Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,380.74  
 

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
1,380.74
1,175.75
204.99
221,113.01
2
1,380.74
1,174.66
206.08
220,906.93
3
1,380.74
1,173.57
207.17
220,699.76
4
1,380.74
1,172.47
208.27
220,491.49
5
1,380.74
1,171.36
209.38
220,282.11
6
1,380.74
1,170.25
210.49
220,071.62
7
1,380.74
1,169.13
211.61
219,860.01
8
1,380.74
1,168.01
212.73
219,647.28
9
1,380.74
1,166.88
213.86
219,433.41
10
1,380.74
1,165.74
215.00
219,218.41
11
1,380.74
1,164.60
216.14
219,002.27
12
1,380.74
1,163.45
217.29
218,784.98
13
1,380.74
1,162.30
218.44
218,566.54
14
1,380.74
1,161.13
219.61
218,346.93
15
1,380.74
1,159.97
220.77
218,126.16
16
1,380.74
1,158.80
221.94
217,904.21
17
1,380.74
1,157.62
223.12
217,681.09
18
1,380.74
1,156.43
224.31
217,456.78
19
1,380.74
1,155.24
225.50
217,231.28
20
1,380.74
1,154.04
226.70
217,004.58
21
1,380.74
1,152.84
227.90
216,776.68
22
1,380.74
1,151.63
229.11
216,547.56
23
1,380.74
1,150.41
230.33
216,317.23
24
1,380.74
1,149.19
231.55
216,085.68
25
1,380.74
1,147.96
232.78
215,852.89
26
1,380.74
1,146.72
234.02
215,618.87
27
1,380.74
1,145.48
235.26
215,383.61
28
1,380.74
1,144.23
236.51
215,147.09
29
1,380.74
1,142.97
237.77
214,909.32
30
1,380.74
1,141.71
239.03
214,670.29
31
1,380.74
1,140.44
240.30
214,429.98
32
1,380.74
1,139.16
241.58
214,188.40
33
1,380.74
1,137.88
242.86
213,945.54
34
1,380.74
1,136.59
244.15
213,701.38
35
1,380.74
1,135.29
245.45
213,455.93
36
1,380.74
1,133.98
246.76
213,209.18
37
1,380.74
1,132.67
248.07
212,961.11
38
1,380.74
1,131.36
249.38
212,711.73
39
1,380.74
1,130.03
250.71
212,461.02
40
1,380.74
1,128.70
252.04
212,208.98
41
1,380.74
1,127.36
253.38
211,955.60
42
1,380.74
1,126.01
254.73
211,700.87
43
1,380.74
1,124.66
256.08
211,444.79
44
1,380.74
1,123.30
257.44
211,187.35
45
1,380.74
1,121.93
258.81
210,928.55
46
1,380.74
1,120.56
260.18
210,668.36
47
1,380.74
1,119.18
261.56
210,406.80
48
1,380.74
1,117.79
262.95
210,143.85
49
1,380.74
1,116.39
264.35
209,879.49
50
1,380.74
1,114.98
265.76
209,613.74
51
1,380.74
1,113.57
267.17
209,346.57
52
1,380.74
1,112.15
268.59
209,077.99
53
1,380.74
1,110.73
270.01
208,807.97
54
1,380.74
1,109.29
271.45
208,536.52
55
1,380.74
1,107.85
272.89
208,263.64
56
1,380.74
1,106.40
274.34
207,989.30
57
1,380.74
1,104.94
275.80
207,713.50
58
1,380.74
1,103.48
277.26
207,436.24
59
1,380.74
1,102.01
278.73
207,157.50
60
1,380.74
1,100.52
280.22
206,877.29
61
1,380.74
1,099.04
281.70
206,595.58
62
1,380.74
1,097.54
283.20
206,312.38
63
1,380.74
1,096.03
284.71
206,027.68
64
1,380.74
1,094.52
286.22
205,741.46
65
1,380.74
1,093.00
287.74
205,453.72
66
1,380.74
1,091.47
289.27
205,164.45
67
1,380.74
1,089.94
290.80
204,873.65
68
1,380.74
1,088.39
292.35
204,581.30
69
1,380.74
1,086.84
293.90
204,287.40
70
