Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,240.88  
 

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
1,240.88
918.38
322.50
244,579.50
2
1,240.88
917.17
323.71
244,255.80
3
1,240.88
915.96
324.92
243,930.87
4
1,240.88
914.74
326.14
243,604.74
5
1,240.88
913.52
327.36
243,277.37
6
1,240.88
912.29
328.59
242,948.78
7
1,240.88
911.06
329.82
242,618.96
8
1,240.88
909.82
331.06
242,287.90
9
1,240.88
908.58
332.30
241,955.60
10
1,240.88
907.33
333.55
241,622.06
11
1,240.88
906.08
334.80
241,287.26
12
1,240.88
904.83
336.05
240,951.21
13
1,240.88
903.57
337.31
240,613.89
14
1,240.88
902.30
338.58
240,275.31
15
1,240.88
901.03
339.85
239,935.47
16
1,240.88
899.76
341.12
239,594.35
17
1,240.88
898.48
342.40
239,251.94
18
1,240.88
897.19
343.69
238,908.26
19
1,240.88
895.91
344.97
238,563.28
20
1,240.88
894.61
346.27
238,217.02
21
1,240.88
893.31
347.57
237,869.45
22
1,240.88
892.01
348.87
237,520.58
23
1,240.88
890.70
350.18
237,170.40
24
1,240.88
889.39
351.49
236,818.91
25
1,240.88
888.07
352.81
236,466.10
26
1,240.88
886.75
354.13
236,111.97
27
1,240.88
885.42
355.46
235,756.51
28
1,240.88
884.09
356.79
235,399.72
29
1,240.88
882.75
358.13
235,041.59
30
1,240.88
881.41
359.47
234,682.11
31
1,240.88
880.06
360.82
234,321.29
32
1,240.88
878.70
362.18
233,959.12
33
1,240.88
877.35
363.53
233,595.58
34
1,240.88
875.98
364.90
233,230.69
35
1,240.88
874.62
366.26
232,864.42
36
1,240.88
873.24
367.64
232,496.78
37
1,240.88
871.86
369.02
232,127.77
38
1,240.88
870.48
370.40
231,757.36
39
1,240.88
869.09
371.79
231,385.57
40
1,240.88
867.70
373.18
231,012.39
41
1,240.88
866.30
374.58
230,637.81
42
1,240.88
864.89
375.99
230,261.82
43
1,240.88
863.48
377.40
229,884.42
44
1,240.88
862.07
378.81
229,505.61
45
1,240.88
860.65
380.23
229,125.37
46
1,240.88
859.22
381.66
228,743.71
47
1,240.88
857.79
383.09
228,360.62
48
1,240.88
856.35
384.53
227,976.09
49
1,240.88
854.91
385.97
227,590.13
50
1,240.88
853.46
387.42
227,202.71
51
1,240.88
852.01
388.87
226,813.84
52
1,240.88
850.55
390.33
226,423.51
53
1,240.88
849.09
391.79
226,031.72
54
1,240.88
847.62
393.26
225,638.46
55
1,240.88
846.14
394.74
225,243.72
56
1,240.88
844.66
396.22
224,847.51
57
1,240.88
843.18
397.70
224,449.80
58
1,240.88
841.69
399.19
224,050.61
59
1,240.88
840.19
400.69
223,649.92
60
1,240.88
838.69
402.19
223,247.73
61
1,240.88
837.18
403.70
222,844.03
62
1,240.88
835.67
405.21
222,438.81
63
1,240.88
834.15
406.73
222,032.08
64
1,240.88
832.62
408.26
221,623.82
65
1,240.88
831.09
409.79
221,214.03
66
1,240.88
829.55
411.33
220,802.70
67
1,240.88
828.01
412.87
220,389.83
68
1,240.88
826.46
414.42
219,975.41
69
1,240.88
824.91
415.97
219,559.44
70
1,240.88
823.35
417.53
219,141.91
71
1,240.88
821.78
419.10
218,722.81
72
1,240.88
820.21
