Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,230.02  
 

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
1,230.02
898.18
331.84
246,025.16
2
1,230.02
896.97
333.05
245,692.10
3
1,230.02
895.75
334.27
245,357.84
4
1,230.02
894.53
335.49
245,022.35
5
1,230.02
893.31
336.71
244,685.64
6
1,230.02
892.08
337.94
244,347.70
7
1,230.02
890.85
339.17
244,008.53
8
1,230.02
889.61
340.41
243,668.13
9
1,230.02
888.37
341.65
243,326.48
10
1,230.02
887.13
342.89
242,983.59
11
1,230.02
885.88
344.14
242,639.45
12
1,230.02
884.62
345.40
242,294.05
13
1,230.02
883.36
346.66
241,947.39
14
1,230.02
882.10
347.92
241,599.47
15
1,230.02
880.83
349.19
241,250.29
16
1,230.02
879.56
350.46
240,899.82
17
1,230.02
878.28
351.74
240,548.08
18
1,230.02
877.00
353.02
240,195.06
19
1,230.02
875.71
354.31
239,840.75
20
1,230.02
874.42
355.60
239,485.15
21
1,230.02
873.12
356.90
239,128.26
22
1,230.02
871.82
358.20
238,770.06
23
1,230.02
870.52
359.50
238,410.55
24
1,230.02
869.21
360.81
238,049.74
25
1,230.02
867.89
362.13
237,687.61
26
1,230.02
866.57
363.45
237,324.16
27
1,230.02
865.24
364.78
236,959.38
28
1,230.02
863.91
366.11
236,593.28
29
1,230.02
862.58
367.44
236,225.84
30
1,230.02
861.24
368.78
235,857.06
31
1,230.02
859.90
370.12
235,486.93
32
1,230.02
858.55
371.47
235,115.46
33
1,230.02
857.19
372.83
234,742.63
34
1,230.02
855.83
374.19
234,368.44
35
1,230.02
854.47
375.55
233,992.89
36
1,230.02
853.10
376.92
233,615.97
37
1,230.02
851.72
378.30
233,237.67
38
1,230.02
850.35
379.67
232,858.00
39
1,230.02
848.96
381.06
232,476.94
40
1,230.02
847.57
382.45
232,094.49
41
1,230.02
846.18
383.84
231,710.65
42
1,230.02
844.78
385.24
231,325.41
43
1,230.02
843.37
386.65
230,938.76
44
1,230.02
841.96
388.06
230,550.71
45
1,230.02
840.55
389.47
230,161.24
46
1,230.02
839.13
390.89
229,770.35
47
1,230.02
837.70
392.32
229,378.03
48
1,230.02
836.27
393.75
228,984.29
49
1,230.02
834.84
395.18
228,589.10
50
1,230.02
833.40
396.62
228,192.48
51
1,230.02
831.95
398.07
227,794.41
52
1,230.02
830.50
399.52
227,394.89
53
1,230.02
829.04
400.98
226,993.92
54
1,230.02
827.58
402.44
226,591.48
55
1,230.02
826.11
403.91
226,187.58
56
1,230.02
824.64
405.38
225,782.20
57
1,230.02
823.16
406.86
225,375.34
58
1,230.02
821.68
408.34
224,967.00
59
1,230.02
820.19
409.83
224,557.17
60
1,230.02
818.70
411.32
224,145.85
61
1,230.02
817.20
412.82
223,733.03
62
1,230.02
815.69
414.33
223,318.70
63
1,230.02
814.18
415.84
222,902.87
64
1,230.02
812.67
417.35
222,485.51
65
1,230.02
811.15
418.87
222,066.64
66
1,230.02
809.62
420.40
221,646.24
67
1,230.02
808.09
421.93
221,224.30
68
1,230.02
806.55
423.47
220,800.83
69
1,230.02
805.00
425.02
220,375.81
70
1,230.02
803.45
426.57
219,949.25
71
1,230.02
801.90
428.12
219,521.12
72
1,230.02
800.34
