Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,231.99  
 

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
1,231.99
860.18
371.81
257,683.19
2
1,231.99
858.94
373.05
257,310.15
3
1,231.99
857.70
374.29
256,935.86
4
1,231.99
856.45
375.54
256,560.32
5
1,231.99
855.20
376.79
256,183.53
6
1,231.99
853.95
378.04
255,805.49
7
1,231.99
852.68
379.31
255,426.18
8
1,231.99
851.42
380.57
255,045.61
9
1,231.99
850.15
381.84
254,663.77
10
1,231.99
848.88
383.11
254,280.66
11
1,231.99
847.60
384.39
253,896.28
12
1,231.99
846.32
385.67
253,510.61
13
1,231.99
845.04
386.95
253,123.65
14
1,231.99
843.75
388.24
252,735.41
15
1,231.99
842.45
389.54
252,345.87
16
1,231.99
841.15
390.84
251,955.03
17
1,231.99
839.85
392.14
251,562.89
18
1,231.99
838.54
393.45
251,169.45
19
1,231.99
837.23
394.76
250,774.69
20
1,231.99
835.92
396.07
250,378.61
21
1,231.99
834.60
397.39
249,981.22
22
1,231.99
833.27
398.72
249,582.50
23
1,231.99
831.94
400.05
249,182.45
24
1,231.99
830.61
401.38
248,781.07
25
1,231.99
829.27
402.72
248,378.35
26
1,231.99
827.93
404.06
247,974.29
27
1,231.99
826.58
405.41
247,568.88
28
1,231.99
825.23
406.76
247,162.12
29
1,231.99
823.87
408.12
246,754.00
30
1,231.99
822.51
409.48
246,344.52
31
1,231.99
821.15
410.84
245,933.68
32
1,231.99
819.78
412.21
245,521.47
33
1,231.99
818.40
413.59
245,107.89
34
1,231.99
817.03
414.96
244,692.92
35
1,231.99
815.64
416.35
244,276.58
36
1,231.99
814.26
417.73
243,858.84
37
1,231.99
812.86
419.13
243,439.71
38
1,231.99
811.47
420.52
243,019.19
39
1,231.99
810.06
421.93
242,597.26
40
1,231.99
808.66
423.33
242,173.93
41
1,231.99
807.25
424.74
241,749.19
42
1,231.99
805.83
426.16
241,323.03
43
1,231.99
804.41
427.58
240,895.45
44
1,231.99
802.98
429.01
240,466.44
45
1,231.99
801.55
430.44
240,036.01
46
1,231.99
800.12
431.87
239,604.14
47
1,231.99
798.68
433.31
239,170.83
48
1,231.99
797.24
434.75
238,736.07
49
1,231.99
795.79
436.20
238,299.87
50
1,231.99
794.33
437.66
237,862.21
51
1,231.99
792.87
439.12
237,423.10
52
1,231.99
791.41
440.58
236,982.52
53
1,231.99
789.94
442.05
236,540.47
54
1,231.99
788.47
443.52
236,096.95
55
1,231.99
786.99
445.00
235,651.95
56
1,231.99
785.51
446.48
235,205.46
57
1,231.99
784.02
447.97
234,757.49
58
1,231.99
782.52
449.47
234,308.03
59
1,231.99
781.03
450.96
233,857.06
60
1,231.99
779.52
452.47
233,404.60
61
1,231.99
778.02
453.97
232,950.62
62
1,231.99
776.50
455.49
232,495.14
63
1,231.99
774.98
457.01
232,038.13
64
1,231.99
773.46
458.53
231,579.60
65
1,231.99
771.93
460.06
231,119.54
66
1,231.99
770.40
461.59
230,657.95
67
1,231.99
768.86
463.13
230,194.82
68
1,231.99
767.32
464.67
229,730.15
69
1,231.99
765.77
466.22
229,263.92
70
1,231.99
764.21
467.78
228,796.15
71
1,231.99
762.65
469.34
228,326.81
72
1,231.99
761.09
