Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,380.09  
 

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
1,380.09
1,103.92
276.17
246,180.83
2
1,380.09
1,102.68
277.41
245,903.43
3
1,380.09
1,101.44
278.65
245,624.78
4
1,380.09
1,100.19
279.90
245,344.88
5
1,380.09
1,098.94
281.15
245,063.73
6
1,380.09
1,097.68
282.41
244,781.33
7
1,380.09
1,096.42
283.67
244,497.65
8
1,380.09
1,095.15
284.94
244,212.71
9
1,380.09
1,093.87
286.22
243,926.49
10
1,380.09
1,092.59
287.50
243,638.98
11
1,380.09
1,091.30
288.79
243,350.19
12
1,380.09
1,090.01
290.08
243,060.11
13
1,380.09
1,088.71
291.38
242,768.73
14
1,380.09
1,087.40
292.69
242,476.04
15
1,380.09
1,086.09
294.00
242,182.04
16
1,380.09
1,084.77
295.32
241,886.72
17
1,380.09
1,083.45
296.64
241,590.08
18
1,380.09
1,082.12
297.97
241,292.12
19
1,380.09
1,080.79
299.30
240,992.81
20
1,380.09
1,079.45
300.64
240,692.17
21
1,380.09
1,078.10
301.99
240,390.18
22
1,380.09
1,076.75
303.34
240,086.84
23
1,380.09
1,075.39
304.70
239,782.14
24
1,380.09
1,074.02
306.07
239,476.07
25
1,380.09
1,072.65
307.44
239,168.64
26
1,380.09
1,071.28
308.81
238,859.82
27
1,380.09
1,069.89
310.20
238,549.62
28
1,380.09
1,068.50
311.59
238,238.04
29
1,380.09
1,067.11
312.98
237,925.06
30
1,380.09
1,065.71
314.38
237,610.67
31
1,380.09
1,064.30
315.79
237,294.88
32
1,380.09
1,062.88
317.21
236,977.67
33
1,380.09
1,061.46
318.63
236,659.05
34
1,380.09
1,060.04
320.05
236,338.99
35
1,380.09
1,058.60
321.49
236,017.50
36
1,380.09
1,057.16
322.93
235,694.57
37
1,380.09
1,055.72
324.37
235,370.20
38
1,380.09
1,054.26
325.83
235,044.37
39
1,380.09
1,052.80
327.29
234,717.08
40
1,380.09
1,051.34
328.75
234,388.33
41
1,380.09
1,049.86
330.23
234,058.11
42
1,380.09
1,048.39
331.70
233,726.40
43
1,380.09
1,046.90
333.19
233,393.21
44
1,380.09
1,045.41
334.68
233,058.53
45
1,380.09
1,043.91
336.18
232,722.35
46
1,380.09
1,042.40
337.69
232,384.66
47
1,380.09
1,040.89
339.20
232,045.46
48
1,380.09
1,039.37
340.72
231,704.74
49
1,380.09
1,037.84
342.25
231,362.49
50
1,380.09
1,036.31
343.78
231,018.71
51
1,380.09
1,034.77
345.32
230,673.39
52
1,380.09
1,033.22
346.87
230,326.53
53
1,380.09
1,031.67
348.42
229,978.11
54
1,380.09
1,030.11
349.98
229,628.13
55
1,380.09
1,028.54
351.55
229,276.58
56
1,380.09
1,026.97
353.12
228,923.46
57
1,380.09
1,025.39
354.70
228,568.76
58
1,380.09
1,023.80
356.29
228,212.46
59
1,380.09
1,022.20
357.89
227,854.58
60
1,380.09
1,020.60
359.49
227,495.08
61
1,380.09
1,018.99
361.10
227,133.98
62
1,380.09
1,017.37
362.72
226,771.26
63
1,380.09
1,015.75
364.34
226,406.92
64
1,380.09
1,014.11
365.98
226,040.94
65
1,380.09
1,012.48
367.61
225,673.33
66
1,380.09
1,010.83
369.26
225,304.07
67
1,380.09
1,009.17
370.92
224,933.15
68
1,380.09
1,007.51
372.58
224,560.58
69
1,380.09
1,005.84
374.25
