Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,241.01  
 

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
1,241.01
852.22
388.79
263,523.21
2
1,241.01
850.96
390.05
263,133.16
3
1,241.01
849.70
391.31
262,741.85
4
1,241.01
848.44
392.57
262,349.27
5
1,241.01
847.17
393.84
261,955.43
6
1,241.01
845.90
395.11
261,560.32
7
1,241.01
844.62
396.39
261,163.93
8
1,241.01
843.34
397.67
260,766.27
9
1,241.01
842.06
398.95
260,367.31
10
1,241.01
840.77
400.24
259,967.07
11
1,241.01
839.48
401.53
259,565.54
12
1,241.01
838.18
402.83
259,162.71
13
1,241.01
836.88
404.13
258,758.58
14
1,241.01
835.57
405.44
258,353.14
15
1,241.01
834.27
406.74
257,946.40
16
1,241.01
832.95
408.06
257,538.34
17
1,241.01
831.63
409.38
257,128.97
18
1,241.01
830.31
410.70
256,718.27
19
1,241.01
828.99
412.02
256,306.24
20
1,241.01
827.66
413.35
255,892.89
21
1,241.01
826.32
414.69
255,478.20
22
1,241.01
824.98
416.03
255,062.17
23
1,241.01
823.64
417.37
254,644.80
24
1,241.01
822.29
418.72
254,226.08
25
1,241.01
820.94
420.07
253,806.01
26
1,241.01
819.58
421.43
253,384.58
27
1,241.01
818.22
422.79
252,961.79
28
1,241.01
816.86
424.15
252,537.64
29
1,241.01
815.49
425.52
252,112.11
30
1,241.01
814.11
426.90
251,685.22
31
1,241.01
812.73
428.28
251,256.94
32
1,241.01
811.35
429.66
250,827.28
33
1,241.01
809.96
431.05
250,396.23
34
1,241.01
808.57
432.44
249,963.79
35
1,241.01
807.17
433.84
249,529.96
36
1,241.01
805.77
435.24
249,094.72
37
1,241.01
804.37
436.64
248,658.08
38
1,241.01
802.96
438.05
248,220.03
39
1,241.01
801.54
439.47
247,780.56
40
1,241.01
800.12
440.89
247,339.68
41
1,241.01
798.70
442.31
246,897.37
42
1,241.01
797.27
443.74
246,453.63
43
1,241.01
795.84
445.17
246,008.46
44
1,241.01
794.40
446.61
245,561.85
45
1,241.01
792.96
448.05
245,113.80
46
1,241.01
791.51
449.50
244,664.31
47
1,241.01
790.06
450.95
244,213.36
48
1,241.01
788.61
452.40
243,760.96
49
1,241.01
787.14
453.87
243,307.09
50
1,241.01
785.68
455.33
242,851.76
51
1,241.01
784.21
456.80
242,394.96
52
1,241.01
782.73
458.28
241,936.68
53
1,241.01
781.25
459.76
241,476.93
54
1,241.01
779.77
461.24
241,015.68
55
1,241.01
778.28
462.73
240,552.95
56
1,241.01
776.79
464.22
240,088.73
57
1,241.01
775.29
465.72
239,623.01
58
1,241.01
773.78
467.23
239,155.78
59
1,241.01
772.27
468.74
238,687.04
60
1,241.01
770.76
470.25
238,216.79
61
1,241.01
769.24
471.77
237,745.02
62
1,241.01
767.72
473.29
237,271.73
63
1,241.01
766.19
474.82
236,796.91
64
1,241.01
764.66
476.35
236,320.56
65
1,241.01
763.12
477.89
235,842.67
66
1,241.01
761.58
479.43
235,363.23
67
1,241.01
760.03
480.98
234,882.25
68
1,241.01
758.47
482.54
234,399.71
69
1,241.01
756.92
484.09
233,915.62
70
1,241.01
755.35
485.66
233,429.96
71
1,241.01
753.78
487.23
232,942.74
72
1,241.01
752.21
