Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,238.98  
 

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
1,238.98
940.15
298.83
237,213.17
2
1,238.98
938.97
300.01
236,913.16
3
1,238.98
937.78
301.20
236,611.96
4
1,238.98
936.59
302.39
236,309.57
5
1,238.98
935.39
303.59
236,005.98
6
1,238.98
934.19
304.79
235,701.19
7
1,238.98
932.98
306.00
235,395.20
8
1,238.98
931.77
307.21
235,087.99
9
1,238.98
930.56
308.42
234,779.57
10
1,238.98
929.34
309.64
234,469.92
11
1,238.98
928.11
310.87
234,159.05
12
1,238.98
926.88
312.10
233,846.95
13
1,238.98
925.64
313.34
233,533.62
14
1,238.98
924.40
314.58
233,219.04
15
1,238.98
923.16
315.82
232,903.22
16
1,238.98
921.91
317.07
232,586.15
17
1,238.98
920.65
318.33
232,267.82
18
1,238.98
919.39
319.59
231,948.23
19
1,238.98
918.13
320.85
231,627.38
20
1,238.98
916.86
322.12
231,305.26
21
1,238.98
915.58
323.40
230,981.86
22
1,238.98
914.30
324.68
230,657.19
23
1,238.98
913.02
325.96
230,331.23
24
1,238.98
911.73
327.25
230,003.97
25
1,238.98
910.43
328.55
229,675.43
26
1,238.98
909.13
329.85
229,345.58
27
1,238.98
907.83
331.15
229,014.42
28
1,238.98
906.52
332.46
228,681.96
29
1,238.98
905.20
333.78
228,348.18
30
1,238.98
903.88
335.10
228,013.08
31
1,238.98
902.55
336.43
227,676.65
32
1,238.98
901.22
337.76
227,338.89
33
1,238.98
899.88
339.10
226,999.79
34
1,238.98
898.54
340.44
226,659.35
35
1,238.98
897.19
341.79
226,317.57
36
1,238.98
895.84
343.14
225,974.43
37
1,238.98
894.48
344.50
225,629.93
38
1,238.98
893.12
345.86
225,284.07
39
1,238.98
891.75
347.23
224,936.84
40
1,238.98
890.37
348.61
224,588.23
41
1,238.98
889.00
349.98
224,238.25
42
1,238.98
887.61
351.37
223,886.88
43
1,238.98
886.22
352.76
223,534.11
44
1,238.98
884.82
354.16
223,179.96
45
1,238.98
883.42
355.56
222,824.40
46
1,238.98
882.01
356.97
222,467.43
47
1,238.98
880.60
358.38
222,109.05
48
1,238.98
879.18
359.80
221,749.25
49
1,238.98
877.76
361.22
221,388.03
50
1,238.98
876.33
362.65
221,025.38
51
1,238.98
874.89
364.09
220,661.29
52
1,238.98
873.45
365.53
220,295.76
53
1,238.98
872.00
366.98
219,928.79
54
1,238.98
870.55
368.43
219,560.36
55
1,238.98
869.09
369.89
219,190.47
56
1,238.98
867.63
371.35
218,819.12
57
1,238.98
866.16
372.82
218,446.30
58
1,238.98
864.68
374.30
218,072.00
59
1,238.98
863.20
375.78
217,696.22
60
1,238.98
861.71
377.27
217,318.96
61
1,238.98
860.22
378.76
216,940.20
62
1,238.98
858.72
380.26
216,559.94
63
1,238.98
857.22
381.76
216,178.18
64
1,238.98
855.71
383.27
215,794.90
65
1,238.98
854.19
384.79
215,410.11
66
1,238.98
852.67
386.31
215,023.79
67
1,238.98
851.14
387.84
214,635.95
68
1,238.98
849.60
389.38
214,246.57
69
1,238.98
848.06
390.92
213,855.65
70
1,238.98
846.51
392.47
213,463.18
71
1,238.98
844.96
394.02
213,069.16
72
1,238.98
843.40
