Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,151.31  
 

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
1,151.31
265.72
885.59
363,533.41
2
1,151.31
265.08
886.23
362,647.18
3
1,151.31
264.43
886.88
361,760.30
4
1,151.31
263.78
887.53
360,872.77
5
1,151.31
263.14
888.17
359,984.60
6
1,151.31
262.49
888.82
359,095.78
7
1,151.31
261.84
889.47
358,206.31
8
1,151.31
261.19
890.12
357,316.19
9
1,151.31
260.54
890.77
356,425.42
10
1,151.31
259.89
891.42
355,534.01
11
1,151.31
259.24
892.07
354,641.94
12
1,151.31
258.59
892.72
353,749.22
13
1,151.31
257.94
893.37
352,855.86
14
1,151.31
257.29
894.02
351,961.84
15
1,151.31
256.64
894.67
351,067.17
16
1,151.31
255.99
895.32
350,171.84
17
1,151.31
255.33
895.98
349,275.87
18
1,151.31
254.68
896.63
348,379.24
19
1,151.31
254.03
897.28
347,481.95
20
1,151.31
253.37
897.94
346,584.01
21
1,151.31
252.72
898.59
345,685.42
22
1,151.31
252.06
899.25
344,786.17
23
1,151.31
251.41
899.90
343,886.27
24
1,151.31
250.75
900.56
342,985.71
25
1,151.31
250.09
901.22
342,084.50
26
1,151.31
249.44
901.87
341,182.62
27
1,151.31
248.78
902.53
340,280.09
28
1,151.31
248.12
903.19
339,376.90
29
1,151.31
247.46
903.85
338,473.05
30
1,151.31
246.80
904.51
337,568.55
31
1,151.31
246.14
905.17
336,663.38
32
1,151.31
245.48
905.83
335,757.55
33
1,151.31
244.82
906.49
334,851.07
34
1,151.31
244.16
907.15
333,943.92
35
1,151.31
243.50
907.81
333,036.11
36
1,151.31
242.84
908.47
332,127.64
37
1,151.31
242.18
909.13
331,218.51
38
1,151.31
241.51
909.80
330,308.71
39
1,151.31
240.85
910.46
329,398.25
40
1,151.31
240.19
911.12
328,487.13
41
1,151.31
239.52
911.79
327,575.34
42
1,151.31
238.86
912.45
326,662.88
43
1,151.31
238.19
913.12
325,749.77
44
1,151.31
237.53
913.78
324,835.98
45
1,151.31
236.86
914.45
323,921.53
46
1,151.31
236.19
915.12
323,006.41
47
1,151.31
235.53
915.78
322,090.63
48
1,151.31
234.86
916.45
321,174.18
49
1,151.31
234.19
917.12
320,257.06
50
1,151.31
233.52
917.79
319,339.27
51
1,151.31
232.85
918.46
318,420.81
52
1,151.31
232.18
919.13
317,501.68
53
1,151.31
231.51
919.80
316,581.88
54
1,151.31
230.84
920.47
315,661.41
55
1,151.31
230.17
921.14
314,740.27
56
1,151.31
229.50
921.81
313,818.46
57
1,151.31
228.83
922.48
312,895.98
58
1,151.31
228.15
923.16
311,972.82
59
1,151.31
227.48
923.83
311,048.99
60
1,151.31
226.81
924.50
310,124.49
61
1,151.31
226.13
925.18
309,199.31
62
1,151.31
225.46
925.85
308,273.46
63
1,151.31
224.78
926.53
307,346.93
64
1,151.31
224.11
927.20
306,419.73
65
1,151.31
223.43
927.88
305,491.85
66
1,151.31
222.75
928.56
304,563.29
67
1,151.31
222.08
929.23
303,634.06
68
1,151.31
221.40
929.91
302,704.15
69
1,151.31
220.72
930.59
301,773.56
70
1,151.31
220.04
931.27
300,842.30
71
1,151.31
219.36
931.95
299,910.35
72
1,151.31
218.68
932.63
298,977.72
73
1,151.31
