Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,380.34  
 

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
1,380.34
1,239.19
141.15
194,878.85
2
1,380.34
1,238.29
142.05
194,736.80
3
1,380.34
1,237.39
142.95
194,593.85
4
1,380.34
1,236.48
143.86
194,449.99
5
1,380.34
1,235.57
144.77
194,305.22
6
1,380.34
1,234.65
145.69
194,159.53
7
1,380.34
1,233.72
146.62
194,012.91
8
1,380.34
1,232.79
147.55
193,865.36
9
1,380.34
1,231.85
148.49
193,716.87
10
1,380.34
1,230.91
149.43
193,567.44
11
1,380.34
1,229.96
150.38
193,417.06
12
1,380.34
1,229.00
151.34
193,265.73
13
1,380.34
1,228.04
152.30
193,113.43
14
1,380.34
1,227.07
153.27
192,960.17
15
1,380.34
1,226.10
154.24
192,805.93
16
1,380.34
1,225.12
155.22
192,650.71
17
1,380.34
1,224.13
156.21
192,494.50
18
1,380.34
1,223.14
157.20
192,337.30
19
1,380.34
1,222.14
158.20
192,179.11
20
1,380.34
1,221.14
159.20
192,019.91
21
1,380.34
1,220.13
160.21
191,859.69
22
1,380.34
1,219.11
161.23
191,698.46
23
1,380.34
1,218.08
162.26
191,536.20
24
1,380.34
1,217.05
163.29
191,372.92
25
1,380.34
1,216.02
164.32
191,208.59
26
1,380.34
1,214.97
165.37
191,043.22
27
1,380.34
1,213.92
166.42
190,876.81
28
1,380.34
1,212.86
167.48
190,709.33
29
1,380.34
1,211.80
168.54
190,540.79
30
1,380.34
1,210.73
169.61
190,371.17
31
1,380.34
1,209.65
170.69
190,200.49
32
1,380.34
1,208.57
171.77
190,028.71
33
1,380.34
1,207.47
172.87
189,855.84
34
1,380.34
1,206.38
173.96
189,681.88
35
1,380.34
1,205.27
175.07
189,506.81
36
1,380.34
1,204.16
176.18
189,330.63
37
1,380.34
1,203.04
177.30
189,153.33
38
1,380.34
1,201.91
178.43
188,974.90
39
1,380.34
1,200.78
179.56
188,795.34
40
1,380.34
1,199.64
180.70
188,614.63
41
1,380.34
1,198.49
181.85
188,432.78
42
1,380.34
1,197.33
183.01
188,249.78
43
1,380.34
1,196.17
184.17
188,065.61
44
1,380.34
1,195.00
185.34
187,880.27
45
1,380.34
1,193.82
186.52
187,693.75
46
1,380.34
1,192.64
187.70
187,506.05
47
1,380.34
1,191.44
188.90
187,317.15
48
1,380.34
1,190.24
190.10
187,127.06
49
1,380.34
1,189.04
191.30
186,935.75
50
1,380.34
1,187.82
192.52
186,743.23
51
1,380.34
1,186.60
193.74
186,549.49
52
1,380.34
1,185.37
194.97
186,354.52
53
1,380.34
1,184.13
196.21
186,158.30
54
1,380.34
1,182.88
197.46
185,960.85
55
1,380.34
1,181.63
198.71
185,762.13
56
1,380.34
1,180.36
199.98
185,562.16
57
1,380.34
1,179.09
201.25
185,360.91
58
1,380.34
1,177.81
202.53
185,158.38
59
1,380.34
1,176.53
203.81
184,954.57
60
1,380.34
1,175.23
205.11
184,749.46
61
1,380.34
1,173.93
206.41
184,543.05
62
1,380.34
1,172.62
207.72
184,335.33
63
1,380.34
1,171.30
209.04
184,126.29
64
1,380.34
1,169.97
210.37
183,915.91
65
1,380.34
1,168.63
211.71
183,704.21
66
1,380.34
1,167.29
213.05
183,491.15
67
1,380.34
1,165.93
214.41
183,276.75
68
1,380.34
1,164.57
215.77
183,060.98
69
1,380.34
1,163.20
217.14
182,843.84
70
1,380.34
