Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,234.05  
 

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
1,234.05
731.76
502.29
292,201.71
2
1,234.05
730.50
503.55
291,698.16
3
1,234.05
729.25
504.80
291,193.36
4
1,234.05
727.98
506.07
290,687.29
5
1,234.05
726.72
507.33
290,179.96
6
1,234.05
725.45
508.60
289,671.36
7
1,234.05
724.18
509.87
289,161.49
8
1,234.05
722.90
511.15
288,650.34
9
1,234.05
721.63
512.42
288,137.92
10
1,234.05
720.34
513.71
287,624.21
11
1,234.05
719.06
514.99
287,109.22
12
1,234.05
717.77
516.28
286,592.95
13
1,234.05
716.48
517.57
286,075.38
14
1,234.05
715.19
518.86
285,556.52
15
1,234.05
713.89
520.16
285,036.36
16
1,234.05
712.59
521.46
284,514.90
17
1,234.05
711.29
522.76
283,992.14
18
1,234.05
709.98
524.07
283,468.07
19
1,234.05
708.67
525.38
282,942.69
20
1,234.05
707.36
526.69
282,416.00
21
1,234.05
706.04
528.01
281,887.99
22
1,234.05
704.72
529.33
281,358.66
23
1,234.05
703.40
530.65
280,828.00
24
1,234.05
702.07
531.98
280,296.02
25
1,234.05
700.74
533.31
279,762.71
26
1,234.05
699.41
534.64
279,228.07
27
1,234.05
698.07
535.98
278,692.09
28
1,234.05
696.73
537.32
278,154.77
29
1,234.05
695.39
538.66
277,616.11
30
1,234.05
694.04
540.01
277,076.10
31
1,234.05
692.69
541.36
276,534.74
32
1,234.05
691.34
542.71
275,992.02
33
1,234.05
689.98
544.07
275,447.95
34
1,234.05
688.62
545.43
274,902.52
35
1,234.05
687.26
546.79
274,355.73
36
1,234.05
685.89
548.16
273,807.57
37
1,234.05
684.52
549.53
273,258.04
38
1,234.05
683.15
550.90
272,707.13
39
1,234.05
681.77
552.28
272,154.85
40
1,234.05
680.39
553.66
271,601.19
41
1,234.05
679.00
555.05
271,046.14
42
1,234.05
677.62
556.43
270,489.71
43
1,234.05
676.22
557.83
269,931.88
44
1,234.05
674.83
559.22
269,372.66
45
1,234.05
673.43
560.62
268,812.04
46
1,234.05
672.03
562.02
268,250.02
47
1,234.05
670.63
563.42
267,686.60
48
1,234.05
669.22
564.83
267,121.76
49
1,234.05
667.80
566.25
266,555.52
50
1,234.05
666.39
567.66
265,987.86
51
1,234.05
664.97
569.08
265,418.78
52
1,234.05
663.55
570.50
264,848.27
53
1,234.05
662.12
571.93
264,276.34
54
1,234.05
660.69
573.36
263,702.98
55
1,234.05
659.26
574.79
263,128.19
56
1,234.05
657.82
576.23
262,551.96
57
1,234.05
656.38
577.67
261,974.29
58
1,234.05
654.94
579.11
261,395.18
59
1,234.05
653.49
580.56
260,814.62
60
1,234.05
652.04
582.01
260,232.60
61
1,234.05
650.58
583.47
259,649.13
62
1,234.05
649.12
584.93
259,064.21
63
1,234.05
647.66
586.39
258,477.82
64
1,234.05
646.19
587.86
257,889.96
65
1,234.05
644.72
589.33
257,300.64
66
1,234.05
643.25
590.80
256,709.84
67
1,234.05
641.77
592.28
256,117.56
68
1,234.05
640.29
593.76
255,523.81
69
1,234.05
638.81
595.24
254,928.57
70
1,234.05
637.32
596.73
254,331.84
71
1,234.05
635.83
598.22
253,733.62
72
1,234.05
634.33
599.72
