Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,238.30  
 

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
1,238.30
950.59
287.71
233,704.29
2
1,238.30
949.42
288.88
233,415.42
3
1,238.30
948.25
290.05
233,125.37
4
1,238.30
947.07
291.23
232,834.14
5
1,238.30
945.89
292.41
232,541.73
6
1,238.30
944.70
293.60
232,248.13
7
1,238.30
943.51
294.79
231,953.34
8
1,238.30
942.31
295.99
231,657.35
9
1,238.30
941.11
297.19
231,360.15
10
1,238.30
939.90
298.40
231,061.75
11
1,238.30
938.69
299.61
230,762.14
12
1,238.30
937.47
300.83
230,461.31
13
1,238.30
936.25
302.05
230,159.26
14
1,238.30
935.02
303.28
229,855.99
15
1,238.30
933.79
304.51
229,551.48
16
1,238.30
932.55
305.75
229,245.73
17
1,238.30
931.31
306.99
228,938.74
18
1,238.30
930.06
308.24
228,630.50
19
1,238.30
928.81
309.49
228,321.01
20
1,238.30
927.55
310.75
228,010.27
21
1,238.30
926.29
312.01
227,698.26
22
1,238.30
925.02
313.28
227,384.98
23
1,238.30
923.75
314.55
227,070.44
24
1,238.30
922.47
315.83
226,754.61
25
1,238.30
921.19
317.11
226,437.50
26
1,238.30
919.90
318.40
226,119.10
27
1,238.30
918.61
319.69
225,799.41
28
1,238.30
917.31
320.99
225,478.42
29
1,238.30
916.01
322.29
225,156.13
30
1,238.30
914.70
323.60
224,832.52
31
1,238.30
913.38
324.92
224,507.61
32
1,238.30
912.06
326.24
224,181.37
33
1,238.30
910.74
327.56
223,853.80
34
1,238.30
909.41
328.89
223,524.91
35
1,238.30
908.07
330.23
223,194.68
36
1,238.30
906.73
331.57
222,863.11
37
1,238.30
905.38
332.92
222,530.19
38
1,238.30
904.03
334.27
222,195.92
39
1,238.30
902.67
335.63
221,860.29
40
1,238.30
901.31
336.99
221,523.30
41
1,238.30
899.94
338.36
221,184.94
42
1,238.30
898.56
339.74
220,845.20
43
1,238.30
897.18
341.12
220,504.08
44
1,238.30
895.80
342.50
220,161.58
45
1,238.30
894.41
343.89
219,817.69
46
1,238.30
893.01
345.29
219,472.40
47
1,238.30
891.61
346.69
219,125.70
48
1,238.30
890.20
348.10
218,777.60
49
1,238.30
888.78
349.52
218,428.09
50
1,238.30
887.36
350.94
218,077.15
51
1,238.30
885.94
352.36
217,724.79
52
1,238.30
884.51
353.79
217,371.00
53
1,238.30
883.07
355.23
217,015.77
54
1,238.30
881.63
356.67
216,659.09
55
1,238.30
880.18
358.12
216,300.97
56
1,238.30
878.72
359.58
215,941.39
57
1,238.30
877.26
361.04
215,580.35
58
1,238.30
875.80
362.50
215,217.85
59
1,238.30
874.32
363.98
214,853.87
60
1,238.30
872.84
365.46
214,488.42
61
1,238.30
871.36
366.94
214,121.47
62
1,238.30
869.87
368.43
213,753.04
63
1,238.30
868.37
369.93
213,383.12
64
1,238.30
866.87
371.43
213,011.68
65
1,238.30
865.36
372.94
212,638.74
66
1,238.30
863.84
374.46
212,264.29
67
1,238.30
862.32
375.98
211,888.31
68
1,238.30
860.80
377.50
211,510.81
69
1,238.30
859.26
379.04
211,131.77
70
1,238.30
857.72
380.58
210,751.19
71
1,238.30
856.18
382.12
210,369.07
72
1,238.30
