Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,380.76  
 

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
1,380.76
1,059.95
320.81
260,589.19
2
1,380.76
1,058.64
322.12
260,267.07
3
1,380.76
1,057.33
323.43
259,943.65
4
1,380.76
1,056.02
324.74
259,618.91
5
1,380.76
1,054.70
326.06
259,292.85
6
1,380.76
1,053.38
327.38
258,965.47
7
1,380.76
1,052.05
328.71
258,636.75
8
1,380.76
1,050.71
330.05
258,306.70
9
1,380.76
1,049.37
331.39
257,975.32
10
1,380.76
1,048.02
332.74
257,642.58
11
1,380.76
1,046.67
334.09
257,308.49
12
1,380.76
1,045.32
335.44
256,973.05
13
1,380.76
1,043.95
336.81
256,636.24
14
1,380.76
1,042.58
338.18
256,298.07
15
1,380.76
1,041.21
339.55
255,958.52
16
1,380.76
1,039.83
340.93
255,617.59
17
1,380.76
1,038.45
342.31
255,275.28
18
1,380.76
1,037.06
343.70
254,931.57
19
1,380.76
1,035.66
345.10
254,586.47
20
1,380.76
1,034.26
346.50
254,239.97
21
1,380.76
1,032.85
347.91
253,892.06
22
1,380.76
1,031.44
349.32
253,542.73
23
1,380.76
1,030.02
350.74
253,191.99
24
1,380.76
1,028.59
352.17
252,839.82
25
1,380.76
1,027.16
353.60
252,486.23
26
1,380.76
1,025.73
355.03
252,131.19
27
1,380.76
1,024.28
356.48
251,774.71
28
1,380.76
1,022.83
357.93
251,416.79
29
1,380.76
1,021.38
359.38
251,057.41
30
1,380.76
1,019.92
360.84
250,696.57
31
1,380.76
1,018.45
362.31
250,334.27
32
1,380.76
1,016.98
363.78
249,970.49
33
1,380.76
1,015.51
365.25
249,605.23
34
1,380.76
1,014.02
366.74
249,238.49
35
1,380.76
1,012.53
368.23
248,870.27
36
1,380.76
1,011.04
369.72
248,500.54
37
1,380.76
1,009.53
371.23
248,129.32
38
1,380.76
1,008.03
372.73
247,756.58
39
1,380.76
1,006.51
374.25
247,382.33
40
1,380.76
1,004.99
375.77
247,006.56
41
1,380.76
1,003.46
377.30
246,629.27
42
1,380.76
1,001.93
378.83
246,250.44
43
1,380.76
1,000.39
380.37
245,870.07
44
1,380.76
998.85
381.91
245,488.16
45
1,380.76
997.30
383.46
245,104.69
46
1,380.76
995.74
385.02
244,719.67
47
1,380.76
994.17
386.59
244,333.08
48
1,380.76
992.60
388.16
243,944.93
49
1,380.76
991.03
389.73
243,555.19
50
1,380.76
989.44
391.32
243,163.88
51
1,380.76
987.85
392.91
242,770.97
52
1,380.76
986.26
394.50
242,376.47
53
1,380.76
984.65
396.11
241,980.36
54
1,380.76
983.05
397.71
241,582.65
55
1,380.76
981.43
399.33
241,183.32
56
1,380.76
979.81
400.95
240,782.36
57
1,380.76
978.18
402.58
240,379.78
58
1,380.76
976.54
404.22
239,975.56
59
1,380.76
974.90
405.86
239,569.71
60
1,380.76
973.25
407.51
239,162.20
61
1,380.76
971.60
409.16
238,753.03
62
1,380.76
969.93
410.83
238,342.21
63
1,380.76
968.27
412.49
237,929.71
64
1,380.76
966.59
414.17
237,515.54
65
1,380.76
964.91
415.85
237,099.69
66
1,380.76
963.22
417.54
236,682.15
67
1,380.76
961.52
419.24
236,262.91
68
1,380.76
959.82
420.94
235,841.97
69
1,380.76
958.11
422.65
235,419.31
70
1,380.76
956.39
424.37
234,994.95
