Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,261.20  
 

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
1,261.20
215.58
1,045.62
412,862.38
2
1,261.20
215.03
1,046.17
411,816.21
3
1,261.20
214.49
1,046.71
410,769.50
4
1,261.20
213.94
1,047.26
409,722.24
5
1,261.20
213.40
1,047.80
408,674.44
6
1,261.20
212.85
1,048.35
407,626.09
7
1,261.20
212.31
1,048.89
406,577.19
8
1,261.20
211.76
1,049.44
405,527.75
9
1,261.20
211.21
1,049.99
404,477.76
10
1,261.20
210.67
1,050.53
403,427.23
11
1,261.20
210.12
1,051.08
402,376.15
12
1,261.20
209.57
1,051.63
401,324.52
13
1,261.20
209.02
1,052.18
400,272.34
14
1,261.20
208.48
1,052.72
399,219.62
15
1,261.20
207.93
1,053.27
398,166.34
16
1,261.20
207.38
1,053.82
397,112.52
17
1,261.20
206.83
1,054.37
396,058.15
18
1,261.20
206.28
1,054.92
395,003.23
19
1,261.20
205.73
1,055.47
393,947.76
20
1,261.20
205.18
1,056.02
392,891.74
21
1,261.20
204.63
1,056.57
391,835.18
22
1,261.20
204.08
1,057.12
390,778.06
23
1,261.20
203.53
1,057.67
389,720.39
24
1,261.20
202.98
1,058.22
388,662.17
25
1,261.20
202.43
1,058.77
387,603.39
26
1,261.20
201.88
1,059.32
386,544.07
27
1,261.20
201.33
1,059.87
385,484.20
28
1,261.20
200.77
1,060.43
384,423.77
29
1,261.20
200.22
1,060.98
383,362.79
30
1,261.20
199.67
1,061.53
382,301.26
31
1,261.20
199.12
1,062.08
381,239.17
32
1,261.20
198.56
1,062.64
380,176.54
33
1,261.20
198.01
1,063.19
379,113.34
34
1,261.20
197.45
1,063.75
378,049.60
35
1,261.20
196.90
1,064.30
376,985.30
36
1,261.20
196.35
1,064.85
375,920.45
37
1,261.20
195.79
1,065.41
374,855.04
38
1,261.20
195.24
1,065.96
373,789.07
39
1,261.20
194.68
1,066.52
372,722.56
40
1,261.20
194.13
1,067.07
371,655.48
41
1,261.20
193.57
1,067.63
370,587.85
42
1,261.20
193.01
1,068.19
369,519.67
43
1,261.20
192.46
1,068.74
368,450.93
44
1,261.20
191.90
1,069.30
367,381.63
45
1,261.20
191.34
1,069.86
366,311.77
46
1,261.20
190.79
1,070.41
365,241.36
47
1,261.20
190.23
1,070.97
364,170.39
48
1,261.20
189.67
1,071.53
363,098.86
49
1,261.20
189.11
1,072.09
362,026.78
50
1,261.20
188.56
1,072.64
360,954.13
51
1,261.20
188.00
1,073.20
359,880.93
52
1,261.20
187.44
1,073.76
358,807.17
53
1,261.20
186.88
1,074.32
357,732.85
54
1,261.20
186.32
1,074.88
356,657.96
55
1,261.20
185.76
1,075.44
355,582.52
56
1,261.20
185.20
1,076.00
354,506.52
57
1,261.20
184.64
1,076.56
353,429.96
58
1,261.20
184.08
1,077.12
352,352.84
59
1,261.20
183.52
1,077.68
351,275.16
60
1,261.20
182.96
1,078.24
350,196.91
61
1,261.20
182.39
1,078.81
349,118.11
62
1,261.20
181.83
1,079.37
348,038.74
63
1,261.20
181.27
1,079.93
346,958.81
64
1,261.20
180.71
1,080.49
345,878.32
65
1,261.20
180.14
1,081.06
344,797.26
66
1,261.20
179.58
1,081.62
343,715.64
67
1,261.20
179.02
1,082.18
342,633.46
68
1,261.20
178.45
1,082.75
341,550.72
69
1,261.20
177.89
1,083.31
340,467.41
70
1,261.20
177.33
1,083.87
339,383.54
71
1,261.20
