Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,680.98  
 

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
1,680.98
1,488.76
192.22
246,222.78
2
1,680.98
1,487.60
193.38
246,029.39
3
1,680.98
1,486.43
194.55
245,834.84
4
1,680.98
1,485.25
195.73
245,639.11
5
1,680.98
1,484.07
196.91
245,442.20
6
1,680.98
1,482.88
198.10
245,244.10
7
1,680.98
1,481.68
199.30
245,044.81
8
1,680.98
1,480.48
200.50
244,844.30
9
1,680.98
1,479.27
201.71
244,642.59
10
1,680.98
1,478.05
202.93
244,439.66
11
1,680.98
1,476.82
204.16
244,235.50
12
1,680.98
1,475.59
205.39
244,030.11
13
1,680.98
1,474.35
206.63
243,823.48
14
1,680.98
1,473.10
207.88
243,615.60
15
1,680.98
1,471.84
209.14
243,406.47
16
1,680.98
1,470.58
210.40
243,196.07
17
1,680.98
1,469.31
211.67
242,984.40
18
1,680.98
1,468.03
212.95
242,771.45
19
1,680.98
1,466.74
214.24
242,557.21
20
1,680.98
1,465.45
215.53
242,341.68
21
1,680.98
1,464.15
216.83
242,124.85
22
1,680.98
1,462.84
218.14
241,906.71
23
1,680.98
1,461.52
219.46
241,687.25
24
1,680.98
1,460.19
220.79
241,466.46
25
1,680.98
1,458.86
222.12
241,244.34
26
1,680.98
1,457.52
223.46
241,020.88
27
1,680.98
1,456.17
224.81
240,796.07
28
1,680.98
1,454.81
226.17
240,569.90
29
1,680.98
1,453.44
227.54
240,342.36
30
1,680.98
1,452.07
228.91
240,113.45
31
1,680.98
1,450.69
230.29
239,883.15
32
1,680.98
1,449.29
231.69
239,651.47
33
1,680.98
1,447.89
233.09
239,418.38
34
1,680.98
1,446.49
234.49
239,183.89
35
1,680.98
1,445.07
235.91
238,947.98
36
1,680.98
1,443.64
237.34
238,710.64
37
1,680.98
1,442.21
238.77
238,471.87
38
1,680.98
1,440.77
240.21
238,231.66
39
1,680.98
1,439.32
241.66
237,989.99
40
1,680.98
1,437.86
243.12
237,746.87
41
1,680.98
1,436.39
244.59
237,502.28
42
1,680.98
1,434.91
246.07
237,256.21
43
1,680.98
1,433.42
247.56
237,008.65
44
1,680.98
1,431.93
249.05
236,759.60
45
1,680.98
1,430.42
250.56
236,509.04
46
1,680.98
1,428.91
252.07
236,256.97
47
1,680.98
1,427.39
253.59
236,003.38
48
1,680.98
1,425.85
255.13
235,748.25
49
1,680.98
1,424.31
256.67
235,491.58
50
1,680.98
1,422.76
258.22
235,233.36
51
1,680.98
1,421.20
259.78
234,973.58
52
1,680.98
1,419.63
261.35
234,712.24
53
1,680.98
1,418.05
262.93
234,449.31
54
1,680.98
1,416.46
264.52
234,184.79
55
1,680.98
1,414.87
266.11
233,918.68
56
1,680.98
1,413.26
267.72
233,650.96
57
1,680.98
1,411.64
269.34
233,381.62
58
1,680.98
1,410.01
270.97
233,110.65
59
1,680.98
1,408.38
272.60
232,838.05
60
1,680.98
1,406.73
274.25
232,563.80
61
1,680.98
1,405.07
275.91
232,287.89
62
1,680.98
1,403.41
277.57
232,010.32
63
1,680.98
1,401.73
279.25
231,731.07
64
1,680.98
1,400.04
280.94
231,450.13
65
1,680.98
1,398.34
282.64
231,167.50
66
1,680.98
1,396.64
284.34
230,883.15
67
1,680.98
1,394.92
286.06
230,597.09
68
1,680.98
1,393.19
287.79
230,309.30
69
1,680.98
1,391.45
289.53
230,019.77
70
1,680.98
1,389.70
291.28
229,728.50
71
1,680.98
1,387.94
