Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,234.20  
 

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
1,234.20
957.95
276.25
229,631.75
2
1,234.20
956.80
277.40
229,354.35
3
1,234.20
955.64
278.56
229,075.79
4
1,234.20
954.48
279.72
228,796.07
5
1,234.20
953.32
280.88
228,515.19
6
1,234.20
952.15
282.05
228,233.14
7
1,234.20
950.97
283.23
227,949.91
8
1,234.20
949.79
284.41
227,665.50
9
1,234.20
948.61
285.59
227,379.91
10
1,234.20
947.42
286.78
227,093.12
11
1,234.20
946.22
287.98
226,805.14
12
1,234.20
945.02
289.18
226,515.97
13
1,234.20
943.82
290.38
226,225.58
14
1,234.20
942.61
291.59
225,933.99
15
1,234.20
941.39
292.81
225,641.18
16
1,234.20
940.17
294.03
225,347.15
17
1,234.20
938.95
295.25
225,051.90
18
1,234.20
937.72
296.48
224,755.42
19
1,234.20
936.48
297.72
224,457.70
20
1,234.20
935.24
298.96
224,158.74
21
1,234.20
933.99
300.21
223,858.53
22
1,234.20
932.74
301.46
223,557.08
23
1,234.20
931.49
302.71
223,254.36
24
1,234.20
930.23
303.97
222,950.39
25
1,234.20
928.96
305.24
222,645.15
26
1,234.20
927.69
306.51
222,338.64
27
1,234.20
926.41
307.79
222,030.85
28
1,234.20
925.13
309.07
221,721.78
29
1,234.20
923.84
310.36
221,411.42
30
1,234.20
922.55
311.65
221,099.77
31
1,234.20
921.25
312.95
220,786.81
32
1,234.20
919.95
314.25
220,472.56
33
1,234.20
918.64
315.56
220,157.00
34
1,234.20
917.32
316.88
219,840.12
35
1,234.20
916.00
318.20
219,521.92
36
1,234.20
914.67
319.53
219,202.39
37
1,234.20
913.34
320.86
218,881.53
38
1,234.20
912.01
322.19
218,559.34
39
1,234.20
910.66
323.54
218,235.80
40
1,234.20
909.32
324.88
217,910.92
41
1,234.20
907.96
326.24
217,584.68
42
1,234.20
906.60
327.60
217,257.09
43
1,234.20
905.24
328.96
216,928.12
44
1,234.20
903.87
330.33
216,597.79
45
1,234.20
902.49
331.71
216,266.08
46
1,234.20
901.11
333.09
215,932.99
47
1,234.20
899.72
334.48
215,598.51
48
1,234.20
898.33
335.87
215,262.64
49
1,234.20
896.93
337.27
214,925.37
50
1,234.20
895.52
338.68
214,586.69
51
1,234.20
894.11
340.09
214,246.60
52
1,234.20
892.69
341.51
213,905.09
53
1,234.20
891.27
342.93
213,562.16
54
1,234.20
889.84
344.36
213,217.81
55
1,234.20
888.41
345.79
212,872.01
56
1,234.20
886.97
347.23
212,524.78
57
1,234.20
885.52
348.68
212,176.10
58
1,234.20
884.07
350.13
211,825.97
59
1,234.20
882.61
351.59
211,474.38
60
1,234.20
881.14
353.06
211,121.32
61
1,234.20
879.67
354.53
210,766.79
62
1,234.20
878.19
356.01
210,410.79
63
1,234.20
876.71
357.49
210,053.30
64
1,234.20
875.22
358.98
209,694.32
65
1,234.20
873.73
360.47
209,333.85
66
1,234.20
872.22
361.98
208,971.87
67
1,234.20
870.72
363.48
208,608.39
68
1,234.20
869.20
365.00
208,243.39
69
1,234.20
867.68
366.52
207,876.87
70
1,234.20
866.15
368.05
207,508.82
71
1,234.20
864.62
369.58
207,139.24
72
1,234.20
