Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,233.17  
 

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
1,233.17
210.79
1,022.38
403,685.62
2
1,233.17
210.25
1,022.92
402,662.70
3
1,233.17
209.72
1,023.45
401,639.25
4
1,233.17
209.19
1,023.98
400,615.27
5
1,233.17
208.65
1,024.52
399,590.75
6
1,233.17
208.12
1,025.05
398,565.70
7
1,233.17
207.59
1,025.58
397,540.12
8
1,233.17
207.05
1,026.12
396,514.00
9
1,233.17
206.52
1,026.65
395,487.35
10
1,233.17
205.98
1,027.19
394,460.16
11
1,233.17
205.45
1,027.72
393,432.44
12
1,233.17
204.91
1,028.26
392,404.18
13
1,233.17
204.38
1,028.79
391,375.39
14
1,233.17
203.84
1,029.33
390,346.06
15
1,233.17
203.31
1,029.86
389,316.19
16
1,233.17
202.77
1,030.40
388,285.79
17
1,233.17
202.23
1,030.94
387,254.85
18
1,233.17
201.70
1,031.47
386,223.38
19
1,233.17
201.16
1,032.01
385,191.37
20
1,233.17
200.62
1,032.55
384,158.82
21
1,233.17
200.08
1,033.09
383,125.73
22
1,233.17
199.54
1,033.63
382,092.11
23
1,233.17
199.01
1,034.16
381,057.94
24
1,233.17
198.47
1,034.70
380,023.24
25
1,233.17
197.93
1,035.24
378,988.00
26
1,233.17
197.39
1,035.78
377,952.22
27
1,233.17
196.85
1,036.32
376,915.90
28
1,233.17
196.31
1,036.86
375,879.04
29
1,233.17
195.77
1,037.40
374,841.64
30
1,233.17
195.23
1,037.94
373,803.70
31
1,233.17
194.69
1,038.48
372,765.22
32
1,233.17
194.15
1,039.02
371,726.20
33
1,233.17
193.61
1,039.56
370,686.63
34
1,233.17
193.07
1,040.10
369,646.53
35
1,233.17
192.52
1,040.65
368,605.88
36
1,233.17
191.98
1,041.19
367,564.70
37
1,233.17
191.44
1,041.73
366,522.97
38
1,233.17
190.90
1,042.27
365,480.69
39
1,233.17
190.35
1,042.82
364,437.88
40
1,233.17
189.81
1,043.36
363,394.52
41
1,233.17
189.27
1,043.90
362,350.62
42
1,233.17
188.72
1,044.45
361,306.17
43
1,233.17
188.18
1,044.99
360,261.18
44
1,233.17
187.64
1,045.53
359,215.65
45
1,233.17
187.09
1,046.08
358,169.57
46
1,233.17
186.55
1,046.62
357,122.95
47
1,233.17
186.00
1,047.17
356,075.78
48
1,233.17
185.46
1,047.71
355,028.06
49
1,233.17
184.91
1,048.26
353,979.80
50
1,233.17
184.36
1,048.81
352,931.00
51
1,233.17
183.82
1,049.35
351,881.65
52
1,233.17
183.27
1,049.90
350,831.75
53
1,233.17
182.72
1,050.45
349,781.30
54
1,233.17
182.18
1,050.99
348,730.31
55
1,233.17
181.63
1,051.54
347,678.77
56
1,233.17
181.08
1,052.09
346,626.68
57
1,233.17
180.53
1,052.64
345,574.05
58
1,233.17
179.99
1,053.18
344,520.87
59
1,233.17
179.44
1,053.73
343,467.13
60
1,233.17
178.89
1,054.28
342,412.85
61
1,233.17
178.34
1,054.83
341,358.02
62
1,233.17
177.79
1,055.38
340,302.64
63
1,233.17
177.24
1,055.93
339,246.71
64
1,233.17
176.69
1,056.48
338,190.24
65
1,233.17
176.14
1,057.03
337,133.21
66
1,233.17
175.59
1,057.58
336,075.63
67
1,233.17
175.04
1,058.13
335,017.50
68
1,233.17
174.49
1,058.68
333,958.81
69
1,233.17
173.94
1,059.23
332,899.58
70
1,233.17
173.39
1,059.78
331,839.80
71
