Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,231.48  
 

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
1,231.48
945.36
286.12
232,416.88
2
1,231.48
944.19
287.29
232,129.59
3
1,231.48
943.03
288.45
231,841.14
4
1,231.48
941.85
289.63
231,551.51
5
1,231.48
940.68
290.80
231,260.71
6
1,231.48
939.50
291.98
230,968.73
7
1,231.48
938.31
293.17
230,675.56
8
1,231.48
937.12
294.36
230,381.20
9
1,231.48
935.92
295.56
230,085.64
10
1,231.48
934.72
296.76
229,788.88
11
1,231.48
933.52
297.96
229,490.92
12
1,231.48
932.31
299.17
229,191.75
13
1,231.48
931.09
300.39
228,891.36
14
1,231.48
929.87
301.61
228,589.75
15
1,231.48
928.65
302.83
228,286.91
16
1,231.48
927.42
304.06
227,982.85
17
1,231.48
926.18
305.30
227,677.55
18
1,231.48
924.94
306.54
227,371.01
19
1,231.48
923.69
307.79
227,063.22
20
1,231.48
922.44
309.04
226,754.19
21
1,231.48
921.19
310.29
226,443.90
22
1,231.48
919.93
311.55
226,132.35
23
1,231.48
918.66
312.82
225,819.53
24
1,231.48
917.39
314.09
225,505.44
25
1,231.48
916.12
315.36
225,190.08
26
1,231.48
914.83
316.65
224,873.43
27
1,231.48
913.55
317.93
224,555.50
28
1,231.48
912.26
319.22
224,236.28
29
1,231.48
910.96
320.52
223,915.76
30
1,231.48
909.66
321.82
223,593.93
31
1,231.48
908.35
323.13
223,270.80
32
1,231.48
907.04
324.44
222,946.36
33
1,231.48
905.72
325.76
222,620.60
34
1,231.48
904.40
327.08
222,293.52
35
1,231.48
903.07
328.41
221,965.11
36
1,231.48
901.73
329.75
221,635.36
37
1,231.48
900.39
331.09
221,304.27
38
1,231.48
899.05
332.43
220,971.84
39
1,231.48
897.70
333.78
220,638.06
40
1,231.48
896.34
335.14
220,302.92
41
1,231.48
894.98
336.50
219,966.42
42
1,231.48
893.61
337.87
219,628.56
43
1,231.48
892.24
339.24
219,289.32
44
1,231.48
890.86
340.62
218,948.70
45
1,231.48
889.48
342.00
218,606.70
46
1,231.48
888.09
343.39
218,263.31
47
1,231.48
886.69
344.79
217,918.52
48
1,231.48
885.29
346.19
217,572.34
49
1,231.48
883.89
347.59
217,224.74
50
1,231.48
882.48
349.00
216,875.74
51
1,231.48
881.06
350.42
216,525.32
52
1,231.48
879.63
351.85
216,173.47
53
1,231.48
878.20
353.28
215,820.20
54
1,231.48
876.77
354.71
215,465.49
55
1,231.48
875.33
356.15
215,109.33
56
1,231.48
873.88
357.60
214,751.74
57
1,231.48
872.43
359.05
214,392.69
58
1,231.48
870.97
360.51
214,032.18
59
1,231.48
869.51
361.97
213,670.20
60
1,231.48
868.04
363.44
213,306.76
61
1,231.48
866.56
364.92
212,941.83
62
1,231.48
865.08
366.40
212,575.43
63
1,231.48
863.59
367.89
212,207.54
64
1,231.48
862.09
369.39
211,838.15
65
1,231.48
860.59
370.89
211,467.26
66
1,231.48
859.09
372.39
211,094.87
67
1,231.48
857.57
373.91
210,720.96
68
1,231.48
856.05
375.43
210,345.54
69
1,231.48
854.53
376.95
209,968.59
70
1,231.48
853.00
378.48
209,590.10
71
1,231.48
851.46
380.02
209,210.08
72
1,231.48
