Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,380.20  
 

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
1,380.20
1,133.27
246.93
236,262.07
2
1,380.20
1,132.09
248.11
236,013.96
3
1,380.20
1,130.90
249.30
235,764.66
4
1,380.20
1,129.71
250.49
235,514.17
5
1,380.20
1,128.51
251.69
235,262.47
6
1,380.20
1,127.30
252.90
235,009.57
7
1,380.20
1,126.09
254.11
234,755.46
8
1,380.20
1,124.87
255.33
234,500.13
9
1,380.20
1,123.65
256.55
234,243.58
10
1,380.20
1,122.42
257.78
233,985.79
11
1,380.20
1,121.18
259.02
233,726.77
12
1,380.20
1,119.94
260.26
233,466.52
13
1,380.20
1,118.69
261.51
233,205.01
14
1,380.20
1,117.44
262.76
232,942.25
15
1,380.20
1,116.18
264.02
232,678.23
16
1,380.20
1,114.92
265.28
232,412.95
17
1,380.20
1,113.65
266.55
232,146.39
18
1,380.20
1,112.37
267.83
231,878.56
19
1,380.20
1,111.08
269.12
231,609.45
20
1,380.20
1,109.80
270.40
231,339.04
21
1,380.20
1,108.50
271.70
231,067.34
22
1,380.20
1,107.20
273.00
230,794.34
23
1,380.20
1,105.89
274.31
230,520.03
24
1,380.20
1,104.58
275.62
230,244.40
25
1,380.20
1,103.25
276.95
229,967.46
26
1,380.20
1,101.93
278.27
229,689.19
27
1,380.20
1,100.59
279.61
229,409.58
28
1,380.20
1,099.25
280.95
229,128.63
29
1,380.20
1,097.91
282.29
228,846.34
30
1,380.20
1,096.56
283.64
228,562.70
31
1,380.20
1,095.20
285.00
228,277.69
32
1,380.20
1,093.83
286.37
227,991.32
33
1,380.20
1,092.46
287.74
227,703.58
34
1,380.20
1,091.08
289.12
227,414.46
35
1,380.20
1,089.69
290.51
227,123.96
36
1,380.20
1,088.30
291.90
226,832.06
37
1,380.20
1,086.90
293.30
226,538.76
38
1,380.20
1,085.50
294.70
226,244.06
39
1,380.20
1,084.09
296.11
225,947.95
40
1,380.20
1,082.67
297.53
225,650.41
41
1,380.20
1,081.24
298.96
225,351.46
42
1,380.20
1,079.81
300.39
225,051.06
43
1,380.20
1,078.37
301.83
224,749.23
44
1,380.20
1,076.92
303.28
224,445.96
45
1,380.20
1,075.47
304.73
224,141.23
46
1,380.20
1,074.01
306.19
223,835.04
47
1,380.20
1,072.54
307.66
223,527.38
48
1,380.20
1,071.07
309.13
223,218.25
49
1,380.20
1,069.59
310.61
222,907.64
50
1,380.20
1,068.10
312.10
222,595.54
51
1,380.20
1,066.60
313.60
222,281.94
52
1,380.20
1,065.10
315.10
221,966.84
53
1,380.20
1,063.59
316.61
221,650.23
54
1,380.20
1,062.07
318.13
221,332.11
55
1,380.20
1,060.55
319.65
221,012.46
56
1,380.20
1,059.02
321.18
220,691.27
57
1,380.20
1,057.48
322.72
220,368.55
58
1,380.20
1,055.93
324.27
220,044.29
59
1,380.20
1,054.38
325.82
219,718.46
60
1,380.20
1,052.82
327.38
219,391.08
61
1,380.20
1,051.25
328.95
219,062.13
62
1,380.20
1,049.67
330.53
218,731.60
63
1,380.20
1,048.09
332.11
218,399.49
64
1,380.20
1,046.50
333.70
218,065.79
65
1,380.20
1,044.90
335.30
217,730.49
66
1,380.20
1,043.29
336.91
217,393.58
67
1,380.20
1,041.68
338.52
217,055.06
68
1,380.20
1,040.06
340.14
216,714.91
69
1,380.20
1,038.43
341.77
216,373.14
