Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,240.05  
 

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
1,240.05
940.97
299.08
237,418.92
2
1,240.05
939.78
300.27
237,118.65
3
1,240.05
938.59
301.46
236,817.19
4
1,240.05
937.40
302.65
236,514.55
5
1,240.05
936.20
303.85
236,210.70
6
1,240.05
935.00
305.05
235,905.65
7
1,240.05
933.79
306.26
235,599.39
8
1,240.05
932.58
307.47
235,291.92
9
1,240.05
931.36
308.69
234,983.24
10
1,240.05
930.14
309.91
234,673.33
11
1,240.05
928.92
311.13
234,362.20
12
1,240.05
927.68
312.37
234,049.83
13
1,240.05
926.45
313.60
233,736.23
14
1,240.05
925.21
314.84
233,421.38
15
1,240.05
923.96
316.09
233,105.29
16
1,240.05
922.71
317.34
232,787.95
17
1,240.05
921.45
318.60
232,469.35
18
1,240.05
920.19
319.86
232,149.49
19
1,240.05
918.93
321.12
231,828.37
20
1,240.05
917.65
322.40
231,505.97
21
1,240.05
916.38
323.67
231,182.30
22
1,240.05
915.10
324.95
230,857.35
23
1,240.05
913.81
326.24
230,531.11
24
1,240.05
912.52
327.53
230,203.58
25
1,240.05
911.22
328.83
229,874.75
26
1,240.05
909.92
330.13
229,544.62
27
1,240.05
908.61
331.44
229,213.18
28
1,240.05
907.30
332.75
228,880.44
29
1,240.05
905.99
334.06
228,546.37
30
1,240.05
904.66
335.39
228,210.98
31
1,240.05
903.34
336.71
227,874.27
32
1,240.05
902.00
338.05
227,536.22
33
1,240.05
900.66
339.39
227,196.84
34
1,240.05
899.32
340.73
226,856.11
35
1,240.05
897.97
342.08
226,514.03
36
1,240.05
896.62
343.43
226,170.60
37
1,240.05
895.26
344.79
225,825.81
38
1,240.05
893.89
346.16
225,479.65
39
1,240.05
892.52
347.53
225,132.12
40
1,240.05
891.15
348.90
224,783.22
41
1,240.05
889.77
350.28
224,432.94
42
1,240.05
888.38
351.67
224,081.27
43
1,240.05
886.99
353.06
223,728.21
44
1,240.05
885.59
354.46
223,373.75
45
1,240.05
884.19
355.86
223,017.89
46
1,240.05
882.78
357.27
222,660.61
47
1,240.05
881.36
358.69
222,301.93
48
1,240.05
879.95
360.10
221,941.82
49
1,240.05
878.52
361.53
221,580.29
50
1,240.05
877.09
362.96
221,217.33
51
1,240.05
875.65
364.40
220,852.93
52
1,240.05
874.21
365.84
220,487.09
53
1,240.05
872.76
367.29
220,119.81
54
1,240.05
871.31
368.74
219,751.06
55
1,240.05
869.85
370.20
219,380.86
56
1,240.05
868.38
371.67
219,009.19
57
1,240.05
866.91
373.14
218,636.06
58
1,240.05
865.43
374.62
218,261.44
59
1,240.05
863.95
376.10
217,885.34
60
1,240.05
862.46
377.59
217,507.75
61
1,240.05
860.97
379.08
217,128.67
62
1,240.05
859.47
380.58
216,748.09
63
1,240.05
857.96
382.09
216,366.00
64
1,240.05
856.45
383.60
215,982.40
65
1,240.05
854.93
385.12
215,597.28
66
1,240.05
853.41
386.64
215,210.64
67
1,240.05
851.88
388.17
214,822.46
68
1,240.05
850.34
389.71
214,432.75
69
1,240.05
848.80
391.25
214,041.50
70
1,240.05
847.25
392.80
213,648.69
71
1,240.05
845.69
394.36
213,254.34
72
1,240.05
844.13
