Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,238.42  
 

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
1,238.42
939.73
298.69
237,106.31
2
1,238.42
938.55
299.87
236,806.43
3
1,238.42
937.36
301.06
236,505.37
4
1,238.42
936.17
302.25
236,203.12
5
1,238.42
934.97
303.45
235,899.67
6
1,238.42
933.77
304.65
235,595.02
7
1,238.42
932.56
305.86
235,289.16
8
1,238.42
931.35
307.07
234,982.10
9
1,238.42
930.14
308.28
234,673.81
10
1,238.42
928.92
309.50
234,364.31
11
1,238.42
927.69
310.73
234,053.58
12
1,238.42
926.46
311.96
233,741.63
13
1,238.42
925.23
313.19
233,428.43
14
1,238.42
923.99
314.43
233,114.00
15
1,238.42
922.74
315.68
232,798.32
16
1,238.42
921.49
316.93
232,481.40
17
1,238.42
920.24
318.18
232,163.22
18
1,238.42
918.98
319.44
231,843.77
19
1,238.42
917.71
320.71
231,523.07
20
1,238.42
916.45
321.97
231,201.10
21
1,238.42
915.17
323.25
230,877.85
22
1,238.42
913.89
324.53
230,553.32
23
1,238.42
912.61
325.81
230,227.50
24
1,238.42
911.32
327.10
229,900.40
25
1,238.42
910.02
328.40
229,572.00
26
1,238.42
908.72
329.70
229,242.31
27
1,238.42
907.42
331.00
228,911.30
28
1,238.42
906.11
332.31
228,578.99
29
1,238.42
904.79
333.63
228,245.36
30
1,238.42
903.47
334.95
227,910.41
31
1,238.42
902.15
336.27
227,574.14
32
1,238.42
900.81
337.61
227,236.53
33
1,238.42
899.48
338.94
226,897.59
34
1,238.42
898.14
340.28
226,557.31
35
1,238.42
896.79
341.63
226,215.68
36
1,238.42
895.44
342.98
225,872.69
37
1,238.42
894.08
344.34
225,528.35
38
1,238.42
892.72
345.70
225,182.65
39
1,238.42
891.35
347.07
224,835.58
40
1,238.42
889.97
348.45
224,487.13
41
1,238.42
888.59
349.83
224,137.31
42
1,238.42
887.21
351.21
223,786.10
43
1,238.42
885.82
352.60
223,433.50
44
1,238.42
884.42
354.00
223,079.50
45
1,238.42
883.02
355.40
222,724.11
46
1,238.42
881.62
356.80
222,367.30
47
1,238.42
880.20
358.22
222,009.09
48
1,238.42
878.79
359.63
221,649.45
49
1,238.42
877.36
361.06
221,288.39
50
1,238.42
875.93
362.49
220,925.91
51
1,238.42
874.50
363.92
220,561.99
52
1,238.42
873.06
365.36
220,196.62
53
1,238.42
871.61
366.81
219,829.81
54
1,238.42
870.16
368.26
219,461.55
55
1,238.42
868.70
369.72
219,091.84
56
1,238.42
867.24
371.18
218,720.65
57
1,238.42
865.77
372.65
218,348.00
58
1,238.42
864.29
374.13
217,973.88
59
1,238.42
862.81
375.61
217,598.27
60
1,238.42
861.33
377.09
217,221.18
61
1,238.42
859.83
378.59
216,842.59
62
1,238.42
858.34
380.08
216,462.51
63
1,238.42
856.83
381.59
216,080.92
64
1,238.42
855.32
383.10
215,697.82
65
1,238.42
853.80
384.62
215,313.20
66
1,238.42
852.28
386.14
214,927.06
67
1,238.42
850.75
387.67
214,539.40
68
1,238.42
849.22
389.20
214,150.19
69
1,238.42
847.68
390.74
213,759.45
70
1,238.42
846.13
392.29
213,367.16
71
1,238.42
844.58
393.84
212,973.32
72
1,238.42
843.02
