Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,180.50  
 

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
1,180.50
925.96
254.54
216,555.46
2
1,180.50
924.87
255.63
216,299.83
3
1,180.50
923.78
256.72
216,043.11
4
1,180.50
922.68
257.82
215,785.30
5
1,180.50
921.58
258.92
215,526.38
6
1,180.50
920.48
260.02
215,266.36
7
1,180.50
919.37
261.13
215,005.22
8
1,180.50
918.25
262.25
214,742.97
9
1,180.50
917.13
263.37
214,479.61
10
1,180.50
916.01
264.49
214,215.11
11
1,180.50
914.88
265.62
213,949.49
12
1,180.50
913.74
266.76
213,682.73
13
1,180.50
912.60
267.90
213,414.84
14
1,180.50
911.46
269.04
213,145.80
15
1,180.50
910.31
270.19
212,875.61
16
1,180.50
909.16
271.34
212,604.26
17
1,180.50
908.00
272.50
212,331.76
18
1,180.50
906.83
273.67
212,058.09
19
1,180.50
905.66
274.84
211,783.26
20
1,180.50
904.49
276.01
211,507.25
21
1,180.50
903.31
277.19
211,230.06
22
1,180.50
902.13
278.37
210,951.69
23
1,180.50
900.94
279.56
210,672.13
24
1,180.50
899.75
280.75
210,391.37
25
1,180.50
898.55
281.95
210,109.42
26
1,180.50
897.34
283.16
209,826.26
27
1,180.50
896.13
284.37
209,541.90
28
1,180.50
894.92
285.58
209,256.31
29
1,180.50
893.70
286.80
208,969.51
30
1,180.50
892.47
288.03
208,681.49
31
1,180.50
891.24
289.26
208,392.23
32
1,180.50
890.01
290.49
208,101.74
33
1,180.50
888.77
291.73
207,810.01
34
1,180.50
887.52
292.98
207,517.03
35
1,180.50
886.27
294.23
207,222.80
36
1,180.50
885.01
295.49
206,927.31
37
1,180.50
883.75
296.75
206,630.57
38
1,180.50
882.48
298.02
206,332.55
39
1,180.50
881.21
299.29
206,033.26
40
1,180.50
879.93
300.57
205,732.70
41
1,180.50
878.65
301.85
205,430.85
42
1,180.50
877.36
303.14
205,127.71
43
1,180.50
876.07
304.43
204,823.27
44
1,180.50
874.77
305.73
204,517.54
45
1,180.50
873.46
307.04
204,210.50
46
1,180.50
872.15
308.35
203,902.15
47
1,180.50
870.83
309.67
203,592.48
48
1,180.50
869.51
310.99
203,281.49
49
1,180.50
868.18
312.32
202,969.17
50
1,180.50
866.85
313.65
202,655.52
51
1,180.50
865.51
314.99
202,340.53
52
1,180.50
864.16
316.34
202,024.19
53
1,180.50
862.81
317.69
201,706.50
54
1,180.50
861.45
319.05
201,387.46
55
1,180.50
860.09
320.41
201,067.05
56
1,180.50
858.72
321.78
200,745.27
57
1,180.50
857.35
323.15
200,422.12
58
1,180.50
855.97
324.53
200,097.59
59
1,180.50
854.58
325.92
199,771.68
60
1,180.50
853.19
327.31
199,444.37
61
1,180.50
851.79
328.71
199,115.66
62
1,180.50
850.39
330.11
198,785.55
63
1,180.50
848.98
331.52
198,454.03
64
1,180.50
847.56
332.94
198,121.09
65
1,180.50
846.14
334.36
197,786.74
66
1,180.50
844.71
335.79
197,450.95
67
1,180.50
843.28
337.22
197,113.73
68
1,180.50
841.84
338.66
196,775.07
69
1,180.50
840.39
340.11
196,434.96
70
1,180.50
838.94
341.56
196,093.40
71
1,180.50
837.48
343.02
195,750.39
72
1,180.50
