Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,234.23  
 

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
1,234.23
901.25
332.98
246,867.02
2
1,234.23
900.04
334.19
246,532.83
3
1,234.23
898.82
335.41
246,197.41
4
1,234.23
897.59
336.64
245,860.78
5
1,234.23
896.37
337.86
245,522.92
6
1,234.23
895.14
339.09
245,183.82
7
1,234.23
893.90
340.33
244,843.49
8
1,234.23
892.66
341.57
244,501.92
9
1,234.23
891.41
342.82
244,159.10
10
1,234.23
890.16
344.07
243,815.04
11
1,234.23
888.91
345.32
243,469.71
12
1,234.23
887.65
346.58
243,123.13
13
1,234.23
886.39
347.84
242,775.29
14
1,234.23
885.12
349.11
242,426.18
15
1,234.23
883.85
350.38
242,075.80
16
1,234.23
882.57
351.66
241,724.13
17
1,234.23
881.29
352.94
241,371.19
18
1,234.23
880.00
354.23
241,016.96
19
1,234.23
878.71
355.52
240,661.44
20
1,234.23
877.41
356.82
240,304.62
21
1,234.23
876.11
358.12
239,946.50
22
1,234.23
874.80
359.43
239,587.07
23
1,234.23
873.49
360.74
239,226.34
24
1,234.23
872.18
362.05
238,864.29
25
1,234.23
870.86
363.37
238,500.92
26
1,234.23
869.53
364.70
238,136.22
27
1,234.23
868.20
366.03
237,770.20
28
1,234.23
866.87
367.36
237,402.84
29
1,234.23
865.53
368.70
237,034.14
30
1,234.23
864.19
370.04
236,664.09
31
1,234.23
862.84
371.39
236,292.70
32
1,234.23
861.48
372.75
235,919.96
33
1,234.23
860.12
374.11
235,545.85
34
1,234.23
858.76
375.47
235,170.38
35
1,234.23
857.39
376.84
234,793.54
36
1,234.23
856.02
378.21
234,415.33
37
1,234.23
854.64
379.59
234,035.74
38
1,234.23
853.26
380.97
233,654.77
39
1,234.23
851.87
382.36
233,272.40
40
1,234.23
850.47
383.76
232,888.64
41
1,234.23
849.07
385.16
232,503.49
42
1,234.23
847.67
386.56
232,116.93
43
1,234.23
846.26
387.97
231,728.96
44
1,234.23
844.85
389.38
231,339.57
45
1,234.23
843.43
390.80
230,948.77
46
1,234.23
842.00
392.23
230,556.54
47
1,234.23
840.57
393.66
230,162.88
48
1,234.23
839.14
395.09
229,767.78
49
1,234.23
837.70
396.53
229,371.25
50
1,234.23
836.25
397.98
228,973.27
51
1,234.23
834.80
399.43
228,573.84
52
1,234.23
833.34
400.89
228,172.95
53
1,234.23
831.88
402.35
227,770.60
54
1,234.23
830.41
403.82
227,366.78
55
1,234.23
828.94
405.29
226,961.49
56
1,234.23
827.46
406.77
226,554.73
57
1,234.23
825.98
408.25
226,146.48
58
1,234.23
824.49
409.74
225,736.74
59
1,234.23
823.00
411.23
225,325.51
60
1,234.23
821.50
412.73
224,912.78
61
1,234.23
819.99
414.24
224,498.54
62
1,234.23
818.48
415.75
224,082.80
63
1,234.23
816.97
417.26
223,665.54
64
1,234.23
815.45
418.78
223,246.75
65
1,234.23
813.92
420.31
222,826.44
66
1,234.23
812.39
421.84
222,404.60
67
1,234.23
810.85
423.38
221,981.22
68
1,234.23
809.31
424.92
221,556.30
69
1,234.23
807.76
426.47
221,129.83
70
1,234.23
806.20
428.03
220,701.80
71
1,234.23
804.64
429.59
220,272.21
72
1,234.23
803.08
