Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,180.10  
 

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
1,180.10
960.94
219.16
204,780.84
2
1,180.10
959.91
220.19
204,560.65
3
1,180.10
958.88
221.22
204,339.43
4
1,180.10
957.84
222.26
204,117.17
5
1,180.10
956.80
223.30
203,893.87
6
1,180.10
955.75
224.35
203,669.52
7
1,180.10
954.70
225.40
203,444.12
8
1,180.10
953.64
226.46
203,217.66
9
1,180.10
952.58
227.52
202,990.15
10
1,180.10
951.52
228.58
202,761.56
11
1,180.10
950.44
229.66
202,531.91
12
1,180.10
949.37
230.73
202,301.18
13
1,180.10
948.29
231.81
202,069.36
14
1,180.10
947.20
232.90
201,836.46
15
1,180.10
946.11
233.99
201,602.47
16
1,180.10
945.01
235.09
201,367.38
17
1,180.10
943.91
236.19
201,131.19
18
1,180.10
942.80
237.30
200,893.89
19
1,180.10
941.69
238.41
200,655.49
20
1,180.10
940.57
239.53
200,415.96
21
1,180.10
939.45
240.65
200,175.31
22
1,180.10
938.32
241.78
199,933.53
23
1,180.10
937.19
242.91
199,690.62
24
1,180.10
936.05
244.05
199,446.57
25
1,180.10
934.91
245.19
199,201.37
26
1,180.10
933.76
246.34
198,955.03
27
1,180.10
932.60
247.50
198,707.53
28
1,180.10
931.44
248.66
198,458.87
29
1,180.10
930.28
249.82
198,209.05
30
1,180.10
929.10
251.00
197,958.05
31
1,180.10
927.93
252.17
197,705.88
32
1,180.10
926.75
253.35
197,452.53
33
1,180.10
925.56
254.54
197,197.99
34
1,180.10
924.37
255.73
196,942.25
35
1,180.10
923.17
256.93
196,685.32
36
1,180.10
921.96
258.14
196,427.18
37
1,180.10
920.75
259.35
196,167.83
38
1,180.10
919.54
260.56
195,907.27
39
1,180.10
918.32
261.78
195,645.49
40
1,180.10
917.09
263.01
195,382.47
41
1,180.10
915.86
264.24
195,118.23
42
1,180.10
914.62
265.48
194,852.75
43
1,180.10
913.37
266.73
194,586.02
44
1,180.10
912.12
267.98
194,318.04
45
1,180.10
910.87
269.23
194,048.81
46
1,180.10
909.60
270.50
193,778.31
47
1,180.10
908.34
271.76
193,506.55
48
1,180.10
907.06
273.04
193,233.51
49
1,180.10
905.78
274.32
192,959.19
50
1,180.10
904.50
275.60
192,683.59
51
1,180.10
903.20
276.90
192,406.69
52
1,180.10
901.91
278.19
192,128.50
53
1,180.10
900.60
279.50
191,849.00
54
1,180.10
899.29
280.81
191,568.19
55
1,180.10
897.98
282.12
191,286.07
56
1,180.10
896.65
283.45
191,002.62
57
1,180.10
895.32
284.78
190,717.85
58
1,180.10
893.99
286.11
190,431.74
59
1,180.10
892.65
287.45
190,144.28
60
1,180.10
891.30
288.80
189,855.49
61
1,180.10
889.95
290.15
189,565.33
62
1,180.10
888.59
291.51
189,273.82
63
1,180.10
887.22
292.88
188,980.94
64
1,180.10
885.85
294.25
188,686.69
65
1,180.10
884.47
295.63
188,391.06
66
1,180.10
883.08
297.02
188,094.04
67
1,180.10
881.69
298.41
187,795.63
68
1,180.10
880.29
299.81
187,495.82
69
1,180.10
878.89
301.21
187,194.61
70
1,180.10
877.47
302.63
186,891.99
71
1,180.10
876.06
304.04
186,587.94
72
