Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,017.98  
 

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
1,017.98
966.67
51.31
115,948.69
2
1,017.98
966.24
51.74
115,896.95
3
1,017.98
965.81
52.17
115,844.77
4
1,017.98
965.37
52.61
115,792.17
5
1,017.98
964.93
53.05
115,739.12
6
1,017.98
964.49
53.49
115,685.63
7
1,017.98
964.05
53.93
115,631.70
8
1,017.98
963.60
54.38
115,577.32
9
1,017.98
963.14
54.84
115,522.48
10
1,017.98
962.69
55.29
115,467.19
11
1,017.98
962.23
55.75
115,411.44
12
1,017.98
961.76
56.22
115,355.22
13
1,017.98
961.29
56.69
115,298.53
14
1,017.98
960.82
57.16
115,241.37
15
1,017.98
960.34
57.64
115,183.74
16
1,017.98
959.86
58.12
115,125.62
17
1,017.98
959.38
58.60
115,067.02
18
1,017.98
958.89
59.09
115,007.93
19
1,017.98
958.40
59.58
114,948.35
20
1,017.98
957.90
60.08
114,888.28
21
1,017.98
957.40
60.58
114,827.70
22
1,017.98
956.90
61.08
114,766.62
23
1,017.98
956.39
61.59
114,705.03
24
1,017.98
955.88
62.10
114,642.92
25
1,017.98
955.36
62.62
114,580.30
26
1,017.98
954.84
63.14
114,517.15
27
1,017.98
954.31
63.67
114,453.48
28
1,017.98
953.78
64.20
114,389.28
29
1,017.98
953.24
64.74
114,324.55
30
1,017.98
952.70
65.28
114,259.27
31
1,017.98
952.16
65.82
114,193.45
32
1,017.98
951.61
66.37
114,127.08
33
1,017.98
951.06
66.92
114,060.16
34
1,017.98
950.50
67.48
113,992.68
35
1,017.98
949.94
68.04
113,924.64
36
1,017.98
949.37
68.61
113,856.04
37
1,017.98
948.80
69.18
113,786.86
38
1,017.98
948.22
69.76
113,717.10
39
1,017.98
947.64
70.34
113,646.76
40
1,017.98
947.06
70.92
113,575.84
41
1,017.98
946.47
71.51
113,504.32
42
1,017.98
945.87
72.11
113,432.21
43
1,017.98
945.27
72.71
113,359.50
44
1,017.98
944.66
73.32
113,286.18
45
1,017.98
944.05
73.93
113,212.26
46
1,017.98
943.44
74.54
113,137.71
47
1,017.98
942.81
75.17
113,062.55
48
1,017.98
942.19
75.79
112,986.75
49
1,017.98
941.56
76.42
112,910.33
50
1,017.98
940.92
77.06
112,833.27
51
1,017.98
940.28
77.70
112,755.57
52
1,017.98
939.63
78.35
112,677.22
53
1,017.98
938.98
79.00
112,598.21
54
1,017.98
938.32
79.66
112,518.55
55
1,017.98
937.65
80.33
112,438.23
56
1,017.98
936.99
80.99
112,357.23
57
1,017.98
936.31
81.67
112,275.56
58
1,017.98
935.63
82.35
112,193.21
59
1,017.98
934.94
83.04
112,110.17
60
1,017.98
934.25
83.73
112,026.45
61
1,017.98
933.55
84.43
111,942.02
62
1,017.98
932.85
85.13
111,856.89
63
1,017.98
932.14
85.84
111,771.05
64
1,017.98
931.43
86.55
111,684.50
65
1,017.98
930.70
87.28
111,597.22
66
1,017.98
929.98
88.00
111,509.22
67
1,017.98
929.24
88.74
111,420.48
68
1,017.98
928.50
89.48
111,331.00
69
1,017.98
927.76
90.22
111,240.78
70
1,017.98
927.01
90.97
111,149.81
71
1,017.98
926.25
91.73
111,058.08
72
1,017.98
925.48
92.50
