Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,100.64  
 

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
1,100.64
755.82
344.82
233,715.18
2
1,100.64
754.71
345.93
233,369.24
3
1,100.64
753.59
347.05
233,022.19
4
1,100.64
752.47
348.17
232,674.02
5
1,100.64
751.34
349.30
232,324.72
6
1,100.64
750.22
350.42
231,974.30
7
1,100.64
749.08
351.56
231,622.74
8
1,100.64
747.95
352.69
231,270.05
9
1,100.64
746.81
353.83
230,916.22
10
1,100.64
745.67
354.97
230,561.25
11
1,100.64
744.52
356.12
230,205.13
12
1,100.64
743.37
357.27
229,847.86
13
1,100.64
742.22
358.42
229,489.44
14
1,100.64
741.06
359.58
229,129.85
15
1,100.64
739.90
360.74
228,769.11
16
1,100.64
738.73
361.91
228,407.21
17
1,100.64
737.56
363.08
228,044.13
18
1,100.64
736.39
364.25
227,679.88
19
1,100.64
735.22
365.42
227,314.46
20
1,100.64
734.04
366.60
226,947.86
21
1,100.64
732.85
367.79
226,580.07
22
1,100.64
731.66
368.98
226,211.09
23
1,100.64
730.47
370.17
225,840.93
24
1,100.64
729.28
371.36
225,469.57
25
1,100.64
728.08
372.56
225,097.00
26
1,100.64
726.88
373.76
224,723.24
27
1,100.64
725.67
374.97
224,348.27
28
1,100.64
724.46
376.18
223,972.09
29
1,100.64
723.24
377.40
223,594.69
30
1,100.64
722.02
378.62
223,216.07
31
1,100.64
720.80
379.84
222,836.24
32
1,100.64
719.58
381.06
222,455.17
33
1,100.64
718.34
382.30
222,072.88
34
1,100.64
717.11
383.53
221,689.35
35
1,100.64
715.87
384.77
221,304.58
36
1,100.64
714.63
386.01
220,918.57
37
1,100.64
713.38
387.26
220,531.31
38
1,100.64
712.13
388.51
220,142.80
39
1,100.64
710.88
389.76
219,753.04
40
1,100.64
709.62
391.02
219,362.02
41
1,100.64
708.36
392.28
218,969.74
42
1,100.64
707.09
393.55
218,576.19
43
1,100.64
705.82
394.82
218,181.37
44
1,100.64
704.54
396.10
217,785.27
45
1,100.64
703.26
397.38
217,387.89
46
1,100.64
701.98
398.66
216,989.24
47
1,100.64
700.69
399.95
216,589.29
48
1,100.64
699.40
401.24
216,188.05
49
1,100.64
698.11
402.53
215,785.52
50
1,100.64
696.81
403.83
215,381.69
51
1,100.64
695.50
405.14
214,976.55
52
1,100.64
694.20
406.44
214,570.11
53
1,100.64
692.88
407.76
214,162.35
54
1,100.64
691.57
409.07
213,753.28
55
1,100.64
690.24
410.40
213,342.88
56
1,100.64
688.92
411.72
212,931.16
57
1,100.64
687.59
413.05
212,518.11
58
1,100.64
686.26
414.38
212,103.73
59
1,100.64
684.92
415.72
211,688.00
60
1,100.64
683.58
417.06
211,270.94
61
1,100.64
682.23
418.41
210,852.53
62
1,100.64
680.88
419.76
210,432.77
63
1,100.64
679.52
421.12
210,011.65
64
1,100.64
678.16
422.48
209,589.17
65
1,100.64
676.80
423.84
209,165.33
66
1,100.64
675.43
425.21
208,740.12
67
1,100.64
674.06
426.58
208,313.54
68
1,100.64
672.68
427.96
207,885.58
69
1,100.64
671.30
429.34
207,456.23
70
1,100.64
669.91
430.73
207,025.50
71
1,100.64
668.52
432.12
206,593.38
72
