Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,380.21  
 

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
1,380.21
1,093.51
286.70
249,659.30
2
1,380.21
1,092.26
287.95
249,371.35
3
1,380.21
1,091.00
289.21
249,082.14
4
1,380.21
1,089.73
290.48
248,791.67
5
1,380.21
1,088.46
291.75
248,499.92
6
1,380.21
1,087.19
293.02
248,206.90
7
1,380.21
1,085.91
294.30
247,912.59
8
1,380.21
1,084.62
295.59
247,617.00
9
1,380.21
1,083.32
296.89
247,320.12
10
1,380.21
1,082.03
298.18
247,021.93
11
1,380.21
1,080.72
299.49
246,722.44
12
1,380.21
1,079.41
300.80
246,421.64
13
1,380.21
1,078.09
302.12
246,119.53
14
1,380.21
1,076.77
303.44
245,816.09
15
1,380.21
1,075.45
304.76
245,511.33
16
1,380.21
1,074.11
306.10
245,205.23
17
1,380.21
1,072.77
307.44
244,897.79
18
1,380.21
1,071.43
308.78
244,589.01
19
1,380.21
1,070.08
310.13
244,278.87
20
1,380.21
1,068.72
311.49
243,967.38
21
1,380.21
1,067.36
312.85
243,654.53
22
1,380.21
1,065.99
314.22
243,340.31
23
1,380.21
1,064.61
315.60
243,024.71
24
1,380.21
1,063.23
316.98
242,707.74
25
1,380.21
1,061.85
318.36
242,389.37
26
1,380.21
1,060.45
319.76
242,069.62
27
1,380.21
1,059.05
321.16
241,748.46
28
1,380.21
1,057.65
322.56
241,425.90
29
1,380.21
1,056.24
323.97
241,101.93
30
1,380.21
1,054.82
325.39
240,776.54
31
1,380.21
1,053.40
326.81
240,449.73
32
1,380.21
1,051.97
328.24
240,121.49
33
1,380.21
1,050.53
329.68
239,791.81
34
1,380.21
1,049.09
331.12
239,460.69
35
1,380.21
1,047.64
332.57
239,128.12
36
1,380.21
1,046.19
334.02
238,794.09
37
1,380.21
1,044.72
335.49
238,458.61
38
1,380.21
1,043.26
336.95
238,121.65
39
1,380.21
1,041.78
338.43
237,783.23
40
1,380.21
1,040.30
339.91
237,443.32
41
1,380.21
1,038.81
341.40
237,101.92
42
1,380.21
1,037.32
342.89
236,759.03
43
1,380.21
1,035.82
344.39
236,414.64
44
1,380.21
1,034.31
345.90
236,068.75
45
1,380.21
1,032.80
347.41
235,721.34
46
1,380.21
1,031.28
348.93
235,372.41
47
1,380.21
1,029.75
350.46
235,021.95
48
1,380.21
1,028.22
351.99
234,669.96
49
1,380.21
1,026.68
353.53
234,316.44
50
1,380.21
1,025.13
355.08
233,961.36
51
1,380.21
1,023.58
356.63
233,604.73
52
1,380.21
1,022.02
358.19
233,246.54
53
1,380.21
1,020.45
359.76
232,886.79
54
1,380.21
1,018.88
361.33
232,525.45
55
1,380.21
1,017.30
362.91
232,162.54
56
1,380.21
1,015.71
364.50
231,798.04
57
1,380.21
1,014.12
366.09
231,431.95
58
1,380.21
1,012.51
367.70
231,064.26
59
1,380.21
1,010.91
369.30
230,694.95
60
1,380.21
1,009.29
370.92
230,324.03
61
1,380.21
1,007.67
372.54
229,951.49
62
1,380.21
1,006.04
374.17
229,577.32
63
1,380.21
1,004.40
375.81
229,201.51
64
1,380.21
1,002.76
377.45
228,824.06
65
1,380.21
1,001.11
379.10
228,444.95
66
1,380.21
999.45
380.76
228,064.19
67
1,380.21
997.78
382.43
227,681.76
68
1,380.21
996.11
384.10
227,297.66
69
1,380.21
994.43
385.78
226,911.87
