Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,187.20  
 

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
1,187.20
889.97
297.23
230,612.77
2
1,187.20
888.82
298.38
230,314.39
3
1,187.20
887.67
299.53
230,014.86
4
1,187.20
886.52
300.68
229,714.17
5
1,187.20
885.36
301.84
229,412.33
6
1,187.20
884.19
303.01
229,109.32
7
1,187.20
883.03
304.17
228,805.15
8
1,187.20
881.85
305.35
228,499.80
9
1,187.20
880.68
306.52
228,193.28
10
1,187.20
879.49
307.71
227,885.57
11
1,187.20
878.31
308.89
227,576.68
12
1,187.20
877.12
310.08
227,266.60
13
1,187.20
875.92
311.28
226,955.32
14
1,187.20
874.72
312.48
226,642.85
15
1,187.20
873.52
313.68
226,329.16
16
1,187.20
872.31
314.89
226,014.28
17
1,187.20
871.10
316.10
225,698.17
18
1,187.20
869.88
317.32
225,380.85
19
1,187.20
868.66
318.54
225,062.31
20
1,187.20
867.43
319.77
224,742.53
21
1,187.20
866.20
321.00
224,421.53
22
1,187.20
864.96
322.24
224,099.29
23
1,187.20
863.72
323.48
223,775.80
24
1,187.20
862.47
324.73
223,451.07
25
1,187.20
861.22
325.98
223,125.09
26
1,187.20
859.96
327.24
222,797.85
27
1,187.20
858.70
328.50
222,469.35
28
1,187.20
857.43
329.77
222,139.58
29
1,187.20
856.16
331.04
221,808.55
30
1,187.20
854.89
332.31
221,476.23
31
1,187.20
853.61
333.59
221,142.64
32
1,187.20
852.32
334.88
220,807.76
33
1,187.20
851.03
336.17
220,471.59
34
1,187.20
849.73
337.47
220,134.13
35
1,187.20
848.43
338.77
219,795.36
36
1,187.20
847.13
340.07
219,455.29
37
1,187.20
845.82
341.38
219,113.90
38
1,187.20
844.50
342.70
218,771.21
39
1,187.20
843.18
344.02
218,427.19
40
1,187.20
841.85
345.35
218,081.84
41
1,187.20
840.52
346.68
217,735.17
42
1,187.20
839.19
348.01
217,387.15
43
1,187.20
837.85
349.35
217,037.80
44
1,187.20
836.50
350.70
216,687.10
45
1,187.20
835.15
352.05
216,335.05
46
1,187.20
833.79
353.41
215,981.64
47
1,187.20
832.43
354.77
215,626.87
48
1,187.20
831.06
356.14
215,270.73
49
1,187.20
829.69
357.51
214,913.22
50
1,187.20
828.31
358.89
214,554.33
51
1,187.20
826.93
360.27
214,194.06
52
1,187.20
825.54
361.66
213,832.40
53
1,187.20
824.15
363.05
213,469.34
54
1,187.20
822.75
364.45
213,104.89
55
1,187.20
821.34
365.86
212,739.03
56
1,187.20
819.93
367.27
212,371.76
57
1,187.20
818.52
368.68
212,003.08
58
1,187.20
817.10
370.10
211,632.98
59
1,187.20
815.67
371.53
211,261.44
60
1,187.20
814.24
372.96
210,888.48
61
1,187.20
812.80
374.40
210,514.08
62
1,187.20
811.36
375.84
210,138.24
63
1,187.20
809.91
377.29
209,760.94
64
1,187.20
808.45
378.75
209,382.20
65
1,187.20
806.99
380.21
209,001.99
66
1,187.20
805.53
381.67
208,620.32
67
1,187.20
804.06
383.14
208,237.18
68
1,187.20
802.58
384.62
207,852.56
69
1,187.20
801.10
386.10
207,466.46
70
1,187.20
799.61
387.59
207,078.87
71
1,187.20
798.12
389.08
206,689.78
72
1,187.20
