Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,230.34  
 

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
1,230.34
885.77
344.57
249,755.43
2
1,230.34
884.55
345.79
249,409.64
3
1,230.34
883.33
347.01
249,062.63
4
1,230.34
882.10
348.24
248,714.38
5
1,230.34
880.86
349.48
248,364.91
6
1,230.34
879.63
350.71
248,014.19
7
1,230.34
878.38
351.96
247,662.24
8
1,230.34
877.14
353.20
247,309.03
9
1,230.34
875.89
354.45
246,954.58
10
1,230.34
874.63
355.71
246,598.87
11
1,230.34
873.37
356.97
246,241.90
12
1,230.34
872.11
358.23
245,883.67
13
1,230.34
870.84
359.50
245,524.17
14
1,230.34
869.56
360.78
245,163.39
15
1,230.34
868.29
362.05
244,801.34
16
1,230.34
867.00
363.34
244,438.00
17
1,230.34
865.72
364.62
244,073.38
18
1,230.34
864.43
365.91
243,707.47
19
1,230.34
863.13
367.21
243,340.26
20
1,230.34
861.83
368.51
242,971.75
21
1,230.34
860.52
369.82
242,601.93
22
1,230.34
859.22
371.12
242,230.81
23
1,230.34
857.90
372.44
241,858.37
24
1,230.34
856.58
373.76
241,484.61
25
1,230.34
855.26
375.08
241,109.53
26
1,230.34
853.93
376.41
240,733.12
27
1,230.34
852.60
377.74
240,355.37
28
1,230.34
851.26
379.08
239,976.29
29
1,230.34
849.92
380.42
239,595.87
30
1,230.34
848.57
381.77
239,214.10
31
1,230.34
847.22
383.12
238,830.97
32
1,230.34
845.86
384.48
238,446.49
33
1,230.34
844.50
385.84
238,060.65
34
1,230.34
843.13
387.21
237,673.44
35
1,230.34
841.76
388.58
237,284.86
36
1,230.34
840.38
389.96
236,894.91
37
1,230.34
839.00
391.34
236,503.57
38
1,230.34
837.62
392.72
236,110.85
39
1,230.34
836.23
394.11
235,716.73
40
1,230.34
834.83
395.51
235,321.22
41
1,230.34
833.43
396.91
234,924.31
42
1,230.34
832.02
398.32
234,526.00
43
1,230.34
830.61
399.73
234,126.27
44
1,230.34
829.20
401.14
233,725.13
45
1,230.34
827.78
402.56
233,322.56
46
1,230.34
826.35
403.99
232,918.57
47
1,230.34
824.92
405.42
232,513.15
48
1,230.34
823.48
406.86
232,106.30
49
1,230.34
822.04
408.30
231,698.00
50
1,230.34
820.60
409.74
231,288.26
51
1,230.34
819.15
411.19
230,877.06
52
1,230.34
817.69
412.65
230,464.41
53
1,230.34
816.23
414.11
230,050.30
54
1,230.34
814.76
415.58
229,634.72
55
1,230.34
813.29
417.05
229,217.67
56
1,230.34
811.81
418.53
228,799.15
57
1,230.34
810.33
420.01
228,379.14
58
1,230.34
808.84
421.50
227,957.64
59
1,230.34
807.35
422.99
227,534.65
60
1,230.34
805.85
424.49
227,110.16
61
1,230.34
804.35
425.99
226,684.17
62
1,230.34
802.84
427.50
226,256.67
63
1,230.34
801.33
429.01
225,827.65
64
1,230.34
799.81
430.53
225,397.12
65
1,230.34
798.28
432.06
224,965.06
66
1,230.34
796.75
433.59
224,531.47
67
1,230.34
795.22
435.12
224,096.35
68
1,230.34
793.67
436.67
223,659.68
69
1,230.34
792.13
438.21
223,221.47
70
1,230.34
790.58
439.76
222,781.71
71
1,230.34
789.02
441.32
222,340.39
72
1,230.34
787.46
