Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,680.50  
 

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
1,680.50
1,585.78
94.72
197,613.28
2
1,680.50
1,585.02
95.48
197,517.81
3
1,680.50
1,584.26
96.24
197,421.56
4
1,680.50
1,583.49
97.01
197,324.55
5
1,680.50
1,582.71
97.79
197,226.76
6
1,680.50
1,581.92
98.58
197,128.18
7
1,680.50
1,581.13
99.37
197,028.81
8
1,680.50
1,580.34
100.16
196,928.65
9
1,680.50
1,579.53
100.97
196,827.68
10
1,680.50
1,578.72
101.78
196,725.90
11
1,680.50
1,577.91
102.59
196,623.31
12
1,680.50
1,577.08
103.42
196,519.89
13
1,680.50
1,576.25
104.25
196,415.64
14
1,680.50
1,575.42
105.08
196,310.56
15
1,680.50
1,574.57
105.93
196,204.63
16
1,680.50
1,573.72
106.78
196,097.86
17
1,680.50
1,572.87
107.63
195,990.23
18
1,680.50
1,572.00
108.50
195,881.73
19
1,680.50
1,571.13
109.37
195,772.37
20
1,680.50
1,570.26
110.24
195,662.12
21
1,680.50
1,569.37
111.13
195,551.00
22
1,680.50
1,568.48
112.02
195,438.98
23
1,680.50
1,567.58
112.92
195,326.06
24
1,680.50
1,566.68
113.82
195,212.24
25
1,680.50
1,565.76
114.74
195,097.51
26
1,680.50
1,564.84
115.66
194,981.85
27
1,680.50
1,563.92
116.58
194,865.27
28
1,680.50
1,562.98
117.52
194,747.75
29
1,680.50
1,562.04
118.46
194,629.29
30
1,680.50
1,561.09
119.41
194,509.88
31
1,680.50
1,560.13
120.37
194,389.51
32
1,680.50
1,559.17
121.33
194,268.17
33
1,680.50
1,558.19
122.31
194,145.87
34
1,680.50
1,557.21
123.29
194,022.58
35
1,680.50
1,556.22
124.28
193,898.30
36
1,680.50
1,555.23
125.27
193,773.03
37
1,680.50
1,554.22
126.28
193,646.75
38
1,680.50
1,553.21
127.29
193,519.46
39
1,680.50
1,552.19
128.31
193,391.14
40
1,680.50
1,551.16
129.34
193,261.80
41
1,680.50
1,550.12
130.38
193,131.42
42
1,680.50
1,549.07
131.43
193,000.00
43
1,680.50
1,548.02
132.48
192,867.52
44
1,680.50
1,546.96
133.54
192,733.98
45
1,680.50
1,545.89
134.61
192,599.36
46
1,680.50
1,544.81
135.69
192,463.67
47
1,680.50
1,543.72
136.78
192,326.89
48
1,680.50
1,542.62
137.88
192,189.01
49
1,680.50
1,541.52
138.98
192,050.03
50
1,680.50
1,540.40
140.10
191,909.93
51
1,680.50
1,539.28
141.22
191,768.71
52
1,680.50
1,538.14
142.36
191,626.35
53
1,680.50
1,537.00
143.50
191,482.85
54
1,680.50
1,535.85
144.65
191,338.21
55
1,680.50
1,534.69
145.81
191,192.40
56
1,680.50
1,533.52
146.98
191,045.42
57
1,680.50
1,532.34
148.16
190,897.26
58
1,680.50
1,531.16
149.34
190,747.92
59
1,680.50
1,529.96
150.54
190,597.38
60
1,680.50
1,528.75
151.75
190,445.63
61
1,680.50
1,527.53
152.97
190,292.66
62
1,680.50
1,526.31
154.19
190,138.47
63
1,680.50
1,525.07
155.43
189,983.03
64
1,680.50
1,523.82
156.68
189,826.36
65
1,680.50
1,522.57
157.93
189,668.42
66
1,680.50
1,521.30
159.20
189,509.22
67
1,680.50
1,520.02
160.48
189,348.74
68
1,680.50
1,518.73
161.77
189,186.98
69
1,680.50
1,517.44
163.06
189,023.91
70
1,680.50
1,516.13
164.37
188,859.54
71
1,680.50
1,514.81
165.69
