Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,126.01  
 

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
1,126.01
745.86
380.15
246,524.85
2
1,126.01
744.71
381.30
246,143.55
3
1,126.01
743.56
382.45
245,761.10
4
1,126.01
742.40
383.61
245,377.49
5
1,126.01
741.24
384.77
244,992.73
6
1,126.01
740.08
385.93
244,606.80
7
1,126.01
738.92
387.09
244,219.70
8
1,126.01
737.75
388.26
243,831.44
9
1,126.01
736.57
389.44
243,442.01
10
1,126.01
735.40
390.61
243,051.39
11
1,126.01
734.22
391.79
242,659.60
12
1,126.01
733.03
392.98
242,266.63
13
1,126.01
731.85
394.16
241,872.46
14
1,126.01
730.66
395.35
241,477.11
15
1,126.01
729.46
396.55
241,080.56
16
1,126.01
728.26
397.75
240,682.81
17
1,126.01
727.06
398.95
240,283.87
18
1,126.01
725.86
400.15
239,883.72
19
1,126.01
724.65
401.36
239,482.35
20
1,126.01
723.44
402.57
239,079.78
21
1,126.01
722.22
403.79
238,675.99
22
1,126.01
721.00
405.01
238,270.98
23
1,126.01
719.78
406.23
237,864.75
24
1,126.01
718.55
407.46
237,457.29
25
1,126.01
717.32
408.69
237,048.60
26
1,126.01
716.08
409.93
236,638.67
27
1,126.01
714.85
411.16
236,227.51
28
1,126.01
713.60
412.41
235,815.10
29
1,126.01
712.36
413.65
235,401.45
30
1,126.01
711.11
414.90
234,986.55
31
1,126.01
709.86
416.15
234,570.39
32
1,126.01
708.60
417.41
234,152.98
33
1,126.01
707.34
418.67
233,734.31
34
1,126.01
706.07
419.94
233,314.37
35
1,126.01
704.80
421.21
232,893.16
36
1,126.01
703.53
422.48
232,470.69
37
1,126.01
702.26
423.75
232,046.93
38
1,126.01
700.98
425.03
231,621.90
39
1,126.01
699.69
426.32
231,195.58
40
1,126.01
698.40
427.61
230,767.97
41
1,126.01
697.11
428.90
230,339.07
42
1,126.01
695.82
430.19
229,908.88
43
1,126.01
694.52
431.49
229,477.38
44
1,126.01
693.21
432.80
229,044.59
45
1,126.01
691.91
434.10
228,610.48
46
1,126.01
690.59
435.42
228,175.07
47
1,126.01
689.28
436.73
227,738.34
48
1,126.01
687.96
438.05
227,300.28
49
1,126.01
686.64
439.37
226,860.91
50
1,126.01
685.31
440.70
226,420.21
51
1,126.01
683.98
442.03
225,978.18
52
1,126.01
682.64
443.37
225,534.81
53
1,126.01
681.30
444.71
225,090.10
54
1,126.01
679.96
446.05
224,644.05
55
1,126.01
678.61
447.40
224,196.66
56
1,126.01
677.26
448.75
223,747.91
57
1,126.01
675.91
450.10
223,297.80
58
1,126.01
674.55
451.46
222,846.34
59
1,126.01
673.18
452.83
222,393.51
60
1,126.01
671.81
454.20
221,939.31
61
1,126.01
670.44
455.57
221,483.74
62
1,126.01
669.07
456.94
221,026.80
63
1,126.01
667.69
458.32
220,568.47
64
1,126.01
666.30
459.71
220,108.76
65
1,126.01
664.91
461.10
219,647.67
66
1,126.01
663.52
462.49
219,185.18
67
1,126.01
662.12
463.89
218,721.29
68
1,126.01
660.72
465.29
218,256.00
69
1,126.01
659.31
466.70
217,789.30
70
1,126.01
657.91
468.10
217,321.20
71
1,126.01
656.49
469.52
216,851.68
72
