Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,230.28  
 

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
1,230.28
944.43
285.85
232,189.15
2
1,230.28
943.27
287.01
231,902.14
3
1,230.28
942.10
288.18
231,613.96
4
1,230.28
940.93
289.35
231,324.61
5
1,230.28
939.76
290.52
231,034.09
6
1,230.28
938.58
291.70
230,742.38
7
1,230.28
937.39
292.89
230,449.50
8
1,230.28
936.20
294.08
230,155.42
9
1,230.28
935.01
295.27
229,860.14
10
1,230.28
933.81
296.47
229,563.67
11
1,230.28
932.60
297.68
229,265.99
12
1,230.28
931.39
298.89
228,967.11
13
1,230.28
930.18
300.10
228,667.00
14
1,230.28
928.96
301.32
228,365.68
15
1,230.28
927.74
302.54
228,063.14
16
1,230.28
926.51
303.77
227,759.37
17
1,230.28
925.27
305.01
227,454.36
18
1,230.28
924.03
306.25
227,148.11
19
1,230.28
922.79
307.49
226,840.62
20
1,230.28
921.54
308.74
226,531.88
21
1,230.28
920.29
309.99
226,221.89
22
1,230.28
919.03
311.25
225,910.63
23
1,230.28
917.76
312.52
225,598.11
24
1,230.28
916.49
313.79
225,284.33
25
1,230.28
915.22
315.06
224,969.26
26
1,230.28
913.94
316.34
224,652.92
27
1,230.28
912.65
317.63
224,335.30
28
1,230.28
911.36
318.92
224,016.38
29
1,230.28
910.07
320.21
223,696.16
30
1,230.28
908.77
321.51
223,374.65
31
1,230.28
907.46
322.82
223,051.83
32
1,230.28
906.15
324.13
222,727.70
33
1,230.28
904.83
325.45
222,402.25
34
1,230.28
903.51
326.77
222,075.48
35
1,230.28
902.18
328.10
221,747.38
36
1,230.28
900.85
329.43
221,417.95
37
1,230.28
899.51
330.77
221,087.18
38
1,230.28
898.17
332.11
220,755.06
39
1,230.28
896.82
333.46
220,421.60
40
1,230.28
895.46
334.82
220,086.78
41
1,230.28
894.10
336.18
219,750.61
42
1,230.28
892.74
337.54
219,413.06
43
1,230.28
891.37
338.91
219,074.15
44
1,230.28
889.99
340.29
218,733.86
45
1,230.28
888.61
341.67
218,392.18
46
1,230.28
887.22
343.06
218,049.12
47
1,230.28
885.82
344.46
217,704.67
48
1,230.28
884.43
345.85
217,358.81
49
1,230.28
883.02
347.26
217,011.55
50
1,230.28
881.61
348.67
216,662.88
51
1,230.28
880.19
350.09
216,312.80
52
1,230.28
878.77
351.51
215,961.29
53
1,230.28
877.34
352.94
215,608.35
54
1,230.28
875.91
354.37
215,253.98
55
1,230.28
874.47
355.81
214,898.17
56
1,230.28
873.02
357.26
214,540.91
57
1,230.28
871.57
358.71
214,182.20
58
1,230.28
870.12
360.16
213,822.04
59
1,230.28
868.65
361.63
213,460.41
60
1,230.28
867.18
363.10
213,097.31
61
1,230.28
865.71
364.57
212,732.74
62
1,230.28
864.23
366.05
212,366.69
63
1,230.28
862.74
367.54
211,999.15
64
1,230.28
861.25
369.03
211,630.11
65
1,230.28
859.75
370.53
211,259.58
66
1,230.28
858.24
372.04
210,887.54
67
1,230.28
856.73
373.55
210,513.99
68
1,230.28
855.21
375.07
210,138.93
69
1,230.28
853.69
376.59
209,762.34
70
1,230.28
852.16
378.12
209,384.22
71
1,230.28
850.62
379.66
209,004.56
72
1,230.28
