Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,380.79  
 

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
1,380.79
1,151.52
229.27
230,074.73
2
1,380.79
1,150.37
230.42
229,844.31
3
1,380.79
1,149.22
231.57
229,612.75
4
1,380.79
1,148.06
232.73
229,380.02
5
1,380.79
1,146.90
233.89
229,146.13
6
1,380.79
1,145.73
235.06
228,911.07
7
1,380.79
1,144.56
236.23
228,674.84
8
1,380.79
1,143.37
237.42
228,437.42
9
1,380.79
1,142.19
238.60
228,198.82
10
1,380.79
1,140.99
239.80
227,959.02
11
1,380.79
1,139.80
240.99
227,718.03
12
1,380.79
1,138.59
242.20
227,475.83
13
1,380.79
1,137.38
243.41
227,232.41
14
1,380.79
1,136.16
244.63
226,987.79
15
1,380.79
1,134.94
245.85
226,741.94
16
1,380.79
1,133.71
247.08
226,494.86
17
1,380.79
1,132.47
248.32
226,246.54
18
1,380.79
1,131.23
249.56
225,996.98
19
1,380.79
1,129.98
250.81
225,746.18
20
1,380.79
1,128.73
252.06
225,494.12
21
1,380.79
1,127.47
253.32
225,240.80
22
1,380.79
1,126.20
254.59
224,986.21
23
1,380.79
1,124.93
255.86
224,730.35
24
1,380.79
1,123.65
257.14
224,473.22
25
1,380.79
1,122.37
258.42
224,214.79
26
1,380.79
1,121.07
259.72
223,955.08
27
1,380.79
1,119.78
261.01
223,694.06
28
1,380.79
1,118.47
262.32
223,431.74
29
1,380.79
1,117.16
263.63
223,168.11
30
1,380.79
1,115.84
264.95
222,903.16
31
1,380.79
1,114.52
266.27
222,636.89
32
1,380.79
1,113.18
267.61
222,369.28
33
1,380.79
1,111.85
268.94
222,100.34
34
1,380.79
1,110.50
270.29
221,830.05
35
1,380.79
1,109.15
271.64
221,558.41
36
1,380.79
1,107.79
273.00
221,285.41
37
1,380.79
1,106.43
274.36
221,011.05
38
1,380.79
1,105.06
275.73
220,735.31
39
1,380.79
1,103.68
277.11
220,458.20
40
1,380.79
1,102.29
278.50
220,179.70
41
1,380.79
1,100.90
279.89
219,899.81
42
1,380.79
1,099.50
281.29
219,618.52
43
1,380.79
1,098.09
282.70
219,335.82
44
1,380.79
1,096.68
284.11
219,051.71
45
1,380.79
1,095.26
285.53
218,766.18
46
1,380.79
1,093.83
286.96
218,479.22
47
1,380.79
1,092.40
288.39
218,190.83
48
1,380.79
1,090.95
289.84
217,900.99
49
1,380.79
1,089.50
291.29
217,609.70
50
1,380.79
1,088.05
292.74
217,316.96
51
1,380.79
1,086.58
294.21
217,022.76
52
1,380.79
1,085.11
295.68
216,727.08
53
1,380.79
1,083.64
297.15
216,429.93
54
1,380.79
1,082.15
298.64
216,131.29
55
1,380.79
1,080.66
300.13
215,831.15
56
1,380.79
1,079.16
301.63
215,529.52
57
1,380.79
1,077.65
303.14
215,226.38
58
1,380.79
1,076.13
304.66
214,921.72
59
1,380.79
1,074.61
306.18
214,615.54
60
1,380.79
1,073.08
307.71
214,307.83
61
1,380.79
1,071.54
309.25
213,998.57
62
1,380.79
1,069.99
310.80
213,687.78
63
1,380.79
1,068.44
312.35
213,375.43
64
1,380.79
1,066.88
313.91
213,061.51
65
1,380.79
1,065.31
315.48
212,746.03
66
1,380.79
1,063.73
317.06
212,428.97
67
1,380.79
1,062.14
318.65
212,110.33
68
1,380.79
1,060.55
320.24
211,790.09
69
1,380.79
1,058.95
321.84
211,468.25