863.08
371.12
206,768.12
73
1,234.20
861.53
372.67
206,395.46
74
1,234.20
859.98
374.22
206,021.24
75
1,234.20
858.42
375.78
205,645.46
76
1,234.20
856.86
377.34
205,268.12
77
1,234.20
855.28
378.92
204,889.20
78
1,234.20
853.71
380.49
204,508.71
79
1,234.20
852.12
382.08
204,126.62
80
1,234.20
850.53
383.67
203,742.95
81
1,234.20
848.93
385.27
203,357.68
82
1,234.20
847.32
386.88
202,970.81
83
1,234.20
845.71
388.49
202,582.32
84
1,234.20
844.09
390.11
202,192.21
85
1,234.20
842.47
391.73
201,800.48
86
1,234.20
840.84
393.36
201,407.11
87
1,234.20
839.20
395.00
201,012.11
88
1,234.20
837.55
396.65
200,615.46
89
1,234.20
835.90
398.30
200,217.16
90
1,234.20
834.24
399.96
199,817.20
91
1,234.20
832.57
401.63
199,415.57
92
1,234.20
830.90
403.30
199,012.27
93
1,234.20
829.22
404.98
198,607.28
94
1,234.20
827.53
406.67
198,200.61
95
1,234.20
825.84
408.36
197,792.25
96
1,234.20
824.13
410.07
197,382.18
97
1,234.20
822.43
411.77
196,970.41
98
1,234.20
820.71
413.49
196,556.92
99
1,234.20
818.99
415.21
196,141.71
100
1,234.20
817.26
416.94
195,724.76
101
1,234.20
815.52
418.68
195,306.08
102
1,234.20
813.78
420.42
194,885.66
103
1,234.20
812.02
422.18
194,463.48
104
1,234.20
810.26
423.94
194,039.55
105
1,234.20
808.50
425.70
193,613.84
106
1,234.20
806.72
427.48
193,186.37
107
1,234.20
804.94
429.26
192,757.11
108
1,234.20
803.15
431.05
192,326.07
109
1,234.20
801.36
432.84
191,893.23
110
1,234.20
799.56
434.64
191,458.58
111
1,234.20
797.74
436.46
191,022.12
112
1,234.20
795.93
438.27
190,583.85
113
1,234.20
794.10
440.10
190,143.75
114
1,234.20
792.27
441.93
189,701.82
115
1,234.20
790.42
443.78
189,258.04
116
1,234.20
788.58
445.62
188,812.41
117
1,234.20
786.72
447.48
188,364.93
118
1,234.20
784.85
449.35
187,915.59
119
1,234.20
782.98
451.22
187,464.37
120
1,234.20
781.10
453.10
187,011.27
121
1,234.20
779.21
454.99
186,556.28
122
1,234.20
777.32
456.88
186,099.40
123
1,234.20
775.41
458.79
185,640.62
124
1,234.20
773.50
460.70
185,179.92
125
1,234.20
771.58
462.62
184,717.30
126
1,234.20
769.66
464.54
184,252.76
127
1,234.20
767.72
466.48
183,786.28
128
1,234.20
765.78
468.42
183,317.85
129
1,234.20
763.82
470.38
182,847.48
130
1,234.20
761.86
472.34
182,375.14
131
1,234.20
759.90
474.30
181,900.84
132
1,234.20
757.92
476.28
181,424.56
133
1,234.20
755.94
478.26
180,946.29
134
1,234.20
753.94
480.26
180,466.04
135
1,234.20
751.94
482.26
179,983.78
136
1,234.20
749.93
484.27
179,499.51
137
1,234.20
747.91
486.29
179,013.23
138
1,234.20
745.89
488.31
178,524.91
139
1,234.20
743.85
490.35
178,034.57
140
1,234.20
741.81
492.39
177,542.18
141
1,234.20
739.76
494.44
177,047.74
142
1,234.20
737.70
496.50
176,551.24
143
1,234.20
735.63
498.57
176,052.67
144
1,234.20
733.55
500.65
175,552.02
145
1,234.20
731.47
