Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,180.25  
 

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
1,180.25
884.76
295.49
229,263.51
2
1,180.25
883.62
296.63
228,966.88
3
1,180.25
882.48
297.77
228,669.10
4
1,180.25
881.33
298.92
228,370.18
5
1,180.25
880.18
300.07
228,070.11
6
1,180.25
879.02
301.23
227,768.88
7
1,180.25
877.86
302.39
227,466.49
8
1,180.25
876.69
303.56
227,162.93
9
1,180.25
875.52
304.73
226,858.21
10
1,180.25
874.35
305.90
226,552.31
11
1,180.25
873.17
307.08
226,245.23
12
1,180.25
871.99
308.26
225,936.96
13
1,180.25
870.80
309.45
225,627.51
14
1,180.25
869.61
310.64
225,316.87
15
1,180.25
868.41
311.84
225,005.03
16
1,180.25
867.21
313.04
224,691.98
17
1,180.25
866.00
314.25
224,377.73
18
1,180.25
864.79
315.46
224,062.27
19
1,180.25
863.57
316.68
223,745.60
20
1,180.25
862.35
317.90
223,427.70
21
1,180.25
861.13
319.12
223,108.58
22
1,180.25
859.90
320.35
222,788.23
23
1,180.25
858.66
321.59
222,466.64
24
1,180.25
857.42
322.83
222,143.81
25
1,180.25
856.18
324.07
221,819.74
26
1,180.25
854.93
325.32
221,494.42
27
1,180.25
853.68
326.57
221,167.85
28
1,180.25
852.42
327.83
220,840.02
29
1,180.25
851.15
329.10
220,510.92
30
1,180.25
849.89
330.36
220,180.56
31
1,180.25
848.61
331.64
219,848.92
32
1,180.25
847.33
332.92
219,516.00
33
1,180.25
846.05
334.20
219,181.80
34
1,180.25
844.76
335.49
218,846.32
35
1,180.25
843.47
336.78
218,509.54
36
1,180.25
842.17
338.08
218,171.46
37
1,180.25
840.87
339.38
217,832.08
38
1,180.25
839.56
340.69
217,491.39
39
1,180.25
838.25
342.00
217,149.39
40
1,180.25
836.93
343.32
216,806.07
41
1,180.25
835.61
344.64
216,461.42
42
1,180.25
834.28
345.97
216,115.45
43
1,180.25
832.94
347.31
215,768.15
44
1,180.25
831.61
348.64
215,419.50
45
1,180.25
830.26
349.99
215,069.52
46
1,180.25
828.91
351.34
214,718.18
47
1,180.25
827.56
352.69
214,365.49
48
1,180.25
826.20
354.05
214,011.44
49
1,180.25
824.84
355.41
213,656.03
50
1,180.25
823.47
356.78
213,299.24
51
1,180.25
822.09
358.16
212,941.08
52
1,180.25
820.71
359.54
212,581.54
53
1,180.25
819.32
360.93
212,220.62
54
1,180.25
817.93
362.32
211,858.30
55
1,180.25
816.54
363.71
211,494.59
56
1,180.25
815.14
365.11
211,129.47
57
1,180.25
813.73
366.52
210,762.95
58
1,180.25
812.32
367.93
210,395.02
59
1,180.25
810.90
369.35
210,025.67
60
1,180.25
809.47
370.78
209,654.89
61
1,180.25
808.04
372.21
209,282.68
62
1,180.25
806.61
373.64
208,909.04
63
1,180.25
805.17
375.08
208,533.97
64
1,180.25
803.72
376.53
208,157.44
65
1,180.25
802.27
377.98
207,779.46
66
1,180.25
800.82
379.43
207,400.03
67
1,180.25
799.35
380.90
207,019.13
68
1,180.25
797.89
382.36
206,636.77
69
1,180.25
796.41
383.84
206,252.93
70
1,180.25
794.93
385.32
205,867.62
71
1,180.25
793.45
386.80
205,480.81
72
1,180.25
