Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,260.01  
 

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
1,260.01
784.12
475.89
289,044.11
2
1,260.01
782.83
477.18
288,566.92
3
1,260.01
781.54
478.47
288,088.45
4
1,260.01
780.24
479.77
287,608.68
5
1,260.01
778.94
481.07
287,127.61
6
1,260.01
777.64
482.37
286,645.24
7
1,260.01
776.33
483.68
286,161.56
8
1,260.01
775.02
484.99
285,676.57
9
1,260.01
773.71
486.30
285,190.27
10
1,260.01
772.39
487.62
284,702.65
11
1,260.01
771.07
488.94
284,213.71
12
1,260.01
769.75
490.26
283,723.44
13
1,260.01
768.42
491.59
283,231.85
14
1,260.01
767.09
492.92
282,738.93
15
1,260.01
765.75
494.26
282,244.67
16
1,260.01
764.41
495.60
281,749.07
17
1,260.01
763.07
496.94
281,252.13
18
1,260.01
761.72
498.29
280,753.84
19
1,260.01
760.37
499.64
280,254.21
20
1,260.01
759.02
500.99
279,753.22
21
1,260.01
757.66
502.35
279,250.88
22
1,260.01
756.30
503.71
278,747.17
23
1,260.01
754.94
505.07
278,242.10
24
1,260.01
753.57
506.44
277,735.66
25
1,260.01
752.20
507.81
277,227.85
26
1,260.01
750.83
509.18
276,718.67
27
1,260.01
749.45
510.56
276,208.11
28
1,260.01
748.06
511.95
275,696.16
29
1,260.01
746.68
513.33
275,182.83
30
1,260.01
745.29
514.72
274,668.10
31
1,260.01
743.89
516.12
274,151.99
32
1,260.01
742.49
517.52
273,634.47
33
1,260.01
741.09
518.92
273,115.55
34
1,260.01
739.69
520.32
272,595.23
35
1,260.01
738.28
521.73
272,073.50
36
1,260.01
736.87
523.14
271,550.36
37
1,260.01
735.45
524.56
271,025.80
38
1,260.01
734.03
525.98
270,499.81
39
1,260.01
732.60
527.41
269,972.41
40
1,260.01
731.18
528.83
269,443.57
41
1,260.01
729.74
530.27
268,913.31
42
1,260.01
728.31
531.70
268,381.60
43
1,260.01
726.87
533.14
267,848.46
44
1,260.01
725.42
534.59
267,313.87
45
1,260.01
723.98
536.03
266,777.84
46
1,260.01
722.52
537.49
266,240.35
47
1,260.01
721.07
538.94
265,701.41
48
1,260.01
719.61
540.40
265,161.01
49
1,260.01
718.14
541.87
264,619.14
50
1,260.01
716.68
543.33
264,075.81
51
1,260.01
715.21
544.80
263,531.00
52
1,260.01
713.73
546.28
262,984.72
53
1,260.01
712.25
547.76
262,436.96
54
1,260.01
710.77
549.24
261,887.72
55
1,260.01
709.28
550.73
261,336.99
56
1,260.01
707.79
552.22
260,784.77
57
1,260.01
706.29
553.72
260,231.05
58
1,260.01
704.79
555.22
259,675.83
59
1,260.01
703.29
556.72
259,119.11
60
1,260.01
701.78
558.23
258,560.88
61
1,260.01
700.27
559.74
258,001.14
62
1,260.01
698.75
561.26
257,439.88
63
1,260.01
697.23
562.78
256,877.11
64
1,260.01
695.71
564.30
256,312.80
65
1,260.01
694.18
565.83
255,746.98
66
1,260.01
692.65
567.36
255,179.61
67
1,260.01
691.11
568.90
254,610.71
68
1,260.01
689.57
570.44
254,040.28
69
1,260.01
688.03
571.98
253,468.29
70
1,260.01
686.48
573.53
252,894.76
71
1,260.01
684.92
575.09
252,319.67
72
1,260.01
683.37
576.64