1,380.74
1,085.28
295.46
203,991.93
71
1,380.74
1,083.71
297.03
203,694.90
72
1,380.74
1,082.13
298.61
203,396.29
73
1,380.74
1,080.54
300.20
203,096.09
74
1,380.74
1,078.95
301.79
202,794.30
75
1,380.74
1,077.34
303.40
202,490.91
76
1,380.74
1,075.73
305.01
202,185.90
77
1,380.74
1,074.11
306.63
201,879.27
78
1,380.74
1,072.48
308.26
201,571.01
79
1,380.74
1,070.85
309.89
201,261.12
80
1,380.74
1,069.20
311.54
200,949.58
81
1,380.74
1,067.54
313.20
200,636.39
82
1,380.74
1,065.88
314.86
200,321.53
83
1,380.74
1,064.21
316.53
200,004.99
84
1,380.74
1,062.53
318.21
199,686.78
85
1,380.74
1,060.84
319.90
199,366.88
86
1,380.74
1,059.14
321.60
199,045.27
87
1,380.74
1,057.43
323.31
198,721.96
88
1,380.74
1,055.71
325.03
198,396.93
89
1,380.74
1,053.98
326.76
198,070.18
90
1,380.74
1,052.25
328.49
197,741.68
91
1,380.74
1,050.50
330.24
197,411.45
92
1,380.74
1,048.75
331.99
197,079.45
93
1,380.74
1,046.98
333.76
196,745.70
94
1,380.74
1,045.21
335.53
196,410.17
95
1,380.74
1,043.43
337.31
196,072.86
96
1,380.74
1,041.64
339.10
195,733.76
97
1,380.74
1,039.84
340.90
195,392.85
98
1,380.74
1,038.02
342.72
195,050.14
99
1,380.74
1,036.20
344.54
194,705.60
100
1,380.74
1,034.37
346.37
194,359.23
101
1,380.74
1,032.53
348.21
194,011.03
102
1,380.74
1,030.68
350.06
193,660.97
103
1,380.74
1,028.82
351.92
193,309.05
104
1,380.74
1,026.95
353.79
192,955.27
105
1,380.74
1,025.07
355.67
192,599.60
106
1,380.74
1,023.19
357.55
192,242.05
107
1,380.74
1,021.29
359.45
191,882.60
108
1,380.74
1,019.38
361.36
191,521.23
109
1,380.74
1,017.46
363.28
191,157.95
110
1,380.74
1,015.53
365.21
190,792.73
111
1,380.74
1,013.59
367.15
190,425.58
112
1,380.74
1,011.64
369.10
190,056.48
113
1,380.74
1,009.68
371.06
189,685.41
114
1,380.74
1,007.70
373.04
189,312.38
115
1,380.74
1,005.72
375.02
188,937.36
116
1,380.74
1,003.73
377.01
188,560.35
117
1,380.74
1,001.73
379.01
188,181.33
118
1,380.74
999.71
381.03
187,800.31
119
1,380.74
997.69
383.05
187,417.26
120
1,380.74
995.65
385.09
187,032.17
121
1,380.74
993.61
387.13
186,645.04
122
1,380.74
991.55
389.19
186,255.85
123
1,380.74
989.48
391.26
185,864.60
124
1,380.74
987.41
393.33
185,471.26
125
1,380.74
985.32
395.42
185,075.84
126
1,380.74
983.22
397.52
184,678.31
127
1,380.74
981.10
399.64
184,278.68
128
1,380.74
978.98
401.76
183,876.92
129
1,380.74
976.85
403.89
183,473.02
130
1,380.74
974.70
406.04
183,066.98
131
1,380.74
972.54
408.20
182,658.79
132
1,380.74
970.37
410.37
182,248.42
133
1,380.74
968.19
412.55
181,835.88
134
1,380.74
966.00
414.74
181,421.14
135
1,380.74
963.80
416.94
181,004.20
136
1,380.74
961.58
419.16
180,585.04
137
1,380.74
959.36
421.38
180,163.66
138
1,380.74
957.12
423.62
179,740.04
139
1,380.74
954.87
425.87
179,314.17
140
1,380.74
952.61
428.13
178,886.04
141
1,380.74
950.33
430.41
178,455.63
142
