Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,380.20  
 

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
1,380.20
1,271.46
108.74
179,391.26
2
1,380.20
1,270.69
109.51
179,281.75
3
1,380.20
1,269.91
110.29
179,171.46
4
1,380.20
1,269.13
111.07
179,060.39
5
1,380.20
1,268.34
111.86
178,948.53
6
1,380.20
1,267.55
112.65
178,835.89
7
1,380.20
1,266.75
113.45
178,722.44
8
1,380.20
1,265.95
114.25
178,608.19
9
1,380.20
1,265.14
115.06
178,493.13
10
1,380.20
1,264.33
115.87
178,377.26
11
1,380.20
1,263.51
116.69
178,260.56
12
1,380.20
1,262.68
117.52
178,143.04
13
1,380.20
1,261.85
118.35
178,024.69
14
1,380.20
1,261.01
119.19
177,905.50
15
1,380.20
1,260.16
120.04
177,785.46
16
1,380.20
1,259.31
120.89
177,664.58
17
1,380.20
1,258.46
121.74
177,542.83
18
1,380.20
1,257.60
122.60
177,420.23
19
1,380.20
1,256.73
123.47
177,296.76
20
1,380.20
1,255.85
124.35
177,172.41
21
1,380.20
1,254.97
125.23
177,047.18
22
1,380.20
1,254.08
126.12
176,921.06
23
1,380.20
1,253.19
127.01
176,794.05
24
1,380.20
1,252.29
127.91
176,666.14
25
1,380.20
1,251.39
128.81
176,537.33
26
1,380.20
1,250.47
129.73
176,407.60
27
1,380.20
1,249.55
130.65
176,276.96
28
1,380.20
1,248.63
131.57
176,145.38
29
1,380.20
1,247.70
132.50
176,012.88
30
1,380.20
1,246.76
133.44
175,879.44
31
1,380.20
1,245.81
134.39
175,745.05
32
1,380.20
1,244.86
135.34
175,609.71
33
1,380.20
1,243.90
136.30
175,473.41
34
1,380.20
1,242.94
137.26
175,336.15
35
1,380.20
1,241.96
138.24
175,197.92
36
1,380.20
1,240.99
139.21
175,058.70
37
1,380.20
1,240.00
140.20
174,918.50
38
1,380.20
1,239.01
141.19
174,777.31
39
1,380.20
1,238.01
142.19
174,635.11
40
1,380.20
1,237.00
143.20
174,491.91
41
1,380.20
1,235.98
144.22
174,347.70
42
1,380.20
1,234.96
145.24
174,202.46
43
1,380.20
1,233.93
146.27
174,056.19
44
1,380.20
1,232.90
147.30
173,908.89
45
1,380.20
1,231.85
148.35
173,760.54
46
1,380.20
1,230.80
149.40
173,611.15
47
1,380.20
1,229.75
150.45
173,460.69
48
1,380.20
1,228.68
151.52
173,309.17
49
1,380.20
1,227.61
152.59
173,156.58
50
1,380.20
1,226.53
153.67
173,002.91
51
1,380.20
1,225.44
154.76
172,848.14
52
1,380.20
1,224.34
155.86
172,692.29
53
1,380.20
1,223.24
156.96
172,535.32
54
1,380.20
1,222.13
158.07
172,377.25
55
1,380.20
1,221.01
159.19
172,218.05
56
1,380.20
1,219.88
160.32
172,057.73
57
1,380.20
1,218.74
161.46
171,896.27
58
1,380.20
1,217.60
162.60
171,733.67
59
1,380.20
1,216.45
163.75
171,569.92
60
1,380.20
1,215.29
164.91
171,405.01
61
1,380.20
1,214.12
166.08
171,238.92
62
1,380.20
1,212.94
167.26
171,071.67
63
1,380.20
1,211.76
168.44
170,903.22
64
1,380.20
1,210.56
169.64
170,733.59
65
1,380.20
1,209.36
170.84
170,562.75
66
1,380.20
1,208.15
172.05
170,390.70
67
1,380.20
1,206.93
173.27
170,217.44
68
1,380.20
1,205.71
174.49
170,042.95
69
1,380.20
1,204.47
175.73
169,867.22
70
1,380.20
1,203.23
