508.56
158
1,231.68
702.12
529.56
167,979.00
159
1,231.68
699.91
531.77
167,447.23
160
1,231.68
697.70
533.98
166,913.25
161
1,231.68
695.47
536.21
166,377.04
162
1,231.68
693.24
538.44
165,838.60
163
1,231.68
690.99
540.69
165,297.91
164
1,231.68
688.74
542.94
164,754.97
165
1,231.68
686.48
545.20
164,209.77
166
1,231.68
684.21
547.47
163,662.30
167
1,231.68
681.93
549.75
163,112.55
168
1,231.68
679.64
552.04
162,560.50
169
1,231.68
677.34
554.34
162,006.16
170
1,231.68
675.03
556.65
161,449.50
171
1,231.68
672.71
558.97
160,890.53
172
1,231.68
670.38
561.30
160,329.23
173
1,231.68
668.04
563.64
159,765.58
174
1,231.68
665.69
565.99
159,199.59
175
1,231.68
663.33
568.35
158,631.25
176
1,231.68
660.96
570.72
158,060.53
177
1,231.68
658.59
573.09
157,487.43
178
1,231.68
656.20
575.48
156,911.95
179
1,231.68
653.80
577.88
156,334.07
180
1,231.68
651.39
580.29
155,753.78
181
1,231.68
648.97
582.71
155,171.08
182
1,231.68
646.55
585.13
154,585.94
183
1,231.68
644.11
587.57
153,998.37
184
1,231.68
641.66
590.02
153,408.35
185
1,231.68
639.20
592.48
152,815.87
186
1,231.68
636.73
594.95
152,220.93
187
1,231.68
634.25
597.43
151,623.50
188
1,231.68
631.76
599.92
151,023.58
189
1,231.68
629.26
602.42
150,421.17
190
1,231.68
626.75
604.93
149,816.24
191
1,231.68
624.23
607.45
149,208.80
192
1,231.68
621.70
609.98
148,598.82
193
1,231.68
619.16
612.52
147,986.30
194
1,231.68
616.61
615.07
147,371.23
195
1,231.68
614.05
617.63
146,753.60
196
1,231.68
611.47
620.21
146,133.39
197
1,231.68
608.89
622.79
145,510.60
198
1,231.68
606.29
625.39
144,885.22
199
1,231.68
603.69
627.99
144,257.23
200
1,231.68
601.07
630.61
143,626.62
201
1,231.68
598.44
633.24
142,993.38
202
1,231.68
595.81
635.87
142,357.51
203
1,231.68
593.16
638.52
141,718.98
204
1,231.68
590.50
641.18
141,077.80
205
1,231.68
587.82
643.86
140,433.94
206
1,231.68
585.14
646.54
139,787.41
207
1,231.68
582.45
649.23
139,138.17
208
1,231.68
579.74
651.94
138,486.23
209
1,231.68
577.03
654.65
137,831.58
210
1,231.68
574.30
657.38
137,174.20
211
1,231.68
571.56
660.12
136,514.08
212
1,231.68
568.81
662.87
135,851.21
213
1,231.68
566.05
665.63
135,185.57
214
1,231.68
563.27
668.41
134,517.17
215
1,231.68
560.49
671.19
133,845.98
216
1,231.68
557.69
673.99
133,171.99
217
1,231.68
554.88
676.80
132,495.19
218
1,231.68
552.06
679.62
131,815.57
219
1,231.68
549.23
682.45
131,133.12
220
1,231.68
546.39
685.29
130,447.83
221
1,231.68
543.53
688.15
129,759.69
222
1,231.68
540.67
691.01
129,068.67
223
1,231.68
537.79
693.89
128,374.78
224
1,231.68
534.89
696.79
127,677.99
225
1,231.68
531.99
699.69
126,978.30
226
1,231.68
529.08
702.60
126,275.70
227
1,231.68
526.15
705.53
125,570.17
228
1,231.68
523.21
708.47
124,861.70
229
1,231.68
520.26
711.42
124,150.27
230
1,231.68
517.29
714.39
123,435.89
231
1,231.68
514.32
717.36
122,718.52
232
1,231.68
511.33
720.35
121,998.17
233
1,231.68
508.33
723.35
121,274.82
234
1,231.68
505.31
726.37
120,548.45
235
1,231.68
502.29
729.39
119,819.05
236
1,231.68
499.25
732.43
119,086.62
237
1,231.68
496.19
735.49
118,351.13
238
1,231.68
493.13
738.55
117,612.58
239
1,231.68
490.05
741.63
116,870.96
240
1,231.68
486.96
744.72
116,126.24
241
1,231.68
483.86
747.82
115,378.42
242
1,231.68
480.74
750.94
114,627.48
243
1,231.68
477.61
754.07
113,873.42
244
1,231.68
474.47
757.21
113,116.21
245
1,231.68
471.32
760.36
112,355.85
246
1,231.68
468.15
763.53
111,592.31
247
1,231.68
464.97
766.71
110,825.60
248
1,231.68
461.77
769.91
110,055.70
249
1,231.68
458.57
773.11
109,282.58
250
1,231.68
455.34
776.34
108,506.25
251
1,231.68
452.11
779.57
107,726.68
252
1,231.68
448.86
782.82
106,943.86
253
1,231.68
445.60
786.08
106,157.78
254
1,231.68
442.32
789.36
105,368.42
255
1,231.68
439.04
792.64
104,575.77
256
1,231.68
435.73
795.95
103,779.83
257
1,231.68
432.42
799.26
102,980.56
258
1,231.68
429.09
802.59
102,177.97
259
1,231.68
425.74
805.94
101,372.03
260
