Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,200.05  
 

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
1,200.05
824.08
375.97
254,824.03
2
1,200.05
822.87
377.18
254,446.85
3
1,200.05
821.65
378.40
254,068.45
4
1,200.05
820.43
379.62
253,688.83
5
1,200.05
819.20
380.85
253,307.99
6
1,200.05
817.97
382.08
252,925.91
7
1,200.05
816.74
383.31
252,542.60
8
1,200.05
815.50
384.55
252,158.05
9
1,200.05
814.26
385.79
251,772.26
10
1,200.05
813.01
387.04
251,385.23
11
1,200.05
811.76
388.29
250,996.94
12
1,200.05
810.51
389.54
250,607.40
13
1,200.05
809.25
390.80
250,216.61
14
1,200.05
807.99
392.06
249,824.55
15
1,200.05
806.73
393.32
249,431.22
16
1,200.05
805.45
394.60
249,036.63
17
1,200.05
804.18
395.87
248,640.76
18
1,200.05
802.90
397.15
248,243.61
19
1,200.05
801.62
398.43
247,845.18
20
1,200.05
800.33
399.72
247,445.46
21
1,200.05
799.04
401.01
247,044.46
22
1,200.05
797.75
402.30
246,642.15
23
1,200.05
796.45
403.60
246,238.55
24
1,200.05
795.15
404.90
245,833.65
25
1,200.05
793.84
406.21
245,427.44
26
1,200.05
792.53
407.52
245,019.91
27
1,200.05
791.21
408.84
244,611.07
28
1,200.05
789.89
410.16
244,200.91
29
1,200.05
788.57
411.48
243,789.43
30
1,200.05
787.24
412.81
243,376.61
31
1,200.05
785.90
414.15
242,962.47
32
1,200.05
784.57
415.48
242,546.98
33
1,200.05
783.22
416.83
242,130.16
34
1,200.05
781.88
418.17
241,711.99
35
1,200.05
780.53
419.52
241,292.47
36
1,200.05
779.17
420.88
240,871.59
37
1,200.05
777.81
422.24
240,449.35
38
1,200.05
776.45
423.60
240,025.76
39
1,200.05
775.08
424.97
239,600.79
40
1,200.05
773.71
426.34
239,174.45
41
1,200.05
772.33
427.72
238,746.73
42
1,200.05
770.95
429.10
238,317.64
43
1,200.05
769.57
430.48
237,887.15
44
1,200.05
768.18
431.87
237,455.28
45
1,200.05
766.78
433.27
237,022.01
46
1,200.05
765.38
434.67
236,587.35
47
1,200.05
763.98
436.07
236,151.28
48
1,200.05
762.57
437.48
235,713.80
49
1,200.05
761.16
438.89
235,274.91
50
1,200.05
759.74
440.31
234,834.60
51
1,200.05
758.32
441.73
234,392.87
52
1,200.05
756.89
443.16
233,949.71
53
1,200.05
755.46
444.59
233,505.13
54
1,200.05
754.03
446.02
233,059.10
55
1,200.05
752.59
447.46
232,611.64
56
1,200.05
751.14
448.91
232,162.73
57
1,200.05
749.69
450.36
231,712.37
58
1,200.05
748.24
451.81
231,260.56
59
1,200.05
746.78
453.27
230,807.29
60
1,200.05
745.32
454.73
230,352.56
61
1,200.05
743.85
456.20
229,896.35
62
1,200.05
742.37
457.68
229,438.68
63
1,200.05
740.90
459.15
228,979.52
64
1,200.05
739.41
460.64
228,518.89
65
1,200.05
737.93
462.12
228,056.76
66
1,200.05
736.43
463.62
227,593.14
67
1,200.05
734.94
465.11
227,128.03
68
1,200.05
733.43
466.62
226,661.41
69
1,200.05
731.93
468.12
226,193.29
70
1,200.05
730.42
469.63
225,723.66
71
1,200.05
728.90
471.15
225,252.51
72
1,200.05
