Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,200.23  
 

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
1,200.23
809.89
390.34
258,774.66
2
1,200.23
808.67
391.56
258,383.10
3
1,200.23
807.45
392.78
257,990.32
4
1,200.23
806.22
394.01
257,596.31
5
1,200.23
804.99
395.24
257,201.07
6
1,200.23
803.75
396.48
256,804.59
7
1,200.23
802.51
397.72
256,406.87
8
1,200.23
801.27
398.96
256,007.92
9
1,200.23
800.02
400.21
255,607.71
10
1,200.23
798.77
401.46
255,206.25
11
1,200.23
797.52
402.71
254,803.54
12
1,200.23
796.26
403.97
254,399.58
13
1,200.23
795.00
405.23
253,994.34
14
1,200.23
793.73
406.50
253,587.85
15
1,200.23
792.46
407.77
253,180.08
16
1,200.23
791.19
409.04
252,771.04
17
1,200.23
789.91
410.32
252,360.72
18
1,200.23
788.63
411.60
251,949.11
19
1,200.23
787.34
412.89
251,536.22
20
1,200.23
786.05
414.18
251,122.04
21
1,200.23
784.76
415.47
250,706.57
22
1,200.23
783.46
416.77
250,289.80
23
1,200.23
782.16
418.07
249,871.72
24
1,200.23
780.85
419.38
249,452.34
25
1,200.23
779.54
420.69
249,031.65
26
1,200.23
778.22
422.01
248,609.65
27
1,200.23
776.91
423.32
248,186.32
28
1,200.23
775.58
424.65
247,761.67
29
1,200.23
774.26
425.97
247,335.70
30
1,200.23
772.92
427.31
246,908.39
31
1,200.23
771.59
428.64
246,479.75
32
1,200.23
770.25
429.98
246,049.77
33
1,200.23
768.91
431.32
245,618.45
34
1,200.23
767.56
432.67
245,185.77
35
1,200.23
766.21
434.02
244,751.75
36
1,200.23
764.85
435.38
244,316.37
37
1,200.23
763.49
436.74
243,879.63
38
1,200.23
762.12
438.11
243,441.52
39
1,200.23
760.75
439.48
243,002.05
40
1,200.23
759.38
440.85
242,561.20
41
1,200.23
758.00
442.23
242,118.97
42
1,200.23
756.62
443.61
241,675.36
43
1,200.23
755.24
444.99
241,230.37
44
1,200.23
753.84
446.39
240,783.98
45
1,200.23
752.45
447.78
240,336.20
46
1,200.23
751.05
449.18
239,887.02
47
1,200.23
749.65
450.58
239,436.44
48
1,200.23
748.24
451.99
238,984.45
49
1,200.23
746.83
453.40
238,531.05
50
1,200.23
745.41
454.82
238,076.23
51
1,200.23
743.99
456.24
237,619.98
52
1,200.23
742.56
457.67
237,162.32
53
1,200.23
741.13
459.10
236,703.22
54
1,200.23
739.70
460.53
236,242.69
55
1,200.23
738.26
461.97
235,780.71
56
1,200.23
736.81
463.42
235,317.30
57
1,200.23
735.37
464.86
234,852.44
58
1,200.23
733.91
466.32
234,386.12
59
1,200.23
732.46
467.77
233,918.35
60
1,200.23
730.99
469.24
233,449.11
61
1,200.23
729.53
470.70
232,978.41
62
1,200.23
728.06
472.17
232,506.24
63
1,200.23
726.58
473.65
232,032.59
64
1,200.23
725.10
475.13
231,557.46
65
1,200.23
723.62
476.61
231,080.85
66
1,200.23
722.13
478.10
230,602.75
67
1,200.23
720.63
479.60
230,123.15
68
1,200.23
719.13
481.10
229,642.05
69
1,200.23
717.63
482.60
229,159.46
70
1,200.23
716.12
484.11
228,675.35
71
1,200.23
714.61
485.62
228,189.73
72
1,200.23
713.09
