Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,238.34  
 

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
1,238.34
939.67
298.67
237,091.33
2
1,238.34
938.49
299.85
236,791.48
3
1,238.34
937.30
301.04
236,490.43
4
1,238.34
936.11
302.23
236,188.20
5
1,238.34
934.91
303.43
235,884.77
6
1,238.34
933.71
304.63
235,580.15
7
1,238.34
932.50
305.84
235,274.31
8
1,238.34
931.29
307.05
234,967.26
9
1,238.34
930.08
308.26
234,659.00
10
1,238.34
928.86
309.48
234,349.52
11
1,238.34
927.63
310.71
234,038.81
12
1,238.34
926.40
311.94
233,726.88
13
1,238.34
925.17
313.17
233,413.71
14
1,238.34
923.93
314.41
233,099.30
15
1,238.34
922.68
315.66
232,783.64
16
1,238.34
921.44
316.90
232,466.74
17
1,238.34
920.18
318.16
232,148.58
18
1,238.34
918.92
319.42
231,829.16
19
1,238.34
917.66
320.68
231,508.48
20
1,238.34
916.39
321.95
231,186.52
21
1,238.34
915.11
323.23
230,863.30
22
1,238.34
913.83
324.51
230,538.79
23
1,238.34
912.55
325.79
230,213.00
24
1,238.34
911.26
327.08
229,885.92
25
1,238.34
909.97
328.37
229,557.55
26
1,238.34
908.67
329.67
229,227.87
27
1,238.34
907.36
330.98
228,896.89
28
1,238.34
906.05
332.29
228,564.60
29
1,238.34
904.73
333.61
228,231.00
30
1,238.34
903.41
334.93
227,896.07
31
1,238.34
902.09
336.25
227,559.82
32
1,238.34
900.76
337.58
227,222.24
33
1,238.34
899.42
338.92
226,883.32
34
1,238.34
898.08
340.26
226,543.06
35
1,238.34
896.73
341.61
226,201.45
36
1,238.34
895.38
342.96
225,858.49
37
1,238.34
894.02
344.32
225,514.17
38
1,238.34
892.66
345.68
225,168.49
39
1,238.34
891.29
347.05
224,821.45
40
1,238.34
889.92
348.42
224,473.02
41
1,238.34
888.54
349.80
224,123.22
42
1,238.34
887.15
351.19
223,772.04
43
1,238.34
885.76
352.58
223,419.46
44
1,238.34
884.37
353.97
223,065.49
45
1,238.34
882.97
355.37
222,710.12
46
1,238.34
881.56
356.78
222,353.34
47
1,238.34
880.15
358.19
221,995.15
48
1,238.34
878.73
359.61
221,635.54
49
1,238.34
877.31
361.03
221,274.51
50
1,238.34
875.88
362.46
220,912.04
51
1,238.34
874.44
363.90
220,548.15
52
1,238.34
873.00
365.34
220,182.81
53
1,238.34
871.56
366.78
219,816.03
54
1,238.34
870.11
368.23
219,447.79
55
1,238.34
868.65
369.69
219,078.10
56
1,238.34
867.18
371.16
218,706.95
57
1,238.34
865.71
372.63
218,334.32
58
1,238.34
864.24
374.10
217,960.22
59
1,238.34
862.76
375.58
217,584.64
60
1,238.34
861.27
377.07
217,207.57
61
1,238.34
859.78
378.56
216,829.01
62
1,238.34
858.28
380.06
216,448.95
63
1,238.34
856.78
381.56
216,067.39
64
1,238.34
855.27
383.07
215,684.32
65
1,238.34
853.75
384.59
215,299.73
66
1,238.34
852.23
386.11
214,913.62
67
1,238.34
850.70
387.64
214,525.98
68
1,238.34
849.17
389.17
214,136.80
69
1,238.34
847.62
390.72
213,746.09
70
1,238.34
846.08
392.26
213,353.82
71
1,238.34
844.53
393.81
212,960.01
72
1,238.34
842.97