727.38
472.67
224,779.84
73
1,200.05
725.85
474.20
224,305.64
74
1,200.05
724.32
475.73
223,829.91
75
1,200.05
722.78
477.27
223,352.64
76
1,200.05
721.24
478.81
222,873.83
77
1,200.05
719.70
480.35
222,393.48
78
1,200.05
718.15
481.90
221,911.58
79
1,200.05
716.59
483.46
221,428.12
80
1,200.05
715.03
485.02
220,943.09
81
1,200.05
713.46
486.59
220,456.51
82
1,200.05
711.89
488.16
219,968.35
83
1,200.05
710.31
489.74
219,478.61
84
1,200.05
708.73
491.32
218,987.29
85
1,200.05
707.15
492.90
218,494.39
86
1,200.05
705.55
494.50
217,999.90
87
1,200.05
703.96
496.09
217,503.80
88
1,200.05
702.36
497.69
217,006.11
89
1,200.05
700.75
499.30
216,506.81
90
1,200.05
699.14
500.91
216,005.90
91
1,200.05
697.52
502.53
215,503.36
92
1,200.05
695.90
504.15
214,999.21
93
1,200.05
694.27
505.78
214,493.43
94
1,200.05
692.64
507.41
213,986.01
95
1,200.05
691.00
509.05
213,476.96
96
1,200.05
689.35
510.70
212,966.26
97
1,200.05
687.70
512.35
212,453.92
98
1,200.05
686.05
514.00
211,939.92
99
1,200.05
684.39
515.66
211,424.26
100
1,200.05
682.72
517.33
210,906.93
101
1,200.05
681.05
519.00
210,387.93
102
1,200.05
679.38
520.67
209,867.26
103
1,200.05
677.70
522.35
209,344.91
104
1,200.05
676.01
524.04
208,820.87
105
1,200.05
674.32
525.73
208,295.13
106
1,200.05
672.62
527.43
207,767.70
107
1,200.05
670.92
529.13
207,238.57
108
1,200.05
669.21
530.84
206,707.73
109
1,200.05
667.49
532.56
206,175.17
110
1,200.05
665.77
534.28
205,640.90
111
1,200.05
664.05
536.00
205,104.89
112
1,200.05
662.32
537.73
204,567.16
113
1,200.05
660.58
539.47
204,027.69
114
1,200.05
658.84
541.21
203,486.48
115
1,200.05
657.09
542.96
202,943.52
116
1,200.05
655.34
544.71
202,398.81
117
1,200.05
653.58
546.47
201,852.34
118
1,200.05
651.81
548.24
201,304.11
119
1,200.05
650.04
550.01
200,754.10
120
1,200.05
648.27
551.78
200,202.32
121
1,200.05
646.49
553.56
199,648.76
122
1,200.05
644.70
555.35
199,093.41
123
1,200.05
642.91
557.14
198,536.26
124
1,200.05
641.11
558.94
197,977.32
125
1,200.05
639.30
560.75
197,416.57
126
1,200.05
637.49
562.56
196,854.01
127
1,200.05
635.67
564.38
196,289.64
128
1,200.05
633.85
566.20
195,723.44
129
1,200.05
632.02
568.03
195,155.41
130
1,200.05
630.19
569.86
194,585.55
131
1,200.05
628.35
571.70
194,013.85
132
1,200.05
626.50
573.55
193,440.30
133
1,200.05
624.65
575.40
192,864.90
134
1,200.05
622.79
577.26
192,287.65
135
1,200.05
620.93
579.12
191,708.53
136
1,200.05
619.06
580.99
191,127.53
137
1,200.05
617.18
582.87
190,544.67
138
1,200.05
615.30
584.75
189,959.92
139
1,200.05
613.41
586.64
189,373.28
140
1,200.05
611.52
588.53
188,784.75
141
1,200.05
609.62
590.43
188,194.32
142
1,200.05
607.71
592.34
187,601.98
143
1,200.05
605.80
594.25
187,007.72
144
1,200.05
603.88
596.17
186,411.55
145
1,200.05
601.95
