Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,218.40  
 

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
1,218.40
836.69
381.71
258,722.29
2
1,218.40
835.46
382.94
258,339.35
3
1,218.40
834.22
384.18
257,955.17
4
1,218.40
832.98
385.42
257,569.75
5
1,218.40
831.74
386.66
257,183.08
6
1,218.40
830.49
387.91
256,795.17
7
1,218.40
829.23
389.17
256,406.01
8
1,218.40
827.98
390.42
256,015.58
9
1,218.40
826.72
391.68
255,623.90
10
1,218.40
825.45
392.95
255,230.95
11
1,218.40
824.18
394.22
254,836.74
12
1,218.40
822.91
395.49
254,441.25
13
1,218.40
821.63
396.77
254,044.48
14
1,218.40
820.35
398.05
253,646.43
15
1,218.40
819.07
399.33
253,247.10
16
1,218.40
817.78
400.62
252,846.47
17
1,218.40
816.48
401.92
252,444.56
18
1,218.40
815.19
403.21
252,041.34
19
1,218.40
813.88
404.52
251,636.83
20
1,218.40
812.58
405.82
251,231.00
21
1,218.40
811.27
407.13
250,823.87
22
1,218.40
809.95
408.45
250,415.42
23
1,218.40
808.63
409.77
250,005.66
24
1,218.40
807.31
411.09
249,594.57
25
1,218.40
805.98
412.42
249,182.15
26
1,218.40
804.65
413.75
248,768.40
27
1,218.40
803.31
415.09
248,353.31
28
1,218.40
801.97
416.43
247,936.89
29
1,218.40
800.63
417.77
247,519.12
30
1,218.40
799.28
419.12
247,100.00
31
1,218.40
797.93
420.47
246,679.53
32
1,218.40
796.57
421.83
246,257.69
33
1,218.40
795.21
423.19
245,834.50
34
1,218.40
793.84
424.56
245,409.94
35
1,218.40
792.47
425.93
244,984.01
36
1,218.40
791.09
427.31
244,556.71
37
1,218.40
789.71
428.69
244,128.02
38
1,218.40
788.33
430.07
243,697.95
39
1,218.40
786.94
431.46
243,266.49
40
1,218.40
785.55
432.85
242,833.64
41
1,218.40
784.15
434.25
242,399.39
42
1,218.40
782.75
435.65
241,963.74
43
1,218.40
781.34
437.06
241,526.68
44
1,218.40
779.93
438.47
241,088.21
45
1,218.40
778.51
439.89
240,648.32
46
1,218.40
777.09
441.31
240,207.02
47
1,218.40
775.67
442.73
239,764.29
48
1,218.40
774.24
444.16
239,320.12
49
1,218.40
772.80
445.60
238,874.53
50
1,218.40
771.37
447.03
238,427.49
51
1,218.40
769.92
448.48
237,979.02
52
1,218.40
768.47
449.93
237,529.09
53
1,218.40
767.02
451.38
237,077.71
54
1,218.40
765.56
452.84
236,624.88
55
1,218.40
764.10
454.30
236,170.58
56
1,218.40
762.63
455.77
235,714.81
57
1,218.40
761.16
457.24
235,257.57
58
1,218.40
759.69
458.71
234,798.86
59
1,218.40
758.20
460.20
234,338.66
60
1,218.40
756.72
461.68
233,876.98
61
1,218.40
755.23
463.17
233,413.81
62
1,218.40
753.73
464.67
232,949.14
63
1,218.40
752.23
466.17
232,482.97
64
1,218.40
750.73
467.67
232,015.30
65
1,218.40
749.22
469.18
231,546.12
66
1,218.40
747.70
470.70
231,075.42
67
1,218.40
746.18
472.22
230,603.20
68
1,218.40
744.66
473.74
230,129.45
69
1,218.40
743.13
475.27
229,654.18
70
1,218.40
741.59
476.81
229,177.37
71
1,218.40
740.05
478.35
228,699.02
72
1,218.40
738.51
