Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,230.31  
 

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
1,230.31
898.39
331.92
246,083.08
2
1,230.31
897.18
333.13
245,749.95
3
1,230.31
895.96
334.35
245,415.60
4
1,230.31
894.74
335.57
245,080.03
5
1,230.31
893.52
336.79
244,743.24
6
1,230.31
892.29
338.02
244,405.23
7
1,230.31
891.06
339.25
244,065.98
8
1,230.31
889.82
340.49
243,725.49
9
1,230.31
888.58
341.73
243,383.76
10
1,230.31
887.34
342.97
243,040.79
11
1,230.31
886.09
344.22
242,696.57
12
1,230.31
884.83
345.48
242,351.09
13
1,230.31
883.57
346.74
242,004.35
14
1,230.31
882.31
348.00
241,656.35
15
1,230.31
881.04
349.27
241,307.08
16
1,230.31
879.77
350.54
240,956.53
17
1,230.31
878.49
351.82
240,604.71
18
1,230.31
877.20
353.11
240,251.60
19
1,230.31
875.92
354.39
239,897.21
20
1,230.31
874.63
355.68
239,541.53
21
1,230.31
873.33
356.98
239,184.55
22
1,230.31
872.03
358.28
238,826.26
23
1,230.31
870.72
359.59
238,466.67
24
1,230.31
869.41
360.90
238,105.77
25
1,230.31
868.09
362.22
237,743.56
26
1,230.31
866.77
363.54
237,380.02
27
1,230.31
865.45
364.86
237,015.16
28
1,230.31
864.12
366.19
236,648.97
29
1,230.31
862.78
367.53
236,281.44
30
1,230.31
861.44
368.87
235,912.57
31
1,230.31
860.10
370.21
235,542.36
32
1,230.31
858.75
371.56
235,170.80
33
1,230.31
857.39
372.92
234,797.88
34
1,230.31
856.03
374.28
234,423.60
35
1,230.31
854.67
375.64
234,047.96
36
1,230.31
853.30
377.01
233,670.95
37
1,230.31
851.93
378.38
233,292.57
38
1,230.31
850.55
379.76
232,912.81
39
1,230.31
849.16
381.15
232,531.66
40
1,230.31
847.77
382.54
232,149.12
41
1,230.31
846.38
383.93
231,765.19
42
1,230.31
844.98
385.33
231,379.85
43
1,230.31
843.57
386.74
230,993.11
44
1,230.31
842.16
388.15
230,604.97
45
1,230.31
840.75
389.56
230,215.40
46
1,230.31
839.33
390.98
229,824.42
47
1,230.31
837.90
392.41
229,432.01
48
1,230.31
836.47
393.84
229,038.17
49
1,230.31
835.04
395.27
228,642.90
50
1,230.31
833.59
396.72
228,246.18
51
1,230.31
832.15
398.16
227,848.02
52
1,230.31
830.70
399.61
227,448.41
53
1,230.31
829.24
401.07
227,047.34
54
1,230.31
827.78
402.53
226,644.80
55
1,230.31
826.31
404.00
226,240.80
56
1,230.31
824.84
405.47
225,835.33
57
1,230.31
823.36
406.95
225,428.38
58
1,230.31
821.87
408.44
225,019.94
59
1,230.31
820.39
409.92
224,610.01
60
1,230.31
818.89
411.42
224,198.60
61
1,230.31
817.39
412.92
223,785.68
62
1,230.31
815.89
414.42
223,371.25
63
1,230.31
814.37
415.94
222,955.32
64
1,230.31
812.86
417.45
222,537.86
65
1,230.31
811.34
418.97
222,118.89
66
1,230.31
809.81
420.50
221,698.39
67
1,230.31
808.28
422.03
221,276.35
68
1,230.31
806.74
423.57
220,852.78
69
1,230.31
805.19
425.12
220,427.66
70
1,230.31
803.64
426.67
220,001.00
71
1,230.31
802.09
428.22
219,572.77
72
1,230.31
800.53
