Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,155.20  
 

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
1,155.20
806.56
348.64
241,620.36
2
1,155.20
805.40
349.80
241,270.56
3
1,155.20
804.24
350.96
240,919.60
4
1,155.20
803.07
352.13
240,567.47
5
1,155.20
801.89
353.31
240,214.16
6
1,155.20
800.71
354.49
239,859.67
7
1,155.20
799.53
355.67
239,504.00
8
1,155.20
798.35
356.85
239,147.15
9
1,155.20
797.16
358.04
238,789.11
10
1,155.20
795.96
359.24
238,429.87
11
1,155.20
794.77
360.43
238,069.44
12
1,155.20
793.56
361.64
237,707.80
13
1,155.20
792.36
362.84
237,344.96
14
1,155.20
791.15
364.05
236,980.91
15
1,155.20
789.94
365.26
236,615.65
16
1,155.20
788.72
366.48
236,249.17
17
1,155.20
787.50
367.70
235,881.46
18
1,155.20
786.27
368.93
235,512.53
19
1,155.20
785.04
370.16
235,142.38
20
1,155.20
783.81
371.39
234,770.98
21
1,155.20
782.57
372.63
234,398.35
22
1,155.20
781.33
373.87
234,024.48
23
1,155.20
780.08
375.12
233,649.36
24
1,155.20
778.83
376.37
233,272.99
25
1,155.20
777.58
377.62
232,895.37
26
1,155.20
776.32
378.88
232,516.49
27
1,155.20
775.05
380.15
232,136.34
28
1,155.20
773.79
381.41
231,754.93
29
1,155.20
772.52
382.68
231,372.25
30
1,155.20
771.24
383.96
230,988.29
31
1,155.20
769.96
385.24
230,603.05
32
1,155.20
768.68
386.52
230,216.53
33
1,155.20
767.39
387.81
229,828.72
34
1,155.20
766.10
389.10
229,439.61
35
1,155.20
764.80
390.40
229,049.21
36
1,155.20
763.50
391.70
228,657.51
37
1,155.20
762.19
393.01
228,264.50
38
1,155.20
760.88
394.32
227,870.18
39
1,155.20
759.57
395.63
227,474.55
40
1,155.20
758.25
396.95
227,077.60
41
1,155.20
756.93
398.27
226,679.32
42
1,155.20
755.60
399.60
226,279.72
43
1,155.20
754.27
400.93
225,878.79
44
1,155.20
752.93
402.27
225,476.51
45
1,155.20
751.59
403.61
225,072.90
46
1,155.20
750.24
404.96
224,667.95
47
1,155.20
748.89
406.31
224,261.64
48
1,155.20
747.54
407.66
223,853.98
49
1,155.20
746.18
409.02
223,444.96
50
1,155.20
744.82
410.38
223,034.57
51
1,155.20
743.45
411.75
222,622.82
52
1,155.20
742.08
413.12
222,209.70
53
1,155.20
740.70
414.50
221,795.20
54
1,155.20
739.32
415.88
221,379.32
55
1,155.20
737.93
417.27
220,962.05
56
1,155.20
736.54
418.66
220,543.39
57
1,155.20
735.14
420.06
220,123.33
58
1,155.20
733.74
421.46
219,701.88
59
1,155.20
732.34
422.86
219,279.02
60
1,155.20
730.93
424.27
218,854.75
61
1,155.20
729.52
425.68
218,429.06
62
1,155.20
728.10
427.10
218,001.96
63
1,155.20
726.67
428.53
217,573.43
64
1,155.20
725.24
429.96
217,143.48
65
1,155.20
723.81
431.39
216,712.09
66
1,155.20
722.37
432.83
216,279.26
67
1,155.20
720.93
434.27
215,844.99
68
1,155.20
719.48
435.72
215,409.28
69
1,155.20
718.03
437.17
214,972.11
70
1,155.20
716.57
438.63
214,533.48
71
1,155.20
715.11
440.09
214,093.39
72
1,155.20