796.62
390.58
206,299.20
73
1,187.20
795.11
392.09
205,907.11
74
1,187.20
793.60
393.60
205,513.51
75
1,187.20
792.08
395.12
205,118.40
76
1,187.20
790.56
396.64
204,721.76
77
1,187.20
789.03
398.17
204,323.59
78
1,187.20
787.50
399.70
203,923.89
79
1,187.20
785.96
401.24
203,522.64
80
1,187.20
784.41
402.79
203,119.85
81
1,187.20
782.86
404.34
202,715.51
82
1,187.20
781.30
405.90
202,309.61
83
1,187.20
779.73
407.47
201,902.14
84
1,187.20
778.16
409.04
201,493.11
85
1,187.20
776.59
410.61
201,082.50
86
1,187.20
775.01
412.19
200,670.30
87
1,187.20
773.42
413.78
200,256.52
88
1,187.20
771.82
415.38
199,841.14
89
1,187.20
770.22
416.98
199,424.16
90
1,187.20
768.61
418.59
199,005.58
91
1,187.20
767.00
420.20
198,585.38
92
1,187.20
765.38
421.82
198,163.56
93
1,187.20
763.76
423.44
197,740.11
94
1,187.20
762.12
425.08
197,315.04
95
1,187.20
760.49
426.71
196,888.32
96
1,187.20
758.84
428.36
196,459.96
97
1,187.20
757.19
430.01
196,029.95
98
1,187.20
755.53
431.67
195,598.28
99
1,187.20
753.87
433.33
195,164.95
100
1,187.20
752.20
435.00
194,729.95
101
1,187.20
750.52
436.68
194,293.27
102
1,187.20
748.84
438.36
193,854.91
103
1,187.20
747.15
440.05
193,414.86
104
1,187.20
745.45
441.75
192,973.11
105
1,187.20
743.75
443.45
192,529.66
106
1,187.20
742.04
445.16
192,084.50
107
1,187.20
740.33
446.87
191,637.63
108
1,187.20
738.60
448.60
191,189.03
109
1,187.20
736.87
450.33
190,738.71
110
1,187.20
735.14
452.06
190,286.65
111
1,187.20
733.40
453.80
189,832.84
112
1,187.20
731.65
455.55
189,377.29
113
1,187.20
729.89
457.31
188,919.98
114
1,187.20
728.13
459.07
188,460.91
115
1,187.20
726.36
460.84
188,000.07
116
1,187.20
724.58
462.62
187,537.45
117
1,187.20
722.80
464.40
187,073.06
118
1,187.20
721.01
466.19
186,606.87
119
1,187.20
719.21
467.99
186,138.88
120
1,187.20
717.41
469.79
185,669.09
121
1,187.20
715.60
471.60
185,197.49
122
1,187.20
713.78
473.42
184,724.07
123
1,187.20
711.96
475.24
184,248.83
124
1,187.20
710.13
477.07
183,771.76
125
1,187.20
708.29
478.91
183,292.84
126
1,187.20
706.44
480.76
182,812.08
127
1,187.20
704.59
482.61
182,329.47
128
1,187.20
702.73
484.47
181,845.00
129
1,187.20
700.86
486.34
181,358.66
130
1,187.20
698.99
488.21
180,870.45
131
1,187.20
697.10
490.10
180,380.35
132
1,187.20
695.22
491.98
179,888.37
133
1,187.20
693.32
493.88
179,394.49
134
1,187.20
691.42
495.78
178,898.70
135
1,187.20
689.51
497.69
178,401.01
136
1,187.20
687.59
499.61
177,901.40
137
1,187.20
685.66
501.54
177,399.86
138
1,187.20
683.73
503.47
176,896.39
139
1,187.20
681.79
505.41
176,390.97
140
1,187.20
679.84
507.36
175,883.62
141
1,187.20
677.88
509.32
175,374.30
142
1,187.20
675.92
511.28
174,863.02
143
1,187.20
673.95
513.25
174,349.77
144
1,187.20
671.97
515.23
173,834.55
145
1,187.20
