Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,228.88  
 

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
1,228.88
884.72
344.16
249,457.84
2
1,228.88
883.50
345.38
249,112.45
3
1,228.88
882.27
346.61
248,765.85
4
1,228.88
881.05
347.83
248,418.01
5
1,228.88
879.81
349.07
248,068.94
6
1,228.88
878.58
350.30
247,718.64
7
1,228.88
877.34
351.54
247,367.10
8
1,228.88
876.09
352.79
247,014.31
9
1,228.88
874.84
354.04
246,660.27
10
1,228.88
873.59
355.29
246,304.98
11
1,228.88
872.33
356.55
245,948.43
12
1,228.88
871.07
357.81
245,590.62
13
1,228.88
869.80
359.08
245,231.54
14
1,228.88
868.53
360.35
244,871.19
15
1,228.88
867.25
361.63
244,509.56
16
1,228.88
865.97
362.91
244,146.65
17
1,228.88
864.69
364.19
243,782.46
18
1,228.88
863.40
365.48
243,416.97
19
1,228.88
862.10
366.78
243,050.20
20
1,228.88
860.80
368.08
242,682.12
21
1,228.88
859.50
369.38
242,312.74
22
1,228.88
858.19
370.69
241,942.05
23
1,228.88
856.88
372.00
241,570.05
24
1,228.88
855.56
373.32
241,196.73
25
1,228.88
854.24
374.64
240,822.09
26
1,228.88
852.91
375.97
240,446.12
27
1,228.88
851.58
377.30
240,068.82
28
1,228.88
850.24
378.64
239,690.18
29
1,228.88
848.90
379.98
239,310.20
30
1,228.88
847.56
381.32
238,928.88
31
1,228.88
846.21
382.67
238,546.21
32
1,228.88
844.85
384.03
238,162.18
33
1,228.88
843.49
385.39
237,776.79
34
1,228.88
842.13
386.75
237,390.03
35
1,228.88
840.76
388.12
237,001.91
36
1,228.88
839.38
389.50
236,612.41
37
1,228.88
838.00
390.88
236,221.54
38
1,228.88
836.62
392.26
235,829.27
39
1,228.88
835.23
393.65
235,435.62
40
1,228.88
833.83
395.05
235,040.58
41
1,228.88
832.44
396.44
234,644.13
42
1,228.88
831.03
397.85
234,246.28
43
1,228.88
829.62
399.26
233,847.03
44
1,228.88
828.21
400.67
233,446.35
45
1,228.88
826.79
402.09
233,044.26
46
1,228.88
825.37
403.51
232,640.75
47
1,228.88
823.94
404.94
232,235.80
48
1,228.88
822.50
406.38
231,829.43
49
1,228.88
821.06
407.82
231,421.61
50
1,228.88
819.62
409.26
231,012.35
51
1,228.88
818.17
410.71
230,601.64
52
1,228.88
816.71
412.17
230,189.47
53
1,228.88
815.25
413.63
229,775.84
54
1,228.88
813.79
415.09
229,360.75
55
1,228.88
812.32
416.56
228,944.19
56
1,228.88
810.84
418.04
228,526.16
57
1,228.88
809.36
419.52
228,106.64
58
1,228.88
807.88
421.00
227,685.64
59
1,228.88
806.39
422.49
227,263.14
60
1,228.88
804.89
423.99
226,839.15
61
1,228.88
803.39
425.49
226,413.66
62
1,228.88
801.88
427.00
225,986.66
63
1,228.88
800.37
428.51
225,558.15
64
1,228.88
798.85
430.03
225,128.13
65
1,228.88
797.33
431.55
224,696.57
66
1,228.88
795.80
433.08
224,263.50
67
1,228.88
794.27
434.61
223,828.88
68
1,228.88
792.73
436.15
223,392.73
69
1,228.88
791.18
437.70
222,955.03
70
1,228.88
789.63
439.25
222,515.78
71
1,228.88
788.08
440.80
222,074.98
72
1,228.88
786.52
