Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,200.13  
 

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
1,200.13
876.35
323.78
240,046.22
2
1,200.13
875.17
324.96
239,721.26
3
1,200.13
873.98
326.15
239,395.11
4
1,200.13
872.79
327.34
239,067.78
5
1,200.13
871.60
328.53
238,739.25
6
1,200.13
870.40
329.73
238,409.52
7
1,200.13
869.20
330.93
238,078.59
8
1,200.13
867.99
332.14
237,746.46
9
1,200.13
866.78
333.35
237,413.11
10
1,200.13
865.57
334.56
237,078.55
11
1,200.13
864.35
335.78
236,742.77
12
1,200.13
863.12
337.01
236,405.76
13
1,200.13
861.90
338.23
236,067.53
14
1,200.13
860.66
339.47
235,728.06
15
1,200.13
859.43
340.70
235,387.36
16
1,200.13
858.18
341.95
235,045.41
17
1,200.13
856.94
343.19
234,702.22
18
1,200.13
855.69
344.44
234,357.77
19
1,200.13
854.43
345.70
234,012.07
20
1,200.13
853.17
346.96
233,665.11
21
1,200.13
851.90
348.23
233,316.88
22
1,200.13
850.63
349.50
232,967.39
23
1,200.13
849.36
350.77
232,616.62
24
1,200.13
848.08
352.05
232,264.57
25
1,200.13
846.80
353.33
231,911.24
26
1,200.13
845.51
354.62
231,556.62
27
1,200.13
844.22
355.91
231,200.70
28
1,200.13
842.92
357.21
230,843.49
29
1,200.13
841.62
358.51
230,484.98
30
1,200.13
840.31
359.82
230,125.16
31
1,200.13
839.00
361.13
229,764.03
32
1,200.13
837.68
362.45
229,401.58
33
1,200.13
836.36
363.77
229,037.81
34
1,200.13
835.03
365.10
228,672.71
35
1,200.13
833.70
366.43
228,306.29
36
1,200.13
832.37
367.76
227,938.52
37
1,200.13
831.03
369.10
227,569.42
38
1,200.13
829.68
370.45
227,198.97
39
1,200.13
828.33
371.80
226,827.17
40
1,200.13
826.97
373.16
226,454.01
41
1,200.13
825.61
374.52
226,079.50
42
1,200.13
824.25
375.88
225,703.61
43
1,200.13
822.88
377.25
225,326.36
44
1,200.13
821.50
378.63
224,947.73
45
1,200.13
820.12
380.01
224,567.73
46
1,200.13
818.74
381.39
224,186.33
47
1,200.13
817.35
382.78
223,803.55
48
1,200.13
815.95
384.18
223,419.37
49
1,200.13
814.55
385.58
223,033.79
50
1,200.13
813.14
386.99
222,646.80
51
1,200.13
811.73
388.40
222,258.41
52
1,200.13
810.32
389.81
221,868.59
53
1,200.13
808.90
391.23
221,477.36
54
1,200.13
807.47
392.66
221,084.70
55
1,200.13
806.04
394.09
220,690.61
56
1,200.13
804.60
395.53
220,295.08
57
1,200.13
803.16
396.97
219,898.11
58
1,200.13
801.71
398.42
219,499.69
59
1,200.13
800.26
399.87
219,099.82
60
1,200.13
798.80
401.33
218,698.49
61
1,200.13
797.34
402.79
218,295.70
62
1,200.13
795.87
404.26
217,891.44
63
1,200.13
794.40
405.73
217,485.70
64
1,200.13
792.92
407.21
217,078.49
65
1,200.13
791.43
408.70
216,669.79
66
1,200.13
789.94
410.19
216,259.60
67
1,200.13
788.45
411.68
215,847.92
68
1,200.13
786.95
413.18
215,434.74
69
1,200.13
785.44
414.69
215,020.05
70
1,200.13
783.93
416.20
214,603.84
71
1,200.13
782.41
417.72
214,186.12
72
1,200.13