598.10
185,813.46
146
1,200.05
600.02
600.03
185,213.43
147
1,200.05
598.09
601.96
184,611.47
148
1,200.05
596.14
603.91
184,007.56
149
1,200.05
594.19
605.86
183,401.70
150
1,200.05
592.23
607.82
182,793.88
151
1,200.05
590.27
609.78
182,184.10
152
1,200.05
588.30
611.75
181,572.36
153
1,200.05
586.33
613.72
180,958.63
154
1,200.05
584.35
615.70
180,342.93
155
1,200.05
582.36
617.69
179,725.24
156
1,200.05
580.36
619.69
179,105.55
157
1,200.05
578.36
621.69
178,483.86
158
1,200.05
576.35
623.70
177,860.17
159
1,200.05
574.34
625.71
177,234.46
160
1,200.05
572.32
627.73
176,606.73
161
1,200.05
570.29
629.76
175,976.97
162
1,200.05
568.26
631.79
175,345.18
163
1,200.05
566.22
633.83
174,711.35
164
1,200.05
564.17
635.88
174,075.47
165
1,200.05
562.12
637.93
173,437.54
166
1,200.05
560.06
639.99
172,797.55
167
1,200.05
557.99
642.06
172,155.49
168
1,200.05
555.92
644.13
171,511.36
169
1,200.05
553.84
646.21
170,865.14
170
1,200.05
551.75
648.30
170,216.85
171
1,200.05
549.66
650.39
169,566.46
172
1,200.05
547.56
652.49
168,913.96
173
1,200.05
545.45
654.60
168,259.37
174
1,200.05
543.34
656.71
167,602.65
175
1,200.05
541.22
658.83
166,943.82
176
1,200.05
539.09
660.96
166,282.86
177
1,200.05
536.96
663.09
165,619.76
178
1,200.05
534.81
665.24
164,954.53
179
1,200.05
532.67
667.38
164,287.14
180
1,200.05
530.51
669.54
163,617.60
181
1,200.05
528.35
671.70
162,945.90
182
1,200.05
526.18
673.87
162,272.03
183
1,200.05
524.00
676.05
161,595.99
184
1,200.05
521.82
678.23
160,917.76
185
1,200.05
519.63
680.42
160,237.34
186
1,200.05
517.43
682.62
159,554.72
187
1,200.05
515.23
684.82
158,869.90
188
1,200.05
513.02
687.03
158,182.87
189
1,200.05
510.80
689.25
157,493.61
190
1,200.05
508.57
691.48
156,802.14
191
1,200.05
506.34
693.71
156,108.43
192
1,200.05
504.10
695.95
155,412.48
193
1,200.05
501.85
698.20
154,714.28
194
1,200.05
499.60
700.45
154,013.83
195
1,200.05
497.34
702.71
153,311.11
196
1,200.05
495.07
704.98
152,606.13
197
1,200.05
492.79
707.26
151,898.87
198
1,200.05
490.51
709.54
151,189.33
199
1,200.05
488.22
711.83
150,477.50
200
1,200.05
485.92
714.13
149,763.36
201
1,200.05
483.61
716.44
149,046.92
202
1,200.05
481.30
718.75
148,328.17
203
1,200.05
478.98
721.07
147,607.10
204
1,200.05
476.65
723.40
146,883.69
205
1,200.05
474.31
725.74
146,157.96
206
1,200.05
471.97
728.08
145,429.87
207
1,200.05
469.62
730.43
144,699.44
208
1,200.05
467.26
732.79
143,966.65
209
1,200.05
464.89
735.16
143,231.49
210
1,200.05
462.52
737.53
142,493.96
211
1,200.05
460.14
739.91
141,754.05
212
1,200.05
457.75
742.30
141,011.75
213
1,200.05
455.35
744.70
140,267.05
214
1,200.05
452.95
747.10
139,519.94
215
1,200.05
450.53
749.52
138,770.42
216
1,200.05
448.11
751.94
138,018.49
217
1,200.05
445.68
754.37
137,264.12
