Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,234.45  
 

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
1,234.45
875.56
358.89
254,350.11
2
1,234.45
874.33
360.12
253,989.99
3
1,234.45
873.09
361.36
253,628.63
4
1,234.45
871.85
362.60
253,266.03
5
1,234.45
870.60
363.85
252,902.18
6
1,234.45
869.35
365.10
252,537.08
7
1,234.45
868.10
366.35
252,170.73
8
1,234.45
866.84
367.61
251,803.12
9
1,234.45
865.57
368.88
251,434.24
10
1,234.45
864.31
370.14
251,064.09
11
1,234.45
863.03
371.42
250,692.68
12
1,234.45
861.76
372.69
250,319.98
13
1,234.45
860.47
373.98
249,946.01
14
1,234.45
859.19
375.26
249,570.75
15
1,234.45
857.90
376.55
249,194.20
16
1,234.45
856.61
377.84
248,816.35
17
1,234.45
855.31
379.14
248,437.21
18
1,234.45
854.00
380.45
248,056.76
19
1,234.45
852.70
381.75
247,675.01
20
1,234.45
851.38
383.07
247,291.94
21
1,234.45
850.07
384.38
246,907.56
22
1,234.45
848.74
385.71
246,521.85
23
1,234.45
847.42
387.03
246,134.82
24
1,234.45
846.09
388.36
245,746.46
25
1,234.45
844.75
389.70
245,356.76
26
1,234.45
843.41
391.04
244,965.72
27
1,234.45
842.07
392.38
244,573.34
28
1,234.45
840.72
393.73
244,179.62
29
1,234.45
839.37
395.08
243,784.53
30
1,234.45
838.01
396.44
243,388.09
31
1,234.45
836.65
397.80
242,990.29
32
1,234.45
835.28
399.17
242,591.12
33
1,234.45
833.91
400.54
242,190.57
34
1,234.45
832.53
401.92
241,788.65
35
1,234.45
831.15
403.30
241,385.35
36
1,234.45
829.76
404.69
240,980.67
37
1,234.45
828.37
406.08
240,574.59
38
1,234.45
826.98
407.47
240,167.11
39
1,234.45
825.57
408.88
239,758.24
40
1,234.45
824.17
410.28
239,347.95
41
1,234.45
822.76
411.69
238,936.26
42
1,234.45
821.34
413.11
238,523.16
43
1,234.45
819.92
414.53
238,108.63
44
1,234.45
818.50
415.95
237,692.68
45
1,234.45
817.07
417.38
237,275.30
46
1,234.45
815.63
418.82
236,856.48
47
1,234.45
814.19
420.26
236,436.23
48
1,234.45
812.75
421.70
236,014.52
49
1,234.45
811.30
423.15
235,591.37
50
1,234.45
809.85
424.60
235,166.77
51
1,234.45
808.39
426.06
234,740.71
52
1,234.45
806.92
427.53
234,313.18
53
1,234.45
805.45
429.00
233,884.18
54
1,234.45
803.98
430.47
233,453.71
55
1,234.45
802.50
431.95
233,021.75
56
1,234.45
801.01
433.44
232,588.31
57
1,234.45
799.52
434.93
232,153.39
58
1,234.45
798.03
436.42
231,716.96
59
1,234.45
796.53
437.92
231,279.04
60
1,234.45
795.02
439.43
230,839.61
61
1,234.45
793.51
440.94
230,398.67
62
1,234.45
792.00
442.45
229,956.22
63
1,234.45
790.47
443.98
229,512.24
64
1,234.45
788.95
445.50
229,066.74
65
1,234.45
787.42
447.03
228,619.71
66
1,234.45
785.88
448.57
228,171.14
67
1,234.45
784.34
450.11
227,721.03
68
1,234.45
782.79
451.66
227,269.37
69
1,234.45
781.24
453.21
226,816.16
70
1,234.45
779.68
454.77
226,361.39
71
1,234.45
778.12
456.33
225,905.06
72
1,234.45
776.55
