Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 124.37  
 

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
124.37
45.00
79.37
11,920.63
2
124.37
44.70
79.67
11,840.96
3
124.37
44.40
79.97
11,761.00
4
124.37
44.10
80.27
11,680.73
5
124.37
43.80
80.57
11,600.16
6
124.37
43.50
80.87
11,519.29
7
124.37
43.20
81.17
11,438.12
8
124.37
42.89
81.48
11,356.64
9
124.37
42.59
81.78
11,274.86
10
124.37
42.28
82.09
11,192.77
11
124.37
41.97
82.40
11,110.37
12
124.37
41.66
82.71
11,027.67
13
124.37
41.35
83.02
10,944.65
14
124.37
41.04
83.33
10,861.32
15
124.37
40.73
83.64
10,777.68
16
124.37
40.42
83.95
10,693.73
17
124.37
40.10
84.27
10,609.46
18
124.37
39.79
84.58
10,524.88
19
124.37
39.47
84.90
10,439.98
20
124.37
39.15
85.22
10,354.76
21
124.37
38.83
85.54
10,269.22
22
124.37
38.51
85.86
10,183.36
23
124.37
38.19
86.18
10,097.17
24
124.37
37.86
86.51
10,010.67
25
124.37
37.54
86.83
9,923.84
26
124.37
37.21
87.16
9,836.68
27
124.37
36.89
87.48
9,749.20
28
124.37
36.56
87.81
9,661.39
29
124.37
36.23
88.14
9,573.25
30
124.37
35.90
88.47
9,484.78
31
124.37
35.57
88.80
9,395.98
32
124.37
35.23
89.14
9,306.84
33
124.37
34.90
89.47
9,217.37
34
124.37
34.57
89.80
9,127.57
35
124.37
34.23
90.14
9,037.43
36
124.37
33.89
90.48
8,946.95
37
124.37
33.55
90.82
8,856.13
38
124.37
33.21
91.16
8,764.97
39
124.37
32.87
91.50
8,673.47
40
124.37
32.53
91.84
8,581.62
41
124.37
32.18
92.19
8,489.43
42
124.37
31.84
92.53
8,396.90
43
124.37
31.49
92.88
8,304.02
44
124.37
31.14
93.23
8,210.79
45
124.37
30.79
93.58
8,117.21
46
124.37
30.44
93.93
8,023.28
47
124.37
30.09
94.28
7,928.99
48
124.37
29.73
94.64
7,834.36
49
124.37
29.38
94.99
7,739.37
50
124.37
29.02
95.35
7,644.02
51
124.37
28.67
95.70
7,548.31
52
124.37
28.31
96.06
7,452.25
53
124.37
27.95
96.42
7,355.83
54
124.37
27.58
96.79
7,259.04
55
124.37
27.22
97.15
7,161.89
56
124.37
26.86
97.51
7,064.38
57
124.37
26.49
97.88
6,966.50
58
124.37
26.12
98.25
6,868.26
59
124.37
25.76
98.61
6,769.64
60
124.37
25.39
98.98
6,670.66
61
124.37
25.01
99.36
6,571.30
62
124.37
24.64
99.73
6,471.57
63
124.37
24.27
100.10
6,371.47
64
124.37
23.89
100.48
6,271.00
65
124.37
23.52
100.85
6,170.14
66
124.37
23.14
101.23
6,068.91
67
124.37
22.76
101.61
5,967.30
68
124.37
22.38
101.99
5,865.31
69
124.37
21.99
102.38
5,762.93
70
124.37
21.61
102.76
5,660.17
71
124.37
21.23
103.14
5,557.03
72
124.37
20.84
103.53
5,453.50
73
124.37
20.45
103.92
5,349.58
74
124.37
20.06
104.31
5,245.27
75
124.37
19.67
104.70
5,140.57
76
124.37
19.28
105.09
5,035.48
77
124.37
18.88
105.49
4,929.99
78
124.37
18.49
105.88
4,824.11
79
124.37
18.09
106.28
4,717.83
80
124.37
17.69
106.68
4,611.15
81
124.37
17.29
107.08
4,504.07
82
124.37
16.89
107.48
4,396.59
83
124.37
16.49
107.88
4,288.71
84
124.37
16.08
108.29
4,180.42
85
124.37
15.68
108.69
4,071.73
86
124.37
15.27
109.10
3,962.63
87
124.37
14.86
109.51
3,853.12
88
124.37
14.45
109.92
3,743.19
89
124.37
14.04
110.33
3,632.86
90
124.37
13.62
110.75
3,522.11
91
124.37
13.21
111.16
3,410.95
92
124.37
12.79
111.58
3,299.37
93
124.37
12.37
112.00
3,187.38
94
124.37
11.95
112.42
3,074.96
95
124.37
11.53
112.84
2,962.12
96
124.37
11.11
113.26
2,848.86
97
124.37
10.68
113.69
2,735.17
98
124.37
10.26
114.11
2,621.06
99
124.37
9.83
114.54
2,506.52
100
124.37
9.40
114.97
2,391.55
101
124.37
8.97
115.40
2,276.14
102
124.37
8.54
115.83
2,160.31
103
124.37
8.10
116.27
2,044.04
104
124.37
7.67
116.70
1,927.34
105
124.37
7.23
117.14
1,810.19
106
124.37
6.79
117.58
1,692.61
107
124.37
6.35
118.02
1,574.59
108
124.37
5.90
118.47
1,456.12
109
124.37
5.46
118.91
1,337.21
110
124.37
5.01
119.36
1,217.86
111
124.37
4.57
119.80
1,098.06
112
124.37
4.12
120.25
977.80
113
124.37
3.67
120.70
857.10
114
124.37
3.21
121.16
735.95
115
124.37
2.76
121.61
614.33
116
124.37
2.30
122.07
492.27
117
124.37
1.85
122.52
369.74
118
124.37
1.39
122.98
246.76
119
124.37
0.93
123.44
123.32
120
123.78
0.46
123.32
0.00
Totals
14,923.81
2,923.81
12,000.00

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