Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,230.05  
 

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
1,230.05
844.69
385.36
261,194.64
2
1,230.05
843.44
386.61
260,808.03
3
1,230.05
842.19
387.86
260,420.17
4
1,230.05
840.94
389.11
260,031.06
5
1,230.05
839.68
390.37
259,640.69
6
1,230.05
838.42
391.63
259,249.07
7
1,230.05
837.16
392.89
258,856.17
8
1,230.05
835.89
394.16
258,462.01
9
1,230.05
834.62
395.43
258,066.58
10
1,230.05
833.34
396.71
257,669.87
11
1,230.05
832.06
397.99
257,271.88
12
1,230.05
830.77
399.28
256,872.60
13
1,230.05
829.48
400.57
256,472.04
14
1,230.05
828.19
401.86
256,070.18
15
1,230.05
826.89
403.16
255,667.02
16
1,230.05
825.59
404.46
255,262.56
17
1,230.05
824.29
405.76
254,856.80
18
1,230.05
822.98
407.07
254,449.72
19
1,230.05
821.66
408.39
254,041.33
20
1,230.05
820.34
409.71
253,631.63
21
1,230.05
819.02
411.03
253,220.60
22
1,230.05
817.69
412.36
252,808.24
23
1,230.05
816.36
413.69
252,394.55
24
1,230.05
815.02
415.03
251,979.52
25
1,230.05
813.68
416.37
251,563.15
26
1,230.05
812.34
417.71
251,145.44
27
1,230.05
810.99
419.06
250,726.38
28
1,230.05
809.64
420.41
250,305.97
29
1,230.05
808.28
421.77
249,884.20
30
1,230.05
806.92
423.13
249,461.07
31
1,230.05
805.55
424.50
249,036.57
32
1,230.05
804.18
425.87
248,610.70
33
1,230.05
802.81
427.24
248,183.46
34
1,230.05
801.43
428.62
247,754.83
35
1,230.05
800.04
430.01
247,324.82
36
1,230.05
798.65
431.40
246,893.43
37
1,230.05
797.26
432.79
246,460.64
38
1,230.05
795.86
434.19
246,026.45
39
1,230.05
794.46
435.59
245,590.86
40
1,230.05
793.05
437.00
245,153.86
41
1,230.05
791.64
438.41
244,715.46
42
1,230.05
790.23
439.82
244,275.63
43
1,230.05
788.81
441.24
243,834.39
44
1,230.05
787.38
442.67
243,391.72
45
1,230.05
785.95
444.10
242,947.62
46
1,230.05
784.52
445.53
242,502.09
47
1,230.05
783.08
446.97
242,055.12
48
1,230.05
781.64
448.41
241,606.71
49
1,230.05
780.19
449.86
241,156.85
50
1,230.05
778.74
451.31
240,705.53
51
1,230.05
777.28
452.77
240,252.76
52
1,230.05
775.82
454.23
239,798.53
53
1,230.05
774.35
455.70
239,342.83
54
1,230.05
772.88
457.17
238,885.65
55
1,230.05
771.40
458.65
238,427.01
56
1,230.05
769.92
460.13
237,966.88
57
1,230.05
768.43
461.62
237,505.26
58
1,230.05
766.94
463.11
237,042.16
59
1,230.05
765.45
464.60
236,577.55
60
1,230.05
763.95
466.10
236,111.45
61
1,230.05
762.44
467.61
235,643.85
62
1,230.05
760.93
469.12
235,174.73
63
1,230.05
759.42
470.63
234,704.10
64
1,230.05
757.90
472.15
234,231.95
65
1,230.05
756.37
473.68
233,758.27
66
1,230.05
754.84
475.21
233,283.06
67
1,230.05
753.31
476.74
232,806.32
68
1,230.05
751.77
478.28
232,328.04
69
1,230.05
750.23
479.82
231,848.22
70
1,230.05
748.68
481.37
231,366.85
71
1,230.05
747.12
482.93
230,883.92
72
1,230.05
745.56