224,186.33
70
1,380.09
1,004.17
375.92
223,810.41
71
1,380.09
1,002.48
377.61
223,432.80
72
1,380.09
1,000.79
379.30
223,053.51
73
1,380.09
999.09
381.00
222,672.51
74
1,380.09
997.39
382.70
222,289.81
75
1,380.09
995.67
384.42
221,905.39
76
1,380.09
993.95
386.14
221,519.25
77
1,380.09
992.22
387.87
221,131.38
78
1,380.09
990.48
389.61
220,741.78
79
1,380.09
988.74
391.35
220,350.43
80
1,380.09
986.99
393.10
219,957.32
81
1,380.09
985.23
394.86
219,562.46
82
1,380.09
983.46
396.63
219,165.82
83
1,380.09
981.68
398.41
218,767.41
84
1,380.09
979.90
400.19
218,367.22
85
1,380.09
978.10
401.99
217,965.23
86
1,380.09
976.30
403.79
217,561.45
87
1,380.09
974.49
405.60
217,155.85
88
1,380.09
972.68
407.41
216,748.44
89
1,380.09
970.85
409.24
216,339.20
90
1,380.09
969.02
411.07
215,928.13
91
1,380.09
967.18
412.91
215,515.22
92
1,380.09
965.33
414.76
215,100.46
93
1,380.09
963.47
416.62
214,683.84
94
1,380.09
961.60
418.49
214,265.35
95
1,380.09
959.73
420.36
213,844.99
96
1,380.09
957.85
422.24
213,422.75
97
1,380.09
955.96
424.13
212,998.61
98
1,380.09
954.06
426.03
212,572.58
99
1,380.09
952.15
427.94
212,144.64
100
1,380.09
950.23
429.86
211,714.78
101
1,380.09
948.31
431.78
211,283.00
102
1,380.09
946.37
433.72
210,849.28
103
1,380.09
944.43
435.66
210,413.62
104
1,380.09
942.48
437.61
209,976.00
105
1,380.09
940.52
439.57
209,536.43
106
1,380.09
938.55
441.54
209,094.89
107
1,380.09
936.57
443.52
208,651.37
108
1,380.09
934.58
445.51
208,205.87
109
1,380.09
932.59
447.50
207,758.36
110
1,380.09
930.58
449.51
207,308.86
111
1,380.09
928.57
451.52
206,857.34
112
1,380.09
926.55
453.54
206,403.80
113
1,380.09
924.52
455.57
205,948.23
114
1,380.09
922.48
457.61
205,490.61
115
1,380.09
920.43
459.66
205,030.95
116
1,380.09
918.37
461.72
204,569.23
117
1,380.09
916.30
463.79
204,105.44
118
1,380.09
914.22
465.87
203,639.57
119
1,380.09
912.14
467.95
203,171.61
120
1,380.09
910.04
470.05
202,701.56
121
1,380.09
907.93
472.16
202,229.41
122
1,380.09
905.82
474.27
201,755.14
123
1,380.09
903.69
476.40
201,278.74
124
1,380.09
901.56
478.53
200,800.21
125
1,380.09
899.42
480.67
200,319.54
126
1,380.09
897.26
482.83
199,836.71
127
1,380.09
895.10
484.99
199,351.73
128
1,380.09
892.93
487.16
198,864.57
129
1,380.09
890.75
489.34
198,375.22
130
1,380.09
888.56
491.53
197,883.69
131
1,380.09
886.35
493.74
197,389.95
132
1,380.09
884.14
495.95
196,894.01
133
1,380.09
881.92
498.17
196,395.84
134
1,380.09
879.69
500.40
195,895.44
135
1,380.09
877.45
502.64
195,392.80
136
1,380.09
875.20
504.89
194,887.90
137
1,380.09
872.94
507.15
194,380.75
138
1,380.09
870.66
509.43
193,871.32
139
1,380.09
868.38
511.71
193,359.61
140
1,380.09
866.09
514.00
192,845.61
141
1,380.09
863.79
516.30
192,329.31
142
1,380.09
861.48
518.61
191,810.70
143
1,380.09
859.15
520.94
