Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,230.24  
 

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
1,230.24
898.33
331.91
246,068.09
2
1,230.24
897.12
333.12
245,734.98
3
1,230.24
895.91
334.33
245,400.65
4
1,230.24
894.69
335.55
245,065.10
5
1,230.24
893.47
336.77
244,728.32
6
1,230.24
892.24
338.00
244,390.32
7
1,230.24
891.01
339.23
244,051.09
8
1,230.24
889.77
340.47
243,710.62
9
1,230.24
888.53
341.71
243,368.90
10
1,230.24
887.28
342.96
243,025.95
11
1,230.24
886.03
344.21
242,681.74
12
1,230.24
884.78
345.46
242,336.28
13
1,230.24
883.52
346.72
241,989.55
14
1,230.24
882.25
347.99
241,641.57
15
1,230.24
880.98
349.26
241,292.31
16
1,230.24
879.71
350.53
240,941.78
17
1,230.24
878.43
351.81
240,589.98
18
1,230.24
877.15
353.09
240,236.89
19
1,230.24
875.86
354.38
239,882.51
20
1,230.24
874.57
355.67
239,526.84
21
1,230.24
873.27
356.97
239,169.88
22
1,230.24
871.97
358.27
238,811.61
23
1,230.24
870.67
359.57
238,452.04
24
1,230.24
869.36
360.88
238,091.16
25
1,230.24
868.04
362.20
237,728.96
26
1,230.24
866.72
363.52
237,365.44
27
1,230.24
865.39
364.85
237,000.59
28
1,230.24
864.06
366.18
236,634.42
29
1,230.24
862.73
367.51
236,266.91
30
1,230.24
861.39
368.85
235,898.06
31
1,230.24
860.04
370.20
235,527.86
32
1,230.24
858.70
371.54
235,156.32
33
1,230.24
857.34
372.90
234,783.42
34
1,230.24
855.98
374.26
234,409.16
35
1,230.24
854.62
375.62
234,033.53
36
1,230.24
853.25
376.99
233,656.54
37
1,230.24
851.87
378.37
233,278.17
38
1,230.24
850.49
379.75
232,898.43
39
1,230.24
849.11
381.13
232,517.30
40
1,230.24
847.72
382.52
232,134.78
41
1,230.24
846.32
383.92
231,750.86
42
1,230.24
844.93
385.31
231,365.55
43
1,230.24
843.52
386.72
230,978.83
44
1,230.24
842.11
388.13
230,590.70
45
1,230.24
840.70
389.54
230,201.15
46
1,230.24
839.28
390.96
229,810.19
47
1,230.24
837.85
392.39
229,417.80
48
1,230.24
836.42
393.82
229,023.98
49
1,230.24
834.98
395.26
228,628.72
50
1,230.24
833.54
396.70
228,232.02
51
1,230.24
832.10
398.14
227,833.88
52
1,230.24
830.64
399.60
227,434.28
53
1,230.24
829.19
401.05
227,033.23
54
1,230.24
827.73
402.51
226,630.71
55
1,230.24
826.26
403.98
226,226.73
56
1,230.24
824.78
405.46
225,821.28
57
1,230.24
823.31
406.93
225,414.34
58
1,230.24
821.82
408.42
225,005.93
59
1,230.24
820.33
409.91
224,596.02
60
1,230.24
818.84
411.40
224,184.62
61
1,230.24
817.34
412.90
223,771.72
62
1,230.24
815.83
414.41
223,357.31
63
1,230.24
814.32
415.92
222,941.40
64
1,230.24
812.81
417.43
222,523.97
65
1,230.24
811.29
418.95
222,105.01
66
1,230.24
809.76
420.48
221,684.53
67
1,230.24
808.22
422.02
221,262.51
68
1,230.24
806.69
423.55
220,838.96
69
1,230.24
805.14
425.10
220,413.86
70
1,230.24
803.59
426.65
219,987.21
71
1,230.24
802.04
428.20
219,559.01
72
1,230.24
800.48
