Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,234.80  
 

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
1,234.80
888.98
345.82
250,661.18
2
1,234.80
887.76
347.04
250,314.14
3
1,234.80
886.53
348.27
249,965.87
4
1,234.80
885.30
349.50
249,616.37
5
1,234.80
884.06
350.74
249,265.62
6
1,234.80
882.82
351.98
248,913.64
7
1,234.80
881.57
353.23
248,560.41
8
1,234.80
880.32
354.48
248,205.93
9
1,234.80
879.06
355.74
247,850.19
10
1,234.80
877.80
357.00
247,493.19
11
1,234.80
876.54
358.26
247,134.93
12
1,234.80
875.27
359.53
246,775.40
13
1,234.80
874.00
360.80
246,414.60
14
1,234.80
872.72
362.08
246,052.52
15
1,234.80
871.44
363.36
245,689.15
16
1,234.80
870.15
364.65
245,324.50
17
1,234.80
868.86
365.94
244,958.56
18
1,234.80
867.56
367.24
244,591.32
19
1,234.80
866.26
368.54
244,222.78
20
1,234.80
864.96
369.84
243,852.94
21
1,234.80
863.65
371.15
243,481.78
22
1,234.80
862.33
372.47
243,109.31
23
1,234.80
861.01
373.79
242,735.53
24
1,234.80
859.69
375.11
242,360.41
25
1,234.80
858.36
376.44
241,983.97
26
1,234.80
857.03
377.77
241,606.20
27
1,234.80
855.69
379.11
241,227.09
28
1,234.80
854.35
380.45
240,846.63
29
1,234.80
853.00
381.80
240,464.83
30
1,234.80
851.65
383.15
240,081.68
31
1,234.80
850.29
384.51
239,697.17
32
1,234.80
848.93
385.87
239,311.30
33
1,234.80
847.56
387.24
238,924.06
34
1,234.80
846.19
388.61
238,535.45
35
1,234.80
844.81
389.99
238,145.46
36
1,234.80
843.43
391.37
237,754.09
37
1,234.80
842.05
392.75
237,361.34
38
1,234.80
840.65
394.15
236,967.19
39
1,234.80
839.26
395.54
236,571.65
40
1,234.80
837.86
396.94
236,174.71
41
1,234.80
836.45
398.35
235,776.36
42
1,234.80
835.04
399.76
235,376.60
43
1,234.80
833.63
401.17
234,975.43
44
1,234.80
832.20
402.60
234,572.83
45
1,234.80
830.78
404.02
234,168.81
46
1,234.80
829.35
405.45
233,763.36
47
1,234.80
827.91
406.89
233,356.47
48
1,234.80
826.47
408.33
232,948.14
49
1,234.80
825.02
409.78
232,538.37
50
1,234.80
823.57
411.23
232,127.14
51
1,234.80
822.12
412.68
231,714.46
52
1,234.80
820.66
414.14
231,300.31
53
1,234.80
819.19
415.61
230,884.70
54
1,234.80
817.72
417.08
230,467.62
55
1,234.80
816.24
418.56
230,049.06
56
1,234.80
814.76
420.04
229,629.01
57
1,234.80
813.27
421.53
229,207.48
58
1,234.80
811.78
423.02
228,784.46
59
1,234.80
810.28
424.52
228,359.94
60
1,234.80
808.77
426.03
227,933.91
61
1,234.80
807.27
427.53
227,506.38
62
1,234.80
805.75
429.05
227,077.33
63
1,234.80
804.23
430.57
226,646.76
64
1,234.80
802.71
432.09
226,214.67
65
1,234.80
801.18
433.62
225,781.05
66
1,234.80
799.64
435.16
225,345.89
67
1,234.80
798.10
436.70
224,909.19
68
1,234.80
796.55
438.25
224,470.94
69
1,234.80
795.00
439.80
224,031.14
70
1,234.80
793.44
441.36
223,589.79
71
1,234.80
791.88
442.92
223,146.87
72
1,234.80
790.31