70
1,380.20
1,036.79
343.41
216,029.73
71
1,380.20
1,035.14
345.06
215,684.67
72
1,380.20
1,033.49
346.71
215,337.96
73
1,380.20
1,031.83
348.37
214,989.59
74
1,380.20
1,030.16
350.04
214,639.54
75
1,380.20
1,028.48
351.72
214,287.83
76
1,380.20
1,026.80
353.40
213,934.42
77
1,380.20
1,025.10
355.10
213,579.32
78
1,380.20
1,023.40
356.80
213,222.53
79
1,380.20
1,021.69
358.51
212,864.02
80
1,380.20
1,019.97
360.23
212,503.79
81
1,380.20
1,018.25
361.95
212,141.84
82
1,380.20
1,016.51
363.69
211,778.15
83
1,380.20
1,014.77
365.43
211,412.72
84
1,380.20
1,013.02
367.18
211,045.54
85
1,380.20
1,011.26
368.94
210,676.60
86
1,380.20
1,009.49
370.71
210,305.89
87
1,380.20
1,007.72
372.48
209,933.41
88
1,380.20
1,005.93
374.27
209,559.14
89
1,380.20
1,004.14
376.06
209,183.08
90
1,380.20
1,002.34
377.86
208,805.21
91
1,380.20
1,000.52
379.68
208,425.54
92
1,380.20
998.71
381.49
208,044.04
93
1,380.20
996.88
383.32
207,660.72
94
1,380.20
995.04
385.16
207,275.56
95
1,380.20
993.20
387.00
206,888.56
96
1,380.20
991.34
388.86
206,499.70
97
1,380.20
989.48
390.72
206,108.97
98
1,380.20
987.61
392.59
205,716.38
99
1,380.20
985.72
394.48
205,321.90
100
1,380.20
983.83
396.37
204,925.54
101
1,380.20
981.93
398.27
204,527.27
102
1,380.20
980.03
400.17
204,127.10
103
1,380.20
978.11
402.09
203,725.01
104
1,380.20
976.18
404.02
203,320.99
105
1,380.20
974.25
405.95
202,915.04
106
1,380.20
972.30
407.90
202,507.14
107
1,380.20
970.35
409.85
202,097.29
108
1,380.20
968.38
411.82
201,685.47
109
1,380.20
966.41
413.79
201,271.68
110
1,380.20
964.43
415.77
200,855.90
111
1,380.20
962.43
417.77
200,438.14
112
1,380.20
960.43
419.77
200,018.37
113
1,380.20
958.42
421.78
199,596.59
114
1,380.20
956.40
423.80
199,172.79
115
1,380.20
954.37
425.83
198,746.96
116
1,380.20
952.33
427.87
198,319.09
117
1,380.20
950.28
429.92
197,889.17
118
1,380.20
948.22
431.98
197,457.19
119
1,380.20
946.15
434.05
197,023.14
120
1,380.20
944.07
436.13
196,587.01
121
1,380.20
941.98
438.22
196,148.79
122
1,380.20
939.88
440.32
195,708.47
123
1,380.20
937.77
442.43
195,266.04
124
1,380.20
935.65
444.55
194,821.49
125
1,380.20
933.52
446.68
194,374.81
126
1,380.20
931.38
448.82
193,925.99
127
1,380.20
929.23
450.97
193,475.02
128
1,380.20
927.07
453.13
193,021.88
129
1,380.20
924.90
455.30
192,566.58
130
1,380.20
922.71
457.49
192,109.09
131
1,380.20
920.52
459.68
191,649.42
132
1,380.20
918.32
461.88
191,187.54
133
1,380.20
916.11
464.09
190,723.44
134
1,380.20
913.88
466.32
190,257.13
135
1,380.20
911.65
468.55
189,788.58
136
1,380.20
909.40
470.80
189,317.78
137
1,380.20
907.15
473.05
188,844.73
138
1,380.20
904.88
475.32
188,369.41
139
1,380.20
902.60
477.60
187,891.81
140
1,380.20
900.31
479.89
187,411.93
141
1,380.20
898.02
482.18
186,929.74
142
1,380.20
895.71
484.49
186,445.25
143
