Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,150.33  
 

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
1,150.33
789.94
360.39
244,267.61
2
1,150.33
788.78
361.55
243,906.07
3
1,150.33
787.61
362.72
243,543.35
4
1,150.33
786.44
363.89
243,179.46
5
1,150.33
785.27
365.06
242,814.40
6
1,150.33
784.09
366.24
242,448.16
7
1,150.33
782.91
367.42
242,080.73
8
1,150.33
781.72
368.61
241,712.12
9
1,150.33
780.53
369.80
241,342.32
10
1,150.33
779.33
371.00
240,971.32
11
1,150.33
778.14
372.19
240,599.13
12
1,150.33
776.93
373.40
240,225.74
13
1,150.33
775.73
374.60
239,851.13
14
1,150.33
774.52
375.81
239,475.32
15
1,150.33
773.31
377.02
239,098.30
16
1,150.33
772.09
378.24
238,720.06
17
1,150.33
770.87
379.46
238,340.59
18
1,150.33
769.64
380.69
237,959.91
19
1,150.33
768.41
381.92
237,577.99
20
1,150.33
767.18
383.15
237,194.84
21
1,150.33
765.94
384.39
236,810.45
22
1,150.33
764.70
385.63
236,424.82
23
1,150.33
763.46
386.87
236,037.94
24
1,150.33
762.21
388.12
235,649.82
25
1,150.33
760.95
389.38
235,260.44
26
1,150.33
759.70
390.63
234,869.81
27
1,150.33
758.43
391.90
234,477.91
28
1,150.33
757.17
393.16
234,084.75
29
1,150.33
755.90
394.43
233,690.32
30
1,150.33
754.62
395.71
233,294.61
31
1,150.33
753.35
396.98
232,897.63
32
1,150.33
752.07
398.26
232,499.37
33
1,150.33
750.78
399.55
232,099.81
34
1,150.33
749.49
400.84
231,698.97
35
1,150.33
748.19
402.14
231,296.84
36
1,150.33
746.90
403.43
230,893.40
37
1,150.33
745.59
404.74
230,488.67
38
1,150.33
744.29
406.04
230,082.62
39
1,150.33
742.98
407.35
229,675.27
40
1,150.33
741.66
408.67
229,266.60
41
1,150.33
740.34
409.99
228,856.61
42
1,150.33
739.02
411.31
228,445.30
43
1,150.33
737.69
412.64
228,032.65
44
1,150.33
736.36
413.97
227,618.68
45
1,150.33
735.02
415.31
227,203.37
46
1,150.33
733.68
416.65
226,786.71
47
1,150.33
732.33
418.00
226,368.72
48
1,150.33
730.98
419.35
225,949.37
49
1,150.33
729.63
420.70
225,528.67
50
1,150.33
728.27
422.06
225,106.61
51
1,150.33
726.91
423.42
224,683.18
52
1,150.33
725.54
424.79
224,258.39
53
1,150.33
724.17
426.16
223,832.23
54
1,150.33
722.79
427.54
223,404.69
55
1,150.33
721.41
428.92
222,975.77
56
1,150.33
720.03
430.30
222,545.47
57
1,150.33
718.64
431.69
222,113.78
58
1,150.33
717.24
433.09
221,680.69
59
1,150.33
715.84
434.49
221,246.20
60
1,150.33
714.44
435.89
220,810.31
61
1,150.33
713.03
437.30
220,373.02
62
1,150.33
711.62
438.71
219,934.31
63
1,150.33
710.20
440.13
219,494.18
64
1,150.33
708.78
441.55
219,052.64
65
1,150.33
707.36
442.97
218,609.66
66
1,150.33
705.93
444.40
218,165.26
67
1,150.33
704.49
445.84
217,719.42
68
1,150.33
703.05
447.28
217,272.14
69
1,150.33
701.61
448.72
216,823.42
70
1,150.33
700.16
450.17
216,373.25
71
1,150.33
698.71
451.62
215,921.63
72
1,150.33