1,380.74
948.05
432.69
178,022.93
143
1,380.74
945.75
434.99
177,587.94
144
1,380.74
943.44
437.30
177,150.64
145
1,380.74
941.11
439.63
176,711.01
146
1,380.74
938.78
441.96
176,269.05
147
1,380.74
936.43
444.31
175,824.74
148
1,380.74
934.07
446.67
175,378.07
149
1,380.74
931.70
449.04
174,929.02
150
1,380.74
929.31
451.43
174,477.59
151
1,380.74
926.91
453.83
174,023.76
152
1,380.74
924.50
456.24
173,567.53
153
1,380.74
922.08
458.66
173,108.86
154
1,380.74
919.64
461.10
172,647.76
155
1,380.74
917.19
463.55
172,184.21
156
1,380.74
914.73
466.01
171,718.20
157
1,380.74
912.25
468.49
171,249.72
158
1,380.74
909.76
470.98
170,778.74
159
1,380.74
907.26
473.48
170,305.26
160
1,380.74
904.75
475.99
169,829.27
161
1,380.74
902.22
478.52
169,350.75
162
1,380.74
899.68
481.06
168,869.68
163
1,380.74
897.12
483.62
168,386.06
164
1,380.74
894.55
486.19
167,899.87
165
1,380.74
891.97
488.77
167,411.10
166
1,380.74
889.37
491.37
166,919.73
167
1,380.74
886.76
493.98
166,425.75
168
1,380.74
884.14
496.60
165,929.15
169
1,380.74
881.50
499.24
165,429.91
170
1,380.74
878.85
501.89
164,928.02
171
1,380.74
876.18
504.56
164,423.46
172
1,380.74
873.50
507.24
163,916.22
173
1,380.74
870.80
509.94
163,406.28
174
1,380.74
868.10
512.64
162,893.64
175
1,380.74
865.37
515.37
162,378.27
176
1,380.74
862.63
518.11
161,860.16
177
1,380.74
859.88
520.86
161,339.31
178
1,380.74
857.12
523.62
160,815.68
179
1,380.74
854.33
526.41
160,289.27
180
1,380.74
851.54
529.20
159,760.07
181
1,380.74
848.73
532.01
159,228.06
182
1,380.74
845.90
534.84
158,693.22
183
1,380.74
843.06
537.68
158,155.53
184
1,380.74
840.20
540.54
157,614.99
185
1,380.74
837.33
543.41
157,071.58
186
1,380.74
834.44
546.30
156,525.29
187
1,380.74
831.54
549.20
155,976.09
188
1,380.74
828.62
552.12
155,423.97
189
1,380.74
825.69
555.05
154,868.92
190
1,380.74
822.74
558.00
154,310.92
191
1,380.74
819.78
560.96
153,749.96
192
1,380.74
816.80
563.94
153,186.02
193
1,380.74
813.80
566.94
152,619.08
194
1,380.74
810.79
569.95
152,049.12
195
1,380.74
807.76
572.98
151,476.15
196
1,380.74
804.72
576.02
150,900.12
197
1,380.74
801.66
579.08
150,321.04
198
1,380.74
798.58
582.16
149,738.88
199
1,380.74
795.49
585.25
149,153.63
200
1,380.74
792.38
588.36
148,565.27
201
1,380.74
789.25
591.49
147,973.78
202
1,380.74
786.11
594.63
147,379.15
203
1,380.74
782.95
597.79
146,781.36
204
1,380.74
779.78
600.96
146,180.40
205
1,380.74
776.58
604.16
145,576.24
206
1,380.74
773.37
607.37
144,968.88
207
1,380.74
770.15
610.59
144,358.28
208
1,380.74
766.90
613.84
143,744.45
209
1,380.74
763.64
617.10
143,127.35
210
1,380.74
760.36
620.38
142,506.97
211
1,380.74
757.07
623.67
141,883.30
212
1,380.74
753.76
626.98
141,256.32
213
1,380.74
750.42
630.32
140,626.00
214
1,380.74
747.08
633.66
139,992.34
215
1,380.74
743.71
637.03
139,355.30