253,133.90
73
1,234.05
632.83
601.22
252,532.69
74
1,234.05
631.33
602.72
251,929.97
75
1,234.05
629.82
604.23
251,325.74
76
1,234.05
628.31
605.74
250,720.01
77
1,234.05
626.80
607.25
250,112.76
78
1,234.05
625.28
608.77
249,503.99
79
1,234.05
623.76
610.29
248,893.70
80
1,234.05
622.23
611.82
248,281.88
81
1,234.05
620.70
613.35
247,668.54
82
1,234.05
619.17
614.88
247,053.66
83
1,234.05
617.63
616.42
246,437.24
84
1,234.05
616.09
617.96
245,819.29
85
1,234.05
614.55
619.50
245,199.79
86
1,234.05
613.00
621.05
244,578.73
87
1,234.05
611.45
622.60
243,956.13
88
1,234.05
609.89
624.16
243,331.97
89
1,234.05
608.33
625.72
242,706.25
90
1,234.05
606.77
627.28
242,078.97
91
1,234.05
605.20
628.85
241,450.11
92
1,234.05
603.63
630.42
240,819.69
93
1,234.05
602.05
632.00
240,187.69
94
1,234.05
600.47
633.58
239,554.11
95
1,234.05
598.89
635.16
238,918.94
96
1,234.05
597.30
636.75
238,282.19
97
1,234.05
595.71
638.34
237,643.85
98
1,234.05
594.11
639.94
237,003.91
99
1,234.05
592.51
641.54
236,362.37
100
1,234.05
590.91
643.14
235,719.22
101
1,234.05
589.30
644.75
235,074.47
102
1,234.05
587.69
646.36
234,428.11
103
1,234.05
586.07
647.98
233,780.13
104
1,234.05
584.45
649.60
233,130.53
105
1,234.05
582.83
651.22
232,479.30
106
1,234.05
581.20
652.85
231,826.45
107
1,234.05
579.57
654.48
231,171.97
108
1,234.05
577.93
656.12
230,515.85
109
1,234.05
576.29
657.76
229,858.09
110
1,234.05
574.65
659.40
229,198.68
111
1,234.05
573.00
661.05
228,537.63
112
1,234.05
571.34
662.71
227,874.92
113
1,234.05
569.69
664.36
227,210.56
114
1,234.05
568.03
666.02
226,544.54
115
1,234.05
566.36
667.69
225,876.85
116
1,234.05
564.69
669.36
225,207.49
117
1,234.05
563.02
671.03
224,536.46
118
1,234.05
561.34
672.71
223,863.75
119
1,234.05
559.66
674.39
223,189.36
120
1,234.05
557.97
676.08
222,513.28
121
1,234.05
556.28
677.77
221,835.52
122
1,234.05
554.59
679.46
221,156.05
123
1,234.05
552.89
681.16
220,474.89
124
1,234.05
551.19
682.86
219,792.03
125
1,234.05
549.48
684.57
219,107.46
126
1,234.05
547.77
686.28
218,421.18
127
1,234.05
546.05
688.00
217,733.18
128
1,234.05
544.33
689.72
217,043.47
129
1,234.05
542.61
691.44
216,352.03
130
1,234.05
540.88
693.17
215,658.86
131
1,234.05
539.15
694.90
214,963.95
132
1,234.05
537.41
696.64
214,267.31
133
1,234.05
535.67
698.38
213,568.93
134
1,234.05
533.92
700.13
212,868.80
135
1,234.05
532.17
701.88
212,166.93
136
1,234.05
530.42
703.63
211,463.29
137
1,234.05
528.66
705.39
210,757.90
138
1,234.05
526.89
707.16
210,050.75
139
1,234.05
525.13
708.92
209,341.82
140
1,234.05
523.35
710.70
208,631.13
141
1,234.05
521.58
712.47
207,918.65
142
1,234.05
519.80
714.25
207,204.40
143
1,234.05
518.01
716.04
206,488.36
144
1,234.05
516.22
717.83
205,770.53
145
1,234.05
514.43
719.62
205,050.91
146