429.78
219,142.99
73
1,230.31
798.96
431.35
218,711.64
74
1,230.31
797.39
432.92
218,278.71
75
1,230.31
795.81
434.50
217,844.21
76
1,230.31
794.22
436.09
217,408.12
77
1,230.31
792.63
437.68
216,970.45
78
1,230.31
791.04
439.27
216,531.18
79
1,230.31
789.44
440.87
216,090.30
80
1,230.31
787.83
442.48
215,647.82
81
1,230.31
786.22
444.09
215,203.73
82
1,230.31
784.60
445.71
214,758.02
83
1,230.31
782.97
447.34
214,310.68
84
1,230.31
781.34
448.97
213,861.71
85
1,230.31
779.70
450.61
213,411.10
86
1,230.31
778.06
452.25
212,958.85
87
1,230.31
776.41
453.90
212,504.96
88
1,230.31
774.76
455.55
212,049.40
89
1,230.31
773.10
457.21
211,592.19
90
1,230.31
771.43
458.88
211,133.31
91
1,230.31
769.76
460.55
210,672.76
92
1,230.31
768.08
462.23
210,210.52
93
1,230.31
766.39
463.92
209,746.61
94
1,230.31
764.70
465.61
209,281.00
95
1,230.31
763.00
467.31
208,813.69
96
1,230.31
761.30
469.01
208,344.68
97
1,230.31
759.59
470.72
207,873.96
98
1,230.31
757.87
472.44
207,401.53
99
1,230.31
756.15
474.16
206,927.37
100
1,230.31
754.42
475.89
206,451.48
101
1,230.31
752.69
477.62
205,973.86
102
1,230.31
750.95
479.36
205,494.49
103
1,230.31
749.20
481.11
205,013.38
104
1,230.31
747.44
482.87
204,530.52
105
1,230.31
745.68
484.63
204,045.89
106
1,230.31
743.92
486.39
203,559.50
107
1,230.31
742.14
488.17
203,071.33
108
1,230.31
740.36
489.95
202,581.39
109
1,230.31
738.58
491.73
202,089.66
110
1,230.31
736.79
493.52
201,596.13
111
1,230.31
734.99
495.32
201,100.81
112
1,230.31
733.18
497.13
200,603.68
113
1,230.31
731.37
498.94
200,104.73
114
1,230.31
729.55
500.76
199,603.97
115
1,230.31
727.72
502.59
199,101.39
116
1,230.31
725.89
504.42
198,596.97
117
1,230.31
724.05
506.26
198,090.71
118
1,230.31
722.21
508.10
197,582.60
119
1,230.31
720.35
509.96
197,072.65
120
1,230.31
718.49
511.82
196,560.83
121
1,230.31
716.63
513.68
196,047.15
122
1,230.31
714.76
515.55
195,531.59
123
1,230.31
712.88
517.43
195,014.16
124
1,230.31
710.99
519.32
194,494.84
125
1,230.31
709.10
521.21
193,973.62
126
1,230.31
707.20
523.11
193,450.51
127
1,230.31
705.29
525.02
192,925.49
128
1,230.31
703.37
526.94
192,398.55
129
1,230.31
701.45
528.86
191,869.69
130
1,230.31
699.52
530.79
191,338.91
131
1,230.31
697.59
532.72
190,806.19
132
1,230.31
695.65
534.66
190,271.53
133
1,230.31
693.70
536.61
189,734.92
134
1,230.31
691.74
538.57
189,196.35
135
1,230.31
689.78
540.53
188,655.82
136
1,230.31
687.81
542.50
188,113.31
137
1,230.31
685.83
544.48
187,568.83
138
1,230.31
683.84
546.47
187,022.37
139
1,230.31
681.85
548.46
186,473.91
140
1,230.31
679.85
550.46
185,923.45
141
1,230.31
677.85
552.46
185,370.99
142
1,230.31
675.83
554.48
184,816.51
143
1,230.31
673.81
556.50
184,260.01
144
1,230.31
671.78
558.53
183,701.48
145
1,230.31
669.74