176.76
1,084.44
338,299.10
72
1,261.20
176.20
1,085.00
337,214.09
73
1,261.20
175.63
1,085.57
336,128.53
74
1,261.20
175.07
1,086.13
335,042.39
75
1,261.20
174.50
1,086.70
333,955.70
76
1,261.20
173.94
1,087.26
332,868.43
77
1,261.20
173.37
1,087.83
331,780.60
78
1,261.20
172.80
1,088.40
330,692.20
79
1,261.20
172.24
1,088.96
329,603.24
80
1,261.20
171.67
1,089.53
328,513.71
81
1,261.20
171.10
1,090.10
327,423.61
82
1,261.20
170.53
1,090.67
326,332.94
83
1,261.20
169.97
1,091.23
325,241.71
84
1,261.20
169.40
1,091.80
324,149.90
85
1,261.20
168.83
1,092.37
323,057.53
86
1,261.20
168.26
1,092.94
321,964.59
87
1,261.20
167.69
1,093.51
320,871.08
88
1,261.20
167.12
1,094.08
319,777.00
89
1,261.20
166.55
1,094.65
318,682.35
90
1,261.20
165.98
1,095.22
317,587.13
91
1,261.20
165.41
1,095.79
316,491.34
92
1,261.20
164.84
1,096.36
315,394.98
93
1,261.20
164.27
1,096.93
314,298.05
94
1,261.20
163.70
1,097.50
313,200.54
95
1,261.20
163.13
1,098.07
312,102.47
96
1,261.20
162.55
1,098.65
311,003.82
97
1,261.20
161.98
1,099.22
309,904.60
98
1,261.20
161.41
1,099.79
308,804.81
99
1,261.20
160.84
1,100.36
307,704.45
100
1,261.20
160.26
1,100.94
306,603.51
101
1,261.20
159.69
1,101.51
305,502.00
102
1,261.20
159.12
1,102.08
304,399.92
103
1,261.20
158.54
1,102.66
303,297.26
104
1,261.20
157.97
1,103.23
302,194.03
105
1,261.20
157.39
1,103.81
301,090.22
106
1,261.20
156.82
1,104.38
299,985.84
107
1,261.20
156.24
1,104.96
298,880.88
108
1,261.20
155.67
1,105.53
297,775.35
109
1,261.20
155.09
1,106.11
296,669.24
110
1,261.20
154.52
1,106.68
295,562.55
111
1,261.20
153.94
1,107.26
294,455.29
112
1,261.20
153.36
1,107.84
293,347.45
113
1,261.20
152.79
1,108.41
292,239.04
114
1,261.20
152.21
1,108.99
291,130.05
115
1,261.20
151.63
1,109.57
290,020.48
116
1,261.20
151.05
1,110.15
288,910.33
117
1,261.20
150.47
1,110.73
287,799.60
118
1,261.20
149.90
1,111.30
286,688.30
119
1,261.20
149.32
1,111.88
285,576.42
120
1,261.20
148.74
1,112.46
284,463.95
121
1,261.20
148.16
1,113.04
283,350.91
122
1,261.20
147.58
1,113.62
282,237.29
123
1,261.20
147.00
1,114.20
281,123.09
124
1,261.20
146.42
1,114.78
280,008.31
125
1,261.20
145.84
1,115.36
278,892.94
126
1,261.20
145.26
1,115.94
277,777.00
127
1,261.20
144.68
1,116.52
276,660.48
128
1,261.20
144.09
1,117.11
275,543.37
129
1,261.20
143.51
1,117.69
274,425.68
130
1,261.20
142.93
1,118.27
273,307.41
131
1,261.20
142.35
1,118.85
272,188.56
132
1,261.20
141.76
1,119.44
271,069.13
133
1,261.20
141.18
1,120.02
269,949.11
134
1,261.20
140.60
1,120.60
268,828.51
135
1,261.20
140.01
1,121.19
267,707.32
136
1,261.20
139.43
1,121.77
266,585.55
137
1,261.20
138.85
1,122.35
265,463.20
138
1,261.20
138.26
1,122.94
264,340.26
139
1,261.20
137.68
1,123.52
263,216.74
140
1,261.20
137.09
1,124.11
262,092.63
141
1,261.20
136.51
1,124.69
260,967.94
142
1,261.20
135.92
1,125.28
259,842.66
143
