Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,100.91  
 

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
1,100.91
742.87
358.04
237,359.96
2
1,100.91
741.75
359.16
237,000.80
3
1,100.91
740.63
360.28
236,640.52
4
1,100.91
739.50
361.41
236,279.11
5
1,100.91
738.37
362.54
235,916.57
6
1,100.91
737.24
363.67
235,552.90
7
1,100.91
736.10
364.81
235,188.09
8
1,100.91
734.96
365.95
234,822.14
9
1,100.91
733.82
367.09
234,455.05
10
1,100.91
732.67
368.24
234,086.82
11
1,100.91
731.52
369.39
233,717.43
12
1,100.91
730.37
370.54
233,346.88
13
1,100.91
729.21
371.70
232,975.18
14
1,100.91
728.05
372.86
232,602.32
15
1,100.91
726.88
374.03
232,228.29
16
1,100.91
725.71
375.20
231,853.10
17
1,100.91
724.54
376.37
231,476.73
18
1,100.91
723.36
377.55
231,099.18
19
1,100.91
722.18
378.73
230,720.46
20
1,100.91
721.00
379.91
230,340.55
21
1,100.91
719.81
381.10
229,959.45
22
1,100.91
718.62
382.29
229,577.17
23
1,100.91
717.43
383.48
229,193.68
24
1,100.91
716.23
384.68
228,809.00
25
1,100.91
715.03
385.88
228,423.12
26
1,100.91
713.82
387.09
228,036.04
27
1,100.91
712.61
388.30
227,647.74
28
1,100.91
711.40
389.51
227,258.23
29
1,100.91
710.18
390.73
226,867.50
30
1,100.91
708.96
391.95
226,475.55
31
1,100.91
707.74
393.17
226,082.38
32
1,100.91
706.51
394.40
225,687.97
33
1,100.91
705.27
395.64
225,292.34
34
1,100.91
704.04
396.87
224,895.47
35
1,100.91
702.80
398.11
224,497.36
36
1,100.91
701.55
399.36
224,098.00
37
1,100.91
700.31
400.60
223,697.40
38
1,100.91
699.05
401.86
223,295.54
39
1,100.91
697.80
403.11
222,892.43
40
1,100.91
696.54
404.37
222,488.06
41
1,100.91
695.28
405.63
222,082.42
42
1,100.91
694.01
406.90
221,675.52
43
1,100.91
692.74
408.17
221,267.35
44
1,100.91
691.46
409.45
220,857.90
45
1,100.91
690.18
410.73
220,447.17
46
1,100.91
688.90
412.01
220,035.16
47
1,100.91
687.61
413.30
219,621.86
48
1,100.91
686.32
414.59
219,207.26
49
1,100.91
685.02
415.89
218,791.38
50
1,100.91
683.72
417.19
218,374.19
51
1,100.91
682.42
418.49
217,955.70
52
1,100.91
681.11
419.80
217,535.90
53
1,100.91
679.80
421.11
217,114.79
54
1,100.91
678.48
422.43
216,692.36
55
1,100.91
677.16
423.75
216,268.62
56
1,100.91
675.84
425.07
215,843.55
57
1,100.91
674.51
426.40
215,417.15
58
1,100.91
673.18
427.73
214,989.42
59
1,100.91
671.84
429.07
214,560.35
60
1,100.91
670.50
430.41
214,129.94
61
1,100.91
669.16
431.75
213,698.19
62
1,100.91
667.81
433.10
213,265.08
63
1,100.91
666.45
434.46
212,830.63
64
1,100.91
665.10
435.81
212,394.81
65
1,100.91
663.73
437.18
211,957.63
66
1,100.91
662.37
438.54
211,519.09
67
1,100.91
661.00
439.91
211,079.18
68
1,100.91
659.62
441.29
210,637.89
69
1,100.91
658.24
442.67
210,195.23
70
1,100.91
656.86
444.05
209,751.18
71
1,100.91
655.47
445.44
209,305.74
72