484.49
230,399.43
73
1,230.05
744.00
486.05
229,913.38
74
1,230.05
742.43
487.62
229,425.76
75
1,230.05
740.85
489.20
228,936.56
76
1,230.05
739.27
490.78
228,445.79
77
1,230.05
737.69
492.36
227,953.43
78
1,230.05
736.10
493.95
227,459.48
79
1,230.05
734.50
495.55
226,963.93
80
1,230.05
732.90
497.15
226,466.79
81
1,230.05
731.30
498.75
225,968.03
82
1,230.05
729.69
500.36
225,467.67
83
1,230.05
728.07
501.98
224,965.70
84
1,230.05
726.45
503.60
224,462.10
85
1,230.05
724.83
505.22
223,956.87
86
1,230.05
723.19
506.86
223,450.02
87
1,230.05
721.56
508.49
222,941.52
88
1,230.05
719.92
510.13
222,431.39
89
1,230.05
718.27
511.78
221,919.61
90
1,230.05
716.62
513.43
221,406.17
91
1,230.05
714.96
515.09
220,891.08
92
1,230.05
713.29
516.76
220,374.32
93
1,230.05
711.63
518.42
219,855.90
94
1,230.05
709.95
520.10
219,335.80
95
1,230.05
708.27
521.78
218,814.02
96
1,230.05
706.59
523.46
218,290.56
97
1,230.05
704.90
525.15
217,765.41
98
1,230.05
703.20
526.85
217,238.56
99
1,230.05
701.50
528.55
216,710.01
100
1,230.05
699.79
530.26
216,179.75
101
1,230.05
698.08
531.97
215,647.78
102
1,230.05
696.36
533.69
215,114.09
103
1,230.05
694.64
535.41
214,578.68
104
1,230.05
692.91
537.14
214,041.54
105
1,230.05
691.18
538.87
213,502.67
106
1,230.05
689.44
540.61
212,962.05
107
1,230.05
687.69
542.36
212,419.69
108
1,230.05
685.94
544.11
211,875.58
109
1,230.05
684.18
545.87
211,329.71
110
1,230.05
682.42
547.63
210,782.08
111
1,230.05
680.65
549.40
210,232.68
112
1,230.05
678.88
551.17
209,681.51
113
1,230.05
677.10
552.95
209,128.56
114
1,230.05
675.31
554.74
208,573.82
115
1,230.05
673.52
556.53
208,017.29
116
1,230.05
671.72
558.33
207,458.96
117
1,230.05
669.92
560.13
206,898.83
118
1,230.05
668.11
561.94
206,336.89
119
1,230.05
666.30
563.75
205,773.14
120
1,230.05
664.48
565.57
205,207.56
121
1,230.05
662.65
567.40
204,640.16
122
1,230.05
660.82
569.23
204,070.93
123
1,230.05
658.98
571.07
203,499.86
124
1,230.05
657.13
572.92
202,926.94
125
1,230.05
655.28
574.77
202,352.18
126
1,230.05
653.43
576.62
201,775.56
127
1,230.05
651.57
578.48
201,197.07
128
1,230.05
649.70
580.35
200,616.72
129
1,230.05
647.82
582.23
200,034.50
130
1,230.05
645.94
584.11
199,450.39
131
1,230.05
644.06
585.99
198,864.40
132
1,230.05
642.17
587.88
198,276.52
133
1,230.05
640.27
589.78
197,686.73
134
1,230.05
638.36
591.69
197,095.05
135
1,230.05
636.45
593.60
196,501.45
136
1,230.05
634.54
595.51
195,905.94
137
1,230.05
632.61
597.44
195,308.50
138
1,230.05
630.68
599.37
194,709.13
139
1,230.05
628.75
601.30
194,107.83
140
1,230.05
626.81
603.24
193,504.59
141
1,230.05
624.86
605.19
192,899.40
142
1,230.05
622.90
607.15
192,292.25
143
1,230.05
620.94
609.11
191,683.14
144
1,230.05
618.98
611.07
191,072.07
145
1,230.05
617.00
613.05