176.97
169,690.24
71
1,380.20
1,201.97
178.23
169,512.01
72
1,380.20
1,200.71
179.49
169,332.52
73
1,380.20
1,199.44
180.76
169,151.76
74
1,380.20
1,198.16
182.04
168,969.72
75
1,380.20
1,196.87
183.33
168,786.39
76
1,380.20
1,195.57
184.63
168,601.76
77
1,380.20
1,194.26
185.94
168,415.82
78
1,380.20
1,192.95
187.25
168,228.57
79
1,380.20
1,191.62
188.58
168,039.99
80
1,380.20
1,190.28
189.92
167,850.07
81
1,380.20
1,188.94
191.26
167,658.81
82
1,380.20
1,187.58
192.62
167,466.19
83
1,380.20
1,186.22
193.98
167,272.21
84
1,380.20
1,184.84
195.36
167,076.86
85
1,380.20
1,183.46
196.74
166,880.12
86
1,380.20
1,182.07
198.13
166,681.98
87
1,380.20
1,180.66
199.54
166,482.45
88
1,380.20
1,179.25
200.95
166,281.50
89
1,380.20
1,177.83
202.37
166,079.13
90
1,380.20
1,176.39
203.81
165,875.32
91
1,380.20
1,174.95
205.25
165,670.07
92
1,380.20
1,173.50
206.70
165,463.37
93
1,380.20
1,172.03
208.17
165,255.20
94
1,380.20
1,170.56
209.64
165,045.56
95
1,380.20
1,169.07
211.13
164,834.43
96
1,380.20
1,167.58
212.62
164,621.81
97
1,380.20
1,166.07
214.13
164,407.68
98
1,380.20
1,164.55
215.65
164,192.03
99
1,380.20
1,163.03
217.17
163,974.86
100
1,380.20
1,161.49
218.71
163,756.15
101
1,380.20
1,159.94
220.26
163,535.89
102
1,380.20
1,158.38
221.82
163,314.07
103
1,380.20
1,156.81
223.39
163,090.67
104
1,380.20
1,155.23
224.97
162,865.70
105
1,380.20
1,153.63
226.57
162,639.13
106
1,380.20
1,152.03
228.17
162,410.96
107
1,380.20
1,150.41
229.79
162,181.17
108
1,380.20
1,148.78
231.42
161,949.75
109
1,380.20
1,147.14
233.06
161,716.70
110
1,380.20
1,145.49
234.71
161,481.99
111
1,380.20
1,143.83
236.37
161,245.62
112
1,380.20
1,142.16
238.04
161,007.58
113
1,380.20
1,140.47
239.73
160,767.85
114
1,380.20
1,138.77
241.43
160,526.42
115
1,380.20
1,137.06
243.14
160,283.28
116
1,380.20
1,135.34
244.86
160,038.42
117
1,380.20
1,133.61
246.59
159,791.83
118
1,380.20
1,131.86
248.34
159,543.49
119
1,380.20
1,130.10
250.10
159,293.39
120
1,380.20
1,128.33
251.87
159,041.52
121
1,380.20
1,126.54
253.66
158,787.86
122
1,380.20
1,124.75
255.45
158,532.41
123
1,380.20
1,122.94
257.26
158,275.14
124
1,380.20
1,121.12
259.08
158,016.06
125
1,380.20
1,119.28
260.92
157,755.14
126
1,380.20
1,117.43
262.77
157,492.37
127
1,380.20
1,115.57
264.63
157,227.74
128
1,380.20
1,113.70
266.50
156,961.24
129
1,380.20
1,111.81
268.39
156,692.85
130
1,380.20
1,109.91
270.29
156,422.56
131
1,380.20
1,107.99
272.21
156,150.35
132
1,380.20
1,106.06
274.14
155,876.21
133
1,380.20
1,104.12
276.08
155,600.14
134
1,380.20
1,102.17
278.03
155,322.11
135
1,380.20
1,100.20
280.00
155,042.10
136
1,380.20
1,098.21
281.99
154,760.12
137
1,380.20
1,096.22
283.98
154,476.14
138
1,380.20
1,094.21
285.99
154,190.14
139
1,380.20
1,092.18
288.02
153,902.12
140
1,380.20
1,090.14
290.06
153,612.06
141
1,380.20
1,088.09
292.11
