Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,100.32  
 

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
1,100.32
755.60
344.72
233,647.28
2
1,100.32
754.49
345.83
233,301.45
3
1,100.32
753.37
346.95
232,954.49
4
1,100.32
752.25
348.07
232,606.42
5
1,100.32
751.12
349.20
232,257.23
6
1,100.32
750.00
350.32
231,906.91
7
1,100.32
748.87
351.45
231,555.45
8
1,100.32
747.73
352.59
231,202.86
9
1,100.32
746.59
353.73
230,849.14
10
1,100.32
745.45
354.87
230,494.27
11
1,100.32
744.30
356.02
230,138.25
12
1,100.32
743.15
357.17
229,781.08
13
1,100.32
742.00
358.32
229,422.77
14
1,100.32
740.84
359.48
229,063.29
15
1,100.32
739.68
360.64
228,702.65
16
1,100.32
738.52
361.80
228,340.85
17
1,100.32
737.35
362.97
227,977.88
18
1,100.32
736.18
364.14
227,613.74
19
1,100.32
735.00
365.32
227,248.43
20
1,100.32
733.82
366.50
226,881.93
21
1,100.32
732.64
367.68
226,514.25
22
1,100.32
731.45
368.87
226,145.38
23
1,100.32
730.26
370.06
225,775.32
24
1,100.32
729.07
371.25
225,404.07
25
1,100.32
727.87
372.45
225,031.61
26
1,100.32
726.66
373.66
224,657.96
27
1,100.32
725.46
374.86
224,283.10
28
1,100.32
724.25
376.07
223,907.02
29
1,100.32
723.03
377.29
223,529.74
30
1,100.32
721.81
378.51
223,151.23
31
1,100.32
720.59
379.73
222,771.50
32
1,100.32
719.37
380.95
222,390.55
33
1,100.32
718.14
382.18
222,008.37
34
1,100.32
716.90
383.42
221,624.95
35
1,100.32
715.66
384.66
221,240.29
36
1,100.32
714.42
385.90
220,854.40
37
1,100.32
713.18
387.14
220,467.25
38
1,100.32
711.93
388.39
220,078.86
39
1,100.32
710.67
389.65
219,689.21
40
1,100.32
709.41
390.91
219,298.30
41
1,100.32
708.15
392.17
218,906.13
42
1,100.32
706.88
393.44
218,512.70
43
1,100.32
705.61
394.71
218,117.99
44
1,100.32
704.34
395.98
217,722.01
45
1,100.32
703.06
397.26
217,324.75
46
1,100.32
701.78
398.54
216,926.21
47
1,100.32
700.49
399.83
216,526.38
48
1,100.32
699.20
401.12
216,125.26
49
1,100.32
697.90
402.42
215,722.84
50
1,100.32
696.61
403.71
215,319.13
51
1,100.32
695.30
405.02
214,914.11
52
1,100.32
693.99
406.33
214,507.78
53
1,100.32
692.68
407.64
214,100.14
54
1,100.32
691.37
408.95
213,691.19
55
1,100.32
690.04
410.28
213,280.91
56
1,100.32
688.72
411.60
212,869.31
57
1,100.32
687.39
412.93
212,456.38
58
1,100.32
686.06
414.26
212,042.12
59
1,100.32
684.72
415.60
211,626.52
60
1,100.32
683.38
416.94
211,209.58
61
1,100.32
682.03
418.29
210,791.29
62
1,100.32
680.68
419.64
210,371.65
63
1,100.32
679.33
420.99
209,950.65
64
1,100.32
677.97
422.35
209,528.30
65
1,100.32
676.60
423.72
209,104.58
66
1,100.32
675.23
425.09
208,679.49
67
1,100.32
673.86
426.46
208,253.04
68
1,100.32
672.48
427.84
207,825.20
69
1,100.32
671.10
429.22
207,395.98
70
1,100.32
669.72
430.60
206,965.38
71
1,100.32
668.33
431.99
206,533.38
72