190,459.02
146
1,230.05
615.02
615.03
189,844.00
147
1,230.05
613.04
617.01
189,226.99
148
1,230.05
611.05
619.00
188,607.98
149
1,230.05
609.05
621.00
187,986.98
150
1,230.05
607.04
623.01
187,363.97
151
1,230.05
605.03
625.02
186,738.95
152
1,230.05
603.01
627.04
186,111.91
153
1,230.05
600.99
629.06
185,482.85
154
1,230.05
598.96
631.09
184,851.75
155
1,230.05
596.92
633.13
184,218.62
156
1,230.05
594.87
635.18
183,583.44
157
1,230.05
592.82
637.23
182,946.21
158
1,230.05
590.76
639.29
182,306.93
159
1,230.05
588.70
641.35
181,665.58
160
1,230.05
586.63
643.42
181,022.15
161
1,230.05
584.55
645.50
180,376.66
162
1,230.05
582.47
647.58
179,729.07
163
1,230.05
580.38
649.67
179,079.40
164
1,230.05
578.28
651.77
178,427.62
165
1,230.05
576.17
653.88
177,773.75
166
1,230.05
574.06
655.99
177,117.76
167
1,230.05
571.94
658.11
176,459.65
168
1,230.05
569.82
660.23
175,799.42
169
1,230.05
567.69
662.36
175,137.05
170
1,230.05
565.55
664.50
174,472.55
171
1,230.05
563.40
666.65
173,805.90
172
1,230.05
561.25
668.80
173,137.10
173
1,230.05
559.09
670.96
172,466.14
174
1,230.05
556.92
673.13
171,793.01
175
1,230.05
554.75
675.30
171,117.71
176
1,230.05
552.57
677.48
170,440.23
177
1,230.05
550.38
679.67
169,760.56
178
1,230.05
548.19
681.86
169,078.69
179
1,230.05
545.98
684.07
168,394.62
180
1,230.05
543.77
686.28
167,708.35
181
1,230.05
541.56
688.49
167,019.86
182
1,230.05
539.33
690.72
166,329.14
183
1,230.05
537.10
692.95
165,636.20
184
1,230.05
534.87
695.18
164,941.01
185
1,230.05
532.62
697.43
164,243.59
186
1,230.05
530.37
699.68
163,543.91
187
1,230.05
528.11
701.94
162,841.97
188
1,230.05
525.84
704.21
162,137.76
189
1,230.05
523.57
706.48
161,431.28
190
1,230.05
521.29
708.76
160,722.52
191
1,230.05
519.00
711.05
160,011.47
192
1,230.05
516.70
713.35
159,298.12
193
1,230.05
514.40
715.65
158,582.47
194
1,230.05
512.09
717.96
157,864.51
195
1,230.05
509.77
720.28
157,144.23
196
1,230.05
507.44
722.61
156,421.63
197
1,230.05
505.11
724.94
155,696.69
198
1,230.05
502.77
727.28
154,969.41
199
1,230.05
500.42
729.63
154,239.78
200
1,230.05
498.07
731.98
153,507.80
201
1,230.05
495.70
734.35
152,773.45
202
1,230.05
493.33
736.72
152,036.73
203
1,230.05
490.95
739.10
151,297.63
204
1,230.05
488.57
741.48
150,556.15
205
1,230.05
486.17
743.88
149,812.27
206
1,230.05
483.77
746.28
149,065.99
207
1,230.05
481.36
748.69
148,317.30
208
1,230.05
478.94
751.11
147,566.19
209
1,230.05
476.52
753.53
146,812.65
210
1,230.05
474.08
755.97
146,056.69
211
1,230.05
471.64
758.41
145,298.28
212
1,230.05
469.19
760.86
144,537.42
213
1,230.05
466.74
763.31
143,774.10
214
1,230.05
464.27
765.78
143,008.32
215
1,230.05
461.80
768.25
142,240.07
216
1,230.05
459.32
770.73
141,469.34
217
1,230.05
456.83
773.22
140,696.12
218
1,230.05
