Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,380.38  
 

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
1,380.38
1,071.42
308.96
256,831.04
2
1,380.38
1,070.13
310.25
256,520.79
3
1,380.38
1,068.84
311.54
256,209.24
4
1,380.38
1,067.54
312.84
255,896.40
5
1,380.38
1,066.24
314.14
255,582.26
6
1,380.38
1,064.93
315.45
255,266.80
7
1,380.38
1,063.61
316.77
254,950.03
8
1,380.38
1,062.29
318.09
254,631.95
9
1,380.38
1,060.97
319.41
254,312.53
10
1,380.38
1,059.64
320.74
253,991.79
11
1,380.38
1,058.30
322.08
253,669.71
12
1,380.38
1,056.96
323.42
253,346.28
13
1,380.38
1,055.61
324.77
253,021.51
14
1,380.38
1,054.26
326.12
252,695.39
15
1,380.38
1,052.90
327.48
252,367.91
16
1,380.38
1,051.53
328.85
252,039.06
17
1,380.38
1,050.16
330.22
251,708.84
18
1,380.38
1,048.79
331.59
251,377.25
19
1,380.38
1,047.41
332.97
251,044.27
20
1,380.38
1,046.02
334.36
250,709.91
21
1,380.38
1,044.62
335.76
250,374.16
22
1,380.38
1,043.23
337.15
250,037.00
23
1,380.38
1,041.82
338.56
249,698.44
24
1,380.38
1,040.41
339.97
249,358.47
25
1,380.38
1,038.99
341.39
249,017.09
26
1,380.38
1,037.57
342.81
248,674.28
27
1,380.38
1,036.14
344.24
248,330.04
28
1,380.38
1,034.71
345.67
247,984.37
29
1,380.38
1,033.27
347.11
247,637.26
30
1,380.38
1,031.82
348.56
247,288.70
31
1,380.38
1,030.37
350.01
246,938.69
32
1,380.38
1,028.91
351.47
246,587.22
33
1,380.38
1,027.45
352.93
246,234.29
34
1,380.38
1,025.98
354.40
245,879.88
35
1,380.38
1,024.50
355.88
245,524.00
36
1,380.38
1,023.02
357.36
245,166.64
37
1,380.38
1,021.53
358.85
244,807.79
38
1,380.38
1,020.03
360.35
244,447.44
39
1,380.38
1,018.53
361.85
244,085.59
40
1,380.38
1,017.02
363.36
243,722.23
41
1,380.38
1,015.51
364.87
243,357.36
42
1,380.38
1,013.99
366.39
242,990.97
43
1,380.38
1,012.46
367.92
242,623.06
44
1,380.38
1,010.93
369.45
242,253.60
45
1,380.38
1,009.39
370.99
241,882.61
46
1,380.38
1,007.84
372.54
241,510.08
47
1,380.38
1,006.29
374.09
241,135.99
48
1,380.38
1,004.73
375.65
240,760.34
49
1,380.38
1,003.17
377.21
240,383.13
50
1,380.38
1,001.60
378.78
240,004.35
51
1,380.38
1,000.02
380.36
239,623.99
52
1,380.38
998.43
381.95
239,242.04
53
1,380.38
996.84
383.54
238,858.50
54
1,380.38
995.24
385.14
238,473.37
55
1,380.38
993.64
386.74
238,086.62
56
1,380.38
992.03
388.35
237,698.27
57
1,380.38
990.41
389.97
237,308.30
58
1,380.38
988.78
391.60
236,916.71
59
1,380.38
987.15
393.23
236,523.48
60
1,380.38
985.51
394.87
236,128.61
61
1,380.38
983.87
396.51
235,732.10
62
1,380.38
982.22
398.16
235,333.94
63
1,380.38
980.56
399.82
234,934.12
64
1,380.38
978.89
401.49
234,532.63
65
1,380.38
977.22
403.16
234,129.47
66
1,380.38
975.54
404.84
233,724.63
67
1,380.38
973.85
406.53
233,318.10
68
1,380.38
972.16
408.22
232,909.88
69
1,380.38
970.46
409.92
232,499.96
70
1,380.38
968.75
