Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,200.33  
 

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
1,200.33
864.17
336.16
243,663.84
2
1,200.33
862.98
337.35
243,326.48
3
1,200.33
861.78
338.55
242,987.93
4
1,200.33
860.58
339.75
242,648.19
5
1,200.33
859.38
340.95
242,307.24
6
1,200.33
858.17
342.16
241,965.08
7
1,200.33
856.96
343.37
241,621.71
8
1,200.33
855.74
344.59
241,277.12
9
1,200.33
854.52
345.81
240,931.31
10
1,200.33
853.30
347.03
240,584.28
11
1,200.33
852.07
348.26
240,236.02
12
1,200.33
850.84
349.49
239,886.53
13
1,200.33
849.60
350.73
239,535.79
14
1,200.33
848.36
351.97
239,183.82
15
1,200.33
847.11
353.22
238,830.60
16
1,200.33
845.86
354.47
238,476.13
17
1,200.33
844.60
355.73
238,120.40
18
1,200.33
843.34
356.99
237,763.41
19
1,200.33
842.08
358.25
237,405.16
20
1,200.33
840.81
359.52
237,045.64
21
1,200.33
839.54
360.79
236,684.85
22
1,200.33
838.26
362.07
236,322.78
23
1,200.33
836.98
363.35
235,959.43
24
1,200.33
835.69
364.64
235,594.78
25
1,200.33
834.40
365.93
235,228.85
26
1,200.33
833.10
367.23
234,861.63
27
1,200.33
831.80
368.53
234,493.10
28
1,200.33
830.50
369.83
234,123.26
29
1,200.33
829.19
371.14
233,752.12
30
1,200.33
827.87
372.46
233,379.66
31
1,200.33
826.55
373.78
233,005.88
32
1,200.33
825.23
375.10
232,630.78
33
1,200.33
823.90
376.43
232,254.35
34
1,200.33
822.57
377.76
231,876.59
35
1,200.33
821.23
379.10
231,497.49
36
1,200.33
819.89
380.44
231,117.05
37
1,200.33
818.54
381.79
230,735.26
38
1,200.33
817.19
383.14
230,352.12
39
1,200.33
815.83
384.50
229,967.62
40
1,200.33
814.47
385.86
229,581.75
41
1,200.33
813.10
387.23
229,194.53
42
1,200.33
811.73
388.60
228,805.93
43
1,200.33
810.35
389.98
228,415.95
44
1,200.33
808.97
391.36
228,024.59
45
1,200.33
807.59
392.74
227,631.85
46
1,200.33
806.20
394.13
227,237.72
47
1,200.33
804.80
395.53
226,842.19
48
1,200.33
803.40
396.93
226,445.26
49
1,200.33
801.99
398.34
226,046.92
50
1,200.33
800.58
399.75
225,647.17
51
1,200.33
799.17
401.16
225,246.01
52
1,200.33
797.75
402.58
224,843.43
53
1,200.33
796.32
404.01
224,439.42
54
1,200.33
794.89
405.44
224,033.98
55
1,200.33
793.45
406.88
223,627.10
56
1,200.33
792.01
408.32
223,218.78
57
1,200.33
790.57
409.76
222,809.02
58
1,200.33
789.12
411.21
222,397.81
59
1,200.33
787.66
412.67
221,985.13
60
1,200.33
786.20
414.13
221,571.00
61
1,200.33
784.73
415.60
221,155.40
62
1,200.33
783.26
417.07
220,738.33
63
1,200.33
781.78
418.55
220,319.78
64
1,200.33
780.30
420.03
219,899.75
65
1,200.33
778.81
421.52
219,478.23
66
1,200.33
777.32
423.01
219,055.22
67
1,200.33
775.82
424.51
218,630.71
68
1,200.33
774.32
426.01
218,204.70
69
1,200.33
772.81
427.52
217,777.18
70
1,200.33
771.29
429.04
217,348.14
71
1,200.33
769.77
430.56
216,917.59
72
1,200.33
