# Mortgage Amortization Calculator With Charts & Tables

This calculator will compute a mortgage’s monthly payment amount based on the principal amount borrowed, the length of the loan and the annual interest rate. This calculator will also compute your total mortgage payment which will include your property tax, property insurance and PMI payments. Then, once you have computed the monthly payment, click on the “Create Amortization Schedule” button to create a report you can print out.

## Demystifying Amortization

Amortization is a simply a verbose way of referring to the process of a loan’s decrease over its lifetime. In the context of real estate mortgages, amortization (literally from the Greek “to die off or die down”) means the graduated lowering of the principal payment of the amount owed as the borrower makes principal and interest (P & I) payments, thereby reducing or “killing off” the total sum of the loan. When your loan goes through the process of amortization, it affects both the principal and the interest aspects of the borrowed figure as each month the total drops closer towards the end goal of zero when the loan is considered terminated.

In this calculator, you will plug in the figures relevant to your loan scenario, including total owed, APR, term, taxes and insurance, and receive a number representing your monthly expected payment. This grand total figure itself will be divided up into two sums: the lesser one is your taxes and insurance, while the larger one is the principal and interest on its own. For the sake of accounting and budgeting, you will want to consider the total of these two numbers as the amount of your income that you will actually be slicing out for your mortgage payment every month.

### Amortization by Example

Take, for example, a fifteen year mortgage term wherein the borrower was taking out \$250,000 from the lender. At an annual interest rate of 4.8% and an annual property tax of \$2,500, with two related private mortgage and homeowner’s insurance payments at \$104.17 and \$100 per month, respectively, the total monthly payment due the consumer would be \$2,363.53. Principal and interest alone makes up the vast majority – \$1,951.04 – of this number, while the remaining taxes and insurance add on an additional \$412.50 to the monthly bill. Ideally, this figure of \$2,363.53 will not exceed more than 28% of your regular monthly income, or else you may need compensating factors to qualify for the loan, or you may be a candidate for a refinanced loan with smaller monthly payments over a longer period of time.

The following table shows the principal & interest payments for the above loan. You can generate a printable table like this for you loan by clicking on the [Create Amortization Schedule] button in the above calculator after entering your loan detals.