502.73
175,049.29
146
1,234.20
729.37
504.83
174,544.46
147
1,234.20
727.27
506.93
174,037.53
148
1,234.20
725.16
509.04
173,528.48
149
1,234.20
723.04
511.16
173,017.32
150
1,234.20
720.91
513.29
172,504.02
151
1,234.20
718.77
515.43
171,988.59
152
1,234.20
716.62
517.58
171,471.01
153
1,234.20
714.46
519.74
170,951.27
154
1,234.20
712.30
521.90
170,429.37
155
1,234.20
710.12
524.08
169,905.29
156
1,234.20
707.94
526.26
169,379.03
157
1,234.20
705.75
528.45
168,850.58
158
1,234.20
703.54
530.66
168,319.92
159
1,234.20
701.33
532.87
167,787.05
160
1,234.20
699.11
535.09
167,251.97
161
1,234.20
696.88
537.32
166,714.65
162
1,234.20
694.64
539.56
166,175.09
163
1,234.20
692.40
541.80
165,633.29
164
1,234.20
690.14
544.06
165,089.23
165
1,234.20
687.87
546.33
164,542.90
166
1,234.20
685.60
548.60
163,994.30
167
1,234.20
683.31
550.89
163,443.41
168
1,234.20
681.01
553.19
162,890.22
169
1,234.20
678.71
555.49
162,334.73
170
1,234.20
676.39
557.81
161,776.92
171
1,234.20
674.07
560.13
161,216.79
172
1,234.20
671.74
562.46
160,654.33
173
1,234.20
669.39
564.81
160,089.52
174
1,234.20
667.04
567.16
159,522.36
175
1,234.20
664.68
569.52
158,952.84
176
1,234.20
662.30
571.90
158,380.94
177
1,234.20
659.92
574.28
157,806.66
178
1,234.20
657.53
576.67
157,229.99
179
1,234.20
655.12
579.08
156,650.92
180
1,234.20
652.71
581.49
156,069.43
181
1,234.20
650.29
583.91
155,485.52
182
1,234.20
647.86
586.34
154,899.17
183
1,234.20
645.41
588.79
154,310.39
184
1,234.20
642.96
591.24
153,719.15
185
1,234.20
640.50
593.70
153,125.44
186
1,234.20
638.02
596.18
152,529.27
187
1,234.20
635.54
598.66
151,930.61
188
1,234.20
633.04
601.16
151,329.45
189
1,234.20
630.54
603.66
150,725.79
190
1,234.20
628.02
606.18
150,119.61
191
1,234.20
625.50
608.70
149,510.91
192
1,234.20
622.96
611.24
148,899.67
193
1,234.20
620.42
613.78
148,285.89
194
1,234.20
617.86
616.34
147,669.55
195
1,234.20
615.29
618.91
147,050.64
196
1,234.20
612.71
621.49
146,429.15
197
1,234.20
610.12
624.08
145,805.07
198
1,234.20
607.52
626.68
145,178.39
199
1,234.20
604.91
629.29
144,549.10
200
1,234.20
602.29
631.91
143,917.19
201
1,234.20
599.65
634.55
143,282.64
202
1,234.20
597.01
637.19
142,645.45
203
1,234.20
594.36
639.84
142,005.61
204
1,234.20
591.69
642.51
141,363.10
205
1,234.20
589.01
645.19
140,717.91
206
1,234.20
586.32
647.88
140,070.04
207
1,234.20
583.63
650.57
139,419.46
208
1,234.20
580.91
653.29
138,766.18
209
1,234.20
578.19
656.01
138,110.17
210
1,234.20
575.46
658.74
137,451.43
211
1,234.20
572.71
661.49
136,789.94
212
1,234.20
569.96
664.24
136,125.70
213
1,234.20
567.19
667.01
135,458.69
214
1,234.20
564.41
669.79
134,788.90
215
1,234.20
561.62
672.58
134,116.32
216
1,234.20
558.82
675.38
133,440.94
217
1,234.20
556.00
678.20