431.15
219,841.06
73
1,234.23
801.50
432.73
219,408.33
74
1,234.23
799.93
434.30
218,974.03
75
1,234.23
798.34
435.89
218,538.14
76
1,234.23
796.75
437.48
218,100.66
77
1,234.23
795.16
439.07
217,661.59
78
1,234.23
793.56
440.67
217,220.92
79
1,234.23
791.95
442.28
216,778.64
80
1,234.23
790.34
443.89
216,334.75
81
1,234.23
788.72
445.51
215,889.24
82
1,234.23
787.10
447.13
215,442.11
83
1,234.23
785.47
448.76
214,993.34
84
1,234.23
783.83
450.40
214,542.94
85
1,234.23
782.19
452.04
214,090.90
86
1,234.23
780.54
453.69
213,637.21
87
1,234.23
778.89
455.34
213,181.87
88
1,234.23
777.23
457.00
212,724.86
89
1,234.23
775.56
458.67
212,266.19
90
1,234.23
773.89
460.34
211,805.85
91
1,234.23
772.21
462.02
211,343.83
92
1,234.23
770.52
463.71
210,880.12
93
1,234.23
768.83
465.40
210,414.72
94
1,234.23
767.14
467.09
209,947.63
95
1,234.23
765.43
468.80
209,478.84
96
1,234.23
763.72
470.51
209,008.33
97
1,234.23
762.01
472.22
208,536.11
98
1,234.23
760.29
473.94
208,062.17
99
1,234.23
758.56
475.67
207,586.50
100
1,234.23
756.83
477.40
207,109.09
101
1,234.23
755.09
479.14
206,629.95
102
1,234.23
753.34
480.89
206,149.06
103
1,234.23
751.59
482.64
205,666.41
104
1,234.23
749.83
484.40
205,182.01
105
1,234.23
748.06
486.17
204,695.84
106
1,234.23
746.29
487.94
204,207.89
107
1,234.23
744.51
489.72
203,718.17
108
1,234.23
742.72
491.51
203,226.66
109
1,234.23
740.93
493.30
202,733.37
110
1,234.23
739.13
495.10
202,238.27
111
1,234.23
737.33
496.90
201,741.36
112
1,234.23
735.52
498.71
201,242.65
113
1,234.23
733.70
500.53
200,742.12
114
1,234.23
731.87
502.36
200,239.76
115
1,234.23
730.04
504.19
199,735.57
116
1,234.23
728.20
506.03
199,229.54
117
1,234.23
726.36
507.87
198,721.67
118
1,234.23
724.51
509.72
198,211.95
119
1,234.23
722.65
511.58
197,700.36
120
1,234.23
720.78
513.45
197,186.92
121
1,234.23
718.91
515.32
196,671.60
122
1,234.23
717.03
517.20
196,154.40
123
1,234.23
715.15
519.08
195,635.32
124
1,234.23
713.25
520.98
195,114.34
125
1,234.23
711.35
522.88
194,591.46
126
1,234.23
709.45
524.78
194,066.68
127
1,234.23
707.53
526.70
193,539.99
128
1,234.23
705.61
528.62
193,011.37
129
1,234.23
703.69
530.54
192,480.83
130
1,234.23
701.75
532.48
191,948.35
131
1,234.23
699.81
534.42
191,413.93
132
1,234.23
697.86
536.37
190,877.57
133
1,234.23
695.91
538.32
190,339.24
134
1,234.23
693.95
540.28
189,798.96
135
1,234.23
691.98
542.25
189,256.70
136
1,234.23
690.00
544.23
188,712.47
137
1,234.23
688.01
546.22
188,166.26
138
1,234.23
686.02
548.21
187,618.05
139
1,234.23
684.02
550.21
187,067.84
140
1,234.23
682.02
552.21
186,515.63
141
1,234.23
680.00
554.23
185,961.41
142
1,234.23
677.98
556.25
185,405.16
143
1,234.23
675.96
558.27
184,846.89
144
1,234.23
673.92
560.31
184,286.58
145
1,234.23
671.88