768.25
432.08
216,485.51
73
1,200.33
766.72
433.61
216,051.90
74
1,200.33
765.18
435.15
215,616.75
75
1,200.33
763.64
436.69
215,180.06
76
1,200.33
762.10
438.23
214,741.83
77
1,200.33
760.54
439.79
214,302.04
78
1,200.33
758.99
441.34
213,860.70
79
1,200.33
757.42
442.91
213,417.79
80
1,200.33
755.85
444.48
212,973.32
81
1,200.33
754.28
446.05
212,527.27
82
1,200.33
752.70
447.63
212,079.64
83
1,200.33
751.12
449.21
211,630.42
84
1,200.33
749.52
450.81
211,179.62
85
1,200.33
747.93
452.40
210,727.22
86
1,200.33
746.33
454.00
210,273.21
87
1,200.33
744.72
455.61
209,817.60
88
1,200.33
743.10
457.23
209,360.37
89
1,200.33
741.48
458.85
208,901.53
90
1,200.33
739.86
460.47
208,441.06
91
1,200.33
738.23
462.10
207,978.96
92
1,200.33
736.59
463.74
207,515.22
93
1,200.33
734.95
465.38
207,049.84
94
1,200.33
733.30
467.03
206,582.81
95
1,200.33
731.65
468.68
206,114.13
96
1,200.33
729.99
470.34
205,643.79
97
1,200.33
728.32
472.01
205,171.78
98
1,200.33
726.65
473.68
204,698.10
99
1,200.33
724.97
475.36
204,222.74
100
1,200.33
723.29
477.04
203,745.70
101
1,200.33
721.60
478.73
203,266.97
102
1,200.33
719.90
480.43
202,786.54
103
1,200.33
718.20
482.13
202,304.41
104
1,200.33
716.49
483.84
201,820.58
105
1,200.33
714.78
485.55
201,335.03
106
1,200.33
713.06
487.27
200,847.76
107
1,200.33
711.34
488.99
200,358.77
108
1,200.33
709.60
490.73
199,868.04
109
1,200.33
707.87
492.46
199,375.58
110
1,200.33
706.12
494.21
198,881.37
111
1,200.33
704.37
495.96
198,385.41
112
1,200.33
702.61
497.72
197,887.70
113
1,200.33
700.85
499.48
197,388.22
114
1,200.33
699.08
501.25
196,886.97
115
1,200.33
697.31
503.02
196,383.95
116
1,200.33
695.53
504.80
195,879.15
117
1,200.33
693.74
506.59
195,372.55
118
1,200.33
691.94
508.39
194,864.17
119
1,200.33
690.14
510.19
194,353.98
120
1,200.33
688.34
511.99
193,841.99
121
1,200.33
686.52
513.81
193,328.18
122
1,200.33
684.70
515.63
192,812.56
123
1,200.33
682.88
517.45
192,295.11
124
1,200.33
681.05
519.28
191,775.82
125
1,200.33
679.21
521.12
191,254.70
126
1,200.33
677.36
522.97
190,731.73
127
1,200.33
675.51
524.82
190,206.90
128
1,200.33
673.65
526.68
189,680.22
129
1,200.33
671.78
528.55
189,151.68
130
1,200.33
669.91
530.42
188,621.26
131
1,200.33
668.03
532.30
188,088.96
132
1,200.33
666.15
534.18
187,554.78
133
1,200.33
664.26
536.07
187,018.71
134
1,200.33
662.36
537.97
186,480.74
135
1,200.33
660.45
539.88
185,940.86
136
1,200.33
658.54
541.79
185,399.07
137
1,200.33
656.62
543.71
184,855.36
138
1,200.33
654.70
545.63
184,309.73
139
1,200.33
652.76
547.57
183,762.16
140
1,200.33
650.82
549.51
183,212.66
141
1,200.33
648.88
551.45
182,661.20
142
1,200.33
646.93
553.40
182,107.80
143
1,200.33
644.97
555.36
181,552.43
144
1,200.33
643.00
557.33
180,995.10
145
1,200.33
641.02