293.04
229,435.46
72
1,680.98
1,386.17
294.81
229,140.65
73
1,680.98
1,384.39
296.59
228,844.06
74
1,680.98
1,382.60
298.38
228,545.68
75
1,680.98
1,380.80
300.18
228,245.50
76
1,680.98
1,378.98
302.00
227,943.50
77
1,680.98
1,377.16
303.82
227,639.68
78
1,680.98
1,375.32
305.66
227,334.03
79
1,680.98
1,373.48
307.50
227,026.52
80
1,680.98
1,371.62
309.36
226,717.16
81
1,680.98
1,369.75
311.23
226,405.93
82
1,680.98
1,367.87
313.11
226,092.82
83
1,680.98
1,365.98
315.00
225,777.82
84
1,680.98
1,364.07
316.91
225,460.91
85
1,680.98
1,362.16
318.82
225,142.09
86
1,680.98
1,360.23
320.75
224,821.34
87
1,680.98
1,358.30
322.68
224,498.66
88
1,680.98
1,356.35
324.63
224,174.03
89
1,680.98
1,354.38
326.60
223,847.43
90
1,680.98
1,352.41
328.57
223,518.86
91
1,680.98
1,350.43
330.55
223,188.31
92
1,680.98
1,348.43
332.55
222,855.76
93
1,680.98
1,346.42
334.56
222,521.20
94
1,680.98
1,344.40
336.58
222,184.62
95
1,680.98
1,342.37
338.61
221,846.00
96
1,680.98
1,340.32
340.66
221,505.34
97
1,680.98
1,338.26
342.72
221,162.62
98
1,680.98
1,336.19
344.79
220,817.83
99
1,680.98
1,334.11
346.87
220,470.96
100
1,680.98
1,332.01
348.97
220,121.99
101
1,680.98
1,329.90
351.08
219,770.92
102
1,680.98
1,327.78
353.20
219,417.72
103
1,680.98
1,325.65
355.33
219,062.39
104
1,680.98
1,323.50
357.48
218,704.91
105
1,680.98
1,321.34
359.64
218,345.27
106
1,680.98
1,319.17
361.81
217,983.46
107
1,680.98
1,316.98
364.00
217,619.47
108
1,680.98
1,314.78
366.20
217,253.27
109
1,680.98
1,312.57
368.41
216,884.86
110
1,680.98
1,310.35
370.63
216,514.23
111
1,680.98
1,308.11
372.87
216,141.36
112
1,680.98
1,305.85
375.13
215,766.23
113
1,680.98
1,303.59
377.39
215,388.84
114
1,680.98
1,301.31
379.67
215,009.16
115
1,680.98
1,299.01
381.97
214,627.20
116
1,680.98
1,296.71
384.27
214,242.92
117
1,680.98
1,294.38
386.60
213,856.33
118
1,680.98
1,292.05
388.93
213,467.40
119
1,680.98
1,289.70
391.28
213,076.12
120
1,680.98
1,287.33
393.65
212,682.47
121
1,680.98
1,284.96
396.02
212,286.45
122
1,680.98
1,282.56
398.42
211,888.03
123
1,680.98
1,280.16
400.82
211,487.21
124
1,680.98
1,277.74
403.24
211,083.96
125
1,680.98
1,275.30
405.68
210,678.28
126
1,680.98
1,272.85
408.13
210,270.15
127
1,680.98
1,270.38
410.60
209,859.55
128
1,680.98
1,267.90
413.08
209,446.47
129
1,680.98
1,265.41
415.57
209,030.90
130
1,680.98
1,262.90
418.08
208,612.81
131
1,680.98
1,260.37
420.61
208,192.20
132
1,680.98
1,257.83
423.15
207,769.05
133
1,680.98
1,255.27
425.71
207,343.34
134
1,680.98
1,252.70
428.28
206,915.06
135
1,680.98
1,250.11
430.87
206,484.19
136
1,680.98
1,247.51
433.47
206,050.72
137
1,680.98
1,244.89
436.09
205,614.63
138
1,680.98
1,242.26
438.72
205,175.91
139
1,680.98
1,239.60
441.38
204,734.53
140
1,680.98
1,236.94
444.04
204,290.49
141
1,680.98
1,234.26
446.72
203,843.76
142
1,680.98
1,231.56
449.42
203,394.34
143
1,680.98
1,228.84
