Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,234.12  
 

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
1,234.12
861.67
372.45
258,127.55
2
1,234.12
860.43
373.69
257,753.85
3
1,234.12
859.18
374.94
257,378.91
4
1,234.12
857.93
376.19
257,002.72
5
1,234.12
856.68
377.44
256,625.28
6
1,234.12
855.42
378.70
256,246.57
7
1,234.12
854.16
379.96
255,866.61
8
1,234.12
852.89
381.23
255,485.38
9
1,234.12
851.62
382.50
255,102.88
10
1,234.12
850.34
383.78
254,719.10
11
1,234.12
849.06
385.06
254,334.04
12
1,234.12
847.78
386.34
253,947.70
13
1,234.12
846.49
387.63
253,560.08
14
1,234.12
845.20
388.92
253,171.16
15
1,234.12
843.90
390.22
252,780.94
16
1,234.12
842.60
391.52
252,389.42
17
1,234.12
841.30
392.82
251,996.60
18
1,234.12
839.99
394.13
251,602.47
19
1,234.12
838.67
395.45
251,207.02
20
1,234.12
837.36
396.76
250,810.26
21
1,234.12
836.03
398.09
250,412.18
22
1,234.12
834.71
399.41
250,012.76
23
1,234.12
833.38
400.74
249,612.02
24
1,234.12
832.04
402.08
249,209.94
25
1,234.12
830.70
403.42
248,806.52
26
1,234.12
829.36
404.76
248,401.75
27
1,234.12
828.01
406.11
247,995.64
28
1,234.12
826.65
407.47
247,588.17
29
1,234.12
825.29
408.83
247,179.35
30
1,234.12
823.93
410.19
246,769.16
31
1,234.12
822.56
411.56
246,357.60
32
1,234.12
821.19
412.93
245,944.67
33
1,234.12
819.82
414.30
245,530.37
34
1,234.12
818.43
415.69
245,114.68
35
1,234.12
817.05
417.07
244,697.61
36
1,234.12
815.66
418.46
244,279.15
37
1,234.12
814.26
419.86
243,859.29
38
1,234.12
812.86
421.26
243,438.04
39
1,234.12
811.46
422.66
243,015.38
40
1,234.12
810.05
424.07
242,591.31
41
1,234.12
808.64
425.48
242,165.83
42
1,234.12
807.22
426.90
241,738.93
43
1,234.12
805.80
428.32
241,310.60
44
1,234.12
804.37
429.75
240,880.85
45
1,234.12
802.94
431.18
240,449.67
46
1,234.12
801.50
432.62
240,017.05
47
1,234.12
800.06
434.06
239,582.98
48
1,234.12
798.61
435.51
239,147.47
49
1,234.12
797.16
436.96
238,710.51
50
1,234.12
795.70
438.42
238,272.09
51
1,234.12
794.24
439.88
237,832.21
52
1,234.12
792.77
441.35
237,390.87
53
1,234.12
791.30
442.82
236,948.05
54
1,234.12
789.83
444.29
236,503.76
55
1,234.12
788.35
445.77
236,057.98
56
1,234.12
786.86
447.26
235,610.72
57
1,234.12
785.37
448.75
235,161.97
58
1,234.12
783.87
450.25
234,711.73
59
1,234.12
782.37
451.75
234,259.98
60
1,234.12
780.87
453.25
233,806.72
61
1,234.12
779.36
454.76
233,351.96
62
1,234.12
777.84
456.28
232,895.68
63
1,234.12
776.32
457.80
232,437.88
64
1,234.12
774.79
459.33
231,978.55
65
1,234.12
773.26
460.86
231,517.69
66
1,234.12
771.73
462.39
231,055.30
67
1,234.12
770.18
463.94
230,591.36
68
1,234.12
768.64
465.48
230,125.88
69
1,234.12
767.09
467.03
229,658.85
70
1,234.12
765.53
468.59
229,190.26
71
1,234.12
763.97
470.15
228,720.11
72
1,234.12
762.40
