Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,680.18  
 

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
1,680.18
1,578.17
102.01
201,903.99
2
1,680.18
1,577.37
102.81
201,801.19
3
1,680.18
1,576.57
103.61
201,697.58
4
1,680.18
1,575.76
104.42
201,593.16
5
1,680.18
1,574.95
105.23
201,487.93
6
1,680.18
1,574.12
106.06
201,381.87
7
1,680.18
1,573.30
106.88
201,274.99
8
1,680.18
1,572.46
107.72
201,167.27
9
1,680.18
1,571.62
108.56
201,058.71
10
1,680.18
1,570.77
109.41
200,949.30
11
1,680.18
1,569.92
110.26
200,839.04
12
1,680.18
1,569.05
111.13
200,727.91
13
1,680.18
1,568.19
111.99
200,615.92
14
1,680.18
1,567.31
112.87
200,503.05
15
1,680.18
1,566.43
113.75
200,389.30
16
1,680.18
1,565.54
114.64
200,274.66
17
1,680.18
1,564.65
115.53
200,159.13
18
1,680.18
1,563.74
116.44
200,042.69
19
1,680.18
1,562.83
117.35
199,925.34
20
1,680.18
1,561.92
118.26
199,807.08
21
1,680.18
1,560.99
119.19
199,687.89
22
1,680.18
1,560.06
120.12
199,567.77
23
1,680.18
1,559.12
121.06
199,446.72
24
1,680.18
1,558.18
122.00
199,324.71
25
1,680.18
1,557.22
122.96
199,201.76
26
1,680.18
1,556.26
123.92
199,077.84
27
1,680.18
1,555.30
124.88
198,952.96
28
1,680.18
1,554.32
125.86
198,827.10
29
1,680.18
1,553.34
126.84
198,700.26
30
1,680.18
1,552.35
127.83
198,572.42
31
1,680.18
1,551.35
128.83
198,443.59
32
1,680.18
1,550.34
129.84
198,313.75
33
1,680.18
1,549.33
130.85
198,182.89
34
1,680.18
1,548.30
131.88
198,051.02
35
1,680.18
1,547.27
132.91
197,918.11
36
1,680.18
1,546.24
133.94
197,784.17
37
1,680.18
1,545.19
134.99
197,649.18
38
1,680.18
1,544.13
136.05
197,513.13
39
1,680.18
1,543.07
137.11
197,376.02
40
1,680.18
1,542.00
138.18
197,237.84
41
1,680.18
1,540.92
139.26
197,098.58
42
1,680.18
1,539.83
140.35
196,958.24
43
1,680.18
1,538.74
141.44
196,816.79
44
1,680.18
1,537.63
142.55
196,674.24
45
1,680.18
1,536.52
143.66
196,530.58
46
1,680.18
1,535.40
144.78
196,385.80
47
1,680.18
1,534.26
145.92
196,239.88
48
1,680.18
1,533.12
147.06
196,092.82
49
1,680.18
1,531.98
148.20
195,944.62
50
1,680.18
1,530.82
149.36
195,795.26
51
1,680.18
1,529.65
150.53
195,644.73
52
1,680.18
1,528.47
151.71
195,493.02
53
1,680.18
1,527.29
152.89
195,340.13
54
1,680.18
1,526.09
154.09
195,186.04
55
1,680.18
1,524.89
155.29
195,030.76
56
1,680.18
1,523.68
156.50
194,874.25
57
1,680.18
1,522.46
157.72
194,716.53
58
1,680.18
1,521.22
158.96
194,557.57
59
1,680.18
1,519.98
160.20
194,397.37
60
1,680.18
1,518.73
161.45
194,235.92
61
1,680.18
1,517.47
162.71
194,073.21
62
1,680.18
1,516.20
163.98
193,909.23
63
1,680.18
1,514.92
165.26
193,743.96
64
1,680.18
1,513.62
166.56
193,577.41
65
1,680.18
1,512.32
167.86
193,409.55
66
1,680.18
1,511.01
169.17
193,240.38
67
1,680.18
1,509.69
170.49
193,069.89
68
1,680.18
1,508.36
171.82
192,898.07
69
1,680.18
1,507.02
173.16
192,724.91
70
1,680.18
1,505.66
174.52
192,550.39
71
1,680.18
1,504.30