411.63
232,088.33
71
1,380.38
967.03
413.35
231,674.98
72
1,380.38
965.31
415.07
231,259.92
73
1,380.38
963.58
416.80
230,843.12
74
1,380.38
961.85
418.53
230,424.58
75
1,380.38
960.10
420.28
230,004.31
76
1,380.38
958.35
422.03
229,582.28
77
1,380.38
956.59
423.79
229,158.49
78
1,380.38
954.83
425.55
228,732.94
79
1,380.38
953.05
427.33
228,305.61
80
1,380.38
951.27
429.11
227,876.51
81
1,380.38
949.49
430.89
227,445.61
82
1,380.38
947.69
432.69
227,012.92
83
1,380.38
945.89
434.49
226,578.43
84
1,380.38
944.08
436.30
226,142.13
85
1,380.38
942.26
438.12
225,704.00
86
1,380.38
940.43
439.95
225,264.06
87
1,380.38
938.60
441.78
224,822.28
88
1,380.38
936.76
443.62
224,378.66
89
1,380.38
934.91
445.47
223,933.19
90
1,380.38
933.05
447.33
223,485.86
91
1,380.38
931.19
449.19
223,036.67
92
1,380.38
929.32
451.06
222,585.61
93
1,380.38
927.44
452.94
222,132.67
94
1,380.38
925.55
454.83
221,677.85
95
1,380.38
923.66
456.72
221,221.12
96
1,380.38
921.75
458.63
220,762.50
97
1,380.38
919.84
460.54
220,301.96
98
1,380.38
917.92
462.46
219,839.51
99
1,380.38
916.00
464.38
219,375.13
100
1,380.38
914.06
466.32
218,908.81
101
1,380.38
912.12
468.26
218,440.55
102
1,380.38
910.17
470.21
217,970.34
103
1,380.38
908.21
472.17
217,498.17
104
1,380.38
906.24
474.14
217,024.03
105
1,380.38
904.27
476.11
216,547.92
106
1,380.38
902.28
478.10
216,069.82
107
1,380.38
900.29
480.09
215,589.73
108
1,380.38
898.29
482.09
215,107.64
109
1,380.38
896.28
484.10
214,623.54
110
1,380.38
894.26
486.12
214,137.43
111
1,380.38
892.24
488.14
213,649.29
112
1,380.38
890.21
490.17
213,159.11
113
1,380.38
888.16
492.22
212,666.89
114
1,380.38
886.11
494.27
212,172.63
115
1,380.38
884.05
496.33
211,676.30
116
1,380.38
881.98
498.40
211,177.90
117
1,380.38
879.91
500.47
210,677.43
118
1,380.38
877.82
502.56
210,174.87
119
1,380.38
875.73
504.65
209,670.22
120
1,380.38
873.63
506.75
209,163.47
121
1,380.38
871.51
508.87
208,654.60
122
1,380.38
869.39
510.99
208,143.62
123
1,380.38
867.27
513.11
207,630.50
124
1,380.38
865.13
515.25
207,115.25
125
1,380.38
862.98
517.40
206,597.85
126
1,380.38
860.82
519.56
206,078.29
127
1,380.38
858.66
521.72
205,556.57
128
1,380.38
856.49
523.89
205,032.68
129
1,380.38
854.30
526.08
204,506.60
130
1,380.38
852.11
528.27
203,978.33
131
1,380.38
849.91
530.47
203,447.86
132
1,380.38
847.70
532.68
202,915.18
133
1,380.38
845.48
534.90
202,380.28
134
1,380.38
843.25
537.13
201,843.15
135
1,380.38
841.01
539.37
201,303.79
136
1,380.38
838.77
541.61
200,762.17
137
1,380.38
836.51
543.87
200,218.30
138
1,380.38
834.24
546.14
199,672.16
139
1,380.38
831.97
548.41
199,123.75
140
1,380.38
829.68
550.70
198,573.05
141
1,380.38
827.39
552.99
198,020.06
142
1,380.38
825.08
555.30
197,464.77
143
1,380.38
822.77
557.61
196,907.16
144
1,380.38
820.45
