Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,180.12  
 

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
1,180.12
976.72
203.40
199,296.60
2
1,180.12
975.72
204.40
199,092.20
3
1,180.12
974.72
205.40
198,886.80
4
1,180.12
973.72
206.40
198,680.40
5
1,180.12
972.71
207.41
198,472.99
6
1,180.12
971.69
208.43
198,264.56
7
1,180.12
970.67
209.45
198,055.11
8
1,180.12
969.64
210.48
197,844.63
9
1,180.12
968.61
211.51
197,633.13
10
1,180.12
967.58
212.54
197,420.59
11
1,180.12
966.54
213.58
197,207.00
12
1,180.12
965.49
214.63
196,992.38
13
1,180.12
964.44
215.68
196,776.70
14
1,180.12
963.39
216.73
196,559.96
15
1,180.12
962.32
217.80
196,342.17
16
1,180.12
961.26
218.86
196,123.31
17
1,180.12
960.19
219.93
195,903.37
18
1,180.12
959.11
221.01
195,682.36
19
1,180.12
958.03
222.09
195,460.27
20
1,180.12
956.94
223.18
195,237.09
21
1,180.12
955.85
224.27
195,012.82
22
1,180.12
954.75
225.37
194,787.45
23
1,180.12
953.65
226.47
194,560.98
24
1,180.12
952.54
227.58
194,333.40
25
1,180.12
951.42
228.70
194,104.70
26
1,180.12
950.30
229.82
193,874.89
27
1,180.12
949.18
230.94
193,643.94
28
1,180.12
948.05
232.07
193,411.87
29
1,180.12
946.91
233.21
193,178.67
30
1,180.12
945.77
234.35
192,944.32
31
1,180.12
944.62
235.50
192,708.82
32
1,180.12
943.47
236.65
192,472.17
33
1,180.12
942.31
237.81
192,234.36
34
1,180.12
941.15
238.97
191,995.39
35
1,180.12
939.98
240.14
191,755.25
36
1,180.12
938.80
241.32
191,513.93
37
1,180.12
937.62
242.50
191,271.43
38
1,180.12
936.43
243.69
191,027.74
39
1,180.12
935.24
244.88
190,782.86
40
1,180.12
934.04
246.08
190,536.78
41
1,180.12
932.84
247.28
190,289.50
42
1,180.12
931.63
248.49
190,041.00
43
1,180.12
930.41
249.71
189,791.29
44
1,180.12
929.19
250.93
189,540.36
45
1,180.12
927.96
252.16
189,288.20
46
1,180.12
926.72
253.40
189,034.80
47
1,180.12
925.48
254.64
188,780.16
48
1,180.12
924.24
255.88
188,524.28
49
1,180.12
922.98
257.14
188,267.14
50
1,180.12
921.72
258.40
188,008.75
51
1,180.12
920.46
259.66
187,749.09
52
1,180.12
919.19
260.93
187,488.16
53
1,180.12
917.91
262.21
187,225.95
54
1,180.12
916.63
263.49
186,962.45
55
1,180.12
915.34
264.78
186,697.67
56
1,180.12
914.04
266.08
186,431.59
57
1,180.12
912.74
267.38
186,164.21
58
1,180.12
911.43
268.69
185,895.52
59
1,180.12
910.11
270.01
185,625.51
60
1,180.12
908.79
271.33
185,354.18
61
1,180.12
907.46
272.66
185,081.53
62
1,180.12
906.13
273.99
184,807.54
63
1,180.12
904.79
275.33
184,532.20
64
1,180.12
903.44
276.68
184,255.52
65
1,180.12
902.08
278.04
183,977.49
66
1,180.12
900.72
279.40
183,698.09
67
1,180.12
899.36
280.76
183,417.32
68
1,180.12
897.98
282.14
183,135.18
69
1,180.12
896.60
283.52
182,851.66
70
1,180.12
895.21
284.91
182,566.76
71
1,180.12
893.82
286.30
182,280.45
72