669.99
517.21
173,317.33
146
1,187.20
667.99
519.21
172,798.13
147
1,187.20
665.99
521.21
172,276.92
148
1,187.20
663.98
523.22
171,753.70
149
1,187.20
661.97
525.23
171,228.47
150
1,187.20
659.94
527.26
170,701.21
151
1,187.20
657.91
529.29
170,171.93
152
1,187.20
655.87
531.33
169,640.60
153
1,187.20
653.82
533.38
169,107.22
154
1,187.20
651.77
535.43
168,571.79
155
1,187.20
649.70
537.50
168,034.29
156
1,187.20
647.63
539.57
167,494.72
157
1,187.20
645.55
541.65
166,953.08
158
1,187.20
643.46
543.74
166,409.34
159
1,187.20
641.37
545.83
165,863.51
160
1,187.20
639.27
547.93
165,315.58
161
1,187.20
637.15
550.05
164,765.53
162
1,187.20
635.03
552.17
164,213.36
163
1,187.20
632.91
554.29
163,659.07
164
1,187.20
630.77
556.43
163,102.64
165
1,187.20
628.62
558.58
162,544.06
166
1,187.20
626.47
560.73
161,983.33
167
1,187.20
624.31
562.89
161,420.45
168
1,187.20
622.14
565.06
160,855.39
169
1,187.20
619.96
567.24
160,288.15
170
1,187.20
617.78
569.42
159,718.73
171
1,187.20
615.58
571.62
159,147.11
172
1,187.20
613.38
573.82
158,573.29
173
1,187.20
611.17
576.03
157,997.26
174
1,187.20
608.95
578.25
157,419.00
175
1,187.20
606.72
580.48
156,838.52
176
1,187.20
604.48
582.72
156,255.81
177
1,187.20
602.24
584.96
155,670.84
178
1,187.20
599.98
587.22
155,083.62
179
1,187.20
597.72
589.48
154,494.14
180
1,187.20
595.45
591.75
153,902.39
181
1,187.20
593.17
594.03
153,308.35
182
1,187.20
590.88
596.32
152,712.03
183
1,187.20
588.58
598.62
152,113.41
184
1,187.20
586.27
600.93
151,512.48
185
1,187.20
583.95
603.25
150,909.23
186
1,187.20
581.63
605.57
150,303.66
187
1,187.20
579.30
607.90
149,695.76
188
1,187.20
576.95
610.25
149,085.51
189
1,187.20
574.60
612.60
148,472.91
190
1,187.20
572.24
614.96
147,857.95
191
1,187.20
569.87
617.33
147,240.62
192
1,187.20
567.49
619.71
146,620.91
193
1,187.20
565.10
622.10
145,998.81
194
1,187.20
562.70
624.50
145,374.31
195
1,187.20
560.30
626.90
144,747.41
196
1,187.20
557.88
629.32
144,118.09
197
1,187.20
555.46
631.74
143,486.34
198
1,187.20
553.02
634.18
142,852.17
199
1,187.20
550.58
636.62
142,215.54
200
1,187.20
548.12
639.08
141,576.46
201
1,187.20
545.66
641.54
140,934.92
202
1,187.20
543.19
644.01
140,290.91
203
1,187.20
540.70
646.50
139,644.41
204
1,187.20
538.21
648.99
138,995.43
205
1,187.20
535.71
651.49
138,343.94
206
1,187.20
533.20
654.00
137,689.94
207
1,187.20
530.68
656.52
137,033.42
208
1,187.20
528.15
659.05
136,374.37
209
1,187.20
525.61
661.59
135,712.78
210
1,187.20
523.06
664.14
135,048.64
211
1,187.20
520.50
666.70
134,381.94
212
1,187.20
517.93
669.27
133,712.67
213
1,187.20
515.35
671.85
133,040.82
214
1,187.20
512.76
674.44
132,366.38
215
1,187.20
510.16
677.04
131,689.34
216
1,187.20
507.55
679.65
131,009.70
217
1,187.20
504.93
