Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,200.02  
 

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
1,200.02
809.75
390.27
258,728.73
2
1,200.02
808.53
391.49
258,337.23
3
1,200.02
807.30
392.72
257,944.52
4
1,200.02
806.08
393.94
257,550.57
5
1,200.02
804.85
395.17
257,155.40
6
1,200.02
803.61
396.41
256,758.99
7
1,200.02
802.37
397.65
256,361.34
8
1,200.02
801.13
398.89
255,962.45
9
1,200.02
799.88
400.14
255,562.31
10
1,200.02
798.63
401.39
255,160.93
11
1,200.02
797.38
402.64
254,758.28
12
1,200.02
796.12
403.90
254,354.38
13
1,200.02
794.86
405.16
253,949.22
14
1,200.02
793.59
406.43
253,542.79
15
1,200.02
792.32
407.70
253,135.09
16
1,200.02
791.05
408.97
252,726.12
17
1,200.02
789.77
410.25
252,315.87
18
1,200.02
788.49
411.53
251,904.34
19
1,200.02
787.20
412.82
251,491.52
20
1,200.02
785.91
414.11
251,077.41
21
1,200.02
784.62
415.40
250,662.01
22
1,200.02
783.32
416.70
250,245.31
23
1,200.02
782.02
418.00
249,827.30
24
1,200.02
780.71
419.31
249,407.99
25
1,200.02
779.40
420.62
248,987.37
26
1,200.02
778.09
421.93
248,565.44
27
1,200.02
776.77
423.25
248,142.18
28
1,200.02
775.44
424.58
247,717.61
29
1,200.02
774.12
425.90
247,291.71
30
1,200.02
772.79
427.23
246,864.47
31
1,200.02
771.45
428.57
246,435.90
32
1,200.02
770.11
429.91
246,006.00
33
1,200.02
768.77
431.25
245,574.75
34
1,200.02
767.42
432.60
245,142.15
35
1,200.02
766.07
433.95
244,708.20
36
1,200.02
764.71
435.31
244,272.89
37
1,200.02
763.35
436.67
243,836.22
38
1,200.02
761.99
438.03
243,398.19
39
1,200.02
760.62
439.40
242,958.79
40
1,200.02
759.25
440.77
242,518.02
41
1,200.02
757.87
442.15
242,075.86
42
1,200.02
756.49
443.53
241,632.33
43
1,200.02
755.10
444.92
241,187.41
44
1,200.02
753.71
446.31
240,741.10
45
1,200.02
752.32
447.70
240,293.40
46
1,200.02
750.92
449.10
239,844.30
47
1,200.02
749.51
450.51
239,393.79
48
1,200.02
748.11
451.91
238,941.87
49
1,200.02
746.69
453.33
238,488.55
50
1,200.02
745.28
454.74
238,033.81
51
1,200.02
743.86
456.16
237,577.64
52
1,200.02
742.43
457.59
237,120.05
53
1,200.02
741.00
459.02
236,661.03
54
1,200.02
739.57
460.45
236,200.58
55
1,200.02
738.13
461.89
235,738.68
56
1,200.02
736.68
463.34
235,275.35
57
1,200.02
735.24
464.78
234,810.56
58
1,200.02
733.78
466.24
234,344.33
59
1,200.02
732.33
467.69
233,876.63
60
1,200.02
730.86
469.16
233,407.48
61
1,200.02
729.40
470.62
232,936.85
62
1,200.02
727.93
472.09
232,464.76
63
1,200.02
726.45
473.57
231,991.19
64
1,200.02
724.97
475.05
231,516.15
65
1,200.02
723.49
476.53
231,039.61
66
1,200.02
722.00
478.02
230,561.59
67
1,200.02
720.50
479.52
230,082.08
68
1,200.02
719.01
481.01
229,601.06
69
1,200.02
717.50
482.52
229,118.55
70
1,200.02
716.00
484.02
228,634.52
71
1,200.02
714.48
485.54
228,148.99
72
1,200.02
712.97