1,180.12
892.41
287.71
181,992.75
73
1,180.12
891.01
289.11
181,703.63
74
1,180.12
889.59
290.53
181,413.10
75
1,180.12
888.17
291.95
181,121.15
76
1,180.12
886.74
293.38
180,827.77
77
1,180.12
885.30
294.82
180,532.95
78
1,180.12
883.86
296.26
180,236.69
79
1,180.12
882.41
297.71
179,938.98
80
1,180.12
880.95
299.17
179,639.81
81
1,180.12
879.49
300.63
179,339.18
82
1,180.12
878.01
302.11
179,037.07
83
1,180.12
876.54
303.58
178,733.49
84
1,180.12
875.05
305.07
178,428.42
85
1,180.12
873.56
306.56
178,121.85
86
1,180.12
872.05
308.07
177,813.79
87
1,180.12
870.55
309.57
177,504.22
88
1,180.12
869.03
311.09
177,193.13
89
1,180.12
867.51
312.61
176,880.52
90
1,180.12
865.98
314.14
176,566.37
91
1,180.12
864.44
315.68
176,250.69
92
1,180.12
862.89
317.23
175,933.47
93
1,180.12
861.34
318.78
175,614.69
94
1,180.12
859.78
320.34
175,294.35
95
1,180.12
858.21
321.91
174,972.44
96
1,180.12
856.64
323.48
174,648.96
97
1,180.12
855.05
325.07
174,323.89
98
1,180.12
853.46
326.66
173,997.23
99
1,180.12
851.86
328.26
173,668.97
100
1,180.12
850.25
329.87
173,339.10
101
1,180.12
848.64
331.48
173,007.62
102
1,180.12
847.02
333.10
172,674.52
103
1,180.12
845.39
334.73
172,339.79
104
1,180.12
843.75
336.37
172,003.41
105
1,180.12
842.10
338.02
171,665.39
106
1,180.12
840.45
339.67
171,325.72
107
1,180.12
838.78
341.34
170,984.38
108
1,180.12
837.11
343.01
170,641.37
109
1,180.12
835.43
344.69
170,296.68
110
1,180.12
833.74
346.38
169,950.31
111
1,180.12
832.05
348.07
169,602.23
112
1,180.12
830.34
349.78
169,252.46
113
1,180.12
828.63
351.49
168,900.97
114
1,180.12
826.91
353.21
168,547.76
115
1,180.12
825.18
354.94
168,192.82
116
1,180.12
823.44
356.68
167,836.15
117
1,180.12
821.70
358.42
167,477.73
118
1,180.12
819.94
360.18
167,117.55
119
1,180.12
818.18
361.94
166,755.61
120
1,180.12
816.41
363.71
166,391.90
121
1,180.12
814.63
365.49
166,026.40
122
1,180.12
812.84
367.28
165,659.12
123
1,180.12
811.04
369.08
165,290.04
124
1,180.12
809.23
370.89
164,919.15
125
1,180.12
807.42
372.70
164,546.45
126
1,180.12
805.59
374.53
164,171.92
127
1,180.12
803.76
376.36
163,795.56
128
1,180.12
801.92
378.20
163,417.36
129
1,180.12
800.06
380.06
163,037.30
130
1,180.12
798.20
381.92
162,655.38
131
1,180.12
796.33
383.79
162,271.60
132
1,180.12
794.45
385.67
161,885.93
133
1,180.12
792.57
387.55
161,498.38
134
1,180.12
790.67
389.45
161,108.93
135
1,180.12
788.76
391.36
160,717.57
136
1,180.12
786.85
393.27
160,324.30
137
1,180.12
784.92
395.20
159,929.10
138
1,180.12
782.99
397.13
159,531.96
139
1,180.12
781.04
399.08
159,132.88
140
1,180.12
779.09
401.03
158,731.85
141
1,180.12
777.12
403.00
158,328.86
142
1,180.12
775.15
404.97
157,923.89
143
1,180.12
773.17
406.95
157,516.94
144
1,180.12
771.18
408.94
157,107.99
