Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,180.16  
 

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
1,180.16
849.65
330.51
239,569.49
2
1,180.16
848.48
331.68
239,237.80
3
1,180.16
847.30
332.86
238,904.94
4
1,180.16
846.12
334.04
238,570.90
5
1,180.16
844.94
335.22
238,235.68
6
1,180.16
843.75
336.41
237,899.27
7
1,180.16
842.56
337.60
237,561.67
8
1,180.16
841.36
338.80
237,222.88
9
1,180.16
840.16
340.00
236,882.88
10
1,180.16
838.96
341.20
236,541.68
11
1,180.16
837.75
342.41
236,199.27
12
1,180.16
836.54
343.62
235,855.65
13
1,180.16
835.32
344.84
235,510.82
14
1,180.16
834.10
346.06
235,164.76
15
1,180.16
832.88
347.28
234,817.47
16
1,180.16
831.65
348.51
234,468.96
17
1,180.16
830.41
349.75
234,119.21
18
1,180.16
829.17
350.99
233,768.22
19
1,180.16
827.93
352.23
233,415.99
20
1,180.16
826.68
353.48
233,062.51
21
1,180.16
825.43
354.73
232,707.78
22
1,180.16
824.17
355.99
232,351.79
23
1,180.16
822.91
357.25
231,994.55
24
1,180.16
821.65
358.51
231,636.03
25
1,180.16
820.38
359.78
231,276.25
26
1,180.16
819.10
361.06
230,915.19
27
1,180.16
817.82
362.34
230,552.86
28
1,180.16
816.54
363.62
230,189.24
29
1,180.16
815.25
364.91
229,824.33
30
1,180.16
813.96
366.20
229,458.13
31
1,180.16
812.66
367.50
229,090.64
32
1,180.16
811.36
368.80
228,721.84
33
1,180.16
810.06
370.10
228,351.74
34
1,180.16
808.75
371.41
227,980.32
35
1,180.16
807.43
372.73
227,607.59
36
1,180.16
806.11
374.05
227,233.54
37
1,180.16
804.79
375.37
226,858.17
38
1,180.16
803.46
376.70
226,481.47
39
1,180.16
802.12
378.04
226,103.43
40
1,180.16
800.78
379.38
225,724.05
41
1,180.16
799.44
380.72
225,343.33
42
1,180.16
798.09
382.07
224,961.26
43
1,180.16
796.74
383.42
224,577.84
44
1,180.16
795.38
384.78
224,193.06
45
1,180.16
794.02
386.14
223,806.92
46
1,180.16
792.65
387.51
223,419.41
47
1,180.16
791.28
388.88
223,030.52
48
1,180.16
789.90
390.26
222,640.26
49
1,180.16
788.52
391.64
222,248.62
50
1,180.16
787.13
393.03
221,855.59
51
1,180.16
785.74
394.42
221,461.17
52
1,180.16
784.34
395.82
221,065.35
53
1,180.16
782.94
397.22
220,668.13
54
1,180.16
781.53
398.63
220,269.50
55
1,180.16
780.12
400.04
219,869.46
56
1,180.16
778.70
401.46
219,468.01
57
1,180.16
777.28
402.88
219,065.13
58
1,180.16
775.86
404.30
218,660.83
59
1,180.16
774.42
405.74
218,255.09
60
1,180.16
772.99
407.17
217,847.92
61
1,180.16
771.54
408.62
217,439.30
62
1,180.16
770.10
410.06
217,029.24
63
1,180.16
768.65
411.51
216,617.73
64
1,180.16
767.19
412.97
216,204.75
65
1,180.16
765.73
414.43
215,790.32
66
1,180.16
764.26
415.90
215,374.42
67
1,180.16
762.78
417.38
214,957.04
68
1,180.16
761.31
418.85
214,538.19
69
1,180.16
759.82
420.34
214,117.85
70
1,180.16
758.33
421.83
213,696.02
71
1,180.16
756.84
423.32
213,272.70
72
1,180.16
