Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,024.31  
 

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
1,024.31
915.59
108.72
146,386.28
2
1,024.31
914.91
109.40
146,276.89
3
1,024.31
914.23
110.08
146,166.81
4
1,024.31
913.54
110.77
146,056.04
5
1,024.31
912.85
111.46
145,944.58
6
1,024.31
912.15
112.16
145,832.43
7
1,024.31
911.45
112.86
145,719.57
8
1,024.31
910.75
113.56
145,606.00
9
1,024.31
910.04
114.27
145,491.73
10
1,024.31
909.32
114.99
145,376.75
11
1,024.31
908.60
115.71
145,261.04
12
1,024.31
907.88
116.43
145,144.61
13
1,024.31
907.15
117.16
145,027.46
14
1,024.31
906.42
117.89
144,909.57
15
1,024.31
905.68
118.63
144,790.94
16
1,024.31
904.94
119.37
144,671.58
17
1,024.31
904.20
120.11
144,551.46
18
1,024.31
903.45
120.86
144,430.60
19
1,024.31
902.69
121.62
144,308.98
20
1,024.31
901.93
122.38
144,186.60
21
1,024.31
901.17
123.14
144,063.46
22
1,024.31
900.40
123.91
143,939.54
23
1,024.31
899.62
124.69
143,814.86
24
1,024.31
898.84
125.47
143,689.39
25
1,024.31
898.06
126.25
143,563.14
26
1,024.31
897.27
127.04
143,436.10
27
1,024.31
896.48
127.83
143,308.26
28
1,024.31
895.68
128.63
143,179.63
29
1,024.31
894.87
129.44
143,050.19
30
1,024.31
894.06
130.25
142,919.95
31
1,024.31
893.25
131.06
142,788.89
32
1,024.31
892.43
131.88
142,657.01
33
1,024.31
891.61
132.70
142,524.30
34
1,024.31
890.78
133.53
142,390.77
35
1,024.31
889.94
134.37
142,256.40
36
1,024.31
889.10
135.21
142,121.20
37
1,024.31
888.26
136.05
141,985.14
38
1,024.31
887.41
136.90
141,848.24
39
1,024.31
886.55
137.76
141,710.48
40
1,024.31
885.69
138.62
141,571.86
41
1,024.31
884.82
139.49
141,432.38
42
1,024.31
883.95
140.36
141,292.02
43
1,024.31
883.08
141.23
141,150.78
44
1,024.31
882.19
142.12
141,008.67
45
1,024.31
881.30
143.01
140,865.66
46
1,024.31
880.41
143.90
140,721.76
47
1,024.31
879.51
144.80
140,576.96
48
1,024.31
878.61
145.70
140,431.26
49
1,024.31
877.70
146.61
140,284.64
50
1,024.31
876.78
147.53
140,137.11
51
1,024.31
875.86
148.45
139,988.66
52
1,024.31
874.93
149.38
139,839.28
53
1,024.31
874.00
150.31
139,688.96
54
1,024.31
873.06
151.25
139,537.71
55
1,024.31
872.11
152.20
139,385.51
56
1,024.31
871.16
153.15
139,232.36
57
1,024.31
870.20
154.11
139,078.25
58
1,024.31
869.24
155.07
138,923.18
59
1,024.31
868.27
156.04
138,767.14
60
1,024.31
867.29
157.02
138,610.13
61
1,024.31
866.31
158.00
138,452.13
62
1,024.31
865.33
158.98
138,293.14
63
1,024.31
864.33
159.98
138,133.17
64
1,024.31
863.33
160.98
137,972.19
65
1,024.31
862.33
161.98
137,810.20
66
1,024.31
861.31
163.00
137,647.21
67
1,024.31
860.30
164.01
137,483.19
68
1,024.31
859.27
165.04
137,318.15
69
1,024.31
858.24
166.07
137,152.08
70
1,024.31
857.20
167.11
136,984.97
71
1,024.31
856.16
