Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,100.35  
 

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
1,100.35
755.63
344.73
233,655.28
2
1,100.35
754.51
345.84
233,309.44
3
1,100.35
753.40
346.95
232,962.48
4
1,100.35
752.27
348.08
232,614.41
5
1,100.35
751.15
349.20
232,265.21
6
1,100.35
750.02
350.33
231,914.88
7
1,100.35
748.89
351.46
231,563.42
8
1,100.35
747.76
352.59
231,210.83
9
1,100.35
746.62
353.73
230,857.10
10
1,100.35
745.48
354.87
230,502.22
11
1,100.35
744.33
356.02
230,146.20
12
1,100.35
743.18
357.17
229,789.03
13
1,100.35
742.03
358.32
229,430.71
14
1,100.35
740.87
359.48
229,071.23
15
1,100.35
739.71
360.64
228,710.59
16
1,100.35
738.54
361.81
228,348.78
17
1,100.35
737.38
362.97
227,985.81
18
1,100.35
736.20
364.15
227,621.67
19
1,100.35
735.03
365.32
227,256.34
20
1,100.35
733.85
366.50
226,889.84
21
1,100.35
732.67
367.68
226,522.16
22
1,100.35
731.48
368.87
226,153.29
23
1,100.35
730.29
370.06
225,783.22
24
1,100.35
729.09
371.26
225,411.96
25
1,100.35
727.89
372.46
225,039.51
26
1,100.35
726.69
373.66
224,665.85
27
1,100.35
725.48
374.87
224,290.98
28
1,100.35
724.27
376.08
223,914.90
29
1,100.35
723.06
377.29
223,537.61
30
1,100.35
721.84
378.51
223,159.10
31
1,100.35
720.62
379.73
222,779.37
32
1,100.35
719.39
380.96
222,398.41
33
1,100.35
718.16
382.19
222,016.22
34
1,100.35
716.93
383.42
221,632.80
35
1,100.35
715.69
384.66
221,248.14
36
1,100.35
714.45
385.90
220,862.24
37
1,100.35
713.20
387.15
220,475.09
38
1,100.35
711.95
388.40
220,086.69
39
1,100.35
710.70
389.65
219,697.03
40
1,100.35
709.44
390.91
219,306.12
41
1,100.35
708.18
392.17
218,913.95
42
1,100.35
706.91
393.44
218,520.51
43
1,100.35
705.64
394.71
218,125.80
44
1,100.35
704.36
395.99
217,729.81
45
1,100.35
703.09
397.26
217,332.55
46
1,100.35
701.80
398.55
216,934.00
47
1,100.35
700.52
399.83
216,534.17
48
1,100.35
699.22
401.13
216,133.04
49
1,100.35
697.93
402.42
215,730.62
50
1,100.35
696.63
403.72
215,326.90
51
1,100.35
695.33
405.02
214,921.88
52
1,100.35
694.02
406.33
214,515.55
53
1,100.35
692.71
407.64
214,107.90
54
1,100.35
691.39
408.96
213,698.94
55
1,100.35
690.07
410.28
213,288.66
56
1,100.35
688.74
411.61
212,877.06
57
1,100.35
687.42
412.93
212,464.12
58
1,100.35
686.08
414.27
212,049.86
59
1,100.35
684.74
415.61
211,634.25
60
1,100.35
683.40
416.95
211,217.30
61
1,100.35
682.06
418.29
210,799.01
62
1,100.35
680.71
419.64
210,379.36
63
1,100.35
679.35
421.00
209,958.36
64
1,100.35
677.99
422.36
209,536.00
65
1,100.35
676.63
423.72
209,112.28
66
1,100.35
675.26
425.09
208,687.19
67
1,100.35
673.89
426.46
208,260.72
68
1,100.35
672.51
427.84
207,832.88
69
1,100.35
671.13
429.22
207,403.66
70
1,100.35
669.74
430.61
206,973.05
71
1,100.35
668.35
432.00
206,541.05
72
