Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,231.32  
 

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
1,231.32
859.71
371.61
257,542.39
2
1,231.32
858.47
372.85
257,169.55
3
1,231.32
857.23
374.09
256,795.46
4
1,231.32
855.98
375.34
256,420.12
5
1,231.32
854.73
376.59
256,043.54
6
1,231.32
853.48
377.84
255,665.70
7
1,231.32
852.22
379.10
255,286.60
8
1,231.32
850.96
380.36
254,906.23
9
1,231.32
849.69
381.63
254,524.60
10
1,231.32
848.42
382.90
254,141.69
11
1,231.32
847.14
384.18
253,757.51
12
1,231.32
845.86
385.46
253,372.05
13
1,231.32
844.57
386.75
252,985.30
14
1,231.32
843.28
388.04
252,597.27
15
1,231.32
841.99
389.33
252,207.94
16
1,231.32
840.69
390.63
251,817.31
17
1,231.32
839.39
391.93
251,425.38
18
1,231.32
838.08
393.24
251,032.15
19
1,231.32
836.77
394.55
250,637.60
20
1,231.32
835.46
395.86
250,241.74
21
1,231.32
834.14
397.18
249,844.56
22
1,231.32
832.82
398.50
249,446.06
23
1,231.32
831.49
399.83
249,046.22
24
1,231.32
830.15
401.17
248,645.06
25
1,231.32
828.82
402.50
248,242.55
26
1,231.32
827.48
403.84
247,838.71
27
1,231.32
826.13
405.19
247,433.52
28
1,231.32
824.78
406.54
247,026.98
29
1,231.32
823.42
407.90
246,619.08
30
1,231.32
822.06
409.26
246,209.82
31
1,231.32
820.70
410.62
245,799.20
32
1,231.32
819.33
411.99
245,387.21
33
1,231.32
817.96
413.36
244,973.85
34
1,231.32
816.58
414.74
244,559.11
35
1,231.32
815.20
416.12
244,142.99
36
1,231.32
813.81
417.51
243,725.48
37
1,231.32
812.42
418.90
243,306.58
38
1,231.32
811.02
420.30
242,886.28
39
1,231.32
809.62
421.70
242,464.58
40
1,231.32
808.22
423.10
242,041.47
41
1,231.32
806.80
424.52
241,616.96
42
1,231.32
805.39
425.93
241,191.03
43
1,231.32
803.97
427.35
240,763.68
44
1,231.32
802.55
428.77
240,334.90
45
1,231.32
801.12
430.20
239,904.70
46
1,231.32
799.68
431.64
239,473.06
47
1,231.32
798.24
433.08
239,039.99
48
1,231.32
796.80
434.52
238,605.47
49
1,231.32
795.35
435.97
238,169.50
50
1,231.32
793.90
437.42
237,732.08
51
1,231.32
792.44
438.88
237,293.20
52
1,231.32
790.98
440.34
236,852.85
53
1,231.32
789.51
441.81
236,411.04
54
1,231.32
788.04
443.28
235,967.76
55
1,231.32
786.56
444.76
235,523.00
56
1,231.32
785.08
446.24
235,076.76
57
1,231.32
783.59
447.73
234,629.02
58
1,231.32
782.10
449.22
234,179.80
59
1,231.32
780.60
450.72
233,729.08
60
1,231.32
779.10
452.22
233,276.86
61
1,231.32
777.59
453.73
232,823.13
62
1,231.32
776.08
455.24
232,367.88
63
1,231.32
774.56
456.76
231,911.12
64
1,231.32
773.04
458.28
231,452.84
65
1,231.32
771.51
459.81
230,993.03
66
1,231.32
769.98
461.34
230,531.69
67
1,231.32
768.44
462.88
230,068.81
68
1,231.32
766.90
464.42
229,604.38
69
1,231.32
765.35
465.97
229,138.41
70
1,231.32
763.79
467.53
228,670.88
71
1,231.32
762.24
469.08
228,201.80
72
1,231.32
760.67