1,126.01
655.07
470.94
216,380.74
73
1,126.01
653.65
472.36
215,908.38
74
1,126.01
652.22
473.79
215,434.60
75
1,126.01
650.79
475.22
214,959.38
76
1,126.01
649.36
476.65
214,482.72
77
1,126.01
647.92
478.09
214,004.63
78
1,126.01
646.47
479.54
213,525.09
79
1,126.01
645.02
480.99
213,044.11
80
1,126.01
643.57
482.44
212,561.67
81
1,126.01
642.11
483.90
212,077.77
82
1,126.01
640.65
485.36
211,592.41
83
1,126.01
639.19
486.82
211,105.59
84
1,126.01
637.71
488.30
210,617.29
85
1,126.01
636.24
489.77
210,127.52
86
1,126.01
634.76
491.25
209,636.27
87
1,126.01
633.28
492.73
209,143.54
88
1,126.01
631.79
494.22
208,649.32
89
1,126.01
630.29
495.72
208,153.60
90
1,126.01
628.80
497.21
207,656.39
91
1,126.01
627.30
498.71
207,157.67
92
1,126.01
625.79
500.22
206,657.45
93
1,126.01
624.28
501.73
206,155.72
94
1,126.01
622.76
503.25
205,652.47
95
1,126.01
621.24
504.77
205,147.70
96
1,126.01
619.72
506.29
204,641.41
97
1,126.01
618.19
507.82
204,133.59
98
1,126.01
616.65
509.36
203,624.23
99
1,126.01
615.11
510.90
203,113.34
100
1,126.01
613.57
512.44
202,600.90
101
1,126.01
612.02
513.99
202,086.91
102
1,126.01
610.47
515.54
201,571.37
103
1,126.01
608.91
517.10
201,054.28
104
1,126.01
607.35
518.66
200,535.62
105
1,126.01
605.78
520.23
200,015.39
106
1,126.01
604.21
521.80
199,493.60
107
1,126.01
602.64
523.37
198,970.22
108
1,126.01
601.06
524.95
198,445.27
109
1,126.01
599.47
526.54
197,918.73
110
1,126.01
597.88
528.13
197,390.60
111
1,126.01
596.28
529.73
196,860.87
112
1,126.01
594.68
531.33
196,329.55
113
1,126.01
593.08
532.93
195,796.62
114
1,126.01
591.47
534.54
195,262.07
115
1,126.01
589.85
536.16
194,725.92
116
1,126.01
588.23
537.78
194,188.14
117
1,126.01
586.61
539.40
193,648.74
118
1,126.01
584.98
541.03
193,107.71
119
1,126.01
583.35
542.66
192,565.05
120
1,126.01
581.71
544.30
192,020.75
121
1,126.01
580.06
545.95
191,474.80
122
1,126.01
578.41
547.60
190,927.20
123
1,126.01
576.76
549.25
190,377.95
124
1,126.01
575.10
550.91
189,827.04
125
1,126.01
573.44
552.57
189,274.47
126
1,126.01
571.77
554.24
188,720.22
127
1,126.01
570.09
555.92
188,164.31
128
1,126.01
568.41
557.60
187,606.71
129
1,126.01
566.73
559.28
187,047.43
130
1,126.01
565.04
560.97
186,486.46
131
1,126.01
563.34
562.67
185,923.79
132
1,126.01
561.64
564.37
185,359.43
133
1,126.01
559.94
566.07
184,793.36
134
1,126.01
558.23
567.78
184,225.58
135
1,126.01
556.51
569.50
183,656.08
136
1,126.01
554.79
571.22
183,084.87
137
1,126.01
553.07
572.94
182,511.93
138
1,126.01
551.34
574.67
181,937.25
139
1,126.01
549.60
576.41
181,360.85
140
1,126.01
547.86
578.15
180,782.70
141
1,126.01
546.11
579.90
180,202.80
142
1,126.01
544.36
581.65
179,621.15
143
1,126.01
542.61
583.40
179,037.75
144
1,126.01
540.84
585.17
178,452.58
145
