Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,231.08  
 

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
1,231.08
886.30
344.78
249,905.22
2
1,231.08
885.08
346.00
249,559.22
3
1,231.08
883.86
347.22
249,212.00
4
1,231.08
882.63
348.45
248,863.54
5
1,231.08
881.39
349.69
248,513.86
6
1,231.08
880.15
350.93
248,162.93
7
1,231.08
878.91
352.17
247,810.76
8
1,231.08
877.66
353.42
247,457.34
9
1,231.08
876.41
354.67
247,102.67
10
1,231.08
875.16
355.92
246,746.75
11
1,231.08
873.89
357.19
246,389.56
12
1,231.08
872.63
358.45
246,031.11
13
1,231.08
871.36
359.72
245,671.39
14
1,231.08
870.09
360.99
245,310.40
15
1,231.08
868.81
362.27
244,948.13
16
1,231.08
867.52
363.56
244,584.57
17
1,231.08
866.24
364.84
244,219.73
18
1,231.08
864.94
366.14
243,853.59
19
1,231.08
863.65
367.43
243,486.16
20
1,231.08
862.35
368.73
243,117.43
21
1,231.08
861.04
370.04
242,747.39
22
1,231.08
859.73
371.35
242,376.04
23
1,231.08
858.42
372.66
242,003.38
24
1,231.08
857.10
373.98
241,629.39
25
1,231.08
855.77
375.31
241,254.08
26
1,231.08
854.44
376.64
240,877.44
27
1,231.08
853.11
377.97
240,499.47
28
1,231.08
851.77
379.31
240,120.16
29
1,231.08
850.43
380.65
239,739.51
30
1,231.08
849.08
382.00
239,357.50
31
1,231.08
847.72
383.36
238,974.15
32
1,231.08
846.37
384.71
238,589.43
33
1,231.08
845.00
386.08
238,203.36
34
1,231.08
843.64
387.44
237,815.92
35
1,231.08
842.26
388.82
237,427.10
36
1,231.08
840.89
390.19
237,036.91
37
1,231.08
839.51
391.57
236,645.33
38
1,231.08
838.12
392.96
236,252.37
39
1,231.08
836.73
394.35
235,858.02
40
1,231.08
835.33
395.75
235,462.27
41
1,231.08
833.93
397.15
235,065.12
42
1,231.08
832.52
398.56
234,666.56
43
1,231.08
831.11
399.97
234,266.59
44
1,231.08
829.69
401.39
233,865.21
45
1,231.08
828.27
402.81
233,462.40
46
1,231.08
826.85
404.23
233,058.16
47
1,231.08
825.41
405.67
232,652.50
48
1,231.08
823.98
407.10
232,245.40
49
1,231.08
822.54
408.54
231,836.85
50
1,231.08
821.09
409.99
231,426.86
51
1,231.08
819.64
411.44
231,015.42
52
1,231.08
818.18
412.90
230,602.52
53
1,231.08
816.72
414.36
230,188.16
54
1,231.08
815.25
415.83
229,772.32
55
1,231.08
813.78
417.30
229,355.02
56
1,231.08
812.30
418.78
228,936.24
57
1,231.08
810.82
420.26
228,515.98
58
1,231.08
809.33
421.75
228,094.22
59
1,231.08
807.83
423.25
227,670.98
60
1,231.08
806.33
424.75
227,246.23
61
1,231.08
804.83
426.25
226,819.98
62
1,231.08
803.32
427.76
226,392.22
63
1,231.08
801.81
429.27
225,962.95
64
1,231.08
800.29
430.79
225,532.15
65
1,231.08
798.76
432.32
225,099.83
66
1,231.08
797.23
433.85
224,665.98
67
1,231.08
795.69
435.39
224,230.60
68
1,231.08
794.15
436.93
223,793.67
69
1,231.08
792.60
438.48
223,355.19
70
1,231.08
791.05
440.03
222,915.16
71
1,231.08
789.49
441.59
222,473.57
72
1,231.08
787.93