395.92
212,858.42
73
1,240.05
842.56
397.49
212,460.93
74
1,240.05
840.99
399.06
212,061.87
75
1,240.05
839.41
400.64
211,661.24
76
1,240.05
837.83
402.22
211,259.01
77
1,240.05
836.23
403.82
210,855.20
78
1,240.05
834.64
405.41
210,449.78
79
1,240.05
833.03
407.02
210,042.76
80
1,240.05
831.42
408.63
209,634.13
81
1,240.05
829.80
410.25
209,223.88
82
1,240.05
828.18
411.87
208,812.01
83
1,240.05
826.55
413.50
208,398.51
84
1,240.05
824.91
415.14
207,983.37
85
1,240.05
823.27
416.78
207,566.59
86
1,240.05
821.62
418.43
207,148.15
87
1,240.05
819.96
420.09
206,728.06
88
1,240.05
818.30
421.75
206,306.31
89
1,240.05
816.63
423.42
205,882.89
90
1,240.05
814.95
425.10
205,457.80
91
1,240.05
813.27
426.78
205,031.02
92
1,240.05
811.58
428.47
204,602.55
93
1,240.05
809.89
430.16
204,172.38
94
1,240.05
808.18
431.87
203,740.51
95
1,240.05
806.47
433.58
203,306.94
96
1,240.05
804.76
435.29
202,871.64
97
1,240.05
803.03
437.02
202,434.63
98
1,240.05
801.30
438.75
201,995.88
99
1,240.05
799.57
440.48
201,555.40
100
1,240.05
797.82
442.23
201,113.17
101
1,240.05
796.07
443.98
200,669.19
102
1,240.05
794.32
445.73
200,223.46
103
1,240.05
792.55
447.50
199,775.96
104
1,240.05
790.78
449.27
199,326.69
105
1,240.05
789.00
451.05
198,875.64
106
1,240.05
787.22
452.83
198,422.81
107
1,240.05
785.42
454.63
197,968.18
108
1,240.05
783.62
456.43
197,511.76
109
1,240.05
781.82
458.23
197,053.52
110
1,240.05
780.00
460.05
196,593.48
111
1,240.05
778.18
461.87
196,131.61
112
1,240.05
776.35
463.70
195,667.91
113
1,240.05
774.52
465.53
195,202.38
114
1,240.05
772.68
467.37
194,735.01
115
1,240.05
770.83
469.22
194,265.79
116
1,240.05
768.97
471.08
193,794.70
117
1,240.05
767.10
472.95
193,321.76
118
1,240.05
765.23
474.82
192,846.94
119
1,240.05
763.35
476.70
192,370.24
120
1,240.05
761.47
478.58
191,891.66
121
1,240.05
759.57
480.48
191,411.18
122
1,240.05
757.67
482.38
190,928.80
123
1,240.05
755.76
484.29
190,444.51
124
1,240.05
753.84
486.21
189,958.30
125
1,240.05
751.92
488.13
189,470.17
126
1,240.05
749.99
490.06
188,980.11
127
1,240.05
748.05
492.00
188,488.10
128
1,240.05
746.10
493.95
187,994.15
129
1,240.05
744.14
495.91
187,498.24
130
1,240.05
742.18
497.87
187,000.37
131
1,240.05
740.21
499.84
186,500.53
132
1,240.05
738.23
501.82
185,998.72
133
1,240.05
736.24
503.81
185,494.91
134
1,240.05
734.25
505.80
184,989.11
135
1,240.05
732.25
507.80
184,481.31
136
1,240.05
730.24
509.81
183,971.50
137
1,240.05
728.22
511.83
183,459.67
138
1,240.05
726.19
513.86
182,945.81
139
1,240.05
724.16
515.89
182,429.92
140
1,240.05
722.12
517.93
181,911.99
141
1,240.05
720.07
519.98
181,392.01
142
1,240.05
718.01
522.04
180,869.97
143
1,240.05
715.94
524.11
180,345.86
144
1,240.05
713.87
526.18
179,819.68
145
1,240.05
711.79