218
1,200.05
443.25
756.80
136,507.32
219
1,200.05
440.80
759.25
135,748.08
220
1,200.05
438.35
761.70
134,986.38
221
1,200.05
435.89
764.16
134,222.22
222
1,200.05
433.43
766.62
133,455.60
223
1,200.05
430.95
769.10
132,686.50
224
1,200.05
428.47
771.58
131,914.92
225
1,200.05
425.98
774.07
131,140.84
226
1,200.05
423.48
776.57
130,364.27
227
1,200.05
420.97
779.08
129,585.18
228
1,200.05
418.45
781.60
128,803.59
229
1,200.05
415.93
784.12
128,019.47
230
1,200.05
413.40
786.65
127,232.81
231
1,200.05
410.86
789.19
126,443.62
232
1,200.05
408.31
791.74
125,651.87
233
1,200.05
405.75
794.30
124,857.58
234
1,200.05
403.19
796.86
124,060.71
235
1,200.05
400.61
799.44
123,261.27
236
1,200.05
398.03
802.02
122,459.26
237
1,200.05
395.44
804.61
121,654.65
238
1,200.05
392.84
807.21
120,847.44
239
1,200.05
390.24
809.81
120,037.63
240
1,200.05
387.62
812.43
119,225.20
241
1,200.05
385.00
815.05
118,410.15
242
1,200.05
382.37
817.68
117,592.46
243
1,200.05
379.73
820.32
116,772.14
244
1,200.05
377.08
822.97
115,949.16
245
1,200.05
374.42
825.63
115,123.53
246
1,200.05
371.75
828.30
114,295.24
247
1,200.05
369.08
830.97
113,464.26
248
1,200.05
366.40
833.65
112,630.61
249
1,200.05
363.70
836.35
111,794.26
250
1,200.05
361.00
839.05
110,955.22
251
1,200.05
358.29
841.76
110,113.46
252
1,200.05
355.57
844.48
109,268.98
253
1,200.05
352.85
847.20
108,421.78
254
1,200.05
350.11
849.94
107,571.84
255
1,200.05
347.37
852.68
106,719.16
256
1,200.05
344.61
855.44
105,863.72
257
1,200.05
341.85
858.20
105,005.53
258
1,200.05
339.08
860.97
104,144.56
259
1,200.05
336.30
863.75
103,280.81
260
1,200.05
333.51
866.54
102,414.27
261
1,200.05
330.71
869.34
101,544.93
262
1,200.05
327.91
872.14
100,672.79
263
1,200.05
325.09
874.96
99,797.82
264
1,200.05
322.26
877.79
98,920.04
265
1,200.05
319.43
880.62
98,039.42
266
1,200.05
316.59
883.46
97,155.95
267
1,200.05
313.73
886.32
96,269.64
268
1,200.05
310.87
889.18
95,380.46
269
1,200.05
308.00
892.05
94,488.41
270
1,200.05
305.12
894.93
93,593.47
271
1,200.05
302.23
897.82
92,695.65
272
1,200.05
299.33
900.72
91,794.93
273
1,200.05
296.42
903.63
90,891.30
274
1,200.05
293.50
906.55
89,984.76
275
1,200.05
290.58
909.47
89,075.28
276
1,200.05
287.64
912.41
88,162.87
277
1,200.05
284.69
915.36
87,247.52
278
1,200.05
281.74
918.31
86,329.20
279
1,200.05
278.77
921.28
85,407.92
280
1,200.05
275.80
924.25
84,483.67
281
1,200.05
272.81
927.24
83,556.43
282
1,200.05
269.82
930.23
82,626.20
283
1,200.05
266.81
933.24
81,692.96
284
1,200.05
263.80
936.25
80,756.71
285
1,200.05
260.78
939.27
79,817.44
286
1,200.05
257.74
942.31
78,875.13
287
1,200.05
254.70
945.35
77,929.78
288
1,200.05
251.65
948.40
76,981.38
289
1,200.05
248.59
951.46
76,029.92
290
1,200.05
245.51
954.54
75,075.38
291
