Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 955.91  
 

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
955.91
450.00
505.91
119,494.09
2
955.91
448.10
507.81
118,986.28
3
955.91
446.20
509.71
118,476.57
4
955.91
444.29
511.62
117,964.95
5
955.91
442.37
513.54
117,451.41
6
955.91
440.44
515.47
116,935.94
7
955.91
438.51
517.40
116,418.54
8
955.91
436.57
519.34
115,899.20
9
955.91
434.62
521.29
115,377.91
10
955.91
432.67
523.24
114,854.67
11
955.91
430.71
525.20
114,329.46
12
955.91
428.74
527.17
113,802.29
13
955.91
426.76
529.15
113,273.14
14
955.91
424.77
531.14
112,742.00
15
955.91
422.78
533.13
112,208.87
16
955.91
420.78
535.13
111,673.75
17
955.91
418.78
537.13
111,136.61
18
955.91
416.76
539.15
110,597.47
19
955.91
414.74
541.17
110,056.30
20
955.91
412.71
543.20
109,513.10
21
955.91
410.67
545.24
108,967.86
22
955.91
408.63
547.28
108,420.58
23
955.91
406.58
549.33
107,871.25
24
955.91
404.52
551.39
107,319.86
25
955.91
402.45
553.46
106,766.40
26
955.91
400.37
555.54
106,210.86
27
955.91
398.29
557.62
105,653.24
28
955.91
396.20
559.71
105,093.53
29
955.91
394.10
561.81
104,531.72
30
955.91
391.99
563.92
103,967.80
31
955.91
389.88
566.03
103,401.77
32
955.91
387.76
568.15
102,833.62
33
955.91
385.63
570.28
102,263.34
34
955.91
383.49
572.42
101,690.91
35
955.91
381.34
574.57
101,116.34
36
955.91
379.19
576.72
100,539.62
37
955.91
377.02
578.89
99,960.73
38
955.91
374.85
581.06
99,379.68
39
955.91
372.67
583.24
98,796.44
40
955.91
370.49
585.42
98,211.02
41
955.91
368.29
587.62
97,623.40
42
955.91
366.09
589.82
97,033.58
43
955.91
363.88
592.03
96,441.54
44
955.91
361.66
594.25
95,847.29
45
955.91
359.43
596.48
95,250.81
46
955.91
357.19
598.72
94,652.09
47
955.91
354.95
600.96
94,051.12
48
955.91
352.69
603.22
93,447.90
49
955.91
350.43
605.48
92,842.42
50
955.91
348.16
607.75
92,234.67
51
955.91
345.88
610.03
91,624.64
52
955.91
343.59
612.32
91,012.32
53
955.91
341.30
614.61
90,397.71
54
955.91
338.99
616.92
89,780.79
55
955.91
336.68
619.23
89,161.56
56
955.91
334.36
621.55
88,540.01
57
955.91
332.03
623.88
87,916.12
58
955.91
329.69
626.22
87,289.90
59
955.91
327.34
628.57
86,661.32
60
955.91
324.98
630.93
86,030.39
61
955.91
322.61
633.30
85,397.10
62
955.91
320.24
635.67
84,761.43
63
955.91
317.86
638.05
84,123.37
64
955.91
315.46
640.45
83,482.92
65
955.91
313.06
642.85
82,840.08
66
955.91
310.65
645.26
82,194.82
67
955.91
308.23
647.68
81,547.14
68
955.91
305.80
650.11
80,897.03
69
955.91
303.36
652.55
80,244.48
70
955.91
300.92
654.99
79,589.49
71
955.91
298.46
657.45
78,932.04
72
955.91
296.00
659.91
78,272.12
73
955.91
293.52
662.39
77,609.74
74
955.91
291.04
664.87
76,944.86
75
955.91
288.54
667.37
76,277.49
76
955.91
286.04
669.87
75,607.63
77
955.91
283.53
672.38
74,935.24
78
955.91
281.01
674.90
74,260.34
79
955.91
278.48
677.43
73,582.91
80
955.91
275.94
679.97
72,902.93
81
955.91
273.39
682.52
72,220.41
82
955.91
270.83
685.08
71,535.33
83
955.91
268.26
687.65
70,847.67
84
955.91
265.68
690.23
70,157.44
85
955.91
263.09