528.26
179,291.42
146
1,240.05
709.70
530.35
178,761.06
147
1,240.05
707.60
532.45
178,228.61
148
1,240.05
705.49
534.56
177,694.05
149
1,240.05
703.37
536.68
177,157.37
150
1,240.05
701.25
538.80
176,618.57
151
1,240.05
699.12
540.93
176,077.63
152
1,240.05
696.97
543.08
175,534.56
153
1,240.05
694.82
545.23
174,989.33
154
1,240.05
692.67
547.38
174,441.95
155
1,240.05
690.50
549.55
173,892.40
156
1,240.05
688.32
551.73
173,340.67
157
1,240.05
686.14
553.91
172,786.76
158
1,240.05
683.95
556.10
172,230.66
159
1,240.05
681.75
558.30
171,672.36
160
1,240.05
679.54
560.51
171,111.84
161
1,240.05
677.32
562.73
170,549.11
162
1,240.05
675.09
564.96
169,984.15
163
1,240.05
672.85
567.20
169,416.95
164
1,240.05
670.61
569.44
168,847.51
165
1,240.05
668.35
571.70
168,275.82
166
1,240.05
666.09
573.96
167,701.86
167
1,240.05
663.82
576.23
167,125.63
168
1,240.05
661.54
578.51
166,547.12
169
1,240.05
659.25
580.80
165,966.32
170
1,240.05
656.95
583.10
165,383.22
171
1,240.05
654.64
585.41
164,797.81
172
1,240.05
652.32
587.73
164,210.08
173
1,240.05
650.00
590.05
163,620.03
174
1,240.05
647.66
592.39
163,027.65
175
1,240.05
645.32
594.73
162,432.91
176
1,240.05
642.96
597.09
161,835.83
177
1,240.05
640.60
599.45
161,236.38
178
1,240.05
638.23
601.82
160,634.55
179
1,240.05
635.85
604.20
160,030.35
180
1,240.05
633.45
606.60
159,423.75
181
1,240.05
631.05
609.00
158,814.75
182
1,240.05
628.64
611.41
158,203.35
183
1,240.05
626.22
613.83
157,589.52
184
1,240.05
623.79
616.26
156,973.26
185
1,240.05
621.35
618.70
156,354.56
186
1,240.05
618.90
621.15
155,733.42
187
1,240.05
616.44
623.61
155,109.81
188
1,240.05
613.98
626.07
154,483.74
189
1,240.05
611.50
628.55
153,855.19
190
1,240.05
609.01
631.04
153,224.15
191
1,240.05
606.51
633.54
152,590.61
192
1,240.05
604.00
636.05
151,954.56
193
1,240.05
601.49
638.56
151,316.00
194
1,240.05
598.96
641.09
150,674.91
195
1,240.05
596.42
643.63
150,031.28
196
1,240.05
593.87
646.18
149,385.10
197
1,240.05
591.32
648.73
148,736.37
198
1,240.05
588.75
651.30
148,085.07
199
1,240.05
586.17
653.88
147,431.19
200
1,240.05
583.58
656.47
146,774.72
201
1,240.05
580.98
659.07
146,115.65
202
1,240.05
578.37
661.68
145,453.98
203
1,240.05
575.76
664.29
144,789.68
204
1,240.05
573.13
666.92
144,122.76
205
1,240.05
570.49
669.56
143,453.19
206
1,240.05
567.84
672.21
142,780.98
207
1,240.05
565.17
674.88
142,106.10
208
1,240.05
562.50
677.55
141,428.56
209
1,240.05
559.82
680.23
140,748.33
210
1,240.05
557.13
682.92
140,065.41
211
1,240.05
554.43
685.62
139,379.78
212
1,240.05
551.71
688.34
138,691.45
213
1,240.05
548.99
691.06
138,000.38
214
1,240.05
546.25
693.80
137,306.58
215
1,240.05
543.51
696.54
136,610.04
216
1,240.05
540.75
699.30
135,910.74
217
1,240.05
537.98
702.07
135,208.67