443.15
222,030.42
73
1,231.08
786.36
444.72
221,585.69
74
1,231.08
784.78
446.30
221,139.40
75
1,231.08
783.20
447.88
220,691.52
76
1,231.08
781.62
449.46
220,242.05
77
1,231.08
780.02
451.06
219,791.00
78
1,231.08
778.43
452.65
219,338.34
79
1,231.08
776.82
454.26
218,884.09
80
1,231.08
775.21
455.87
218,428.22
81
1,231.08
773.60
457.48
217,970.74
82
1,231.08
771.98
459.10
217,511.64
83
1,231.08
770.35
460.73
217,050.92
84
1,231.08
768.72
462.36
216,588.56
85
1,231.08
767.08
464.00
216,124.56
86
1,231.08
765.44
465.64
215,658.92
87
1,231.08
763.79
467.29
215,191.64
88
1,231.08
762.14
468.94
214,722.69
89
1,231.08
760.48
470.60
214,252.09
90
1,231.08
758.81
472.27
213,779.82
91
1,231.08
757.14
473.94
213,305.87
92
1,231.08
755.46
475.62
212,830.25
93
1,231.08
753.77
477.31
212,352.95
94
1,231.08
752.08
479.00
211,873.95
95
1,231.08
750.39
480.69
211,393.26
96
1,231.08
748.68
482.40
210,910.86
97
1,231.08
746.98
484.10
210,426.76
98
1,231.08
745.26
485.82
209,940.94
99
1,231.08
743.54
487.54
209,453.40
100
1,231.08
741.81
489.27
208,964.13
101
1,231.08
740.08
491.00
208,473.14
102
1,231.08
738.34
492.74
207,980.40
103
1,231.08
736.60
494.48
207,485.91
104
1,231.08
734.85
496.23
206,989.68
105
1,231.08
733.09
497.99
206,491.69
106
1,231.08
731.32
499.76
205,991.93
107
1,231.08
729.55
501.53
205,490.41
108
1,231.08
727.78
503.30
204,987.11
109
1,231.08
726.00
505.08
204,482.02
110
1,231.08
724.21
506.87
203,975.15
111
1,231.08
722.41
508.67
203,466.48
112
1,231.08
720.61
510.47
202,956.01
113
1,231.08
718.80
512.28
202,443.74
114
1,231.08
716.99
514.09
201,929.64
115
1,231.08
715.17
515.91
201,413.73
116
1,231.08
713.34
517.74
200,895.99
117
1,231.08
711.51
519.57
200,376.42
118
1,231.08
709.67
521.41
199,855.00
119
1,231.08
707.82
523.26
199,331.74
120
1,231.08
705.97
525.11
198,806.63
121
1,231.08
704.11
526.97
198,279.66
122
1,231.08
702.24
528.84
197,750.82
123
1,231.08
700.37
530.71
197,220.11
124
1,231.08
698.49
532.59
196,687.51
125
1,231.08
696.60
534.48
196,153.04
126
1,231.08
694.71
536.37
195,616.66
127
1,231.08
692.81
538.27
195,078.39
128
1,231.08
690.90
540.18
194,538.22
129
1,231.08
688.99
542.09
193,996.13
130
1,231.08
687.07
544.01
193,452.11
131
1,231.08
685.14
545.94
192,906.18
132
1,231.08
683.21
547.87
192,358.31
133
1,231.08
681.27
549.81
191,808.50
134
1,231.08
679.32
551.76
191,256.74
135
1,231.08
677.37
553.71
190,703.03
136
1,231.08
675.41
555.67
190,147.35
137
1,231.08
673.44
557.64
189,589.71
138
1,231.08
671.46
559.62
189,030.09
139
1,231.08
669.48
561.60
188,468.50
140
1,231.08
667.49
563.59
187,904.91
141
1,231.08
665.50
565.58
187,339.32
142
1,231.08
663.49
567.59
186,771.74
143
1,231.08
661.48
569.60
186,202.14
144
1,231.08
659.47
571.61
185,630.53
145
1,231.08
657.44
573.64