191,289.76
144
1,380.09
856.82
523.27
190,766.49
145
1,380.09
854.47
525.62
190,240.87
146
1,380.09
852.12
527.97
189,712.90
147
1,380.09
849.76
530.33
189,182.57
148
1,380.09
847.38
532.71
188,649.86
149
1,380.09
844.99
535.10
188,114.76
150
1,380.09
842.60
537.49
187,577.27
151
1,380.09
840.19
539.90
187,037.37
152
1,380.09
837.77
542.32
186,495.05
153
1,380.09
835.34
544.75
185,950.30
154
1,380.09
832.90
547.19
185,403.12
155
1,380.09
830.45
549.64
184,853.48
156
1,380.09
827.99
552.10
184,301.38
157
1,380.09
825.52
554.57
183,746.80
158
1,380.09
823.03
557.06
183,189.75
159
1,380.09
820.54
559.55
182,630.19
160
1,380.09
818.03
562.06
182,068.13
161
1,380.09
815.51
564.58
181,503.56
162
1,380.09
812.98
567.11
180,936.45
163
1,380.09
810.44
569.65
180,366.81
164
1,380.09
807.89
572.20
179,794.61
165
1,380.09
805.33
574.76
179,219.85
166
1,380.09
802.76
577.33
178,642.52
167
1,380.09
800.17
579.92
178,062.60
168
1,380.09
797.57
582.52
177,480.08
169
1,380.09
794.96
585.13
176,894.95
170
1,380.09
792.34
587.75
176,307.20
171
1,380.09
789.71
590.38
175,716.82
172
1,380.09
787.06
593.03
175,123.80
173
1,380.09
784.41
595.68
174,528.12
174
1,380.09
781.74
598.35
173,929.77
175
1,380.09
779.06
601.03
173,328.74
176
1,380.09
776.37
603.72
172,725.01
177
1,380.09
773.66
606.43
172,118.59
178
1,380.09
770.95
609.14
171,509.45
179
1,380.09
768.22
611.87
170,897.58
180
1,380.09
765.48
614.61
170,282.96
181
1,380.09
762.73
617.36
169,665.60
182
1,380.09
759.96
620.13
169,045.47
183
1,380.09
757.18
622.91
168,422.56
184
1,380.09
754.39
625.70
167,796.87
185
1,380.09
751.59
628.50
167,168.37
186
1,380.09
748.77
631.32
166,537.05
187
1,380.09
745.95
634.14
165,902.91
188
1,380.09
743.11
636.98
165,265.93
189
1,380.09
740.25
639.84
164,626.09
190
1,380.09
737.39
642.70
163,983.39
191
1,380.09
734.51
645.58
163,337.81
192
1,380.09
731.62
648.47
162,689.33
193
1,380.09
728.71
651.38
162,037.96
194
1,380.09
725.80
654.29
161,383.66
195
1,380.09
722.86
657.23
160,726.43
196
1,380.09
719.92
660.17
160,066.27
197
1,380.09
716.96
663.13
159,403.14
198
1,380.09
713.99
666.10
158,737.04
199
1,380.09
711.01
669.08
158,067.96
200
1,380.09
708.01
672.08
157,395.88
201
1,380.09
705.00
675.09
156,720.80
202
1,380.09
701.98
678.11
156,042.69
203
1,380.09
698.94
681.15
155,361.54
204
1,380.09
695.89
684.20
154,677.34
205
1,380.09
692.83
687.26
153,990.07
206
1,380.09
689.75
690.34
153,299.73
207
1,380.09
686.66
693.43
152,606.29
208
1,380.09
683.55
696.54
151,909.75
209
1,380.09
680.43
699.66
151,210.09
210
1,380.09
677.30
702.79
150,507.30
211
1,380.09
674.15
705.94
149,801.36
212
1,380.09
670.99
709.10
149,092.25
213
1,380.09
667.81
712.28
148,379.97
214
1,380.09
664.62
715.47
147,664.50
215
1,380.09
661.41
718.68
146,945.82
216
1,380.09
658.19
721.90
146,223.93
217
1,380.09