1,380.20
893.38
486.82
185,958.43
144
1,380.20
891.05
489.15
185,469.28
145
1,380.20
888.71
491.49
184,977.79
146
1,380.20
886.35
493.85
184,483.94
147
1,380.20
883.99
496.21
183,987.73
148
1,380.20
881.61
498.59
183,489.13
149
1,380.20
879.22
500.98
182,988.15
150
1,380.20
876.82
503.38
182,484.77
151
1,380.20
874.41
505.79
181,978.98
152
1,380.20
871.98
508.22
181,470.76
153
1,380.20
869.55
510.65
180,960.11
154
1,380.20
867.10
513.10
180,447.01
155
1,380.20
864.64
515.56
179,931.45
156
1,380.20
862.17
518.03
179,413.42
157
1,380.20
859.69
520.51
178,892.91
158
1,380.20
857.20
523.00
178,369.91
159
1,380.20
854.69
525.51
177,844.39
160
1,380.20
852.17
528.03
177,316.37
161
1,380.20
849.64
530.56
176,785.81
162
1,380.20
847.10
533.10
176,252.71
163
1,380.20
844.54
535.66
175,717.05
164
1,380.20
841.98
538.22
175,178.83
165
1,380.20
839.40
540.80
174,638.03
166
1,380.20
836.81
543.39
174,094.63
167
1,380.20
834.20
546.00
173,548.64
168
1,380.20
831.59
548.61
173,000.02
169
1,380.20
828.96
551.24
172,448.78
170
1,380.20
826.32
553.88
171,894.90
171
1,380.20
823.66
556.54
171,338.36
172
1,380.20
821.00
559.20
170,779.16
173
1,380.20
818.32
561.88
170,217.27
174
1,380.20
815.62
564.58
169,652.70
175
1,380.20
812.92
567.28
169,085.42
176
1,380.20
810.20
570.00
168,515.42
177
1,380.20
807.47
572.73
167,942.69
178
1,380.20
804.73
575.47
167,367.21
179
1,380.20
801.97
578.23
166,788.98
180
1,380.20
799.20
581.00
166,207.98
181
1,380.20
796.41
583.79
165,624.19
182
1,380.20
793.62
586.58
165,037.61
183
1,380.20
790.81
589.39
164,448.21
184
1,380.20
787.98
592.22
163,856.00
185
1,380.20
785.14
595.06
163,260.94
186
1,380.20
782.29
597.91
162,663.03
187
1,380.20
779.43
600.77
162,062.26
188
1,380.20
776.55
603.65
161,458.61
189
1,380.20
773.66
606.54
160,852.06
190
1,380.20
770.75
609.45
160,242.61
191
1,380.20
767.83
612.37
159,630.24
192
1,380.20
764.89
615.31
159,014.94
193
1,380.20
761.95
618.25
158,396.68
194
1,380.20
758.98
621.22
157,775.47
195
1,380.20
756.01
624.19
157,151.27
196
1,380.20
753.02
627.18
156,524.09
197
1,380.20
750.01
630.19
155,893.90
198
1,380.20
746.99
633.21
155,260.69
199
1,380.20
743.96
636.24
154,624.45
200
1,380.20
740.91
639.29
153,985.16
201
1,380.20
737.85
642.35
153,342.80
202
1,380.20
734.77
645.43
152,697.37
203
1,380.20
731.67
648.53
152,048.85
204
1,380.20
728.57
651.63
151,397.21
205
1,380.20
725.44
654.76
150,742.46
206
1,380.20
722.31
657.89
150,084.57
207
1,380.20
719.16
661.04
149,423.52
208
1,380.20
715.99
664.21
148,759.31
209
1,380.20
712.81
667.39
148,091.91
210
1,380.20
709.61
670.59
147,421.32
211
1,380.20
706.39
673.81
146,747.52
212
1,380.20
703.17
677.03
146,070.48
213
1,380.20
699.92
680.28
145,390.20
214
1,380.20
696.66
683.54
144,706.66
215
1,380.20
693.39
686.81
144,019.85
216
1,380.20
690.10
690.10