395.58
212,673.58
73
1,238.98
841.83
397.15
212,276.43
74
1,238.98
840.26
398.72
211,877.71
75
1,238.98
838.68
400.30
211,477.42
76
1,238.98
837.10
401.88
211,075.53
77
1,238.98
835.51
403.47
210,672.06
78
1,238.98
833.91
405.07
210,266.99
79
1,238.98
832.31
406.67
209,860.32
80
1,238.98
830.70
408.28
209,452.04
81
1,238.98
829.08
409.90
209,042.14
82
1,238.98
827.46
411.52
208,630.61
83
1,238.98
825.83
413.15
208,217.46
84
1,238.98
824.19
414.79
207,802.68
85
1,238.98
822.55
416.43
207,386.25
86
1,238.98
820.90
418.08
206,968.17
87
1,238.98
819.25
419.73
206,548.44
88
1,238.98
817.59
421.39
206,127.05
89
1,238.98
815.92
423.06
205,703.99
90
1,238.98
814.24
424.74
205,279.26
91
1,238.98
812.56
426.42
204,852.84
92
1,238.98
810.88
428.10
204,424.74
93
1,238.98
809.18
429.80
203,994.94
94
1,238.98
807.48
431.50
203,563.44
95
1,238.98
805.77
433.21
203,130.23
96
1,238.98
804.06
434.92
202,695.31
97
1,238.98
802.34
436.64
202,258.66
98
1,238.98
800.61
438.37
201,820.29
99
1,238.98
798.87
440.11
201,380.18
100
1,238.98
797.13
441.85
200,938.33
101
1,238.98
795.38
443.60
200,494.73
102
1,238.98
793.62
445.36
200,049.38
103
1,238.98
791.86
447.12
199,602.26
104
1,238.98
790.09
448.89
199,153.37
105
1,238.98
788.32
450.66
198,702.71
106
1,238.98
786.53
452.45
198,250.26
107
1,238.98
784.74
454.24
197,796.02
108
1,238.98
782.94
456.04
197,339.98
109
1,238.98
781.14
457.84
196,882.14
110
1,238.98
779.33
459.65
196,422.48
111
1,238.98
777.51
461.47
195,961.01
112
1,238.98
775.68
463.30
195,497.71
113
1,238.98
773.85
465.13
195,032.57
114
1,238.98
772.00
466.98
194,565.60
115
1,238.98
770.16
468.82
194,096.77
116
1,238.98
768.30
470.68
193,626.09
117
1,238.98
766.44
472.54
193,153.55
118
1,238.98
764.57
474.41
192,679.13
119
1,238.98
762.69
476.29
192,202.84
120
1,238.98
760.80
478.18
191,724.67
121
1,238.98
758.91
480.07
191,244.60
122
1,238.98
757.01
481.97
190,762.63
123
1,238.98
755.10
483.88
190,278.75
124
1,238.98
753.19
485.79
189,792.95
125
1,238.98
751.26
487.72
189,305.24
126
1,238.98
749.33
489.65
188,815.59
127
1,238.98
747.40
491.58
188,324.01
128
1,238.98
745.45
493.53
187,830.48
129
1,238.98
743.50
495.48
187,334.99
130
1,238.98
741.53
497.45
186,837.55
131
1,238.98
739.57
499.41
186,338.13
132
1,238.98
737.59
501.39
185,836.74
133
1,238.98
735.60
503.38
185,333.36
134
1,238.98
733.61
505.37
184,827.99
135
1,238.98
731.61
507.37
184,320.63
136
1,238.98
729.60
509.38
183,811.25
137
1,238.98
727.59
511.39
183,299.85
138
1,238.98
725.56
513.42
182,786.44
139
1,238.98
723.53
515.45
182,270.99
140
1,238.98
721.49
517.49
181,753.50
141
1,238.98
719.44
519.54
181,233.96
142
1,238.98
717.38
521.60
180,712.36
143
1,238.98
715.32
523.66
180,188.70
144
1,238.98
713.25
525.73
179,662.97
145
1,238.98
711.17
