Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,100.02  
 

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
1,100.02
652.28
447.74
260,465.26
2
1,100.02
651.16
448.86
260,016.41
3
1,100.02
650.04
449.98
259,566.43
4
1,100.02
648.92
451.10
259,115.32
5
1,100.02
647.79
452.23
258,663.09
6
1,100.02
646.66
453.36
258,209.73
7
1,100.02
645.52
454.50
257,755.23
8
1,100.02
644.39
455.63
257,299.60
9
1,100.02
643.25
456.77
256,842.83
10
1,100.02
642.11
457.91
256,384.92
11
1,100.02
640.96
459.06
255,925.86
12
1,100.02
639.81
460.21
255,465.65
13
1,100.02
638.66
461.36
255,004.30
14
1,100.02
637.51
462.51
254,541.79
15
1,100.02
636.35
463.67
254,078.12
16
1,100.02
635.20
464.82
253,613.30
17
1,100.02
634.03
465.99
253,147.31
18
1,100.02
632.87
467.15
252,680.16
19
1,100.02
631.70
468.32
252,211.84
20
1,100.02
630.53
469.49
251,742.35
21
1,100.02
629.36
470.66
251,271.69
22
1,100.02
628.18
471.84
250,799.85
23
1,100.02
627.00
473.02
250,326.83
24
1,100.02
625.82
474.20
249,852.62
25
1,100.02
624.63
475.39
249,377.23
26
1,100.02
623.44
476.58
248,900.66
27
1,100.02
622.25
477.77
248,422.89
28
1,100.02
621.06
478.96
247,943.93
29
1,100.02
619.86
480.16
247,463.77
30
1,100.02
618.66
481.36
246,982.40
31
1,100.02
617.46
482.56
246,499.84
32
1,100.02
616.25
483.77
246,016.07
33
1,100.02
615.04
484.98
245,531.09
34
1,100.02
613.83
486.19
245,044.90
35
1,100.02
612.61
487.41
244,557.49
36
1,100.02
611.39
488.63
244,068.86
37
1,100.02
610.17
489.85
243,579.02
38
1,100.02
608.95
491.07
243,087.94
39
1,100.02
607.72
492.30
242,595.64
40
1,100.02
606.49
493.53
242,102.11
41
1,100.02
605.26
494.76
241,607.35
42
1,100.02
604.02
496.00
241,111.35
43
1,100.02
602.78
497.24
240,614.11
44
1,100.02
601.54
498.48
240,115.62
45
1,100.02
600.29
499.73
239,615.89
46
1,100.02
599.04
500.98
239,114.91
47
1,100.02
597.79
502.23
238,612.68
48
1,100.02
596.53
503.49
238,109.19
49
1,100.02
595.27
504.75
237,604.44
50
1,100.02
594.01
506.01
237,098.43
51
1,100.02
592.75
507.27
236,591.16
52
1,100.02
591.48
508.54
236,082.62
53
1,100.02
590.21
509.81
235,572.80
54
1,100.02
588.93
511.09
235,061.71
55
1,100.02
587.65
512.37
234,549.35
56
1,100.02
586.37
513.65
234,035.70
57
1,100.02
585.09
514.93
233,520.77
58
1,100.02
583.80
516.22
233,004.55
59
1,100.02
582.51
517.51
232,487.04
60
1,100.02
581.22
518.80
231,968.24
61
1,100.02
579.92
520.10
231,448.14
62
1,100.02
578.62
521.40
230,926.74
63
1,100.02
577.32
522.70
230,404.04
64
1,100.02
576.01
524.01
229,880.03
65
1,100.02
574.70
525.32
229,354.71
66
1,100.02
573.39
526.63
228,828.08
67
1,100.02
572.07
527.95
228,300.13
68
1,100.02
570.75
529.27
227,770.86
69
1,100.02
569.43
530.59
227,240.26
70
1,100.02
568.10
531.92
226,708.35
71
1,100.02
566.77
533.25
226,175.10
72