395.40
212,577.92
73
1,238.42
841.45
396.97
212,180.96
74
1,238.42
839.88
398.54
211,782.42
75
1,238.42
838.31
400.11
211,382.30
76
1,238.42
836.72
401.70
210,980.61
77
1,238.42
835.13
403.29
210,577.32
78
1,238.42
833.54
404.88
210,172.43
79
1,238.42
831.93
406.49
209,765.95
80
1,238.42
830.32
408.10
209,357.85
81
1,238.42
828.71
409.71
208,948.14
82
1,238.42
827.09
411.33
208,536.80
83
1,238.42
825.46
412.96
208,123.84
84
1,238.42
823.82
414.60
207,709.25
85
1,238.42
822.18
416.24
207,293.01
86
1,238.42
820.53
417.89
206,875.12
87
1,238.42
818.88
419.54
206,455.58
88
1,238.42
817.22
421.20
206,034.38
89
1,238.42
815.55
422.87
205,611.52
90
1,238.42
813.88
424.54
205,186.97
91
1,238.42
812.20
426.22
204,760.75
92
1,238.42
810.51
427.91
204,332.84
93
1,238.42
808.82
429.60
203,903.24
94
1,238.42
807.12
431.30
203,471.94
95
1,238.42
805.41
433.01
203,038.93
96
1,238.42
803.70
434.72
202,604.20
97
1,238.42
801.97
436.45
202,167.76
98
1,238.42
800.25
438.17
201,729.59
99
1,238.42
798.51
439.91
201,289.68
100
1,238.42
796.77
441.65
200,848.03
101
1,238.42
795.02
443.40
200,404.63
102
1,238.42
793.27
445.15
199,959.48
103
1,238.42
791.51
446.91
199,512.57
104
1,238.42
789.74
448.68
199,063.89
105
1,238.42
787.96
450.46
198,613.43
106
1,238.42
786.18
452.24
198,161.19
107
1,238.42
784.39
454.03
197,707.15
108
1,238.42
782.59
455.83
197,251.33
109
1,238.42
780.79
457.63
196,793.69
110
1,238.42
778.98
459.44
196,334.25
111
1,238.42
777.16
461.26
195,872.98
112
1,238.42
775.33
463.09
195,409.89
113
1,238.42
773.50
464.92
194,944.97
114
1,238.42
771.66
466.76
194,478.21
115
1,238.42
769.81
468.61
194,009.60
116
1,238.42
767.95
470.47
193,539.13
117
1,238.42
766.09
472.33
193,066.80
118
1,238.42
764.22
474.20
192,592.61
119
1,238.42
762.35
476.07
192,116.53
120
1,238.42
760.46
477.96
191,638.57
121
1,238.42
758.57
479.85
191,158.72
122
1,238.42
756.67
481.75
190,676.97
123
1,238.42
754.76
483.66
190,193.32
124
1,238.42
752.85
485.57
189,707.75
125
1,238.42
750.93
487.49
189,220.25
126
1,238.42
749.00
489.42
188,730.83
127
1,238.42
747.06
491.36
188,239.47
128
1,238.42
745.11
493.31
187,746.16
129
1,238.42
743.16
495.26
187,250.90
130
1,238.42
741.20
497.22
186,753.69
131
1,238.42
739.23
499.19
186,254.50
132
1,238.42
737.26
501.16
185,753.34
133
1,238.42
735.27
503.15
185,250.19
134
1,238.42
733.28
505.14
184,745.05
135
1,238.42
731.28
507.14
184,237.92
136
1,238.42
729.28
509.14
183,728.77
137
1,238.42
727.26
511.16
183,217.61
138
1,238.42
725.24
513.18
182,704.43
139
1,238.42
723.21
515.21
182,189.21
140
1,238.42
721.17
517.25
181,671.96
141
1,238.42
719.12
519.30
181,152.66
142
1,238.42
717.06
521.36
180,631.30
143
1,238.42
715.00
523.42
180,107.88
144
1,238.42
712.93
525.49
179,582.38
145
1,238.42
710.85