457.90
225,447.15
73
1,234.45
774.97
459.48
224,987.68
74
1,234.45
773.40
461.05
224,526.62
75
1,234.45
771.81
462.64
224,063.98
76
1,234.45
770.22
464.23
223,599.75
77
1,234.45
768.62
465.83
223,133.93
78
1,234.45
767.02
467.43
222,666.50
79
1,234.45
765.42
469.03
222,197.47
80
1,234.45
763.80
470.65
221,726.82
81
1,234.45
762.19
472.26
221,254.56
82
1,234.45
760.56
473.89
220,780.67
83
1,234.45
758.93
475.52
220,305.15
84
1,234.45
757.30
477.15
219,828.00
85
1,234.45
755.66
478.79
219,349.21
86
1,234.45
754.01
480.44
218,868.77
87
1,234.45
752.36
482.09
218,386.68
88
1,234.45
750.70
483.75
217,902.94
89
1,234.45
749.04
485.41
217,417.53
90
1,234.45
747.37
487.08
216,930.45
91
1,234.45
745.70
488.75
216,441.70
92
1,234.45
744.02
490.43
215,951.27
93
1,234.45
742.33
492.12
215,459.15
94
1,234.45
740.64
493.81
214,965.34
95
1,234.45
738.94
495.51
214,469.84
96
1,234.45
737.24
497.21
213,972.63
97
1,234.45
735.53
498.92
213,473.71
98
1,234.45
733.82
500.63
212,973.07
99
1,234.45
732.09
502.36
212,470.72
100
1,234.45
730.37
504.08
211,966.64
101
1,234.45
728.64
505.81
211,460.82
102
1,234.45
726.90
507.55
210,953.27
103
1,234.45
725.15
509.30
210,443.97
104
1,234.45
723.40
511.05
209,932.92
105
1,234.45
721.64
512.81
209,420.12
106
1,234.45
719.88
514.57
208,905.55
107
1,234.45
718.11
516.34
208,389.21
108
1,234.45
716.34
518.11
207,871.10
109
1,234.45
714.56
519.89
207,351.21
110
1,234.45
712.77
521.68
206,829.53
111
1,234.45
710.98
523.47
206,306.05
112
1,234.45
709.18
525.27
205,780.78
113
1,234.45
707.37
527.08
205,253.70
114
1,234.45
705.56
528.89
204,724.81
115
1,234.45
703.74
530.71
204,194.10
116
1,234.45
701.92
532.53
203,661.57
117
1,234.45
700.09
534.36
203,127.21
118
1,234.45
698.25
536.20
202,591.00
119
1,234.45
696.41
538.04
202,052.96
120
1,234.45
694.56
539.89
201,513.07
121
1,234.45
692.70
541.75
200,971.32
122
1,234.45
690.84
543.61
200,427.71
123
1,234.45
688.97
545.48
199,882.23
124
1,234.45
687.10
547.35
199,334.87
125
1,234.45
685.21
549.24
198,785.64
126
1,234.45
683.33
551.12
198,234.51
127
1,234.45
681.43
553.02
197,681.49
128
1,234.45
679.53
554.92
197,126.57
129
1,234.45
677.62
556.83
196,569.75
130
1,234.45
675.71
558.74
196,011.01
131
1,234.45
673.79
560.66
195,450.34
132
1,234.45
671.86
562.59
194,887.75
133
1,234.45
669.93
564.52
194,323.23
134
1,234.45
667.99
566.46
193,756.77
135
1,234.45
666.04
568.41
193,188.36
136
1,234.45
664.08
570.37
192,617.99
137
1,234.45
662.12
572.33
192,045.66
138
1,234.45
660.16
574.29
191,471.37
139
1,234.45
658.18
576.27
190,895.10
140
1,234.45
656.20
578.25
190,316.86
141
1,234.45
654.21
580.24
189,736.62
142
1,234.45
652.22
582.23
189,154.39
143
1,234.45
650.22
584.23
188,570.16
144
1,234.45
648.21
586.24
187,983.92
145
1,234.45
646.19
588.26