1,100.02
565.44
534.58
225,640.51
73
1,100.02
564.10
535.92
225,104.60
74
1,100.02
562.76
537.26
224,567.34
75
1,100.02
561.42
538.60
224,028.74
76
1,100.02
560.07
539.95
223,488.79
77
1,100.02
558.72
541.30
222,947.49
78
1,100.02
557.37
542.65
222,404.84
79
1,100.02
556.01
544.01
221,860.83
80
1,100.02
554.65
545.37
221,315.46
81
1,100.02
553.29
546.73
220,768.73
82
1,100.02
551.92
548.10
220,220.63
83
1,100.02
550.55
549.47
219,671.16
84
1,100.02
549.18
550.84
219,120.32
85
1,100.02
547.80
552.22
218,568.10
86
1,100.02
546.42
553.60
218,014.50
87
1,100.02
545.04
554.98
217,459.52
88
1,100.02
543.65
556.37
216,903.15
89
1,100.02
542.26
557.76
216,345.39
90
1,100.02
540.86
559.16
215,786.23
91
1,100.02
539.47
560.55
215,225.68
92
1,100.02
538.06
561.96
214,663.72
93
1,100.02
536.66
563.36
214,100.36
94
1,100.02
535.25
564.77
213,535.59
95
1,100.02
533.84
566.18
212,969.41
96
1,100.02
532.42
567.60
212,401.81
97
1,100.02
531.00
569.02
211,832.80
98
1,100.02
529.58
570.44
211,262.36
99
1,100.02
528.16
571.86
210,690.49
100
1,100.02
526.73
573.29
210,117.20
101
1,100.02
525.29
574.73
209,542.47
102
1,100.02
523.86
576.16
208,966.31
103
1,100.02
522.42
577.60
208,388.71
104
1,100.02
520.97
579.05
207,809.66
105
1,100.02
519.52
580.50
207,229.16
106
1,100.02
518.07
581.95
206,647.21
107
1,100.02
516.62
583.40
206,063.81
108
1,100.02
515.16
584.86
205,478.95
109
1,100.02
513.70
586.32
204,892.63
110
1,100.02
512.23
587.79
204,304.84
111
1,100.02
510.76
589.26
203,715.58
112
1,100.02
509.29
590.73
203,124.85
113
1,100.02
507.81
592.21
202,532.64
114
1,100.02
506.33
593.69
201,938.96
115
1,100.02
504.85
595.17
201,343.78
116
1,100.02
503.36
596.66
200,747.12
117
1,100.02
501.87
598.15
200,148.97
118
1,100.02
500.37
599.65
199,549.32
119
1,100.02
498.87
601.15
198,948.18
120
1,100.02
497.37
602.65
198,345.53
121
1,100.02
495.86
604.16
197,741.37
122
1,100.02
494.35
605.67
197,135.70
123
1,100.02
492.84
607.18
196,528.52
124
1,100.02
491.32
608.70
195,919.82
125
1,100.02
489.80
610.22
195,309.60
126
1,100.02
488.27
611.75
194,697.86
127
1,100.02
486.74
613.28
194,084.58
128
1,100.02
485.21
614.81
193,469.77
129
1,100.02
483.67
616.35
192,853.43
130
1,100.02
482.13
617.89
192,235.54
131
1,100.02
480.59
619.43
191,616.11
132
1,100.02
479.04
620.98
190,995.13
133
1,100.02
477.49
622.53
190,372.60
134
1,100.02
475.93
624.09
189,748.51
135
1,100.02
474.37
625.65
189,122.86
136
1,100.02
472.81
627.21
188,495.65
137
1,100.02
471.24
628.78
187,866.87
138
1,100.02
469.67
630.35
187,236.52
139
1,100.02
468.09
631.93
186,604.59
140
1,100.02
466.51
633.51
185,971.08
141
1,100.02
464.93
635.09
185,335.99
142
1,100.02
463.34
636.68
184,699.31
143
1,100.02
461.75
638.27
184,061.03
144
1,100.02
460.15
639.87
183,421.17
