Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,150.49  
 

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
1,150.49
790.05
360.44
244,300.56
2
1,150.49
788.89
361.60
243,938.96
3
1,150.49
787.72
362.77
243,576.19
4
1,150.49
786.55
363.94
243,212.25
5
1,150.49
785.37
365.12
242,847.13
6
1,150.49
784.19
366.30
242,480.83
7
1,150.49
783.01
367.48
242,113.35
8
1,150.49
781.82
368.67
241,744.69
9
1,150.49
780.63
369.86
241,374.83
10
1,150.49
779.44
371.05
241,003.78
11
1,150.49
778.24
372.25
240,631.53
12
1,150.49
777.04
373.45
240,258.08
13
1,150.49
775.83
374.66
239,883.43
14
1,150.49
774.62
375.87
239,507.56
15
1,150.49
773.41
377.08
239,130.48
16
1,150.49
772.19
378.30
238,752.18
17
1,150.49
770.97
379.52
238,372.66
18
1,150.49
769.75
380.74
237,991.92
19
1,150.49
768.52
381.97
237,609.94
20
1,150.49
767.28
383.21
237,226.73
21
1,150.49
766.04
384.45
236,842.29
22
1,150.49
764.80
385.69
236,456.60
23
1,150.49
763.56
386.93
236,069.67
24
1,150.49
762.31
388.18
235,681.49
25
1,150.49
761.05
389.44
235,292.05
26
1,150.49
759.80
390.69
234,901.36
27
1,150.49
758.54
391.95
234,509.41
28
1,150.49
757.27
393.22
234,116.19
29
1,150.49
756.00
394.49
233,721.70
30
1,150.49
754.73
395.76
233,325.93
31
1,150.49
753.45
397.04
232,928.89
32
1,150.49
752.17
398.32
232,530.57
33
1,150.49
750.88
399.61
232,130.96
34
1,150.49
749.59
400.90
231,730.06
35
1,150.49
748.29
402.20
231,327.86
36
1,150.49
747.00
403.49
230,924.37
37
1,150.49
745.69
404.80
230,519.57
38
1,150.49
744.39
406.10
230,113.47
39
1,150.49
743.07
407.42
229,706.05
40
1,150.49
741.76
408.73
229,297.32
41
1,150.49
740.44
410.05
228,887.27
42
1,150.49
739.12
411.37
228,475.90
43
1,150.49
737.79
412.70
228,063.19
44
1,150.49
736.45
414.04
227,649.16
45
1,150.49
735.12
415.37
227,233.78
46
1,150.49
733.78
416.71
226,817.07
47
1,150.49
732.43
418.06
226,399.01
48
1,150.49
731.08
419.41
225,979.60
49
1,150.49
729.73
420.76
225,558.84
50
1,150.49
728.37
422.12
225,136.71
51
1,150.49
727.00
423.49
224,713.23
52
1,150.49
725.64
424.85
224,288.37
53
1,150.49
724.26
426.23
223,862.15
54
1,150.49
722.89
427.60
223,434.55
55
1,150.49
721.51
428.98
223,005.56
56
1,150.49
720.12
430.37
222,575.20
57
1,150.49
718.73
431.76
222,143.44
58
1,150.49
717.34
433.15
221,710.29
59
1,150.49
715.94
434.55
221,275.74
60
1,150.49
714.54
435.95
220,839.78
61
1,150.49
713.13
437.36
220,402.42
62
1,150.49
711.72
438.77
219,963.65
63
1,150.49
710.30
440.19
219,523.46
64
1,150.49
708.88
441.61
219,081.84
65
1,150.49
707.45
443.04
218,638.80
66
1,150.49
706.02
444.47
218,194.34
67
1,150.49
704.59
445.90
217,748.43
68
1,150.49
703.15
447.34
217,301.09
69
1,150.49
701.70
448.79
216,852.30
70
1,150.49
700.25
450.24
216,402.06
71
1,150.49
698.80
451.69
215,950.37
72
1,150.49