1,180.10
874.63
305.47
186,282.47
73
1,180.10
873.20
306.90
185,975.57
74
1,180.10
871.76
308.34
185,667.23
75
1,180.10
870.32
309.78
185,357.45
76
1,180.10
868.86
311.24
185,046.21
77
1,180.10
867.40
312.70
184,733.52
78
1,180.10
865.94
314.16
184,419.35
79
1,180.10
864.47
315.63
184,103.72
80
1,180.10
862.99
317.11
183,786.61
81
1,180.10
861.50
318.60
183,468.01
82
1,180.10
860.01
320.09
183,147.91
83
1,180.10
858.51
321.59
182,826.32
84
1,180.10
857.00
323.10
182,503.22
85
1,180.10
855.48
324.62
182,178.60
86
1,180.10
853.96
326.14
181,852.46
87
1,180.10
852.43
327.67
181,524.80
88
1,180.10
850.90
329.20
181,195.59
89
1,180.10
849.35
330.75
180,864.85
90
1,180.10
847.80
332.30
180,532.55
91
1,180.10
846.25
333.85
180,198.70
92
1,180.10
844.68
335.42
179,863.28
93
1,180.10
843.11
336.99
179,526.29
94
1,180.10
841.53
338.57
179,187.72
95
1,180.10
839.94
340.16
178,847.56
96
1,180.10
838.35
341.75
178,505.81
97
1,180.10
836.75
343.35
178,162.45
98
1,180.10
835.14
344.96
177,817.49
99
1,180.10
833.52
346.58
177,470.91
100
1,180.10
831.89
348.21
177,122.70
101
1,180.10
830.26
349.84
176,772.87
102
1,180.10
828.62
351.48
176,421.39
103
1,180.10
826.98
353.12
176,068.27
104
1,180.10
825.32
354.78
175,713.49
105
1,180.10
823.66
356.44
175,357.04
106
1,180.10
821.99
358.11
174,998.93
107
1,180.10
820.31
359.79
174,639.14
108
1,180.10
818.62
361.48
174,277.66
109
1,180.10
816.93
363.17
173,914.48
110
1,180.10
815.22
364.88
173,549.61
111
1,180.10
813.51
366.59
173,183.02
112
1,180.10
811.80
368.30
172,814.72
113
1,180.10
810.07
370.03
172,444.69
114
1,180.10
808.33
371.77
172,072.92
115
1,180.10
806.59
373.51
171,699.41
116
1,180.10
804.84
375.26
171,324.15
117
1,180.10
803.08
377.02
170,947.13
118
1,180.10
801.31
378.79
170,568.35
119
1,180.10
799.54
380.56
170,187.79
120
1,180.10
797.76
382.34
169,805.44
121
1,180.10
795.96
384.14
169,421.31
122
1,180.10
794.16
385.94
169,035.37
123
1,180.10
792.35
387.75
168,647.62
124
1,180.10
790.54
389.56
168,258.06
125
1,180.10
788.71
391.39
167,866.67
126
1,180.10
786.88
393.22
167,473.44
127
1,180.10
785.03
395.07
167,078.37
128
1,180.10
783.18
396.92
166,681.45
129
1,180.10
781.32
398.78
166,282.67
130
1,180.10
779.45
400.65
165,882.02
131
1,180.10
777.57
402.53
165,479.50
132
1,180.10
775.69
404.41
165,075.08
133
1,180.10
773.79
406.31
164,668.77
134
1,180.10
771.88
408.22
164,260.56
135
1,180.10
769.97
410.13
163,850.43
136
1,180.10
768.05
412.05
163,438.38
137
1,180.10
766.12
413.98
163,024.39
138
1,180.10
764.18
415.92
162,608.47
139
1,180.10
762.23
417.87
162,190.60
140
1,180.10
760.27
419.83
161,770.77
141
1,180.10
758.30
421.80
161,348.97
142
1,180.10
756.32
423.78
160,925.19
143
1,180.10
754.34
425.76
160,499.43
144
1,180.10
752.34
427.76
160,071.67
145