1,126.01
539.08
586.93
177,865.65
146
1,126.01
537.30
588.71
177,276.94
147
1,126.01
535.52
590.49
176,686.45
148
1,126.01
533.74
592.27
176,094.18
149
1,126.01
531.95
594.06
175,500.13
150
1,126.01
530.16
595.85
174,904.27
151
1,126.01
528.36
597.65
174,306.62
152
1,126.01
526.55
599.46
173,707.16
153
1,126.01
524.74
601.27
173,105.89
154
1,126.01
522.92
603.09
172,502.80
155
1,126.01
521.10
604.91
171,897.90
156
1,126.01
519.27
606.74
171,291.16
157
1,126.01
517.44
608.57
170,682.59
158
1,126.01
515.60
610.41
170,072.19
159
1,126.01
513.76
612.25
169,459.94
160
1,126.01
511.91
614.10
168,845.84
161
1,126.01
510.06
615.95
168,229.88
162
1,126.01
508.19
617.82
167,612.07
163
1,126.01
506.33
619.68
166,992.39
164
1,126.01
504.46
621.55
166,370.83
165
1,126.01
502.58
623.43
165,747.40
166
1,126.01
500.70
625.31
165,122.09
167
1,126.01
498.81
627.20
164,494.88
168
1,126.01
496.91
629.10
163,865.78
169
1,126.01
495.01
631.00
163,234.78
170
1,126.01
493.11
632.90
162,601.88
171
1,126.01
491.19
634.82
161,967.06
172
1,126.01
489.28
636.73
161,330.33
173
1,126.01
487.35
638.66
160,691.67
174
1,126.01
485.42
640.59
160,051.08
175
1,126.01
483.49
642.52
159,408.56
176
1,126.01
481.55
644.46
158,764.10
177
1,126.01
479.60
646.41
158,117.69
178
1,126.01
477.65
648.36
157,469.32
179
1,126.01
475.69
650.32
156,819.00
180
1,126.01
473.72
652.29
156,166.72
181
1,126.01
471.75
654.26
155,512.46
182
1,126.01
469.78
656.23
154,856.23
183
1,126.01
467.79
658.22
154,198.01
184
1,126.01
465.81
660.20
153,537.81
185
1,126.01
463.81
662.20
152,875.61
186
1,126.01
461.81
664.20
152,211.41
187
1,126.01
459.81
666.20
151,545.21
188
1,126.01
457.79
668.22
150,876.99
189
1,126.01
455.77
670.24
150,206.76
190
1,126.01
453.75
672.26
149,534.49
191
1,126.01
451.72
674.29
148,860.20
192
1,126.01
449.68
676.33
148,183.88
193
1,126.01
447.64
678.37
147,505.50
194
1,126.01
445.59
680.42
146,825.08
195
1,126.01
443.53
682.48
146,142.61
196
1,126.01
441.47
684.54
145,458.07
197
1,126.01
439.40
686.61
144,771.47
198
1,126.01
437.33
688.68
144,082.79
199
1,126.01
435.25
690.76
143,392.03
200
1,126.01
433.16
692.85
142,699.18
201
1,126.01
431.07
694.94
142,004.24
202
1,126.01
428.97
697.04
141,307.20
203
1,126.01
426.87
699.14
140,608.06
204
1,126.01
424.75
701.26
139,906.80
205
1,126.01
422.64
703.37
139,203.42
206
1,126.01
420.51
705.50
138,497.93
207
1,126.01
418.38
707.63
137,790.29
208
1,126.01
416.24
709.77
137,080.53
209
1,126.01
414.10
711.91
136,368.61
210
1,126.01
411.95
714.06
135,654.55
211
1,126.01
409.79
716.22
134,938.33
212
1,126.01
407.63
718.38
134,219.95
213
1,126.01
405.46
720.55
133,499.39
214
1,126.01
403.28
722.73
132,776.66
215
1,126.01
401.10
724.91
132,051.75
216
1,126.01
398.91
727.10
131,324.64
217
1,126.01