70
1,380.79
1,057.34
323.45
211,144.80
71
1,380.79
1,055.72
325.07
210,819.73
72
1,380.79
1,054.10
326.69
210,493.04
73
1,380.79
1,052.47
328.32
210,164.72
74
1,380.79
1,050.82
329.97
209,834.75
75
1,380.79
1,049.17
331.62
209,503.13
76
1,380.79
1,047.52
333.27
209,169.86
77
1,380.79
1,045.85
334.94
208,834.92
78
1,380.79
1,044.17
336.62
208,498.30
79
1,380.79
1,042.49
338.30
208,160.01
80
1,380.79
1,040.80
339.99
207,820.02
81
1,380.79
1,039.10
341.69
207,478.33
82
1,380.79
1,037.39
343.40
207,134.93
83
1,380.79
1,035.67
345.12
206,789.81
84
1,380.79
1,033.95
346.84
206,442.97
85
1,380.79
1,032.21
348.58
206,094.40
86
1,380.79
1,030.47
350.32
205,744.08
87
1,380.79
1,028.72
352.07
205,392.01
88
1,380.79
1,026.96
353.83
205,038.18
89
1,380.79
1,025.19
355.60
204,682.58
90
1,380.79
1,023.41
357.38
204,325.20
91
1,380.79
1,021.63
359.16
203,966.04
92
1,380.79
1,019.83
360.96
203,605.08
93
1,380.79
1,018.03
362.76
203,242.31
94
1,380.79
1,016.21
364.58
202,877.73
95
1,380.79
1,014.39
366.40
202,511.33
96
1,380.79
1,012.56
368.23
202,143.10
97
1,380.79
1,010.72
370.07
201,773.03
98
1,380.79
1,008.87
371.92
201,401.10
99
1,380.79
1,007.01
373.78
201,027.32
100
1,380.79
1,005.14
375.65
200,651.66
101
1,380.79
1,003.26
377.53
200,274.13
102
1,380.79
1,001.37
379.42
199,894.71
103
1,380.79
999.47
381.32
199,513.40
104
1,380.79
997.57
383.22
199,130.17
105
1,380.79
995.65
385.14
198,745.03
106
1,380.79
993.73
387.06
198,357.97
107
1,380.79
991.79
389.00
197,968.97
108
1,380.79
989.84
390.95
197,578.02
109
1,380.79
987.89
392.90
197,185.12
110
1,380.79
985.93
394.86
196,790.26
111
1,380.79
983.95
396.84
196,393.42
112
1,380.79
981.97
398.82
195,994.60
113
1,380.79
979.97
400.82
195,593.78
114
1,380.79
977.97
402.82
195,190.96
115
1,380.79
975.95
404.84
194,786.12
116
1,380.79
973.93
406.86
194,379.26
117
1,380.79
971.90
408.89
193,970.37
118
1,380.79
969.85
410.94
193,559.43
119
1,380.79
967.80
412.99
193,146.44
120
1,380.79
965.73
415.06
192,731.38
121
1,380.79
963.66
417.13
192,314.25
122
1,380.79
961.57
419.22
191,895.03
123
1,380.79
959.48
421.31
191,473.72
124
1,380.79
957.37
423.42
191,050.29
125
1,380.79
955.25
425.54
190,624.76
126
1,380.79
953.12
427.67
190,197.09
127
1,380.79
950.99
429.80
189,767.28
128
1,380.79
948.84
431.95
189,335.33
129
1,380.79
946.68
434.11
188,901.22
130
1,380.79
944.51
436.28
188,464.93
131
1,380.79
942.32
438.47
188,026.47
132
1,380.79
940.13
440.66
187,585.81
133
1,380.79
937.93
442.86
187,142.95
134
1,380.79
935.71
445.08
186,697.87
135
1,380.79
933.49
447.30
186,250.57
136
1,380.79
931.25
449.54
185,801.04
137
1,380.79
929.01
451.78
185,349.25
138
1,380.79
926.75
454.04
184,895.21
139
1,380.79
924.48
456.31
184,438.89
140
1,380.79
922.19
458.60
183,980.30
141
1,380.79
919.90
460.89
183,519.41
142
1,380.79
917.60
463.19