188,693.85
72
1,680.50
1,513.48
167.02
188,526.84
73
1,680.50
1,512.14
168.36
188,358.48
74
1,680.50
1,510.79
169.71
188,188.77
75
1,680.50
1,509.43
171.07
188,017.70
76
1,680.50
1,508.06
172.44
187,845.26
77
1,680.50
1,506.68
173.82
187,671.44
78
1,680.50
1,505.28
175.22
187,496.22
79
1,680.50
1,503.88
176.62
187,319.59
80
1,680.50
1,502.46
178.04
187,141.55
81
1,680.50
1,501.03
179.47
186,962.08
82
1,680.50
1,499.59
180.91
186,781.18
83
1,680.50
1,498.14
182.36
186,598.82
84
1,680.50
1,496.68
183.82
186,414.99
85
1,680.50
1,495.20
185.30
186,229.70
86
1,680.50
1,493.72
186.78
186,042.91
87
1,680.50
1,492.22
188.28
185,854.63
88
1,680.50
1,490.71
189.79
185,664.84
89
1,680.50
1,489.19
191.31
185,473.53
90
1,680.50
1,487.65
192.85
185,280.68
91
1,680.50
1,486.11
194.39
185,086.29
92
1,680.50
1,484.55
195.95
184,890.33
93
1,680.50
1,482.97
197.53
184,692.81
94
1,680.50
1,481.39
199.11
184,493.70
95
1,680.50
1,479.79
200.71
184,292.99
96
1,680.50
1,478.18
202.32
184,090.68
97
1,680.50
1,476.56
203.94
183,886.74
98
1,680.50
1,474.92
205.58
183,681.16
99
1,680.50
1,473.28
207.22
183,473.94
100
1,680.50
1,471.61
208.89
183,265.05
101
1,680.50
1,469.94
210.56
183,054.49
102
1,680.50
1,468.25
212.25
182,842.24
103
1,680.50
1,466.55
213.95
182,628.29
104
1,680.50
1,464.83
215.67
182,412.62
105
1,680.50
1,463.10
217.40
182,195.22
106
1,680.50
1,461.36
219.14
181,976.08
107
1,680.50
1,459.60
220.90
181,755.18
108
1,680.50
1,457.83
222.67
181,532.50
109
1,680.50
1,456.04
224.46
181,308.05
110
1,680.50
1,454.24
226.26
181,081.79
111
1,680.50
1,452.43
228.07
180,853.71
112
1,680.50
1,450.60
229.90
180,623.81
113
1,680.50
1,448.75
231.75
180,392.06
114
1,680.50
1,446.89
233.61
180,158.46
115
1,680.50
1,445.02
235.48
179,922.98
116
1,680.50
1,443.13
237.37
179,685.61
117
1,680.50
1,441.23
239.27
179,446.34
118
1,680.50
1,439.31
241.19
179,205.15
119
1,680.50
1,437.37
243.13
178,962.02
120
1,680.50
1,435.42
245.08
178,716.95
121
1,680.50
1,433.46
247.04
178,469.91
122
1,680.50
1,431.48
249.02
178,220.89
123
1,680.50
1,429.48
251.02
177,969.87
124
1,680.50
1,427.47
253.03
177,716.83
125
1,680.50
1,425.44
255.06
177,461.77
126
1,680.50
1,423.39
257.11
177,204.66
127
1,680.50
1,421.33
259.17
176,945.49
128
1,680.50
1,419.25
261.25
176,684.24
129
1,680.50
1,417.15
263.35
176,420.89
130
1,680.50
1,415.04
265.46
176,155.44
131
1,680.50
1,412.91
267.59
175,887.85
132
1,680.50
1,410.77
269.73
175,618.12
133
1,680.50
1,408.60
271.90
175,346.22
134
1,680.50
1,406.42
274.08
175,072.14
135
1,680.50
1,404.22
276.28
174,795.87
136
1,680.50
1,402.01
278.49
174,517.38
137
1,680.50
1,399.77
280.73
174,236.65
138
1,680.50
1,397.52
282.98
173,953.68
139
1,680.50
1,395.25
285.25
173,668.43
140
1,680.50
1,392.97
287.53
173,380.89
141
1,680.50
1,390.66
289.84
173,091.05
142
1,680.50
1,388.33
292.17
172,798.89
143
1,680.50
1,385.99
294.51
172,504.38
