Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,180.18  
 

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
1,180.18
849.66
330.52
239,573.48
2
1,180.18
848.49
331.69
239,241.79
3
1,180.18
847.31
332.87
238,908.92
4
1,180.18
846.14
334.04
238,574.88
5
1,180.18
844.95
335.23
238,239.65
6
1,180.18
843.77
336.41
237,903.24
7
1,180.18
842.57
337.61
237,565.63
8
1,180.18
841.38
338.80
237,226.83
9
1,180.18
840.18
340.00
236,886.83
10
1,180.18
838.97
341.21
236,545.62
11
1,180.18
837.77
342.41
236,203.21
12
1,180.18
836.55
343.63
235,859.58
13
1,180.18
835.34
344.84
235,514.74
14
1,180.18
834.11
346.07
235,168.67
15
1,180.18
832.89
347.29
234,821.38
16
1,180.18
831.66
348.52
234,472.86
17
1,180.18
830.42
349.76
234,123.11
18
1,180.18
829.19
350.99
233,772.11
19
1,180.18
827.94
352.24
233,419.87
20
1,180.18
826.70
353.48
233,066.39
21
1,180.18
825.44
354.74
232,711.65
22
1,180.18
824.19
355.99
232,355.66
23
1,180.18
822.93
357.25
231,998.41
24
1,180.18
821.66
358.52
231,639.89
25
1,180.18
820.39
359.79
231,280.10
26
1,180.18
819.12
361.06
230,919.04
27
1,180.18
817.84
362.34
230,556.69
28
1,180.18
816.55
363.63
230,193.07
29
1,180.18
815.27
364.91
229,828.16
30
1,180.18
813.97
366.21
229,461.95
31
1,180.18
812.68
367.50
229,094.45
32
1,180.18
811.38
368.80
228,725.64
33
1,180.18
810.07
370.11
228,355.53
34
1,180.18
808.76
371.42
227,984.11
35
1,180.18
807.44
372.74
227,611.38
36
1,180.18
806.12
374.06
227,237.32
37
1,180.18
804.80
375.38
226,861.94
38
1,180.18
803.47
376.71
226,485.23
39
1,180.18
802.14
378.04
226,107.18
40
1,180.18
800.80
379.38
225,727.80
41
1,180.18
799.45
380.73
225,347.07
42
1,180.18
798.10
382.08
224,965.00
43
1,180.18
796.75
383.43
224,581.57
44
1,180.18
795.39
384.79
224,196.78
45
1,180.18
794.03
386.15
223,810.63
46
1,180.18
792.66
387.52
223,423.11
47
1,180.18
791.29
388.89
223,034.22
48
1,180.18
789.91
390.27
222,643.96
49
1,180.18
788.53
391.65
222,252.31
50
1,180.18
787.14
393.04
221,859.27
51
1,180.18
785.75
394.43
221,464.84
52
1,180.18
784.35
395.83
221,069.02
53
1,180.18
782.95
397.23
220,671.79
54
1,180.18
781.55
398.63
220,273.16
55
1,180.18
780.13
400.05
219,873.11
56
1,180.18
778.72
401.46
219,471.65
57
1,180.18
777.30
402.88
219,068.76
58
1,180.18
775.87
404.31
218,664.45
59
1,180.18
774.44
405.74
218,258.71
60
1,180.18
773.00
407.18
217,851.53
61
1,180.18
771.56
408.62
217,442.91
62
1,180.18
770.11
410.07
217,032.84
63
1,180.18
768.66
411.52
216,621.31
64
1,180.18
767.20
412.98
216,208.33
65
1,180.18
765.74
414.44
215,793.89
66
1,180.18
764.27
415.91
215,377.98
67
1,180.18
762.80
417.38
214,960.60
68
1,180.18
761.32
418.86
214,541.74
69
1,180.18
759.84
420.34
214,121.39
70
1,180.18
758.35
421.83
213,699.56
71
1,180.18
756.85
423.33
213,276.23
72
1,180.18