560.57
183,140.92
146
1,230.31
667.70
562.61
182,578.31
147
1,230.31
665.65
564.66
182,013.65
148
1,230.31
663.59
566.72
181,446.93
149
1,230.31
661.53
568.78
180,878.15
150
1,230.31
659.45
570.86
180,307.29
151
1,230.31
657.37
572.94
179,734.35
152
1,230.31
655.28
575.03
179,159.32
153
1,230.31
653.19
577.12
178,582.19
154
1,230.31
651.08
579.23
178,002.96
155
1,230.31
648.97
581.34
177,421.62
156
1,230.31
646.85
583.46
176,838.16
157
1,230.31
644.72
585.59
176,252.58
158
1,230.31
642.59
587.72
175,664.85
159
1,230.31
640.44
589.87
175,074.99
160
1,230.31
638.29
592.02
174,482.97
161
1,230.31
636.14
594.17
173,888.80
162
1,230.31
633.97
596.34
173,292.46
163
1,230.31
631.80
598.51
172,693.94
164
1,230.31
629.61
600.70
172,093.25
165
1,230.31
627.42
602.89
171,490.36
166
1,230.31
625.23
605.08
170,885.27
167
1,230.31
623.02
607.29
170,277.98
168
1,230.31
620.81
609.50
169,668.48
169
1,230.31
618.58
611.73
169,056.75
170
1,230.31
616.35
613.96
168,442.80
171
1,230.31
614.11
616.20
167,826.60
172
1,230.31
611.87
618.44
167,208.16
173
1,230.31
609.61
620.70
166,587.46
174
1,230.31
607.35
622.96
165,964.50
175
1,230.31
605.08
625.23
165,339.27
176
1,230.31
602.80
627.51
164,711.76
177
1,230.31
600.51
629.80
164,081.96
178
1,230.31
598.22
632.09
163,449.87
179
1,230.31
595.91
634.40
162,815.47
180
1,230.31
593.60
636.71
162,178.75
181
1,230.31
591.28
639.03
161,539.72
182
1,230.31
588.95
641.36
160,898.36
183
1,230.31
586.61
643.70
160,254.66
184
1,230.31
584.26
646.05
159,608.61
185
1,230.31
581.91
648.40
158,960.21
186
1,230.31
579.54
650.77
158,309.44
187
1,230.31
577.17
653.14
157,656.30
188
1,230.31
574.79
655.52
157,000.78
189
1,230.31
572.40
657.91
156,342.86
190
1,230.31
570.00
660.31
155,682.55
191
1,230.31
567.59
662.72
155,019.84
192
1,230.31
565.18
665.13
154,354.70
193
1,230.31
562.75
667.56
153,687.15
194
1,230.31
560.32
669.99
153,017.15
195
1,230.31
557.88
672.43
152,344.72
196
1,230.31
555.42
674.89
151,669.83
197
1,230.31
552.96
677.35
150,992.48
198
1,230.31
550.49
679.82
150,312.67
199
1,230.31
548.01
682.30
149,630.37
200
1,230.31
545.53
684.78
148,945.59
201
1,230.31
543.03
687.28
148,258.31
202
1,230.31
540.53
689.78
147,568.53
203
1,230.31
538.01
692.30
146,876.23
204
1,230.31
535.49
694.82
146,181.40
205
1,230.31
532.95
697.36
145,484.05
206
1,230.31
530.41
699.90
144,784.15
207
1,230.31
527.86
702.45
144,081.70
208
1,230.31
525.30
705.01
143,376.68
209
1,230.31
522.73
707.58
142,669.10
210
1,230.31
520.15
710.16
141,958.94
211
1,230.31
517.56
712.75
141,246.19
212
1,230.31
514.96
715.35
140,530.84
213
1,230.31
512.35
717.96
139,812.88
214
1,230.31
509.73
720.58
139,092.30
215
1,230.31
507.11
723.20
138,369.10
216
1,230.31
504.47
725.84
137,643.26
217
1,230.31
501.82
728.49
136,914.78
