Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,201.00  
 

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
1,201.00
900.31
300.69
233,294.31
2
1,201.00
899.16
301.84
232,992.47
3
1,201.00
897.99
303.01
232,689.46
4
1,201.00
896.82
304.18
232,385.29
5
1,201.00
895.65
305.35
232,079.94
6
1,201.00
894.47
306.53
231,773.41
7
1,201.00
893.29
307.71
231,465.70
8
1,201.00
892.11
308.89
231,156.81
9
1,201.00
890.92
310.08
230,846.73
10
1,201.00
889.72
311.28
230,535.45
11
1,201.00
888.52
312.48
230,222.97
12
1,201.00
887.32
313.68
229,909.29
13
1,201.00
886.11
314.89
229,594.40
14
1,201.00
884.90
316.10
229,278.29
15
1,201.00
883.68
317.32
228,960.97
16
1,201.00
882.45
318.55
228,642.42
17
1,201.00
881.23
319.77
228,322.65
18
1,201.00
879.99
321.01
228,001.64
19
1,201.00
878.76
322.24
227,679.40
20
1,201.00
877.51
323.49
227,355.92
21
1,201.00
876.27
324.73
227,031.18
22
1,201.00
875.02
325.98
226,705.20
23
1,201.00
873.76
327.24
226,377.96
24
1,201.00
872.50
328.50
226,049.46
25
1,201.00
871.23
329.77
225,719.69
26
1,201.00
869.96
331.04
225,388.65
27
1,201.00
868.69
332.31
225,056.34
28
1,201.00
867.40
333.60
224,722.74
29
1,201.00
866.12
334.88
224,387.86
30
1,201.00
864.83
336.17
224,051.69
31
1,201.00
863.53
337.47
223,714.22
32
1,201.00
862.23
338.77
223,375.45
33
1,201.00
860.93
340.07
223,035.38
34
1,201.00
859.62
341.38
222,693.99
35
1,201.00
858.30
342.70
222,351.29
36
1,201.00
856.98
344.02
222,007.27
37
1,201.00
855.65
345.35
221,661.93
38
1,201.00
854.32
346.68
221,315.25
39
1,201.00
852.99
348.01
220,967.23
40
1,201.00
851.64
349.36
220,617.88
41
1,201.00
850.30
350.70
220,267.18
42
1,201.00
848.95
352.05
219,915.12
43
1,201.00
847.59
353.41
219,561.71
44
1,201.00
846.23
354.77
219,206.94
45
1,201.00
844.86
356.14
218,850.80
46
1,201.00
843.49
357.51
218,493.29
47
1,201.00
842.11
358.89
218,134.40
48
1,201.00
840.73
360.27
217,774.12
49
1,201.00
839.34
361.66
217,412.46
50
1,201.00
837.94
363.06
217,049.40
51
1,201.00
836.54
364.46
216,684.95
52
1,201.00
835.14
365.86
216,319.09
53
1,201.00
833.73
367.27
215,951.82
54
1,201.00
832.31
368.69
215,583.13
55
1,201.00
830.89
370.11
215,213.03
56
1,201.00
829.47
371.53
214,841.49
57
1,201.00
828.03
372.97
214,468.53
58
1,201.00
826.60
374.40
214,094.13
59
1,201.00
825.15
375.85
213,718.28
60
1,201.00
823.71
377.29
213,340.99
61
1,201.00
822.25
378.75
212,962.24
62
1,201.00
820.79
380.21
212,582.03
63
1,201.00
819.33
381.67
212,200.36
64
1,201.00
817.86
383.14
211,817.21
65
1,201.00
816.38
384.62
211,432.59
66
1,201.00
814.90
386.10
211,046.49
67
1,201.00
813.41
387.59
210,658.90
68
1,201.00
811.91
389.09
210,269.81
69
1,201.00
810.41
390.59
209,879.22
70
1,201.00
808.91
392.09
209,487.13
71
1,201.00
807.40
393.60
209,093.53
72
1,201.00