682.27
130,327.43
218
1,187.20
502.30
684.90
129,642.53
219
1,187.20
499.66
687.54
128,955.00
220
1,187.20
497.01
690.19
128,264.81
221
1,187.20
494.35
692.85
127,571.96
222
1,187.20
491.68
695.52
126,876.45
223
1,187.20
489.00
698.20
126,178.25
224
1,187.20
486.31
700.89
125,477.36
225
1,187.20
483.61
703.59
124,773.77
226
1,187.20
480.90
706.30
124,067.47
227
1,187.20
478.18
709.02
123,358.45
228
1,187.20
475.44
711.76
122,646.69
229
1,187.20
472.70
714.50
121,932.19
230
1,187.20
469.95
717.25
121,214.94
231
1,187.20
467.18
720.02
120,494.92
232
1,187.20
464.41
722.79
119,772.13
233
1,187.20
461.62
725.58
119,046.55
234
1,187.20
458.83
728.37
118,318.18
235
1,187.20
456.02
731.18
117,587.00
236
1,187.20
453.20
734.00
116,853.00
237
1,187.20
450.37
736.83
116,116.17
238
1,187.20
447.53
739.67
115,376.50
239
1,187.20
444.68
742.52
114,633.98
240
1,187.20
441.82
745.38
113,888.60
241
1,187.20
438.95
748.25
113,140.34
242
1,187.20
436.06
751.14
112,389.20
243
1,187.20
433.17
754.03
111,635.17
244
1,187.20
430.26
756.94
110,878.23
245
1,187.20
427.34
759.86
110,118.37
246
1,187.20
424.41
762.79
109,355.59
247
1,187.20
421.47
765.73
108,589.86
248
1,187.20
418.52
768.68
107,821.19
249
1,187.20
415.56
771.64
107,049.55
250
1,187.20
412.59
774.61
106,274.93
251
1,187.20
409.60
777.60
105,497.34
252
1,187.20
406.60
780.60
104,716.74
253
1,187.20
403.60
783.60
103,933.14
254
1,187.20
400.58
786.62
103,146.51
255
1,187.20
397.54
789.66
102,356.86
256
1,187.20
394.50
792.70
101,564.16
257
1,187.20
391.45
795.75
100,768.40
258
1,187.20
388.38
798.82
99,969.58
259
1,187.20
385.30
801.90
99,167.68
260
1,187.20
382.21
804.99
98,362.69
261
1,187.20
379.11
808.09
97,554.59
262
1,187.20
375.99
811.21
96,743.39
263
1,187.20
372.87
814.33
95,929.05
264
1,187.20
369.73
817.47
95,111.58
265
1,187.20
366.58
820.62
94,290.95
266
1,187.20
363.41
823.79
93,467.17
267
1,187.20
360.24
826.96
92,640.20
268
1,187.20
357.05
830.15
91,810.05
269
1,187.20
353.85
833.35
90,976.71
270
1,187.20
350.64
836.56
90,140.15
271
1,187.20
347.42
839.78
89,300.36
272
1,187.20
344.18
843.02
88,457.34
273
1,187.20
340.93
846.27
87,611.07
274
1,187.20
337.67
849.53
86,761.54
275
1,187.20
334.39
852.81
85,908.73
276
1,187.20
331.11
856.09
85,052.64
277
1,187.20
327.81
859.39
84,193.24
278
1,187.20
324.49
862.71
83,330.54
279
1,187.20
321.17
866.03
82,464.51
280
1,187.20
317.83
869.37
81,595.14
281
1,187.20
314.48
872.72
80,722.42
282
1,187.20
311.12
876.08
79,846.34
283
1,187.20
307.74
879.46
78,966.88
284
1,187.20
304.35
882.85
78,084.03
285
1,187.20
300.95
886.25
77,197.78
286
1,187.20
297.53
889.67
76,308.11
287
1,187.20
294.10
893.10
75,415.02
288
1,187.20
290.66
896.54
74,518.48
289
1,187.20
287.21
899.99
73,618.49
290
1,187.20
283.74
903.46