442.36
221,632.62
73
1,228.88
784.95
443.93
221,188.69
74
1,228.88
783.38
445.50
220,743.18
75
1,228.88
781.80
447.08
220,296.10
76
1,228.88
780.22
448.66
219,847.44
77
1,228.88
778.63
450.25
219,397.18
78
1,228.88
777.03
451.85
218,945.33
79
1,228.88
775.43
453.45
218,491.89
80
1,228.88
773.83
455.05
218,036.83
81
1,228.88
772.21
456.67
217,580.16
82
1,228.88
770.60
458.28
217,121.88
83
1,228.88
768.97
459.91
216,661.97
84
1,228.88
767.34
461.54
216,200.44
85
1,228.88
765.71
463.17
215,737.27
86
1,228.88
764.07
464.81
215,272.46
87
1,228.88
762.42
466.46
214,806.00
88
1,228.88
760.77
468.11
214,337.89
89
1,228.88
759.11
469.77
213,868.13
90
1,228.88
757.45
471.43
213,396.70
91
1,228.88
755.78
473.10
212,923.60
92
1,228.88
754.10
474.78
212,448.82
93
1,228.88
752.42
476.46
211,972.36
94
1,228.88
750.74
478.14
211,494.22
95
1,228.88
749.04
479.84
211,014.38
96
1,228.88
747.34
481.54
210,532.84
97
1,228.88
745.64
483.24
210,049.60
98
1,228.88
743.93
484.95
209,564.65
99
1,228.88
742.21
486.67
209,077.97
100
1,228.88
740.48
488.40
208,589.58
101
1,228.88
738.75
490.13
208,099.45
102
1,228.88
737.02
491.86
207,607.59
103
1,228.88
735.28
493.60
207,113.99
104
1,228.88
733.53
495.35
206,618.64
105
1,228.88
731.77
497.11
206,121.53
106
1,228.88
730.01
498.87
205,622.67
107
1,228.88
728.25
500.63
205,122.03
108
1,228.88
726.47
502.41
204,619.63
109
1,228.88
724.69
504.19
204,115.44
110
1,228.88
722.91
505.97
203,609.47
111
1,228.88
721.12
507.76
203,101.71
112
1,228.88
719.32
509.56
202,592.15
113
1,228.88
717.51
511.37
202,080.78
114
1,228.88
715.70
513.18
201,567.60
115
1,228.88
713.89
514.99
201,052.61
116
1,228.88
712.06
516.82
200,535.79
117
1,228.88
710.23
518.65
200,017.14
118
1,228.88
708.39
520.49
199,496.65
119
1,228.88
706.55
522.33
198,974.32
120
1,228.88
704.70
524.18
198,450.14
121
1,228.88
702.84
526.04
197,924.11
122
1,228.88
700.98
527.90
197,396.21
123
1,228.88
699.11
529.77
196,866.44
124
1,228.88
697.24
531.64
196,334.80
125
1,228.88
695.35
533.53
195,801.27
126
1,228.88
693.46
535.42
195,265.85
127
1,228.88
691.57
537.31
194,728.54
128
1,228.88
689.66
539.22
194,189.32
129
1,228.88
687.75
541.13
193,648.20
130
1,228.88
685.84
543.04
193,105.15
131
1,228.88
683.91
544.97
192,560.19
132
1,228.88
681.98
546.90
192,013.29
133
1,228.88
680.05
548.83
191,464.46
134
1,228.88
678.10
550.78
190,913.68
135
1,228.88
676.15
552.73
190,360.95
136
1,228.88
674.20
554.68
189,806.27
137
1,228.88
672.23
556.65
189,249.62
138
1,228.88
670.26
558.62
188,691.00
139
1,228.88
668.28
560.60
188,130.40
140
1,228.88
666.30
562.58
187,567.82
141
1,228.88
664.30
564.58
187,003.24
142
1,228.88
662.30
566.58
186,436.66
143
1,228.88
660.30
568.58
185,868.08
144
1,228.88
658.28
570.60
185,297.48
145
1,228.88
656.26
572.62