697.25
453.08
215,468.54
73
1,150.33
695.78
454.55
215,014.00
74
1,150.33
694.32
456.01
214,557.98
75
1,150.33
692.84
457.49
214,100.50
76
1,150.33
691.37
458.96
213,641.53
77
1,150.33
689.88
460.45
213,181.09
78
1,150.33
688.40
461.93
212,719.15
79
1,150.33
686.91
463.42
212,255.73
80
1,150.33
685.41
464.92
211,790.81
81
1,150.33
683.91
466.42
211,324.39
82
1,150.33
682.40
467.93
210,856.46
83
1,150.33
680.89
469.44
210,387.02
84
1,150.33
679.37
470.96
209,916.06
85
1,150.33
677.85
472.48
209,443.59
86
1,150.33
676.33
474.00
208,969.59
87
1,150.33
674.80
475.53
208,494.05
88
1,150.33
673.26
477.07
208,016.99
89
1,150.33
671.72
478.61
207,538.38
90
1,150.33
670.18
480.15
207,058.22
91
1,150.33
668.63
481.70
206,576.52
92
1,150.33
667.07
483.26
206,093.26
93
1,150.33
665.51
484.82
205,608.44
94
1,150.33
663.94
486.39
205,122.05
95
1,150.33
662.37
487.96
204,634.10
96
1,150.33
660.80
489.53
204,144.56
97
1,150.33
659.22
491.11
203,653.45
98
1,150.33
657.63
492.70
203,160.75
99
1,150.33
656.04
494.29
202,666.46
100
1,150.33
654.44
495.89
202,170.57
101
1,150.33
652.84
497.49
201,673.09
102
1,150.33
651.24
499.09
201,173.99
103
1,150.33
649.62
500.71
200,673.29
104
1,150.33
648.01
502.32
200,170.96
105
1,150.33
646.39
503.94
199,667.02
106
1,150.33
644.76
505.57
199,161.45
107
1,150.33
643.13
507.20
198,654.24
108
1,150.33
641.49
508.84
198,145.40
109
1,150.33
639.84
510.49
197,634.92
110
1,150.33
638.20
512.13
197,122.78
111
1,150.33
636.54
513.79
196,608.99
112
1,150.33
634.88
515.45
196,093.55
113
1,150.33
633.22
517.11
195,576.44
114
1,150.33
631.55
518.78
195,057.66
115
1,150.33
629.87
520.46
194,537.20
116
1,150.33
628.19
522.14
194,015.06
117
1,150.33
626.51
523.82
193,491.24
118
1,150.33
624.82
525.51
192,965.72
119
1,150.33
623.12
527.21
192,438.51
120
1,150.33
621.42
528.91
191,909.60
121
1,150.33
619.71
530.62
191,378.98
122
1,150.33
617.99
532.34
190,846.64
123
1,150.33
616.28
534.05
190,312.59
124
1,150.33
614.55
535.78
189,776.81
125
1,150.33
612.82
537.51
189,239.30
126
1,150.33
611.09
539.24
188,700.05
127
1,150.33
609.34
540.99
188,159.07
128
1,150.33
607.60
542.73
187,616.34
129
1,150.33
605.84
544.49
187,071.85
130
1,150.33
604.09
546.24
186,525.61
131
1,150.33
602.32
548.01
185,977.60
132
1,150.33
600.55
549.78
185,427.82
133
1,150.33
598.78
551.55
184,876.27
134
1,150.33
597.00
553.33
184,322.93
135
1,150.33
595.21
555.12
183,767.81
136
1,150.33
593.42
556.91
183,210.90
137
1,150.33
591.62
558.71
182,652.19
138
1,150.33
589.81
560.52
182,091.67
139
1,150.33
588.00
562.33
181,529.35
140
1,150.33
586.19
564.14
180,965.21
141
1,150.33
584.37
565.96
180,399.24
142
1,150.33
582.54
567.79
179,831.45
143
1,150.33
580.71
569.62
179,261.83
144
1,150.33
578.87
571.46
178,690.36
145