145
1,100.02
458.55
641.47
182,779.70
146
1,100.02
456.95
643.07
182,136.63
147
1,100.02
455.34
644.68
181,491.95
148
1,100.02
453.73
646.29
180,845.66
149
1,100.02
452.11
647.91
180,197.75
150
1,100.02
450.49
649.53
179,548.23
151
1,100.02
448.87
651.15
178,897.08
152
1,100.02
447.24
652.78
178,244.30
153
1,100.02
445.61
654.41
177,589.89
154
1,100.02
443.97
656.05
176,933.85
155
1,100.02
442.33
657.69
176,276.16
156
1,100.02
440.69
659.33
175,616.83
157
1,100.02
439.04
660.98
174,955.85
158
1,100.02
437.39
662.63
174,293.22
159
1,100.02
435.73
664.29
173,628.94
160
1,100.02
434.07
665.95
172,962.99
161
1,100.02
432.41
667.61
172,295.38
162
1,100.02
430.74
669.28
171,626.10
163
1,100.02
429.07
670.95
170,955.14
164
1,100.02
427.39
672.63
170,282.51
165
1,100.02
425.71
674.31
169,608.19
166
1,100.02
424.02
676.00
168,932.20
167
1,100.02
422.33
677.69
168,254.51
168
1,100.02
420.64
679.38
167,575.12
169
1,100.02
418.94
681.08
166,894.04
170
1,100.02
417.24
682.78
166,211.25
171
1,100.02
415.53
684.49
165,526.76
172
1,100.02
413.82
686.20
164,840.56
173
1,100.02
412.10
687.92
164,152.64
174
1,100.02
410.38
689.64
163,463.00
175
1,100.02
408.66
691.36
162,771.64
176
1,100.02
406.93
693.09
162,078.55
177
1,100.02
405.20
694.82
161,383.73
178
1,100.02
403.46
696.56
160,687.17
179
1,100.02
401.72
698.30
159,988.86
180
1,100.02
399.97
700.05
159,288.82
181
1,100.02
398.22
701.80
158,587.02
182
1,100.02
396.47
703.55
157,883.46
183
1,100.02
394.71
705.31
157,178.15
184
1,100.02
392.95
707.07
156,471.08
185
1,100.02
391.18
708.84
155,762.24
186
1,100.02
389.41
710.61
155,051.62
187
1,100.02
387.63
712.39
154,339.23
188
1,100.02
385.85
714.17
153,625.06
189
1,100.02
384.06
715.96
152,909.10
190
1,100.02
382.27
717.75
152,191.35
191
1,100.02
380.48
719.54
151,471.81
192
1,100.02
378.68
721.34
150,750.47
193
1,100.02
376.88
723.14
150,027.33
194
1,100.02
375.07
724.95
149,302.38
195
1,100.02
373.26
726.76
148,575.61
196
1,100.02
371.44
728.58
147,847.03
197
1,100.02
369.62
730.40
147,116.63
198
1,100.02
367.79
732.23
146,384.40
199
1,100.02
365.96
734.06
145,650.34
200
1,100.02
364.13
735.89
144,914.45
201
1,100.02
362.29
737.73
144,176.71
202
1,100.02
360.44
739.58
143,437.14
203
1,100.02
358.59
741.43
142,695.71
204
1,100.02
356.74
743.28
141,952.43
205
1,100.02
354.88
745.14
141,207.29
206
1,100.02
353.02
747.00
140,460.29
207
1,100.02
351.15
748.87
139,711.42
208
1,100.02
349.28
750.74
138,960.68
209
1,100.02
347.40
752.62
138,208.06
210
1,100.02
345.52
754.50
137,453.56
211
1,100.02
343.63
756.39
136,697.17
212
1,100.02
341.74
758.28
135,938.90
213
1,100.02
339.85
760.17
135,178.72
214
1,100.02
337.95
762.07
134,416.65
215
1,100.02
336.04
763.98
133,652.67
216
1,100.02
334.13
765.89
132,886.78
217
