Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,138.02  
 

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
1,138.02
807.17
330.85
234,482.15
2
1,138.02
806.03
331.99
234,150.16
3
1,138.02
804.89
333.13
233,817.03
4
1,138.02
803.75
334.27
233,482.76
5
1,138.02
802.60
335.42
233,147.34
6
1,138.02
801.44
336.58
232,810.76
7
1,138.02
800.29
337.73
232,473.03
8
1,138.02
799.13
338.89
232,134.13
9
1,138.02
797.96
340.06
231,794.07
10
1,138.02
796.79
341.23
231,452.85
11
1,138.02
795.62
342.40
231,110.45
12
1,138.02
794.44
343.58
230,766.87
13
1,138.02
793.26
344.76
230,422.11
14
1,138.02
792.08
345.94
230,076.16
15
1,138.02
790.89
347.13
229,729.03
16
1,138.02
789.69
348.33
229,380.71
17
1,138.02
788.50
349.52
229,031.18
18
1,138.02
787.29
350.73
228,680.46
19
1,138.02
786.09
351.93
228,328.53
20
1,138.02
784.88
353.14
227,975.38
21
1,138.02
783.67
354.35
227,621.03
22
1,138.02
782.45
355.57
227,265.46
23
1,138.02
781.23
356.79
226,908.66
24
1,138.02
780.00
358.02
226,550.64
25
1,138.02
778.77
359.25
226,191.39
26
1,138.02
777.53
360.49
225,830.90
27
1,138.02
776.29
361.73
225,469.18
28
1,138.02
775.05
362.97
225,106.21
29
1,138.02
773.80
364.22
224,741.99
30
1,138.02
772.55
365.47
224,376.52
31
1,138.02
771.29
366.73
224,009.79
32
1,138.02
770.03
367.99
223,641.81
33
1,138.02
768.77
369.25
223,272.56
34
1,138.02
767.50
370.52
222,902.03
35
1,138.02
766.23
371.79
222,530.24
36
1,138.02
764.95
373.07
222,157.17
37
1,138.02
763.67
374.35
221,782.81
38
1,138.02
762.38
375.64
221,407.17
39
1,138.02
761.09
376.93
221,030.24
40
1,138.02
759.79
378.23
220,652.01
41
1,138.02
758.49
379.53
220,272.48
42
1,138.02
757.19
380.83
219,891.65
43
1,138.02
755.88
382.14
219,509.51
44
1,138.02
754.56
383.46
219,126.05
45
1,138.02
753.25
384.77
218,741.28
46
1,138.02
751.92
386.10
218,355.18
47
1,138.02
750.60
387.42
217,967.75
48
1,138.02
749.26
388.76
217,579.00
49
1,138.02
747.93
390.09
217,188.91
50
1,138.02
746.59
391.43
216,797.47
51
1,138.02
745.24
392.78
216,404.69
52
1,138.02
743.89
394.13
216,010.57
53
1,138.02
742.54
395.48
215,615.08
54
1,138.02
741.18
396.84
215,218.24
55
1,138.02
739.81
398.21
214,820.03
56
1,138.02
738.44
399.58
214,420.46
57
1,138.02
737.07
400.95
214,019.51
58
1,138.02
735.69
402.33
213,617.18
59
1,138.02
734.31
403.71
213,213.47
60
1,138.02
732.92
405.10
212,808.37
61
1,138.02
731.53
406.49
212,401.88
62
1,138.02
730.13
407.89
211,993.99
63
1,138.02
728.73
409.29
211,584.70
64
1,138.02
727.32
410.70
211,174.00
65
1,138.02
725.91
412.11
210,761.89
66
1,138.02
724.49
413.53
210,348.37
67
1,138.02
723.07
414.95
209,933.42
68
1,138.02
721.65
416.37
209,517.04
69
1,138.02
720.21
417.81
209,099.24
70
1,138.02
718.78
419.24
208,680.00
71
1,138.02
717.34
420.68
208,259.31
72