836.02
344.48
195,405.90
73
1,180.50
834.55
345.95
195,059.95
74
1,180.50
833.07
347.43
194,712.52
75
1,180.50
831.58
348.92
194,363.60
76
1,180.50
830.09
350.41
194,013.20
77
1,180.50
828.60
351.90
193,661.30
78
1,180.50
827.10
353.40
193,307.89
79
1,180.50
825.59
354.91
192,952.98
80
1,180.50
824.07
356.43
192,596.55
81
1,180.50
822.55
357.95
192,238.60
82
1,180.50
821.02
359.48
191,879.11
83
1,180.50
819.48
361.02
191,518.10
84
1,180.50
817.94
362.56
191,155.54
85
1,180.50
816.39
364.11
190,791.43
86
1,180.50
814.84
365.66
190,425.77
87
1,180.50
813.28
367.22
190,058.55
88
1,180.50
811.71
368.79
189,689.76
89
1,180.50
810.13
370.37
189,319.39
90
1,180.50
808.55
371.95
188,947.44
91
1,180.50
806.96
373.54
188,573.90
92
1,180.50
805.37
375.13
188,198.77
93
1,180.50
803.77
376.73
187,822.04
94
1,180.50
802.16
378.34
187,443.69
95
1,180.50
800.54
379.96
187,063.74
96
1,180.50
798.92
381.58
186,682.15
97
1,180.50
797.29
383.21
186,298.94
98
1,180.50
795.65
384.85
185,914.09
99
1,180.50
794.01
386.49
185,527.60
100
1,180.50
792.36
388.14
185,139.46
101
1,180.50
790.70
389.80
184,749.66
102
1,180.50
789.04
391.46
184,358.19
103
1,180.50
787.36
393.14
183,965.06
104
1,180.50
785.68
394.82
183,570.24
105
1,180.50
784.00
396.50
183,173.74
106
1,180.50
782.30
398.20
182,775.54
107
1,180.50
780.60
399.90
182,375.65
108
1,180.50
778.90
401.60
181,974.04
109
1,180.50
777.18
403.32
181,570.72
110
1,180.50
775.46
405.04
181,165.68
111
1,180.50
773.73
406.77
180,758.91
112
1,180.50
771.99
408.51
180,350.40
113
1,180.50
770.25
410.25
179,940.15
114
1,180.50
768.49
412.01
179,528.14
115
1,180.50
766.73
413.77
179,114.38
116
1,180.50
764.97
415.53
178,698.85
117
1,180.50
763.19
417.31
178,281.54
118
1,180.50
761.41
419.09
177,862.45
119
1,180.50
759.62
420.88
177,441.57
120
1,180.50
757.82
422.68
177,018.89
121
1,180.50
756.02
424.48
176,594.41
122
1,180.50
754.21
426.29
176,168.12
123
1,180.50
752.38
428.12
175,740.00
124
1,180.50
750.56
429.94
175,310.06
125
1,180.50
748.72
431.78
174,878.28
126
1,180.50
746.88
433.62
174,444.65
127
1,180.50
745.02
435.48
174,009.18
128
1,180.50
743.16
437.34
173,571.84
129
1,180.50
741.30
439.20
173,132.64
130
1,180.50
739.42
441.08
172,691.56
131
1,180.50
737.54
442.96
172,248.60
132
1,180.50
735.65
444.85
171,803.74
133
1,180.50
733.75
446.75
171,356.99
134
1,180.50
731.84
448.66
170,908.32
135
1,180.50
729.92
450.58
170,457.74
136
1,180.50
728.00
452.50
170,005.24
137
1,180.50
726.06
454.44
169,550.80
138
1,180.50
724.12
456.38
169,094.43
139
1,180.50
722.17
458.33
168,636.10
140
1,180.50
720.22
460.28
168,175.82
141
1,180.50
718.25
462.25
167,713.57
142
1,180.50
716.28
464.22
167,249.35
143
1,180.50
714.29
466.21
166,783.14
144
1,180.50
712.30
468.20
166,314.94
145