488.80
232,453.94
73
1,241.01
750.63
490.38
231,963.56
74
1,241.01
749.05
491.96
231,471.60
75
1,241.01
747.46
493.55
230,978.05
76
1,241.01
745.87
495.14
230,482.91
77
1,241.01
744.27
496.74
229,986.16
78
1,241.01
742.66
498.35
229,487.82
79
1,241.01
741.05
499.96
228,987.86
80
1,241.01
739.44
501.57
228,486.29
81
1,241.01
737.82
503.19
227,983.10
82
1,241.01
736.20
504.81
227,478.29
83
1,241.01
734.57
506.44
226,971.84
84
1,241.01
732.93
508.08
226,463.76
85
1,241.01
731.29
509.72
225,954.04
86
1,241.01
729.64
511.37
225,442.68
87
1,241.01
727.99
513.02
224,929.66
88
1,241.01
726.34
514.67
224,414.98
89
1,241.01
724.67
516.34
223,898.65
90
1,241.01
723.01
518.00
223,380.64
91
1,241.01
721.33
519.68
222,860.97
92
1,241.01
719.66
521.35
222,339.61
93
1,241.01
717.97
523.04
221,816.57
94
1,241.01
716.28
524.73
221,291.85
95
1,241.01
714.59
526.42
220,765.42
96
1,241.01
712.89
528.12
220,237.30
97
1,241.01
711.18
529.83
219,707.48
98
1,241.01
709.47
531.54
219,175.94
99
1,241.01
707.76
533.25
218,642.68
100
1,241.01
706.03
534.98
218,107.71
101
1,241.01
704.31
536.70
217,571.00
102
1,241.01
702.57
538.44
217,032.57
103
1,241.01
700.83
540.18
216,492.39
104
1,241.01
699.09
541.92
215,950.47
105
1,241.01
697.34
543.67
215,406.80
106
1,241.01
695.58
545.43
214,861.37
107
1,241.01
693.82
547.19
214,314.19
108
1,241.01
692.06
548.95
213,765.23
109
1,241.01
690.28
550.73
213,214.51
110
1,241.01
688.51
552.50
212,662.00
111
1,241.01
686.72
554.29
212,107.71
112
1,241.01
684.93
556.08
211,551.63
113
1,241.01
683.14
557.87
210,993.76
114
1,241.01
681.33
559.68
210,434.08
115
1,241.01
679.53
561.48
209,872.60
116
1,241.01
677.71
563.30
209,309.30
117
1,241.01
675.89
565.12
208,744.19
118
1,241.01
674.07
566.94
208,177.25
119
1,241.01
672.24
568.77
207,608.48
120
1,241.01
670.40
570.61
207,037.87
121
1,241.01
668.56
572.45
206,465.42
122
1,241.01
666.71
574.30
205,891.12
123
1,241.01
664.86
576.15
205,314.97
124
1,241.01
663.00
578.01
204,736.95
125
1,241.01
661.13
579.88
204,157.07
126
1,241.01
659.26
581.75
203,575.32
127
1,241.01
657.38
583.63
202,991.69
128
1,241.01
655.49
585.52
202,406.17
129
1,241.01
653.60
587.41
201,818.77
130
1,241.01
651.71
589.30
201,229.46
131
1,241.01
649.80
591.21
200,638.26
132
1,241.01
647.89
593.12
200,045.14
133
1,241.01
645.98
595.03
199,450.11
134
1,241.01
644.06
596.95
198,853.16
135
1,241.01
642.13
598.88
198,254.28
136
1,241.01
640.20
600.81
197,653.46
137
1,241.01
638.26
602.75
197,050.71
138
1,241.01
636.31
604.70
196,446.01
139
1,241.01
634.36
606.65
195,839.36
140
1,241.01
632.40
608.61
195,230.75
141
1,241.01
630.43
610.58
194,620.17
142
1,241.01
628.46
612.55
194,007.62
143
1,241.01
626.48
614.53
193,393.09
144
1,241.01
624.50
616.51
192,776.58
145
1,241.01
622.51
618.50
