Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,100.31  
 

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
1,100.31
699.99
400.32
248,484.68
2
1,100.31
698.86
401.45
248,083.23
3
1,100.31
697.73
402.58
247,680.66
4
1,100.31
696.60
403.71
247,276.95
5
1,100.31
695.47
404.84
246,872.10
6
1,100.31
694.33
405.98
246,466.12
7
1,100.31
693.19
407.12
246,059.00
8
1,100.31
692.04
408.27
245,650.73
9
1,100.31
690.89
409.42
245,241.31
10
1,100.31
689.74
410.57
244,830.74
11
1,100.31
688.59
411.72
244,419.02
12
1,100.31
687.43
412.88
244,006.14
13
1,100.31
686.27
414.04
243,592.10
14
1,100.31
685.10
415.21
243,176.89
15
1,100.31
683.93
416.38
242,760.51
16
1,100.31
682.76
417.55
242,342.97
17
1,100.31
681.59
418.72
241,924.25
18
1,100.31
680.41
419.90
241,504.35
19
1,100.31
679.23
421.08
241,083.27
20
1,100.31
678.05
422.26
240,661.01
21
1,100.31
676.86
423.45
240,237.56
22
1,100.31
675.67
424.64
239,812.91
23
1,100.31
674.47
425.84
239,387.08
24
1,100.31
673.28
427.03
238,960.04
25
1,100.31
672.08
428.23
238,531.81
26
1,100.31
670.87
429.44
238,102.37
27
1,100.31
669.66
430.65
237,671.72
28
1,100.31
668.45
431.86
237,239.86
29
1,100.31
667.24
433.07
236,806.79
30
1,100.31
666.02
434.29
236,372.50
31
1,100.31
664.80
435.51
235,936.99
32
1,100.31
663.57
436.74
235,500.25
33
1,100.31
662.34
437.97
235,062.29
34
1,100.31
661.11
439.20
234,623.09
35
1,100.31
659.88
440.43
234,182.66
36
1,100.31
658.64
441.67
233,740.98
37
1,100.31
657.40
442.91
233,298.07
38
1,100.31
656.15
444.16
232,853.91
39
1,100.31
654.90
445.41
232,408.50
40
1,100.31
653.65
446.66
231,961.84
41
1,100.31
652.39
447.92
231,513.92
42
1,100.31
651.13
449.18
231,064.75
43
1,100.31
649.87
450.44
230,614.31
44
1,100.31
648.60
451.71
230,162.60
45
1,100.31
647.33
452.98
229,709.62
46
1,100.31
646.06
454.25
229,255.37
47
1,100.31
644.78
455.53
228,799.84
48
1,100.31
643.50
456.81
228,343.03
49
1,100.31
642.21
458.10
227,884.94
50
1,100.31
640.93
459.38
227,425.55
51
1,100.31
639.63
460.68
226,964.88
52
1,100.31
638.34
461.97
226,502.90
53
1,100.31
637.04
463.27
226,039.63
54
1,100.31
635.74
464.57
225,575.06
55
1,100.31
634.43
465.88
225,109.18
56
1,100.31
633.12
467.19
224,641.99
57
1,100.31
631.81
468.50
224,173.49
58
1,100.31
630.49
469.82
223,703.66
59
1,100.31
629.17
471.14
223,232.52
60
1,100.31
627.84
472.47
222,760.05
61
1,100.31
626.51
473.80
222,286.25
62
1,100.31
625.18
475.13
221,811.12
63
1,100.31
623.84
476.47
221,334.66
64
1,100.31
622.50
477.81
220,856.85
65
1,100.31
621.16
479.15
220,377.70
66
1,100.31
619.81
480.50
219,897.20
67
1,100.31
618.46
481.85
219,415.35
68
1,100.31
617.11
483.20
218,932.15
69
1,100.31
615.75
484.56
218,447.59
70
1,100.31
614.38
485.93
217,961.66
71
1,100.31
613.02
487.29
217,474.37
72