479.89
228,219.13
73
1,218.40
736.96
481.44
227,737.69
74
1,218.40
735.40
483.00
227,254.69
75
1,218.40
733.84
484.56
226,770.14
76
1,218.40
732.28
486.12
226,284.01
77
1,218.40
730.71
487.69
225,796.32
78
1,218.40
729.13
489.27
225,307.06
79
1,218.40
727.55
490.85
224,816.21
80
1,218.40
725.97
492.43
224,323.78
81
1,218.40
724.38
494.02
223,829.76
82
1,218.40
722.78
495.62
223,334.14
83
1,218.40
721.18
497.22
222,836.93
84
1,218.40
719.58
498.82
222,338.10
85
1,218.40
717.97
500.43
221,837.67
86
1,218.40
716.35
502.05
221,335.62
87
1,218.40
714.73
503.67
220,831.95
88
1,218.40
713.10
505.30
220,326.65
89
1,218.40
711.47
506.93
219,819.72
90
1,218.40
709.83
508.57
219,311.16
91
1,218.40
708.19
510.21
218,800.95
92
1,218.40
706.54
511.86
218,289.10
93
1,218.40
704.89
513.51
217,775.59
94
1,218.40
703.23
515.17
217,260.42
95
1,218.40
701.57
516.83
216,743.59
96
1,218.40
699.90
518.50
216,225.09
97
1,218.40
698.23
520.17
215,704.92
98
1,218.40
696.55
521.85
215,183.07
99
1,218.40
694.86
523.54
214,659.53
100
1,218.40
693.17
525.23
214,134.30
101
1,218.40
691.48
526.92
213,607.38
102
1,218.40
689.77
528.63
213,078.75
103
1,218.40
688.07
530.33
212,548.42
104
1,218.40
686.35
532.05
212,016.37
105
1,218.40
684.64
533.76
211,482.61
106
1,218.40
682.91
535.49
210,947.12
107
1,218.40
681.18
537.22
210,409.90
108
1,218.40
679.45
538.95
209,870.95
109
1,218.40
677.71
540.69
209,330.26
110
1,218.40
675.96
542.44
208,787.82
111
1,218.40
674.21
544.19
208,243.63
112
1,218.40
672.45
545.95
207,697.69
113
1,218.40
670.69
547.71
207,149.98
114
1,218.40
668.92
549.48
206,600.50
115
1,218.40
667.15
551.25
206,049.25
116
1,218.40
665.37
553.03
205,496.21
117
1,218.40
663.58
554.82
204,941.39
118
1,218.40
661.79
556.61
204,384.78
119
1,218.40
659.99
558.41
203,826.38
120
1,218.40
658.19
560.21
203,266.17
121
1,218.40
656.38
562.02
202,704.15
122
1,218.40
654.57
563.83
202,140.31
123
1,218.40
652.74
565.66
201,574.66
124
1,218.40
650.92
567.48
201,007.18
125
1,218.40
649.09
569.31
200,437.86
126
1,218.40
647.25
571.15
199,866.71
127
1,218.40
645.40
573.00
199,293.71
128
1,218.40
643.55
574.85
198,718.86
129
1,218.40
641.70
576.70
198,142.16
130
1,218.40
639.83
578.57
197,563.59
131
1,218.40
637.97
580.43
196,983.16
132
1,218.40
636.09
582.31
196,400.85
133
1,218.40
634.21
584.19
195,816.66
134
1,218.40
632.32
586.08
195,230.59
135
1,218.40
630.43
587.97
194,642.62
136
1,218.40
628.53
589.87
194,052.75
137
1,218.40
626.63
591.77
193,460.98
138
1,218.40
624.72
593.68
192,867.30
139
1,218.40
622.80
595.60
192,271.70
140
1,218.40
620.88
597.52
191,674.18
141
1,218.40
618.95
599.45
191,074.72
142
1,218.40
617.01
601.39
190,473.34
143
1,218.40
615.07
603.33
189,870.01
144
1,218.40
613.12
605.28
189,264.73
145
1,218.40
611.17
607.23