1,200.05
242.43
957.62
74,117.76
292
1,200.05
239.34
960.71
73,157.05
293
1,200.05
236.24
963.81
72,193.24
294
1,200.05
233.12
966.93
71,226.31
295
1,200.05
230.00
970.05
70,256.26
296
1,200.05
226.87
973.18
69,283.08
297
1,200.05
223.73
976.32
68,306.76
298
1,200.05
220.57
979.48
67,327.28
299
1,200.05
217.41
982.64
66,344.64
300
1,200.05
214.24
985.81
65,358.83
301
1,200.05
211.05
989.00
64,369.84
302
1,200.05
207.86
992.19
63,377.65
303
1,200.05
204.66
995.39
62,382.25
304
1,200.05
201.44
998.61
61,383.65
305
1,200.05
198.22
1,001.83
60,381.82
306
1,200.05
194.98
1,005.07
59,376.75
307
1,200.05
191.74
1,008.31
58,368.44
308
1,200.05
188.48
1,011.57
57,356.87
309
1,200.05
185.21
1,014.84
56,342.03
310
1,200.05
181.94
1,018.11
55,323.92
311
1,200.05
178.65
1,021.40
54,302.52
312
1,200.05
175.35
1,024.70
53,277.82
313
1,200.05
172.04
1,028.01
52,249.81
314
1,200.05
168.72
1,031.33
51,218.49
315
1,200.05
165.39
1,034.66
50,183.83
316
1,200.05
162.05
1,038.00
49,145.83
317
1,200.05
158.70
1,041.35
48,104.48
318
1,200.05
155.34
1,044.71
47,059.77
319
1,200.05
151.96
1,048.09
46,011.68
320
1,200.05
148.58
1,051.47
44,960.21
321
1,200.05
145.18
1,054.87
43,905.35
322
1,200.05
141.78
1,058.27
42,847.08
323
1,200.05
138.36
1,061.69
41,785.39
324
1,200.05
134.93
1,065.12
40,720.27
325
1,200.05
131.49
1,068.56
39,651.71
326
1,200.05
128.04
1,072.01
38,579.70
327
1,200.05
124.58
1,075.47
37,504.23
328
1,200.05
121.11
1,078.94
36,425.29
329
1,200.05
117.62
1,082.43
35,342.86
330
1,200.05
114.13
1,085.92
34,256.94
331
1,200.05
110.62
1,089.43
33,167.51
332
1,200.05
107.10
1,092.95
32,074.57
333
1,200.05
103.57
1,096.48
30,978.09
334
1,200.05
100.03
1,100.02
29,878.07
335
1,200.05
96.48
1,103.57
28,774.51
336
1,200.05
92.92
1,107.13
27,667.37
337
1,200.05
89.34
1,110.71
26,556.67
338
1,200.05
85.76
1,114.29
25,442.37
339
1,200.05
82.16
1,117.89
24,324.48
340
1,200.05
78.55
1,121.50
23,202.98
341
1,200.05
74.93
1,125.12
22,077.85
342
1,200.05
71.29
1,128.76
20,949.10
343
1,200.05
67.65
1,132.40
19,816.69
344
1,200.05
63.99
1,136.06
18,680.64
345
1,200.05
60.32
1,139.73
17,540.91
346
1,200.05
56.64
1,143.41
16,397.50
347
1,200.05
52.95
1,147.10
15,250.40
348
1,200.05
49.25
1,150.80
14,099.60
349
1,200.05
45.53
1,154.52
12,945.08
350
1,200.05
41.80
1,158.25
11,786.83
351
1,200.05
38.06
1,161.99
10,624.84
352
1,200.05
34.31
1,165.74
9,459.10
353
1,200.05
30.55
1,169.50
8,289.60
354
1,200.05
26.77
1,173.28
7,116.31
355
1,200.05
22.98
1,177.07
5,939.24
356
1,200.05
19.18
1,180.87
4,758.37
357
1,200.05
15.37
1,184.68
3,573.69
358
1,200.05
11.54
1,188.51
2,385.18
359
1,200.05
7.70
1,192.35
1,192.83
360
1,196.68
3.85
1,192.83
0.00
Totals
432,014.63
176,814.63
255,200.00

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