791.96
388.29
205,092.52
73
1,180.25
790.46
389.79
204,702.73
74
1,180.25
788.96
391.29
204,311.44
75
1,180.25
787.45
392.80
203,918.64
76
1,180.25
785.94
394.31
203,524.33
77
1,180.25
784.42
395.83
203,128.49
78
1,180.25
782.89
397.36
202,731.14
79
1,180.25
781.36
398.89
202,332.24
80
1,180.25
779.82
400.43
201,931.82
81
1,180.25
778.28
401.97
201,529.85
82
1,180.25
776.73
403.52
201,126.33
83
1,180.25
775.17
405.08
200,721.25
84
1,180.25
773.61
406.64
200,314.61
85
1,180.25
772.05
408.20
199,906.41
86
1,180.25
770.47
409.78
199,496.63
87
1,180.25
768.89
411.36
199,085.27
88
1,180.25
767.31
412.94
198,672.33
89
1,180.25
765.72
414.53
198,257.80
90
1,180.25
764.12
416.13
197,841.67
91
1,180.25
762.51
417.74
197,423.93
92
1,180.25
760.90
419.35
197,004.59
93
1,180.25
759.29
420.96
196,583.63
94
1,180.25
757.67
422.58
196,161.04
95
1,180.25
756.04
424.21
195,736.83
96
1,180.25
754.40
425.85
195,310.98
97
1,180.25
752.76
427.49
194,883.49
98
1,180.25
751.11
429.14
194,454.36
99
1,180.25
749.46
430.79
194,023.57
100
1,180.25
747.80
432.45
193,591.11
101
1,180.25
746.13
434.12
193,157.00
102
1,180.25
744.46
435.79
192,721.21
103
1,180.25
742.78
437.47
192,283.74
104
1,180.25
741.09
439.16
191,844.58
105
1,180.25
739.40
440.85
191,403.73
106
1,180.25
737.70
442.55
190,961.18
107
1,180.25
736.00
444.25
190,516.93
108
1,180.25
734.28
445.97
190,070.96
109
1,180.25
732.57
447.68
189,623.28
110
1,180.25
730.84
449.41
189,173.87
111
1,180.25
729.11
451.14
188,722.73
112
1,180.25
727.37
452.88
188,269.84
113
1,180.25
725.62
454.63
187,815.22
114
1,180.25
723.87
456.38
187,358.84
115
1,180.25
722.11
458.14
186,900.70
116
1,180.25
720.35
459.90
186,440.80
117
1,180.25
718.57
461.68
185,979.12
118
1,180.25
716.79
463.46
185,515.67
119
1,180.25
715.01
465.24
185,050.42
120
1,180.25
713.22
467.03
184,583.39
121
1,180.25
711.42
468.83
184,114.55
122
1,180.25
709.61
470.64
183,643.91
123
1,180.25
707.79
472.46
183,171.46
124
1,180.25
705.97
474.28
182,697.18
125
1,180.25
704.15
476.10
182,221.08
126
1,180.25
702.31
477.94
181,743.14
127
1,180.25
700.47
479.78
181,263.35
128
1,180.25
698.62
481.63
180,781.72
129
1,180.25
696.76
483.49
180,298.24
130
1,180.25
694.90
485.35
179,812.89
131
1,180.25
693.03
487.22
179,325.66
132
1,180.25
691.15
489.10
178,836.57
133
1,180.25
689.27
490.98
178,345.58
134
1,180.25
687.37
492.88
177,852.70
135
1,180.25
685.47
494.78
177,357.93
136
1,180.25
683.57
496.68
176,861.25
137
1,180.25
681.65
498.60
176,362.65
138
1,180.25
679.73
500.52
175,862.13
139
1,180.25
677.80
502.45
175,359.68
140
1,180.25
675.87
504.38
174,855.30
141
1,180.25
673.92
506.33
174,348.97
142
1,180.25
671.97
508.28
173,840.69
143
1,180.25
670.01
510.24
173,330.45
144
1,180.25
668.04
512.21
172,818.24
145
1,180.25
