Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,180.38  
 

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
1,180.38
861.93
318.45
236,095.55
2
1,180.38
860.77
319.61
235,775.93
3
1,180.38
859.60
320.78
235,455.15
4
1,180.38
858.43
321.95
235,133.20
5
1,180.38
857.26
323.12
234,810.08
6
1,180.38
856.08
324.30
234,485.78
7
1,180.38
854.90
325.48
234,160.29
8
1,180.38
853.71
326.67
233,833.62
9
1,180.38
852.52
327.86
233,505.76
10
1,180.38
851.32
329.06
233,176.70
11
1,180.38
850.12
330.26
232,846.45
12
1,180.38
848.92
331.46
232,514.99
13
1,180.38
847.71
332.67
232,182.32
14
1,180.38
846.50
333.88
231,848.43
15
1,180.38
845.28
335.10
231,513.34
16
1,180.38
844.06
336.32
231,177.01
17
1,180.38
842.83
337.55
230,839.47
18
1,180.38
841.60
338.78
230,500.69
19
1,180.38
840.37
340.01
230,160.68
20
1,180.38
839.13
341.25
229,819.42
21
1,180.38
837.88
342.50
229,476.93
22
1,180.38
836.63
343.75
229,133.18
23
1,180.38
835.38
345.00
228,788.18
24
1,180.38
834.12
346.26
228,441.93
25
1,180.38
832.86
347.52
228,094.41
26
1,180.38
831.59
348.79
227,745.62
27
1,180.38
830.32
350.06
227,395.56
28
1,180.38
829.05
351.33
227,044.23
29
1,180.38
827.77
352.61
226,691.62
30
1,180.38
826.48
353.90
226,337.72
31
1,180.38
825.19
355.19
225,982.53
32
1,180.38
823.89
356.49
225,626.04
33
1,180.38
822.59
357.79
225,268.26
34
1,180.38
821.29
359.09
224,909.17
35
1,180.38
819.98
360.40
224,548.77
36
1,180.38
818.67
361.71
224,187.05
37
1,180.38
817.35
363.03
223,824.02
38
1,180.38
816.03
364.35
223,459.67
39
1,180.38
814.70
365.68
223,093.99
40
1,180.38
813.36
367.02
222,726.97
41
1,180.38
812.03
368.35
222,358.61
42
1,180.38
810.68
369.70
221,988.92
43
1,180.38
809.33
371.05
221,617.87
44
1,180.38
807.98
372.40
221,245.47
45
1,180.38
806.62
373.76
220,871.72
46
1,180.38
805.26
375.12
220,496.60
47
1,180.38
803.89
376.49
220,120.11
48
1,180.38
802.52
377.86
219,742.25
49
1,180.38
801.14
379.24
219,363.02
50
1,180.38
799.76
380.62
218,982.40
51
1,180.38
798.37
382.01
218,600.39
52
1,180.38
796.98
383.40
218,216.99
53
1,180.38
795.58
384.80
217,832.20
54
1,180.38
794.18
386.20
217,445.99
55
1,180.38
792.77
387.61
217,058.39
56
1,180.38
791.36
389.02
216,669.37
57
1,180.38
789.94
390.44
216,278.93
58
1,180.38
788.52
391.86
215,887.06
59
1,180.38
787.09
393.29
215,493.77
60
1,180.38
785.65
394.73
215,099.05
61
1,180.38
784.22
396.16
214,702.88
62
1,180.38
782.77
397.61
214,305.27
63
1,180.38
781.32
399.06
213,906.21
64
1,180.38
779.87
400.51
213,505.70
65
1,180.38
778.41
401.97
213,103.73
66
1,180.38
776.94
403.44
212,700.29
67
1,180.38
775.47
404.91
212,295.38
68
1,180.38
773.99
406.39
211,888.99
69
1,180.38
772.51
407.87
211,481.12
70
1,180.38
771.02
409.36
211,071.77
71
1,180.38
769.53
410.85
210,660.92
72
1,180.38