487.14
227,702.59
73
1,200.23
711.57
488.66
227,213.93
74
1,200.23
710.04
490.19
226,723.75
75
1,200.23
708.51
491.72
226,232.03
76
1,200.23
706.98
493.25
225,738.77
77
1,200.23
705.43
494.80
225,243.98
78
1,200.23
703.89
496.34
224,747.63
79
1,200.23
702.34
497.89
224,249.74
80
1,200.23
700.78
499.45
223,750.29
81
1,200.23
699.22
501.01
223,249.28
82
1,200.23
697.65
502.58
222,746.70
83
1,200.23
696.08
504.15
222,242.56
84
1,200.23
694.51
505.72
221,736.84
85
1,200.23
692.93
507.30
221,229.53
86
1,200.23
691.34
508.89
220,720.65
87
1,200.23
689.75
510.48
220,210.17
88
1,200.23
688.16
512.07
219,698.09
89
1,200.23
686.56
513.67
219,184.42
90
1,200.23
684.95
515.28
218,669.14
91
1,200.23
683.34
516.89
218,152.25
92
1,200.23
681.73
518.50
217,633.75
93
1,200.23
680.11
520.12
217,113.63
94
1,200.23
678.48
521.75
216,591.88
95
1,200.23
676.85
523.38
216,068.49
96
1,200.23
675.21
525.02
215,543.48
97
1,200.23
673.57
526.66
215,016.82
98
1,200.23
671.93
528.30
214,488.52
99
1,200.23
670.28
529.95
213,958.57
100
1,200.23
668.62
531.61
213,426.96
101
1,200.23
666.96
533.27
212,893.69
102
1,200.23
665.29
534.94
212,358.75
103
1,200.23
663.62
536.61
211,822.14
104
1,200.23
661.94
538.29
211,283.85
105
1,200.23
660.26
539.97
210,743.89
106
1,200.23
658.57
541.66
210,202.23
107
1,200.23
656.88
543.35
209,658.88
108
1,200.23
655.18
545.05
209,113.84
109
1,200.23
653.48
546.75
208,567.09
110
1,200.23
651.77
548.46
208,018.63
111
1,200.23
650.06
550.17
207,468.46
112
1,200.23
648.34
551.89
206,916.57
113
1,200.23
646.61
553.62
206,362.95
114
1,200.23
644.88
555.35
205,807.61
115
1,200.23
643.15
557.08
205,250.52
116
1,200.23
641.41
558.82
204,691.70
117
1,200.23
639.66
560.57
204,131.13
118
1,200.23
637.91
562.32
203,568.81
119
1,200.23
636.15
564.08
203,004.74
120
1,200.23
634.39
565.84
202,438.90
121
1,200.23
632.62
567.61
201,871.29
122
1,200.23
630.85
569.38
201,301.91
123
1,200.23
629.07
571.16
200,730.74
124
1,200.23
627.28
572.95
200,157.80
125
1,200.23
625.49
574.74
199,583.06
126
1,200.23
623.70
576.53
199,006.53
127
1,200.23
621.90
578.33
198,428.19
128
1,200.23
620.09
580.14
197,848.05
129
1,200.23
618.28
581.95
197,266.10
130
1,200.23
616.46
583.77
196,682.32
131
1,200.23
614.63
585.60
196,096.72
132
1,200.23
612.80
587.43
195,509.30
133
1,200.23
610.97
589.26
194,920.03
134
1,200.23
609.13
591.10
194,328.93
135
1,200.23
607.28
592.95
193,735.98
136
1,200.23
605.42
594.81
193,141.17
137
1,200.23
603.57
596.66
192,544.51
138
1,200.23
601.70
598.53
191,945.98
139
1,200.23
599.83
600.40
191,345.58
140
1,200.23
597.95
602.28
190,743.31
141
1,200.23
596.07
604.16
190,139.15
142
1,200.23
594.18
606.05
189,533.10
143
1,200.23
592.29
607.94
188,925.16
144
1,200.23
590.39
609.84
188,315.33
145
1,200.23
588.49
