Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,180.33  
 

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
1,180.33
810.54
369.79
250,637.21
2
1,180.33
809.35
370.98
250,266.23
3
1,180.33
808.15
372.18
249,894.05
4
1,180.33
806.95
373.38
249,520.67
5
1,180.33
805.74
374.59
249,146.09
6
1,180.33
804.53
375.80
248,770.29
7
1,180.33
803.32
377.01
248,393.28
8
1,180.33
802.10
378.23
248,015.06
9
1,180.33
800.88
379.45
247,635.61
10
1,180.33
799.66
380.67
247,254.93
11
1,180.33
798.43
381.90
246,873.03
12
1,180.33
797.19
383.14
246,489.90
13
1,180.33
795.96
384.37
246,105.52
14
1,180.33
794.72
385.61
245,719.91
15
1,180.33
793.47
386.86
245,333.05
16
1,180.33
792.22
388.11
244,944.94
17
1,180.33
790.97
389.36
244,555.58
18
1,180.33
789.71
390.62
244,164.96
19
1,180.33
788.45
391.88
243,773.08
20
1,180.33
787.18
393.15
243,379.93
21
1,180.33
785.91
394.42
242,985.52
22
1,180.33
784.64
395.69
242,589.83
23
1,180.33
783.36
396.97
242,192.86
24
1,180.33
782.08
398.25
241,794.61
25
1,180.33
780.80
399.53
241,395.08
26
1,180.33
779.50
400.83
240,994.25
27
1,180.33
778.21
402.12
240,592.13
28
1,180.33
776.91
403.42
240,188.71
29
1,180.33
775.61
404.72
239,783.99
30
1,180.33
774.30
406.03
239,377.97
31
1,180.33
772.99
407.34
238,970.63
32
1,180.33
771.68
408.65
238,561.97
33
1,180.33
770.36
409.97
238,152.00
34
1,180.33
769.03
411.30
237,740.70
35
1,180.33
767.70
412.63
237,328.08
36
1,180.33
766.37
413.96
236,914.12
37
1,180.33
765.04
415.29
236,498.82
38
1,180.33
763.69
416.64
236,082.19
39
1,180.33
762.35
417.98
235,664.21
40
1,180.33
761.00
419.33
235,244.88
41
1,180.33
759.64
420.69
234,824.19
42
1,180.33
758.29
422.04
234,402.15
43
1,180.33
756.92
423.41
233,978.74
44
1,180.33
755.56
424.77
233,553.97
45
1,180.33
754.18
426.15
233,127.82
46
1,180.33
752.81
427.52
232,700.30
47
1,180.33
751.43
428.90
232,271.40
48
1,180.33
750.04
430.29
231,841.11
49
1,180.33
748.65
431.68
231,409.44
50
1,180.33
747.26
433.07
230,976.36
51
1,180.33
745.86
434.47
230,541.90
52
1,180.33
744.46
435.87
230,106.02
53
1,180.33
743.05
437.28
229,668.74
54
1,180.33
741.64
438.69
229,230.05
55
1,180.33
740.22
440.11
228,789.95
56
1,180.33
738.80
441.53
228,348.42
57
1,180.33
737.38
442.95
227,905.46
58
1,180.33
735.94
444.39
227,461.08
59
1,180.33
734.51
445.82
227,015.26
60
1,180.33
733.07
447.26
226,568.00
61
1,180.33
731.63
448.70
226,119.29
62
1,180.33
730.18
450.15
225,669.14
63
1,180.33
728.72
451.61
225,217.53
64
1,180.33
727.26
453.07
224,764.47
65
1,180.33
725.80
454.53
224,309.94
66
1,180.33
724.33
456.00
223,853.94
67
1,180.33
722.86
457.47
223,396.47
68
1,180.33
721.38
458.95
222,937.53
69
1,180.33
719.90
460.43
222,477.10
70
1,180.33
718.42
461.91
222,015.19
71
1,180.33
716.92
463.41
221,551.78
72
1,180.33