218.00
933.31
298,044.42
74
1,151.31
217.32
933.99
297,110.43
75
1,151.31
216.64
934.67
296,175.77
76
1,151.31
215.96
935.35
295,240.42
77
1,151.31
215.28
936.03
294,304.39
78
1,151.31
214.60
936.71
293,367.67
79
1,151.31
213.91
937.40
292,430.28
80
1,151.31
213.23
938.08
291,492.20
81
1,151.31
212.55
938.76
290,553.44
82
1,151.31
211.86
939.45
289,613.99
83
1,151.31
211.18
940.13
288,673.85
84
1,151.31
210.49
940.82
287,733.04
85
1,151.31
209.81
941.50
286,791.53
86
1,151.31
209.12
942.19
285,849.34
87
1,151.31
208.43
942.88
284,906.46
88
1,151.31
207.74
943.57
283,962.90
89
1,151.31
207.06
944.25
283,018.64
90
1,151.31
206.37
944.94
282,073.70
91
1,151.31
205.68
945.63
281,128.07
92
1,151.31
204.99
946.32
280,181.75
93
1,151.31
204.30
947.01
279,234.74
94
1,151.31
203.61
947.70
278,287.04
95
1,151.31
202.92
948.39
277,338.64
96
1,151.31
202.23
949.08
276,389.56
97
1,151.31
201.53
949.78
275,439.78
98
1,151.31
200.84
950.47
274,489.31
99
1,151.31
200.15
951.16
273,538.15
100
1,151.31
199.45
951.86
272,586.30
101
1,151.31
198.76
952.55
271,633.75
102
1,151.31
198.07
953.24
270,680.51
103
1,151.31
197.37
953.94
269,726.57
104
1,151.31
196.68
954.63
268,771.93
105
1,151.31
195.98
955.33
267,816.60
106
1,151.31
195.28
956.03
266,860.57
107
1,151.31
194.59
956.72
265,903.85
108
1,151.31
193.89
957.42
264,946.43
109
1,151.31
193.19
958.12
263,988.31
110
1,151.31
192.49
958.82
263,029.49
111
1,151.31
191.79
959.52
262,069.97
112
1,151.31
191.09
960.22
261,109.76
113
1,151.31
190.39
960.92
260,148.84
114
1,151.31
189.69
961.62
259,187.22
115
1,151.31
188.99
962.32
258,224.90
116
1,151.31
188.29
963.02
257,261.88
117
1,151.31
187.59
963.72
256,298.16
118
1,151.31
186.88
964.43
255,333.73
119
1,151.31
186.18
965.13
254,368.60
120
1,151.31
185.48
965.83
253,402.77
121
1,151.31
184.77
966.54
252,436.23
122
1,151.31
184.07
967.24
251,468.99
123
1,151.31
183.36
967.95
250,501.04
124
1,151.31
182.66
968.65
249,532.39
125
1,151.31
181.95
969.36
248,563.03
126
1,151.31
181.24
970.07
247,592.96
127
1,151.31
180.54
970.77
246,622.19
128
1,151.31
179.83
971.48
245,650.71
129
1,151.31
179.12
972.19
244,678.52
130
1,151.31
178.41
972.90
243,705.62
131
1,151.31
177.70
973.61
242,732.01
132
1,151.31
176.99
974.32
241,757.69
133
1,151.31
176.28
975.03
240,782.67
134
1,151.31
175.57
975.74
239,806.93
135
1,151.31
174.86
976.45
238,830.48
136
1,151.31
174.15
977.16
237,853.31
137
1,151.31
173.43
977.88
236,875.44
138
1,151.31
172.72
978.59
235,896.85
139
1,151.31
172.01
979.30
234,917.55
140
1,151.31
171.29
980.02
233,937.53
141
1,151.31
170.58
980.73
232,956.80
142
1,151.31
169.86
981.45
231,975.36
143
1,151.31
169.15
982.16
230,993.19
144
1,151.31
168.43
982.88
230,010.32
145
1,151.31
167.72
983.59
229,026.72
146
1,151.31
167.00
984.31
228,042.41
147
1,151.31
