Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,146.01  
 

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
1,146.01
786.97
359.04
243,348.96
2
1,146.01
785.81
360.20
242,988.77
3
1,146.01
784.65
361.36
242,627.41
4
1,146.01
783.48
362.53
242,264.88
5
1,146.01
782.31
363.70
241,901.19
6
1,146.01
781.14
364.87
241,536.32
7
1,146.01
779.96
366.05
241,170.27
8
1,146.01
778.78
367.23
240,803.04
9
1,146.01
777.59
368.42
240,434.62
10
1,146.01
776.40
369.61
240,065.01
11
1,146.01
775.21
370.80
239,694.21
12
1,146.01
774.01
372.00
239,322.22
13
1,146.01
772.81
373.20
238,949.02
14
1,146.01
771.61
374.40
238,574.61
15
1,146.01
770.40
375.61
238,199.00
16
1,146.01
769.18
376.83
237,822.17
17
1,146.01
767.97
378.04
237,444.13
18
1,146.01
766.75
379.26
237,064.87
19
1,146.01
765.52
380.49
236,684.38
20
1,146.01
764.29
381.72
236,302.66
21
1,146.01
763.06
382.95
235,919.71
22
1,146.01
761.82
384.19
235,535.53
23
1,146.01
760.58
385.43
235,150.10
24
1,146.01
759.34
386.67
234,763.43
25
1,146.01
758.09
387.92
234,375.51
26
1,146.01
756.84
389.17
233,986.34
27
1,146.01
755.58
390.43
233,595.91
28
1,146.01
754.32
391.69
233,204.22
29
1,146.01
753.06
392.95
232,811.27
30
1,146.01
751.79
394.22
232,417.04
31
1,146.01
750.51
395.50
232,021.55
32
1,146.01
749.24
396.77
231,624.77
33
1,146.01
747.95
398.06
231,226.72
34
1,146.01
746.67
399.34
230,827.38
35
1,146.01
745.38
400.63
230,426.75
36
1,146.01
744.09
401.92
230,024.82
37
1,146.01
742.79
403.22
229,621.60
38
1,146.01
741.49
404.52
229,217.08
39
1,146.01
740.18
405.83
228,811.25
40
1,146.01
738.87
407.14
228,404.11
41
1,146.01
737.55
408.46
227,995.65
42
1,146.01
736.24
409.77
227,585.88
43
1,146.01
734.91
411.10
227,174.78
44
1,146.01
733.59
412.42
226,762.36
45
1,146.01
732.25
413.76
226,348.60
46
1,146.01
730.92
415.09
225,933.51
47
1,146.01
729.58
416.43
225,517.07
48
1,146.01
728.23
417.78
225,099.30
49
1,146.01
726.88
419.13
224,680.17
50
1,146.01
725.53
420.48
224,259.69
51
1,146.01
724.17
421.84
223,837.85
52
1,146.01
722.81
423.20
223,414.65
53
1,146.01
721.44
424.57
222,990.08
54
1,146.01
720.07
425.94
222,564.15
55
1,146.01
718.70
427.31
222,136.83
56
1,146.01
717.32
428.69
221,708.14
57
1,146.01
715.93
430.08
221,278.06
58
1,146.01
714.54
431.47
220,846.60
59
1,146.01
713.15
432.86
220,413.74
60
1,146.01
711.75
434.26
219,979.48
61
1,146.01
710.35
435.66
219,543.82
62
1,146.01
708.94
437.07
219,106.75
63
1,146.01
707.53
438.48
218,668.27
64
1,146.01
706.12
439.89
218,228.38
65
1,146.01
704.70
441.31
217,787.07
66
1,146.01
703.27
442.74
217,344.33
67
1,146.01
701.84
444.17
216,900.16
68
1,146.01
700.41
445.60
216,454.56
69
1,146.01
698.97
447.04
216,007.51
70
1,146.01
697.52
448.49
215,559.03
71
1,146.01
696.08
449.93
215,109.09
72
1,146.01