452.14
202,942.20
144
1,680.98
1,226.11
454.87
202,487.33
145
1,680.98
1,223.36
457.62
202,029.71
146
1,680.98
1,220.60
460.38
201,569.33
147
1,680.98
1,217.81
463.17
201,106.16
148
1,680.98
1,215.02
465.96
200,640.20
149
1,680.98
1,212.20
468.78
200,171.42
150
1,680.98
1,209.37
471.61
199,699.81
151
1,680.98
1,206.52
474.46
199,225.35
152
1,680.98
1,203.65
477.33
198,748.02
153
1,680.98
1,200.77
480.21
198,267.81
154
1,680.98
1,197.87
483.11
197,784.70
155
1,680.98
1,194.95
486.03
197,298.67
156
1,680.98
1,192.01
488.97
196,809.70
157
1,680.98
1,189.06
491.92
196,317.78
158
1,680.98
1,186.09
494.89
195,822.89
159
1,680.98
1,183.10
497.88
195,325.00
160
1,680.98
1,180.09
500.89
194,824.11
161
1,680.98
1,177.06
503.92
194,320.19
162
1,680.98
1,174.02
506.96
193,813.23
163
1,680.98
1,170.95
510.03
193,303.21
164
1,680.98
1,167.87
513.11
192,790.10
165
1,680.98
1,164.77
516.21
192,273.89
166
1,680.98
1,161.65
519.33
191,754.57
167
1,680.98
1,158.52
522.46
191,232.11
168
1,680.98
1,155.36
525.62
190,706.49
169
1,680.98
1,152.19
528.79
190,177.69
170
1,680.98
1,148.99
531.99
189,645.70
171
1,680.98
1,145.78
535.20
189,110.50
172
1,680.98
1,142.54
538.44
188,572.06
173
1,680.98
1,139.29
541.69
188,030.37
174
1,680.98
1,136.02
544.96
187,485.41
175
1,680.98
1,132.72
548.26
186,937.15
176
1,680.98
1,129.41
551.57
186,385.58
177
1,680.98
1,126.08
554.90
185,830.68
178
1,680.98
1,122.73
558.25
185,272.43
179
1,680.98
1,119.35
561.63
184,710.80
180
1,680.98
1,115.96
565.02
184,145.79
181
1,680.98
1,112.55
568.43
183,577.35
182
1,680.98
1,109.11
571.87
183,005.49
183
1,680.98
1,105.66
575.32
182,430.16
184
1,680.98
1,102.18
578.80
181,851.37
185
1,680.98
1,098.69
582.29
181,269.07
186
1,680.98
1,095.17
585.81
180,683.26
187
1,680.98
1,091.63
589.35
180,093.91
188
1,680.98
1,088.07
592.91
179,500.99
189
1,680.98
1,084.49
596.49
178,904.50
190
1,680.98
1,080.88
600.10
178,304.40
191
1,680.98
1,077.26
603.72
177,700.68
192
1,680.98
1,073.61
607.37
177,093.30
193
1,680.98
1,069.94
611.04
176,482.26
194
1,680.98
1,066.25
614.73
175,867.53
195
1,680.98
1,062.53
618.45
175,249.08
196
1,680.98
1,058.80
622.18
174,626.90
197
1,680.98
1,055.04
625.94
174,000.96
198
1,680.98
1,051.26
629.72
173,371.23
199
1,680.98
1,047.45
633.53
172,737.70
200
1,680.98
1,043.62
637.36
172,100.35
201
1,680.98
1,039.77
641.21
171,459.14
202
1,680.98
1,035.90
645.08
170,814.06
203
1,680.98
1,032.00
648.98
170,165.08
204
1,680.98
1,028.08
652.90
169,512.18
205
1,680.98
1,024.14
656.84
168,855.34
206
1,680.98
1,020.17
660.81
168,194.53
207
1,680.98
1,016.18
664.80
167,529.72
208
1,680.98
1,012.16
668.82
166,860.90
209
1,680.98
1,008.12
672.86
166,188.04
210
1,680.98
1,004.05
676.93
165,511.11
211
1,680.98
999.96
681.02
164,830.09
212
1,680.98
995.85
685.13
164,144.96
213
1,680.98
991.71
689.27
163,455.69
214
1,680.98
987.54
693.44
162,762.26
215
