Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,180.19  
 

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
1,180.19
837.08
343.11
243,169.89
2
1,180.19
835.90
344.29
242,825.59
3
1,180.19
834.71
345.48
242,480.12
4
1,180.19
833.53
346.66
242,133.45
5
1,180.19
832.33
347.86
241,785.59
6
1,180.19
831.14
349.05
241,436.54
7
1,180.19
829.94
350.25
241,086.29
8
1,180.19
828.73
351.46
240,734.83
9
1,180.19
827.53
352.66
240,382.17
10
1,180.19
826.31
353.88
240,028.29
11
1,180.19
825.10
355.09
239,673.20
12
1,180.19
823.88
356.31
239,316.89
13
1,180.19
822.65
357.54
238,959.35
14
1,180.19
821.42
358.77
238,600.58
15
1,180.19
820.19
360.00
238,240.58
16
1,180.19
818.95
361.24
237,879.34
17
1,180.19
817.71
362.48
237,516.86
18
1,180.19
816.46
363.73
237,153.14
19
1,180.19
815.21
364.98
236,788.16
20
1,180.19
813.96
366.23
236,421.93
21
1,180.19
812.70
367.49
236,054.44
22
1,180.19
811.44
368.75
235,685.69
23
1,180.19
810.17
370.02
235,315.67
24
1,180.19
808.90
371.29
234,944.38
25
1,180.19
807.62
372.57
234,571.81
26
1,180.19
806.34
373.85
234,197.96
27
1,180.19
805.06
375.13
233,822.82
28
1,180.19
803.77
376.42
233,446.40
29
1,180.19
802.47
377.72
233,068.68
30
1,180.19
801.17
379.02
232,689.67
31
1,180.19
799.87
380.32
232,309.35
32
1,180.19
798.56
381.63
231,927.72
33
1,180.19
797.25
382.94
231,544.78
34
1,180.19
795.94
384.25
231,160.53
35
1,180.19
794.61
385.58
230,774.95
36
1,180.19
793.29
386.90
230,388.05
37
1,180.19
791.96
388.23
229,999.82
38
1,180.19
790.62
389.57
229,610.25
39
1,180.19
789.29
390.90
229,219.35
40
1,180.19
787.94
392.25
228,827.10
41
1,180.19
786.59
393.60
228,433.50
42
1,180.19
785.24
394.95
228,038.55
43
1,180.19
783.88
396.31
227,642.25
44
1,180.19
782.52
397.67
227,244.58
45
1,180.19
781.15
399.04
226,845.54
46
1,180.19
779.78
400.41
226,445.13
47
1,180.19
778.41
401.78
226,043.35
48
1,180.19
777.02
403.17
225,640.18
49
1,180.19
775.64
404.55
225,235.63
50
1,180.19
774.25
405.94
224,829.69
51
1,180.19
772.85
407.34
224,422.35
52
1,180.19
771.45
408.74
224,013.61
53
1,180.19
770.05
410.14
223,603.47
54
1,180.19
768.64
411.55
223,191.91
55
1,180.19
767.22
412.97
222,778.95
56
1,180.19
765.80
414.39
222,364.56
57
1,180.19
764.38
415.81
221,948.75
58
1,180.19
762.95
417.24
221,531.50
59
1,180.19
761.51
418.68
221,112.83
60
1,180.19
760.08
420.11
220,692.71
61
1,180.19
758.63
421.56
220,271.16
62
1,180.19
757.18
423.01
219,848.15
63
1,180.19
755.73
424.46
219,423.69
64
1,180.19
754.27
425.92
218,997.76
65
1,180.19
752.80
427.39
218,570.38
66
1,180.19
751.34
428.85
218,141.53
67
1,180.19
749.86
430.33
217,711.20
68
1,180.19
748.38
431.81
217,279.39
69
1,180.19
746.90
433.29
216,846.10
70
1,180.19
745.41
434.78
216,411.32
71
1,180.19
743.91
436.28
215,975.04
72
1,180.19