755.35
424.83
212,851.41
73
1,180.18
753.85
426.33
212,425.07
74
1,180.18
752.34
427.84
211,997.23
75
1,180.18
750.82
429.36
211,567.88
76
1,180.18
749.30
430.88
211,137.00
77
1,180.18
747.78
432.40
210,704.60
78
1,180.18
746.25
433.93
210,270.66
79
1,180.18
744.71
435.47
209,835.19
80
1,180.18
743.17
437.01
209,398.18
81
1,180.18
741.62
438.56
208,959.62
82
1,180.18
740.07
440.11
208,519.50
83
1,180.18
738.51
441.67
208,077.83
84
1,180.18
736.94
443.24
207,634.59
85
1,180.18
735.37
444.81
207,189.78
86
1,180.18
733.80
446.38
206,743.40
87
1,180.18
732.22
447.96
206,295.44
88
1,180.18
730.63
449.55
205,845.89
89
1,180.18
729.04
451.14
205,394.74
90
1,180.18
727.44
452.74
204,942.00
91
1,180.18
725.84
454.34
204,487.66
92
1,180.18
724.23
455.95
204,031.71
93
1,180.18
722.61
457.57
203,574.14
94
1,180.18
720.99
459.19
203,114.95
95
1,180.18
719.37
460.81
202,654.14
96
1,180.18
717.73
462.45
202,191.69
97
1,180.18
716.10
464.08
201,727.60
98
1,180.18
714.45
465.73
201,261.88
99
1,180.18
712.80
467.38
200,794.50
100
1,180.18
711.15
469.03
200,325.47
101
1,180.18
709.49
470.69
199,854.77
102
1,180.18
707.82
472.36
199,382.41
103
1,180.18
706.15
474.03
198,908.38
104
1,180.18
704.47
475.71
198,432.66
105
1,180.18
702.78
477.40
197,955.27
106
1,180.18
701.09
479.09
197,476.18
107
1,180.18
699.39
480.79
196,995.39
108
1,180.18
697.69
482.49
196,512.91
109
1,180.18
695.98
484.20
196,028.71
110
1,180.18
694.27
485.91
195,542.80
111
1,180.18
692.55
487.63
195,055.16
112
1,180.18
690.82
489.36
194,565.80
113
1,180.18
689.09
491.09
194,074.71
114
1,180.18
687.35
492.83
193,581.88
115
1,180.18
685.60
494.58
193,087.30
116
1,180.18
683.85
496.33
192,590.97
117
1,180.18
682.09
498.09
192,092.89
118
1,180.18
680.33
499.85
191,593.04
119
1,180.18
678.56
501.62
191,091.41
120
1,180.18
676.78
503.40
190,588.02
121
1,180.18
675.00
505.18
190,082.84
122
1,180.18
673.21
506.97
189,575.87
123
1,180.18
671.41
508.77
189,067.10
124
1,180.18
669.61
510.57
188,556.53
125
1,180.18
667.80
512.38
188,044.16
126
1,180.18
665.99
514.19
187,529.97
127
1,180.18
664.17
516.01
187,013.96
128
1,180.18
662.34
517.84
186,496.12
129
1,180.18
660.51
519.67
185,976.44
130
1,180.18
658.67
521.51
185,454.93
131
1,180.18
656.82
523.36
184,931.57
132
1,180.18
654.97
525.21
184,406.36
133
1,180.18
653.11
527.07
183,879.28
134
1,180.18
651.24
528.94
183,350.34
135
1,180.18
649.37
530.81
182,819.53
136
1,180.18
647.49
532.69
182,286.83
137
1,180.18
645.60
534.58
181,752.25
138
1,180.18
643.71
536.47
181,215.78
139
1,180.18
641.81
538.37
180,677.40
140
1,180.18
639.90
540.28
180,137.12
141
1,180.18
637.99
542.19
179,594.93
142
1,180.18
636.07
544.11
179,050.81
143
1,180.18
634.14
546.04
178,504.77
144
1,180.18
632.20
547.98
177,956.80
145
1,180.18