70
1,380.21
992.74
387.47
226,524.40
71
1,380.21
991.04
389.17
226,135.24
72
1,380.21
989.34
390.87
225,744.37
73
1,380.21
987.63
392.58
225,351.79
74
1,380.21
985.91
394.30
224,957.49
75
1,380.21
984.19
396.02
224,561.47
76
1,380.21
982.46
397.75
224,163.72
77
1,380.21
980.72
399.49
223,764.23
78
1,380.21
978.97
401.24
223,362.98
79
1,380.21
977.21
403.00
222,959.99
80
1,380.21
975.45
404.76
222,555.23
81
1,380.21
973.68
406.53
222,148.70
82
1,380.21
971.90
408.31
221,740.39
83
1,380.21
970.11
410.10
221,330.29
84
1,380.21
968.32
411.89
220,918.40
85
1,380.21
966.52
413.69
220,504.71
86
1,380.21
964.71
415.50
220,089.21
87
1,380.21
962.89
417.32
219,671.89
88
1,380.21
961.06
419.15
219,252.74
89
1,380.21
959.23
420.98
218,831.76
90
1,380.21
957.39
422.82
218,408.94
91
1,380.21
955.54
424.67
217,984.27
92
1,380.21
953.68
426.53
217,557.74
93
1,380.21
951.82
428.39
217,129.35
94
1,380.21
949.94
430.27
216,699.08
95
1,380.21
948.06
432.15
216,266.93
96
1,380.21
946.17
434.04
215,832.88
97
1,380.21
944.27
435.94
215,396.94
98
1,380.21
942.36
437.85
214,959.09
99
1,380.21
940.45
439.76
214,519.33
100
1,380.21
938.52
441.69
214,077.64
101
1,380.21
936.59
443.62
213,634.02
102
1,380.21
934.65
445.56
213,188.46
103
1,380.21
932.70
447.51
212,740.95
104
1,380.21
930.74
449.47
212,291.48
105
1,380.21
928.78
451.43
211,840.05
106
1,380.21
926.80
453.41
211,386.64
107
1,380.21
924.82
455.39
210,931.24
108
1,380.21
922.82
457.39
210,473.86
109
1,380.21
920.82
459.39
210,014.47
110
1,380.21
918.81
461.40
209,553.08
111
1,380.21
916.79
463.42
209,089.66
112
1,380.21
914.77
465.44
208,624.22
113
1,380.21
912.73
467.48
208,156.74
114
1,380.21
910.69
469.52
207,687.21
115
1,380.21
908.63
471.58
207,215.64
116
1,380.21
906.57
473.64
206,741.99
117
1,380.21
904.50
475.71
206,266.28
118
1,380.21
902.41
477.80
205,788.49
119
1,380.21
900.32
479.89
205,308.60
120
1,380.21
898.23
481.98
204,826.61
121
1,380.21
896.12
484.09
204,342.52
122
1,380.21
894.00
486.21
203,856.31
123
1,380.21
891.87
488.34
203,367.97
124
1,380.21
889.73
490.48
202,877.50
125
1,380.21
887.59
492.62
202,384.88
126
1,380.21
885.43
494.78
201,890.10
127
1,380.21
883.27
496.94
201,393.16
128
1,380.21
881.10
499.11
200,894.04
129
1,380.21
878.91
501.30
200,392.74
130
1,380.21
876.72
503.49
199,889.25
131
1,380.21
874.52
505.69
199,383.56
132
1,380.21
872.30
507.91
198,875.65
133
1,380.21
870.08
510.13
198,365.52
134
1,380.21
867.85
512.36
197,853.16
135
1,380.21
865.61
514.60
197,338.56
136
1,380.21
863.36
516.85
196,821.71
137
1,380.21
861.09
519.12
196,302.59
138
1,380.21
858.82
521.39
195,781.20
139
1,380.21
856.54
523.67
195,257.54
140
1,380.21
854.25
525.96
194,731.58
141
1,380.21
851.95
528.26
194,203.32
142
1,380.21
849.64
530.57
193,672.75
143
1,380.21
847.32
532.89
193,139.86
144