849.92
381.56
208,828.52
73
1,231.48
848.37
383.11
208,445.40
74
1,231.48
846.81
384.67
208,060.73
75
1,231.48
845.25
386.23
207,674.50
76
1,231.48
843.68
387.80
207,286.70
77
1,231.48
842.10
389.38
206,897.32
78
1,231.48
840.52
390.96
206,506.36
79
1,231.48
838.93
392.55
206,113.81
80
1,231.48
837.34
394.14
205,719.67
81
1,231.48
835.74
395.74
205,323.93
82
1,231.48
834.13
397.35
204,926.58
83
1,231.48
832.51
398.97
204,527.61
84
1,231.48
830.89
400.59
204,127.02
85
1,231.48
829.27
402.21
203,724.81
86
1,231.48
827.63
403.85
203,320.96
87
1,231.48
825.99
405.49
202,915.47
88
1,231.48
824.34
407.14
202,508.34
89
1,231.48
822.69
408.79
202,099.55
90
1,231.48
821.03
410.45
201,689.10
91
1,231.48
819.36
412.12
201,276.98
92
1,231.48
817.69
413.79
200,863.19
93
1,231.48
816.01
415.47
200,447.71
94
1,231.48
814.32
417.16
200,030.55
95
1,231.48
812.62
418.86
199,611.70
96
1,231.48
810.92
420.56
199,191.14
97
1,231.48
809.21
422.27
198,768.87
98
1,231.48
807.50
423.98
198,344.89
99
1,231.48
805.78
425.70
197,919.19
100
1,231.48
804.05
427.43
197,491.75
101
1,231.48
802.31
429.17
197,062.58
102
1,231.48
800.57
430.91
196,631.67
103
1,231.48
798.82
432.66
196,199.01
104
1,231.48
797.06
434.42
195,764.58
105
1,231.48
795.29
436.19
195,328.40
106
1,231.48
793.52
437.96
194,890.44
107
1,231.48
791.74
439.74
194,450.70
108
1,231.48
789.96
441.52
194,009.18
109
1,231.48
788.16
443.32
193,565.86
110
1,231.48
786.36
445.12
193,120.74
111
1,231.48
784.55
446.93
192,673.82
112
1,231.48
782.74
448.74
192,225.07
113
1,231.48
780.91
450.57
191,774.51
114
1,231.48
779.08
452.40
191,322.11
115
1,231.48
777.25
454.23
190,867.88
116
1,231.48
775.40
456.08
190,411.80
117
1,231.48
773.55
457.93
189,953.87
118
1,231.48
771.69
459.79
189,494.07
119
1,231.48
769.82
461.66
189,032.41
120
1,231.48
767.94
463.54
188,568.88
121
1,231.48
766.06
465.42
188,103.46
122
1,231.48
764.17
467.31
187,636.15
123
1,231.48
762.27
469.21
187,166.94
124
1,231.48
760.37
471.11
186,695.83
125
1,231.48
758.45
473.03
186,222.80
126
1,231.48
756.53
474.95
185,747.85
127
1,231.48
754.60
476.88
185,270.97
128
1,231.48
752.66
478.82
184,792.15
129
1,231.48
750.72
480.76
184,311.39
130
1,231.48
748.77
482.71
183,828.67
131
1,231.48
746.80
484.68
183,344.00
132
1,231.48
744.83
486.65
182,857.35
133
1,231.48
742.86
488.62
182,368.73
134
1,231.48
740.87
490.61
181,878.12
135
1,231.48
738.88
492.60
181,385.52
136
1,231.48
736.88
494.60
180,890.92
137
1,231.48
734.87
496.61
180,394.31
138
1,231.48
732.85
498.63
179,895.68
139
1,231.48
730.83
500.65
179,395.03
140
1,231.48
728.79
502.69
178,892.34
141
1,231.48
726.75
504.73
178,387.61
142
1,231.48
724.70
506.78
177,880.83
143
1,231.48
722.64
508.84
177,371.99
144
1,231.48
720.57
510.91
176,861.09
145
1,231.48
718.50