1,233.17
172.83
1,060.34
330,779.46
72
1,233.17
172.28
1,060.89
329,718.57
73
1,233.17
171.73
1,061.44
328,657.13
74
1,233.17
171.18
1,061.99
327,595.13
75
1,233.17
170.62
1,062.55
326,532.59
76
1,233.17
170.07
1,063.10
325,469.49
77
1,233.17
169.52
1,063.65
324,405.83
78
1,233.17
168.96
1,064.21
323,341.62
79
1,233.17
168.41
1,064.76
322,276.86
80
1,233.17
167.85
1,065.32
321,211.54
81
1,233.17
167.30
1,065.87
320,145.67
82
1,233.17
166.74
1,066.43
319,079.24
83
1,233.17
166.19
1,066.98
318,012.26
84
1,233.17
165.63
1,067.54
316,944.72
85
1,233.17
165.08
1,068.09
315,876.63
86
1,233.17
164.52
1,068.65
314,807.98
87
1,233.17
163.96
1,069.21
313,738.77
88
1,233.17
163.41
1,069.76
312,669.00
89
1,233.17
162.85
1,070.32
311,598.68
90
1,233.17
162.29
1,070.88
310,527.80
91
1,233.17
161.73
1,071.44
309,456.37
92
1,233.17
161.18
1,071.99
308,384.37
93
1,233.17
160.62
1,072.55
307,311.82
94
1,233.17
160.06
1,073.11
306,238.71
95
1,233.17
159.50
1,073.67
305,165.04
96
1,233.17
158.94
1,074.23
304,090.81
97
1,233.17
158.38
1,074.79
303,016.02
98
1,233.17
157.82
1,075.35
301,940.67
99
1,233.17
157.26
1,075.91
300,864.76
100
1,233.17
156.70
1,076.47
299,788.29
101
1,233.17
156.14
1,077.03
298,711.26
102
1,233.17
155.58
1,077.59
297,633.67
103
1,233.17
155.02
1,078.15
296,555.51
104
1,233.17
154.46
1,078.71
295,476.80
105
1,233.17
153.89
1,079.28
294,397.52
106
1,233.17
153.33
1,079.84
293,317.69
107
1,233.17
152.77
1,080.40
292,237.29
108
1,233.17
152.21
1,080.96
291,156.32
109
1,233.17
151.64
1,081.53
290,074.80
110
1,233.17
151.08
1,082.09
288,992.71
111
1,233.17
150.52
1,082.65
287,910.05
112
1,233.17
149.95
1,083.22
286,826.84
113
1,233.17
149.39
1,083.78
285,743.06
114
1,233.17
148.82
1,084.35
284,658.71
115
1,233.17
148.26
1,084.91
283,573.80
116
1,233.17
147.69
1,085.48
282,488.33
117
1,233.17
147.13
1,086.04
281,402.29
118
1,233.17
146.56
1,086.61
280,315.68
119
1,233.17
146.00
1,087.17
279,228.51
120
1,233.17
145.43
1,087.74
278,140.77
121
1,233.17
144.86
1,088.31
277,052.46
122
1,233.17
144.30
1,088.87
275,963.59
123
1,233.17
143.73
1,089.44
274,874.15
124
1,233.17
143.16
1,090.01
273,784.15
125
1,233.17
142.60
1,090.57
272,693.57
126
1,233.17
142.03
1,091.14
271,602.43
127
1,233.17
141.46
1,091.71
270,510.72
128
1,233.17
140.89
1,092.28
269,418.44
129
1,233.17
140.32
1,092.85
268,325.59
130
1,233.17
139.75
1,093.42
267,232.18
131
1,233.17
139.18
1,093.99
266,138.19
132
1,233.17
138.61
1,094.56
265,043.63
133
1,233.17
138.04
1,095.13
263,948.51
134
1,233.17
137.47
1,095.70
262,852.81
135
1,233.17
136.90
1,096.27
261,756.54
136
1,233.17
136.33
1,096.84
260,659.70
137
1,233.17
135.76
1,097.41
259,562.29
138
1,233.17
135.19
1,097.98
258,464.31
139
1,233.17
134.62
1,098.55
257,365.76
140
1,233.17
134.04
1,099.13
256,266.63
141
1,233.17
133.47
1,099.70
255,166.94
142
1,233.17
132.90
1,100.27
254,066.67