420.67
218,302.14
73
1,240.88
818.63
422.25
217,879.89
74
1,240.88
817.05
423.83
217,456.06
75
1,240.88
815.46
425.42
217,030.64
76
1,240.88
813.86
427.02
216,603.63
77
1,240.88
812.26
428.62
216,175.01
78
1,240.88
810.66
430.22
215,744.79
79
1,240.88
809.04
431.84
215,312.95
80
1,240.88
807.42
433.46
214,879.49
81
1,240.88
805.80
435.08
214,444.41
82
1,240.88
804.17
436.71
214,007.70
83
1,240.88
802.53
438.35
213,569.35
84
1,240.88
800.89
439.99
213,129.35
85
1,240.88
799.24
441.64
212,687.71
86
1,240.88
797.58
443.30
212,244.41
87
1,240.88
795.92
444.96
211,799.44
88
1,240.88
794.25
446.63
211,352.81
89
1,240.88
792.57
448.31
210,904.50
90
1,240.88
790.89
449.99
210,454.52
91
1,240.88
789.20
451.68
210,002.84
92
1,240.88
787.51
453.37
209,549.47
93
1,240.88
785.81
455.07
209,094.40
94
1,240.88
784.10
456.78
208,637.63
95
1,240.88
782.39
458.49
208,179.14
96
1,240.88
780.67
460.21
207,718.93
97
1,240.88
778.95
461.93
207,256.99
98
1,240.88
777.21
463.67
206,793.33
99
1,240.88
775.47
465.41
206,327.92
100
1,240.88
773.73
467.15
205,860.77
101
1,240.88
771.98
468.90
205,391.87
102
1,240.88
770.22
470.66
204,921.21
103
1,240.88
768.45
472.43
204,448.78
104
1,240.88
766.68
474.20
203,974.59
105
1,240.88
764.90
475.98
203,498.61
106
1,240.88
763.12
477.76
203,020.85
107
1,240.88
761.33
479.55
202,541.30
108
1,240.88
759.53
481.35
202,059.95
109
1,240.88
757.72
483.16
201,576.79
110
1,240.88
755.91
484.97
201,091.83
111
1,240.88
754.09
486.79
200,605.04
112
1,240.88
752.27
488.61
200,116.43
113
1,240.88
750.44
490.44
199,625.99
114
1,240.88
748.60
492.28
199,133.70
115
1,240.88
746.75
494.13
198,639.58
116
1,240.88
744.90
495.98
198,143.59
117
1,240.88
743.04
497.84
197,645.75
118
1,240.88
741.17
499.71
197,146.04
119
1,240.88
739.30
501.58
196,644.46
120
1,240.88
737.42
503.46
196,141.00
121
1,240.88
735.53
505.35
195,635.65
122
1,240.88
733.63
507.25
195,128.40
123
1,240.88
731.73
509.15
194,619.25
124
1,240.88
729.82
511.06
194,108.20
125
1,240.88
727.91
512.97
193,595.22
126
1,240.88
725.98
514.90
193,080.32
127
1,240.88
724.05
516.83
192,563.49
128
1,240.88
722.11
518.77
192,044.73
129
1,240.88
720.17
520.71
191,524.02
130
1,240.88
718.22
522.66
191,001.35
131
1,240.88
716.26
524.62
190,476.73
132
1,240.88
714.29
526.59
189,950.13
133
1,240.88
712.31
528.57
189,421.57
134
1,240.88
710.33
530.55
188,891.02
135
1,240.88
708.34
532.54
188,358.48
136
1,240.88
706.34
534.54
187,823.94
137
1,240.88
704.34
536.54
187,287.40
138
1,240.88
702.33
538.55
186,748.85
139
1,240.88
700.31
540.57
186,208.28
140
1,240.88
698.28
542.60
185,665.68
141
1,240.88
696.25
544.63
185,121.05
142
1,240.88
694.20
546.68
184,574.37
143
1,240.88
692.15
548.73
184,025.64
144
1,240.88
690.10
550.78
183,474.86
145
1,240.88
688.03
552.85