1,100.02
332.22
767.80
132,118.98
218
1,100.02
330.30
769.72
131,349.26
219
1,100.02
328.37
771.65
130,577.61
220
1,100.02
326.44
773.58
129,804.03
221
1,100.02
324.51
775.51
129,028.52
222
1,100.02
322.57
777.45
128,251.08
223
1,100.02
320.63
779.39
127,471.68
224
1,100.02
318.68
781.34
126,690.34
225
1,100.02
316.73
783.29
125,907.05
226
1,100.02
314.77
785.25
125,121.80
227
1,100.02
312.80
787.22
124,334.58
228
1,100.02
310.84
789.18
123,545.40
229
1,100.02
308.86
791.16
122,754.24
230
1,100.02
306.89
793.13
121,961.11
231
1,100.02
304.90
795.12
121,165.99
232
1,100.02
302.91
797.11
120,368.88
233
1,100.02
300.92
799.10
119,569.79
234
1,100.02
298.92
801.10
118,768.69
235
1,100.02
296.92
803.10
117,965.59
236
1,100.02
294.91
805.11
117,160.49
237
1,100.02
292.90
807.12
116,353.37
238
1,100.02
290.88
809.14
115,544.23
239
1,100.02
288.86
811.16
114,733.07
240
1,100.02
286.83
813.19
113,919.88
241
1,100.02
284.80
815.22
113,104.66
242
1,100.02
282.76
817.26
112,287.41
243
1,100.02
280.72
819.30
111,468.10
244
1,100.02
278.67
821.35
110,646.75
245
1,100.02
276.62
823.40
109,823.35
246
1,100.02
274.56
825.46
108,997.89
247
1,100.02
272.49
827.53
108,170.36
248
1,100.02
270.43
829.59
107,340.77
249
1,100.02
268.35
831.67
106,509.10
250
1,100.02
266.27
833.75
105,675.35
251
1,100.02
264.19
835.83
104,839.52
252
1,100.02
262.10
837.92
104,001.60
253
1,100.02
260.00
840.02
103,161.59
254
1,100.02
257.90
842.12
102,319.47
255
1,100.02
255.80
844.22
101,475.25
256
1,100.02
253.69
846.33
100,628.92
257
1,100.02
251.57
848.45
99,780.47
258
1,100.02
249.45
850.57
98,929.90
259
1,100.02
247.32
852.70
98,077.21
260
1,100.02
245.19
854.83
97,222.38
261
1,100.02
243.06
856.96
96,365.41
262
1,100.02
240.91
859.11
95,506.31
263
1,100.02
238.77
861.25
94,645.05
264
1,100.02
236.61
863.41
93,781.65
265
1,100.02
234.45
865.57
92,916.08
266
1,100.02
232.29
867.73
92,048.35
267
1,100.02
230.12
869.90
91,178.45
268
1,100.02
227.95
872.07
90,306.38
269
1,100.02
225.77
874.25
89,432.12
270
1,100.02
223.58
876.44
88,555.68
271
1,100.02
221.39
878.63
87,677.05
272
1,100.02
219.19
880.83
86,796.23
273
1,100.02
216.99
883.03
85,913.20
274
1,100.02
214.78
885.24
85,027.96
275
1,100.02
212.57
887.45
84,140.51
276
1,100.02
210.35
889.67
83,250.84
277
1,100.02
208.13
891.89
82,358.95
278
1,100.02
205.90
894.12
81,464.82
279
1,100.02
203.66
896.36
80,568.47
280
1,100.02
201.42
898.60
79,669.87
281
1,100.02
199.17
900.85
78,769.02
282
1,100.02
196.92
903.10
77,865.92
283
1,100.02
194.66
905.36
76,960.57
284
1,100.02
192.40
907.62
76,052.95
285
1,100.02
190.13
909.89
75,143.06
286
1,100.02
187.86
912.16
74,230.90
287
1,100.02
185.58
914.44
73,316.46
288
1,100.02
183.29
916.73
72,399.73
289
1,100.02
181.00
919.02
71,480.71