143
1,233.17
132.33
1,100.84
252,965.82
144
1,233.17
131.75
1,101.42
251,864.40
145
1,233.17
131.18
1,101.99
250,762.41
146
1,233.17
130.61
1,102.56
249,659.85
147
1,233.17
130.03
1,103.14
248,556.71
148
1,233.17
129.46
1,103.71
247,453.00
149
1,233.17
128.88
1,104.29
246,348.71
150
1,233.17
128.31
1,104.86
245,243.85
151
1,233.17
127.73
1,105.44
244,138.41
152
1,233.17
127.16
1,106.01
243,032.39
153
1,233.17
126.58
1,106.59
241,925.80
154
1,233.17
126.00
1,107.17
240,818.63
155
1,233.17
125.43
1,107.74
239,710.89
156
1,233.17
124.85
1,108.32
238,602.57
157
1,233.17
124.27
1,108.90
237,493.67
158
1,233.17
123.69
1,109.48
236,384.20
159
1,233.17
123.12
1,110.05
235,274.14
160
1,233.17
122.54
1,110.63
234,163.51
161
1,233.17
121.96
1,111.21
233,052.30
162
1,233.17
121.38
1,111.79
231,940.51
163
1,233.17
120.80
1,112.37
230,828.15
164
1,233.17
120.22
1,112.95
229,715.20
165
1,233.17
119.64
1,113.53
228,601.67
166
1,233.17
119.06
1,114.11
227,487.57
167
1,233.17
118.48
1,114.69
226,372.88
168
1,233.17
117.90
1,115.27
225,257.61
169
1,233.17
117.32
1,115.85
224,141.76
170
1,233.17
116.74
1,116.43
223,025.33
171
1,233.17
116.16
1,117.01
221,908.32
172
1,233.17
115.58
1,117.59
220,790.73
173
1,233.17
115.00
1,118.17
219,672.56
174
1,233.17
114.41
1,118.76
218,553.80
175
1,233.17
113.83
1,119.34
217,434.46
176
1,233.17
113.25
1,119.92
216,314.54
177
1,233.17
112.66
1,120.51
215,194.03
178
1,233.17
112.08
1,121.09
214,072.94
179
1,233.17
111.50
1,121.67
212,951.27
180
1,233.17
110.91
1,122.26
211,829.01
181
1,233.17
110.33
1,122.84
210,706.17
182
1,233.17
109.74
1,123.43
209,582.74
183
1,233.17
109.16
1,124.01
208,458.73
184
1,233.17
108.57
1,124.60
207,334.13
185
1,233.17
107.99
1,125.18
206,208.95
186
1,233.17
107.40
1,125.77
205,083.18
187
1,233.17
106.81
1,126.36
203,956.82
188
1,233.17
106.23
1,126.94
202,829.88
189
1,233.17
105.64
1,127.53
201,702.35
190
1,233.17
105.05
1,128.12
200,574.23
191
1,233.17
104.47
1,128.70
199,445.53
192
1,233.17
103.88
1,129.29
198,316.23
193
1,233.17
103.29
1,129.88
197,186.35
194
1,233.17
102.70
1,130.47
196,055.89
195
1,233.17
102.11
1,131.06
194,924.83
196
1,233.17
101.52
1,131.65
193,793.18
197
1,233.17
100.93
1,132.24
192,660.95
198
1,233.17
100.34
1,132.83
191,528.12
199
1,233.17
99.75
1,133.42
190,394.70
200
1,233.17
99.16
1,134.01
189,260.70
201
1,233.17
98.57
1,134.60
188,126.10
202
1,233.17
97.98
1,135.19
186,990.91
203
1,233.17
97.39
1,135.78
185,855.13
204
1,233.17
96.80
1,136.37
184,718.76
205
1,233.17
96.21
1,136.96
183,581.80
206
1,233.17
95.62
1,137.55
182,444.25
207
1,233.17
95.02
1,138.15
181,306.10
208
1,233.17
94.43
1,138.74
180,167.36
209
1,233.17
93.84
1,139.33
179,028.03
210
1,233.17
93.24
1,139.93
177,888.10
211
1,233.17
92.65
1,140.52
176,747.58
212
1,233.17
92.06
1,141.11
175,606.47
213
1,233.17
91.46
1,141.71
174,464.76
214
1,233.17
90.87