1,180.10
750.34
429.76
159,641.90
146
1,180.10
748.32
431.78
159,210.12
147
1,180.10
746.30
433.80
158,776.32
148
1,180.10
744.26
435.84
158,340.49
149
1,180.10
742.22
437.88
157,902.61
150
1,180.10
740.17
439.93
157,462.68
151
1,180.10
738.11
441.99
157,020.68
152
1,180.10
736.03
444.07
156,576.62
153
1,180.10
733.95
446.15
156,130.47
154
1,180.10
731.86
448.24
155,682.23
155
1,180.10
729.76
450.34
155,231.89
156
1,180.10
727.65
452.45
154,779.44
157
1,180.10
725.53
454.57
154,324.87
158
1,180.10
723.40
456.70
153,868.17
159
1,180.10
721.26
458.84
153,409.32
160
1,180.10
719.11
460.99
152,948.33
161
1,180.10
716.95
463.15
152,485.18
162
1,180.10
714.77
465.33
152,019.85
163
1,180.10
712.59
467.51
151,552.34
164
1,180.10
710.40
469.70
151,082.64
165
1,180.10
708.20
471.90
150,610.74
166
1,180.10
705.99
474.11
150,136.63
167
1,180.10
703.77
476.33
149,660.30
168
1,180.10
701.53
478.57
149,181.73
169
1,180.10
699.29
480.81
148,700.92
170
1,180.10
697.04
483.06
148,217.86
171
1,180.10
694.77
485.33
147,732.53
172
1,180.10
692.50
487.60
147,244.92
173
1,180.10
690.21
489.89
146,755.03
174
1,180.10
687.91
492.19
146,262.85
175
1,180.10
685.61
494.49
145,768.35
176
1,180.10
683.29
496.81
145,271.54
177
1,180.10
680.96
499.14
144,772.40
178
1,180.10
678.62
501.48
144,270.92
179
1,180.10
676.27
503.83
143,767.09
180
1,180.10
673.91
506.19
143,260.90
181
1,180.10
671.54
508.56
142,752.34
182
1,180.10
669.15
510.95
142,241.39
183
1,180.10
666.76
513.34
141,728.05
184
1,180.10
664.35
515.75
141,212.30
185
1,180.10
661.93
518.17
140,694.13
186
1,180.10
659.50
520.60
140,173.53
187
1,180.10
657.06
523.04
139,650.50
188
1,180.10
654.61
525.49
139,125.01
189
1,180.10
652.15
527.95
138,597.06
190
1,180.10
649.67
530.43
138,066.63
191
1,180.10
647.19
532.91
137,533.72
192
1,180.10
644.69
535.41
136,998.31
193
1,180.10
642.18
537.92
136,460.39
194
1,180.10
639.66
540.44
135,919.94
195
1,180.10
637.12
542.98
135,376.97
196
1,180.10
634.58
545.52
134,831.45
197
1,180.10
632.02
548.08
134,283.37
198
1,180.10
629.45
550.65
133,732.72
199
1,180.10
626.87
553.23
133,179.50
200
1,180.10
624.28
555.82
132,623.68
201
1,180.10
621.67
558.43
132,065.25
202
1,180.10
619.06
561.04
131,504.21
203
1,180.10
616.43
563.67
130,940.53
204
1,180.10
613.78
566.32
130,374.22
205
1,180.10
611.13
568.97
129,805.24
206
1,180.10
608.46
571.64
129,233.61
207
1,180.10
605.78
574.32
128,659.29
208
1,180.10
603.09
577.01
128,082.28
209
1,180.10
600.39
579.71
127,502.56
210
1,180.10
597.67
582.43
126,920.13
211
1,180.10
594.94
585.16
126,334.97
212
1,180.10
592.20
587.90
125,747.07
213
1,180.10
589.44
590.66
125,156.41
214
1,180.10
586.67
593.43
124,562.98
215
1,180.10
583.89
596.21
123,966.77
216
1,180.10
581.09
599.01
123,367.76
217
1,180.10