444.49
222,702.38
73
1,234.80
788.74
446.06
222,256.32
74
1,234.80
787.16
447.64
221,808.67
75
1,234.80
785.57
449.23
221,359.45
76
1,234.80
783.98
450.82
220,908.63
77
1,234.80
782.38
452.42
220,456.21
78
1,234.80
780.78
454.02
220,002.19
79
1,234.80
779.17
455.63
219,546.57
80
1,234.80
777.56
457.24
219,089.33
81
1,234.80
775.94
458.86
218,630.47
82
1,234.80
774.32
460.48
218,169.99
83
1,234.80
772.69
462.11
217,707.87
84
1,234.80
771.05
463.75
217,244.12
85
1,234.80
769.41
465.39
216,778.73
86
1,234.80
767.76
467.04
216,311.69
87
1,234.80
766.10
468.70
215,842.99
88
1,234.80
764.44
470.36
215,372.63
89
1,234.80
762.78
472.02
214,900.61
90
1,234.80
761.11
473.69
214,426.92
91
1,234.80
759.43
475.37
213,951.55
92
1,234.80
757.75
477.05
213,474.49
93
1,234.80
756.06
478.74
212,995.75
94
1,234.80
754.36
480.44
212,515.31
95
1,234.80
752.66
482.14
212,033.17
96
1,234.80
750.95
483.85
211,549.32
97
1,234.80
749.24
485.56
211,063.75
98
1,234.80
747.52
487.28
210,576.47
99
1,234.80
745.79
489.01
210,087.46
100
1,234.80
744.06
490.74
209,596.72
101
1,234.80
742.32
492.48
209,104.24
102
1,234.80
740.58
494.22
208,610.02
103
1,234.80
738.83
495.97
208,114.05
104
1,234.80
737.07
497.73
207,616.32
105
1,234.80
735.31
499.49
207,116.83
106
1,234.80
733.54
501.26
206,615.57
107
1,234.80
731.76
503.04
206,112.53
108
1,234.80
729.98
504.82
205,607.71
109
1,234.80
728.19
506.61
205,101.11
110
1,234.80
726.40
508.40
204,592.71
111
1,234.80
724.60
510.20
204,082.50
112
1,234.80
722.79
512.01
203,570.50
113
1,234.80
720.98
513.82
203,056.68
114
1,234.80
719.16
515.64
202,541.03
115
1,234.80
717.33
517.47
202,023.57
116
1,234.80
715.50
519.30
201,504.27
117
1,234.80
713.66
521.14
200,983.13
118
1,234.80
711.82
522.98
200,460.14
119
1,234.80
709.96
524.84
199,935.31
120
1,234.80
708.10
526.70
199,408.61
121
1,234.80
706.24
528.56
198,880.05
122
1,234.80
704.37
530.43
198,349.62
123
1,234.80
702.49
532.31
197,817.30
124
1,234.80
700.60
534.20
197,283.11
125
1,234.80
698.71
536.09
196,747.02
126
1,234.80
696.81
537.99
196,209.03
127
1,234.80
694.91
539.89
195,669.14
128
1,234.80
692.99
541.81
195,127.33
129
1,234.80
691.08
543.72
194,583.61
130
1,234.80
689.15
545.65
194,037.96
131
1,234.80
687.22
547.58
193,490.38
132
1,234.80
685.28
549.52
192,940.86
133
1,234.80
683.33
551.47
192,389.39
134
1,234.80
681.38
553.42
191,835.97
135
1,234.80
679.42
555.38
191,280.59
136
1,234.80
677.45
557.35
190,723.24
137
1,234.80
675.48
559.32
190,163.92
138
1,234.80
673.50
561.30
189,602.61
139
1,234.80
671.51
563.29
189,039.32
140
1,234.80
669.51
565.29
188,474.04
141
1,234.80
667.51
567.29
187,906.75
142
1,234.80
665.50
569.30
187,337.45
143
1,234.80
663.49
571.31
186,766.14
144
1,234.80
661.46
573.34
186,192.80
145
1,234.80
659.43
575.37