184,724.86
146
1,228.88
654.23
574.65
184,150.22
147
1,228.88
652.20
576.68
183,573.53
148
1,228.88
650.16
578.72
182,994.81
149
1,228.88
648.11
580.77
182,414.04
150
1,228.88
646.05
582.83
181,831.21
151
1,228.88
643.99
584.89
181,246.31
152
1,228.88
641.91
586.97
180,659.35
153
1,228.88
639.84
589.04
180,070.30
154
1,228.88
637.75
591.13
179,479.17
155
1,228.88
635.66
593.22
178,885.95
156
1,228.88
633.55
595.33
178,290.62
157
1,228.88
631.45
597.43
177,693.19
158
1,228.88
629.33
599.55
177,093.64
159
1,228.88
627.21
601.67
176,491.96
160
1,228.88
625.08
603.80
175,888.16
161
1,228.88
622.94
605.94
175,282.22
162
1,228.88
620.79
608.09
174,674.13
163
1,228.88
618.64
610.24
174,063.89
164
1,228.88
616.48
612.40
173,451.48
165
1,228.88
614.31
614.57
172,836.91
166
1,228.88
612.13
616.75
172,220.16
167
1,228.88
609.95
618.93
171,601.23
168
1,228.88
607.75
621.13
170,980.10
169
1,228.88
605.55
623.33
170,356.77
170
1,228.88
603.35
625.53
169,731.24
171
1,228.88
601.13
627.75
169,103.49
172
1,228.88
598.91
629.97
168,473.52
173
1,228.88
596.68
632.20
167,841.32
174
1,228.88
594.44
634.44
167,206.88
175
1,228.88
592.19
636.69
166,570.19
176
1,228.88
589.94
638.94
165,931.24
177
1,228.88
587.67
641.21
165,290.04
178
1,228.88
585.40
643.48
164,646.56
179
1,228.88
583.12
645.76
164,000.80
180
1,228.88
580.84
648.04
163,352.76
181
1,228.88
578.54
650.34
162,702.42
182
1,228.88
576.24
652.64
162,049.78
183
1,228.88
573.93
654.95
161,394.82
184
1,228.88
571.61
657.27
160,737.55
185
1,228.88
569.28
659.60
160,077.95
186
1,228.88
566.94
661.94
159,416.01
187
1,228.88
564.60
664.28
158,751.73
188
1,228.88
562.25
666.63
158,085.10
189
1,228.88
559.88
669.00
157,416.10
190
1,228.88
557.52
671.36
156,744.74
191
1,228.88
555.14
673.74
156,070.99
192
1,228.88
552.75
676.13
155,394.86
193
1,228.88
550.36
678.52
154,716.34
194
1,228.88
547.95
680.93
154,035.42
195
1,228.88
545.54
683.34
153,352.08
196
1,228.88
543.12
685.76
152,666.32
197
1,228.88
540.69
688.19
151,978.13
198
1,228.88
538.26
690.62
151,287.51
199
1,228.88
535.81
693.07
150,594.44
200
1,228.88
533.36
695.52
149,898.91
201
1,228.88
530.89
697.99
149,200.93
202
1,228.88
528.42
700.46
148,500.47
203
1,228.88
525.94
702.94
147,797.52
204
1,228.88
523.45
705.43
147,092.09
205
1,228.88
520.95
707.93
146,384.17
206
1,228.88
518.44
710.44
145,673.73
207
1,228.88
515.93
712.95
144,960.78
208
1,228.88
513.40
715.48
144,245.30
209
1,228.88
510.87
718.01
143,527.29
210
1,228.88
508.33
720.55
142,806.73
211
1,228.88
505.77
723.11
142,083.63
212
1,228.88
503.21
725.67
141,357.96
213
1,228.88
500.64
728.24
140,629.72
214
1,228.88
498.06
730.82
139,898.91
215
1,228.88
495.48
733.40
139,165.50
216
1,228.88
492.88
736.00
138,429.50
217
1,228.88
490.27
738.61
137,690.89
218