768.03
412.35
210,248.57
73
1,180.38
766.53
413.85
209,834.72
74
1,180.38
765.02
415.36
209,419.37
75
1,180.38
763.51
416.87
209,002.50
76
1,180.38
761.99
418.39
208,584.10
77
1,180.38
760.46
419.92
208,164.19
78
1,180.38
758.93
421.45
207,742.74
79
1,180.38
757.40
422.98
207,319.75
80
1,180.38
755.85
424.53
206,895.23
81
1,180.38
754.31
426.07
206,469.15
82
1,180.38
752.75
427.63
206,041.52
83
1,180.38
751.19
429.19
205,612.34
84
1,180.38
749.63
430.75
205,181.59
85
1,180.38
748.06
432.32
204,749.26
86
1,180.38
746.48
433.90
204,315.37
87
1,180.38
744.90
435.48
203,879.89
88
1,180.38
743.31
437.07
203,442.82
89
1,180.38
741.72
438.66
203,004.16
90
1,180.38
740.12
440.26
202,563.90
91
1,180.38
738.51
441.87
202,122.03
92
1,180.38
736.90
443.48
201,678.55
93
1,180.38
735.29
445.09
201,233.46
94
1,180.38
733.66
446.72
200,786.74
95
1,180.38
732.03
448.35
200,338.40
96
1,180.38
730.40
449.98
199,888.42
97
1,180.38
728.76
451.62
199,436.80
98
1,180.38
727.11
453.27
198,983.53
99
1,180.38
725.46
454.92
198,528.61
100
1,180.38
723.80
456.58
198,072.03
101
1,180.38
722.14
458.24
197,613.79
102
1,180.38
720.47
459.91
197,153.88
103
1,180.38
718.79
461.59
196,692.29
104
1,180.38
717.11
463.27
196,229.02
105
1,180.38
715.42
464.96
195,764.05
106
1,180.38
713.72
466.66
195,297.40
107
1,180.38
712.02
468.36
194,829.04
108
1,180.38
710.31
470.07
194,358.97
109
1,180.38
708.60
471.78
193,887.19
110
1,180.38
706.88
473.50
193,413.69
111
1,180.38
705.15
475.23
192,938.47
112
1,180.38
703.42
476.96
192,461.51
113
1,180.38
701.68
478.70
191,982.81
114
1,180.38
699.94
480.44
191,502.37
115
1,180.38
698.19
482.19
191,020.18
116
1,180.38
696.43
483.95
190,536.22
117
1,180.38
694.66
485.72
190,050.51
118
1,180.38
692.89
487.49
189,563.02
119
1,180.38
691.12
489.26
189,073.75
120
1,180.38
689.33
491.05
188,582.71
121
1,180.38
687.54
492.84
188,089.87
122
1,180.38
685.74
494.64
187,595.23
123
1,180.38
683.94
496.44
187,098.79
124
1,180.38
682.13
498.25
186,600.54
125
1,180.38
680.31
500.07
186,100.48
126
1,180.38
678.49
501.89
185,598.59
127
1,180.38
676.66
503.72
185,094.87
128
1,180.38
674.83
505.55
184,589.32
129
1,180.38
672.98
507.40
184,081.92
130
1,180.38
671.13
509.25
183,572.67
131
1,180.38
669.28
511.10
183,061.57
132
1,180.38
667.41
512.97
182,548.60
133
1,180.38
665.54
514.84
182,033.76
134
1,180.38
663.66
516.72
181,517.04
135
1,180.38
661.78
518.60
180,998.44
136
1,180.38
659.89
520.49
180,477.95
137
1,180.38
657.99
522.39
179,955.57
138
1,180.38
656.09
524.29
179,431.28
139
1,180.38
654.18
526.20
178,905.07
140
1,180.38
652.26
528.12
178,376.95
141
1,180.38
650.33
530.05
177,846.90
142
1,180.38
648.40
531.98
177,314.92
143
1,180.38
646.46
533.92
176,781.00
144
1,180.38
644.51
535.87
176,245.14
145
1,180.38