185,617.44
146
1,234.80
657.40
577.40
185,040.03
147
1,234.80
655.35
579.45
184,460.58
148
1,234.80
653.30
581.50
183,879.08
149
1,234.80
651.24
583.56
183,295.52
150
1,234.80
649.17
585.63
182,709.89
151
1,234.80
647.10
587.70
182,122.19
152
1,234.80
645.02
589.78
181,532.40
153
1,234.80
642.93
591.87
180,940.53
154
1,234.80
640.83
593.97
180,346.56
155
1,234.80
638.73
596.07
179,750.49
156
1,234.80
636.62
598.18
179,152.30
157
1,234.80
634.50
600.30
178,552.00
158
1,234.80
632.37
602.43
177,949.57
159
1,234.80
630.24
604.56
177,345.01
160
1,234.80
628.10
606.70
176,738.31
161
1,234.80
625.95
608.85
176,129.46
162
1,234.80
623.79
611.01
175,518.45
163
1,234.80
621.63
613.17
174,905.28
164
1,234.80
619.46
615.34
174,289.93
165
1,234.80
617.28
617.52
173,672.41
166
1,234.80
615.09
619.71
173,052.70
167
1,234.80
612.89
621.91
172,430.79
168
1,234.80
610.69
624.11
171,806.69
169
1,234.80
608.48
626.32
171,180.37
170
1,234.80
606.26
628.54
170,551.83
171
1,234.80
604.04
630.76
169,921.07
172
1,234.80
601.80
633.00
169,288.07
173
1,234.80
599.56
635.24
168,652.84
174
1,234.80
597.31
637.49
168,015.35
175
1,234.80
595.05
639.75
167,375.60
176
1,234.80
592.79
642.01
166,733.59
177
1,234.80
590.51
644.29
166,089.31
178
1,234.80
588.23
646.57
165,442.74
179
1,234.80
585.94
648.86
164,793.88
180
1,234.80
583.64
651.16
164,142.73
181
1,234.80
581.34
653.46
163,489.27
182
1,234.80
579.02
655.78
162,833.49
183
1,234.80
576.70
658.10
162,175.39
184
1,234.80
574.37
660.43
161,514.96
185
1,234.80
572.03
662.77
160,852.19
186
1,234.80
569.68
665.12
160,187.08
187
1,234.80
567.33
667.47
159,519.61
188
1,234.80
564.97
669.83
158,849.77
189
1,234.80
562.59
672.21
158,177.57
190
1,234.80
560.21
674.59
157,502.98
191
1,234.80
557.82
676.98
156,826.00
192
1,234.80
555.43
679.37
156,146.63
193
1,234.80
553.02
681.78
155,464.85
194
1,234.80
550.60
684.20
154,780.65
195
1,234.80
548.18
686.62
154,094.03
196
1,234.80
545.75
689.05
153,404.98
197
1,234.80
543.31
691.49
152,713.49
198
1,234.80
540.86
693.94
152,019.55
199
1,234.80
538.40
696.40
151,323.16
200
1,234.80
535.94
698.86
150,624.29
201
1,234.80
533.46
701.34
149,922.95
202
1,234.80
530.98
703.82
149,219.13
203
1,234.80
528.48
706.32
148,512.81
204
1,234.80
525.98
708.82
147,804.00
205
1,234.80
523.47
711.33
147,092.67
206
1,234.80
520.95
713.85
146,378.82
207
1,234.80
518.42
716.38
145,662.45
208
1,234.80
515.89
718.91
144,943.54
209
1,234.80
513.34
721.46
144,222.08
210
1,234.80
510.79
724.01
143,498.06
211
1,234.80
508.22
726.58
142,771.49
212
1,234.80
505.65
729.15
142,042.34
213
1,234.80
503.07
731.73
141,310.60
214
1,234.80
500.48
734.32
140,576.28
215
1,234.80
497.87
736.93
139,839.35
216
1,234.80
495.26
739.54
139,099.82
217
1,234.80
492.65
742.15
138,357.66
218