1,100.64
667.12
433.52
206,159.87
73
1,100.64
665.72
434.92
205,724.95
74
1,100.64
664.32
436.32
205,288.63
75
1,100.64
662.91
437.73
204,850.90
76
1,100.64
661.50
439.14
204,411.76
77
1,100.64
660.08
440.56
203,971.20
78
1,100.64
658.66
441.98
203,529.22
79
1,100.64
657.23
443.41
203,085.81
80
1,100.64
655.80
444.84
202,640.97
81
1,100.64
654.36
446.28
202,194.69
82
1,100.64
652.92
447.72
201,746.97
83
1,100.64
651.47
449.17
201,297.80
84
1,100.64
650.02
450.62
200,847.19
85
1,100.64
648.57
452.07
200,395.12
86
1,100.64
647.11
453.53
199,941.59
87
1,100.64
645.64
455.00
199,486.59
88
1,100.64
644.18
456.46
199,030.13
89
1,100.64
642.70
457.94
198,572.19
90
1,100.64
641.22
459.42
198,112.77
91
1,100.64
639.74
460.90
197,651.87
92
1,100.64
638.25
462.39
197,189.48
93
1,100.64
636.76
463.88
196,725.60
94
1,100.64
635.26
465.38
196,260.22
95
1,100.64
633.76
466.88
195,793.33
96
1,100.64
632.25
468.39
195,324.94
97
1,100.64
630.74
469.90
194,855.04
98
1,100.64
629.22
471.42
194,383.62
99
1,100.64
627.70
472.94
193,910.68
100
1,100.64
626.17
474.47
193,436.21
101
1,100.64
624.64
476.00
192,960.20
102
1,100.64
623.10
477.54
192,482.67
103
1,100.64
621.56
479.08
192,003.58
104
1,100.64
620.01
480.63
191,522.96
105
1,100.64
618.46
482.18
191,040.78
106
1,100.64
616.90
483.74
190,557.04
107
1,100.64
615.34
485.30
190,071.74
108
1,100.64
613.77
486.87
189,584.87
109
1,100.64
612.20
488.44
189,096.43
110
1,100.64
610.62
490.02
188,606.42
111
1,100.64
609.04
491.60
188,114.82
112
1,100.64
607.45
493.19
187,621.63
113
1,100.64
605.86
494.78
187,126.85
114
1,100.64
604.26
496.38
186,630.48
115
1,100.64
602.66
497.98
186,132.50
116
1,100.64
601.05
499.59
185,632.91
117
1,100.64
599.44
501.20
185,131.71
118
1,100.64
597.82
502.82
184,628.89
119
1,100.64
596.20
504.44
184,124.45
120
1,100.64
594.57
506.07
183,618.38
121
1,100.64
592.93
507.71
183,110.67
122
1,100.64
591.29
509.35
182,601.33
123
1,100.64
589.65
510.99
182,090.34
124
1,100.64
588.00
512.64
181,577.70
125
1,100.64
586.34
514.30
181,063.40
126
1,100.64
584.68
515.96
180,547.45
127
1,100.64
583.02
517.62
180,029.82
128
1,100.64
581.35
519.29
179,510.53
129
1,100.64
579.67
520.97
178,989.56
130
1,100.64
577.99
522.65
178,466.91
131
1,100.64
576.30
524.34
177,942.57
132
1,100.64
574.61
526.03
177,416.53
133
1,100.64
572.91
527.73
176,888.80
134
1,100.64
571.20
529.44
176,359.36
135
1,100.64
569.49
531.15
175,828.22
136
1,100.64
567.78
532.86
175,295.36
137
1,100.64
566.06
534.58
174,760.77
138
1,100.64
564.33
536.31
174,224.47
139
1,100.64
562.60
538.04
173,686.42
140
1,100.64
560.86
539.78
173,146.65
141
1,100.64
559.12
541.52
172,605.13
142
1,100.64
557.37
543.27
172,061.86
143
1,100.64
555.62
545.02
171,516.83
144
1,100.64
553.86
546.78