713.64
441.56
213,651.84
73
1,155.20
712.17
443.03
213,208.81
74
1,155.20
710.70
444.50
212,764.30
75
1,155.20
709.21
445.99
212,318.32
76
1,155.20
707.73
447.47
211,870.85
77
1,155.20
706.24
448.96
211,421.88
78
1,155.20
704.74
450.46
210,971.42
79
1,155.20
703.24
451.96
210,519.46
80
1,155.20
701.73
453.47
210,065.99
81
1,155.20
700.22
454.98
209,611.01
82
1,155.20
698.70
456.50
209,154.52
83
1,155.20
697.18
458.02
208,696.50
84
1,155.20
695.65
459.55
208,236.95
85
1,155.20
694.12
461.08
207,775.88
86
1,155.20
692.59
462.61
207,313.26
87
1,155.20
691.04
464.16
206,849.11
88
1,155.20
689.50
465.70
206,383.40
89
1,155.20
687.94
467.26
205,916.15
90
1,155.20
686.39
468.81
205,447.33
91
1,155.20
684.82
470.38
204,976.96
92
1,155.20
683.26
471.94
204,505.02
93
1,155.20
681.68
473.52
204,031.50
94
1,155.20
680.10
475.10
203,556.40
95
1,155.20
678.52
476.68
203,079.73
96
1,155.20
676.93
478.27
202,601.46
97
1,155.20
675.34
479.86
202,121.60
98
1,155.20
673.74
481.46
201,640.13
99
1,155.20
672.13
483.07
201,157.07
100
1,155.20
670.52
484.68
200,672.39
101
1,155.20
668.91
486.29
200,186.10
102
1,155.20
667.29
487.91
199,698.19
103
1,155.20
665.66
489.54
199,208.65
104
1,155.20
664.03
491.17
198,717.48
105
1,155.20
662.39
492.81
198,224.67
106
1,155.20
660.75
494.45
197,730.22
107
1,155.20
659.10
496.10
197,234.12
108
1,155.20
657.45
497.75
196,736.36
109
1,155.20
655.79
499.41
196,236.95
110
1,155.20
654.12
501.08
195,735.88
111
1,155.20
652.45
502.75
195,233.13
112
1,155.20
650.78
504.42
194,728.71
113
1,155.20
649.10
506.10
194,222.60
114
1,155.20
647.41
507.79
193,714.81
115
1,155.20
645.72
509.48
193,205.33
116
1,155.20
644.02
511.18
192,694.14
117
1,155.20
642.31
512.89
192,181.26
118
1,155.20
640.60
514.60
191,666.66
119
1,155.20
638.89
516.31
191,150.35
120
1,155.20
637.17
518.03
190,632.32
121
1,155.20
635.44
519.76
190,112.56
122
1,155.20
633.71
521.49
189,591.07
123
1,155.20
631.97
523.23
189,067.84
124
1,155.20
630.23
524.97
188,542.86
125
1,155.20
628.48
526.72
188,016.14
126
1,155.20
626.72
528.48
187,487.66
127
1,155.20
624.96
530.24
186,957.42
128
1,155.20
623.19
532.01
186,425.41
129
1,155.20
621.42
533.78
185,891.63
130
1,155.20
619.64
535.56
185,356.07
131
1,155.20
617.85
537.35
184,818.72
132
1,155.20
616.06
539.14
184,279.58
133
1,155.20
614.27
540.93
183,738.65
134
1,155.20
612.46
542.74
183,195.91
135
1,155.20
610.65
544.55
182,651.37
136
1,155.20
608.84
546.36
182,105.00
137
1,155.20
607.02
548.18
181,556.82
138
1,155.20
605.19
550.01
181,006.81
139
1,155.20
603.36
551.84
180,454.97
140
1,155.20
601.52
553.68
179,901.28
141
1,155.20
599.67
555.53
179,345.75
142
1,155.20
597.82
557.38
178,788.37
143
1,155.20
595.96
559.24
178,229.13
144
1,155.20
594.10
561.10
177,668.03
145