1,234.80
490.02
744.78
137,612.88
219
1,234.80
487.38
747.42
136,865.46
220
1,234.80
484.73
750.07
136,115.39
221
1,234.80
482.08
752.72
135,362.66
222
1,234.80
479.41
755.39
134,607.27
223
1,234.80
476.73
758.07
133,849.21
224
1,234.80
474.05
760.75
133,088.46
225
1,234.80
471.35
763.45
132,325.01
226
1,234.80
468.65
766.15
131,558.86
227
1,234.80
465.94
768.86
130,790.00
228
1,234.80
463.21
771.59
130,018.41
229
1,234.80
460.48
774.32
129,244.10
230
1,234.80
457.74
777.06
128,467.04
231
1,234.80
454.99
779.81
127,687.22
232
1,234.80
452.23
782.57
126,904.65
233
1,234.80
449.45
785.35
126,119.30
234
1,234.80
446.67
788.13
125,331.18
235
1,234.80
443.88
790.92
124,540.26
236
1,234.80
441.08
793.72
123,746.54
237
1,234.80
438.27
796.53
122,950.01
238
1,234.80
435.45
799.35
122,150.65
239
1,234.80
432.62
802.18
121,348.47
240
1,234.80
429.78
805.02
120,543.45
241
1,234.80
426.92
807.88
119,735.57
242
1,234.80
424.06
810.74
118,924.83
243
1,234.80
421.19
813.61
118,111.23
244
1,234.80
418.31
816.49
117,294.74
245
1,234.80
415.42
819.38
116,475.36
246
1,234.80
412.52
822.28
115,653.07
247
1,234.80
409.60
825.20
114,827.88
248
1,234.80
406.68
828.12
113,999.76
249
1,234.80
403.75
831.05
113,168.71
250
1,234.80
400.81
833.99
112,334.71
251
1,234.80
397.85
836.95
111,497.77
252
1,234.80
394.89
839.91
110,657.85
253
1,234.80
391.91
842.89
109,814.97
254
1,234.80
388.93
845.87
108,969.10
255
1,234.80
385.93
848.87
108,120.23
256
1,234.80
382.93
851.87
107,268.35
257
1,234.80
379.91
854.89
106,413.46
258
1,234.80
376.88
857.92
105,555.54
259
1,234.80
373.84
860.96
104,694.59
260
1,234.80
370.79
864.01
103,830.58
261
1,234.80
367.73
867.07
102,963.51
262
1,234.80
364.66
870.14
102,093.38
263
1,234.80
361.58
873.22
101,220.16
264
1,234.80
358.49
876.31
100,343.84
265
1,234.80
355.38
879.42
99,464.43
266
1,234.80
352.27
882.53
98,581.90
267
1,234.80
349.14
885.66
97,696.24
268
1,234.80
346.01
888.79
96,807.45
269
1,234.80
342.86
891.94
95,915.51
270
1,234.80
339.70
895.10
95,020.41
271
1,234.80
336.53
898.27
94,122.14
272
1,234.80
333.35
901.45
93,220.69
273
1,234.80
330.16
904.64
92,316.05
274
1,234.80
326.95
907.85
91,408.20
275
1,234.80
323.74
911.06
90,497.14
276
1,234.80
320.51
914.29
89,582.85
277
1,234.80
317.27
917.53
88,665.32
278
1,234.80
314.02
920.78
87,744.54
279
1,234.80
310.76
924.04
86,820.51
280
1,234.80
307.49
927.31
85,893.19
281
1,234.80
304.21
930.59
84,962.60
282
1,234.80
300.91
933.89
84,028.71
283
1,234.80
297.60
937.20
83,091.51
284
1,234.80
294.28
940.52
82,150.99
285
1,234.80
290.95
943.85
81,207.14
286
1,234.80
287.61
947.19
80,259.95
287
1,234.80
284.25
950.55
79,309.41
288
1,234.80
280.89
953.91
78,355.49
289
1,234.80
277.51
957.29
77,398.20
290
1,234.80
274.12
960.68
76,437.52
291
1,234.80