666.07
514.18
172,304.06
146
1,180.25
664.09
516.16
171,787.90
147
1,180.25
662.10
518.15
171,269.75
148
1,180.25
660.10
520.15
170,749.60
149
1,180.25
658.10
522.15
170,227.45
150
1,180.25
656.08
524.17
169,703.29
151
1,180.25
654.06
526.19
169,177.10
152
1,180.25
652.04
528.21
168,648.89
153
1,180.25
650.00
530.25
168,118.64
154
1,180.25
647.96
532.29
167,586.35
155
1,180.25
645.91
534.34
167,052.00
156
1,180.25
643.85
536.40
166,515.60
157
1,180.25
641.78
538.47
165,977.13
158
1,180.25
639.70
540.55
165,436.58
159
1,180.25
637.62
542.63
164,893.95
160
1,180.25
635.53
544.72
164,349.23
161
1,180.25
633.43
546.82
163,802.41
162
1,180.25
631.32
548.93
163,253.48
163
1,180.25
629.21
551.04
162,702.44
164
1,180.25
627.08
553.17
162,149.27
165
1,180.25
624.95
555.30
161,593.97
166
1,180.25
622.81
557.44
161,036.53
167
1,180.25
620.66
559.59
160,476.94
168
1,180.25
618.50
561.75
159,915.20
169
1,180.25
616.34
563.91
159,351.29
170
1,180.25
614.17
566.08
158,785.20
171
1,180.25
611.98
568.27
158,216.94
172
1,180.25
609.79
570.46
157,646.48
173
1,180.25
607.60
572.65
157,073.83
174
1,180.25
605.39
574.86
156,498.97
175
1,180.25
603.17
577.08
155,921.89
176
1,180.25
600.95
579.30
155,342.59
177
1,180.25
598.72
581.53
154,761.05
178
1,180.25
596.47
583.78
154,177.28
179
1,180.25
594.22
586.03
153,591.25
180
1,180.25
591.97
588.28
153,002.97
181
1,180.25
589.70
590.55
152,412.42
182
1,180.25
587.42
592.83
151,819.59
183
1,180.25
585.14
595.11
151,224.48
184
1,180.25
582.84
597.41
150,627.07
185
1,180.25
580.54
599.71
150,027.37
186
1,180.25
578.23
602.02
149,425.35
187
1,180.25
575.91
604.34
148,821.01
188
1,180.25
573.58
606.67
148,214.34
189
1,180.25
571.24
609.01
147,605.33
190
1,180.25
568.90
611.35
146,993.98
191
1,180.25
566.54
613.71
146,380.27
192
1,180.25
564.17
616.08
145,764.19
193
1,180.25
561.80
618.45
145,145.74
194
1,180.25
559.42
620.83
144,524.90
195
1,180.25
557.02
623.23
143,901.68
196
1,180.25
554.62
625.63
143,276.05
197
1,180.25
552.21
628.04
142,648.01
198
1,180.25
549.79
630.46
142,017.55
199
1,180.25
547.36
632.89
141,384.66
200
1,180.25
544.92
635.33
140,749.33
201
1,180.25
542.47
637.78
140,111.55
202
1,180.25
540.01
640.24
139,471.31
203
1,180.25
537.55
642.70
138,828.61
204
1,180.25
535.07
645.18
138,183.43
205
1,180.25
532.58
647.67
137,535.76
206
1,180.25
530.09
650.16
136,885.59
207
1,180.25
527.58
652.67
136,232.92
208
1,180.25
525.06
655.19
135,577.74
209
1,180.25
522.54
657.71
134,920.03
210
1,180.25
520.00
660.25
134,259.78
211
1,180.25
517.46
662.79
133,596.99
212
1,180.25
514.91
665.34
132,931.65
213
1,180.25
512.34
667.91
132,263.74
214
1,180.25
509.77
670.48
131,593.25
215
1,180.25
507.18
673.07
130,920.19
216
1,180.25
504.59
675.66
130,244.52
217
1,180.25
501.98