471.72
228,248.39
73
1,234.12
760.83
473.29
227,775.09
74
1,234.12
759.25
474.87
227,300.22
75
1,234.12
757.67
476.45
226,823.77
76
1,234.12
756.08
478.04
226,345.73
77
1,234.12
754.49
479.63
225,866.10
78
1,234.12
752.89
481.23
225,384.86
79
1,234.12
751.28
482.84
224,902.03
80
1,234.12
749.67
484.45
224,417.58
81
1,234.12
748.06
486.06
223,931.52
82
1,234.12
746.44
487.68
223,443.84
83
1,234.12
744.81
489.31
222,954.53
84
1,234.12
743.18
490.94
222,463.59
85
1,234.12
741.55
492.57
221,971.02
86
1,234.12
739.90
494.22
221,476.80
87
1,234.12
738.26
495.86
220,980.94
88
1,234.12
736.60
497.52
220,483.42
89
1,234.12
734.94
499.18
219,984.24
90
1,234.12
733.28
500.84
219,483.40
91
1,234.12
731.61
502.51
218,980.90
92
1,234.12
729.94
504.18
218,476.71
93
1,234.12
728.26
505.86
217,970.85
94
1,234.12
726.57
507.55
217,463.30
95
1,234.12
724.88
509.24
216,954.05
96
1,234.12
723.18
510.94
216,443.11
97
1,234.12
721.48
512.64
215,930.47
98
1,234.12
719.77
514.35
215,416.12
99
1,234.12
718.05
516.07
214,900.05
100
1,234.12
716.33
517.79
214,382.27
101
1,234.12
714.61
519.51
213,862.76
102
1,234.12
712.88
521.24
213,341.51
103
1,234.12
711.14
522.98
212,818.53
104
1,234.12
709.40
524.72
212,293.80
105
1,234.12
707.65
526.47
211,767.33
106
1,234.12
705.89
528.23
211,239.10
107
1,234.12
704.13
529.99
210,709.11
108
1,234.12
702.36
531.76
210,177.36
109
1,234.12
700.59
533.53
209,643.83
110
1,234.12
698.81
535.31
209,108.52
111
1,234.12
697.03
537.09
208,571.43
112
1,234.12
695.24
538.88
208,032.55
113
1,234.12
693.44
540.68
207,491.87
114
1,234.12
691.64
542.48
206,949.39
115
1,234.12
689.83
544.29
206,405.10
116
1,234.12
688.02
546.10
205,859.00
117
1,234.12
686.20
547.92
205,311.07
118
1,234.12
684.37
549.75
204,761.32
119
1,234.12
682.54
551.58
204,209.74
120
1,234.12
680.70
553.42
203,656.32
121
1,234.12
678.85
555.27
203,101.05
122
1,234.12
677.00
557.12
202,543.94
123
1,234.12
675.15
558.97
201,984.96
124
1,234.12
673.28
560.84
201,424.13
125
1,234.12
671.41
562.71
200,861.42
126
1,234.12
669.54
564.58
200,296.84
127
1,234.12
667.66
566.46
199,730.37
128
1,234.12
665.77
568.35
199,162.02
129
1,234.12
663.87
570.25
198,591.78
130
1,234.12
661.97
572.15
198,019.63
131
1,234.12
660.07
574.05
197,445.57
132
1,234.12
658.15
575.97
196,869.61
133
1,234.12
656.23
577.89
196,291.72
134
1,234.12
654.31
579.81
195,711.90
135
1,234.12
652.37
581.75
195,130.16
136
1,234.12
650.43
583.69
194,546.47
137
1,234.12
648.49
585.63
193,960.84
138
1,234.12
646.54
587.58
193,373.26
139
1,234.12
644.58
589.54
192,783.71
140
1,234.12
642.61
591.51
192,192.21
141
1,234.12
640.64
593.48
191,598.73
142
1,234.12
638.66
595.46
191,003.27
143
1,234.12
636.68
597.44
190,405.83
144
1,234.12
634.69
599.43
189,806.39
145
1,234.12
632.69
601.43