742.41
437.78
215,537.26
73
1,180.19
740.91
439.28
215,097.98
74
1,180.19
739.40
440.79
214,657.19
75
1,180.19
737.88
442.31
214,214.89
76
1,180.19
736.36
443.83
213,771.06
77
1,180.19
734.84
445.35
213,325.71
78
1,180.19
733.31
446.88
212,878.83
79
1,180.19
731.77
448.42
212,430.41
80
1,180.19
730.23
449.96
211,980.45
81
1,180.19
728.68
451.51
211,528.94
82
1,180.19
727.13
453.06
211,075.88
83
1,180.19
725.57
454.62
210,621.26
84
1,180.19
724.01
456.18
210,165.08
85
1,180.19
722.44
457.75
209,707.34
86
1,180.19
720.87
459.32
209,248.01
87
1,180.19
719.29
460.90
208,787.11
88
1,180.19
717.71
462.48
208,324.63
89
1,180.19
716.12
464.07
207,860.56
90
1,180.19
714.52
465.67
207,394.89
91
1,180.19
712.92
467.27
206,927.62
92
1,180.19
711.31
468.88
206,458.74
93
1,180.19
709.70
470.49
205,988.25
94
1,180.19
708.08
472.11
205,516.15
95
1,180.19
706.46
473.73
205,042.42
96
1,180.19
704.83
475.36
204,567.06
97
1,180.19
703.20
476.99
204,090.07
98
1,180.19
701.56
478.63
203,611.44
99
1,180.19
699.91
480.28
203,131.17
100
1,180.19
698.26
481.93
202,649.24
101
1,180.19
696.61
483.58
202,165.66
102
1,180.19
694.94
485.25
201,680.41
103
1,180.19
693.28
486.91
201,193.50
104
1,180.19
691.60
488.59
200,704.91
105
1,180.19
689.92
490.27
200,214.64
106
1,180.19
688.24
491.95
199,722.69
107
1,180.19
686.55
493.64
199,229.05
108
1,180.19
684.85
495.34
198,733.71
109
1,180.19
683.15
497.04
198,236.66
110
1,180.19
681.44
498.75
197,737.91
111
1,180.19
679.72
500.47
197,237.45
112
1,180.19
678.00
502.19
196,735.26
113
1,180.19
676.28
503.91
196,231.35
114
1,180.19
674.55
505.64
195,725.70
115
1,180.19
672.81
507.38
195,218.32
116
1,180.19
671.06
509.13
194,709.19
117
1,180.19
669.31
510.88
194,198.32
118
1,180.19
667.56
512.63
193,685.68
119
1,180.19
665.79
514.40
193,171.29
120
1,180.19
664.03
516.16
192,655.12
121
1,180.19
662.25
517.94
192,137.19
122
1,180.19
660.47
519.72
191,617.47
123
1,180.19
658.69
521.50
191,095.96
124
1,180.19
656.89
523.30
190,572.66
125
1,180.19
655.09
525.10
190,047.57
126
1,180.19
653.29
526.90
189,520.67
127
1,180.19
651.48
528.71
188,991.95
128
1,180.19
649.66
530.53
188,461.42
129
1,180.19
647.84
532.35
187,929.07
130
1,180.19
646.01
534.18
187,394.89
131
1,180.19
644.17
536.02
186,858.87
132
1,180.19
642.33
537.86
186,321.00
133
1,180.19
640.48
539.71
185,781.29
134
1,180.19
638.62
541.57
185,239.72
135
1,180.19
636.76
543.43
184,696.30
136
1,180.19
634.89
545.30
184,151.00
137
1,180.19
633.02
547.17
183,603.83
138
1,180.19
631.14
549.05
183,054.78
139
1,180.19
629.25
550.94
182,503.84
140
1,180.19
627.36
552.83
181,951.00
141
1,180.19
625.46
554.73
181,396.27
142
1,180.19
623.55
556.64
180,839.63
143
1,180.19
621.64
558.55
180,281.08
144
1,180.19
619.72
560.47
179,720.60
145
1,180.19