512.98
176,348.11
146
1,231.48
716.41
515.07
175,833.04
147
1,231.48
714.32
517.16
175,315.88
148
1,231.48
712.22
519.26
174,796.62
149
1,231.48
710.11
521.37
174,275.25
150
1,231.48
707.99
523.49
173,751.77
151
1,231.48
705.87
525.61
173,226.15
152
1,231.48
703.73
527.75
172,698.40
153
1,231.48
701.59
529.89
172,168.51
154
1,231.48
699.43
532.05
171,636.47
155
1,231.48
697.27
534.21
171,102.26
156
1,231.48
695.10
536.38
170,565.88
157
1,231.48
692.92
538.56
170,027.33
158
1,231.48
690.74
540.74
169,486.58
159
1,231.48
688.54
542.94
168,943.64
160
1,231.48
686.33
545.15
168,398.50
161
1,231.48
684.12
547.36
167,851.13
162
1,231.48
681.90
549.58
167,301.55
163
1,231.48
679.66
551.82
166,749.73
164
1,231.48
677.42
554.06
166,195.67
165
1,231.48
675.17
556.31
165,639.36
166
1,231.48
672.91
558.57
165,080.79
167
1,231.48
670.64
560.84
164,519.95
168
1,231.48
668.36
563.12
163,956.84
169
1,231.48
666.07
565.41
163,391.43
170
1,231.48
663.78
567.70
162,823.73
171
1,231.48
661.47
570.01
162,253.72
172
1,231.48
659.16
572.32
161,681.40
173
1,231.48
656.83
574.65
161,106.75
174
1,231.48
654.50
576.98
160,529.76
175
1,231.48
652.15
579.33
159,950.43
176
1,231.48
649.80
581.68
159,368.75
177
1,231.48
647.44
584.04
158,784.71
178
1,231.48
645.06
586.42
158,198.29
179
1,231.48
642.68
588.80
157,609.49
180
1,231.48
640.29
591.19
157,018.30
181
1,231.48
637.89
593.59
156,424.71
182
1,231.48
635.48
596.00
155,828.70
183
1,231.48
633.05
598.43
155,230.28
184
1,231.48
630.62
600.86
154,629.42
185
1,231.48
628.18
603.30
154,026.12
186
1,231.48
625.73
605.75
153,420.37
187
1,231.48
623.27
608.21
152,812.16
188
1,231.48
620.80
610.68
152,201.48
189
1,231.48
618.32
613.16
151,588.32
190
1,231.48
615.83
615.65
150,972.67
191
1,231.48
613.33
618.15
150,354.51
192
1,231.48
610.82
620.66
149,733.85
193
1,231.48
608.29
623.19
149,110.66
194
1,231.48
605.76
625.72
148,484.95
195
1,231.48
603.22
628.26
147,856.69
196
1,231.48
600.67
630.81
147,225.87
197
1,231.48
598.11
633.37
146,592.50
198
1,231.48
595.53
635.95
145,956.55
199
1,231.48
592.95
638.53
145,318.02
200
1,231.48
590.35
641.13
144,676.89
201
1,231.48
587.75
643.73
144,033.16
202
1,231.48
585.13
646.35
143,386.82
203
1,231.48
582.51
648.97
142,737.85
204
1,231.48
579.87
651.61
142,086.24
205
1,231.48
577.23
654.25
141,431.99
206
1,231.48
574.57
656.91
140,775.07
207
1,231.48
571.90
659.58
140,115.49
208
1,231.48
569.22
662.26
139,453.23
209
1,231.48
566.53
664.95
138,788.28
210
1,231.48
563.83
667.65
138,120.63
211
1,231.48
561.12
670.36
137,450.26
212
1,231.48
558.39
673.09
136,777.17
213
1,231.48
555.66
675.82
136,101.35
214
1,231.48
552.91
678.57
135,422.78
215
1,231.48
550.16
681.32
134,741.46
216
1,231.48
547.39
684.09
134,057.36
217
1,231.48
544.61
686.87
133,370.49