1,155.20
592.23
562.97
177,105.06
146
1,155.20
590.35
564.85
176,540.21
147
1,155.20
588.47
566.73
175,973.47
148
1,155.20
586.58
568.62
175,404.85
149
1,155.20
584.68
570.52
174,834.34
150
1,155.20
582.78
572.42
174,261.92
151
1,155.20
580.87
574.33
173,687.59
152
1,155.20
578.96
576.24
173,111.35
153
1,155.20
577.04
578.16
172,533.19
154
1,155.20
575.11
580.09
171,953.10
155
1,155.20
573.18
582.02
171,371.07
156
1,155.20
571.24
583.96
170,787.11
157
1,155.20
569.29
585.91
170,201.20
158
1,155.20
567.34
587.86
169,613.34
159
1,155.20
565.38
589.82
169,023.52
160
1,155.20
563.41
591.79
168,431.73
161
1,155.20
561.44
593.76
167,837.97
162
1,155.20
559.46
595.74
167,242.23
163
1,155.20
557.47
597.73
166,644.50
164
1,155.20
555.48
599.72
166,044.78
165
1,155.20
553.48
601.72
165,443.07
166
1,155.20
551.48
603.72
164,839.34
167
1,155.20
549.46
605.74
164,233.61
168
1,155.20
547.45
607.75
163,625.85
169
1,155.20
545.42
609.78
163,016.07
170
1,155.20
543.39
611.81
162,404.26
171
1,155.20
541.35
613.85
161,790.41
172
1,155.20
539.30
615.90
161,174.51
173
1,155.20
537.25
617.95
160,556.56
174
1,155.20
535.19
620.01
159,936.54
175
1,155.20
533.12
622.08
159,314.47
176
1,155.20
531.05
624.15
158,690.31
177
1,155.20
528.97
626.23
158,064.08
178
1,155.20
526.88
628.32
157,435.76
179
1,155.20
524.79
630.41
156,805.35
180
1,155.20
522.68
632.52
156,172.83
181
1,155.20
520.58
634.62
155,538.21
182
1,155.20
518.46
636.74
154,901.47
183
1,155.20
516.34
638.86
154,262.61
184
1,155.20
514.21
640.99
153,621.62
185
1,155.20
512.07
643.13
152,978.49
186
1,155.20
509.93
645.27
152,333.22
187
1,155.20
507.78
647.42
151,685.79
188
1,155.20
505.62
649.58
151,036.21
189
1,155.20
503.45
651.75
150,384.47
190
1,155.20
501.28
653.92
149,730.55
191
1,155.20
499.10
656.10
149,074.45
192
1,155.20
496.91
658.29
148,416.17
193
1,155.20
494.72
660.48
147,755.69
194
1,155.20
492.52
662.68
147,093.01
195
1,155.20
490.31
664.89
146,428.12
196
1,155.20
488.09
667.11
145,761.01
197
1,155.20
485.87
669.33
145,091.68
198
1,155.20
483.64
671.56
144,420.12
199
1,155.20
481.40
673.80
143,746.32
200
1,155.20
479.15
676.05
143,070.27
201
1,155.20
476.90
678.30
142,391.97
202
1,155.20
474.64
680.56
141,711.41
203
1,155.20
472.37
682.83
141,028.58
204
1,155.20
470.10
685.10
140,343.48
205
1,155.20
467.81
687.39
139,656.09
206
1,155.20
465.52
689.68
138,966.41
207
1,155.20
463.22
691.98
138,274.43
208
1,155.20
460.91
694.29
137,580.15
209
1,155.20
458.60
696.60
136,883.55
210
1,155.20
456.28
698.92
136,184.63
211
1,155.20
453.95
701.25
135,483.38
212
1,155.20
451.61
703.59
134,779.79
213
1,155.20
449.27
705.93
134,073.85
214
1,155.20
446.91
708.29
133,365.57
215
1,155.20
444.55
710.65
132,654.92
216
1,155.20
442.18
713.02
131,941.90
217
1,155.20
439.81