654.96
725.13
145,498.80
218
1,380.09
651.71
728.38
144,770.42
219
1,380.09
648.45
731.64
144,038.78
220
1,380.09
645.17
734.92
143,303.87
221
1,380.09
641.88
738.21
142,565.66
222
1,380.09
638.58
741.51
141,824.14
223
1,380.09
635.25
744.84
141,079.31
224
1,380.09
631.92
748.17
140,331.13
225
1,380.09
628.57
751.52
139,579.61
226
1,380.09
625.20
754.89
138,824.72
227
1,380.09
621.82
758.27
138,066.45
228
1,380.09
618.42
761.67
137,304.78
229
1,380.09
615.01
765.08
136,539.70
230
1,380.09
611.58
768.51
135,771.20
231
1,380.09
608.14
771.95
134,999.25
232
1,380.09
604.68
775.41
134,223.84
233
1,380.09
601.21
778.88
133,444.97
234
1,380.09
597.72
782.37
132,662.60
235
1,380.09
594.22
785.87
131,876.73
236
1,380.09
590.70
789.39
131,087.33
237
1,380.09
587.16
792.93
130,294.41
238
1,380.09
583.61
796.48
129,497.93
239
1,380.09
580.04
800.05
128,697.88
240
1,380.09
576.46
803.63
127,894.25
241
1,380.09
572.86
807.23
127,087.02
242
1,380.09
569.24
810.85
126,276.17
243
1,380.09
565.61
814.48
125,461.69
244
1,380.09
561.96
818.13
124,643.57
245
1,380.09
558.30
821.79
123,821.78
246
1,380.09
554.62
825.47
122,996.31
247
1,380.09
550.92
829.17
122,167.14
248
1,380.09
547.21
832.88
121,334.25
249
1,380.09
543.48
836.61
120,497.64
250
1,380.09
539.73
840.36
119,657.28
251
1,380.09
535.96
844.13
118,813.15
252
1,380.09
532.18
847.91
117,965.25
253
1,380.09
528.39
851.70
117,113.54
254
1,380.09
524.57
855.52
116,258.02
255
1,380.09
520.74
859.35
115,398.67
256
1,380.09
516.89
863.20
114,535.47
257
1,380.09
513.02
867.07
113,668.41
258
1,380.09
509.14
870.95
112,797.46
259
1,380.09
505.24
874.85
111,922.60
260
1,380.09
501.32
878.77
111,043.83
261
1,380.09
497.38
882.71
110,161.13
262
1,380.09
493.43
886.66
109,274.47
263
1,380.09
489.46
890.63
108,383.84
264
1,380.09
485.47
894.62
107,489.22
265
1,380.09
481.46
898.63
106,590.59
266
1,380.09
477.44
902.65
105,687.94
267
1,380.09
473.39
906.70
104,781.24
268
1,380.09
469.33
910.76
103,870.48
269
1,380.09
465.25
914.84
102,955.65
270
1,380.09
461.16
918.93
102,036.71
271
1,380.09
457.04
923.05
101,113.66
272
1,380.09
452.90
927.19
100,186.48
273
1,380.09
448.75
931.34
99,255.14
274
1,380.09
444.58
935.51
98,319.63
275
1,380.09
440.39
939.70
97,379.93
276
1,380.09
436.18
943.91
96,436.02
277
1,380.09
431.95
948.14
95,487.88
278
1,380.09
427.71
952.38
94,535.50
279
1,380.09
423.44
956.65
93,578.85
280
1,380.09
419.16
960.93
92,617.91
281
1,380.09
414.85
965.24
91,652.67
282
1,380.09
410.53
969.56
90,683.11
283
1,380.09
406.18
973.91
89,709.21
284
1,380.09
401.82
978.27
88,730.94
285
1,380.09
397.44
982.65
87,748.29
286
1,380.09
393.04
987.05
86,761.24
287
1,380.09
388.62
991.47
85,769.77
288
1,380.09
384.18
995.91
84,773.85
289
1,380.09
379.72
1,000.37
83,773.48
290
1,380.09
375.24
1,004.85
82,768.63
291