395.37
212,564.64
73
1,238.34
841.40
396.94
212,167.70
74
1,238.34
839.83
398.51
211,769.19
75
1,238.34
838.25
400.09
211,369.10
76
1,238.34
836.67
401.67
210,967.43
77
1,238.34
835.08
403.26
210,564.17
78
1,238.34
833.48
404.86
210,159.31
79
1,238.34
831.88
406.46
209,752.85
80
1,238.34
830.27
408.07
209,344.79
81
1,238.34
828.66
409.68
208,935.10
82
1,238.34
827.03
411.31
208,523.80
83
1,238.34
825.41
412.93
208,110.86
84
1,238.34
823.77
414.57
207,696.30
85
1,238.34
822.13
416.21
207,280.09
86
1,238.34
820.48
417.86
206,862.23
87
1,238.34
818.83
419.51
206,442.72
88
1,238.34
817.17
421.17
206,021.55
89
1,238.34
815.50
422.84
205,598.71
90
1,238.34
813.83
424.51
205,174.20
91
1,238.34
812.15
426.19
204,748.01
92
1,238.34
810.46
427.88
204,320.13
93
1,238.34
808.77
429.57
203,890.56
94
1,238.34
807.07
431.27
203,459.28
95
1,238.34
805.36
432.98
203,026.30
96
1,238.34
803.65
434.69
202,591.61
97
1,238.34
801.93
436.41
202,155.19
98
1,238.34
800.20
438.14
201,717.05
99
1,238.34
798.46
439.88
201,277.17
100
1,238.34
796.72
441.62
200,835.56
101
1,238.34
794.97
443.37
200,392.19
102
1,238.34
793.22
445.12
199,947.07
103
1,238.34
791.46
446.88
199,500.19
104
1,238.34
789.69
448.65
199,051.53
105
1,238.34
787.91
450.43
198,601.11
106
1,238.34
786.13
452.21
198,148.90
107
1,238.34
784.34
454.00
197,694.90
108
1,238.34
782.54
455.80
197,239.10
109
1,238.34
780.74
457.60
196,781.50
110
1,238.34
778.93
459.41
196,322.08
111
1,238.34
777.11
461.23
195,860.85
112
1,238.34
775.28
463.06
195,397.79
113
1,238.34
773.45
464.89
194,932.90
114
1,238.34
771.61
466.73
194,466.17
115
1,238.34
769.76
468.58
193,997.59
116
1,238.34
767.91
470.43
193,527.16
117
1,238.34
766.05
472.29
193,054.87
118
1,238.34
764.18
474.16
192,580.70
119
1,238.34
762.30
476.04
192,104.66
120
1,238.34
760.41
477.93
191,626.73
121
1,238.34
758.52
479.82
191,146.92
122
1,238.34
756.62
481.72
190,665.20
123
1,238.34
754.72
483.62
190,181.58
124
1,238.34
752.80
485.54
189,696.04
125
1,238.34
750.88
487.46
189,208.58
126
1,238.34
748.95
489.39
188,719.19
127
1,238.34
747.01
491.33
188,227.86
128
1,238.34
745.07
493.27
187,734.59
129
1,238.34
743.12
495.22
187,239.37
130
1,238.34
741.16
497.18
186,742.18
131
1,238.34
739.19
499.15
186,243.03
132
1,238.34
737.21
501.13
185,741.90
133
1,238.34
735.23
503.11
185,238.79
134
1,238.34
733.24
505.10
184,733.69
135
1,238.34
731.24
507.10
184,226.59
136
1,238.34
729.23
509.11
183,717.48
137
1,238.34
727.22
511.12
183,206.35
138
1,238.34
725.19
513.15
182,693.20
139
1,238.34
723.16
515.18
182,178.02
140
1,238.34
721.12
517.22
181,660.81
141
1,238.34
719.07
519.27
181,141.54
142
1,238.34
717.02
521.32
180,620.22
143
1,238.34
714.96
523.38
180,096.83
144
1,238.34
712.88
525.46
179,571.38
145
1,238.34
710.80