166.28
985.03
227,057.38
148
1,151.31
165.56
985.75
226,071.63
149
1,151.31
164.84
986.47
225,085.17
150
1,151.31
164.12
987.19
224,097.98
151
1,151.31
163.40
987.91
223,110.08
152
1,151.31
162.68
988.63
222,121.45
153
1,151.31
161.96
989.35
221,132.11
154
1,151.31
161.24
990.07
220,142.04
155
1,151.31
160.52
990.79
219,151.25
156
1,151.31
159.80
991.51
218,159.74
157
1,151.31
159.07
992.24
217,167.50
158
1,151.31
158.35
992.96
216,174.54
159
1,151.31
157.63
993.68
215,180.86
160
1,151.31
156.90
994.41
214,186.45
161
1,151.31
156.18
995.13
213,191.32
162
1,151.31
155.45
995.86
212,195.46
163
1,151.31
154.73
996.58
211,198.88
164
1,151.31
154.00
997.31
210,201.57
165
1,151.31
153.27
998.04
209,203.53
166
1,151.31
152.54
998.77
208,204.76
167
1,151.31
151.82
999.49
207,205.27
168
1,151.31
151.09
1,000.22
206,205.05
169
1,151.31
150.36
1,000.95
205,204.09
170
1,151.31
149.63
1,001.68
204,202.41
171
1,151.31
148.90
1,002.41
203,200.00
172
1,151.31
148.17
1,003.14
202,196.86
173
1,151.31
147.44
1,003.87
201,192.98
174
1,151.31
146.70
1,004.61
200,188.37
175
1,151.31
145.97
1,005.34
199,183.04
176
1,151.31
145.24
1,006.07
198,176.96
177
1,151.31
144.50
1,006.81
197,170.16
178
1,151.31
143.77
1,007.54
196,162.62
179
1,151.31
143.04
1,008.27
195,154.34
180
1,151.31
142.30
1,009.01
194,145.33
181
1,151.31
141.56
1,009.75
193,135.59
182
1,151.31
140.83
1,010.48
192,125.10
183
1,151.31
140.09
1,011.22
191,113.89
184
1,151.31
139.35
1,011.96
190,101.93
185
1,151.31
138.62
1,012.69
189,089.24
186
1,151.31
137.88
1,013.43
188,075.80
187
1,151.31
137.14
1,014.17
187,061.63
188
1,151.31
136.40
1,014.91
186,046.72
189
1,151.31
135.66
1,015.65
185,031.07
190
1,151.31
134.92
1,016.39
184,014.68
191
1,151.31
134.18
1,017.13
182,997.55
192
1,151.31
133.44
1,017.87
181,979.67
193
1,151.31
132.69
1,018.62
180,961.06
194
1,151.31
131.95
1,019.36
179,941.70
195
1,151.31
131.21
1,020.10
178,921.59
196
1,151.31
130.46
1,020.85
177,900.75
197
1,151.31
129.72
1,021.59
176,879.16
198
1,151.31
128.97
1,022.34
175,856.82
199
1,151.31
128.23
1,023.08
174,833.74
200
1,151.31
127.48
1,023.83
173,809.91
201
1,151.31
126.74
1,024.57
172,785.34
202
1,151.31
125.99
1,025.32
171,760.02
203
1,151.31
125.24
1,026.07
170,733.95
204
1,151.31
124.49
1,026.82
169,707.13
205
1,151.31
123.74
1,027.57
168,679.57
206
1,151.31
123.00
1,028.31
167,651.25
207
1,151.31
122.25
1,029.06
166,622.19
208
1,151.31
121.50
1,029.81
165,592.37
209
1,151.31
120.74
1,030.57
164,561.81
210
1,151.31
119.99
1,031.32
163,530.49
211
1,151.31
119.24
1,032.07
162,498.42
212
1,151.31
118.49
1,032.82
161,465.60
213
1,151.31
117.74
1,033.57
160,432.03
214
1,151.31
116.98
1,034.33
159,397.70
215
1,151.31
116.23
1,035.08
158,362.62
216
1,151.31
115.47
1,035.84
157,326.78
217
1,151.31
114.72
1,036.59
156,290.19
218