251,743.03
73
1,260.01
681.80
578.21
251,164.82
74
1,260.01
680.24
579.77
250,585.05
75
1,260.01
678.67
581.34
250,003.71
76
1,260.01
677.09
582.92
249,420.79
77
1,260.01
675.51
584.50
248,836.29
78
1,260.01
673.93
586.08
248,250.22
79
1,260.01
672.34
587.67
247,662.55
80
1,260.01
670.75
589.26
247,073.29
81
1,260.01
669.16
590.85
246,482.44
82
1,260.01
667.56
592.45
245,889.99
83
1,260.01
665.95
594.06
245,295.93
84
1,260.01
664.34
595.67
244,700.26
85
1,260.01
662.73
597.28
244,102.98
86
1,260.01
661.11
598.90
243,504.08
87
1,260.01
659.49
600.52
242,903.56
88
1,260.01
657.86
602.15
242,301.42
89
1,260.01
656.23
603.78
241,697.64
90
1,260.01
654.60
605.41
241,092.23
91
1,260.01
652.96
607.05
240,485.18
92
1,260.01
651.31
608.70
239,876.48
93
1,260.01
649.67
610.34
239,266.14
94
1,260.01
648.01
612.00
238,654.14
95
1,260.01
646.35
613.66
238,040.48
96
1,260.01
644.69
615.32
237,425.17
97
1,260.01
643.03
616.98
236,808.18
98
1,260.01
641.36
618.65
236,189.53
99
1,260.01
639.68
620.33
235,569.20
100
1,260.01
638.00
622.01
234,947.19
101
1,260.01
636.32
623.69
234,323.49
102
1,260.01
634.63
625.38
233,698.11
103
1,260.01
632.93
627.08
233,071.03
104
1,260.01
631.23
628.78
232,442.26
105
1,260.01
629.53
630.48
231,811.78
106
1,260.01
627.82
632.19
231,179.59
107
1,260.01
626.11
633.90
230,545.69
108
1,260.01
624.39
635.62
229,910.08
109
1,260.01
622.67
637.34
229,272.74
110
1,260.01
620.95
639.06
228,633.68
111
1,260.01
619.22
640.79
227,992.88
112
1,260.01
617.48
642.53
227,350.35
113
1,260.01
615.74
644.27
226,706.09
114
1,260.01
614.00
646.01
226,060.07
115
1,260.01
612.25
647.76
225,412.31
116
1,260.01
610.49
649.52
224,762.79
117
1,260.01
608.73
651.28
224,111.51
118
1,260.01
606.97
653.04
223,458.47
119
1,260.01
605.20
654.81
222,803.66
120
1,260.01
603.43
656.58
222,147.08
121
1,260.01
601.65
658.36
221,488.71
122
1,260.01
599.87
660.14
220,828.57
123
1,260.01
598.08
661.93
220,166.64
124
1,260.01
596.28
663.73
219,502.91
125
1,260.01
594.49
665.52
218,837.39
126
1,260.01
592.68
667.33
218,170.06
127
1,260.01
590.88
669.13
217,500.93
128
1,260.01
589.07
670.94
216,829.99
129
1,260.01
587.25
672.76
216,157.22
130
1,260.01
585.43
674.58
215,482.64
131
1,260.01
583.60
676.41
214,806.23
132
1,260.01
581.77
678.24
214,127.99
133
1,260.01
579.93
680.08
213,447.91
134
1,260.01
578.09
681.92
212,765.98
135
1,260.01
576.24
683.77
212,082.21
136
1,260.01
574.39
685.62
211,396.59
137
1,260.01
572.53
687.48
210,709.12
138
1,260.01
570.67
689.34
210,019.78
139
1,260.01
568.80
691.21
209,328.57
140
1,260.01
566.93
693.08
208,635.49
141
1,260.01
565.05
694.96
207,940.54
142
1,260.01
563.17
696.84
207,243.70
143
1,260.01
561.29
698.72
206,544.97
144
1,260.01
559.39
700.62
205,844.36
145
1,260.01
557.50
702.51
205,141.84
146