617.79
562.40
179,158.20
146
1,180.19
615.86
564.33
178,593.87
147
1,180.19
613.92
566.27
178,027.60
148
1,180.19
611.97
568.22
177,459.38
149
1,180.19
610.02
570.17
176,889.20
150
1,180.19
608.06
572.13
176,317.07
151
1,180.19
606.09
574.10
175,742.97
152
1,180.19
604.12
576.07
175,166.89
153
1,180.19
602.14
578.05
174,588.84
154
1,180.19
600.15
580.04
174,008.80
155
1,180.19
598.16
582.03
173,426.77
156
1,180.19
596.15
584.04
172,842.73
157
1,180.19
594.15
586.04
172,256.69
158
1,180.19
592.13
588.06
171,668.63
159
1,180.19
590.11
590.08
171,078.55
160
1,180.19
588.08
592.11
170,486.44
161
1,180.19
586.05
594.14
169,892.30
162
1,180.19
584.00
596.19
169,296.11
163
1,180.19
581.96
598.23
168,697.88
164
1,180.19
579.90
600.29
168,097.59
165
1,180.19
577.84
602.35
167,495.23
166
1,180.19
575.76
604.43
166,890.81
167
1,180.19
573.69
606.50
166,284.31
168
1,180.19
571.60
608.59
165,675.72
169
1,180.19
569.51
610.68
165,065.04
170
1,180.19
567.41
612.78
164,452.26
171
1,180.19
565.30
614.89
163,837.37
172
1,180.19
563.19
617.00
163,220.38
173
1,180.19
561.07
619.12
162,601.26
174
1,180.19
558.94
621.25
161,980.01
175
1,180.19
556.81
623.38
161,356.62
176
1,180.19
554.66
625.53
160,731.10
177
1,180.19
552.51
627.68
160,103.42
178
1,180.19
550.36
629.83
159,473.59
179
1,180.19
548.19
632.00
158,841.59
180
1,180.19
546.02
634.17
158,207.41
181
1,180.19
543.84
636.35
157,571.06
182
1,180.19
541.65
638.54
156,932.52
183
1,180.19
539.46
640.73
156,291.79
184
1,180.19
537.25
642.94
155,648.85
185
1,180.19
535.04
645.15
155,003.70
186
1,180.19
532.83
647.36
154,356.34
187
1,180.19
530.60
649.59
153,706.75
188
1,180.19
528.37
651.82
153,054.93
189
1,180.19
526.13
654.06
152,400.86
190
1,180.19
523.88
656.31
151,744.55
191
1,180.19
521.62
658.57
151,085.98
192
1,180.19
519.36
660.83
150,425.15
193
1,180.19
517.09
663.10
149,762.05
194
1,180.19
514.81
665.38
149,096.66
195
1,180.19
512.52
667.67
148,428.99
196
1,180.19
510.22
669.97
147,759.03
197
1,180.19
507.92
672.27
147,086.76
198
1,180.19
505.61
674.58
146,412.18
199
1,180.19
503.29
676.90
145,735.28
200
1,180.19
500.97
679.22
145,056.06
201
1,180.19
498.63
681.56
144,374.50
202
1,180.19
496.29
683.90
143,690.60
203
1,180.19
493.94
686.25
143,004.34
204
1,180.19
491.58
688.61
142,315.73
205
1,180.19
489.21
690.98
141,624.75
206
1,180.19
486.84
693.35
140,931.39
207
1,180.19
484.45
695.74
140,235.66
208
1,180.19
482.06
698.13
139,537.53
209
1,180.19
479.66
700.53
138,837.00
210
1,180.19
477.25
702.94
138,134.06
211
1,180.19
474.84
705.35
137,428.70
212
1,180.19
472.41
707.78
136,720.93
213
1,180.19
469.98
710.21
136,010.71
214
1,180.19
467.54
712.65
135,298.06
215
1,180.19
465.09
715.10
134,582.96
216
1,180.19
462.63
717.56
133,865.40
217
1,180.19
460.16
720.03