1,100.91
654.08
446.83
208,858.91
73
1,100.91
652.68
448.23
208,410.68
74
1,100.91
651.28
449.63
207,961.06
75
1,100.91
649.88
451.03
207,510.02
76
1,100.91
648.47
452.44
207,057.58
77
1,100.91
647.05
453.86
206,603.73
78
1,100.91
645.64
455.27
206,148.45
79
1,100.91
644.21
456.70
205,691.76
80
1,100.91
642.79
458.12
205,233.64
81
1,100.91
641.36
459.55
204,774.08
82
1,100.91
639.92
460.99
204,313.09
83
1,100.91
638.48
462.43
203,850.66
84
1,100.91
637.03
463.88
203,386.78
85
1,100.91
635.58
465.33
202,921.45
86
1,100.91
634.13
466.78
202,454.67
87
1,100.91
632.67
468.24
201,986.44
88
1,100.91
631.21
469.70
201,516.73
89
1,100.91
629.74
471.17
201,045.56
90
1,100.91
628.27
472.64
200,572.92
91
1,100.91
626.79
474.12
200,098.80
92
1,100.91
625.31
475.60
199,623.20
93
1,100.91
623.82
477.09
199,146.11
94
1,100.91
622.33
478.58
198,667.53
95
1,100.91
620.84
480.07
198,187.46
96
1,100.91
619.34
481.57
197,705.89
97
1,100.91
617.83
483.08
197,222.81
98
1,100.91
616.32
484.59
196,738.22
99
1,100.91
614.81
486.10
196,252.11
100
1,100.91
613.29
487.62
195,764.49
101
1,100.91
611.76
489.15
195,275.35
102
1,100.91
610.24
490.67
194,784.67
103
1,100.91
608.70
492.21
194,292.46
104
1,100.91
607.16
493.75
193,798.72
105
1,100.91
605.62
495.29
193,303.43
106
1,100.91
604.07
496.84
192,806.59
107
1,100.91
602.52
498.39
192,308.20
108
1,100.91
600.96
499.95
191,808.26
109
1,100.91
599.40
501.51
191,306.75
110
1,100.91
597.83
503.08
190,803.67
111
1,100.91
596.26
504.65
190,299.02
112
1,100.91
594.68
506.23
189,792.80
113
1,100.91
593.10
507.81
189,284.99
114
1,100.91
591.52
509.39
188,775.59
115
1,100.91
589.92
510.99
188,264.61
116
1,100.91
588.33
512.58
187,752.02
117
1,100.91
586.73
514.18
187,237.84
118
1,100.91
585.12
515.79
186,722.05
119
1,100.91
583.51
517.40
186,204.64
120
1,100.91
581.89
519.02
185,685.62
121
1,100.91
580.27
520.64
185,164.98
122
1,100.91
578.64
522.27
184,642.71
123
1,100.91
577.01
523.90
184,118.81
124
1,100.91
575.37
525.54
183,593.27
125
1,100.91
573.73
527.18
183,066.09
126
1,100.91
572.08
528.83
182,537.26
127
1,100.91
570.43
530.48
182,006.78
128
1,100.91
568.77
532.14
181,474.64
129
1,100.91
567.11
533.80
180,940.84
130
1,100.91
565.44
535.47
180,405.37
131
1,100.91
563.77
537.14
179,868.23
132
1,100.91
562.09
538.82
179,329.41
133
1,100.91
560.40
540.51
178,788.90
134
1,100.91
558.72
542.19
178,246.71
135
1,100.91
557.02
543.89
177,702.82
136
1,100.91
555.32
545.59
177,157.23
137
1,100.91
553.62
547.29
176,609.93
138
1,100.91
551.91
549.00
176,060.93
139
1,100.91
550.19
550.72
175,510.21
140
1,100.91
548.47
552.44
174,957.77
141
1,100.91
546.74
554.17
174,403.60
142
1,100.91
545.01
555.90
173,847.70
143
1,100.91
543.27
557.64
173,290.07
144
1,100.91
541.53
559.38