153,319.95
142
1,380.20
1,086.02
294.18
153,025.76
143
1,380.20
1,083.93
296.27
152,729.50
144
1,380.20
1,081.83
298.37
152,431.13
145
1,380.20
1,079.72
300.48
152,130.65
146
1,380.20
1,077.59
302.61
151,828.04
147
1,380.20
1,075.45
304.75
151,523.29
148
1,380.20
1,073.29
306.91
151,216.38
149
1,380.20
1,071.12
309.08
150,907.30
150
1,380.20
1,068.93
311.27
150,596.02
151
1,380.20
1,066.72
313.48
150,282.55
152
1,380.20
1,064.50
315.70
149,966.85
153
1,380.20
1,062.27
317.93
149,648.91
154
1,380.20
1,060.01
320.19
149,328.73
155
1,380.20
1,057.75
322.45
149,006.27
156
1,380.20
1,055.46
324.74
148,681.53
157
1,380.20
1,053.16
327.04
148,354.49
158
1,380.20
1,050.84
329.36
148,025.14
159
1,380.20
1,048.51
331.69
147,693.45
160
1,380.20
1,046.16
334.04
147,359.41
161
1,380.20
1,043.80
336.40
147,023.01
162
1,380.20
1,041.41
338.79
146,684.22
163
1,380.20
1,039.01
341.19
146,343.03
164
1,380.20
1,036.60
343.60
145,999.43
165
1,380.20
1,034.16
346.04
145,653.39
166
1,380.20
1,031.71
348.49
145,304.90
167
1,380.20
1,029.24
350.96
144,953.95
168
1,380.20
1,026.76
353.44
144,600.50
169
1,380.20
1,024.25
355.95
144,244.56
170
1,380.20
1,021.73
358.47
143,886.09
171
1,380.20
1,019.19
361.01
143,525.08
172
1,380.20
1,016.64
363.56
143,161.52
173
1,380.20
1,014.06
366.14
142,795.38
174
1,380.20
1,011.47
368.73
142,426.65
175
1,380.20
1,008.86
371.34
142,055.30
176
1,380.20
1,006.23
373.97
141,681.33
177
1,380.20
1,003.58
376.62
141,304.70
178
1,380.20
1,000.91
379.29
140,925.41
179
1,380.20
998.22
381.98
140,543.43
180
1,380.20
995.52
384.68
140,158.75
181
1,380.20
992.79
387.41
139,771.34
182
1,380.20
990.05
390.15
139,381.19
183
1,380.20
987.28
392.92
138,988.27
184
1,380.20
984.50
395.70
138,592.57
185
1,380.20
981.70
398.50
138,194.07
186
1,380.20
978.87
401.33
137,792.74
187
1,380.20
976.03
404.17
137,388.57
188
1,380.20
973.17
407.03
136,981.54
189
1,380.20
970.29
409.91
136,571.63
190
1,380.20
967.38
412.82
136,158.81
191
1,380.20
964.46
415.74
135,743.07
192
1,380.20
961.51
418.69
135,324.38
193
1,380.20
958.55
421.65
134,902.73
194
1,380.20
955.56
424.64
134,478.09
195
1,380.20
952.55
427.65
134,050.45
196
1,380.20
949.52
430.68
133,619.77
197
1,380.20
946.47
433.73
133,186.04
198
1,380.20
943.40
436.80
132,749.24
199
1,380.20
940.31
439.89
132,309.35
200
1,380.20
937.19
443.01
131,866.34
201
1,380.20
934.05
446.15
131,420.20
202
1,380.20
930.89
449.31
130,970.89
203
1,380.20
927.71
452.49
130,518.40
204
1,380.20
924.51
455.69
130,062.70
205
1,380.20
921.28
458.92
129,603.78
206
1,380.20
918.03
462.17
129,141.61
207
1,380.20
914.75
465.45
128,676.16
208
1,380.20
911.46
468.74
128,207.42
209
1,380.20
908.14
472.06
127,735.35
210
1,380.20
904.79
475.41
127,259.95
211
1,380.20
901.42
478.78
126,781.17
212
1,380.20
898.03
482.17
126,299.00
213
1,380.20
894.62
485.58
125,813.42
214