487.05
227,661.93
73
1,200.02
711.44
488.58
227,173.36
74
1,200.02
709.92
490.10
226,683.25
75
1,200.02
708.39
491.63
226,191.62
76
1,200.02
706.85
493.17
225,698.45
77
1,200.02
705.31
494.71
225,203.73
78
1,200.02
703.76
496.26
224,707.48
79
1,200.02
702.21
497.81
224,209.67
80
1,200.02
700.66
499.36
223,710.30
81
1,200.02
699.09
500.93
223,209.38
82
1,200.02
697.53
502.49
222,706.89
83
1,200.02
695.96
504.06
222,202.82
84
1,200.02
694.38
505.64
221,697.19
85
1,200.02
692.80
507.22
221,189.97
86
1,200.02
691.22
508.80
220,681.17
87
1,200.02
689.63
510.39
220,170.78
88
1,200.02
688.03
511.99
219,658.79
89
1,200.02
686.43
513.59
219,145.21
90
1,200.02
684.83
515.19
218,630.02
91
1,200.02
683.22
516.80
218,113.21
92
1,200.02
681.60
518.42
217,594.80
93
1,200.02
679.98
520.04
217,074.76
94
1,200.02
678.36
521.66
216,553.10
95
1,200.02
676.73
523.29
216,029.81
96
1,200.02
675.09
524.93
215,504.88
97
1,200.02
673.45
526.57
214,978.32
98
1,200.02
671.81
528.21
214,450.10
99
1,200.02
670.16
529.86
213,920.24
100
1,200.02
668.50
531.52
213,388.72
101
1,200.02
666.84
533.18
212,855.54
102
1,200.02
665.17
534.85
212,320.69
103
1,200.02
663.50
536.52
211,784.18
104
1,200.02
661.83
538.19
211,245.98
105
1,200.02
660.14
539.88
210,706.10
106
1,200.02
658.46
541.56
210,164.54
107
1,200.02
656.76
543.26
209,621.29
108
1,200.02
655.07
544.95
209,076.33
109
1,200.02
653.36
546.66
208,529.68
110
1,200.02
651.66
548.36
207,981.31
111
1,200.02
649.94
550.08
207,431.23
112
1,200.02
648.22
551.80
206,879.43
113
1,200.02
646.50
553.52
206,325.91
114
1,200.02
644.77
555.25
205,770.66
115
1,200.02
643.03
556.99
205,213.67
116
1,200.02
641.29
558.73
204,654.95
117
1,200.02
639.55
560.47
204,094.47
118
1,200.02
637.80
562.22
203,532.25
119
1,200.02
636.04
563.98
202,968.27
120
1,200.02
634.28
565.74
202,402.52
121
1,200.02
632.51
567.51
201,835.01
122
1,200.02
630.73
569.29
201,265.73
123
1,200.02
628.96
571.06
200,694.66
124
1,200.02
627.17
572.85
200,121.81
125
1,200.02
625.38
574.64
199,547.17
126
1,200.02
623.58
576.44
198,970.74
127
1,200.02
621.78
578.24
198,392.50
128
1,200.02
619.98
580.04
197,812.46
129
1,200.02
618.16
581.86
197,230.60
130
1,200.02
616.35
583.67
196,646.93
131
1,200.02
614.52
585.50
196,061.43
132
1,200.02
612.69
587.33
195,474.10
133
1,200.02
610.86
589.16
194,884.94
134
1,200.02
609.02
591.00
194,293.93
135
1,200.02
607.17
592.85
193,701.08
136
1,200.02
605.32
594.70
193,106.38
137
1,200.02
603.46
596.56
192,509.81
138
1,200.02
601.59
598.43
191,911.39
139
1,200.02
599.72
600.30
191,311.09
140
1,200.02
597.85
602.17
190,708.92
141
1,200.02
595.97
604.05
190,104.86
142
1,200.02
594.08
605.94
189,498.92
143
1,200.02
592.18
607.84
188,891.09
144
1,200.02
590.28
609.74
188,281.35
145
1,200.02
588.38