185,056.89
146
1,231.08
655.41
575.67
184,481.22
147
1,231.08
653.37
577.71
183,903.51
148
1,231.08
651.32
579.76
183,323.75
149
1,231.08
649.27
581.81
182,741.95
150
1,231.08
647.21
583.87
182,158.08
151
1,231.08
645.14
585.94
181,572.14
152
1,231.08
643.07
588.01
180,984.13
153
1,231.08
640.99
590.09
180,394.03
154
1,231.08
638.90
592.18
179,801.85
155
1,231.08
636.80
594.28
179,207.57
156
1,231.08
634.69
596.39
178,611.18
157
1,231.08
632.58
598.50
178,012.68
158
1,231.08
630.46
600.62
177,412.06
159
1,231.08
628.33
602.75
176,809.32
160
1,231.08
626.20
604.88
176,204.44
161
1,231.08
624.06
607.02
175,597.42
162
1,231.08
621.91
609.17
174,988.24
163
1,231.08
619.75
611.33
174,376.91
164
1,231.08
617.58
613.50
173,763.42
165
1,231.08
615.41
615.67
173,147.75
166
1,231.08
613.23
617.85
172,529.90
167
1,231.08
611.04
620.04
171,909.87
168
1,231.08
608.85
622.23
171,287.63
169
1,231.08
606.64
624.44
170,663.20
170
1,231.08
604.43
626.65
170,036.55
171
1,231.08
602.21
628.87
169,407.68
172
1,231.08
599.99
631.09
168,776.59
173
1,231.08
597.75
633.33
168,143.26
174
1,231.08
595.51
635.57
167,507.68
175
1,231.08
593.26
637.82
166,869.86
176
1,231.08
591.00
640.08
166,229.78
177
1,231.08
588.73
642.35
165,587.43
178
1,231.08
586.46
644.62
164,942.80
179
1,231.08
584.17
646.91
164,295.90
180
1,231.08
581.88
649.20
163,646.70
181
1,231.08
579.58
651.50
162,995.20
182
1,231.08
577.27
653.81
162,341.39
183
1,231.08
574.96
656.12
161,685.27
184
1,231.08
572.64
658.44
161,026.83
185
1,231.08
570.30
660.78
160,366.05
186
1,231.08
567.96
663.12
159,702.94
187
1,231.08
565.61
665.47
159,037.47
188
1,231.08
563.26
667.82
158,369.65
189
1,231.08
560.89
670.19
157,699.46
190
1,231.08
558.52
672.56
157,026.90
191
1,231.08
556.14
674.94
156,351.96
192
1,231.08
553.75
677.33
155,674.62
193
1,231.08
551.35
679.73
154,994.89
194
1,231.08
548.94
682.14
154,312.75
195
1,231.08
546.52
684.56
153,628.19
196
1,231.08
544.10
686.98
152,941.21
197
1,231.08
541.67
689.41
152,251.80
198
1,231.08
539.23
691.85
151,559.95
199
1,231.08
536.77
694.31
150,865.64
200
1,231.08
534.32
696.76
150,168.88
201
1,231.08
531.85
699.23
149,469.65
202
1,231.08
529.37
701.71
148,767.94
203
1,231.08
526.89
704.19
148,063.74
204
1,231.08
524.39
706.69
147,357.06
205
1,231.08
521.89
709.19
146,647.87
206
1,231.08
519.38
711.70
145,936.16
207
1,231.08
516.86
714.22
145,221.94
208
1,231.08
514.33
716.75
144,505.19
209
1,231.08
511.79
719.29
143,785.90
210
1,231.08
509.24
721.84
143,064.06
211
1,231.08
506.69
724.39
142,339.66
212
1,231.08
504.12
726.96
141,612.70
213
1,231.08
501.54
729.54
140,883.17
214
1,231.08
498.96
732.12
140,151.05
215
1,231.08
496.37
734.71
139,416.34
216
1,231.08
493.77
737.31
138,679.02
217
1,231.08
491.15
739.93
137,939.10
218