133,145.37
218
1,180.19
457.69
722.50
132,422.87
219
1,180.19
455.20
724.99
131,697.88
220
1,180.19
452.71
727.48
130,970.40
221
1,180.19
450.21
729.98
130,240.42
222
1,180.19
447.70
732.49
129,507.93
223
1,180.19
445.18
735.01
128,772.93
224
1,180.19
442.66
737.53
128,035.39
225
1,180.19
440.12
740.07
127,295.33
226
1,180.19
437.58
742.61
126,552.71
227
1,180.19
435.02
745.17
125,807.55
228
1,180.19
432.46
747.73
125,059.82
229
1,180.19
429.89
750.30
124,309.53
230
1,180.19
427.31
752.88
123,556.65
231
1,180.19
424.73
755.46
122,801.19
232
1,180.19
422.13
758.06
122,043.12
233
1,180.19
419.52
760.67
121,282.46
234
1,180.19
416.91
763.28
120,519.18
235
1,180.19
414.28
765.91
119,753.27
236
1,180.19
411.65
768.54
118,984.73
237
1,180.19
409.01
771.18
118,213.55
238
1,180.19
406.36
773.83
117,439.72
239
1,180.19
403.70
776.49
116,663.23
240
1,180.19
401.03
779.16
115,884.07
241
1,180.19
398.35
781.84
115,102.23
242
1,180.19
395.66
784.53
114,317.71
243
1,180.19
392.97
787.22
113,530.48
244
1,180.19
390.26
789.93
112,740.55
245
1,180.19
387.55
792.64
111,947.91
246
1,180.19
384.82
795.37
111,152.54
247
1,180.19
382.09
798.10
110,354.44
248
1,180.19
379.34
800.85
109,553.59
249
1,180.19
376.59
803.60
108,749.99
250
1,180.19
373.83
806.36
107,943.63
251
1,180.19
371.06
809.13
107,134.50
252
1,180.19
368.27
811.92
106,322.58
253
1,180.19
365.48
814.71
105,507.87
254
1,180.19
362.68
817.51
104,690.37
255
1,180.19
359.87
820.32
103,870.05
256
1,180.19
357.05
823.14
103,046.91
257
1,180.19
354.22
825.97
102,220.95
258
1,180.19
351.38
828.81
101,392.14
259
1,180.19
348.54
831.65
100,560.49
260
1,180.19
345.68
834.51
99,725.97
261
1,180.19
342.81
837.38
98,888.59
262
1,180.19
339.93
840.26
98,048.33
263
1,180.19
337.04
843.15
97,205.18
264
1,180.19
334.14
846.05
96,359.14
265
1,180.19
331.23
848.96
95,510.18
266
1,180.19
328.32
851.87
94,658.31
267
1,180.19
325.39
854.80
93,803.50
268
1,180.19
322.45
857.74
92,945.76
269
1,180.19
319.50
860.69
92,085.08
270
1,180.19
316.54
863.65
91,221.43
271
1,180.19
313.57
866.62
90,354.81
272
1,180.19
310.59
869.60
89,485.22
273
1,180.19
307.61
872.58
88,612.63
274
1,180.19
304.61
875.58
87,737.05
275
1,180.19
301.60
878.59
86,858.45
276
1,180.19
298.58
881.61
85,976.84
277
1,180.19
295.55
884.64
85,092.19
278
1,180.19
292.50
887.69
84,204.51
279
1,180.19
289.45
890.74
83,313.77
280
1,180.19
286.39
893.80
82,419.97
281
1,180.19
283.32
896.87
81,523.10
282
1,180.19
280.24
899.95
80,623.15
283
1,180.19
277.14
903.05
79,720.10
284
1,180.19
274.04
906.15
78,813.95
285
1,180.19
270.92
909.27
77,904.68
286
1,180.19
267.80
912.39
76,992.29
287
1,180.19
264.66
915.53
76,076.76
288
1,180.19
261.51
918.68
75,158.08
289
1,180.19
258.36
921.83
74,236.25
290
1,180.19
255.19
925.00