642.56
537.82
175,707.32
146
1,180.38
640.60
539.78
175,167.54
147
1,180.38
638.63
541.75
174,625.79
148
1,180.38
636.66
543.72
174,082.07
149
1,180.38
634.67
545.71
173,536.36
150
1,180.38
632.68
547.70
172,988.66
151
1,180.38
630.69
549.69
172,438.97
152
1,180.38
628.68
551.70
171,887.28
153
1,180.38
626.67
553.71
171,333.57
154
1,180.38
624.65
555.73
170,777.84
155
1,180.38
622.63
557.75
170,220.09
156
1,180.38
620.59
559.79
169,660.30
157
1,180.38
618.55
561.83
169,098.48
158
1,180.38
616.50
563.88
168,534.60
159
1,180.38
614.45
565.93
167,968.67
160
1,180.38
612.39
567.99
167,400.68
161
1,180.38
610.31
570.07
166,830.61
162
1,180.38
608.24
572.14
166,258.47
163
1,180.38
606.15
574.23
165,684.24
164
1,180.38
604.06
576.32
165,107.92
165
1,180.38
601.96
578.42
164,529.49
166
1,180.38
599.85
580.53
163,948.96
167
1,180.38
597.73
582.65
163,366.31
168
1,180.38
595.61
584.77
162,781.54
169
1,180.38
593.47
586.91
162,194.63
170
1,180.38
591.33
589.05
161,605.58
171
1,180.38
589.19
591.19
161,014.39
172
1,180.38
587.03
593.35
160,421.04
173
1,180.38
584.87
595.51
159,825.53
174
1,180.38
582.70
597.68
159,227.85
175
1,180.38
580.52
599.86
158,627.99
176
1,180.38
578.33
602.05
158,025.94
177
1,180.38
576.14
604.24
157,421.69
178
1,180.38
573.93
606.45
156,815.25
179
1,180.38
571.72
608.66
156,206.59
180
1,180.38
569.50
610.88
155,595.71
181
1,180.38
567.28
613.10
154,982.61
182
1,180.38
565.04
615.34
154,367.27
183
1,180.38
562.80
617.58
153,749.69
184
1,180.38
560.55
619.83
153,129.85
185
1,180.38
558.29
622.09
152,507.76
186
1,180.38
556.02
624.36
151,883.40
187
1,180.38
553.74
626.64
151,256.76
188
1,180.38
551.46
628.92
150,627.84
189
1,180.38
549.16
631.22
149,996.62
190
1,180.38
546.86
633.52
149,363.10
191
1,180.38
544.55
635.83
148,727.27
192
1,180.38
542.23
638.15
148,089.13
193
1,180.38
539.91
640.47
147,448.66
194
1,180.38
537.57
642.81
146,805.85
195
1,180.38
535.23
645.15
146,160.70
196
1,180.38
532.88
647.50
145,513.20
197
1,180.38
530.52
649.86
144,863.34
198
1,180.38
528.15
652.23
144,211.10
199
1,180.38
525.77
654.61
143,556.49
200
1,180.38
523.38
657.00
142,899.50
201
1,180.38
520.99
659.39
142,240.10
202
1,180.38
518.58
661.80
141,578.31
203
1,180.38
516.17
664.21
140,914.10
204
1,180.38
513.75
666.63
140,247.47
205
1,180.38
511.32
669.06
139,578.41
206
1,180.38
508.88
671.50
138,906.91
207
1,180.38
506.43
673.95
138,232.96
208
1,180.38
503.97
676.41
137,556.55
209
1,180.38
501.51
678.87
136,877.68
210
1,180.38
499.03
681.35
136,196.33
211
1,180.38
496.55
683.83
135,512.50
212
1,180.38
494.06
686.32
134,826.18
213
1,180.38
491.55
688.83
134,137.35
214
1,180.38
489.04
691.34
133,446.01
215
1,180.38
486.52
693.86
132,752.16
216
1,180.38
483.99
696.39
132,055.77
217
1,180.38
481.45