71
1,380.76
954.67
426.09
234,568.85
72
1,380.76
952.94
427.82
234,141.03
73
1,380.76
951.20
429.56
233,711.47
74
1,380.76
949.45
431.31
233,280.16
75
1,380.76
947.70
433.06
232,847.10
76
1,380.76
945.94
434.82
232,412.28
77
1,380.76
944.17
436.59
231,975.70
78
1,380.76
942.40
438.36
231,537.34
79
1,380.76
940.62
440.14
231,097.20
80
1,380.76
938.83
441.93
230,655.27
81
1,380.76
937.04
443.72
230,211.55
82
1,380.76
935.23
445.53
229,766.02
83
1,380.76
933.42
447.34
229,318.69
84
1,380.76
931.61
449.15
228,869.53
85
1,380.76
929.78
450.98
228,418.56
86
1,380.76
927.95
452.81
227,965.75
87
1,380.76
926.11
454.65
227,511.10
88
1,380.76
924.26
456.50
227,054.60
89
1,380.76
922.41
458.35
226,596.25
90
1,380.76
920.55
460.21
226,136.04
91
1,380.76
918.68
462.08
225,673.96
92
1,380.76
916.80
463.96
225,210.00
93
1,380.76
914.92
465.84
224,744.15
94
1,380.76
913.02
467.74
224,276.41
95
1,380.76
911.12
469.64
223,806.78
96
1,380.76
909.22
471.54
223,335.23
97
1,380.76
907.30
473.46
222,861.77
98
1,380.76
905.38
475.38
222,386.39
99
1,380.76
903.44
477.32
221,909.07
100
1,380.76
901.51
479.25
221,429.82
101
1,380.76
899.56
481.20
220,948.62
102
1,380.76
897.60
483.16
220,465.46
103
1,380.76
895.64
485.12
219,980.34
104
1,380.76
893.67
487.09
219,493.25
105
1,380.76
891.69
489.07
219,004.18
106
1,380.76
889.70
491.06
218,513.13
107
1,380.76
887.71
493.05
218,020.08
108
1,380.76
885.71
495.05
217,525.02
109
1,380.76
883.70
497.06
217,027.96
110
1,380.76
881.68
499.08
216,528.87
111
1,380.76
879.65
501.11
216,027.76
112
1,380.76
877.61
503.15
215,524.62
113
1,380.76
875.57
505.19
215,019.42
114
1,380.76
873.52
507.24
214,512.18
115
1,380.76
871.46
509.30
214,002.88
116
1,380.76
869.39
511.37
213,491.50
117
1,380.76
867.31
513.45
212,978.05
118
1,380.76
865.22
515.54
212,462.52
119
1,380.76
863.13
517.63
211,944.89
120
1,380.76
861.03
519.73
211,425.15
121
1,380.76
858.91
521.85
210,903.31
122
1,380.76
856.79
523.97
210,379.34
123
1,380.76
854.67
526.09
209,853.25
124
1,380.76
852.53
528.23
209,325.02
125
1,380.76
850.38
530.38
208,794.64
126
1,380.76
848.23
532.53
208,262.11
127
1,380.76
846.06
534.70
207,727.41
128
1,380.76
843.89
536.87
207,190.54
129
1,380.76
841.71
539.05
206,651.50
130
1,380.76
839.52
541.24
206,110.26
131
1,380.76
837.32
543.44
205,566.82
132
1,380.76
835.12
545.64
205,021.18
133
1,380.76
832.90
547.86
204,473.31
134
1,380.76
830.67
550.09
203,923.23
135
1,380.76
828.44
552.32
203,370.90
136
1,380.76
826.19
554.57
202,816.34
137
1,380.76
823.94
556.82
202,259.52
138
1,380.76
821.68
559.08
201,700.44
139
1,380.76
819.41
561.35
201,139.09
140
1,380.76
817.13
563.63
200,575.46
141
1,380.76
814.84
565.92
200,009.53
142
1,380.76
812.54
568.22
199,441.31
143
1,380.76
810.23
570.53
198,870.78
144
1,380.76
807.91
572.85
198,297.93