218
1,231.48
541.82
689.66
132,680.83
219
1,231.48
539.02
692.46
131,988.37
220
1,231.48
536.20
695.28
131,293.09
221
1,231.48
533.38
698.10
130,594.99
222
1,231.48
530.54
700.94
129,894.05
223
1,231.48
527.69
703.79
129,190.26
224
1,231.48
524.84
706.64
128,483.62
225
1,231.48
521.96
709.52
127,774.10
226
1,231.48
519.08
712.40
127,061.71
227
1,231.48
516.19
715.29
126,346.41
228
1,231.48
513.28
718.20
125,628.22
229
1,231.48
510.36
721.12
124,907.10
230
1,231.48
507.44
724.04
124,183.06
231
1,231.48
504.49
726.99
123,456.07
232
1,231.48
501.54
729.94
122,726.13
233
1,231.48
498.57
732.91
121,993.23
234
1,231.48
495.60
735.88
121,257.34
235
1,231.48
492.61
738.87
120,518.47
236
1,231.48
489.61
741.87
119,776.60
237
1,231.48
486.59
744.89
119,031.71
238
1,231.48
483.57
747.91
118,283.80
239
1,231.48
480.53
750.95
117,532.84
240
1,231.48
477.48
754.00
116,778.84
241
1,231.48
474.41
757.07
116,021.78
242
1,231.48
471.34
760.14
115,261.63
243
1,231.48
468.25
763.23
114,498.40
244
1,231.48
465.15
766.33
113,732.07
245
1,231.48
462.04
769.44
112,962.63
246
1,231.48
458.91
772.57
112,190.06
247
1,231.48
455.77
775.71
111,414.35
248
1,231.48
452.62
778.86
110,635.49
249
1,231.48
449.46
782.02
109,853.47
250
1,231.48
446.28
785.20
109,068.27
251
1,231.48
443.09
788.39
108,279.88
252
1,231.48
439.89
791.59
107,488.29
253
1,231.48
436.67
794.81
106,693.48
254
1,231.48
433.44
798.04
105,895.44
255
1,231.48
430.20
801.28
105,094.16
256
1,231.48
426.95
804.53
104,289.63
257
1,231.48
423.68
807.80
103,481.82
258
1,231.48
420.39
811.09
102,670.74
259
1,231.48
417.10
814.38
101,856.36
260
1,231.48
413.79
817.69
101,038.67
261
1,231.48
410.47
821.01
100,217.66
262
1,231.48
407.13
824.35
99,393.31
263
1,231.48
403.79
827.69
98,565.62
264
1,231.48
400.42
831.06
97,734.56
265
1,231.48
397.05
834.43
96,900.13
266
1,231.48
393.66
837.82
96,062.30
267
1,231.48
390.25
841.23
95,221.08
268
1,231.48
386.84
844.64
94,376.43
269
1,231.48
383.40
848.08
93,528.36
270
1,231.48
379.96
851.52
92,676.84
271
1,231.48
376.50
854.98
91,821.86
272
1,231.48
373.03
858.45
90,963.40
273
1,231.48
369.54
861.94
90,101.46
274
1,231.48
366.04
865.44
89,236.02
275
1,231.48
362.52
868.96
88,367.06
276
1,231.48
358.99
872.49
87,494.57
277
1,231.48
355.45
876.03
86,618.54
278
1,231.48
351.89
879.59
85,738.95
279
1,231.48
348.31
883.17
84,855.78
280
1,231.48
344.73
886.75
83,969.03
281
1,231.48
341.12
890.36
83,078.67
282
1,231.48
337.51
893.97
82,184.70
283
1,231.48
333.88
897.60
81,287.09
284
1,231.48
330.23
901.25
80,385.84
285
1,231.48
326.57
904.91
79,480.93
286
1,231.48
322.89
908.59
78,572.34
287
1,231.48
319.20
912.28
77,660.06
288
1,231.48
315.49
915.99
76,744.07
289
1,231.48
311.77
919.71
75,824.37
290
1,231.48
308.04
923.44
74,900.92