854.62
383.68
209,985.40
73
1,238.30
853.07
385.23
209,600.16
74
1,238.30
851.50
386.80
209,213.36
75
1,238.30
849.93
388.37
208,824.99
76
1,238.30
848.35
389.95
208,435.04
77
1,238.30
846.77
391.53
208,043.51
78
1,238.30
845.18
393.12
207,650.39
79
1,238.30
843.58
394.72
207,255.67
80
1,238.30
841.98
396.32
206,859.34
81
1,238.30
840.37
397.93
206,461.41
82
1,238.30
838.75
399.55
206,061.86
83
1,238.30
837.13
401.17
205,660.68
84
1,238.30
835.50
402.80
205,257.88
85
1,238.30
833.86
404.44
204,853.44
86
1,238.30
832.22
406.08
204,447.36
87
1,238.30
830.57
407.73
204,039.63
88
1,238.30
828.91
409.39
203,630.24
89
1,238.30
827.25
411.05
203,219.18
90
1,238.30
825.58
412.72
202,806.46
91
1,238.30
823.90
414.40
202,392.06
92
1,238.30
822.22
416.08
201,975.98
93
1,238.30
820.53
417.77
201,558.21
94
1,238.30
818.83
419.47
201,138.74
95
1,238.30
817.13
421.17
200,717.56
96
1,238.30
815.42
422.88
200,294.68
97
1,238.30
813.70
424.60
199,870.08
98
1,238.30
811.97
426.33
199,443.75
99
1,238.30
810.24
428.06
199,015.69
100
1,238.30
808.50
429.80
198,585.89
101
1,238.30
806.76
431.54
198,154.35
102
1,238.30
805.00
433.30
197,721.05
103
1,238.30
803.24
435.06
197,285.99
104
1,238.30
801.47
436.83
196,849.16
105
1,238.30
799.70
438.60
196,410.56
106
1,238.30
797.92
440.38
195,970.18
107
1,238.30
796.13
442.17
195,528.01
108
1,238.30
794.33
443.97
195,084.04
109
1,238.30
792.53
445.77
194,638.27
110
1,238.30
790.72
447.58
194,190.69
111
1,238.30
788.90
449.40
193,741.29
112
1,238.30
787.07
451.23
193,290.06
113
1,238.30
785.24
453.06
192,837.00
114
1,238.30
783.40
454.90
192,382.10
115
1,238.30
781.55
456.75
191,925.36
116
1,238.30
779.70
458.60
191,466.75
117
1,238.30
777.83
460.47
191,006.29
118
1,238.30
775.96
462.34
190,543.95
119
1,238.30
774.08
464.22
190,079.74
120
1,238.30
772.20
466.10
189,613.63
121
1,238.30
770.31
467.99
189,145.64
122
1,238.30
768.40
469.90
188,675.74
123
1,238.30
766.50
471.80
188,203.94
124
1,238.30
764.58
473.72
187,730.22
125
1,238.30
762.65
475.65
187,254.57
126
1,238.30
760.72
477.58
186,776.99
127
1,238.30
758.78
479.52
186,297.48
128
1,238.30
756.83
481.47
185,816.01
129
1,238.30
754.88
483.42
185,332.59
130
1,238.30
752.91
485.39
184,847.20
131
1,238.30
750.94
487.36
184,359.84
132
1,238.30
748.96
489.34
183,870.50
133
1,238.30
746.97
491.33
183,379.18
134
1,238.30
744.98
493.32
182,885.86
135
1,238.30
742.97
495.33
182,390.53
136
1,238.30
740.96
497.34
181,893.19
137
1,238.30
738.94
499.36
181,393.83
138
1,238.30
736.91
501.39
180,892.44
139
1,238.30
734.88
503.42
180,389.02
140
1,238.30
732.83
505.47
179,883.55
141
1,238.30
730.78
507.52
179,376.03
142
1,238.30
728.72
509.58
178,866.44
143
1,238.30
726.64
511.66
178,354.79
144
1,238.30
724.57
513.73
177,841.05
145
1,238.30
722.48