1,231.08
488.53
742.55
137,196.55
219
1,231.08
485.90
745.18
136,451.38
220
1,231.08
483.27
747.81
135,703.56
221
1,231.08
480.62
750.46
134,953.10
222
1,231.08
477.96
753.12
134,199.98
223
1,231.08
475.29
755.79
133,444.19
224
1,231.08
472.61
758.47
132,685.73
225
1,231.08
469.93
761.15
131,924.57
226
1,231.08
467.23
763.85
131,160.73
227
1,231.08
464.53
766.55
130,394.17
228
1,231.08
461.81
769.27
129,624.91
229
1,231.08
459.09
771.99
128,852.92
230
1,231.08
456.35
774.73
128,078.19
231
1,231.08
453.61
777.47
127,300.72
232
1,231.08
450.86
780.22
126,520.50
233
1,231.08
448.09
782.99
125,737.51
234
1,231.08
445.32
785.76
124,951.75
235
1,231.08
442.54
788.54
124,163.21
236
1,231.08
439.74
791.34
123,371.87
237
1,231.08
436.94
794.14
122,577.73
238
1,231.08
434.13
796.95
121,780.78
239
1,231.08
431.31
799.77
120,981.01
240
1,231.08
428.47
802.61
120,178.41
241
1,231.08
425.63
805.45
119,372.96
242
1,231.08
422.78
808.30
118,564.66
243
1,231.08
419.92
811.16
117,753.49
244
1,231.08
417.04
814.04
116,939.46
245
1,231.08
414.16
816.92
116,122.54
246
1,231.08
411.27
819.81
115,302.72
247
1,231.08
408.36
822.72
114,480.01
248
1,231.08
405.45
825.63
113,654.38
249
1,231.08
402.53
828.55
112,825.82
250
1,231.08
399.59
831.49
111,994.34
251
1,231.08
396.65
834.43
111,159.90
252
1,231.08
393.69
837.39
110,322.51
253
1,231.08
390.73
840.35
109,482.16
254
1,231.08
387.75
843.33
108,638.83
255
1,231.08
384.76
846.32
107,792.51
256
1,231.08
381.77
849.31
106,943.20
257
1,231.08
378.76
852.32
106,090.87
258
1,231.08
375.74
855.34
105,235.53
259
1,231.08
372.71
858.37
104,377.16
260
1,231.08
369.67
861.41
103,515.75
261
1,231.08
366.62
864.46
102,651.29
262
1,231.08
363.56
867.52
101,783.77
263
1,231.08
360.48
870.60
100,913.17
264
1,231.08
357.40
873.68
100,039.49
265
1,231.08
354.31
876.77
99,162.72
266
1,231.08
351.20
879.88
98,282.84
267
1,231.08
348.09
882.99
97,399.84
268
1,231.08
344.96
886.12
96,513.72
269
1,231.08
341.82
889.26
95,624.46
270
1,231.08
338.67
892.41
94,732.05
271
1,231.08
335.51
895.57
93,836.48
272
1,231.08
332.34
898.74
92,937.74
273
1,231.08
329.15
901.93
92,035.81
274
1,231.08
325.96
905.12
91,130.69
275
1,231.08
322.75
908.33
90,222.37
276
1,231.08
319.54
911.54
89,310.82
277
1,231.08
316.31
914.77
88,396.05
278
1,231.08
313.07
918.01
87,478.04
279
1,231.08
309.82
921.26
86,556.78
280
1,231.08
306.56
924.52
85,632.26
281
1,231.08
303.28
927.80
84,704.46
282
1,231.08
299.99
931.09
83,773.37
283
1,231.08
296.70
934.38
82,838.99
284
1,231.08
293.39
937.69
81,901.30
285
1,231.08
290.07
941.01
80,960.28
286
1,231.08
286.73
944.35
80,015.94
287
1,231.08
283.39
947.69
79,068.25
288
1,231.08
280.03
951.05
78,117.20
289
1,231.08
276.67
954.41
77,162.79
290
1,231.08
273.28
957.80
76,204.99
291
1,231.08