429.68
219,091.44
73
1,230.02
798.77
431.25
218,660.19
74
1,230.02
797.20
432.82
218,227.37
75
1,230.02
795.62
434.40
217,792.97
76
1,230.02
794.04
435.98
217,356.99
77
1,230.02
792.45
437.57
216,919.42
78
1,230.02
790.85
439.17
216,480.25
79
1,230.02
789.25
440.77
216,039.48
80
1,230.02
787.64
442.38
215,597.10
81
1,230.02
786.03
443.99
215,153.11
82
1,230.02
784.41
445.61
214,707.51
83
1,230.02
782.79
447.23
214,260.27
84
1,230.02
781.16
448.86
213,811.41
85
1,230.02
779.52
450.50
213,360.91
86
1,230.02
777.88
452.14
212,908.77
87
1,230.02
776.23
453.79
212,454.98
88
1,230.02
774.58
455.44
211,999.54
89
1,230.02
772.91
457.11
211,542.43
90
1,230.02
771.25
458.77
211,083.66
91
1,230.02
769.58
460.44
210,623.21
92
1,230.02
767.90
462.12
210,161.09
93
1,230.02
766.21
463.81
209,697.28
94
1,230.02
764.52
465.50
209,231.79
95
1,230.02
762.82
467.20
208,764.59
96
1,230.02
761.12
468.90
208,295.69
97
1,230.02
759.41
470.61
207,825.08
98
1,230.02
757.70
472.32
207,352.76
99
1,230.02
755.97
474.05
206,878.71
100
1,230.02
754.25
475.77
206,402.94
101
1,230.02
752.51
477.51
205,925.43
102
1,230.02
750.77
479.25
205,446.18
103
1,230.02
749.02
481.00
204,965.18
104
1,230.02
747.27
482.75
204,482.43
105
1,230.02
745.51
484.51
203,997.92
106
1,230.02
743.74
486.28
203,511.64
107
1,230.02
741.97
488.05
203,023.59
108
1,230.02
740.19
489.83
202,533.76
109
1,230.02
738.40
491.62
202,042.14
110
1,230.02
736.61
493.41
201,548.74
111
1,230.02
734.81
495.21
201,053.53
112
1,230.02
733.01
497.01
200,556.52
113
1,230.02
731.20
498.82
200,057.69
114
1,230.02
729.38
500.64
199,557.05
115
1,230.02
727.55
502.47
199,054.58
116
1,230.02
725.72
504.30
198,550.28
117
1,230.02
723.88
506.14
198,044.14
118
1,230.02
722.04
507.98
197,536.16
119
1,230.02
720.18
509.84
197,026.32
120
1,230.02
718.33
511.69
196,514.63
121
1,230.02
716.46
513.56
196,001.07
122
1,230.02
714.59
515.43
195,485.63
123
1,230.02
712.71
517.31
194,968.32
124
1,230.02
710.82
519.20
194,449.12
125
1,230.02
708.93
521.09
193,928.03
126
1,230.02
707.03
522.99
193,405.04
127
1,230.02
705.12
524.90
192,880.14
128
1,230.02
703.21
526.81
192,353.33
129
1,230.02
701.29
528.73
191,824.60
130
1,230.02
699.36
530.66
191,293.94
131
1,230.02
697.43
532.59
190,761.35
132
1,230.02
695.48
534.54
190,226.81
133
1,230.02
693.54
536.48
189,690.33
134
1,230.02
691.58
538.44
189,151.89
135
1,230.02
689.62
540.40
188,611.48
136
1,230.02
687.65
542.37
188,069.11
137
1,230.02
685.67
544.35
187,524.76
138
1,230.02
683.68
546.34
186,978.42
139
1,230.02
681.69
548.33
186,430.09
140
1,230.02
679.69
550.33
185,879.77
141
1,230.02
677.69
552.33
185,327.43
142
1,230.02
675.67
554.35
184,773.09
143
1,230.02
673.65
556.37
184,216.72
144
1,230.02
671.62
558.40
183,658.32
145
1,230.02
669.59