515.82
177,325.23
146
1,238.30
720.38
517.92
176,807.32
147
1,238.30
718.28
520.02
176,287.30
148
1,238.30
716.17
522.13
175,765.16
149
1,238.30
714.05
524.25
175,240.91
150
1,238.30
711.92
526.38
174,714.53
151
1,238.30
709.78
528.52
174,186.00
152
1,238.30
707.63
530.67
173,655.33
153
1,238.30
705.47
532.83
173,122.51
154
1,238.30
703.31
534.99
172,587.52
155
1,238.30
701.14
537.16
172,050.36
156
1,238.30
698.95
539.35
171,511.01
157
1,238.30
696.76
541.54
170,969.47
158
1,238.30
694.56
543.74
170,425.74
159
1,238.30
692.35
545.95
169,879.79
160
1,238.30
690.14
548.16
169,331.63
161
1,238.30
687.91
550.39
168,781.24
162
1,238.30
685.67
552.63
168,228.61
163
1,238.30
683.43
554.87
167,673.74
164
1,238.30
681.17
557.13
167,116.61
165
1,238.30
678.91
559.39
166,557.23
166
1,238.30
676.64
561.66
165,995.56
167
1,238.30
674.36
563.94
165,431.62
168
1,238.30
672.07
566.23
164,865.39
169
1,238.30
669.77
568.53
164,296.85
170
1,238.30
667.46
570.84
163,726.01
171
1,238.30
665.14
573.16
163,152.85
172
1,238.30
662.81
575.49
162,577.35
173
1,238.30
660.47
577.83
161,999.53
174
1,238.30
658.12
580.18
161,419.35
175
1,238.30
655.77
582.53
160,836.81
176
1,238.30
653.40
584.90
160,251.91
177
1,238.30
651.02
587.28
159,664.64
178
1,238.30
648.64
589.66
159,074.98
179
1,238.30
646.24
592.06
158,482.92
180
1,238.30
643.84
594.46
157,888.45
181
1,238.30
641.42
596.88
157,291.58
182
1,238.30
639.00
599.30
156,692.27
183
1,238.30
636.56
601.74
156,090.54
184
1,238.30
634.12
604.18
155,486.35
185
1,238.30
631.66
606.64
154,879.72
186
1,238.30
629.20
609.10
154,270.62
187
1,238.30
626.72
611.58
153,659.04
188
1,238.30
624.24
614.06
153,044.98
189
1,238.30
621.75
616.55
152,428.42
190
1,238.30
619.24
619.06
151,809.37
191
1,238.30
616.73
621.57
151,187.79
192
1,238.30
614.20
624.10
150,563.69
193
1,238.30
611.66
626.64
149,937.06
194
1,238.30
609.12
629.18
149,307.88
195
1,238.30
606.56
631.74
148,676.14
196
1,238.30
604.00
634.30
148,041.84
197
1,238.30
601.42
636.88
147,404.96
198
1,238.30
598.83
639.47
146,765.49
199
1,238.30
596.23
642.07
146,123.42
200
1,238.30
593.63
644.67
145,478.75
201
1,238.30
591.01
647.29
144,831.46
202
1,238.30
588.38
649.92
144,181.53
203
1,238.30
585.74
652.56
143,528.97
204
1,238.30
583.09
655.21
142,873.76
205
1,238.30
580.42
657.88
142,215.88
206
1,238.30
577.75
660.55
141,555.34
207
1,238.30
575.07
663.23
140,892.10
208
1,238.30
572.37
665.93
140,226.18
209
1,238.30
569.67
668.63
139,557.55
210
1,238.30
566.95
671.35
138,886.20
211
1,238.30
564.23
674.07
138,212.12
212
1,238.30
561.49
676.81
137,535.31
213
1,238.30
558.74
679.56
136,855.75
214
1,238.30
555.98
682.32
136,173.42
215
1,238.30
553.20
685.10
135,488.33
216
1,238.30
550.42
687.88
134,800.45
217
1,238.30
547.63
690.67
134,109.78