Payment No Date Principal Interest Payment Balance
1 6/19/2019 \$951.04 \$1,000.00 \$1,951.04 \$249,048.96
2 7/19/2019 \$954.84 \$996.20 \$1,951.04 \$248,094.12
3 8/19/2019 \$958.66 \$992.38 \$1,951.04 \$247,135.46
4 9/19/2019 \$962.50 \$988.54 \$1,951.04 \$246,172.96
5 10/19/2019 \$966.35 \$984.69 \$1,951.04 \$245,206.61
6 11/19/2019 \$970.21 \$980.83 \$1,951.04 \$244,236.40
7 12/19/2019 \$974.09 \$976.95 \$1,951.04 \$243,262.31
Total 2019 \$6,737.69 \$6,919.59
8 1/19/2020 \$977.99 \$973.05 \$1,951.04 \$242,284.32
9 2/19/2020 \$981.90 \$969.14 \$1,951.04 \$241,302.42
10 3/19/2020 \$985.83 \$965.21 \$1,951.04 \$240,316.59
11 4/19/2020 \$989.77 \$961.27 \$1,951.04 \$239,326.82
12 5/19/2020 \$993.73 \$957.31 \$1,951.04 \$238,333.09
13 6/19/2020 \$997.71 \$953.33 \$1,951.04 \$237,335.38
14 7/19/2020 \$1,001.70 \$949.34 \$1,951.04 \$236,333.68
15 8/19/2020 \$1,005.71 \$945.33 \$1,951.04 \$235,327.97
16 9/19/2020 \$1,009.73 \$941.31 \$1,951.04 \$234,318.24
17 10/19/2020 \$1,013.77 \$937.27 \$1,951.04 \$233,304.47
18 11/19/2020 \$1,017.82 \$933.22 \$1,951.04 \$232,286.65
19 12/19/2020 \$1,021.89 \$929.15 \$1,951.04 \$231,264.76
Total 2020 \$11,997.55 \$11,414.93
20 1/19/2021 \$1,025.98 \$925.06 \$1,951.04 \$230,238.78
21 2/19/2021 \$1,030.08 \$920.96 \$1,951.04 \$229,208.70
22 3/19/2021 \$1,034.21 \$916.83 \$1,951.04 \$228,174.49
23 4/19/2021 \$1,038.34 \$912.70 \$1,951.04 \$227,136.15
24 5/19/2021 \$1,042.50 \$908.54 \$1,951.04 \$226,093.65
25 6/19/2021 \$1,046.67 \$904.37 \$1,951.04 \$225,046.98
26 7/19/2021 \$1,050.85 \$900.19 \$1,951.04 \$223,996.13
27 8/19/2021 \$1,055.06 \$895.98 \$1,951.04 \$222,941.07
28 9/19/2021 \$1,059.28 \$891.76 \$1,951.04 \$221,881.79
29 10/19/2021 \$1,063.51 \$887.53 \$1,951.04 \$220,818.28
30 11/19/2021 \$1,067.77 \$883.27 \$1,951.04 \$219,750.51
31 12/19/2021 \$1,072.04 \$879.00 \$1,951.04 \$218,678.47
Total 2021 \$12,586.29 \$10,826.19
32 1/19/2022 \$1,076.33 \$874.71 \$1,951.04 \$217,602.14
33 2/19/2022 \$1,080.63 \$870.41 \$1,951.04 \$216,521.51
34 3/19/2022 \$1,084.95 \$866.09 \$1,951.04 \$215,436.56
35 4/19/2022 \$1,089.29 \$861.75 \$1,951.04 \$214,347.27
36 5/19/2022 \$1,093.65 \$857.39 \$1,951.04 \$213,253.62
37 6/19/2022 \$1,098.03 \$853.01 \$1,951.04 \$212,155.59
38 7/19/2022 \$1,102.42 \$848.62 \$1,951.04 \$211,053.17
39 8/19/2022 \$1,106.83 \$844.21 \$1,951.04 \$209,946.34
40 9/19/2022 \$1,111.25 \$839.79 \$1,951.04 \$208,835.09
41 10/19/2022 \$1,115.70 \$835.34 \$1,951.04 \$207,719.39
42 11/19/2022 \$1,120.16 \$830.88 \$1,951.04 \$206,599.23
43 12/19/2022 \$1,124.64 \$826.40 \$1,951.04 \$205,474.59
Total 2022 \$13,203.88 \$10,208.60
44 1/19/2023 \$1,129.14 \$821.90 \$1,951.04 \$204,345.45