145
1,180.12
769.17
410.95
156,697.05
146
1,180.12
767.16
412.96
156,284.09
147
1,180.12
765.14
414.98
155,869.11
148
1,180.12
763.11
417.01
155,452.10
149
1,180.12
761.07
419.05
155,033.05
150
1,180.12
759.02
421.10
154,611.95
151
1,180.12
756.95
423.17
154,188.78
152
1,180.12
754.88
425.24
153,763.54
153
1,180.12
752.80
427.32
153,336.22
154
1,180.12
750.71
429.41
152,906.81
155
1,180.12
748.61
431.51
152,475.30
156
1,180.12
746.49
433.63
152,041.67
157
1,180.12
744.37
435.75
151,605.92
158
1,180.12
742.24
437.88
151,168.04
159
1,180.12
740.09
440.03
150,728.01
160
1,180.12
737.94
442.18
150,285.83
161
1,180.12
735.77
444.35
149,841.49
162
1,180.12
733.60
446.52
149,394.97
163
1,180.12
731.41
448.71
148,946.26
164
1,180.12
729.22
450.90
148,495.35
165
1,180.12
727.01
453.11
148,042.24
166
1,180.12
724.79
455.33
147,586.91
167
1,180.12
722.56
457.56
147,129.35
168
1,180.12
720.32
459.80
146,669.56
169
1,180.12
718.07
462.05
146,207.50
170
1,180.12
715.81
464.31
145,743.19
171
1,180.12
713.53
466.59
145,276.61
172
1,180.12
711.25
468.87
144,807.74
173
1,180.12
708.95
471.17
144,336.57
174
1,180.12
706.65
473.47
143,863.10
175
1,180.12
704.33
475.79
143,387.31
176
1,180.12
702.00
478.12
142,909.19
177
1,180.12
699.66
480.46
142,428.73
178
1,180.12
697.31
482.81
141,945.92
179
1,180.12
694.94
485.18
141,460.74
180
1,180.12
692.57
487.55
140,973.19
181
1,180.12
690.18
489.94
140,483.25
182
1,180.12
687.78
492.34
139,990.91
183
1,180.12
685.37
494.75
139,496.16
184
1,180.12
682.95
497.17
138,998.99
185
1,180.12
680.52
499.60
138,499.39
186
1,180.12
678.07
502.05
137,997.34
187
1,180.12
675.61
504.51
137,492.83
188
1,180.12
673.14
506.98
136,985.85
189
1,180.12
670.66
509.46
136,476.39
190
1,180.12
668.17
511.95
135,964.44
191
1,180.12
665.66
514.46
135,449.98
192
1,180.12
663.14
516.98
134,933.00
193
1,180.12
660.61
519.51
134,413.49
194
1,180.12
658.07
522.05
133,891.43
195
1,180.12
655.51
524.61
133,366.82
196
1,180.12
652.94
527.18
132,839.65
197
1,180.12
650.36
529.76
132,309.89
198
1,180.12
647.77
532.35
131,777.53
199
1,180.12
645.16
534.96
131,242.58
200
1,180.12
642.54
537.58
130,705.00
201
1,180.12
639.91
540.21
130,164.79
202
1,180.12
637.27
542.85
129,621.93
203
1,180.12
634.61
545.51
129,076.42
204
1,180.12
631.94
548.18
128,528.24
205
1,180.12
629.25
550.87
127,977.37
206
1,180.12
626.56
553.56
127,423.80
207
1,180.12
623.85
556.27
126,867.53
208
1,180.12
621.12
559.00
126,308.53
209
1,180.12
618.39
561.73
125,746.80
210
1,180.12
615.64
564.48
125,182.31
211
1,180.12
612.87
567.25
124,615.07
212
1,180.12
610.09
570.03
124,045.04
213
1,180.12
607.30
572.82
123,472.22
214
1,180.12
604.50
575.62
122,896.60
215
1,180.12
601.68
578.44
122,318.16
216
1,180.12
598.85
581.27
121,736.89
217
