MORTGAGE LOAN CALCULATOR
Inputs   Key Figures
Loan principal amount
Annual loan payments
Annual interest rate
Monthly payments
Loan period in years
Interest in first calendar year
Base year of loan
Interest over term of loan
Base month of loan
Sum of all payments
Payments in First 12 Months
Year Month Beginning Balance Payment  Principal  Interest  Cumulative Principal Cumulative Interest Ending Balance
Jan    
Feb    
Mar    
Apr    
May    
Jun    
Jul    
Aug    
Sep    
Oct    
Nov    
Dec    
Yearly Schedule of Balances and Payments  
Year Beginning Balance Payment Principal Interest Cumulative Principal Cumulative Interest Ending Balance