189,204.96
146
1,234.12
630.68
603.44
188,601.52
147
1,234.12
628.67
605.45
187,996.07
148
1,234.12
626.65
607.47
187,388.61
149
1,234.12
624.63
609.49
186,779.12
150
1,234.12
622.60
611.52
186,167.59
151
1,234.12
620.56
613.56
185,554.03
152
1,234.12
618.51
615.61
184,938.43
153
1,234.12
616.46
617.66
184,320.77
154
1,234.12
614.40
619.72
183,701.05
155
1,234.12
612.34
621.78
183,079.27
156
1,234.12
610.26
623.86
182,455.41
157
1,234.12
608.18
625.94
181,829.48
158
1,234.12
606.10
628.02
181,201.45
159
1,234.12
604.00
630.12
180,571.34
160
1,234.12
601.90
632.22
179,939.12
161
1,234.12
599.80
634.32
179,304.80
162
1,234.12
597.68
636.44
178,668.36
163
1,234.12
595.56
638.56
178,029.80
164
1,234.12
593.43
640.69
177,389.12
165
1,234.12
591.30
642.82
176,746.29
166
1,234.12
589.15
644.97
176,101.33
167
1,234.12
587.00
647.12
175,454.21
168
1,234.12
584.85
649.27
174,804.94
169
1,234.12
582.68
651.44
174,153.50
170
1,234.12
580.51
653.61
173,499.90
171
1,234.12
578.33
655.79
172,844.11
172
1,234.12
576.15
657.97
172,186.14
173
1,234.12
573.95
660.17
171,525.97
174
1,234.12
571.75
662.37
170,863.60
175
1,234.12
569.55
664.57
170,199.03
176
1,234.12
567.33
666.79
169,532.24
177
1,234.12
565.11
669.01
168,863.22
178
1,234.12
562.88
671.24
168,191.98
179
1,234.12
560.64
673.48
167,518.50
180
1,234.12
558.40
675.72
166,842.78
181
1,234.12
556.14
677.98
166,164.80
182
1,234.12
553.88
680.24
165,484.56
183
1,234.12
551.62
682.50
164,802.06
184
1,234.12
549.34
684.78
164,117.28
185
1,234.12
547.06
687.06
163,430.22
186
1,234.12
544.77
689.35
162,740.86
187
1,234.12
542.47
691.65
162,049.21
188
1,234.12
540.16
693.96
161,355.26
189
1,234.12
537.85
696.27
160,658.99
190
1,234.12
535.53
698.59
159,960.40
191
1,234.12
533.20
700.92
159,259.48
192
1,234.12
530.86
703.26
158,556.22
193
1,234.12
528.52
705.60
157,850.62
194
1,234.12
526.17
707.95
157,142.67
195
1,234.12
523.81
710.31
156,432.36
196
1,234.12
521.44
712.68
155,719.68
197
1,234.12
519.07
715.05
155,004.63
198
1,234.12
516.68
717.44
154,287.19
199
1,234.12
514.29
719.83
153,567.36
200
1,234.12
511.89
722.23
152,845.13
201
1,234.12
509.48
724.64
152,120.50
202
1,234.12
507.07
727.05
151,393.44
203
1,234.12
504.64
729.48
150,663.97
204
1,234.12
502.21
731.91
149,932.06
205
1,234.12
499.77
734.35
149,197.72
206
1,234.12
497.33
736.79
148,460.92
207
1,234.12
494.87
739.25
147,721.67
208
1,234.12
492.41
741.71
146,979.96
209
1,234.12
489.93
744.19
146,235.77
210
1,234.12
487.45
746.67
145,489.10
211
1,234.12
484.96
749.16
144,739.95
212
1,234.12
482.47
751.65
143,988.29
213
1,234.12
479.96
754.16
143,234.13
214
1,234.12
477.45
756.67
142,477.46
215
1,234.12
474.92
759.20
141,718.27
216
1,234.12
472.39
761.73
140,956.54
217
1,234.12
469.86
764.26
140,192.28
218
1,234.12