442.88
221,897.50
73
1,230.34
785.89
444.45
221,453.05
74
1,230.34
784.31
446.03
221,007.02
75
1,230.34
782.73
447.61
220,559.41
76
1,230.34
781.15
449.19
220,110.22
77
1,230.34
779.56
450.78
219,659.44
78
1,230.34
777.96
452.38
219,207.06
79
1,230.34
776.36
453.98
218,753.08
80
1,230.34
774.75
455.59
218,297.49
81
1,230.34
773.14
457.20
217,840.29
82
1,230.34
771.52
458.82
217,381.46
83
1,230.34
769.89
460.45
216,921.02
84
1,230.34
768.26
462.08
216,458.94
85
1,230.34
766.63
463.71
215,995.22
86
1,230.34
764.98
465.36
215,529.87
87
1,230.34
763.33
467.01
215,062.86
88
1,230.34
761.68
468.66
214,594.20
89
1,230.34
760.02
470.32
214,123.88
90
1,230.34
758.36
471.98
213,651.90
91
1,230.34
756.68
473.66
213,178.24
92
1,230.34
755.01
475.33
212,702.91
93
1,230.34
753.32
477.02
212,225.89
94
1,230.34
751.63
478.71
211,747.19
95
1,230.34
749.94
480.40
211,266.78
96
1,230.34
748.24
482.10
210,784.68
97
1,230.34
746.53
483.81
210,300.87
98
1,230.34
744.82
485.52
209,815.34
99
1,230.34
743.10
487.24
209,328.10
100
1,230.34
741.37
488.97
208,839.13
101
1,230.34
739.64
490.70
208,348.43
102
1,230.34
737.90
492.44
207,855.99
103
1,230.34
736.16
494.18
207,361.81
104
1,230.34
734.41
495.93
206,865.87
105
1,230.34
732.65
497.69
206,368.18
106
1,230.34
730.89
499.45
205,868.73
107
1,230.34
729.12
501.22
205,367.51
108
1,230.34
727.34
503.00
204,864.51
109
1,230.34
725.56
504.78
204,359.73
110
1,230.34
723.77
506.57
203,853.17
111
1,230.34
721.98
508.36
203,344.81
112
1,230.34
720.18
510.16
202,834.65
113
1,230.34
718.37
511.97
202,322.68
114
1,230.34
716.56
513.78
201,808.90
115
1,230.34
714.74
515.60
201,293.30
116
1,230.34
712.91
517.43
200,775.87
117
1,230.34
711.08
519.26
200,256.61
118
1,230.34
709.24
521.10
199,735.52
119
1,230.34
707.40
522.94
199,212.57
120
1,230.34
705.54
524.80
198,687.78
121
1,230.34
703.69
526.65
198,161.12
122
1,230.34
701.82
528.52
197,632.60
123
1,230.34
699.95
530.39
197,102.21
124
1,230.34
698.07
532.27
196,569.94
125
1,230.34
696.19
534.15
196,035.79
126
1,230.34
694.29
536.05
195,499.74
127
1,230.34
692.39
537.95
194,961.80
128
1,230.34
690.49
539.85
194,421.95
129
1,230.34
688.58
541.76
193,880.18
130
1,230.34
686.66
543.68
193,336.50
131
1,230.34
684.73
545.61
192,790.90
132
1,230.34
682.80
547.54
192,243.36
133
1,230.34
680.86
549.48
191,693.88
134
1,230.34
678.92
551.42
191,142.46
135
1,230.34
676.96
553.38
190,589.08
136
1,230.34
675.00
555.34
190,033.74
137
1,230.34
673.04
557.30
189,476.44
138
1,230.34
671.06
559.28
188,917.16
139
1,230.34
669.08
561.26
188,355.90
140
1,230.34
667.09
563.25
187,792.66
141
1,230.34
665.10
565.24
187,227.41
142
1,230.34
663.10
567.24
186,660.17
143
1,230.34
661.09
569.25
186,090.92
144
1,230.34
659.07
571.27
185,519.65
145
1,230.34
657.05
573.29
