Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,155.01  
 

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
1,155.01
843.40
311.61
231,021.39
2
1,155.01
842.27
312.74
230,708.65
3
1,155.01
841.13
313.88
230,394.76
4
1,155.01
839.98
315.03
230,079.73
5
1,155.01
838.83
316.18
229,763.56
6
1,155.01
837.68
317.33
229,446.23
7
1,155.01
836.52
318.49
229,127.74
8
1,155.01
835.36
319.65
228,808.09
9
1,155.01
834.20
320.81
228,487.28
10
1,155.01
833.03
321.98
228,165.29
11
1,155.01
831.85
323.16
227,842.13
12
1,155.01
830.67
324.34
227,517.80
13
1,155.01
829.49
325.52
227,192.28
14
1,155.01
828.31
326.70
226,865.58
15
1,155.01
827.11
327.90
226,537.68
16
1,155.01
825.92
329.09
226,208.59
17
1,155.01
824.72
330.29
225,878.30
18
1,155.01
823.51
331.50
225,546.80
19
1,155.01
822.31
332.70
225,214.10
20
1,155.01
821.09
333.92
224,880.18
21
1,155.01
819.88
335.13
224,545.05
22
1,155.01
818.65
336.36
224,208.69
23
1,155.01
817.43
337.58
223,871.11
24
1,155.01
816.20
338.81
223,532.30
25
1,155.01
814.96
340.05
223,192.25
26
1,155.01
813.72
341.29
222,850.96
27
1,155.01
812.48
342.53
222,508.43
28
1,155.01
811.23
343.78
222,164.64
29
1,155.01
809.98
345.03
221,819.61
30
1,155.01
808.72
346.29
221,473.32
31
1,155.01
807.45
347.56
221,125.76
32
1,155.01
806.19
348.82
220,776.94
33
1,155.01
804.92
350.09
220,426.85
34
1,155.01
803.64
351.37
220,075.48
35
1,155.01
802.36
352.65
219,722.82
36
1,155.01
801.07
353.94
219,368.89
37
1,155.01
799.78
355.23
219,013.66
38
1,155.01
798.49
356.52
218,657.14
39
1,155.01
797.19
357.82
218,299.31
40
1,155.01
795.88
359.13
217,940.19
41
1,155.01
794.57
360.44
217,579.75
42
1,155.01
793.26
361.75
217,218.00
43
1,155.01
791.94
363.07
216,854.93
44
1,155.01
790.62
364.39
216,490.54
45
1,155.01
789.29
365.72
216,124.82
46
1,155.01
787.96
367.05
215,757.76
47
1,155.01
786.62
368.39
215,389.37
48
1,155.01
785.27
369.74
215,019.63
49
1,155.01
783.93
371.08
214,648.55
50
1,155.01
782.57
372.44
214,276.11
51
1,155.01
781.21
373.80
213,902.31
52
1,155.01
779.85
375.16
213,527.16
53
1,155.01
778.48
376.53
213,150.63
54
1,155.01
777.11
377.90
212,772.73
55
1,155.01
775.73
379.28
212,393.46
56
1,155.01
774.35
380.66
212,012.80
57
1,155.01
772.96
382.05
211,630.75
58
1,155.01
771.57
383.44
211,247.31
59
1,155.01
770.17
384.84
210,862.47
60
1,155.01
768.77
386.24
210,476.23
61
1,155.01
767.36
387.65
210,088.59
62
1,155.01
765.95
389.06
209,699.52
63
1,155.01
764.53
390.48
209,309.04
64
1,155.01
763.11
391.90
208,917.14
65
1,155.01
761.68
393.33
208,523.81
66
1,155.01
760.24
394.77
208,129.04
67
1,155.01
758.80
396.21
207,732.83
68
1,155.01
757.36
397.65
207,335.18
69
1,155.01
755.91
399.10
206,936.08
70
1,155.01
754.45
400.56
206,535.53
71
1,155.01
752.99
402.02
206,133.51
72
1,155.01