187,395.66
146
1,234.45
644.17
590.28
186,805.39
147
1,234.45
642.14
592.31
186,213.08
148
1,234.45
640.11
594.34
185,618.74
149
1,234.45
638.06
596.39
185,022.35
150
1,234.45
636.01
598.44
184,423.92
151
1,234.45
633.96
600.49
183,823.42
152
1,234.45
631.89
602.56
183,220.87
153
1,234.45
629.82
604.63
182,616.24
154
1,234.45
627.74
606.71
182,009.53
155
1,234.45
625.66
608.79
181,400.74
156
1,234.45
623.57
610.88
180,789.85
157
1,234.45
621.47
612.98
180,176.87
158
1,234.45
619.36
615.09
179,561.78
159
1,234.45
617.24
617.21
178,944.57
160
1,234.45
615.12
619.33
178,325.24
161
1,234.45
612.99
621.46
177,703.79
162
1,234.45
610.86
623.59
177,080.19
163
1,234.45
608.71
625.74
176,454.46
164
1,234.45
606.56
627.89
175,826.57
165
1,234.45
604.40
630.05
175,196.52
166
1,234.45
602.24
632.21
174,564.31
167
1,234.45
600.06
634.39
173,929.92
168
1,234.45
597.88
636.57
173,293.36
169
1,234.45
595.70
638.75
172,654.60
170
1,234.45
593.50
640.95
172,013.65
171
1,234.45
591.30
643.15
171,370.50
172
1,234.45
589.09
645.36
170,725.14
173
1,234.45
586.87
647.58
170,077.56
174
1,234.45
584.64
649.81
169,427.75
175
1,234.45
582.41
652.04
168,775.70
176
1,234.45
580.17
654.28
168,121.42
177
1,234.45
577.92
656.53
167,464.89
178
1,234.45
575.66
658.79
166,806.10
179
1,234.45
573.40
661.05
166,145.04
180
1,234.45
571.12
663.33
165,481.72
181
1,234.45
568.84
665.61
164,816.11
182
1,234.45
566.56
667.89
164,148.22
183
1,234.45
564.26
670.19
163,478.03
184
1,234.45
561.96
672.49
162,805.53
185
1,234.45
559.64
674.81
162,130.73
186
1,234.45
557.32
677.13
161,453.60
187
1,234.45
555.00
679.45
160,774.15
188
1,234.45
552.66
681.79
160,092.36
189
1,234.45
550.32
684.13
159,408.23
190
1,234.45
547.97
686.48
158,721.74
191
1,234.45
545.61
688.84
158,032.90
192
1,234.45
543.24
691.21
157,341.69
193
1,234.45
540.86
693.59
156,648.10
194
1,234.45
538.48
695.97
155,952.13
195
1,234.45
536.09
698.36
155,253.76
196
1,234.45
533.68
700.77
154,553.00
197
1,234.45
531.28
703.17
153,849.82
198
1,234.45
528.86
705.59
153,144.23
199
1,234.45
526.43
708.02
152,436.21
200
1,234.45
524.00
710.45
151,725.76
201
1,234.45
521.56
712.89
151,012.87
202
1,234.45
519.11
715.34
150,297.53
203
1,234.45
516.65
717.80
149,579.73
204
1,234.45
514.18
720.27
148,859.46
205
1,234.45
511.70
722.75
148,136.71
206
1,234.45
509.22
725.23
147,411.48
207
1,234.45
506.73
727.72
146,683.76
208
1,234.45
504.23
730.22
145,953.53
209
1,234.45
501.72
732.73
145,220.80
210
1,234.45
499.20
735.25
144,485.54
211
1,234.45
496.67
737.78
143,747.76
212
1,234.45
494.13
740.32
143,007.45
213
1,234.45
491.59
742.86
142,264.58
214
1,234.45
489.03
745.42
141,519.17
215
1,234.45
486.47
747.98
140,771.19
216
1,234.45
483.90
750.55
140,020.64
217
1,234.45
481.32
753.13
139,267.51
218