470.65
227,731.15
73
1,231.32
759.10
472.22
227,258.94
74
1,231.32
757.53
473.79
226,785.15
75
1,231.32
755.95
475.37
226,309.78
76
1,231.32
754.37
476.95
225,832.82
77
1,231.32
752.78
478.54
225,354.28
78
1,231.32
751.18
480.14
224,874.14
79
1,231.32
749.58
481.74
224,392.40
80
1,231.32
747.97
483.35
223,909.06
81
1,231.32
746.36
484.96
223,424.10
82
1,231.32
744.75
486.57
222,937.53
83
1,231.32
743.13
488.19
222,449.33
84
1,231.32
741.50
489.82
221,959.51
85
1,231.32
739.87
491.45
221,468.05
86
1,231.32
738.23
493.09
220,974.96
87
1,231.32
736.58
494.74
220,480.22
88
1,231.32
734.93
496.39
219,983.84
89
1,231.32
733.28
498.04
219,485.80
90
1,231.32
731.62
499.70
218,986.10
91
1,231.32
729.95
501.37
218,484.73
92
1,231.32
728.28
503.04
217,981.69
93
1,231.32
726.61
504.71
217,476.98
94
1,231.32
724.92
506.40
216,970.58
95
1,231.32
723.24
508.08
216,462.50
96
1,231.32
721.54
509.78
215,952.72
97
1,231.32
719.84
511.48
215,441.24
98
1,231.32
718.14
513.18
214,928.06
99
1,231.32
716.43
514.89
214,413.17
100
1,231.32
714.71
516.61
213,896.56
101
1,231.32
712.99
518.33
213,378.23
102
1,231.32
711.26
520.06
212,858.17
103
1,231.32
709.53
521.79
212,336.37
104
1,231.32
707.79
523.53
211,812.84
105
1,231.32
706.04
525.28
211,287.56
106
1,231.32
704.29
527.03
210,760.54
107
1,231.32
702.54
528.78
210,231.75
108
1,231.32
700.77
530.55
209,701.20
109
1,231.32
699.00
532.32
209,168.89
110
1,231.32
697.23
534.09
208,634.80
111
1,231.32
695.45
535.87
208,098.93
112
1,231.32
693.66
537.66
207,561.27
113
1,231.32
691.87
539.45
207,021.82
114
1,231.32
690.07
541.25
206,480.57
115
1,231.32
688.27
543.05
205,937.52
116
1,231.32
686.46
544.86
205,392.66
117
1,231.32
684.64
546.68
204,845.98
118
1,231.32
682.82
548.50
204,297.48
119
1,231.32
680.99
550.33
203,747.15
120
1,231.32
679.16
552.16
203,194.99
121
1,231.32
677.32
554.00
202,640.99
122
1,231.32
675.47
555.85
202,085.14
123
1,231.32
673.62
557.70
201,527.43
124
1,231.32
671.76
559.56
200,967.87
125
1,231.32
669.89
561.43
200,406.45
126
1,231.32
668.02
563.30
199,843.15
127
1,231.32
666.14
565.18
199,277.97
128
1,231.32
664.26
567.06
198,710.91
129
1,231.32
662.37
568.95
198,141.96
130
1,231.32
660.47
570.85
197,571.11
131
1,231.32
658.57
572.75
196,998.36
132
1,231.32
656.66
574.66
196,423.71
133
1,231.32
654.75
576.57
195,847.13
134
1,231.32
652.82
578.50
195,268.63
135
1,231.32
650.90
580.42
194,688.21
136
1,231.32
648.96
582.36
194,105.85
137
1,231.32
647.02
584.30
193,521.55
138
1,231.32
645.07
586.25
192,935.30
139
1,231.32
643.12
588.20
192,347.10
140
1,231.32
641.16
590.16
191,756.94
141
1,231.32
639.19
592.13
191,164.81
142
1,231.32
637.22
594.10
190,570.70
143
1,231.32
635.24
596.08
189,974.62
144
1,231.32
633.25
598.07
189,376.55
145
1,231.32
631.26
600.06