1,234.05
512.63
721.42
204,329.49
147
1,234.05
510.82
723.23
203,606.26
148
1,234.05
509.02
725.03
202,881.23
149
1,234.05
507.20
726.85
202,154.38
150
1,234.05
505.39
728.66
201,425.72
151
1,234.05
503.56
730.49
200,695.23
152
1,234.05
501.74
732.31
199,962.92
153
1,234.05
499.91
734.14
199,228.77
154
1,234.05
498.07
735.98
198,492.80
155
1,234.05
496.23
737.82
197,754.98
156
1,234.05
494.39
739.66
197,015.32
157
1,234.05
492.54
741.51
196,273.80
158
1,234.05
490.68
743.37
195,530.44
159
1,234.05
488.83
745.22
194,785.22
160
1,234.05
486.96
747.09
194,038.13
161
1,234.05
485.10
748.95
193,289.17
162
1,234.05
483.22
750.83
192,538.35
163
1,234.05
481.35
752.70
191,785.64
164
1,234.05
479.46
754.59
191,031.06
165
1,234.05
477.58
756.47
190,274.58
166
1,234.05
475.69
758.36
189,516.22
167
1,234.05
473.79
760.26
188,755.96
168
1,234.05
471.89
762.16
187,993.80
169
1,234.05
469.98
764.07
187,229.74
170
1,234.05
468.07
765.98
186,463.76
171
1,234.05
466.16
767.89
185,695.87
172
1,234.05
464.24
769.81
184,926.06
173
1,234.05
462.32
771.73
184,154.32
174
1,234.05
460.39
773.66
183,380.66
175
1,234.05
458.45
775.60
182,605.06
176
1,234.05
456.51
777.54
181,827.52
177
1,234.05
454.57
779.48
181,048.04
178
1,234.05
452.62
781.43
180,266.61
179
1,234.05
450.67
783.38
179,483.23
180
1,234.05
448.71
785.34
178,697.89
181
1,234.05
446.74
787.31
177,910.58
182
1,234.05
444.78
789.27
177,121.31
183
1,234.05
442.80
791.25
176,330.06
184
1,234.05
440.83
793.22
175,536.84
185
1,234.05
438.84
795.21
174,741.63
186
1,234.05
436.85
797.20
173,944.43
187
1,234.05
434.86
799.19
173,145.24
188
1,234.05
432.86
801.19
172,344.06
189
1,234.05
430.86
803.19
171,540.87
190
1,234.05
428.85
805.20
170,735.67
191
1,234.05
426.84
807.21
169,928.46
192
1,234.05
424.82
809.23
169,119.23
193
1,234.05
422.80
811.25
168,307.98
194
1,234.05
420.77
813.28
167,494.70
195
1,234.05
418.74
815.31
166,679.38
196
1,234.05
416.70
817.35
165,862.03
197
1,234.05
414.66
819.39
165,042.64
198
1,234.05
412.61
821.44
164,221.20
199
1,234.05
410.55
823.50
163,397.70
200
1,234.05
408.49
825.56
162,572.14
201
1,234.05
406.43
827.62
161,744.52
202
1,234.05
404.36
829.69
160,914.83
203
1,234.05
402.29
831.76
160,083.07
204
1,234.05
400.21
833.84
159,249.23
205
1,234.05
398.12
835.93
158,413.30
206
1,234.05
396.03
838.02
157,575.29
207
1,234.05
393.94
840.11
156,735.17
208
1,234.05
391.84
842.21
155,892.96
209
1,234.05
389.73
844.32
155,048.64
210
1,234.05
387.62
846.43
154,202.22
211
1,234.05
385.51
848.54
153,353.67
212
1,234.05
383.38
850.67
152,503.00
213
1,234.05
381.26
852.79
151,650.21
214
1,234.05
379.13
854.92
150,795.29
215
1,234.05
376.99
857.06
149,938.23
216
1,234.05
374.85
859.20
149,079.02
217
1,234.05
372.70
861.35
148,217.67
218
1,234.05
370.54
863.51