780.89
419.24
213,766.88
73
1,200.13
779.36
420.77
213,346.11
74
1,200.13
777.82
422.31
212,923.80
75
1,200.13
776.28
423.85
212,499.96
76
1,200.13
774.74
425.39
212,074.57
77
1,200.13
773.19
426.94
211,647.62
78
1,200.13
771.63
428.50
211,219.13
79
1,200.13
770.07
430.06
210,789.07
80
1,200.13
768.50
431.63
210,357.44
81
1,200.13
766.93
433.20
209,924.24
82
1,200.13
765.35
434.78
209,489.46
83
1,200.13
763.76
436.37
209,053.09
84
1,200.13
762.17
437.96
208,615.13
85
1,200.13
760.58
439.55
208,175.58
86
1,200.13
758.97
441.16
207,734.42
87
1,200.13
757.37
442.76
207,291.66
88
1,200.13
755.75
444.38
206,847.28
89
1,200.13
754.13
446.00
206,401.28
90
1,200.13
752.50
447.63
205,953.65
91
1,200.13
750.87
449.26
205,504.40
92
1,200.13
749.23
450.90
205,053.50
93
1,200.13
747.59
452.54
204,600.96
94
1,200.13
745.94
454.19
204,146.77
95
1,200.13
744.29
455.84
203,690.93
96
1,200.13
742.62
457.51
203,233.42
97
1,200.13
740.96
459.17
202,774.25
98
1,200.13
739.28
460.85
202,313.40
99
1,200.13
737.60
462.53
201,850.87
100
1,200.13
735.91
464.22
201,386.65
101
1,200.13
734.22
465.91
200,920.74
102
1,200.13
732.52
467.61
200,453.14
103
1,200.13
730.82
469.31
199,983.83
104
1,200.13
729.11
471.02
199,512.80
105
1,200.13
727.39
472.74
199,040.06
106
1,200.13
725.67
474.46
198,565.60
107
1,200.13
723.94
476.19
198,089.41
108
1,200.13
722.20
477.93
197,611.48
109
1,200.13
720.46
479.67
197,131.81
110
1,200.13
718.71
481.42
196,650.39
111
1,200.13
716.95
483.18
196,167.21
112
1,200.13
715.19
484.94
195,682.28
113
1,200.13
713.42
486.71
195,195.57
114
1,200.13
711.65
488.48
194,707.09
115
1,200.13
709.87
490.26
194,216.83
116
1,200.13
708.08
492.05
193,724.78
117
1,200.13
706.29
493.84
193,230.94
118
1,200.13
704.49
495.64
192,735.30
119
1,200.13
702.68
497.45
192,237.85
120
1,200.13
700.87
499.26
191,738.59
121
1,200.13
699.05
501.08
191,237.50
122
1,200.13
697.22
502.91
190,734.59
123
1,200.13
695.39
504.74
190,229.85
124
1,200.13
693.55
506.58
189,723.27
125
1,200.13
691.70
508.43
189,214.84
126
1,200.13
689.85
510.28
188,704.55
127
1,200.13
687.99
512.14
188,192.41
128
1,200.13
686.12
514.01
187,678.39
129
1,200.13
684.24
515.89
187,162.51
130
1,200.13
682.36
517.77
186,644.74
131
1,200.13
680.48
519.65
186,125.09
132
1,200.13
678.58
521.55
185,603.54
133
1,200.13
676.68
523.45
185,080.09
134
1,200.13
674.77
525.36
184,554.73
135
1,200.13
672.86
527.27
184,027.46
136
1,200.13
670.93
529.20
183,498.26
137
1,200.13
669.00
531.13
182,967.13
138
1,200.13
667.07
533.06
182,434.07
139
1,200.13
665.12
535.01
181,899.06
140
1,200.13
663.17
536.96
181,362.11
141
1,200.13
661.22
538.91
180,823.19
142
1,200.13
659.25
540.88
180,282.32
143
1,200.13
657.28
542.85
179,739.47
144
1,200.13
655.30
544.83
179,194.64
145
1,200.13