1,100.32
666.93
433.39
206,099.99
73
1,100.32
665.53
434.79
205,665.21
74
1,100.32
664.13
436.19
205,229.01
75
1,100.32
662.72
437.60
204,791.41
76
1,100.32
661.31
439.01
204,352.40
77
1,100.32
659.89
440.43
203,911.96
78
1,100.32
658.47
441.85
203,470.11
79
1,100.32
657.04
443.28
203,026.83
80
1,100.32
655.61
444.71
202,582.12
81
1,100.32
654.17
446.15
202,135.97
82
1,100.32
652.73
447.59
201,688.38
83
1,100.32
651.29
449.03
201,239.34
84
1,100.32
649.84
450.48
200,788.86
85
1,100.32
648.38
451.94
200,336.92
86
1,100.32
646.92
453.40
199,883.52
87
1,100.32
645.46
454.86
199,428.66
88
1,100.32
643.99
456.33
198,972.33
89
1,100.32
642.51
457.81
198,514.52
90
1,100.32
641.04
459.28
198,055.24
91
1,100.32
639.55
460.77
197,594.47
92
1,100.32
638.07
462.25
197,132.22
93
1,100.32
636.57
463.75
196,668.47
94
1,100.32
635.08
465.24
196,203.23
95
1,100.32
633.57
466.75
195,736.48
96
1,100.32
632.07
468.25
195,268.22
97
1,100.32
630.55
469.77
194,798.46
98
1,100.32
629.04
471.28
194,327.17
99
1,100.32
627.51
472.81
193,854.37
100
1,100.32
625.99
474.33
193,380.04
101
1,100.32
624.46
475.86
192,904.17
102
1,100.32
622.92
477.40
192,426.77
103
1,100.32
621.38
478.94
191,947.83
104
1,100.32
619.83
480.49
191,467.34
105
1,100.32
618.28
482.04
190,985.30
106
1,100.32
616.72
483.60
190,501.71
107
1,100.32
615.16
485.16
190,016.55
108
1,100.32
613.60
486.72
189,529.82
109
1,100.32
612.02
488.30
189,041.53
110
1,100.32
610.45
489.87
188,551.65
111
1,100.32
608.86
491.46
188,060.20
112
1,100.32
607.28
493.04
187,567.16
113
1,100.32
605.69
494.63
187,072.52
114
1,100.32
604.09
496.23
186,576.29
115
1,100.32
602.49
497.83
186,078.46
116
1,100.32
600.88
499.44
185,579.01
117
1,100.32
599.27
501.05
185,077.96
118
1,100.32
597.65
502.67
184,575.29
119
1,100.32
596.02
504.30
184,070.99
120
1,100.32
594.40
505.92
183,565.07
121
1,100.32
592.76
507.56
183,057.51
122
1,100.32
591.12
509.20
182,548.31
123
1,100.32
589.48
510.84
182,037.47
124
1,100.32
587.83
512.49
181,524.98
125
1,100.32
586.17
514.15
181,010.84
126
1,100.32
584.51
515.81
180,495.03
127
1,100.32
582.85
517.47
179,977.56
128
1,100.32
581.18
519.14
179,458.42
129
1,100.32
579.50
520.82
178,937.60
130
1,100.32
577.82
522.50
178,415.10
131
1,100.32
576.13
524.19
177,890.91
132
1,100.32
574.44
525.88
177,365.03
133
1,100.32
572.74
527.58
176,837.45
134
1,100.32
571.04
529.28
176,308.17
135
1,100.32
569.33
530.99
175,777.17
136
1,100.32
567.61
532.71
175,244.47
137
1,100.32
565.89
534.43
174,710.04
138
1,100.32
564.17
536.15
174,173.89
139
1,100.32
562.44
537.88
173,636.01
140
1,100.32
560.70
539.62
173,096.39
141
1,100.32
558.96
541.36
172,555.02
142
1,100.32
557.21
543.11
172,011.91
143
1,100.32
555.46
544.86
171,467.05
144
1,100.32
553.70
546.62