611.74
187,703.58
146
1,200.23
586.57
613.66
187,089.92
147
1,200.23
584.66
615.57
186,474.35
148
1,200.23
582.73
617.50
185,856.85
149
1,200.23
580.80
619.43
185,237.43
150
1,200.23
578.87
621.36
184,616.06
151
1,200.23
576.93
623.30
183,992.76
152
1,200.23
574.98
625.25
183,367.50
153
1,200.23
573.02
627.21
182,740.30
154
1,200.23
571.06
629.17
182,111.13
155
1,200.23
569.10
631.13
181,480.00
156
1,200.23
567.12
633.11
180,846.89
157
1,200.23
565.15
635.08
180,211.81
158
1,200.23
563.16
637.07
179,574.74
159
1,200.23
561.17
639.06
178,935.68
160
1,200.23
559.17
641.06
178,294.63
161
1,200.23
557.17
643.06
177,651.57
162
1,200.23
555.16
645.07
177,006.50
163
1,200.23
553.15
647.08
176,359.41
164
1,200.23
551.12
649.11
175,710.31
165
1,200.23
549.09
651.14
175,059.17
166
1,200.23
547.06
653.17
174,406.00
167
1,200.23
545.02
655.21
173,750.79
168
1,200.23
542.97
657.26
173,093.53
169
1,200.23
540.92
659.31
172,434.22
170
1,200.23
538.86
661.37
171,772.85
171
1,200.23
536.79
663.44
171,109.41
172
1,200.23
534.72
665.51
170,443.89
173
1,200.23
532.64
667.59
169,776.30
174
1,200.23
530.55
669.68
169,106.62
175
1,200.23
528.46
671.77
168,434.85
176
1,200.23
526.36
673.87
167,760.98
177
1,200.23
524.25
675.98
167,085.00
178
1,200.23
522.14
678.09
166,406.91
179
1,200.23
520.02
680.21
165,726.70
180
1,200.23
517.90
682.33
165,044.37
181
1,200.23
515.76
684.47
164,359.90
182
1,200.23
513.62
686.61
163,673.30
183
1,200.23
511.48
688.75
162,984.55
184
1,200.23
509.33
690.90
162,293.64
185
1,200.23
507.17
693.06
161,600.58
186
1,200.23
505.00
695.23
160,905.35
187
1,200.23
502.83
697.40
160,207.95
188
1,200.23
500.65
699.58
159,508.37
189
1,200.23
498.46
701.77
158,806.61
190
1,200.23
496.27
703.96
158,102.65
191
1,200.23
494.07
706.16
157,396.49
192
1,200.23
491.86
708.37
156,688.12
193
1,200.23
489.65
710.58
155,977.54
194
1,200.23
487.43
712.80
155,264.74
195
1,200.23
485.20
715.03
154,549.71
196
1,200.23
482.97
717.26
153,832.45
197
1,200.23
480.73
719.50
153,112.95
198
1,200.23
478.48
721.75
152,391.20
199
1,200.23
476.22
724.01
151,667.19
200
1,200.23
473.96
726.27
150,940.92
201
1,200.23
471.69
728.54
150,212.38
202
1,200.23
469.41
730.82
149,481.56
203
1,200.23
467.13
733.10
148,748.46
204
1,200.23
464.84
735.39
148,013.07
205
1,200.23
462.54
737.69
147,275.38
206
1,200.23
460.24
739.99
146,535.39
207
1,200.23
457.92
742.31
145,793.08
208
1,200.23
455.60
744.63
145,048.45
209
1,200.23
453.28
746.95
144,301.50
210
1,200.23
450.94
749.29
143,552.21
211
1,200.23
448.60
751.63
142,800.58
212
1,200.23
446.25
753.98
142,046.61
213
1,200.23
443.90
756.33
141,290.27
214
1,200.23
441.53
758.70
140,531.57
215
1,200.23
439.16
761.07
139,770.50
216
1,200.23
436.78
763.45
139,007.06
217
1,200.23
434.40
765.83
138,241.22