429.76
219,129.25
73
1,230.24
798.91
431.33
218,697.91
74
1,230.24
797.34
432.90
218,265.01
75
1,230.24
795.76
434.48
217,830.53
76
1,230.24
794.17
436.07
217,394.46
77
1,230.24
792.58
437.66
216,956.81
78
1,230.24
790.99
439.25
216,517.56
79
1,230.24
789.39
440.85
216,076.70
80
1,230.24
787.78
442.46
215,634.24
81
1,230.24
786.17
444.07
215,190.17
82
1,230.24
784.55
445.69
214,744.48
83
1,230.24
782.92
447.32
214,297.16
84
1,230.24
781.29
448.95
213,848.21
85
1,230.24
779.65
450.59
213,397.62
86
1,230.24
778.01
452.23
212,945.40
87
1,230.24
776.36
453.88
212,491.52
88
1,230.24
774.71
455.53
212,035.99
89
1,230.24
773.05
457.19
211,578.80
90
1,230.24
771.38
458.86
211,119.94
91
1,230.24
769.71
460.53
210,659.41
92
1,230.24
768.03
462.21
210,197.20
93
1,230.24
766.34
463.90
209,733.30
94
1,230.24
764.65
465.59
209,267.71
95
1,230.24
762.96
467.28
208,800.43
96
1,230.24
761.25
468.99
208,331.44
97
1,230.24
759.54
470.70
207,860.74
98
1,230.24
757.83
472.41
207,388.33
99
1,230.24
756.10
474.14
206,914.19
100
1,230.24
754.37
475.87
206,438.32
101
1,230.24
752.64
477.60
205,960.72
102
1,230.24
750.90
479.34
205,481.38
103
1,230.24
749.15
481.09
205,000.29
104
1,230.24
747.40
482.84
204,517.45
105
1,230.24
745.64
484.60
204,032.85
106
1,230.24
743.87
486.37
203,546.48
107
1,230.24
742.10
488.14
203,058.33
108
1,230.24
740.32
489.92
202,568.41
109
1,230.24
738.53
491.71
202,076.70
110
1,230.24
736.74
493.50
201,583.20
111
1,230.24
734.94
495.30
201,087.90
112
1,230.24
733.13
497.11
200,590.79
113
1,230.24
731.32
498.92
200,091.87
114
1,230.24
729.50
500.74
199,591.13
115
1,230.24
727.68
502.56
199,088.57
116
1,230.24
725.84
504.40
198,584.17
117
1,230.24
724.00
506.24
198,077.94
118
1,230.24
722.16
508.08
197,569.86
119
1,230.24
720.31
509.93
197,059.92
120
1,230.24
718.45
511.79
196,548.13
121
1,230.24
716.58
513.66
196,034.47
122
1,230.24
714.71
515.53
195,518.94
123
1,230.24
712.83
517.41
195,001.53
124
1,230.24
710.94
519.30
194,482.23
125
1,230.24
709.05
521.19
193,961.04
126
1,230.24
707.15
523.09
193,437.95
127
1,230.24
705.24
525.00
192,912.96
128
1,230.24
703.33
526.91
192,386.04
129
1,230.24
701.41
528.83
191,857.21
130
1,230.24
699.48
530.76
191,326.45
131
1,230.24
697.54
532.70
190,793.75
132
1,230.24
695.60
534.64
190,259.12
133
1,230.24
693.65
536.59
189,722.53
134
1,230.24
691.70
538.54
189,183.99
135
1,230.24
689.73
540.51
188,643.48
136
1,230.24
687.76
542.48
188,101.00
137
1,230.24
685.78
544.46
187,556.55
138
1,230.24
683.80
546.44
187,010.11
139
1,230.24
681.81
548.43
186,461.68
140
1,230.24
679.81
550.43
185,911.24
141
1,230.24
677.80
552.44
185,358.80
142
1,230.24
675.79
554.45
184,804.35
143
1,230.24
673.77
556.47
184,247.88
144
1,230.24
671.74
558.50
183,689.38
145
1,230.24
669.70