110,965.58
73
1,017.98
924.71
93.27
110,872.31
74
1,017.98
923.94
94.04
110,778.27
75
1,017.98
923.15
94.83
110,683.44
76
1,017.98
922.36
95.62
110,587.82
77
1,017.98
921.57
96.41
110,491.41
78
1,017.98
920.76
97.22
110,394.19
79
1,017.98
919.95
98.03
110,296.16
80
1,017.98
919.13
98.85
110,197.32
81
1,017.98
918.31
99.67
110,097.65
82
1,017.98
917.48
100.50
109,997.15
83
1,017.98
916.64
101.34
109,895.81
84
1,017.98
915.80
102.18
109,793.63
85
1,017.98
914.95
103.03
109,690.60
86
1,017.98
914.09
103.89
109,586.71
87
1,017.98
913.22
104.76
109,481.95
88
1,017.98
912.35
105.63
109,376.32
89
1,017.98
911.47
106.51
109,269.81
90
1,017.98
910.58
107.40
109,162.41
91
1,017.98
909.69
108.29
109,054.12
92
1,017.98
908.78
109.20
108,944.92
93
1,017.98
907.87
110.11
108,834.81
94
1,017.98
906.96
111.02
108,723.79
95
1,017.98
906.03
111.95
108,611.84
96
1,017.98
905.10
112.88
108,498.96
97
1,017.98
904.16
113.82
108,385.14
98
1,017.98
903.21
114.77
108,270.37
99
1,017.98
902.25
115.73
108,154.64
100
1,017.98
901.29
116.69
108,037.95
101
1,017.98
900.32
117.66
107,920.29
102
1,017.98
899.34
118.64
107,801.64
103
1,017.98
898.35
119.63
107,682.01
104
1,017.98
897.35
120.63
107,561.38
105
1,017.98
896.34
121.64
107,439.74
106
1,017.98
895.33
122.65
107,317.10
107
1,017.98
894.31
123.67
107,193.43
108
1,017.98
893.28
124.70
107,068.72
109
1,017.98
892.24
125.74
106,942.98
110
1,017.98
891.19
126.79
106,816.19
111
1,017.98
890.13
127.85
106,688.35
112
1,017.98
889.07
128.91
106,559.44
113
1,017.98
888.00
129.98
106,429.45
114
1,017.98
886.91
131.07
106,298.39
115
1,017.98
885.82
132.16
106,166.23
116
1,017.98
884.72
133.26
106,032.97
117
1,017.98
883.61
134.37
105,898.59
118
1,017.98
882.49
135.49
105,763.10
119
1,017.98
881.36
136.62
105,626.48
120
1,017.98
880.22
137.76
105,488.72
121
1,017.98
879.07
138.91
105,349.81
122
1,017.98
877.92
140.06
105,209.75
123
1,017.98
876.75
141.23
105,068.52
124
1,017.98
875.57
142.41
104,926.11
125
1,017.98
874.38
143.60
104,782.51
126
1,017.98
873.19
144.79
104,637.72
127
1,017.98
871.98
146.00
104,491.72
128
1,017.98
870.76
147.22
104,344.51
129
1,017.98
869.54
148.44
104,196.06
130
1,017.98
868.30
149.68
104,046.38
131
1,017.98
867.05
150.93
103,895.46
132
1,017.98
865.80
152.18
103,743.27
133
1,017.98
864.53
153.45
103,589.82
134
1,017.98
863.25
154.73
103,435.09
135
1,017.98
861.96
156.02
103,279.07
136
1,017.98
860.66
157.32
103,121.75
137
1,017.98
859.35
158.63
102,963.11
138
1,017.98
858.03
159.95
102,803.16
139
1,017.98
856.69
161.29
102,641.87
140
1,017.98
855.35
162.63
102,479.24
141
1,017.98
853.99
163.99
102,315.26
142
1,017.98
852.63
165.35
102,149.90
143
1,017.98
851.25
166.73
101,983.17
144
1,017.98
849.86
168.12