527.54
179,043.84
146
1,238.34
708.72
529.62
178,514.21
147
1,238.34
706.62
531.72
177,982.49
148
1,238.34
704.51
533.83
177,448.67
149
1,238.34
702.40
535.94
176,912.73
150
1,238.34
700.28
538.06
176,374.67
151
1,238.34
698.15
540.19
175,834.48
152
1,238.34
696.01
542.33
175,292.15
153
1,238.34
693.86
544.48
174,747.67
154
1,238.34
691.71
546.63
174,201.04
155
1,238.34
689.55
548.79
173,652.25
156
1,238.34
687.37
550.97
173,101.28
157
1,238.34
685.19
553.15
172,548.14
158
1,238.34
683.00
555.34
171,992.80
159
1,238.34
680.80
557.54
171,435.26
160
1,238.34
678.60
559.74
170,875.52
161
1,238.34
676.38
561.96
170,313.56
162
1,238.34
674.16
564.18
169,749.38
163
1,238.34
671.92
566.42
169,182.97
164
1,238.34
669.68
568.66
168,614.31
165
1,238.34
667.43
570.91
168,043.40
166
1,238.34
665.17
573.17
167,470.23
167
1,238.34
662.90
575.44
166,894.80
168
1,238.34
660.63
577.71
166,317.08
169
1,238.34
658.34
580.00
165,737.08
170
1,238.34
656.04
582.30
165,154.78
171
1,238.34
653.74
584.60
164,570.18
172
1,238.34
651.42
586.92
163,983.26
173
1,238.34
649.10
589.24
163,394.02
174
1,238.34
646.77
591.57
162,802.45
175
1,238.34
644.43
593.91
162,208.54
176
1,238.34
642.08
596.26
161,612.27
177
1,238.34
639.72
598.62
161,013.65
178
1,238.34
637.35
600.99
160,412.65
179
1,238.34
634.97
603.37
159,809.28
180
1,238.34
632.58
605.76
159,203.52
181
1,238.34
630.18
608.16
158,595.36
182
1,238.34
627.77
610.57
157,984.79
183
1,238.34
625.36
612.98
157,371.81
184
1,238.34
622.93
615.41
156,756.40
185
1,238.34
620.49
617.85
156,138.55
186
1,238.34
618.05
620.29
155,518.26
187
1,238.34
615.59
622.75
154,895.52
188
1,238.34
613.13
625.21
154,270.30
189
1,238.34
610.65
627.69
153,642.62
190
1,238.34
608.17
630.17
153,012.45
191
1,238.34
605.67
632.67
152,379.78
192
1,238.34
603.17
635.17
151,744.61
193
1,238.34
600.66
637.68
151,106.93
194
1,238.34
598.13
640.21
150,466.72
195
1,238.34
595.60
642.74
149,823.97
196
1,238.34
593.05
645.29
149,178.69
197
1,238.34
590.50
647.84
148,530.85
198
1,238.34
587.93
650.41
147,880.44
199
1,238.34
585.36
652.98
147,227.46
200
1,238.34
582.78
655.56
146,571.90
201
1,238.34
580.18
658.16
145,913.74
202
1,238.34
577.58
660.76
145,252.97
203
1,238.34
574.96
663.38
144,589.59
204
1,238.34
572.33
666.01
143,923.59
205
1,238.34
569.70
668.64
143,254.94
206
1,238.34
567.05
671.29
142,583.65
207
1,238.34
564.39
673.95
141,909.71
208
1,238.34
561.73
676.61
141,233.09
209
1,238.34
559.05
679.29
140,553.80
210
1,238.34
556.36
681.98
139,871.82
211
1,238.34
553.66
684.68
139,187.14
212
1,238.34
550.95
687.39
138,499.75
213
1,238.34
548.23
690.11
137,809.64
214
1,238.34
545.50
692.84
137,116.79
215
1,238.34
542.75
695.59
136,421.21
216
1,238.34
540.00
698.34
135,722.87
217
1,238.34
537.24
701.10
135,021.76