45 2/19/2023 \$1,133.66 \$817.38 \$1,951.04 \$203,211.79
46 3/19/2023 \$1,138.19 \$812.85 \$1,951.04 \$202,073.60
47 4/19/2023 \$1,142.75 \$808.29 \$1,951.04 \$200,930.85
48 5/19/2023 \$1,147.32 \$803.72 \$1,951.04 \$199,783.53
49 6/19/2023 \$1,151.91 \$799.13 \$1,951.04 \$198,631.62
50 7/19/2023 \$1,156.51 \$794.53 \$1,951.04 \$197,475.11
51 8/19/2023 \$1,161.14 \$789.90 \$1,951.04 \$196,313.97
52 9/19/2023 \$1,165.78 \$785.26 \$1,951.04 \$195,148.19
53 10/19/2023 \$1,170.45 \$780.59 \$1,951.04 \$193,977.74
54 11/19/2023 \$1,175.13 \$775.91 \$1,951.04 \$192,802.61
55 12/19/2023 \$1,179.83 \$771.21 \$1,951.04 \$191,622.78
Total 2023 \$13,851.81 \$9,560.67
56 1/19/2024 \$1,184.55 \$766.49 \$1,951.04 \$190,438.23
57 2/19/2024 \$1,189.29 \$761.75 \$1,951.04 \$189,248.94
58 3/19/2024 \$1,194.04 \$757.00 \$1,951.04 \$188,054.90
59 4/19/2024 \$1,198.82 \$752.22 \$1,951.04 \$186,856.08
60 5/19/2024 \$1,203.62 \$747.42 \$1,951.04 \$185,652.46
61 6/19/2024 \$1,208.43 \$742.61 \$1,951.04 \$184,444.03
62 7/19/2024 \$1,213.26 \$737.78 \$1,951.04 \$183,230.77
63 8/19/2024 \$1,218.12 \$732.92 \$1,951.04 \$182,012.65
64 9/19/2024 \$1,222.99 \$728.05 \$1,951.04 \$180,789.66
65 10/19/2024 \$1,227.88 \$723.16 \$1,951.04 \$179,561.78
66 11/19/2024 \$1,232.79 \$718.25 \$1,951.04 \$178,328.99
67 12/19/2024 \$1,237.72 \$713.32 \$1,951.04 \$177,091.27
Total 2024 \$14,531.51 \$8,880.97
68 1/19/2025 \$1,242.67 \$708.37 \$1,951.04 \$175,848.60
69 2/19/2025 \$1,247.65 \$703.39 \$1,951.04 \$174,600.95
70 3/19/2025 \$1,252.64 \$698.40 \$1,951.04 \$173,348.31
71 4/19/2025 \$1,257.65 \$693.39 \$1,951.04 \$172,090.66
72 5/19/2025 \$1,262.68 \$688.36 \$1,951.04 \$170,827.98
73 6/19/2025 \$1,267.73 \$683.31 \$1,951.04 \$169,560.25
74 7/19/2025 \$1,272.80 \$678.24 \$1,951.04 \$168,287.45
75 8/19/2025 \$1,277.89 \$673.15 \$1,951.04 \$167,009.56
76 9/19/2025 \$1,283.00 \$668.04 \$1,951.04 \$165,726.56
77 10/19/2025 \$1,288.13 \$662.91 \$1,951.04 \$164,438.43
78 11/19/2025 \$1,293.29 \$657.75 \$1,951.04 \$163,145.14
79 12/19/2025 \$1,298.46 \$652.58 \$1,951.04 \$161,846.68
Total 2025 \$15,244.59 \$8,167.89
80 1/19/2026 \$1,303.65 \$647.39 \$1,951.04 \$160,543.03
81 2/19/2026 \$1,308.87 \$642.17 \$1,951.04 \$159,234.16
82 3/19/2026 \$1,314.10 \$636.94 \$1,951.04 \$157,920.06
83 4/19/2026 \$1,319.36 \$631.68 \$1,951.04 \$156,600.70
84 5/19/2026 \$1,324.64 \$626.40 \$1,951.04 \$155,276.06
85 6/19/2026 \$1,329.94 \$621.10 \$1,951.04 \$153,946.12
86 7/19/2026 \$1,335.26 \$615.78 \$1,951.04 \$152,610.86
87 8/19/2026 \$1,340.60 \$610.44 \$1,951.04 \$151,270.26
88 9/19/2026 \$1,345.96 \$605.08 \$1,951.04 \$149,924.30
89 10/19/2026 \$1,351.34 \$599.70 \$1,951.04 \$148,572.96
90 11/19/2026 \$1,356.75 \$594.29 \$1,951.04 \$147,216.21