143,329.74
217
1,380.20
686.79
693.41
142,636.33
218
1,380.20
683.47
696.73
141,939.60
219
1,380.20
680.13
700.07
141,239.53
220
1,380.20
676.77
703.43
140,536.10
221
1,380.20
673.40
706.80
139,829.30
222
1,380.20
670.02
710.18
139,119.12
223
1,380.20
666.61
713.59
138,405.53
224
1,380.20
663.19
717.01
137,688.52
225
1,380.20
659.76
720.44
136,968.08
226
1,380.20
656.31
723.89
136,244.18
227
1,380.20
652.84
727.36
135,516.82
228
1,380.20
649.35
730.85
134,785.97
229
1,380.20
645.85
734.35
134,051.62
230
1,380.20
642.33
737.87
133,313.75
231
1,380.20
638.80
741.40
132,572.35
232
1,380.20
635.24
744.96
131,827.39
233
1,380.20
631.67
748.53
131,078.86
234
1,380.20
628.09
752.11
130,326.75
235
1,380.20
624.48
755.72
129,571.03
236
1,380.20
620.86
759.34
128,811.69
237
1,380.20
617.22
762.98
128,048.72
238
1,380.20
613.57
766.63
127,282.08
239
1,380.20
609.89
770.31
126,511.78
240
1,380.20
606.20
774.00
125,737.78
241
1,380.20
602.49
777.71
124,960.07
242
1,380.20
598.77
781.43
124,178.64
243
1,380.20
595.02
785.18
123,393.46
244
1,380.20
591.26
788.94
122,604.52
245
1,380.20
587.48
792.72
121,811.80
246
1,380.20
583.68
796.52
121,015.28
247
1,380.20
579.86
800.34
120,214.95
248
1,380.20
576.03
804.17
119,410.78
249
1,380.20
572.18
808.02
118,602.75
250
1,380.20
568.30
811.90
117,790.86
251
1,380.20
564.41
815.79
116,975.07
252
1,380.20
560.51
819.69
116,155.38
253
1,380.20
556.58
823.62
115,331.76
254
1,380.20
552.63
827.57
114,504.19
255
1,380.20
548.67
831.53
113,672.65
256
1,380.20
544.68
835.52
112,837.14
257
1,380.20
540.68
839.52
111,997.61
258
1,380.20
536.66
843.54
111,154.07
259
1,380.20
532.61
847.59
110,306.48
260
1,380.20
528.55
851.65
109,454.83
261
1,380.20
524.47
855.73
108,599.11
262
1,380.20
520.37
859.83
107,739.28
263
1,380.20
516.25
863.95
106,875.33
264
1,380.20
512.11
868.09
106,007.24
265
1,380.20
507.95
872.25
105,134.99
266
1,380.20
503.77
876.43
104,258.56
267
1,380.20
499.57
880.63
103,377.93
268
1,380.20
495.35
884.85
102,493.09
269
1,380.20
491.11
889.09
101,604.00
270
1,380.20
486.85
893.35
100,710.65
271
1,380.20
482.57
897.63
99,813.02
272
1,380.20
478.27
901.93
98,911.09
273
1,380.20
473.95
906.25
98,004.84
274
1,380.20
469.61
910.59
97,094.25
275
1,380.20
465.24
914.96
96,179.29
276
1,380.20
460.86
919.34
95,259.95
277
1,380.20
456.45
923.75
94,336.21
278
1,380.20
452.03
928.17
93,408.03
279
1,380.20
447.58
932.62
92,475.41
280
1,380.20
443.11
937.09
91,538.33
281
1,380.20
438.62
941.58
90,596.75
282
1,380.20
434.11
946.09
89,650.66
283
1,380.20
429.58
950.62
88,700.03
284
1,380.20
425.02
955.18
87,744.85
285
1,380.20
420.44
959.76
86,785.10
286
1,380.20
415.85
964.35
85,820.74
287
1,380.20
411.22
968.98
84,851.77
288
1,380.20
406.58
973.62
83,878.15
289
1,380.20
401.92
978.28
82,899.86
290
1,380.20
397.23
982.97