470.90
227,855.91
73
1,231.99
759.52
472.47
227,383.44
74
1,231.99
757.94
474.05
226,909.39
75
1,231.99
756.36
475.63
226,433.77
76
1,231.99
754.78
477.21
225,956.56
77
1,231.99
753.19
478.80
225,477.76
78
1,231.99
751.59
480.40
224,997.36
79
1,231.99
749.99
482.00
224,515.36
80
1,231.99
748.38
483.61
224,031.75
81
1,231.99
746.77
485.22
223,546.54
82
1,231.99
745.16
486.83
223,059.70
83
1,231.99
743.53
488.46
222,571.24
84
1,231.99
741.90
490.09
222,081.16
85
1,231.99
740.27
491.72
221,589.44
86
1,231.99
738.63
493.36
221,096.08
87
1,231.99
736.99
495.00
220,601.08
88
1,231.99
735.34
496.65
220,104.42
89
1,231.99
733.68
498.31
219,606.12
90
1,231.99
732.02
499.97
219,106.15
91
1,231.99
730.35
501.64
218,604.51
92
1,231.99
728.68
503.31
218,101.20
93
1,231.99
727.00
504.99
217,596.22
94
1,231.99
725.32
506.67
217,089.55
95
1,231.99
723.63
508.36
216,581.19
96
1,231.99
721.94
510.05
216,071.14
97
1,231.99
720.24
511.75
215,559.38
98
1,231.99
718.53
513.46
215,045.92
99
1,231.99
716.82
515.17
214,530.75
100
1,231.99
715.10
516.89
214,013.87
101
1,231.99
713.38
518.61
213,495.26
102
1,231.99
711.65
520.34
212,974.92
103
1,231.99
709.92
522.07
212,452.84
104
1,231.99
708.18
523.81
211,929.03
105
1,231.99
706.43
525.56
211,403.47
106
1,231.99
704.68
527.31
210,876.16
107
1,231.99
702.92
529.07
210,347.09
108
1,231.99
701.16
530.83
209,816.26
109
1,231.99
699.39
532.60
209,283.65
110
1,231.99
697.61
534.38
208,749.27
111
1,231.99
695.83
536.16
208,213.12
112
1,231.99
694.04
537.95
207,675.17
113
1,231.99
692.25
539.74
207,135.43
114
1,231.99
690.45
541.54
206,593.89
115
1,231.99
688.65
543.34
206,050.55
116
1,231.99
686.84
545.15
205,505.39
117
1,231.99
685.02
546.97
204,958.42
118
1,231.99
683.19
548.80
204,409.63
119
1,231.99
681.37
550.62
203,859.00
120
1,231.99
679.53
552.46
203,306.54
121
1,231.99
677.69
554.30
202,752.24
122
1,231.99
675.84
556.15
202,196.09
123
1,231.99
673.99
558.00
201,638.09
124
1,231.99
672.13
559.86
201,078.22
125
1,231.99
670.26
561.73
200,516.49
126
1,231.99
668.39
563.60
199,952.89
127
1,231.99
666.51
565.48
199,387.41
128
1,231.99
664.62
567.37
198,820.05
129
1,231.99
662.73
569.26
198,250.79
130
1,231.99
660.84
571.15
197,679.64
131
1,231.99
658.93
573.06
197,106.58
132
1,231.99
657.02
574.97
196,531.61
133
1,231.99
655.11
576.88
195,954.73
134
1,231.99
653.18
578.81
195,375.92
135
1,231.99
651.25
580.74
194,795.18
136
1,231.99
649.32
582.67
194,212.51
137
1,231.99
647.38
584.61
193,627.89
138
1,231.99
645.43
586.56
193,041.33
139
1,231.99
643.47
588.52
192,452.81
140
1,231.99
641.51
590.48
191,862.33
141
1,231.99
639.54
592.45
191,269.88
142
1,231.99
637.57
594.42
190,675.46
143
1,231.99
635.58
596.41
190,079.05
144
1,231.99
633.60
598.39
189,480.66
145
1,231.99
631.60
600.39