1,261.20
135.33
1,125.87
258,716.79
144
1,261.20
134.75
1,126.45
257,590.34
145
1,261.20
134.16
1,127.04
256,463.30
146
1,261.20
133.57
1,127.63
255,335.68
147
1,261.20
132.99
1,128.21
254,207.46
148
1,261.20
132.40
1,128.80
253,078.66
149
1,261.20
131.81
1,129.39
251,949.28
150
1,261.20
131.22
1,129.98
250,819.30
151
1,261.20
130.64
1,130.56
249,688.73
152
1,261.20
130.05
1,131.15
248,557.58
153
1,261.20
129.46
1,131.74
247,425.84
154
1,261.20
128.87
1,132.33
246,293.50
155
1,261.20
128.28
1,132.92
245,160.58
156
1,261.20
127.69
1,133.51
244,027.07
157
1,261.20
127.10
1,134.10
242,892.97
158
1,261.20
126.51
1,134.69
241,758.27
159
1,261.20
125.92
1,135.28
240,622.99
160
1,261.20
125.32
1,135.88
239,487.11
161
1,261.20
124.73
1,136.47
238,350.65
162
1,261.20
124.14
1,137.06
237,213.59
163
1,261.20
123.55
1,137.65
236,075.94
164
1,261.20
122.96
1,138.24
234,937.69
165
1,261.20
122.36
1,138.84
233,798.86
166
1,261.20
121.77
1,139.43
232,659.43
167
1,261.20
121.18
1,140.02
231,519.40
168
1,261.20
120.58
1,140.62
230,378.79
169
1,261.20
119.99
1,141.21
229,237.58
170
1,261.20
119.39
1,141.81
228,095.77
171
1,261.20
118.80
1,142.40
226,953.37
172
1,261.20
118.20
1,143.00
225,810.38
173
1,261.20
117.61
1,143.59
224,666.78
174
1,261.20
117.01
1,144.19
223,522.60
175
1,261.20
116.42
1,144.78
222,377.82
176
1,261.20
115.82
1,145.38
221,232.44
177
1,261.20
115.23
1,145.97
220,086.46
178
1,261.20
114.63
1,146.57
218,939.89
179
1,261.20
114.03
1,147.17
217,792.72
180
1,261.20
113.43
1,147.77
216,644.96
181
1,261.20
112.84
1,148.36
215,496.59
182
1,261.20
112.24
1,148.96
214,347.63
183
1,261.20
111.64
1,149.56
213,198.07
184
1,261.20
111.04
1,150.16
212,047.91
185
1,261.20
110.44
1,150.76
210,897.15
186
1,261.20
109.84
1,151.36
209,745.79
187
1,261.20
109.24
1,151.96
208,593.84
188
1,261.20
108.64
1,152.56
207,441.28
189
1,261.20
108.04
1,153.16
206,288.12
190
1,261.20
107.44
1,153.76
205,134.36
191
1,261.20
106.84
1,154.36
203,980.00
192
1,261.20
106.24
1,154.96
202,825.04
193
1,261.20
105.64
1,155.56
201,669.48
194
1,261.20
105.04
1,156.16
200,513.32
195
1,261.20
104.43
1,156.77
199,356.55
196
1,261.20
103.83
1,157.37
198,199.18
197
1,261.20
103.23
1,157.97
197,041.21
198
1,261.20
102.63
1,158.57
195,882.64
199
1,261.20
102.02
1,159.18
194,723.46
200
1,261.20
101.42
1,159.78
193,563.68
201
1,261.20
100.81
1,160.39
192,403.29
202
1,261.20
100.21
1,160.99
191,242.30
203
1,261.20
99.61
1,161.59
190,080.71
204
1,261.20
99.00
1,162.20
188,918.51
205
1,261.20
98.40
1,162.80
187,755.70
206
1,261.20
97.79
1,163.41
186,592.29
207
1,261.20
97.18
1,164.02
185,428.28
208
1,261.20
96.58
1,164.62
184,263.65
209
1,261.20
95.97
1,165.23
183,098.43
210
1,261.20
95.36
1,165.84
181,932.59
211
1,261.20
94.76
1,166.44
180,766.15
212
1,261.20
94.15
1,167.05
179,599.09
213
1,261.20
93.54
1,167.66
178,431.44
214
1,261.20
92.93