396.71
729.30
130,595.34
218
1,126.01
394.51
731.50
129,863.84
219
1,126.01
392.30
733.71
129,130.13
220
1,126.01
390.08
735.93
128,394.20
221
1,126.01
387.86
738.15
127,656.05
222
1,126.01
385.63
740.38
126,915.66
223
1,126.01
383.39
742.62
126,173.04
224
1,126.01
381.15
744.86
125,428.18
225
1,126.01
378.90
747.11
124,681.07
226
1,126.01
376.64
749.37
123,931.70
227
1,126.01
374.38
751.63
123,180.07
228
1,126.01
372.11
753.90
122,426.16
229
1,126.01
369.83
756.18
121,669.98
230
1,126.01
367.54
758.47
120,911.52
231
1,126.01
365.25
760.76
120,150.76
232
1,126.01
362.96
763.05
119,387.71
233
1,126.01
360.65
765.36
118,622.35
234
1,126.01
358.34
767.67
117,854.68
235
1,126.01
356.02
769.99
117,084.68
236
1,126.01
353.69
772.32
116,312.37
237
1,126.01
351.36
774.65
115,537.72
238
1,126.01
349.02
776.99
114,760.73
239
1,126.01
346.67
779.34
113,981.39
240
1,126.01
344.32
781.69
113,199.70
241
1,126.01
341.96
784.05
112,415.65
242
1,126.01
339.59
786.42
111,629.23
243
1,126.01
337.21
788.80
110,840.43
244
1,126.01
334.83
791.18
110,049.25
245
1,126.01
332.44
793.57
109,255.68
246
1,126.01
330.04
795.97
108,459.71
247
1,126.01
327.64
798.37
107,661.34
248
1,126.01
325.23
800.78
106,860.56
249
1,126.01
322.81
803.20
106,057.36
250
1,126.01
320.38
805.63
105,251.73
251
1,126.01
317.95
808.06
104,443.67
252
1,126.01
315.51
810.50
103,633.16
253
1,126.01
313.06
812.95
102,820.21
254
1,126.01
310.60
815.41
102,004.81
255
1,126.01
308.14
817.87
101,186.93
256
1,126.01
305.67
820.34
100,366.59
257
1,126.01
303.19
822.82
99,543.77
258
1,126.01
300.71
825.30
98,718.47
259
1,126.01
298.21
827.80
97,890.67
260
1,126.01
295.71
830.30
97,060.37
261
1,126.01
293.20
832.81
96,227.57
262
1,126.01
290.69
835.32
95,392.24
263
1,126.01
288.16
837.85
94,554.40
264
1,126.01
285.63
840.38
93,714.02
265
1,126.01
283.09
842.92
92,871.11
266
1,126.01
280.55
845.46
92,025.64
267
1,126.01
277.99
848.02
91,177.63
268
1,126.01
275.43
850.58
90,327.05
269
1,126.01
272.86
853.15
89,473.90
270
1,126.01
270.29
855.72
88,618.18
271
1,126.01
267.70
858.31
87,759.87
272
1,126.01
265.11
860.90
86,898.97
273
1,126.01
262.51
863.50
86,035.46
274
1,126.01
259.90
866.11
85,169.35
275
1,126.01
257.28
868.73
84,300.63
276
1,126.01
254.66
871.35
83,429.27
277
1,126.01
252.03
873.98
82,555.29
278
1,126.01
249.39
876.62
81,678.67
279
1,126.01
246.74
879.27
80,799.39
280
1,126.01
244.08
881.93
79,917.46
281
1,126.01
241.42
884.59
79,032.87
282
1,126.01
238.75
887.26
78,145.61
283
1,126.01
236.06
889.95
77,255.66
284
1,126.01
233.38
892.63
76,363.03
285
1,126.01
230.68
895.33
75,467.70
286
1,126.01
227.98
898.03
74,569.66
287
1,126.01
225.26
900.75
73,668.92
288
1,126.01
222.54
903.47
72,765.45
289
1,126.01
219.81
906.20
71,859.25
290
1,126.01