175.88
192,374.51
72
1,680.18
1,502.93
177.25
192,197.26
73
1,680.18
1,501.54
178.64
192,018.62
74
1,680.18
1,500.15
180.03
191,838.58
75
1,680.18
1,498.74
181.44
191,657.14
76
1,680.18
1,497.32
182.86
191,474.28
77
1,680.18
1,495.89
184.29
191,290.00
78
1,680.18
1,494.45
185.73
191,104.27
79
1,680.18
1,493.00
187.18
190,917.09
80
1,680.18
1,491.54
188.64
190,728.45
81
1,680.18
1,490.07
190.11
190,538.34
82
1,680.18
1,488.58
191.60
190,346.74
83
1,680.18
1,487.08
193.10
190,153.64
84
1,680.18
1,485.58
194.60
189,959.04
85
1,680.18
1,484.05
196.13
189,762.91
86
1,680.18
1,482.52
197.66
189,565.26
87
1,680.18
1,480.98
199.20
189,366.05
88
1,680.18
1,479.42
200.76
189,165.30
89
1,680.18
1,477.85
202.33
188,962.97
90
1,680.18
1,476.27
203.91
188,759.06
91
1,680.18
1,474.68
205.50
188,553.56
92
1,680.18
1,473.07
207.11
188,346.46
93
1,680.18
1,471.46
208.72
188,137.74
94
1,680.18
1,469.83
210.35
187,927.38
95
1,680.18
1,468.18
212.00
187,715.38
96
1,680.18
1,466.53
213.65
187,501.73
97
1,680.18
1,464.86
215.32
187,286.41
98
1,680.18
1,463.18
217.00
187,069.40
99
1,680.18
1,461.48
218.70
186,850.70
100
1,680.18
1,459.77
220.41
186,630.29
101
1,680.18
1,458.05
222.13
186,408.16
102
1,680.18
1,456.31
223.87
186,184.30
103
1,680.18
1,454.56
225.62
185,958.68
104
1,680.18
1,452.80
227.38
185,731.30
105
1,680.18
1,451.03
229.15
185,502.15
106
1,680.18
1,449.24
230.94
185,271.21
107
1,680.18
1,447.43
232.75
185,038.46
108
1,680.18
1,445.61
234.57
184,803.89
109
1,680.18
1,443.78
236.40
184,567.49
110
1,680.18
1,441.93
238.25
184,329.24
111
1,680.18
1,440.07
240.11
184,089.14
112
1,680.18
1,438.20
241.98
183,847.15
113
1,680.18
1,436.31
243.87
183,603.28
114
1,680.18
1,434.40
245.78
183,357.50
115
1,680.18
1,432.48
247.70
183,109.80
116
1,680.18
1,430.55
249.63
182,860.16
117
1,680.18
1,428.60
251.58
182,608.58
118
1,680.18
1,426.63
253.55
182,355.03
119
1,680.18
1,424.65
255.53
182,099.50
120
1,680.18
1,422.65
257.53
181,841.97
121
1,680.18
1,420.64
259.54
181,582.43
122
1,680.18
1,418.61
261.57
181,320.86
123
1,680.18
1,416.57
263.61
181,057.25
124
1,680.18
1,414.51
265.67
180,791.58
125
1,680.18
1,412.43
267.75
180,523.84
126
1,680.18
1,410.34
269.84
180,254.00
127
1,680.18
1,408.23
271.95
179,982.05
128
1,680.18
1,406.11
274.07
179,707.98
129
1,680.18
1,403.97
276.21
179,431.77
130
1,680.18
1,401.81
278.37
179,153.40
131
1,680.18
1,399.64
280.54
178,872.86
132
1,680.18
1,397.44
282.74
178,590.12
133
1,680.18
1,395.24
284.94
178,305.18
134
1,680.18
1,393.01
287.17
178,018.01
135
1,680.18
1,390.77
289.41
177,728.59
136
1,680.18
1,388.50
291.68
177,436.92
137
1,680.18
1,386.23
293.95
177,142.96
138
1,680.18
1,383.93
296.25
176,846.71
139
1,680.18
1,381.61
298.57
176,548.15
140
1,680.18
1,379.28
300.90
176,247.25
141
1,680.18
1,376.93
303.25
175,944.00
142
1,680.18
1,374.56
305.62
175,638.38
143
1,680.18
1,372.17
308.01