218
1,238.30
544.82
693.48
133,416.30
219
1,238.30
542.00
696.30
132,720.00
220
1,238.30
539.18
699.12
132,020.88
221
1,238.30
536.33
701.97
131,318.91
222
1,238.30
533.48
704.82
130,614.10
223
1,238.30
530.62
707.68
129,906.41
224
1,238.30
527.74
710.56
129,195.86
225
1,238.30
524.86
713.44
128,482.42
226
1,238.30
521.96
716.34
127,766.08
227
1,238.30
519.05
719.25
127,046.83
228
1,238.30
516.13
722.17
126,324.66
229
1,238.30
513.19
725.11
125,599.55
230
1,238.30
510.25
728.05
124,871.50
231
1,238.30
507.29
731.01
124,140.49
232
1,238.30
504.32
733.98
123,406.51
233
1,238.30
501.34
736.96
122,669.55
234
1,238.30
498.35
739.95
121,929.59
235
1,238.30
495.34
742.96
121,186.63
236
1,238.30
492.32
745.98
120,440.65
237
1,238.30
489.29
749.01
119,691.64
238
1,238.30
486.25
752.05
118,939.59
239
1,238.30
483.19
755.11
118,184.48
240
1,238.30
480.12
758.18
117,426.31
241
1,238.30
477.04
761.26
116,665.05
242
1,238.30
473.95
764.35
115,900.70
243
1,238.30
470.85
767.45
115,133.25
244
1,238.30
467.73
770.57
114,362.68
245
1,238.30
464.60
773.70
113,588.98
246
1,238.30
461.46
776.84
112,812.13
247
1,238.30
458.30
780.00
112,032.13
248
1,238.30
455.13
783.17
111,248.96
249
1,238.30
451.95
786.35
110,462.61
250
1,238.30
448.75
789.55
109,673.06
251
1,238.30
445.55
792.75
108,880.31
252
1,238.30
442.33
795.97
108,084.34
253
1,238.30
439.09
799.21
107,285.13
254
1,238.30
435.85
802.45
106,482.68
255
1,238.30
432.59
805.71
105,676.96
256
1,238.30
429.31
808.99
104,867.97
257
1,238.30
426.03
812.27
104,055.70
258
1,238.30
422.73
815.57
103,240.13
259
1,238.30
419.41
818.89
102,421.24
260
1,238.30
416.09
822.21
101,599.03
261
1,238.30
412.75
825.55
100,773.47
262
1,238.30
409.39
828.91
99,944.56
263
1,238.30
406.02
832.28
99,112.29
264
1,238.30
402.64
835.66
98,276.63
265
1,238.30
399.25
839.05
97,437.58
266
1,238.30
395.84
842.46
96,595.12
267
1,238.30
392.42
845.88
95,749.24
268
1,238.30
388.98
849.32
94,899.92
269
1,238.30
385.53
852.77
94,047.15
270
1,238.30
382.07
856.23
93,190.92
271
1,238.30
378.59
859.71
92,331.21
272
1,238.30
375.10
863.20
91,468.00
273
1,238.30
371.59
866.71
90,601.29
274
1,238.30
368.07
870.23
89,731.06
275
1,238.30
364.53
873.77
88,857.29
276
1,238.30
360.98
877.32
87,979.97
277
1,238.30
357.42
880.88
87,099.09
278
1,238.30
353.84
884.46
86,214.63
279
1,238.30
350.25
888.05
85,326.58
280
1,238.30
346.64
891.66
84,434.92
281
1,238.30
343.02
895.28
83,539.64
282
1,238.30
339.38
898.92
82,640.71
283
1,238.30
335.73
902.57
81,738.14
284
1,238.30
332.06
906.24
80,831.90
285
1,238.30
328.38
909.92
79,921.98
286
1,238.30
324.68
913.62
79,008.37
287
1,238.30
320.97
917.33
78,091.04
288
1,238.30
317.24
921.06
77,169.98
289
1,238.30
313.50
924.80
76,245.19
290
1,238.30
309.75
928.55
75,316.63
291