1,100.35
666.96
433.39
206,107.66
73
1,100.35
665.56
434.79
205,672.86
74
1,100.35
664.15
436.20
205,236.66
75
1,100.35
662.74
437.61
204,799.06
76
1,100.35
661.33
439.02
204,360.04
77
1,100.35
659.91
440.44
203,919.60
78
1,100.35
658.49
441.86
203,477.74
79
1,100.35
657.06
443.29
203,034.45
80
1,100.35
655.63
444.72
202,589.74
81
1,100.35
654.20
446.15
202,143.58
82
1,100.35
652.76
447.59
201,695.99
83
1,100.35
651.31
449.04
201,246.95
84
1,100.35
649.86
450.49
200,796.46
85
1,100.35
648.41
451.94
200,344.51
86
1,100.35
646.95
453.40
199,891.11
87
1,100.35
645.48
454.87
199,436.24
88
1,100.35
644.01
456.34
198,979.90
89
1,100.35
642.54
457.81
198,522.09
90
1,100.35
641.06
459.29
198,062.80
91
1,100.35
639.58
460.77
197,602.03
92
1,100.35
638.09
462.26
197,139.77
93
1,100.35
636.60
463.75
196,676.02
94
1,100.35
635.10
465.25
196,210.77
95
1,100.35
633.60
466.75
195,744.02
96
1,100.35
632.09
468.26
195,275.76
97
1,100.35
630.58
469.77
194,805.98
98
1,100.35
629.06
471.29
194,334.69
99
1,100.35
627.54
472.81
193,861.88
100
1,100.35
626.01
474.34
193,387.55
101
1,100.35
624.48
475.87
192,911.68
102
1,100.35
622.94
477.41
192,434.27
103
1,100.35
621.40
478.95
191,955.32
104
1,100.35
619.86
480.49
191,474.83
105
1,100.35
618.30
482.05
190,992.78
106
1,100.35
616.75
483.60
190,509.18
107
1,100.35
615.19
485.16
190,024.02
108
1,100.35
613.62
486.73
189,537.29
109
1,100.35
612.05
488.30
189,048.98
110
1,100.35
610.47
489.88
188,559.10
111
1,100.35
608.89
491.46
188,067.64
112
1,100.35
607.30
493.05
187,574.59
113
1,100.35
605.71
494.64
187,079.95
114
1,100.35
604.11
496.24
186,583.72
115
1,100.35
602.51
497.84
186,085.88
116
1,100.35
600.90
499.45
185,586.43
117
1,100.35
599.29
501.06
185,085.37
118
1,100.35
597.67
502.68
184,582.69
119
1,100.35
596.05
504.30
184,078.39
120
1,100.35
594.42
505.93
183,572.46
121
1,100.35
592.79
507.56
183,064.89
122
1,100.35
591.15
509.20
182,555.69
123
1,100.35
589.50
510.85
182,044.84
124
1,100.35
587.85
512.50
181,532.35
125
1,100.35
586.20
514.15
181,018.19
126
1,100.35
584.54
515.81
180,502.38
127
1,100.35
582.87
517.48
179,984.91
128
1,100.35
581.20
519.15
179,465.76
129
1,100.35
579.52
520.83
178,944.93
130
1,100.35
577.84
522.51
178,422.42
131
1,100.35
576.16
524.19
177,898.23
132
1,100.35
574.46
525.89
177,372.34
133
1,100.35
572.76
527.59
176,844.76
134
1,100.35
571.06
529.29
176,315.47
135
1,100.35
569.35
531.00
175,784.47
136
1,100.35
567.64
532.71
175,251.76
137
1,100.35
565.92
534.43
174,717.33
138
1,100.35
564.19
536.16
174,181.17
139
1,100.35
562.46
537.89
173,643.28
140
1,100.35
560.72
539.63
173,103.65
141
1,100.35
558.98
541.37
172,562.28
142
1,100.35
557.23
543.12
172,019.16
143
1,100.35
555.48
544.87
171,474.29
144
1,100.35
553.72
546.63