101,815.05
145
1,017.98
848.46
169.52
101,645.53
146
1,017.98
847.05
170.93
101,474.60
147
1,017.98
845.62
172.36
101,302.24
148
1,017.98
844.19
173.79
101,128.44
149
1,017.98
842.74
175.24
100,953.20
150
1,017.98
841.28
176.70
100,776.50
151
1,017.98
839.80
178.18
100,598.32
152
1,017.98
838.32
179.66
100,418.66
153
1,017.98
836.82
181.16
100,237.50
154
1,017.98
835.31
182.67
100,054.83
155
1,017.98
833.79
184.19
99,870.65
156
1,017.98
832.26
185.72
99,684.92
157
1,017.98
830.71
187.27
99,497.65
158
1,017.98
829.15
188.83
99,308.82
159
1,017.98
827.57
190.41
99,118.41
160
1,017.98
825.99
191.99
98,926.42
161
1,017.98
824.39
193.59
98,732.82
162
1,017.98
822.77
195.21
98,537.62
163
1,017.98
821.15
196.83
98,340.78
164
1,017.98
819.51
198.47
98,142.31
165
1,017.98
817.85
200.13
97,942.18
166
1,017.98
816.18
201.80
97,740.39
167
1,017.98
814.50
203.48
97,536.91
168
1,017.98
812.81
205.17
97,331.74
169
1,017.98
811.10
206.88
97,124.86
170
1,017.98
809.37
208.61
96,916.25
171
1,017.98
807.64
210.34
96,705.90
172
1,017.98
805.88
212.10
96,493.81
173
1,017.98
804.12
213.86
96,279.94
174
1,017.98
802.33
215.65
96,064.29
175
1,017.98
800.54
217.44
95,846.85
176
1,017.98
798.72
219.26
95,627.59
177
1,017.98
796.90
221.08
95,406.51
178
1,017.98
795.05
222.93
95,183.59
179
1,017.98
793.20
224.78
94,958.80
180
1,017.98
791.32
226.66
94,732.14
181
1,017.98
789.43
228.55
94,503.60
182
1,017.98
787.53
230.45
94,273.15
183
1,017.98
785.61
232.37
94,040.78
184
1,017.98
783.67
234.31
93,806.47
185
1,017.98
781.72
236.26
93,570.21
186
1,017.98
779.75
238.23
93,331.98
187
1,017.98
777.77
240.21
93,091.77
188
1,017.98
775.76
242.22
92,849.56
189
1,017.98
773.75
244.23
92,605.32
190
1,017.98
771.71
246.27
92,359.05
191
1,017.98
769.66
248.32
92,110.73
192
1,017.98
767.59
250.39
91,860.34
193
1,017.98
765.50
252.48
91,607.86
194
1,017.98
763.40
254.58
91,353.28
195
1,017.98
761.28
256.70
91,096.58
196
1,017.98
759.14
258.84
90,837.74
197
1,017.98
756.98
261.00
90,576.74
198
1,017.98
754.81
263.17
90,313.57
199
1,017.98
752.61
265.37
90,048.20
200
1,017.98
750.40
267.58
89,780.62
201
1,017.98
748.17
269.81
89,510.81
202
1,017.98
745.92
272.06
89,238.76
203
1,017.98
743.66
274.32
88,964.43
204
1,017.98
741.37
276.61
88,687.82
205
1,017.98
739.07
278.91
88,408.91
206
1,017.98
736.74
281.24
88,127.67
207
1,017.98
734.40
283.58
87,844.09
208
1,017.98
732.03
285.95
87,558.14
209
1,017.98
729.65
288.33
87,269.81
210
1,017.98
727.25
290.73
86,979.08
211
1,017.98
724.83
293.15
86,685.93
212
1,017.98
722.38
295.60
86,390.33
213
1,017.98
719.92
298.06
86,092.27
214
1,017.98
717.44
300.54
85,791.72
215
1,017.98
714.93
303.05
85,488.67
216
1,017.98
712.41
305.57
85,183.10
217
1,017.98