72,715.02
291
1,187.20
280.26
906.94
71,808.08
292
1,187.20
276.76
910.44
70,897.64
293
1,187.20
273.25
913.95
69,983.69
294
1,187.20
269.73
917.47
69,066.22
295
1,187.20
266.19
921.01
68,145.21
296
1,187.20
262.64
924.56
67,220.66
297
1,187.20
259.08
928.12
66,292.54
298
1,187.20
255.50
931.70
65,360.84
299
1,187.20
251.91
935.29
64,425.55
300
1,187.20
248.31
938.89
63,486.66
301
1,187.20
244.69
942.51
62,544.14
302
1,187.20
241.06
946.14
61,598.00
303
1,187.20
237.41
949.79
60,648.21
304
1,187.20
233.75
953.45
59,694.76
305
1,187.20
230.07
957.13
58,737.63
306
1,187.20
226.38
960.82
57,776.82
307
1,187.20
222.68
964.52
56,812.30
308
1,187.20
218.96
968.24
55,844.06
309
1,187.20
215.23
971.97
54,872.09
310
1,187.20
211.49
975.71
53,896.38
311
1,187.20
207.73
979.47
52,916.91
312
1,187.20
203.95
983.25
51,933.66
313
1,187.20
200.16
987.04
50,946.62
314
1,187.20
196.36
990.84
49,955.77
315
1,187.20
192.54
994.66
48,961.11
316
1,187.20
188.70
998.50
47,962.62
317
1,187.20
184.86
1,002.34
46,960.27
318
1,187.20
180.99
1,006.21
45,954.06
319
1,187.20
177.11
1,010.09
44,943.98
320
1,187.20
173.22
1,013.98
43,930.00
321
1,187.20
169.31
1,017.89
42,912.11
322
1,187.20
165.39
1,021.81
41,890.30
323
1,187.20
161.45
1,025.75
40,864.56
324
1,187.20
157.50
1,029.70
39,834.86
325
1,187.20
153.53
1,033.67
38,801.19
326
1,187.20
149.55
1,037.65
37,763.53
327
1,187.20
145.55
1,041.65
36,721.88
328
1,187.20
141.53
1,045.67
35,676.21
329
1,187.20
137.50
1,049.70
34,626.51
330
1,187.20
133.46
1,053.74
33,572.77
331
1,187.20
129.40
1,057.80
32,514.96
332
1,187.20
125.32
1,061.88
31,453.08
333
1,187.20
121.23
1,065.97
30,387.11
334
1,187.20
117.12
1,070.08
29,317.02
335
1,187.20
112.99
1,074.21
28,242.82
336
1,187.20
108.85
1,078.35
27,164.47
337
1,187.20
104.70
1,082.50
26,081.97
338
1,187.20
100.52
1,086.68
24,995.29
339
1,187.20
96.34
1,090.86
23,904.43
340
1,187.20
92.13
1,095.07
22,809.36
341
1,187.20
87.91
1,099.29
21,710.07
342
1,187.20
83.67
1,103.53
20,606.54
343
1,187.20
79.42
1,107.78
19,498.76
344
1,187.20
75.15
1,112.05
18,386.72
345
1,187.20
70.87
1,116.33
17,270.38
346
1,187.20
66.56
1,120.64
16,149.74
347
1,187.20
62.24
1,124.96
15,024.79
348
1,187.20
57.91
1,129.29
13,895.50
349
1,187.20
53.56
1,133.64
12,761.85
350
1,187.20
49.19
1,138.01
11,623.84
351
1,187.20
44.80
1,142.40
10,481.44
352
1,187.20
40.40
1,146.80
9,334.64
353
1,187.20
35.98
1,151.22
8,183.41
354
1,187.20
31.54
1,155.66
7,027.75
355
1,187.20
27.09
1,160.11
5,867.64
356
1,187.20
22.61
1,164.59
4,703.05
357
1,187.20
18.13
1,169.07
3,533.98
358
1,187.20
13.62
1,173.58
2,360.40
359
1,187.20
9.10
1,178.10
1,182.30
360
1,186.86
4.56
1,182.30
0.00
Totals
427,391.66
196,481.66
230,910.00

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