170,920.42
145
1,100.32
551.93
548.39
170,372.03
146
1,100.32
550.16
550.16
169,821.87
147
1,100.32
548.38
551.94
169,269.94
148
1,100.32
546.60
553.72
168,716.22
149
1,100.32
544.81
555.51
168,160.71
150
1,100.32
543.02
557.30
167,603.41
151
1,100.32
541.22
559.10
167,044.31
152
1,100.32
539.41
560.91
166,483.40
153
1,100.32
537.60
562.72
165,920.68
154
1,100.32
535.79
564.53
165,356.15
155
1,100.32
533.96
566.36
164,789.79
156
1,100.32
532.13
568.19
164,221.61
157
1,100.32
530.30
570.02
163,651.59
158
1,100.32
528.46
571.86
163,079.72
159
1,100.32
526.61
573.71
162,506.02
160
1,100.32
524.76
575.56
161,930.45
161
1,100.32
522.90
577.42
161,353.03
162
1,100.32
521.04
579.28
160,773.75
163
1,100.32
519.17
581.15
160,192.60
164
1,100.32
517.29
583.03
159,609.56
165
1,100.32
515.41
584.91
159,024.65
166
1,100.32
513.52
586.80
158,437.85
167
1,100.32
511.62
588.70
157,849.15
168
1,100.32
509.72
590.60
157,258.55
169
1,100.32
507.81
592.51
156,666.04
170
1,100.32
505.90
594.42
156,071.63
171
1,100.32
503.98
596.34
155,475.29
172
1,100.32
502.06
598.26
154,877.02
173
1,100.32
500.12
600.20
154,276.83
174
1,100.32
498.19
602.13
153,674.69
175
1,100.32
496.24
604.08
153,070.61
176
1,100.32
494.29
606.03
152,464.58
177
1,100.32
492.33
607.99
151,856.60
178
1,100.32
490.37
609.95
151,246.65
179
1,100.32
488.40
611.92
150,634.73
180
1,100.32
486.42
613.90
150,020.83
181
1,100.32
484.44
615.88
149,404.96
182
1,100.32
482.45
617.87
148,787.09
183
1,100.32
480.46
619.86
148,167.23
184
1,100.32
478.46
621.86
147,545.36
185
1,100.32
476.45
623.87
146,921.49
186
1,100.32
474.43
625.89
146,295.61
187
1,100.32
472.41
627.91
145,667.70
188
1,100.32
470.39
629.93
145,037.76
189
1,100.32
468.35
631.97
144,405.80
190
1,100.32
466.31
634.01
143,771.79
191
1,100.32
464.26
636.06
143,135.73
192
1,100.32
462.21
638.11
142,497.62
193
1,100.32
460.15
640.17
141,857.45
194
1,100.32
458.08
642.24
141,215.21
195
1,100.32
456.01
644.31
140,570.90
196
1,100.32
453.93
646.39
139,924.50
197
1,100.32
451.84
648.48
139,276.02
198
1,100.32
449.75
650.57
138,625.45
199
1,100.32
447.64
652.68
137,972.77
200
1,100.32
445.54
654.78
137,317.99
201
1,100.32
443.42
656.90
136,661.09
202
1,100.32
441.30
659.02
136,002.07
203
1,100.32
439.17
661.15
135,340.93
204
1,100.32
437.04
663.28
134,677.64
205
1,100.32
434.90
665.42
134,012.22
206
1,100.32
432.75
667.57
133,344.65
207
1,100.32
430.59
669.73
132,674.92
208
1,100.32
428.43
671.89
132,003.03
209
1,100.32
426.26
674.06
131,328.97
210
1,100.32
424.08
676.24
130,652.73
211
1,100.32
421.90
678.42
129,974.31
212
1,100.32
419.71
680.61
129,293.70
213
1,100.32
417.51
682.81
128,610.89
214
1,100.32
415.31
685.01
127,925.88
215
1,100.32
413.09
687.23
127,238.65
216
1,100.32
410.87
689.45
126,549.21