454.33
775.72
139,920.40
219
1,230.05
451.83
778.22
139,142.18
220
1,230.05
449.31
780.74
138,361.44
221
1,230.05
446.79
783.26
137,578.18
222
1,230.05
444.26
785.79
136,792.39
223
1,230.05
441.73
788.32
136,004.07
224
1,230.05
439.18
790.87
135,213.20
225
1,230.05
436.63
793.42
134,419.77
226
1,230.05
434.06
795.99
133,623.79
227
1,230.05
431.49
798.56
132,825.23
228
1,230.05
428.91
801.14
132,024.10
229
1,230.05
426.33
803.72
131,220.37
230
1,230.05
423.73
806.32
130,414.06
231
1,230.05
421.13
808.92
129,605.14
232
1,230.05
418.52
811.53
128,793.60
233
1,230.05
415.90
814.15
127,979.45
234
1,230.05
413.27
816.78
127,162.67
235
1,230.05
410.63
819.42
126,343.24
236
1,230.05
407.98
822.07
125,521.18
237
1,230.05
405.33
824.72
124,696.46
238
1,230.05
402.67
827.38
123,869.07
239
1,230.05
399.99
830.06
123,039.02
240
1,230.05
397.31
832.74
122,206.28
241
1,230.05
394.62
835.43
121,370.85
242
1,230.05
391.93
838.12
120,532.73
243
1,230.05
389.22
840.83
119,691.90
244
1,230.05
386.51
843.54
118,848.36
245
1,230.05
383.78
846.27
118,002.09
246
1,230.05
381.05
849.00
117,153.09
247
1,230.05
378.31
851.74
116,301.34
248
1,230.05
375.56
854.49
115,446.85
249
1,230.05
372.80
857.25
114,589.60
250
1,230.05
370.03
860.02
113,729.58
251
1,230.05
367.25
862.80
112,866.78
252
1,230.05
364.47
865.58
112,001.19
253
1,230.05
361.67
868.38
111,132.81
254
1,230.05
358.87
871.18
110,261.63
255
1,230.05
356.05
874.00
109,387.63
256
1,230.05
353.23
876.82
108,510.81
257
1,230.05
350.40
879.65
107,631.16
258
1,230.05
347.56
882.49
106,748.67
259
1,230.05
344.71
885.34
105,863.33
260
1,230.05
341.85
888.20
104,975.13
261
1,230.05
338.98
891.07
104,084.06
262
1,230.05
336.10
893.95
103,190.12
263
1,230.05
333.22
896.83
102,293.29
264
1,230.05
330.32
899.73
101,393.56
265
1,230.05
327.42
902.63
100,490.93
266
1,230.05
324.50
905.55
99,585.38
267
1,230.05
321.58
908.47
98,676.91
268
1,230.05
318.64
911.41
97,765.50
269
1,230.05
315.70
914.35
96,851.15
270
1,230.05
312.75
917.30
95,933.85
271
1,230.05
309.79
920.26
95,013.59
272
1,230.05
306.81
923.24
94,090.35
273
1,230.05
303.83
926.22
93,164.13
274
1,230.05
300.84
929.21
92,234.93
275
1,230.05
297.84
932.21
91,302.72
276
1,230.05
294.83
935.22
90,367.50
277
1,230.05
291.81
938.24
89,429.26
278
1,230.05
288.78
941.27
88,487.99
279
1,230.05
285.74
944.31
87,543.69
280
1,230.05
282.69
947.36
86,596.33
281
1,230.05
279.63
950.42
85,645.91
282
1,230.05
276.56
953.49
84,692.43
283
1,230.05
273.49
956.56
83,735.86
284
1,230.05
270.40
959.65
82,776.21
285
1,230.05
267.30
962.75
81,813.46
286
1,230.05
264.19
965.86
80,847.60
287
1,230.05
261.07
968.98
79,878.62
288
1,230.05
257.94
972.11
78,906.51
289
1,230.05
254.80
975.25
77,931.26
290
1,230.05
251.65
978.40
76,952.87
291
1,230.05