182,922.01
146
1,240.88
685.96
554.92
182,367.09
147
1,240.88
683.88
557.00
181,810.08
148
1,240.88
681.79
559.09
181,250.99
149
1,240.88
679.69
561.19
180,689.80
150
1,240.88
677.59
563.29
180,126.51
151
1,240.88
675.47
565.41
179,561.10
152
1,240.88
673.35
567.53
178,993.58
153
1,240.88
671.23
569.65
178,423.92
154
1,240.88
669.09
571.79
177,852.13
155
1,240.88
666.95
573.93
177,278.20
156
1,240.88
664.79
576.09
176,702.11
157
1,240.88
662.63
578.25
176,123.87
158
1,240.88
660.46
580.42
175,543.45
159
1,240.88
658.29
582.59
174,960.86
160
1,240.88
656.10
584.78
174,376.08
161
1,240.88
653.91
586.97
173,789.11
162
1,240.88
651.71
589.17
173,199.94
163
1,240.88
649.50
591.38
172,608.56
164
1,240.88
647.28
593.60
172,014.96
165
1,240.88
645.06
595.82
171,419.14
166
1,240.88
642.82
598.06
170,821.08
167
1,240.88
640.58
600.30
170,220.78
168
1,240.88
638.33
602.55
169,618.23
169
1,240.88
636.07
604.81
169,013.42
170
1,240.88
633.80
607.08
168,406.34
171
1,240.88
631.52
609.36
167,796.98
172
1,240.88
629.24
611.64
167,185.34
173
1,240.88
626.95
613.93
166,571.40
174
1,240.88
624.64
616.24
165,955.17
175
1,240.88
622.33
618.55
165,336.62
176
1,240.88
620.01
620.87
164,715.75
177
1,240.88
617.68
623.20
164,092.56
178
1,240.88
615.35
625.53
163,467.02
179
1,240.88
613.00
627.88
162,839.14
180
1,240.88
610.65
630.23
162,208.91
181
1,240.88
608.28
632.60
161,576.31
182
1,240.88
605.91
634.97
160,941.34
183
1,240.88
603.53
637.35
160,303.99
184
1,240.88
601.14
639.74
159,664.25
185
1,240.88
598.74
642.14
159,022.12
186
1,240.88
596.33
644.55
158,377.57
187
1,240.88
593.92
646.96
157,730.60
188
1,240.88
591.49
649.39
157,081.21
189
1,240.88
589.05
651.83
156,429.39
190
1,240.88
586.61
654.27
155,775.12
191
1,240.88
584.16
656.72
155,118.40
192
1,240.88
581.69
659.19
154,459.21
193
1,240.88
579.22
661.66
153,797.55
194
1,240.88
576.74
664.14
153,133.41
195
1,240.88
574.25
666.63
152,466.78
196
1,240.88
571.75
669.13
151,797.65
197
1,240.88
569.24
671.64
151,126.01
198
1,240.88
566.72
674.16
150,451.86
199
1,240.88
564.19
676.69
149,775.17
200
1,240.88
561.66
679.22
149,095.95
201
1,240.88
559.11
681.77
148,414.18
202
1,240.88
556.55
684.33
147,729.85
203
1,240.88
553.99
686.89
147,042.96
204
1,240.88
551.41
689.47
146,353.49
205
1,240.88
548.83
692.05
145,661.44
206
1,240.88
546.23
694.65
144,966.79
207
1,240.88
543.63
697.25
144,269.53
208
1,240.88
541.01
699.87
143,569.66
209
1,240.88
538.39
702.49
142,867.17
210
1,240.88
535.75
705.13
142,162.04
211
1,240.88
533.11
707.77
141,454.27
212
1,240.88
530.45
710.43
140,743.84
213
1,240.88
527.79
713.09
140,030.75
214
1,240.88
525.12
715.76
139,314.99
215
1,240.88
522.43
718.45
138,596.54
216
1,240.88
519.74
721.14
137,875.39
217
1,240.88
517.03
723.85
137,151.55
218