170,970.05
145
1,100.64
552.09
548.55
170,421.50
146
1,100.64
550.32
550.32
169,871.18
147
1,100.64
548.54
552.10
169,319.08
148
1,100.64
546.76
553.88
168,765.20
149
1,100.64
544.97
555.67
168,209.53
150
1,100.64
543.18
557.46
167,652.07
151
1,100.64
541.38
559.26
167,092.81
152
1,100.64
539.57
561.07
166,531.74
153
1,100.64
537.76
562.88
165,968.86
154
1,100.64
535.94
564.70
165,404.16
155
1,100.64
534.12
566.52
164,837.63
156
1,100.64
532.29
568.35
164,269.28
157
1,100.64
530.45
570.19
163,699.10
158
1,100.64
528.61
572.03
163,127.07
159
1,100.64
526.76
573.88
162,553.19
160
1,100.64
524.91
575.73
161,977.46
161
1,100.64
523.05
577.59
161,399.88
162
1,100.64
521.19
579.45
160,820.42
163
1,100.64
519.32
581.32
160,239.10
164
1,100.64
517.44
583.20
159,655.90
165
1,100.64
515.56
585.08
159,070.81
166
1,100.64
513.67
586.97
158,483.84
167
1,100.64
511.77
588.87
157,894.97
168
1,100.64
509.87
590.77
157,304.20
169
1,100.64
507.96
592.68
156,711.52
170
1,100.64
506.05
594.59
156,116.93
171
1,100.64
504.13
596.51
155,520.42
172
1,100.64
502.20
598.44
154,921.98
173
1,100.64
500.27
600.37
154,321.61
174
1,100.64
498.33
602.31
153,719.30
175
1,100.64
496.39
604.25
153,115.04
176
1,100.64
494.43
606.21
152,508.83
177
1,100.64
492.48
608.16
151,900.67
178
1,100.64
490.51
610.13
151,290.54
179
1,100.64
488.54
612.10
150,678.45
180
1,100.64
486.57
614.07
150,064.37
181
1,100.64
484.58
616.06
149,448.31
182
1,100.64
482.59
618.05
148,830.27
183
1,100.64
480.60
620.04
148,210.23
184
1,100.64
478.60
622.04
147,588.18
185
1,100.64
476.59
624.05
146,964.13
186
1,100.64
474.57
626.07
146,338.06
187
1,100.64
472.55
628.09
145,709.97
188
1,100.64
470.52
630.12
145,079.85
189
1,100.64
468.49
632.15
144,447.70
190
1,100.64
466.45
634.19
143,813.50
191
1,100.64
464.40
636.24
143,177.26
192
1,100.64
462.34
638.30
142,538.97
193
1,100.64
460.28
640.36
141,898.61
194
1,100.64
458.21
642.43
141,256.18
195
1,100.64
456.14
644.50
140,611.68
196
1,100.64
454.06
646.58
139,965.10
197
1,100.64
451.97
648.67
139,316.43
198
1,100.64
449.88
650.76
138,665.67
199
1,100.64
447.77
652.87
138,012.80
200
1,100.64
445.67
654.97
137,357.83
201
1,100.64
443.55
657.09
136,700.74
202
1,100.64
441.43
659.21
136,041.53
203
1,100.64
439.30
661.34
135,380.19
204
1,100.64
437.17
663.47
134,716.71
205
1,100.64
435.02
665.62
134,051.10
206
1,100.64
432.87
667.77
133,383.33
207
1,100.64
430.72
669.92
132,713.41
208
1,100.64
428.55
672.09
132,041.32
209
1,100.64
426.38
674.26
131,367.06
210
1,100.64
424.21
676.43
130,690.63
211
1,100.64
422.02
678.62
130,012.01
212
1,100.64
419.83
680.81
129,331.20
213
1,100.64
417.63
683.01
128,648.20
214
1,100.64
415.43
685.21
127,962.98
215
1,100.64
413.21
687.43
127,275.56
216
1,100.64
410.99
689.65
126,585.91