611.64
187,669.71
146
1,200.02
586.47
613.55
187,056.16
147
1,200.02
584.55
615.47
186,440.69
148
1,200.02
582.63
617.39
185,823.29
149
1,200.02
580.70
619.32
185,203.97
150
1,200.02
578.76
621.26
184,582.72
151
1,200.02
576.82
623.20
183,959.52
152
1,200.02
574.87
625.15
183,334.37
153
1,200.02
572.92
627.10
182,707.27
154
1,200.02
570.96
629.06
182,078.21
155
1,200.02
568.99
631.03
181,447.18
156
1,200.02
567.02
633.00
180,814.19
157
1,200.02
565.04
634.98
180,179.21
158
1,200.02
563.06
636.96
179,542.25
159
1,200.02
561.07
638.95
178,903.30
160
1,200.02
559.07
640.95
178,262.35
161
1,200.02
557.07
642.95
177,619.40
162
1,200.02
555.06
644.96
176,974.44
163
1,200.02
553.05
646.97
176,327.47
164
1,200.02
551.02
649.00
175,678.47
165
1,200.02
549.00
651.02
175,027.45
166
1,200.02
546.96
653.06
174,374.39
167
1,200.02
544.92
655.10
173,719.29
168
1,200.02
542.87
657.15
173,062.14
169
1,200.02
540.82
659.20
172,402.94
170
1,200.02
538.76
661.26
171,741.68
171
1,200.02
536.69
663.33
171,078.35
172
1,200.02
534.62
665.40
170,412.95
173
1,200.02
532.54
667.48
169,745.47
174
1,200.02
530.45
669.57
169,075.91
175
1,200.02
528.36
671.66
168,404.25
176
1,200.02
526.26
673.76
167,730.49
177
1,200.02
524.16
675.86
167,054.63
178
1,200.02
522.05
677.97
166,376.66
179
1,200.02
519.93
680.09
165,696.56
180
1,200.02
517.80
682.22
165,014.34
181
1,200.02
515.67
684.35
164,329.99
182
1,200.02
513.53
686.49
163,643.51
183
1,200.02
511.39
688.63
162,954.87
184
1,200.02
509.23
690.79
162,264.09
185
1,200.02
507.08
692.94
161,571.14
186
1,200.02
504.91
695.11
160,876.03
187
1,200.02
502.74
697.28
160,178.75
188
1,200.02
500.56
699.46
159,479.29
189
1,200.02
498.37
701.65
158,777.64
190
1,200.02
496.18
703.84
158,073.80
191
1,200.02
493.98
706.04
157,367.76
192
1,200.02
491.77
708.25
156,659.51
193
1,200.02
489.56
710.46
155,949.06
194
1,200.02
487.34
712.68
155,236.38
195
1,200.02
485.11
714.91
154,521.47
196
1,200.02
482.88
717.14
153,804.33
197
1,200.02
480.64
719.38
153,084.95
198
1,200.02
478.39
721.63
152,363.32
199
1,200.02
476.14
723.88
151,639.43
200
1,200.02
473.87
726.15
150,913.29
201
1,200.02
471.60
728.42
150,184.87
202
1,200.02
469.33
730.69
149,454.18
203
1,200.02
467.04
732.98
148,721.20
204
1,200.02
464.75
735.27
147,985.94
205
1,200.02
462.46
737.56
147,248.37
206
1,200.02
460.15
739.87
146,508.50
207
1,200.02
457.84
742.18
145,766.32
208
1,200.02
455.52
744.50
145,021.82
209
1,200.02
453.19
746.83
144,275.00
210
1,200.02
450.86
749.16
143,525.84
211
1,200.02
448.52
751.50
142,774.33
212
1,200.02
446.17
753.85
142,020.48
213
1,200.02
443.81
756.21
141,264.28
214
1,200.02
441.45
758.57
140,505.71
215
1,200.02
439.08
760.94
139,744.77
216
1,200.02
436.70
763.32
138,981.45
217
1,200.02
434.32
765.70
138,215.75