218
1,240.05
535.20
704.85
134,503.82
219
1,240.05
532.41
707.64
133,796.18
220
1,240.05
529.61
710.44
133,085.74
221
1,240.05
526.80
713.25
132,372.49
222
1,240.05
523.97
716.08
131,656.41
223
1,240.05
521.14
718.91
130,937.50
224
1,240.05
518.29
721.76
130,215.75
225
1,240.05
515.44
724.61
129,491.13
226
1,240.05
512.57
727.48
128,763.65
227
1,240.05
509.69
730.36
128,033.29
228
1,240.05
506.80
733.25
127,300.04
229
1,240.05
503.90
736.15
126,563.89
230
1,240.05
500.98
739.07
125,824.82
231
1,240.05
498.06
741.99
125,082.82
232
1,240.05
495.12
744.93
124,337.89
233
1,240.05
492.17
747.88
123,590.01
234
1,240.05
489.21
750.84
122,839.17
235
1,240.05
486.24
753.81
122,085.36
236
1,240.05
483.25
756.80
121,328.57
237
1,240.05
480.26
759.79
120,568.78
238
1,240.05
477.25
762.80
119,805.98
239
1,240.05
474.23
765.82
119,040.16
240
1,240.05
471.20
768.85
118,271.31
241
1,240.05
468.16
771.89
117,499.42
242
1,240.05
465.10
774.95
116,724.47
243
1,240.05
462.03
778.02
115,946.45
244
1,240.05
458.95
781.10
115,165.36
245
1,240.05
455.86
784.19
114,381.17
246
1,240.05
452.76
787.29
113,593.88
247
1,240.05
449.64
790.41
112,803.47
248
1,240.05
446.51
793.54
112,009.94
249
1,240.05
443.37
796.68
111,213.26
250
1,240.05
440.22
799.83
110,413.43
251
1,240.05
437.05
803.00
109,610.43
252
1,240.05
433.87
806.18
108,804.26
253
1,240.05
430.68
809.37
107,994.89
254
1,240.05
427.48
812.57
107,182.32
255
1,240.05
424.26
815.79
106,366.53
256
1,240.05
421.03
819.02
105,547.52
257
1,240.05
417.79
822.26
104,725.26
258
1,240.05
414.54
825.51
103,899.75
259
1,240.05
411.27
828.78
103,070.97
260
1,240.05
407.99
832.06
102,238.91
261
1,240.05
404.70
835.35
101,403.55
262
1,240.05
401.39
838.66
100,564.89
263
1,240.05
398.07
841.98
99,722.91
264
1,240.05
394.74
845.31
98,877.60
265
1,240.05
391.39
848.66
98,028.94
266
1,240.05
388.03
852.02
97,176.92
267
1,240.05
384.66
855.39
96,321.53
268
1,240.05
381.27
858.78
95,462.75
269
1,240.05
377.87
862.18
94,600.57
270
1,240.05
374.46
865.59
93,734.98
271
1,240.05
371.03
869.02
92,865.97
272
1,240.05
367.59
872.46
91,993.51
273
1,240.05
364.14
875.91
91,117.60
274
1,240.05
360.67
879.38
90,238.23
275
1,240.05
357.19
882.86
89,355.37
276
1,240.05
353.70
886.35
88,469.02
277
1,240.05
350.19
889.86
87,579.16
278
1,240.05
346.67
893.38
86,685.78
279
1,240.05
343.13
896.92
85,788.86
280
1,240.05
339.58
900.47
84,888.39
281
1,240.05
336.02
904.03
83,984.35
282
1,240.05
332.44
907.61
83,076.74
283
1,240.05
328.85
911.20
82,165.54
284
1,240.05
325.24
914.81
81,250.73
285
1,240.05
321.62
918.43
80,332.29
286
1,240.05
317.98
922.07
79,410.23
287
1,240.05
314.33
925.72
78,484.51
288
1,240.05
310.67
929.38
77,555.13
289
1,240.05
306.99
933.06
76,622.07
290
1,240.05
303.30
936.75
75,685.31
291