1,161.82
218.52
182,625.32
71
1,380.34
1,160.43
219.91
182,405.41
72
1,380.34
1,159.03
221.31
182,184.10
73
1,380.34
1,157.63
222.71
181,961.39
74
1,380.34
1,156.21
224.13
181,737.27
75
1,380.34
1,154.79
225.55
181,511.71
76
1,380.34
1,153.36
226.98
181,284.73
77
1,380.34
1,151.91
228.43
181,056.30
78
1,380.34
1,150.46
229.88
180,826.43
79
1,380.34
1,149.00
231.34
180,595.09
80
1,380.34
1,147.53
232.81
180,362.28
81
1,380.34
1,146.05
234.29
180,127.99
82
1,380.34
1,144.56
235.78
179,892.21
83
1,380.34
1,143.07
237.27
179,654.94
84
1,380.34
1,141.56
238.78
179,416.16
85
1,380.34
1,140.04
240.30
179,175.86
86
1,380.34
1,138.51
241.83
178,934.03
87
1,380.34
1,136.98
243.36
178,690.67
88
1,380.34
1,135.43
244.91
178,445.76
89
1,380.34
1,133.87
246.47
178,199.29
90
1,380.34
1,132.31
248.03
177,951.26
91
1,380.34
1,130.73
249.61
177,701.65
92
1,380.34
1,129.15
251.19
177,450.46
93
1,380.34
1,127.55
252.79
177,197.67
94
1,380.34
1,125.94
254.40
176,943.27
95
1,380.34
1,124.33
256.01
176,687.26
96
1,380.34
1,122.70
257.64
176,429.62
97
1,380.34
1,121.06
259.28
176,170.34
98
1,380.34
1,119.42
260.92
175,909.42
99
1,380.34
1,117.76
262.58
175,646.83
100
1,380.34
1,116.09
264.25
175,382.58
101
1,380.34
1,114.41
265.93
175,116.65
102
1,380.34
1,112.72
267.62
174,849.03
103
1,380.34
1,111.02
269.32
174,579.71
104
1,380.34
1,109.31
271.03
174,308.68
105
1,380.34
1,107.59
272.75
174,035.93
106
1,380.34
1,105.85
274.49
173,761.44
107
1,380.34
1,104.11
276.23
173,485.21
108
1,380.34
1,102.35
277.99
173,207.22
109
1,380.34
1,100.59
279.75
172,927.47
110
1,380.34
1,098.81
281.53
172,645.94
111
1,380.34
1,097.02
283.32
172,362.62
112
1,380.34
1,095.22
285.12
172,077.50
113
1,380.34
1,093.41
286.93
171,790.57
114
1,380.34
1,091.59
288.75
171,501.82
115
1,380.34
1,089.75
290.59
171,211.23
116
1,380.34
1,087.90
292.44
170,918.79
117
1,380.34
1,086.05
294.29
170,624.50
118
1,380.34
1,084.18
296.16
170,328.34
119
1,380.34
1,082.29
298.05
170,030.29
120
1,380.34
1,080.40
299.94
169,730.35
121
1,380.34
1,078.49
301.85
169,428.51
122
1,380.34
1,076.58
303.76
169,124.75
123
1,380.34
1,074.65
305.69
168,819.05
124
1,380.34
1,072.70
307.64
168,511.42
125
1,380.34
1,070.75
309.59
168,201.83
126
1,380.34
1,068.78
311.56
167,890.27
127
1,380.34
1,066.80
313.54
167,576.73
128
1,380.34
1,064.81
315.53
167,261.20
129
1,380.34
1,062.81
317.53
166,943.67
130
1,380.34
1,060.79
319.55
166,624.12
131
1,380.34
1,058.76
321.58
166,302.53
132
1,380.34
1,056.71
323.63
165,978.91
133
1,380.34
1,054.66
325.68
165,653.22
134
1,380.34
1,052.59
327.75
165,325.47
135
1,380.34
1,050.51
329.83
164,995.64
136
1,380.34
1,048.41
331.93
164,663.71
137
1,380.34
1,046.30
334.04
164,329.67
138
1,380.34
1,044.18
336.16
163,993.51
139
1,380.34
1,042.04
338.30
163,655.21
140
1,380.34
1,039.89
340.45
163,314.76
141
1,380.34
1,037.73