1,180.50
710.30
470.20
165,844.75
146
1,180.50
708.30
472.20
165,372.54
147
1,180.50
706.28
474.22
164,898.32
148
1,180.50
704.25
476.25
164,422.07
149
1,180.50
702.22
478.28
163,943.79
150
1,180.50
700.18
480.32
163,463.47
151
1,180.50
698.13
482.37
162,981.10
152
1,180.50
696.07
484.43
162,496.66
153
1,180.50
694.00
486.50
162,010.16
154
1,180.50
691.92
488.58
161,521.57
155
1,180.50
689.83
490.67
161,030.91
156
1,180.50
687.74
492.76
160,538.14
157
1,180.50
685.63
494.87
160,043.27
158
1,180.50
683.52
496.98
159,546.29
159
1,180.50
681.40
499.10
159,047.19
160
1,180.50
679.26
501.24
158,545.95
161
1,180.50
677.12
503.38
158,042.58
162
1,180.50
674.97
505.53
157,537.05
163
1,180.50
672.81
507.69
157,029.36
164
1,180.50
670.65
509.85
156,519.51
165
1,180.50
668.47
512.03
156,007.48
166
1,180.50
666.28
514.22
155,493.26
167
1,180.50
664.09
516.41
154,976.85
168
1,180.50
661.88
518.62
154,458.23
169
1,180.50
659.67
520.83
153,937.39
170
1,180.50
657.44
523.06
153,414.33
171
1,180.50
655.21
525.29
152,889.04
172
1,180.50
652.96
527.54
152,361.50
173
1,180.50
650.71
529.79
151,831.71
174
1,180.50
648.45
532.05
151,299.66
175
1,180.50
646.18
534.32
150,765.34
176
1,180.50
643.89
536.61
150,228.73
177
1,180.50
641.60
538.90
149,689.83
178
1,180.50
639.30
541.20
149,148.63
179
1,180.50
636.99
543.51
148,605.12
180
1,180.50
634.67
545.83
148,059.29
181
1,180.50
632.34
548.16
147,511.13
182
1,180.50
630.00
550.50
146,960.62
183
1,180.50
627.64
552.86
146,407.77
184
1,180.50
625.28
555.22
145,852.55
185
1,180.50
622.91
557.59
145,294.96
186
1,180.50
620.53
559.97
144,734.99
187
1,180.50
618.14
562.36
144,172.63
188
1,180.50
615.74
564.76
143,607.87
189
1,180.50
613.33
567.17
143,040.69
190
1,180.50
610.90
569.60
142,471.10
191
1,180.50
608.47
572.03
141,899.07
192
1,180.50
606.03
574.47
141,324.59
193
1,180.50
603.57
576.93
140,747.67
194
1,180.50
601.11
579.39
140,168.28
195
1,180.50
598.64
581.86
139,586.41
196
1,180.50
596.15
584.35
139,002.06
197
1,180.50
593.65
586.85
138,415.22
198
1,180.50
591.15
589.35
137,825.87
199
1,180.50
588.63
591.87
137,234.00
200
1,180.50
586.10
594.40
136,639.60
201
1,180.50
583.56
596.94
136,042.67
202
1,180.50
581.02
599.48
135,443.18
203
1,180.50
578.46
602.04
134,841.14
204
1,180.50
575.88
604.62
134,236.52
205
1,180.50
573.30
607.20
133,629.32
206
1,180.50
570.71
609.79
133,019.53
207
1,180.50
568.10
612.40
132,407.14
208
1,180.50
565.49
615.01
131,792.12
209
1,180.50
562.86
617.64
131,174.49
210
1,180.50
560.22
620.28
130,554.21
211
1,180.50
557.58
622.92
129,931.29
212
1,180.50
554.91
625.59
129,305.70
213
1,180.50
552.24
628.26
128,677.44
214
1,180.50
549.56
630.94
128,046.50
215
1,180.50
546.87
633.63
127,412.87
216
1,180.50
544.16
636.34
126,776.53
217
1,180.50