1,380.21
844.99
535.22
192,604.63
145
1,380.21
842.65
537.56
192,067.07
146
1,380.21
840.29
539.92
191,527.15
147
1,380.21
837.93
542.28
190,984.87
148
1,380.21
835.56
544.65
190,440.22
149
1,380.21
833.18
547.03
189,893.19
150
1,380.21
830.78
549.43
189,343.76
151
1,380.21
828.38
551.83
188,791.93
152
1,380.21
825.96
554.25
188,237.69
153
1,380.21
823.54
556.67
187,681.01
154
1,380.21
821.10
559.11
187,121.91
155
1,380.21
818.66
561.55
186,560.36
156
1,380.21
816.20
564.01
185,996.35
157
1,380.21
813.73
566.48
185,429.87
158
1,380.21
811.26
568.95
184,860.92
159
1,380.21
808.77
571.44
184,289.48
160
1,380.21
806.27
573.94
183,715.53
161
1,380.21
803.76
576.45
183,139.08
162
1,380.21
801.23
578.98
182,560.10
163
1,380.21
798.70
581.51
181,978.59
164
1,380.21
796.16
584.05
181,394.54
165
1,380.21
793.60
586.61
180,807.93
166
1,380.21
791.03
589.18
180,218.75
167
1,380.21
788.46
591.75
179,627.00
168
1,380.21
785.87
594.34
179,032.66
169
1,380.21
783.27
596.94
178,435.72
170
1,380.21
780.66
599.55
177,836.16
171
1,380.21
778.03
602.18
177,233.99
172
1,380.21
775.40
604.81
176,629.17
173
1,380.21
772.75
607.46
176,021.72
174
1,380.21
770.10
610.11
175,411.60
175
1,380.21
767.43
612.78
174,798.82
176
1,380.21
764.74
615.47
174,183.35
177
1,380.21
762.05
618.16
173,565.20
178
1,380.21
759.35
620.86
172,944.33
179
1,380.21
756.63
623.58
172,320.75
180
1,380.21
753.90
626.31
171,694.45
181
1,380.21
751.16
629.05
171,065.40
182
1,380.21
748.41
631.80
170,433.60
183
1,380.21
745.65
634.56
169,799.04
184
1,380.21
742.87
637.34
169,161.70
185
1,380.21
740.08
640.13
168,521.57
186
1,380.21
737.28
642.93
167,878.64
187
1,380.21
734.47
645.74
167,232.90
188
1,380.21
731.64
648.57
166,584.34
189
1,380.21
728.81
651.40
165,932.93
190
1,380.21
725.96
654.25
165,278.68
191
1,380.21
723.09
657.12
164,621.56
192
1,380.21
720.22
659.99
163,961.57
193
1,380.21
717.33
662.88
163,298.70
194
1,380.21
714.43
665.78
162,632.92
195
1,380.21
711.52
668.69
161,964.23
196
1,380.21
708.59
671.62
161,292.61
197
1,380.21
705.66
674.55
160,618.06
198
1,380.21
702.70
677.51
159,940.55
199
1,380.21
699.74
680.47
159,260.08
200
1,380.21
696.76
683.45
158,576.63
201
1,380.21
693.77
686.44
157,890.19
202
1,380.21
690.77
689.44
157,200.75
203
1,380.21
687.75
692.46
156,508.30
204
1,380.21
684.72
695.49
155,812.81
205
1,380.21
681.68
698.53
155,114.28
206
1,380.21
678.62
701.59
154,412.70
207
1,380.21
675.56
704.65
153,708.04
208
1,380.21
672.47
707.74
153,000.31
209
1,380.21
669.38
710.83
152,289.47
210
1,380.21
666.27
713.94
151,575.53
211
1,380.21
663.14
717.07
150,858.46
212
1,380.21
660.01
720.20
150,138.26
213
1,380.21
656.85
723.36
149,414.90
214
1,380.21
653.69
726.52
148,688.38
215
1,380.21
650.51
729.70
147,958.68
216
1,380.21
647.32
732.89
147,225.79
217
1,380.21
644.11