1,168.27
177,263.17
215
1,261.20
92.32
1,168.88
176,094.29
216
1,261.20
91.72
1,169.48
174,924.81
217
1,261.20
91.11
1,170.09
173,754.72
218
1,261.20
90.50
1,170.70
172,584.01
219
1,261.20
89.89
1,171.31
171,412.70
220
1,261.20
89.28
1,171.92
170,240.78
221
1,261.20
88.67
1,172.53
169,068.25
222
1,261.20
88.06
1,173.14
167,895.10
223
1,261.20
87.45
1,173.75
166,721.35
224
1,261.20
86.83
1,174.37
165,546.98
225
1,261.20
86.22
1,174.98
164,372.00
226
1,261.20
85.61
1,175.59
163,196.41
227
1,261.20
85.00
1,176.20
162,020.21
228
1,261.20
84.39
1,176.81
160,843.40
229
1,261.20
83.77
1,177.43
159,665.97
230
1,261.20
83.16
1,178.04
158,487.93
231
1,261.20
82.55
1,178.65
157,309.28
232
1,261.20
81.93
1,179.27
156,130.01
233
1,261.20
81.32
1,179.88
154,950.12
234
1,261.20
80.70
1,180.50
153,769.63
235
1,261.20
80.09
1,181.11
152,588.52
236
1,261.20
79.47
1,181.73
151,406.79
237
1,261.20
78.86
1,182.34
150,224.45
238
1,261.20
78.24
1,182.96
149,041.49
239
1,261.20
77.63
1,183.57
147,857.91
240
1,261.20
77.01
1,184.19
146,673.72
241
1,261.20
76.39
1,184.81
145,488.92
242
1,261.20
75.78
1,185.42
144,303.49
243
1,261.20
75.16
1,186.04
143,117.45
244
1,261.20
74.54
1,186.66
141,930.79
245
1,261.20
73.92
1,187.28
140,743.51
246
1,261.20
73.30
1,187.90
139,555.62
247
1,261.20
72.69
1,188.51
138,367.10
248
1,261.20
72.07
1,189.13
137,177.97
249
1,261.20
71.45
1,189.75
135,988.22
250
1,261.20
70.83
1,190.37
134,797.84
251
1,261.20
70.21
1,190.99
133,606.85
252
1,261.20
69.59
1,191.61
132,415.24
253
1,261.20
68.97
1,192.23
131,223.00
254
1,261.20
68.35
1,192.85
130,030.15
255
1,261.20
67.72
1,193.48
128,836.67
256
1,261.20
67.10
1,194.10
127,642.57
257
1,261.20
66.48
1,194.72
126,447.85
258
1,261.20
65.86
1,195.34
125,252.51
259
1,261.20
65.24
1,195.96
124,056.55
260
1,261.20
64.61
1,196.59
122,859.96
261
1,261.20
63.99
1,197.21
121,662.75
262
1,261.20
63.37
1,197.83
120,464.92
263
1,261.20
62.74
1,198.46
119,266.46
264
1,261.20
62.12
1,199.08
118,067.38
265
1,261.20
61.49
1,199.71
116,867.67
266
1,261.20
60.87
1,200.33
115,667.34
267
1,261.20
60.24
1,200.96
114,466.38
268
1,261.20
59.62
1,201.58
113,264.80
269
1,261.20
58.99
1,202.21
112,062.59
270
1,261.20
58.37
1,202.83
110,859.76
271
1,261.20
57.74
1,203.46
109,656.30
272
1,261.20
57.11
1,204.09
108,452.21
273
1,261.20
56.49
1,204.71
107,247.50
274
1,261.20
55.86
1,205.34
106,042.15
275
1,261.20
55.23
1,205.97
104,836.18
276
1,261.20
54.60
1,206.60
103,629.59
277
1,261.20
53.97
1,207.23
102,422.36
278
1,261.20
53.34
1,207.86
101,214.51
279
1,261.20
52.72
1,208.48
100,006.02
280
1,261.20
52.09
1,209.11
98,796.91
281
1,261.20
51.46
1,209.74
97,587.16
282
1,261.20
50.83
1,210.37
96,376.79
283
1,261.20
50.20
1,211.00
95,165.79
284
1,261.20
49.57
1,211.63
93,954.15
285
1,261.20
48.93
1,212.27
92,741.89
286
1,261.20
48.30
1,212.90
91,528.99
287
1,261.20
47.67
1,213.53