175,330.38
144
1,680.18
1,369.77
310.41
175,019.97
145
1,680.18
1,367.34
312.84
174,707.13
146
1,680.18
1,364.90
315.28
174,391.85
147
1,680.18
1,362.44
317.74
174,074.11
148
1,680.18
1,359.95
320.23
173,753.88
149
1,680.18
1,357.45
322.73
173,431.15
150
1,680.18
1,354.93
325.25
173,105.90
151
1,680.18
1,352.39
327.79
172,778.11
152
1,680.18
1,349.83
330.35
172,447.76
153
1,680.18
1,347.25
332.93
172,114.83
154
1,680.18
1,344.65
335.53
171,779.30
155
1,680.18
1,342.03
338.15
171,441.14
156
1,680.18
1,339.38
340.80
171,100.35
157
1,680.18
1,336.72
343.46
170,756.89
158
1,680.18
1,334.04
346.14
170,410.75
159
1,680.18
1,331.33
348.85
170,061.90
160
1,680.18
1,328.61
351.57
169,710.33
161
1,680.18
1,325.86
354.32
169,356.01
162
1,680.18
1,323.09
357.09
168,998.93
163
1,680.18
1,320.30
359.88
168,639.05
164
1,680.18
1,317.49
362.69
168,276.36
165
1,680.18
1,314.66
365.52
167,910.84
166
1,680.18
1,311.80
368.38
167,542.47
167
1,680.18
1,308.93
371.25
167,171.21
168
1,680.18
1,306.03
374.15
166,797.06
169
1,680.18
1,303.10
377.08
166,419.98
170
1,680.18
1,300.16
380.02
166,039.95
171
1,680.18
1,297.19
382.99
165,656.96
172
1,680.18
1,294.20
385.98
165,270.98
173
1,680.18
1,291.18
389.00
164,881.98
174
1,680.18
1,288.14
392.04
164,489.94
175
1,680.18
1,285.08
395.10
164,094.83
176
1,680.18
1,281.99
398.19
163,696.64
177
1,680.18
1,278.88
401.30
163,295.34
178
1,680.18
1,275.74
404.44
162,890.91
179
1,680.18
1,272.59
407.59
162,483.31
180
1,680.18
1,269.40
410.78
162,072.54
181
1,680.18
1,266.19
413.99
161,658.55
182
1,680.18
1,262.96
417.22
161,241.32
183
1,680.18
1,259.70
420.48
160,820.84
184
1,680.18
1,256.41
423.77
160,397.08
185
1,680.18
1,253.10
427.08
159,970.00
186
1,680.18
1,249.77
430.41
159,539.58
187
1,680.18
1,246.40
433.78
159,105.81
188
1,680.18
1,243.01
437.17
158,668.64
189
1,680.18
1,239.60
440.58
158,228.06
190
1,680.18
1,236.16
444.02
157,784.04
191
1,680.18
1,232.69
447.49
157,336.54
192
1,680.18
1,229.19
450.99
156,885.56
193
1,680.18
1,225.67
454.51
156,431.04
194
1,680.18
1,222.12
458.06
155,972.98
195
1,680.18
1,218.54
461.64
155,511.34
196
1,680.18
1,214.93
465.25
155,046.09
197
1,680.18
1,211.30
468.88
154,577.21
198
1,680.18
1,207.63
472.55
154,104.66
199
1,680.18
1,203.94
476.24
153,628.43
200
1,680.18
1,200.22
479.96
153,148.47
201
1,680.18
1,196.47
483.71
152,664.76
202
1,680.18
1,192.69
487.49
152,177.28
203
1,680.18
1,188.88
491.30
151,685.98
204
1,680.18
1,185.05
495.13
151,190.85
205
1,680.18
1,181.18
499.00
150,691.85
206
1,680.18
1,177.28
502.90
150,188.95
207
1,680.18
1,173.35
506.83
149,682.12
208
1,680.18
1,169.39
510.79
149,171.33
209
1,680.18
1,165.40
514.78
148,656.55
210
1,680.18
1,161.38
518.80
148,137.75
211
1,680.18
1,157.33
522.85
147,614.89
212
1,680.18
1,153.24
526.94
147,087.96
213
1,680.18
1,149.12
531.06
146,556.90
214
1,680.18
1,144.98
535.20
146,021.70
215
1,680.18