217
1,100.64
408.77
691.87
125,894.04
218
1,100.64
406.53
694.11
125,199.93
219
1,100.64
404.29
696.35
124,503.58
220
1,100.64
402.04
698.60
123,804.98
221
1,100.64
399.79
700.85
123,104.13
222
1,100.64
397.52
703.12
122,401.01
223
1,100.64
395.25
705.39
121,695.63
224
1,100.64
392.98
707.66
120,987.96
225
1,100.64
390.69
709.95
120,278.01
226
1,100.64
388.40
712.24
119,565.77
227
1,100.64
386.10
714.54
118,851.23
228
1,100.64
383.79
716.85
118,134.38
229
1,100.64
381.48
719.16
117,415.21
230
1,100.64
379.15
721.49
116,693.73
231
1,100.64
376.82
723.82
115,969.91
232
1,100.64
374.49
726.15
115,243.76
233
1,100.64
372.14
728.50
114,515.26
234
1,100.64
369.79
730.85
113,784.41
235
1,100.64
367.43
733.21
113,051.20
236
1,100.64
365.06
735.58
112,315.62
237
1,100.64
362.69
737.95
111,577.66
238
1,100.64
360.30
740.34
110,837.33
239
1,100.64
357.91
742.73
110,094.60
240
1,100.64
355.51
745.13
109,349.47
241
1,100.64
353.11
747.53
108,601.94
242
1,100.64
350.69
749.95
107,851.99
243
1,100.64
348.27
752.37
107,099.63
244
1,100.64
345.84
754.80
106,344.83
245
1,100.64
343.41
757.23
105,587.59
246
1,100.64
340.96
759.68
104,827.91
247
1,100.64
338.51
762.13
104,065.78
248
1,100.64
336.05
764.59
103,301.19
249
1,100.64
333.58
767.06
102,534.12
250
1,100.64
331.10
769.54
101,764.58
251
1,100.64
328.61
772.03
100,992.56
252
1,100.64
326.12
774.52
100,218.04
253
1,100.64
323.62
777.02
99,441.02
254
1,100.64
321.11
779.53
98,661.49
255
1,100.64
318.59
782.05
97,879.45
256
1,100.64
316.07
784.57
97,094.88
257
1,100.64
313.54
787.10
96,307.77
258
1,100.64
310.99
789.65
95,518.12
259
1,100.64
308.44
792.20
94,725.93
260
1,100.64
305.89
794.75
93,931.17
261
1,100.64
303.32
797.32
93,133.85
262
1,100.64
300.74
799.90
92,333.96
263
1,100.64
298.16
802.48
91,531.48
264
1,100.64
295.57
805.07
90,726.41
265
1,100.64
292.97
807.67
89,918.74
266
1,100.64
290.36
810.28
89,108.46
267
1,100.64
287.75
812.89
88,295.57
268
1,100.64
285.12
815.52
87,480.05
269
1,100.64
282.49
818.15
86,661.90
270
1,100.64
279.85
820.79
85,841.10
271
1,100.64
277.20
823.44
85,017.66
272
1,100.64
274.54
826.10
84,191.56
273
1,100.64
271.87
828.77
83,362.78
274
1,100.64
269.19
831.45
82,531.34
275
1,100.64
266.51
834.13
81,697.20
276
1,100.64
263.81
836.83
80,860.38
277
1,100.64
261.11
839.53
80,020.85
278
1,100.64
258.40
842.24
79,178.61
279
1,100.64
255.68
844.96
78,333.65
280
1,100.64
252.95
847.69
77,485.96
281
1,100.64
250.22
850.42
76,635.54
282
1,100.64
247.47
853.17
75,782.37
283
1,100.64
244.71
855.93
74,926.44
284
1,100.64
241.95
858.69
74,067.75
285
1,100.64
239.18
861.46
73,206.29
286
1,100.64
236.40
864.24
72,342.04
287
1,100.64
233.60
867.04
71,475.01
288
1,100.64
230.80
869.84
70,605.17
289
1,100.64
228.00
872.64
69,732.53