559.31
180,435.80
146
1,200.33
639.04
561.29
179,874.51
147
1,200.33
637.06
563.27
179,311.24
148
1,200.33
635.06
565.27
178,745.97
149
1,200.33
633.06
567.27
178,178.70
150
1,200.33
631.05
569.28
177,609.41
151
1,200.33
629.03
571.30
177,038.12
152
1,200.33
627.01
573.32
176,464.80
153
1,200.33
624.98
575.35
175,889.45
154
1,200.33
622.94
577.39
175,312.06
155
1,200.33
620.90
579.43
174,732.63
156
1,200.33
618.84
581.49
174,151.14
157
1,200.33
616.79
583.54
173,567.60
158
1,200.33
614.72
585.61
172,981.98
159
1,200.33
612.64
587.69
172,394.30
160
1,200.33
610.56
589.77
171,804.53
161
1,200.33
608.47
591.86
171,212.68
162
1,200.33
606.38
593.95
170,618.73
163
1,200.33
604.27
596.06
170,022.67
164
1,200.33
602.16
598.17
169,424.50
165
1,200.33
600.05
600.28
168,824.22
166
1,200.33
597.92
602.41
168,221.81
167
1,200.33
595.79
604.54
167,617.26
168
1,200.33
593.64
606.69
167,010.58
169
1,200.33
591.50
608.83
166,401.74
170
1,200.33
589.34
610.99
165,790.75
171
1,200.33
587.18
613.15
165,177.60
172
1,200.33
585.00
615.33
164,562.27
173
1,200.33
582.82
617.51
163,944.77
174
1,200.33
580.64
619.69
163,325.07
175
1,200.33
578.44
621.89
162,703.19
176
1,200.33
576.24
624.09
162,079.10
177
1,200.33
574.03
626.30
161,452.80
178
1,200.33
571.81
628.52
160,824.28
179
1,200.33
569.59
630.74
160,193.54
180
1,200.33
567.35
632.98
159,560.56
181
1,200.33
565.11
635.22
158,925.34
182
1,200.33
562.86
637.47
158,287.87
183
1,200.33
560.60
639.73
157,648.14
184
1,200.33
558.34
641.99
157,006.15
185
1,200.33
556.06
644.27
156,361.88
186
1,200.33
553.78
646.55
155,715.33
187
1,200.33
551.49
648.84
155,066.50
188
1,200.33
549.19
651.14
154,415.36
189
1,200.33
546.89
653.44
153,761.92
190
1,200.33
544.57
655.76
153,106.16
191
1,200.33
542.25
658.08
152,448.08
192
1,200.33
539.92
660.41
151,787.67
193
1,200.33
537.58
662.75
151,124.92
194
1,200.33
535.23
665.10
150,459.83
195
1,200.33
532.88
667.45
149,792.38
196
1,200.33
530.51
669.82
149,122.56
197
1,200.33
528.14
672.19
148,450.37
198
1,200.33
525.76
674.57
147,775.81
199
1,200.33
523.37
676.96
147,098.85
200
1,200.33
520.98
679.35
146,419.49
201
1,200.33
518.57
681.76
145,737.73
202
1,200.33
516.15
684.18
145,053.56
203
1,200.33
513.73
686.60
144,366.96
204
1,200.33
511.30
689.03
143,677.93
205
1,200.33
508.86
691.47
142,986.46
206
1,200.33
506.41
693.92
142,292.54
207
1,200.33
503.95
696.38
141,596.16
208
1,200.33
501.49
698.84
140,897.32
209
1,200.33
499.01
701.32
140,196.00
210
1,200.33
496.53
703.80
139,492.20
211
1,200.33
494.03
706.30
138,785.90
212
1,200.33
491.53
708.80
138,077.10
213
1,200.33
489.02
711.31
137,365.80
214
1,200.33
486.50
713.83
136,651.97
215
1,200.33
483.98
716.35
135,935.62
216
1,200.33
481.44
718.89
135,216.72
217
1,200.33
478.89
721.44