527.57
179,054.81
146
1,238.42
708.76
529.66
178,525.15
147
1,238.42
706.66
531.76
177,993.39
148
1,238.42
704.56
533.86
177,459.53
149
1,238.42
702.44
535.98
176,923.55
150
1,238.42
700.32
538.10
176,385.45
151
1,238.42
698.19
540.23
175,845.23
152
1,238.42
696.05
542.37
175,302.86
153
1,238.42
693.91
544.51
174,758.35
154
1,238.42
691.75
546.67
174,211.68
155
1,238.42
689.59
548.83
173,662.85
156
1,238.42
687.42
551.00
173,111.84
157
1,238.42
685.23
553.19
172,558.66
158
1,238.42
683.04
555.38
172,003.28
159
1,238.42
680.85
557.57
171,445.71
160
1,238.42
678.64
559.78
170,885.93
161
1,238.42
676.42
562.00
170,323.93
162
1,238.42
674.20
564.22
169,759.71
163
1,238.42
671.97
566.45
169,193.26
164
1,238.42
669.72
568.70
168,624.56
165
1,238.42
667.47
570.95
168,053.61
166
1,238.42
665.21
573.21
167,480.40
167
1,238.42
662.94
575.48
166,904.93
168
1,238.42
660.67
577.75
166,327.17
169
1,238.42
658.38
580.04
165,747.13
170
1,238.42
656.08
582.34
165,164.79
171
1,238.42
653.78
584.64
164,580.15
172
1,238.42
651.46
586.96
163,993.19
173
1,238.42
649.14
589.28
163,403.91
174
1,238.42
646.81
591.61
162,812.30
175
1,238.42
644.47
593.95
162,218.35
176
1,238.42
642.11
596.31
161,622.04
177
1,238.42
639.75
598.67
161,023.37
178
1,238.42
637.38
601.04
160,422.34
179
1,238.42
635.01
603.41
159,818.92
180
1,238.42
632.62
605.80
159,213.12
181
1,238.42
630.22
608.20
158,604.92
182
1,238.42
627.81
610.61
157,994.31
183
1,238.42
625.39
613.03
157,381.28
184
1,238.42
622.97
615.45
156,765.83
185
1,238.42
620.53
617.89
156,147.94
186
1,238.42
618.09
620.33
155,527.61
187
1,238.42
615.63
622.79
154,904.82
188
1,238.42
613.16
625.26
154,279.56
189
1,238.42
610.69
627.73
153,651.83
190
1,238.42
608.21
630.21
153,021.62
191
1,238.42
605.71
632.71
152,388.91
192
1,238.42
603.21
635.21
151,753.70
193
1,238.42
600.69
637.73
151,115.97
194
1,238.42
598.17
640.25
150,475.71
195
1,238.42
595.63
642.79
149,832.93
196
1,238.42
593.09
645.33
149,187.60
197
1,238.42
590.53
647.89
148,539.71
198
1,238.42
587.97
650.45
147,889.26
199
1,238.42
585.39
653.03
147,236.23
200
1,238.42
582.81
655.61
146,580.63
201
1,238.42
580.21
658.21
145,922.42
202
1,238.42
577.61
660.81
145,261.61
203
1,238.42
574.99
663.43
144,598.18
204
1,238.42
572.37
666.05
143,932.13
205
1,238.42
569.73
668.69
143,263.44
206
1,238.42
567.08
671.34
142,592.11
207
1,238.42
564.43
673.99
141,918.11
208
1,238.42
561.76
676.66
141,241.45
209
1,238.42
559.08
679.34
140,562.11
210
1,238.42
556.39
682.03
139,880.09
211
1,238.42
553.69
684.73
139,195.36
212
1,238.42
550.98
687.44
138,507.92
213
1,238.42
548.26
690.16
137,817.76
214
1,238.42
545.53
692.89
137,124.87
215
1,238.42
542.79
695.63
136,429.23
216
1,238.42
540.03
698.39
135,730.85
217
1,238.42
537.27
701.15
135,029.69