1,680.98
983.36
697.62
162,064.63
216
1,680.98
979.14
701.84
161,362.79
217
1,680.98
974.90
706.08
160,656.71
218
1,680.98
970.63
710.35
159,946.37
219
1,680.98
966.34
714.64
159,231.73
220
1,680.98
962.03
718.95
158,512.77
221
1,680.98
957.68
723.30
157,789.48
222
1,680.98
953.31
727.67
157,061.81
223
1,680.98
948.92
732.06
156,329.74
224
1,680.98
944.49
736.49
155,593.25
225
1,680.98
940.04
740.94
154,852.32
226
1,680.98
935.57
745.41
154,106.90
227
1,680.98
931.06
749.92
153,356.99
228
1,680.98
926.53
754.45
152,602.54
229
1,680.98
921.97
759.01
151,843.53
230
1,680.98
917.39
763.59
151,079.94
231
1,680.98
912.77
768.21
150,311.73
232
1,680.98
908.13
772.85
149,538.89
233
1,680.98
903.46
777.52
148,761.37
234
1,680.98
898.77
782.21
147,979.16
235
1,680.98
894.04
786.94
147,192.22
236
1,680.98
889.29
791.69
146,400.52
237
1,680.98
884.50
796.48
145,604.05
238
1,680.98
879.69
801.29
144,802.76
239
1,680.98
874.85
806.13
143,996.63
240
1,680.98
869.98
811.00
143,185.63
241
1,680.98
865.08
815.90
142,369.73
242
1,680.98
860.15
820.83
141,548.90
243
1,680.98
855.19
825.79
140,723.11
244
1,680.98
850.20
830.78
139,892.33
245
1,680.98
845.18
835.80
139,056.54
246
1,680.98
840.13
840.85
138,215.69
247
1,680.98
835.05
845.93
137,369.76
248
1,680.98
829.94
851.04
136,518.72
249
1,680.98
824.80
856.18
135,662.54
250
1,680.98
819.63
861.35
134,801.19
251
1,680.98
814.42
866.56
133,934.64
252
1,680.98
809.19
871.79
133,062.84
253
1,680.98
803.92
877.06
132,185.79
254
1,680.98
798.62
882.36
131,303.43
255
1,680.98
793.29
887.69
130,415.74
256
1,680.98
787.93
893.05
129,522.69
257
1,680.98
782.53
898.45
128,624.24
258
1,680.98
777.10
903.88
127,720.37
259
1,680.98
771.64
909.34
126,811.03
260
1,680.98
766.15
914.83
125,896.20
261
1,680.98
760.62
920.36
124,975.84
262
1,680.98
755.06
925.92
124,049.93
263
1,680.98
749.47
931.51
123,118.41
264
1,680.98
743.84
937.14
122,181.27
265
1,680.98
738.18
942.80
121,238.47
266
1,680.98
732.48
948.50
120,289.98
267
1,680.98
726.75
954.23
119,335.75
268
1,680.98
720.99
959.99
118,375.75
269
1,680.98
715.19
965.79
117,409.96
270
1,680.98
709.35
971.63
116,438.33
271
1,680.98
703.48
977.50
115,460.83
272
1,680.98
697.58
983.40
114,477.43
273
1,680.98
691.63
989.35
113,488.08
274
1,680.98
685.66
995.32
112,492.76
275
1,680.98
679.64
1,001.34
111,491.43
276
1,680.98
673.59
1,007.39
110,484.04
277
1,680.98
667.51
1,013.47
109,470.57
278
1,680.98
661.38
1,019.60
108,450.97
279
1,680.98
655.22
1,025.76
107,425.22
280
1,680.98
649.03
1,031.95
106,393.26
281
1,680.98
642.79
1,038.19
105,355.08
282
1,680.98
636.52
1,044.46
104,310.62
283
1,680.98
630.21
1,050.77
103,259.85
284
1,680.98
623.86
1,057.12
102,202.73
285
1,680.98
617.47
1,063.51
101,139.22
286
1,680.98
611.05
1,069.93
100,069.29
287
1,680.98
604.59
1,076.39
98,992.90
288
1,680.98
598.08
1,082.90
97,910.00
289
1,680.98
591.54
1,089.44