216
1,380.74
740.33
640.41
138,714.89
217
1,380.74
736.92
643.82
138,071.07
218
1,380.74
733.50
647.24
137,423.83
219
1,380.74
730.06
650.68
136,773.16
220
1,380.74
726.61
654.13
136,119.03
221
1,380.74
723.13
657.61
135,461.42
222
1,380.74
719.64
661.10
134,800.32
223
1,380.74
716.13
664.61
134,135.70
224
1,380.74
712.60
668.14
133,467.56
225
1,380.74
709.05
671.69
132,795.87
226
1,380.74
705.48
675.26
132,120.60
227
1,380.74
701.89
678.85
131,441.76
228
1,380.74
698.28
682.46
130,759.30
229
1,380.74
694.66
686.08
130,073.22
230
1,380.74
691.01
689.73
129,383.49
231
1,380.74
687.35
693.39
128,690.10
232
1,380.74
683.67
697.07
127,993.03
233
1,380.74
679.96
700.78
127,292.25
234
1,380.74
676.24
704.50
126,587.75
235
1,380.74
672.50
708.24
125,879.51
236
1,380.74
668.73
712.01
125,167.50
237
1,380.74
664.95
715.79
124,451.72
238
1,380.74
661.15
719.59
123,732.13
239
1,380.74
657.33
723.41
123,008.71
240
1,380.74
653.48
727.26
122,281.46
241
1,380.74
649.62
731.12
121,550.34
242
1,380.74
645.74
735.00
120,815.33
243
1,380.74
641.83
738.91
120,076.42
244
1,380.74
637.91
742.83
119,333.59
245
1,380.74
633.96
746.78
118,586.81
246
1,380.74
629.99
750.75
117,836.06
247
1,380.74
626.00
754.74
117,081.33
248
1,380.74
621.99
758.75
116,322.58
249
1,380.74
617.96
762.78
115,559.80
250
1,380.74
613.91
766.83
114,792.98
251
1,380.74
609.84
770.90
114,022.07
252
1,380.74
605.74
775.00
113,247.08
253
1,380.74
601.63
779.11
112,467.96
254
1,380.74
597.49
783.25
111,684.71
255
1,380.74
593.33
787.41
110,897.29
256
1,380.74
589.14
791.60
110,105.69
257
1,380.74
584.94
795.80
109,309.89
258
1,380.74
580.71
800.03
108,509.86
259
1,380.74
576.46
804.28
107,705.58
260
1,380.74
572.19
808.55
106,897.02
261
1,380.74
567.89
812.85
106,084.17
262
1,380.74
563.57
817.17
105,267.01
263
1,380.74
559.23
821.51
104,445.50
264
1,380.74
554.87
825.87
103,619.62
265
1,380.74
550.48
830.26
102,789.36
266
1,380.74
546.07
834.67
101,954.69
267
1,380.74
541.63
839.11
101,115.59
268
1,380.74
537.18
843.56
100,272.02
269
1,380.74
532.70
848.04
99,423.98
270
1,380.74
528.19
852.55
98,571.43
271
1,380.74
523.66
857.08
97,714.35
272
1,380.74
519.11
861.63
96,852.72
273
1,380.74
514.53
866.21
95,986.51
274
1,380.74
509.93
870.81
95,115.69
275
1,380.74
505.30
875.44
94,240.26
276
1,380.74
500.65
880.09
93,360.17
277
1,380.74
495.98
884.76
92,475.40
278
1,380.74
491.28
889.46
91,585.94
279
1,380.74
486.55
894.19
90,691.75
280
1,380.74
481.80
898.94
89,792.81
281
1,380.74
477.02
903.72
88,889.09
282
1,380.74
472.22
908.52
87,980.58
283
1,380.74
467.40
913.34
87,067.23
284
1,380.74
462.54
918.20
86,149.04
285
1,380.74
457.67
923.07
85,225.97
286
1,380.74
452.76
927.98
84,297.99
287
1,380.74
447.83
932.91
83,365.08
288
1,380.74
442.88
937.86
82,427.22
289
1,380.74
437.89
942.85
81,484.37
290
1,380.74