715.43
464.90
221,086.88
73
1,180.33
713.93
466.40
220,620.48
74
1,180.33
712.42
467.91
220,152.57
75
1,180.33
710.91
469.42
219,683.14
76
1,180.33
709.39
470.94
219,212.21
77
1,180.33
707.87
472.46
218,739.75
78
1,180.33
706.35
473.98
218,265.77
79
1,180.33
704.82
475.51
217,790.25
80
1,180.33
703.28
477.05
217,313.21
81
1,180.33
701.74
478.59
216,834.62
82
1,180.33
700.20
480.13
216,354.48
83
1,180.33
698.64
481.69
215,872.80
84
1,180.33
697.09
483.24
215,389.56
85
1,180.33
695.53
484.80
214,904.75
86
1,180.33
693.96
486.37
214,418.39
87
1,180.33
692.39
487.94
213,930.45
88
1,180.33
690.82
489.51
213,440.94
89
1,180.33
689.24
491.09
212,949.84
90
1,180.33
687.65
492.68
212,457.16
91
1,180.33
686.06
494.27
211,962.89
92
1,180.33
684.46
495.87
211,467.03
93
1,180.33
682.86
497.47
210,969.56
94
1,180.33
681.26
499.07
210,470.49
95
1,180.33
679.64
500.69
209,969.80
96
1,180.33
678.03
502.30
209,467.50
97
1,180.33
676.41
503.92
208,963.57
98
1,180.33
674.78
505.55
208,458.02
99
1,180.33
673.15
507.18
207,950.84
100
1,180.33
671.51
508.82
207,442.01
101
1,180.33
669.86
510.47
206,931.55
102
1,180.33
668.22
512.11
206,419.44
103
1,180.33
666.56
513.77
205,905.67
104
1,180.33
664.90
515.43
205,390.24
105
1,180.33
663.24
517.09
204,873.15
106
1,180.33
661.57
518.76
204,354.39
107
1,180.33
659.89
520.44
203,833.96
108
1,180.33
658.21
522.12
203,311.84
109
1,180.33
656.53
523.80
202,788.04
110
1,180.33
654.84
525.49
202,262.54
111
1,180.33
653.14
527.19
201,735.35
112
1,180.33
651.44
528.89
201,206.46
113
1,180.33
649.73
530.60
200,675.86
114
1,180.33
648.02
532.31
200,143.55
115
1,180.33
646.30
534.03
199,609.51
116
1,180.33
644.57
535.76
199,073.75
117
1,180.33
642.84
537.49
198,536.27
118
1,180.33
641.11
539.22
197,997.04
119
1,180.33
639.37
540.96
197,456.08
120
1,180.33
637.62
542.71
196,913.37
121
1,180.33
635.87
544.46
196,368.90
122
1,180.33
634.11
546.22
195,822.68
123
1,180.33
632.34
547.99
195,274.70
124
1,180.33
630.57
549.76
194,724.94
125
1,180.33
628.80
551.53
194,173.41
126
1,180.33
627.02
553.31
193,620.10
127
1,180.33
625.23
555.10
193,065.00
128
1,180.33
623.44
556.89
192,508.11
129
1,180.33
621.64
558.69
191,949.42
130
1,180.33
619.84
560.49
191,388.93
131
1,180.33
618.03
562.30
190,826.62
132
1,180.33
616.21
564.12
190,262.50
133
1,180.33
614.39
565.94
189,696.56
134
1,180.33
612.56
567.77
189,128.79
135
1,180.33
610.73
569.60
188,559.19
136
1,180.33
608.89
571.44
187,987.75
137
1,180.33
607.04
573.29
187,414.47
138
1,180.33
605.19
575.14
186,839.33
139
1,180.33
603.34
576.99
186,262.33
140
1,180.33
601.47
578.86
185,683.48
141
1,180.33
599.60
580.73
185,102.75
142
1,180.33
597.73
582.60
184,520.15
143
1,180.33
595.85
584.48
183,935.66
144
1,180.33
593.96
586.37
183,349.29
145
1,180.33