560.54
183,128.84
146
1,230.24
667.66
562.58
182,566.25
147
1,230.24
665.61
564.63
182,001.62
148
1,230.24
663.55
566.69
181,434.93
149
1,230.24
661.48
568.76
180,866.17
150
1,230.24
659.41
570.83
180,295.34
151
1,230.24
657.33
572.91
179,722.42
152
1,230.24
655.24
575.00
179,147.42
153
1,230.24
653.14
577.10
178,570.32
154
1,230.24
651.04
579.20
177,991.12
155
1,230.24
648.93
581.31
177,409.81
156
1,230.24
646.81
583.43
176,826.37
157
1,230.24
644.68
585.56
176,240.81
158
1,230.24
642.54
587.70
175,653.12
159
1,230.24
640.40
589.84
175,063.28
160
1,230.24
638.25
591.99
174,471.29
161
1,230.24
636.09
594.15
173,877.14
162
1,230.24
633.93
596.31
173,280.83
163
1,230.24
631.75
598.49
172,682.34
164
1,230.24
629.57
600.67
172,081.68
165
1,230.24
627.38
602.86
171,478.82
166
1,230.24
625.18
605.06
170,873.76
167
1,230.24
622.98
607.26
170,266.50
168
1,230.24
620.76
609.48
169,657.02
169
1,230.24
618.54
611.70
169,045.32
170
1,230.24
616.31
613.93
168,431.39
171
1,230.24
614.07
616.17
167,815.22
172
1,230.24
611.83
618.41
167,196.81
173
1,230.24
609.57
620.67
166,576.14
174
1,230.24
607.31
622.93
165,953.21
175
1,230.24
605.04
625.20
165,328.01
176
1,230.24
602.76
627.48
164,700.53
177
1,230.24
600.47
629.77
164,070.76
178
1,230.24
598.17
632.07
163,438.69
179
1,230.24
595.87
634.37
162,804.32
180
1,230.24
593.56
636.68
162,167.64
181
1,230.24
591.24
639.00
161,528.64
182
1,230.24
588.91
641.33
160,887.30
183
1,230.24
586.57
643.67
160,243.63
184
1,230.24
584.22
646.02
159,597.61
185
1,230.24
581.87
648.37
158,949.24
186
1,230.24
579.50
650.74
158,298.50
187
1,230.24
577.13
653.11
157,645.39
188
1,230.24
574.75
655.49
156,989.90
189
1,230.24
572.36
657.88
156,332.02
190
1,230.24
569.96
660.28
155,671.74
191
1,230.24
567.55
662.69
155,009.05
192
1,230.24
565.14
665.10
154,343.95
193
1,230.24
562.71
667.53
153,676.42
194
1,230.24
560.28
669.96
153,006.46
195
1,230.24
557.84
672.40
152,334.06
196
1,230.24
555.38
674.86
151,659.20
197
1,230.24
552.92
677.32
150,981.89
198
1,230.24
550.45
679.79
150,302.10
199
1,230.24
547.98
682.26
149,619.84
200
1,230.24
545.49
684.75
148,935.09
201
1,230.24
542.99
687.25
148,247.84
202
1,230.24
540.49
689.75
147,558.09
203
1,230.24
537.97
692.27
146,865.82
204
1,230.24
535.45
694.79
146,171.03
205
1,230.24
532.92
697.32
145,473.70
206
1,230.24
530.37
699.87
144,773.83
207
1,230.24
527.82
702.42
144,071.42
208
1,230.24
525.26
704.98
143,366.44
209
1,230.24
522.69
707.55
142,658.89
210
1,230.24
520.11
710.13
141,948.76
211
1,230.24
517.52
712.72
141,236.04
212
1,230.24
514.92
715.32
140,520.72
213
1,230.24
512.32
717.92
139,802.80
214
1,230.24
509.70
720.54
139,082.25
215
1,230.24
507.07
723.17
138,359.09
216
1,230.24
504.43
725.81
137,633.28
217
1,230.24
501.79
728.45
136,904.83