692.82
69,464.62
86
955.91
260.49
695.42
68,769.21
87
955.91
257.88
698.03
68,071.18
88
955.91
255.27
700.64
67,370.54
89
955.91
252.64
703.27
66,667.27
90
955.91
250.00
705.91
65,961.36
91
955.91
247.36
708.55
65,252.80
92
955.91
244.70
711.21
64,541.59
93
955.91
242.03
713.88
63,827.71
94
955.91
239.35
716.56
63,111.16
95
955.91
236.67
719.24
62,391.91
96
955.91
233.97
721.94
61,669.97
97
955.91
231.26
724.65
60,945.33
98
955.91
228.54
727.37
60,217.96
99
955.91
225.82
730.09
59,487.87
100
955.91
223.08
732.83
58,755.04
101
955.91
220.33
735.58
58,019.46
102
955.91
217.57
738.34
57,281.12
103
955.91
214.80
741.11
56,540.02
104
955.91
212.03
743.88
55,796.13
105
955.91
209.24
746.67
55,049.46
106
955.91
206.44
749.47
54,299.98
107
955.91
203.62
752.29
53,547.70
108
955.91
200.80
755.11
52,792.59
109
955.91
197.97
757.94
52,034.65
110
955.91
195.13
760.78
51,273.87
111
955.91
192.28
763.63
50,510.24
112
955.91
189.41
766.50
49,743.74
113
955.91
186.54
769.37
48,974.37
114
955.91
183.65
772.26
48,202.12
115
955.91
180.76
775.15
47,426.96
116
955.91
177.85
778.06
46,648.90
117
955.91
174.93
780.98
45,867.93
118
955.91
172.00
783.91
45,084.02
119
955.91
169.07
786.84
44,297.18
120
955.91
166.11
789.80
43,507.38
121
955.91
163.15
792.76
42,714.63
122
955.91
160.18
795.73
41,918.90
123
955.91
157.20
798.71
41,120.18
124
955.91
154.20
801.71
40,318.47
125
955.91
151.19
804.72
39,513.76
126
955.91
148.18
807.73
38,706.02
127
955.91
145.15
810.76
37,895.26
128
955.91
142.11
813.80
37,081.46
129
955.91
139.06
816.85
36,264.60
130
955.91
135.99
819.92
35,444.68
131
955.91
132.92
822.99
34,621.69
132
955.91
129.83
826.08
33,795.61
133
955.91
126.73
829.18
32,966.44
134
955.91
123.62
832.29
32,134.15
135
955.91
120.50
835.41
31,298.74
136
955.91
117.37
838.54
30,460.20
137
955.91
114.23
841.68
29,618.52
138
955.91
111.07
844.84
28,773.68
139
955.91
107.90
848.01
27,925.67
140
955.91
104.72
851.19
27,074.48
141
955.91
101.53
854.38
26,220.10
142
955.91
98.33
857.58
25,362.52
143
955.91
95.11
860.80
24,501.72
144
955.91
91.88
864.03
23,637.69
145
955.91
88.64
867.27
22,770.42
146
955.91
85.39
870.52
21,899.90
147
955.91
82.12
873.79
21,026.11
148
955.91
78.85
877.06
20,149.05
149
955.91
75.56
880.35
19,268.70
150
955.91
72.26
883.65
18,385.05
151
955.91
68.94
886.97
17,498.08
152
955.91
65.62
890.29
16,607.79
153
955.91
62.28
893.63
15,714.16
154
955.91
58.93
896.98
14,817.18
155
955.91
55.56
900.35
13,916.83
156
955.91
52.19
903.72
13,013.11
157
955.91
48.80
907.11
12,106.00
158
955.91
45.40
910.51
11,195.49
159
955.91
41.98
913.93
10,281.56
160
955.91
38.56
917.35
9,364.20
161
955.91
35.12
920.79
8,443.41
162
955.91
31.66
924.25
7,519.16
163
955.91
28.20
927.71
6,591.45
164
955.91
24.72
931.19
5,660.26
165
955.91
21.23
934.68
4,725.57
166
955.91
17.72
938.19
3,787.39
167
955.91
14.20
941.71
2,845.68
168
955.91
10.67
945.24
1,900.44
169
955.91
7.13
948.78
951.66
170
955.22
3.57
951.66
0.00
Totals
162,504.01
42,504.01
120,000.00

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