592.07
588.26
182,761.03
146
1,180.33
590.17
590.16
182,170.86
147
1,180.33
588.26
592.07
181,578.79
148
1,180.33
586.35
593.98
180,984.81
149
1,180.33
584.43
595.90
180,388.91
150
1,180.33
582.51
597.82
179,791.09
151
1,180.33
580.58
599.75
179,191.33
152
1,180.33
578.64
601.69
178,589.64
153
1,180.33
576.70
603.63
177,986.01
154
1,180.33
574.75
605.58
177,380.42
155
1,180.33
572.79
607.54
176,772.88
156
1,180.33
570.83
609.50
176,163.38
157
1,180.33
568.86
611.47
175,551.91
158
1,180.33
566.89
613.44
174,938.47
159
1,180.33
564.91
615.42
174,323.05
160
1,180.33
562.92
617.41
173,705.63
161
1,180.33
560.92
619.41
173,086.23
162
1,180.33
558.92
621.41
172,464.82
163
1,180.33
556.92
623.41
171,841.41
164
1,180.33
554.90
625.43
171,215.99
165
1,180.33
552.88
627.45
170,588.54
166
1,180.33
550.86
629.47
169,959.07
167
1,180.33
548.83
631.50
169,327.57
168
1,180.33
546.79
633.54
168,694.02
169
1,180.33
544.74
635.59
168,058.43
170
1,180.33
542.69
637.64
167,420.79
171
1,180.33
540.63
639.70
166,781.09
172
1,180.33
538.56
641.77
166,139.33
173
1,180.33
536.49
643.84
165,495.49
174
1,180.33
534.41
645.92
164,849.57
175
1,180.33
532.33
648.00
164,201.57
176
1,180.33
530.23
650.10
163,551.47
177
1,180.33
528.13
652.20
162,899.28
178
1,180.33
526.03
654.30
162,244.97
179
1,180.33
523.92
656.41
161,588.56
180
1,180.33
521.80
658.53
160,930.03
181
1,180.33
519.67
660.66
160,269.37
182
1,180.33
517.54
662.79
159,606.57
183
1,180.33
515.40
664.93
158,941.64
184
1,180.33
513.25
667.08
158,274.56
185
1,180.33
511.09
669.24
157,605.32
186
1,180.33
508.93
671.40
156,933.93
187
1,180.33
506.77
673.56
156,260.36
188
1,180.33
504.59
675.74
155,584.62
189
1,180.33
502.41
677.92
154,906.70
190
1,180.33
500.22
680.11
154,226.59
191
1,180.33
498.02
682.31
153,544.29
192
1,180.33
495.82
684.51
152,859.78
193
1,180.33
493.61
686.72
152,173.06
194
1,180.33
491.39
688.94
151,484.12
195
1,180.33
489.17
691.16
150,792.95
196
1,180.33
486.94
693.39
150,099.56
197
1,180.33
484.70
695.63
149,403.93
198
1,180.33
482.45
697.88
148,706.05
199
1,180.33
480.20
700.13
148,005.91
200
1,180.33
477.94
702.39
147,303.52
201
1,180.33
475.67
704.66
146,598.86
202
1,180.33
473.39
706.94
145,891.92
203
1,180.33
471.11
709.22
145,182.70
204
1,180.33
468.82
711.51
144,471.19
205
1,180.33
466.52
713.81
143,757.38
206
1,180.33
464.22
716.11
143,041.27
207
1,180.33
461.90
718.43
142,322.84
208
1,180.33
459.58
720.75
141,602.09
209
1,180.33
457.26
723.07
140,879.02
210
1,180.33
454.92
725.41
140,153.61
211
1,180.33
452.58
727.75
139,425.86
212
1,180.33
450.23
730.10
138,695.76
213
1,180.33
447.87
732.46
137,963.30
214
1,180.33
445.51
734.82
137,228.48
215
1,180.33
443.13
737.20
136,491.28
216
1,180.33
440.75
739.58
135,751.71
217
1,180.33
438.36
741.97