132,762.75
218
1,234.20
553.18
681.02
132,081.72
219
1,234.20
550.34
683.86
131,397.86
220
1,234.20
547.49
686.71
130,711.16
221
1,234.20
544.63
689.57
130,021.59
222
1,234.20
541.76
692.44
129,329.14
223
1,234.20
538.87
695.33
128,633.81
224
1,234.20
535.97
698.23
127,935.59
225
1,234.20
533.06
701.14
127,234.45
226
1,234.20
530.14
704.06
126,530.40
227
1,234.20
527.21
706.99
125,823.41
228
1,234.20
524.26
709.94
125,113.47
229
1,234.20
521.31
712.89
124,400.58
230
1,234.20
518.34
715.86
123,684.71
231
1,234.20
515.35
718.85
122,965.86
232
1,234.20
512.36
721.84
122,244.02
233
1,234.20
509.35
724.85
121,519.17
234
1,234.20
506.33
727.87
120,791.30
235
1,234.20
503.30
730.90
120,060.40
236
1,234.20
500.25
733.95
119,326.45
237
1,234.20
497.19
737.01
118,589.44
238
1,234.20
494.12
740.08
117,849.37
239
1,234.20
491.04
743.16
117,106.21
240
1,234.20
487.94
746.26
116,359.95
241
1,234.20
484.83
749.37
115,610.58
242
1,234.20
481.71
752.49
114,858.09
243
1,234.20
478.58
755.62
114,102.47
244
1,234.20
475.43
758.77
113,343.70
245
1,234.20
472.27
761.93
112,581.76
246
1,234.20
469.09
765.11
111,816.65
247
1,234.20
465.90
768.30
111,048.35
248
1,234.20
462.70
771.50
110,276.86
249
1,234.20
459.49
774.71
109,502.14
250
1,234.20
456.26
777.94
108,724.20
251
1,234.20
453.02
781.18
107,943.02
252
1,234.20
449.76
784.44
107,158.58
253
1,234.20
446.49
787.71
106,370.88
254
1,234.20
443.21
790.99
105,579.89
255
1,234.20
439.92
794.28
104,785.60
256
1,234.20
436.61
797.59
103,988.01
257
1,234.20
433.28
800.92
103,187.09
258
1,234.20
429.95
804.25
102,382.84
259
1,234.20
426.60
807.60
101,575.24
260
1,234.20
423.23
810.97
100,764.27
261
1,234.20
419.85
814.35
99,949.92
262
1,234.20
416.46
817.74
99,132.17
263
1,234.20
413.05
821.15
98,311.03
264
1,234.20
409.63
824.57
97,486.45
265
1,234.20
406.19
828.01
96,658.45
266
1,234.20
402.74
831.46
95,826.99
267
1,234.20
399.28
834.92
94,992.07
268
1,234.20
395.80
838.40
94,153.67
269
1,234.20
392.31
841.89
93,311.78
270
1,234.20
388.80
845.40
92,466.38
271
1,234.20
385.28
848.92
91,617.45
272
1,234.20
381.74
852.46
90,764.99
273
1,234.20
378.19
856.01
89,908.98
274
1,234.20
374.62
859.58
89,049.40
275
1,234.20
371.04
863.16
88,186.24
276
1,234.20
367.44
866.76
87,319.48
277
1,234.20
363.83
870.37
86,449.11
278
1,234.20
360.20
874.00
85,575.12
279
1,234.20
356.56
877.64
84,697.48
280
1,234.20
352.91
881.29
83,816.19
281
1,234.20
349.23
884.97
82,931.22
282
1,234.20
345.55
888.65
82,042.57
283
1,234.20
341.84
892.36
81,150.21
284
1,234.20
338.13
896.07
80,254.14
285
1,234.20
334.39
899.81
79,354.33
286
1,234.20
330.64
903.56
78,450.77
287
1,234.20
326.88
907.32
77,543.45
288
1,234.20
323.10
911.10
76,632.35
289
1,234.20
319.30
914.90
75,717.45
290
1,234.20
315.49
918.71
74,798.74