562.35
183,724.23
146
1,234.23
669.83
564.40
183,159.83
147
1,234.23
667.77
566.46
182,593.37
148
1,234.23
665.70
568.53
182,024.84
149
1,234.23
663.63
570.60
181,454.24
150
1,234.23
661.55
572.68
180,881.56
151
1,234.23
659.46
574.77
180,306.80
152
1,234.23
657.37
576.86
179,729.94
153
1,234.23
655.27
578.96
179,150.97
154
1,234.23
653.15
581.08
178,569.90
155
1,234.23
651.04
583.19
177,986.70
156
1,234.23
648.91
585.32
177,401.38
157
1,234.23
646.78
587.45
176,813.93
158
1,234.23
644.63
589.60
176,224.33
159
1,234.23
642.48
591.75
175,632.59
160
1,234.23
640.33
593.90
175,038.68
161
1,234.23
638.16
596.07
174,442.62
162
1,234.23
635.99
598.24
173,844.38
163
1,234.23
633.81
600.42
173,243.95
164
1,234.23
631.62
602.61
172,641.34
165
1,234.23
629.42
604.81
172,036.53
166
1,234.23
627.22
607.01
171,429.52
167
1,234.23
625.00
609.23
170,820.29
168
1,234.23
622.78
611.45
170,208.85
169
1,234.23
620.55
613.68
169,595.17
170
1,234.23
618.32
615.91
168,979.25
171
1,234.23
616.07
618.16
168,361.09
172
1,234.23
613.82
620.41
167,740.68
173
1,234.23
611.55
622.68
167,118.01
174
1,234.23
609.28
624.95
166,493.06
175
1,234.23
607.01
627.22
165,865.84
176
1,234.23
604.72
629.51
165,236.32
177
1,234.23
602.42
631.81
164,604.52
178
1,234.23
600.12
634.11
163,970.41
179
1,234.23
597.81
636.42
163,333.99
180
1,234.23
595.49
638.74
162,695.25
181
1,234.23
593.16
641.07
162,054.18
182
1,234.23
590.82
643.41
161,410.77
183
1,234.23
588.48
645.75
160,765.02
184
1,234.23
586.12
648.11
160,116.91
185
1,234.23
583.76
650.47
159,466.44
186
1,234.23
581.39
652.84
158,813.60
187
1,234.23
579.01
655.22
158,158.37
188
1,234.23
576.62
657.61
157,500.76
189
1,234.23
574.22
660.01
156,840.75
190
1,234.23
571.82
662.41
156,178.34
191
1,234.23
569.40
664.83
155,513.51
192
1,234.23
566.98
667.25
154,846.26
193
1,234.23
564.54
669.69
154,176.57
194
1,234.23
562.10
672.13
153,504.44
195
1,234.23
559.65
674.58
152,829.86
196
1,234.23
557.19
677.04
152,152.83
197
1,234.23
554.72
679.51
151,473.32
198
1,234.23
552.25
681.98
150,791.34
199
1,234.23
549.76
684.47
150,106.87
200
1,234.23
547.26
686.97
149,419.90
201
1,234.23
544.76
689.47
148,730.43
202
1,234.23
542.25
691.98
148,038.45
203
1,234.23
539.72
694.51
147,343.94
204
1,234.23
537.19
697.04
146,646.90
205
1,234.23
534.65
699.58
145,947.32
206
1,234.23
532.10
702.13
145,245.19
207
1,234.23
529.54
704.69
144,540.50
208
1,234.23
526.97
707.26
143,833.24
209
1,234.23
524.39
709.84
143,123.40
210
1,234.23
521.80
712.43
142,410.98
211
1,234.23
519.21
715.02
141,695.96
212
1,234.23
516.60
717.63
140,978.32
213
1,234.23
513.98
720.25
140,258.08
214
1,234.23
511.36
722.87
139,535.21
215
1,234.23
508.72
725.51
138,809.70
216
1,234.23
506.08
728.15
138,081.55
217
1,234.23
503.42
730.81
137,350.74