527.81
179,135.15
146
1,238.98
709.08
529.90
178,605.25
147
1,238.98
706.98
532.00
178,073.25
148
1,238.98
704.87
534.11
177,539.14
149
1,238.98
702.76
536.22
177,002.92
150
1,238.98
700.64
538.34
176,464.58
151
1,238.98
698.51
540.47
175,924.10
152
1,238.98
696.37
542.61
175,381.49
153
1,238.98
694.22
544.76
174,836.73
154
1,238.98
692.06
546.92
174,289.81
155
1,238.98
689.90
549.08
173,740.73
156
1,238.98
687.72
551.26
173,189.47
157
1,238.98
685.54
553.44
172,636.03
158
1,238.98
683.35
555.63
172,080.40
159
1,238.98
681.15
557.83
171,522.58
160
1,238.98
678.94
560.04
170,962.54
161
1,238.98
676.73
562.25
170,400.29
162
1,238.98
674.50
564.48
169,835.81
163
1,238.98
672.27
566.71
169,269.09
164
1,238.98
670.02
568.96
168,700.14
165
1,238.98
667.77
571.21
168,128.93
166
1,238.98
665.51
573.47
167,555.46
167
1,238.98
663.24
575.74
166,979.72
168
1,238.98
660.96
578.02
166,401.70
169
1,238.98
658.67
580.31
165,821.39
170
1,238.98
656.38
582.60
165,238.79
171
1,238.98
654.07
584.91
164,653.88
172
1,238.98
651.75
587.23
164,066.66
173
1,238.98
649.43
589.55
163,477.11
174
1,238.98
647.10
591.88
162,885.22
175
1,238.98
644.75
594.23
162,291.00
176
1,238.98
642.40
596.58
161,694.42
177
1,238.98
640.04
598.94
161,095.48
178
1,238.98
637.67
601.31
160,494.17
179
1,238.98
635.29
603.69
159,890.48
180
1,238.98
632.90
606.08
159,284.40
181
1,238.98
630.50
608.48
158,675.92
182
1,238.98
628.09
610.89
158,065.03
183
1,238.98
625.67
613.31
157,451.72
184
1,238.98
623.25
615.73
156,835.99
185
1,238.98
620.81
618.17
156,217.82
186
1,238.98
618.36
620.62
155,597.20
187
1,238.98
615.91
623.07
154,974.13
188
1,238.98
613.44
625.54
154,348.59
189
1,238.98
610.96
628.02
153,720.57
190
1,238.98
608.48
630.50
153,090.07
191
1,238.98
605.98
633.00
152,457.07
192
1,238.98
603.48
635.50
151,821.57
193
1,238.98
600.96
638.02
151,183.55
194
1,238.98
598.43
640.55
150,543.00
195
1,238.98
595.90
643.08
149,899.92
196
1,238.98
593.35
645.63
149,254.29
197
1,238.98
590.80
648.18
148,606.11
198
1,238.98
588.23
650.75
147,955.36
199
1,238.98
585.66
653.32
147,302.04
200
1,238.98
583.07
655.91
146,646.13
201
1,238.98
580.47
658.51
145,987.63
202
1,238.98
577.87
661.11
145,326.51
203
1,238.98
575.25
663.73
144,662.78
204
1,238.98
572.62
666.36
143,996.43
205
1,238.98
569.99
668.99
143,327.43
206
1,238.98
567.34
671.64
142,655.79
207
1,238.98
564.68
674.30
141,981.49
208
1,238.98
562.01
676.97
141,304.52
209
1,238.98
559.33
679.65
140,624.87
210
1,238.98
556.64
682.34
139,942.53
211
1,238.98
553.94
685.04
139,257.49
212
1,238.98
551.23
687.75
138,569.74
213
1,238.98
548.51
690.47
137,879.26
214
1,238.98
545.77
693.21
137,186.06
215
1,238.98
543.03
695.95
136,490.10
216
1,238.98
540.27
698.71
135,791.40
217
1,238.98
537.51
701.47
135,089.92