560.43
183,097.89
146
1,230.02
667.54
562.48
182,535.41
147
1,230.02
665.49
564.53
181,970.89
148
1,230.02
663.44
566.58
181,404.30
149
1,230.02
661.37
568.65
180,835.65
150
1,230.02
659.30
570.72
180,264.93
151
1,230.02
657.22
572.80
179,692.13
152
1,230.02
655.13
574.89
179,117.23
153
1,230.02
653.03
576.99
178,540.24
154
1,230.02
650.93
579.09
177,961.15
155
1,230.02
648.82
581.20
177,379.95
156
1,230.02
646.70
583.32
176,796.63
157
1,230.02
644.57
585.45
176,211.18
158
1,230.02
642.44
587.58
175,623.59
159
1,230.02
640.29
589.73
175,033.87
160
1,230.02
638.14
591.88
174,441.99
161
1,230.02
635.99
594.03
173,847.96
162
1,230.02
633.82
596.20
173,251.76
163
1,230.02
631.65
598.37
172,653.39
164
1,230.02
629.47
600.55
172,052.83
165
1,230.02
627.28
602.74
171,450.09
166
1,230.02
625.08
604.94
170,845.15
167
1,230.02
622.87
607.15
170,238.00
168
1,230.02
620.66
609.36
169,628.64
169
1,230.02
618.44
611.58
169,017.06
170
1,230.02
616.21
613.81
168,403.25
171
1,230.02
613.97
616.05
167,787.20
172
1,230.02
611.72
618.30
167,168.90
173
1,230.02
609.47
620.55
166,548.35
174
1,230.02
607.21
622.81
165,925.54
175
1,230.02
604.94
625.08
165,300.45
176
1,230.02
602.66
627.36
164,673.09
177
1,230.02
600.37
629.65
164,043.44
178
1,230.02
598.08
631.94
163,411.50
179
1,230.02
595.77
634.25
162,777.25
180
1,230.02
593.46
636.56
162,140.69
181
1,230.02
591.14
638.88
161,501.81
182
1,230.02
588.81
641.21
160,860.59
183
1,230.02
586.47
643.55
160,217.04
184
1,230.02
584.12
645.90
159,571.15
185
1,230.02
581.77
648.25
158,922.90
186
1,230.02
579.41
650.61
158,272.29
187
1,230.02
577.03
652.99
157,619.30
188
1,230.02
574.65
655.37
156,963.93
189
1,230.02
572.26
657.76
156,306.18
190
1,230.02
569.87
660.15
155,646.02
191
1,230.02
567.46
662.56
154,983.46
192
1,230.02
565.04
664.98
154,318.49
193
1,230.02
562.62
667.40
153,651.09
194
1,230.02
560.19
669.83
152,981.25
195
1,230.02
557.74
672.28
152,308.98
196
1,230.02
555.29
674.73
151,634.25
197
1,230.02
552.83
677.19
150,957.06
198
1,230.02
550.36
679.66
150,277.41
199
1,230.02
547.89
682.13
149,595.27
200
1,230.02
545.40
684.62
148,910.65
201
1,230.02
542.90
687.12
148,223.54
202
1,230.02
540.40
689.62
147,533.92
203
1,230.02
537.88
692.14
146,841.78
204
1,230.02
535.36
694.66
146,147.12
205
1,230.02
532.83
697.19
145,449.93
206
1,230.02
530.29
699.73
144,750.19
207
1,230.02
527.74
702.28
144,047.91
208
1,230.02
525.17
704.85
143,343.06
209
1,230.02
522.60
707.42
142,635.65
210
1,230.02
520.03
709.99
141,925.66
211
1,230.02
517.44
712.58
141,213.07
212
1,230.02
514.84
715.18
140,497.89
213
1,230.02
512.23
717.79
139,780.10
214
1,230.02
509.61
720.41
139,059.70
215
1,230.02
506.99
723.03
138,336.67
216
1,230.02
504.35
725.67
137,611.00
217
1,230.02
501.71
728.31
136,882.69