1,380.20
891.18
489.02
125,324.40
215
1,380.20
887.71
492.49
124,831.91
216
1,380.20
884.23
495.97
124,335.94
217
1,380.20
880.71
499.49
123,836.45
218
1,380.20
877.17
503.03
123,333.43
219
1,380.20
873.61
506.59
122,826.84
220
1,380.20
870.02
510.18
122,316.66
221
1,380.20
866.41
513.79
121,802.87
222
1,380.20
862.77
517.43
121,285.44
223
1,380.20
859.11
521.09
120,764.35
224
1,380.20
855.41
524.79
120,239.56
225
1,380.20
851.70
528.50
119,711.06
226
1,380.20
847.95
532.25
119,178.81
227
1,380.20
844.18
536.02
118,642.80
228
1,380.20
840.39
539.81
118,102.98
229
1,380.20
836.56
543.64
117,559.35
230
1,380.20
832.71
547.49
117,011.86
231
1,380.20
828.83
551.37
116,460.49
232
1,380.20
824.93
555.27
115,905.22
233
1,380.20
821.00
559.20
115,346.02
234
1,380.20
817.03
563.17
114,782.85
235
1,380.20
813.05
567.15
114,215.70
236
1,380.20
809.03
571.17
113,644.52
237
1,380.20
804.98
575.22
113,069.31
238
1,380.20
800.91
579.29
112,490.01
239
1,380.20
796.80
583.40
111,906.62
240
1,380.20
792.67
587.53
111,319.09
241
1,380.20
788.51
591.69
110,727.40
242
1,380.20
784.32
595.88
110,131.52
243
1,380.20
780.10
600.10
109,531.42
244
1,380.20
775.85
604.35
108,927.06
245
1,380.20
771.57
608.63
108,318.43
246
1,380.20
767.26
612.94
107,705.49
247
1,380.20
762.91
617.29
107,088.20
248
1,380.20
758.54
621.66
106,466.54
249
1,380.20
754.14
626.06
105,840.48
250
1,380.20
749.70
630.50
105,209.98
251
1,380.20
745.24
634.96
104,575.02
252
1,380.20
740.74
639.46
103,935.56
253
1,380.20
736.21
643.99
103,291.57
254
1,380.20
731.65
648.55
102,643.02
255
1,380.20
727.05
653.15
101,989.87
256
1,380.20
722.43
657.77
101,332.10
257
1,380.20
717.77
662.43
100,669.67
258
1,380.20
713.08
667.12
100,002.55
259
1,380.20
708.35
671.85
99,330.70
260
1,380.20
703.59
676.61
98,654.09
261
1,380.20
698.80
681.40
97,972.69
262
1,380.20
693.97
686.23
97,286.46
263
1,380.20
689.11
691.09
96,595.38
264
1,380.20
684.22
695.98
95,899.39
265
1,380.20
679.29
700.91
95,198.48
266
1,380.20
674.32
705.88
94,492.60
267
1,380.20
669.32
710.88
93,781.73
268
1,380.20
664.29
715.91
93,065.81
269
1,380.20
659.22
720.98
92,344.83
270
1,380.20
654.11
726.09
91,618.74
271
1,380.20
648.97
731.23
90,887.51
272
1,380.20
643.79
736.41
90,151.09
273
1,380.20
638.57
741.63
89,409.46
274
1,380.20
633.32
746.88
88,662.58
275
1,380.20
628.03
752.17
87,910.41
276
1,380.20
622.70
757.50
87,152.90
277
1,380.20
617.33
762.87
86,390.04
278
1,380.20
611.93
768.27
85,621.77
279
1,380.20
606.49
773.71
84,848.05
280
1,380.20
601.01
779.19
84,068.86
281
1,380.20
595.49
784.71
83,284.15
282
1,380.20
589.93
790.27
82,493.88
283
1,380.20
584.33
795.87
81,698.01
284
1,380.20
578.69
801.51
80,896.51
285
1,380.20
573.02
807.18
80,089.32
286
1,380.20
567.30
812.90
79,276.42
287
1,380.20
561.54
818.66
78,457.76
288
1,380.20
555.74
824.46
77,633.31
289