81,916.89
291
1,380.20
392.52
987.68
80,929.21
292
1,380.20
387.79
992.41
79,936.80
293
1,380.20
383.03
997.17
78,939.63
294
1,380.20
378.25
1,001.95
77,937.68
295
1,380.20
373.45
1,006.75
76,930.93
296
1,380.20
368.63
1,011.57
75,919.36
297
1,380.20
363.78
1,016.42
74,902.94
298
1,380.20
358.91
1,021.29
73,881.65
299
1,380.20
354.02
1,026.18
72,855.46
300
1,380.20
349.10
1,031.10
71,824.36
301
1,380.20
344.16
1,036.04
70,788.32
302
1,380.20
339.19
1,041.01
69,747.32
303
1,380.20
334.21
1,045.99
68,701.32
304
1,380.20
329.19
1,051.01
67,650.32
305
1,380.20
324.16
1,056.04
66,594.27
306
1,380.20
319.10
1,061.10
65,533.17
307
1,380.20
314.01
1,066.19
64,466.98
308
1,380.20
308.90
1,071.30
63,395.69
309
1,380.20
303.77
1,076.43
62,319.26
310
1,380.20
298.61
1,081.59
61,237.67
311
1,380.20
293.43
1,086.77
60,150.90
312
1,380.20
288.22
1,091.98
59,058.93
313
1,380.20
282.99
1,097.21
57,961.72
314
1,380.20
277.73
1,102.47
56,859.25
315
1,380.20
272.45
1,107.75
55,751.50
316
1,380.20
267.14
1,113.06
54,638.44
317
1,380.20
261.81
1,118.39
53,520.05
318
1,380.20
256.45
1,123.75
52,396.30
319
1,380.20
251.07
1,129.13
51,267.17
320
1,380.20
245.66
1,134.54
50,132.62
321
1,380.20
240.22
1,139.98
48,992.64
322
1,380.20
234.76
1,145.44
47,847.20
323
1,380.20
229.27
1,150.93
46,696.27
324
1,380.20
223.75
1,156.45
45,539.82
325
1,380.20
218.21
1,161.99
44,377.83
326
1,380.20
212.64
1,167.56
43,210.28
327
1,380.20
207.05
1,173.15
42,037.12
328
1,380.20
201.43
1,178.77
40,858.35
329
1,380.20
195.78
1,184.42
39,673.93
330
1,380.20
190.10
1,190.10
38,483.84
331
1,380.20
184.40
1,195.80
37,288.04
332
1,380.20
178.67
1,201.53
36,086.51
333
1,380.20
172.91
1,207.29
34,879.22
334
1,380.20
167.13
1,213.07
33,666.15
335
1,380.20
161.32
1,218.88
32,447.27
336
1,380.20
155.48
1,224.72
31,222.55
337
1,380.20
149.61
1,230.59
29,991.96
338
1,380.20
143.71
1,236.49
28,755.47
339
1,380.20
137.79
1,242.41
27,513.05
340
1,380.20
131.83
1,248.37
26,264.69
341
1,380.20
125.85
1,254.35
25,010.34
342
1,380.20
119.84
1,260.36
23,749.98
343
1,380.20
113.80
1,266.40
22,483.58
344
1,380.20
107.73
1,272.47
21,211.12
345
1,380.20
101.64
1,278.56
19,932.55
346
1,380.20
95.51
1,284.69
18,647.86
347
1,380.20
89.35
1,290.85
17,357.02
348
1,380.20
83.17
1,297.03
16,059.99
349
1,380.20
76.95
1,303.25
14,756.74
350
1,380.20
70.71
1,309.49
13,447.25
351
1,380.20
64.43
1,315.77
12,131.48
352
1,380.20
58.13
1,322.07
10,809.41
353
1,380.20
51.80
1,328.40
9,481.01
354
1,380.20
45.43
1,334.77
8,146.24
355
1,380.20
39.03
1,341.17
6,805.07
356
1,380.20
32.61
1,347.59
5,457.48
357
1,380.20
26.15
1,354.05
4,103.43
358
1,380.20
19.66
1,360.54
2,742.89
359
1,380.20
13.14
1,367.06
1,375.84
360
1,382.43
6.59
1,375.84
0.00
Totals
496,874.23
260,365.23
236,509.00

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