697.34
453.15
215,497.22
73
1,150.49
695.88
454.61
215,042.61
74
1,150.49
694.41
456.08
214,586.52
75
1,150.49
692.94
457.55
214,128.97
76
1,150.49
691.46
459.03
213,669.94
77
1,150.49
689.98
460.51
213,209.42
78
1,150.49
688.49
462.00
212,747.42
79
1,150.49
687.00
463.49
212,283.93
80
1,150.49
685.50
464.99
211,818.94
81
1,150.49
684.00
466.49
211,352.45
82
1,150.49
682.49
468.00
210,884.45
83
1,150.49
680.98
469.51
210,414.94
84
1,150.49
679.46
471.03
209,943.92
85
1,150.49
677.94
472.55
209,471.37
86
1,150.49
676.42
474.07
208,997.30
87
1,150.49
674.89
475.60
208,521.70
88
1,150.49
673.35
477.14
208,044.56
89
1,150.49
671.81
478.68
207,565.88
90
1,150.49
670.26
480.23
207,085.65
91
1,150.49
668.71
481.78
206,603.88
92
1,150.49
667.16
483.33
206,120.54
93
1,150.49
665.60
484.89
205,635.65
94
1,150.49
664.03
486.46
205,149.19
95
1,150.49
662.46
488.03
204,661.17
96
1,150.49
660.89
489.60
204,171.56
97
1,150.49
659.30
491.19
203,680.37
98
1,150.49
657.72
492.77
203,187.60
99
1,150.49
656.13
494.36
202,693.24
100
1,150.49
654.53
495.96
202,197.28
101
1,150.49
652.93
497.56
201,699.72
102
1,150.49
651.32
499.17
201,200.55
103
1,150.49
649.71
500.78
200,699.77
104
1,150.49
648.09
502.40
200,197.37
105
1,150.49
646.47
504.02
199,693.35
106
1,150.49
644.84
505.65
199,187.71
107
1,150.49
643.21
507.28
198,680.43
108
1,150.49
641.57
508.92
198,171.51
109
1,150.49
639.93
510.56
197,660.95
110
1,150.49
638.28
512.21
197,148.74
111
1,150.49
636.63
513.86
196,634.87
112
1,150.49
634.97
515.52
196,119.35
113
1,150.49
633.30
517.19
195,602.16
114
1,150.49
631.63
518.86
195,083.30
115
1,150.49
629.96
520.53
194,562.77
116
1,150.49
628.28
522.21
194,040.56
117
1,150.49
626.59
523.90
193,516.66
118
1,150.49
624.90
525.59
192,991.06
119
1,150.49
623.20
527.29
192,463.77
120
1,150.49
621.50
528.99
191,934.78
121
1,150.49
619.79
530.70
191,404.08
122
1,150.49
618.08
532.41
190,871.67
123
1,150.49
616.36
534.13
190,337.53
124
1,150.49
614.63
535.86
189,801.67
125
1,150.49
612.90
537.59
189,264.09
126
1,150.49
611.17
539.32
188,724.76
127
1,150.49
609.42
541.07
188,183.70
128
1,150.49
607.68
542.81
187,640.88
129
1,150.49
605.92
544.57
187,096.32
130
1,150.49
604.17
546.32
186,549.99
131
1,150.49
602.40
548.09
186,001.90
132
1,150.49
600.63
549.86
185,452.04
133
1,150.49
598.86
551.63
184,900.41
134
1,150.49
597.07
553.42
184,346.99
135
1,150.49
595.29
555.20
183,791.79
136
1,150.49
593.49
557.00
183,234.79
137
1,150.49
591.70
558.79
182,676.00
138
1,150.49
589.89
560.60
182,115.40
139
1,150.49
588.08
562.41
181,552.99
140
1,150.49
586.26
564.23
180,988.77
141
1,150.49
584.44
566.05
180,422.72
142
1,150.49
582.62
567.87
179,854.84
143
1,150.49
580.78
569.71
179,285.14
144
1,150.49
578.94
571.55
178,713.59
145