736.10
146,489.70
218
1,380.21
640.89
739.32
145,750.38
219
1,380.21
637.66
742.55
145,007.83
220
1,380.21
634.41
745.80
144,262.03
221
1,380.21
631.15
749.06
143,512.96
222
1,380.21
627.87
752.34
142,760.62
223
1,380.21
624.58
755.63
142,004.99
224
1,380.21
621.27
758.94
141,246.05
225
1,380.21
617.95
762.26
140,483.79
226
1,380.21
614.62
765.59
139,718.20
227
1,380.21
611.27
768.94
138,949.26
228
1,380.21
607.90
772.31
138,176.95
229
1,380.21
604.52
775.69
137,401.26
230
1,380.21
601.13
779.08
136,622.18
231
1,380.21
597.72
782.49
135,839.70
232
1,380.21
594.30
785.91
135,053.78
233
1,380.21
590.86
789.35
134,264.43
234
1,380.21
587.41
792.80
133,471.63
235
1,380.21
583.94
796.27
132,675.36
236
1,380.21
580.45
799.76
131,875.60
237
1,380.21
576.96
803.25
131,072.35
238
1,380.21
573.44
806.77
130,265.58
239
1,380.21
569.91
810.30
129,455.28
240
1,380.21
566.37
813.84
128,641.44
241
1,380.21
562.81
817.40
127,824.04
242
1,380.21
559.23
820.98
127,003.06
243
1,380.21
555.64
824.57
126,178.49
244
1,380.21
552.03
828.18
125,350.31
245
1,380.21
548.41
831.80
124,518.50
246
1,380.21
544.77
835.44
123,683.06
247
1,380.21
541.11
839.10
122,843.97
248
1,380.21
537.44
842.77
122,001.20
249
1,380.21
533.76
846.45
121,154.74
250
1,380.21
530.05
850.16
120,304.59
251
1,380.21
526.33
853.88
119,450.71
252
1,380.21
522.60
857.61
118,593.09
253
1,380.21
518.84
861.37
117,731.73
254
1,380.21
515.08
865.13
116,866.60
255
1,380.21
511.29
868.92
115,997.68
256
1,380.21
507.49
872.72
115,124.96
257
1,380.21
503.67
876.54
114,248.42
258
1,380.21
499.84
880.37
113,368.05
259
1,380.21
495.99
884.22
112,483.82
260
1,380.21
492.12
888.09
111,595.73
261
1,380.21
488.23
891.98
110,703.75
262
1,380.21
484.33
895.88
109,807.87
263
1,380.21
480.41
899.80
108,908.07
264
1,380.21
476.47
903.74
108,004.33
265
1,380.21
472.52
907.69
107,096.64
266
1,380.21
468.55
911.66
106,184.98
267
1,380.21
464.56
915.65
105,269.33
268
1,380.21
460.55
919.66
104,349.67
269
1,380.21
456.53
923.68
103,425.99
270
1,380.21
452.49
927.72
102,498.27
271
1,380.21
448.43
931.78
101,566.49
272
1,380.21
444.35
935.86
100,630.63
273
1,380.21
440.26
939.95
99,690.68
274
1,380.21
436.15
944.06
98,746.62
275
1,380.21
432.02
948.19
97,798.42
276
1,380.21
427.87
952.34
96,846.08
277
1,380.21
423.70
956.51
95,889.57
278
1,380.21
419.52
960.69
94,928.88
279
1,380.21
415.31
964.90
93,963.98
280
1,380.21
411.09
969.12
92,994.87
281
1,380.21
406.85
973.36
92,021.51
282
1,380.21
402.59
977.62
91,043.89
283
1,380.21
398.32
981.89
90,062.00
284
1,380.21
394.02
986.19
89,075.81
285
1,380.21
389.71
990.50
88,085.31
286
1,380.21
385.37
994.84
87,090.47
287
1,380.21
381.02
999.19
86,091.28
288
1,380.21
376.65
1,003.56
85,087.72
289
1,380.21
372.26
1,007.95
84,079.77
290
1,380.21
367.85
1,012.36
83,067.41
291