218
1,234.23
500.76
733.47
136,617.27
219
1,234.23
498.08
736.15
135,881.12
220
1,234.23
495.40
738.83
135,142.29
221
1,234.23
492.71
741.52
134,400.77
222
1,234.23
490.00
744.23
133,656.54
223
1,234.23
487.29
746.94
132,909.60
224
1,234.23
484.57
749.66
132,159.93
225
1,234.23
481.83
752.40
131,407.54
226
1,234.23
479.09
755.14
130,652.40
227
1,234.23
476.34
757.89
129,894.50
228
1,234.23
473.57
760.66
129,133.85
229
1,234.23
470.80
763.43
128,370.42
230
1,234.23
468.02
766.21
127,604.21
231
1,234.23
465.22
769.01
126,835.20
232
1,234.23
462.42
771.81
126,063.39
233
1,234.23
459.61
774.62
125,288.76
234
1,234.23
456.78
777.45
124,511.32
235
1,234.23
453.95
780.28
123,731.03
236
1,234.23
451.10
783.13
122,947.91
237
1,234.23
448.25
785.98
122,161.92
238
1,234.23
445.38
788.85
121,373.08
239
1,234.23
442.51
791.72
120,581.35
240
1,234.23
439.62
794.61
119,786.74
241
1,234.23
436.72
797.51
118,989.23
242
1,234.23
433.81
800.42
118,188.82
243
1,234.23
430.90
803.33
117,385.49
244
1,234.23
427.97
806.26
116,579.22
245
1,234.23
425.03
809.20
115,770.02
246
1,234.23
422.08
812.15
114,957.87
247
1,234.23
419.12
815.11
114,142.76
248
1,234.23
416.15
818.08
113,324.67
249
1,234.23
413.16
821.07
112,503.61
250
1,234.23
410.17
824.06
111,679.55
251
1,234.23
407.17
827.06
110,852.48
252
1,234.23
404.15
830.08
110,022.40
253
1,234.23
401.12
833.11
109,189.29
254
1,234.23
398.09
836.14
108,353.15
255
1,234.23
395.04
839.19
107,513.96
256
1,234.23
391.98
842.25
106,671.71
257
1,234.23
388.91
845.32
105,826.38
258
1,234.23
385.83
848.40
104,977.98
259
1,234.23
382.73
851.50
104,126.48
260
1,234.23
379.63
854.60
103,271.88
261
1,234.23
376.51
857.72
102,414.16
262
1,234.23
373.38
860.85
101,553.31
263
1,234.23
370.25
863.98
100,689.33
264
1,234.23
367.10
867.13
99,822.20
265
1,234.23
363.94
870.29
98,951.90
266
1,234.23
360.76
873.47
98,078.44
267
1,234.23
357.58
876.65
97,201.78
268
1,234.23
354.38
879.85
96,321.93
269
1,234.23
351.17
883.06
95,438.88
270
1,234.23
347.95
886.28
94,552.60
271
1,234.23
344.72
889.51
93,663.10
272
1,234.23
341.48
892.75
92,770.35
273
1,234.23
338.23
896.00
91,874.34
274
1,234.23
334.96
899.27
90,975.07
275
1,234.23
331.68
902.55
90,072.52
276
1,234.23
328.39
905.84
89,166.68
277
1,234.23
325.09
909.14
88,257.54
278
1,234.23
321.77
912.46
87,345.08
279
1,234.23
318.45
915.78
86,429.29
280
1,234.23
315.11
919.12
85,510.17
281
1,234.23
311.76
922.47
84,587.70
282
1,234.23
308.39
925.84
83,661.86
283
1,234.23
305.02
929.21
82,732.65
284
1,234.23
301.63
932.60
81,800.04
285
1,234.23
298.23
936.00
80,864.04
286
1,234.23
294.82
939.41
79,924.63
287
1,234.23
291.39
942.84
78,981.79
288
1,234.23
287.95
946.28
78,035.52
289
1,234.23
284.50
949.73
77,085.79
290
1,234.23
281.04
953.19
76,132.60
291