1,138.02
715.89
422.13
207,837.19
73
1,138.02
714.44
423.58
207,413.61
74
1,138.02
712.98
425.04
206,988.57
75
1,138.02
711.52
426.50
206,562.07
76
1,138.02
710.06
427.96
206,134.11
77
1,138.02
708.59
429.43
205,704.68
78
1,138.02
707.11
430.91
205,273.77
79
1,138.02
705.63
432.39
204,841.38
80
1,138.02
704.14
433.88
204,407.50
81
1,138.02
702.65
435.37
203,972.13
82
1,138.02
701.15
436.87
203,535.26
83
1,138.02
699.65
438.37
203,096.89
84
1,138.02
698.15
439.87
202,657.02
85
1,138.02
696.63
441.39
202,215.63
86
1,138.02
695.12
442.90
201,772.73
87
1,138.02
693.59
444.43
201,328.30
88
1,138.02
692.07
445.95
200,882.35
89
1,138.02
690.53
447.49
200,434.86
90
1,138.02
688.99
449.03
199,985.84
91
1,138.02
687.45
450.57
199,535.27
92
1,138.02
685.90
452.12
199,083.15
93
1,138.02
684.35
453.67
198,629.48
94
1,138.02
682.79
455.23
198,174.25
95
1,138.02
681.22
456.80
197,717.45
96
1,138.02
679.65
458.37
197,259.09
97
1,138.02
678.08
459.94
196,799.14
98
1,138.02
676.50
461.52
196,337.62
99
1,138.02
674.91
463.11
195,874.51
100
1,138.02
673.32
464.70
195,409.81
101
1,138.02
671.72
466.30
194,943.51
102
1,138.02
670.12
467.90
194,475.61
103
1,138.02
668.51
469.51
194,006.10
104
1,138.02
666.90
471.12
193,534.98
105
1,138.02
665.28
472.74
193,062.23
106
1,138.02
663.65
474.37
192,587.86
107
1,138.02
662.02
476.00
192,111.87
108
1,138.02
660.38
477.64
191,634.23
109
1,138.02
658.74
479.28
191,154.95
110
1,138.02
657.10
480.92
190,674.03
111
1,138.02
655.44
482.58
190,191.45
112
1,138.02
653.78
484.24
189,707.21
113
1,138.02
652.12
485.90
189,221.31
114
1,138.02
650.45
487.57
188,733.74
115
1,138.02
648.77
489.25
188,244.49
116
1,138.02
647.09
490.93
187,753.56
117
1,138.02
645.40
492.62
187,260.95
118
1,138.02
643.71
494.31
186,766.63
119
1,138.02
642.01
496.01
186,270.62
120
1,138.02
640.31
497.71
185,772.91
121
1,138.02
638.59
499.43
185,273.48
122
1,138.02
636.88
501.14
184,772.34
123
1,138.02
635.15
502.87
184,269.48
124
1,138.02
633.43
504.59
183,764.88
125
1,138.02
631.69
506.33
183,258.56
126
1,138.02
629.95
508.07
182,750.49
127
1,138.02
628.20
509.82
182,240.67
128
1,138.02
626.45
511.57
181,729.10
129
1,138.02
624.69
513.33
181,215.78
130
1,138.02
622.93
515.09
180,700.69
131
1,138.02
621.16
516.86
180,183.83
132
1,138.02
619.38
518.64
179,665.19
133
1,138.02
617.60
520.42
179,144.77
134
1,138.02
615.81
522.21
178,622.56
135
1,138.02
614.02
524.00
178,098.55
136
1,138.02
612.21
525.81
177,572.75
137
1,138.02
610.41
527.61
177,045.13
138
1,138.02
608.59
529.43
176,515.70
139
1,138.02
606.77
531.25
175,984.46
140
1,138.02
604.95
533.07
175,451.38
141
1,138.02
603.11
534.91
174,916.48
142
1,138.02
601.28
536.74
174,379.73
143
1,138.02
599.43
538.59
173,841.14
144
1,138.02
597.58
540.44
173,300.70
145