1,380.21
363.42
1,016.79
82,050.62
292
1,380.21
358.97
1,021.24
81,029.38
293
1,380.21
354.50
1,025.71
80,003.67
294
1,380.21
350.02
1,030.19
78,973.48
295
1,380.21
345.51
1,034.70
77,938.78
296
1,380.21
340.98
1,039.23
76,899.55
297
1,380.21
336.44
1,043.77
75,855.78
298
1,380.21
331.87
1,048.34
74,807.44
299
1,380.21
327.28
1,052.93
73,754.51
300
1,380.21
322.68
1,057.53
72,696.97
301
1,380.21
318.05
1,062.16
71,634.81
302
1,380.21
313.40
1,066.81
70,568.01
303
1,380.21
308.74
1,071.47
69,496.53
304
1,380.21
304.05
1,076.16
68,420.37
305
1,380.21
299.34
1,080.87
67,339.50
306
1,380.21
294.61
1,085.60
66,253.90
307
1,380.21
289.86
1,090.35
65,163.55
308
1,380.21
285.09
1,095.12
64,068.43
309
1,380.21
280.30
1,099.91
62,968.52
310
1,380.21
275.49
1,104.72
61,863.80
311
1,380.21
270.65
1,109.56
60,754.24
312
1,380.21
265.80
1,114.41
59,639.83
313
1,380.21
260.92
1,119.29
58,520.54
314
1,380.21
256.03
1,124.18
57,396.36
315
1,380.21
251.11
1,129.10
56,267.26
316
1,380.21
246.17
1,134.04
55,133.22
317
1,380.21
241.21
1,139.00
53,994.22
318
1,380.21
236.22
1,143.99
52,850.23
319
1,380.21
231.22
1,148.99
51,701.24
320
1,380.21
226.19
1,154.02
50,547.22
321
1,380.21
221.14
1,159.07
49,388.16
322
1,380.21
216.07
1,164.14
48,224.02
323
1,380.21
210.98
1,169.23
47,054.79
324
1,380.21
205.86
1,174.35
45,880.45
325
1,380.21
200.73
1,179.48
44,700.96
326
1,380.21
195.57
1,184.64
43,516.32
327
1,380.21
190.38
1,189.83
42,326.49
328
1,380.21
185.18
1,195.03
41,131.46
329
1,380.21
179.95
1,200.26
39,931.20
330
1,380.21
174.70
1,205.51
38,725.69
331
1,380.21
169.42
1,210.79
37,514.91
332
1,380.21
164.13
1,216.08
36,298.82
333
1,380.21
158.81
1,221.40
35,077.42
334
1,380.21
153.46
1,226.75
33,850.68
335
1,380.21
148.10
1,232.11
32,618.56
336
1,380.21
142.71
1,237.50
31,381.06
337
1,380.21
137.29
1,242.92
30,138.14
338
1,380.21
131.85
1,248.36
28,889.78
339
1,380.21
126.39
1,253.82
27,635.97
340
1,380.21
120.91
1,259.30
26,376.66
341
1,380.21
115.40
1,264.81
25,111.85
342
1,380.21
109.86
1,270.35
23,841.51
343
1,380.21
104.31
1,275.90
22,565.60
344
1,380.21
98.72
1,281.49
21,284.12
345
1,380.21
93.12
1,287.09
19,997.03
346
1,380.21
87.49
1,292.72
18,704.30
347
1,380.21
81.83
1,298.38
17,405.92
348
1,380.21
76.15
1,304.06
16,101.87
349
1,380.21
70.45
1,309.76
14,792.10
350
1,380.21
64.72
1,315.49
13,476.61
351
1,380.21
58.96
1,321.25
12,155.36
352
1,380.21
53.18
1,327.03
10,828.33
353
1,380.21
47.37
1,332.84
9,495.49
354
1,380.21
41.54
1,338.67
8,156.82
355
1,380.21
35.69
1,344.52
6,812.30
356
1,380.21
29.80
1,350.41
5,461.89
357
1,380.21
23.90
1,356.31
4,105.58
358
1,380.21
17.96
1,362.25
2,743.33
359
1,380.21
12.00
1,368.21
1,375.12
360
1,381.14
6.02
1,375.12
0.00
Totals
496,876.53
246,930.53
249,946.00

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