678.27
129,566.26
218
1,180.25
499.37
680.88
128,885.38
219
1,180.25
496.75
683.50
128,201.87
220
1,180.25
494.11
686.14
127,515.73
221
1,180.25
491.47
688.78
126,826.95
222
1,180.25
488.81
691.44
126,135.51
223
1,180.25
486.15
694.10
125,441.41
224
1,180.25
483.47
696.78
124,744.63
225
1,180.25
480.79
699.46
124,045.17
226
1,180.25
478.09
702.16
123,343.01
227
1,180.25
475.38
704.87
122,638.15
228
1,180.25
472.67
707.58
121,930.56
229
1,180.25
469.94
710.31
121,220.25
230
1,180.25
467.20
713.05
120,507.21
231
1,180.25
464.45
715.80
119,791.41
232
1,180.25
461.70
718.55
119,072.86
233
1,180.25
458.93
721.32
118,351.53
234
1,180.25
456.15
724.10
117,627.43
235
1,180.25
453.36
726.89
116,900.54
236
1,180.25
450.55
729.70
116,170.84
237
1,180.25
447.74
732.51
115,438.33
238
1,180.25
444.92
735.33
114,703.00
239
1,180.25
442.08
738.17
113,964.84
240
1,180.25
439.24
741.01
113,223.83
241
1,180.25
436.38
743.87
112,479.96
242
1,180.25
433.52
746.73
111,733.23
243
1,180.25
430.64
749.61
110,983.61
244
1,180.25
427.75
752.50
110,231.11
245
1,180.25
424.85
755.40
109,475.71
246
1,180.25
421.94
758.31
108,717.40
247
1,180.25
419.01
761.24
107,956.16
248
1,180.25
416.08
764.17
107,192.00
249
1,180.25
413.14
767.11
106,424.88
250
1,180.25
410.18
770.07
105,654.81
251
1,180.25
407.21
773.04
104,881.77
252
1,180.25
404.23
776.02
104,105.75
253
1,180.25
401.24
779.01
103,326.74
254
1,180.25
398.24
782.01
102,544.73
255
1,180.25
395.22
785.03
101,759.71
256
1,180.25
392.20
788.05
100,971.66
257
1,180.25
389.16
791.09
100,180.57
258
1,180.25
386.11
794.14
99,386.43
259
1,180.25
383.05
797.20
98,589.23
260
1,180.25
379.98
800.27
97,788.96
261
1,180.25
376.89
803.36
96,985.61
262
1,180.25
373.80
806.45
96,179.16
263
1,180.25
370.69
809.56
95,369.60
264
1,180.25
367.57
812.68
94,556.92
265
1,180.25
364.44
815.81
93,741.10
266
1,180.25
361.29
818.96
92,922.15
267
1,180.25
358.14
822.11
92,100.04
268
1,180.25
354.97
825.28
91,274.75
269
1,180.25
351.79
828.46
90,446.29
270
1,180.25
348.60
831.65
89,614.64
271
1,180.25
345.39
834.86
88,779.78
272
1,180.25
342.17
838.08
87,941.70
273
1,180.25
338.94
841.31
87,100.39
274
1,180.25
335.70
844.55
86,255.84
275
1,180.25
332.44
847.81
85,408.04
276
1,180.25
329.18
851.07
84,556.96
277
1,180.25
325.90
854.35
83,702.61
278
1,180.25
322.60
857.65
82,844.96
279
1,180.25
319.30
860.95
81,984.01
280
1,180.25
315.98
864.27
81,119.74
281
1,180.25
312.65
867.60
80,252.14
282
1,180.25
309.31
870.94
79,381.20
283
1,180.25
305.95
874.30
78,506.89
284
1,180.25
302.58
877.67
77,629.22
285
1,180.25
299.20
881.05
76,748.17
286
1,180.25
295.80
884.45
75,863.72
287
1,180.25
292.39
887.86
74,975.86
288
1,180.25
288.97
891.28
74,084.58
289
1,180.25
285.53
894.72
73,189.86
290
1,180.25
282.09