1,150.49
577.10
573.39
178,140.19
146
1,150.49
575.24
575.25
177,564.95
147
1,150.49
573.39
577.10
176,987.84
148
1,150.49
571.52
578.97
176,408.88
149
1,150.49
569.65
580.84
175,828.04
150
1,150.49
567.78
582.71
175,245.33
151
1,150.49
565.90
584.59
174,660.74
152
1,150.49
564.01
586.48
174,074.25
153
1,150.49
562.11
588.38
173,485.88
154
1,150.49
560.21
590.28
172,895.60
155
1,150.49
558.31
592.18
172,303.42
156
1,150.49
556.40
594.09
171,709.33
157
1,150.49
554.48
596.01
171,113.32
158
1,150.49
552.55
597.94
170,515.38
159
1,150.49
550.62
599.87
169,915.51
160
1,150.49
548.69
601.80
169,313.71
161
1,150.49
546.74
603.75
168,709.96
162
1,150.49
544.79
605.70
168,104.26
163
1,150.49
542.84
607.65
167,496.61
164
1,150.49
540.87
609.62
166,886.99
165
1,150.49
538.91
611.58
166,275.41
166
1,150.49
536.93
613.56
165,661.85
167
1,150.49
534.95
615.54
165,046.31
168
1,150.49
532.96
617.53
164,428.78
169
1,150.49
530.97
619.52
163,809.26
170
1,150.49
528.97
621.52
163,187.74
171
1,150.49
526.96
623.53
162,564.21
172
1,150.49
524.95
625.54
161,938.67
173
1,150.49
522.93
627.56
161,311.10
174
1,150.49
520.90
629.59
160,681.51
175
1,150.49
518.87
631.62
160,049.89
176
1,150.49
516.83
633.66
159,416.23
177
1,150.49
514.78
635.71
158,780.52
178
1,150.49
512.73
637.76
158,142.76
179
1,150.49
510.67
639.82
157,502.94
180
1,150.49
508.60
641.89
156,861.05
181
1,150.49
506.53
643.96
156,217.09
182
1,150.49
504.45
646.04
155,571.05
183
1,150.49
502.36
648.13
154,922.93
184
1,150.49
500.27
650.22
154,272.71
185
1,150.49
498.17
652.32
153,620.39
186
1,150.49
496.07
654.42
152,965.97
187
1,150.49
493.95
656.54
152,309.43
188
1,150.49
491.83
658.66
151,650.77
189
1,150.49
489.71
660.78
150,989.99
190
1,150.49
487.57
662.92
150,327.07
191
1,150.49
485.43
665.06
149,662.01
192
1,150.49
483.28
667.21
148,994.81
193
1,150.49
481.13
669.36
148,325.44
194
1,150.49
478.97
671.52
147,653.92
195
1,150.49
476.80
673.69
146,980.23
196
1,150.49
474.62
675.87
146,304.37
197
1,150.49
472.44
678.05
145,626.32
198
1,150.49
470.25
680.24
144,946.08
199
1,150.49
468.06
682.43
144,263.64
200
1,150.49
465.85
684.64
143,579.00
201
1,150.49
463.64
686.85
142,892.15
202
1,150.49
461.42
689.07
142,203.09
203
1,150.49
459.20
691.29
141,511.79
204
1,150.49
456.97
693.52
140,818.27
205
1,150.49
454.73
695.76
140,122.51
206
1,150.49
452.48
698.01
139,424.49
207
1,150.49
450.22
700.27
138,724.23
208
1,150.49
447.96
702.53
138,021.70
209
1,150.49
445.70
704.79
137,316.91
210
1,150.49
443.42
707.07
136,609.84
211
1,150.49
441.14
709.35
135,900.48
212
1,150.49
438.85
711.64
135,188.84
213
1,150.49
436.55
713.94
134,474.90
214
1,150.49
434.24
716.25
133,758.65
215
1,150.49
431.93
718.56
133,040.09
216
1,150.49
429.61
720.88
132,319.21
217
1,150.49