134,495.29
218
1,200.33
476.34
723.99
133,771.30
219
1,200.33
473.77
726.56
133,044.74
220
1,200.33
471.20
729.13
132,315.61
221
1,200.33
468.62
731.71
131,583.90
222
1,200.33
466.03
734.30
130,849.59
223
1,200.33
463.43
736.90
130,112.69
224
1,200.33
460.82
739.51
129,373.17
225
1,200.33
458.20
742.13
128,631.04
226
1,200.33
455.57
744.76
127,886.28
227
1,200.33
452.93
747.40
127,138.88
228
1,200.33
450.28
750.05
126,388.83
229
1,200.33
447.63
752.70
125,636.13
230
1,200.33
444.96
755.37
124,880.76
231
1,200.33
442.29
758.04
124,122.72
232
1,200.33
439.60
760.73
123,361.99
233
1,200.33
436.91
763.42
122,598.57
234
1,200.33
434.20
766.13
121,832.44
235
1,200.33
431.49
768.84
121,063.60
236
1,200.33
428.77
771.56
120,292.04
237
1,200.33
426.03
774.30
119,517.74
238
1,200.33
423.29
777.04
118,740.70
239
1,200.33
420.54
779.79
117,960.91
240
1,200.33
417.78
782.55
117,178.36
241
1,200.33
415.01
785.32
116,393.04
242
1,200.33
412.23
788.10
115,604.93
243
1,200.33
409.43
790.90
114,814.04
244
1,200.33
406.63
793.70
114,020.34
245
1,200.33
403.82
796.51
113,223.83
246
1,200.33
401.00
799.33
112,424.50
247
1,200.33
398.17
802.16
111,622.34
248
1,200.33
395.33
805.00
110,817.34
249
1,200.33
392.48
807.85
110,009.49
250
1,200.33
389.62
810.71
109,198.78
251
1,200.33
386.75
813.58
108,385.19
252
1,200.33
383.86
816.47
107,568.73
253
1,200.33
380.97
819.36
106,749.37
254
1,200.33
378.07
822.26
105,927.11
255
1,200.33
375.16
825.17
105,101.94
256
1,200.33
372.24
828.09
104,273.84
257
1,200.33
369.30
831.03
103,442.82
258
1,200.33
366.36
833.97
102,608.85
259
1,200.33
363.41
836.92
101,771.92
260
1,200.33
360.44
839.89
100,932.04
261
1,200.33
357.47
842.86
100,089.17
262
1,200.33
354.48
845.85
99,243.33
263
1,200.33
351.49
848.84
98,394.48
264
1,200.33
348.48
851.85
97,542.63
265
1,200.33
345.46
854.87
96,687.77
266
1,200.33
342.44
857.89
95,829.87
267
1,200.33
339.40
860.93
94,968.94
268
1,200.33
336.35
863.98
94,104.96
269
1,200.33
333.29
867.04
93,237.92
270
1,200.33
330.22
870.11
92,367.80
271
1,200.33
327.14
873.19
91,494.61
272
1,200.33
324.04
876.29
90,618.32
273
1,200.33
320.94
879.39
89,738.93
274
1,200.33
317.83
882.50
88,856.43
275
1,200.33
314.70
885.63
87,970.80
276
1,200.33
311.56
888.77
87,082.03
277
1,200.33
308.42
891.91
86,190.12
278
1,200.33
305.26
895.07
85,295.04
279
1,200.33
302.09
898.24
84,396.80
280
1,200.33
298.91
901.42
83,495.38
281
1,200.33
295.71
904.62
82,590.76
282
1,200.33
292.51
907.82
81,682.94
283
1,200.33
289.29
911.04
80,771.90
284
1,200.33
286.07
914.26
79,857.64
285
1,200.33
282.83
917.50
78,940.14
286
1,200.33
279.58
920.75
78,019.39
287
1,200.33
276.32
924.01
77,095.38
288
1,200.33
273.05
927.28
76,168.09
289
1,200.33
269.76
930.57
75,237.53
290
1,200.33
266.47
933.86
74,303.66