184,946.36
146
1,230.34
655.02
575.32
184,371.04
147
1,230.34
652.98
577.36
183,793.68
148
1,230.34
650.94
579.40
183,214.28
149
1,230.34
648.88
581.46
182,632.82
150
1,230.34
646.82
583.52
182,049.30
151
1,230.34
644.76
585.58
181,463.72
152
1,230.34
642.68
587.66
180,876.07
153
1,230.34
640.60
589.74
180,286.33
154
1,230.34
638.51
591.83
179,694.50
155
1,230.34
636.42
593.92
179,100.58
156
1,230.34
634.31
596.03
178,504.56
157
1,230.34
632.20
598.14
177,906.42
158
1,230.34
630.09
600.25
177,306.16
159
1,230.34
627.96
602.38
176,703.78
160
1,230.34
625.83
604.51
176,099.27
161
1,230.34
623.68
606.66
175,492.61
162
1,230.34
621.54
608.80
174,883.81
163
1,230.34
619.38
610.96
174,272.85
164
1,230.34
617.22
613.12
173,659.73
165
1,230.34
615.04
615.30
173,044.43
166
1,230.34
612.87
617.47
172,426.96
167
1,230.34
610.68
619.66
171,807.30
168
1,230.34
608.48
621.86
171,185.44
169
1,230.34
606.28
624.06
170,561.38
170
1,230.34
604.07
626.27
169,935.11
171
1,230.34
601.85
628.49
169,306.63
172
1,230.34
599.63
630.71
168,675.92
173
1,230.34
597.39
632.95
168,042.97
174
1,230.34
595.15
635.19
167,407.78
175
1,230.34
592.90
637.44
166,770.34
176
1,230.34
590.64
639.70
166,130.65
177
1,230.34
588.38
641.96
165,488.69
178
1,230.34
586.11
644.23
164,844.45
179
1,230.34
583.82
646.52
164,197.94
180
1,230.34
581.53
648.81
163,549.13
181
1,230.34
579.24
651.10
162,898.03
182
1,230.34
576.93
653.41
162,244.62
183
1,230.34
574.62
655.72
161,588.90
184
1,230.34
572.29
658.05
160,930.85
185
1,230.34
569.96
660.38
160,270.47
186
1,230.34
567.62
662.72
159,607.76
187
1,230.34
565.28
665.06
158,942.70
188
1,230.34
562.92
667.42
158,275.28
189
1,230.34
560.56
669.78
157,605.50
190
1,230.34
558.19
672.15
156,933.34
191
1,230.34
555.81
674.53
156,258.81
192
1,230.34
553.42
676.92
155,581.88
193
1,230.34
551.02
679.32
154,902.56
194
1,230.34
548.61
681.73
154,220.84
195
1,230.34
546.20
684.14
153,536.70
196
1,230.34
543.78
686.56
152,850.13
197
1,230.34
541.34
689.00
152,161.14
198
1,230.34
538.90
691.44
151,469.70
199
1,230.34
536.46
693.88
150,775.81
200
1,230.34
534.00
696.34
150,079.47
201
1,230.34
531.53
698.81
149,380.66
202
1,230.34
529.06
701.28
148,679.38
203
1,230.34
526.57
703.77
147,975.61
204
1,230.34
524.08
706.26
147,269.35
205
1,230.34
521.58
708.76
146,560.59
206
1,230.34
519.07
711.27
145,849.32
207
1,230.34
516.55
713.79
145,135.53
208
1,230.34
514.02
716.32
144,419.21
209
1,230.34
511.48
718.86
143,700.36
210
1,230.34
508.94
721.40
142,978.96
211
1,230.34
506.38
723.96
142,255.00
212
1,230.34
503.82
726.52
141,528.48
213
1,230.34
501.25
729.09
140,799.39
214
1,230.34
498.66
731.68
140,067.71
215
1,230.34
496.07
734.27
139,333.44
216
1,230.34
493.47
736.87
138,596.58
217
1,230.34
490.86
739.48
137,857.10
218