342.61
162,972.15
142
1,380.34
1,035.55
344.79
162,627.36
143
1,380.34
1,033.36
346.98
162,280.38
144
1,380.34
1,031.16
349.18
161,931.20
145
1,380.34
1,028.94
351.40
161,579.80
146
1,380.34
1,026.70
353.64
161,226.16
147
1,380.34
1,024.46
355.88
160,870.28
148
1,380.34
1,022.20
358.14
160,512.14
149
1,380.34
1,019.92
360.42
160,151.72
150
1,380.34
1,017.63
362.71
159,789.01
151
1,380.34
1,015.33
365.01
159,424.00
152
1,380.34
1,013.01
367.33
159,056.66
153
1,380.34
1,010.67
369.67
158,686.99
154
1,380.34
1,008.32
372.02
158,314.98
155
1,380.34
1,005.96
374.38
157,940.60
156
1,380.34
1,003.58
376.76
157,563.84
157
1,380.34
1,001.19
379.15
157,184.69
158
1,380.34
998.78
381.56
156,803.12
159
1,380.34
996.35
383.99
156,419.14
160
1,380.34
993.91
386.43
156,032.71
161
1,380.34
991.46
388.88
155,643.83
162
1,380.34
988.99
391.35
155,252.47
163
1,380.34
986.50
393.84
154,858.63
164
1,380.34
984.00
396.34
154,462.29
165
1,380.34
981.48
398.86
154,063.43
166
1,380.34
978.94
401.40
153,662.04
167
1,380.34
976.39
403.95
153,258.09
168
1,380.34
973.83
406.51
152,851.58
169
1,380.34
971.24
409.10
152,442.48
170
1,380.34
968.64
411.70
152,030.79
171
1,380.34
966.03
414.31
151,616.48
172
1,380.34
963.40
416.94
151,199.53
173
1,380.34
960.75
419.59
150,779.94
174
1,380.34
958.08
422.26
150,357.68
175
1,380.34
955.40
424.94
149,932.74
176
1,380.34
952.70
427.64
149,505.10
177
1,380.34
949.98
430.36
149,074.74
178
1,380.34
947.25
433.09
148,641.64
179
1,380.34
944.49
435.85
148,205.80
180
1,380.34
941.72
438.62
147,767.18
181
1,380.34
938.94
441.40
147,325.78
182
1,380.34
936.13
444.21
146,881.57
183
1,380.34
933.31
447.03
146,434.54
184
1,380.34
930.47
449.87
145,984.67
185
1,380.34
927.61
452.73
145,531.94
186
1,380.34
924.73
455.61
145,076.33
187
1,380.34
921.84
458.50
144,617.83
188
1,380.34
918.93
461.41
144,156.42
189
1,380.34
915.99
464.35
143,692.07
190
1,380.34
913.04
467.30
143,224.78
191
1,380.34
910.07
470.27
142,754.51
192
1,380.34
907.09
473.25
142,281.26
193
1,380.34
904.08
476.26
141,805.00
194
1,380.34
901.05
479.29
141,325.71
195
1,380.34
898.01
482.33
140,843.38
196
1,380.34
894.94
485.40
140,357.98
197
1,380.34
891.86
488.48
139,869.50
198
1,380.34
888.75
491.59
139,377.91
199
1,380.34
885.63
494.71
138,883.20
200
1,380.34
882.49
497.85
138,385.35
201
1,380.34
879.32
501.02
137,884.33
202
1,380.34
876.14
504.20
137,380.13
203
1,380.34
872.94
507.40
136,872.73
204
1,380.34
869.71
510.63
136,362.10
205
1,380.34
866.47
513.87
135,848.23
206
1,380.34
863.20
517.14
135,331.09
207
1,380.34
859.92
520.42
134,810.66
208
1,380.34
856.61
523.73
134,286.93
209
1,380.34
853.28
527.06
133,759.88
210
1,380.34
849.93
530.41
133,229.47
211
1,380.34
846.56
533.78
132,695.69
212
1,380.34
843.17
537.17
132,158.52
213
1,380.34
839.76
540.58
131,617.94
214
1,380.34
836.32
544.02