1,228.88
487.66
741.22
136,949.67
219
1,228.88
485.03
743.85
136,205.82
220
1,228.88
482.40
746.48
135,459.33
221
1,228.88
479.75
749.13
134,710.20
222
1,228.88
477.10
751.78
133,958.42
223
1,228.88
474.44
754.44
133,203.98
224
1,228.88
471.76
757.12
132,446.86
225
1,228.88
469.08
759.80
131,687.07
226
1,228.88
466.39
762.49
130,924.58
227
1,228.88
463.69
765.19
130,159.39
228
1,228.88
460.98
767.90
129,391.49
229
1,228.88
458.26
770.62
128,620.87
230
1,228.88
455.53
773.35
127,847.52
231
1,228.88
452.79
776.09
127,071.44
232
1,228.88
450.04
778.84
126,292.60
233
1,228.88
447.29
781.59
125,511.01
234
1,228.88
444.52
784.36
124,726.65
235
1,228.88
441.74
787.14
123,939.51
236
1,228.88
438.95
789.93
123,149.58
237
1,228.88
436.15
792.73
122,356.85
238
1,228.88
433.35
795.53
121,561.32
239
1,228.88
430.53
798.35
120,762.97
240
1,228.88
427.70
801.18
119,961.79
241
1,228.88
424.86
804.02
119,157.78
242
1,228.88
422.02
806.86
118,350.91
243
1,228.88
419.16
809.72
117,541.19
244
1,228.88
416.29
812.59
116,728.61
245
1,228.88
413.41
815.47
115,913.14
246
1,228.88
410.53
818.35
115,094.79
247
1,228.88
407.63
821.25
114,273.53
248
1,228.88
404.72
824.16
113,449.37
249
1,228.88
401.80
827.08
112,622.29
250
1,228.88
398.87
830.01
111,792.28
251
1,228.88
395.93
832.95
110,959.33
252
1,228.88
392.98
835.90
110,123.43
253
1,228.88
390.02
838.86
109,284.57
254
1,228.88
387.05
841.83
108,442.74
255
1,228.88
384.07
844.81
107,597.93
256
1,228.88
381.08
847.80
106,750.13
257
1,228.88
378.07
850.81
105,899.32
258
1,228.88
375.06
853.82
105,045.50
259
1,228.88
372.04
856.84
104,188.66
260
1,228.88
369.00
859.88
103,328.78
261
1,228.88
365.96
862.92
102,465.86
262
1,228.88
362.90
865.98
101,599.88
263
1,228.88
359.83
869.05
100,730.83
264
1,228.88
356.76
872.12
99,858.70
265
1,228.88
353.67
875.21
98,983.49
266
1,228.88
350.57
878.31
98,105.18
267
1,228.88
347.46
881.42
97,223.75
268
1,228.88
344.33
884.55
96,339.21
269
1,228.88
341.20
887.68
95,451.53
270
1,228.88
338.06
890.82
94,560.70
271
1,228.88
334.90
893.98
93,666.73
272
1,228.88
331.74
897.14
92,769.58
273
1,228.88
328.56
900.32
91,869.26
274
1,228.88
325.37
903.51
90,965.75
275
1,228.88
322.17
906.71
90,059.04
276
1,228.88
318.96
909.92
89,149.12
277
1,228.88
315.74
913.14
88,235.98
278
1,228.88
312.50
916.38
87,319.60
279
1,228.88
309.26
919.62
86,399.98
280
1,228.88
306.00
922.88
85,477.10
281
1,228.88
302.73
926.15
84,550.95
282
1,228.88
299.45
929.43
83,621.52
283
1,228.88
296.16
932.72
82,688.80
284
1,228.88
292.86
936.02
81,752.78
285
1,228.88
289.54
939.34
80,813.44
286
1,228.88
286.21
942.67
79,870.77
287
1,228.88
282.88
946.00
78,924.77
288
1,228.88
279.53
949.35
77,975.41
289
1,228.88
276.16
952.72
77,022.70
290
1,228.88
272.79
956.09
76,066.60
291