715.39
131,226.51
218
1,155.20
437.42
717.78
130,508.73
219
1,155.20
435.03
720.17
129,788.56
220
1,155.20
432.63
722.57
129,065.99
221
1,155.20
430.22
724.98
128,341.01
222
1,155.20
427.80
727.40
127,613.61
223
1,155.20
425.38
729.82
126,883.79
224
1,155.20
422.95
732.25
126,151.53
225
1,155.20
420.51
734.69
125,416.84
226
1,155.20
418.06
737.14
124,679.70
227
1,155.20
415.60
739.60
123,940.09
228
1,155.20
413.13
742.07
123,198.03
229
1,155.20
410.66
744.54
122,453.49
230
1,155.20
408.18
747.02
121,706.47
231
1,155.20
405.69
749.51
120,956.95
232
1,155.20
403.19
752.01
120,204.94
233
1,155.20
400.68
754.52
119,450.43
234
1,155.20
398.17
757.03
118,693.40
235
1,155.20
395.64
759.56
117,933.84
236
1,155.20
393.11
762.09
117,171.75
237
1,155.20
390.57
764.63
116,407.13
238
1,155.20
388.02
767.18
115,639.95
239
1,155.20
385.47
769.73
114,870.22
240
1,155.20
382.90
772.30
114,097.92
241
1,155.20
380.33
774.87
113,323.04
242
1,155.20
377.74
777.46
112,545.59
243
1,155.20
375.15
780.05
111,765.54
244
1,155.20
372.55
782.65
110,982.89
245
1,155.20
369.94
785.26
110,197.63
246
1,155.20
367.33
787.87
109,409.76
247
1,155.20
364.70
790.50
108,619.26
248
1,155.20
362.06
793.14
107,826.12
249
1,155.20
359.42
795.78
107,030.34
250
1,155.20
356.77
798.43
106,231.91
251
1,155.20
354.11
801.09
105,430.82
252
1,155.20
351.44
803.76
104,627.05
253
1,155.20
348.76
806.44
103,820.61
254
1,155.20
346.07
809.13
103,011.48
255
1,155.20
343.37
811.83
102,199.65
256
1,155.20
340.67
814.53
101,385.12
257
1,155.20
337.95
817.25
100,567.87
258
1,155.20
335.23
819.97
99,747.89
259
1,155.20
332.49
822.71
98,925.19
260
1,155.20
329.75
825.45
98,099.74
261
1,155.20
327.00
828.20
97,271.53
262
1,155.20
324.24
830.96
96,440.57
263
1,155.20
321.47
833.73
95,606.84
264
1,155.20
318.69
836.51
94,770.33
265
1,155.20
315.90
839.30
93,931.03
266
1,155.20
313.10
842.10
93,088.94
267
1,155.20
310.30
844.90
92,244.03
268
1,155.20
307.48
847.72
91,396.31
269
1,155.20
304.65
850.55
90,545.77
270
1,155.20
301.82
853.38
89,692.39
271
1,155.20
298.97
856.23
88,836.16
272
1,155.20
296.12
859.08
87,977.08
273
1,155.20
293.26
861.94
87,115.14
274
1,155.20
290.38
864.82
86,250.32
275
1,155.20
287.50
867.70
85,382.62
276
1,155.20
284.61
870.59
84,512.03
277
1,155.20
281.71
873.49
83,638.54
278
1,155.20
278.80
876.40
82,762.13
279
1,155.20
275.87
879.33
81,882.81
280
1,155.20
272.94
882.26
81,000.55
281
1,155.20
270.00
885.20
80,115.35
282
1,155.20
267.05
888.15
79,227.20
283
1,155.20
264.09
891.11
78,336.09
284
1,155.20
261.12
894.08
77,442.01
285
1,155.20
258.14
897.06
76,544.95
286
1,155.20
255.15
900.05
75,644.90
287
1,155.20
252.15
903.05
74,741.85
288
1,155.20
249.14
906.06
73,835.79
289
1,155.20
246.12
909.08
72,926.71
290
1,155.20
243.09