751.53
403.48
205,730.03
73
1,155.01
750.06
404.95
205,325.08
74
1,155.01
748.58
406.43
204,918.65
75
1,155.01
747.10
407.91
204,510.74
76
1,155.01
745.61
409.40
204,101.34
77
1,155.01
744.12
410.89
203,690.45
78
1,155.01
742.62
412.39
203,278.06
79
1,155.01
741.12
413.89
202,864.17
80
1,155.01
739.61
415.40
202,448.77
81
1,155.01
738.09
416.92
202,031.85
82
1,155.01
736.57
418.44
201,613.41
83
1,155.01
735.05
419.96
201,193.45
84
1,155.01
733.52
421.49
200,771.96
85
1,155.01
731.98
423.03
200,348.93
86
1,155.01
730.44
424.57
199,924.36
87
1,155.01
728.89
426.12
199,498.24
88
1,155.01
727.34
427.67
199,070.57
89
1,155.01
725.78
429.23
198,641.34
90
1,155.01
724.21
430.80
198,210.54
91
1,155.01
722.64
432.37
197,778.17
92
1,155.01
721.07
433.94
197,344.23
93
1,155.01
719.48
435.53
196,908.70
94
1,155.01
717.90
437.11
196,471.59
95
1,155.01
716.30
438.71
196,032.88
96
1,155.01
714.70
440.31
195,592.58
97
1,155.01
713.10
441.91
195,150.66
98
1,155.01
711.49
443.52
194,707.14
99
1,155.01
709.87
445.14
194,262.00
100
1,155.01
708.25
446.76
193,815.24
101
1,155.01
706.62
448.39
193,366.85
102
1,155.01
704.98
450.03
192,916.82
103
1,155.01
703.34
451.67
192,465.15
104
1,155.01
701.70
453.31
192,011.84
105
1,155.01
700.04
454.97
191,556.87
106
1,155.01
698.38
456.63
191,100.24
107
1,155.01
696.72
458.29
190,641.95
108
1,155.01
695.05
459.96
190,181.99
109
1,155.01
693.37
461.64
189,720.36
110
1,155.01
691.69
463.32
189,257.03
111
1,155.01
690.00
465.01
188,792.02
112
1,155.01
688.30
466.71
188,325.32
113
1,155.01
686.60
468.41
187,856.91
114
1,155.01
684.89
470.12
187,386.80
115
1,155.01
683.18
471.83
186,914.97
116
1,155.01
681.46
473.55
186,441.42
117
1,155.01
679.73
475.28
185,966.14
118
1,155.01
678.00
477.01
185,489.13
119
1,155.01
676.26
478.75
185,010.39
120
1,155.01
674.52
480.49
184,529.89
121
1,155.01
672.77
482.24
184,047.65
122
1,155.01
671.01
484.00
183,563.65
123
1,155.01
669.24
485.77
183,077.88
124
1,155.01
667.47
487.54
182,590.34
125
1,155.01
665.69
489.32
182,101.02
126
1,155.01
663.91
491.10
181,609.92
127
1,155.01
662.12
492.89
181,117.03
128
1,155.01
660.32
494.69
180,622.34
129
1,155.01
658.52
496.49
180,125.85
130
1,155.01
656.71
498.30
179,627.55
131
1,155.01
654.89
500.12
179,127.43
132
1,155.01
653.07
501.94
178,625.49
133
1,155.01
651.24
503.77
178,121.72
134
1,155.01
649.40
505.61
177,616.11
135
1,155.01
647.56
507.45
177,108.66
136
1,155.01
645.71
509.30
176,599.36
137
1,155.01
643.85
511.16
176,088.20
138
1,155.01
641.99
513.02
175,575.18
139
1,155.01
640.12
514.89
175,060.29
140
1,155.01
638.24
516.77
174,543.52
141
1,155.01
636.36
518.65
174,024.87
142
1,155.01
634.47
520.54
173,504.32
143
1,155.01
632.57
522.44
172,981.88
144
1,155.01
630.66
524.35
172,457.53
145