1,228.88
269.40
959.48
75,107.13
292
1,228.88
266.00
962.88
74,144.25
293
1,228.88
262.59
966.29
73,177.97
294
1,228.88
259.17
969.71
72,208.26
295
1,228.88
255.74
973.14
71,235.12
296
1,228.88
252.29
976.59
70,258.53
297
1,228.88
248.83
980.05
69,278.48
298
1,228.88
245.36
983.52
68,294.96
299
1,228.88
241.88
987.00
67,307.96
300
1,228.88
238.38
990.50
66,317.46
301
1,228.88
234.87
994.01
65,323.45
302
1,228.88
231.35
997.53
64,325.93
303
1,228.88
227.82
1,001.06
63,324.87
304
1,228.88
224.28
1,004.60
62,320.26
305
1,228.88
220.72
1,008.16
61,312.10
306
1,228.88
217.15
1,011.73
60,300.37
307
1,228.88
213.56
1,015.32
59,285.05
308
1,228.88
209.97
1,018.91
58,266.14
309
1,228.88
206.36
1,022.52
57,243.62
310
1,228.88
202.74
1,026.14
56,217.48
311
1,228.88
199.10
1,029.78
55,187.70
312
1,228.88
195.46
1,033.42
54,154.28
313
1,228.88
191.80
1,037.08
53,117.19
314
1,228.88
188.12
1,040.76
52,076.44
315
1,228.88
184.44
1,044.44
51,032.00
316
1,228.88
180.74
1,048.14
49,983.85
317
1,228.88
177.03
1,051.85
48,932.00
318
1,228.88
173.30
1,055.58
47,876.42
319
1,228.88
169.56
1,059.32
46,817.10
320
1,228.88
165.81
1,063.07
45,754.03
321
1,228.88
162.05
1,066.83
44,687.20
322
1,228.88
158.27
1,070.61
43,616.59
323
1,228.88
154.48
1,074.40
42,542.18
324
1,228.88
150.67
1,078.21
41,463.97
325
1,228.88
146.85
1,082.03
40,381.94
326
1,228.88
143.02
1,085.86
39,296.08
327
1,228.88
139.17
1,089.71
38,206.38
328
1,228.88
135.31
1,093.57
37,112.81
329
1,228.88
131.44
1,097.44
36,015.37
330
1,228.88
127.55
1,101.33
34,914.05
331
1,228.88
123.65
1,105.23
33,808.82
332
1,228.88
119.74
1,109.14
32,699.68
333
1,228.88
115.81
1,113.07
31,586.61
334
1,228.88
111.87
1,117.01
30,469.60
335
1,228.88
107.91
1,120.97
29,348.63
336
1,228.88
103.94
1,124.94
28,223.70
337
1,228.88
99.96
1,128.92
27,094.78
338
1,228.88
95.96
1,132.92
25,961.86
339
1,228.88
91.95
1,136.93
24,824.92
340
1,228.88
87.92
1,140.96
23,683.97
341
1,228.88
83.88
1,145.00
22,538.97
342
1,228.88
79.83
1,149.05
21,389.91
343
1,228.88
75.76
1,153.12
20,236.79
344
1,228.88
71.67
1,157.21
19,079.58
345
1,228.88
67.57
1,161.31
17,918.27
346
1,228.88
63.46
1,165.42
16,752.85
347
1,228.88
59.33
1,169.55
15,583.31
348
1,228.88
55.19
1,173.69
14,409.62
349
1,228.88
51.03
1,177.85
13,231.77
350
1,228.88
46.86
1,182.02
12,049.75
351
1,228.88
42.68
1,186.20
10,863.55
352
1,228.88
38.48
1,190.40
9,673.15
353
1,228.88
34.26
1,194.62
8,478.53
354
1,228.88
30.03
1,198.85
7,279.67
355
1,228.88
25.78
1,203.10
6,076.58
356
1,228.88
21.52
1,207.36
4,869.22
357
1,228.88
17.25
1,211.63
3,657.58
358
1,228.88
12.95
1,215.93
2,441.66
359
1,228.88
8.65
1,220.23
1,221.42
360
1,225.75
4.33
1,221.42
0.00
Totals
442,393.67
192,591.67
249,802.00

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