1,151.31
113.96
1,037.35
155,252.84
219
1,151.31
113.21
1,038.10
154,214.73
220
1,151.31
112.45
1,038.86
153,175.87
221
1,151.31
111.69
1,039.62
152,136.25
222
1,151.31
110.93
1,040.38
151,095.87
223
1,151.31
110.17
1,041.14
150,054.74
224
1,151.31
109.41
1,041.90
149,012.84
225
1,151.31
108.66
1,042.65
147,970.19
226
1,151.31
107.89
1,043.42
146,926.77
227
1,151.31
107.13
1,044.18
145,882.60
228
1,151.31
106.37
1,044.94
144,837.66
229
1,151.31
105.61
1,045.70
143,791.96
230
1,151.31
104.85
1,046.46
142,745.50
231
1,151.31
104.09
1,047.22
141,698.28
232
1,151.31
103.32
1,047.99
140,650.29
233
1,151.31
102.56
1,048.75
139,601.53
234
1,151.31
101.79
1,049.52
138,552.02
235
1,151.31
101.03
1,050.28
137,501.73
236
1,151.31
100.26
1,051.05
136,450.69
237
1,151.31
99.50
1,051.81
135,398.87
238
1,151.31
98.73
1,052.58
134,346.29
239
1,151.31
97.96
1,053.35
133,292.94
240
1,151.31
97.19
1,054.12
132,238.82
241
1,151.31
96.42
1,054.89
131,183.94
242
1,151.31
95.65
1,055.66
130,128.28
243
1,151.31
94.89
1,056.42
129,071.86
244
1,151.31
94.11
1,057.20
128,014.66
245
1,151.31
93.34
1,057.97
126,956.70
246
1,151.31
92.57
1,058.74
125,897.96
247
1,151.31
91.80
1,059.51
124,838.45
248
1,151.31
91.03
1,060.28
123,778.17
249
1,151.31
90.25
1,061.06
122,717.11
250
1,151.31
89.48
1,061.83
121,655.28
251
1,151.31
88.71
1,062.60
120,592.68
252
1,151.31
87.93
1,063.38
119,529.30
253
1,151.31
87.16
1,064.15
118,465.15
254
1,151.31
86.38
1,064.93
117,400.22
255
1,151.31
85.60
1,065.71
116,334.52
256
1,151.31
84.83
1,066.48
115,268.03
257
1,151.31
84.05
1,067.26
114,200.77
258
1,151.31
83.27
1,068.04
113,132.73
259
1,151.31
82.49
1,068.82
112,063.92
260
1,151.31
81.71
1,069.60
110,994.32
261
1,151.31
80.93
1,070.38
109,923.94
262
1,151.31
80.15
1,071.16
108,852.79
263
1,151.31
79.37
1,071.94
107,780.85
264
1,151.31
78.59
1,072.72
106,708.13
265
1,151.31
77.81
1,073.50
105,634.63
266
1,151.31
77.03
1,074.28
104,560.34
267
1,151.31
76.24
1,075.07
103,485.27
268
1,151.31
75.46
1,075.85
102,409.42
269
1,151.31
74.67
1,076.64
101,332.78
270
1,151.31
73.89
1,077.42
100,255.36
271
1,151.31
73.10
1,078.21
99,177.16
272
1,151.31
72.32
1,078.99
98,098.16
273
1,151.31
71.53
1,079.78
97,018.38
274
1,151.31
70.74
1,080.57
95,937.81
275
1,151.31
69.95
1,081.36
94,856.46
276
1,151.31
69.17
1,082.14
93,774.32
277
1,151.31
68.38
1,082.93
92,691.38
278
1,151.31
67.59
1,083.72
91,607.66
279
1,151.31
66.80
1,084.51
90,523.15
280
1,151.31
66.01
1,085.30
89,437.84
281
1,151.31
65.22
1,086.09
88,351.75
282
1,151.31
64.42
1,086.89
87,264.86
283
1,151.31
63.63
1,087.68
86,177.18
284
1,151.31
62.84
1,088.47
85,088.71
285
1,151.31
62.04
1,089.27
83,999.44
286
1,151.31
61.25
1,090.06
82,909.38
287
1,151.31
60.45
1,090.86
81,818.53
288
1,151.31
59.66
1,091.65
80,726.88
289
1,151.31
58.86