131,073.92
215
1,380.34
832.87
547.47
130,526.45
216
1,380.34
829.39
550.95
129,975.49
217
1,380.34
825.89
554.45
129,421.04
218
1,380.34
822.36
557.98
128,863.06
219
1,380.34
818.82
561.52
128,301.54
220
1,380.34
815.25
565.09
127,736.45
221
1,380.34
811.66
568.68
127,167.77
222
1,380.34
808.05
572.29
126,595.47
223
1,380.34
804.41
575.93
126,019.54
224
1,380.34
800.75
579.59
125,439.95
225
1,380.34
797.07
583.27
124,856.68
226
1,380.34
793.36
586.98
124,269.70
227
1,380.34
789.63
590.71
123,678.99
228
1,380.34
785.88
594.46
123,084.52
229
1,380.34
782.10
598.24
122,486.28
230
1,380.34
778.30
602.04
121,884.24
231
1,380.34
774.47
605.87
121,278.37
232
1,380.34
770.62
609.72
120,668.66
233
1,380.34
766.75
613.59
120,055.07
234
1,380.34
762.85
617.49
119,437.58
235
1,380.34
758.93
621.41
118,816.16
236
1,380.34
754.98
625.36
118,190.80
237
1,380.34
751.00
629.34
117,561.46
238
1,380.34
747.01
633.33
116,928.13
239
1,380.34
742.98
637.36
116,290.77
240
1,380.34
738.93
641.41
115,649.36
241
1,380.34
734.86
645.48
115,003.88
242
1,380.34
730.75
649.59
114,354.29
243
1,380.34
726.63
653.71
113,700.58
244
1,380.34
722.47
657.87
113,042.71
245
1,380.34
718.29
662.05
112,380.66
246
1,380.34
714.09
666.25
111,714.41
247
1,380.34
709.85
670.49
111,043.92
248
1,380.34
705.59
674.75
110,369.17
249
1,380.34
701.30
679.04
109,690.13
250
1,380.34
696.99
683.35
109,006.78
251
1,380.34
692.65
687.69
108,319.09
252
1,380.34
688.28
692.06
107,627.03
253
1,380.34
683.88
696.46
106,930.57
254
1,380.34
679.45
700.89
106,229.68
255
1,380.34
675.00
705.34
105,524.34
256
1,380.34
670.52
709.82
104,814.52
257
1,380.34
666.01
714.33
104,100.19
258
1,380.34
661.47
718.87
103,381.32
259
1,380.34
656.90
723.44
102,657.88
260
1,380.34
652.31
728.03
101,929.85
261
1,380.34
647.68
732.66
101,197.19
262
1,380.34
643.02
737.32
100,459.87
263
1,380.34
638.34
742.00
99,717.87
264
1,380.34
633.62
746.72
98,971.16
265
1,380.34
628.88
751.46
98,219.70
266
1,380.34
624.10
756.24
97,463.46
267
1,380.34
619.30
761.04
96,702.42
268
1,380.34
614.46
765.88
95,936.54
269
1,380.34
609.60
770.74
95,165.80
270
1,380.34
604.70
775.64
94,390.16
271
1,380.34
599.77
780.57
93,609.59
272
1,380.34
594.81
785.53
92,824.06
273
1,380.34
589.82
790.52
92,033.54
274
1,380.34
584.80
795.54
91,238.00
275
1,380.34
579.74
800.60
90,437.40
276
1,380.34
574.65
805.69
89,631.71
277
1,380.34
569.53
810.81
88,820.91
278
1,380.34
564.38
815.96
88,004.95
279
1,380.34
559.20
821.14
87,183.81
280
1,380.34
553.98
826.36
86,357.45
281
1,380.34
548.73
831.61
85,525.84
282
1,380.34
543.45
836.89
84,688.94
283
1,380.34
538.13
842.21
83,846.73
284
1,380.34
532.78
847.56
82,999.17
285
1,380.34
527.39
852.95
82,146.22
286
1,380.34
521.97
858.37
81,287.85
287
1,380.34
516.52
863.82
80,424.02
288
1,380.34
511.03
869.31
79,554.71
289
1,380.34
505.50