218
1,230.02
499.05
730.97
136,151.72
219
1,230.02
496.39
733.63
135,418.08
220
1,230.02
493.71
736.31
134,681.78
221
1,230.02
491.03
738.99
133,942.78
222
1,230.02
488.33
741.69
133,201.10
223
1,230.02
485.63
744.39
132,456.71
224
1,230.02
482.92
747.10
131,709.60
225
1,230.02
480.19
749.83
130,959.77
226
1,230.02
477.46
752.56
130,207.21
227
1,230.02
474.71
755.31
129,451.90
228
1,230.02
471.96
758.06
128,693.84
229
1,230.02
469.20
760.82
127,933.02
230
1,230.02
466.42
763.60
127,169.42
231
1,230.02
463.64
766.38
126,403.04
232
1,230.02
460.84
769.18
125,633.86
233
1,230.02
458.04
771.98
124,861.89
234
1,230.02
455.23
774.79
124,087.09
235
1,230.02
452.40
777.62
123,309.47
236
1,230.02
449.57
780.45
122,529.02
237
1,230.02
446.72
783.30
121,745.72
238
1,230.02
443.86
786.16
120,959.56
239
1,230.02
441.00
789.02
120,170.54
240
1,230.02
438.12
791.90
119,378.64
241
1,230.02
435.23
794.79
118,583.86
242
1,230.02
432.34
797.68
117,786.17
243
1,230.02
429.43
800.59
116,985.58
244
1,230.02
426.51
803.51
116,182.07
245
1,230.02
423.58
806.44
115,375.63
246
1,230.02
420.64
809.38
114,566.25
247
1,230.02
417.69
812.33
113,753.92
248
1,230.02
414.73
815.29
112,938.63
249
1,230.02
411.76
818.26
112,120.37
250
1,230.02
408.77
821.25
111,299.12
251
1,230.02
405.78
824.24
110,474.88
252
1,230.02
402.77
827.25
109,647.63
253
1,230.02
399.76
830.26
108,817.37
254
1,230.02
396.73
833.29
107,984.08
255
1,230.02
393.69
836.33
107,147.75
256
1,230.02
390.64
839.38
106,308.37
257
1,230.02
387.58
842.44
105,465.93
258
1,230.02
384.51
845.51
104,620.43
259
1,230.02
381.43
848.59
103,771.83
260
1,230.02
378.33
851.69
102,920.15
261
1,230.02
375.23
854.79
102,065.36
262
1,230.02
372.11
857.91
101,207.45
263
1,230.02
368.99
861.03
100,346.42
264
1,230.02
365.85
864.17
99,482.24
265
1,230.02
362.70
867.32
98,614.92
266
1,230.02
359.53
870.49
97,744.43
267
1,230.02
356.36
873.66
96,870.77
268
1,230.02
353.17
876.85
95,993.93
269
1,230.02
349.98
880.04
95,113.89
270
1,230.02
346.77
883.25
94,230.63
271
1,230.02
343.55
886.47
93,344.16
272
1,230.02
340.32
889.70
92,454.46
273
1,230.02
337.07
892.95
91,561.51
274
1,230.02
333.82
896.20
90,665.31
275
1,230.02
330.55
899.47
89,765.84
276
1,230.02
327.27
902.75
88,863.09
277
1,230.02
323.98
906.04
87,957.05
278
1,230.02
320.68
909.34
87,047.71
279
1,230.02
317.36
912.66
86,135.05
280
1,230.02
314.03
915.99
85,219.07
281
1,230.02
310.69
919.33
84,299.74
282
1,230.02
307.34
922.68
83,377.06
283
1,230.02
303.98
926.04
82,451.02
284
1,230.02
300.60
929.42
81,521.61
285
1,230.02
297.21
932.81
80,588.80
286
1,230.02
293.81
936.21
79,652.59
287
1,230.02
290.40
939.62
78,712.97
288
1,230.02
286.97
943.05
77,769.93
289
1,230.02
283.54
946.48
76,823.44
290
1,230.02
280.09
949.93
75,873.51
291