709.86
308.12
84,874.98
218
1,017.98
707.29
310.69
84,564.29
219
1,017.98
704.70
313.28
84,251.01
220
1,017.98
702.09
315.89
83,935.12
221
1,017.98
699.46
318.52
83,616.60
222
1,017.98
696.81
321.17
83,295.43
223
1,017.98
694.13
323.85
82,971.58
224
1,017.98
691.43
326.55
82,645.03
225
1,017.98
688.71
329.27
82,315.76
226
1,017.98
685.96
332.02
81,983.74
227
1,017.98
683.20
334.78
81,648.96
228
1,017.98
680.41
337.57
81,311.39
229
1,017.98
677.59
340.39
80,971.00
230
1,017.98
674.76
343.22
80,627.78
231
1,017.98
671.90
346.08
80,281.70
232
1,017.98
669.01
348.97
79,932.73
233
1,017.98
666.11
351.87
79,580.86
234
1,017.98
663.17
354.81
79,226.05
235
1,017.98
660.22
357.76
78,868.29
236
1,017.98
657.24
360.74
78,507.54
237
1,017.98
654.23
363.75
78,143.79
238
1,017.98
651.20
366.78
77,777.01
239
1,017.98
648.14
369.84
77,407.17
240
1,017.98
645.06
372.92
77,034.25
241
1,017.98
641.95
376.03
76,658.23
242
1,017.98
638.82
379.16
76,279.06
243
1,017.98
635.66
382.32
75,896.74
244
1,017.98
632.47
385.51
75,511.24
245
1,017.98
629.26
388.72
75,122.52
246
1,017.98
626.02
391.96
74,730.56
247
1,017.98
622.75
395.23
74,335.33
248
1,017.98
619.46
398.52
73,936.81
249
1,017.98
616.14
401.84
73,534.97
250
1,017.98
612.79
405.19
73,129.78
251
1,017.98
609.41
408.57
72,721.22
252
1,017.98
606.01
411.97
72,309.25
253
1,017.98
602.58
415.40
71,893.85
254
1,017.98
599.12
418.86
71,474.98
255
1,017.98
595.62
422.36
71,052.63
256
1,017.98
592.11
425.87
70,626.75
257
1,017.98
588.56
429.42
70,197.33
258
1,017.98
584.98
433.00
69,764.33
259
1,017.98
581.37
436.61
69,327.72
260
1,017.98
577.73
440.25
68,887.47
261
1,017.98
574.06
443.92
68,443.55
262
1,017.98
570.36
447.62
67,995.93
263
1,017.98
566.63
451.35
67,544.58
264
1,017.98
562.87
455.11
67,089.48
265
1,017.98
559.08
458.90
66,630.58
266
1,017.98
555.25
462.73
66,167.85
267
1,017.98
551.40
466.58
65,701.27
268
1,017.98
547.51
470.47
65,230.80
269
1,017.98
543.59
474.39
64,756.41
270
1,017.98
539.64
478.34
64,278.07
271
1,017.98
535.65
482.33
63,795.74
272
1,017.98
531.63
486.35
63,309.39
273
1,017.98
527.58
490.40
62,818.99
274
1,017.98
523.49
494.49
62,324.50
275
1,017.98
519.37
498.61
61,825.89
276
1,017.98
515.22
502.76
61,323.12
277
1,017.98
511.03
506.95
60,816.17
278
1,017.98
506.80
511.18
60,304.99
279
1,017.98
502.54
515.44
59,789.55
280
1,017.98
498.25
519.73
59,269.82
281
1,017.98
493.92
524.06
58,745.75
282
1,017.98
489.55
528.43
58,217.32
283
1,017.98
485.14
532.84
57,684.49
284
1,017.98
480.70
537.28
57,147.21
285
1,017.98
476.23
541.75
56,605.46
286
1,017.98
471.71
546.27
56,059.19
287
1,017.98
467.16
550.82
55,508.37
288
1,017.98
462.57
555.41
54,952.96
289
1,017.98
457.94
560.04
54,392.92
290