217.07
908.94
70,950.32
291
1,126.01
214.33
911.68
70,038.63
292
1,126.01
211.58
914.43
69,124.20
293
1,126.01
208.81
917.20
68,207.00
294
1,126.01
206.04
919.97
67,287.03
295
1,126.01
203.26
922.75
66,364.29
296
1,126.01
200.48
925.53
65,438.75
297
1,126.01
197.68
928.33
64,510.42
298
1,126.01
194.88
931.13
63,579.29
299
1,126.01
192.06
933.95
62,645.34
300
1,126.01
189.24
936.77
61,708.57
301
1,126.01
186.41
939.60
60,768.97
302
1,126.01
183.57
942.44
59,826.54
303
1,126.01
180.73
945.28
58,881.25
304
1,126.01
177.87
948.14
57,933.11
305
1,126.01
175.01
951.00
56,982.11
306
1,126.01
172.13
953.88
56,028.23
307
1,126.01
169.25
956.76
55,071.47
308
1,126.01
166.36
959.65
54,111.82
309
1,126.01
163.46
962.55
53,149.28
310
1,126.01
160.56
965.45
52,183.82
311
1,126.01
157.64
968.37
51,215.45
312
1,126.01
154.71
971.30
50,244.15
313
1,126.01
151.78
974.23
49,269.92
314
1,126.01
148.84
977.17
48,292.75
315
1,126.01
145.88
980.13
47,312.62
316
1,126.01
142.92
983.09
46,329.54
317
1,126.01
139.95
986.06
45,343.48
318
1,126.01
136.98
989.03
44,354.45
319
1,126.01
133.99
992.02
43,362.42
320
1,126.01
130.99
995.02
42,367.41
321
1,126.01
127.98
998.03
41,369.38
322
1,126.01
124.97
1,001.04
40,368.34
323
1,126.01
121.95
1,004.06
39,364.28
324
1,126.01
118.91
1,007.10
38,357.18
325
1,126.01
115.87
1,010.14
37,347.04
326
1,126.01
112.82
1,013.19
36,333.85
327
1,126.01
109.76
1,016.25
35,317.60
328
1,126.01
106.69
1,019.32
34,298.28
329
1,126.01
103.61
1,022.40
33,275.88
330
1,126.01
100.52
1,025.49
32,250.39
331
1,126.01
97.42
1,028.59
31,221.80
332
1,126.01
94.32
1,031.69
30,190.10
333
1,126.01
91.20
1,034.81
29,155.29
334
1,126.01
88.07
1,037.94
28,117.36
335
1,126.01
84.94
1,041.07
27,076.29
336
1,126.01
81.79
1,044.22
26,032.07
337
1,126.01
78.64
1,047.37
24,984.70
338
1,126.01
75.47
1,050.54
23,934.16
339
1,126.01
72.30
1,053.71
22,880.45
340
1,126.01
69.12
1,056.89
21,823.56
341
1,126.01
65.93
1,060.08
20,763.48
342
1,126.01
62.72
1,063.29
19,700.19
343
1,126.01
59.51
1,066.50
18,633.69
344
1,126.01
56.29
1,069.72
17,563.97
345
1,126.01
53.06
1,072.95
16,491.02
346
1,126.01
49.82
1,076.19
15,414.82
347
1,126.01
46.57
1,079.44
14,335.38
348
1,126.01
43.30
1,082.71
13,252.67
349
1,126.01
40.03
1,085.98
12,166.70
350
1,126.01
36.75
1,089.26
11,077.44
351
1,126.01
33.46
1,092.55
9,984.89
352
1,126.01
30.16
1,095.85
8,889.05
353
1,126.01
26.85
1,099.16
7,789.89
354
1,126.01
23.53
1,102.48
6,687.41
355
1,126.01
20.20
1,105.81
5,581.60
356
1,126.01
16.86
1,109.15
4,472.45
357
1,126.01
13.51
1,112.50
3,359.96
358
1,126.01
10.15
1,115.86
2,244.09
359
1,126.01
6.78
1,119.23
1,124.86
360
1,128.26
3.40
1,124.86
0.00
Totals
405,365.85
158,460.85
246,905.00

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