805.88
395.12
208,698.41
73
1,201.00
804.36
396.64
208,301.77
74
1,201.00
802.83
398.17
207,903.60
75
1,201.00
801.30
399.70
207,503.90
76
1,201.00
799.75
401.25
207,102.65
77
1,201.00
798.21
402.79
206,699.86
78
1,201.00
796.66
404.34
206,295.52
79
1,201.00
795.10
405.90
205,889.61
80
1,201.00
793.53
407.47
205,482.15
81
1,201.00
791.96
409.04
205,073.11
82
1,201.00
790.39
410.61
204,662.49
83
1,201.00
788.80
412.20
204,250.30
84
1,201.00
787.21
413.79
203,836.51
85
1,201.00
785.62
415.38
203,421.13
86
1,201.00
784.02
416.98
203,004.15
87
1,201.00
782.41
418.59
202,585.56
88
1,201.00
780.80
420.20
202,165.36
89
1,201.00
779.18
421.82
201,743.54
90
1,201.00
777.55
423.45
201,320.09
91
1,201.00
775.92
425.08
200,895.01
92
1,201.00
774.28
426.72
200,468.30
93
1,201.00
772.64
428.36
200,039.94
94
1,201.00
770.99
430.01
199,609.92
95
1,201.00
769.33
431.67
199,178.25
96
1,201.00
767.67
433.33
198,744.92
97
1,201.00
766.00
435.00
198,309.92
98
1,201.00
764.32
436.68
197,873.23
99
1,201.00
762.64
438.36
197,434.87
100
1,201.00
760.95
440.05
196,994.82
101
1,201.00
759.25
441.75
196,553.07
102
1,201.00
757.55
443.45
196,109.62
103
1,201.00
755.84
445.16
195,664.46
104
1,201.00
754.12
446.88
195,217.58
105
1,201.00
752.40
448.60
194,768.98
106
1,201.00
750.67
450.33
194,318.65
107
1,201.00
748.94
452.06
193,866.59
108
1,201.00
747.19
453.81
193,412.78
109
1,201.00
745.45
455.55
192,957.23
110
1,201.00
743.69
457.31
192,499.92
111
1,201.00
741.93
459.07
192,040.84
112
1,201.00
740.16
460.84
191,580.00
113
1,201.00
738.38
462.62
191,117.38
114
1,201.00
736.60
464.40
190,652.98
115
1,201.00
734.81
466.19
190,186.79
116
1,201.00
733.01
467.99
189,718.80
117
1,201.00
731.21
469.79
189,249.01
118
1,201.00
729.40
471.60
188,777.41
119
1,201.00
727.58
473.42
188,303.99
120
1,201.00
725.75
475.25
187,828.74
121
1,201.00
723.92
477.08
187,351.66
122
1,201.00
722.08
478.92
186,872.75
123
1,201.00
720.24
480.76
186,391.99
124
1,201.00
718.39
482.61
185,909.37
125
1,201.00
716.53
484.47
185,424.90
126
1,201.00
714.66
486.34
184,938.56
127
1,201.00
712.78
488.22
184,450.34
128
1,201.00
710.90
490.10
183,960.24
129
1,201.00
709.01
491.99
183,468.26
130
1,201.00
707.12
493.88
182,974.37
131
1,201.00
705.21
495.79
182,478.59
132
1,201.00
703.30
497.70
181,980.89
133
1,201.00
701.38
499.62
181,481.28
134
1,201.00
699.46
501.54
180,979.74
135
1,201.00
697.53
503.47
180,476.26
136
1,201.00
695.59
505.41
179,970.85
137
1,201.00
693.64
507.36
179,463.48
138
1,201.00
691.68
509.32
178,954.17
139
1,201.00
689.72
511.28
178,442.89
140
1,201.00
687.75
513.25
177,929.63
141
1,201.00
685.77
515.23
177,414.40
142
1,201.00
683.78
517.22
176,897.19
143
1,201.00
681.79
519.21
176,377.98
144
1,201.00
679.79
521.21
175,856.77
145
1,201.00