653.31
546.82
178,647.82
146
1,200.13
651.32
548.81
178,099.01
147
1,200.13
649.32
550.81
177,548.20
148
1,200.13
647.31
552.82
176,995.38
149
1,200.13
645.30
554.83
176,440.55
150
1,200.13
643.27
556.86
175,883.69
151
1,200.13
641.24
558.89
175,324.80
152
1,200.13
639.21
560.92
174,763.88
153
1,200.13
637.16
562.97
174,200.91
154
1,200.13
635.11
565.02
173,635.88
155
1,200.13
633.05
567.08
173,068.80
156
1,200.13
630.98
569.15
172,499.65
157
1,200.13
628.90
571.23
171,928.43
158
1,200.13
626.82
573.31
171,355.12
159
1,200.13
624.73
575.40
170,779.72
160
1,200.13
622.63
577.50
170,202.22
161
1,200.13
620.53
579.60
169,622.62
162
1,200.13
618.42
581.71
169,040.91
163
1,200.13
616.29
583.84
168,457.07
164
1,200.13
614.17
585.96
167,871.11
165
1,200.13
612.03
588.10
167,283.01
166
1,200.13
609.89
590.24
166,692.77
167
1,200.13
607.73
592.40
166,100.37
168
1,200.13
605.57
594.56
165,505.82
169
1,200.13
603.41
596.72
164,909.09
170
1,200.13
601.23
598.90
164,310.19
171
1,200.13
599.05
601.08
163,709.11
172
1,200.13
596.86
603.27
163,105.84
173
1,200.13
594.66
605.47
162,500.36
174
1,200.13
592.45
607.68
161,892.68
175
1,200.13
590.23
609.90
161,282.79
176
1,200.13
588.01
612.12
160,670.67
177
1,200.13
585.78
614.35
160,056.31
178
1,200.13
583.54
616.59
159,439.72
179
1,200.13
581.29
618.84
158,820.88
180
1,200.13
579.03
621.10
158,199.79
181
1,200.13
576.77
623.36
157,576.43
182
1,200.13
574.50
625.63
156,950.80
183
1,200.13
572.22
627.91
156,322.88
184
1,200.13
569.93
630.20
155,692.68
185
1,200.13
567.63
632.50
155,060.18
186
1,200.13
565.32
634.81
154,425.37
187
1,200.13
563.01
637.12
153,788.25
188
1,200.13
560.69
639.44
153,148.81
189
1,200.13
558.36
641.77
152,507.03
190
1,200.13
556.02
644.11
151,862.92
191
1,200.13
553.67
646.46
151,216.46
192
1,200.13
551.31
648.82
150,567.64
193
1,200.13
548.94
651.19
149,916.45
194
1,200.13
546.57
653.56
149,262.89
195
1,200.13
544.19
655.94
148,606.95
196
1,200.13
541.80
658.33
147,948.61
197
1,200.13
539.40
660.73
147,287.88
198
1,200.13
536.99
663.14
146,624.74
199
1,200.13
534.57
665.56
145,959.18
200
1,200.13
532.14
667.99
145,291.19
201
1,200.13
529.71
670.42
144,620.77
202
1,200.13
527.26
672.87
143,947.90
203
1,200.13
524.81
675.32
143,272.58
204
1,200.13
522.35
677.78
142,594.80
205
1,200.13
519.88
680.25
141,914.54
206
1,200.13
517.40
682.73
141,231.81
207
1,200.13
514.91
685.22
140,546.59
208
1,200.13
512.41
687.72
139,858.87
209
1,200.13
509.90
690.23
139,168.64
210
1,200.13
507.39
692.74
138,475.90
211
1,200.13
504.86
695.27
137,780.63
212
1,200.13
502.33
697.80
137,082.82
213
1,200.13
499.78
700.35
136,382.47
214
1,200.13
497.23
702.90
135,679.57
215
1,200.13
494.67
705.46
134,974.11
216
1,200.13
492.09
708.04
134,266.07
217
1,200.13
489.51
710.62