1,140.79
539.39
145,482.31
216
1,680.18
1,136.58
543.60
144,938.71
217
1,680.18
1,132.33
547.85
144,390.87
218
1,680.18
1,128.05
552.13
143,838.74
219
1,680.18
1,123.74
556.44
143,282.30
220
1,680.18
1,119.39
560.79
142,721.51
221
1,680.18
1,115.01
565.17
142,156.34
222
1,680.18
1,110.60
569.58
141,586.76
223
1,680.18
1,106.15
574.03
141,012.73
224
1,680.18
1,101.66
578.52
140,434.21
225
1,680.18
1,097.14
583.04
139,851.17
226
1,680.18
1,092.59
587.59
139,263.58
227
1,680.18
1,088.00
592.18
138,671.39
228
1,680.18
1,083.37
596.81
138,074.59
229
1,680.18
1,078.71
601.47
137,473.11
230
1,680.18
1,074.01
606.17
136,866.94
231
1,680.18
1,069.27
610.91
136,256.03
232
1,680.18
1,064.50
615.68
135,640.35
233
1,680.18
1,059.69
620.49
135,019.87
234
1,680.18
1,054.84
625.34
134,394.53
235
1,680.18
1,049.96
630.22
133,764.31
236
1,680.18
1,045.03
635.15
133,129.16
237
1,680.18
1,040.07
640.11
132,489.05
238
1,680.18
1,035.07
645.11
131,843.94
239
1,680.18
1,030.03
650.15
131,193.79
240
1,680.18
1,024.95
655.23
130,538.56
241
1,680.18
1,019.83
660.35
129,878.22
242
1,680.18
1,014.67
665.51
129,212.71
243
1,680.18
1,009.47
670.71
128,542.00
244
1,680.18
1,004.23
675.95
127,866.06
245
1,680.18
998.95
681.23
127,184.83
246
1,680.18
993.63
686.55
126,498.28
247
1,680.18
988.27
691.91
125,806.37
248
1,680.18
982.86
697.32
125,109.05
249
1,680.18
977.41
702.77
124,406.29
250
1,680.18
971.92
708.26
123,698.03
251
1,680.18
966.39
713.79
122,984.24
252
1,680.18
960.81
719.37
122,264.88
253
1,680.18
955.19
724.99
121,539.89
254
1,680.18
949.53
730.65
120,809.24
255
1,680.18
943.82
736.36
120,072.88
256
1,680.18
938.07
742.11
119,330.77
257
1,680.18
932.27
747.91
118,582.87
258
1,680.18
926.43
753.75
117,829.11
259
1,680.18
920.54
759.64
117,069.47
260
1,680.18
914.61
765.57
116,303.90
261
1,680.18
908.62
771.56
115,532.34
262
1,680.18
902.60
777.58
114,754.76
263
1,680.18
896.52
783.66
113,971.10
264
1,680.18
890.40
789.78
113,181.32
265
1,680.18
884.23
795.95
112,385.37
266
1,680.18
878.01
802.17
111,583.20
267
1,680.18
871.74
808.44
110,774.76
268
1,680.18
865.43
814.75
109,960.01
269
1,680.18
859.06
821.12
109,138.89
270
1,680.18
852.65
827.53
108,311.36
271
1,680.18
846.18
834.00
107,477.36
272
1,680.18
839.67
840.51
106,636.85
273
1,680.18
833.10
847.08
105,789.77
274
1,680.18
826.48
853.70
104,936.07
275
1,680.18
819.81
860.37
104,075.71
276
1,680.18
813.09
867.09
103,208.62
277
1,680.18
806.32
873.86
102,334.76
278
1,680.18
799.49
880.69
101,454.07
279
1,680.18
792.61
887.57
100,566.50
280
1,680.18
785.68
894.50
99,671.99
281
1,680.18
778.69
901.49
98,770.50
282
1,680.18
771.64
908.54
97,861.96
283
1,680.18
764.55
915.63
96,946.33
284
1,680.18
757.39
922.79
96,023.54
285
1,680.18
750.18
930.00
95,093.55
286
1,680.18
742.92
937.26
94,156.29
287
1,680.18
735.60
944.58
93,211.70
288
1,680.18
728.22
951.96
92,259.74
289
1,680.18