217
1,100.32
408.65
691.67
125,857.54
218
1,100.32
406.41
693.91
125,163.63
219
1,100.32
404.17
696.15
124,467.49
220
1,100.32
401.93
698.39
123,769.09
221
1,100.32
399.67
700.65
123,068.44
222
1,100.32
397.41
702.91
122,365.53
223
1,100.32
395.14
705.18
121,660.35
224
1,100.32
392.86
707.46
120,952.89
225
1,100.32
390.58
709.74
120,243.15
226
1,100.32
388.29
712.03
119,531.11
227
1,100.32
385.99
714.33
118,816.78
228
1,100.32
383.68
716.64
118,100.14
229
1,100.32
381.37
718.95
117,381.18
230
1,100.32
379.04
721.28
116,659.91
231
1,100.32
376.71
723.61
115,936.30
232
1,100.32
374.38
725.94
115,210.36
233
1,100.32
372.03
728.29
114,482.07
234
1,100.32
369.68
730.64
113,751.43
235
1,100.32
367.32
733.00
113,018.44
236
1,100.32
364.96
735.36
112,283.07
237
1,100.32
362.58
737.74
111,545.33
238
1,100.32
360.20
740.12
110,805.21
239
1,100.32
357.81
742.51
110,062.70
240
1,100.32
355.41
744.91
109,317.79
241
1,100.32
353.01
747.31
108,570.48
242
1,100.32
350.59
749.73
107,820.75
243
1,100.32
348.17
752.15
107,068.60
244
1,100.32
345.74
754.58
106,314.02
245
1,100.32
343.31
757.01
105,557.01
246
1,100.32
340.86
759.46
104,797.55
247
1,100.32
338.41
761.91
104,035.64
248
1,100.32
335.95
764.37
103,271.27
249
1,100.32
333.48
766.84
102,504.43
250
1,100.32
331.00
769.32
101,735.11
251
1,100.32
328.52
771.80
100,963.31
252
1,100.32
326.03
774.29
100,189.02
253
1,100.32
323.53
776.79
99,412.22
254
1,100.32
321.02
779.30
98,632.92
255
1,100.32
318.50
781.82
97,851.10
256
1,100.32
315.98
784.34
97,066.76
257
1,100.32
313.44
786.88
96,279.89
258
1,100.32
310.90
789.42
95,490.47
259
1,100.32
308.35
791.97
94,698.50
260
1,100.32
305.80
794.52
93,903.98
261
1,100.32
303.23
797.09
93,106.89
262
1,100.32
300.66
799.66
92,307.23
263
1,100.32
298.08
802.24
91,504.99
264
1,100.32
295.48
804.84
90,700.15
265
1,100.32
292.89
807.43
89,892.72
266
1,100.32
290.28
810.04
89,082.68
267
1,100.32
287.66
812.66
88,270.02
268
1,100.32
285.04
815.28
87,454.74
269
1,100.32
282.41
817.91
86,636.82
270
1,100.32
279.76
820.56
85,816.27
271
1,100.32
277.12
823.20
84,993.06
272
1,100.32
274.46
825.86
84,167.20
273
1,100.32
271.79
828.53
83,338.67
274
1,100.32
269.11
831.21
82,507.46
275
1,100.32
266.43
833.89
81,673.57
276
1,100.32
263.74
836.58
80,836.99
277
1,100.32
261.04
839.28
79,997.71
278
1,100.32
258.33
841.99
79,155.71
279
1,100.32
255.61
844.71
78,311.00
280
1,100.32
252.88
847.44
77,463.56
281
1,100.32
250.14
850.18
76,613.38
282
1,100.32
247.40
852.92
75,760.46
283
1,100.32
244.64
855.68
74,904.78
284
1,100.32
241.88
858.44
74,046.34
285
1,100.32
239.11
861.21
73,185.13
286
1,100.32
236.33
863.99
72,321.14
287
1,100.32
233.54
866.78
71,454.36
288
1,100.32
230.74
869.58
70,584.77
289
1,100.32
227.93
872.39
69,712.38