290
1,100.02
178.70
921.32
70,559.39
291
1,100.02
176.40
923.62
69,635.77
292
1,100.02
174.09
925.93
68,709.84
293
1,100.02
171.77
928.25
67,781.59
294
1,100.02
169.45
930.57
66,851.03
295
1,100.02
167.13
932.89
65,918.13
296
1,100.02
164.80
935.22
64,982.91
297
1,100.02
162.46
937.56
64,045.35
298
1,100.02
160.11
939.91
63,105.44
299
1,100.02
157.76
942.26
62,163.18
300
1,100.02
155.41
944.61
61,218.57
301
1,100.02
153.05
946.97
60,271.60
302
1,100.02
150.68
949.34
59,322.26
303
1,100.02
148.31
951.71
58,370.54
304
1,100.02
145.93
954.09
57,416.45
305
1,100.02
143.54
956.48
56,459.97
306
1,100.02
141.15
958.87
55,501.10
307
1,100.02
138.75
961.27
54,539.83
308
1,100.02
136.35
963.67
53,576.16
309
1,100.02
133.94
966.08
52,610.08
310
1,100.02
131.53
968.49
51,641.59
311
1,100.02
129.10
970.92
50,670.67
312
1,100.02
126.68
973.34
49,697.33
313
1,100.02
124.24
975.78
48,721.55
314
1,100.02
121.80
978.22
47,743.34
315
1,100.02
119.36
980.66
46,762.67
316
1,100.02
116.91
983.11
45,779.56
317
1,100.02
114.45
985.57
44,793.99
318
1,100.02
111.98
988.04
43,805.96
319
1,100.02
109.51
990.51
42,815.45
320
1,100.02
107.04
992.98
41,822.47
321
1,100.02
104.56
995.46
40,827.01
322
1,100.02
102.07
997.95
39,829.05
323
1,100.02
99.57
1,000.45
38,828.61
324
1,100.02
97.07
1,002.95
37,825.66
325
1,100.02
94.56
1,005.46
36,820.20
326
1,100.02
92.05
1,007.97
35,812.23
327
1,100.02
89.53
1,010.49
34,801.74
328
1,100.02
87.00
1,013.02
33,788.73
329
1,100.02
84.47
1,015.55
32,773.18
330
1,100.02
81.93
1,018.09
31,755.09
331
1,100.02
79.39
1,020.63
30,734.46
332
1,100.02
76.84
1,023.18
29,711.28
333
1,100.02
74.28
1,025.74
28,685.53
334
1,100.02
71.71
1,028.31
27,657.23
335
1,100.02
69.14
1,030.88
26,626.35
336
1,100.02
66.57
1,033.45
25,592.90
337
1,100.02
63.98
1,036.04
24,556.86
338
1,100.02
61.39
1,038.63
23,518.23
339
1,100.02
58.80
1,041.22
22,477.01
340
1,100.02
56.19
1,043.83
21,433.18
341
1,100.02
53.58
1,046.44
20,386.74
342
1,100.02
50.97
1,049.05
19,337.69
343
1,100.02
48.34
1,051.68
18,286.01
344
1,100.02
45.72
1,054.30
17,231.71
345
1,100.02
43.08
1,056.94
16,174.77
346
1,100.02
40.44
1,059.58
15,115.18
347
1,100.02
37.79
1,062.23
14,052.95
348
1,100.02
35.13
1,064.89
12,988.06
349
1,100.02
32.47
1,067.55
11,920.51
350
1,100.02
29.80
1,070.22
10,850.30
351
1,100.02
27.13
1,072.89
9,777.40
352
1,100.02
24.44
1,075.58
8,701.82
353
1,100.02
21.75
1,078.27
7,623.56
354
1,100.02
19.06
1,080.96
6,542.60
355
1,100.02
16.36
1,083.66
5,458.93
356
1,100.02
13.65
1,086.37
4,372.56
357
1,100.02
10.93
1,089.09
3,283.47
358
1,100.02
8.21
1,091.81
2,191.66
359
1,100.02
5.48
1,094.54
1,097.12
360
1,099.86
2.74
1,097.12
0.00
Totals
396,007.04
135,094.04
260,913.00

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