218
1,238.98
534.73
704.25
134,385.68
219
1,238.98
531.94
707.04
133,678.64
220
1,238.98
529.14
709.84
132,968.80
221
1,238.98
526.33
712.65
132,256.16
222
1,238.98
523.51
715.47
131,540.69
223
1,238.98
520.68
718.30
130,822.39
224
1,238.98
517.84
721.14
130,101.25
225
1,238.98
514.98
724.00
129,377.26
226
1,238.98
512.12
726.86
128,650.39
227
1,238.98
509.24
729.74
127,920.66
228
1,238.98
506.35
732.63
127,188.03
229
1,238.98
503.45
735.53
126,452.50
230
1,238.98
500.54
738.44
125,714.06
231
1,238.98
497.62
741.36
124,972.70
232
1,238.98
494.68
744.30
124,228.40
233
1,238.98
491.74
747.24
123,481.16
234
1,238.98
488.78
750.20
122,730.96
235
1,238.98
485.81
753.17
121,977.79
236
1,238.98
482.83
756.15
121,221.64
237
1,238.98
479.84
759.14
120,462.50
238
1,238.98
476.83
762.15
119,700.35
239
1,238.98
473.81
765.17
118,935.18
240
1,238.98
470.79
768.19
118,166.99
241
1,238.98
467.74
771.24
117,395.75
242
1,238.98
464.69
774.29
116,621.46
243
1,238.98
461.63
777.35
115,844.11
244
1,238.98
458.55
780.43
115,063.68
245
1,238.98
455.46
783.52
114,280.16
246
1,238.98
452.36
786.62
113,493.54
247
1,238.98
449.25
789.73
112,703.80
248
1,238.98
446.12
792.86
111,910.94
249
1,238.98
442.98
796.00
111,114.94
250
1,238.98
439.83
799.15
110,315.79
251
1,238.98
436.67
802.31
109,513.48
252
1,238.98
433.49
805.49
108,707.99
253
1,238.98
430.30
808.68
107,899.31
254
1,238.98
427.10
811.88
107,087.43
255
1,238.98
423.89
815.09
106,272.34
256
1,238.98
420.66
818.32
105,454.02
257
1,238.98
417.42
821.56
104,632.46
258
1,238.98
414.17
824.81
103,807.65
259
1,238.98
410.91
828.07
102,979.58
260
1,238.98
407.63
831.35
102,148.23
261
1,238.98
404.34
834.64
101,313.58
262
1,238.98
401.03
837.95
100,475.64
263
1,238.98
397.72
841.26
99,634.37
264
1,238.98
394.39
844.59
98,789.78
265
1,238.98
391.04
847.94
97,941.84
266
1,238.98
387.69
851.29
97,090.55
267
1,238.98
384.32
854.66
96,235.89
268
1,238.98
380.93
858.05
95,377.84
269
1,238.98
377.54
861.44
94,516.40
270
1,238.98
374.13
864.85
93,651.54
271
1,238.98
370.70
868.28
92,783.27
272
1,238.98
367.27
871.71
91,911.56
273
1,238.98
363.82
875.16
91,036.39
274
1,238.98
360.35
878.63
90,157.76
275
1,238.98
356.87
882.11
89,275.66
276
1,238.98
353.38
885.60
88,390.06
277
1,238.98
349.88
889.10
87,500.96
278
1,238.98
346.36
892.62
86,608.34
279
1,238.98
342.82
896.16
85,712.18
280
1,238.98
339.28
899.70
84,812.48
281
1,238.98
335.72
903.26
83,909.21
282
1,238.98
332.14
906.84
83,002.38
283
1,238.98
328.55
910.43
82,091.95
284
1,238.98
324.95
914.03
81,177.91
285
1,238.98
321.33
917.65
80,260.26
286
1,238.98
317.70
921.28
79,338.98
287
1,238.98
314.05
924.93
78,414.05
288
1,238.98
310.39
928.59
77,485.46
289
1,238.98
306.71
932.27
76,553.19
290
1,238.98
303.02
935.96
75,617.24
291