698.93
131,356.84
218
1,180.38
478.91
701.47
130,655.37
219
1,180.38
476.35
704.03
129,951.33
220
1,180.38
473.78
706.60
129,244.74
221
1,180.38
471.20
709.18
128,535.56
222
1,180.38
468.62
711.76
127,823.80
223
1,180.38
466.02
714.36
127,109.44
224
1,180.38
463.42
716.96
126,392.48
225
1,180.38
460.81
719.57
125,672.91
226
1,180.38
458.18
722.20
124,950.71
227
1,180.38
455.55
724.83
124,225.88
228
1,180.38
452.91
727.47
123,498.41
229
1,180.38
450.25
730.13
122,768.28
230
1,180.38
447.59
732.79
122,035.50
231
1,180.38
444.92
735.46
121,300.04
232
1,180.38
442.24
738.14
120,561.90
233
1,180.38
439.55
740.83
119,821.07
234
1,180.38
436.85
743.53
119,077.53
235
1,180.38
434.14
746.24
118,331.29
236
1,180.38
431.42
748.96
117,582.33
237
1,180.38
428.69
751.69
116,830.63
238
1,180.38
425.95
754.43
116,076.20
239
1,180.38
423.19
757.19
115,319.01
240
1,180.38
420.43
759.95
114,559.06
241
1,180.38
417.66
762.72
113,796.35
242
1,180.38
414.88
765.50
113,030.85
243
1,180.38
412.09
768.29
112,262.56
244
1,180.38
409.29
771.09
111,491.47
245
1,180.38
406.48
773.90
110,717.57
246
1,180.38
403.66
776.72
109,940.85
247
1,180.38
400.83
779.55
109,161.30
248
1,180.38
397.98
782.40
108,378.90
249
1,180.38
395.13
785.25
107,593.65
250
1,180.38
392.27
788.11
106,805.54
251
1,180.38
389.40
790.98
106,014.56
252
1,180.38
386.51
793.87
105,220.69
253
1,180.38
383.62
796.76
104,423.92
254
1,180.38
380.71
799.67
103,624.26
255
1,180.38
377.80
802.58
102,821.67
256
1,180.38
374.87
805.51
102,016.16
257
1,180.38
371.93
808.45
101,207.72
258
1,180.38
368.99
811.39
100,396.32
259
1,180.38
366.03
814.35
99,581.97
260
1,180.38
363.06
817.32
98,764.65
261
1,180.38
360.08
820.30
97,944.35
262
1,180.38
357.09
823.29
97,121.06
263
1,180.38
354.09
826.29
96,294.77
264
1,180.38
351.07
829.31
95,465.46
265
1,180.38
348.05
832.33
94,633.13
266
1,180.38
345.02
835.36
93,797.77
267
1,180.38
341.97
838.41
92,959.36
268
1,180.38
338.91
841.47
92,117.89
269
1,180.38
335.85
844.53
91,273.36
270
1,180.38
332.77
847.61
90,425.75
271
1,180.38
329.68
850.70
89,575.05
272
1,180.38
326.58
853.80
88,721.24
273
1,180.38
323.46
856.92
87,864.32
274
1,180.38
320.34
860.04
87,004.28
275
1,180.38
317.20
863.18
86,141.11
276
1,180.38
314.06
866.32
85,274.78
277
1,180.38
310.90
869.48
84,405.30
278
1,180.38
307.73
872.65
83,532.65
279
1,180.38
304.55
875.83
82,656.81
280
1,180.38
301.35
879.03
81,777.79
281
1,180.38
298.15
882.23
80,895.55
282
1,180.38
294.93
885.45
80,010.11
283
1,180.38
291.70
888.68
79,121.43
284
1,180.38
288.46
891.92
78,229.51
285
1,180.38
285.21
895.17
77,334.35
286
1,180.38
281.95
898.43
76,435.91
287
1,180.38
278.67
901.71
75,534.21
288
1,180.38
275.39
904.99
74,629.21
289
1,180.38
272.09
908.29
73,720.92
290
1,180.38
268.77
911.61