720.78
959.40
91,300.34
290
1,680.18
713.28
966.90
90,333.44
291
1,680.18
705.73
974.45
89,358.99
292
1,680.18
698.12
982.06
88,376.93
293
1,680.18
690.44
989.74
87,387.19
294
1,680.18
682.71
997.47
86,389.73
295
1,680.18
674.92
1,005.26
85,384.47
296
1,680.18
667.07
1,013.11
84,371.35
297
1,680.18
659.15
1,021.03
83,350.32
298
1,680.18
651.17
1,029.01
82,321.32
299
1,680.18
643.14
1,037.04
81,284.27
300
1,680.18
635.03
1,045.15
80,239.13
301
1,680.18
626.87
1,053.31
79,185.81
302
1,680.18
618.64
1,061.54
78,124.27
303
1,680.18
610.35
1,069.83
77,054.44
304
1,680.18
601.99
1,078.19
75,976.25
305
1,680.18
593.56
1,086.62
74,889.63
306
1,680.18
585.08
1,095.10
73,794.53
307
1,680.18
576.52
1,103.66
72,690.87
308
1,680.18
567.90
1,112.28
71,578.58
309
1,680.18
559.21
1,120.97
70,457.61
310
1,680.18
550.45
1,129.73
69,327.88
311
1,680.18
541.62
1,138.56
68,189.33
312
1,680.18
532.73
1,147.45
67,041.88
313
1,680.18
523.76
1,156.42
65,885.46
314
1,680.18
514.73
1,165.45
64,720.01
315
1,680.18
505.63
1,174.55
63,545.45
316
1,680.18
496.45
1,183.73
62,361.72
317
1,680.18
487.20
1,192.98
61,168.74
318
1,680.18
477.88
1,202.30
59,966.45
319
1,680.18
468.49
1,211.69
58,754.75
320
1,680.18
459.02
1,221.16
57,533.59
321
1,680.18
449.48
1,230.70
56,302.90
322
1,680.18
439.87
1,240.31
55,062.58
323
1,680.18
430.18
1,250.00
53,812.58
324
1,680.18
420.41
1,259.77
52,552.81
325
1,680.18
410.57
1,269.61
51,283.20
326
1,680.18
400.65
1,279.53
50,003.67
327
1,680.18
390.65
1,289.53
48,714.14
328
1,680.18
380.58
1,299.60
47,414.54
329
1,680.18
370.43
1,309.75
46,104.79
330
1,680.18
360.19
1,319.99
44,784.80
331
1,680.18
349.88
1,330.30
43,454.50
332
1,680.18
339.49
1,340.69
42,113.81
333
1,680.18
329.01
1,351.17
40,762.64
334
1,680.18
318.46
1,361.72
39,400.92
335
1,680.18
307.82
1,372.36
38,028.56
336
1,680.18
297.10
1,383.08
36,645.48
337
1,680.18
286.29
1,393.89
35,251.59
338
1,680.18
275.40
1,404.78
33,846.82
339
1,680.18
264.43
1,415.75
32,431.07
340
1,680.18
253.37
1,426.81
31,004.25
341
1,680.18
242.22
1,437.96
29,566.29
342
1,680.18
230.99
1,449.19
28,117.10
343
1,680.18
219.66
1,460.52
26,656.59
344
1,680.18
208.25
1,471.93
25,184.66
345
1,680.18
196.76
1,483.42
23,701.23
346
1,680.18
185.17
1,495.01
22,206.22
347
1,680.18
173.49
1,506.69
20,699.53
348
1,680.18
161.72
1,518.46
19,181.06
349
1,680.18
149.85
1,530.33
17,650.73
350
1,680.18
137.90
1,542.28
16,108.45
351
1,680.18
125.85
1,554.33
14,554.12
352
1,680.18
113.70
1,566.48
12,987.64
353
1,680.18
101.47
1,578.71
11,408.93
354
1,680.18
89.13
1,591.05
9,817.88
355
1,680.18
76.70
1,603.48
8,214.40
356
1,680.18
64.18
1,616.00
6,598.40
357
1,680.18
51.55
1,628.63
4,969.77
358
1,680.18
38.83
1,641.35
3,328.41
359
1,680.18
26.00
1,654.18
1,674.24
360
1,687.32
13.08
1,674.24
0.00
Totals
604,871.94
402,865.94
202,006.00

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