1,092.45
79,634.43
290
1,151.31
58.07
1,093.24
78,541.19
291
1,151.31
57.27
1,094.04
77,447.15
292
1,151.31
56.47
1,094.84
76,352.31
293
1,151.31
55.67
1,095.64
75,256.67
294
1,151.31
54.87
1,096.44
74,160.24
295
1,151.31
54.08
1,097.23
73,063.00
296
1,151.31
53.28
1,098.03
71,964.97
297
1,151.31
52.47
1,098.84
70,866.13
298
1,151.31
51.67
1,099.64
69,766.50
299
1,151.31
50.87
1,100.44
68,666.06
300
1,151.31
50.07
1,101.24
67,564.82
301
1,151.31
49.27
1,102.04
66,462.77
302
1,151.31
48.46
1,102.85
65,359.92
303
1,151.31
47.66
1,103.65
64,256.27
304
1,151.31
46.85
1,104.46
63,151.82
305
1,151.31
46.05
1,105.26
62,046.55
306
1,151.31
45.24
1,106.07
60,940.49
307
1,151.31
44.44
1,106.87
59,833.61
308
1,151.31
43.63
1,107.68
58,725.93
309
1,151.31
42.82
1,108.49
57,617.44
310
1,151.31
42.01
1,109.30
56,508.15
311
1,151.31
41.20
1,110.11
55,398.04
312
1,151.31
40.39
1,110.92
54,287.12
313
1,151.31
39.58
1,111.73
53,175.40
314
1,151.31
38.77
1,112.54
52,062.86
315
1,151.31
37.96
1,113.35
50,949.51
316
1,151.31
37.15
1,114.16
49,835.35
317
1,151.31
36.34
1,114.97
48,720.38
318
1,151.31
35.53
1,115.78
47,604.60
319
1,151.31
34.71
1,116.60
46,488.00
320
1,151.31
33.90
1,117.41
45,370.59
321
1,151.31
33.08
1,118.23
44,252.36
322
1,151.31
32.27
1,119.04
43,133.32
323
1,151.31
31.45
1,119.86
42,013.46
324
1,151.31
30.63
1,120.68
40,892.78
325
1,151.31
29.82
1,121.49
39,771.29
326
1,151.31
29.00
1,122.31
38,648.98
327
1,151.31
28.18
1,123.13
37,525.85
328
1,151.31
27.36
1,123.95
36,401.91
329
1,151.31
26.54
1,124.77
35,277.14
330
1,151.31
25.72
1,125.59
34,151.55
331
1,151.31
24.90
1,126.41
33,025.14
332
1,151.31
24.08
1,127.23
31,897.91
333
1,151.31
23.26
1,128.05
30,769.86
334
1,151.31
22.44
1,128.87
29,640.99
335
1,151.31
21.61
1,129.70
28,511.29
336
1,151.31
20.79
1,130.52
27,380.77
337
1,151.31
19.97
1,131.34
26,249.43
338
1,151.31
19.14
1,132.17
25,117.26
339
1,151.31
18.31
1,133.00
23,984.26
340
1,151.31
17.49
1,133.82
22,850.44
341
1,151.31
16.66
1,134.65
21,715.79
342
1,151.31
15.83
1,135.48
20,580.32
343
1,151.31
15.01
1,136.30
19,444.01
344
1,151.31
14.18
1,137.13
18,306.88
345
1,151.31
13.35
1,137.96
17,168.92
346
1,151.31
12.52
1,138.79
16,030.13
347
1,151.31
11.69
1,139.62
14,890.51
348
1,151.31
10.86
1,140.45
13,750.06
349
1,151.31
10.03
1,141.28
12,608.77
350
1,151.31
9.19
1,142.12
11,466.66
351
1,151.31
8.36
1,142.95
10,323.71
352
1,151.31
7.53
1,143.78
9,179.92
353
1,151.31
6.69
1,144.62
8,035.31
354
1,151.31
5.86
1,145.45
6,889.86
355
1,151.31
5.02
1,146.29
5,743.57
356
1,151.31
4.19
1,147.12
4,596.45
357
1,151.31
3.35
1,147.96
3,448.49
358
1,151.31
2.51
1,148.80
2,299.70
359
1,151.31
1.68
1,149.63
1,150.06
360
1,150.90
0.84
1,150.06
0.00
Totals
414,471.19
50,052.19
364,419.00

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