144
1,680.50
1,383.63
296.87
172,207.51
145
1,680.50
1,381.25
299.25
171,908.26
146
1,680.50
1,378.85
301.65
171,606.60
147
1,680.50
1,376.43
304.07
171,302.53
148
1,680.50
1,373.99
306.51
170,996.02
149
1,680.50
1,371.53
308.97
170,687.05
150
1,680.50
1,369.05
311.45
170,375.60
151
1,680.50
1,366.55
313.95
170,061.66
152
1,680.50
1,364.04
316.46
169,745.19
153
1,680.50
1,361.50
319.00
169,426.19
154
1,680.50
1,358.94
321.56
169,104.63
155
1,680.50
1,356.36
324.14
168,780.49
156
1,680.50
1,353.76
326.74
168,453.75
157
1,680.50
1,351.14
329.36
168,124.39
158
1,680.50
1,348.50
332.00
167,792.39
159
1,680.50
1,345.83
334.67
167,457.72
160
1,680.50
1,343.15
337.35
167,120.37
161
1,680.50
1,340.44
340.06
166,780.32
162
1,680.50
1,337.72
342.78
166,437.54
163
1,680.50
1,334.97
345.53
166,092.00
164
1,680.50
1,332.20
348.30
165,743.70
165
1,680.50
1,329.40
351.10
165,392.60
166
1,680.50
1,326.59
353.91
165,038.69
167
1,680.50
1,323.75
356.75
164,681.94
168
1,680.50
1,320.89
359.61
164,322.32
169
1,680.50
1,318.00
362.50
163,959.82
170
1,680.50
1,315.09
365.41
163,594.42
171
1,680.50
1,312.16
368.34
163,226.08
172
1,680.50
1,309.21
371.29
162,854.79
173
1,680.50
1,306.23
374.27
162,480.52
174
1,680.50
1,303.23
377.27
162,103.25
175
1,680.50
1,300.20
380.30
161,722.96
176
1,680.50
1,297.15
383.35
161,339.61
177
1,680.50
1,294.08
386.42
160,953.19
178
1,680.50
1,290.98
389.52
160,563.66
179
1,680.50
1,287.85
392.65
160,171.02
180
1,680.50
1,284.71
395.79
159,775.22
181
1,680.50
1,281.53
398.97
159,376.25
182
1,680.50
1,278.33
402.17
158,974.08
183
1,680.50
1,275.10
405.40
158,568.69
184
1,680.50
1,271.85
408.65
158,160.04
185
1,680.50
1,268.58
411.92
157,748.12
186
1,680.50
1,265.27
415.23
157,332.89
187
1,680.50
1,261.94
418.56
156,914.33
188
1,680.50
1,258.58
421.92
156,492.41
189
1,680.50
1,255.20
425.30
156,067.11
190
1,680.50
1,251.79
428.71
155,638.40
191
1,680.50
1,248.35
432.15
155,206.25
192
1,680.50
1,244.88
435.62
154,770.63
193
1,680.50
1,241.39
439.11
154,331.52
194
1,680.50
1,237.87
442.63
153,888.89
195
1,680.50
1,234.32
446.18
153,442.71
196
1,680.50
1,230.74
449.76
152,992.95
197
1,680.50
1,227.13
453.37
152,539.58
198
1,680.50
1,223.49
457.01
152,082.57
199
1,680.50
1,219.83
460.67
151,621.90
200
1,680.50
1,216.13
464.37
151,157.54
201
1,680.50
1,212.41
468.09
150,689.45
202
1,680.50
1,208.65
471.85
150,217.60
203
1,680.50
1,204.87
475.63
149,741.97
204
1,680.50
1,201.06
479.44
149,262.53
205
1,680.50
1,197.21
483.29
148,779.24
206
1,680.50
1,193.33
487.17
148,292.07
207
1,680.50
1,189.43
491.07
147,801.00
208
1,680.50
1,185.49
495.01
147,305.98
209
1,680.50
1,181.52
498.98
146,807.00
210
1,680.50
1,177.51
502.99
146,304.01
211
1,680.50
1,173.48
507.02
145,796.99
212
1,680.50
1,169.41
511.09
145,285.91
213
1,680.50
1,165.31
515.19
144,770.72
214
1,680.50
1,161.18
519.32
144,251.40
215
1,680.50