91 12/19/2026 \$1,362.18 \$588.86 \$1,951.04 \$145,854.03
Total 2026 \$15,992.65 \$7,419.83
92 1/19/2027 \$1,367.62 \$583.42 \$1,951.04 \$144,486.41
93 2/19/2027 \$1,373.09 \$577.95 \$1,951.04 \$143,113.32
94 3/19/2027 \$1,378.59 \$572.45 \$1,951.04 \$141,734.73
95 4/19/2027 \$1,384.10 \$566.94 \$1,951.04 \$140,350.63
96 5/19/2027 \$1,389.64 \$561.40 \$1,951.04 \$138,960.99
97 6/19/2027 \$1,395.20 \$555.84 \$1,951.04 \$137,565.79
98 7/19/2027 \$1,400.78 \$550.26 \$1,951.04 \$136,165.01
99 8/19/2027 \$1,406.38 \$544.66 \$1,951.04 \$134,758.63
100 9/19/2027 \$1,412.01 \$539.03 \$1,951.04 \$133,346.62
101 10/19/2027 \$1,417.65 \$533.39 \$1,951.04 \$131,928.97
102 11/19/2027 \$1,423.32 \$527.72 \$1,951.04 \$130,505.65
103 12/19/2027 \$1,429.02 \$522.02 \$1,951.04 \$129,076.63
Total 2027 \$16,777.40 \$6,635.08
104 1/19/2028 \$1,434.73 \$516.31 \$1,951.04 \$127,641.90
105 2/19/2028 \$1,440.47 \$510.57 \$1,951.04 \$126,201.43
106 3/19/2028 \$1,446.23 \$504.81 \$1,951.04 \$124,755.20
107 4/19/2028 \$1,452.02 \$499.02 \$1,951.04 \$123,303.18
108 5/19/2028 \$1,457.83 \$493.21 \$1,951.04 \$121,845.35
109 6/19/2028 \$1,463.66 \$487.38 \$1,951.04 \$120,381.69
110 7/19/2028 \$1,469.51 \$481.53 \$1,951.04 \$118,912.18
111 8/19/2028 \$1,475.39 \$475.65 \$1,951.04 \$117,436.79
112 9/19/2028 \$1,481.29 \$469.75 \$1,951.04 \$115,955.50
113 10/19/2028 \$1,487.22 \$463.82 \$1,951.04 \$114,468.28
114 11/19/2028 \$1,493.17 \$457.87 \$1,951.04 \$112,975.11
115 12/19/2028 \$1,499.14 \$451.90 \$1,951.04 \$111,475.97
Total 2028 \$17,600.66 \$5,811.82
116 1/19/2029 \$1,505.14 \$445.90 \$1,951.04 \$109,970.83
117 2/19/2029 \$1,511.16 \$439.88 \$1,951.04 \$108,459.67
118 3/19/2029 \$1,517.20 \$433.84 \$1,951.04 \$106,942.47
119 4/19/2029 \$1,523.27 \$427.77 \$1,951.04 \$105,419.20
120 5/19/2029 \$1,529.36 \$421.68 \$1,951.04 \$103,889.84
121 6/19/2029 \$1,535.48 \$415.56 \$1,951.04 \$102,354.36
122 7/19/2029 \$1,541.62 \$409.42 \$1,951.04 \$100,812.74
123 8/19/2029 \$1,547.79 \$403.25 \$1,951.04 \$99,264.95
124 9/19/2029 \$1,553.98 \$397.06 \$1,951.04 \$97,710.97
125 10/19/2029 \$1,560.20 \$390.84 \$1,951.04 \$96,150.77
126 11/19/2029 \$1,566.44 \$384.60 \$1,951.04 \$94,584.33
127 12/19/2029 \$1,572.70 \$378.34 \$1,951.04 \$93,011.63
Total 2029 \$18,464.34 \$4,948.14
128 1/19/2030 \$1,578.99 \$372.05 \$1,951.04 \$91,432.64
129 2/19/2030 \$1,585.31 \$365.73 \$1,951.04 \$89,847.33
130 3/19/2030 \$1,591.65 \$359.39 \$1,951.04 \$88,255.68
131 4/19/2030 \$1,598.02 \$353.02 \$1,951.04 \$86,657.66
132 5/19/2030 \$1,604.41 \$346.63 \$1,951.04 \$85,053.25
133 6/19/2030 \$1,610.83 \$340.21 \$1,951.04 \$83,442.42
134 7/19/2030 \$1,617.27 \$333.77 \$1,951.04 \$81,825.15
135 8/19/2030 \$1,623.74 \$327.30 \$1,951.04 \$80,201.41