168.15
136,816.82
72
1,024.31
855.11
169.20
136,647.61
73
1,024.31
854.05
170.26
136,477.35
74
1,024.31
852.98
171.33
136,306.02
75
1,024.31
851.91
172.40
136,133.63
76
1,024.31
850.84
173.47
135,960.15
77
1,024.31
849.75
174.56
135,785.59
78
1,024.31
848.66
175.65
135,609.94
79
1,024.31
847.56
176.75
135,433.20
80
1,024.31
846.46
177.85
135,255.34
81
1,024.31
845.35
178.96
135,076.38
82
1,024.31
844.23
180.08
134,896.30
83
1,024.31
843.10
181.21
134,715.09
84
1,024.31
841.97
182.34
134,532.75
85
1,024.31
840.83
183.48
134,349.27
86
1,024.31
839.68
184.63
134,164.64
87
1,024.31
838.53
185.78
133,978.86
88
1,024.31
837.37
186.94
133,791.92
89
1,024.31
836.20
188.11
133,603.81
90
1,024.31
835.02
189.29
133,414.52
91
1,024.31
833.84
190.47
133,224.05
92
1,024.31
832.65
191.66
133,032.39
93
1,024.31
831.45
192.86
132,839.53
94
1,024.31
830.25
194.06
132,645.47
95
1,024.31
829.03
195.28
132,450.20
96
1,024.31
827.81
196.50
132,253.70
97
1,024.31
826.59
197.72
132,055.97
98
1,024.31
825.35
198.96
131,857.01
99
1,024.31
824.11
200.20
131,656.81
100
1,024.31
822.86
201.45
131,455.36
101
1,024.31
821.60
202.71
131,252.64
102
1,024.31
820.33
203.98
131,048.66
103
1,024.31
819.05
205.26
130,843.40
104
1,024.31
817.77
206.54
130,636.87
105
1,024.31
816.48
207.83
130,429.04
106
1,024.31
815.18
209.13
130,219.91
107
1,024.31
813.87
210.44
130,009.47
108
1,024.31
812.56
211.75
129,797.72
109
1,024.31
811.24
213.07
129,584.65
110
1,024.31
809.90
214.41
129,370.24
111
1,024.31
808.56
215.75
129,154.50
112
1,024.31
807.22
217.09
128,937.40
113
1,024.31
805.86
218.45
128,718.95
114
1,024.31
804.49
219.82
128,499.13
115
1,024.31
803.12
221.19
128,277.94
116
1,024.31
801.74
222.57
128,055.37
117
1,024.31
800.35
223.96
127,831.41
118
1,024.31
798.95
225.36
127,606.04
119
1,024.31
797.54
226.77
127,379.27
120
1,024.31
796.12
228.19
127,151.08
121
1,024.31
794.69
229.62
126,921.46
122
1,024.31
793.26
231.05
126,690.41
123
1,024.31
791.82
232.49
126,457.92
124
1,024.31
790.36
233.95
126,223.97
125
1,024.31
788.90
235.41
125,988.56
126
1,024.31
787.43
236.88
125,751.68
127
1,024.31
785.95
238.36
125,513.32
128
1,024.31
784.46
239.85
125,273.47
129
1,024.31
782.96
241.35
125,032.11
130
1,024.31
781.45
242.86
124,789.26
131
1,024.31
779.93
244.38
124,544.88
132
1,024.31
778.41
245.90
124,298.97
133
1,024.31
776.87
247.44
124,051.53
134
1,024.31
775.32
248.99
123,802.54
135
1,024.31
773.77
250.54
123,552.00
136
1,024.31
772.20
252.11
123,299.89
137
1,024.31
770.62
253.69
123,046.20
138
1,024.31
769.04
255.27
122,790.93
139
1,024.31
767.44
256.87
122,534.07
140
1,024.31
765.84
258.47
122,275.59
141
1,024.31
764.22
260.09
122,015.51
142
1,024.31
762.60
261.71
121,753.79
143
1,024.31
760.96
263.35
121,490.45
