Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,178.50  
 

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
1,178.50
835.88
342.62
242,822.38
2
1,178.50
834.70
343.80
242,478.58
3
1,178.50
833.52
344.98
242,133.60
4
1,178.50
832.33
346.17
241,787.44
5
1,178.50
831.14
347.36
241,440.08
6
1,178.50
829.95
348.55
241,091.53
7
1,178.50
828.75
349.75
240,741.78
8
1,178.50
827.55
350.95
240,390.83
9
1,178.50
826.34
352.16
240,038.68
10
1,178.50
825.13
353.37
239,685.31
11
1,178.50
823.92
354.58
239,330.73
12
1,178.50
822.70
355.80
238,974.93
13
1,178.50
821.48
357.02
238,617.90
14
1,178.50
820.25
358.25
238,259.65
15
1,178.50
819.02
359.48
237,900.17
16
1,178.50
817.78
360.72
237,539.45
17
1,178.50
816.54
361.96
237,177.49
18
1,178.50
815.30
363.20
236,814.29
19
1,178.50
814.05
364.45
236,449.84
20
1,178.50
812.80
365.70
236,084.14
21
1,178.50
811.54
366.96
235,717.18
22
1,178.50
810.28
368.22
235,348.95
23
1,178.50
809.01
369.49
234,979.47
24
1,178.50
807.74
370.76
234,608.71
25
1,178.50
806.47
372.03
234,236.67
26
1,178.50
805.19
373.31
233,863.36
27
1,178.50
803.91
374.59
233,488.77
28
1,178.50
802.62
375.88
233,112.89
29
1,178.50
801.33
377.17
232,735.71
30
1,178.50
800.03
378.47
232,357.24
31
1,178.50
798.73
379.77
231,977.47
32
1,178.50
797.42
381.08
231,596.39
33
1,178.50
796.11
382.39
231,214.00
34
1,178.50
794.80
383.70
230,830.30
35
1,178.50
793.48
385.02
230,445.28
36
1,178.50
792.16
386.34
230,058.94
37
1,178.50
790.83
387.67
229,671.26
38
1,178.50
789.49
389.01
229,282.26
39
1,178.50
788.16
390.34
228,891.92
40
1,178.50
786.82
391.68
228,500.23
41
1,178.50
785.47
393.03
228,107.20
42
1,178.50
784.12
394.38
227,712.82
43
1,178.50
782.76
395.74
227,317.08
44
1,178.50
781.40
397.10
226,919.99
45
1,178.50
780.04
398.46
226,521.52
46
1,178.50
778.67
399.83
226,121.69
47
1,178.50
777.29
401.21
225,720.49
48
1,178.50
775.91
402.59
225,317.90
49
1,178.50
774.53
403.97
224,913.93
50
1,178.50
773.14
405.36
224,508.57
51
1,178.50
771.75
406.75
224,101.82
52
1,178.50
770.35
408.15
223,693.67
53
1,178.50
768.95
409.55
223,284.12
54
1,178.50
767.54
410.96
222,873.16
55
1,178.50
766.13
412.37
222,460.78
56
1,178.50
764.71
413.79
222,046.99
57
1,178.50
763.29
415.21
221,631.78
58
1,178.50
761.86
416.64
221,215.14
59
1,178.50
760.43
418.07
220,797.06
60
1,178.50
758.99
419.51
220,377.55
61
1,178.50
757.55
420.95
219,956.60
62
1,178.50
756.10
422.40
219,534.20
63
1,178.50
754.65
423.85
219,110.35
64
1,178.50
753.19
425.31
218,685.04
65
1,178.50
751.73
426.77
218,258.27
66
1,178.50
750.26
428.24
217,830.04
67
1,178.50
748.79
429.71
217,400.33
68
1,178.50
747.31
431.19
216,969.14
69
1,178.50
745.83
432.67
216,536.47
70
1,178.50
744.34
434.16
216,102.32
71
1,178.50
742.85
435.65
215,666.67
72
1,178.50