1,380.09
370.73
1,009.36
81,759.27
292
1,380.09
366.21
1,013.88
80,745.39
293
1,380.09
361.67
1,018.42
79,726.98
294
1,380.09
357.11
1,022.98
78,704.00
295
1,380.09
352.53
1,027.56
77,676.43
296
1,380.09
347.93
1,032.16
76,644.27
297
1,380.09
343.30
1,036.79
75,607.48
298
1,380.09
338.66
1,041.43
74,566.05
299
1,380.09
333.99
1,046.10
73,519.95
300
1,380.09
329.31
1,050.78
72,469.17
301
1,380.09
324.60
1,055.49
71,413.68
302
1,380.09
319.87
1,060.22
70,353.47
303
1,380.09
315.12
1,064.97
69,288.50
304
1,380.09
310.35
1,069.74
68,218.77
305
1,380.09
305.56
1,074.53
67,144.24
306
1,380.09
300.75
1,079.34
66,064.90
307
1,380.09
295.92
1,084.17
64,980.73
308
1,380.09
291.06
1,089.03
63,891.70
309
1,380.09
286.18
1,093.91
62,797.79
310
1,380.09
281.28
1,098.81
61,698.98
311
1,380.09
276.36
1,103.73
60,595.25
312
1,380.09
271.42
1,108.67
59,486.58
313
1,380.09
266.45
1,113.64
58,372.94
314
1,380.09
261.46
1,118.63
57,254.31
315
1,380.09
256.45
1,123.64
56,130.67
316
1,380.09
251.42
1,128.67
55,002.00
317
1,380.09
246.36
1,133.73
53,868.27
318
1,380.09
241.28
1,138.81
52,729.47
319
1,380.09
236.18
1,143.91
51,585.56
320
1,380.09
231.06
1,149.03
50,436.53
321
1,380.09
225.91
1,154.18
49,282.35
322
1,380.09
220.74
1,159.35
48,123.01
323
1,380.09
215.55
1,164.54
46,958.47
324
1,380.09
210.33
1,169.76
45,788.71
325
1,380.09
205.10
1,174.99
44,613.72
326
1,380.09
199.83
1,180.26
43,433.46
327
1,380.09
194.55
1,185.54
42,247.92
328
1,380.09
189.24
1,190.85
41,057.06
329
1,380.09
183.90
1,196.19
39,860.87
330
1,380.09
178.54
1,201.55
38,659.33
331
1,380.09
173.16
1,206.93
37,452.40
332
1,380.09
167.76
1,212.33
36,240.07
333
1,380.09
162.33
1,217.76
35,022.30
334
1,380.09
156.87
1,223.22
33,799.08
335
1,380.09
151.39
1,228.70
32,570.38
336
1,380.09
145.89
1,234.20
31,336.18
337
1,380.09
140.36
1,239.73
30,096.45
338
1,380.09
134.81
1,245.28
28,851.17
339
1,380.09
129.23
1,250.86
27,600.31
340
1,380.09
123.63
1,256.46
26,343.84
341
1,380.09
118.00
1,262.09
25,081.75
342
1,380.09
112.35
1,267.74
23,814.01
343
1,380.09
106.67
1,273.42
22,540.58
344
1,380.09
100.96
1,279.13
21,261.46
345
1,380.09
95.23
1,284.86
19,976.60
346
1,380.09
89.48
1,290.61
18,685.99
347
1,380.09
83.70
1,296.39
17,389.60
348
1,380.09
77.89
1,302.20
16,087.40
349
1,380.09
72.06
1,308.03
14,779.37
350
1,380.09
66.20
1,313.89
13,465.48
351
1,380.09
60.31
1,319.78
12,145.70
352
1,380.09
54.40
1,325.69
10,820.01
353
1,380.09
48.46
1,331.63
9,488.39
354
1,380.09
42.50
1,337.59
8,150.80
355
1,380.09
36.51
1,343.58
6,807.22
356
1,380.09
30.49
1,349.60
5,457.62
357
1,380.09
24.45
1,355.64
4,101.97
358
1,380.09
18.37
1,361.72
2,740.26
359
1,380.09
12.27
1,367.82
1,372.44
360
1,378.59
6.15
1,372.44
0.00
Totals
496,830.90
250,373.90
246,457.00

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