1,238.98
299.32
939.66
74,677.57
292
1,238.98
295.60
943.38
73,734.19
293
1,238.98
291.86
947.12
72,787.08
294
1,238.98
288.12
950.86
71,836.21
295
1,238.98
284.35
954.63
70,881.58
296
1,238.98
280.57
958.41
69,923.18
297
1,238.98
276.78
962.20
68,960.98
298
1,238.98
272.97
966.01
67,994.97
299
1,238.98
269.15
969.83
67,025.13
300
1,238.98
265.31
973.67
66,051.46
301
1,238.98
261.45
977.53
65,073.94
302
1,238.98
257.58
981.40
64,092.54
303
1,238.98
253.70
985.28
63,107.26
304
1,238.98
249.80
989.18
62,118.08
305
1,238.98
245.88
993.10
61,124.98
306
1,238.98
241.95
997.03
60,127.96
307
1,238.98
238.01
1,000.97
59,126.98
308
1,238.98
234.04
1,004.94
58,122.05
309
1,238.98
230.07
1,008.91
57,113.13
310
1,238.98
226.07
1,012.91
56,100.23
311
1,238.98
222.06
1,016.92
55,083.31
312
1,238.98
218.04
1,020.94
54,062.37
313
1,238.98
214.00
1,024.98
53,037.38
314
1,238.98
209.94
1,029.04
52,008.34
315
1,238.98
205.87
1,033.11
50,975.23
316
1,238.98
201.78
1,037.20
49,938.03
317
1,238.98
197.67
1,041.31
48,896.72
318
1,238.98
193.55
1,045.43
47,851.29
319
1,238.98
189.41
1,049.57
46,801.72
320
1,238.98
185.26
1,053.72
45,748.00
321
1,238.98
181.09
1,057.89
44,690.10
322
1,238.98
176.90
1,062.08
43,628.02
323
1,238.98
172.69
1,066.29
42,561.73
324
1,238.98
168.47
1,070.51
41,491.23
325
1,238.98
164.24
1,074.74
40,416.48
326
1,238.98
159.98
1,079.00
39,337.49
327
1,238.98
155.71
1,083.27
38,254.22
328
1,238.98
151.42
1,087.56
37,166.66
329
1,238.98
147.12
1,091.86
36,074.80
330
1,238.98
142.80
1,096.18
34,978.61
331
1,238.98
138.46
1,100.52
33,878.09
332
1,238.98
134.10
1,104.88
32,773.21
333
1,238.98
129.73
1,109.25
31,663.96
334
1,238.98
125.34
1,113.64
30,550.32
335
1,238.98
120.93
1,118.05
29,432.26
336
1,238.98
116.50
1,122.48
28,309.79
337
1,238.98
112.06
1,126.92
27,182.87
338
1,238.98
107.60
1,131.38
26,051.48
339
1,238.98
103.12
1,135.86
24,915.63
340
1,238.98
98.62
1,140.36
23,775.27
341
1,238.98
94.11
1,144.87
22,630.40
342
1,238.98
89.58
1,149.40
21,481.00
343
1,238.98
85.03
1,153.95
20,327.05
344
1,238.98
80.46
1,158.52
19,168.53
345
1,238.98
75.88
1,163.10
18,005.42
346
1,238.98
71.27
1,167.71
16,837.72
347
1,238.98
66.65
1,172.33
15,665.39
348
1,238.98
62.01
1,176.97
14,488.41
349
1,238.98
57.35
1,181.63
13,306.78
350
1,238.98
52.67
1,186.31
12,120.48
351
1,238.98
47.98
1,191.00
10,929.47
352
1,238.98
43.26
1,195.72
9,733.76
353
1,238.98
38.53
1,200.45
8,533.31
354
1,238.98
33.78
1,205.20
7,328.10
355
1,238.98
29.01
1,209.97
6,118.13
356
1,238.98
24.22
1,214.76
4,903.37
357
1,238.98
19.41
1,219.57
3,683.80
358
1,238.98
14.58
1,224.40
2,459.40
359
1,238.98
9.74
1,229.24
1,230.15
360
1,235.02
4.87
1,230.15
0.00
Totals
446,028.84
208,516.84
237,512.00

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