912.11
72,014.60
291
1,155.20
240.05
915.15
71,099.45
292
1,155.20
237.00
918.20
70,181.25
293
1,155.20
233.94
921.26
69,259.99
294
1,155.20
230.87
924.33
68,335.65
295
1,155.20
227.79
927.41
67,408.24
296
1,155.20
224.69
930.51
66,477.73
297
1,155.20
221.59
933.61
65,544.12
298
1,155.20
218.48
936.72
64,607.41
299
1,155.20
215.36
939.84
63,667.56
300
1,155.20
212.23
942.97
62,724.59
301
1,155.20
209.08
946.12
61,778.47
302
1,155.20
205.93
949.27
60,829.20
303
1,155.20
202.76
952.44
59,876.76
304
1,155.20
199.59
955.61
58,921.15
305
1,155.20
196.40
958.80
57,962.36
306
1,155.20
193.21
961.99
57,000.36
307
1,155.20
190.00
965.20
56,035.16
308
1,155.20
186.78
968.42
55,066.75
309
1,155.20
183.56
971.64
54,095.10
310
1,155.20
180.32
974.88
53,120.22
311
1,155.20
177.07
978.13
52,142.09
312
1,155.20
173.81
981.39
51,160.70
313
1,155.20
170.54
984.66
50,176.03
314
1,155.20
167.25
987.95
49,188.08
315
1,155.20
163.96
991.24
48,196.85
316
1,155.20
160.66
994.54
47,202.30
317
1,155.20
157.34
997.86
46,204.44
318
1,155.20
154.01
1,001.19
45,203.26
319
1,155.20
150.68
1,004.52
44,198.73
320
1,155.20
147.33
1,007.87
43,190.86
321
1,155.20
143.97
1,011.23
42,179.63
322
1,155.20
140.60
1,014.60
41,165.03
323
1,155.20
137.22
1,017.98
40,147.05
324
1,155.20
133.82
1,021.38
39,125.67
325
1,155.20
130.42
1,024.78
38,100.89
326
1,155.20
127.00
1,028.20
37,072.69
327
1,155.20
123.58
1,031.62
36,041.07
328
1,155.20
120.14
1,035.06
35,006.01
329
1,155.20
116.69
1,038.51
33,967.49
330
1,155.20
113.22
1,041.98
32,925.52
331
1,155.20
109.75
1,045.45
31,880.07
332
1,155.20
106.27
1,048.93
30,831.14
333
1,155.20
102.77
1,052.43
29,778.71
334
1,155.20
99.26
1,055.94
28,722.77
335
1,155.20
95.74
1,059.46
27,663.31
336
1,155.20
92.21
1,062.99
26,600.32
337
1,155.20
88.67
1,066.53
25,533.79
338
1,155.20
85.11
1,070.09
24,463.70
339
1,155.20
81.55
1,073.65
23,390.05
340
1,155.20
77.97
1,077.23
22,312.82
341
1,155.20
74.38
1,080.82
21,231.99
342
1,155.20
70.77
1,084.43
20,147.57
343
1,155.20
67.16
1,088.04
19,059.52
344
1,155.20
63.53
1,091.67
17,967.86
345
1,155.20
59.89
1,095.31
16,872.55
346
1,155.20
56.24
1,098.96
15,773.59
347
1,155.20
52.58
1,102.62
14,670.97
348
1,155.20
48.90
1,106.30
13,564.67
349
1,155.20
45.22
1,109.98
12,454.69
350
1,155.20
41.52
1,113.68
11,341.00
351
1,155.20
37.80
1,117.40
10,223.61
352
1,155.20
34.08
1,121.12
9,102.49
353
1,155.20
30.34
1,124.86
7,977.63
354
1,155.20
26.59
1,128.61
6,849.02
355
1,155.20
22.83
1,132.37
5,716.65
356
1,155.20
19.06
1,136.14
4,580.51
357
1,155.20
15.27
1,139.93
3,440.57
358
1,155.20
11.47
1,143.73
2,296.84
359
1,155.20
7.66
1,147.54
1,149.30
360
1,153.13
3.83
1,149.30
0.00
Totals
415,869.93
173,900.93
241,969.00

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