291
1,234.20
311.66
922.54
73,876.20
292
1,234.20
307.82
926.38
72,949.82
293
1,234.20
303.96
930.24
72,019.58
294
1,234.20
300.08
934.12
71,085.46
295
1,234.20
296.19
938.01
70,147.45
296
1,234.20
292.28
941.92
69,205.53
297
1,234.20
288.36
945.84
68,259.69
298
1,234.20
284.42
949.78
67,309.90
299
1,234.20
280.46
953.74
66,356.16
300
1,234.20
276.48
957.72
65,398.44
301
1,234.20
272.49
961.71
64,436.74
302
1,234.20
268.49
965.71
63,471.02
303
1,234.20
264.46
969.74
62,501.29
304
1,234.20
260.42
973.78
61,527.51
305
1,234.20
256.36
977.84
60,549.67
306
1,234.20
252.29
981.91
59,567.76
307
1,234.20
248.20
986.00
58,581.76
308
1,234.20
244.09
990.11
57,591.65
309
1,234.20
239.97
994.23
56,597.42
310
1,234.20
235.82
998.38
55,599.04
311
1,234.20
231.66
1,002.54
54,596.50
312
1,234.20
227.49
1,006.71
53,589.79
313
1,234.20
223.29
1,010.91
52,578.88
314
1,234.20
219.08
1,015.12
51,563.76
315
1,234.20
214.85
1,019.35
50,544.41
316
1,234.20
210.60
1,023.60
49,520.81
317
1,234.20
206.34
1,027.86
48,492.94
318
1,234.20
202.05
1,032.15
47,460.80
319
1,234.20
197.75
1,036.45
46,424.35
320
1,234.20
193.43
1,040.77
45,383.59
321
1,234.20
189.10
1,045.10
44,338.49
322
1,234.20
184.74
1,049.46
43,289.03
323
1,234.20
180.37
1,053.83
42,235.20
324
1,234.20
175.98
1,058.22
41,176.98
325
1,234.20
171.57
1,062.63
40,114.35
326
1,234.20
167.14
1,067.06
39,047.29
327
1,234.20
162.70
1,071.50
37,975.79
328
1,234.20
158.23
1,075.97
36,899.82
329
1,234.20
153.75
1,080.45
35,819.37
330
1,234.20
149.25
1,084.95
34,734.42
331
1,234.20
144.73
1,089.47
33,644.95
332
1,234.20
140.19
1,094.01
32,550.93
333
1,234.20
135.63
1,098.57
31,452.36
334
1,234.20
131.05
1,103.15
30,349.21
335
1,234.20
126.46
1,107.74
29,241.47
336
1,234.20
121.84
1,112.36
28,129.11
337
1,234.20
117.20
1,117.00
27,012.11
338
1,234.20
112.55
1,121.65
25,890.46
339
1,234.20
107.88
1,126.32
24,764.14
340
1,234.20
103.18
1,131.02
23,633.12
341
1,234.20
98.47
1,135.73
22,497.40
342
1,234.20
93.74
1,140.46
21,356.94
343
1,234.20
88.99
1,145.21
20,211.72
344
1,234.20
84.22
1,149.98
19,061.74
345
1,234.20
79.42
1,154.78
17,906.96
346
1,234.20
74.61
1,159.59
16,747.37
347
1,234.20
69.78
1,164.42
15,582.96
348
1,234.20
64.93
1,169.27
14,413.68
349
1,234.20
60.06
1,174.14
13,239.54
350
1,234.20
55.16
1,179.04
12,060.51
351
1,234.20
50.25
1,183.95
10,876.56
352
1,234.20
45.32
1,188.88
9,687.68
353
1,234.20
40.37
1,193.83
8,493.84
354
1,234.20
35.39
1,198.81
7,295.03
355
1,234.20
30.40
1,203.80
6,091.23
356
1,234.20
25.38
1,208.82
4,882.41
357
1,234.20
20.34
1,213.86
3,668.55
358
1,234.20
15.29
1,218.91
2,449.64
359
1,234.20
10.21
1,223.99
1,225.65
360
1,230.75
5.11
1,225.65
0.00
Totals
444,308.55
214,400.55
229,908.00

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