1,260.01
555.59
704.42
204,437.42
147
1,260.01
553.68
706.33
203,731.10
148
1,260.01
551.77
708.24
203,022.86
149
1,260.01
549.85
710.16
202,312.70
150
1,260.01
547.93
712.08
201,600.62
151
1,260.01
546.00
714.01
200,886.62
152
1,260.01
544.07
715.94
200,170.67
153
1,260.01
542.13
717.88
199,452.79
154
1,260.01
540.18
719.83
198,732.97
155
1,260.01
538.24
721.77
198,011.19
156
1,260.01
536.28
723.73
197,287.46
157
1,260.01
534.32
725.69
196,561.77
158
1,260.01
532.35
727.66
195,834.12
159
1,260.01
530.38
729.63
195,104.49
160
1,260.01
528.41
731.60
194,372.89
161
1,260.01
526.43
733.58
193,639.31
162
1,260.01
524.44
735.57
192,903.74
163
1,260.01
522.45
737.56
192,166.17
164
1,260.01
520.45
739.56
191,426.61
165
1,260.01
518.45
741.56
190,685.05
166
1,260.01
516.44
743.57
189,941.48
167
1,260.01
514.42
745.59
189,195.89
168
1,260.01
512.41
747.60
188,448.29
169
1,260.01
510.38
749.63
187,698.66
170
1,260.01
508.35
751.66
186,947.00
171
1,260.01
506.31
753.70
186,193.31
172
1,260.01
504.27
755.74
185,437.57
173
1,260.01
502.23
757.78
184,679.79
174
1,260.01
500.17
759.84
183,919.95
175
1,260.01
498.12
761.89
183,158.06
176
1,260.01
496.05
763.96
182,394.10
177
1,260.01
493.98
766.03
181,628.07
178
1,260.01
491.91
768.10
180,859.97
179
1,260.01
489.83
770.18
180,089.79
180
1,260.01
487.74
772.27
179,317.53
181
1,260.01
485.65
774.36
178,543.17
182
1,260.01
483.55
776.46
177,766.71
183
1,260.01
481.45
778.56
176,988.15
184
1,260.01
479.34
780.67
176,207.49
185
1,260.01
477.23
782.78
175,424.71
186
1,260.01
475.11
784.90
174,639.80
187
1,260.01
472.98
787.03
173,852.78
188
1,260.01
470.85
789.16
173,063.62
189
1,260.01
468.71
791.30
172,272.32
190
1,260.01
466.57
793.44
171,478.88
191
1,260.01
464.42
795.59
170,683.29
192
1,260.01
462.27
797.74
169,885.55
193
1,260.01
460.11
799.90
169,085.65
194
1,260.01
457.94
802.07
168,283.58
195
1,260.01
455.77
804.24
167,479.34
196
1,260.01
453.59
806.42
166,672.92
197
1,260.01
451.41
808.60
165,864.31
198
1,260.01
449.22
810.79
165,053.52
199
1,260.01
447.02
812.99
164,240.53
200
1,260.01
444.82
815.19
163,425.34
201
1,260.01
442.61
817.40
162,607.94
202
1,260.01
440.40
819.61
161,788.32
203
1,260.01
438.18
821.83
160,966.49
204
1,260.01
435.95
824.06
160,142.43
205
1,260.01
433.72
826.29
159,316.14
206
1,260.01
431.48
828.53
158,487.61
207
1,260.01
429.24
830.77
157,656.84
208
1,260.01
426.99
833.02
156,823.82
209
1,260.01
424.73
835.28
155,988.54
210
1,260.01
422.47
837.54
155,151.00
211
1,260.01
420.20
839.81
154,311.19
212
1,260.01
417.93
842.08
153,469.10
213
1,260.01
415.65
844.36
152,624.74
214
1,260.01
413.36
846.65
151,778.09
215
1,260.01
411.07
848.94
150,929.14
216
1,260.01
408.77
851.24
150,077.90
217
1,260.01
406.46
853.55
149,224.35
218
1,260.01
404.15
855.86
148,368.49