1,100.31
611.65
488.66
216,985.71
73
1,100.31
610.27
490.04
216,495.67
74
1,100.31
608.89
491.42
216,004.25
75
1,100.31
607.51
492.80
215,511.45
76
1,100.31
606.13
494.18
215,017.27
77
1,100.31
604.74
495.57
214,521.70
78
1,100.31
603.34
496.97
214,024.73
79
1,100.31
601.94
498.37
213,526.36
80
1,100.31
600.54
499.77
213,026.60
81
1,100.31
599.14
501.17
212,525.42
82
1,100.31
597.73
502.58
212,022.84
83
1,100.31
596.31
504.00
211,518.84
84
1,100.31
594.90
505.41
211,013.43
85
1,100.31
593.48
506.83
210,506.60
86
1,100.31
592.05
508.26
209,998.34
87
1,100.31
590.62
509.69
209,488.65
88
1,100.31
589.19
511.12
208,977.52
89
1,100.31
587.75
512.56
208,464.96
90
1,100.31
586.31
514.00
207,950.96
91
1,100.31
584.86
515.45
207,435.51
92
1,100.31
583.41
516.90
206,918.61
93
1,100.31
581.96
518.35
206,400.26
94
1,100.31
580.50
519.81
205,880.45
95
1,100.31
579.04
521.27
205,359.18
96
1,100.31
577.57
522.74
204,836.45
97
1,100.31
576.10
524.21
204,312.24
98
1,100.31
574.63
525.68
203,786.56
99
1,100.31
573.15
527.16
203,259.40
100
1,100.31
571.67
528.64
202,730.75
101
1,100.31
570.18
530.13
202,200.62
102
1,100.31
568.69
531.62
201,669.00
103
1,100.31
567.19
533.12
201,135.89
104
1,100.31
565.69
534.62
200,601.27
105
1,100.31
564.19
536.12
200,065.15
106
1,100.31
562.68
537.63
199,527.53
107
1,100.31
561.17
539.14
198,988.39
108
1,100.31
559.65
540.66
198,447.73
109
1,100.31
558.13
542.18
197,905.56
110
1,100.31
556.61
543.70
197,361.86
111
1,100.31
555.08
545.23
196,816.63
112
1,100.31
553.55
546.76
196,269.86
113
1,100.31
552.01
548.30
195,721.56
114
1,100.31
550.47
549.84
195,171.72
115
1,100.31
548.92
551.39
194,620.33
116
1,100.31
547.37
552.94
194,067.39
117
1,100.31
545.81
554.50
193,512.89
118
1,100.31
544.26
556.05
192,956.84
119
1,100.31
542.69
557.62
192,399.22
120
1,100.31
541.12
559.19
191,840.03
121
1,100.31
539.55
560.76
191,279.27
122
1,100.31
537.97
562.34
190,716.93
123
1,100.31
536.39
563.92
190,153.02
124
1,100.31
534.81
565.50
189,587.51
125
1,100.31
533.21
567.10
189,020.42
126
1,100.31
531.62
568.69
188,451.73
127
1,100.31
530.02
570.29
187,881.44
128
1,100.31
528.42
571.89
187,309.54
129
1,100.31
526.81
573.50
186,736.04
130
1,100.31
525.20
575.11
186,160.93
131
1,100.31
523.58
576.73
185,584.19
132
1,100.31
521.96
578.35
185,005.84
133
1,100.31
520.33
579.98
184,425.86
134
1,100.31
518.70
581.61
183,844.25
135
1,100.31
517.06
583.25
183,261.00
136
1,100.31
515.42
584.89
182,676.11
137
1,100.31
513.78
586.53
182,089.58
138
1,100.31
512.13
588.18
181,501.39
139
1,100.31
510.47
589.84
180,911.56
140
1,100.31
508.81
591.50
180,320.06
141
1,100.31
507.15
593.16
179,726.90
142
1,100.31
505.48
594.83
179,132.07
143
1,100.31
503.81
596.50
178,535.57
144
1,100.31
502.13
598.18
177,937.39