694.62
451.39
214,657.71
73
1,146.01
693.17
452.84
214,204.86
74
1,146.01
691.70
454.31
213,750.56
75
1,146.01
690.24
455.77
213,294.78
76
1,146.01
688.76
457.25
212,837.54
77
1,146.01
687.29
458.72
212,378.81
78
1,146.01
685.81
460.20
211,918.61
79
1,146.01
684.32
461.69
211,456.92
80
1,146.01
682.83
463.18
210,993.74
81
1,146.01
681.33
464.68
210,529.06
82
1,146.01
679.83
466.18
210,062.89
83
1,146.01
678.33
467.68
209,595.21
84
1,146.01
676.82
469.19
209,126.01
85
1,146.01
675.30
470.71
208,655.31
86
1,146.01
673.78
472.23
208,183.08
87
1,146.01
672.26
473.75
207,709.33
88
1,146.01
670.73
475.28
207,234.05
89
1,146.01
669.19
476.82
206,757.23
90
1,146.01
667.65
478.36
206,278.87
91
1,146.01
666.11
479.90
205,798.97
92
1,146.01
664.56
481.45
205,317.52
93
1,146.01
663.00
483.01
204,834.51
94
1,146.01
661.44
484.57
204,349.95
95
1,146.01
659.88
486.13
203,863.82
96
1,146.01
658.31
487.70
203,376.12
97
1,146.01
656.74
489.27
202,886.85
98
1,146.01
655.16
490.85
202,395.99
99
1,146.01
653.57
492.44
201,903.55
100
1,146.01
651.98
494.03
201,409.52
101
1,146.01
650.38
495.63
200,913.90
102
1,146.01
648.78
497.23
200,416.67
103
1,146.01
647.18
498.83
199,917.84
104
1,146.01
645.57
500.44
199,417.40
105
1,146.01
643.95
502.06
198,915.34
106
1,146.01
642.33
503.68
198,411.66
107
1,146.01
640.70
505.31
197,906.35
108
1,146.01
639.07
506.94
197,399.42
109
1,146.01
637.44
508.57
196,890.84
110
1,146.01
635.79
510.22
196,380.63
111
1,146.01
634.15
511.86
195,868.76
112
1,146.01
632.49
513.52
195,355.24
113
1,146.01
630.83
515.18
194,840.07
114
1,146.01
629.17
516.84
194,323.23
115
1,146.01
627.50
518.51
193,804.72
116
1,146.01
625.83
520.18
193,284.54
117
1,146.01
624.15
521.86
192,762.68
118
1,146.01
622.46
523.55
192,239.13
119
1,146.01
620.77
525.24
191,713.89
120
1,146.01
619.08
526.93
191,186.96
121
1,146.01
617.37
528.64
190,658.32
122
1,146.01
615.67
530.34
190,127.98
123
1,146.01
613.95
532.06
189,595.93
124
1,146.01
612.24
533.77
189,062.15
125
1,146.01
610.51
535.50
188,526.66
126
1,146.01
608.78
537.23
187,989.43
127
1,146.01
607.05
538.96
187,450.47
128
1,146.01
605.31
540.70
186,909.77
129
1,146.01
603.56
542.45
186,367.32
130
1,146.01
601.81
544.20
185,823.12
131
1,146.01
600.05
545.96
185,277.17
132
1,146.01
598.29
547.72
184,729.45
133
1,146.01
596.52
549.49
184,179.96
134
1,146.01
594.75
551.26
183,628.70
135
1,146.01
592.97
553.04
183,075.65
136
1,146.01
591.18
554.83
182,520.83
137
1,146.01
589.39
556.62
181,964.21
138
1,146.01
587.59
558.42
181,405.79
139
1,146.01
585.79
560.22
180,845.57
140
1,146.01
583.98
562.03
180,283.54
141
1,146.01
582.17
563.84
179,719.70
142
1,146.01
580.34
565.67
179,154.03
143
1,146.01
578.52
567.49
178,586.54
144
1,146.01
576.69
569.32
178,017.21
145