755.34
424.82
212,847.88
73
1,180.16
753.84
426.32
212,421.56
74
1,180.16
752.33
427.83
211,993.73
75
1,180.16
750.81
429.35
211,564.38
76
1,180.16
749.29
430.87
211,133.51
77
1,180.16
747.76
432.40
210,701.11
78
1,180.16
746.23
433.93
210,267.19
79
1,180.16
744.70
435.46
209,831.72
80
1,180.16
743.15
437.01
209,394.72
81
1,180.16
741.61
438.55
208,956.16
82
1,180.16
740.05
440.11
208,516.06
83
1,180.16
738.49
441.67
208,074.39
84
1,180.16
736.93
443.23
207,631.16
85
1,180.16
735.36
444.80
207,186.36
86
1,180.16
733.79
446.37
206,739.98
87
1,180.16
732.20
447.96
206,292.03
88
1,180.16
730.62
449.54
205,842.49
89
1,180.16
729.03
451.13
205,391.35
90
1,180.16
727.43
452.73
204,938.62
91
1,180.16
725.82
454.34
204,484.28
92
1,180.16
724.22
455.94
204,028.34
93
1,180.16
722.60
457.56
203,570.78
94
1,180.16
720.98
459.18
203,111.60
95
1,180.16
719.35
460.81
202,650.79
96
1,180.16
717.72
462.44
202,188.35
97
1,180.16
716.08
464.08
201,724.28
98
1,180.16
714.44
465.72
201,258.56
99
1,180.16
712.79
467.37
200,791.19
100
1,180.16
711.14
469.02
200,322.16
101
1,180.16
709.47
470.69
199,851.48
102
1,180.16
707.81
472.35
199,379.13
103
1,180.16
706.13
474.03
198,905.10
104
1,180.16
704.46
475.70
198,429.40
105
1,180.16
702.77
477.39
197,952.01
106
1,180.16
701.08
479.08
197,472.93
107
1,180.16
699.38
480.78
196,992.15
108
1,180.16
697.68
482.48
196,509.67
109
1,180.16
695.97
484.19
196,025.48
110
1,180.16
694.26
485.90
195,539.58
111
1,180.16
692.54
487.62
195,051.96
112
1,180.16
690.81
489.35
194,562.60
113
1,180.16
689.08
491.08
194,071.52
114
1,180.16
687.34
492.82
193,578.70
115
1,180.16
685.59
494.57
193,084.13
116
1,180.16
683.84
496.32
192,587.81
117
1,180.16
682.08
498.08
192,089.73
118
1,180.16
680.32
499.84
191,589.89
119
1,180.16
678.55
501.61
191,088.28
120
1,180.16
676.77
503.39
190,584.89
121
1,180.16
674.99
505.17
190,079.71
122
1,180.16
673.20
506.96
189,572.75
123
1,180.16
671.40
508.76
189,064.00
124
1,180.16
669.60
510.56
188,553.44
125
1,180.16
667.79
512.37
188,041.07
126
1,180.16
665.98
514.18
187,526.89
127
1,180.16
664.16
516.00
187,010.89
128
1,180.16
662.33
517.83
186,493.06
129
1,180.16
660.50
519.66
185,973.39
130
1,180.16
658.66
521.50
185,451.89
131
1,180.16
656.81
523.35
184,928.54
132
1,180.16
654.96
525.20
184,403.33
133
1,180.16
653.10
527.06
183,876.27
134
1,180.16
651.23
528.93
183,347.34
135
1,180.16
649.36
530.80
182,816.53
136
1,180.16
647.48
532.68
182,283.85
137
1,180.16
645.59
534.57
181,749.28
138
1,180.16
643.70
536.46
181,212.81
139
1,180.16
641.80
538.36
180,674.45
140
1,180.16
639.89
540.27
180,134.18
141
1,180.16
637.98
542.18
179,591.99
142
1,180.16
636.05
544.11
179,047.89
143
1,180.16
634.13
546.03
178,501.85
144
1,180.16
632.19
547.97
177,953.89
145
1,180.16