1,150.33
577.02
573.31
178,117.06
146
1,150.33
575.17
575.16
177,541.90
147
1,150.33
573.31
577.02
176,964.88
148
1,150.33
571.45
578.88
176,386.00
149
1,150.33
569.58
580.75
175,805.25
150
1,150.33
567.70
582.63
175,222.62
151
1,150.33
565.82
584.51
174,638.11
152
1,150.33
563.94
586.39
174,051.72
153
1,150.33
562.04
588.29
173,463.43
154
1,150.33
560.14
590.19
172,873.24
155
1,150.33
558.24
592.09
172,281.15
156
1,150.33
556.32
594.01
171,687.15
157
1,150.33
554.41
595.92
171,091.22
158
1,150.33
552.48
597.85
170,493.37
159
1,150.33
550.55
599.78
169,893.60
160
1,150.33
548.61
601.72
169,291.88
161
1,150.33
546.67
603.66
168,688.22
162
1,150.33
544.72
605.61
168,082.61
163
1,150.33
542.77
607.56
167,475.05
164
1,150.33
540.80
609.53
166,865.53
165
1,150.33
538.84
611.49
166,254.03
166
1,150.33
536.86
613.47
165,640.56
167
1,150.33
534.88
615.45
165,025.12
168
1,150.33
532.89
617.44
164,407.68
169
1,150.33
530.90
619.43
163,788.25
170
1,150.33
528.90
621.43
163,166.82
171
1,150.33
526.89
623.44
162,543.38
172
1,150.33
524.88
625.45
161,917.93
173
1,150.33
522.86
627.47
161,290.46
174
1,150.33
520.83
629.50
160,660.96
175
1,150.33
518.80
631.53
160,029.44
176
1,150.33
516.76
633.57
159,395.87
177
1,150.33
514.72
635.61
158,760.25
178
1,150.33
512.66
637.67
158,122.59
179
1,150.33
510.60
639.73
157,482.86
180
1,150.33
508.54
641.79
156,841.07
181
1,150.33
506.47
643.86
156,197.20
182
1,150.33
504.39
645.94
155,551.26
183
1,150.33
502.30
648.03
154,903.23
184
1,150.33
500.21
650.12
154,253.11
185
1,150.33
498.11
652.22
153,600.89
186
1,150.33
496.00
654.33
152,946.56
187
1,150.33
493.89
656.44
152,290.12
188
1,150.33
491.77
658.56
151,631.56
189
1,150.33
489.64
660.69
150,970.88
190
1,150.33
487.51
662.82
150,308.06
191
1,150.33
485.37
664.96
149,643.10
192
1,150.33
483.22
667.11
148,975.99
193
1,150.33
481.07
669.26
148,306.73
194
1,150.33
478.91
671.42
147,635.30
195
1,150.33
476.74
673.59
146,961.71
196
1,150.33
474.56
675.77
146,285.95
197
1,150.33
472.38
677.95
145,608.00
198
1,150.33
470.19
680.14
144,927.86
199
1,150.33
468.00
682.33
144,245.53
200
1,150.33
465.79
684.54
143,560.99
201
1,150.33
463.58
686.75
142,874.24
202
1,150.33
461.36
688.97
142,185.28
203
1,150.33
459.14
691.19
141,494.09
204
1,150.33
456.91
693.42
140,800.67
205
1,150.33
454.67
695.66
140,105.00
206
1,150.33
452.42
697.91
139,407.10
207
1,150.33
450.17
700.16
138,706.94
208
1,150.33
447.91
702.42
138,004.51
209
1,150.33
445.64
704.69
137,299.82
210
1,150.33
443.36
706.97
136,592.86
211
1,150.33
441.08
709.25
135,883.61
212
1,150.33
438.79
711.54
135,172.07
213
1,150.33
436.49
713.84
134,458.23
214
1,150.33
434.19
716.14
133,742.09
215
1,150.33
431.88
718.45
133,023.64
216
1,150.33
429.56
720.77
132,302.86
217
1,150.33