290
1,100.32
225.11
875.21
68,837.18
291
1,100.32
222.29
878.03
67,959.14
292
1,100.32
219.45
880.87
67,078.27
293
1,100.32
216.61
883.71
66,194.56
294
1,100.32
213.75
886.57
65,308.00
295
1,100.32
210.89
889.43
64,418.57
296
1,100.32
208.02
892.30
63,526.26
297
1,100.32
205.14
895.18
62,631.08
298
1,100.32
202.25
898.07
61,733.01
299
1,100.32
199.35
900.97
60,832.03
300
1,100.32
196.44
903.88
59,928.15
301
1,100.32
193.52
906.80
59,021.35
302
1,100.32
190.59
909.73
58,111.62
303
1,100.32
187.65
912.67
57,198.95
304
1,100.32
184.70
915.62
56,283.33
305
1,100.32
181.75
918.57
55,364.76
306
1,100.32
178.78
921.54
54,443.22
307
1,100.32
175.81
924.51
53,518.71
308
1,100.32
172.82
927.50
52,591.21
309
1,100.32
169.83
930.49
51,660.72
310
1,100.32
166.82
933.50
50,727.22
311
1,100.32
163.81
936.51
49,790.71
312
1,100.32
160.78
939.54
48,851.17
313
1,100.32
157.75
942.57
47,908.60
314
1,100.32
154.70
945.62
46,962.98
315
1,100.32
151.65
948.67
46,014.31
316
1,100.32
148.59
951.73
45,062.58
317
1,100.32
145.51
954.81
44,107.78
318
1,100.32
142.43
957.89
43,149.89
319
1,100.32
139.34
960.98
42,188.90
320
1,100.32
136.24
964.08
41,224.82
321
1,100.32
133.12
967.20
40,257.62
322
1,100.32
130.00
970.32
39,287.30
323
1,100.32
126.87
973.45
38,313.85
324
1,100.32
123.72
976.60
37,337.25
325
1,100.32
120.57
979.75
36,357.50
326
1,100.32
117.40
982.92
35,374.58
327
1,100.32
114.23
986.09
34,388.49
328
1,100.32
111.05
989.27
33,399.22
329
1,100.32
107.85
992.47
32,406.75
330
1,100.32
104.65
995.67
31,411.07
331
1,100.32
101.43
998.89
30,412.19
332
1,100.32
98.21
1,002.11
29,410.07
333
1,100.32
94.97
1,005.35
28,404.72
334
1,100.32
91.72
1,008.60
27,396.13
335
1,100.32
88.47
1,011.85
26,384.27
336
1,100.32
85.20
1,015.12
25,369.15
337
1,100.32
81.92
1,018.40
24,350.75
338
1,100.32
78.63
1,021.69
23,329.07
339
1,100.32
75.33
1,024.99
22,304.08
340
1,100.32
72.02
1,028.30
21,275.78
341
1,100.32
68.70
1,031.62
20,244.17
342
1,100.32
65.37
1,034.95
19,209.22
343
1,100.32
62.03
1,038.29
18,170.93
344
1,100.32
58.68
1,041.64
17,129.28
345
1,100.32
55.31
1,045.01
16,084.28
346
1,100.32
51.94
1,048.38
15,035.90
347
1,100.32
48.55
1,051.77
13,984.13
348
1,100.32
45.16
1,055.16
12,928.97
349
1,100.32
41.75
1,058.57
11,870.40
350
1,100.32
38.33
1,061.99
10,808.41
351
1,100.32
34.90
1,065.42
9,742.99
352
1,100.32
31.46
1,068.86
8,674.13
353
1,100.32
28.01
1,072.31
7,601.82
354
1,100.32
24.55
1,075.77
6,526.05
355
1,100.32
21.07
1,079.25
5,446.80
356
1,100.32
17.59
1,082.73
4,364.07
357
1,100.32
14.09
1,086.23
3,277.84
358
1,100.32
10.58
1,089.74
2,188.11
359
1,100.32
7.07
1,093.25
1,094.85
360
1,098.39
3.54
1,094.85
0.00
Totals
396,113.27
162,121.27
233,992.00

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