218
1,230.24
499.13
731.11
136,173.72
219
1,230.24
496.47
733.77
135,439.95
220
1,230.24
493.79
736.45
134,703.50
221
1,230.24
491.11
739.13
133,964.36
222
1,230.24
488.41
741.83
133,222.54
223
1,230.24
485.71
744.53
132,478.00
224
1,230.24
482.99
747.25
131,730.76
225
1,230.24
480.27
749.97
130,980.78
226
1,230.24
477.53
752.71
130,228.08
227
1,230.24
474.79
755.45
129,472.63
228
1,230.24
472.04
758.20
128,714.42
229
1,230.24
469.27
760.97
127,953.46
230
1,230.24
466.50
763.74
127,189.71
231
1,230.24
463.71
766.53
126,423.18
232
1,230.24
460.92
769.32
125,653.86
233
1,230.24
458.11
772.13
124,881.74
234
1,230.24
455.30
774.94
124,106.79
235
1,230.24
452.47
777.77
123,329.03
236
1,230.24
449.64
780.60
122,548.42
237
1,230.24
446.79
783.45
121,764.97
238
1,230.24
443.93
786.31
120,978.67
239
1,230.24
441.07
789.17
120,189.50
240
1,230.24
438.19
792.05
119,397.45
241
1,230.24
435.30
794.94
118,602.51
242
1,230.24
432.40
797.84
117,804.68
243
1,230.24
429.50
800.74
117,003.93
244
1,230.24
426.58
803.66
116,200.27
245
1,230.24
423.65
806.59
115,393.68
246
1,230.24
420.71
809.53
114,584.14
247
1,230.24
417.75
812.49
113,771.66
248
1,230.24
414.79
815.45
112,956.21
249
1,230.24
411.82
818.42
112,137.79
250
1,230.24
408.84
821.40
111,316.38
251
1,230.24
405.84
824.40
110,491.99
252
1,230.24
402.84
827.40
109,664.58
253
1,230.24
399.82
830.42
108,834.16
254
1,230.24
396.79
833.45
108,000.71
255
1,230.24
393.75
836.49
107,164.22
256
1,230.24
390.70
839.54
106,324.69
257
1,230.24
387.64
842.60
105,482.09
258
1,230.24
384.57
845.67
104,636.42
259
1,230.24
381.49
848.75
103,787.67
260
1,230.24
378.39
851.85
102,935.82
261
1,230.24
375.29
854.95
102,080.87
262
1,230.24
372.17
858.07
101,222.79
263
1,230.24
369.04
861.20
100,361.60
264
1,230.24
365.90
864.34
99,497.26
265
1,230.24
362.75
867.49
98,629.77
266
1,230.24
359.59
870.65
97,759.12
267
1,230.24
356.41
873.83
96,885.29
268
1,230.24
353.23
877.01
96,008.28
269
1,230.24
350.03
880.21
95,128.07
270
1,230.24
346.82
883.42
94,244.65
271
1,230.24
343.60
886.64
93,358.01
272
1,230.24
340.37
889.87
92,468.14
273
1,230.24
337.12
893.12
91,575.02
274
1,230.24
333.87
896.37
90,678.65
275
1,230.24
330.60
899.64
89,779.01
276
1,230.24
327.32
902.92
88,876.09
277
1,230.24
324.03
906.21
87,969.87
278
1,230.24
320.72
909.52
87,060.36
279
1,230.24
317.41
912.83
86,147.52
280
1,230.24
314.08
916.16
85,231.36
281
1,230.24
310.74
919.50
84,311.86
282
1,230.24
307.39
922.85
83,389.01
283
1,230.24
304.02
926.22
82,462.79
284
1,230.24
300.65
929.59
81,533.20
285
1,230.24
297.26
932.98
80,600.21
286
1,230.24
293.85
936.39
79,663.83
287
1,230.24
290.44
939.80
78,724.03
288
1,230.24
287.01
943.23
77,780.81
289
1,230.24
283.58
946.66
76,834.14
290
1,230.24
280.12
950.12
75,884.03
291