73,311.25
291
1,180.19
252.01
928.18
72,383.06
292
1,180.19
248.82
931.37
71,451.69
293
1,180.19
245.62
934.57
70,517.12
294
1,180.19
242.40
937.79
69,579.33
295
1,180.19
239.18
941.01
68,638.32
296
1,180.19
235.94
944.25
67,694.07
297
1,180.19
232.70
947.49
66,746.58
298
1,180.19
229.44
950.75
65,795.83
299
1,180.19
226.17
954.02
64,841.81
300
1,180.19
222.89
957.30
63,884.52
301
1,180.19
219.60
960.59
62,923.93
302
1,180.19
216.30
963.89
61,960.04
303
1,180.19
212.99
967.20
60,992.84
304
1,180.19
209.66
970.53
60,022.31
305
1,180.19
206.33
973.86
59,048.45
306
1,180.19
202.98
977.21
58,071.24
307
1,180.19
199.62
980.57
57,090.67
308
1,180.19
196.25
983.94
56,106.73
309
1,180.19
192.87
987.32
55,119.40
310
1,180.19
189.47
990.72
54,128.69
311
1,180.19
186.07
994.12
53,134.56
312
1,180.19
182.65
997.54
52,137.02
313
1,180.19
179.22
1,000.97
51,136.06
314
1,180.19
175.78
1,004.41
50,131.65
315
1,180.19
172.33
1,007.86
49,123.78
316
1,180.19
168.86
1,011.33
48,112.46
317
1,180.19
165.39
1,014.80
47,097.65
318
1,180.19
161.90
1,018.29
46,079.36
319
1,180.19
158.40
1,021.79
45,057.57
320
1,180.19
154.89
1,025.30
44,032.26
321
1,180.19
151.36
1,028.83
43,003.43
322
1,180.19
147.82
1,032.37
41,971.07
323
1,180.19
144.28
1,035.91
40,935.15
324
1,180.19
140.71
1,039.48
39,895.68
325
1,180.19
137.14
1,043.05
38,852.63
326
1,180.19
133.56
1,046.63
37,806.00
327
1,180.19
129.96
1,050.23
36,755.76
328
1,180.19
126.35
1,053.84
35,701.92
329
1,180.19
122.73
1,057.46
34,644.46
330
1,180.19
119.09
1,061.10
33,583.36
331
1,180.19
115.44
1,064.75
32,518.61
332
1,180.19
111.78
1,068.41
31,450.20
333
1,180.19
108.11
1,072.08
30,378.12
334
1,180.19
104.42
1,075.77
29,302.36
335
1,180.19
100.73
1,079.46
28,222.90
336
1,180.19
97.02
1,083.17
27,139.72
337
1,180.19
93.29
1,086.90
26,052.82
338
1,180.19
89.56
1,090.63
24,962.19
339
1,180.19
85.81
1,094.38
23,867.81
340
1,180.19
82.05
1,098.14
22,769.66
341
1,180.19
78.27
1,101.92
21,667.74
342
1,180.19
74.48
1,105.71
20,562.04
343
1,180.19
70.68
1,109.51
19,452.53
344
1,180.19
66.87
1,113.32
18,339.21
345
1,180.19
63.04
1,117.15
17,222.06
346
1,180.19
59.20
1,120.99
16,101.07
347
1,180.19
55.35
1,124.84
14,976.23
348
1,180.19
51.48
1,128.71
13,847.52
349
1,180.19
47.60
1,132.59
12,714.93
350
1,180.19
43.71
1,136.48
11,578.45
351
1,180.19
39.80
1,140.39
10,438.06
352
1,180.19
35.88
1,144.31
9,293.75
353
1,180.19
31.95
1,148.24
8,145.51
354
1,180.19
28.00
1,152.19
6,993.32
355
1,180.19
24.04
1,156.15
5,837.16
356
1,180.19
20.07
1,160.12
4,677.04
357
1,180.19
16.08
1,164.11
3,512.93
358
1,180.19
12.08
1,168.11
2,344.81
359
1,180.19
8.06
1,172.13
1,172.68
360
1,176.71
4.03
1,172.68
0.00
Totals
424,864.92
181,351.92
243,513.00

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