144
1,024.31
759.32
264.99
121,225.45
145
1,024.31
757.66
266.65
120,958.80
146
1,024.31
755.99
268.32
120,690.48
147
1,024.31
754.32
269.99
120,420.49
148
1,024.31
752.63
271.68
120,148.81
149
1,024.31
750.93
273.38
119,875.43
150
1,024.31
749.22
275.09
119,600.34
151
1,024.31
747.50
276.81
119,323.53
152
1,024.31
745.77
278.54
119,044.99
153
1,024.31
744.03
280.28
118,764.71
154
1,024.31
742.28
282.03
118,482.68
155
1,024.31
740.52
283.79
118,198.89
156
1,024.31
738.74
285.57
117,913.32
157
1,024.31
736.96
287.35
117,625.97
158
1,024.31
735.16
289.15
117,336.82
159
1,024.31
733.36
290.95
117,045.87
160
1,024.31
731.54
292.77
116,753.09
161
1,024.31
729.71
294.60
116,458.49
162
1,024.31
727.87
296.44
116,162.05
163
1,024.31
726.01
298.30
115,863.75
164
1,024.31
724.15
300.16
115,563.59
165
1,024.31
722.27
302.04
115,261.55
166
1,024.31
720.38
303.93
114,957.62
167
1,024.31
718.49
305.82
114,651.80
168
1,024.31
716.57
307.74
114,344.06
169
1,024.31
714.65
309.66
114,034.40
170
1,024.31
712.72
311.59
113,722.81
171
1,024.31
710.77
313.54
113,409.27
172
1,024.31
708.81
315.50
113,093.76
173
1,024.31
706.84
317.47
112,776.29
174
1,024.31
704.85
319.46
112,456.83
175
1,024.31
702.86
321.45
112,135.38
176
1,024.31
700.85
323.46
111,811.91
177
1,024.31
698.82
325.49
111,486.43
178
1,024.31
696.79
327.52
111,158.91
179
1,024.31
694.74
329.57
110,829.34
180
1,024.31
692.68
331.63
110,497.71
181
1,024.31
690.61
333.70
110,164.02
182
1,024.31
688.53
335.78
109,828.23
183
1,024.31
686.43
337.88
109,490.35
184
1,024.31
684.31
340.00
109,150.35
185
1,024.31
682.19
342.12
108,808.23
186
1,024.31
680.05
344.26
108,463.97
187
1,024.31
677.90
346.41
108,117.56
188
1,024.31
675.73
348.58
107,768.99
189
1,024.31
673.56
350.75
107,418.23
190
1,024.31
671.36
352.95
107,065.29
191
1,024.31
669.16
355.15
106,710.14
192
1,024.31
666.94
357.37
106,352.76
193
1,024.31
664.70
359.61
105,993.16
194
1,024.31
662.46
361.85
105,631.31
195
1,024.31
660.20
364.11
105,267.19
196
1,024.31
657.92
366.39
104,900.80
197
1,024.31
655.63
368.68
104,532.12
198
1,024.31
653.33
370.98
104,161.14
199
1,024.31
651.01
373.30
103,787.83
200
1,024.31
648.67
375.64
103,412.20
201
1,024.31
646.33
377.98
103,034.21
202
1,024.31
643.96
380.35
102,653.87
203
1,024.31
641.59
382.72
102,271.15
204
1,024.31
639.19
385.12
101,886.03
205
1,024.31
636.79
387.52
101,498.51
206
1,024.31
634.37
389.94
101,108.56
207
1,024.31
631.93
392.38
100,716.18
208
1,024.31
629.48
394.83
100,321.35
209
1,024.31
627.01
397.30
99,924.05
210
1,024.31
624.53
399.78
99,524.26
211
1,024.31
622.03
402.28
99,121.98
212
1,024.31
619.51
404.80
98,717.18
213
1,024.31
616.98
407.33
98,309.85
214
1,024.31
614.44
409.87
97,899.98
215
1,024.31
611.87
412.44