874.84
78,679.88
290
1,380.34
499.95
880.39
77,799.48
291
1,380.34
494.35
885.99
76,913.49
292
1,380.34
488.72
891.62
76,021.87
293
1,380.34
483.06
897.28
75,124.59
294
1,380.34
477.35
902.99
74,221.60
295
1,380.34
471.62
908.72
73,312.88
296
1,380.34
465.84
914.50
72,398.38
297
1,380.34
460.03
920.31
71,478.07
298
1,380.34
454.18
926.16
70,551.92
299
1,380.34
448.30
932.04
69,619.87
300
1,380.34
442.38
937.96
68,681.91
301
1,380.34
436.42
943.92
67,737.99
302
1,380.34
430.42
949.92
66,788.07
303
1,380.34
424.38
955.96
65,832.11
304
1,380.34
418.31
962.03
64,870.08
305
1,380.34
412.20
968.14
63,901.93
306
1,380.34
406.04
974.30
62,927.64
307
1,380.34
399.85
980.49
61,947.15
308
1,380.34
393.62
986.72
60,960.43
309
1,380.34
387.35
992.99
59,967.44
310
1,380.34
381.04
999.30
58,968.15
311
1,380.34
374.69
1,005.65
57,962.50
312
1,380.34
368.30
1,012.04
56,950.46
313
1,380.34
361.87
1,018.47
55,932.00
314
1,380.34
355.40
1,024.94
54,907.06
315
1,380.34
348.89
1,031.45
53,875.61
316
1,380.34
342.33
1,038.01
52,837.60
317
1,380.34
335.74
1,044.60
51,793.00
318
1,380.34
329.10
1,051.24
50,741.76
319
1,380.34
322.42
1,057.92
49,683.84
320
1,380.34
315.70
1,064.64
48,619.20
321
1,380.34
308.93
1,071.41
47,547.80
322
1,380.34
302.13
1,078.21
46,469.58
323
1,380.34
295.28
1,085.06
45,384.52
324
1,380.34
288.38
1,091.96
44,292.56
325
1,380.34
281.44
1,098.90
43,193.66
326
1,380.34
274.46
1,105.88
42,087.78
327
1,380.34
267.43
1,112.91
40,974.87
328
1,380.34
260.36
1,119.98
39,854.90
329
1,380.34
253.24
1,127.10
38,727.80
330
1,380.34
246.08
1,134.26
37,593.54
331
1,380.34
238.88
1,141.46
36,452.08
332
1,380.34
231.62
1,148.72
35,303.36
333
1,380.34
224.32
1,156.02
34,147.34
334
1,380.34
216.98
1,163.36
32,983.98
335
1,380.34
209.59
1,170.75
31,813.23
336
1,380.34
202.15
1,178.19
30,635.03
337
1,380.34
194.66
1,185.68
29,449.35
338
1,380.34
187.13
1,193.21
28,256.14
339
1,380.34
179.54
1,200.80
27,055.35
340
1,380.34
171.91
1,208.43
25,846.92
341
1,380.34
164.24
1,216.10
24,630.81
342
1,380.34
156.51
1,223.83
23,406.98
343
1,380.34
148.73
1,231.61
22,175.37
344
1,380.34
140.91
1,239.43
20,935.94
345
1,380.34
133.03
1,247.31
19,688.63
346
1,380.34
125.10
1,255.24
18,433.40
347
1,380.34
117.13
1,263.21
17,170.19
348
1,380.34
109.10
1,271.24
15,898.95
349
1,380.34
101.02
1,279.32
14,619.63
350
1,380.34
92.90
1,287.44
13,332.19
351
1,380.34
84.71
1,295.63
12,036.56
352
1,380.34
76.48
1,303.86
10,732.70
353
1,380.34
68.20
1,312.14
9,420.56
354
1,380.34
59.86
1,320.48
8,100.08
355
1,380.34
51.47
1,328.87
6,771.21
356
1,380.34
43.03
1,337.31
5,433.90
357
1,380.34
34.53
1,345.81
4,088.08
358
1,380.34
25.98
1,354.36
2,733.72
359
1,380.34
17.37
1,362.97
1,370.75
360
1,379.46
8.71
1,370.75
0.00
Totals
496,921.52
301,901.52
195,020.00

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