427.23
723.10
131,579.76
218
1,150.33
424.89
725.44
130,854.32
219
1,150.33
422.55
727.78
130,126.54
220
1,150.33
420.20
730.13
129,396.41
221
1,150.33
417.84
732.49
128,663.93
222
1,150.33
415.48
734.85
127,929.07
223
1,150.33
413.10
737.23
127,191.85
224
1,150.33
410.72
739.61
126,452.24
225
1,150.33
408.34
741.99
125,710.25
226
1,150.33
405.94
744.39
124,965.86
227
1,150.33
403.54
746.79
124,219.06
228
1,150.33
401.12
749.21
123,469.85
229
1,150.33
398.70
751.63
122,718.23
230
1,150.33
396.28
754.05
121,964.18
231
1,150.33
393.84
756.49
121,207.69
232
1,150.33
391.40
758.93
120,448.76
233
1,150.33
388.95
761.38
119,687.38
234
1,150.33
386.49
763.84
118,923.54
235
1,150.33
384.02
766.31
118,157.23
236
1,150.33
381.55
768.78
117,388.45
237
1,150.33
379.07
771.26
116,617.19
238
1,150.33
376.58
773.75
115,843.44
239
1,150.33
374.08
776.25
115,067.18
240
1,150.33
371.57
778.76
114,288.42
241
1,150.33
369.06
781.27
113,507.15
242
1,150.33
366.53
783.80
112,723.35
243
1,150.33
364.00
786.33
111,937.03
244
1,150.33
361.46
788.87
111,148.16
245
1,150.33
358.92
791.41
110,356.75
246
1,150.33
356.36
793.97
109,562.78
247
1,150.33
353.80
796.53
108,766.24
248
1,150.33
351.22
799.11
107,967.14
249
1,150.33
348.64
801.69
107,165.45
250
1,150.33
346.06
804.27
106,361.18
251
1,150.33
343.46
806.87
105,554.30
252
1,150.33
340.85
809.48
104,744.83
253
1,150.33
338.24
812.09
103,932.74
254
1,150.33
335.62
814.71
103,118.02
255
1,150.33
332.99
817.34
102,300.68
256
1,150.33
330.35
819.98
101,480.69
257
1,150.33
327.70
822.63
100,658.06
258
1,150.33
325.04
825.29
99,832.77
259
1,150.33
322.38
827.95
99,004.82
260
1,150.33
319.70
830.63
98,174.19
261
1,150.33
317.02
833.31
97,340.88
262
1,150.33
314.33
836.00
96,504.88
263
1,150.33
311.63
838.70
95,666.18
264
1,150.33
308.92
841.41
94,824.78
265
1,150.33
306.21
844.12
93,980.65
266
1,150.33
303.48
846.85
93,133.80
267
1,150.33
300.74
849.59
92,284.21
268
1,150.33
298.00
852.33
91,431.88
269
1,150.33
295.25
855.08
90,576.80
270
1,150.33
292.49
857.84
89,718.96
271
1,150.33
289.72
860.61
88,858.35
272
1,150.33
286.94
863.39
87,994.96
273
1,150.33
284.15
866.18
87,128.78
274
1,150.33
281.35
868.98
86,259.80
275
1,150.33
278.55
871.78
85,388.02
276
1,150.33
275.73
874.60
84,513.42
277
1,150.33
272.91
877.42
83,636.00
278
1,150.33
270.07
880.26
82,755.74
279
1,150.33
267.23
883.10
81,872.64
280
1,150.33
264.38
885.95
80,986.70
281
1,150.33
261.52
888.81
80,097.88
282
1,150.33
258.65
891.68
79,206.20
283
1,150.33
255.77
894.56
78,311.64
284
1,150.33
252.88
897.45
77,414.20
285
1,150.33
249.98
900.35
76,513.85
286
1,150.33
247.08
903.25
75,610.60
287
1,150.33
244.16
906.17
74,704.42
288
1,150.33
241.23
909.10
73,795.33
289
1,150.33
238.30
912.03
72,883.29
290
1,150.33
235.35