741.35
437.15
215,229.52
73
1,178.50
739.85
438.65
214,790.87
74
1,178.50
738.34
440.16
214,350.72
75
1,178.50
736.83
441.67
213,909.05
76
1,178.50
735.31
443.19
213,465.86
77
1,178.50
733.79
444.71
213,021.15
78
1,178.50
732.26
446.24
212,574.91
79
1,178.50
730.73
447.77
212,127.13
80
1,178.50
729.19
449.31
211,677.82
81
1,178.50
727.64
450.86
211,226.96
82
1,178.50
726.09
452.41
210,774.56
83
1,178.50
724.54
453.96
210,320.59
84
1,178.50
722.98
455.52
209,865.07
85
1,178.50
721.41
457.09
209,407.98
86
1,178.50
719.84
458.66
208,949.32
87
1,178.50
718.26
460.24
208,489.09
88
1,178.50
716.68
461.82
208,027.27
89
1,178.50
715.09
463.41
207,563.86
90
1,178.50
713.50
465.00
207,098.86
91
1,178.50
711.90
466.60
206,632.26
92
1,178.50
710.30
468.20
206,164.06
93
1,178.50
708.69
469.81
205,694.25
94
1,178.50
707.07
471.43
205,222.83
95
1,178.50
705.45
473.05
204,749.78
96
1,178.50
703.83
474.67
204,275.11
97
1,178.50
702.20
476.30
203,798.80
98
1,178.50
700.56
477.94
203,320.86
99
1,178.50
698.92
479.58
202,841.28
100
1,178.50
697.27
481.23
202,360.04
101
1,178.50
695.61
482.89
201,877.16
102
1,178.50
693.95
484.55
201,392.61
103
1,178.50
692.29
486.21
200,906.40
104
1,178.50
690.62
487.88
200,418.51
105
1,178.50
688.94
489.56
199,928.95
106
1,178.50
687.26
491.24
199,437.71
107
1,178.50
685.57
492.93
198,944.77
108
1,178.50
683.87
494.63
198,450.15
109
1,178.50
682.17
496.33
197,953.82
110
1,178.50
680.47
498.03
197,455.78
111
1,178.50
678.75
499.75
196,956.04
112
1,178.50
677.04
501.46
196,454.57
113
1,178.50
675.31
503.19
195,951.39
114
1,178.50
673.58
504.92
195,446.47
115
1,178.50
671.85
506.65
194,939.82
116
1,178.50
670.11
508.39
194,431.42
117
1,178.50
668.36
510.14
193,921.28
118
1,178.50
666.60
511.90
193,409.39
119
1,178.50
664.84
513.66
192,895.73
120
1,178.50
663.08
515.42
192,380.31
121
1,178.50
661.31
517.19
191,863.12
122
1,178.50
659.53
518.97
191,344.15
123
1,178.50
657.75
520.75
190,823.39
124
1,178.50
655.96
522.54
190,300.85
125
1,178.50
654.16
524.34
189,776.51
126
1,178.50
652.36
526.14
189,250.36
127
1,178.50
650.55
527.95
188,722.41
128
1,178.50
648.73
529.77
188,192.64
129
1,178.50
646.91
531.59
187,661.06
130
1,178.50
645.08
533.42
187,127.64
131
1,178.50
643.25
535.25
186,592.39
132
1,178.50
641.41
537.09
186,055.30
133
1,178.50
639.57
538.93
185,516.37
134
1,178.50
637.71
540.79
184,975.58
135
1,178.50
635.85
542.65
184,432.93
136
1,178.50
633.99
544.51
183,888.42
137
1,178.50
632.12
546.38
183,342.04
138
1,178.50
630.24
548.26
182,793.78
139
1,178.50
628.35
550.15
182,243.63
140
1,178.50
626.46
552.04
181,691.59
141
1,178.50
624.56
553.94
181,137.66
142
1,178.50
622.66
555.84
180,581.82
143
1,178.50
620.75
557.75
180,024.07
144
1,178.50
618.83
559.67
179,464.40
145
1,178.50