270.72
964.08
75,473.44
292
1,234.80
267.30
967.50
74,505.94
293
1,234.80
263.88
970.92
73,535.02
294
1,234.80
260.44
974.36
72,560.65
295
1,234.80
256.99
977.81
71,582.84
296
1,234.80
253.52
981.28
70,601.56
297
1,234.80
250.05
984.75
69,616.81
298
1,234.80
246.56
988.24
68,628.57
299
1,234.80
243.06
991.74
67,636.83
300
1,234.80
239.55
995.25
66,641.57
301
1,234.80
236.02
998.78
65,642.80
302
1,234.80
232.48
1,002.32
64,640.48
303
1,234.80
228.94
1,005.86
63,634.62
304
1,234.80
225.37
1,009.43
62,625.19
305
1,234.80
221.80
1,013.00
61,612.19
306
1,234.80
218.21
1,016.59
60,595.60
307
1,234.80
214.61
1,020.19
59,575.40
308
1,234.80
211.00
1,023.80
58,551.60
309
1,234.80
207.37
1,027.43
57,524.17
310
1,234.80
203.73
1,031.07
56,493.10
311
1,234.80
200.08
1,034.72
55,458.38
312
1,234.80
196.42
1,038.38
54,420.00
313
1,234.80
192.74
1,042.06
53,377.94
314
1,234.80
189.05
1,045.75
52,332.18
315
1,234.80
185.34
1,049.46
51,282.73
316
1,234.80
181.63
1,053.17
50,229.55
317
1,234.80
177.90
1,056.90
49,172.65
318
1,234.80
174.15
1,060.65
48,112.00
319
1,234.80
170.40
1,064.40
47,047.60
320
1,234.80
166.63
1,068.17
45,979.42
321
1,234.80
162.84
1,071.96
44,907.47
322
1,234.80
159.05
1,075.75
43,831.72
323
1,234.80
155.24
1,079.56
42,752.15
324
1,234.80
151.41
1,083.39
41,668.77
325
1,234.80
147.58
1,087.22
40,581.54
326
1,234.80
143.73
1,091.07
39,490.47
327
1,234.80
139.86
1,094.94
38,395.53
328
1,234.80
135.98
1,098.82
37,296.72
329
1,234.80
132.09
1,102.71
36,194.01
330
1,234.80
128.19
1,106.61
35,087.40
331
1,234.80
124.27
1,110.53
33,976.86
332
1,234.80
120.33
1,114.47
32,862.40
333
1,234.80
116.39
1,118.41
31,743.99
334
1,234.80
112.43
1,122.37
30,621.61
335
1,234.80
108.45
1,126.35
29,495.26
336
1,234.80
104.46
1,130.34
28,364.93
337
1,234.80
100.46
1,134.34
27,230.59
338
1,234.80
96.44
1,138.36
26,092.23
339
1,234.80
92.41
1,142.39
24,949.84
340
1,234.80
88.36
1,146.44
23,803.40
341
1,234.80
84.30
1,150.50
22,652.91
342
1,234.80
80.23
1,154.57
21,498.33
343
1,234.80
76.14
1,158.66
20,339.67
344
1,234.80
72.04
1,162.76
19,176.91
345
1,234.80
67.92
1,166.88
18,010.03
346
1,234.80
63.79
1,171.01
16,839.01
347
1,234.80
59.64
1,175.16
15,663.85
348
1,234.80
55.48
1,179.32
14,484.53
349
1,234.80
51.30
1,183.50
13,301.03
350
1,234.80
47.11
1,187.69
12,113.34
351
1,234.80
42.90
1,191.90
10,921.44
352
1,234.80
38.68
1,196.12
9,725.32
353
1,234.80
34.44
1,200.36
8,524.96
354
1,234.80
30.19
1,204.61
7,320.35
355
1,234.80
25.93
1,208.87
6,111.48
356
1,234.80
21.64
1,213.16
4,898.32
357
1,234.80
17.35
1,217.45
3,680.87
358
1,234.80
13.04
1,221.76
2,459.11
359
1,234.80
8.71
1,226.09
1,233.02
360
1,237.39
4.37
1,233.02
0.00
Totals
444,530.59
193,523.59
251,007.00

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