188,880.27
146
1,231.99
629.60
602.39
188,277.88
147
1,231.99
627.59
604.40
187,673.49
148
1,231.99
625.58
606.41
187,067.07
149
1,231.99
623.56
608.43
186,458.64
150
1,231.99
621.53
610.46
185,848.18
151
1,231.99
619.49
612.50
185,235.68
152
1,231.99
617.45
614.54
184,621.15
153
1,231.99
615.40
616.59
184,004.56
154
1,231.99
613.35
618.64
183,385.92
155
1,231.99
611.29
620.70
182,765.22
156
1,231.99
609.22
622.77
182,142.44
157
1,231.99
607.14
624.85
181,517.59
158
1,231.99
605.06
626.93
180,890.66
159
1,231.99
602.97
629.02
180,261.64
160
1,231.99
600.87
631.12
179,630.52
161
1,231.99
598.77
633.22
178,997.30
162
1,231.99
596.66
635.33
178,361.97
163
1,231.99
594.54
637.45
177,724.52
164
1,231.99
592.42
639.57
177,084.94
165
1,231.99
590.28
641.71
176,443.24
166
1,231.99
588.14
643.85
175,799.39
167
1,231.99
586.00
645.99
175,153.40
168
1,231.99
583.84
648.15
174,505.25
169
1,231.99
581.68
650.31
173,854.95
170
1,231.99
579.52
652.47
173,202.48
171
1,231.99
577.34
654.65
172,547.83
172
1,231.99
575.16
656.83
171,891.00
173
1,231.99
572.97
659.02
171,231.98
174
1,231.99
570.77
661.22
170,570.76
175
1,231.99
568.57
663.42
169,907.34
176
1,231.99
566.36
665.63
169,241.71
177
1,231.99
564.14
667.85
168,573.86
178
1,231.99
561.91
670.08
167,903.78
179
1,231.99
559.68
672.31
167,231.47
180
1,231.99
557.44
674.55
166,556.92
181
1,231.99
555.19
676.80
165,880.12
182
1,231.99
552.93
679.06
165,201.06
183
1,231.99
550.67
681.32
164,519.74
184
1,231.99
548.40
683.59
163,836.15
185
1,231.99
546.12
685.87
163,150.28
186
1,231.99
543.83
688.16
162,462.12
187
1,231.99
541.54
690.45
161,771.67
188
1,231.99
539.24
692.75
161,078.92
189
1,231.99
536.93
695.06
160,383.86
190
1,231.99
534.61
697.38
159,686.49
191
1,231.99
532.29
699.70
158,986.78
192
1,231.99
529.96
702.03
158,284.75
193
1,231.99
527.62
704.37
157,580.38
194
1,231.99
525.27
706.72
156,873.65
195
1,231.99
522.91
709.08
156,164.58
196
1,231.99
520.55
711.44
155,453.13
197
1,231.99
518.18
713.81
154,739.32
198
1,231.99
515.80
716.19
154,023.13
199
1,231.99
513.41
718.58
153,304.55
200
1,231.99
511.02
720.97
152,583.57
201
1,231.99
508.61
723.38
151,860.20
202
1,231.99
506.20
725.79
151,134.41
203
1,231.99
503.78
728.21
150,406.20
204
1,231.99
501.35
730.64
149,675.56
205
1,231.99
498.92
733.07
148,942.49
206
1,231.99
496.47
735.52
148,206.98
207
1,231.99
494.02
737.97
147,469.01
208
1,231.99
491.56
740.43
146,728.58
209
1,231.99
489.10
742.89
145,985.69
210
1,231.99
486.62
745.37
145,240.32
211
1,231.99
484.13
747.86
144,492.46
212
1,231.99
481.64
750.35
143,742.11
213
1,231.99
479.14
752.85
142,989.26
214
1,231.99
476.63
755.36
142,233.90
215
1,231.99
474.11
757.88
141,476.03
216
1,231.99
471.59
760.40
140,715.62
217
1,231.99
469.05
762.94
139,952.69
218