291
1,200.33
263.16
937.17
73,366.49
292
1,200.33
259.84
940.49
72,426.00
293
1,200.33
256.51
943.82
71,482.18
294
1,200.33
253.17
947.16
70,535.01
295
1,200.33
249.81
950.52
69,584.50
296
1,200.33
246.45
953.88
68,630.61
297
1,200.33
243.07
957.26
67,673.35
298
1,200.33
239.68
960.65
66,712.69
299
1,200.33
236.27
964.06
65,748.64
300
1,200.33
232.86
967.47
64,781.17
301
1,200.33
229.43
970.90
63,810.27
302
1,200.33
225.99
974.34
62,835.94
303
1,200.33
222.54
977.79
61,858.15
304
1,200.33
219.08
981.25
60,876.90
305
1,200.33
215.61
984.72
59,892.18
306
1,200.33
212.12
988.21
58,903.96
307
1,200.33
208.62
991.71
57,912.25
308
1,200.33
205.11
995.22
56,917.03
309
1,200.33
201.58
998.75
55,918.28
310
1,200.33
198.04
1,002.29
54,915.99
311
1,200.33
194.49
1,005.84
53,910.16
312
1,200.33
190.93
1,009.40
52,900.76
313
1,200.33
187.36
1,012.97
51,887.79
314
1,200.33
183.77
1,016.56
50,871.23
315
1,200.33
180.17
1,020.16
49,851.07
316
1,200.33
176.56
1,023.77
48,827.29
317
1,200.33
172.93
1,027.40
47,799.89
318
1,200.33
169.29
1,031.04
46,768.85
319
1,200.33
165.64
1,034.69
45,734.16
320
1,200.33
161.98
1,038.35
44,695.81
321
1,200.33
158.30
1,042.03
43,653.77
322
1,200.33
154.61
1,045.72
42,608.05
323
1,200.33
150.90
1,049.43
41,558.63
324
1,200.33
147.19
1,053.14
40,505.48
325
1,200.33
143.46
1,056.87
39,448.61
326
1,200.33
139.71
1,060.62
38,387.99
327
1,200.33
135.96
1,064.37
37,323.62
328
1,200.33
132.19
1,068.14
36,255.48
329
1,200.33
128.40
1,071.93
35,183.55
330
1,200.33
124.61
1,075.72
34,107.83
331
1,200.33
120.80
1,079.53
33,028.30
332
1,200.33
116.98
1,083.35
31,944.95
333
1,200.33
113.14
1,087.19
30,857.75
334
1,200.33
109.29
1,091.04
29,766.71
335
1,200.33
105.42
1,094.91
28,671.81
336
1,200.33
101.55
1,098.78
27,573.02
337
1,200.33
97.65
1,102.68
26,470.35
338
1,200.33
93.75
1,106.58
25,363.76
339
1,200.33
89.83
1,110.50
24,253.26
340
1,200.33
85.90
1,114.43
23,138.83
341
1,200.33
81.95
1,118.38
22,020.45
342
1,200.33
77.99
1,122.34
20,898.11
343
1,200.33
74.01
1,126.32
19,771.80
344
1,200.33
70.03
1,130.30
18,641.49
345
1,200.33
66.02
1,134.31
17,507.18
346
1,200.33
62.00
1,138.33
16,368.86
347
1,200.33
57.97
1,142.36
15,226.50
348
1,200.33
53.93
1,146.40
14,080.10
349
1,200.33
49.87
1,150.46
12,929.63
350
1,200.33
45.79
1,154.54
11,775.10
351
1,200.33
41.70
1,158.63
10,616.47
352
1,200.33
37.60
1,162.73
9,453.74
353
1,200.33
33.48
1,166.85
8,286.89
354
1,200.33
29.35
1,170.98
7,115.91
355
1,200.33
25.20
1,175.13
5,940.78
356
1,200.33
21.04
1,179.29
4,761.49
357
1,200.33
16.86
1,183.47
3,578.03
358
1,200.33
12.67
1,187.66
2,390.37
359
1,200.33
8.47
1,191.86
1,198.51
360
1,202.75
4.24
1,198.51
0.00
Totals
432,121.22
188,121.22
244,000.00

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