849.08
381.20
208,623.36
73
1,230.28
847.53
382.75
208,240.61
74
1,230.28
845.98
384.30
207,856.31
75
1,230.28
844.42
385.86
207,470.45
76
1,230.28
842.85
387.43
207,083.02
77
1,230.28
841.27
389.01
206,694.01
78
1,230.28
839.69
390.59
206,303.42
79
1,230.28
838.11
392.17
205,911.25
80
1,230.28
836.51
393.77
205,517.49
81
1,230.28
834.91
395.37
205,122.12
82
1,230.28
833.31
396.97
204,725.15
83
1,230.28
831.70
398.58
204,326.57
84
1,230.28
830.08
400.20
203,926.36
85
1,230.28
828.45
401.83
203,524.53
86
1,230.28
826.82
403.46
203,121.07
87
1,230.28
825.18
405.10
202,715.97
88
1,230.28
823.53
406.75
202,309.23
89
1,230.28
821.88
408.40
201,900.83
90
1,230.28
820.22
410.06
201,490.77
91
1,230.28
818.56
411.72
201,079.04
92
1,230.28
816.88
413.40
200,665.65
93
1,230.28
815.20
415.08
200,250.57
94
1,230.28
813.52
416.76
199,833.81
95
1,230.28
811.82
418.46
199,415.36
96
1,230.28
810.12
420.16
198,995.20
97
1,230.28
808.42
421.86
198,573.34
98
1,230.28
806.70
423.58
198,149.76
99
1,230.28
804.98
425.30
197,724.47
100
1,230.28
803.26
427.02
197,297.44
101
1,230.28
801.52
428.76
196,868.68
102
1,230.28
799.78
430.50
196,438.18
103
1,230.28
798.03
432.25
196,005.93
104
1,230.28
796.27
434.01
195,571.93
105
1,230.28
794.51
435.77
195,136.16
106
1,230.28
792.74
437.54
194,698.62
107
1,230.28
790.96
439.32
194,259.30
108
1,230.28
789.18
441.10
193,818.20
109
1,230.28
787.39
442.89
193,375.31
110
1,230.28
785.59
444.69
192,930.61
111
1,230.28
783.78
446.50
192,484.11
112
1,230.28
781.97
448.31
192,035.80
113
1,230.28
780.15
450.13
191,585.67
114
1,230.28
778.32
451.96
191,133.70
115
1,230.28
776.48
453.80
190,679.90
116
1,230.28
774.64
455.64
190,224.26
117
1,230.28
772.79
457.49
189,766.77
118
1,230.28
770.93
459.35
189,307.41
119
1,230.28
769.06
461.22
188,846.19
120
1,230.28
767.19
463.09
188,383.10
121
1,230.28
765.31
464.97
187,918.13
122
1,230.28
763.42
466.86
187,451.27
123
1,230.28
761.52
468.76
186,982.51
124
1,230.28
759.62
470.66
186,511.84
125
1,230.28
757.70
472.58
186,039.27
126
1,230.28
755.78
474.50
185,564.77
127
1,230.28
753.86
476.42
185,088.35
128
1,230.28
751.92
478.36
184,609.99
129
1,230.28
749.98
480.30
184,129.69
130
1,230.28
748.03
482.25
183,647.44
131
1,230.28
746.07
484.21
183,163.22
132
1,230.28
744.10
486.18
182,677.04
133
1,230.28
742.13
488.15
182,188.89
134
1,230.28
740.14
490.14
181,698.75
135
1,230.28
738.15
492.13
181,206.62
136
1,230.28
736.15
494.13
180,712.49
137
1,230.28
734.14
496.14
180,216.36
138
1,230.28
732.13
498.15
179,718.21
139
1,230.28
730.11
500.17
179,218.03
140
1,230.28
728.07
502.21
178,715.83
141
1,230.28
726.03
504.25
178,211.58
142
1,230.28
723.98
506.30
177,705.28
143
1,230.28
721.93
508.35
177,196.93
144
1,230.28
719.86
510.42
176,686.51
145
1,230.28
717.79