559.93
196,347.22
145
1,380.38
818.11
562.27
195,784.96
146
1,380.38
815.77
564.61
195,220.35
147
1,380.38
813.42
566.96
194,653.38
148
1,380.38
811.06
569.32
194,084.06
149
1,380.38
808.68
571.70
193,512.36
150
1,380.38
806.30
574.08
192,938.29
151
1,380.38
803.91
576.47
192,361.81
152
1,380.38
801.51
578.87
191,782.94
153
1,380.38
799.10
581.28
191,201.66
154
1,380.38
796.67
583.71
190,617.95
155
1,380.38
794.24
586.14
190,031.81
156
1,380.38
791.80
588.58
189,443.23
157
1,380.38
789.35
591.03
188,852.20
158
1,380.38
786.88
593.50
188,258.70
159
1,380.38
784.41
595.97
187,662.73
160
1,380.38
781.93
598.45
187,064.28
161
1,380.38
779.43
600.95
186,463.34
162
1,380.38
776.93
603.45
185,859.89
163
1,380.38
774.42
605.96
185,253.92
164
1,380.38
771.89
608.49
184,645.44
165
1,380.38
769.36
611.02
184,034.41
166
1,380.38
766.81
613.57
183,420.84
167
1,380.38
764.25
616.13
182,804.71
168
1,380.38
761.69
618.69
182,186.02
169
1,380.38
759.11
621.27
181,564.75
170
1,380.38
756.52
623.86
180,940.89
171
1,380.38
753.92
626.46
180,314.43
172
1,380.38
751.31
629.07
179,685.36
173
1,380.38
748.69
631.69
179,053.67
174
1,380.38
746.06
634.32
178,419.35
175
1,380.38
743.41
636.97
177,782.38
176
1,380.38
740.76
639.62
177,142.76
177
1,380.38
738.09
642.29
176,500.47
178
1,380.38
735.42
644.96
175,855.51
179
1,380.38
732.73
647.65
175,207.86
180
1,380.38
730.03
650.35
174,557.52
181
1,380.38
727.32
653.06
173,904.46
182
1,380.38
724.60
655.78
173,248.68
183
1,380.38
721.87
658.51
172,590.17
184
1,380.38
719.13
661.25
171,928.92
185
1,380.38
716.37
664.01
171,264.91
186
1,380.38
713.60
666.78
170,598.13
187
1,380.38
710.83
669.55
169,928.58
188
1,380.38
708.04
672.34
169,256.23
189
1,380.38
705.23
675.15
168,581.09
190
1,380.38
702.42
677.96
167,903.13
191
1,380.38
699.60
680.78
167,222.34
192
1,380.38
696.76
683.62
166,538.72
193
1,380.38
693.91
686.47
165,852.26
194
1,380.38
691.05
689.33
165,162.93
195
1,380.38
688.18
692.20
164,470.73
196
1,380.38
685.29
695.09
163,775.64
197
1,380.38
682.40
697.98
163,077.66
198
1,380.38
679.49
700.89
162,376.77
199
1,380.38
676.57
703.81
161,672.96
200
1,380.38
673.64
706.74
160,966.22
201
1,380.38
670.69
709.69
160,256.53
202
1,380.38
667.74
712.64
159,543.88
203
1,380.38
664.77
715.61
158,828.27
204
1,380.38
661.78
718.60
158,109.67
205
1,380.38
658.79
721.59
157,388.09
206
1,380.38
655.78
724.60
156,663.49
207
1,380.38
652.76
727.62
155,935.87
208
1,380.38
649.73
730.65
155,205.23
209
1,380.38
646.69
733.69
154,471.53
210
1,380.38
643.63
736.75
153,734.79
211
1,380.38
640.56
739.82
152,994.97
212
1,380.38
637.48
742.90
152,252.07
213
1,380.38
634.38
746.00
151,506.07
214
1,380.38
631.28
749.10
150,756.97
215
1,380.38
628.15
752.23
150,004.74
216
1,380.38
625.02
755.36
149,249.38
217
1,380.38
621.87
758.51
148,490.87