432.89
947.85
80,536.52
291
1,380.74
427.85
952.89
79,583.63
292
1,380.74
422.79
957.95
78,625.68
293
1,380.74
417.70
963.04
77,662.64
294
1,380.74
412.58
968.16
76,694.48
295
1,380.74
407.44
973.30
75,721.18
296
1,380.74
402.27
978.47
74,742.71
297
1,380.74
397.07
983.67
73,759.04
298
1,380.74
391.84
988.90
72,770.14
299
1,380.74
386.59
994.15
71,775.99
300
1,380.74
381.31
999.43
70,776.56
301
1,380.74
376.00
1,004.74
69,771.82
302
1,380.74
370.66
1,010.08
68,761.75
303
1,380.74
365.30
1,015.44
67,746.30
304
1,380.74
359.90
1,020.84
66,725.47
305
1,380.74
354.48
1,026.26
65,699.21
306
1,380.74
349.03
1,031.71
64,667.49
307
1,380.74
343.55
1,037.19
63,630.30
308
1,380.74
338.04
1,042.70
62,587.59
309
1,380.74
332.50
1,048.24
61,539.35
310
1,380.74
326.93
1,053.81
60,485.54
311
1,380.74
321.33
1,059.41
59,426.13
312
1,380.74
315.70
1,065.04
58,361.09
313
1,380.74
310.04
1,070.70
57,290.39
314
1,380.74
304.36
1,076.38
56,214.01
315
1,380.74
298.64
1,082.10
55,131.91
316
1,380.74
292.89
1,087.85
54,044.05
317
1,380.74
287.11
1,093.63
52,950.42
318
1,380.74
281.30
1,099.44
51,850.98
319
1,380.74
275.46
1,105.28
50,745.70
320
1,380.74
269.59
1,111.15
49,634.55
321
1,380.74
263.68
1,117.06
48,517.49
322
1,380.74
257.75
1,122.99
47,394.50
323
1,380.74
251.78
1,128.96
46,265.54
324
1,380.74
245.79
1,134.95
45,130.59
325
1,380.74
239.76
1,140.98
43,989.60
326
1,380.74
233.69
1,147.05
42,842.56
327
1,380.74
227.60
1,153.14
41,689.42
328
1,380.74
221.48
1,159.26
40,530.16
329
1,380.74
215.32
1,165.42
39,364.73
330
1,380.74
209.13
1,171.61
38,193.12
331
1,380.74
202.90
1,177.84
37,015.28
332
1,380.74
196.64
1,184.10
35,831.18
333
1,380.74
190.35
1,190.39
34,640.79
334
1,380.74
184.03
1,196.71
33,444.08
335
1,380.74
177.67
1,203.07
32,241.02
336
1,380.74
171.28
1,209.46
31,031.56
337
1,380.74
164.86
1,215.88
29,815.67
338
1,380.74
158.40
1,222.34
28,593.33
339
1,380.74
151.90
1,228.84
27,364.49
340
1,380.74
145.37
1,235.37
26,129.12
341
1,380.74
138.81
1,241.93
24,887.19
342
1,380.74
132.21
1,248.53
23,638.67
343
1,380.74
125.58
1,255.16
22,383.51
344
1,380.74
118.91
1,261.83
21,121.68
345
1,380.74
112.21
1,268.53
19,853.15
346
1,380.74
105.47
1,275.27
18,577.88
347
1,380.74
98.69
1,282.05
17,295.83
348
1,380.74
91.88
1,288.86
16,006.98
349
1,380.74
85.04
1,295.70
14,711.27
350
1,380.74
78.15
1,302.59
13,408.69
351
1,380.74
71.23
1,309.51
12,099.18
352
1,380.74
64.28
1,316.46
10,782.72
353
1,380.74
57.28
1,323.46
9,459.26
354
1,380.74
50.25
1,330.49
8,128.77
355
1,380.74
43.18
1,337.56
6,791.22
356
1,380.74
36.08
1,344.66
5,446.56
357
1,380.74
28.93
1,351.81
4,094.75
358
1,380.74
21.75
1,358.99
2,735.76
359
1,380.74
14.53
1,366.21
1,369.56
360
1,376.83
7.28
1,369.56
0.00
Totals
497,062.49
275,744.49
221,318.00

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