616.91
561.59
178,902.81
146
1,178.50
614.98
563.52
178,339.29
147
1,178.50
613.04
565.46
177,773.83
148
1,178.50
611.10
567.40
177,206.43
149
1,178.50
609.15
569.35
176,637.08
150
1,178.50
607.19
571.31
176,065.77
151
1,178.50
605.23
573.27
175,492.49
152
1,178.50
603.26
575.24
174,917.25
153
1,178.50
601.28
577.22
174,340.02
154
1,178.50
599.29
579.21
173,760.82
155
1,178.50
597.30
581.20
173,179.62
156
1,178.50
595.30
583.20
172,596.43
157
1,178.50
593.30
585.20
172,011.23
158
1,178.50
591.29
587.21
171,424.02
159
1,178.50
589.27
589.23
170,834.79
160
1,178.50
587.24
591.26
170,243.53
161
1,178.50
585.21
593.29
169,650.24
162
1,178.50
583.17
595.33
169,054.91
163
1,178.50
581.13
597.37
168,457.54
164
1,178.50
579.07
599.43
167,858.11
165
1,178.50
577.01
601.49
167,256.63
166
1,178.50
574.94
603.56
166,653.07
167
1,178.50
572.87
605.63
166,047.44
168
1,178.50
570.79
607.71
165,439.73
169
1,178.50
568.70
609.80
164,829.93
170
1,178.50
566.60
611.90
164,218.03
171
1,178.50
564.50
614.00
163,604.03
172
1,178.50
562.39
616.11
162,987.92
173
1,178.50
560.27
618.23
162,369.69
174
1,178.50
558.15
620.35
161,749.34
175
1,178.50
556.01
622.49
161,126.85
176
1,178.50
553.87
624.63
160,502.22
177
1,178.50
551.73
626.77
159,875.45
178
1,178.50
549.57
628.93
159,246.52
179
1,178.50
547.41
631.09
158,615.43
180
1,178.50
545.24
633.26
157,982.17
181
1,178.50
543.06
635.44
157,346.74
182
1,178.50
540.88
637.62
156,709.11
183
1,178.50
538.69
639.81
156,069.30
184
1,178.50
536.49
642.01
155,427.29
185
1,178.50
534.28
644.22
154,783.07
186
1,178.50
532.07
646.43
154,136.64
187
1,178.50
529.84
648.66
153,487.98
188
1,178.50
527.61
650.89
152,837.10
189
1,178.50
525.38
653.12
152,183.98
190
1,178.50
523.13
655.37
151,528.61
191
1,178.50
520.88
657.62
150,870.99
192
1,178.50
518.62
659.88
150,211.11
193
1,178.50
516.35
662.15
149,548.96
194
1,178.50
514.07
664.43
148,884.53
195
1,178.50
511.79
666.71
148,217.82
196
1,178.50
509.50
669.00
147,548.82
197
1,178.50
507.20
671.30
146,877.52
198
1,178.50
504.89
673.61
146,203.91
199
1,178.50
502.58
675.92
145,527.99
200
1,178.50
500.25
678.25
144,849.74
201
1,178.50
497.92
680.58
144,169.16
202
1,178.50
495.58
682.92
143,486.24
203
1,178.50
493.23
685.27
142,800.98
204
1,178.50
490.88
687.62
142,113.35
205
1,178.50
488.51
689.99
141,423.37
206
1,178.50
486.14
692.36
140,731.01
207
1,178.50
483.76
694.74
140,036.28
208
1,178.50
481.37
697.13
139,339.15
209
1,178.50
478.98
699.52
138,639.63
210
1,178.50
476.57
701.93
137,937.70
211
1,178.50
474.16
704.34
137,233.36
212
1,178.50
471.74
706.76
136,526.60
213
1,178.50
469.31
709.19
135,817.41
214
1,178.50
466.87
711.63
135,105.79
215
1,178.50
464.43
714.07
134,391.71
216
1,178.50
461.97
716.53
133,675.18
217
1,178.50
459.51
718.99