135,009.74
218
1,180.33
435.97
744.36
134,265.38
219
1,180.33
433.57
746.76
133,518.62
220
1,180.33
431.15
749.18
132,769.44
221
1,180.33
428.73
751.60
132,017.84
222
1,180.33
426.31
754.02
131,263.82
223
1,180.33
423.87
756.46
130,507.36
224
1,180.33
421.43
758.90
129,748.46
225
1,180.33
418.98
761.35
128,987.11
226
1,180.33
416.52
763.81
128,223.30
227
1,180.33
414.05
766.28
127,457.03
228
1,180.33
411.58
768.75
126,688.28
229
1,180.33
409.10
771.23
125,917.05
230
1,180.33
406.61
773.72
125,143.32
231
1,180.33
404.11
776.22
124,367.10
232
1,180.33
401.60
778.73
123,588.37
233
1,180.33
399.09
781.24
122,807.13
234
1,180.33
396.56
783.77
122,023.37
235
1,180.33
394.03
786.30
121,237.07
236
1,180.33
391.49
788.84
120,448.24
237
1,180.33
388.95
791.38
119,656.85
238
1,180.33
386.39
793.94
118,862.91
239
1,180.33
383.83
796.50
118,066.41
240
1,180.33
381.26
799.07
117,267.34
241
1,180.33
378.68
801.65
116,465.68
242
1,180.33
376.09
804.24
115,661.44
243
1,180.33
373.49
806.84
114,854.60
244
1,180.33
370.88
809.45
114,045.16
245
1,180.33
368.27
812.06
113,233.10
246
1,180.33
365.65
814.68
112,418.42
247
1,180.33
363.02
817.31
111,601.10
248
1,180.33
360.38
819.95
110,781.15
249
1,180.33
357.73
822.60
109,958.55
250
1,180.33
355.07
825.26
109,133.30
251
1,180.33
352.41
827.92
108,305.38
252
1,180.33
349.74
830.59
107,474.78
253
1,180.33
347.05
833.28
106,641.51
254
1,180.33
344.36
835.97
105,805.54
255
1,180.33
341.66
838.67
104,966.87
256
1,180.33
338.96
841.37
104,125.50
257
1,180.33
336.24
844.09
103,281.41
258
1,180.33
333.51
846.82
102,434.59
259
1,180.33
330.78
849.55
101,585.04
260
1,180.33
328.04
852.29
100,732.74
261
1,180.33
325.28
855.05
99,877.70
262
1,180.33
322.52
857.81
99,019.89
263
1,180.33
319.75
860.58
98,159.31
264
1,180.33
316.97
863.36
97,295.95
265
1,180.33
314.18
866.15
96,429.81
266
1,180.33
311.39
868.94
95,560.87
267
1,180.33
308.58
871.75
94,689.12
268
1,180.33
305.77
874.56
93,814.56
269
1,180.33
302.94
877.39
92,937.17
270
1,180.33
300.11
880.22
92,056.95
271
1,180.33
297.27
883.06
91,173.88
272
1,180.33
294.42
885.91
90,287.97
273
1,180.33
291.55
888.78
89,399.20
274
1,180.33
288.68
891.65
88,507.55
275
1,180.33
285.81
894.52
87,613.03
276
1,180.33
282.92
897.41
86,715.61
277
1,180.33
280.02
900.31
85,815.30
278
1,180.33
277.11
903.22
84,912.08
279
1,180.33
274.20
906.13
84,005.95
280
1,180.33
271.27
909.06
83,096.89
281
1,180.33
268.33
912.00
82,184.89
282
1,180.33
265.39
914.94
81,269.95
283
1,180.33
262.43
917.90
80,352.06
284
1,180.33
259.47
920.86
79,431.20
285
1,180.33
256.50
923.83
78,507.36
286
1,180.33
253.51
926.82
77,580.55
287
1,180.33
250.52
929.81
76,650.74
288
1,180.33
247.52
932.81
75,717.92
289
1,180.33
244.51
935.82
74,782.10
290
1,180.33
241.48
938.85
73,843.25