630.26
549.92
177,406.88
146
1,180.18
628.32
551.86
176,855.02
147
1,180.18
626.36
553.82
176,301.20
148
1,180.18
624.40
555.78
175,745.42
149
1,180.18
622.43
557.75
175,187.67
150
1,180.18
620.46
559.72
174,627.94
151
1,180.18
618.47
561.71
174,066.24
152
1,180.18
616.48
563.70
173,502.54
153
1,180.18
614.49
565.69
172,936.85
154
1,180.18
612.48
567.70
172,369.16
155
1,180.18
610.47
569.71
171,799.45
156
1,180.18
608.46
571.72
171,227.73
157
1,180.18
606.43
573.75
170,653.98
158
1,180.18
604.40
575.78
170,078.20
159
1,180.18
602.36
577.82
169,500.38
160
1,180.18
600.31
579.87
168,920.51
161
1,180.18
598.26
581.92
168,338.59
162
1,180.18
596.20
583.98
167,754.61
163
1,180.18
594.13
586.05
167,168.56
164
1,180.18
592.06
588.12
166,580.44
165
1,180.18
589.97
590.21
165,990.23
166
1,180.18
587.88
592.30
165,397.93
167
1,180.18
585.78
594.40
164,803.54
168
1,180.18
583.68
596.50
164,207.04
169
1,180.18
581.57
598.61
163,608.42
170
1,180.18
579.45
600.73
163,007.69
171
1,180.18
577.32
602.86
162,404.83
172
1,180.18
575.18
605.00
161,799.83
173
1,180.18
573.04
607.14
161,192.69
174
1,180.18
570.89
609.29
160,583.40
175
1,180.18
568.73
611.45
159,971.96
176
1,180.18
566.57
613.61
159,358.34
177
1,180.18
564.39
615.79
158,742.56
178
1,180.18
562.21
617.97
158,124.59
179
1,180.18
560.02
620.16
157,504.44
180
1,180.18
557.83
622.35
156,882.08
181
1,180.18
555.62
624.56
156,257.53
182
1,180.18
553.41
626.77
155,630.76
183
1,180.18
551.19
628.99
155,001.77
184
1,180.18
548.96
631.22
154,370.56
185
1,180.18
546.73
633.45
153,737.11
186
1,180.18
544.49
635.69
153,101.41
187
1,180.18
542.23
637.95
152,463.47
188
1,180.18
539.97
640.21
151,823.26
189
1,180.18
537.71
642.47
151,180.79
190
1,180.18
535.43
644.75
150,536.04
191
1,180.18
533.15
647.03
149,889.01
192
1,180.18
530.86
649.32
149,239.68
193
1,180.18
528.56
651.62
148,588.06
194
1,180.18
526.25
653.93
147,934.13
195
1,180.18
523.93
656.25
147,277.88
196
1,180.18
521.61
658.57
146,619.31
197
1,180.18
519.28
660.90
145,958.41
198
1,180.18
516.94
663.24
145,295.17
199
1,180.18
514.59
665.59
144,629.57
200
1,180.18
512.23
667.95
143,961.62
201
1,180.18
509.86
670.32
143,291.31
202
1,180.18
507.49
672.69
142,618.62
203
1,180.18
505.11
675.07
141,943.55
204
1,180.18
502.72
677.46
141,266.08
205
1,180.18
500.32
679.86
140,586.22
206
1,180.18
497.91
682.27
139,903.95
207
1,180.18
495.49
684.69
139,219.26
208
1,180.18
493.07
687.11
138,532.15
209
1,180.18
490.63
689.55
137,842.60
210
1,180.18
488.19
691.99
137,150.62
211
1,180.18
485.74
694.44
136,456.18
212
1,180.18
483.28
696.90
135,759.28
213
1,180.18
480.81
699.37
135,059.92
214
1,180.18
478.34
701.84
134,358.07
215
1,180.18
475.85
704.33
133,653.74
216
1,180.18
473.36
706.82
132,946.92
217
1,180.18
470.85