677.78
523.22
175,333.55
146
1,201.00
675.76
525.24
174,808.32
147
1,201.00
673.74
527.26
174,281.06
148
1,201.00
671.71
529.29
173,751.77
149
1,201.00
669.67
531.33
173,220.43
150
1,201.00
667.62
533.38
172,687.05
151
1,201.00
665.56
535.44
172,151.62
152
1,201.00
663.50
537.50
171,614.12
153
1,201.00
661.43
539.57
171,074.55
154
1,201.00
659.35
541.65
170,532.90
155
1,201.00
657.26
543.74
169,989.16
156
1,201.00
655.17
545.83
169,443.33
157
1,201.00
653.06
547.94
168,895.39
158
1,201.00
650.95
550.05
168,345.34
159
1,201.00
648.83
552.17
167,793.17
160
1,201.00
646.70
554.30
167,238.88
161
1,201.00
644.57
556.43
166,682.44
162
1,201.00
642.42
558.58
166,123.86
163
1,201.00
640.27
560.73
165,563.13
164
1,201.00
638.11
562.89
165,000.24
165
1,201.00
635.94
565.06
164,435.18
166
1,201.00
633.76
567.24
163,867.94
167
1,201.00
631.57
569.43
163,298.51
168
1,201.00
629.38
571.62
162,726.89
169
1,201.00
627.18
573.82
162,153.07
170
1,201.00
624.96
576.04
161,577.04
171
1,201.00
622.74
578.26
160,998.78
172
1,201.00
620.52
580.48
160,418.30
173
1,201.00
618.28
582.72
159,835.58
174
1,201.00
616.03
584.97
159,250.61
175
1,201.00
613.78
587.22
158,663.39
176
1,201.00
611.52
589.48
158,073.90
177
1,201.00
609.24
591.76
157,482.15
178
1,201.00
606.96
594.04
156,888.11
179
1,201.00
604.67
596.33
156,291.78
180
1,201.00
602.37
598.63
155,693.16
181
1,201.00
600.07
600.93
155,092.22
182
1,201.00
597.75
603.25
154,488.97
183
1,201.00
595.43
605.57
153,883.40
184
1,201.00
593.09
607.91
153,275.49
185
1,201.00
590.75
610.25
152,665.24
186
1,201.00
588.40
612.60
152,052.64
187
1,201.00
586.04
614.96
151,437.68
188
1,201.00
583.67
617.33
150,820.34
189
1,201.00
581.29
619.71
150,200.63
190
1,201.00
578.90
622.10
149,578.53
191
1,201.00
576.50
624.50
148,954.03
192
1,201.00
574.09
626.91
148,327.12
193
1,201.00
571.68
629.32
147,697.80
194
1,201.00
569.25
631.75
147,066.05
195
1,201.00
566.82
634.18
146,431.87
196
1,201.00
564.37
636.63
145,795.24
197
1,201.00
561.92
639.08
145,156.16
198
1,201.00
559.46
641.54
144,514.61
199
1,201.00
556.98
644.02
143,870.60
200
1,201.00
554.50
646.50
143,224.10
201
1,201.00
552.01
648.99
142,575.11
202
1,201.00
549.51
651.49
141,923.62
203
1,201.00
547.00
654.00
141,269.61
204
1,201.00
544.48
656.52
140,613.09
205
1,201.00
541.95
659.05
139,954.04
206
1,201.00
539.41
661.59
139,292.44
207
1,201.00
536.86
664.14
138,628.30
208
1,201.00
534.30
666.70
137,961.60
209
1,201.00
531.73
669.27
137,292.32
210
1,201.00
529.15
671.85
136,620.47
211
1,201.00
526.56
674.44
135,946.03
212
1,201.00
523.96
677.04
135,268.99
213
1,201.00
521.35
679.65
134,589.34
214
1,201.00
518.73
682.27
133,907.07
215
1,201.00
516.10
684.90
133,222.17
216
1,201.00
513.46
687.54
132,534.63
217
1,201.00
510.81
690.19