1,240.88
514.32
726.56
136,424.99
219
1,240.88
511.59
729.29
135,695.70
220
1,240.88
508.86
732.02
134,963.68
221
1,240.88
506.11
734.77
134,228.91
222
1,240.88
503.36
737.52
133,491.39
223
1,240.88
500.59
740.29
132,751.10
224
1,240.88
497.82
743.06
132,008.04
225
1,240.88
495.03
745.85
131,262.19
226
1,240.88
492.23
748.65
130,513.54
227
1,240.88
489.43
751.45
129,762.09
228
1,240.88
486.61
754.27
129,007.82
229
1,240.88
483.78
757.10
128,250.72
230
1,240.88
480.94
759.94
127,490.78
231
1,240.88
478.09
762.79
126,727.99
232
1,240.88
475.23
765.65
125,962.34
233
1,240.88
472.36
768.52
125,193.81
234
1,240.88
469.48
771.40
124,422.41
235
1,240.88
466.58
774.30
123,648.12
236
1,240.88
463.68
777.20
122,870.92
237
1,240.88
460.77
780.11
122,090.80
238
1,240.88
457.84
783.04
121,307.76
239
1,240.88
454.90
785.98
120,521.79
240
1,240.88
451.96
788.92
119,732.86
241
1,240.88
449.00
791.88
118,940.98
242
1,240.88
446.03
794.85
118,146.13
243
1,240.88
443.05
797.83
117,348.30
244
1,240.88
440.06
800.82
116,547.47
245
1,240.88
437.05
803.83
115,743.65
246
1,240.88
434.04
806.84
114,936.81
247
1,240.88
431.01
809.87
114,126.94
248
1,240.88
427.98
812.90
113,314.04
249
1,240.88
424.93
815.95
112,498.08
250
1,240.88
421.87
819.01
111,679.07
251
1,240.88
418.80
822.08
110,856.99
252
1,240.88
415.71
825.17
110,031.82
253
1,240.88
412.62
828.26
109,203.56
254
1,240.88
409.51
831.37
108,372.19
255
1,240.88
406.40
834.48
107,537.71
256
1,240.88
403.27
837.61
106,700.10
257
1,240.88
400.13
840.75
105,859.34
258
1,240.88
396.97
843.91
105,015.43
259
1,240.88
393.81
847.07
104,168.36
260
1,240.88
390.63
850.25
103,318.11
261
1,240.88
387.44
853.44
102,464.68
262
1,240.88
384.24
856.64
101,608.04
263
1,240.88
381.03
859.85
100,748.19
264
1,240.88
377.81
863.07
99,885.11
265
1,240.88
374.57
866.31
99,018.80
266
1,240.88
371.32
869.56
98,149.24
267
1,240.88
368.06
872.82
97,276.42
268
1,240.88
364.79
876.09
96,400.33
269
1,240.88
361.50
879.38
95,520.95
270
1,240.88
358.20
882.68
94,638.27
271
1,240.88
354.89
885.99
93,752.29
272
1,240.88
351.57
889.31
92,862.98
273
1,240.88
348.24
892.64
91,970.34
274
1,240.88
344.89
895.99
91,074.34
275
1,240.88
341.53
899.35
90,174.99
276
1,240.88
338.16
902.72
89,272.27
277
1,240.88
334.77
906.11
88,366.16
278
1,240.88
331.37
909.51
87,456.65
279
1,240.88
327.96
912.92
86,543.74
280
1,240.88
324.54
916.34
85,627.39
281
1,240.88
321.10
919.78
84,707.62
282
1,240.88
317.65
923.23
83,784.39
283
1,240.88
314.19
926.69
82,857.70
284
1,240.88
310.72
930.16
81,927.54
285
1,240.88
307.23
933.65
80,993.89
286
1,240.88
303.73
937.15
80,056.73
287
1,240.88
300.21
940.67
79,116.07
288
1,240.88
296.69
944.19
78,171.87
289
1,240.88
293.14
947.74
77,224.14
290
1,240.88
289.59
951.29
76,272.85
291