1,240.05
299.59
940.46
74,744.85
292
1,240.05
295.87
944.18
73,800.66
293
1,240.05
292.13
947.92
72,852.74
294
1,240.05
288.38
951.67
71,901.07
295
1,240.05
284.61
955.44
70,945.63
296
1,240.05
280.83
959.22
69,986.40
297
1,240.05
277.03
963.02
69,023.38
298
1,240.05
273.22
966.83
68,056.55
299
1,240.05
269.39
970.66
67,085.89
300
1,240.05
265.55
974.50
66,111.39
301
1,240.05
261.69
978.36
65,133.03
302
1,240.05
257.82
982.23
64,150.80
303
1,240.05
253.93
986.12
63,164.68
304
1,240.05
250.03
990.02
62,174.65
305
1,240.05
246.11
993.94
61,180.71
306
1,240.05
242.17
997.88
60,182.84
307
1,240.05
238.22
1,001.83
59,181.01
308
1,240.05
234.26
1,005.79
58,175.22
309
1,240.05
230.28
1,009.77
57,165.44
310
1,240.05
226.28
1,013.77
56,151.67
311
1,240.05
222.27
1,017.78
55,133.89
312
1,240.05
218.24
1,021.81
54,112.08
313
1,240.05
214.19
1,025.86
53,086.22
314
1,240.05
210.13
1,029.92
52,056.31
315
1,240.05
206.06
1,033.99
51,022.31
316
1,240.05
201.96
1,038.09
49,984.23
317
1,240.05
197.85
1,042.20
48,942.03
318
1,240.05
193.73
1,046.32
47,895.71
319
1,240.05
189.59
1,050.46
46,845.25
320
1,240.05
185.43
1,054.62
45,790.62
321
1,240.05
181.25
1,058.80
44,731.83
322
1,240.05
177.06
1,062.99
43,668.84
323
1,240.05
172.86
1,067.19
42,601.65
324
1,240.05
168.63
1,071.42
41,530.23
325
1,240.05
164.39
1,075.66
40,454.57
326
1,240.05
160.13
1,079.92
39,374.65
327
1,240.05
155.86
1,084.19
38,290.46
328
1,240.05
151.57
1,088.48
37,201.98
329
1,240.05
147.26
1,092.79
36,109.19
330
1,240.05
142.93
1,097.12
35,012.07
331
1,240.05
138.59
1,101.46
33,910.61
332
1,240.05
134.23
1,105.82
32,804.79
333
1,240.05
129.85
1,110.20
31,694.59
334
1,240.05
125.46
1,114.59
30,580.00
335
1,240.05
121.05
1,119.00
29,460.99
336
1,240.05
116.62
1,123.43
28,337.56
337
1,240.05
112.17
1,127.88
27,209.68
338
1,240.05
107.70
1,132.35
26,077.33
339
1,240.05
103.22
1,136.83
24,940.51
340
1,240.05
98.72
1,141.33
23,799.18
341
1,240.05
94.21
1,145.84
22,653.33
342
1,240.05
89.67
1,150.38
21,502.95
343
1,240.05
85.12
1,154.93
20,348.02
344
1,240.05
80.54
1,159.51
19,188.51
345
1,240.05
75.95
1,164.10
18,024.42
346
1,240.05
71.35
1,168.70
16,855.72
347
1,240.05
66.72
1,173.33
15,682.39
348
1,240.05
62.08
1,177.97
14,504.41
349
1,240.05
57.41
1,182.64
13,321.78
350
1,240.05
52.73
1,187.32
12,134.46
351
1,240.05
48.03
1,192.02
10,942.44
352
1,240.05
43.31
1,196.74
9,745.70
353
1,240.05
38.58
1,201.47
8,544.23
354
1,240.05
33.82
1,206.23
7,338.00
355
1,240.05
29.05
1,211.00
6,127.00
356
1,240.05
24.25
1,215.80
4,911.20
357
1,240.05
19.44
1,220.61
3,690.59
358
1,240.05
14.61
1,225.44
2,465.15
359
1,240.05
9.76
1,230.29
1,234.86
360
1,239.74
4.89
1,234.86
0.00
Totals
446,417.69
208,699.69
237,718.00

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