192,158.08
146
1,241.01
620.51
620.50
191,537.58
147
1,241.01
618.51
622.50
190,915.07
148
1,241.01
616.50
624.51
190,290.56
149
1,241.01
614.48
626.53
189,664.03
150
1,241.01
612.46
628.55
189,035.48
151
1,241.01
610.43
630.58
188,404.90
152
1,241.01
608.39
632.62
187,772.28
153
1,241.01
606.35
634.66
187,137.61
154
1,241.01
604.30
636.71
186,500.90
155
1,241.01
602.24
638.77
185,862.14
156
1,241.01
600.18
640.83
185,221.30
157
1,241.01
598.11
642.90
184,578.41
158
1,241.01
596.03
644.98
183,933.43
159
1,241.01
593.95
647.06
183,286.37
160
1,241.01
591.86
649.15
182,637.22
161
1,241.01
589.77
651.24
181,985.98
162
1,241.01
587.66
653.35
181,332.63
163
1,241.01
585.55
655.46
180,677.18
164
1,241.01
583.44
657.57
180,019.60
165
1,241.01
581.31
659.70
179,359.91
166
1,241.01
579.18
661.83
178,698.08
167
1,241.01
577.05
663.96
178,034.12
168
1,241.01
574.90
666.11
177,368.01
169
1,241.01
572.75
668.26
176,699.75
170
1,241.01
570.59
670.42
176,029.33
171
1,241.01
568.43
672.58
175,356.75
172
1,241.01
566.26
674.75
174,681.99
173
1,241.01
564.08
676.93
174,005.06
174
1,241.01
561.89
679.12
173,325.94
175
1,241.01
559.70
681.31
172,644.63
176
1,241.01
557.50
683.51
171,961.12
177
1,241.01
555.29
685.72
171,275.40
178
1,241.01
553.08
687.93
170,587.47
179
1,241.01
550.86
690.15
169,897.31
180
1,241.01
548.63
692.38
169,204.93
181
1,241.01
546.39
694.62
168,510.31
182
1,241.01
544.15
696.86
167,813.45
183
1,241.01
541.90
699.11
167,114.34
184
1,241.01
539.64
701.37
166,412.97
185
1,241.01
537.38
703.63
165,709.33
186
1,241.01
535.10
705.91
165,003.42
187
1,241.01
532.82
708.19
164,295.24
188
1,241.01
530.54
710.47
163,584.77
189
1,241.01
528.24
712.77
162,872.00
190
1,241.01
525.94
715.07
162,156.93
191
1,241.01
523.63
717.38
161,439.55
192
1,241.01
521.32
719.69
160,719.86
193
1,241.01
518.99
722.02
159,997.84
194
1,241.01
516.66
724.35
159,273.49
195
1,241.01
514.32
726.69
158,546.80
196
1,241.01
511.97
729.04
157,817.76
197
1,241.01
509.62
731.39
157,086.37
198
1,241.01
507.26
733.75
156,352.62
199
1,241.01
504.89
736.12
155,616.50
200
1,241.01
502.51
738.50
154,878.00
201
1,241.01
500.13
740.88
154,137.12
202
1,241.01
497.73
743.28
153,393.84
203
1,241.01
495.33
745.68
152,648.16
204
1,241.01
492.93
748.08
151,900.08
205
1,241.01
490.51
750.50
151,149.58
206
1,241.01
488.09
752.92
150,396.66
207
1,241.01
485.66
755.35
149,641.30
208
1,241.01
483.22
757.79
148,883.51
209
1,241.01
480.77
760.24
148,123.27
210
1,241.01
478.31
762.70
147,360.58
211
1,241.01
475.85
765.16
146,595.42
212
1,241.01
473.38
767.63
145,827.79
213
1,241.01
470.90
770.11
145,057.68
214
1,241.01
468.42
772.59
144,285.09
215
1,241.01
465.92
775.09
143,510.00
216
1,241.01
463.42
777.59
142,732.40
217
1,241.01
460.91
780.10
141,952.30
218
1,241.01