133,555.45
218
1,200.13
486.92
713.21
132,842.24
219
1,200.13
484.32
715.81
132,126.43
220
1,200.13
481.71
718.42
131,408.01
221
1,200.13
479.09
721.04
130,686.97
222
1,200.13
476.46
723.67
129,963.31
223
1,200.13
473.82
726.31
129,237.00
224
1,200.13
471.18
728.95
128,508.05
225
1,200.13
468.52
731.61
127,776.44
226
1,200.13
465.85
734.28
127,042.16
227
1,200.13
463.17
736.96
126,305.20
228
1,200.13
460.49
739.64
125,565.56
229
1,200.13
457.79
742.34
124,823.22
230
1,200.13
455.08
745.05
124,078.18
231
1,200.13
452.37
747.76
123,330.42
232
1,200.13
449.64
750.49
122,579.93
233
1,200.13
446.91
753.22
121,826.70
234
1,200.13
444.16
755.97
121,070.73
235
1,200.13
441.40
758.73
120,312.01
236
1,200.13
438.64
761.49
119,550.52
237
1,200.13
435.86
764.27
118,786.25
238
1,200.13
433.07
767.06
118,019.19
239
1,200.13
430.28
769.85
117,249.34
240
1,200.13
427.47
772.66
116,476.68
241
1,200.13
424.65
775.48
115,701.21
242
1,200.13
421.83
778.30
114,922.90
243
1,200.13
418.99
781.14
114,141.76
244
1,200.13
416.14
783.99
113,357.77
245
1,200.13
413.28
786.85
112,570.93
246
1,200.13
410.41
789.72
111,781.21
247
1,200.13
407.54
792.59
110,988.62
248
1,200.13
404.65
795.48
110,193.13
249
1,200.13
401.75
798.38
109,394.75
250
1,200.13
398.84
801.29
108,593.46
251
1,200.13
395.91
804.22
107,789.24
252
1,200.13
392.98
807.15
106,982.09
253
1,200.13
390.04
810.09
106,172.00
254
1,200.13
387.09
813.04
105,358.95
255
1,200.13
384.12
816.01
104,542.95
256
1,200.13
381.15
818.98
103,723.96
257
1,200.13
378.16
821.97
102,901.99
258
1,200.13
375.16
824.97
102,077.03
259
1,200.13
372.16
827.97
101,249.05
260
1,200.13
369.14
830.99
100,418.06
261
1,200.13
366.11
834.02
99,584.04
262
1,200.13
363.07
837.06
98,746.97
263
1,200.13
360.02
840.11
97,906.86
264
1,200.13
356.95
843.18
97,063.68
265
1,200.13
353.88
846.25
96,217.43
266
1,200.13
350.79
849.34
95,368.09
267
1,200.13
347.70
852.43
94,515.66
268
1,200.13
344.59
855.54
93,660.12
269
1,200.13
341.47
858.66
92,801.45
270
1,200.13
338.34
861.79
91,939.66
271
1,200.13
335.20
864.93
91,074.73
272
1,200.13
332.04
868.09
90,206.64
273
1,200.13
328.88
871.25
89,335.39
274
1,200.13
325.70
874.43
88,460.96
275
1,200.13
322.51
877.62
87,583.35
276
1,200.13
319.31
880.82
86,702.53
277
1,200.13
316.10
884.03
85,818.50
278
1,200.13
312.88
887.25
84,931.25
279
1,200.13
309.65
890.48
84,040.77
280
1,200.13
306.40
893.73
83,147.04
281
1,200.13
303.14
896.99
82,250.05
282
1,200.13
299.87
900.26
81,349.79
283
1,200.13
296.59
903.54
80,446.25
284
1,200.13
293.29
906.84
79,539.41
285
1,200.13
289.99
910.14
78,629.27
286
1,200.13
286.67
913.46
77,715.81
287
1,200.13
283.34
916.79
76,799.02
288
1,200.13
280.00
920.13
75,878.88
289
1,200.13
276.64
923.49
74,955.39
290
1,200.13
273.27
926.86
74,028.54