170,927.66
145
1,100.35
551.95
548.40
170,379.26
146
1,100.35
550.18
550.17
169,829.10
147
1,100.35
548.41
551.94
169,277.15
148
1,100.35
546.62
553.73
168,723.43
149
1,100.35
544.84
555.51
168,167.91
150
1,100.35
543.04
557.31
167,610.61
151
1,100.35
541.24
559.11
167,051.50
152
1,100.35
539.44
560.91
166,490.59
153
1,100.35
537.63
562.72
165,927.86
154
1,100.35
535.81
564.54
165,363.32
155
1,100.35
533.99
566.36
164,796.96
156
1,100.35
532.16
568.19
164,228.76
157
1,100.35
530.32
570.03
163,658.74
158
1,100.35
528.48
571.87
163,086.87
159
1,100.35
526.63
573.72
162,513.15
160
1,100.35
524.78
575.57
161,937.58
161
1,100.35
522.92
577.43
161,360.16
162
1,100.35
521.06
579.29
160,780.87
163
1,100.35
519.19
581.16
160,199.70
164
1,100.35
517.31
583.04
159,616.67
165
1,100.35
515.43
584.92
159,031.74
166
1,100.35
513.54
586.81
158,444.93
167
1,100.35
511.65
588.70
157,856.23
168
1,100.35
509.74
590.61
157,265.62
169
1,100.35
507.84
592.51
156,673.11
170
1,100.35
505.92
594.43
156,078.68
171
1,100.35
504.00
596.35
155,482.34
172
1,100.35
502.08
598.27
154,884.07
173
1,100.35
500.15
600.20
154,283.86
174
1,100.35
498.21
602.14
153,681.72
175
1,100.35
496.26
604.09
153,077.64
176
1,100.35
494.31
606.04
152,471.60
177
1,100.35
492.36
607.99
151,863.60
178
1,100.35
490.39
609.96
151,253.65
179
1,100.35
488.42
611.93
150,641.72
180
1,100.35
486.45
613.90
150,027.82
181
1,100.35
484.46
615.89
149,411.93
182
1,100.35
482.48
617.87
148,794.06
183
1,100.35
480.48
619.87
148,174.19
184
1,100.35
478.48
621.87
147,552.32
185
1,100.35
476.47
623.88
146,928.44
186
1,100.35
474.46
625.89
146,302.55
187
1,100.35
472.44
627.91
145,674.63
188
1,100.35
470.41
629.94
145,044.69
189
1,100.35
468.37
631.98
144,412.71
190
1,100.35
466.33
634.02
143,778.70
191
1,100.35
464.29
636.06
143,142.63
192
1,100.35
462.23
638.12
142,504.51
193
1,100.35
460.17
640.18
141,864.33
194
1,100.35
458.10
642.25
141,222.09
195
1,100.35
456.03
644.32
140,577.77
196
1,100.35
453.95
646.40
139,931.37
197
1,100.35
451.86
648.49
139,282.88
198
1,100.35
449.77
650.58
138,632.29
199
1,100.35
447.67
652.68
137,979.61
200
1,100.35
445.56
654.79
137,324.82
201
1,100.35
443.44
656.91
136,667.92
202
1,100.35
441.32
659.03
136,008.89
203
1,100.35
439.20
661.15
135,347.73
204
1,100.35
437.06
663.29
134,684.44
205
1,100.35
434.92
665.43
134,019.01
206
1,100.35
432.77
667.58
133,351.43
207
1,100.35
430.61
669.74
132,681.70
208
1,100.35
428.45
671.90
132,009.80
209
1,100.35
426.28
674.07
131,335.73
210
1,100.35
424.10
676.25
130,659.48
211
1,100.35
421.92
678.43
129,981.06
212
1,100.35
419.73
680.62
129,300.44
213
1,100.35
417.53
682.82
128,617.62
214
1,100.35
415.33
685.02
127,932.60
215
1,100.35
413.12
687.23
127,245.36
216
1,100.35
410.90
689.45
126,555.91