1,231.68
422.38
809.30
100,562.73
261
1,231.68
419.01
812.67
99,750.07
262
1,231.68
415.63
816.05
98,934.01
263
1,231.68
412.23
819.45
98,114.56
264
1,231.68
408.81
822.87
97,291.69
265
1,231.68
405.38
826.30
96,465.39
266
1,231.68
401.94
829.74
95,635.65
267
1,231.68
398.48
833.20
94,802.45
268
1,231.68
395.01
836.67
93,965.78
269
1,231.68
391.52
840.16
93,125.62
270
1,231.68
388.02
843.66
92,281.97
271
1,231.68
384.51
847.17
91,434.80
272
1,231.68
380.98
850.70
90,584.09
273
1,231.68
377.43
854.25
89,729.85
274
1,231.68
373.87
857.81
88,872.04
275
1,231.68
370.30
861.38
88,010.66
276
1,231.68
366.71
864.97
87,145.69
277
1,231.68
363.11
868.57
86,277.12
278
1,231.68
359.49
872.19
85,404.93
279
1,231.68
355.85
875.83
84,529.10
280
1,231.68
352.20
879.48
83,649.63
281
1,231.68
348.54
883.14
82,766.49
282
1,231.68
344.86
886.82
81,879.67
283
1,231.68
341.17
890.51
80,989.15
284
1,231.68
337.45
894.23
80,094.93
285
1,231.68
333.73
897.95
79,196.98
286
1,231.68
329.99
901.69
78,295.28
287
1,231.68
326.23
905.45
77,389.83
288
1,231.68
322.46
909.22
76,480.61
289
1,231.68
318.67
913.01
75,567.60
290
1,231.68
314.87
916.81
74,650.79
291
1,231.68
311.04
920.64
73,730.15
292
1,231.68
307.21
924.47
72,805.68
293
1,231.68
303.36
928.32
71,877.36
294
1,231.68
299.49
932.19
70,945.17
295
1,231.68
295.60
936.08
70,009.09
296
1,231.68
291.70
939.98
69,069.11
297
1,231.68
287.79
943.89
68,125.22
298
1,231.68
283.86
947.82
67,177.40
299
1,231.68
279.91
951.77
66,225.62
300
1,231.68
275.94
955.74
65,269.88
301
1,231.68
271.96
959.72
64,310.16
302
1,231.68
267.96
963.72
63,346.44
303
1,231.68
263.94
967.74
62,378.70
304
1,231.68
259.91
971.77
61,406.94
305
1,231.68
255.86
975.82
60,431.12
306
1,231.68
251.80
979.88
59,451.23
307
1,231.68
247.71
983.97
58,467.27
308
1,231.68
243.61
988.07
57,479.20
309
1,231.68
239.50
992.18
56,487.02
310
1,231.68
235.36
996.32
55,490.70
311
1,231.68
231.21
1,000.47
54,490.23
312
1,231.68
227.04
1,004.64
53,485.59
313
1,231.68
222.86
1,008.82
52,476.77
314
1,231.68
218.65
1,013.03
51,463.74
315
1,231.68
214.43
1,017.25
50,446.50
316
1,231.68
210.19
1,021.49
49,425.01
317
1,231.68
205.94
1,025.74
48,399.27
318
1,231.68
201.66
1,030.02
47,369.25
319
1,231.68
197.37
1,034.31
46,334.94
320
1,231.68
193.06
1,038.62
45,296.33
321
1,231.68
188.73
1,042.95
44,253.38
322
1,231.68
184.39
1,047.29
43,206.09
323
1,231.68
180.03
1,051.65
42,154.43
324
1,231.68
175.64
1,056.04
41,098.40
325
1,231.68
171.24
1,060.44
40,037.96
326
1,231.68
166.82
1,064.86
38,973.11
327
1,231.68
162.39
1,069.29
37,903.81
328
1,231.68
157.93
1,073.75
36,830.07
329
1,231.68
153.46
1,078.22
35,751.84
330
1,231.68
148.97
1,082.71
34,669.13
331
1,231.68
144.45
1,087.23
33,581.91
332
1,231.68
139.92
1,091.76
32,490.15
333
1,231.68
135.38
1,096.30
31,393.85
334
1,231.68
130.81
1,100.87
30,292.97
335
1,231.68
126.22
1,105.46
29,187.51
336
1,231.68
121.61
1,110.07
28,077.45
337
1,231.68
116.99
1,114.69
26,962.76
338
1,231.68
112.34
1,119.34
25,843.42
339
1,231.68
107.68
1,124.00
24,719.42
340
1,231.68
103.00
1,128.68
23,590.74
341
1,231.68
98.29
1,133.39
22,457.36
342
1,231.68
93.57
1,138.11
21,319.25
343
1,231.68
88.83
1,142.85
20,176.40
344
1,231.68
84.07
1,147.61
19,028.79
345
1,231.68
79.29
1,152.39
17,876.39
346
1,231.68
74.48
1,157.20
16,719.20
347
1,231.68
69.66
1,162.02
15,557.18
348
1,231.68
64.82
1,166.86
14,390.32
349
1,231.68
59.96
1,171.72
13,218.60
350
1,231.68
55.08
1,176.60
12,042.00
351
1,231.68
50.18
1,181.50
10,860.50
352
1,231.68
45.25
1,186.43
9,674.07
353
1,231.68
40.31
1,191.37
8,482.70
354
1,231.68
35.34
1,196.34
7,286.36
355
1,231.68
30.36
1,201.32
6,085.04
356
1,231.68
25.35
1,206.33
4,878.72
357
1,231.68
20.33
1,211.35
3,667.36
358
1,231.68
15.28
1,216.40
2,450.96
359
1,231.68
10.21
1,221.47
1,229.50
360
1,234.62
5.12
1,229.50
0.00
Totals
443,407.74
213,967.74
229,440.00

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