1,142.30
173,322.46
215
1,233.17
90.27
1,142.90
172,179.56
216
1,233.17
89.68
1,143.49
171,036.07
217
1,233.17
89.08
1,144.09
169,891.98
218
1,233.17
88.49
1,144.68
168,747.29
219
1,233.17
87.89
1,145.28
167,602.01
220
1,233.17
87.29
1,145.88
166,456.13
221
1,233.17
86.70
1,146.47
165,309.66
222
1,233.17
86.10
1,147.07
164,162.59
223
1,233.17
85.50
1,147.67
163,014.92
224
1,233.17
84.90
1,148.27
161,866.65
225
1,233.17
84.31
1,148.86
160,717.79
226
1,233.17
83.71
1,149.46
159,568.33
227
1,233.17
83.11
1,150.06
158,418.26
228
1,233.17
82.51
1,150.66
157,267.60
229
1,233.17
81.91
1,151.26
156,116.34
230
1,233.17
81.31
1,151.86
154,964.49
231
1,233.17
80.71
1,152.46
153,812.03
232
1,233.17
80.11
1,153.06
152,658.97
233
1,233.17
79.51
1,153.66
151,505.31
234
1,233.17
78.91
1,154.26
150,351.05
235
1,233.17
78.31
1,154.86
149,196.18
236
1,233.17
77.71
1,155.46
148,040.72
237
1,233.17
77.10
1,156.07
146,884.65
238
1,233.17
76.50
1,156.67
145,727.99
239
1,233.17
75.90
1,157.27
144,570.72
240
1,233.17
75.30
1,157.87
143,412.84
241
1,233.17
74.69
1,158.48
142,254.37
242
1,233.17
74.09
1,159.08
141,095.29
243
1,233.17
73.49
1,159.68
139,935.61
244
1,233.17
72.88
1,160.29
138,775.32
245
1,233.17
72.28
1,160.89
137,614.43
246
1,233.17
71.67
1,161.50
136,452.93
247
1,233.17
71.07
1,162.10
135,290.83
248
1,233.17
70.46
1,162.71
134,128.12
249
1,233.17
69.86
1,163.31
132,964.81
250
1,233.17
69.25
1,163.92
131,800.90
251
1,233.17
68.65
1,164.52
130,636.37
252
1,233.17
68.04
1,165.13
129,471.24
253
1,233.17
67.43
1,165.74
128,305.50
254
1,233.17
66.83
1,166.34
127,139.16
255
1,233.17
66.22
1,166.95
125,972.21
256
1,233.17
65.61
1,167.56
124,804.65
257
1,233.17
65.00
1,168.17
123,636.48
258
1,233.17
64.39
1,168.78
122,467.71
259
1,233.17
63.79
1,169.38
121,298.32
260
1,233.17
63.18
1,169.99
120,128.33
261
1,233.17
62.57
1,170.60
118,957.72
262
1,233.17
61.96
1,171.21
117,786.51
263
1,233.17
61.35
1,171.82
116,614.69
264
1,233.17
60.74
1,172.43
115,442.26
265
1,233.17
60.13
1,173.04
114,269.21
266
1,233.17
59.52
1,173.65
113,095.56
267
1,233.17
58.90
1,174.27
111,921.29
268
1,233.17
58.29
1,174.88
110,746.41
269
1,233.17
57.68
1,175.49
109,570.92
270
1,233.17
57.07
1,176.10
108,394.82
271
1,233.17
56.46
1,176.71
107,218.11
272
1,233.17
55.84
1,177.33
106,040.78
273
1,233.17
55.23
1,177.94
104,862.84
274
1,233.17
54.62
1,178.55
103,684.29
275
1,233.17
54.00
1,179.17
102,505.12
276
1,233.17
53.39
1,179.78
101,325.34
277
1,233.17
52.77
1,180.40
100,144.94
278
1,233.17
52.16
1,181.01
98,963.93
279
1,233.17
51.54
1,181.63
97,782.30
280
1,233.17
50.93
1,182.24
96,600.06
281
1,233.17
50.31
1,182.86
95,417.20
282
1,233.17
49.70
1,183.47
94,233.73
283
1,233.17
49.08
1,184.09
93,049.64
284
1,233.17
48.46
1,184.71
91,864.93
285
1,233.17
47.85
1,185.32
90,679.61
286
1,233.17
47.23
1,185.94
89,493.67
287
1,233.17
46.61
1,186.56