1,234.45
478.73
755.72
138,511.80
219
1,234.45
476.13
758.32
137,753.48
220
1,234.45
473.53
760.92
136,992.56
221
1,234.45
470.91
763.54
136,229.02
222
1,234.45
468.29
766.16
135,462.86
223
1,234.45
465.65
768.80
134,694.06
224
1,234.45
463.01
771.44
133,922.62
225
1,234.45
460.36
774.09
133,148.53
226
1,234.45
457.70
776.75
132,371.78
227
1,234.45
455.03
779.42
131,592.36
228
1,234.45
452.35
782.10
130,810.25
229
1,234.45
449.66
784.79
130,025.46
230
1,234.45
446.96
787.49
129,237.98
231
1,234.45
444.26
790.19
128,447.78
232
1,234.45
441.54
792.91
127,654.87
233
1,234.45
438.81
795.64
126,859.24
234
1,234.45
436.08
798.37
126,060.86
235
1,234.45
433.33
801.12
125,259.75
236
1,234.45
430.58
803.87
124,455.88
237
1,234.45
427.82
806.63
123,649.25
238
1,234.45
425.04
809.41
122,839.84
239
1,234.45
422.26
812.19
122,027.65
240
1,234.45
419.47
814.98
121,212.67
241
1,234.45
416.67
817.78
120,394.89
242
1,234.45
413.86
820.59
119,574.30
243
1,234.45
411.04
823.41
118,750.88
244
1,234.45
408.21
826.24
117,924.64
245
1,234.45
405.37
829.08
117,095.56
246
1,234.45
402.52
831.93
116,263.62
247
1,234.45
399.66
834.79
115,428.83
248
1,234.45
396.79
837.66
114,591.17
249
1,234.45
393.91
840.54
113,750.62
250
1,234.45
391.02
843.43
112,907.19
251
1,234.45
388.12
846.33
112,060.86
252
1,234.45
385.21
849.24
111,211.62
253
1,234.45
382.29
852.16
110,359.46
254
1,234.45
379.36
855.09
109,504.37
255
1,234.45
376.42
858.03
108,646.34
256
1,234.45
373.47
860.98
107,785.36
257
1,234.45
370.51
863.94
106,921.42
258
1,234.45
367.54
866.91
106,054.52
259
1,234.45
364.56
869.89
105,184.63
260
1,234.45
361.57
872.88
104,311.75
261
1,234.45
358.57
875.88
103,435.87
262
1,234.45
355.56
878.89
102,556.98
263
1,234.45
352.54
881.91
101,675.07
264
1,234.45
349.51
884.94
100,790.13
265
1,234.45
346.47
887.98
99,902.15
266
1,234.45
343.41
891.04
99,011.11
267
1,234.45
340.35
894.10
98,117.01
268
1,234.45
337.28
897.17
97,219.84
269
1,234.45
334.19
900.26
96,319.58
270
1,234.45
331.10
903.35
95,416.23
271
1,234.45
327.99
906.46
94,509.77
272
1,234.45
324.88
909.57
93,600.20
273
1,234.45
321.75
912.70
92,687.50
274
1,234.45
318.61
915.84
91,771.67
275
1,234.45
315.47
918.98
90,852.68
276
1,234.45
312.31
922.14
89,930.54
277
1,234.45
309.14
925.31
89,005.22
278
1,234.45
305.96
928.49
88,076.73
279
1,234.45
302.76
931.69
87,145.04
280
1,234.45
299.56
934.89
86,210.15
281
1,234.45
296.35
938.10
85,272.05
282
1,234.45
293.12
941.33
84,330.72
283
1,234.45
289.89
944.56
83,386.16
284
1,234.45
286.64
947.81
82,438.35
285
1,234.45
283.38
951.07
81,487.28
286
1,234.45
280.11
954.34
80,532.94
287
1,234.45
276.83
957.62
79,575.33
288
1,234.45
273.54
960.91
78,614.42
289
1,234.45
270.24
964.21
77,650.20
290
1,234.45
266.92
967.53
76,682.68
291
1,234.45