1,380.20
549.90
830.30
76,803.01
290
1,380.20
544.02
836.18
75,966.83
291
1,380.20
538.10
842.10
75,124.73
292
1,380.20
532.13
848.07
74,276.66
293
1,380.20
526.13
854.07
73,422.59
294
1,380.20
520.08
860.12
72,562.46
295
1,380.20
513.98
866.22
71,696.25
296
1,380.20
507.85
872.35
70,823.90
297
1,380.20
501.67
878.53
69,945.37
298
1,380.20
495.45
884.75
69,060.61
299
1,380.20
489.18
891.02
68,169.59
300
1,380.20
482.87
897.33
67,272.26
301
1,380.20
476.51
903.69
66,368.57
302
1,380.20
470.11
910.09
65,458.48
303
1,380.20
463.66
916.54
64,541.95
304
1,380.20
457.17
923.03
63,618.92
305
1,380.20
450.63
929.57
62,689.35
306
1,380.20
444.05
936.15
61,753.20
307
1,380.20
437.42
942.78
60,810.42
308
1,380.20
430.74
949.46
59,860.96
309
1,380.20
424.02
956.18
58,904.78
310
1,380.20
417.24
962.96
57,941.82
311
1,380.20
410.42
969.78
56,972.04
312
1,380.20
403.55
976.65
55,995.39
313
1,380.20
396.63
983.57
55,011.83
314
1,380.20
389.67
990.53
54,021.29
315
1,380.20
382.65
997.55
53,023.74
316
1,380.20
375.58
1,004.62
52,019.13
317
1,380.20
368.47
1,011.73
51,007.40
318
1,380.20
361.30
1,018.90
49,988.50
319
1,380.20
354.09
1,026.11
48,962.38
320
1,380.20
346.82
1,033.38
47,929.00
321
1,380.20
339.50
1,040.70
46,888.30
322
1,380.20
332.13
1,048.07
45,840.22
323
1,380.20
324.70
1,055.50
44,784.73
324
1,380.20
317.23
1,062.97
43,721.75
325
1,380.20
309.70
1,070.50
42,651.25
326
1,380.20
302.11
1,078.09
41,573.16
327
1,380.20
294.48
1,085.72
40,487.44
328
1,380.20
286.79
1,093.41
39,394.02
329
1,380.20
279.04
1,101.16
38,292.86
330
1,380.20
271.24
1,108.96
37,183.90
331
1,380.20
263.39
1,116.81
36,067.09
332
1,380.20
255.48
1,124.72
34,942.37
333
1,380.20
247.51
1,132.69
33,809.67
334
1,380.20
239.49
1,140.71
32,668.96
335
1,380.20
231.41
1,148.79
31,520.16
336
1,380.20
223.27
1,156.93
30,363.23
337
1,380.20
215.07
1,165.13
29,198.10
338
1,380.20
206.82
1,173.38
28,024.72
339
1,380.20
198.51
1,181.69
26,843.03
340
1,380.20
190.14
1,190.06
25,652.97
341
1,380.20
181.71
1,198.49
24,454.48
342
1,380.20
173.22
1,206.98
23,247.50
343
1,380.20
164.67
1,215.53
22,031.97
344
1,380.20
156.06
1,224.14
20,807.83
345
1,380.20
147.39
1,232.81
19,575.02
346
1,380.20
138.66
1,241.54
18,333.47
347
1,380.20
129.86
1,250.34
17,083.14
348
1,380.20
121.01
1,259.19
15,823.94
349
1,380.20
112.09
1,268.11
14,555.83
350
1,380.20
103.10
1,277.10
13,278.73
351
1,380.20
94.06
1,286.14
11,992.59
352
1,380.20
84.95
1,295.25
10,697.34
353
1,380.20
75.77
1,304.43
9,392.91
354
1,380.20
66.53
1,313.67
8,079.24
355
1,380.20
57.23
1,322.97
6,756.27
356
1,380.20
47.86
1,332.34
5,423.93
357
1,380.20
38.42
1,341.78
4,082.15
358
1,380.20
28.92
1,351.28
2,730.86
359
1,380.20
19.34
1,360.86
1,370.01
360
1,379.71
9.70
1,370.01
0.00
Totals
496,871.51
317,371.51
179,500.00

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