145
1,380.76
805.59
575.17
197,722.76
146
1,380.76
803.25
577.51
197,145.25
147
1,380.76
800.90
579.86
196,565.39
148
1,380.76
798.55
582.21
195,983.18
149
1,380.76
796.18
584.58
195,398.60
150
1,380.76
793.81
586.95
194,811.65
151
1,380.76
791.42
589.34
194,222.31
152
1,380.76
789.03
591.73
193,630.58
153
1,380.76
786.62
594.14
193,036.44
154
1,380.76
784.21
596.55
192,439.89
155
1,380.76
781.79
598.97
191,840.92
156
1,380.76
779.35
601.41
191,239.51
157
1,380.76
776.91
603.85
190,635.66
158
1,380.76
774.46
606.30
190,029.36
159
1,380.76
771.99
608.77
189,420.60
160
1,380.76
769.52
611.24
188,809.36
161
1,380.76
767.04
613.72
188,195.63
162
1,380.76
764.54
616.22
187,579.42
163
1,380.76
762.04
618.72
186,960.70
164
1,380.76
759.53
621.23
186,339.47
165
1,380.76
757.00
623.76
185,715.71
166
1,380.76
754.47
626.29
185,089.42
167
1,380.76
751.93
628.83
184,460.59
168
1,380.76
749.37
631.39
183,829.20
169
1,380.76
746.81
633.95
183,195.25
170
1,380.76
744.23
636.53
182,558.72
171
1,380.76
741.64
639.12
181,919.60
172
1,380.76
739.05
641.71
181,277.89
173
1,380.76
736.44
644.32
180,633.57
174
1,380.76
733.82
646.94
179,986.63
175
1,380.76
731.20
649.56
179,337.07
176
1,380.76
728.56
652.20
178,684.87
177
1,380.76
725.91
654.85
178,030.01
178
1,380.76
723.25
657.51
177,372.50
179
1,380.76
720.58
660.18
176,712.32
180
1,380.76
717.89
662.87
176,049.45
181
1,380.76
715.20
665.56
175,383.89
182
1,380.76
712.50
668.26
174,715.63
183
1,380.76
709.78
670.98
174,044.65
184
1,380.76
707.06
673.70
173,370.95
185
1,380.76
704.32
676.44
172,694.51
186
1,380.76
701.57
679.19
172,015.32
187
1,380.76
698.81
681.95
171,333.37
188
1,380.76
696.04
684.72
170,648.65
189
1,380.76
693.26
687.50
169,961.15
190
1,380.76
690.47
690.29
169,270.86
191
1,380.76
687.66
693.10
168,577.76
192
1,380.76
684.85
695.91
167,881.85
193
1,380.76
682.02
698.74
167,183.11
194
1,380.76
679.18
701.58
166,481.53
195
1,380.76
676.33
704.43
165,777.10
196
1,380.76
673.47
707.29
165,069.81
197
1,380.76
670.60
710.16
164,359.65
198
1,380.76
667.71
713.05
163,646.60
199
1,380.76
664.81
715.95
162,930.65
200
1,380.76
661.91
718.85
162,211.80
201
1,380.76
658.99
721.77
161,490.02
202
1,380.76
656.05
724.71
160,765.32
203
1,380.76
653.11
727.65
160,037.67
204
1,380.76
650.15
730.61
159,307.06
205
1,380.76
647.18
733.58
158,573.48
206
1,380.76
644.20
736.56
157,836.93
207
1,380.76
641.21
739.55
157,097.38
208
1,380.76
638.21
742.55
156,354.83
209
1,380.76
635.19
745.57
155,609.26
210
1,380.76
632.16
748.60
154,860.66
211
1,380.76
629.12
751.64
154,109.03
212
1,380.76
626.07
754.69
153,354.33
213
1,380.76
623.00
757.76
152,596.58
214
1,380.76
619.92
760.84
151,835.74
215
1,380.76
616.83
763.93
151,071.81
216
1,380.76
613.73
767.03
150,304.78
217
1,380.76
610.61
770.15
149,534.63
218