1,231.99
466.51
765.48
139,187.20
219
1,231.99
463.96
768.03
138,419.17
220
1,231.99
461.40
770.59
137,648.58
221
1,231.99
458.83
773.16
136,875.42
222
1,231.99
456.25
775.74
136,099.68
223
1,231.99
453.67
778.32
135,321.35
224
1,231.99
451.07
780.92
134,540.44
225
1,231.99
448.47
783.52
133,756.91
226
1,231.99
445.86
786.13
132,970.78
227
1,231.99
443.24
788.75
132,182.03
228
1,231.99
440.61
791.38
131,390.64
229
1,231.99
437.97
794.02
130,596.62
230
1,231.99
435.32
796.67
129,799.95
231
1,231.99
432.67
799.32
129,000.63
232
1,231.99
430.00
801.99
128,198.64
233
1,231.99
427.33
804.66
127,393.98
234
1,231.99
424.65
807.34
126,586.64
235
1,231.99
421.96
810.03
125,776.60
236
1,231.99
419.26
812.73
124,963.87
237
1,231.99
416.55
815.44
124,148.43
238
1,231.99
413.83
818.16
123,330.26
239
1,231.99
411.10
820.89
122,509.37
240
1,231.99
408.36
823.63
121,685.75
241
1,231.99
405.62
826.37
120,859.38
242
1,231.99
402.86
829.13
120,030.25
243
1,231.99
400.10
831.89
119,198.36
244
1,231.99
397.33
834.66
118,363.70
245
1,231.99
394.55
837.44
117,526.26
246
1,231.99
391.75
840.24
116,686.02
247
1,231.99
388.95
843.04
115,842.98
248
1,231.99
386.14
845.85
114,997.14
249
1,231.99
383.32
848.67
114,148.47
250
1,231.99
380.49
851.50
113,296.98
251
1,231.99
377.66
854.33
112,442.64
252
1,231.99
374.81
857.18
111,585.46
253
1,231.99
371.95
860.04
110,725.42
254
1,231.99
369.08
862.91
109,862.52
255
1,231.99
366.21
865.78
108,996.74
256
1,231.99
363.32
868.67
108,128.07
257
1,231.99
360.43
871.56
107,256.51
258
1,231.99
357.52
874.47
106,382.04
259
1,231.99
354.61
877.38
105,504.65
260
1,231.99
351.68
880.31
104,624.35
261
1,231.99
348.75
883.24
103,741.10
262
1,231.99
345.80
886.19
102,854.92
263
1,231.99
342.85
889.14
101,965.78
264
1,231.99
339.89
892.10
101,073.67
265
1,231.99
336.91
895.08
100,178.60
266
1,231.99
333.93
898.06
99,280.53
267
1,231.99
330.94
901.05
98,379.48
268
1,231.99
327.93
904.06
97,475.42
269
1,231.99
324.92
907.07
96,568.35
270
1,231.99
321.89
910.10
95,658.25
271
1,231.99
318.86
913.13
94,745.12
272
1,231.99
315.82
916.17
93,828.95
273
1,231.99
312.76
919.23
92,909.73
274
1,231.99
309.70
922.29
91,987.43
275
1,231.99
306.62
925.37
91,062.07
276
1,231.99
303.54
928.45
90,133.62
277
1,231.99
300.45
931.54
89,202.07
278
1,231.99
297.34
934.65
88,267.42
279
1,231.99
294.22
937.77
87,329.66
280
1,231.99
291.10
940.89
86,388.77
281
1,231.99
287.96
944.03
85,444.74
282
1,231.99
284.82
947.17
84,497.57
283
1,231.99
281.66
950.33
83,547.24
284
1,231.99
278.49
953.50
82,593.74
285
1,231.99
275.31
956.68
81,637.06
286
1,231.99
272.12
959.87
80,677.19
287
1,231.99
268.92
963.07
79,714.13
288
1,231.99
265.71
966.28
78,747.85
289
1,231.99
262.49
969.50
77,778.35
290
1,231.99
259.26
972.73
76,805.62
291
1,231.99