512.49
176,174.02
146
1,230.28
715.71
514.57
175,659.45
147
1,230.28
713.62
516.66
175,142.79
148
1,230.28
711.52
518.76
174,624.02
149
1,230.28
709.41
520.87
174,103.15
150
1,230.28
707.29
522.99
173,580.17
151
1,230.28
705.17
525.11
173,055.06
152
1,230.28
703.04
527.24
172,527.81
153
1,230.28
700.89
529.39
171,998.43
154
1,230.28
698.74
531.54
171,466.89
155
1,230.28
696.58
533.70
170,933.20
156
1,230.28
694.42
535.86
170,397.33
157
1,230.28
692.24
538.04
169,859.29
158
1,230.28
690.05
540.23
169,319.07
159
1,230.28
687.86
542.42
168,776.64
160
1,230.28
685.66
544.62
168,232.02
161
1,230.28
683.44
546.84
167,685.18
162
1,230.28
681.22
549.06
167,136.12
163
1,230.28
678.99
551.29
166,584.83
164
1,230.28
676.75
553.53
166,031.30
165
1,230.28
674.50
555.78
165,475.53
166
1,230.28
672.24
558.04
164,917.49
167
1,230.28
669.98
560.30
164,357.19
168
1,230.28
667.70
562.58
163,794.61
169
1,230.28
665.42
564.86
163,229.74
170
1,230.28
663.12
567.16
162,662.59
171
1,230.28
660.82
569.46
162,093.12
172
1,230.28
658.50
571.78
161,521.35
173
1,230.28
656.18
574.10
160,947.25
174
1,230.28
653.85
576.43
160,370.81
175
1,230.28
651.51
578.77
159,792.04
176
1,230.28
649.16
581.12
159,210.92
177
1,230.28
646.79
583.49
158,627.43
178
1,230.28
644.42
585.86
158,041.57
179
1,230.28
642.04
588.24
157,453.34
180
1,230.28
639.65
590.63
156,862.71
181
1,230.28
637.25
593.03
156,269.69
182
1,230.28
634.85
595.43
155,674.25
183
1,230.28
632.43
597.85
155,076.40
184
1,230.28
630.00
600.28
154,476.12
185
1,230.28
627.56
602.72
153,873.40
186
1,230.28
625.11
605.17
153,268.23
187
1,230.28
622.65
607.63
152,660.60
188
1,230.28
620.18
610.10
152,050.50
189
1,230.28
617.71
612.57
151,437.93
190
1,230.28
615.22
615.06
150,822.86
191
1,230.28
612.72
617.56
150,205.30
192
1,230.28
610.21
620.07
149,585.23
193
1,230.28
607.69
622.59
148,962.64
194
1,230.28
605.16
625.12
148,337.52
195
1,230.28
602.62
627.66
147,709.86
196
1,230.28
600.07
630.21
147,079.65
197
1,230.28
597.51
632.77
146,446.89
198
1,230.28
594.94
635.34
145,811.55
199
1,230.28
592.36
637.92
145,173.63
200
1,230.28
589.77
640.51
144,533.11
201
1,230.28
587.17
643.11
143,890.00
202
1,230.28
584.55
645.73
143,244.27
203
1,230.28
581.93
648.35
142,595.92
204
1,230.28
579.30
650.98
141,944.94
205
1,230.28
576.65
653.63
141,291.31
206
1,230.28
574.00
656.28
140,635.03
207
1,230.28
571.33
658.95
139,976.07
208
1,230.28
568.65
661.63
139,314.45
209
1,230.28
565.96
664.32
138,650.13
210
1,230.28
563.27
667.01
137,983.12
211
1,230.28
560.56
669.72
137,313.40
212
1,230.28
557.84
672.44
136,640.95
213
1,230.28
555.10
675.18
135,965.77
214
1,230.28
552.36
677.92
135,287.86
215
1,230.28
549.61
680.67
134,607.18
216
1,230.28
546.84
683.44
133,923.74
217
1,230.28
544.07
686.21
133,237.53