1,138.02
595.72
542.30
172,758.40
146
1,138.02
593.86
544.16
172,214.24
147
1,138.02
591.99
546.03
171,668.21
148
1,138.02
590.11
547.91
171,120.30
149
1,138.02
588.23
549.79
170,570.50
150
1,138.02
586.34
551.68
170,018.82
151
1,138.02
584.44
553.58
169,465.24
152
1,138.02
582.54
555.48
168,909.75
153
1,138.02
580.63
557.39
168,352.36
154
1,138.02
578.71
559.31
167,793.05
155
1,138.02
576.79
561.23
167,231.82
156
1,138.02
574.86
563.16
166,668.66
157
1,138.02
572.92
565.10
166,103.56
158
1,138.02
570.98
567.04
165,536.53
159
1,138.02
569.03
568.99
164,967.54
160
1,138.02
567.08
570.94
164,396.59
161
1,138.02
565.11
572.91
163,823.69
162
1,138.02
563.14
574.88
163,248.81
163
1,138.02
561.17
576.85
162,671.96
164
1,138.02
559.18
578.84
162,093.12
165
1,138.02
557.20
580.82
161,512.30
166
1,138.02
555.20
582.82
160,929.48
167
1,138.02
553.20
584.82
160,344.65
168
1,138.02
551.18
586.84
159,757.82
169
1,138.02
549.17
588.85
159,168.96
170
1,138.02
547.14
590.88
158,578.09
171
1,138.02
545.11
592.91
157,985.18
172
1,138.02
543.07
594.95
157,390.23
173
1,138.02
541.03
596.99
156,793.24
174
1,138.02
538.98
599.04
156,194.20
175
1,138.02
536.92
601.10
155,593.10
176
1,138.02
534.85
603.17
154,989.93
177
1,138.02
532.78
605.24
154,384.69
178
1,138.02
530.70
607.32
153,777.36
179
1,138.02
528.61
609.41
153,167.95
180
1,138.02
526.51
611.51
152,556.45
181
1,138.02
524.41
613.61
151,942.84
182
1,138.02
522.30
615.72
151,327.12
183
1,138.02
520.19
617.83
150,709.29
184
1,138.02
518.06
619.96
150,089.33
185
1,138.02
515.93
622.09
149,467.25
186
1,138.02
513.79
624.23
148,843.02
187
1,138.02
511.65
626.37
148,216.65
188
1,138.02
509.49
628.53
147,588.12
189
1,138.02
507.33
630.69
146,957.44
190
1,138.02
505.17
632.85
146,324.58
191
1,138.02
502.99
635.03
145,689.55
192
1,138.02
500.81
637.21
145,052.34
193
1,138.02
498.62
639.40
144,412.94
194
1,138.02
496.42
641.60
143,771.34
195
1,138.02
494.21
643.81
143,127.53
196
1,138.02
492.00
646.02
142,481.51
197
1,138.02
489.78
648.24
141,833.27
198
1,138.02
487.55
650.47
141,182.81
199
1,138.02
485.32
652.70
140,530.10
200
1,138.02
483.07
654.95
139,875.15
201
1,138.02
480.82
657.20
139,217.95
202
1,138.02
478.56
659.46
138,558.50
203
1,138.02
476.29
661.73
137,896.77
204
1,138.02
474.02
664.00
137,232.77
205
1,138.02
471.74
666.28
136,566.49
206
1,138.02
469.45
668.57
135,897.92
207
1,138.02
467.15
670.87
135,227.05
208
1,138.02
464.84
673.18
134,553.87
209
1,138.02
462.53
675.49
133,878.38
210
1,138.02
460.21
677.81
133,200.56
211
1,138.02
457.88
680.14
132,520.42
212
1,138.02
455.54
682.48
131,837.94
213
1,138.02
453.19
684.83
131,153.11
214
1,138.02
450.84
687.18
130,465.93
215
1,138.02
448.48
689.54
129,776.39
216
1,138.02
446.11
691.91
129,084.47
217
1,138.02