1,146.01
574.85
571.16
177,446.05
146
1,146.01
573.00
573.01
176,873.04
147
1,146.01
571.15
574.86
176,298.19
148
1,146.01
569.30
576.71
175,721.47
149
1,146.01
567.43
578.58
175,142.90
150
1,146.01
565.57
580.44
174,562.45
151
1,146.01
563.69
582.32
173,980.13
152
1,146.01
561.81
584.20
173,395.93
153
1,146.01
559.92
586.09
172,809.85
154
1,146.01
558.03
587.98
172,221.87
155
1,146.01
556.13
589.88
171,631.99
156
1,146.01
554.23
591.78
171,040.21
157
1,146.01
552.32
593.69
170,446.52
158
1,146.01
550.40
595.61
169,850.91
159
1,146.01
548.48
597.53
169,253.38
160
1,146.01
546.55
599.46
168,653.91
161
1,146.01
544.61
601.40
168,052.52
162
1,146.01
542.67
603.34
167,449.18
163
1,146.01
540.72
605.29
166,843.89
164
1,146.01
538.77
607.24
166,236.64
165
1,146.01
536.81
609.20
165,627.44
166
1,146.01
534.84
611.17
165,016.27
167
1,146.01
532.87
613.14
164,403.12
168
1,146.01
530.89
615.12
163,788.00
169
1,146.01
528.90
617.11
163,170.89
170
1,146.01
526.91
619.10
162,551.78
171
1,146.01
524.91
621.10
161,930.68
172
1,146.01
522.90
623.11
161,307.57
173
1,146.01
520.89
625.12
160,682.45
174
1,146.01
518.87
627.14
160,055.31
175
1,146.01
516.85
629.16
159,426.15
176
1,146.01
514.81
631.20
158,794.95
177
1,146.01
512.78
633.23
158,161.71
178
1,146.01
510.73
635.28
157,526.43
179
1,146.01
508.68
637.33
156,889.10
180
1,146.01
506.62
639.39
156,249.71
181
1,146.01
504.56
641.45
155,608.26
182
1,146.01
502.49
643.52
154,964.74
183
1,146.01
500.41
645.60
154,319.13
184
1,146.01
498.32
647.69
153,671.45
185
1,146.01
496.23
649.78
153,021.67
186
1,146.01
494.13
651.88
152,369.79
187
1,146.01
492.03
653.98
151,715.81
188
1,146.01
489.92
656.09
151,059.71
189
1,146.01
487.80
658.21
150,401.50
190
1,146.01
485.67
660.34
149,741.16
191
1,146.01
483.54
662.47
149,078.69
192
1,146.01
481.40
664.61
148,414.08
193
1,146.01
479.25
666.76
147,747.32
194
1,146.01
477.10
668.91
147,078.41
195
1,146.01
474.94
671.07
146,407.34
196
1,146.01
472.77
673.24
145,734.11
197
1,146.01
470.60
675.41
145,058.70
198
1,146.01
468.42
677.59
144,381.11
199
1,146.01
466.23
679.78
143,701.33
200
1,146.01
464.04
681.97
143,019.35
201
1,146.01
461.83
684.18
142,335.18
202
1,146.01
459.62
686.39
141,648.79
203
1,146.01
457.41
688.60
140,960.19
204
1,146.01
455.18
690.83
140,269.36
205
1,146.01
452.95
693.06
139,576.30
206
1,146.01
450.72
695.29
138,881.01
207
1,146.01
448.47
697.54
138,183.47
208
1,146.01
446.22
699.79
137,483.68
209
1,146.01
443.96
702.05
136,781.62
210
1,146.01
441.69
704.32
136,077.31
211
1,146.01
439.42
706.59
135,370.71
212
1,146.01
437.13
708.88
134,661.84
213
1,146.01
434.85
711.16
133,950.67
214
1,146.01
432.55
713.46
133,237.21
215
1,146.01
430.25
715.76
132,521.45
216
1,146.01
427.93
718.08
131,803.37
217
1,146.01