131,844.44
218
1,201.00
508.15
692.85
131,151.59
219
1,201.00
505.48
695.52
130,456.07
220
1,201.00
502.80
698.20
129,757.87
221
1,201.00
500.11
700.89
129,056.98
222
1,201.00
497.41
703.59
128,353.38
223
1,201.00
494.70
706.30
127,647.08
224
1,201.00
491.97
709.03
126,938.05
225
1,201.00
489.24
711.76
126,226.29
226
1,201.00
486.50
714.50
125,511.79
227
1,201.00
483.74
717.26
124,794.53
228
1,201.00
480.98
720.02
124,074.51
229
1,201.00
478.20
722.80
123,351.72
230
1,201.00
475.42
725.58
122,626.13
231
1,201.00
472.62
728.38
121,897.75
232
1,201.00
469.81
731.19
121,166.57
233
1,201.00
467.00
734.00
120,432.57
234
1,201.00
464.17
736.83
119,695.73
235
1,201.00
461.33
739.67
118,956.06
236
1,201.00
458.48
742.52
118,213.54
237
1,201.00
455.61
745.39
117,468.15
238
1,201.00
452.74
748.26
116,719.89
239
1,201.00
449.86
751.14
115,968.75
240
1,201.00
446.96
754.04
115,214.71
241
1,201.00
444.06
756.94
114,457.77
242
1,201.00
441.14
759.86
113,697.91
243
1,201.00
438.21
762.79
112,935.12
244
1,201.00
435.27
765.73
112,169.39
245
1,201.00
432.32
768.68
111,400.71
246
1,201.00
429.36
771.64
110,629.07
247
1,201.00
426.38
774.62
109,854.45
248
1,201.00
423.40
777.60
109,076.85
249
1,201.00
420.40
780.60
108,296.25
250
1,201.00
417.39
783.61
107,512.64
251
1,201.00
414.37
786.63
106,726.01
252
1,201.00
411.34
789.66
105,936.35
253
1,201.00
408.30
792.70
105,143.65
254
1,201.00
405.24
795.76
104,347.89
255
1,201.00
402.17
798.83
103,549.06
256
1,201.00
399.10
801.90
102,747.16
257
1,201.00
396.00
805.00
101,942.16
258
1,201.00
392.90
808.10
101,134.07
259
1,201.00
389.79
811.21
100,322.85
260
1,201.00
386.66
814.34
99,508.51
261
1,201.00
383.52
817.48
98,691.04
262
1,201.00
380.37
820.63
97,870.41
263
1,201.00
377.21
823.79
97,046.62
264
1,201.00
374.03
826.97
96,219.65
265
1,201.00
370.85
830.15
95,389.50
266
1,201.00
367.65
833.35
94,556.14
267
1,201.00
364.44
836.56
93,719.58
268
1,201.00
361.21
839.79
92,879.79
269
1,201.00
357.97
843.03
92,036.76
270
1,201.00
354.73
846.27
91,190.49
271
1,201.00
351.46
849.54
90,340.95
272
1,201.00
348.19
852.81
89,488.14
273
1,201.00
344.90
856.10
88,632.04
274
1,201.00
341.60
859.40
87,772.65
275
1,201.00
338.29
862.71
86,909.94
276
1,201.00
334.97
866.03
86,043.90
277
1,201.00
331.63
869.37
85,174.53
278
1,201.00
328.28
872.72
84,301.81
279
1,201.00
324.91
876.09
83,425.72
280
1,201.00
321.54
879.46
82,546.26
281
1,201.00
318.15
882.85
81,663.40
282
1,201.00
314.74
886.26
80,777.15
283
1,201.00
311.33
889.67
79,887.48
284
1,201.00
307.90
893.10
78,994.38
285
1,201.00
304.46
896.54
78,097.83
286
1,201.00
301.00
900.00
77,197.84
287
1,201.00
297.53
903.47
76,294.37
288
1,201.00
294.05
906.95
75,387.42
289
1,201.00
290.56
910.44
74,476.98
290
1,201.00
287.05
913.95