630.25
549.91
177,403.98
146
1,180.16
628.31
551.85
176,852.13
147
1,180.16
626.35
553.81
176,298.32
148
1,180.16
624.39
555.77
175,742.55
149
1,180.16
622.42
557.74
175,184.81
150
1,180.16
620.45
559.71
174,625.10
151
1,180.16
618.46
561.70
174,063.40
152
1,180.16
616.47
563.69
173,499.72
153
1,180.16
614.48
565.68
172,934.03
154
1,180.16
612.47
567.69
172,366.35
155
1,180.16
610.46
569.70
171,796.65
156
1,180.16
608.45
571.71
171,224.94
157
1,180.16
606.42
573.74
170,651.20
158
1,180.16
604.39
575.77
170,075.43
159
1,180.16
602.35
577.81
169,497.62
160
1,180.16
600.30
579.86
168,917.76
161
1,180.16
598.25
581.91
168,335.86
162
1,180.16
596.19
583.97
167,751.88
163
1,180.16
594.12
586.04
167,165.85
164
1,180.16
592.05
588.11
166,577.73
165
1,180.16
589.96
590.20
165,987.53
166
1,180.16
587.87
592.29
165,395.25
167
1,180.16
585.77
594.39
164,800.86
168
1,180.16
583.67
596.49
164,204.37
169
1,180.16
581.56
598.60
163,605.77
170
1,180.16
579.44
600.72
163,005.05
171
1,180.16
577.31
602.85
162,402.20
172
1,180.16
575.17
604.99
161,797.21
173
1,180.16
573.03
607.13
161,190.08
174
1,180.16
570.88
609.28
160,580.80
175
1,180.16
568.72
611.44
159,969.37
176
1,180.16
566.56
613.60
159,355.76
177
1,180.16
564.39
615.77
158,739.99
178
1,180.16
562.20
617.96
158,122.03
179
1,180.16
560.02
620.14
157,501.89
180
1,180.16
557.82
622.34
156,879.55
181
1,180.16
555.62
624.54
156,255.00
182
1,180.16
553.40
626.76
155,628.25
183
1,180.16
551.18
628.98
154,999.27
184
1,180.16
548.96
631.20
154,368.07
185
1,180.16
546.72
633.44
153,734.63
186
1,180.16
544.48
635.68
153,098.94
187
1,180.16
542.23
637.93
152,461.01
188
1,180.16
539.97
640.19
151,820.81
189
1,180.16
537.70
642.46
151,178.35
190
1,180.16
535.42
644.74
150,533.62
191
1,180.16
533.14
647.02
149,886.60
192
1,180.16
530.85
649.31
149,237.28
193
1,180.16
528.55
651.61
148,585.67
194
1,180.16
526.24
653.92
147,931.75
195
1,180.16
523.92
656.24
147,275.52
196
1,180.16
521.60
658.56
146,616.96
197
1,180.16
519.27
660.89
145,956.07
198
1,180.16
516.93
663.23
145,292.84
199
1,180.16
514.58
665.58
144,627.26
200
1,180.16
512.22
667.94
143,959.32
201
1,180.16
509.86
670.30
143,289.01
202
1,180.16
507.48
672.68
142,616.33
203
1,180.16
505.10
675.06
141,941.27
204
1,180.16
502.71
677.45
141,263.82
205
1,180.16
500.31
679.85
140,583.97
206
1,180.16
497.90
682.26
139,901.71
207
1,180.16
495.49
684.67
139,217.04
208
1,180.16
493.06
687.10
138,529.94
209
1,180.16
490.63
689.53
137,840.41
210
1,180.16
488.18
691.98
137,148.43
211
1,180.16
485.73
694.43
136,454.01
212
1,180.16
483.27
696.89
135,757.12
213
1,180.16
480.81
699.35
135,057.77
214
1,180.16
478.33
701.83
134,355.94
215
1,180.16
475.84
704.32
133,651.62
216
1,180.16
473.35
706.81
132,944.81
217
1,180.16
470.85