88,307.11
288
1,233.17
45.99
1,187.18
87,119.93
289
1,233.17
45.37
1,187.80
85,932.14
290
1,233.17
44.76
1,188.41
84,743.72
291
1,233.17
44.14
1,189.03
83,554.69
292
1,233.17
43.52
1,189.65
82,365.04
293
1,233.17
42.90
1,190.27
81,174.77
294
1,233.17
42.28
1,190.89
79,983.88
295
1,233.17
41.66
1,191.51
78,792.36
296
1,233.17
41.04
1,192.13
77,600.23
297
1,233.17
40.42
1,192.75
76,407.48
298
1,233.17
39.80
1,193.37
75,214.10
299
1,233.17
39.17
1,194.00
74,020.11
300
1,233.17
38.55
1,194.62
72,825.49
301
1,233.17
37.93
1,195.24
71,630.25
302
1,233.17
37.31
1,195.86
70,434.39
303
1,233.17
36.68
1,196.49
69,237.90
304
1,233.17
36.06
1,197.11
68,040.79
305
1,233.17
35.44
1,197.73
66,843.06
306
1,233.17
34.81
1,198.36
65,644.71
307
1,233.17
34.19
1,198.98
64,445.73
308
1,233.17
33.57
1,199.60
63,246.12
309
1,233.17
32.94
1,200.23
62,045.89
310
1,233.17
32.32
1,200.85
60,845.04
311
1,233.17
31.69
1,201.48
59,643.56
312
1,233.17
31.06
1,202.11
58,441.45
313
1,233.17
30.44
1,202.73
57,238.72
314
1,233.17
29.81
1,203.36
56,035.36
315
1,233.17
29.19
1,203.98
54,831.38
316
1,233.17
28.56
1,204.61
53,626.77
317
1,233.17
27.93
1,205.24
52,421.53
318
1,233.17
27.30
1,205.87
51,215.66
319
1,233.17
26.67
1,206.50
50,009.16
320
1,233.17
26.05
1,207.12
48,802.04
321
1,233.17
25.42
1,207.75
47,594.29
322
1,233.17
24.79
1,208.38
46,385.91
323
1,233.17
24.16
1,209.01
45,176.90
324
1,233.17
23.53
1,209.64
43,967.26
325
1,233.17
22.90
1,210.27
42,756.99
326
1,233.17
22.27
1,210.90
41,546.08
327
1,233.17
21.64
1,211.53
40,334.55
328
1,233.17
21.01
1,212.16
39,122.39
329
1,233.17
20.38
1,212.79
37,909.60
330
1,233.17
19.74
1,213.43
36,696.17
331
1,233.17
19.11
1,214.06
35,482.11
332
1,233.17
18.48
1,214.69
34,267.42
333
1,233.17
17.85
1,215.32
33,052.10
334
1,233.17
17.21
1,215.96
31,836.15
335
1,233.17
16.58
1,216.59
30,619.56
336
1,233.17
15.95
1,217.22
29,402.34
337
1,233.17
15.31
1,217.86
28,184.48
338
1,233.17
14.68
1,218.49
26,965.99
339
1,233.17
14.04
1,219.13
25,746.86
340
1,233.17
13.41
1,219.76
24,527.10
341
1,233.17
12.77
1,220.40
23,306.71
342
1,233.17
12.14
1,221.03
22,085.68
343
1,233.17
11.50
1,221.67
20,864.01
344
1,233.17
10.87
1,222.30
19,641.71
345
1,233.17
10.23
1,222.94
18,418.77
346
1,233.17
9.59
1,223.58
17,195.19
347
1,233.17
8.96
1,224.21
15,970.98
348
1,233.17
8.32
1,224.85
14,746.12
349
1,233.17
7.68
1,225.49
13,520.63
350
1,233.17
7.04
1,226.13
12,294.51
351
1,233.17
6.40
1,226.77
11,067.74
352
1,233.17
5.76
1,227.41
9,840.33
353
1,233.17
5.13
1,228.04
8,612.29
354
1,233.17
4.49
1,228.68
7,383.60
355
1,233.17
3.85
1,229.32
6,154.28
356
1,233.17
3.21
1,229.96
4,924.32
357
1,233.17
2.56
1,230.61
3,693.71
358
1,233.17
1.92
1,231.25
2,462.46
359
1,233.17
1.28
1,231.89
1,230.58
360
1,231.22
0.64
1,230.58
0.00
Totals
443,939.25
39,231.25
404,708.00

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