218
1,200.02
431.92
768.10
137,447.65
219
1,200.02
429.52
770.50
136,677.16
220
1,200.02
427.12
772.90
135,904.25
221
1,200.02
424.70
775.32
135,128.93
222
1,200.02
422.28
777.74
134,351.19
223
1,200.02
419.85
780.17
133,571.02
224
1,200.02
417.41
782.61
132,788.41
225
1,200.02
414.96
785.06
132,003.35
226
1,200.02
412.51
787.51
131,215.84
227
1,200.02
410.05
789.97
130,425.87
228
1,200.02
407.58
792.44
129,633.43
229
1,200.02
405.10
794.92
128,838.52
230
1,200.02
402.62
797.40
128,041.12
231
1,200.02
400.13
799.89
127,241.23
232
1,200.02
397.63
802.39
126,438.84
233
1,200.02
395.12
804.90
125,633.94
234
1,200.02
392.61
807.41
124,826.52
235
1,200.02
390.08
809.94
124,016.59
236
1,200.02
387.55
812.47
123,204.12
237
1,200.02
385.01
815.01
122,389.11
238
1,200.02
382.47
817.55
121,571.56
239
1,200.02
379.91
820.11
120,751.45
240
1,200.02
377.35
822.67
119,928.78
241
1,200.02
374.78
825.24
119,103.53
242
1,200.02
372.20
827.82
118,275.71
243
1,200.02
369.61
830.41
117,445.30
244
1,200.02
367.02
833.00
116,612.30
245
1,200.02
364.41
835.61
115,776.69
246
1,200.02
361.80
838.22
114,938.48
247
1,200.02
359.18
840.84
114,097.64
248
1,200.02
356.56
843.46
113,254.17
249
1,200.02
353.92
846.10
112,408.07
250
1,200.02
351.28
848.74
111,559.33
251
1,200.02
348.62
851.40
110,707.93
252
1,200.02
345.96
854.06
109,853.87
253
1,200.02
343.29
856.73
108,997.15
254
1,200.02
340.62
859.40
108,137.74
255
1,200.02
337.93
862.09
107,275.65
256
1,200.02
335.24
864.78
106,410.87
257
1,200.02
332.53
867.49
105,543.38
258
1,200.02
329.82
870.20
104,673.19
259
1,200.02
327.10
872.92
103,800.27
260
1,200.02
324.38
875.64
102,924.63
261
1,200.02
321.64
878.38
102,046.25
262
1,200.02
318.89
881.13
101,165.12
263
1,200.02
316.14
883.88
100,281.24
264
1,200.02
313.38
886.64
99,394.60
265
1,200.02
310.61
889.41
98,505.19
266
1,200.02
307.83
892.19
97,613.00
267
1,200.02
305.04
894.98
96,718.02
268
1,200.02
302.24
897.78
95,820.24
269
1,200.02
299.44
900.58
94,919.66
270
1,200.02
296.62
903.40
94,016.26
271
1,200.02
293.80
906.22
93,110.04
272
1,200.02
290.97
909.05
92,200.99
273
1,200.02
288.13
911.89
91,289.10
274
1,200.02
285.28
914.74
90,374.36
275
1,200.02
282.42
917.60
89,456.76
276
1,200.02
279.55
920.47
88,536.29
277
1,200.02
276.68
923.34
87,612.95
278
1,200.02
273.79
926.23
86,686.72
279
1,200.02
270.90
929.12
85,757.59
280
1,200.02
267.99
932.03
84,825.57
281
1,200.02
265.08
934.94
83,890.63
282
1,200.02
262.16
937.86
82,952.76
283
1,200.02
259.23
940.79
82,011.97
284
1,200.02
256.29
943.73
81,068.24
285
1,200.02
253.34
946.68
80,121.56
286
1,200.02
250.38
949.64
79,171.92
287
1,200.02
247.41
952.61
78,219.31
288
1,200.02
244.44
955.58
77,263.72
289
1,200.02
241.45
958.57
76,305.15
290
1,200.02
238.45
961.57
75,343.59
291