97,487.54
216
1,024.31
609.30
415.01
97,072.53
217
1,024.31
606.70
417.61
96,654.93
218
1,024.31
604.09
420.22
96,234.71
219
1,024.31
601.47
422.84
95,811.87
220
1,024.31
598.82
425.49
95,386.38
221
1,024.31
596.16
428.15
94,958.23
222
1,024.31
593.49
430.82
94,527.41
223
1,024.31
590.80
433.51
94,093.90
224
1,024.31
588.09
436.22
93,657.68
225
1,024.31
585.36
438.95
93,218.73
226
1,024.31
582.62
441.69
92,777.03
227
1,024.31
579.86
444.45
92,332.58
228
1,024.31
577.08
447.23
91,885.35
229
1,024.31
574.28
450.03
91,435.32
230
1,024.31
571.47
452.84
90,982.48
231
1,024.31
568.64
455.67
90,526.81
232
1,024.31
565.79
458.52
90,068.30
233
1,024.31
562.93
461.38
89,606.91
234
1,024.31
560.04
464.27
89,142.65
235
1,024.31
557.14
467.17
88,675.48
236
1,024.31
554.22
470.09
88,205.39
237
1,024.31
551.28
473.03
87,732.36
238
1,024.31
548.33
475.98
87,256.38
239
1,024.31
545.35
478.96
86,777.42
240
1,024.31
542.36
481.95
86,295.47
241
1,024.31
539.35
484.96
85,810.51
242
1,024.31
536.32
487.99
85,322.51
243
1,024.31
533.27
491.04
84,831.47
244
1,024.31
530.20
494.11
84,337.36
245
1,024.31
527.11
497.20
83,840.16
246
1,024.31
524.00
500.31
83,339.85
247
1,024.31
520.87
503.44
82,836.41
248
1,024.31
517.73
506.58
82,329.83
249
1,024.31
514.56
509.75
81,820.08
250
1,024.31
511.38
512.93
81,307.14
251
1,024.31
508.17
516.14
80,791.00
252
1,024.31
504.94
519.37
80,271.64
253
1,024.31
501.70
522.61
79,749.03
254
1,024.31
498.43
525.88
79,223.15
255
1,024.31
495.14
529.17
78,693.98
256
1,024.31
491.84
532.47
78,161.51
257
1,024.31
488.51
535.80
77,625.71
258
1,024.31
485.16
539.15
77,086.56
259
1,024.31
481.79
542.52
76,544.04
260
1,024.31
478.40
545.91
75,998.13
261
1,024.31
474.99
549.32
75,448.81
262
1,024.31
471.56
552.75
74,896.05
263
1,024.31
468.10
556.21
74,339.84
264
1,024.31
464.62
559.69
73,780.16
265
1,024.31
461.13
563.18
73,216.97
266
1,024.31
457.61
566.70
72,650.27
267
1,024.31
454.06
570.25
72,080.02
268
1,024.31
450.50
573.81
71,506.22
269
1,024.31
446.91
577.40
70,928.82
270
1,024.31
443.31
581.00
70,347.81
271
1,024.31
439.67
584.64
69,763.18
272
1,024.31
436.02
588.29
69,174.89
273
1,024.31
432.34
591.97
68,582.92
274
1,024.31
428.64
595.67
67,987.25
275
1,024.31
424.92
599.39
67,387.86
276
1,024.31
421.17
603.14
66,784.73
277
1,024.31
417.40
606.91
66,177.82
278
1,024.31
413.61
610.70
65,567.12
279
1,024.31
409.79
614.52
64,952.61
280
1,024.31
405.95
618.36
64,334.25
281
1,024.31
402.09
622.22
63,712.03
282
1,024.31
398.20
626.11
63,085.92
283
1,024.31
394.29
630.02
62,455.90
284
1,024.31
390.35
633.96
61,821.94
285
1,024.31
386.39
637.92
61,184.02
286
1,024.31
382.40
641.91
60,542.11
287
1,024.31
378.39
645.92
59,896.18
288
1,024.31
374.35
649.96
59,246.22
289
1,024.31