1,017.98
453.27
564.71
53,828.22
291
1,017.98
448.57
569.41
53,258.80
292
1,017.98
443.82
574.16
52,684.65
293
1,017.98
439.04
578.94
52,105.71
294
1,017.98
434.21
583.77
51,521.94
295
1,017.98
429.35
588.63
50,933.31
296
1,017.98
424.44
593.54
50,339.77
297
1,017.98
419.50
598.48
49,741.29
298
1,017.98
414.51
603.47
49,137.82
299
1,017.98
409.48
608.50
48,529.32
300
1,017.98
404.41
613.57
47,915.76
301
1,017.98
399.30
618.68
47,297.07
302
1,017.98
394.14
623.84
46,673.24
303
1,017.98
388.94
629.04
46,044.20
304
1,017.98
383.70
634.28
45,409.92
305
1,017.98
378.42
639.56
44,770.36
306
1,017.98
373.09
644.89
44,125.46
307
1,017.98
367.71
650.27
43,475.20
308
1,017.98
362.29
655.69
42,819.51
309
1,017.98
356.83
661.15
42,158.36
310
1,017.98
351.32
666.66
41,491.70
311
1,017.98
345.76
672.22
40,819.48
312
1,017.98
340.16
677.82
40,141.66
313
1,017.98
334.51
683.47
39,458.20
314
1,017.98
328.82
689.16
38,769.04
315
1,017.98
323.08
694.90
38,074.13
316
1,017.98
317.28
700.70
37,373.44
317
1,017.98
311.45
706.53
36,666.90
318
1,017.98
305.56
712.42
35,954.48
319
1,017.98
299.62
718.36
35,236.12
320
1,017.98
293.63
724.35
34,511.77
321
1,017.98
287.60
730.38
33,781.39
322
1,017.98
281.51
736.47
33,044.92
323
1,017.98
275.37
742.61
32,302.32
324
1,017.98
269.19
748.79
31,553.52
325
1,017.98
262.95
755.03
30,798.49
326
1,017.98
256.65
761.33
30,037.16
327
1,017.98
250.31
767.67
29,269.49
328
1,017.98
243.91
774.07
28,495.43
329
1,017.98
237.46
780.52
27,714.91
330
1,017.98
230.96
787.02
26,927.89
331
1,017.98
224.40
793.58
26,134.30
332
1,017.98
217.79
800.19
25,334.11
333
1,017.98
211.12
806.86
24,527.25
334
1,017.98
204.39
813.59
23,713.66
335
1,017.98
197.61
820.37
22,893.30
336
1,017.98
190.78
827.20
22,066.09
337
1,017.98
183.88
834.10
21,232.00
338
1,017.98
176.93
841.05
20,390.95
339
1,017.98
169.92
848.06
19,542.90
340
1,017.98
162.86
855.12
18,687.77
341
1,017.98
155.73
862.25
17,825.52
342
1,017.98
148.55
869.43
16,956.09
343
1,017.98
141.30
876.68
16,079.41
344
1,017.98
134.00
883.98
15,195.43
345
1,017.98
126.63
891.35
14,304.07
346
1,017.98
119.20
898.78
13,405.30
347
1,017.98
111.71
906.27
12,499.03
348
1,017.98
104.16
913.82
11,585.20
349
1,017.98
96.54
921.44
10,663.77
350
1,017.98
88.86
929.12
9,734.65
351
1,017.98
81.12
936.86
8,797.79
352
1,017.98
73.31
944.67
7,853.13
353
1,017.98
65.44
952.54
6,900.59
354
1,017.98
57.50
960.48
5,940.12
355
1,017.98
49.50
968.48
4,971.64
356
1,017.98
41.43
976.55
3,995.09
357
1,017.98
33.29
984.69
3,010.40
358
1,017.98
25.09
992.89
2,017.51
359
1,017.98
16.81
1,001.17
1,016.34
360
1,024.81
8.47
1,016.34
0.00
Totals
366,479.63
250,479.63
116,000.00

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