Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,234.67  
 

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
1,234.67
901.57
333.10
246,953.90
2
1,234.67
900.35
334.32
246,619.58
3
1,234.67
899.13
335.54
246,284.04
4
1,234.67
897.91
336.76
245,947.28
5
1,234.67
896.68
337.99
245,609.30
6
1,234.67
895.45
339.22
245,270.08
7
1,234.67
894.21
340.46
244,929.62
8
1,234.67
892.97
341.70
244,587.92
9
1,234.67
891.73
342.94
244,244.98
10
1,234.67
890.48
344.19
243,900.79
11
1,234.67
889.22
345.45
243,555.34
12
1,234.67
887.96
346.71
243,208.63
13
1,234.67
886.70
347.97
242,860.66
14
1,234.67
885.43
349.24
242,511.42
15
1,234.67
884.16
350.51
242,160.91
16
1,234.67
882.88
351.79
241,809.11
17
1,234.67
881.60
353.07
241,456.04
18
1,234.67
880.31
354.36
241,101.68
19
1,234.67
879.02
355.65
240,746.02
20
1,234.67
877.72
356.95
240,389.07
21
1,234.67
876.42
358.25
240,030.82
22
1,234.67
875.11
359.56
239,671.26
23
1,234.67
873.80
360.87
239,310.40
24
1,234.67
872.49
362.18
238,948.21
25
1,234.67
871.17
363.50
238,584.71
26
1,234.67
869.84
364.83
238,219.88
27
1,234.67
868.51
366.16
237,853.72
28
1,234.67
867.18
367.49
237,486.22
29
1,234.67
865.84
368.83
237,117.39
30
1,234.67
864.49
370.18
236,747.21
31
1,234.67
863.14
371.53
236,375.68
32
1,234.67
861.79
372.88
236,002.80
33
1,234.67
860.43
374.24
235,628.55
34
1,234.67
859.06
375.61
235,252.94
35
1,234.67
857.69
376.98
234,875.97
36
1,234.67
856.32
378.35
234,497.62
37
1,234.67
854.94
379.73
234,117.89
38
1,234.67
853.55
381.12
233,736.77
39
1,234.67
852.17
382.50
233,354.27
40
1,234.67
850.77
383.90
232,970.37
41
1,234.67
849.37
385.30
232,585.07
42
1,234.67
847.97
386.70
232,198.36
43
1,234.67
846.56
388.11
231,810.25
44
1,234.67
845.14
389.53
231,420.72
45
1,234.67
843.72
390.95
231,029.77
46
1,234.67
842.30
392.37
230,637.40
47
1,234.67
840.87
393.80
230,243.60
48
1,234.67
839.43
395.24
229,848.35
49
1,234.67
837.99
396.68
229,451.67
50
1,234.67
836.54
398.13
229,053.55
51
1,234.67
835.09
399.58
228,653.97
52
1,234.67
833.63
401.04
228,252.93
53
1,234.67
832.17
402.50
227,850.43
54
1,234.67
830.70
403.97
227,446.47
55
1,234.67
829.23
405.44
227,041.03
56
1,234.67
827.75
406.92
226,634.11
57
1,234.67
826.27
408.40
226,225.71
58
1,234.67
824.78
409.89
225,815.83
59
1,234.67
823.29
411.38
225,404.44
60
1,234.67
821.79
412.88
224,991.56
61
1,234.67
820.28
414.39
224,577.17
62
1,234.67
818.77
415.90
224,161.27
63
1,234.67
817.25
417.42
223,743.86
64
1,234.67
815.73
418.94
223,324.92
65
1,234.67
814.21
420.46
222,904.45
66
1,234.67
812.67
422.00
222,482.46
67
1,234.67
811.13
423.54
222,058.92
68
1,234.67
809.59
425.08
221,633.84
69
1,234.67
808.04
426.63
221,207.21
70
1,234.67
806.48
428.19
220,779.03
71
1,234.67
804.92
429.75
220,349.28
72
1,234.67
803.36