145
1,100.31
500.45
599.86
177,337.53
146
1,100.31
498.76
601.55
176,735.98
147
1,100.31
497.07
603.24
176,132.74
148
1,100.31
495.37
604.94
175,527.81
149
1,100.31
493.67
606.64
174,921.17
150
1,100.31
491.97
608.34
174,312.82
151
1,100.31
490.25
610.06
173,702.77
152
1,100.31
488.54
611.77
173,091.00
153
1,100.31
486.82
613.49
172,477.51
154
1,100.31
485.09
615.22
171,862.29
155
1,100.31
483.36
616.95
171,245.34
156
1,100.31
481.63
618.68
170,626.66
157
1,100.31
479.89
620.42
170,006.24
158
1,100.31
478.14
622.17
169,384.07
159
1,100.31
476.39
623.92
168,760.15
160
1,100.31
474.64
625.67
168,134.48
161
1,100.31
472.88
627.43
167,507.05
162
1,100.31
471.11
629.20
166,877.85
163
1,100.31
469.34
630.97
166,246.89
164
1,100.31
467.57
632.74
165,614.14
165
1,100.31
465.79
634.52
164,979.62
166
1,100.31
464.01
636.30
164,343.32
167
1,100.31
462.22
638.09
163,705.23
168
1,100.31
460.42
639.89
163,065.34
169
1,100.31
458.62
641.69
162,423.65
170
1,100.31
456.82
643.49
161,780.15
171
1,100.31
455.01
645.30
161,134.85
172
1,100.31
453.19
647.12
160,487.73
173
1,100.31
451.37
648.94
159,838.79
174
1,100.31
449.55
650.76
159,188.03
175
1,100.31
447.72
652.59
158,535.44
176
1,100.31
445.88
654.43
157,881.01
177
1,100.31
444.04
656.27
157,224.74
178
1,100.31
442.19
658.12
156,566.62
179
1,100.31
440.34
659.97
155,906.66
180
1,100.31
438.49
661.82
155,244.83
181
1,100.31
436.63
663.68
154,581.15
182
1,100.31
434.76
665.55
153,915.60
183
1,100.31
432.89
667.42
153,248.18
184
1,100.31
431.01
669.30
152,578.88
185
1,100.31
429.13
671.18
151,907.70
186
1,100.31
427.24
673.07
151,234.63
187
1,100.31
425.35
674.96
150,559.66
188
1,100.31
423.45
676.86
149,882.80
189
1,100.31
421.55
678.76
149,204.04
190
1,100.31
419.64
680.67
148,523.36
191
1,100.31
417.72
682.59
147,840.78
192
1,100.31
415.80
684.51
147,156.27
193
1,100.31
413.88
686.43
146,469.84
194
1,100.31
411.95
688.36
145,781.47
195
1,100.31
410.01
690.30
145,091.17
196
1,100.31
408.07
692.24
144,398.93
197
1,100.31
406.12
694.19
143,704.74
198
1,100.31
404.17
696.14
143,008.60
199
1,100.31
402.21
698.10
142,310.50
200
1,100.31
400.25
700.06
141,610.44
201
1,100.31
398.28
702.03
140,908.41
202
1,100.31
396.30
704.01
140,204.41
203
1,100.31
394.32
705.99
139,498.42
204
1,100.31
392.34
707.97
138,790.45
205
1,100.31
390.35
709.96
138,080.49
206
1,100.31
388.35
711.96
137,368.53
207
1,100.31
386.35
713.96
136,654.57
208
1,100.31
384.34
715.97
135,938.60
209
1,100.31
382.33
717.98
135,220.62
210
1,100.31
380.31
720.00
134,500.62
211
1,100.31
378.28
722.03
133,778.59
212
1,100.31
376.25
724.06
133,054.53
213
1,100.31
374.22
726.09
132,328.44
214
1,100.31
372.17
728.14
131,600.30
215
1,100.31
370.13
730.18
130,870.12
216
1,100.31
368.07
732.24
130,137.88