1,157.02
523.48
143,727.92
216
1,680.50
1,152.82
527.68
143,200.24
217
1,680.50
1,148.59
531.91
142,668.32
218
1,680.50
1,144.32
536.18
142,132.14
219
1,680.50
1,140.02
540.48
141,591.66
220
1,680.50
1,135.68
544.82
141,046.84
221
1,680.50
1,131.31
549.19
140,497.66
222
1,680.50
1,126.91
553.59
139,944.06
223
1,680.50
1,122.47
558.03
139,386.03
224
1,680.50
1,117.99
562.51
138,823.52
225
1,680.50
1,113.48
567.02
138,256.50
226
1,680.50
1,108.93
571.57
137,684.94
227
1,680.50
1,104.35
576.15
137,108.78
228
1,680.50
1,099.73
580.77
136,528.01
229
1,680.50
1,095.07
585.43
135,942.58
230
1,680.50
1,090.37
590.13
135,352.45
231
1,680.50
1,085.64
594.86
134,757.59
232
1,680.50
1,080.87
599.63
134,157.96
233
1,680.50
1,076.06
604.44
133,553.52
234
1,680.50
1,071.21
609.29
132,944.23
235
1,680.50
1,066.32
614.18
132,330.05
236
1,680.50
1,061.40
619.10
131,710.95
237
1,680.50
1,056.43
624.07
131,086.88
238
1,680.50
1,051.43
629.07
130,457.81
239
1,680.50
1,046.38
634.12
129,823.69
240
1,680.50
1,041.29
639.21
129,184.48
241
1,680.50
1,036.17
644.33
128,540.15
242
1,680.50
1,031.00
649.50
127,890.65
243
1,680.50
1,025.79
654.71
127,235.94
244
1,680.50
1,020.54
659.96
126,575.98
245
1,680.50
1,015.24
665.26
125,910.72
246
1,680.50
1,009.91
670.59
125,240.13
247
1,680.50
1,004.53
675.97
124,564.16
248
1,680.50
999.11
681.39
123,882.77
249
1,680.50
993.64
686.86
123,195.91
250
1,680.50
988.13
692.37
122,503.55
251
1,680.50
982.58
697.92
121,805.63
252
1,680.50
976.98
703.52
121,102.11
253
1,680.50
971.34
709.16
120,392.95
254
1,680.50
965.65
714.85
119,678.10
255
1,680.50
959.92
720.58
118,957.52
256
1,680.50
954.14
726.36
118,231.16
257
1,680.50
948.31
732.19
117,498.97
258
1,680.50
942.44
738.06
116,760.91
259
1,680.50
936.52
743.98
116,016.93
260
1,680.50
930.55
749.95
115,266.98
261
1,680.50
924.54
755.96
114,511.02
262
1,680.50
918.47
762.03
113,748.99
263
1,680.50
912.36
768.14
112,980.85
264
1,680.50
906.20
774.30
112,206.55
265
1,680.50
899.99
780.51
111,426.04
266
1,680.50
893.73
786.77
110,639.27
267
1,680.50
887.42
793.08
109,846.19
268
1,680.50
881.06
799.44
109,046.75
269
1,680.50
874.65
805.85
108,240.90
270
1,680.50
868.18
812.32
107,428.58
271
1,680.50
861.67
818.83
106,609.75
272
1,680.50
855.10
825.40
105,784.35
273
1,680.50
848.48
832.02
104,952.32
274
1,680.50
841.81
838.69
104,113.63
275
1,680.50
835.08
845.42
103,268.21
276
1,680.50
828.30
852.20
102,416.00
277
1,680.50
821.46
859.04
101,556.97
278
1,680.50
814.57
865.93
100,691.04
279
1,680.50
807.63
872.87
99,818.16
280
1,680.50
800.62
879.88
98,938.29
281
1,680.50
793.57
886.93
98,051.36
282
1,680.50
786.45
894.05
97,157.31
283
1,680.50
779.28
901.22
96,256.09
284
1,680.50
772.05
908.45
95,347.65
285
1,680.50
764.77
915.73
94,431.91
286
1,680.50
757.42
923.08
93,508.84
287
1,680.50
750.02
930.48
92,578.36
288
1,680.50
742.56
937.94
91,640.41
289