269.89
961.19
75,243.80
292
1,231.08
266.49
964.59
74,279.21
293
1,231.08
263.07
968.01
73,311.21
294
1,231.08
259.64
971.44
72,339.77
295
1,231.08
256.20
974.88
71,364.89
296
1,231.08
252.75
978.33
70,386.56
297
1,231.08
249.29
981.79
69,404.77
298
1,231.08
245.81
985.27
68,419.50
299
1,231.08
242.32
988.76
67,430.74
300
1,231.08
238.82
992.26
66,438.47
301
1,231.08
235.30
995.78
65,442.70
302
1,231.08
231.78
999.30
64,443.39
303
1,231.08
228.24
1,002.84
63,440.55
304
1,231.08
224.69
1,006.39
62,434.15
305
1,231.08
221.12
1,009.96
61,424.20
306
1,231.08
217.54
1,013.54
60,410.66
307
1,231.08
213.95
1,017.13
59,393.53
308
1,231.08
210.35
1,020.73
58,372.81
309
1,231.08
206.74
1,024.34
57,348.46
310
1,231.08
203.11
1,027.97
56,320.49
311
1,231.08
199.47
1,031.61
55,288.88
312
1,231.08
195.81
1,035.27
54,253.62
313
1,231.08
192.15
1,038.93
53,214.68
314
1,231.08
188.47
1,042.61
52,172.07
315
1,231.08
184.78
1,046.30
51,125.77
316
1,231.08
181.07
1,050.01
50,075.76
317
1,231.08
177.35
1,053.73
49,022.03
318
1,231.08
173.62
1,057.46
47,964.57
319
1,231.08
169.87
1,061.21
46,903.37
320
1,231.08
166.12
1,064.96
45,838.40
321
1,231.08
162.34
1,068.74
44,769.67
322
1,231.08
158.56
1,072.52
43,697.14
323
1,231.08
154.76
1,076.32
42,620.83
324
1,231.08
150.95
1,080.13
41,540.69
325
1,231.08
147.12
1,083.96
40,456.74
326
1,231.08
143.28
1,087.80
39,368.94
327
1,231.08
139.43
1,091.65
38,277.29
328
1,231.08
135.57
1,095.51
37,181.78
329
1,231.08
131.69
1,099.39
36,082.38
330
1,231.08
127.79
1,103.29
34,979.10
331
1,231.08
123.88
1,107.20
33,871.90
332
1,231.08
119.96
1,111.12
32,760.78
333
1,231.08
116.03
1,115.05
31,645.73
334
1,231.08
112.08
1,119.00
30,526.73
335
1,231.08
108.12
1,122.96
29,403.77
336
1,231.08
104.14
1,126.94
28,276.82
337
1,231.08
100.15
1,130.93
27,145.89
338
1,231.08
96.14
1,134.94
26,010.95
339
1,231.08
92.12
1,138.96
24,871.99
340
1,231.08
88.09
1,142.99
23,729.00
341
1,231.08
84.04
1,147.04
22,581.96
342
1,231.08
79.98
1,151.10
21,430.86
343
1,231.08
75.90
1,155.18
20,275.68
344
1,231.08
71.81
1,159.27
19,116.41
345
1,231.08
67.70
1,163.38
17,953.04
346
1,231.08
63.58
1,167.50
16,785.54
347
1,231.08
59.45
1,171.63
15,613.91
348
1,231.08
55.30
1,175.78
14,438.13
349
1,231.08
51.14
1,179.94
13,258.18
350
1,231.08
46.96
1,184.12
12,074.06
351
1,231.08
42.76
1,188.32
10,885.74
352
1,231.08
38.55
1,192.53
9,693.21
353
1,231.08
34.33
1,196.75
8,496.46
354
1,231.08
30.09
1,200.99
7,295.48
355
1,231.08
25.84
1,205.24
6,090.23
356
1,231.08
21.57
1,209.51
4,880.72
357
1,231.08
17.29
1,213.79
3,666.93
358
1,231.08
12.99
1,218.09
2,448.84
359
1,231.08
8.67
1,222.41
1,226.43
360
1,230.77
4.34
1,226.43
0.00
Totals
443,188.49
192,938.49
250,250.00

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