443.73
694.29
128,390.18
218
1,138.02
441.34
696.68
127,693.50
219
1,138.02
438.95
699.07
126,994.43
220
1,138.02
436.54
701.48
126,292.95
221
1,138.02
434.13
703.89
125,589.07
222
1,138.02
431.71
706.31
124,882.76
223
1,138.02
429.28
708.74
124,174.02
224
1,138.02
426.85
711.17
123,462.85
225
1,138.02
424.40
713.62
122,749.23
226
1,138.02
421.95
716.07
122,033.17
227
1,138.02
419.49
718.53
121,314.63
228
1,138.02
417.02
721.00
120,593.63
229
1,138.02
414.54
723.48
119,870.15
230
1,138.02
412.05
725.97
119,144.19
231
1,138.02
409.56
728.46
118,415.73
232
1,138.02
407.05
730.97
117,684.76
233
1,138.02
404.54
733.48
116,951.28
234
1,138.02
402.02
736.00
116,215.28
235
1,138.02
399.49
738.53
115,476.75
236
1,138.02
396.95
741.07
114,735.68
237
1,138.02
394.40
743.62
113,992.07
238
1,138.02
391.85
746.17
113,245.89
239
1,138.02
389.28
748.74
112,497.16
240
1,138.02
386.71
751.31
111,745.85
241
1,138.02
384.13
753.89
110,991.95
242
1,138.02
381.53
756.49
110,235.47
243
1,138.02
378.93
759.09
109,476.38
244
1,138.02
376.33
761.69
108,714.69
245
1,138.02
373.71
764.31
107,950.37
246
1,138.02
371.08
766.94
107,183.43
247
1,138.02
368.44
769.58
106,413.86
248
1,138.02
365.80
772.22
105,641.63
249
1,138.02
363.14
774.88
104,866.76
250
1,138.02
360.48
777.54
104,089.22
251
1,138.02
357.81
780.21
103,309.00
252
1,138.02
355.12
782.90
102,526.11
253
1,138.02
352.43
785.59
101,740.52
254
1,138.02
349.73
788.29
100,952.23
255
1,138.02
347.02
791.00
100,161.24
256
1,138.02
344.30
793.72
99,367.52
257
1,138.02
341.58
796.44
98,571.08
258
1,138.02
338.84
799.18
97,771.90
259
1,138.02
336.09
801.93
96,969.97
260
1,138.02
333.33
804.69
96,165.28
261
1,138.02
330.57
807.45
95,357.83
262
1,138.02
327.79
810.23
94,547.60
263
1,138.02
325.01
813.01
93,734.59
264
1,138.02
322.21
815.81
92,918.78
265
1,138.02
319.41
818.61
92,100.17
266
1,138.02
316.59
821.43
91,278.74
267
1,138.02
313.77
824.25
90,454.49
268
1,138.02
310.94
827.08
89,627.41
269
1,138.02
308.09
829.93
88,797.49
270
1,138.02
305.24
832.78
87,964.71
271
1,138.02
302.38
835.64
87,129.07
272
1,138.02
299.51
838.51
86,290.55
273
1,138.02
296.62
841.40
85,449.16
274
1,138.02
293.73
844.29
84,604.87
275
1,138.02
290.83
847.19
83,757.68
276
1,138.02
287.92
850.10
82,907.57
277
1,138.02
284.99
853.03
82,054.55
278
1,138.02
282.06
855.96
81,198.59
279
1,138.02
279.12
858.90
80,339.69
280
1,138.02
276.17
861.85
79,477.84
281
1,138.02
273.21
864.81
78,613.02
282
1,138.02
270.23
867.79
77,745.24
283
1,138.02
267.25
870.77
76,874.47
284
1,138.02
264.26
873.76
76,000.70
285
1,138.02
261.25
876.77
75,123.93
286
1,138.02
258.24
879.78
74,244.15
287
1,138.02
255.21
882.81
73,361.35
288
1,138.02
252.18
885.84
72,475.51
289
1,138.02
249.13
888.89
71,586.62
290
1,138.02