1,155.01
628.75
526.26
171,931.28
146
1,155.01
626.83
528.18
171,403.10
147
1,155.01
624.91
530.10
170,872.99
148
1,155.01
622.97
532.04
170,340.96
149
1,155.01
621.03
533.98
169,806.98
150
1,155.01
619.09
535.92
169,271.06
151
1,155.01
617.13
537.88
168,733.19
152
1,155.01
615.17
539.84
168,193.35
153
1,155.01
613.20
541.81
167,651.54
154
1,155.01
611.23
543.78
167,107.76
155
1,155.01
609.25
545.76
166,562.00
156
1,155.01
607.26
547.75
166,014.25
157
1,155.01
605.26
549.75
165,464.50
158
1,155.01
603.26
551.75
164,912.74
159
1,155.01
601.24
553.77
164,358.98
160
1,155.01
599.23
555.78
163,803.19
161
1,155.01
597.20
557.81
163,245.38
162
1,155.01
595.17
559.84
162,685.54
163
1,155.01
593.12
561.89
162,123.65
164
1,155.01
591.08
563.93
161,559.72
165
1,155.01
589.02
565.99
160,993.73
166
1,155.01
586.96
568.05
160,425.68
167
1,155.01
584.89
570.12
159,855.55
168
1,155.01
582.81
572.20
159,283.35
169
1,155.01
580.72
574.29
158,709.06
170
1,155.01
578.63
576.38
158,132.67
171
1,155.01
576.53
578.48
157,554.19
172
1,155.01
574.42
580.59
156,973.60
173
1,155.01
572.30
582.71
156,390.89
174
1,155.01
570.18
584.83
155,806.05
175
1,155.01
568.04
586.97
155,219.08
176
1,155.01
565.90
589.11
154,629.98
177
1,155.01
563.76
591.25
154,038.72
178
1,155.01
561.60
593.41
153,445.31
179
1,155.01
559.44
595.57
152,849.74
180
1,155.01
557.26
597.75
152,251.99
181
1,155.01
555.09
599.92
151,652.07
182
1,155.01
552.90
602.11
151,049.96
183
1,155.01
550.70
604.31
150,445.65
184
1,155.01
548.50
606.51
149,839.14
185
1,155.01
546.29
608.72
149,230.42
186
1,155.01
544.07
610.94
148,619.48
187
1,155.01
541.84
613.17
148,006.31
188
1,155.01
539.61
615.40
147,390.90
189
1,155.01
537.36
617.65
146,773.26
190
1,155.01
535.11
619.90
146,153.36
191
1,155.01
532.85
622.16
145,531.20
192
1,155.01
530.58
624.43
144,906.77
193
1,155.01
528.31
626.70
144,280.07
194
1,155.01
526.02
628.99
143,651.08
195
1,155.01
523.73
631.28
143,019.80
196
1,155.01
521.43
633.58
142,386.21
197
1,155.01
519.12
635.89
141,750.32
198
1,155.01
516.80
638.21
141,112.11
199
1,155.01
514.47
640.54
140,471.57
200
1,155.01
512.14
642.87
139,828.69
201
1,155.01
509.79
645.22
139,183.48
202
1,155.01
507.44
647.57
138,535.91
203
1,155.01
505.08
649.93
137,885.97
204
1,155.01
502.71
652.30
137,233.67
205
1,155.01
500.33
654.68
136,578.99
206
1,155.01
497.94
657.07
135,921.93
207
1,155.01
495.55
659.46
135,262.47
208
1,155.01
493.14
661.87
134,600.60
209
1,155.01
490.73
664.28
133,936.32
210
1,155.01
488.31
666.70
133,269.62
211
1,155.01
485.88
669.13
132,600.49
212
1,155.01
483.44
671.57
131,928.92
213
1,155.01
480.99
674.02
131,254.90
214
1,155.01
478.53
676.48
130,578.43
215
1,155.01
476.07
678.94
129,899.48
216
1,155.01
473.59
681.42
129,218.06
217
1,155.01