709.33
132,237.60
218
1,180.18
468.34
711.84
131,525.76
219
1,180.18
465.82
714.36
130,811.40
220
1,180.18
463.29
716.89
130,094.51
221
1,180.18
460.75
719.43
129,375.08
222
1,180.18
458.20
721.98
128,653.10
223
1,180.18
455.65
724.53
127,928.57
224
1,180.18
453.08
727.10
127,201.47
225
1,180.18
450.51
729.67
126,471.79
226
1,180.18
447.92
732.26
125,739.54
227
1,180.18
445.33
734.85
125,004.68
228
1,180.18
442.72
737.46
124,267.23
229
1,180.18
440.11
740.07
123,527.16
230
1,180.18
437.49
742.69
122,784.47
231
1,180.18
434.86
745.32
122,039.15
232
1,180.18
432.22
747.96
121,291.20
233
1,180.18
429.57
750.61
120,540.59
234
1,180.18
426.91
753.27
119,787.32
235
1,180.18
424.25
755.93
119,031.39
236
1,180.18
421.57
758.61
118,272.78
237
1,180.18
418.88
761.30
117,511.48
238
1,180.18
416.19
763.99
116,747.49
239
1,180.18
413.48
766.70
115,980.79
240
1,180.18
410.77
769.41
115,211.38
241
1,180.18
408.04
772.14
114,439.24
242
1,180.18
405.31
774.87
113,664.36
243
1,180.18
402.56
777.62
112,886.74
244
1,180.18
399.81
780.37
112,106.37
245
1,180.18
397.04
783.14
111,323.23
246
1,180.18
394.27
785.91
110,537.32
247
1,180.18
391.49
788.69
109,748.63
248
1,180.18
388.69
791.49
108,957.14
249
1,180.18
385.89
794.29
108,162.85
250
1,180.18
383.08
797.10
107,365.75
251
1,180.18
380.25
799.93
106,565.82
252
1,180.18
377.42
802.76
105,763.06
253
1,180.18
374.58
805.60
104,957.46
254
1,180.18
371.72
808.46
104,149.01
255
1,180.18
368.86
811.32
103,337.69
256
1,180.18
365.99
814.19
102,523.49
257
1,180.18
363.10
817.08
101,706.42
258
1,180.18
360.21
819.97
100,886.45
259
1,180.18
357.31
822.87
100,063.57
260
1,180.18
354.39
825.79
99,237.79
261
1,180.18
351.47
828.71
98,409.07
262
1,180.18
348.53
831.65
97,577.43
263
1,180.18
345.59
834.59
96,742.83
264
1,180.18
342.63
837.55
95,905.28
265
1,180.18
339.66
840.52
95,064.77
266
1,180.18
336.69
843.49
94,221.28
267
1,180.18
333.70
846.48
93,374.80
268
1,180.18
330.70
849.48
92,525.32
269
1,180.18
327.69
852.49
91,672.83
270
1,180.18
324.67
855.51
90,817.33
271
1,180.18
321.64
858.54
89,958.79
272
1,180.18
318.60
861.58
89,097.22
273
1,180.18
315.55
864.63
88,232.59
274
1,180.18
312.49
867.69
87,364.90
275
1,180.18
309.42
870.76
86,494.14
276
1,180.18
306.33
873.85
85,620.29
277
1,180.18
303.24
876.94
84,743.35
278
1,180.18
300.13
880.05
83,863.30
279
1,180.18
297.02
883.16
82,980.14
280
1,180.18
293.89
886.29
82,093.84
281
1,180.18
290.75
889.43
81,204.41
282
1,180.18
287.60
892.58
80,311.83
283
1,180.18
284.44
895.74
79,416.09
284
1,180.18
281.27
898.91
78,517.18
285
1,180.18
278.08
902.10
77,615.08
286
1,180.18
274.89
905.29
76,709.78
287
1,180.18
271.68
908.50
75,801.28
288
1,180.18
268.46
911.72
74,889.57
289
1,180.18
265.23
914.95
73,974.62
290
1,180.18
261.99
918.19