427.28
723.21
131,596.00
218
1,150.49
424.95
725.54
130,870.45
219
1,150.49
422.60
727.89
130,142.56
220
1,150.49
420.25
730.24
129,412.33
221
1,150.49
417.89
732.60
128,679.73
222
1,150.49
415.53
734.96
127,944.77
223
1,150.49
413.15
737.34
127,207.43
224
1,150.49
410.77
739.72
126,467.72
225
1,150.49
408.39
742.10
125,725.61
226
1,150.49
405.99
744.50
124,981.11
227
1,150.49
403.58
746.91
124,234.21
228
1,150.49
401.17
749.32
123,484.89
229
1,150.49
398.75
751.74
122,733.15
230
1,150.49
396.33
754.16
121,978.99
231
1,150.49
393.89
756.60
121,222.39
232
1,150.49
391.45
759.04
120,463.35
233
1,150.49
389.00
761.49
119,701.85
234
1,150.49
386.54
763.95
118,937.90
235
1,150.49
384.07
766.42
118,171.48
236
1,150.49
381.60
768.89
117,402.59
237
1,150.49
379.11
771.38
116,631.21
238
1,150.49
376.62
773.87
115,857.34
239
1,150.49
374.12
776.37
115,080.97
240
1,150.49
371.62
778.87
114,302.10
241
1,150.49
369.10
781.39
113,520.71
242
1,150.49
366.58
783.91
112,736.80
243
1,150.49
364.05
786.44
111,950.35
244
1,150.49
361.51
788.98
111,161.37
245
1,150.49
358.96
791.53
110,369.84
246
1,150.49
356.40
794.09
109,575.75
247
1,150.49
353.84
796.65
108,779.10
248
1,150.49
351.27
799.22
107,979.87
249
1,150.49
348.69
801.80
107,178.07
250
1,150.49
346.10
804.39
106,373.67
251
1,150.49
343.50
806.99
105,566.68
252
1,150.49
340.89
809.60
104,757.08
253
1,150.49
338.28
812.21
103,944.87
254
1,150.49
335.66
814.83
103,130.04
255
1,150.49
333.02
817.47
102,312.57
256
1,150.49
330.38
820.11
101,492.47
257
1,150.49
327.74
822.75
100,669.71
258
1,150.49
325.08
825.41
99,844.30
259
1,150.49
322.41
828.08
99,016.23
260
1,150.49
319.74
830.75
98,185.48
261
1,150.49
317.06
833.43
97,352.04
262
1,150.49
314.37
836.12
96,515.92
263
1,150.49
311.67
838.82
95,677.10
264
1,150.49
308.96
841.53
94,835.56
265
1,150.49
306.24
844.25
93,991.31
266
1,150.49
303.51
846.98
93,144.34
267
1,150.49
300.78
849.71
92,294.62
268
1,150.49
298.03
852.46
91,442.17
269
1,150.49
295.28
855.21
90,586.96
270
1,150.49
292.52
857.97
89,728.99
271
1,150.49
289.75
860.74
88,868.25
272
1,150.49
286.97
863.52
88,004.73
273
1,150.49
284.18
866.31
87,138.42
274
1,150.49
281.38
869.11
86,269.32
275
1,150.49
278.58
871.91
85,397.41
276
1,150.49
275.76
874.73
84,522.68
277
1,150.49
272.94
877.55
83,645.13
278
1,150.49
270.10
880.39
82,764.74
279
1,150.49
267.26
883.23
81,881.51
280
1,150.49
264.41
886.08
80,995.43
281
1,150.49
261.55
888.94
80,106.49
282
1,150.49
258.68
891.81
79,214.68
283
1,150.49
255.80
894.69
78,319.98
284
1,150.49
252.91
897.58
77,422.40
285
1,150.49
250.01
900.48
76,521.92
286
1,150.49
247.10
903.39
75,618.53
287
1,150.49
244.18
906.31
74,712.23
288
1,150.49
241.26
909.23
73,803.00
289
1,150.49
238.32
912.17
72,890.83
290
1,150.49
235.38