218
1,230.31
499.17
731.14
136,183.63
219
1,230.31
496.50
733.81
135,449.83
220
1,230.31
493.83
736.48
134,713.34
221
1,230.31
491.14
739.17
133,974.18
222
1,230.31
488.45
741.86
133,232.31
223
1,230.31
485.74
744.57
132,487.75
224
1,230.31
483.03
747.28
131,740.47
225
1,230.31
480.30
750.01
130,990.46
226
1,230.31
477.57
752.74
130,237.72
227
1,230.31
474.83
755.48
129,482.23
228
1,230.31
472.07
758.24
128,723.99
229
1,230.31
469.31
761.00
127,962.99
230
1,230.31
466.53
763.78
127,199.21
231
1,230.31
463.75
766.56
126,432.65
232
1,230.31
460.95
769.36
125,663.29
233
1,230.31
458.15
772.16
124,891.13
234
1,230.31
455.33
774.98
124,116.15
235
1,230.31
452.51
777.80
123,338.35
236
1,230.31
449.67
780.64
122,557.71
237
1,230.31
446.82
783.49
121,774.22
238
1,230.31
443.97
786.34
120,987.88
239
1,230.31
441.10
789.21
120,198.67
240
1,230.31
438.22
792.09
119,406.59
241
1,230.31
435.34
794.97
118,611.62
242
1,230.31
432.44
797.87
117,813.74
243
1,230.31
429.53
800.78
117,012.96
244
1,230.31
426.61
803.70
116,209.26
245
1,230.31
423.68
806.63
115,402.63
246
1,230.31
420.74
809.57
114,593.06
247
1,230.31
417.79
812.52
113,780.54
248
1,230.31
414.82
815.49
112,965.05
249
1,230.31
411.85
818.46
112,146.59
250
1,230.31
408.87
821.44
111,325.15
251
1,230.31
405.87
824.44
110,500.72
252
1,230.31
402.87
827.44
109,673.27
253
1,230.31
399.85
830.46
108,842.81
254
1,230.31
396.82
833.49
108,009.33
255
1,230.31
393.78
836.53
107,172.80
256
1,230.31
390.73
839.58
106,333.22
257
1,230.31
387.67
842.64
105,490.59
258
1,230.31
384.60
845.71
104,644.88
259
1,230.31
381.52
848.79
103,796.09
260
1,230.31
378.42
851.89
102,944.20
261
1,230.31
375.32
854.99
102,089.21
262
1,230.31
372.20
858.11
101,231.10
263
1,230.31
369.07
861.24
100,369.86
264
1,230.31
365.93
864.38
99,505.48
265
1,230.31
362.78
867.53
98,637.95
266
1,230.31
359.62
870.69
97,767.26
267
1,230.31
356.44
873.87
96,893.39
268
1,230.31
353.26
877.05
96,016.34
269
1,230.31
350.06
880.25
95,136.09
270
1,230.31
346.85
883.46
94,252.63
271
1,230.31
343.63
886.68
93,365.95
272
1,230.31
340.40
889.91
92,476.03
273
1,230.31
337.15
893.16
91,582.88
274
1,230.31
333.90
896.41
90,686.46
275
1,230.31
330.63
899.68
89,786.78
276
1,230.31
327.35
902.96
88,883.82
277
1,230.31
324.06
906.25
87,977.56
278
1,230.31
320.75
909.56
87,068.01
279
1,230.31
317.44
912.87
86,155.13
280
1,230.31
314.11
916.20
85,238.93
281
1,230.31
310.77
919.54
84,319.39
282
1,230.31
307.41
922.90
83,396.49
283
1,230.31
304.05
926.26
82,470.23
284
1,230.31
300.67
929.64
81,540.59
285
1,230.31
297.28
933.03
80,607.57
286
1,230.31
293.88
936.43
79,671.14
287
1,230.31
290.47
939.84
78,731.29
288
1,230.31
287.04
943.27
77,788.03
289
1,230.31
283.60
946.71
76,841.32
290
1,230.31
280.15
950.16
75,891.16
291