90,315.46
288
1,261.20
47.04
1,214.16
89,101.30
289
1,261.20
46.41
1,214.79
87,886.51
290
1,261.20
45.77
1,215.43
86,671.08
291
1,261.20
45.14
1,216.06
85,455.02
292
1,261.20
44.51
1,216.69
84,238.33
293
1,261.20
43.87
1,217.33
83,021.01
294
1,261.20
43.24
1,217.96
81,803.05
295
1,261.20
42.61
1,218.59
80,584.45
296
1,261.20
41.97
1,219.23
79,365.22
297
1,261.20
41.34
1,219.86
78,145.36
298
1,261.20
40.70
1,220.50
76,924.86
299
1,261.20
40.07
1,221.13
75,703.72
300
1,261.20
39.43
1,221.77
74,481.95
301
1,261.20
38.79
1,222.41
73,259.55
302
1,261.20
38.16
1,223.04
72,036.50
303
1,261.20
37.52
1,223.68
70,812.82
304
1,261.20
36.88
1,224.32
69,588.50
305
1,261.20
36.24
1,224.96
68,363.55
306
1,261.20
35.61
1,225.59
67,137.95
307
1,261.20
34.97
1,226.23
65,911.72
308
1,261.20
34.33
1,226.87
64,684.85
309
1,261.20
33.69
1,227.51
63,457.34
310
1,261.20
33.05
1,228.15
62,229.19
311
1,261.20
32.41
1,228.79
61,000.40
312
1,261.20
31.77
1,229.43
59,770.97
313
1,261.20
31.13
1,230.07
58,540.90
314
1,261.20
30.49
1,230.71
57,310.19
315
1,261.20
29.85
1,231.35
56,078.84
316
1,261.20
29.21
1,231.99
54,846.85
317
1,261.20
28.57
1,232.63
53,614.22
318
1,261.20
27.92
1,233.28
52,380.94
319
1,261.20
27.28
1,233.92
51,147.02
320
1,261.20
26.64
1,234.56
49,912.46
321
1,261.20
26.00
1,235.20
48,677.26
322
1,261.20
25.35
1,235.85
47,441.41
323
1,261.20
24.71
1,236.49
46,204.92
324
1,261.20
24.07
1,237.13
44,967.78
325
1,261.20
23.42
1,237.78
43,730.00
326
1,261.20
22.78
1,238.42
42,491.58
327
1,261.20
22.13
1,239.07
41,252.51
328
1,261.20
21.49
1,239.71
40,012.80
329
1,261.20
20.84
1,240.36
38,772.44
330
1,261.20
20.19
1,241.01
37,531.43
331
1,261.20
19.55
1,241.65
36,289.78
332
1,261.20
18.90
1,242.30
35,047.48
333
1,261.20
18.25
1,242.95
33,804.53
334
1,261.20
17.61
1,243.59
32,560.94
335
1,261.20
16.96
1,244.24
31,316.70
336
1,261.20
16.31
1,244.89
30,071.81
337
1,261.20
15.66
1,245.54
28,826.27
338
1,261.20
15.01
1,246.19
27,580.09
339
1,261.20
14.36
1,246.84
26,333.25
340
1,261.20
13.72
1,247.48
25,085.77
341
1,261.20
13.07
1,248.13
23,837.63
342
1,261.20
12.42
1,248.78
22,588.85
343
1,261.20
11.77
1,249.43
21,339.41
344
1,261.20
11.11
1,250.09
20,089.33
345
1,261.20
10.46
1,250.74
18,838.59
346
1,261.20
9.81
1,251.39
17,587.20
347
1,261.20
9.16
1,252.04
16,335.16
348
1,261.20
8.51
1,252.69
15,082.47
349
1,261.20
7.86
1,253.34
13,829.12
350
1,261.20
7.20
1,254.00
12,575.13
351
1,261.20
6.55
1,254.65
11,320.48
352
1,261.20
5.90
1,255.30
10,065.17
353
1,261.20
5.24
1,255.96
8,809.21
354
1,261.20
4.59
1,256.61
7,552.60
355
1,261.20
3.93
1,257.27
6,295.34
356
1,261.20
3.28
1,257.92
5,037.42
357
1,261.20
2.62
1,258.58
3,778.84
358
1,261.20
1.97
1,259.23
2,519.61
359
1,261.20
1.31
1,259.89
1,259.72
360
1,260.38
0.66
1,259.72
0.00
Totals
454,031.18
40,123.18
413,908.00

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