1,230.24
276.66
953.58
74,930.45
292
1,230.24
273.18
957.06
73,973.39
293
1,230.24
269.69
960.55
73,012.84
294
1,230.24
266.19
964.05
72,048.80
295
1,230.24
262.68
967.56
71,081.24
296
1,230.24
259.15
971.09
70,110.15
297
1,230.24
255.61
974.63
69,135.52
298
1,230.24
252.06
978.18
68,157.33
299
1,230.24
248.49
981.75
67,175.58
300
1,230.24
244.91
985.33
66,190.25
301
1,230.24
241.32
988.92
65,201.33
302
1,230.24
237.71
992.53
64,208.80
303
1,230.24
234.09
996.15
63,212.66
304
1,230.24
230.46
999.78
62,212.88
305
1,230.24
226.82
1,003.42
61,209.46
306
1,230.24
223.16
1,007.08
60,202.38
307
1,230.24
219.49
1,010.75
59,191.63
308
1,230.24
215.80
1,014.44
58,177.19
309
1,230.24
212.10
1,018.14
57,159.05
310
1,230.24
208.39
1,021.85
56,137.21
311
1,230.24
204.67
1,025.57
55,111.63
312
1,230.24
200.93
1,029.31
54,082.32
313
1,230.24
197.18
1,033.06
53,049.26
314
1,230.24
193.41
1,036.83
52,012.43
315
1,230.24
189.63
1,040.61
50,971.81
316
1,230.24
185.83
1,044.41
49,927.41
317
1,230.24
182.03
1,048.21
48,879.20
318
1,230.24
178.21
1,052.03
47,827.16
319
1,230.24
174.37
1,055.87
46,771.29
320
1,230.24
170.52
1,059.72
45,711.57
321
1,230.24
166.66
1,063.58
44,647.99
322
1,230.24
162.78
1,067.46
43,580.53
323
1,230.24
158.89
1,071.35
42,509.17
324
1,230.24
154.98
1,075.26
41,433.92
325
1,230.24
151.06
1,079.18
40,354.74
326
1,230.24
147.13
1,083.11
39,271.62
327
1,230.24
143.18
1,087.06
38,184.56
328
1,230.24
139.21
1,091.03
37,093.54
329
1,230.24
135.24
1,095.00
35,998.53
330
1,230.24
131.24
1,099.00
34,899.54
331
1,230.24
127.24
1,103.00
33,796.54
332
1,230.24
123.22
1,107.02
32,689.51
333
1,230.24
119.18
1,111.06
31,578.45
334
1,230.24
115.13
1,115.11
30,463.34
335
1,230.24
111.06
1,119.18
29,344.17
336
1,230.24
106.98
1,123.26
28,220.91
337
1,230.24
102.89
1,127.35
27,093.56
338
1,230.24
98.78
1,131.46
25,962.10
339
1,230.24
94.65
1,135.59
24,826.51
340
1,230.24
90.51
1,139.73
23,686.78
341
1,230.24
86.36
1,143.88
22,542.90
342
1,230.24
82.19
1,148.05
21,394.85
343
1,230.24
78.00
1,152.24
20,242.61
344
1,230.24
73.80
1,156.44
19,086.17
345
1,230.24
69.59
1,160.65
17,925.52
346
1,230.24
65.35
1,164.89
16,760.63
347
1,230.24
61.11
1,169.13
15,591.50
348
1,230.24
56.84
1,173.40
14,418.10
349
1,230.24
52.57
1,177.67
13,240.43
350
1,230.24
48.27
1,181.97
12,058.46
351
1,230.24
43.96
1,186.28
10,872.18
352
1,230.24
39.64
1,190.60
9,681.58
353
1,230.24
35.30
1,194.94
8,486.64
354
1,230.24
30.94
1,199.30
7,287.34
355
1,230.24
26.57
1,203.67
6,083.67
356
1,230.24
22.18
1,208.06
4,875.61
357
1,230.24
17.78
1,212.46
3,663.15
358
1,230.24
13.36
1,216.88
2,446.26
359
1,230.24
8.92
1,221.32
1,224.94
360
1,229.40
4.47
1,224.94
0.00
Totals
442,885.56
196,485.56
246,400.00

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