183,056.22
143
1,380.79
915.28
465.51
182,590.71
144
1,380.79
912.95
467.84
182,122.87
145
1,380.79
910.61
470.18
181,652.70
146
1,380.79
908.26
472.53
181,180.17
147
1,380.79
905.90
474.89
180,705.28
148
1,380.79
903.53
477.26
180,228.02
149
1,380.79
901.14
479.65
179,748.37
150
1,380.79
898.74
482.05
179,266.32
151
1,380.79
896.33
484.46
178,781.86
152
1,380.79
893.91
486.88
178,294.98
153
1,380.79
891.47
489.32
177,805.66
154
1,380.79
889.03
491.76
177,313.90
155
1,380.79
886.57
494.22
176,819.68
156
1,380.79
884.10
496.69
176,322.99
157
1,380.79
881.61
499.18
175,823.82
158
1,380.79
879.12
501.67
175,322.15
159
1,380.79
876.61
504.18
174,817.97
160
1,380.79
874.09
506.70
174,311.27
161
1,380.79
871.56
509.23
173,802.03
162
1,380.79
869.01
511.78
173,290.25
163
1,380.79
866.45
514.34
172,775.91
164
1,380.79
863.88
516.91
172,259.00
165
1,380.79
861.30
519.49
171,739.51
166
1,380.79
858.70
522.09
171,217.42
167
1,380.79
856.09
524.70
170,692.71
168
1,380.79
853.46
527.33
170,165.39
169
1,380.79
850.83
529.96
169,635.42
170
1,380.79
848.18
532.61
169,102.81
171
1,380.79
845.51
535.28
168,567.53
172
1,380.79
842.84
537.95
168,029.58
173
1,380.79
840.15
540.64
167,488.94
174
1,380.79
837.44
543.35
166,945.59
175
1,380.79
834.73
546.06
166,399.53
176
1,380.79
832.00
548.79
165,850.74
177
1,380.79
829.25
551.54
165,299.20
178
1,380.79
826.50
554.29
164,744.91
179
1,380.79
823.72
557.07
164,187.84
180
1,380.79
820.94
559.85
163,627.99
181
1,380.79
818.14
562.65
163,065.34
182
1,380.79
815.33
565.46
162,499.88
183
1,380.79
812.50
568.29
161,931.59
184
1,380.79
809.66
571.13
161,360.46
185
1,380.79
806.80
573.99
160,786.47
186
1,380.79
803.93
576.86
160,209.61
187
1,380.79
801.05
579.74
159,629.87
188
1,380.79
798.15
582.64
159,047.23
189
1,380.79
795.24
585.55
158,461.68
190
1,380.79
792.31
588.48
157,873.19
191
1,380.79
789.37
591.42
157,281.77
192
1,380.79
786.41
594.38
156,687.39
193
1,380.79
783.44
597.35
156,090.04
194
1,380.79
780.45
600.34
155,489.70
195
1,380.79
777.45
603.34
154,886.35
196
1,380.79
774.43
606.36
154,280.00
197
1,380.79
771.40
609.39
153,670.61
198
1,380.79
768.35
612.44
153,058.17
199
1,380.79
765.29
615.50
152,442.67
200
1,380.79
762.21
618.58
151,824.09
201
1,380.79
759.12
621.67
151,202.42
202
1,380.79
756.01
624.78
150,577.65
203
1,380.79
752.89
627.90
149,949.74
204
1,380.79
749.75
631.04
149,318.70
205
1,380.79
746.59
634.20
148,684.51
206
1,380.79
743.42
637.37
148,047.14
207
1,380.79
740.24
640.55
147,406.59
208
1,380.79
737.03
643.76
146,762.83
209
1,380.79
733.81
646.98
146,115.85
210
1,380.79
730.58
650.21
145,465.64
211
1,380.79
727.33
653.46
144,812.18
212
1,380.79
724.06
656.73
144,155.45
213
1,380.79
720.78
660.01
143,495.44
214
1,380.79
717.48
663.31
142,832.13
215
1,380.79
714.16
666.63
142,165.50
216
1,380.79