471.11
683.90
128,534.16
218
1,155.01
468.61
686.40
127,847.77
219
1,155.01
466.11
688.90
127,158.87
220
1,155.01
463.60
691.41
126,467.46
221
1,155.01
461.08
693.93
125,773.53
222
1,155.01
458.55
696.46
125,077.07
223
1,155.01
456.01
699.00
124,378.07
224
1,155.01
453.46
701.55
123,676.52
225
1,155.01
450.90
704.11
122,972.41
226
1,155.01
448.34
706.67
122,265.74
227
1,155.01
445.76
709.25
121,556.49
228
1,155.01
443.17
711.84
120,844.65
229
1,155.01
440.58
714.43
120,130.22
230
1,155.01
437.97
717.04
119,413.19
231
1,155.01
435.36
719.65
118,693.54
232
1,155.01
432.74
722.27
117,971.27
233
1,155.01
430.10
724.91
117,246.36
234
1,155.01
427.46
727.55
116,518.81
235
1,155.01
424.81
730.20
115,788.61
236
1,155.01
422.15
732.86
115,055.74
237
1,155.01
419.47
735.54
114,320.21
238
1,155.01
416.79
738.22
113,581.99
239
1,155.01
414.10
740.91
112,841.08
240
1,155.01
411.40
743.61
112,097.47
241
1,155.01
408.69
746.32
111,351.15
242
1,155.01
405.97
749.04
110,602.11
243
1,155.01
403.24
751.77
109,850.34
244
1,155.01
400.50
754.51
109,095.82
245
1,155.01
397.75
757.26
108,338.56
246
1,155.01
394.98
760.03
107,578.53
247
1,155.01
392.21
762.80
106,815.73
248
1,155.01
389.43
765.58
106,050.16
249
1,155.01
386.64
768.37
105,281.79
250
1,155.01
383.84
771.17
104,510.62
251
1,155.01
381.03
773.98
103,736.64
252
1,155.01
378.21
776.80
102,959.83
253
1,155.01
375.37
779.64
102,180.20
254
1,155.01
372.53
782.48
101,397.72
255
1,155.01
369.68
785.33
100,612.39
256
1,155.01
366.82
788.19
99,824.19
257
1,155.01
363.94
791.07
99,033.13
258
1,155.01
361.06
793.95
98,239.17
259
1,155.01
358.16
796.85
97,442.33
260
1,155.01
355.26
799.75
96,642.58
261
1,155.01
352.34
802.67
95,839.91
262
1,155.01
349.42
805.59
95,034.32
263
1,155.01
346.48
808.53
94,225.78
264
1,155.01
343.53
811.48
93,414.31
265
1,155.01
340.57
814.44
92,599.87
266
1,155.01
337.60
817.41
91,782.46
267
1,155.01
334.62
820.39
90,962.08
268
1,155.01
331.63
823.38
90,138.70
269
1,155.01
328.63
826.38
89,312.32
270
1,155.01
325.62
829.39
88,482.93
271
1,155.01
322.59
832.42
87,650.51
272
1,155.01
319.56
835.45
86,815.06
273
1,155.01
316.51
838.50
85,976.56
274
1,155.01
313.46
841.55
85,135.01
275
1,155.01
310.39
844.62
84,290.39
276
1,155.01
307.31
847.70
83,442.69
277
1,155.01
304.22
850.79
82,591.90
278
1,155.01
301.12
853.89
81,738.00
279
1,155.01
298.00
857.01
80,880.99
280
1,155.01
294.88
860.13
80,020.86
281
1,155.01
291.74
863.27
79,157.60
282
1,155.01
288.60
866.41
78,291.18
283
1,155.01
285.44
869.57
77,421.61
284
1,155.01
282.27
872.74
76,548.86
285
1,155.01
279.08
875.93
75,672.94
286
1,155.01
275.89
879.12
74,793.82
287
1,155.01
272.69
882.32
73,911.50
288
1,155.01
269.47
885.54
73,025.95
289
1,155.01
266.24
888.77
72,137.18
290
1,155.01