218
1,200.23
432.00
768.23
137,473.00
219
1,200.23
429.60
770.63
136,702.37
220
1,200.23
427.19
773.04
135,929.34
221
1,200.23
424.78
775.45
135,153.89
222
1,200.23
422.36
777.87
134,376.01
223
1,200.23
419.93
780.30
133,595.71
224
1,200.23
417.49
782.74
132,812.96
225
1,200.23
415.04
785.19
132,027.77
226
1,200.23
412.59
787.64
131,240.13
227
1,200.23
410.13
790.10
130,450.03
228
1,200.23
407.66
792.57
129,657.45
229
1,200.23
405.18
795.05
128,862.40
230
1,200.23
402.70
797.53
128,064.87
231
1,200.23
400.20
800.03
127,264.84
232
1,200.23
397.70
802.53
126,462.31
233
1,200.23
395.19
805.04
125,657.28
234
1,200.23
392.68
807.55
124,849.73
235
1,200.23
390.16
810.07
124,039.65
236
1,200.23
387.62
812.61
123,227.05
237
1,200.23
385.08
815.15
122,411.90
238
1,200.23
382.54
817.69
121,594.21
239
1,200.23
379.98
820.25
120,773.96
240
1,200.23
377.42
822.81
119,951.15
241
1,200.23
374.85
825.38
119,125.76
242
1,200.23
372.27
827.96
118,297.80
243
1,200.23
369.68
830.55
117,467.25
244
1,200.23
367.09
833.14
116,634.11
245
1,200.23
364.48
835.75
115,798.36
246
1,200.23
361.87
838.36
114,960.00
247
1,200.23
359.25
840.98
114,119.02
248
1,200.23
356.62
843.61
113,275.41
249
1,200.23
353.99
846.24
112,429.17
250
1,200.23
351.34
848.89
111,580.28
251
1,200.23
348.69
851.54
110,728.74
252
1,200.23
346.03
854.20
109,874.53
253
1,200.23
343.36
856.87
109,017.66
254
1,200.23
340.68
859.55
108,158.11
255
1,200.23
337.99
862.24
107,295.88
256
1,200.23
335.30
864.93
106,430.95
257
1,200.23
332.60
867.63
105,563.31
258
1,200.23
329.89
870.34
104,692.97
259
1,200.23
327.17
873.06
103,819.90
260
1,200.23
324.44
875.79
102,944.11
261
1,200.23
321.70
878.53
102,065.58
262
1,200.23
318.95
881.28
101,184.31
263
1,200.23
316.20
884.03
100,300.28
264
1,200.23
313.44
886.79
99,413.49
265
1,200.23
310.67
889.56
98,523.92
266
1,200.23
307.89
892.34
97,631.58
267
1,200.23
305.10
895.13
96,736.45
268
1,200.23
302.30
897.93
95,838.52
269
1,200.23
299.50
900.73
94,937.79
270
1,200.23
296.68
903.55
94,034.24
271
1,200.23
293.86
906.37
93,127.86
272
1,200.23
291.02
909.21
92,218.66
273
1,200.23
288.18
912.05
91,306.61
274
1,200.23
285.33
914.90
90,391.71
275
1,200.23
282.47
917.76
89,473.96
276
1,200.23
279.61
920.62
88,553.33
277
1,200.23
276.73
923.50
87,629.83
278
1,200.23
273.84
926.39
86,703.45
279
1,200.23
270.95
929.28
85,774.17
280
1,200.23
268.04
932.19
84,841.98
281
1,200.23
265.13
935.10
83,906.88
282
1,200.23
262.21
938.02
82,968.86
283
1,200.23
259.28
940.95
82,027.91
284
1,200.23
256.34
943.89
81,084.01
285
1,200.23
253.39
946.84
80,137.17
286
1,200.23
250.43
949.80
79,187.37
287
1,200.23
247.46
952.77
78,234.60
288
1,200.23
244.48
955.75
77,278.85
289
1,200.23
241.50
958.73
76,320.12
290
1,200.23
238.50
961.73
75,358.39
291