96,820.56
290
1,680.98
584.96
1,096.02
95,724.54
291
1,680.98
578.34
1,102.64
94,621.89
292
1,680.98
571.67
1,109.31
93,512.59
293
1,680.98
564.97
1,116.01
92,396.58
294
1,680.98
558.23
1,122.75
91,273.83
295
1,680.98
551.45
1,129.53
90,144.29
296
1,680.98
544.62
1,136.36
89,007.94
297
1,680.98
537.76
1,143.22
87,864.71
298
1,680.98
530.85
1,150.13
86,714.58
299
1,680.98
523.90
1,157.08
85,557.50
300
1,680.98
516.91
1,164.07
84,393.43
301
1,680.98
509.88
1,171.10
83,222.33
302
1,680.98
502.80
1,178.18
82,044.15
303
1,680.98
495.68
1,185.30
80,858.85
304
1,680.98
488.52
1,192.46
79,666.40
305
1,680.98
481.32
1,199.66
78,466.73
306
1,680.98
474.07
1,206.91
77,259.82
307
1,680.98
466.78
1,214.20
76,045.62
308
1,680.98
459.44
1,221.54
74,824.08
309
1,680.98
452.06
1,228.92
73,595.17
310
1,680.98
444.64
1,236.34
72,358.82
311
1,680.98
437.17
1,243.81
71,115.01
312
1,680.98
429.65
1,251.33
69,863.68
313
1,680.98
422.09
1,258.89
68,604.80
314
1,680.98
414.49
1,266.49
67,338.31
315
1,680.98
406.84
1,274.14
66,064.16
316
1,680.98
399.14
1,281.84
64,782.32
317
1,680.98
391.39
1,289.59
63,492.73
318
1,680.98
383.60
1,297.38
62,195.35
319
1,680.98
375.76
1,305.22
60,890.14
320
1,680.98
367.88
1,313.10
59,577.04
321
1,680.98
359.94
1,321.04
58,256.00
322
1,680.98
351.96
1,329.02
56,926.98
323
1,680.98
343.93
1,337.05
55,589.94
324
1,680.98
335.86
1,345.12
54,244.81
325
1,680.98
327.73
1,353.25
52,891.56
326
1,680.98
319.55
1,361.43
51,530.13
327
1,680.98
311.33
1,369.65
50,160.48
328
1,680.98
303.05
1,377.93
48,782.56
329
1,680.98
294.73
1,386.25
47,396.30
330
1,680.98
286.35
1,394.63
46,001.68
331
1,680.98
277.93
1,403.05
44,598.62
332
1,680.98
269.45
1,411.53
43,187.09
333
1,680.98
260.92
1,420.06
41,767.04
334
1,680.98
252.34
1,428.64
40,338.40
335
1,680.98
243.71
1,437.27
38,901.13
336
1,680.98
235.03
1,445.95
37,455.18
337
1,680.98
226.29
1,454.69
36,000.49
338
1,680.98
217.50
1,463.48
34,537.01
339
1,680.98
208.66
1,472.32
33,064.69
340
1,680.98
199.77
1,481.21
31,583.48
341
1,680.98
190.82
1,490.16
30,093.32
342
1,680.98
181.81
1,499.17
28,594.15
343
1,680.98
172.76
1,508.22
27,085.93
344
1,680.98
163.64
1,517.34
25,568.59
345
1,680.98
154.48
1,526.50
24,042.09
346
1,680.98
145.25
1,535.73
22,506.36
347
1,680.98
135.98
1,545.00
20,961.36
348
1,680.98
126.64
1,554.34
19,407.02
349
1,680.98
117.25
1,563.73
17,843.29
350
1,680.98
107.80
1,573.18
16,270.11
351
1,680.98
98.30
1,582.68
14,687.43
352
1,680.98
88.74
1,592.24
13,095.19
353
1,680.98
79.12
1,601.86
11,493.32
354
1,680.98
69.44
1,611.54
9,881.78
355
1,680.98
59.70
1,621.28
8,260.50
356
1,680.98
49.91
1,631.07
6,629.43
357
1,680.98
40.05
1,640.93
4,988.51
358
1,680.98
30.14
1,650.84
3,337.66
359
1,680.98
20.17
1,660.81
1,676.85
360
1,686.98
10.13
1,676.85
0.00
Totals
605,158.80
358,743.80
246,415.00

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