263.00
892.01
71,245.17
291
1,155.01
259.75
895.26
70,349.91
292
1,155.01
256.48
898.53
69,451.39
293
1,155.01
253.21
901.80
68,549.59
294
1,155.01
249.92
905.09
67,644.50
295
1,155.01
246.62
908.39
66,736.11
296
1,155.01
243.31
911.70
65,824.40
297
1,155.01
239.98
915.03
64,909.38
298
1,155.01
236.65
918.36
63,991.02
299
1,155.01
233.30
921.71
63,069.31
300
1,155.01
229.94
925.07
62,144.24
301
1,155.01
226.57
928.44
61,215.80
302
1,155.01
223.18
931.83
60,283.97
303
1,155.01
219.79
935.22
59,348.74
304
1,155.01
216.38
938.63
58,410.11
305
1,155.01
212.95
942.06
57,468.05
306
1,155.01
209.52
945.49
56,522.56
307
1,155.01
206.07
948.94
55,573.62
308
1,155.01
202.61
952.40
54,621.23
309
1,155.01
199.14
955.87
53,665.36
310
1,155.01
195.65
959.36
52,706.00
311
1,155.01
192.16
962.85
51,743.15
312
1,155.01
188.65
966.36
50,776.79
313
1,155.01
185.12
969.89
49,806.90
314
1,155.01
181.59
973.42
48,833.48
315
1,155.01
178.04
976.97
47,856.51
316
1,155.01
174.48
980.53
46,875.97
317
1,155.01
170.90
984.11
45,891.86
318
1,155.01
167.31
987.70
44,904.17
319
1,155.01
163.71
991.30
43,912.87
320
1,155.01
160.10
994.91
42,917.96
321
1,155.01
156.47
998.54
41,919.42
322
1,155.01
152.83
1,002.18
40,917.24
323
1,155.01
149.18
1,005.83
39,911.41
324
1,155.01
145.51
1,009.50
38,901.91
325
1,155.01
141.83
1,013.18
37,888.73
326
1,155.01
138.14
1,016.87
36,871.86
327
1,155.01
134.43
1,020.58
35,851.28
328
1,155.01
130.71
1,024.30
34,826.97
329
1,155.01
126.97
1,028.04
33,798.94
330
1,155.01
123.23
1,031.78
32,767.15
331
1,155.01
119.46
1,035.55
31,731.61
332
1,155.01
115.69
1,039.32
30,692.28
333
1,155.01
111.90
1,043.11
29,649.17
334
1,155.01
108.10
1,046.91
28,602.26
335
1,155.01
104.28
1,050.73
27,551.53
336
1,155.01
100.45
1,054.56
26,496.97
337
1,155.01
96.60
1,058.41
25,438.56
338
1,155.01
92.74
1,062.27
24,376.29
339
1,155.01
88.87
1,066.14
23,310.16
340
1,155.01
84.98
1,070.03
22,240.13
341
1,155.01
81.08
1,073.93
21,166.21
342
1,155.01
77.17
1,077.84
20,088.36
343
1,155.01
73.24
1,081.77
19,006.59
344
1,155.01
69.29
1,085.72
17,920.88
345
1,155.01
65.34
1,089.67
16,831.20
346
1,155.01
61.36
1,093.65
15,737.56
347
1,155.01
57.38
1,097.63
14,639.92
348
1,155.01
53.37
1,101.64
13,538.29
349
1,155.01
49.36
1,105.65
12,432.64
350
1,155.01
45.33
1,109.68
11,322.95
351
1,155.01
41.28
1,113.73
10,209.23
352
1,155.01
37.22
1,117.79
9,091.44
353
1,155.01
33.15
1,121.86
7,969.57
354
1,155.01
29.06
1,125.95
6,843.62
355
1,155.01
24.95
1,130.06
5,713.56
356
1,155.01
20.83
1,134.18
4,579.38
357
1,155.01
16.70
1,138.31
3,441.07
358
1,155.01
12.55
1,142.46
2,298.60
359
1,155.01
8.38
1,146.63
1,151.97
360
1,156.17
4.20
1,151.97
0.00
Totals
415,804.76
184,471.76
231,333.00

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