431.31
219,917.97
73
1,234.67
801.78
432.89
219,485.08
74
1,234.67
800.21
434.46
219,050.62
75
1,234.67
798.62
436.05
218,614.57
76
1,234.67
797.03
437.64
218,176.93
77
1,234.67
795.44
439.23
217,737.70
78
1,234.67
793.84
440.83
217,296.86
79
1,234.67
792.23
442.44
216,854.42
80
1,234.67
790.62
444.05
216,410.37
81
1,234.67
789.00
445.67
215,964.69
82
1,234.67
787.37
447.30
215,517.39
83
1,234.67
785.74
448.93
215,068.46
84
1,234.67
784.10
450.57
214,617.90
85
1,234.67
782.46
452.21
214,165.69
86
1,234.67
780.81
453.86
213,711.83
87
1,234.67
779.16
455.51
213,256.32
88
1,234.67
777.50
457.17
212,799.15
89
1,234.67
775.83
458.84
212,340.31
90
1,234.67
774.16
460.51
211,879.79
91
1,234.67
772.48
462.19
211,417.60
92
1,234.67
770.79
463.88
210,953.73
93
1,234.67
769.10
465.57
210,488.16
94
1,234.67
767.40
467.27
210,020.89
95
1,234.67
765.70
468.97
209,551.92
96
1,234.67
763.99
470.68
209,081.24
97
1,234.67
762.28
472.39
208,608.85
98
1,234.67
760.55
474.12
208,134.73
99
1,234.67
758.82
475.85
207,658.89
100
1,234.67
757.09
477.58
207,181.31
101
1,234.67
755.35
479.32
206,701.99
102
1,234.67
753.60
481.07
206,220.92
103
1,234.67
751.85
482.82
205,738.09
104
1,234.67
750.09
484.58
205,253.51
105
1,234.67
748.32
486.35
204,767.16
106
1,234.67
746.55
488.12
204,279.04
107
1,234.67
744.77
489.90
203,789.14
108
1,234.67
742.98
491.69
203,297.45
109
1,234.67
741.19
493.48
202,803.96
110
1,234.67
739.39
495.28
202,308.68
111
1,234.67
737.58
497.09
201,811.60
112
1,234.67
735.77
498.90
201,312.70
113
1,234.67
733.95
500.72
200,811.98
114
1,234.67
732.13
502.54
200,309.44
115
1,234.67
730.29
504.38
199,805.06
116
1,234.67
728.46
506.21
199,298.85
117
1,234.67
726.61
508.06
198,790.79
118
1,234.67
724.76
509.91
198,280.88
119
1,234.67
722.90
511.77
197,769.11
120
1,234.67
721.03
513.64
197,255.47
121
1,234.67
719.16
515.51
196,739.96
122
1,234.67
717.28
517.39
196,222.57
123
1,234.67
715.39
519.28
195,703.30
124
1,234.67
713.50
521.17
195,182.13
125
1,234.67
711.60
523.07
194,659.06
126
1,234.67
709.69
524.98
194,134.08
127
1,234.67
707.78
526.89
193,607.20
128
1,234.67
705.86
528.81
193,078.38
129
1,234.67
703.93
530.74
192,547.65
130
1,234.67
702.00
532.67
192,014.97
131
1,234.67
700.05
534.62
191,480.36
132
1,234.67
698.11
536.56
190,943.79
133
1,234.67
696.15
538.52
190,405.27
134
1,234.67
694.19
540.48
189,864.79
135
1,234.67
692.22
542.45
189,322.33
136
1,234.67
690.24
544.43
188,777.90
137
1,234.67
688.25
546.42
188,231.48
138
1,234.67
686.26
548.41
187,683.07
139
1,234.67
684.26
550.41
187,132.67
140
1,234.67
682.25
552.42
186,580.25
141
1,234.67
680.24
554.43
186,025.82
142
1,234.67
678.22
556.45
185,469.37
143
1,234.67
676.19
558.48
184,910.89
144
1,234.67
674.15
560.52
184,350.37
145
1,234.67
672.11