256.02
975.97
75,829.65
292
1,231.99
252.77
979.22
74,850.43
293
1,231.99
249.50
982.49
73,867.94
294
1,231.99
246.23
985.76
72,882.18
295
1,231.99
242.94
989.05
71,893.13
296
1,231.99
239.64
992.35
70,900.78
297
1,231.99
236.34
995.65
69,905.13
298
1,231.99
233.02
998.97
68,906.15
299
1,231.99
229.69
1,002.30
67,903.85
300
1,231.99
226.35
1,005.64
66,898.21
301
1,231.99
222.99
1,009.00
65,889.21
302
1,231.99
219.63
1,012.36
64,876.85
303
1,231.99
216.26
1,015.73
63,861.12
304
1,231.99
212.87
1,019.12
62,842.00
305
1,231.99
209.47
1,022.52
61,819.48
306
1,231.99
206.06
1,025.93
60,793.56
307
1,231.99
202.65
1,029.34
59,764.21
308
1,231.99
199.21
1,032.78
58,731.44
309
1,231.99
195.77
1,036.22
57,695.22
310
1,231.99
192.32
1,039.67
56,655.54
311
1,231.99
188.85
1,043.14
55,612.41
312
1,231.99
185.37
1,046.62
54,565.79
313
1,231.99
181.89
1,050.10
53,515.69
314
1,231.99
178.39
1,053.60
52,462.08
315
1,231.99
174.87
1,057.12
51,404.97
316
1,231.99
171.35
1,060.64
50,344.33
317
1,231.99
167.81
1,064.18
49,280.15
318
1,231.99
164.27
1,067.72
48,212.43
319
1,231.99
160.71
1,071.28
47,141.15
320
1,231.99
157.14
1,074.85
46,066.29
321
1,231.99
153.55
1,078.44
44,987.86
322
1,231.99
149.96
1,082.03
43,905.83
323
1,231.99
146.35
1,085.64
42,820.19
324
1,231.99
142.73
1,089.26
41,730.93
325
1,231.99
139.10
1,092.89
40,638.05
326
1,231.99
135.46
1,096.53
39,541.52
327
1,231.99
131.81
1,100.18
38,441.33
328
1,231.99
128.14
1,103.85
37,337.48
329
1,231.99
124.46
1,107.53
36,229.95
330
1,231.99
120.77
1,111.22
35,118.72
331
1,231.99
117.06
1,114.93
34,003.80
332
1,231.99
113.35
1,118.64
32,885.15
333
1,231.99
109.62
1,122.37
31,762.78
334
1,231.99
105.88
1,126.11
30,636.67
335
1,231.99
102.12
1,129.87
29,506.80
336
1,231.99
98.36
1,133.63
28,373.16
337
1,231.99
94.58
1,137.41
27,235.75
338
1,231.99
90.79
1,141.20
26,094.55
339
1,231.99
86.98
1,145.01
24,949.54
340
1,231.99
83.17
1,148.82
23,800.71
341
1,231.99
79.34
1,152.65
22,648.06
342
1,231.99
75.49
1,156.50
21,491.56
343
1,231.99
71.64
1,160.35
20,331.21
344
1,231.99
67.77
1,164.22
19,166.99
345
1,231.99
63.89
1,168.10
17,998.89
346
1,231.99
60.00
1,171.99
16,826.90
347
1,231.99
56.09
1,175.90
15,651.00
348
1,231.99
52.17
1,179.82
14,471.18
349
1,231.99
48.24
1,183.75
13,287.43
350
1,231.99
44.29
1,187.70
12,099.73
351
1,231.99
40.33
1,191.66
10,908.07
352
1,231.99
36.36
1,195.63
9,712.44
353
1,231.99
32.37
1,199.62
8,512.82
354
1,231.99
28.38
1,203.61
7,309.21
355
1,231.99
24.36
1,207.63
6,101.58
356
1,231.99
20.34
1,211.65
4,889.93
357
1,231.99
16.30
1,215.69
3,674.24
358
1,231.99
12.25
1,219.74
2,454.50
359
1,231.99
8.18
1,223.81
1,230.69
360
1,234.79
4.10
1,230.69
0.00
Totals
443,519.20
185,464.20
258,055.00

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