218
1,230.28
541.28
689.00
132,548.53
219
1,230.28
538.48
691.80
131,856.73
220
1,230.28
535.67
694.61
131,162.11
221
1,230.28
532.85
697.43
130,464.68
222
1,230.28
530.01
700.27
129,764.41
223
1,230.28
527.17
703.11
129,061.30
224
1,230.28
524.31
705.97
128,355.33
225
1,230.28
521.44
708.84
127,646.50
226
1,230.28
518.56
711.72
126,934.78
227
1,230.28
515.67
714.61
126,220.17
228
1,230.28
512.77
717.51
125,502.66
229
1,230.28
509.85
720.43
124,782.24
230
1,230.28
506.93
723.35
124,058.88
231
1,230.28
503.99
726.29
123,332.59
232
1,230.28
501.04
729.24
122,603.35
233
1,230.28
498.08
732.20
121,871.15
234
1,230.28
495.10
735.18
121,135.97
235
1,230.28
492.11
738.17
120,397.80
236
1,230.28
489.12
741.16
119,656.64
237
1,230.28
486.11
744.17
118,912.47
238
1,230.28
483.08
747.20
118,165.27
239
1,230.28
480.05
750.23
117,415.03
240
1,230.28
477.00
753.28
116,661.75
241
1,230.28
473.94
756.34
115,905.41
242
1,230.28
470.87
759.41
115,146.00
243
1,230.28
467.78
762.50
114,383.50
244
1,230.28
464.68
765.60
113,617.90
245
1,230.28
461.57
768.71
112,849.19
246
1,230.28
458.45
771.83
112,077.36
247
1,230.28
455.31
774.97
111,302.40
248
1,230.28
452.17
778.11
110,524.28
249
1,230.28
449.00
781.28
109,743.01
250
1,230.28
445.83
784.45
108,958.56
251
1,230.28
442.64
787.64
108,170.92
252
1,230.28
439.44
790.84
107,380.09
253
1,230.28
436.23
794.05
106,586.04
254
1,230.28
433.01
797.27
105,788.76
255
1,230.28
429.77
800.51
104,988.25
256
1,230.28
426.51
803.77
104,184.49
257
1,230.28
423.25
807.03
103,377.46
258
1,230.28
419.97
810.31
102,567.15
259
1,230.28
416.68
813.60
101,753.55
260
1,230.28
413.37
816.91
100,936.64
261
1,230.28
410.06
820.22
100,116.41
262
1,230.28
406.72
823.56
99,292.86
263
1,230.28
403.38
826.90
98,465.95
264
1,230.28
400.02
830.26
97,635.69
265
1,230.28
396.64
833.64
96,802.06
266
1,230.28
393.26
837.02
95,965.04
267
1,230.28
389.86
840.42
95,124.61
268
1,230.28
386.44
843.84
94,280.78
269
1,230.28
383.02
847.26
93,433.51
270
1,230.28
379.57
850.71
92,582.81
271
1,230.28
376.12
854.16
91,728.64
272
1,230.28
372.65
857.63
90,871.01
273
1,230.28
369.16
861.12
90,009.90
274
1,230.28
365.67
864.61
89,145.28
275
1,230.28
362.15
868.13
88,277.15
276
1,230.28
358.63
871.65
87,405.50
277
1,230.28
355.08
875.20
86,530.30
278
1,230.28
351.53
878.75
85,651.55
279
1,230.28
347.96
882.32
84,769.23
280
1,230.28
344.38
885.90
83,883.33
281
1,230.28
340.78
889.50
82,993.82
282
1,230.28
337.16
893.12
82,100.71
283
1,230.28
333.53
896.75
81,203.96
284
1,230.28
329.89
900.39
80,303.57
285
1,230.28
326.23
904.05
79,399.52
286
1,230.28
322.56
907.72
78,491.81
287
1,230.28
318.87
911.41
77,580.40
288
1,230.28
315.17
915.11
76,665.29
289
1,230.28
311.45
918.83
75,746.46
290
1,230.28
307.72
922.56
74,823.90