147,354.16
219
1,234.05
368.39
865.66
146,488.50
220
1,234.05
366.22
867.83
145,620.67
221
1,234.05
364.05
870.00
144,750.67
222
1,234.05
361.88
872.17
143,878.50
223
1,234.05
359.70
874.35
143,004.14
224
1,234.05
357.51
876.54
142,127.61
225
1,234.05
355.32
878.73
141,248.87
226
1,234.05
353.12
880.93
140,367.95
227
1,234.05
350.92
883.13
139,484.82
228
1,234.05
348.71
885.34
138,599.48
229
1,234.05
346.50
887.55
137,711.93
230
1,234.05
344.28
889.77
136,822.16
231
1,234.05
342.06
891.99
135,930.16
232
1,234.05
339.83
894.22
135,035.94
233
1,234.05
337.59
896.46
134,139.48
234
1,234.05
335.35
898.70
133,240.78
235
1,234.05
333.10
900.95
132,339.83
236
1,234.05
330.85
903.20
131,436.63
237
1,234.05
328.59
905.46
130,531.17
238
1,234.05
326.33
907.72
129,623.45
239
1,234.05
324.06
909.99
128,713.46
240
1,234.05
321.78
912.27
127,801.19
241
1,234.05
319.50
914.55
126,886.64
242
1,234.05
317.22
916.83
125,969.81
243
1,234.05
314.92
919.13
125,050.68
244
1,234.05
312.63
921.42
124,129.26
245
1,234.05
310.32
923.73
123,205.53
246
1,234.05
308.01
926.04
122,279.50
247
1,234.05
305.70
928.35
121,351.15
248
1,234.05
303.38
930.67
120,420.47
249
1,234.05
301.05
933.00
119,487.47
250
1,234.05
298.72
935.33
118,552.14
251
1,234.05
296.38
937.67
117,614.47
252
1,234.05
294.04
940.01
116,674.46
253
1,234.05
291.69
942.36
115,732.10
254
1,234.05
289.33
944.72
114,787.38
255
1,234.05
286.97
947.08
113,840.30
256
1,234.05
284.60
949.45
112,890.85
257
1,234.05
282.23
951.82
111,939.02
258
1,234.05
279.85
954.20
110,984.82
259
1,234.05
277.46
956.59
110,028.23
260
1,234.05
275.07
958.98
109,069.25
261
1,234.05
272.67
961.38
108,107.88
262
1,234.05
270.27
963.78
107,144.10
263
1,234.05
267.86
966.19
106,177.91
264
1,234.05
265.44
968.61
105,209.30
265
1,234.05
263.02
971.03
104,238.27
266
1,234.05
260.60
973.45
103,264.82
267
1,234.05
258.16
975.89
102,288.93
268
1,234.05
255.72
978.33
101,310.60
269
1,234.05
253.28
980.77
100,329.83
270
1,234.05
250.82
983.23
99,346.61
271
1,234.05
248.37
985.68
98,360.92
272
1,234.05
245.90
988.15
97,372.77
273
1,234.05
243.43
990.62
96,382.16
274
1,234.05
240.96
993.09
95,389.06
275
1,234.05
238.47
995.58
94,393.48
276
1,234.05
235.98
998.07
93,395.42
277
1,234.05
233.49
1,000.56
92,394.86
278
1,234.05
230.99
1,003.06
91,391.79
279
1,234.05
228.48
1,005.57
90,386.22
280
1,234.05
225.97
1,008.08
89,378.14
281
1,234.05
223.45
1,010.60
88,367.53
282
1,234.05
220.92
1,013.13
87,354.40
283
1,234.05
218.39
1,015.66
86,338.74
284
1,234.05
215.85
1,018.20
85,320.54
285
1,234.05
213.30
1,020.75
84,299.79
286
1,234.05
210.75
1,023.30
83,276.49
287
1,234.05
208.19
1,025.86
82,250.63
288
1,234.05
205.63
1,028.42
81,222.20
289
1,234.05
203.06
1,030.99
80,191.21
290
1,234.05
200.48
1,033.57
79,157.64
291
1,234.05