1,380.76
607.48
773.28
148,761.36
219
1,380.76
604.34
776.42
147,984.94
220
1,380.76
601.19
779.57
147,205.37
221
1,380.76
598.02
782.74
146,422.63
222
1,380.76
594.84
785.92
145,636.71
223
1,380.76
591.65
789.11
144,847.60
224
1,380.76
588.44
792.32
144,055.29
225
1,380.76
585.22
795.54
143,259.75
226
1,380.76
581.99
798.77
142,460.98
227
1,380.76
578.75
802.01
141,658.97
228
1,380.76
575.49
805.27
140,853.70
229
1,380.76
572.22
808.54
140,045.16
230
1,380.76
568.93
811.83
139,233.33
231
1,380.76
565.64
815.12
138,418.21
232
1,380.76
562.32
818.44
137,599.77
233
1,380.76
559.00
821.76
136,778.01
234
1,380.76
555.66
825.10
135,952.91
235
1,380.76
552.31
828.45
135,124.46
236
1,380.76
548.94
831.82
134,292.64
237
1,380.76
545.56
835.20
133,457.45
238
1,380.76
542.17
838.59
132,618.86
239
1,380.76
538.76
842.00
131,776.86
240
1,380.76
535.34
845.42
130,931.45
241
1,380.76
531.91
848.85
130,082.60
242
1,380.76
528.46
852.30
129,230.30
243
1,380.76
525.00
855.76
128,374.53
244
1,380.76
521.52
859.24
127,515.30
245
1,380.76
518.03
862.73
126,652.57
246
1,380.76
514.53
866.23
125,786.33
247
1,380.76
511.01
869.75
124,916.58
248
1,380.76
507.47
873.29
124,043.29
249
1,380.76
503.93
876.83
123,166.46
250
1,380.76
500.36
880.40
122,286.06
251
1,380.76
496.79
883.97
121,402.09
252
1,380.76
493.20
887.56
120,514.53
253
1,380.76
489.59
891.17
119,623.36
254
1,380.76
485.97
894.79
118,728.57
255
1,380.76
482.33
898.43
117,830.14
256
1,380.76
478.68
902.08
116,928.07
257
1,380.76
475.02
905.74
116,022.33
258
1,380.76
471.34
909.42
115,112.91
259
1,380.76
467.65
913.11
114,199.79
260
1,380.76
463.94
916.82
113,282.97
261
1,380.76
460.21
920.55
112,362.42
262
1,380.76
456.47
924.29
111,438.13
263
1,380.76
452.72
928.04
110,510.09
264
1,380.76
448.95
931.81
109,578.28
265
1,380.76
445.16
935.60
108,642.68
266
1,380.76
441.36
939.40
107,703.28
267
1,380.76
437.54
943.22
106,760.07
268
1,380.76
433.71
947.05
105,813.02
269
1,380.76
429.87
950.89
104,862.12
270
1,380.76
426.00
954.76
103,907.37
271
1,380.76
422.12
958.64
102,948.73
272
1,380.76
418.23
962.53
101,986.20
273
1,380.76
414.32
966.44
101,019.76
274
1,380.76
410.39
970.37
100,049.39
275
1,380.76
406.45
974.31
99,075.08
276
1,380.76
402.49
978.27
98,096.81
277
1,380.76
398.52
982.24
97,114.57
278
1,380.76
394.53
986.23
96,128.34
279
1,380.76
390.52
990.24
95,138.10
280
1,380.76
386.50
994.26
94,143.84
281
1,380.76
382.46
998.30
93,145.54
282
1,380.76
378.40
1,002.36
92,143.18
283
1,380.76
374.33
1,006.43
91,136.76
284
1,380.76
370.24
1,010.52
90,126.24
285
1,380.76
366.14
1,014.62
89,111.62
286
1,380.76
362.02
1,018.74
88,092.87
287
1,380.76
357.88
1,022.88
87,069.99
288
1,380.76
353.72
1,027.04
86,042.95
289
1,380.76
349.55
1,031.21
85,011.74
290
1,380.76
345.36
1,035.40
83,976.34
291
1,380.76