218
1,238.42
534.49
703.93
134,325.77
219
1,238.42
531.71
706.71
133,619.05
220
1,238.42
528.91
709.51
132,909.54
221
1,238.42
526.10
712.32
132,197.22
222
1,238.42
523.28
715.14
131,482.08
223
1,238.42
520.45
717.97
130,764.11
224
1,238.42
517.61
720.81
130,043.30
225
1,238.42
514.75
723.67
129,319.64
226
1,238.42
511.89
726.53
128,593.11
227
1,238.42
509.01
729.41
127,863.70
228
1,238.42
506.13
732.29
127,131.41
229
1,238.42
503.23
735.19
126,396.22
230
1,238.42
500.32
738.10
125,658.11
231
1,238.42
497.40
741.02
124,917.09
232
1,238.42
494.46
743.96
124,173.13
233
1,238.42
491.52
746.90
123,426.23
234
1,238.42
488.56
749.86
122,676.38
235
1,238.42
485.59
752.83
121,923.55
236
1,238.42
482.61
755.81
121,167.74
237
1,238.42
479.62
758.80
120,408.95
238
1,238.42
476.62
761.80
119,647.14
239
1,238.42
473.60
764.82
118,882.33
240
1,238.42
470.58
767.84
118,114.48
241
1,238.42
467.54
770.88
117,343.60
242
1,238.42
464.49
773.93
116,569.67
243
1,238.42
461.42
777.00
115,792.67
244
1,238.42
458.35
780.07
115,012.59
245
1,238.42
455.26
783.16
114,229.43
246
1,238.42
452.16
786.26
113,443.17
247
1,238.42
449.05
789.37
112,653.80
248
1,238.42
445.92
792.50
111,861.30
249
1,238.42
442.78
795.64
111,065.66
250
1,238.42
439.63
798.79
110,266.88
251
1,238.42
436.47
801.95
109,464.93
252
1,238.42
433.30
805.12
108,659.81
253
1,238.42
430.11
808.31
107,851.50
254
1,238.42
426.91
811.51
107,039.99
255
1,238.42
423.70
814.72
106,225.27
256
1,238.42
420.48
817.94
105,407.33
257
1,238.42
417.24
821.18
104,586.14
258
1,238.42
413.99
824.43
103,761.71
259
1,238.42
410.72
827.70
102,934.01
260
1,238.42
407.45
830.97
102,103.04
261
1,238.42
404.16
834.26
101,268.78
262
1,238.42
400.86
837.56
100,431.21
263
1,238.42
397.54
840.88
99,590.33
264
1,238.42
394.21
844.21
98,746.13
265
1,238.42
390.87
847.55
97,898.58
266
1,238.42
387.52
850.90
97,047.67
267
1,238.42
384.15
854.27
96,193.40
268
1,238.42
380.77
857.65
95,335.74
269
1,238.42
377.37
861.05
94,474.69
270
1,238.42
373.96
864.46
93,610.24
271
1,238.42
370.54
867.88
92,742.36
272
1,238.42
367.11
871.31
91,871.04
273
1,238.42
363.66
874.76
90,996.28
274
1,238.42
360.19
878.23
90,118.05
275
1,238.42
356.72
881.70
89,236.35
276
1,238.42
353.23
885.19
88,351.16
277
1,238.42
349.72
888.70
87,462.46
278
1,238.42
346.21
892.21
86,570.25
279
1,238.42
342.67
895.75
85,674.50
280
1,238.42
339.13
899.29
84,775.21
281
1,238.42
335.57
902.85
83,872.36
282
1,238.42
331.99
906.43
82,965.93
283
1,238.42
328.41
910.01
82,055.92
284
1,238.42
324.80
913.62
81,142.30
285
1,238.42
321.19
917.23
80,225.07
286
1,238.42
317.56
920.86
79,304.21
287
1,238.42
313.91
924.51
78,379.70
288
1,238.42
310.25
928.17
77,451.53
289
1,238.42
306.58
931.84
76,519.69
290
1,238.42
302.89
935.53
75,584.16
291