467.31
766.81
139,425.46
219
1,234.12
464.75
769.37
138,656.09
220
1,234.12
462.19
771.93
137,884.16
221
1,234.12
459.61
774.51
137,109.66
222
1,234.12
457.03
777.09
136,332.57
223
1,234.12
454.44
779.68
135,552.89
224
1,234.12
451.84
782.28
134,770.61
225
1,234.12
449.24
784.88
133,985.73
226
1,234.12
446.62
787.50
133,198.23
227
1,234.12
443.99
790.13
132,408.10
228
1,234.12
441.36
792.76
131,615.34
229
1,234.12
438.72
795.40
130,819.94
230
1,234.12
436.07
798.05
130,021.89
231
1,234.12
433.41
800.71
129,221.17
232
1,234.12
430.74
803.38
128,417.79
233
1,234.12
428.06
806.06
127,611.73
234
1,234.12
425.37
808.75
126,802.98
235
1,234.12
422.68
811.44
125,991.54
236
1,234.12
419.97
814.15
125,177.39
237
1,234.12
417.26
816.86
124,360.53
238
1,234.12
414.54
819.58
123,540.94
239
1,234.12
411.80
822.32
122,718.63
240
1,234.12
409.06
825.06
121,893.57
241
1,234.12
406.31
827.81
121,065.76
242
1,234.12
403.55
830.57
120,235.19
243
1,234.12
400.78
833.34
119,401.86
244
1,234.12
398.01
836.11
118,565.74
245
1,234.12
395.22
838.90
117,726.84
246
1,234.12
392.42
841.70
116,885.14
247
1,234.12
389.62
844.50
116,040.64
248
1,234.12
386.80
847.32
115,193.32
249
1,234.12
383.98
850.14
114,343.18
250
1,234.12
381.14
852.98
113,490.21
251
1,234.12
378.30
855.82
112,634.39
252
1,234.12
375.45
858.67
111,775.71
253
1,234.12
372.59
861.53
110,914.18
254
1,234.12
369.71
864.41
110,049.77
255
1,234.12
366.83
867.29
109,182.49
256
1,234.12
363.94
870.18
108,312.31
257
1,234.12
361.04
873.08
107,439.23
258
1,234.12
358.13
875.99
106,563.24
259
1,234.12
355.21
878.91
105,684.33
260
1,234.12
352.28
881.84
104,802.49
261
1,234.12
349.34
884.78
103,917.71
262
1,234.12
346.39
887.73
103,029.99
263
1,234.12
343.43
890.69
102,139.30
264
1,234.12
340.46
893.66
101,245.64
265
1,234.12
337.49
896.63
100,349.01
266
1,234.12
334.50
899.62
99,449.39
267
1,234.12
331.50
902.62
98,546.76
268
1,234.12
328.49
905.63
97,641.13
269
1,234.12
325.47
908.65
96,732.48
270
1,234.12
322.44
911.68
95,820.80
271
1,234.12
319.40
914.72
94,906.09
272
1,234.12
316.35
917.77
93,988.32
273
1,234.12
313.29
920.83
93,067.50
274
1,234.12
310.22
923.90
92,143.60
275
1,234.12
307.15
926.97
91,216.63
276
1,234.12
304.06
930.06
90,286.56
277
1,234.12
300.96
933.16
89,353.40
278
1,234.12
297.84
936.28
88,417.12
279
1,234.12
294.72
939.40
87,477.72
280
1,234.12
291.59
942.53
86,535.20
281
1,234.12
288.45
945.67
85,589.53
282
1,234.12
285.30
948.82
84,640.71
283
1,234.12
282.14
951.98
83,688.72
284
1,234.12
278.96
955.16
82,733.56
285
1,234.12
275.78
958.34
81,775.22
286
1,234.12
272.58
961.54
80,813.69
287
1,234.12
269.38
964.74
79,848.95
288
1,234.12
266.16
967.96
78,880.99
289
1,234.12
262.94
971.18
77,909.81
290
1,234.12
259.70
974.42
76,935.38
291
1,234.12