458.39
782.62
141,169.68
219
1,241.01
455.86
785.15
140,384.53
220
1,241.01
453.33
787.68
139,596.84
221
1,241.01
450.78
790.23
138,806.62
222
1,241.01
448.23
792.78
138,013.84
223
1,241.01
445.67
795.34
137,218.50
224
1,241.01
443.10
797.91
136,420.59
225
1,241.01
440.52
800.49
135,620.10
226
1,241.01
437.94
803.07
134,817.03
227
1,241.01
435.35
805.66
134,011.37
228
1,241.01
432.75
808.26
133,203.10
229
1,241.01
430.14
810.87
132,392.23
230
1,241.01
427.52
813.49
131,578.74
231
1,241.01
424.89
816.12
130,762.61
232
1,241.01
422.25
818.76
129,943.86
233
1,241.01
419.61
821.40
129,122.46
234
1,241.01
416.96
824.05
128,298.41
235
1,241.01
414.30
826.71
127,471.69
236
1,241.01
411.63
829.38
126,642.31
237
1,241.01
408.95
832.06
125,810.25
238
1,241.01
406.26
834.75
124,975.50
239
1,241.01
403.57
837.44
124,138.06
240
1,241.01
400.86
840.15
123,297.91
241
1,241.01
398.15
842.86
122,455.05
242
1,241.01
395.43
845.58
121,609.47
243
1,241.01
392.70
848.31
120,761.16
244
1,241.01
389.96
851.05
119,910.10
245
1,241.01
387.21
853.80
119,056.30
246
1,241.01
384.45
856.56
118,199.75
247
1,241.01
381.69
859.32
117,340.42
248
1,241.01
378.91
862.10
116,478.33
249
1,241.01
376.13
864.88
115,613.44
250
1,241.01
373.34
867.67
114,745.77
251
1,241.01
370.53
870.48
113,875.29
252
1,241.01
367.72
873.29
113,002.00
253
1,241.01
364.90
876.11
112,125.90
254
1,241.01
362.07
878.94
111,246.96
255
1,241.01
359.23
881.78
110,365.18
256
1,241.01
356.39
884.62
109,480.56
257
1,241.01
353.53
887.48
108,593.08
258
1,241.01
350.67
890.34
107,702.74
259
1,241.01
347.79
893.22
106,809.52
260
1,241.01
344.91
896.10
105,913.41
261
1,241.01
342.01
899.00
105,014.42
262
1,241.01
339.11
901.90
104,112.52
263
1,241.01
336.20
904.81
103,207.70
264
1,241.01
333.27
907.74
102,299.97
265
1,241.01
330.34
910.67
101,389.30
266
1,241.01
327.40
913.61
100,475.69
267
1,241.01
324.45
916.56
99,559.14
268
1,241.01
321.49
919.52
98,639.62
269
1,241.01
318.52
922.49
97,717.13
270
1,241.01
315.54
925.47
96,791.67
271
1,241.01
312.56
928.45
95,863.21
272
1,241.01
309.56
931.45
94,931.76
273
1,241.01
306.55
934.46
93,997.30
274
1,241.01
303.53
937.48
93,059.83
275
1,241.01
300.51
940.50
92,119.32
276
1,241.01
297.47
943.54
91,175.78
277
1,241.01
294.42
946.59
90,229.19
278
1,241.01
291.37
949.64
89,279.55
279
1,241.01
288.30
952.71
88,326.84
280
1,241.01
285.22
955.79
87,371.05
281
1,241.01
282.14
958.87
86,412.17
282
1,241.01
279.04
961.97
85,450.20
283
1,241.01
275.93
965.08
84,485.13
284
1,241.01
272.82
968.19
83,516.93
285
1,241.01
269.69
971.32
82,545.61
286
1,241.01
266.55
974.46
81,571.16
287
1,241.01
263.41
977.60
80,593.55
288
1,241.01
260.25
980.76
79,612.79
289
1,241.01
257.08
983.93
78,628.87
290
1,241.01
253.91
987.10
77,641.76
291
1,241.01
250.72