188,657.50
146
1,218.40
609.21
609.19
188,048.30
147
1,218.40
607.24
611.16
187,437.14
148
1,218.40
605.27
613.13
186,824.01
149
1,218.40
603.29
615.11
186,208.89
150
1,218.40
601.30
617.10
185,591.79
151
1,218.40
599.31
619.09
184,972.70
152
1,218.40
597.31
621.09
184,351.61
153
1,218.40
595.30
623.10
183,728.51
154
1,218.40
593.29
625.11
183,103.40
155
1,218.40
591.27
627.13
182,476.27
156
1,218.40
589.25
629.15
181,847.12
157
1,218.40
587.21
631.19
181,215.93
158
1,218.40
585.18
633.22
180,582.71
159
1,218.40
583.13
635.27
179,947.44
160
1,218.40
581.08
637.32
179,310.12
161
1,218.40
579.02
639.38
178,670.74
162
1,218.40
576.96
641.44
178,029.30
163
1,218.40
574.89
643.51
177,385.79
164
1,218.40
572.81
645.59
176,740.20
165
1,218.40
570.72
647.68
176,092.52
166
1,218.40
568.63
649.77
175,442.75
167
1,218.40
566.53
651.87
174,790.88
168
1,218.40
564.43
653.97
174,136.91
169
1,218.40
562.32
656.08
173,480.83
170
1,218.40
560.20
658.20
172,822.63
171
1,218.40
558.07
660.33
172,162.30
172
1,218.40
555.94
662.46
171,499.84
173
1,218.40
553.80
664.60
170,835.24
174
1,218.40
551.66
666.74
170,168.50
175
1,218.40
549.50
668.90
169,499.60
176
1,218.40
547.34
671.06
168,828.54
177
1,218.40
545.18
673.22
168,155.32
178
1,218.40
543.00
675.40
167,479.92
179
1,218.40
540.82
677.58
166,802.34
180
1,218.40
538.63
679.77
166,122.58
181
1,218.40
536.44
681.96
165,440.61
182
1,218.40
534.24
684.16
164,756.45
183
1,218.40
532.03
686.37
164,070.07
184
1,218.40
529.81
688.59
163,381.48
185
1,218.40
527.59
690.81
162,690.67
186
1,218.40
525.36
693.04
161,997.62
187
1,218.40
523.12
695.28
161,302.34
188
1,218.40
520.87
697.53
160,604.81
189
1,218.40
518.62
699.78
159,905.03
190
1,218.40
516.36
702.04
159,202.99
191
1,218.40
514.09
704.31
158,498.69
192
1,218.40
511.82
706.58
157,792.11
193
1,218.40
509.54
708.86
157,083.24
194
1,218.40
507.25
711.15
156,372.09
195
1,218.40
504.95
713.45
155,658.64
196
1,218.40
502.65
715.75
154,942.89
197
1,218.40
500.34
718.06
154,224.83
198
1,218.40
498.02
720.38
153,504.44
199
1,218.40
495.69
722.71
152,781.74
200
1,218.40
493.36
725.04
152,056.69
201
1,218.40
491.02
727.38
151,329.31
202
1,218.40
488.67
729.73
150,599.58
203
1,218.40
486.31
732.09
149,867.49
204
1,218.40
483.95
734.45
149,133.04
205
1,218.40
481.58
736.82
148,396.21
206
1,218.40
479.20
739.20
147,657.01
207
1,218.40
476.81
741.59
146,915.42
208
1,218.40
474.41
743.99
146,171.43
209
1,218.40
472.01
746.39
145,425.04
210
1,218.40
469.60
748.80
144,676.24
211
1,218.40
467.18
751.22
143,925.03
212
1,218.40
464.76
753.64
143,171.39
213
1,218.40
462.32
756.08
142,415.31
214
1,218.40
459.88
758.52
141,656.79
215
1,218.40
457.43
760.97
140,895.83
216
1,218.40
454.98
763.42
140,132.40
217
1,218.40
452.51
765.89
139,366.51
218