188,776.48
146
1,231.32
629.25
602.07
188,174.42
147
1,231.32
627.25
604.07
187,570.35
148
1,231.32
625.23
606.09
186,964.26
149
1,231.32
623.21
608.11
186,356.15
150
1,231.32
621.19
610.13
185,746.02
151
1,231.32
619.15
612.17
185,133.85
152
1,231.32
617.11
614.21
184,519.65
153
1,231.32
615.07
616.25
183,903.39
154
1,231.32
613.01
618.31
183,285.08
155
1,231.32
610.95
620.37
182,664.71
156
1,231.32
608.88
622.44
182,042.28
157
1,231.32
606.81
624.51
181,417.76
158
1,231.32
604.73
626.59
180,791.17
159
1,231.32
602.64
628.68
180,162.49
160
1,231.32
600.54
630.78
179,531.71
161
1,231.32
598.44
632.88
178,898.83
162
1,231.32
596.33
634.99
178,263.84
163
1,231.32
594.21
637.11
177,626.73
164
1,231.32
592.09
639.23
176,987.50
165
1,231.32
589.96
641.36
176,346.14
166
1,231.32
587.82
643.50
175,702.64
167
1,231.32
585.68
645.64
175,056.99
168
1,231.32
583.52
647.80
174,409.20
169
1,231.32
581.36
649.96
173,759.24
170
1,231.32
579.20
652.12
173,107.12
171
1,231.32
577.02
654.30
172,452.82
172
1,231.32
574.84
656.48
171,796.35
173
1,231.32
572.65
658.67
171,137.68
174
1,231.32
570.46
660.86
170,476.82
175
1,231.32
568.26
663.06
169,813.75
176
1,231.32
566.05
665.27
169,148.48
177
1,231.32
563.83
667.49
168,480.99
178
1,231.32
561.60
669.72
167,811.27
179
1,231.32
559.37
671.95
167,139.32
180
1,231.32
557.13
674.19
166,465.13
181
1,231.32
554.88
676.44
165,788.70
182
1,231.32
552.63
678.69
165,110.01
183
1,231.32
550.37
680.95
164,429.05
184
1,231.32
548.10
683.22
163,745.83
185
1,231.32
545.82
685.50
163,060.33
186
1,231.32
543.53
687.79
162,372.54
187
1,231.32
541.24
690.08
161,682.47
188
1,231.32
538.94
692.38
160,990.09
189
1,231.32
536.63
694.69
160,295.40
190
1,231.32
534.32
697.00
159,598.40
191
1,231.32
531.99
699.33
158,899.07
192
1,231.32
529.66
701.66
158,197.42
193
1,231.32
527.32
704.00
157,493.42
194
1,231.32
524.98
706.34
156,787.08
195
1,231.32
522.62
708.70
156,078.38
196
1,231.32
520.26
711.06
155,367.33
197
1,231.32
517.89
713.43
154,653.90
198
1,231.32
515.51
715.81
153,938.09
199
1,231.32
513.13
718.19
153,219.90
200
1,231.32
510.73
720.59
152,499.31
201
1,231.32
508.33
722.99
151,776.32
202
1,231.32
505.92
725.40
151,050.92
203
1,231.32
503.50
727.82
150,323.10
204
1,231.32
501.08
730.24
149,592.86
205
1,231.32
498.64
732.68
148,860.18
206
1,231.32
496.20
735.12
148,125.06
207
1,231.32
493.75
737.57
147,387.49
208
1,231.32
491.29
740.03
146,647.47
209
1,231.32
488.82
742.50
145,904.97
210
1,231.32
486.35
744.97
145,160.00
211
1,231.32
483.87
747.45
144,412.55
212
1,231.32
481.38
749.94
143,662.60
213
1,231.32
478.88
752.44
142,910.16
214
1,231.32
476.37
754.95
142,155.21
215
1,231.32
473.85
757.47
141,397.74
216
1,231.32
471.33
759.99
140,637.74
217
1,231.32
468.79
762.53
139,875.21
218