541.44
639.06
126,137.47
218
1,180.50
538.71
641.79
125,495.68
219
1,180.50
535.97
644.53
124,851.15
220
1,180.50
533.22
647.28
124,203.87
221
1,180.50
530.45
650.05
123,553.83
222
1,180.50
527.68
652.82
122,901.00
223
1,180.50
524.89
655.61
122,245.39
224
1,180.50
522.09
658.41
121,586.98
225
1,180.50
519.28
661.22
120,925.76
226
1,180.50
516.45
664.05
120,261.71
227
1,180.50
513.62
666.88
119,594.83
228
1,180.50
510.77
669.73
118,925.10
229
1,180.50
507.91
672.59
118,252.51
230
1,180.50
505.04
675.46
117,577.05
231
1,180.50
502.15
678.35
116,898.70
232
1,180.50
499.25
681.25
116,217.45
233
1,180.50
496.35
684.15
115,533.30
234
1,180.50
493.42
687.08
114,846.22
235
1,180.50
490.49
690.01
114,156.21
236
1,180.50
487.54
692.96
113,463.25
237
1,180.50
484.58
695.92
112,767.34
238
1,180.50
481.61
698.89
112,068.45
239
1,180.50
478.63
701.87
111,366.57
240
1,180.50
475.63
704.87
110,661.70
241
1,180.50
472.62
707.88
109,953.82
242
1,180.50
469.59
710.91
109,242.91
243
1,180.50
466.56
713.94
108,528.97
244
1,180.50
463.51
716.99
107,811.98
245
1,180.50
460.45
720.05
107,091.93
246
1,180.50
457.37
723.13
106,368.80
247
1,180.50
454.28
726.22
105,642.58
248
1,180.50
451.18
729.32
104,913.27
249
1,180.50
448.07
732.43
104,180.83
250
1,180.50
444.94
735.56
103,445.27
251
1,180.50
441.80
738.70
102,706.57
252
1,180.50
438.64
741.86
101,964.71
253
1,180.50
435.47
745.03
101,219.69
254
1,180.50
432.29
748.21
100,471.48
255
1,180.50
429.10
751.40
99,720.07
256
1,180.50
425.89
754.61
98,965.46
257
1,180.50
422.66
757.84
98,207.63
258
1,180.50
419.43
761.07
97,446.56
259
1,180.50
416.18
764.32
96,682.23
260
1,180.50
412.91
767.59
95,914.65
261
1,180.50
409.64
770.86
95,143.78
262
1,180.50
406.34
774.16
94,369.63
263
1,180.50
403.04
777.46
93,592.16
264
1,180.50
399.72
780.78
92,811.38
265
1,180.50
396.38
784.12
92,027.26
266
1,180.50
393.03
787.47
91,239.80
267
1,180.50
389.67
790.83
90,448.97
268
1,180.50
386.29
794.21
89,654.76
269
1,180.50
382.90
797.60
88,857.16
270
1,180.50
379.49
801.01
88,056.15
271
1,180.50
376.07
804.43
87,251.73
272
1,180.50
372.64
807.86
86,443.86
273
1,180.50
369.19
811.31
85,632.55
274
1,180.50
365.72
814.78
84,817.77
275
1,180.50
362.24
818.26
83,999.52
276
1,180.50
358.75
821.75
83,177.76
277
1,180.50
355.24
825.26
82,352.50
278
1,180.50
351.71
828.79
81,523.72
279
1,180.50
348.17
832.33
80,691.39
280
1,180.50
344.62
835.88
79,855.51
281
1,180.50
341.05
839.45
79,016.06
282
1,180.50
337.46
843.04
78,173.02
283
1,180.50
333.86
846.64
77,326.39
284
1,180.50
330.25
850.25
76,476.14
285
1,180.50
326.62
853.88
75,622.25
286
1,180.50
322.97
857.53
74,764.72
287
1,180.50
319.31
861.19
73,903.53
288
1,180.50
315.63
864.87
73,038.66
289
1,180.50
311.94
868.56
72,170.10
290
1,180.50
308.23