291
1,231.48
304.29
927.19
73,973.73
292
1,231.48
300.52
930.96
73,042.77
293
1,231.48
296.74
934.74
72,108.02
294
1,231.48
292.94
938.54
71,169.48
295
1,231.48
289.13
942.35
70,227.13
296
1,231.48
285.30
946.18
69,280.95
297
1,231.48
281.45
950.03
68,330.92
298
1,231.48
277.59
953.89
67,377.03
299
1,231.48
273.72
957.76
66,419.27
300
1,231.48
269.83
961.65
65,457.62
301
1,231.48
265.92
965.56
64,492.06
302
1,231.48
262.00
969.48
63,522.58
303
1,231.48
258.06
973.42
62,549.16
304
1,231.48
254.11
977.37
61,571.79
305
1,231.48
250.14
981.34
60,590.44
306
1,231.48
246.15
985.33
59,605.11
307
1,231.48
242.15
989.33
58,615.78
308
1,231.48
238.13
993.35
57,622.42
309
1,231.48
234.09
997.39
56,625.04
310
1,231.48
230.04
1,001.44
55,623.60
311
1,231.48
225.97
1,005.51
54,618.09
312
1,231.48
221.89
1,009.59
53,608.49
313
1,231.48
217.78
1,013.70
52,594.80
314
1,231.48
213.67
1,017.81
51,576.98
315
1,231.48
209.53
1,021.95
50,555.03
316
1,231.48
205.38
1,026.10
49,528.93
317
1,231.48
201.21
1,030.27
48,498.67
318
1,231.48
197.03
1,034.45
47,464.21
319
1,231.48
192.82
1,038.66
46,425.55
320
1,231.48
188.60
1,042.88
45,382.68
321
1,231.48
184.37
1,047.11
44,335.57
322
1,231.48
180.11
1,051.37
43,284.20
323
1,231.48
175.84
1,055.64
42,228.56
324
1,231.48
171.55
1,059.93
41,168.63
325
1,231.48
167.25
1,064.23
40,104.40
326
1,231.48
162.92
1,068.56
39,035.85
327
1,231.48
158.58
1,072.90
37,962.95
328
1,231.48
154.22
1,077.26
36,885.69
329
1,231.48
149.85
1,081.63
35,804.06
330
1,231.48
145.45
1,086.03
34,718.04
331
1,231.48
141.04
1,090.44
33,627.60
332
1,231.48
136.61
1,094.87
32,532.73
333
1,231.48
132.16
1,099.32
31,433.41
334
1,231.48
127.70
1,103.78
30,329.63
335
1,231.48
123.21
1,108.27
29,221.37
336
1,231.48
118.71
1,112.77
28,108.60
337
1,231.48
114.19
1,117.29
26,991.31
338
1,231.48
109.65
1,121.83
25,869.48
339
1,231.48
105.09
1,126.39
24,743.10
340
1,231.48
100.52
1,130.96
23,612.14
341
1,231.48
95.92
1,135.56
22,476.58
342
1,231.48
91.31
1,140.17
21,336.41
343
1,231.48
86.68
1,144.80
20,191.61
344
1,231.48
82.03
1,149.45
19,042.16
345
1,231.48
77.36
1,154.12
17,888.04
346
1,231.48
72.67
1,158.81
16,729.23
347
1,231.48
67.96
1,163.52
15,565.71
348
1,231.48
63.24
1,168.24
14,397.47
349
1,231.48
58.49
1,172.99
13,224.48
350
1,231.48
53.72
1,177.76
12,046.72
351
1,231.48
48.94
1,182.54
10,864.18
352
1,231.48
44.14
1,187.34
9,676.84
353
1,231.48
39.31
1,192.17
8,484.67
354
1,231.48
34.47
1,197.01
7,287.66
355
1,231.48
29.61
1,201.87
6,085.78
356
1,231.48
24.72
1,206.76
4,879.03
357
1,231.48
19.82
1,211.66
3,667.37
358
1,231.48
14.90
1,216.58
2,450.79
359
1,231.48
9.96
1,221.52
1,229.26
360
1,234.26
4.99
1,229.26
0.00
Totals
443,335.58
210,632.58
232,703.00

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