341.15
1,039.61
82,936.74
292
1,380.76
336.93
1,043.83
81,892.91
293
1,380.76
332.69
1,048.07
80,844.84
294
1,380.76
328.43
1,052.33
79,792.51
295
1,380.76
324.16
1,056.60
78,735.90
296
1,380.76
319.86
1,060.90
77,675.01
297
1,380.76
315.55
1,065.21
76,609.80
298
1,380.76
311.23
1,069.53
75,540.27
299
1,380.76
306.88
1,073.88
74,466.39
300
1,380.76
302.52
1,078.24
73,388.15
301
1,380.76
298.14
1,082.62
72,305.53
302
1,380.76
293.74
1,087.02
71,218.51
303
1,380.76
289.33
1,091.43
70,127.08
304
1,380.76
284.89
1,095.87
69,031.21
305
1,380.76
280.44
1,100.32
67,930.89
306
1,380.76
275.97
1,104.79
66,826.10
307
1,380.76
271.48
1,109.28
65,716.82
308
1,380.76
266.97
1,113.79
64,603.03
309
1,380.76
262.45
1,118.31
63,484.72
310
1,380.76
257.91
1,122.85
62,361.87
311
1,380.76
253.35
1,127.41
61,234.46
312
1,380.76
248.76
1,132.00
60,102.46
313
1,380.76
244.17
1,136.59
58,965.87
314
1,380.76
239.55
1,141.21
57,824.66
315
1,380.76
234.91
1,145.85
56,678.81
316
1,380.76
230.26
1,150.50
55,528.31
317
1,380.76
225.58
1,155.18
54,373.13
318
1,380.76
220.89
1,159.87
53,213.26
319
1,380.76
216.18
1,164.58
52,048.68
320
1,380.76
211.45
1,169.31
50,879.37
321
1,380.76
206.70
1,174.06
49,705.31
322
1,380.76
201.93
1,178.83
48,526.47
323
1,380.76
197.14
1,183.62
47,342.85
324
1,380.76
192.33
1,188.43
46,154.42
325
1,380.76
187.50
1,193.26
44,961.16
326
1,380.76
182.65
1,198.11
43,763.06
327
1,380.76
177.79
1,202.97
42,560.09
328
1,380.76
172.90
1,207.86
41,352.23
329
1,380.76
167.99
1,212.77
40,139.46
330
1,380.76
163.07
1,217.69
38,921.77
331
1,380.76
158.12
1,222.64
37,699.13
332
1,380.76
153.15
1,227.61
36,471.52
333
1,380.76
148.17
1,232.59
35,238.93
334
1,380.76
143.16
1,237.60
34,001.32
335
1,380.76
138.13
1,242.63
32,758.69
336
1,380.76
133.08
1,247.68
31,511.02
337
1,380.76
128.01
1,252.75
30,258.27
338
1,380.76
122.92
1,257.84
29,000.43
339
1,380.76
117.81
1,262.95
27,737.49
340
1,380.76
112.68
1,268.08
26,469.41
341
1,380.76
107.53
1,273.23
25,196.18
342
1,380.76
102.36
1,278.40
23,917.78
343
1,380.76
97.17
1,283.59
22,634.19
344
1,380.76
91.95
1,288.81
21,345.38
345
1,380.76
86.72
1,294.04
20,051.34
346
1,380.76
81.46
1,299.30
18,752.03
347
1,380.76
76.18
1,304.58
17,447.45
348
1,380.76
70.88
1,309.88
16,137.57
349
1,380.76
65.56
1,315.20
14,822.37
350
1,380.76
60.22
1,320.54
13,501.83
351
1,380.76
54.85
1,325.91
12,175.92
352
1,380.76
49.46
1,331.30
10,844.63
353
1,380.76
44.06
1,336.70
9,507.92
354
1,380.76
38.63
1,342.13
8,165.79
355
1,380.76
33.17
1,347.59
6,818.20
356
1,380.76
27.70
1,353.06
5,465.14
357
1,380.76
22.20
1,358.56
4,106.58
358
1,380.76
16.68
1,364.08
2,742.51
359
1,380.76
11.14
1,369.62
1,372.89
360
1,378.46
5.58
1,372.89
0.00
Totals
497,071.30
236,161.30
260,910.00

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