914.98
71,968.32
291
1,150.33
232.40
917.93
71,050.38
292
1,150.33
229.43
920.90
70,129.49
293
1,150.33
226.46
923.87
69,205.62
294
1,150.33
223.48
926.85
68,278.76
295
1,150.33
220.48
929.85
67,348.92
296
1,150.33
217.48
932.85
66,416.07
297
1,150.33
214.47
935.86
65,480.21
298
1,150.33
211.45
938.88
64,541.32
299
1,150.33
208.41
941.92
63,599.41
300
1,150.33
205.37
944.96
62,654.45
301
1,150.33
202.32
948.01
61,706.44
302
1,150.33
199.26
951.07
60,755.37
303
1,150.33
196.19
954.14
59,801.23
304
1,150.33
193.11
957.22
58,844.01
305
1,150.33
190.02
960.31
57,883.70
306
1,150.33
186.92
963.41
56,920.28
307
1,150.33
183.81
966.52
55,953.76
308
1,150.33
180.68
969.65
54,984.11
309
1,150.33
177.55
972.78
54,011.34
310
1,150.33
174.41
975.92
53,035.42
311
1,150.33
171.26
979.07
52,056.35
312
1,150.33
168.10
982.23
51,074.12
313
1,150.33
164.93
985.40
50,088.71
314
1,150.33
161.74
988.59
49,100.13
315
1,150.33
158.55
991.78
48,108.35
316
1,150.33
155.35
994.98
47,113.37
317
1,150.33
152.14
998.19
46,115.18
318
1,150.33
148.91
1,001.42
45,113.76
319
1,150.33
145.68
1,004.65
44,109.11
320
1,150.33
142.44
1,007.89
43,101.22
321
1,150.33
139.18
1,011.15
42,090.07
322
1,150.33
135.92
1,014.41
41,075.65
323
1,150.33
132.64
1,017.69
40,057.96
324
1,150.33
129.35
1,020.98
39,036.99
325
1,150.33
126.06
1,024.27
38,012.71
326
1,150.33
122.75
1,027.58
36,985.13
327
1,150.33
119.43
1,030.90
35,954.24
328
1,150.33
116.10
1,034.23
34,920.01
329
1,150.33
112.76
1,037.57
33,882.44
330
1,150.33
109.41
1,040.92
32,841.52
331
1,150.33
106.05
1,044.28
31,797.24
332
1,150.33
102.68
1,047.65
30,749.59
333
1,150.33
99.30
1,051.03
29,698.56
334
1,150.33
95.90
1,054.43
28,644.13
335
1,150.33
92.50
1,057.83
27,586.30
336
1,150.33
89.08
1,061.25
26,525.05
337
1,150.33
85.65
1,064.68
25,460.37
338
1,150.33
82.22
1,068.11
24,392.26
339
1,150.33
78.77
1,071.56
23,320.69
340
1,150.33
75.31
1,075.02
22,245.67
341
1,150.33
71.83
1,078.50
21,167.17
342
1,150.33
68.35
1,081.98
20,085.20
343
1,150.33
64.86
1,085.47
18,999.72
344
1,150.33
61.35
1,088.98
17,910.75
345
1,150.33
57.84
1,092.49
16,818.25
346
1,150.33
54.31
1,096.02
15,722.23
347
1,150.33
50.77
1,099.56
14,622.67
348
1,150.33
47.22
1,103.11
13,519.56
349
1,150.33
43.66
1,106.67
12,412.89
350
1,150.33
40.08
1,110.25
11,302.64
351
1,150.33
36.50
1,113.83
10,188.81
352
1,150.33
32.90
1,117.43
9,071.38
353
1,150.33
29.29
1,121.04
7,950.34
354
1,150.33
25.67
1,124.66
6,825.69
355
1,150.33
22.04
1,128.29
5,697.40
356
1,150.33
18.40
1,131.93
4,565.47
357
1,150.33
14.74
1,135.59
3,429.88
358
1,150.33
11.08
1,139.25
2,290.63
359
1,150.33
7.40
1,142.93
1,147.69
360
1,151.40
3.71
1,147.69
0.00
Totals
414,119.87
169,491.87
244,628.00

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