1,231.32
466.25
765.07
139,110.15
219
1,231.32
463.70
767.62
138,342.53
220
1,231.32
461.14
770.18
137,572.35
221
1,231.32
458.57
772.75
136,799.60
222
1,231.32
456.00
775.32
136,024.28
223
1,231.32
453.41
777.91
135,246.38
224
1,231.32
450.82
780.50
134,465.88
225
1,231.32
448.22
783.10
133,682.78
226
1,231.32
445.61
785.71
132,897.07
227
1,231.32
442.99
788.33
132,108.74
228
1,231.32
440.36
790.96
131,317.78
229
1,231.32
437.73
793.59
130,524.18
230
1,231.32
435.08
796.24
129,727.94
231
1,231.32
432.43
798.89
128,929.05
232
1,231.32
429.76
801.56
128,127.49
233
1,231.32
427.09
804.23
127,323.27
234
1,231.32
424.41
806.91
126,516.36
235
1,231.32
421.72
809.60
125,706.76
236
1,231.32
419.02
812.30
124,894.46
237
1,231.32
416.31
815.01
124,079.46
238
1,231.32
413.60
817.72
123,261.73
239
1,231.32
410.87
820.45
122,441.29
240
1,231.32
408.14
823.18
121,618.10
241
1,231.32
405.39
825.93
120,792.18
242
1,231.32
402.64
828.68
119,963.50
243
1,231.32
399.88
831.44
119,132.06
244
1,231.32
397.11
834.21
118,297.84
245
1,231.32
394.33
836.99
117,460.85
246
1,231.32
391.54
839.78
116,621.07
247
1,231.32
388.74
842.58
115,778.48
248
1,231.32
385.93
845.39
114,933.09
249
1,231.32
383.11
848.21
114,084.88
250
1,231.32
380.28
851.04
113,233.84
251
1,231.32
377.45
853.87
112,379.97
252
1,231.32
374.60
856.72
111,523.25
253
1,231.32
371.74
859.58
110,663.67
254
1,231.32
368.88
862.44
109,801.23
255
1,231.32
366.00
865.32
108,935.92
256
1,231.32
363.12
868.20
108,067.72
257
1,231.32
360.23
871.09
107,196.62
258
1,231.32
357.32
874.00
106,322.62
259
1,231.32
354.41
876.91
105,445.71
260
1,231.32
351.49
879.83
104,565.88
261
1,231.32
348.55
882.77
103,683.11
262
1,231.32
345.61
885.71
102,797.40
263
1,231.32
342.66
888.66
101,908.74
264
1,231.32
339.70
891.62
101,017.12
265
1,231.32
336.72
894.60
100,122.52
266
1,231.32
333.74
897.58
99,224.94
267
1,231.32
330.75
900.57
98,324.37
268
1,231.32
327.75
903.57
97,420.80
269
1,231.32
324.74
906.58
96,514.22
270
1,231.32
321.71
909.61
95,604.61
271
1,231.32
318.68
912.64
94,691.97
272
1,231.32
315.64
915.68
93,776.29
273
1,231.32
312.59
918.73
92,857.56
274
1,231.32
309.53
921.79
91,935.76
275
1,231.32
306.45
924.87
91,010.90
276
1,231.32
303.37
927.95
90,082.95
277
1,231.32
300.28
931.04
89,151.90
278
1,231.32
297.17
934.15
88,217.76
279
1,231.32
294.06
937.26
87,280.50
280
1,231.32
290.93
940.39
86,340.11
281
1,231.32
287.80
943.52
85,396.59
282
1,231.32
284.66
946.66
84,449.93
283
1,231.32
281.50
949.82
83,500.11
284
1,231.32
278.33
952.99
82,547.12
285
1,231.32
275.16
956.16
81,590.96
286
1,231.32
271.97
959.35
80,631.61
287
1,231.32
268.77
962.55
79,669.06
288
1,231.32
265.56
965.76
78,703.30
289
1,231.32
262.34
968.98
77,734.33
290
1,231.32
259.11
972.21
76,762.12
291
1,231.32