132,956.19
218
1,178.50
457.04
721.46
132,234.73
219
1,178.50
454.56
723.94
131,510.78
220
1,178.50
452.07
726.43
130,784.35
221
1,178.50
449.57
728.93
130,055.42
222
1,178.50
447.07
731.43
129,323.99
223
1,178.50
444.55
733.95
128,590.04
224
1,178.50
442.03
736.47
127,853.57
225
1,178.50
439.50
739.00
127,114.57
226
1,178.50
436.96
741.54
126,373.02
227
1,178.50
434.41
744.09
125,628.93
228
1,178.50
431.85
746.65
124,882.28
229
1,178.50
429.28
749.22
124,133.06
230
1,178.50
426.71
751.79
123,381.27
231
1,178.50
424.12
754.38
122,626.89
232
1,178.50
421.53
756.97
121,869.92
233
1,178.50
418.93
759.57
121,110.35
234
1,178.50
416.32
762.18
120,348.17
235
1,178.50
413.70
764.80
119,583.36
236
1,178.50
411.07
767.43
118,815.93
237
1,178.50
408.43
770.07
118,045.86
238
1,178.50
405.78
772.72
117,273.14
239
1,178.50
403.13
775.37
116,497.77
240
1,178.50
400.46
778.04
115,719.73
241
1,178.50
397.79
780.71
114,939.02
242
1,178.50
395.10
783.40
114,155.62
243
1,178.50
392.41
786.09
113,369.53
244
1,178.50
389.71
788.79
112,580.74
245
1,178.50
387.00
791.50
111,789.24
246
1,178.50
384.28
794.22
110,995.01
247
1,178.50
381.55
796.95
110,198.06
248
1,178.50
378.81
799.69
109,398.36
249
1,178.50
376.06
802.44
108,595.92
250
1,178.50
373.30
805.20
107,790.72
251
1,178.50
370.53
807.97
106,982.75
252
1,178.50
367.75
810.75
106,172.00
253
1,178.50
364.97
813.53
105,358.47
254
1,178.50
362.17
816.33
104,542.14
255
1,178.50
359.36
819.14
103,723.00
256
1,178.50
356.55
821.95
102,901.05
257
1,178.50
353.72
824.78
102,076.27
258
1,178.50
350.89
827.61
101,248.66
259
1,178.50
348.04
830.46
100,418.20
260
1,178.50
345.19
833.31
99,584.89
261
1,178.50
342.32
836.18
98,748.71
262
1,178.50
339.45
839.05
97,909.66
263
1,178.50
336.56
841.94
97,067.72
264
1,178.50
333.67
844.83
96,222.89
265
1,178.50
330.77
847.73
95,375.16
266
1,178.50
327.85
850.65
94,524.51
267
1,178.50
324.93
853.57
93,670.94
268
1,178.50
321.99
856.51
92,814.43
269
1,178.50
319.05
859.45
91,954.98
270
1,178.50
316.10
862.40
91,092.58
271
1,178.50
313.13
865.37
90,227.21
272
1,178.50
310.16
868.34
89,358.87
273
1,178.50
307.17
871.33
88,487.54
274
1,178.50
304.18
874.32
87,613.21
275
1,178.50
301.17
877.33
86,735.88
276
1,178.50
298.15
880.35
85,855.54
277
1,178.50
295.13
883.37
84,972.17
278
1,178.50
292.09
886.41
84,085.76
279
1,178.50
289.04
889.46
83,196.30
280
1,178.50
285.99
892.51
82,303.79
281
1,178.50
282.92
895.58
81,408.21
282
1,178.50
279.84
898.66
80,509.55
283
1,178.50
276.75
901.75
79,607.80
284
1,178.50
273.65
904.85
78,702.95
285
1,178.50
270.54
907.96
77,795.00
286
1,178.50
267.42
911.08
76,883.92
287
1,178.50
264.29
914.21
75,969.70
288
1,178.50
261.15
917.35
75,052.35
289
1,178.50
257.99
920.51
74,131.84
290
1,178.50
254.83
923.67