578.29
601.81
122,765.95
218
1,180.10
575.47
604.63
122,161.31
219
1,180.10
572.63
607.47
121,553.84
220
1,180.10
569.78
610.32
120,943.53
221
1,180.10
566.92
613.18
120,330.35
222
1,180.10
564.05
616.05
119,714.30
223
1,180.10
561.16
618.94
119,095.36
224
1,180.10
558.26
621.84
118,473.52
225
1,180.10
555.34
624.76
117,848.76
226
1,180.10
552.42
627.68
117,221.08
227
1,180.10
549.47
630.63
116,590.45
228
1,180.10
546.52
633.58
115,956.87
229
1,180.10
543.55
636.55
115,320.32
230
1,180.10
540.56
639.54
114,680.78
231
1,180.10
537.57
642.53
114,038.25
232
1,180.10
534.55
645.55
113,392.70
233
1,180.10
531.53
648.57
112,744.13
234
1,180.10
528.49
651.61
112,092.52
235
1,180.10
525.43
654.67
111,437.85
236
1,180.10
522.36
657.74
110,780.12
237
1,180.10
519.28
660.82
110,119.30
238
1,180.10
516.18
663.92
109,455.38
239
1,180.10
513.07
667.03
108,788.36
240
1,180.10
509.95
670.15
108,118.20
241
1,180.10
506.80
673.30
107,444.90
242
1,180.10
503.65
676.45
106,768.45
243
1,180.10
500.48
679.62
106,088.83
244
1,180.10
497.29
682.81
105,406.02
245
1,180.10
494.09
686.01
104,720.01
246
1,180.10
490.88
689.22
104,030.79
247
1,180.10
487.64
692.46
103,338.33
248
1,180.10
484.40
695.70
102,642.63
249
1,180.10
481.14
698.96
101,943.67
250
1,180.10
477.86
702.24
101,241.43
251
1,180.10
474.57
705.53
100,535.90
252
1,180.10
471.26
708.84
99,827.06
253
1,180.10
467.94
712.16
99,114.90
254
1,180.10
464.60
715.50
98,399.40
255
1,180.10
461.25
718.85
97,680.55
256
1,180.10
457.88
722.22
96,958.32
257
1,180.10
454.49
725.61
96,232.72
258
1,180.10
451.09
729.01
95,503.71
259
1,180.10
447.67
732.43
94,771.28
260
1,180.10
444.24
735.86
94,035.42
261
1,180.10
440.79
739.31
93,296.11
262
1,180.10
437.33
742.77
92,553.34
263
1,180.10
433.84
746.26
91,807.08
264
1,180.10
430.35
749.75
91,057.33
265
1,180.10
426.83
753.27
90,304.06
266
1,180.10
423.30
756.80
89,547.26
267
1,180.10
419.75
760.35
88,786.91
268
1,180.10
416.19
763.91
88,023.00
269
1,180.10
412.61
767.49
87,255.51
270
1,180.10
409.01
771.09
86,484.42
271
1,180.10
405.40
774.70
85,709.71
272
1,180.10
401.76
778.34
84,931.38
273
1,180.10
398.12
781.98
84,149.39
274
1,180.10
394.45
785.65
83,363.74
275
1,180.10
390.77
789.33
82,574.41
276
1,180.10
387.07
793.03
81,781.38
277
1,180.10
383.35
796.75
80,984.63
278
1,180.10
379.62
800.48
80,184.15
279
1,180.10
375.86
804.24
79,379.91
280
1,180.10
372.09
808.01
78,571.90
281
1,180.10
368.31
811.79
77,760.11
282
1,180.10
364.50
815.60
76,944.51
283
1,180.10
360.68
819.42
76,125.09
284
1,180.10
356.84
823.26
75,301.82
285
1,180.10
352.98
827.12
74,474.70
286
1,180.10
349.10
831.00
73,643.70
287
1,180.10
345.20
834.90
72,808.80
288
1,180.10
341.29
838.81
71,970.00
289
1,180.10
337.36
842.74
71,127.25
290
1,180.10