1,200.02
235.45
964.57
74,379.02
292
1,200.02
232.43
967.59
73,411.43
293
1,200.02
229.41
970.61
72,440.82
294
1,200.02
226.38
973.64
71,467.18
295
1,200.02
223.33
976.69
70,490.49
296
1,200.02
220.28
979.74
69,510.76
297
1,200.02
217.22
982.80
68,527.96
298
1,200.02
214.15
985.87
67,542.09
299
1,200.02
211.07
988.95
66,553.14
300
1,200.02
207.98
992.04
65,561.10
301
1,200.02
204.88
995.14
64,565.95
302
1,200.02
201.77
998.25
63,567.70
303
1,200.02
198.65
1,001.37
62,566.33
304
1,200.02
195.52
1,004.50
61,561.83
305
1,200.02
192.38
1,007.64
60,554.19
306
1,200.02
189.23
1,010.79
59,543.40
307
1,200.02
186.07
1,013.95
58,529.46
308
1,200.02
182.90
1,017.12
57,512.34
309
1,200.02
179.73
1,020.29
56,492.05
310
1,200.02
176.54
1,023.48
55,468.57
311
1,200.02
173.34
1,026.68
54,441.88
312
1,200.02
170.13
1,029.89
53,412.00
313
1,200.02
166.91
1,033.11
52,378.89
314
1,200.02
163.68
1,036.34
51,342.55
315
1,200.02
160.45
1,039.57
50,302.98
316
1,200.02
157.20
1,042.82
49,260.15
317
1,200.02
153.94
1,046.08
48,214.07
318
1,200.02
150.67
1,049.35
47,164.72
319
1,200.02
147.39
1,052.63
46,112.09
320
1,200.02
144.10
1,055.92
45,056.17
321
1,200.02
140.80
1,059.22
43,996.95
322
1,200.02
137.49
1,062.53
42,934.42
323
1,200.02
134.17
1,065.85
41,868.57
324
1,200.02
130.84
1,069.18
40,799.39
325
1,200.02
127.50
1,072.52
39,726.87
326
1,200.02
124.15
1,075.87
38,651.00
327
1,200.02
120.78
1,079.24
37,571.76
328
1,200.02
117.41
1,082.61
36,489.15
329
1,200.02
114.03
1,085.99
35,403.16
330
1,200.02
110.63
1,089.39
34,313.78
331
1,200.02
107.23
1,092.79
33,220.99
332
1,200.02
103.82
1,096.20
32,124.78
333
1,200.02
100.39
1,099.63
31,025.15
334
1,200.02
96.95
1,103.07
29,922.09
335
1,200.02
93.51
1,106.51
28,815.57
336
1,200.02
90.05
1,109.97
27,705.60
337
1,200.02
86.58
1,113.44
26,592.16
338
1,200.02
83.10
1,116.92
25,475.24
339
1,200.02
79.61
1,120.41
24,354.83
340
1,200.02
76.11
1,123.91
23,230.92
341
1,200.02
72.60
1,127.42
22,103.50
342
1,200.02
69.07
1,130.95
20,972.55
343
1,200.02
65.54
1,134.48
19,838.07
344
1,200.02
61.99
1,138.03
18,700.04
345
1,200.02
58.44
1,141.58
17,558.46
346
1,200.02
54.87
1,145.15
16,413.31
347
1,200.02
51.29
1,148.73
15,264.58
348
1,200.02
47.70
1,152.32
14,112.26
349
1,200.02
44.10
1,155.92
12,956.35
350
1,200.02
40.49
1,159.53
11,796.81
351
1,200.02
36.87
1,163.15
10,633.66
352
1,200.02
33.23
1,166.79
9,466.87
353
1,200.02
29.58
1,170.44
8,296.43
354
1,200.02
25.93
1,174.09
7,122.34
355
1,200.02
22.26
1,177.76
5,944.58
356
1,200.02
18.58
1,181.44
4,763.13
357
1,200.02
14.88
1,185.14
3,578.00
358
1,200.02
11.18
1,188.84
2,389.16
359
1,200.02
7.47
1,192.55
1,196.61
360
1,200.35
3.74
1,196.61
0.00
Totals
432,007.53
172,888.53
259,119.00

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