218
1,238.34
534.46
703.88
134,317.89
219
1,238.34
531.67
706.67
133,611.22
220
1,238.34
528.88
709.46
132,901.76
221
1,238.34
526.07
712.27
132,189.49
222
1,238.34
523.25
715.09
131,474.40
223
1,238.34
520.42
717.92
130,756.48
224
1,238.34
517.58
720.76
130,035.71
225
1,238.34
514.72
723.62
129,312.10
226
1,238.34
511.86
726.48
128,585.62
227
1,238.34
508.98
729.36
127,856.26
228
1,238.34
506.10
732.24
127,124.02
229
1,238.34
503.20
735.14
126,388.88
230
1,238.34
500.29
738.05
125,650.83
231
1,238.34
497.37
740.97
124,909.86
232
1,238.34
494.43
743.91
124,165.95
233
1,238.34
491.49
746.85
123,419.10
234
1,238.34
488.53
749.81
122,669.30
235
1,238.34
485.57
752.77
121,916.52
236
1,238.34
482.59
755.75
121,160.77
237
1,238.34
479.59
758.75
120,402.02
238
1,238.34
476.59
761.75
119,640.28
239
1,238.34
473.58
764.76
118,875.51
240
1,238.34
470.55
767.79
118,107.72
241
1,238.34
467.51
770.83
117,336.89
242
1,238.34
464.46
773.88
116,563.01
243
1,238.34
461.40
776.94
115,786.06
244
1,238.34
458.32
780.02
115,006.04
245
1,238.34
455.23
783.11
114,222.94
246
1,238.34
452.13
786.21
113,436.73
247
1,238.34
449.02
789.32
112,647.41
248
1,238.34
445.90
792.44
111,854.97
249
1,238.34
442.76
795.58
111,059.38
250
1,238.34
439.61
798.73
110,260.65
251
1,238.34
436.45
801.89
109,458.76
252
1,238.34
433.27
805.07
108,653.70
253
1,238.34
430.09
808.25
107,845.44
254
1,238.34
426.89
811.45
107,033.99
255
1,238.34
423.68
814.66
106,219.33
256
1,238.34
420.45
817.89
105,401.44
257
1,238.34
417.21
821.13
104,580.31
258
1,238.34
413.96
824.38
103,755.94
259
1,238.34
410.70
827.64
102,928.30
260
1,238.34
407.42
830.92
102,097.38
261
1,238.34
404.14
834.20
101,263.18
262
1,238.34
400.83
837.51
100,425.67
263
1,238.34
397.52
840.82
99,584.85
264
1,238.34
394.19
844.15
98,740.70
265
1,238.34
390.85
847.49
97,893.21
266
1,238.34
387.49
850.85
97,042.36
267
1,238.34
384.13
854.21
96,188.15
268
1,238.34
380.74
857.60
95,330.55
269
1,238.34
377.35
860.99
94,469.56
270
1,238.34
373.94
864.40
93,605.17
271
1,238.34
370.52
867.82
92,737.35
272
1,238.34
367.09
871.25
91,866.09
273
1,238.34
363.64
874.70
90,991.39
274
1,238.34
360.17
878.17
90,113.22
275
1,238.34
356.70
881.64
89,231.58
276
1,238.34
353.21
885.13
88,346.45
277
1,238.34
349.70
888.64
87,457.81
278
1,238.34
346.19
892.15
86,565.66
279
1,238.34
342.66
895.68
85,669.98
280
1,238.34
339.11
899.23
84,770.75
281
1,238.34
335.55
902.79
83,867.96
282
1,238.34
331.98
906.36
82,961.60
283
1,238.34
328.39
909.95
82,051.65
284
1,238.34
324.79
913.55
81,138.09
285
1,238.34
321.17
917.17
80,220.92
286
1,238.34
317.54
920.80
79,300.13
287
1,238.34
313.90
924.44
78,375.68
288
1,238.34
310.24
928.10
77,447.58
289
1,238.34
306.56
931.78
76,515.80
290
1,238.34
302.88
935.46
75,580.34
291