710.83
669.96
141,495.53
217
1,380.79
707.48
673.31
140,822.22
218
1,380.79
704.11
676.68
140,145.54
219
1,380.79
700.73
680.06
139,465.48
220
1,380.79
697.33
683.46
138,782.02
221
1,380.79
693.91
686.88
138,095.14
222
1,380.79
690.48
690.31
137,404.82
223
1,380.79
687.02
693.77
136,711.06
224
1,380.79
683.56
697.23
136,013.82
225
1,380.79
680.07
700.72
135,313.10
226
1,380.79
676.57
704.22
134,608.88
227
1,380.79
673.04
707.75
133,901.13
228
1,380.79
669.51
711.28
133,189.85
229
1,380.79
665.95
714.84
132,475.01
230
1,380.79
662.38
718.41
131,756.59
231
1,380.79
658.78
722.01
131,034.58
232
1,380.79
655.17
725.62
130,308.97
233
1,380.79
651.54
729.25
129,579.72
234
1,380.79
647.90
732.89
128,846.83
235
1,380.79
644.23
736.56
128,110.27
236
1,380.79
640.55
740.24
127,370.04
237
1,380.79
636.85
743.94
126,626.10
238
1,380.79
633.13
747.66
125,878.44
239
1,380.79
629.39
751.40
125,127.04
240
1,380.79
625.64
755.15
124,371.88
241
1,380.79
621.86
758.93
123,612.95
242
1,380.79
618.06
762.73
122,850.23
243
1,380.79
614.25
766.54
122,083.69
244
1,380.79
610.42
770.37
121,313.32
245
1,380.79
606.57
774.22
120,539.09
246
1,380.79
602.70
778.09
119,761.00
247
1,380.79
598.80
781.99
118,979.01
248
1,380.79
594.90
785.89
118,193.12
249
1,380.79
590.97
789.82
117,403.30
250
1,380.79
587.02
793.77
116,609.52
251
1,380.79
583.05
797.74
115,811.78
252
1,380.79
579.06
801.73
115,010.05
253
1,380.79
575.05
805.74
114,204.31
254
1,380.79
571.02
809.77
113,394.54
255
1,380.79
566.97
813.82
112,580.72
256
1,380.79
562.90
817.89
111,762.84
257
1,380.79
558.81
821.98
110,940.86
258
1,380.79
554.70
826.09
110,114.78
259
1,380.79
550.57
830.22
109,284.56
260
1,380.79
546.42
834.37
108,450.19
261
1,380.79
542.25
838.54
107,611.65
262
1,380.79
538.06
842.73
106,768.92
263
1,380.79
533.84
846.95
105,921.98
264
1,380.79
529.61
851.18
105,070.80
265
1,380.79
525.35
855.44
104,215.36
266
1,380.79
521.08
859.71
103,355.65
267
1,380.79
516.78
864.01
102,491.63
268
1,380.79
512.46
868.33
101,623.30
269
1,380.79
508.12
872.67
100,750.63
270
1,380.79
503.75
877.04
99,873.59
271
1,380.79
499.37
881.42
98,992.17
272
1,380.79
494.96
885.83
98,106.34
273
1,380.79
490.53
890.26
97,216.08
274
1,380.79
486.08
894.71
96,321.37
275
1,380.79
481.61
899.18
95,422.19
276
1,380.79
477.11
903.68
94,518.51
277
1,380.79
472.59
908.20
93,610.31
278
1,380.79
468.05
912.74
92,697.58
279
1,380.79
463.49
917.30
91,780.27
280
1,380.79
458.90
921.89
90,858.38
281
1,380.79
454.29
926.50
89,931.89
282
1,380.79
449.66
931.13
89,000.76
283
1,380.79
445.00
935.79
88,064.97
284
1,380.79
440.32
940.47
87,124.50
285
1,380.79
435.62
945.17
86,179.34
286
1,380.79
430.90
949.89
85,229.44
287
1,380.79
426.15
954.64
84,274.80
288
1,380.79
421.37
959.42
83,315.38
289
1,380.79
416.58
964.21
82,351.17
290
1,380.79
411.76