425.62
720.39
131,082.97
218
1,146.01
423.29
722.72
130,360.25
219
1,146.01
420.95
725.06
129,635.20
220
1,146.01
418.61
727.40
128,907.80
221
1,146.01
416.26
729.75
128,178.06
222
1,146.01
413.91
732.10
127,445.96
223
1,146.01
411.54
734.47
126,711.49
224
1,146.01
409.17
736.84
125,974.65
225
1,146.01
406.79
739.22
125,235.44
226
1,146.01
404.41
741.60
124,493.83
227
1,146.01
402.01
744.00
123,749.83
228
1,146.01
399.61
746.40
123,003.43
229
1,146.01
397.20
748.81
122,254.62
230
1,146.01
394.78
751.23
121,503.39
231
1,146.01
392.35
753.66
120,749.74
232
1,146.01
389.92
756.09
119,993.65
233
1,146.01
387.48
758.53
119,235.12
234
1,146.01
385.03
760.98
118,474.14
235
1,146.01
382.57
763.44
117,710.70
236
1,146.01
380.11
765.90
116,944.80
237
1,146.01
377.63
768.38
116,176.42
238
1,146.01
375.15
770.86
115,405.56
239
1,146.01
372.66
773.35
114,632.22
240
1,146.01
370.17
775.84
113,856.37
241
1,146.01
367.66
778.35
113,078.03
242
1,146.01
365.15
780.86
112,297.16
243
1,146.01
362.63
783.38
111,513.78
244
1,146.01
360.10
785.91
110,727.87
245
1,146.01
357.56
788.45
109,939.41
246
1,146.01
355.01
791.00
109,148.42
247
1,146.01
352.46
793.55
108,354.87
248
1,146.01
349.90
796.11
107,558.75
249
1,146.01
347.33
798.68
106,760.07
250
1,146.01
344.75
801.26
105,958.80
251
1,146.01
342.16
803.85
105,154.95
252
1,146.01
339.56
806.45
104,348.50
253
1,146.01
336.96
809.05
103,539.45
254
1,146.01
334.35
811.66
102,727.79
255
1,146.01
331.73
814.28
101,913.50
256
1,146.01
329.10
816.91
101,096.59
257
1,146.01
326.46
819.55
100,277.04
258
1,146.01
323.81
822.20
99,454.84
259
1,146.01
321.16
824.85
98,629.99
260
1,146.01
318.49
827.52
97,802.47
261
1,146.01
315.82
830.19
96,972.28
262
1,146.01
313.14
832.87
96,139.41
263
1,146.01
310.45
835.56
95,303.85
264
1,146.01
307.75
838.26
94,465.59
265
1,146.01
305.05
840.96
93,624.63
266
1,146.01
302.33
843.68
92,780.94
267
1,146.01
299.61
846.40
91,934.54
268
1,146.01
296.87
849.14
91,085.40
269
1,146.01
294.13
851.88
90,233.52
270
1,146.01
291.38
854.63
89,378.89
271
1,146.01
288.62
857.39
88,521.50
272
1,146.01
285.85
860.16
87,661.34
273
1,146.01
283.07
862.94
86,798.40
274
1,146.01
280.29
865.72
85,932.68
275
1,146.01
277.49
868.52
85,064.16
276
1,146.01
274.69
871.32
84,192.84
277
1,146.01
271.87
874.14
83,318.70
278
1,146.01
269.05
876.96
82,441.74
279
1,146.01
266.22
879.79
81,561.95
280
1,146.01
263.38
882.63
80,679.32
281
1,146.01
260.53
885.48
79,793.83
282
1,146.01
257.67
888.34
78,905.49
283
1,146.01
254.80
891.21
78,014.28
284
1,146.01
251.92
894.09
77,120.19
285
1,146.01
249.03
896.98
76,223.21
286
1,146.01
246.14
899.87
75,323.34
287
1,146.01
243.23
902.78
74,420.56
288
1,146.01
240.32
905.69
73,514.87
289
1,146.01
237.39
908.62
72,606.25
290
1,146.01
234.46