255.87
975.45
75,786.67
292
1,231.32
252.62
978.70
74,807.98
293
1,231.32
249.36
981.96
73,826.02
294
1,231.32
246.09
985.23
72,840.78
295
1,231.32
242.80
988.52
71,852.27
296
1,231.32
239.51
991.81
70,860.45
297
1,231.32
236.20
995.12
69,865.33
298
1,231.32
232.88
998.44
68,866.90
299
1,231.32
229.56
1,001.76
67,865.14
300
1,231.32
226.22
1,005.10
66,860.03
301
1,231.32
222.87
1,008.45
65,851.58
302
1,231.32
219.51
1,011.81
64,839.76
303
1,231.32
216.13
1,015.19
63,824.58
304
1,231.32
212.75
1,018.57
62,806.01
305
1,231.32
209.35
1,021.97
61,784.04
306
1,231.32
205.95
1,025.37
60,758.67
307
1,231.32
202.53
1,028.79
59,729.87
308
1,231.32
199.10
1,032.22
58,697.65
309
1,231.32
195.66
1,035.66
57,661.99
310
1,231.32
192.21
1,039.11
56,622.88
311
1,231.32
188.74
1,042.58
55,580.30
312
1,231.32
185.27
1,046.05
54,534.25
313
1,231.32
181.78
1,049.54
53,484.71
314
1,231.32
178.28
1,053.04
52,431.67
315
1,231.32
174.77
1,056.55
51,375.13
316
1,231.32
171.25
1,060.07
50,315.06
317
1,231.32
167.72
1,063.60
49,251.45
318
1,231.32
164.17
1,067.15
48,184.30
319
1,231.32
160.61
1,070.71
47,113.60
320
1,231.32
157.05
1,074.27
46,039.32
321
1,231.32
153.46
1,077.86
44,961.47
322
1,231.32
149.87
1,081.45
43,880.02
323
1,231.32
146.27
1,085.05
42,794.97
324
1,231.32
142.65
1,088.67
41,706.30
325
1,231.32
139.02
1,092.30
40,614.00
326
1,231.32
135.38
1,095.94
39,518.06
327
1,231.32
131.73
1,099.59
38,418.46
328
1,231.32
128.06
1,103.26
37,315.21
329
1,231.32
124.38
1,106.94
36,208.27
330
1,231.32
120.69
1,110.63
35,097.64
331
1,231.32
116.99
1,114.33
33,983.32
332
1,231.32
113.28
1,118.04
32,865.27
333
1,231.32
109.55
1,121.77
31,743.51
334
1,231.32
105.81
1,125.51
30,618.00
335
1,231.32
102.06
1,129.26
29,488.74
336
1,231.32
98.30
1,133.02
28,355.71
337
1,231.32
94.52
1,136.80
27,218.91
338
1,231.32
90.73
1,140.59
26,078.32
339
1,231.32
86.93
1,144.39
24,933.93
340
1,231.32
83.11
1,148.21
23,785.72
341
1,231.32
79.29
1,152.03
22,633.69
342
1,231.32
75.45
1,155.87
21,477.81
343
1,231.32
71.59
1,159.73
20,318.09
344
1,231.32
67.73
1,163.59
19,154.49
345
1,231.32
63.85
1,167.47
17,987.02
346
1,231.32
59.96
1,171.36
16,815.66
347
1,231.32
56.05
1,175.27
15,640.39
348
1,231.32
52.13
1,179.19
14,461.21
349
1,231.32
48.20
1,183.12
13,278.09
350
1,231.32
44.26
1,187.06
12,091.03
351
1,231.32
40.30
1,191.02
10,900.01
352
1,231.32
36.33
1,194.99
9,705.03
353
1,231.32
32.35
1,198.97
8,506.06
354
1,231.32
28.35
1,202.97
7,303.09
355
1,231.32
24.34
1,206.98
6,096.11
356
1,231.32
20.32
1,211.00
4,885.11
357
1,231.32
16.28
1,215.04
3,670.08
358
1,231.32
12.23
1,219.09
2,450.99
359
1,231.32
8.17
1,223.15
1,227.84
360
1,231.93
4.09
1,227.84
0.00
Totals
443,275.81
185,361.81
257,914.00

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