73,056.43
291
1,180.18
258.74
921.44
72,135.00
292
1,180.18
255.48
924.70
71,210.29
293
1,180.18
252.20
927.98
70,282.32
294
1,180.18
248.92
931.26
69,351.05
295
1,180.18
245.62
934.56
68,416.49
296
1,180.18
242.31
937.87
67,478.62
297
1,180.18
238.99
941.19
66,537.43
298
1,180.18
235.65
944.53
65,592.90
299
1,180.18
232.31
947.87
64,645.03
300
1,180.18
228.95
951.23
63,693.80
301
1,180.18
225.58
954.60
62,739.20
302
1,180.18
222.20
957.98
61,781.22
303
1,180.18
218.81
961.37
60,819.85
304
1,180.18
215.40
964.78
59,855.08
305
1,180.18
211.99
968.19
58,886.88
306
1,180.18
208.56
971.62
57,915.26
307
1,180.18
205.12
975.06
56,940.20
308
1,180.18
201.66
978.52
55,961.68
309
1,180.18
198.20
981.98
54,979.70
310
1,180.18
194.72
985.46
53,994.24
311
1,180.18
191.23
988.95
53,005.29
312
1,180.18
187.73
992.45
52,012.83
313
1,180.18
184.21
995.97
51,016.87
314
1,180.18
180.68
999.50
50,017.37
315
1,180.18
177.14
1,003.04
49,014.34
316
1,180.18
173.59
1,006.59
48,007.75
317
1,180.18
170.03
1,010.15
46,997.60
318
1,180.18
166.45
1,013.73
45,983.87
319
1,180.18
162.86
1,017.32
44,966.54
320
1,180.18
159.26
1,020.92
43,945.62
321
1,180.18
155.64
1,024.54
42,921.08
322
1,180.18
152.01
1,028.17
41,892.91
323
1,180.18
148.37
1,031.81
40,861.10
324
1,180.18
144.72
1,035.46
39,825.64
325
1,180.18
141.05
1,039.13
38,786.51
326
1,180.18
137.37
1,042.81
37,743.70
327
1,180.18
133.68
1,046.50
36,697.19
328
1,180.18
129.97
1,050.21
35,646.98
329
1,180.18
126.25
1,053.93
34,593.05
330
1,180.18
122.52
1,057.66
33,535.39
331
1,180.18
118.77
1,061.41
32,473.98
332
1,180.18
115.01
1,065.17
31,408.81
333
1,180.18
111.24
1,068.94
30,339.87
334
1,180.18
107.45
1,072.73
29,267.15
335
1,180.18
103.65
1,076.53
28,190.62
336
1,180.18
99.84
1,080.34
27,110.28
337
1,180.18
96.02
1,084.16
26,026.12
338
1,180.18
92.18
1,088.00
24,938.11
339
1,180.18
88.32
1,091.86
23,846.26
340
1,180.18
84.46
1,095.72
22,750.53
341
1,180.18
80.57
1,099.61
21,650.93
342
1,180.18
76.68
1,103.50
20,547.43
343
1,180.18
72.77
1,107.41
19,440.02
344
1,180.18
68.85
1,111.33
18,328.69
345
1,180.18
64.91
1,115.27
17,213.42
346
1,180.18
60.96
1,119.22
16,094.21
347
1,180.18
57.00
1,123.18
14,971.03
348
1,180.18
53.02
1,127.16
13,843.87
349
1,180.18
49.03
1,131.15
12,712.72
350
1,180.18
45.02
1,135.16
11,577.57
351
1,180.18
41.00
1,139.18
10,438.39
352
1,180.18
36.97
1,143.21
9,295.18
353
1,180.18
32.92
1,147.26
8,147.92
354
1,180.18
28.86
1,151.32
6,996.60
355
1,180.18
24.78
1,155.40
5,841.20
356
1,180.18
20.69
1,159.49
4,681.70
357
1,180.18
16.58
1,163.60
3,518.11
358
1,180.18
12.46
1,167.72
2,350.38
359
1,180.18
8.32
1,171.86
1,178.53
360
1,182.70
4.17
1,178.53
0.00
Totals
424,867.32
184,963.32
239,904.00

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