709.31
132,235.50
218
1,180.16
468.33
711.83
131,523.67
219
1,180.16
465.81
714.35
130,809.32
220
1,180.16
463.28
716.88
130,092.45
221
1,180.16
460.74
719.42
129,373.03
222
1,180.16
458.20
721.96
128,651.07
223
1,180.16
455.64
724.52
127,926.54
224
1,180.16
453.07
727.09
127,199.46
225
1,180.16
450.50
729.66
126,469.80
226
1,180.16
447.91
732.25
125,737.55
227
1,180.16
445.32
734.84
125,002.71
228
1,180.16
442.72
737.44
124,265.27
229
1,180.16
440.11
740.05
123,525.21
230
1,180.16
437.49
742.67
122,782.54
231
1,180.16
434.85
745.31
122,037.23
232
1,180.16
432.22
747.94
121,289.29
233
1,180.16
429.57
750.59
120,538.70
234
1,180.16
426.91
753.25
119,785.44
235
1,180.16
424.24
755.92
119,029.52
236
1,180.16
421.56
758.60
118,270.93
237
1,180.16
418.88
761.28
117,509.64
238
1,180.16
416.18
763.98
116,745.66
239
1,180.16
413.47
766.69
115,978.98
240
1,180.16
410.76
769.40
115,209.58
241
1,180.16
408.03
772.13
114,437.45
242
1,180.16
405.30
774.86
113,662.59
243
1,180.16
402.56
777.60
112,884.98
244
1,180.16
399.80
780.36
112,104.63
245
1,180.16
397.04
783.12
111,321.50
246
1,180.16
394.26
785.90
110,535.61
247
1,180.16
391.48
788.68
109,746.93
248
1,180.16
388.69
791.47
108,955.45
249
1,180.16
385.88
794.28
108,161.18
250
1,180.16
383.07
797.09
107,364.09
251
1,180.16
380.25
799.91
106,564.18
252
1,180.16
377.41
802.75
105,761.43
253
1,180.16
374.57
805.59
104,955.84
254
1,180.16
371.72
808.44
104,147.40
255
1,180.16
368.86
811.30
103,336.10
256
1,180.16
365.98
814.18
102,521.92
257
1,180.16
363.10
817.06
101,704.86
258
1,180.16
360.20
819.96
100,884.90
259
1,180.16
357.30
822.86
100,062.04
260
1,180.16
354.39
825.77
99,236.27
261
1,180.16
351.46
828.70
98,407.57
262
1,180.16
348.53
831.63
97,575.94
263
1,180.16
345.58
834.58
96,741.36
264
1,180.16
342.63
837.53
95,903.82
265
1,180.16
339.66
840.50
95,063.32
266
1,180.16
336.68
843.48
94,219.85
267
1,180.16
333.70
846.46
93,373.38
268
1,180.16
330.70
849.46
92,523.92
269
1,180.16
327.69
852.47
91,671.45
270
1,180.16
324.67
855.49
90,815.96
271
1,180.16
321.64
858.52
89,957.44
272
1,180.16
318.60
861.56
89,095.88
273
1,180.16
315.55
864.61
88,231.26
274
1,180.16
312.49
867.67
87,363.59
275
1,180.16
309.41
870.75
86,492.84
276
1,180.16
306.33
873.83
85,619.01
277
1,180.16
303.23
876.93
84,742.09
278
1,180.16
300.13
880.03
83,862.05
279
1,180.16
297.01
883.15
82,978.91
280
1,180.16
293.88
886.28
82,092.63
281
1,180.16
290.74
889.42
81,203.21
282
1,180.16
287.59
892.57
80,310.65
283
1,180.16
284.43
895.73
79,414.92
284
1,180.16
281.26
898.90
78,516.02
285
1,180.16
278.08
902.08
77,613.94
286
1,180.16
274.88
905.28
76,708.66
287
1,180.16
271.68
908.48
75,800.18
288
1,180.16
268.46
911.70
74,888.48
289
1,180.16
265.23
914.93
73,973.55
290
1,180.16
261.99
918.17