1,230.34
488.24
742.10
137,115.00
219
1,230.34
485.62
744.72
136,370.28
220
1,230.34
482.98
747.36
135,622.92
221
1,230.34
480.33
750.01
134,872.91
222
1,230.34
477.67
752.67
134,120.24
223
1,230.34
475.01
755.33
133,364.91
224
1,230.34
472.33
758.01
132,606.91
225
1,230.34
469.65
760.69
131,846.22
226
1,230.34
466.96
763.38
131,082.83
227
1,230.34
464.25
766.09
130,316.74
228
1,230.34
461.54
768.80
129,547.94
229
1,230.34
458.82
771.52
128,776.42
230
1,230.34
456.08
774.26
128,002.16
231
1,230.34
453.34
777.00
127,225.16
232
1,230.34
450.59
779.75
126,445.41
233
1,230.34
447.83
782.51
125,662.90
234
1,230.34
445.06
785.28
124,877.61
235
1,230.34
442.27
788.07
124,089.55
236
1,230.34
439.48
790.86
123,298.69
237
1,230.34
436.68
793.66
122,505.04
238
1,230.34
433.87
796.47
121,708.57
239
1,230.34
431.05
799.29
120,909.28
240
1,230.34
428.22
802.12
120,107.16
241
1,230.34
425.38
804.96
119,302.20
242
1,230.34
422.53
807.81
118,494.39
243
1,230.34
419.67
810.67
117,683.71
244
1,230.34
416.80
813.54
116,870.17
245
1,230.34
413.92
816.42
116,053.75
246
1,230.34
411.02
819.32
115,234.43
247
1,230.34
408.12
822.22
114,412.21
248
1,230.34
405.21
825.13
113,587.08
249
1,230.34
402.29
828.05
112,759.03
250
1,230.34
399.35
830.99
111,928.04
251
1,230.34
396.41
833.93
111,094.12
252
1,230.34
393.46
836.88
110,257.23
253
1,230.34
390.49
839.85
109,417.39
254
1,230.34
387.52
842.82
108,574.57
255
1,230.34
384.53
845.81
107,728.76
256
1,230.34
381.54
848.80
106,879.96
257
1,230.34
378.53
851.81
106,028.16
258
1,230.34
375.52
854.82
105,173.33
259
1,230.34
372.49
857.85
104,315.48
260
1,230.34
369.45
860.89
103,454.59
261
1,230.34
366.40
863.94
102,590.65
262
1,230.34
363.34
867.00
101,723.66
263
1,230.34
360.27
870.07
100,853.59
264
1,230.34
357.19
873.15
99,980.44
265
1,230.34
354.10
876.24
99,104.19
266
1,230.34
350.99
879.35
98,224.85
267
1,230.34
347.88
882.46
97,342.39
268
1,230.34
344.75
885.59
96,456.80
269
1,230.34
341.62
888.72
95,568.08
270
1,230.34
338.47
891.87
94,676.21
271
1,230.34
335.31
895.03
93,781.18
272
1,230.34
332.14
898.20
92,882.98
273
1,230.34
328.96
901.38
91,981.60
274
1,230.34
325.77
904.57
91,077.03
275
1,230.34
322.56
907.78
90,169.26
276
1,230.34
319.35
910.99
89,258.27
277
1,230.34
316.12
914.22
88,344.05
278
1,230.34
312.89
917.45
87,426.59
279
1,230.34
309.64
920.70
86,505.89
280
1,230.34
306.38
923.96
85,581.93
281
1,230.34
303.10
927.24
84,654.69
282
1,230.34
299.82
930.52
83,724.17
283
1,230.34
296.52
933.82
82,790.35
284
1,230.34
293.22
937.12
81,853.23
285
1,230.34
289.90
940.44
80,912.78
286
1,230.34
286.57
943.77
79,969.01
287
1,230.34
283.22
947.12
79,021.89
288
1,230.34
279.87
950.47
78,071.42
289
1,230.34
276.50
953.84
77,117.58
290
1,230.34
273.12
957.22
76,160.37
291
1,230.34