248.49
981.56
75,971.31
292
1,230.05
245.32
984.73
74,986.58
293
1,230.05
242.14
987.91
73,998.68
294
1,230.05
238.95
991.10
73,007.58
295
1,230.05
235.75
994.30
72,013.29
296
1,230.05
232.54
997.51
71,015.78
297
1,230.05
229.32
1,000.73
70,015.05
298
1,230.05
226.09
1,003.96
69,011.09
299
1,230.05
222.85
1,007.20
68,003.89
300
1,230.05
219.60
1,010.45
66,993.43
301
1,230.05
216.33
1,013.72
65,979.72
302
1,230.05
213.06
1,016.99
64,962.73
303
1,230.05
209.78
1,020.27
63,942.45
304
1,230.05
206.48
1,023.57
62,918.88
305
1,230.05
203.18
1,026.87
61,892.01
306
1,230.05
199.86
1,030.19
60,861.82
307
1,230.05
196.53
1,033.52
59,828.30
308
1,230.05
193.20
1,036.85
58,791.45
309
1,230.05
189.85
1,040.20
57,751.24
310
1,230.05
186.49
1,043.56
56,707.68
311
1,230.05
183.12
1,046.93
55,660.75
312
1,230.05
179.74
1,050.31
54,610.44
313
1,230.05
176.35
1,053.70
53,556.74
314
1,230.05
172.94
1,057.11
52,499.63
315
1,230.05
169.53
1,060.52
51,439.11
316
1,230.05
166.11
1,063.94
50,375.16
317
1,230.05
162.67
1,067.38
49,307.78
318
1,230.05
159.22
1,070.83
48,236.96
319
1,230.05
155.77
1,074.28
47,162.67
320
1,230.05
152.30
1,077.75
46,084.92
321
1,230.05
148.82
1,081.23
45,003.68
322
1,230.05
145.32
1,084.73
43,918.96
323
1,230.05
141.82
1,088.23
42,830.73
324
1,230.05
138.31
1,091.74
41,738.99
325
1,230.05
134.78
1,095.27
40,643.72
326
1,230.05
131.25
1,098.80
39,544.92
327
1,230.05
127.70
1,102.35
38,442.56
328
1,230.05
124.14
1,105.91
37,336.65
329
1,230.05
120.57
1,109.48
36,227.17
330
1,230.05
116.98
1,113.07
35,114.10
331
1,230.05
113.39
1,116.66
33,997.44
332
1,230.05
109.78
1,120.27
32,877.17
333
1,230.05
106.17
1,123.88
31,753.29
334
1,230.05
102.54
1,127.51
30,625.77
335
1,230.05
98.90
1,131.15
29,494.62
336
1,230.05
95.24
1,134.81
28,359.81
337
1,230.05
91.58
1,138.47
27,221.34
338
1,230.05
87.90
1,142.15
26,079.19
339
1,230.05
84.21
1,145.84
24,933.36
340
1,230.05
80.51
1,149.54
23,783.82
341
1,230.05
76.80
1,153.25
22,630.57
342
1,230.05
73.08
1,156.97
21,473.60
343
1,230.05
69.34
1,160.71
20,312.89
344
1,230.05
65.59
1,164.46
19,148.44
345
1,230.05
61.83
1,168.22
17,980.22
346
1,230.05
58.06
1,171.99
16,808.23
347
1,230.05
54.28
1,175.77
15,632.46
348
1,230.05
50.48
1,179.57
14,452.89
349
1,230.05
46.67
1,183.38
13,269.51
350
1,230.05
42.85
1,187.20
12,082.31
351
1,230.05
39.02
1,191.03
10,891.27
352
1,230.05
35.17
1,194.88
9,696.39
353
1,230.05
31.31
1,198.74
8,497.66
354
1,230.05
27.44
1,202.61
7,295.05
355
1,230.05
23.56
1,206.49
6,088.55
356
1,230.05
19.66
1,210.39
4,878.16
357
1,230.05
15.75
1,214.30
3,663.87
358
1,230.05
11.83
1,218.22
2,445.65
359
1,230.05
7.90
1,222.15
1,223.50
360
1,227.45
3.95
1,223.50
0.00
Totals
442,815.40
181,235.40
261,580.00

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