898.16
72,291.70
291
1,180.25
278.62
901.63
71,390.07
292
1,180.25
275.15
905.10
70,484.97
293
1,180.25
271.66
908.59
69,576.38
294
1,180.25
268.16
912.09
68,664.29
295
1,180.25
264.64
915.61
67,748.69
296
1,180.25
261.11
919.14
66,829.55
297
1,180.25
257.57
922.68
65,906.87
298
1,180.25
254.02
926.23
64,980.64
299
1,180.25
250.45
929.80
64,050.84
300
1,180.25
246.86
933.39
63,117.45
301
1,180.25
243.27
936.98
62,180.46
302
1,180.25
239.65
940.60
61,239.87
303
1,180.25
236.03
944.22
60,295.65
304
1,180.25
232.39
947.86
59,347.79
305
1,180.25
228.74
951.51
58,396.27
306
1,180.25
225.07
955.18
57,441.09
307
1,180.25
221.39
958.86
56,482.23
308
1,180.25
217.69
962.56
55,519.67
309
1,180.25
213.98
966.27
54,553.40
310
1,180.25
210.26
969.99
53,583.41
311
1,180.25
206.52
973.73
52,609.68
312
1,180.25
202.77
977.48
51,632.20
313
1,180.25
199.00
981.25
50,650.95
314
1,180.25
195.22
985.03
49,665.91
315
1,180.25
191.42
988.83
48,677.08
316
1,180.25
187.61
992.64
47,684.44
317
1,180.25
183.78
996.47
46,687.98
318
1,180.25
179.94
1,000.31
45,687.67
319
1,180.25
176.09
1,004.16
44,683.51
320
1,180.25
172.22
1,008.03
43,675.48
321
1,180.25
168.33
1,011.92
42,663.56
322
1,180.25
164.43
1,015.82
41,647.74
323
1,180.25
160.52
1,019.73
40,628.01
324
1,180.25
156.59
1,023.66
39,604.34
325
1,180.25
152.64
1,027.61
38,576.74
326
1,180.25
148.68
1,031.57
37,545.17
327
1,180.25
144.71
1,035.54
36,509.62
328
1,180.25
140.71
1,039.54
35,470.09
329
1,180.25
136.71
1,043.54
34,426.54
330
1,180.25
132.69
1,047.56
33,378.98
331
1,180.25
128.65
1,051.60
32,327.38
332
1,180.25
124.60
1,055.65
31,271.72
333
1,180.25
120.53
1,059.72
30,212.00
334
1,180.25
116.44
1,063.81
29,148.19
335
1,180.25
112.34
1,067.91
28,080.28
336
1,180.25
108.23
1,072.02
27,008.26
337
1,180.25
104.09
1,076.16
25,932.10
338
1,180.25
99.95
1,080.30
24,851.80
339
1,180.25
95.78
1,084.47
23,767.33
340
1,180.25
91.60
1,088.65
22,678.69
341
1,180.25
87.41
1,092.84
21,585.84
342
1,180.25
83.20
1,097.05
20,488.79
343
1,180.25
78.97
1,101.28
19,387.51
344
1,180.25
74.72
1,105.53
18,281.98
345
1,180.25
70.46
1,109.79
17,172.19
346
1,180.25
66.18
1,114.07
16,058.13
347
1,180.25
61.89
1,118.36
14,939.77
348
1,180.25
57.58
1,122.67
13,817.10
349
1,180.25
53.25
1,127.00
12,690.10
350
1,180.25
48.91
1,131.34
11,558.76
351
1,180.25
44.55
1,135.70
10,423.06
352
1,180.25
40.17
1,140.08
9,282.98
353
1,180.25
35.78
1,144.47
8,138.51
354
1,180.25
31.37
1,148.88
6,989.63
355
1,180.25
26.94
1,153.31
5,836.32
356
1,180.25
22.49
1,157.76
4,678.56
357
1,180.25
18.03
1,162.22
3,516.34
358
1,180.25
13.55
1,166.70
2,349.65
359
1,180.25
9.06
1,171.19
1,178.45
360
1,182.99
4.54
1,178.45
0.00
Totals
424,892.74
195,333.74
229,559.00

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