562.56
183,787.82
146
1,234.67
670.06
564.61
183,223.21
147
1,234.67
668.00
566.67
182,656.54
148
1,234.67
665.94
568.73
182,087.80
149
1,234.67
663.86
570.81
181,516.99
150
1,234.67
661.78
572.89
180,944.10
151
1,234.67
659.69
574.98
180,369.13
152
1,234.67
657.60
577.07
179,792.05
153
1,234.67
655.49
579.18
179,212.87
154
1,234.67
653.38
581.29
178,631.58
155
1,234.67
651.26
583.41
178,048.18
156
1,234.67
649.13
585.54
177,462.64
157
1,234.67
647.00
587.67
176,874.97
158
1,234.67
644.86
589.81
176,285.16
159
1,234.67
642.71
591.96
175,693.19
160
1,234.67
640.55
594.12
175,099.07
161
1,234.67
638.38
596.29
174,502.78
162
1,234.67
636.21
598.46
173,904.32
163
1,234.67
634.03
600.64
173,303.68
164
1,234.67
631.84
602.83
172,700.84
165
1,234.67
629.64
605.03
172,095.81
166
1,234.67
627.43
607.24
171,488.57
167
1,234.67
625.22
609.45
170,879.12
168
1,234.67
623.00
611.67
170,267.45
169
1,234.67
620.77
613.90
169,653.55
170
1,234.67
618.53
616.14
169,037.40
171
1,234.67
616.28
618.39
168,419.02
172
1,234.67
614.03
620.64
167,798.37
173
1,234.67
611.76
622.91
167,175.47
174
1,234.67
609.49
625.18
166,550.29
175
1,234.67
607.21
627.46
165,922.84
176
1,234.67
604.93
629.74
165,293.09
177
1,234.67
602.63
632.04
164,661.06
178
1,234.67
600.33
634.34
164,026.71
179
1,234.67
598.01
636.66
163,390.06
180
1,234.67
595.69
638.98
162,751.08
181
1,234.67
593.36
641.31
162,109.77
182
1,234.67
591.03
643.64
161,466.13
183
1,234.67
588.68
645.99
160,820.14
184
1,234.67
586.32
648.35
160,171.79
185
1,234.67
583.96
650.71
159,521.08
186
1,234.67
581.59
653.08
158,868.00
187
1,234.67
579.21
655.46
158,212.53
188
1,234.67
576.82
657.85
157,554.68
189
1,234.67
574.42
660.25
156,894.43
190
1,234.67
572.01
662.66
156,231.77
191
1,234.67
569.59
665.08
155,566.69
192
1,234.67
567.17
667.50
154,899.19
193
1,234.67
564.74
669.93
154,229.26
194
1,234.67
562.29
672.38
153,556.88
195
1,234.67
559.84
674.83
152,882.06
196
1,234.67
557.38
677.29
152,204.77
197
1,234.67
554.91
679.76
151,525.01
198
1,234.67
552.43
682.24
150,842.78
199
1,234.67
549.95
684.72
150,158.06
200
1,234.67
547.45
687.22
149,470.84
201
1,234.67
544.95
689.72
148,781.11
202
1,234.67
542.43
692.24
148,088.87
203
1,234.67
539.91
694.76
147,394.11
204
1,234.67
537.37
697.30
146,696.82
205
1,234.67
534.83
699.84
145,996.98
206
1,234.67
532.28
702.39
145,294.59
207
1,234.67
529.72
704.95
144,589.64
208
1,234.67
527.15
707.52
143,882.12
209
1,234.67
524.57
710.10
143,172.02
210
1,234.67
521.98
712.69
142,459.33
211
1,234.67
519.38
715.29
141,744.04
212
1,234.67
516.78
717.89
141,026.15
213
1,234.67
514.16
720.51
140,305.64
214
1,234.67
511.53
723.14
139,582.50
215
1,234.67
508.89
725.78
138,856.72
216
1,234.67
506.25
728.42
138,128.30
217
1,234.67
503.59
731.08
137,397.22