172,730.69
145
1,100.91
539.78
561.13
172,169.56
146
1,100.91
538.03
562.88
171,606.68
147
1,100.91
536.27
564.64
171,042.04
148
1,100.91
534.51
566.40
170,475.64
149
1,100.91
532.74
568.17
169,907.47
150
1,100.91
530.96
569.95
169,337.52
151
1,100.91
529.18
571.73
168,765.79
152
1,100.91
527.39
573.52
168,192.27
153
1,100.91
525.60
575.31
167,616.96
154
1,100.91
523.80
577.11
167,039.85
155
1,100.91
522.00
578.91
166,460.94
156
1,100.91
520.19
580.72
165,880.22
157
1,100.91
518.38
582.53
165,297.69
158
1,100.91
516.56
584.35
164,713.34
159
1,100.91
514.73
586.18
164,127.15
160
1,100.91
512.90
588.01
163,539.14
161
1,100.91
511.06
589.85
162,949.29
162
1,100.91
509.22
591.69
162,357.60
163
1,100.91
507.37
593.54
161,764.06
164
1,100.91
505.51
595.40
161,168.66
165
1,100.91
503.65
597.26
160,571.40
166
1,100.91
501.79
599.12
159,972.28
167
1,100.91
499.91
601.00
159,371.28
168
1,100.91
498.04
602.87
158,768.40
169
1,100.91
496.15
604.76
158,163.65
170
1,100.91
494.26
606.65
157,557.00
171
1,100.91
492.37
608.54
156,948.45
172
1,100.91
490.46
610.45
156,338.01
173
1,100.91
488.56
612.35
155,725.65
174
1,100.91
486.64
614.27
155,111.39
175
1,100.91
484.72
616.19
154,495.20
176
1,100.91
482.80
618.11
153,877.09
177
1,100.91
480.87
620.04
153,257.04
178
1,100.91
478.93
621.98
152,635.06
179
1,100.91
476.98
623.93
152,011.13
180
1,100.91
475.03
625.88
151,385.26
181
1,100.91
473.08
627.83
150,757.43
182
1,100.91
471.12
629.79
150,127.64
183
1,100.91
469.15
631.76
149,495.87
184
1,100.91
467.17
633.74
148,862.14
185
1,100.91
465.19
635.72
148,226.42
186
1,100.91
463.21
637.70
147,588.72
187
1,100.91
461.21
639.70
146,949.03
188
1,100.91
459.22
641.69
146,307.33
189
1,100.91
457.21
643.70
145,663.63
190
1,100.91
455.20
645.71
145,017.92
191
1,100.91
453.18
647.73
144,370.19
192
1,100.91
451.16
649.75
143,720.44
193
1,100.91
449.13
651.78
143,068.65
194
1,100.91
447.09
653.82
142,414.83
195
1,100.91
445.05
655.86
141,758.97
196
1,100.91
443.00
657.91
141,101.06
197
1,100.91
440.94
659.97
140,441.09
198
1,100.91
438.88
662.03
139,779.06
199
1,100.91
436.81
664.10
139,114.96
200
1,100.91
434.73
666.18
138,448.78
201
1,100.91
432.65
668.26
137,780.52
202
1,100.91
430.56
670.35
137,110.18
203
1,100.91
428.47
672.44
136,437.74
204
1,100.91
426.37
674.54
135,763.19
205
1,100.91
424.26
676.65
135,086.54
206
1,100.91
422.15
678.76
134,407.78
207
1,100.91
420.02
680.89
133,726.89
208
1,100.91
417.90
683.01
133,043.88
209
1,100.91
415.76
685.15
132,358.73
210
1,100.91
413.62
687.29
131,671.44
211
1,100.91
411.47
689.44
130,982.01
212
1,100.91
409.32
691.59
130,290.42
213
1,100.91
407.16
693.75
129,596.66
214
1,100.91
404.99
695.92
128,900.74
215
1,100.91
402.81
698.10
128,202.65
216
1,100.91
400.63
700.28
127,502.37