73,563.02
291
1,201.00
283.52
917.48
72,645.55
292
1,201.00
279.99
921.01
71,724.53
293
1,201.00
276.44
924.56
70,799.97
294
1,201.00
272.87
928.13
69,871.85
295
1,201.00
269.30
931.70
68,940.15
296
1,201.00
265.71
935.29
68,004.85
297
1,201.00
262.10
938.90
67,065.95
298
1,201.00
258.48
942.52
66,123.44
299
1,201.00
254.85
946.15
65,177.29
300
1,201.00
251.20
949.80
64,227.49
301
1,201.00
247.54
953.46
63,274.04
302
1,201.00
243.87
957.13
62,316.91
303
1,201.00
240.18
960.82
61,356.08
304
1,201.00
236.48
964.52
60,391.56
305
1,201.00
232.76
968.24
59,423.32
306
1,201.00
229.03
971.97
58,451.35
307
1,201.00
225.28
975.72
57,475.63
308
1,201.00
221.52
979.48
56,496.15
309
1,201.00
217.75
983.25
55,512.90
310
1,201.00
213.96
987.04
54,525.85
311
1,201.00
210.15
990.85
53,535.00
312
1,201.00
206.33
994.67
52,540.34
313
1,201.00
202.50
998.50
51,541.84
314
1,201.00
198.65
1,002.35
50,539.49
315
1,201.00
194.79
1,006.21
49,533.27
316
1,201.00
190.91
1,010.09
48,523.18
317
1,201.00
187.02
1,013.98
47,509.20
318
1,201.00
183.11
1,017.89
46,491.31
319
1,201.00
179.19
1,021.81
45,469.49
320
1,201.00
175.25
1,025.75
44,443.74
321
1,201.00
171.29
1,029.71
43,414.03
322
1,201.00
167.32
1,033.68
42,380.36
323
1,201.00
163.34
1,037.66
41,342.70
324
1,201.00
159.34
1,041.66
40,301.04
325
1,201.00
155.33
1,045.67
39,255.37
326
1,201.00
151.30
1,049.70
38,205.66
327
1,201.00
147.25
1,053.75
37,151.92
328
1,201.00
143.19
1,057.81
36,094.11
329
1,201.00
139.11
1,061.89
35,032.22
330
1,201.00
135.02
1,065.98
33,966.24
331
1,201.00
130.91
1,070.09
32,896.15
332
1,201.00
126.79
1,074.21
31,821.94
333
1,201.00
122.65
1,078.35
30,743.58
334
1,201.00
118.49
1,082.51
29,661.08
335
1,201.00
114.32
1,086.68
28,574.39
336
1,201.00
110.13
1,090.87
27,483.52
337
1,201.00
105.93
1,095.07
26,388.45
338
1,201.00
101.71
1,099.29
25,289.16
339
1,201.00
97.47
1,103.53
24,185.62
340
1,201.00
93.22
1,107.78
23,077.84
341
1,201.00
88.95
1,112.05
21,965.79
342
1,201.00
84.66
1,116.34
20,849.45
343
1,201.00
80.36
1,120.64
19,728.80
344
1,201.00
76.04
1,124.96
18,603.84
345
1,201.00
71.70
1,129.30
17,474.54
346
1,201.00
67.35
1,133.65
16,340.89
347
1,201.00
62.98
1,138.02
15,202.87
348
1,201.00
58.59
1,142.41
14,060.47
349
1,201.00
54.19
1,146.81
12,913.66
350
1,201.00
49.77
1,151.23
11,762.43
351
1,201.00
45.33
1,155.67
10,606.77
352
1,201.00
40.88
1,160.12
9,446.65
353
1,201.00
36.41
1,164.59
8,282.05
354
1,201.00
31.92
1,169.08
7,112.97
355
1,201.00
27.41
1,173.59
5,939.39
356
1,201.00
22.89
1,178.11
4,761.28
357
1,201.00
18.35
1,182.65
3,578.63
358
1,201.00
13.79
1,187.21
2,391.42
359
1,201.00
9.22
1,191.78
1,199.64
360
1,204.26
4.62
1,199.64
0.00
Totals
432,363.26
198,768.26
233,595.00

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