219
1,260.01
401.83
858.18
147,510.31
220
1,260.01
399.51
860.50
146,649.81
221
1,260.01
397.18
862.83
145,786.97
222
1,260.01
394.84
865.17
144,921.80
223
1,260.01
392.50
867.51
144,054.29
224
1,260.01
390.15
869.86
143,184.43
225
1,260.01
387.79
872.22
142,312.21
226
1,260.01
385.43
874.58
141,437.63
227
1,260.01
383.06
876.95
140,560.68
228
1,260.01
380.69
879.32
139,681.35
229
1,260.01
378.30
881.71
138,799.65
230
1,260.01
375.92
884.09
137,915.55
231
1,260.01
373.52
886.49
137,029.06
232
1,260.01
371.12
888.89
136,140.17
233
1,260.01
368.71
891.30
135,248.88
234
1,260.01
366.30
893.71
134,355.17
235
1,260.01
363.88
896.13
133,459.03
236
1,260.01
361.45
898.56
132,560.48
237
1,260.01
359.02
900.99
131,659.48
238
1,260.01
356.58
903.43
130,756.05
239
1,260.01
354.13
905.88
129,850.17
240
1,260.01
351.68
908.33
128,941.84
241
1,260.01
349.22
910.79
128,031.05
242
1,260.01
346.75
913.26
127,117.79
243
1,260.01
344.28
915.73
126,202.06
244
1,260.01
341.80
918.21
125,283.84
245
1,260.01
339.31
920.70
124,363.14
246
1,260.01
336.82
923.19
123,439.95
247
1,260.01
334.32
925.69
122,514.26
248
1,260.01
331.81
928.20
121,586.06
249
1,260.01
329.30
930.71
120,655.34
250
1,260.01
326.77
933.24
119,722.11
251
1,260.01
324.25
935.76
118,786.34
252
1,260.01
321.71
938.30
117,848.05
253
1,260.01
319.17
940.84
116,907.21
254
1,260.01
316.62
943.39
115,963.82
255
1,260.01
314.07
945.94
115,017.88
256
1,260.01
311.51
948.50
114,069.38
257
1,260.01
308.94
951.07
113,118.31
258
1,260.01
306.36
953.65
112,164.66
259
1,260.01
303.78
956.23
111,208.43
260
1,260.01
301.19
958.82
110,249.61
261
1,260.01
298.59
961.42
109,288.19
262
1,260.01
295.99
964.02
108,324.17
263
1,260.01
293.38
966.63
107,357.54
264
1,260.01
290.76
969.25
106,388.29
265
1,260.01
288.13
971.88
105,416.41
266
1,260.01
285.50
974.51
104,441.90
267
1,260.01
282.86
977.15
103,464.76
268
1,260.01
280.22
979.79
102,484.96
269
1,260.01
277.56
982.45
101,502.52
270
1,260.01
274.90
985.11
100,517.41
271
1,260.01
272.23
987.78
99,529.64
272
1,260.01
269.56
990.45
98,539.18
273
1,260.01
266.88
993.13
97,546.05
274
1,260.01
264.19
995.82
96,550.23
275
1,260.01
261.49
998.52
95,551.71
276
1,260.01
258.79
1,001.22
94,550.49
277
1,260.01
256.07
1,003.94
93,546.55
278
1,260.01
253.36
1,006.65
92,539.89
279
1,260.01
250.63
1,009.38
91,530.51
280
1,260.01
247.90
1,012.11
90,518.40
281
1,260.01
245.15
1,014.86
89,503.54
282
1,260.01
242.41
1,017.60
88,485.94
283
1,260.01
239.65
1,020.36
87,465.58
284
1,260.01
236.89
1,023.12
86,442.45
285
1,260.01
234.11
1,025.90
85,416.56
286
1,260.01
231.34
1,028.67
84,387.88
287
1,260.01
228.55
1,031.46
83,356.43
288
1,260.01
225.76
1,034.25
82,322.17
289
1,260.01
222.96
1,037.05
81,285.12
290
1,260.01
220.15
1,039.86
80,245.26
291
1,260.01