1,230.31
276.69
953.62
74,937.54
292
1,230.31
273.21
957.10
73,980.43
293
1,230.31
269.72
960.59
73,019.85
294
1,230.31
266.22
964.09
72,055.75
295
1,230.31
262.70
967.61
71,088.15
296
1,230.31
259.18
971.13
70,117.01
297
1,230.31
255.63
974.68
69,142.34
298
1,230.31
252.08
978.23
68,164.11
299
1,230.31
248.51
981.80
67,182.31
300
1,230.31
244.94
985.37
66,196.94
301
1,230.31
241.34
988.97
65,207.97
302
1,230.31
237.74
992.57
64,215.40
303
1,230.31
234.12
996.19
63,219.21
304
1,230.31
230.49
999.82
62,219.38
305
1,230.31
226.84
1,003.47
61,215.92
306
1,230.31
223.18
1,007.13
60,208.79
307
1,230.31
219.51
1,010.80
59,197.99
308
1,230.31
215.83
1,014.48
58,183.51
309
1,230.31
212.13
1,018.18
57,165.32
310
1,230.31
208.42
1,021.89
56,143.43
311
1,230.31
204.69
1,025.62
55,117.81
312
1,230.31
200.95
1,029.36
54,088.45
313
1,230.31
197.20
1,033.11
53,055.34
314
1,230.31
193.43
1,036.88
52,018.46
315
1,230.31
189.65
1,040.66
50,977.80
316
1,230.31
185.86
1,044.45
49,933.34
317
1,230.31
182.05
1,048.26
48,885.08
318
1,230.31
178.23
1,052.08
47,833.00
319
1,230.31
174.39
1,055.92
46,777.08
320
1,230.31
170.54
1,059.77
45,717.31
321
1,230.31
166.68
1,063.63
44,653.68
322
1,230.31
162.80
1,067.51
43,586.17
323
1,230.31
158.91
1,071.40
42,514.77
324
1,230.31
155.00
1,075.31
41,439.46
325
1,230.31
151.08
1,079.23
40,360.23
326
1,230.31
147.15
1,083.16
39,277.07
327
1,230.31
143.20
1,087.11
38,189.96
328
1,230.31
139.23
1,091.08
37,098.88
329
1,230.31
135.26
1,095.05
36,003.83
330
1,230.31
131.26
1,099.05
34,904.78
331
1,230.31
127.26
1,103.05
33,801.73
332
1,230.31
123.24
1,107.07
32,694.65
333
1,230.31
119.20
1,111.11
31,583.54
334
1,230.31
115.15
1,115.16
30,468.38
335
1,230.31
111.08
1,119.23
29,349.15
336
1,230.31
107.00
1,123.31
28,225.85
337
1,230.31
102.91
1,127.40
27,098.44
338
1,230.31
98.80
1,131.51
25,966.93
339
1,230.31
94.67
1,135.64
24,831.29
340
1,230.31
90.53
1,139.78
23,691.51
341
1,230.31
86.38
1,143.93
22,547.58
342
1,230.31
82.20
1,148.11
21,399.47
343
1,230.31
78.02
1,152.29
20,247.18
344
1,230.31
73.82
1,156.49
19,090.69
345
1,230.31
69.60
1,160.71
17,929.98
346
1,230.31
65.37
1,164.94
16,765.04
347
1,230.31
61.12
1,169.19
15,595.85
348
1,230.31
56.86
1,173.45
14,422.40
349
1,230.31
52.58
1,177.73
13,244.67
350
1,230.31
48.29
1,182.02
12,062.65
351
1,230.31
43.98
1,186.33
10,876.32
352
1,230.31
39.65
1,190.66
9,685.66
353
1,230.31
35.31
1,195.00
8,490.66
354
1,230.31
30.96
1,199.35
7,291.31
355
1,230.31
26.58
1,203.73
6,087.58
356
1,230.31
22.19
1,208.12
4,879.47
357
1,230.31
17.79
1,212.52
3,666.95
358
1,230.31
13.37
1,216.94
2,450.01
359
1,230.31
8.93
1,221.38
1,228.63
360
1,233.11
4.48
1,228.63
0.00
Totals
442,914.40
196,499.40
246,415.00

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