217
1,100.35
408.67
691.68
125,864.23
218
1,100.35
406.44
693.91
125,170.32
219
1,100.35
404.20
696.15
124,474.16
220
1,100.35
401.95
698.40
123,775.76
221
1,100.35
399.69
700.66
123,075.10
222
1,100.35
397.43
702.92
122,372.18
223
1,100.35
395.16
705.19
121,666.99
224
1,100.35
392.88
707.47
120,959.52
225
1,100.35
390.60
709.75
120,249.77
226
1,100.35
388.31
712.04
119,537.73
227
1,100.35
386.01
714.34
118,823.39
228
1,100.35
383.70
716.65
118,106.74
229
1,100.35
381.39
718.96
117,387.77
230
1,100.35
379.06
721.29
116,666.49
231
1,100.35
376.74
723.61
115,942.87
232
1,100.35
374.40
725.95
115,216.92
233
1,100.35
372.05
728.30
114,488.63
234
1,100.35
369.70
730.65
113,757.98
235
1,100.35
367.34
733.01
113,024.97
236
1,100.35
364.98
735.37
112,289.60
237
1,100.35
362.60
737.75
111,551.85
238
1,100.35
360.22
740.13
110,811.72
239
1,100.35
357.83
742.52
110,069.20
240
1,100.35
355.43
744.92
109,324.28
241
1,100.35
353.03
747.32
108,576.96
242
1,100.35
350.61
749.74
107,827.22
243
1,100.35
348.19
752.16
107,075.06
244
1,100.35
345.76
754.59
106,320.48
245
1,100.35
343.33
757.02
105,563.45
246
1,100.35
340.88
759.47
104,803.99
247
1,100.35
338.43
761.92
104,042.07
248
1,100.35
335.97
764.38
103,277.69
249
1,100.35
333.50
766.85
102,510.84
250
1,100.35
331.02
769.33
101,741.51
251
1,100.35
328.54
771.81
100,969.70
252
1,100.35
326.05
774.30
100,195.40
253
1,100.35
323.55
776.80
99,418.60
254
1,100.35
321.04
779.31
98,639.29
255
1,100.35
318.52
781.83
97,857.46
256
1,100.35
316.00
784.35
97,073.11
257
1,100.35
313.47
786.88
96,286.22
258
1,100.35
310.92
789.43
95,496.80
259
1,100.35
308.38
791.97
94,704.82
260
1,100.35
305.82
794.53
93,910.29
261
1,100.35
303.25
797.10
93,113.19
262
1,100.35
300.68
799.67
92,313.52
263
1,100.35
298.10
802.25
91,511.26
264
1,100.35
295.51
804.84
90,706.42
265
1,100.35
292.91
807.44
89,898.98
266
1,100.35
290.30
810.05
89,088.92
267
1,100.35
287.68
812.67
88,276.26
268
1,100.35
285.06
815.29
87,460.97
269
1,100.35
282.43
817.92
86,643.04
270
1,100.35
279.78
820.57
85,822.48
271
1,100.35
277.14
823.21
84,999.26
272
1,100.35
274.48
825.87
84,173.39
273
1,100.35
271.81
828.54
83,344.85
274
1,100.35
269.13
831.22
82,513.63
275
1,100.35
266.45
833.90
81,679.73
276
1,100.35
263.76
836.59
80,843.14
277
1,100.35
261.06
839.29
80,003.85
278
1,100.35
258.35
842.00
79,161.84
279
1,100.35
255.63
844.72
78,317.12
280
1,100.35
252.90
847.45
77,469.67
281
1,100.35
250.16
850.19
76,619.48
282
1,100.35
247.42
852.93
75,766.55
283
1,100.35
244.66
855.69
74,910.86
284
1,100.35
241.90
858.45
74,052.41
285
1,100.35
239.13
861.22
73,191.19
286
1,100.35
236.35
864.00
72,327.18
287
1,100.35
233.56
866.79
71,460.39
288
1,100.35
230.76
869.59
70,590.80
289
1,100.35
227.95
872.40
69,718.40