290
1,100.64
225.18
875.46
68,857.07
291
1,100.64
222.35
878.29
67,978.78
292
1,100.64
219.51
881.13
67,097.65
293
1,100.64
216.67
883.97
66,213.68
294
1,100.64
213.82
886.82
65,326.86
295
1,100.64
210.95
889.69
64,437.17
296
1,100.64
208.08
892.56
63,544.61
297
1,100.64
205.20
895.44
62,649.16
298
1,100.64
202.30
898.34
61,750.83
299
1,100.64
199.40
901.24
60,849.59
300
1,100.64
196.49
904.15
59,945.45
301
1,100.64
193.57
907.07
59,038.38
302
1,100.64
190.64
910.00
58,128.38
303
1,100.64
187.71
912.93
57,215.45
304
1,100.64
184.76
915.88
56,299.57
305
1,100.64
181.80
918.84
55,380.73
306
1,100.64
178.83
921.81
54,458.92
307
1,100.64
175.86
924.78
53,534.14
308
1,100.64
172.87
927.77
52,606.37
309
1,100.64
169.87
930.77
51,675.60
310
1,100.64
166.87
933.77
50,741.83
311
1,100.64
163.85
936.79
49,805.05
312
1,100.64
160.83
939.81
48,865.24
313
1,100.64
157.79
942.85
47,922.39
314
1,100.64
154.75
945.89
46,976.50
315
1,100.64
151.69
948.95
46,027.56
316
1,100.64
148.63
952.01
45,075.55
317
1,100.64
145.56
955.08
44,120.46
318
1,100.64
142.47
958.17
43,162.29
319
1,100.64
139.38
961.26
42,201.03
320
1,100.64
136.27
964.37
41,236.67
321
1,100.64
133.16
967.48
40,269.19
322
1,100.64
130.04
970.60
39,298.58
323
1,100.64
126.90
973.74
38,324.84
324
1,100.64
123.76
976.88
37,347.96
325
1,100.64
120.60
980.04
36,367.92
326
1,100.64
117.44
983.20
35,384.72
327
1,100.64
114.26
986.38
34,398.35
328
1,100.64
111.08
989.56
33,408.78
329
1,100.64
107.88
992.76
32,416.03
330
1,100.64
104.68
995.96
31,420.06
331
1,100.64
101.46
999.18
30,420.88
332
1,100.64
98.23
1,002.41
29,418.48
333
1,100.64
95.00
1,005.64
28,412.84
334
1,100.64
91.75
1,008.89
27,403.94
335
1,100.64
88.49
1,012.15
26,391.80
336
1,100.64
85.22
1,015.42
25,376.38
337
1,100.64
81.94
1,018.70
24,357.68
338
1,100.64
78.66
1,021.98
23,335.70
339
1,100.64
75.35
1,025.29
22,310.41
340
1,100.64
72.04
1,028.60
21,281.82
341
1,100.64
68.72
1,031.92
20,249.90
342
1,100.64
65.39
1,035.25
19,214.65
343
1,100.64
62.05
1,038.59
18,176.06
344
1,100.64
58.69
1,041.95
17,134.11
345
1,100.64
55.33
1,045.31
16,088.80
346
1,100.64
51.95
1,048.69
15,040.11
347
1,100.64
48.57
1,052.07
13,988.04
348
1,100.64
45.17
1,055.47
12,932.57
349
1,100.64
41.76
1,058.88
11,873.69
350
1,100.64
38.34
1,062.30
10,811.40
351
1,100.64
34.91
1,065.73
9,745.67
352
1,100.64
31.47
1,069.17
8,676.50
353
1,100.64
28.02
1,072.62
7,603.88
354
1,100.64
24.55
1,076.09
6,527.79
355
1,100.64
21.08
1,079.56
5,448.23
356
1,100.64
17.59
1,083.05
4,365.18
357
1,100.64
14.10
1,086.54
3,278.64
358
1,100.64
10.59
1,090.05
2,188.59
359
1,100.64
7.07
1,093.57
1,095.01
360
1,098.55
3.54
1,095.01
0.00
Totals
396,228.31
162,168.31
234,060.00

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