1,680.50
735.03
945.47
90,694.94
290
1,680.50
727.45
953.05
89,741.89
291
1,680.50
719.80
960.70
88,781.20
292
1,680.50
712.10
968.40
87,812.80
293
1,680.50
704.33
976.17
86,836.63
294
1,680.50
696.50
984.00
85,852.63
295
1,680.50
688.61
991.89
84,860.74
296
1,680.50
680.65
999.85
83,860.89
297
1,680.50
672.63
1,007.87
82,853.03
298
1,680.50
664.55
1,015.95
81,837.08
299
1,680.50
656.40
1,024.10
80,812.98
300
1,680.50
648.19
1,032.31
79,780.67
301
1,680.50
639.91
1,040.59
78,740.07
302
1,680.50
631.56
1,048.94
77,691.14
303
1,680.50
623.15
1,057.35
76,633.78
304
1,680.50
614.67
1,065.83
75,567.95
305
1,680.50
606.12
1,074.38
74,493.57
306
1,680.50
597.50
1,083.00
73,410.57
307
1,680.50
588.81
1,091.69
72,318.88
308
1,680.50
580.06
1,100.44
71,218.44
309
1,680.50
571.23
1,109.27
70,109.17
310
1,680.50
562.33
1,118.17
68,991.01
311
1,680.50
553.37
1,127.13
67,863.87
312
1,680.50
544.32
1,136.18
66,727.70
313
1,680.50
535.21
1,145.29
65,582.41
314
1,680.50
526.03
1,154.47
64,427.93
315
1,680.50
516.77
1,163.73
63,264.20
316
1,680.50
507.43
1,173.07
62,091.13
317
1,680.50
498.02
1,182.48
60,908.65
318
1,680.50
488.54
1,191.96
59,716.69
319
1,680.50
478.98
1,201.52
58,515.17
320
1,680.50
469.34
1,211.16
57,304.01
321
1,680.50
459.63
1,220.87
56,083.13
322
1,680.50
449.83
1,230.67
54,852.47
323
1,680.50
439.96
1,240.54
53,611.93
324
1,680.50
430.01
1,250.49
52,361.44
325
1,680.50
419.98
1,260.52
51,100.93
326
1,680.50
409.87
1,270.63
49,830.30
327
1,680.50
399.68
1,280.82
48,549.48
328
1,680.50
389.41
1,291.09
47,258.39
329
1,680.50
379.05
1,301.45
45,956.94
330
1,680.50
368.61
1,311.89
44,645.05
331
1,680.50
358.09
1,322.41
43,322.64
332
1,680.50
347.48
1,333.02
41,989.62
333
1,680.50
336.79
1,343.71
40,645.92
334
1,680.50
326.01
1,354.49
39,291.43
335
1,680.50
315.15
1,365.35
37,926.08
336
1,680.50
304.20
1,376.30
36,549.78
337
1,680.50
293.16
1,387.34
35,162.44
338
1,680.50
282.03
1,398.47
33,763.97
339
1,680.50
270.82
1,409.68
32,354.29
340
1,680.50
259.51
1,420.99
30,933.29
341
1,680.50
248.11
1,432.39
29,500.90
342
1,680.50
236.62
1,443.88
28,057.03
343
1,680.50
225.04
1,455.46
26,601.57
344
1,680.50
213.37
1,467.13
25,134.43
345
1,680.50
201.60
1,478.90
23,655.53
346
1,680.50
189.74
1,490.76
22,164.77
347
1,680.50
177.78
1,502.72
20,662.05
348
1,680.50
165.73
1,514.77
19,147.28
349
1,680.50
153.58
1,526.92
17,620.35
350
1,680.50
141.33
1,539.17
16,081.18
351
1,680.50
128.98
1,551.52
14,529.67
352
1,680.50
116.54
1,563.96
12,965.71
353
1,680.50
104.00
1,576.50
11,389.20
354
1,680.50
91.35
1,589.15
9,800.06
355
1,680.50
78.60
1,601.90
8,198.16
356
1,680.50
65.76
1,614.74
6,583.42
357
1,680.50
52.80
1,627.70
4,955.72
358
1,680.50
39.75
1,640.75
3,314.97
359
1,680.50
26.59
1,653.91
1,661.06
360
1,674.38
13.32
1,661.06
0.00
Totals
604,973.88
407,265.88
197,708.00

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