333.41
846.69
70,280.56
291
1,180.10
329.44
850.66
69,429.90
292
1,180.10
325.45
854.65
68,575.26
293
1,180.10
321.45
858.65
67,716.60
294
1,180.10
317.42
862.68
66,853.92
295
1,180.10
313.38
866.72
65,987.20
296
1,180.10
309.32
870.78
65,116.42
297
1,180.10
305.23
874.87
64,241.55
298
1,180.10
301.13
878.97
63,362.58
299
1,180.10
297.01
883.09
62,479.50
300
1,180.10
292.87
887.23
61,592.27
301
1,180.10
288.71
891.39
60,700.88
302
1,180.10
284.54
895.56
59,805.32
303
1,180.10
280.34
899.76
58,905.55
304
1,180.10
276.12
903.98
58,001.57
305
1,180.10
271.88
908.22
57,093.36
306
1,180.10
267.63
912.47
56,180.88
307
1,180.10
263.35
916.75
55,264.13
308
1,180.10
259.05
921.05
54,343.08
309
1,180.10
254.73
925.37
53,417.71
310
1,180.10
250.40
929.70
52,488.01
311
1,180.10
246.04
934.06
51,553.95
312
1,180.10
241.66
938.44
50,615.51
313
1,180.10
237.26
942.84
49,672.67
314
1,180.10
232.84
947.26
48,725.41
315
1,180.10
228.40
951.70
47,773.71
316
1,180.10
223.94
956.16
46,817.55
317
1,180.10
219.46
960.64
45,856.90
318
1,180.10
214.95
965.15
44,891.76
319
1,180.10
210.43
969.67
43,922.09
320
1,180.10
205.88
974.22
42,947.87
321
1,180.10
201.32
978.78
41,969.09
322
1,180.10
196.73
983.37
40,985.72
323
1,180.10
192.12
987.98
39,997.74
324
1,180.10
187.49
992.61
39,005.13
325
1,180.10
182.84
997.26
38,007.87
326
1,180.10
178.16
1,001.94
37,005.93
327
1,180.10
173.47
1,006.63
35,999.29
328
1,180.10
168.75
1,011.35
34,987.94
329
1,180.10
164.01
1,016.09
33,971.85
330
1,180.10
159.24
1,020.86
32,950.99
331
1,180.10
154.46
1,025.64
31,925.35
332
1,180.10
149.65
1,030.45
30,894.90
333
1,180.10
144.82
1,035.28
29,859.62
334
1,180.10
139.97
1,040.13
28,819.48
335
1,180.10
135.09
1,045.01
27,774.48
336
1,180.10
130.19
1,049.91
26,724.57
337
1,180.10
125.27
1,054.83
25,669.74
338
1,180.10
120.33
1,059.77
24,609.97
339
1,180.10
115.36
1,064.74
23,545.23
340
1,180.10
110.37
1,069.73
22,475.49
341
1,180.10
105.35
1,074.75
21,400.75
342
1,180.10
100.32
1,079.78
20,320.96
343
1,180.10
95.25
1,084.85
19,236.12
344
1,180.10
90.17
1,089.93
18,146.19
345
1,180.10
85.06
1,095.04
17,051.15
346
1,180.10
79.93
1,100.17
15,950.98
347
1,180.10
74.77
1,105.33
14,845.65
348
1,180.10
69.59
1,110.51
13,735.14
349
1,180.10
64.38
1,115.72
12,619.42
350
1,180.10
59.15
1,120.95
11,498.47
351
1,180.10
53.90
1,126.20
10,372.27
352
1,180.10
48.62
1,131.48
9,240.79
353
1,180.10
43.32
1,136.78
8,104.01
354
1,180.10
37.99
1,142.11
6,961.89
355
1,180.10
32.63
1,147.47
5,814.43
356
1,180.10
27.26
1,152.84
4,661.58
357
1,180.10
21.85
1,158.25
3,503.34
358
1,180.10
16.42
1,163.68
2,339.66
359
1,180.10
10.97
1,169.13
1,170.52
360
1,176.01
5.49
1,170.52
0.00
Totals
424,831.91
219,831.91
205,000.00

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