218
1,380.38
618.71
761.67
147,729.20
219
1,380.38
615.54
764.84
146,964.36
220
1,380.38
612.35
768.03
146,196.33
221
1,380.38
609.15
771.23
145,425.11
222
1,380.38
605.94
774.44
144,650.66
223
1,380.38
602.71
777.67
143,872.99
224
1,380.38
599.47
780.91
143,092.08
225
1,380.38
596.22
784.16
142,307.92
226
1,380.38
592.95
787.43
141,520.49
227
1,380.38
589.67
790.71
140,729.78
228
1,380.38
586.37
794.01
139,935.77
229
1,380.38
583.07
797.31
139,138.46
230
1,380.38
579.74
800.64
138,337.82
231
1,380.38
576.41
803.97
137,533.85
232
1,380.38
573.06
807.32
136,726.53
233
1,380.38
569.69
810.69
135,915.84
234
1,380.38
566.32
814.06
135,101.78
235
1,380.38
562.92
817.46
134,284.32
236
1,380.38
559.52
820.86
133,463.46
237
1,380.38
556.10
824.28
132,639.18
238
1,380.38
552.66
827.72
131,811.46
239
1,380.38
549.21
831.17
130,980.30
240
1,380.38
545.75
834.63
130,145.67
241
1,380.38
542.27
838.11
129,307.56
242
1,380.38
538.78
841.60
128,465.96
243
1,380.38
535.27
845.11
127,620.86
244
1,380.38
531.75
848.63
126,772.23
245
1,380.38
528.22
852.16
125,920.07
246
1,380.38
524.67
855.71
125,064.36
247
1,380.38
521.10
859.28
124,205.08
248
1,380.38
517.52
862.86
123,342.22
249
1,380.38
513.93
866.45
122,475.76
250
1,380.38
510.32
870.06
121,605.70
251
1,380.38
506.69
873.69
120,732.01
252
1,380.38
503.05
877.33
119,854.68
253
1,380.38
499.39
880.99
118,973.69
254
1,380.38
495.72
884.66
118,089.04
255
1,380.38
492.04
888.34
117,200.70
256
1,380.38
488.34
892.04
116,308.65
257
1,380.38
484.62
895.76
115,412.89
258
1,380.38
480.89
899.49
114,513.40
259
1,380.38
477.14
903.24
113,610.16
260
1,380.38
473.38
907.00
112,703.15
261
1,380.38
469.60
910.78
111,792.37
262
1,380.38
465.80
914.58
110,877.79
263
1,380.38
461.99
918.39
109,959.40
264
1,380.38
458.16
922.22
109,037.19
265
1,380.38
454.32
926.06
108,111.13
266
1,380.38
450.46
929.92
107,181.21
267
1,380.38
446.59
933.79
106,247.42
268
1,380.38
442.70
937.68
105,309.74
269
1,380.38
438.79
941.59
104,368.15
270
1,380.38
434.87
945.51
103,422.64
271
1,380.38
430.93
949.45
102,473.18
272
1,380.38
426.97
953.41
101,519.77
273
1,380.38
423.00
957.38
100,562.39
274
1,380.38
419.01
961.37
99,601.02
275
1,380.38
415.00
965.38
98,635.65
276
1,380.38
410.98
969.40
97,666.25
277
1,380.38
406.94
973.44
96,692.81
278
1,380.38
402.89
977.49
95,715.32
279
1,380.38
398.81
981.57
94,733.75
280
1,380.38
394.72
985.66
93,748.10
281
1,380.38
390.62
989.76
92,758.33
282
1,380.38
386.49
993.89
91,764.45
283
1,380.38
382.35
998.03
90,766.42
284
1,380.38
378.19
1,002.19
89,764.23
285
1,380.38
374.02
1,006.36
88,757.87
286
1,380.38
369.82
1,010.56
87,747.31
287
1,380.38
365.61
1,014.77
86,732.55
288
1,380.38
361.39
1,018.99
85,713.55
289
1,380.38
357.14
1,023.24
84,690.31
290
1,380.38
352.88
1,027.50
83,662.81
291
1,380.38