370.29
654.02
58,592.20
290
1,024.31
366.20
658.11
57,934.10
291
1,024.31
362.09
662.22
57,271.87
292
1,024.31
357.95
666.36
56,605.51
293
1,024.31
353.78
670.53
55,934.99
294
1,024.31
349.59
674.72
55,260.27
295
1,024.31
345.38
678.93
54,581.34
296
1,024.31
341.13
683.18
53,898.16
297
1,024.31
336.86
687.45
53,210.71
298
1,024.31
332.57
691.74
52,518.97
299
1,024.31
328.24
696.07
51,822.90
300
1,024.31
323.89
700.42
51,122.49
301
1,024.31
319.52
704.79
50,417.69
302
1,024.31
315.11
709.20
49,708.49
303
1,024.31
310.68
713.63
48,994.86
304
1,024.31
306.22
718.09
48,276.77
305
1,024.31
301.73
722.58
47,554.19
306
1,024.31
297.21
727.10
46,827.09
307
1,024.31
292.67
731.64
46,095.45
308
1,024.31
288.10
736.21
45,359.24
309
1,024.31
283.50
740.81
44,618.42
310
1,024.31
278.87
745.44
43,872.98
311
1,024.31
274.21
750.10
43,122.88
312
1,024.31
269.52
754.79
42,368.08
313
1,024.31
264.80
759.51
41,608.57
314
1,024.31
260.05
764.26
40,844.32
315
1,024.31
255.28
769.03
40,075.28
316
1,024.31
250.47
773.84
39,301.45
317
1,024.31
245.63
778.68
38,522.77
318
1,024.31
240.77
783.54
37,739.23
319
1,024.31
235.87
788.44
36,950.79
320
1,024.31
230.94
793.37
36,157.42
321
1,024.31
225.98
798.33
35,359.09
322
1,024.31
220.99
803.32
34,555.78
323
1,024.31
215.97
808.34
33,747.44
324
1,024.31
210.92
813.39
32,934.05
325
1,024.31
205.84
818.47
32,115.58
326
1,024.31
200.72
823.59
31,291.99
327
1,024.31
195.57
828.74
30,463.26
328
1,024.31
190.40
833.91
29,629.34
329
1,024.31
185.18
839.13
28,790.22
330
1,024.31
179.94
844.37
27,945.85
331
1,024.31
174.66
849.65
27,096.20
332
1,024.31
169.35
854.96
26,241.24
333
1,024.31
164.01
860.30
25,380.94
334
1,024.31
158.63
865.68
24,515.26
335
1,024.31
153.22
871.09
23,644.17
336
1,024.31
147.78
876.53
22,767.63
337
1,024.31
142.30
882.01
21,885.62
338
1,024.31
136.79
887.52
20,998.10
339
1,024.31
131.24
893.07
20,105.02
340
1,024.31
125.66
898.65
19,206.37
341
1,024.31
120.04
904.27
18,302.10
342
1,024.31
114.39
909.92
17,392.18
343
1,024.31
108.70
915.61
16,476.57
344
1,024.31
102.98
921.33
15,555.24
345
1,024.31
97.22
927.09
14,628.15
346
1,024.31
91.43
932.88
13,695.26
347
1,024.31
85.60
938.71
12,756.55
348
1,024.31
79.73
944.58
11,811.97
349
1,024.31
73.82
950.49
10,861.48
350
1,024.31
67.88
956.43
9,905.06
351
1,024.31
61.91
962.40
8,942.65
352
1,024.31
55.89
968.42
7,974.24
353
1,024.31
49.84
974.47
6,999.76
354
1,024.31
43.75
980.56
6,019.20
355
1,024.31
37.62
986.69
5,032.51
356
1,024.31
31.45
992.86
4,039.66
357
1,024.31
25.25
999.06
3,040.59
358
1,024.31
19.00
1,005.31
2,035.29
359
1,024.31
12.72
1,011.59
1,023.70
360
1,030.10
6.40
1,023.70
0.00
Totals
368,757.39
222,262.39
146,495.00

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