1,240.88
286.02
954.86
75,317.99
292
1,240.88
282.44
958.44
74,359.55
293
1,240.88
278.85
962.03
73,397.52
294
1,240.88
275.24
965.64
72,431.88
295
1,240.88
271.62
969.26
71,462.62
296
1,240.88
267.98
972.90
70,489.73
297
1,240.88
264.34
976.54
69,513.18
298
1,240.88
260.67
980.21
68,532.98
299
1,240.88
257.00
983.88
67,549.10
300
1,240.88
253.31
987.57
66,561.53
301
1,240.88
249.61
991.27
65,570.25
302
1,240.88
245.89
994.99
64,575.26
303
1,240.88
242.16
998.72
63,576.54
304
1,240.88
238.41
1,002.47
62,574.07
305
1,240.88
234.65
1,006.23
61,567.84
306
1,240.88
230.88
1,010.00
60,557.84
307
1,240.88
227.09
1,013.79
59,544.05
308
1,240.88
223.29
1,017.59
58,526.46
309
1,240.88
219.47
1,021.41
57,505.06
310
1,240.88
215.64
1,025.24
56,479.82
311
1,240.88
211.80
1,029.08
55,450.74
312
1,240.88
207.94
1,032.94
54,417.80
313
1,240.88
204.07
1,036.81
53,380.99
314
1,240.88
200.18
1,040.70
52,340.29
315
1,240.88
196.28
1,044.60
51,295.68
316
1,240.88
192.36
1,048.52
50,247.16
317
1,240.88
188.43
1,052.45
49,194.71
318
1,240.88
184.48
1,056.40
48,138.31
319
1,240.88
180.52
1,060.36
47,077.95
320
1,240.88
176.54
1,064.34
46,013.61
321
1,240.88
172.55
1,068.33
44,945.28
322
1,240.88
168.54
1,072.34
43,872.94
323
1,240.88
164.52
1,076.36
42,796.59
324
1,240.88
160.49
1,080.39
41,716.20
325
1,240.88
156.44
1,084.44
40,631.75
326
1,240.88
152.37
1,088.51
39,543.24
327
1,240.88
148.29
1,092.59
38,450.65
328
1,240.88
144.19
1,096.69
37,353.96
329
1,240.88
140.08
1,100.80
36,253.15
330
1,240.88
135.95
1,104.93
35,148.22
331
1,240.88
131.81
1,109.07
34,039.15
332
1,240.88
127.65
1,113.23
32,925.92
333
1,240.88
123.47
1,117.41
31,808.51
334
1,240.88
119.28
1,121.60
30,686.91
335
1,240.88
115.08
1,125.80
29,561.11
336
1,240.88
110.85
1,130.03
28,431.08
337
1,240.88
106.62
1,134.26
27,296.82
338
1,240.88
102.36
1,138.52
26,158.30
339
1,240.88
98.09
1,142.79
25,015.51
340
1,240.88
93.81
1,147.07
23,868.44
341
1,240.88
89.51
1,151.37
22,717.07
342
1,240.88
85.19
1,155.69
21,561.38
343
1,240.88
80.86
1,160.02
20,401.35
344
1,240.88
76.51
1,164.37
19,236.98
345
1,240.88
72.14
1,168.74
18,068.24
346
1,240.88
67.76
1,173.12
16,895.11
347
1,240.88
63.36
1,177.52
15,717.59
348
1,240.88
58.94
1,181.94
14,535.65
349
1,240.88
54.51
1,186.37
13,349.28
350
1,240.88
50.06
1,190.82
12,158.46
351
1,240.88
45.59
1,195.29
10,963.17
352
1,240.88
41.11
1,199.77
9,763.40
353
1,240.88
36.61
1,204.27
8,559.14
354
1,240.88
32.10
1,208.78
7,350.35
355
1,240.88
27.56
1,213.32
6,137.04
356
1,240.88
23.01
1,217.87
4,919.17
357
1,240.88
18.45
1,222.43
3,696.74
358
1,240.88
13.86
1,227.02
2,469.72
359
1,240.88
9.26
1,231.62
1,238.10
360
1,242.75
4.64
1,238.10
0.00
Totals
446,718.67
201,816.67
244,902.00

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