291
1,200.13
269.90
930.23
73,098.30
292
1,200.13
266.50
933.63
72,164.68
293
1,200.13
263.10
937.03
71,227.65
294
1,200.13
259.68
940.45
70,287.20
295
1,200.13
256.26
943.87
69,343.33
296
1,200.13
252.81
947.32
68,396.01
297
1,200.13
249.36
950.77
67,445.24
298
1,200.13
245.89
954.24
66,491.01
299
1,200.13
242.42
957.71
65,533.29
300
1,200.13
238.92
961.21
64,572.09
301
1,200.13
235.42
964.71
63,607.38
302
1,200.13
231.90
968.23
62,639.15
303
1,200.13
228.37
971.76
61,667.39
304
1,200.13
224.83
975.30
60,692.09
305
1,200.13
221.27
978.86
59,713.23
306
1,200.13
217.70
982.43
58,730.81
307
1,200.13
214.12
986.01
57,744.80
308
1,200.13
210.53
989.60
56,755.20
309
1,200.13
206.92
993.21
55,761.99
310
1,200.13
203.30
996.83
54,765.16
311
1,200.13
199.66
1,000.47
53,764.69
312
1,200.13
196.02
1,004.11
52,760.58
313
1,200.13
192.36
1,007.77
51,752.80
314
1,200.13
188.68
1,011.45
50,741.36
315
1,200.13
184.99
1,015.14
49,726.22
316
1,200.13
181.29
1,018.84
48,707.38
317
1,200.13
177.58
1,022.55
47,684.83
318
1,200.13
173.85
1,026.28
46,658.55
319
1,200.13
170.11
1,030.02
45,628.53
320
1,200.13
166.35
1,033.78
44,594.76
321
1,200.13
162.59
1,037.54
43,557.21
322
1,200.13
158.80
1,041.33
42,515.88
323
1,200.13
155.01
1,045.12
41,470.76
324
1,200.13
151.20
1,048.93
40,421.83
325
1,200.13
147.37
1,052.76
39,369.07
326
1,200.13
143.53
1,056.60
38,312.47
327
1,200.13
139.68
1,060.45
37,252.02
328
1,200.13
135.81
1,064.32
36,187.71
329
1,200.13
131.93
1,068.20
35,119.51
330
1,200.13
128.04
1,072.09
34,047.42
331
1,200.13
124.13
1,076.00
32,971.42
332
1,200.13
120.21
1,079.92
31,891.50
333
1,200.13
116.27
1,083.86
30,807.64
334
1,200.13
112.32
1,087.81
29,719.83
335
1,200.13
108.35
1,091.78
28,628.05
336
1,200.13
104.37
1,095.76
27,532.30
337
1,200.13
100.38
1,099.75
26,432.54
338
1,200.13
96.37
1,103.76
25,328.78
339
1,200.13
92.34
1,107.79
24,221.00
340
1,200.13
88.31
1,111.82
23,109.17
341
1,200.13
84.25
1,115.88
21,993.30
342
1,200.13
80.18
1,119.95
20,873.35
343
1,200.13
76.10
1,124.03
19,749.32
344
1,200.13
72.00
1,128.13
18,621.19
345
1,200.13
67.89
1,132.24
17,488.95
346
1,200.13
63.76
1,136.37
16,352.58
347
1,200.13
59.62
1,140.51
15,212.07
348
1,200.13
55.46
1,144.67
14,067.40
349
1,200.13
51.29
1,148.84
12,918.56
350
1,200.13
47.10
1,153.03
11,765.53
351
1,200.13
42.90
1,157.23
10,608.30
352
1,200.13
38.68
1,161.45
9,446.84
353
1,200.13
34.44
1,165.69
8,281.15
354
1,200.13
30.19
1,169.94
7,111.21
355
1,200.13
25.93
1,174.20
5,937.01
356
1,200.13
21.65
1,178.48
4,758.53
357
1,200.13
17.35
1,182.78
3,575.75
358
1,200.13
13.04
1,187.09
2,388.65
359
1,200.13
8.71
1,191.42
1,197.23
360
1,201.60
4.36
1,197.23
0.00
Totals
432,048.27
191,678.27
240,370.00

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