1,180.12
596.00
584.12
121,152.78
218
1,180.12
593.14
586.98
120,565.80
219
1,180.12
590.27
589.85
119,975.95
220
1,180.12
587.38
592.74
119,383.21
221
1,180.12
584.48
595.64
118,787.57
222
1,180.12
581.56
598.56
118,189.02
223
1,180.12
578.63
601.49
117,587.53
224
1,180.12
575.69
604.43
116,983.10
225
1,180.12
572.73
607.39
116,375.71
226
1,180.12
569.76
610.36
115,765.35
227
1,180.12
566.77
613.35
115,151.99
228
1,180.12
563.76
616.36
114,535.64
229
1,180.12
560.75
619.37
113,916.27
230
1,180.12
557.72
622.40
113,293.86
231
1,180.12
554.67
625.45
112,668.41
232
1,180.12
551.61
628.51
112,039.90
233
1,180.12
548.53
631.59
111,408.30
234
1,180.12
545.44
634.68
110,773.62
235
1,180.12
542.33
637.79
110,135.83
236
1,180.12
539.21
640.91
109,494.92
237
1,180.12
536.07
644.05
108,850.87
238
1,180.12
532.92
647.20
108,203.66
239
1,180.12
529.75
650.37
107,553.29
240
1,180.12
526.56
653.56
106,899.73
241
1,180.12
523.36
656.76
106,242.97
242
1,180.12
520.15
659.97
105,583.00
243
1,180.12
516.92
663.20
104,919.80
244
1,180.12
513.67
666.45
104,253.35
245
1,180.12
510.41
669.71
103,583.64
246
1,180.12
507.13
672.99
102,910.64
247
1,180.12
503.83
676.29
102,234.36
248
1,180.12
500.52
679.60
101,554.76
249
1,180.12
497.20
682.92
100,871.84
250
1,180.12
493.85
686.27
100,185.57
251
1,180.12
490.49
689.63
99,495.94
252
1,180.12
487.12
693.00
98,802.93
253
1,180.12
483.72
696.40
98,106.54
254
1,180.12
480.31
699.81
97,406.73
255
1,180.12
476.89
703.23
96,703.50
256
1,180.12
473.44
706.68
95,996.82
257
1,180.12
469.98
710.14
95,286.69
258
1,180.12
466.51
713.61
94,573.07
259
1,180.12
463.01
717.11
93,855.97
260
1,180.12
459.50
720.62
93,135.35
261
1,180.12
455.98
724.14
92,411.21
262
1,180.12
452.43
727.69
91,683.52
263
1,180.12
448.87
731.25
90,952.26
264
1,180.12
445.29
734.83
90,217.43
265
1,180.12
441.69
738.43
89,479.00
266
1,180.12
438.07
742.05
88,736.95
267
1,180.12
434.44
745.68
87,991.28
268
1,180.12
430.79
749.33
87,241.95
269
1,180.12
427.12
753.00
86,488.95
270
1,180.12
423.44
756.68
85,732.26
271
1,180.12
419.73
760.39
84,971.87
272
1,180.12
416.01
764.11
84,207.76
273
1,180.12
412.27
767.85
83,439.91
274
1,180.12
408.51
771.61
82,668.30
275
1,180.12
404.73
775.39
81,892.91
276
1,180.12
400.93
779.19
81,113.72
277
1,180.12
397.12
783.00
80,330.72
278
1,180.12
393.29
786.83
79,543.89
279
1,180.12
389.43
790.69
78,753.20
280
1,180.12
385.56
794.56
77,958.64
281
1,180.12
381.67
798.45
77,160.20
282
1,180.12
377.76
802.36
76,357.84
283
1,180.12
373.84
806.28
75,551.55
284
1,180.12
369.89
810.23
74,741.32
285
1,180.12
365.92
814.20
73,927.12
286
1,180.12
361.93
818.19
73,108.94
287
1,180.12
357.93
822.19
72,286.75
288
1,180.12
353.90
826.22
71,460.53
289
1,180.12
349.86
830.26
70,630.27
290
1,180.12