218
1,234.67
500.93
733.74
136,663.48
219
1,234.67
498.25
736.42
135,927.06
220
1,234.67
495.57
739.10
135,187.96
221
1,234.67
492.87
741.80
134,446.16
222
1,234.67
490.17
744.50
133,701.66
223
1,234.67
487.45
747.22
132,954.44
224
1,234.67
484.73
749.94
132,204.50
225
1,234.67
482.00
752.67
131,451.83
226
1,234.67
479.25
755.42
130,696.41
227
1,234.67
476.50
758.17
129,938.24
228
1,234.67
473.73
760.94
129,177.30
229
1,234.67
470.96
763.71
128,413.59
230
1,234.67
468.17
766.50
127,647.09
231
1,234.67
465.38
769.29
126,877.80
232
1,234.67
462.58
772.09
126,105.71
233
1,234.67
459.76
774.91
125,330.80
234
1,234.67
456.94
777.73
124,553.07
235
1,234.67
454.10
780.57
123,772.50
236
1,234.67
451.25
783.42
122,989.08
237
1,234.67
448.40
786.27
122,202.81
238
1,234.67
445.53
789.14
121,413.67
239
1,234.67
442.65
792.02
120,621.65
240
1,234.67
439.77
794.90
119,826.75
241
1,234.67
436.87
797.80
119,028.95
242
1,234.67
433.96
800.71
118,228.24
243
1,234.67
431.04
803.63
117,424.61
244
1,234.67
428.11
806.56
116,618.05
245
1,234.67
425.17
809.50
115,808.55
246
1,234.67
422.22
812.45
114,996.10
247
1,234.67
419.26
815.41
114,180.68
248
1,234.67
416.28
818.39
113,362.30
249
1,234.67
413.30
821.37
112,540.93
250
1,234.67
410.31
824.36
111,716.56
251
1,234.67
407.30
827.37
110,889.19
252
1,234.67
404.28
830.39
110,058.81
253
1,234.67
401.26
833.41
109,225.39
254
1,234.67
398.22
836.45
108,388.94
255
1,234.67
395.17
839.50
107,549.44
256
1,234.67
392.11
842.56
106,706.87
257
1,234.67
389.04
845.63
105,861.24
258
1,234.67
385.95
848.72
105,012.52
259
1,234.67
382.86
851.81
104,160.71
260
1,234.67
379.75
854.92
103,305.79
261
1,234.67
376.64
858.03
102,447.76
262
1,234.67
373.51
861.16
101,586.60
263
1,234.67
370.37
864.30
100,722.29
264
1,234.67
367.22
867.45
99,854.84
265
1,234.67
364.05
870.62
98,984.22
266
1,234.67
360.88
873.79
98,110.43
267
1,234.67
357.69
876.98
97,233.46
268
1,234.67
354.50
880.17
96,353.29
269
1,234.67
351.29
883.38
95,469.90
270
1,234.67
348.07
886.60
94,583.30
271
1,234.67
344.83
889.84
93,693.47
272
1,234.67
341.59
893.08
92,800.39
273
1,234.67
338.33
896.34
91,904.05
274
1,234.67
335.07
899.60
91,004.45
275
1,234.67
331.79
902.88
90,101.57
276
1,234.67
328.50
906.17
89,195.39
277
1,234.67
325.19
909.48
88,285.91
278
1,234.67
321.88
912.79
87,373.12
279
1,234.67
318.55
916.12
86,457.00
280
1,234.67
315.21
919.46
85,537.53
281
1,234.67
311.86
922.81
84,614.72
282
1,234.67
308.49
926.18
83,688.54
283
1,234.67
305.11
929.56
82,758.99
284
1,234.67
301.73
932.94
81,826.04
285
1,234.67
298.32
936.35
80,889.69
286
1,234.67
294.91
939.76
79,949.94
287
1,234.67
291.48
943.19
79,006.75
288
1,234.67
288.05
946.62
78,060.12
289
1,234.67
284.59
950.08
77,110.05
290
1,234.67
281.13
953.54
76,156.51
291