291
1,180.33
238.45
941.88
72,901.38
292
1,180.33
235.41
944.92
71,956.46
293
1,180.33
232.36
947.97
71,008.49
294
1,180.33
229.30
951.03
70,057.45
295
1,180.33
226.23
954.10
69,103.35
296
1,180.33
223.15
957.18
68,146.17
297
1,180.33
220.06
960.27
67,185.89
298
1,180.33
216.95
963.38
66,222.52
299
1,180.33
213.84
966.49
65,256.03
300
1,180.33
210.72
969.61
64,286.42
301
1,180.33
207.59
972.74
63,313.68
302
1,180.33
204.45
975.88
62,337.81
303
1,180.33
201.30
979.03
61,358.77
304
1,180.33
198.14
982.19
60,376.58
305
1,180.33
194.97
985.36
59,391.22
306
1,180.33
191.78
988.55
58,402.67
307
1,180.33
188.59
991.74
57,410.93
308
1,180.33
185.39
994.94
56,415.99
309
1,180.33
182.18
998.15
55,417.84
310
1,180.33
178.95
1,001.38
54,416.46
311
1,180.33
175.72
1,004.61
53,411.85
312
1,180.33
172.48
1,007.85
52,404.00
313
1,180.33
169.22
1,011.11
51,392.89
314
1,180.33
165.96
1,014.37
50,378.52
315
1,180.33
162.68
1,017.65
49,360.87
316
1,180.33
159.39
1,020.94
48,339.93
317
1,180.33
156.10
1,024.23
47,315.70
318
1,180.33
152.79
1,027.54
46,288.16
319
1,180.33
149.47
1,030.86
45,257.30
320
1,180.33
146.14
1,034.19
44,223.12
321
1,180.33
142.80
1,037.53
43,185.59
322
1,180.33
139.45
1,040.88
42,144.71
323
1,180.33
136.09
1,044.24
41,100.48
324
1,180.33
132.72
1,047.61
40,052.87
325
1,180.33
129.34
1,050.99
39,001.87
326
1,180.33
125.94
1,054.39
37,947.49
327
1,180.33
122.54
1,057.79
36,889.70
328
1,180.33
119.12
1,061.21
35,828.49
329
1,180.33
115.70
1,064.63
34,763.85
330
1,180.33
112.26
1,068.07
33,695.78
331
1,180.33
108.81
1,071.52
32,624.26
332
1,180.33
105.35
1,074.98
31,549.28
333
1,180.33
101.88
1,078.45
30,470.83
334
1,180.33
98.40
1,081.93
29,388.89
335
1,180.33
94.90
1,085.43
28,303.47
336
1,180.33
91.40
1,088.93
27,214.53
337
1,180.33
87.88
1,092.45
26,122.08
338
1,180.33
84.35
1,095.98
25,026.11
339
1,180.33
80.81
1,099.52
23,926.59
340
1,180.33
77.26
1,103.07
22,823.52
341
1,180.33
73.70
1,106.63
21,716.89
342
1,180.33
70.13
1,110.20
20,606.69
343
1,180.33
66.54
1,113.79
19,492.90
344
1,180.33
62.95
1,117.38
18,375.52
345
1,180.33
59.34
1,120.99
17,254.53
346
1,180.33
55.72
1,124.61
16,129.91
347
1,180.33
52.09
1,128.24
15,001.67
348
1,180.33
48.44
1,131.89
13,869.78
349
1,180.33
44.79
1,135.54
12,734.24
350
1,180.33
41.12
1,139.21
11,595.03
351
1,180.33
37.44
1,142.89
10,452.14
352
1,180.33
33.75
1,146.58
9,305.57
353
1,180.33
30.05
1,150.28
8,155.28
354
1,180.33
26.33
1,154.00
7,001.29
355
1,180.33
22.61
1,157.72
5,843.57
356
1,180.33
18.87
1,161.46
4,682.11
357
1,180.33
15.12
1,165.21
3,516.90
358
1,180.33
11.36
1,168.97
2,347.92
359
1,180.33
7.58
1,172.75
1,175.18
360
1,178.97
3.79
1,175.18
0.00
Totals
424,917.44
173,910.44
251,007.00

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