290
1,100.35
225.13
875.22
68,843.18
291
1,100.35
222.31
878.04
67,965.14
292
1,100.35
219.47
880.88
67,084.26
293
1,100.35
216.63
883.72
66,200.53
294
1,100.35
213.77
886.58
65,313.96
295
1,100.35
210.91
889.44
64,424.52
296
1,100.35
208.04
892.31
63,532.20
297
1,100.35
205.16
895.19
62,637.01
298
1,100.35
202.27
898.08
61,738.92
299
1,100.35
199.37
900.98
60,837.94
300
1,100.35
196.46
903.89
59,934.05
301
1,100.35
193.54
906.81
59,027.23
302
1,100.35
190.61
909.74
58,117.49
303
1,100.35
187.67
912.68
57,204.81
304
1,100.35
184.72
915.63
56,289.19
305
1,100.35
181.77
918.58
55,370.60
306
1,100.35
178.80
921.55
54,449.05
307
1,100.35
175.83
924.52
53,524.53
308
1,100.35
172.84
927.51
52,597.02
309
1,100.35
169.84
930.51
51,666.51
310
1,100.35
166.84
933.51
50,733.00
311
1,100.35
163.83
936.52
49,796.48
312
1,100.35
160.80
939.55
48,856.93
313
1,100.35
157.77
942.58
47,914.35
314
1,100.35
154.72
945.63
46,968.72
315
1,100.35
151.67
948.68
46,020.04
316
1,100.35
148.61
951.74
45,068.30
317
1,100.35
145.53
954.82
44,113.48
318
1,100.35
142.45
957.90
43,155.58
319
1,100.35
139.36
960.99
42,194.59
320
1,100.35
136.25
964.10
41,230.49
321
1,100.35
133.14
967.21
40,263.28
322
1,100.35
130.02
970.33
39,292.95
323
1,100.35
126.88
973.47
38,319.48
324
1,100.35
123.74
976.61
37,342.87
325
1,100.35
120.59
979.76
36,363.11
326
1,100.35
117.42
982.93
35,380.18
327
1,100.35
114.25
986.10
34,394.08
328
1,100.35
111.06
989.29
33,404.79
329
1,100.35
107.87
992.48
32,412.31
330
1,100.35
104.66
995.69
31,416.63
331
1,100.35
101.45
998.90
30,417.73
332
1,100.35
98.22
1,002.13
29,415.60
333
1,100.35
94.99
1,005.36
28,410.24
334
1,100.35
91.74
1,008.61
27,401.63
335
1,100.35
88.48
1,011.87
26,389.76
336
1,100.35
85.22
1,015.13
25,374.63
337
1,100.35
81.94
1,018.41
24,356.22
338
1,100.35
78.65
1,021.70
23,334.52
339
1,100.35
75.35
1,025.00
22,309.52
340
1,100.35
72.04
1,028.31
21,281.21
341
1,100.35
68.72
1,031.63
20,249.58
342
1,100.35
65.39
1,034.96
19,214.62
343
1,100.35
62.05
1,038.30
18,176.32
344
1,100.35
58.69
1,041.66
17,134.66
345
1,100.35
55.33
1,045.02
16,089.64
346
1,100.35
51.96
1,048.39
15,041.25
347
1,100.35
48.57
1,051.78
13,989.47
348
1,100.35
45.17
1,055.18
12,934.29
349
1,100.35
41.77
1,058.58
11,875.71
350
1,100.35
38.35
1,062.00
10,813.71
351
1,100.35
34.92
1,065.43
9,748.28
352
1,100.35
31.48
1,068.87
8,679.41
353
1,100.35
28.03
1,072.32
7,607.09
354
1,100.35
24.56
1,075.79
6,531.30
355
1,100.35
21.09
1,079.26
5,452.04
356
1,100.35
17.61
1,082.74
4,369.30
357
1,100.35
14.11
1,086.24
3,283.06
358
1,100.35
10.60
1,089.75
2,193.31
359
1,100.35
7.08
1,093.27
1,100.04
360
1,103.59
3.55
1,100.04
0.00
Totals
396,129.24
162,129.24
234,000.00

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