197.89
1,036.16
78,121.48
292
1,234.05
195.30
1,038.75
77,082.74
293
1,234.05
192.71
1,041.34
76,041.39
294
1,234.05
190.10
1,043.95
74,997.45
295
1,234.05
187.49
1,046.56
73,950.89
296
1,234.05
184.88
1,049.17
72,901.72
297
1,234.05
182.25
1,051.80
71,849.92
298
1,234.05
179.62
1,054.43
70,795.50
299
1,234.05
176.99
1,057.06
69,738.43
300
1,234.05
174.35
1,059.70
68,678.73
301
1,234.05
171.70
1,062.35
67,616.38
302
1,234.05
169.04
1,065.01
66,551.37
303
1,234.05
166.38
1,067.67
65,483.70
304
1,234.05
163.71
1,070.34
64,413.36
305
1,234.05
161.03
1,073.02
63,340.34
306
1,234.05
158.35
1,075.70
62,264.64
307
1,234.05
155.66
1,078.39
61,186.25
308
1,234.05
152.97
1,081.08
60,105.17
309
1,234.05
150.26
1,083.79
59,021.38
310
1,234.05
147.55
1,086.50
57,934.88
311
1,234.05
144.84
1,089.21
56,845.67
312
1,234.05
142.11
1,091.94
55,753.74
313
1,234.05
139.38
1,094.67
54,659.07
314
1,234.05
136.65
1,097.40
53,561.67
315
1,234.05
133.90
1,100.15
52,461.52
316
1,234.05
131.15
1,102.90
51,358.63
317
1,234.05
128.40
1,105.65
50,252.97
318
1,234.05
125.63
1,108.42
49,144.55
319
1,234.05
122.86
1,111.19
48,033.37
320
1,234.05
120.08
1,113.97
46,919.40
321
1,234.05
117.30
1,116.75
45,802.65
322
1,234.05
114.51
1,119.54
44,683.10
323
1,234.05
111.71
1,122.34
43,560.76
324
1,234.05
108.90
1,125.15
42,435.61
325
1,234.05
106.09
1,127.96
41,307.65
326
1,234.05
103.27
1,130.78
40,176.87
327
1,234.05
100.44
1,133.61
39,043.26
328
1,234.05
97.61
1,136.44
37,906.82
329
1,234.05
94.77
1,139.28
36,767.54
330
1,234.05
91.92
1,142.13
35,625.41
331
1,234.05
89.06
1,144.99
34,480.42
332
1,234.05
86.20
1,147.85
33,332.57
333
1,234.05
83.33
1,150.72
32,181.85
334
1,234.05
80.45
1,153.60
31,028.26
335
1,234.05
77.57
1,156.48
29,871.78
336
1,234.05
74.68
1,159.37
28,712.41
337
1,234.05
71.78
1,162.27
27,550.14
338
1,234.05
68.88
1,165.17
26,384.97
339
1,234.05
65.96
1,168.09
25,216.88
340
1,234.05
63.04
1,171.01
24,045.87
341
1,234.05
60.11
1,173.94
22,871.93
342
1,234.05
57.18
1,176.87
21,695.06
343
1,234.05
54.24
1,179.81
20,515.25
344
1,234.05
51.29
1,182.76
19,332.49
345
1,234.05
48.33
1,185.72
18,146.77
346
1,234.05
45.37
1,188.68
16,958.09
347
1,234.05
42.40
1,191.65
15,766.43
348
1,234.05
39.42
1,194.63
14,571.80
349
1,234.05
36.43
1,197.62
13,374.18
350
1,234.05
33.44
1,200.61
12,173.56
351
1,234.05
30.43
1,203.62
10,969.95
352
1,234.05
27.42
1,206.63
9,763.32
353
1,234.05
24.41
1,209.64
8,553.68
354
1,234.05
21.38
1,212.67
7,341.02
355
1,234.05
18.35
1,215.70
6,125.32
356
1,234.05
15.31
1,218.74
4,906.58
357
1,234.05
12.27
1,221.78
3,684.80
358
1,234.05
9.21
1,224.84
2,459.96
359
1,234.05
6.15
1,227.90
1,232.06
360
1,235.14
3.08
1,232.06
0.00
Totals
444,259.09
151,555.09
292,704.00

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