1,230.02
276.62
953.40
74,920.11
292
1,230.02
273.15
956.87
73,963.24
293
1,230.02
269.66
960.36
73,002.88
294
1,230.02
266.16
963.86
72,039.01
295
1,230.02
262.64
967.38
71,071.63
296
1,230.02
259.12
970.90
70,100.73
297
1,230.02
255.58
974.44
69,126.28
298
1,230.02
252.02
978.00
68,148.29
299
1,230.02
248.46
981.56
67,166.72
300
1,230.02
244.88
985.14
66,181.58
301
1,230.02
241.29
988.73
65,192.85
302
1,230.02
237.68
992.34
64,200.51
303
1,230.02
234.06
995.96
63,204.56
304
1,230.02
230.43
999.59
62,204.97
305
1,230.02
226.79
1,003.23
61,201.74
306
1,230.02
223.13
1,006.89
60,194.85
307
1,230.02
219.46
1,010.56
59,184.29
308
1,230.02
215.78
1,014.24
58,170.05
309
1,230.02
212.08
1,017.94
57,152.11
310
1,230.02
208.37
1,021.65
56,130.45
311
1,230.02
204.64
1,025.38
55,105.07
312
1,230.02
200.90
1,029.12
54,075.96
313
1,230.02
197.15
1,032.87
53,043.09
314
1,230.02
193.39
1,036.63
52,006.46
315
1,230.02
189.61
1,040.41
50,966.04
316
1,230.02
185.81
1,044.21
49,921.84
317
1,230.02
182.01
1,048.01
48,873.82
318
1,230.02
178.19
1,051.83
47,821.99
319
1,230.02
174.35
1,055.67
46,766.32
320
1,230.02
170.50
1,059.52
45,706.80
321
1,230.02
166.64
1,063.38
44,643.42
322
1,230.02
162.76
1,067.26
43,576.17
323
1,230.02
158.87
1,071.15
42,505.02
324
1,230.02
154.97
1,075.05
41,429.96
325
1,230.02
151.05
1,078.97
40,350.99
326
1,230.02
147.11
1,082.91
39,268.08
327
1,230.02
143.16
1,086.86
38,181.23
328
1,230.02
139.20
1,090.82
37,090.41
329
1,230.02
135.23
1,094.79
35,995.62
330
1,230.02
131.23
1,098.79
34,896.83
331
1,230.02
127.23
1,102.79
33,794.04
332
1,230.02
123.21
1,106.81
32,687.22
333
1,230.02
119.17
1,110.85
31,576.38
334
1,230.02
115.12
1,114.90
30,461.48
335
1,230.02
111.06
1,118.96
29,342.52
336
1,230.02
106.98
1,123.04
28,219.47
337
1,230.02
102.88
1,127.14
27,092.34
338
1,230.02
98.77
1,131.25
25,961.09
339
1,230.02
94.65
1,135.37
24,825.72
340
1,230.02
90.51
1,139.51
23,686.21
341
1,230.02
86.36
1,143.66
22,542.55
342
1,230.02
82.19
1,147.83
21,394.71
343
1,230.02
78.00
1,152.02
20,242.70
344
1,230.02
73.80
1,156.22
19,086.48
345
1,230.02
69.59
1,160.43
17,926.04
346
1,230.02
65.36
1,164.66
16,761.38
347
1,230.02
61.11
1,168.91
15,592.47
348
1,230.02
56.85
1,173.17
14,419.30
349
1,230.02
52.57
1,177.45
13,241.85
350
1,230.02
48.28
1,181.74
12,060.10
351
1,230.02
43.97
1,186.05
10,874.05
352
1,230.02
39.64
1,190.38
9,683.68
353
1,230.02
35.31
1,194.71
8,488.96
354
1,230.02
30.95
1,199.07
7,289.89
355
1,230.02
26.58
1,203.44
6,086.45
356
1,230.02
22.19
1,207.83
4,878.62
357
1,230.02
17.79
1,212.23
3,666.39
358
1,230.02
13.37
1,216.65
2,449.73
359
1,230.02
8.93
1,221.09
1,228.65
360
1,233.12
4.48
1,228.65
0.00
Totals
442,810.30
196,453.30
246,357.00

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