1,234.23
277.57
956.66
75,175.94
292
1,234.23
274.08
960.15
74,215.79
293
1,234.23
270.58
963.65
73,252.14
294
1,234.23
267.07
967.16
72,284.97
295
1,234.23
263.54
970.69
71,314.28
296
1,234.23
260.00
974.23
70,340.05
297
1,234.23
256.45
977.78
69,362.27
298
1,234.23
252.88
981.35
68,380.92
299
1,234.23
249.31
984.92
67,396.00
300
1,234.23
245.71
988.52
66,407.48
301
1,234.23
242.11
992.12
65,415.36
302
1,234.23
238.49
995.74
64,419.63
303
1,234.23
234.86
999.37
63,420.26
304
1,234.23
231.22
1,003.01
62,417.25
305
1,234.23
227.56
1,006.67
61,410.58
306
1,234.23
223.89
1,010.34
60,400.25
307
1,234.23
220.21
1,014.02
59,386.23
308
1,234.23
216.51
1,017.72
58,368.51
309
1,234.23
212.80
1,021.43
57,347.08
310
1,234.23
209.08
1,025.15
56,321.93
311
1,234.23
205.34
1,028.89
55,293.04
312
1,234.23
201.59
1,032.64
54,260.40
313
1,234.23
197.82
1,036.41
53,223.99
314
1,234.23
194.05
1,040.18
52,183.81
315
1,234.23
190.25
1,043.98
51,139.83
316
1,234.23
186.45
1,047.78
50,092.05
317
1,234.23
182.63
1,051.60
49,040.45
318
1,234.23
178.79
1,055.44
47,985.01
319
1,234.23
174.95
1,059.28
46,925.72
320
1,234.23
171.08
1,063.15
45,862.58
321
1,234.23
167.21
1,067.02
44,795.55
322
1,234.23
163.32
1,070.91
43,724.64
323
1,234.23
159.41
1,074.82
42,649.82
324
1,234.23
155.49
1,078.74
41,571.09
325
1,234.23
151.56
1,082.67
40,488.42
326
1,234.23
147.61
1,086.62
39,401.80
327
1,234.23
143.65
1,090.58
38,311.23
328
1,234.23
139.68
1,094.55
37,216.67
329
1,234.23
135.69
1,098.54
36,118.13
330
1,234.23
131.68
1,102.55
35,015.58
331
1,234.23
127.66
1,106.57
33,909.01
332
1,234.23
123.63
1,110.60
32,798.41
333
1,234.23
119.58
1,114.65
31,683.75
334
1,234.23
115.51
1,118.72
30,565.04
335
1,234.23
111.44
1,122.79
29,442.24
336
1,234.23
107.34
1,126.89
28,315.35
337
1,234.23
103.23
1,131.00
27,184.36
338
1,234.23
99.11
1,135.12
26,049.24
339
1,234.23
94.97
1,139.26
24,909.98
340
1,234.23
90.82
1,143.41
23,766.57
341
1,234.23
86.65
1,147.58
22,618.98
342
1,234.23
82.47
1,151.76
21,467.22
343
1,234.23
78.27
1,155.96
20,311.26
344
1,234.23
74.05
1,160.18
19,151.08
345
1,234.23
69.82
1,164.41
17,986.67
346
1,234.23
65.58
1,168.65
16,818.02
347
1,234.23
61.32
1,172.91
15,645.10
348
1,234.23
57.04
1,177.19
14,467.91
349
1,234.23
52.75
1,181.48
13,286.43
350
1,234.23
48.44
1,185.79
12,100.64
351
1,234.23
44.12
1,190.11
10,910.52
352
1,234.23
39.78
1,194.45
9,716.07
353
1,234.23
35.42
1,198.81
8,517.27
354
1,234.23
31.05
1,203.18
7,314.09
355
1,234.23
26.67
1,207.56
6,106.52
356
1,234.23
22.26
1,211.97
4,894.56
357
1,234.23
17.84
1,216.39
3,678.17
358
1,234.23
13.41
1,220.82
2,457.35
359
1,234.23
8.96
1,225.27
1,232.08
360
1,236.57
4.49
1,232.08
0.00
Totals
444,325.14
197,125.14
247,200.00

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