217.33
1,042.68
79,202.58
292
1,260.01
214.51
1,045.50
78,157.07
293
1,260.01
211.68
1,048.33
77,108.74
294
1,260.01
208.84
1,051.17
76,057.56
295
1,260.01
205.99
1,054.02
75,003.54
296
1,260.01
203.13
1,056.88
73,946.67
297
1,260.01
200.27
1,059.74
72,886.93
298
1,260.01
197.40
1,062.61
71,824.32
299
1,260.01
194.52
1,065.49
70,758.84
300
1,260.01
191.64
1,068.37
69,690.47
301
1,260.01
188.75
1,071.26
68,619.20
302
1,260.01
185.84
1,074.17
67,545.03
303
1,260.01
182.93
1,077.08
66,467.96
304
1,260.01
180.02
1,079.99
65,387.97
305
1,260.01
177.09
1,082.92
64,305.05
306
1,260.01
174.16
1,085.85
63,219.20
307
1,260.01
171.22
1,088.79
62,130.41
308
1,260.01
168.27
1,091.74
61,038.67
309
1,260.01
165.31
1,094.70
59,943.97
310
1,260.01
162.35
1,097.66
58,846.31
311
1,260.01
159.38
1,100.63
57,745.67
312
1,260.01
156.39
1,103.62
56,642.06
313
1,260.01
153.41
1,106.60
55,535.45
314
1,260.01
150.41
1,109.60
54,425.85
315
1,260.01
147.40
1,112.61
53,313.25
316
1,260.01
144.39
1,115.62
52,197.63
317
1,260.01
141.37
1,118.64
51,078.98
318
1,260.01
138.34
1,121.67
49,957.31
319
1,260.01
135.30
1,124.71
48,832.60
320
1,260.01
132.25
1,127.76
47,704.85
321
1,260.01
129.20
1,130.81
46,574.04
322
1,260.01
126.14
1,133.87
45,440.17
323
1,260.01
123.07
1,136.94
44,303.22
324
1,260.01
119.99
1,140.02
43,163.20
325
1,260.01
116.90
1,143.11
42,020.09
326
1,260.01
113.80
1,146.21
40,873.89
327
1,260.01
110.70
1,149.31
39,724.58
328
1,260.01
107.59
1,152.42
38,572.15
329
1,260.01
104.47
1,155.54
37,416.61
330
1,260.01
101.34
1,158.67
36,257.94
331
1,260.01
98.20
1,161.81
35,096.13
332
1,260.01
95.05
1,164.96
33,931.17
333
1,260.01
91.90
1,168.11
32,763.06
334
1,260.01
88.73
1,171.28
31,591.78
335
1,260.01
85.56
1,174.45
30,417.33
336
1,260.01
82.38
1,177.63
29,239.70
337
1,260.01
79.19
1,180.82
28,058.88
338
1,260.01
75.99
1,184.02
26,874.86
339
1,260.01
72.79
1,187.22
25,687.64
340
1,260.01
69.57
1,190.44
24,497.20
341
1,260.01
66.35
1,193.66
23,303.54
342
1,260.01
63.11
1,196.90
22,106.64
343
1,260.01
59.87
1,200.14
20,906.50
344
1,260.01
56.62
1,203.39
19,703.11
345
1,260.01
53.36
1,206.65
18,496.47
346
1,260.01
50.09
1,209.92
17,286.55
347
1,260.01
46.82
1,213.19
16,073.36
348
1,260.01
43.53
1,216.48
14,856.88
349
1,260.01
40.24
1,219.77
13,637.11
350
1,260.01
36.93
1,223.08
12,414.03
351
1,260.01
33.62
1,226.39
11,187.64
352
1,260.01
30.30
1,229.71
9,957.93
353
1,260.01
26.97
1,233.04
8,724.89
354
1,260.01
23.63
1,236.38
7,488.51
355
1,260.01
20.28
1,239.73
6,248.78
356
1,260.01
16.92
1,243.09
5,005.70
357
1,260.01
13.56
1,246.45
3,759.25
358
1,260.01
10.18
1,249.83
2,509.42
359
1,260.01
6.80
1,253.21
1,256.20
360
1,259.61
3.40
1,256.20
0.00
Totals
453,603.20
164,083.20
289,520.00

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