217
1,100.91
398.44
702.47
126,799.91
218
1,100.91
396.25
704.66
126,095.25
219
1,100.91
394.05
706.86
125,388.38
220
1,100.91
391.84
709.07
124,679.31
221
1,100.91
389.62
711.29
123,968.02
222
1,100.91
387.40
713.51
123,254.51
223
1,100.91
385.17
715.74
122,538.78
224
1,100.91
382.93
717.98
121,820.80
225
1,100.91
380.69
720.22
121,100.58
226
1,100.91
378.44
722.47
120,378.11
227
1,100.91
376.18
724.73
119,653.38
228
1,100.91
373.92
726.99
118,926.39
229
1,100.91
371.64
729.27
118,197.12
230
1,100.91
369.37
731.54
117,465.58
231
1,100.91
367.08
733.83
116,731.75
232
1,100.91
364.79
736.12
115,995.62
233
1,100.91
362.49
738.42
115,257.20
234
1,100.91
360.18
740.73
114,516.47
235
1,100.91
357.86
743.05
113,773.42
236
1,100.91
355.54
745.37
113,028.05
237
1,100.91
353.21
747.70
112,280.36
238
1,100.91
350.88
750.03
111,530.32
239
1,100.91
348.53
752.38
110,777.95
240
1,100.91
346.18
754.73
110,023.22
241
1,100.91
343.82
757.09
109,266.13
242
1,100.91
341.46
759.45
108,506.68
243
1,100.91
339.08
761.83
107,744.85
244
1,100.91
336.70
764.21
106,980.64
245
1,100.91
334.31
766.60
106,214.05
246
1,100.91
331.92
768.99
105,445.06
247
1,100.91
329.52
771.39
104,673.66
248
1,100.91
327.11
773.80
103,899.86
249
1,100.91
324.69
776.22
103,123.63
250
1,100.91
322.26
778.65
102,344.99
251
1,100.91
319.83
781.08
101,563.90
252
1,100.91
317.39
783.52
100,780.38
253
1,100.91
314.94
785.97
99,994.41
254
1,100.91
312.48
788.43
99,205.98
255
1,100.91
310.02
790.89
98,415.09
256
1,100.91
307.55
793.36
97,621.73
257
1,100.91
305.07
795.84
96,825.89
258
1,100.91
302.58
798.33
96,027.56
259
1,100.91
300.09
800.82
95,226.73
260
1,100.91
297.58
803.33
94,423.41
261
1,100.91
295.07
805.84
93,617.57
262
1,100.91
292.55
808.36
92,809.21
263
1,100.91
290.03
810.88
91,998.33
264
1,100.91
287.49
813.42
91,184.92
265
1,100.91
284.95
815.96
90,368.96
266
1,100.91
282.40
818.51
89,550.45
267
1,100.91
279.85
821.06
88,729.39
268
1,100.91
277.28
823.63
87,905.76
269
1,100.91
274.71
826.20
87,079.55
270
1,100.91
272.12
828.79
86,250.77
271
1,100.91
269.53
831.38
85,419.39
272
1,100.91
266.94
833.97
84,585.42
273
1,100.91
264.33
836.58
83,748.84
274
1,100.91
261.72
839.19
82,909.64
275
1,100.91
259.09
841.82
82,067.82
276
1,100.91
256.46
844.45
81,223.38
277
1,100.91
253.82
847.09
80,376.29
278
1,100.91
251.18
849.73
79,526.55
279
1,100.91
248.52
852.39
78,674.16
280
1,100.91
245.86
855.05
77,819.11
281
1,100.91
243.18
857.73
76,961.39
282
1,100.91
240.50
860.41
76,100.98
283
1,100.91
237.82
863.09
75,237.89
284
1,100.91
235.12
865.79
74,372.09
285
1,100.91
232.41
868.50
73,503.60
286
1,100.91
229.70
871.21
72,632.39
287
1,100.91
226.98
873.93
71,758.45
288
1,100.91
224.25
876.66
70,881.79
289
1,100.91
221.51
879.40
70,002.38