345.79
834.33
69,795.94
291
1,180.12
341.71
838.41
68,957.53
292
1,180.12
337.60
842.52
68,115.02
293
1,180.12
333.48
846.64
67,268.38
294
1,180.12
329.33
850.79
66,417.59
295
1,180.12
325.17
854.95
65,562.64
296
1,180.12
320.98
859.14
64,703.51
297
1,180.12
316.78
863.34
63,840.16
298
1,180.12
312.55
867.57
62,972.59
299
1,180.12
308.30
871.82
62,100.78
300
1,180.12
304.04
876.08
61,224.69
301
1,180.12
299.75
880.37
60,344.32
302
1,180.12
295.44
884.68
59,459.63
303
1,180.12
291.10
889.02
58,570.62
304
1,180.12
286.75
893.37
57,677.25
305
1,180.12
282.38
897.74
56,779.51
306
1,180.12
277.98
902.14
55,877.37
307
1,180.12
273.57
906.55
54,970.82
308
1,180.12
269.13
910.99
54,059.83
309
1,180.12
264.67
915.45
53,144.37
310
1,180.12
260.19
919.93
52,224.44
311
1,180.12
255.68
924.44
51,300.00
312
1,180.12
251.16
928.96
50,371.04
313
1,180.12
246.61
933.51
49,437.53
314
1,180.12
242.04
938.08
48,499.44
315
1,180.12
237.45
942.67
47,556.77
316
1,180.12
232.83
947.29
46,609.48
317
1,180.12
228.19
951.93
45,657.55
318
1,180.12
223.53
956.59
44,700.96
319
1,180.12
218.85
961.27
43,739.69
320
1,180.12
214.14
965.98
42,773.71
321
1,180.12
209.41
970.71
41,803.01
322
1,180.12
204.66
975.46
40,827.55
323
1,180.12
199.88
980.24
39,847.31
324
1,180.12
195.09
985.03
38,862.28
325
1,180.12
190.26
989.86
37,872.42
326
1,180.12
185.42
994.70
36,877.72
327
1,180.12
180.55
999.57
35,878.15
328
1,180.12
175.65
1,004.47
34,873.68
329
1,180.12
170.74
1,009.38
33,864.29
330
1,180.12
165.79
1,014.33
32,849.97
331
1,180.12
160.83
1,019.29
31,830.68
332
1,180.12
155.84
1,024.28
30,806.39
333
1,180.12
150.82
1,029.30
29,777.10
334
1,180.12
145.78
1,034.34
28,742.76
335
1,180.12
140.72
1,039.40
27,703.36
336
1,180.12
135.63
1,044.49
26,658.87
337
1,180.12
130.52
1,049.60
25,609.27
338
1,180.12
125.38
1,054.74
24,554.53
339
1,180.12
120.21
1,059.91
23,494.62
340
1,180.12
115.03
1,065.09
22,429.53
341
1,180.12
109.81
1,070.31
21,359.22
342
1,180.12
104.57
1,075.55
20,283.67
343
1,180.12
99.31
1,080.81
19,202.86
344
1,180.12
94.01
1,086.11
18,116.75
345
1,180.12
88.70
1,091.42
17,025.33
346
1,180.12
83.35
1,096.77
15,928.56
347
1,180.12
77.98
1,102.14
14,826.42
348
1,180.12
72.59
1,107.53
13,718.89
349
1,180.12
67.17
1,112.95
12,605.94
350
1,180.12
61.72
1,118.40
11,487.53
351
1,180.12
56.24
1,123.88
10,363.65
352
1,180.12
50.74
1,129.38
9,234.27
353
1,180.12
45.21
1,134.91
8,099.36
354
1,180.12
39.65
1,140.47
6,958.90
355
1,180.12
34.07
1,146.05
5,812.85
356
1,180.12
28.46
1,151.66
4,661.18
357
1,180.12
22.82
1,157.30
3,503.88
358
1,180.12
17.15
1,162.97
2,340.92
359
1,180.12
11.46
1,168.66
1,172.26
360
1,178.00
5.74
1,172.26
0.00
Totals
424,841.08
225,341.08
199,500.00

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