217
1,100.31
366.01
734.30
129,403.58
218
1,100.31
363.95
736.36
128,667.22
219
1,100.31
361.88
738.43
127,928.79
220
1,100.31
359.80
740.51
127,188.28
221
1,100.31
357.72
742.59
126,445.68
222
1,100.31
355.63
744.68
125,701.00
223
1,100.31
353.53
746.78
124,954.23
224
1,100.31
351.43
748.88
124,205.35
225
1,100.31
349.33
750.98
123,454.37
226
1,100.31
347.22
753.09
122,701.27
227
1,100.31
345.10
755.21
121,946.06
228
1,100.31
342.97
757.34
121,188.72
229
1,100.31
340.84
759.47
120,429.26
230
1,100.31
338.71
761.60
119,667.65
231
1,100.31
336.57
763.74
118,903.91
232
1,100.31
334.42
765.89
118,138.02
233
1,100.31
332.26
768.05
117,369.97
234
1,100.31
330.10
770.21
116,599.76
235
1,100.31
327.94
772.37
115,827.39
236
1,100.31
325.76
774.55
115,052.84
237
1,100.31
323.59
776.72
114,276.12
238
1,100.31
321.40
778.91
113,497.21
239
1,100.31
319.21
781.10
112,716.11
240
1,100.31
317.01
783.30
111,932.82
241
1,100.31
314.81
785.50
111,147.32
242
1,100.31
312.60
787.71
110,359.61
243
1,100.31
310.39
789.92
109,569.69
244
1,100.31
308.16
792.15
108,777.54
245
1,100.31
305.94
794.37
107,983.17
246
1,100.31
303.70
796.61
107,186.56
247
1,100.31
301.46
798.85
106,387.71
248
1,100.31
299.22
801.09
105,586.62
249
1,100.31
296.96
803.35
104,783.27
250
1,100.31
294.70
805.61
103,977.66
251
1,100.31
292.44
807.87
103,169.79
252
1,100.31
290.17
810.14
102,359.64
253
1,100.31
287.89
812.42
101,547.22
254
1,100.31
285.60
814.71
100,732.51
255
1,100.31
283.31
817.00
99,915.51
256
1,100.31
281.01
819.30
99,096.22
257
1,100.31
278.71
821.60
98,274.61
258
1,100.31
276.40
823.91
97,450.70
259
1,100.31
274.08
826.23
96,624.47
260
1,100.31
271.76
828.55
95,795.92
261
1,100.31
269.43
830.88
94,965.03
262
1,100.31
267.09
833.22
94,131.81
263
1,100.31
264.75
835.56
93,296.25
264
1,100.31
262.40
837.91
92,458.33
265
1,100.31
260.04
840.27
91,618.06
266
1,100.31
257.68
842.63
90,775.43
267
1,100.31
255.31
845.00
89,930.42
268
1,100.31
252.93
847.38
89,083.04
269
1,100.31
250.55
849.76
88,233.28
270
1,100.31
248.16
852.15
87,381.13
271
1,100.31
245.76
854.55
86,526.58
272
1,100.31
243.36
856.95
85,669.62
273
1,100.31
240.95
859.36
84,810.26
274
1,100.31
238.53
861.78
83,948.48
275
1,100.31
236.11
864.20
83,084.27
276
1,100.31
233.67
866.64
82,217.64
277
1,100.31
231.24
869.07
81,348.56
278
1,100.31
228.79
871.52
80,477.05
279
1,100.31
226.34
873.97
79,603.08
280
1,100.31
223.88
876.43
78,726.65
281
1,100.31
221.42
878.89
77,847.76
282
1,100.31
218.95
881.36
76,966.40
283
1,100.31
216.47
883.84
76,082.55
284
1,100.31
213.98
886.33
75,196.23
285
1,100.31
211.49
888.82
74,307.41
286
1,100.31
208.99
891.32
73,416.09
287
1,100.31
206.48
893.83
72,522.26
288
1,100.31
203.97
896.34
71,625.92
289
1,100.31
201.45
898.86
70,727.06