290
1,100.91
218.76
882.15
69,120.23
291
1,100.91
216.00
884.91
68,235.32
292
1,100.91
213.24
887.67
67,347.65
293
1,100.91
210.46
890.45
66,457.20
294
1,100.91
207.68
893.23
65,563.97
295
1,100.91
204.89
896.02
64,667.94
296
1,100.91
202.09
898.82
63,769.12
297
1,100.91
199.28
901.63
62,867.49
298
1,100.91
196.46
904.45
61,963.04
299
1,100.91
193.63
907.28
61,055.77
300
1,100.91
190.80
910.11
60,145.65
301
1,100.91
187.96
912.95
59,232.70
302
1,100.91
185.10
915.81
58,316.89
303
1,100.91
182.24
918.67
57,398.22
304
1,100.91
179.37
921.54
56,476.68
305
1,100.91
176.49
924.42
55,552.26
306
1,100.91
173.60
927.31
54,624.95
307
1,100.91
170.70
930.21
53,694.75
308
1,100.91
167.80
933.11
52,761.63
309
1,100.91
164.88
936.03
51,825.60
310
1,100.91
161.96
938.95
50,886.65
311
1,100.91
159.02
941.89
49,944.76
312
1,100.91
156.08
944.83
48,999.92
313
1,100.91
153.12
947.79
48,052.14
314
1,100.91
150.16
950.75
47,101.39
315
1,100.91
147.19
953.72
46,147.67
316
1,100.91
144.21
956.70
45,190.98
317
1,100.91
141.22
959.69
44,231.29
318
1,100.91
138.22
962.69
43,268.60
319
1,100.91
135.21
965.70
42,302.90
320
1,100.91
132.20
968.71
41,334.19
321
1,100.91
129.17
971.74
40,362.45
322
1,100.91
126.13
974.78
39,387.67
323
1,100.91
123.09
977.82
38,409.85
324
1,100.91
120.03
980.88
37,428.97
325
1,100.91
116.97
983.94
36,445.03
326
1,100.91
113.89
987.02
35,458.01
327
1,100.91
110.81
990.10
34,467.90
328
1,100.91
107.71
993.20
33,474.71
329
1,100.91
104.61
996.30
32,478.40
330
1,100.91
101.50
999.41
31,478.99
331
1,100.91
98.37
1,002.54
30,476.45
332
1,100.91
95.24
1,005.67
29,470.78
333
1,100.91
92.10
1,008.81
28,461.97
334
1,100.91
88.94
1,011.97
27,450.00
335
1,100.91
85.78
1,015.13
26,434.87
336
1,100.91
82.61
1,018.30
25,416.57
337
1,100.91
79.43
1,021.48
24,395.09
338
1,100.91
76.23
1,024.68
23,370.41
339
1,100.91
73.03
1,027.88
22,342.53
340
1,100.91
69.82
1,031.09
21,311.44
341
1,100.91
66.60
1,034.31
20,277.13
342
1,100.91
63.37
1,037.54
19,239.59
343
1,100.91
60.12
1,040.79
18,198.80
344
1,100.91
56.87
1,044.04
17,154.76
345
1,100.91
53.61
1,047.30
16,107.46
346
1,100.91
50.34
1,050.57
15,056.89
347
1,100.91
47.05
1,053.86
14,003.03
348
1,100.91
43.76
1,057.15
12,945.88
349
1,100.91
40.46
1,060.45
11,885.43
350
1,100.91
37.14
1,063.77
10,821.66
351
1,100.91
33.82
1,067.09
9,754.57
352
1,100.91
30.48
1,070.43
8,684.14
353
1,100.91
27.14
1,073.77
7,610.37
354
1,100.91
23.78
1,077.13
6,533.24
355
1,100.91
20.42
1,080.49
5,452.74
356
1,100.91
17.04
1,083.87
4,368.87
357
1,100.91
13.65
1,087.26
3,281.62
358
1,100.91
10.26
1,090.65
2,190.96
359
1,100.91
6.85
1,094.06
1,096.90
360
1,100.33
3.43
1,096.90
0.00
Totals
396,327.02
158,609.02
237,718.00

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