915.11
71,975.72
291
1,150.49
232.42
918.07
71,057.65
292
1,150.49
229.46
921.03
70,136.61
293
1,150.49
226.48
924.01
69,212.61
294
1,150.49
223.50
926.99
68,285.62
295
1,150.49
220.51
929.98
67,355.63
296
1,150.49
217.50
932.99
66,422.64
297
1,150.49
214.49
936.00
65,486.64
298
1,150.49
211.47
939.02
64,547.62
299
1,150.49
208.44
942.05
63,605.57
300
1,150.49
205.39
945.10
62,660.47
301
1,150.49
202.34
948.15
61,712.32
302
1,150.49
199.28
951.21
60,761.11
303
1,150.49
196.21
954.28
59,806.83
304
1,150.49
193.13
957.36
58,849.46
305
1,150.49
190.03
960.46
57,889.01
306
1,150.49
186.93
963.56
56,925.45
307
1,150.49
183.82
966.67
55,958.78
308
1,150.49
180.70
969.79
54,988.99
309
1,150.49
177.57
972.92
54,016.07
310
1,150.49
174.43
976.06
53,040.01
311
1,150.49
171.28
979.21
52,060.79
312
1,150.49
168.11
982.38
51,078.42
313
1,150.49
164.94
985.55
50,092.87
314
1,150.49
161.76
988.73
49,104.14
315
1,150.49
158.57
991.92
48,112.21
316
1,150.49
155.36
995.13
47,117.08
317
1,150.49
152.15
998.34
46,118.74
318
1,150.49
148.93
1,001.56
45,117.18
319
1,150.49
145.69
1,004.80
44,112.38
320
1,150.49
142.45
1,008.04
43,104.33
321
1,150.49
139.19
1,011.30
42,093.04
322
1,150.49
135.93
1,014.56
41,078.47
323
1,150.49
132.65
1,017.84
40,060.63
324
1,150.49
129.36
1,021.13
39,039.50
325
1,150.49
126.07
1,024.42
38,015.08
326
1,150.49
122.76
1,027.73
36,987.35
327
1,150.49
119.44
1,031.05
35,956.29
328
1,150.49
116.11
1,034.38
34,921.91
329
1,150.49
112.77
1,037.72
33,884.19
330
1,150.49
109.42
1,041.07
32,843.12
331
1,150.49
106.06
1,044.43
31,798.68
332
1,150.49
102.68
1,047.81
30,750.88
333
1,150.49
99.30
1,051.19
29,699.69
334
1,150.49
95.91
1,054.58
28,645.10
335
1,150.49
92.50
1,057.99
27,587.11
336
1,150.49
89.08
1,061.41
26,525.71
337
1,150.49
85.66
1,064.83
25,460.87
338
1,150.49
82.22
1,068.27
24,392.60
339
1,150.49
78.77
1,071.72
23,320.88
340
1,150.49
75.31
1,075.18
22,245.69
341
1,150.49
71.84
1,078.65
21,167.04
342
1,150.49
68.35
1,082.14
20,084.90
343
1,150.49
64.86
1,085.63
18,999.27
344
1,150.49
61.35
1,089.14
17,910.13
345
1,150.49
57.83
1,092.66
16,817.48
346
1,150.49
54.31
1,096.18
15,721.29
347
1,150.49
50.77
1,099.72
14,621.57
348
1,150.49
47.22
1,103.27
13,518.29
349
1,150.49
43.65
1,106.84
12,411.46
350
1,150.49
40.08
1,110.41
11,301.05
351
1,150.49
36.49
1,114.00
10,187.05
352
1,150.49
32.90
1,117.59
9,069.45
353
1,150.49
29.29
1,121.20
7,948.25
354
1,150.49
25.67
1,124.82
6,823.43
355
1,150.49
22.03
1,128.46
5,694.97
356
1,150.49
18.39
1,132.10
4,562.87
357
1,150.49
14.73
1,135.76
3,427.11
358
1,150.49
11.07
1,139.42
2,287.69
359
1,150.49
7.39
1,143.10
1,144.59
360
1,148.29
3.70
1,144.59
0.00
Totals
414,174.20
169,513.20
244,661.00

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