1,238.42
299.19
939.23
74,644.93
292
1,238.42
295.47
942.95
73,701.98
293
1,238.42
291.74
946.68
72,755.30
294
1,238.42
287.99
950.43
71,804.87
295
1,238.42
284.23
954.19
70,850.67
296
1,238.42
280.45
957.97
69,892.71
297
1,238.42
276.66
961.76
68,930.94
298
1,238.42
272.85
965.57
67,965.38
299
1,238.42
269.03
969.39
66,995.99
300
1,238.42
265.19
973.23
66,022.76
301
1,238.42
261.34
977.08
65,045.68
302
1,238.42
257.47
980.95
64,064.73
303
1,238.42
253.59
984.83
63,079.90
304
1,238.42
249.69
988.73
62,091.17
305
1,238.42
245.78
992.64
61,098.53
306
1,238.42
241.85
996.57
60,101.96
307
1,238.42
237.90
1,000.52
59,101.44
308
1,238.42
233.94
1,004.48
58,096.96
309
1,238.42
229.97
1,008.45
57,088.51
310
1,238.42
225.98
1,012.44
56,076.07
311
1,238.42
221.97
1,016.45
55,059.61
312
1,238.42
217.94
1,020.48
54,039.14
313
1,238.42
213.90
1,024.52
53,014.62
314
1,238.42
209.85
1,028.57
51,986.05
315
1,238.42
205.78
1,032.64
50,953.41
316
1,238.42
201.69
1,036.73
49,916.68
317
1,238.42
197.59
1,040.83
48,875.85
318
1,238.42
193.47
1,044.95
47,830.90
319
1,238.42
189.33
1,049.09
46,781.81
320
1,238.42
185.18
1,053.24
45,728.56
321
1,238.42
181.01
1,057.41
44,671.15
322
1,238.42
176.82
1,061.60
43,609.56
323
1,238.42
172.62
1,065.80
42,543.76
324
1,238.42
168.40
1,070.02
41,473.74
325
1,238.42
164.17
1,074.25
40,399.49
326
1,238.42
159.91
1,078.51
39,320.98
327
1,238.42
155.65
1,082.77
38,238.21
328
1,238.42
151.36
1,087.06
37,151.15
329
1,238.42
147.06
1,091.36
36,059.78
330
1,238.42
142.74
1,095.68
34,964.10
331
1,238.42
138.40
1,100.02
33,864.08
332
1,238.42
134.05
1,104.37
32,759.70
333
1,238.42
129.67
1,108.75
31,650.96
334
1,238.42
125.29
1,113.13
30,537.82
335
1,238.42
120.88
1,117.54
29,420.28
336
1,238.42
116.46
1,121.96
28,298.32
337
1,238.42
112.01
1,126.41
27,171.91
338
1,238.42
107.56
1,130.86
26,041.05
339
1,238.42
103.08
1,135.34
24,905.71
340
1,238.42
98.59
1,139.83
23,765.87
341
1,238.42
94.07
1,144.35
22,621.52
342
1,238.42
89.54
1,148.88
21,472.65
343
1,238.42
85.00
1,153.42
20,319.22
344
1,238.42
80.43
1,157.99
19,161.23
345
1,238.42
75.85
1,162.57
17,998.66
346
1,238.42
71.24
1,167.18
16,831.49
347
1,238.42
66.62
1,171.80
15,659.69
348
1,238.42
61.99
1,176.43
14,483.26
349
1,238.42
57.33
1,181.09
13,302.17
350
1,238.42
52.65
1,185.77
12,116.40
351
1,238.42
47.96
1,190.46
10,925.94
352
1,238.42
43.25
1,195.17
9,730.77
353
1,238.42
38.52
1,199.90
8,530.87
354
1,238.42
33.77
1,204.65
7,326.22
355
1,238.42
29.00
1,209.42
6,116.80
356
1,238.42
24.21
1,214.21
4,902.59
357
1,238.42
19.41
1,219.01
3,683.57
358
1,238.42
14.58
1,223.84
2,459.73
359
1,238.42
9.74
1,228.68
1,231.05
360
1,235.92
4.87
1,231.05
0.00
Totals
445,828.70
208,423.70
237,405.00

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