1,238.30
305.97
932.33
74,384.31
292
1,238.30
302.19
936.11
73,448.19
293
1,238.30
298.38
939.92
72,508.28
294
1,238.30
294.56
943.74
71,564.54
295
1,238.30
290.73
947.57
70,616.97
296
1,238.30
286.88
951.42
69,665.55
297
1,238.30
283.02
955.28
68,710.27
298
1,238.30
279.14
959.16
67,751.10
299
1,238.30
275.24
963.06
66,788.04
300
1,238.30
271.33
966.97
65,821.07
301
1,238.30
267.40
970.90
64,850.17
302
1,238.30
263.45
974.85
63,875.32
303
1,238.30
259.49
978.81
62,896.52
304
1,238.30
255.52
982.78
61,913.73
305
1,238.30
251.52
986.78
60,926.96
306
1,238.30
247.52
990.78
59,936.17
307
1,238.30
243.49
994.81
58,941.36
308
1,238.30
239.45
998.85
57,942.51
309
1,238.30
235.39
1,002.91
56,939.60
310
1,238.30
231.32
1,006.98
55,932.62
311
1,238.30
227.23
1,011.07
54,921.55
312
1,238.30
223.12
1,015.18
53,906.37
313
1,238.30
218.99
1,019.31
52,887.06
314
1,238.30
214.85
1,023.45
51,863.61
315
1,238.30
210.70
1,027.60
50,836.01
316
1,238.30
206.52
1,031.78
49,804.23
317
1,238.30
202.33
1,035.97
48,768.26
318
1,238.30
198.12
1,040.18
47,728.08
319
1,238.30
193.90
1,044.40
46,683.68
320
1,238.30
189.65
1,048.65
45,635.03
321
1,238.30
185.39
1,052.91
44,582.12
322
1,238.30
181.11
1,057.19
43,524.94
323
1,238.30
176.82
1,061.48
42,463.46
324
1,238.30
172.51
1,065.79
41,397.67
325
1,238.30
168.18
1,070.12
40,327.54
326
1,238.30
163.83
1,074.47
39,253.07
327
1,238.30
159.47
1,078.83
38,174.24
328
1,238.30
155.08
1,083.22
37,091.02
329
1,238.30
150.68
1,087.62
36,003.40
330
1,238.30
146.26
1,092.04
34,911.37
331
1,238.30
141.83
1,096.47
33,814.90
332
1,238.30
137.37
1,100.93
32,713.97
333
1,238.30
132.90
1,105.40
31,608.57
334
1,238.30
128.41
1,109.89
30,498.68
335
1,238.30
123.90
1,114.40
29,384.28
336
1,238.30
119.37
1,118.93
28,265.35
337
1,238.30
114.83
1,123.47
27,141.88
338
1,238.30
110.26
1,128.04
26,013.85
339
1,238.30
105.68
1,132.62
24,881.23
340
1,238.30
101.08
1,137.22
23,744.01
341
1,238.30
96.46
1,141.84
22,602.17
342
1,238.30
91.82
1,146.48
21,455.69
343
1,238.30
87.16
1,151.14
20,304.55
344
1,238.30
82.49
1,155.81
19,148.74
345
1,238.30
77.79
1,160.51
17,988.23
346
1,238.30
73.08
1,165.22
16,823.01
347
1,238.30
68.34
1,169.96
15,653.05
348
1,238.30
63.59
1,174.71
14,478.34
349
1,238.30
58.82
1,179.48
13,298.86
350
1,238.30
54.03
1,184.27
12,114.59
351
1,238.30
49.22
1,189.08
10,925.50
352
1,238.30
44.38
1,193.92
9,731.59
353
1,238.30
39.53
1,198.77
8,532.82
354
1,238.30
34.66
1,203.64
7,329.19
355
1,238.30
29.77
1,208.53
6,120.66
356
1,238.30
24.87
1,213.43
4,907.23
357
1,238.30
19.94
1,218.36
3,688.86
358
1,238.30
14.99
1,223.31
2,465.55
359
1,238.30
10.02
1,228.28
1,237.26
360
1,242.29
5.03
1,237.26
0.00
Totals
445,791.99
211,799.99
233,992.00

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