263.60
970.85
75,711.82
292
1,234.45
260.26
974.19
74,737.63
293
1,234.45
256.91
977.54
73,760.09
294
1,234.45
253.55
980.90
72,779.19
295
1,234.45
250.18
984.27
71,794.92
296
1,234.45
246.80
987.65
70,807.27
297
1,234.45
243.40
991.05
69,816.22
298
1,234.45
239.99
994.46
68,821.76
299
1,234.45
236.57
997.88
67,823.88
300
1,234.45
233.14
1,001.31
66,822.58
301
1,234.45
229.70
1,004.75
65,817.83
302
1,234.45
226.25
1,008.20
64,809.63
303
1,234.45
222.78
1,011.67
63,797.96
304
1,234.45
219.31
1,015.14
62,782.82
305
1,234.45
215.82
1,018.63
61,764.19
306
1,234.45
212.31
1,022.14
60,742.05
307
1,234.45
208.80
1,025.65
59,716.40
308
1,234.45
205.28
1,029.17
58,687.23
309
1,234.45
201.74
1,032.71
57,654.51
310
1,234.45
198.19
1,036.26
56,618.25
311
1,234.45
194.63
1,039.82
55,578.43
312
1,234.45
191.05
1,043.40
54,535.03
313
1,234.45
187.46
1,046.99
53,488.04
314
1,234.45
183.87
1,050.58
52,437.46
315
1,234.45
180.25
1,054.20
51,383.26
316
1,234.45
176.63
1,057.82
50,325.44
317
1,234.45
172.99
1,061.46
49,263.98
318
1,234.45
169.34
1,065.11
48,198.88
319
1,234.45
165.68
1,068.77
47,130.11
320
1,234.45
162.01
1,072.44
46,057.67
321
1,234.45
158.32
1,076.13
44,981.54
322
1,234.45
154.62
1,079.83
43,901.72
323
1,234.45
150.91
1,083.54
42,818.18
324
1,234.45
147.19
1,087.26
41,730.92
325
1,234.45
143.45
1,091.00
40,639.92
326
1,234.45
139.70
1,094.75
39,545.17
327
1,234.45
135.94
1,098.51
38,446.65
328
1,234.45
132.16
1,102.29
37,344.36
329
1,234.45
128.37
1,106.08
36,238.29
330
1,234.45
124.57
1,109.88
35,128.41
331
1,234.45
120.75
1,113.70
34,014.71
332
1,234.45
116.93
1,117.52
32,897.18
333
1,234.45
113.08
1,121.37
31,775.82
334
1,234.45
109.23
1,125.22
30,650.60
335
1,234.45
105.36
1,129.09
29,521.51
336
1,234.45
101.48
1,132.97
28,388.54
337
1,234.45
97.59
1,136.86
27,251.68
338
1,234.45
93.68
1,140.77
26,110.90
339
1,234.45
89.76
1,144.69
24,966.21
340
1,234.45
85.82
1,148.63
23,817.58
341
1,234.45
81.87
1,152.58
22,665.00
342
1,234.45
77.91
1,156.54
21,508.46
343
1,234.45
73.94
1,160.51
20,347.95
344
1,234.45
69.95
1,164.50
19,183.45
345
1,234.45
65.94
1,168.51
18,014.94
346
1,234.45
61.93
1,172.52
16,842.42
347
1,234.45
57.90
1,176.55
15,665.86
348
1,234.45
53.85
1,180.60
14,485.26
349
1,234.45
49.79
1,184.66
13,300.61
350
1,234.45
45.72
1,188.73
12,111.88
351
1,234.45
41.63
1,192.82
10,919.06
352
1,234.45
37.53
1,196.92
9,722.15
353
1,234.45
33.42
1,201.03
8,521.12
354
1,234.45
29.29
1,205.16
7,315.96
355
1,234.45
25.15
1,209.30
6,106.65
356
1,234.45
20.99
1,213.46
4,893.20
357
1,234.45
16.82
1,217.63
3,675.57
358
1,234.45
12.63
1,221.82
2,453.75
359
1,234.45
8.43
1,226.02
1,227.74
360
1,231.96
4.22
1,227.74
0.00
Totals
444,399.51
189,690.51
254,709.00

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