136 9/19/2030 \$1,630.23 \$320.81 \$1,951.04 \$78,571.18
137 10/19/2030 \$1,636.76 \$314.28 \$1,951.04 \$76,934.42
138 11/19/2030 \$1,643.30 \$307.74 \$1,951.04 \$75,291.12
139 12/19/2030 \$1,649.88 \$301.16 \$1,951.04 \$73,641.24
Total 2030 \$19,370.39 \$4,042.09
140 1/19/2031 \$1,656.48 \$294.56 \$1,951.04 \$71,984.76
141 2/19/2031 \$1,663.10 \$287.94 \$1,951.04 \$70,321.66
142 3/19/2031 \$1,669.75 \$281.29 \$1,951.04 \$68,651.91
143 4/19/2031 \$1,676.43 \$274.61 \$1,951.04 \$66,975.48
144 5/19/2031 \$1,683.14 \$267.90 \$1,951.04 \$65,292.34
145 6/19/2031 \$1,689.87 \$261.17 \$1,951.04 \$63,602.47
146 7/19/2031 \$1,696.63 \$254.41 \$1,951.04 \$61,905.84
147 8/19/2031 \$1,703.42 \$247.62 \$1,951.04 \$60,202.42
148 9/19/2031 \$1,710.23 \$240.81 \$1,951.04 \$58,492.19
149 10/19/2031 \$1,717.07 \$233.97 \$1,951.04 \$56,775.12
150 11/19/2031 \$1,723.94 \$227.10 \$1,951.04 \$55,051.18
151 12/19/2031 \$1,730.84 \$220.20 \$1,951.04 \$53,320.34
Total 2031 \$20,320.90 \$3,091.58
152 1/19/2032 \$1,737.76 \$213.28 \$1,951.04 \$51,582.58
153 2/19/2032 \$1,744.71 \$206.33 \$1,951.04 \$49,837.87
154 3/19/2032 \$1,751.69 \$199.35 \$1,951.04 \$48,086.18
155 4/19/2032 \$1,758.70 \$192.34 \$1,951.04 \$46,327.48
156 5/19/2032 \$1,765.73 \$185.31 \$1,951.04 \$44,561.75
157 6/19/2032 \$1,772.79 \$178.25 \$1,951.04 \$42,788.96
158 7/19/2032 \$1,779.88 \$171.16 \$1,951.04 \$41,009.08
159 8/19/2032 \$1,787.00 \$164.04 \$1,951.04 \$39,222.08
160 9/19/2032 \$1,794.15 \$156.89 \$1,951.04 \$37,427.93
161 10/19/2032 \$1,801.33 \$149.71 \$1,951.04 \$35,626.60
162 11/19/2032 \$1,808.53 \$142.51 \$1,951.04 \$33,818.07
163 12/19/2032 \$1,815.77 \$135.27 \$1,951.04 \$32,002.30
Total 2032 \$21,318.04 \$2,094.44
164 1/19/2033 \$1,823.03 \$128.01 \$1,951.04 \$30,179.27
165 2/19/2033 \$1,830.32 \$120.72 \$1,951.04 \$28,348.95
166 3/19/2033 \$1,837.64 \$113.40 \$1,951.04 \$26,511.31
167 4/19/2033 \$1,844.99 \$106.05 \$1,951.04 \$24,666.32
168 5/19/2033 \$1,852.37 \$98.67 \$1,951.04 \$22,813.95
169 6/19/2033 \$1,859.78 \$91.26 \$1,951.04 \$20,954.17
170 7/19/2033 \$1,867.22 \$83.82 \$1,951.04 \$19,086.95
171 8/19/2033 \$1,874.69 \$76.35 \$1,951.04 \$17,212.26
172 9/19/2033 \$1,882.19 \$68.85 \$1,951.04 \$15,330.07
173 10/19/2033 \$1,889.72 \$61.32 \$1,951.04 \$13,440.35
174 11/19/2033 \$1,897.28 \$53.76 \$1,951.04 \$11,543.07
175 12/19/2033 \$1,904.87 \$46.17 \$1,951.04 \$9,638.20
Total 2033 \$22,364.10 \$1,048.38
176 1/19/2034 \$1,912.49 \$38.55 \$1,951.04 \$7,725.71
177 2/19/2034 \$1,920.14 \$30.90 \$1,951.04 \$5,805.57
178 3/19/2034 \$1,927.82 \$23.22 \$1,951.04 \$3,877.75
179 4/19/2034 \$1,935.53 \$15.51 \$1,951.04 \$1,942.22
180 5/19/2034 \$1,942.22 \$7.77 \$1,949.99 \$0.00
Total 2034 \$9,638.20 \$115.95
Grand Total \$250,000.00 \$101,186.15