911.55
71,694.70
291
1,146.01
231.51
914.50
70,780.20
292
1,146.01
228.56
917.45
69,862.75
293
1,146.01
225.60
920.41
68,942.34
294
1,146.01
222.63
923.38
68,018.96
295
1,146.01
219.64
926.37
67,092.59
296
1,146.01
216.65
929.36
66,163.24
297
1,146.01
213.65
932.36
65,230.88
298
1,146.01
210.64
935.37
64,295.51
299
1,146.01
207.62
938.39
63,357.12
300
1,146.01
204.59
941.42
62,415.70
301
1,146.01
201.55
944.46
61,471.24
302
1,146.01
198.50
947.51
60,523.73
303
1,146.01
195.44
950.57
59,573.16
304
1,146.01
192.37
953.64
58,619.53
305
1,146.01
189.29
956.72
57,662.81
306
1,146.01
186.20
959.81
56,703.00
307
1,146.01
183.10
962.91
55,740.09
308
1,146.01
179.99
966.02
54,774.08
309
1,146.01
176.87
969.14
53,804.94
310
1,146.01
173.75
972.26
52,832.68
311
1,146.01
170.61
975.40
51,857.27
312
1,146.01
167.46
978.55
50,878.72
313
1,146.01
164.30
981.71
49,897.01
314
1,146.01
161.13
984.88
48,912.12
315
1,146.01
157.95
988.06
47,924.06
316
1,146.01
154.75
991.26
46,932.80
317
1,146.01
151.55
994.46
45,938.35
318
1,146.01
148.34
997.67
44,940.68
319
1,146.01
145.12
1,000.89
43,939.79
320
1,146.01
141.89
1,004.12
42,935.67
321
1,146.01
138.65
1,007.36
41,928.30
322
1,146.01
135.39
1,010.62
40,917.69
323
1,146.01
132.13
1,013.88
39,903.81
324
1,146.01
128.86
1,017.15
38,886.65
325
1,146.01
125.57
1,020.44
37,866.22
326
1,146.01
122.28
1,023.73
36,842.48
327
1,146.01
118.97
1,027.04
35,815.44
328
1,146.01
115.65
1,030.36
34,785.09
329
1,146.01
112.33
1,033.68
33,751.40
330
1,146.01
108.99
1,037.02
32,714.38
331
1,146.01
105.64
1,040.37
31,674.01
332
1,146.01
102.28
1,043.73
30,630.28
333
1,146.01
98.91
1,047.10
29,583.18
334
1,146.01
95.53
1,050.48
28,532.70
335
1,146.01
92.14
1,053.87
27,478.83
336
1,146.01
88.73
1,057.28
26,421.55
337
1,146.01
85.32
1,060.69
25,360.86
338
1,146.01
81.89
1,064.12
24,296.75
339
1,146.01
78.46
1,067.55
23,229.20
340
1,146.01
75.01
1,071.00
22,158.20
341
1,146.01
71.55
1,074.46
21,083.74
342
1,146.01
68.08
1,077.93
20,005.81
343
1,146.01
64.60
1,081.41
18,924.40
344
1,146.01
61.11
1,084.90
17,839.50
345
1,146.01
57.61
1,088.40
16,751.10
346
1,146.01
54.09
1,091.92
15,659.18
347
1,146.01
50.57
1,095.44
14,563.74
348
1,146.01
47.03
1,098.98
13,464.76
349
1,146.01
43.48
1,102.53
12,362.23
350
1,146.01
39.92
1,106.09
11,256.14
351
1,146.01
36.35
1,109.66
10,146.48
352
1,146.01
32.76
1,113.25
9,033.23
353
1,146.01
29.17
1,116.84
7,916.39
354
1,146.01
25.56
1,120.45
6,795.94
355
1,146.01
21.95
1,124.06
5,671.88
356
1,146.01
18.32
1,127.69
4,544.18
357
1,146.01
14.67
1,131.34
3,412.85
358
1,146.01
11.02
1,134.99
2,277.86
359
1,146.01
7.36
1,138.65
1,139.20
360
1,142.88
3.68
1,139.20
0.00
Totals
412,560.47
168,852.47
243,708.00

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