1,234.67
277.65
957.02
75,199.49
292
1,234.67
274.16
960.51
74,238.99
293
1,234.67
270.66
964.01
73,274.98
294
1,234.67
267.15
967.52
72,307.46
295
1,234.67
263.62
971.05
71,336.41
296
1,234.67
260.08
974.59
70,361.82
297
1,234.67
256.53
978.14
69,383.68
298
1,234.67
252.96
981.71
68,401.97
299
1,234.67
249.38
985.29
67,416.68
300
1,234.67
245.79
988.88
66,427.80
301
1,234.67
242.18
992.49
65,435.32
302
1,234.67
238.57
996.10
64,439.21
303
1,234.67
234.93
999.74
63,439.48
304
1,234.67
231.29
1,003.38
62,436.10
305
1,234.67
227.63
1,007.04
61,429.06
306
1,234.67
223.96
1,010.71
60,418.35
307
1,234.67
220.28
1,014.39
59,403.95
308
1,234.67
216.58
1,018.09
58,385.86
309
1,234.67
212.87
1,021.80
57,364.06
310
1,234.67
209.14
1,025.53
56,338.53
311
1,234.67
205.40
1,029.27
55,309.26
312
1,234.67
201.65
1,033.02
54,276.24
313
1,234.67
197.88
1,036.79
53,239.45
314
1,234.67
194.10
1,040.57
52,198.88
315
1,234.67
190.31
1,044.36
51,154.52
316
1,234.67
186.50
1,048.17
50,106.35
317
1,234.67
182.68
1,051.99
49,054.36
318
1,234.67
178.84
1,055.83
47,998.53
319
1,234.67
174.99
1,059.68
46,938.86
320
1,234.67
171.13
1,063.54
45,875.32
321
1,234.67
167.25
1,067.42
44,807.90
322
1,234.67
163.36
1,071.31
43,736.59
323
1,234.67
159.46
1,075.21
42,661.38
324
1,234.67
155.54
1,079.13
41,582.25
325
1,234.67
151.60
1,083.07
40,499.18
326
1,234.67
147.65
1,087.02
39,412.16
327
1,234.67
143.69
1,090.98
38,321.18
328
1,234.67
139.71
1,094.96
37,226.22
329
1,234.67
135.72
1,098.95
36,127.28
330
1,234.67
131.71
1,102.96
35,024.32
331
1,234.67
127.69
1,106.98
33,917.34
332
1,234.67
123.66
1,111.01
32,806.33
333
1,234.67
119.61
1,115.06
31,691.27
334
1,234.67
115.54
1,119.13
30,572.14
335
1,234.67
111.46
1,123.21
29,448.93
336
1,234.67
107.37
1,127.30
28,321.62
337
1,234.67
103.26
1,131.41
27,190.21
338
1,234.67
99.13
1,135.54
26,054.67
339
1,234.67
94.99
1,139.68
24,914.99
340
1,234.67
90.84
1,143.83
23,771.16
341
1,234.67
86.67
1,148.00
22,623.15
342
1,234.67
82.48
1,152.19
21,470.96
343
1,234.67
78.28
1,156.39
20,314.57
344
1,234.67
74.06
1,160.61
19,153.97
345
1,234.67
69.83
1,164.84
17,989.13
346
1,234.67
65.59
1,169.08
16,820.04
347
1,234.67
61.32
1,173.35
15,646.70
348
1,234.67
57.05
1,177.62
14,469.07
349
1,234.67
52.75
1,181.92
13,287.15
350
1,234.67
48.44
1,186.23
12,100.93
351
1,234.67
44.12
1,190.55
10,910.37
352
1,234.67
39.78
1,194.89
9,715.48
353
1,234.67
35.42
1,199.25
8,516.23
354
1,234.67
31.05
1,203.62
7,312.61
355
1,234.67
26.66
1,208.01
6,104.60
356
1,234.67
22.26
1,212.41
4,892.19
357
1,234.67
17.84
1,216.83
3,675.35
358
1,234.67
13.40
1,221.27
2,454.08
359
1,234.67
8.95
1,225.72
1,228.36
360
1,232.84
4.48
1,228.36
0.00
Totals
444,479.37
197,192.37
247,287.00

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