1,238.34
299.17
939.17
74,641.17
292
1,238.34
295.45
942.89
73,698.28
293
1,238.34
291.72
946.62
72,751.67
294
1,238.34
287.98
950.36
71,801.30
295
1,238.34
284.21
954.13
70,847.18
296
1,238.34
280.44
957.90
69,889.27
297
1,238.34
276.65
961.69
68,927.58
298
1,238.34
272.84
965.50
67,962.08
299
1,238.34
269.02
969.32
66,992.75
300
1,238.34
265.18
973.16
66,019.59
301
1,238.34
261.33
977.01
65,042.58
302
1,238.34
257.46
980.88
64,061.70
303
1,238.34
253.58
984.76
63,076.94
304
1,238.34
249.68
988.66
62,088.28
305
1,238.34
245.77
992.57
61,095.70
306
1,238.34
241.84
996.50
60,099.20
307
1,238.34
237.89
1,000.45
59,098.75
308
1,238.34
233.93
1,004.41
58,094.35
309
1,238.34
229.96
1,008.38
57,085.96
310
1,238.34
225.97
1,012.37
56,073.59
311
1,238.34
221.96
1,016.38
55,057.21
312
1,238.34
217.93
1,020.41
54,036.80
313
1,238.34
213.90
1,024.44
53,012.36
314
1,238.34
209.84
1,028.50
51,983.86
315
1,238.34
205.77
1,032.57
50,951.29
316
1,238.34
201.68
1,036.66
49,914.63
317
1,238.34
197.58
1,040.76
48,873.87
318
1,238.34
193.46
1,044.88
47,828.99
319
1,238.34
189.32
1,049.02
46,779.97
320
1,238.34
185.17
1,053.17
45,726.80
321
1,238.34
181.00
1,057.34
44,669.46
322
1,238.34
176.82
1,061.52
43,607.94
323
1,238.34
172.61
1,065.73
42,542.21
324
1,238.34
168.40
1,069.94
41,472.27
325
1,238.34
164.16
1,074.18
40,398.09
326
1,238.34
159.91
1,078.43
39,319.66
327
1,238.34
155.64
1,082.70
38,236.96
328
1,238.34
151.35
1,086.99
37,149.97
329
1,238.34
147.05
1,091.29
36,058.69
330
1,238.34
142.73
1,095.61
34,963.08
331
1,238.34
138.40
1,099.94
33,863.13
332
1,238.34
134.04
1,104.30
32,758.84
333
1,238.34
129.67
1,108.67
31,650.17
334
1,238.34
125.28
1,113.06
30,537.11
335
1,238.34
120.88
1,117.46
29,419.64
336
1,238.34
116.45
1,121.89
28,297.76
337
1,238.34
112.01
1,126.33
27,171.43
338
1,238.34
107.55
1,130.79
26,040.64
339
1,238.34
103.08
1,135.26
24,905.38
340
1,238.34
98.58
1,139.76
23,765.62
341
1,238.34
94.07
1,144.27
22,621.36
342
1,238.34
89.54
1,148.80
21,472.56
343
1,238.34
85.00
1,153.34
20,319.21
344
1,238.34
80.43
1,157.91
19,161.30
345
1,238.34
75.85
1,162.49
17,998.81
346
1,238.34
71.25
1,167.09
16,831.72
347
1,238.34
66.63
1,171.71
15,660.00
348
1,238.34
61.99
1,176.35
14,483.65
349
1,238.34
57.33
1,181.01
13,302.64
350
1,238.34
52.66
1,185.68
12,116.96
351
1,238.34
47.96
1,190.38
10,926.58
352
1,238.34
43.25
1,195.09
9,731.49
353
1,238.34
38.52
1,199.82
8,531.67
354
1,238.34
33.77
1,204.57
7,327.10
355
1,238.34
29.00
1,209.34
6,117.77
356
1,238.34
24.22
1,214.12
4,903.64
357
1,238.34
19.41
1,218.93
3,684.71
358
1,238.34
14.59
1,223.75
2,460.96
359
1,238.34
9.74
1,228.60
1,232.36
360
1,237.24
4.88
1,232.36
0.00
Totals
445,801.30
208,411.30
237,390.00

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