1,218.40
450.04
768.36
138,598.15
219
1,218.40
447.56
770.84
137,827.31
220
1,218.40
445.07
773.33
137,053.97
221
1,218.40
442.57
775.83
136,278.14
222
1,218.40
440.06
778.34
135,499.81
223
1,218.40
437.55
780.85
134,718.96
224
1,218.40
435.03
783.37
133,935.59
225
1,218.40
432.50
785.90
133,149.69
226
1,218.40
429.96
788.44
132,361.25
227
1,218.40
427.42
790.98
131,570.27
228
1,218.40
424.86
793.54
130,776.73
229
1,218.40
422.30
796.10
129,980.63
230
1,218.40
419.73
798.67
129,181.96
231
1,218.40
417.15
801.25
128,380.71
232
1,218.40
414.56
803.84
127,576.87
233
1,218.40
411.97
806.43
126,770.44
234
1,218.40
409.36
809.04
125,961.40
235
1,218.40
406.75
811.65
125,149.75
236
1,218.40
404.13
814.27
124,335.48
237
1,218.40
401.50
816.90
123,518.58
238
1,218.40
398.86
819.54
122,699.05
239
1,218.40
396.22
822.18
121,876.86
240
1,218.40
393.56
824.84
121,052.02
241
1,218.40
390.90
827.50
120,224.52
242
1,218.40
388.23
830.17
119,394.34
243
1,218.40
385.54
832.86
118,561.49
244
1,218.40
382.85
835.55
117,725.94
245
1,218.40
380.16
838.24
116,887.70
246
1,218.40
377.45
840.95
116,046.75
247
1,218.40
374.73
843.67
115,203.08
248
1,218.40
372.01
846.39
114,356.69
249
1,218.40
369.28
849.12
113,507.57
250
1,218.40
366.53
851.87
112,655.71
251
1,218.40
363.78
854.62
111,801.09
252
1,218.40
361.02
857.38
110,943.71
253
1,218.40
358.26
860.14
110,083.57
254
1,218.40
355.48
862.92
109,220.65
255
1,218.40
352.69
865.71
108,354.94
256
1,218.40
349.90
868.50
107,486.44
257
1,218.40
347.09
871.31
106,615.13
258
1,218.40
344.28
874.12
105,741.01
259
1,218.40
341.46
876.94
104,864.06
260
1,218.40
338.62
879.78
103,984.29
261
1,218.40
335.78
882.62
103,101.67
262
1,218.40
332.93
885.47
102,216.20
263
1,218.40
330.07
888.33
101,327.87
264
1,218.40
327.20
891.20
100,436.68
265
1,218.40
324.33
894.07
99,542.60
266
1,218.40
321.44
896.96
98,645.64
267
1,218.40
318.54
899.86
97,745.79
268
1,218.40
315.64
902.76
96,843.03
269
1,218.40
312.72
905.68
95,937.35
270
1,218.40
309.80
908.60
95,028.75
271
1,218.40
306.86
911.54
94,117.21
272
1,218.40
303.92
914.48
93,202.73
273
1,218.40
300.97
917.43
92,285.30
274
1,218.40
298.00
920.40
91,364.90
275
1,218.40
295.03
923.37
90,441.53
276
1,218.40
292.05
926.35
89,515.18
277
1,218.40
289.06
929.34
88,585.84
278
1,218.40
286.06
932.34
87,653.50
279
1,218.40
283.05
935.35
86,718.15
280
1,218.40
280.03
938.37
85,779.78
281
1,218.40
277.00
941.40
84,838.37
282
1,218.40
273.96
944.44
83,893.93
283
1,218.40
270.91
947.49
82,946.44
284
1,218.40
267.85
950.55
81,995.89
285
1,218.40
264.78
953.62
81,042.27
286
1,218.40
261.70
956.70
80,085.56
287
1,218.40
258.61
959.79
79,125.77
288
1,218.40
255.51
962.89
78,162.88
289
1,218.40
252.40
966.00
77,196.88
290
1,218.40
249.28
969.12
76,227.77
291
1,218.40