73,055.38
291
1,180.16
258.74
921.42
72,133.96
292
1,180.16
255.47
924.69
71,209.27
293
1,180.16
252.20
927.96
70,281.31
294
1,180.16
248.91
931.25
69,350.06
295
1,180.16
245.61
934.55
68,415.52
296
1,180.16
242.30
937.86
67,477.66
297
1,180.16
238.98
941.18
66,536.49
298
1,180.16
235.65
944.51
65,591.98
299
1,180.16
232.30
947.86
64,644.12
300
1,180.16
228.95
951.21
63,692.91
301
1,180.16
225.58
954.58
62,738.33
302
1,180.16
222.20
957.96
61,780.37
303
1,180.16
218.81
961.35
60,819.01
304
1,180.16
215.40
964.76
59,854.25
305
1,180.16
211.98
968.18
58,886.08
306
1,180.16
208.55
971.61
57,914.47
307
1,180.16
205.11
975.05
56,939.43
308
1,180.16
201.66
978.50
55,960.93
309
1,180.16
198.19
981.97
54,978.96
310
1,180.16
194.72
985.44
53,993.52
311
1,180.16
191.23
988.93
53,004.59
312
1,180.16
187.72
992.44
52,012.15
313
1,180.16
184.21
995.95
51,016.20
314
1,180.16
180.68
999.48
50,016.72
315
1,180.16
177.14
1,003.02
49,013.70
316
1,180.16
173.59
1,006.57
48,007.13
317
1,180.16
170.03
1,010.13
46,997.00
318
1,180.16
166.45
1,013.71
45,983.29
319
1,180.16
162.86
1,017.30
44,965.99
320
1,180.16
159.25
1,020.91
43,945.08
321
1,180.16
155.64
1,024.52
42,920.56
322
1,180.16
152.01
1,028.15
41,892.41
323
1,180.16
148.37
1,031.79
40,860.62
324
1,180.16
144.71
1,035.45
39,825.17
325
1,180.16
141.05
1,039.11
38,786.06
326
1,180.16
137.37
1,042.79
37,743.27
327
1,180.16
133.67
1,046.49
36,696.78
328
1,180.16
129.97
1,050.19
35,646.59
329
1,180.16
126.25
1,053.91
34,592.68
330
1,180.16
122.52
1,057.64
33,535.03
331
1,180.16
118.77
1,061.39
32,473.64
332
1,180.16
115.01
1,065.15
31,408.49
333
1,180.16
111.24
1,068.92
30,339.57
334
1,180.16
107.45
1,072.71
29,266.86
335
1,180.16
103.65
1,076.51
28,190.36
336
1,180.16
99.84
1,080.32
27,110.04
337
1,180.16
96.01
1,084.15
26,025.89
338
1,180.16
92.18
1,087.98
24,937.91
339
1,180.16
88.32
1,091.84
23,846.07
340
1,180.16
84.45
1,095.71
22,750.37
341
1,180.16
80.57
1,099.59
21,650.78
342
1,180.16
76.68
1,103.48
20,547.30
343
1,180.16
72.77
1,107.39
19,439.91
344
1,180.16
68.85
1,111.31
18,328.60
345
1,180.16
64.91
1,115.25
17,213.35
346
1,180.16
60.96
1,119.20
16,094.16
347
1,180.16
57.00
1,123.16
14,971.00
348
1,180.16
53.02
1,127.14
13,843.86
349
1,180.16
49.03
1,131.13
12,712.73
350
1,180.16
45.02
1,135.14
11,577.60
351
1,180.16
41.00
1,139.16
10,438.44
352
1,180.16
36.97
1,143.19
9,295.25
353
1,180.16
32.92
1,147.24
8,148.01
354
1,180.16
28.86
1,151.30
6,996.71
355
1,180.16
24.78
1,155.38
5,841.33
356
1,180.16
20.69
1,159.47
4,681.86
357
1,180.16
16.58
1,163.58
3,518.28
358
1,180.16
12.46
1,167.70
2,350.58
359
1,180.16
8.32
1,171.84
1,178.74
360
1,182.92
4.17
1,178.74
0.00
Totals
424,860.36
184,960.36
239,900.00

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