269.73
960.61
75,199.76
292
1,230.34
266.33
964.01
74,235.76
293
1,230.34
262.92
967.42
73,268.33
294
1,230.34
259.49
970.85
72,297.49
295
1,230.34
256.05
974.29
71,323.20
296
1,230.34
252.60
977.74
70,345.46
297
1,230.34
249.14
981.20
69,364.26
298
1,230.34
245.67
984.67
68,379.59
299
1,230.34
242.18
988.16
67,391.43
300
1,230.34
238.68
991.66
66,399.76
301
1,230.34
235.17
995.17
65,404.59
302
1,230.34
231.64
998.70
64,405.89
303
1,230.34
228.10
1,002.24
63,403.66
304
1,230.34
224.55
1,005.79
62,397.87
305
1,230.34
220.99
1,009.35
61,388.52
306
1,230.34
217.42
1,012.92
60,375.60
307
1,230.34
213.83
1,016.51
59,359.09
308
1,230.34
210.23
1,020.11
58,338.98
309
1,230.34
206.62
1,023.72
57,315.26
310
1,230.34
202.99
1,027.35
56,287.91
311
1,230.34
199.35
1,030.99
55,256.92
312
1,230.34
195.70
1,034.64
54,222.28
313
1,230.34
192.04
1,038.30
53,183.98
314
1,230.34
188.36
1,041.98
52,142.00
315
1,230.34
184.67
1,045.67
51,096.33
316
1,230.34
180.97
1,049.37
50,046.96
317
1,230.34
177.25
1,053.09
48,993.87
318
1,230.34
173.52
1,056.82
47,937.05
319
1,230.34
169.78
1,060.56
46,876.48
320
1,230.34
166.02
1,064.32
45,812.16
321
1,230.34
162.25
1,068.09
44,744.08
322
1,230.34
158.47
1,071.87
43,672.20
323
1,230.34
154.67
1,075.67
42,596.54
324
1,230.34
150.86
1,079.48
41,517.06
325
1,230.34
147.04
1,083.30
40,433.76
326
1,230.34
143.20
1,087.14
39,346.62
327
1,230.34
139.35
1,090.99
38,255.63
328
1,230.34
135.49
1,094.85
37,160.78
329
1,230.34
131.61
1,098.73
36,062.05
330
1,230.34
127.72
1,102.62
34,959.43
331
1,230.34
123.81
1,106.53
33,852.91
332
1,230.34
119.90
1,110.44
32,742.46
333
1,230.34
115.96
1,114.38
31,628.09
334
1,230.34
112.02
1,118.32
30,509.76
335
1,230.34
108.06
1,122.28
29,387.48
336
1,230.34
104.08
1,126.26
28,261.22
337
1,230.34
100.09
1,130.25
27,130.97
338
1,230.34
96.09
1,134.25
25,996.72
339
1,230.34
92.07
1,138.27
24,858.45
340
1,230.34
88.04
1,142.30
23,716.15
341
1,230.34
83.99
1,146.35
22,569.81
342
1,230.34
79.93
1,150.41
21,419.40
343
1,230.34
75.86
1,154.48
20,264.92
344
1,230.34
71.77
1,158.57
19,106.35
345
1,230.34
67.67
1,162.67
17,943.68
346
1,230.34
63.55
1,166.79
16,776.89
347
1,230.34
59.42
1,170.92
15,605.97
348
1,230.34
55.27
1,175.07
14,430.90
349
1,230.34
51.11
1,179.23
13,251.67
350
1,230.34
46.93
1,183.41
12,068.26
351
1,230.34
42.74
1,187.60
10,880.67
352
1,230.34
38.54
1,191.80
9,688.86
353
1,230.34
34.31
1,196.03
8,492.84
354
1,230.34
30.08
1,200.26
7,292.58
355
1,230.34
25.83
1,204.51
6,088.06
356
1,230.34
21.56
1,208.78
4,879.29
357
1,230.34
17.28
1,213.06
3,666.23
358
1,230.34
12.98
1,217.36
2,448.87
359
1,230.34
8.67
1,221.67
1,227.20
360
1,231.55
4.35
1,227.20
0.00
Totals
442,923.61
192,823.61
250,100.00

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