872.27
71,297.82
291
1,180.50
304.50
876.00
70,421.82
292
1,180.50
300.76
879.74
69,542.08
293
1,180.50
297.00
883.50
68,658.59
294
1,180.50
293.23
887.27
67,771.31
295
1,180.50
289.44
891.06
66,880.25
296
1,180.50
285.63
894.87
65,985.39
297
1,180.50
281.81
898.69
65,086.70
298
1,180.50
277.97
902.53
64,184.18
299
1,180.50
274.12
906.38
63,277.80
300
1,180.50
270.25
910.25
62,367.54
301
1,180.50
266.36
914.14
61,453.41
302
1,180.50
262.46
918.04
60,535.36
303
1,180.50
258.54
921.96
59,613.40
304
1,180.50
254.60
925.90
58,687.50
305
1,180.50
250.64
929.86
57,757.64
306
1,180.50
246.67
933.83
56,823.82
307
1,180.50
242.69
937.81
55,886.00
308
1,180.50
238.68
941.82
54,944.18
309
1,180.50
234.66
945.84
53,998.34
310
1,180.50
230.62
949.88
53,048.46
311
1,180.50
226.56
953.94
52,094.52
312
1,180.50
222.49
958.01
51,136.50
313
1,180.50
218.40
962.10
50,174.40
314
1,180.50
214.29
966.21
49,208.19
315
1,180.50
210.16
970.34
48,237.85
316
1,180.50
206.02
974.48
47,263.36
317
1,180.50
201.85
978.65
46,284.72
318
1,180.50
197.67
982.83
45,301.89
319
1,180.50
193.48
987.02
44,314.87
320
1,180.50
189.26
991.24
43,323.63
321
1,180.50
185.03
995.47
42,328.16
322
1,180.50
180.78
999.72
41,328.43
323
1,180.50
176.51
1,003.99
40,324.44
324
1,180.50
172.22
1,008.28
39,316.16
325
1,180.50
167.91
1,012.59
38,303.57
326
1,180.50
163.59
1,016.91
37,286.66
327
1,180.50
159.25
1,021.25
36,265.41
328
1,180.50
154.88
1,025.62
35,239.79
329
1,180.50
150.50
1,030.00
34,209.79
330
1,180.50
146.10
1,034.40
33,175.40
331
1,180.50
141.69
1,038.81
32,136.58
332
1,180.50
137.25
1,043.25
31,093.33
333
1,180.50
132.79
1,047.71
30,045.63
334
1,180.50
128.32
1,052.18
28,993.45
335
1,180.50
123.83
1,056.67
27,936.77
336
1,180.50
119.31
1,061.19
26,875.59
337
1,180.50
114.78
1,065.72
25,809.87
338
1,180.50
110.23
1,070.27
24,739.60
339
1,180.50
105.66
1,074.84
23,664.76
340
1,180.50
101.07
1,079.43
22,585.32
341
1,180.50
96.46
1,084.04
21,501.28
342
1,180.50
91.83
1,088.67
20,412.61
343
1,180.50
87.18
1,093.32
19,319.29
344
1,180.50
82.51
1,097.99
18,221.30
345
1,180.50
77.82
1,102.68
17,118.62
346
1,180.50
73.11
1,107.39
16,011.23
347
1,180.50
68.38
1,112.12
14,899.11
348
1,180.50
63.63
1,116.87
13,782.24
349
1,180.50
58.86
1,121.64
12,660.61
350
1,180.50
54.07
1,126.43
11,534.18
351
1,180.50
49.26
1,131.24
10,402.94
352
1,180.50
44.43
1,136.07
9,266.87
353
1,180.50
39.58
1,140.92
8,125.94
354
1,180.50
34.70
1,145.80
6,980.15
355
1,180.50
29.81
1,150.69
5,829.46
356
1,180.50
24.90
1,155.60
4,673.86
357
1,180.50
19.96
1,160.54
3,513.32
358
1,180.50
15.00
1,165.50
2,347.82
359
1,180.50
10.03
1,170.47
1,177.35
360
1,182.38
5.03
1,177.35
0.00
Totals
424,981.88
208,171.88
216,810.00

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