1,200.23
235.49
964.74
74,393.66
292
1,200.23
232.48
967.75
73,425.91
293
1,200.23
229.46
970.77
72,455.13
294
1,200.23
226.42
973.81
71,481.32
295
1,200.23
223.38
976.85
70,504.47
296
1,200.23
220.33
979.90
69,524.57
297
1,200.23
217.26
982.97
68,541.60
298
1,200.23
214.19
986.04
67,555.57
299
1,200.23
211.11
989.12
66,566.45
300
1,200.23
208.02
992.21
65,574.24
301
1,200.23
204.92
995.31
64,578.93
302
1,200.23
201.81
998.42
63,580.51
303
1,200.23
198.69
1,001.54
62,578.97
304
1,200.23
195.56
1,004.67
61,574.30
305
1,200.23
192.42
1,007.81
60,566.49
306
1,200.23
189.27
1,010.96
59,555.53
307
1,200.23
186.11
1,014.12
58,541.41
308
1,200.23
182.94
1,017.29
57,524.12
309
1,200.23
179.76
1,020.47
56,503.65
310
1,200.23
176.57
1,023.66
55,479.99
311
1,200.23
173.37
1,026.86
54,453.14
312
1,200.23
170.17
1,030.06
53,423.08
313
1,200.23
166.95
1,033.28
52,389.79
314
1,200.23
163.72
1,036.51
51,353.28
315
1,200.23
160.48
1,039.75
50,313.53
316
1,200.23
157.23
1,043.00
49,270.53
317
1,200.23
153.97
1,046.26
48,224.27
318
1,200.23
150.70
1,049.53
47,174.74
319
1,200.23
147.42
1,052.81
46,121.93
320
1,200.23
144.13
1,056.10
45,065.83
321
1,200.23
140.83
1,059.40
44,006.43
322
1,200.23
137.52
1,062.71
42,943.72
323
1,200.23
134.20
1,066.03
41,877.69
324
1,200.23
130.87
1,069.36
40,808.33
325
1,200.23
127.53
1,072.70
39,735.63
326
1,200.23
124.17
1,076.06
38,659.57
327
1,200.23
120.81
1,079.42
37,580.15
328
1,200.23
117.44
1,082.79
36,497.36
329
1,200.23
114.05
1,086.18
35,411.18
330
1,200.23
110.66
1,089.57
34,321.61
331
1,200.23
107.26
1,092.97
33,228.64
332
1,200.23
103.84
1,096.39
32,132.25
333
1,200.23
100.41
1,099.82
31,032.43
334
1,200.23
96.98
1,103.25
29,929.18
335
1,200.23
93.53
1,106.70
28,822.48
336
1,200.23
90.07
1,110.16
27,712.32
337
1,200.23
86.60
1,113.63
26,598.69
338
1,200.23
83.12
1,117.11
25,481.58
339
1,200.23
79.63
1,120.60
24,360.98
340
1,200.23
76.13
1,124.10
23,236.88
341
1,200.23
72.62
1,127.61
22,109.26
342
1,200.23
69.09
1,131.14
20,978.12
343
1,200.23
65.56
1,134.67
19,843.45
344
1,200.23
62.01
1,138.22
18,705.23
345
1,200.23
58.45
1,141.78
17,563.46
346
1,200.23
54.89
1,145.34
16,418.11
347
1,200.23
51.31
1,148.92
15,269.19
348
1,200.23
47.72
1,152.51
14,116.67
349
1,200.23
44.11
1,156.12
12,960.56
350
1,200.23
40.50
1,159.73
11,800.83
351
1,200.23
36.88
1,163.35
10,637.48
352
1,200.23
33.24
1,166.99
9,470.49
353
1,200.23
29.60
1,170.63
8,299.86
354
1,200.23
25.94
1,174.29
7,125.56
355
1,200.23
22.27
1,177.96
5,947.60
356
1,200.23
18.59
1,181.64
4,765.96
357
1,200.23
14.89
1,185.34
3,580.62
358
1,200.23
11.19
1,189.04
2,391.58
359
1,200.23
7.47
1,192.76
1,198.82
360
1,202.57
3.75
1,198.82
0.00
Totals
432,085.14
172,920.14
259,165.00

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