72,809.31
291
1,180.38
265.45
914.93
71,894.38
292
1,180.38
262.11
918.27
70,976.12
293
1,180.38
258.77
921.61
70,054.50
294
1,180.38
255.41
924.97
69,129.53
295
1,180.38
252.03
928.35
68,201.19
296
1,180.38
248.65
931.73
67,269.46
297
1,180.38
245.25
935.13
66,334.33
298
1,180.38
241.84
938.54
65,395.79
299
1,180.38
238.42
941.96
64,453.83
300
1,180.38
234.99
945.39
63,508.44
301
1,180.38
231.54
948.84
62,559.60
302
1,180.38
228.08
952.30
61,607.31
303
1,180.38
224.61
955.77
60,651.54
304
1,180.38
221.13
959.25
59,692.28
305
1,180.38
217.63
962.75
58,729.53
306
1,180.38
214.12
966.26
57,763.27
307
1,180.38
210.60
969.78
56,793.48
308
1,180.38
207.06
973.32
55,820.16
309
1,180.38
203.51
976.87
54,843.29
310
1,180.38
199.95
980.43
53,862.86
311
1,180.38
196.38
984.00
52,878.86
312
1,180.38
192.79
987.59
51,891.27
313
1,180.38
189.19
991.19
50,900.07
314
1,180.38
185.57
994.81
49,905.27
315
1,180.38
181.95
998.43
48,906.83
316
1,180.38
178.31
1,002.07
47,904.76
317
1,180.38
174.65
1,005.73
46,899.03
318
1,180.38
170.99
1,009.39
45,889.64
319
1,180.38
167.31
1,013.07
44,876.56
320
1,180.38
163.61
1,016.77
43,859.79
321
1,180.38
159.91
1,020.47
42,839.32
322
1,180.38
156.19
1,024.19
41,815.13
323
1,180.38
152.45
1,027.93
40,787.20
324
1,180.38
148.70
1,031.68
39,755.52
325
1,180.38
144.94
1,035.44
38,720.08
326
1,180.38
141.17
1,039.21
37,680.87
327
1,180.38
137.38
1,043.00
36,637.87
328
1,180.38
133.58
1,046.80
35,591.06
329
1,180.38
129.76
1,050.62
34,540.44
330
1,180.38
125.93
1,054.45
33,485.99
331
1,180.38
122.08
1,058.30
32,427.69
332
1,180.38
118.23
1,062.15
31,365.54
333
1,180.38
114.35
1,066.03
30,299.51
334
1,180.38
110.47
1,069.91
29,229.60
335
1,180.38
106.57
1,073.81
28,155.79
336
1,180.38
102.65
1,077.73
27,078.06
337
1,180.38
98.72
1,081.66
25,996.40
338
1,180.38
94.78
1,085.60
24,910.80
339
1,180.38
90.82
1,089.56
23,821.24
340
1,180.38
86.85
1,093.53
22,727.71
341
1,180.38
82.86
1,097.52
21,630.19
342
1,180.38
78.86
1,101.52
20,528.67
343
1,180.38
74.84
1,105.54
19,423.13
344
1,180.38
70.81
1,109.57
18,313.57
345
1,180.38
66.77
1,113.61
17,199.96
346
1,180.38
62.71
1,117.67
16,082.28
347
1,180.38
58.63
1,121.75
14,960.54
348
1,180.38
54.54
1,125.84
13,834.70
349
1,180.38
50.44
1,129.94
12,704.76
350
1,180.38
46.32
1,134.06
11,570.70
351
1,180.38
42.18
1,138.20
10,432.50
352
1,180.38
38.04
1,142.34
9,290.16
353
1,180.38
33.87
1,146.51
8,143.65
354
1,180.38
29.69
1,150.69
6,992.96
355
1,180.38
25.50
1,154.88
5,838.07
356
1,180.38
21.28
1,159.10
4,678.98
357
1,180.38
17.06
1,163.32
3,515.66
358
1,180.38
12.82
1,167.56
2,348.10
359
1,180.38
8.56
1,171.82
1,176.28
360
1,180.57
4.29
1,176.28
0.00
Totals
424,936.99
188,522.99
236,414.00

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