246.15
972.25
75,255.52
292
1,218.40
243.01
975.39
74,280.13
293
1,218.40
239.86
978.54
73,301.59
294
1,218.40
236.70
981.70
72,319.90
295
1,218.40
233.53
984.87
71,335.03
296
1,218.40
230.35
988.05
70,346.98
297
1,218.40
227.16
991.24
69,355.75
298
1,218.40
223.96
994.44
68,361.31
299
1,218.40
220.75
997.65
67,363.66
300
1,218.40
217.53
1,000.87
66,362.78
301
1,218.40
214.30
1,004.10
65,358.68
302
1,218.40
211.05
1,007.35
64,351.34
303
1,218.40
207.80
1,010.60
63,340.74
304
1,218.40
204.54
1,013.86
62,326.87
305
1,218.40
201.26
1,017.14
61,309.74
306
1,218.40
197.98
1,020.42
60,289.32
307
1,218.40
194.68
1,023.72
59,265.60
308
1,218.40
191.38
1,027.02
58,238.58
309
1,218.40
188.06
1,030.34
57,208.24
310
1,218.40
184.73
1,033.67
56,174.58
311
1,218.40
181.40
1,037.00
55,137.57
312
1,218.40
178.05
1,040.35
54,097.22
313
1,218.40
174.69
1,043.71
53,053.51
314
1,218.40
171.32
1,047.08
52,006.43
315
1,218.40
167.94
1,050.46
50,955.97
316
1,218.40
164.55
1,053.85
49,902.11
317
1,218.40
161.14
1,057.26
48,844.86
318
1,218.40
157.73
1,060.67
47,784.18
319
1,218.40
154.30
1,064.10
46,720.09
320
1,218.40
150.87
1,067.53
45,652.55
321
1,218.40
147.42
1,070.98
44,581.57
322
1,218.40
143.96
1,074.44
43,507.13
323
1,218.40
140.49
1,077.91
42,429.23
324
1,218.40
137.01
1,081.39
41,347.84
325
1,218.40
133.52
1,084.88
40,262.96
326
1,218.40
130.02
1,088.38
39,174.57
327
1,218.40
126.50
1,091.90
38,082.67
328
1,218.40
122.98
1,095.42
36,987.25
329
1,218.40
119.44
1,098.96
35,888.29
330
1,218.40
115.89
1,102.51
34,785.78
331
1,218.40
112.33
1,106.07
33,679.71
332
1,218.40
108.76
1,109.64
32,570.06
333
1,218.40
105.17
1,113.23
31,456.84
334
1,218.40
101.58
1,116.82
30,340.02
335
1,218.40
97.97
1,120.43
29,219.59
336
1,218.40
94.35
1,124.05
28,095.54
337
1,218.40
90.73
1,127.67
26,967.87
338
1,218.40
87.08
1,131.32
25,836.55
339
1,218.40
83.43
1,134.97
24,701.58
340
1,218.40
79.77
1,138.63
23,562.95
341
1,218.40
76.09
1,142.31
22,420.64
342
1,218.40
72.40
1,146.00
21,274.64
343
1,218.40
68.70
1,149.70
20,124.94
344
1,218.40
64.99
1,153.41
18,971.52
345
1,218.40
61.26
1,157.14
17,814.39
346
1,218.40
57.53
1,160.87
16,653.51
347
1,218.40
53.78
1,164.62
15,488.89
348
1,218.40
50.02
1,168.38
14,320.50
349
1,218.40
46.24
1,172.16
13,148.35
350
1,218.40
42.46
1,175.94
11,972.41
351
1,218.40
38.66
1,179.74
10,792.67
352
1,218.40
34.85
1,183.55
9,609.12
353
1,218.40
31.03
1,187.37
8,421.75
354
1,218.40
27.20
1,191.20
7,230.54
355
1,218.40
23.35
1,195.05
6,035.49
356
1,218.40
19.49
1,198.91
4,836.58
357
1,218.40
15.62
1,202.78
3,633.80
358
1,218.40
11.73
1,206.67
2,427.13
359
1,218.40
7.84
1,210.56
1,216.57
360
1,220.50
3.93
1,216.57
0.00
Totals
438,626.10
179,522.10
259,104.00

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