291
1,230.28
303.97
926.31
73,897.59
292
1,230.28
300.21
930.07
72,967.52
293
1,230.28
296.43
933.85
72,033.67
294
1,230.28
292.64
937.64
71,096.03
295
1,230.28
288.83
941.45
70,154.58
296
1,230.28
285.00
945.28
69,209.30
297
1,230.28
281.16
949.12
68,260.18
298
1,230.28
277.31
952.97
67,307.21
299
1,230.28
273.44
956.84
66,350.37
300
1,230.28
269.55
960.73
65,389.63
301
1,230.28
265.65
964.63
64,425.00
302
1,230.28
261.73
968.55
63,456.45
303
1,230.28
257.79
972.49
62,483.96
304
1,230.28
253.84
976.44
61,507.52
305
1,230.28
249.87
980.41
60,527.11
306
1,230.28
245.89
984.39
59,542.72
307
1,230.28
241.89
988.39
58,554.34
308
1,230.28
237.88
992.40
57,561.93
309
1,230.28
233.85
996.43
56,565.50
310
1,230.28
229.80
1,000.48
55,565.02
311
1,230.28
225.73
1,004.55
54,560.47
312
1,230.28
221.65
1,008.63
53,551.84
313
1,230.28
217.55
1,012.73
52,539.12
314
1,230.28
213.44
1,016.84
51,522.28
315
1,230.28
209.31
1,020.97
50,501.31
316
1,230.28
205.16
1,025.12
49,476.19
317
1,230.28
201.00
1,029.28
48,446.90
318
1,230.28
196.82
1,033.46
47,413.44
319
1,230.28
192.62
1,037.66
46,375.78
320
1,230.28
188.40
1,041.88
45,333.90
321
1,230.28
184.17
1,046.11
44,287.79
322
1,230.28
179.92
1,050.36
43,237.43
323
1,230.28
175.65
1,054.63
42,182.80
324
1,230.28
171.37
1,058.91
41,123.89
325
1,230.28
167.07
1,063.21
40,060.67
326
1,230.28
162.75
1,067.53
38,993.14
327
1,230.28
158.41
1,071.87
37,921.27
328
1,230.28
154.06
1,076.22
36,845.04
329
1,230.28
149.68
1,080.60
35,764.45
330
1,230.28
145.29
1,084.99
34,679.46
331
1,230.28
140.89
1,089.39
33,590.06
332
1,230.28
136.46
1,093.82
32,496.24
333
1,230.28
132.02
1,098.26
31,397.98
334
1,230.28
127.55
1,102.73
30,295.25
335
1,230.28
123.07
1,107.21
29,188.05
336
1,230.28
118.58
1,111.70
28,076.34
337
1,230.28
114.06
1,116.22
26,960.12
338
1,230.28
109.53
1,120.75
25,839.37
339
1,230.28
104.97
1,125.31
24,714.06
340
1,230.28
100.40
1,129.88
23,584.18
341
1,230.28
95.81
1,134.47
22,449.71
342
1,230.28
91.20
1,139.08
21,310.64
343
1,230.28
86.57
1,143.71
20,166.93
344
1,230.28
81.93
1,148.35
19,018.58
345
1,230.28
77.26
1,153.02
17,865.56
346
1,230.28
72.58
1,157.70
16,707.86
347
1,230.28
67.88
1,162.40
15,545.46
348
1,230.28
63.15
1,167.13
14,378.33
349
1,230.28
58.41
1,171.87
13,206.46
350
1,230.28
53.65
1,176.63
12,029.83
351
1,230.28
48.87
1,181.41
10,848.42
352
1,230.28
44.07
1,186.21
9,662.22
353
1,230.28
39.25
1,191.03
8,471.19
354
1,230.28
34.41
1,195.87
7,275.32
355
1,230.28
29.56
1,200.72
6,074.60
356
1,230.28
24.68
1,205.60
4,869.00
357
1,230.28
19.78
1,210.50
3,658.50
358
1,230.28
14.86
1,215.42
2,443.08
359
1,230.28
9.93
1,220.35
1,222.73
360
1,227.69
4.97
1,222.73
0.00
Totals
442,898.21
210,423.21
232,475.00

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