348.60
1,031.78
82,631.03
292
1,380.38
344.30
1,036.08
81,594.94
293
1,380.38
339.98
1,040.40
80,554.54
294
1,380.38
335.64
1,044.74
79,509.80
295
1,380.38
331.29
1,049.09
78,460.71
296
1,380.38
326.92
1,053.46
77,407.25
297
1,380.38
322.53
1,057.85
76,349.40
298
1,380.38
318.12
1,062.26
75,287.15
299
1,380.38
313.70
1,066.68
74,220.46
300
1,380.38
309.25
1,071.13
73,149.34
301
1,380.38
304.79
1,075.59
72,073.74
302
1,380.38
300.31
1,080.07
70,993.67
303
1,380.38
295.81
1,084.57
69,909.10
304
1,380.38
291.29
1,089.09
68,820.01
305
1,380.38
286.75
1,093.63
67,726.38
306
1,380.38
282.19
1,098.19
66,628.19
307
1,380.38
277.62
1,102.76
65,525.43
308
1,380.38
273.02
1,107.36
64,418.07
309
1,380.38
268.41
1,111.97
63,306.10
310
1,380.38
263.78
1,116.60
62,189.49
311
1,380.38
259.12
1,121.26
61,068.24
312
1,380.38
254.45
1,125.93
59,942.31
313
1,380.38
249.76
1,130.62
58,811.69
314
1,380.38
245.05
1,135.33
57,676.36
315
1,380.38
240.32
1,140.06
56,536.29
316
1,380.38
235.57
1,144.81
55,391.48
317
1,380.38
230.80
1,149.58
54,241.90
318
1,380.38
226.01
1,154.37
53,087.53
319
1,380.38
221.20
1,159.18
51,928.35
320
1,380.38
216.37
1,164.01
50,764.33
321
1,380.38
211.52
1,168.86
49,595.47
322
1,380.38
206.65
1,173.73
48,421.74
323
1,380.38
201.76
1,178.62
47,243.12
324
1,380.38
196.85
1,183.53
46,059.58
325
1,380.38
191.91
1,188.47
44,871.12
326
1,380.38
186.96
1,193.42
43,677.70
327
1,380.38
181.99
1,198.39
42,479.31
328
1,380.38
177.00
1,203.38
41,275.93
329
1,380.38
171.98
1,208.40
40,067.53
330
1,380.38
166.95
1,213.43
38,854.10
331
1,380.38
161.89
1,218.49
37,635.61
332
1,380.38
156.82
1,223.56
36,412.05
333
1,380.38
151.72
1,228.66
35,183.38
334
1,380.38
146.60
1,233.78
33,949.60
335
1,380.38
141.46
1,238.92
32,710.68
336
1,380.38
136.29
1,244.09
31,466.59
337
1,380.38
131.11
1,249.27
30,217.32
338
1,380.38
125.91
1,254.47
28,962.85
339
1,380.38
120.68
1,259.70
27,703.15
340
1,380.38
115.43
1,264.95
26,438.20
341
1,380.38
110.16
1,270.22
25,167.98
342
1,380.38
104.87
1,275.51
23,892.46
343
1,380.38
99.55
1,280.83
22,611.63
344
1,380.38
94.22
1,286.16
21,325.47
345
1,380.38
88.86
1,291.52
20,033.95
346
1,380.38
83.47
1,296.91
18,737.04
347
1,380.38
78.07
1,302.31
17,434.73
348
1,380.38
72.64
1,307.74
16,127.00
349
1,380.38
67.20
1,313.18
14,813.81
350
1,380.38
61.72
1,318.66
13,495.16
351
1,380.38
56.23
1,324.15
12,171.01
352
1,380.38
50.71
1,329.67
10,841.34
353
1,380.38
45.17
1,335.21
9,506.13
354
1,380.38
39.61
1,340.77
8,165.36
355
1,380.38
34.02
1,346.36
6,819.00
356
1,380.38
28.41
1,351.97
5,467.03
357
1,380.38
22.78
1,357.60
4,109.43
358
1,380.38
17.12
1,363.26
2,746.18
359
1,380.38
11.44
1,368.94
1,377.24
360
1,382.98
5.74
1,377.24
0.00
Totals
496,939.40
239,799.40
257,140.00

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