969.03
81,382.14
291
1,380.79
406.91
973.88
80,408.26
292
1,380.79
402.04
978.75
79,429.51
293
1,380.79
397.15
983.64
78,445.87
294
1,380.79
392.23
988.56
77,457.31
295
1,380.79
387.29
993.50
76,463.80
296
1,380.79
382.32
998.47
75,465.33
297
1,380.79
377.33
1,003.46
74,461.87
298
1,380.79
372.31
1,008.48
73,453.39
299
1,380.79
367.27
1,013.52
72,439.86
300
1,380.79
362.20
1,018.59
71,421.27
301
1,380.79
357.11
1,023.68
70,397.59
302
1,380.79
351.99
1,028.80
69,368.79
303
1,380.79
346.84
1,033.95
68,334.84
304
1,380.79
341.67
1,039.12
67,295.73
305
1,380.79
336.48
1,044.31
66,251.42
306
1,380.79
331.26
1,049.53
65,201.88
307
1,380.79
326.01
1,054.78
64,147.10
308
1,380.79
320.74
1,060.05
63,087.05
309
1,380.79
315.44
1,065.35
62,021.69
310
1,380.79
310.11
1,070.68
60,951.01
311
1,380.79
304.76
1,076.03
59,874.98
312
1,380.79
299.37
1,081.42
58,793.56
313
1,380.79
293.97
1,086.82
57,706.74
314
1,380.79
288.53
1,092.26
56,614.48
315
1,380.79
283.07
1,097.72
55,516.76
316
1,380.79
277.58
1,103.21
54,413.56
317
1,380.79
272.07
1,108.72
53,304.84
318
1,380.79
266.52
1,114.27
52,190.57
319
1,380.79
260.95
1,119.84
51,070.73
320
1,380.79
255.35
1,125.44
49,945.30
321
1,380.79
249.73
1,131.06
48,814.23
322
1,380.79
244.07
1,136.72
47,677.51
323
1,380.79
238.39
1,142.40
46,535.11
324
1,380.79
232.68
1,148.11
45,387.00
325
1,380.79
226.93
1,153.86
44,233.14
326
1,380.79
221.17
1,159.62
43,073.52
327
1,380.79
215.37
1,165.42
41,908.10
328
1,380.79
209.54
1,171.25
40,736.85
329
1,380.79
203.68
1,177.11
39,559.74
330
1,380.79
197.80
1,182.99
38,376.75
331
1,380.79
191.88
1,188.91
37,187.84
332
1,380.79
185.94
1,194.85
35,992.99
333
1,380.79
179.96
1,200.83
34,792.17
334
1,380.79
173.96
1,206.83
33,585.34
335
1,380.79
167.93
1,212.86
32,372.48
336
1,380.79
161.86
1,218.93
31,153.55
337
1,380.79
155.77
1,225.02
29,928.53
338
1,380.79
149.64
1,231.15
28,697.38
339
1,380.79
143.49
1,237.30
27,460.07
340
1,380.79
137.30
1,243.49
26,216.59
341
1,380.79
131.08
1,249.71
24,966.88
342
1,380.79
124.83
1,255.96
23,710.92
343
1,380.79
118.55
1,262.24
22,448.69
344
1,380.79
112.24
1,268.55
21,180.14
345
1,380.79
105.90
1,274.89
19,905.25
346
1,380.79
99.53
1,281.26
18,623.99
347
1,380.79
93.12
1,287.67
17,336.32
348
1,380.79
86.68
1,294.11
16,042.21
349
1,380.79
80.21
1,300.58
14,741.63
350
1,380.79
73.71
1,307.08
13,434.55
351
1,380.79
67.17
1,313.62
12,120.93
352
1,380.79
60.60
1,320.19
10,800.75
353
1,380.79
54.00
1,326.79
9,473.96
354
1,380.79
47.37
1,333.42
8,140.54
355
1,380.79
40.70
1,340.09
6,800.45
356
1,380.79
34.00
1,346.79
5,453.66
357
1,380.79
27.27
1,353.52
4,100.14
358
1,380.79
20.50
1,360.29
2,739.85
359
1,380.79
13.70
1,367.09
1,372.76
360
1,379.63
6.86
1,372.76
0.00
Totals
497,083.24
266,779.24
230,304.00

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