290
1,100.31
198.92
901.39
69,825.67
291
1,100.31
196.38
903.93
68,921.74
292
1,100.31
193.84
906.47
68,015.27
293
1,100.31
191.29
909.02
67,106.26
294
1,100.31
188.74
911.57
66,194.68
295
1,100.31
186.17
914.14
65,280.54
296
1,100.31
183.60
916.71
64,363.84
297
1,100.31
181.02
919.29
63,444.55
298
1,100.31
178.44
921.87
62,522.68
299
1,100.31
175.85
924.46
61,598.21
300
1,100.31
173.24
927.07
60,671.15
301
1,100.31
170.64
929.67
59,741.47
302
1,100.31
168.02
932.29
58,809.19
303
1,100.31
165.40
934.91
57,874.28
304
1,100.31
162.77
937.54
56,936.74
305
1,100.31
160.13
940.18
55,996.56
306
1,100.31
157.49
942.82
55,053.74
307
1,100.31
154.84
945.47
54,108.27
308
1,100.31
152.18
948.13
53,160.14
309
1,100.31
149.51
950.80
52,209.35
310
1,100.31
146.84
953.47
51,255.87
311
1,100.31
144.16
956.15
50,299.72
312
1,100.31
141.47
958.84
49,340.88
313
1,100.31
138.77
961.54
48,379.34
314
1,100.31
136.07
964.24
47,415.10
315
1,100.31
133.35
966.96
46,448.14
316
1,100.31
130.64
969.67
45,478.47
317
1,100.31
127.91
972.40
44,506.07
318
1,100.31
125.17
975.14
43,530.93
319
1,100.31
122.43
977.88
42,553.05
320
1,100.31
119.68
980.63
41,572.42
321
1,100.31
116.92
983.39
40,589.03
322
1,100.31
114.16
986.15
39,602.88
323
1,100.31
111.38
988.93
38,613.95
324
1,100.31
108.60
991.71
37,622.24
325
1,100.31
105.81
994.50
36,627.75
326
1,100.31
103.02
997.29
35,630.45
327
1,100.31
100.21
1,000.10
34,630.35
328
1,100.31
97.40
1,002.91
33,627.44
329
1,100.31
94.58
1,005.73
32,621.71
330
1,100.31
91.75
1,008.56
31,613.15
331
1,100.31
88.91
1,011.40
30,601.75
332
1,100.31
86.07
1,014.24
29,587.51
333
1,100.31
83.21
1,017.10
28,570.41
334
1,100.31
80.35
1,019.96
27,550.46
335
1,100.31
77.49
1,022.82
26,527.63
336
1,100.31
74.61
1,025.70
25,501.93
337
1,100.31
71.72
1,028.59
24,473.34
338
1,100.31
68.83
1,031.48
23,441.87
339
1,100.31
65.93
1,034.38
22,407.49
340
1,100.31
63.02
1,037.29
21,370.20
341
1,100.31
60.10
1,040.21
20,329.99
342
1,100.31
57.18
1,043.13
19,286.86
343
1,100.31
54.24
1,046.07
18,240.79
344
1,100.31
51.30
1,049.01
17,191.79
345
1,100.31
48.35
1,051.96
16,139.83
346
1,100.31
45.39
1,054.92
15,084.91
347
1,100.31
42.43
1,057.88
14,027.03
348
1,100.31
39.45
1,060.86
12,966.17
349
1,100.31
36.47
1,063.84
11,902.32
350
1,100.31
33.48
1,066.83
10,835.49
351
1,100.31
30.47
1,069.84
9,765.65
352
1,100.31
27.47
1,072.84
8,692.81
353
1,100.31
24.45
1,075.86
7,616.95
354
1,100.31
21.42
1,078.89
6,538.06
355
1,100.31
18.39
1,081.92
5,456.14
356
1,100.31
15.35
1,084.96
4,371.18
357
1,100.31
12.29
1,088.02
3,283.16
358
1,100.31
9.23
1,091.08
2,192.08
359
1,100.31
6.17
1,094.14
1,097.94
360
1,101.03
3.09
1,097.94
0.00
Totals
396,112.32
147,227.32
248,885.00

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