73,208.17
291
1,178.50
251.65
926.85
72,281.32
292
1,178.50
248.47
930.03
71,351.29
293
1,178.50
245.27
933.23
70,418.06
294
1,178.50
242.06
936.44
69,481.62
295
1,178.50
238.84
939.66
68,541.97
296
1,178.50
235.61
942.89
67,599.08
297
1,178.50
232.37
946.13
66,652.95
298
1,178.50
229.12
949.38
65,703.57
299
1,178.50
225.86
952.64
64,750.93
300
1,178.50
222.58
955.92
63,795.01
301
1,178.50
219.30
959.20
62,835.80
302
1,178.50
216.00
962.50
61,873.30
303
1,178.50
212.69
965.81
60,907.49
304
1,178.50
209.37
969.13
59,938.36
305
1,178.50
206.04
972.46
58,965.90
306
1,178.50
202.70
975.80
57,990.09
307
1,178.50
199.34
979.16
57,010.93
308
1,178.50
195.98
982.52
56,028.41
309
1,178.50
192.60
985.90
55,042.51
310
1,178.50
189.21
989.29
54,053.22
311
1,178.50
185.81
992.69
53,060.52
312
1,178.50
182.40
996.10
52,064.42
313
1,178.50
178.97
999.53
51,064.89
314
1,178.50
175.54
1,002.96
50,061.93
315
1,178.50
172.09
1,006.41
49,055.51
316
1,178.50
168.63
1,009.87
48,045.64
317
1,178.50
165.16
1,013.34
47,032.30
318
1,178.50
161.67
1,016.83
46,015.47
319
1,178.50
158.18
1,020.32
44,995.15
320
1,178.50
154.67
1,023.83
43,971.32
321
1,178.50
151.15
1,027.35
42,943.97
322
1,178.50
147.62
1,030.88
41,913.09
323
1,178.50
144.08
1,034.42
40,878.67
324
1,178.50
140.52
1,037.98
39,840.69
325
1,178.50
136.95
1,041.55
38,799.14
326
1,178.50
133.37
1,045.13
37,754.01
327
1,178.50
129.78
1,048.72
36,705.29
328
1,178.50
126.17
1,052.33
35,652.97
329
1,178.50
122.56
1,055.94
34,597.03
330
1,178.50
118.93
1,059.57
33,537.45
331
1,178.50
115.28
1,063.22
32,474.24
332
1,178.50
111.63
1,066.87
31,407.37
333
1,178.50
107.96
1,070.54
30,336.83
334
1,178.50
104.28
1,074.22
29,262.61
335
1,178.50
100.59
1,077.91
28,184.70
336
1,178.50
96.88
1,081.62
27,103.09
337
1,178.50
93.17
1,085.33
26,017.76
338
1,178.50
89.44
1,089.06
24,928.69
339
1,178.50
85.69
1,092.81
23,835.88
340
1,178.50
81.94
1,096.56
22,739.32
341
1,178.50
78.17
1,100.33
21,638.99
342
1,178.50
74.38
1,104.12
20,534.87
343
1,178.50
70.59
1,107.91
19,426.96
344
1,178.50
66.78
1,111.72
18,315.24
345
1,178.50
62.96
1,115.54
17,199.70
346
1,178.50
59.12
1,119.38
16,080.32
347
1,178.50
55.28
1,123.22
14,957.10
348
1,178.50
51.42
1,127.08
13,830.01
349
1,178.50
47.54
1,130.96
12,699.05
350
1,178.50
43.65
1,134.85
11,564.21
351
1,178.50
39.75
1,138.75
10,425.46
352
1,178.50
35.84
1,142.66
9,282.80
353
1,178.50
31.91
1,146.59
8,136.21
354
1,178.50
27.97
1,150.53
6,985.67
355
1,178.50
24.01
1,154.49
5,831.19
356
1,178.50
20.04
1,158.46
4,672.73
357
1,178.50
16.06
1,162.44
3,510.29
358
1,178.50
12.07
1,166.43
2,343.86
359
1,178.50
8.06
1,170.44
1,173.42
360
1,177.45
4.03
1,173.42
0.00
Totals
424,258.95
181,093.95
243,165.00

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