256.45
977.67
75,957.72
292
1,234.12
253.19
980.93
74,976.79
293
1,234.12
249.92
984.20
73,992.59
294
1,234.12
246.64
987.48
73,005.11
295
1,234.12
243.35
990.77
72,014.34
296
1,234.12
240.05
994.07
71,020.27
297
1,234.12
236.73
997.39
70,022.89
298
1,234.12
233.41
1,000.71
69,022.18
299
1,234.12
230.07
1,004.05
68,018.13
300
1,234.12
226.73
1,007.39
67,010.74
301
1,234.12
223.37
1,010.75
65,999.99
302
1,234.12
220.00
1,014.12
64,985.87
303
1,234.12
216.62
1,017.50
63,968.36
304
1,234.12
213.23
1,020.89
62,947.47
305
1,234.12
209.82
1,024.30
61,923.18
306
1,234.12
206.41
1,027.71
60,895.47
307
1,234.12
202.98
1,031.14
59,864.33
308
1,234.12
199.55
1,034.57
58,829.76
309
1,234.12
196.10
1,038.02
57,791.74
310
1,234.12
192.64
1,041.48
56,750.26
311
1,234.12
189.17
1,044.95
55,705.31
312
1,234.12
185.68
1,048.44
54,656.87
313
1,234.12
182.19
1,051.93
53,604.94
314
1,234.12
178.68
1,055.44
52,549.50
315
1,234.12
175.17
1,058.95
51,490.55
316
1,234.12
171.64
1,062.48
50,428.06
317
1,234.12
168.09
1,066.03
49,362.04
318
1,234.12
164.54
1,069.58
48,292.46
319
1,234.12
160.97
1,073.15
47,219.31
320
1,234.12
157.40
1,076.72
46,142.59
321
1,234.12
153.81
1,080.31
45,062.28
322
1,234.12
150.21
1,083.91
43,978.37
323
1,234.12
146.59
1,087.53
42,890.84
324
1,234.12
142.97
1,091.15
41,799.69
325
1,234.12
139.33
1,094.79
40,704.90
326
1,234.12
135.68
1,098.44
39,606.47
327
1,234.12
132.02
1,102.10
38,504.37
328
1,234.12
128.35
1,105.77
37,398.60
329
1,234.12
124.66
1,109.46
36,289.14
330
1,234.12
120.96
1,113.16
35,175.98
331
1,234.12
117.25
1,116.87
34,059.11
332
1,234.12
113.53
1,120.59
32,938.52
333
1,234.12
109.80
1,124.32
31,814.20
334
1,234.12
106.05
1,128.07
30,686.13
335
1,234.12
102.29
1,131.83
29,554.29
336
1,234.12
98.51
1,135.61
28,418.69
337
1,234.12
94.73
1,139.39
27,279.30
338
1,234.12
90.93
1,143.19
26,136.11
339
1,234.12
87.12
1,147.00
24,989.11
340
1,234.12
83.30
1,150.82
23,838.29
341
1,234.12
79.46
1,154.66
22,683.63
342
1,234.12
75.61
1,158.51
21,525.12
343
1,234.12
71.75
1,162.37
20,362.75
344
1,234.12
67.88
1,166.24
19,196.51
345
1,234.12
63.99
1,170.13
18,026.37
346
1,234.12
60.09
1,174.03
16,852.34
347
1,234.12
56.17
1,177.95
15,674.40
348
1,234.12
52.25
1,181.87
14,492.52
349
1,234.12
48.31
1,185.81
13,306.71
350
1,234.12
44.36
1,189.76
12,116.95
351
1,234.12
40.39
1,193.73
10,923.22
352
1,234.12
36.41
1,197.71
9,725.51
353
1,234.12
32.42
1,201.70
8,523.81
354
1,234.12
28.41
1,205.71
7,318.10
355
1,234.12
24.39
1,209.73
6,108.37
356
1,234.12
20.36
1,213.76
4,894.61
357
1,234.12
16.32
1,217.80
3,676.81
358
1,234.12
12.26
1,221.86
2,454.95
359
1,234.12
8.18
1,225.94
1,229.01
360
1,233.11
4.10
1,229.01
0.00
Totals
444,282.19
185,782.19
258,500.00

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