990.29
76,651.47
292
1,241.01
247.52
993.49
75,657.98
293
1,241.01
244.31
996.70
74,661.28
294
1,241.01
241.09
999.92
73,661.37
295
1,241.01
237.86
1,003.15
72,658.22
296
1,241.01
234.63
1,006.38
71,651.84
297
1,241.01
231.38
1,009.63
70,642.20
298
1,241.01
228.12
1,012.89
69,629.31
299
1,241.01
224.84
1,016.17
68,613.14
300
1,241.01
221.56
1,019.45
67,593.70
301
1,241.01
218.27
1,022.74
66,570.96
302
1,241.01
214.97
1,026.04
65,544.92
303
1,241.01
211.66
1,029.35
64,515.56
304
1,241.01
208.33
1,032.68
63,482.88
305
1,241.01
205.00
1,036.01
62,446.87
306
1,241.01
201.65
1,039.36
61,407.51
307
1,241.01
198.30
1,042.71
60,364.80
308
1,241.01
194.93
1,046.08
59,318.71
309
1,241.01
191.55
1,049.46
58,269.25
310
1,241.01
188.16
1,052.85
57,216.40
311
1,241.01
184.76
1,056.25
56,160.16
312
1,241.01
181.35
1,059.66
55,100.50
313
1,241.01
177.93
1,063.08
54,037.42
314
1,241.01
174.50
1,066.51
52,970.90
315
1,241.01
171.05
1,069.96
51,900.94
316
1,241.01
167.60
1,073.41
50,827.53
317
1,241.01
164.13
1,076.88
49,750.65
318
1,241.01
160.65
1,080.36
48,670.29
319
1,241.01
157.16
1,083.85
47,586.45
320
1,241.01
153.66
1,087.35
46,499.10
321
1,241.01
150.15
1,090.86
45,408.25
322
1,241.01
146.63
1,094.38
44,313.87
323
1,241.01
143.10
1,097.91
43,215.95
324
1,241.01
139.55
1,101.46
42,114.49
325
1,241.01
135.99
1,105.02
41,009.48
326
1,241.01
132.43
1,108.58
39,900.90
327
1,241.01
128.85
1,112.16
38,788.73
328
1,241.01
125.26
1,115.75
37,672.98
329
1,241.01
121.65
1,119.36
36,553.62
330
1,241.01
118.04
1,122.97
35,430.65
331
1,241.01
114.41
1,126.60
34,304.05
332
1,241.01
110.77
1,130.24
33,173.81
333
1,241.01
107.12
1,133.89
32,039.93
334
1,241.01
103.46
1,137.55
30,902.38
335
1,241.01
99.79
1,141.22
29,761.16
336
1,241.01
96.10
1,144.91
28,616.25
337
1,241.01
92.41
1,148.60
27,467.65
338
1,241.01
88.70
1,152.31
26,315.34
339
1,241.01
84.98
1,156.03
25,159.30
340
1,241.01
81.24
1,159.77
23,999.54
341
1,241.01
77.50
1,163.51
22,836.02
342
1,241.01
73.74
1,167.27
21,668.76
343
1,241.01
69.97
1,171.04
20,497.72
344
1,241.01
66.19
1,174.82
19,322.90
345
1,241.01
62.40
1,178.61
18,144.29
346
1,241.01
58.59
1,182.42
16,961.87
347
1,241.01
54.77
1,186.24
15,775.63
348
1,241.01
50.94
1,190.07
14,585.56
349
1,241.01
47.10
1,193.91
13,391.65
350
1,241.01
43.24
1,197.77
12,193.88
351
1,241.01
39.38
1,201.63
10,992.25
352
1,241.01
35.50
1,205.51
9,786.74
353
1,241.01
31.60
1,209.41
8,577.33
354
1,241.01
27.70
1,213.31
7,364.02
355
1,241.01
23.78
1,217.23
6,146.79
356
1,241.01
19.85
1,221.16
4,925.63
357
1,241.01
15.91
1,225.10
3,700.52
358
1,241.01
11.95
1,229.06
2,471.46
359
1,241.01
7.98
1,233.03
1,238.43
360
1,242.43
4.00
1,238.43
0.00
Totals
446,765.02
182,853.02
263,912.00

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