246.08
891.94
70,694.68
291
1,138.02
243.01
895.01
69,799.67
292
1,138.02
239.94
898.08
68,901.59
293
1,138.02
236.85
901.17
68,000.42
294
1,138.02
233.75
904.27
67,096.15
295
1,138.02
230.64
907.38
66,188.77
296
1,138.02
227.52
910.50
65,278.28
297
1,138.02
224.39
913.63
64,364.65
298
1,138.02
221.25
916.77
63,447.88
299
1,138.02
218.10
919.92
62,527.97
300
1,138.02
214.94
923.08
61,604.89
301
1,138.02
211.77
926.25
60,678.63
302
1,138.02
208.58
929.44
59,749.20
303
1,138.02
205.39
932.63
58,816.56
304
1,138.02
202.18
935.84
57,880.73
305
1,138.02
198.96
939.06
56,941.67
306
1,138.02
195.74
942.28
55,999.39
307
1,138.02
192.50
945.52
55,053.87
308
1,138.02
189.25
948.77
54,105.09
309
1,138.02
185.99
952.03
53,153.06
310
1,138.02
182.71
955.31
52,197.75
311
1,138.02
179.43
958.59
51,239.16
312
1,138.02
176.13
961.89
50,277.28
313
1,138.02
172.83
965.19
49,312.09
314
1,138.02
169.51
968.51
48,343.58
315
1,138.02
166.18
971.84
47,371.74
316
1,138.02
162.84
975.18
46,396.56
317
1,138.02
159.49
978.53
45,418.03
318
1,138.02
156.12
981.90
44,436.13
319
1,138.02
152.75
985.27
43,450.86
320
1,138.02
149.36
988.66
42,462.20
321
1,138.02
145.96
992.06
41,470.15
322
1,138.02
142.55
995.47
40,474.68
323
1,138.02
139.13
998.89
39,475.79
324
1,138.02
135.70
1,002.32
38,473.47
325
1,138.02
132.25
1,005.77
37,467.70
326
1,138.02
128.80
1,009.22
36,458.48
327
1,138.02
125.33
1,012.69
35,445.78
328
1,138.02
121.84
1,016.18
34,429.61
329
1,138.02
118.35
1,019.67
33,409.94
330
1,138.02
114.85
1,023.17
32,386.77
331
1,138.02
111.33
1,026.69
31,360.08
332
1,138.02
107.80
1,030.22
30,329.86
333
1,138.02
104.26
1,033.76
29,296.09
334
1,138.02
100.71
1,037.31
28,258.78
335
1,138.02
97.14
1,040.88
27,217.90
336
1,138.02
93.56
1,044.46
26,173.44
337
1,138.02
89.97
1,048.05
25,125.39
338
1,138.02
86.37
1,051.65
24,073.74
339
1,138.02
82.75
1,055.27
23,018.47
340
1,138.02
79.13
1,058.89
21,959.58
341
1,138.02
75.49
1,062.53
20,897.05
342
1,138.02
71.83
1,066.19
19,830.86
343
1,138.02
68.17
1,069.85
18,761.01
344
1,138.02
64.49
1,073.53
17,687.48
345
1,138.02
60.80
1,077.22
16,610.26
346
1,138.02
57.10
1,080.92
15,529.34
347
1,138.02
53.38
1,084.64
14,444.70
348
1,138.02
49.65
1,088.37
13,356.33
349
1,138.02
45.91
1,092.11
12,264.23
350
1,138.02
42.16
1,095.86
11,168.36
351
1,138.02
38.39
1,099.63
10,068.74
352
1,138.02
34.61
1,103.41
8,965.33
353
1,138.02
30.82
1,107.20
7,858.12
354
1,138.02
27.01
1,111.01
6,747.12
355
1,138.02
23.19
1,114.83
5,632.29
356
1,138.02
19.36
1,118.66
4,513.63
357
1,138.02
15.52
1,122.50
3,391.13
358
1,138.02
11.66
1,126.36
2,264.76
359
1,138.02
7.79
1,130.23
1,134.53
360
1,138.43
3.90
1,134.53
0.00
Totals
409,687.61
174,874.61
234,813.00

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