Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,800.29  
 

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
1,800.29
1,594.42
205.87
263,698.13
2
1,800.29
1,593.18
207.11
263,491.02
3
1,800.29
1,591.92
208.37
263,282.65
4
1,800.29
1,590.67
209.62
263,073.03
5
1,800.29
1,589.40
210.89
262,862.14
6
1,800.29
1,588.13
212.16
262,649.97
7
1,800.29
1,586.84
213.45
262,436.53
8
1,800.29
1,585.55
214.74
262,221.79
9
1,800.29
1,584.26
216.03
262,005.76
10
1,800.29
1,582.95
217.34
261,788.42
11
1,800.29
1,581.64
218.65
261,569.77
12
1,800.29
1,580.32
219.97
261,349.79
13
1,800.29
1,578.99
221.30
261,128.49
14
1,800.29
1,577.65
222.64
260,905.85
15
1,800.29
1,576.31
223.98
260,681.87
16
1,800.29
1,574.95
225.34
260,456.53
17
1,800.29
1,573.59
226.70
260,229.83
18
1,800.29
1,572.22
228.07
260,001.77
19
1,800.29
1,570.84
229.45
259,772.32
20
1,800.29
1,569.46
230.83
259,541.49
21
1,800.29
1,568.06
232.23
259,309.26
22
1,800.29
1,566.66
233.63
259,075.63
23
1,800.29
1,565.25
235.04
258,840.59
24
1,800.29
1,563.83
236.46
258,604.13
25
1,800.29
1,562.40
237.89
258,366.24
26
1,800.29
1,560.96
239.33
258,126.91
27
1,800.29
1,559.52
240.77
257,886.14
28
1,800.29
1,558.06
242.23
257,643.91
29
1,800.29
1,556.60
243.69
257,400.22
30
1,800.29
1,555.13
245.16
257,155.05
31
1,800.29
1,553.65
246.64
256,908.41
32
1,800.29
1,552.15
248.14
256,660.27
33
1,800.29
1,550.66
249.63
256,410.64
34
1,800.29
1,549.15
251.14
256,159.50
35
1,800.29
1,547.63
252.66
255,906.84
36
1,800.29
1,546.10
254.19
255,652.65
37
1,800.29
1,544.57
255.72
255,396.93
38
1,800.29
1,543.02
257.27
255,139.66
39
1,800.29
1,541.47
258.82
254,880.84
40
1,800.29
1,539.91
260.38
254,620.46
41
1,800.29
1,538.33
261.96
254,358.50
42
1,800.29
1,536.75
263.54
254,094.96
43
1,800.29
1,535.16
265.13
253,829.83
44
1,800.29
1,533.56
266.73
253,563.09
45
1,800.29
1,531.94
268.35
253,294.74
46
1,800.29
1,530.32
269.97
253,024.78
47
1,800.29
1,528.69
271.60
252,753.18
48
1,800.29
1,527.05
273.24
252,479.94
49
1,800.29
1,525.40
274.89
252,205.05
50
1,800.29
1,523.74
276.55
251,928.50
51
1,800.29
1,522.07
278.22
251,650.27
52
1,800.29
1,520.39
279.90
251,370.37
53
1,800.29
1,518.70
281.59
251,088.78
54
1,800.29
1,516.99
283.30
250,805.48
55
1,800.29
1,515.28
285.01
250,520.48
56
1,800.29
1,513.56
286.73
250,233.75
57
1,800.29
1,511.83
288.46
249,945.29
58
1,800.29
1,510.09
290.20
249,655.08
59
1,800.29
1,508.33
291.96
249,363.12
60
1,800.29
1,506.57
293.72
249,069.40
61
1,800.29
1,504.79
295.50
248,773.91
62
1,800.29
1,503.01
297.28
248,476.63
63
1,800.29
1,501.21
299.08
248,177.55
64
1,800.29
1,499.41
300.88
247,876.67
65
1,800.29
1,497.59
302.70
247,573.96
66
1,800.29
1,495.76
304.53
247,269.43
67
1,800.29
1,493.92
306.37
246,963.06
68
1,800.29
1,492.07
308.22
246,654.84
69
1,800.29
1,490.21
310.08
246,344.76
70
1,800.29
1,488.33
311.96
246,032.80
71
1,800.29
1,486.45
313.84
245,718.96
72
1,800.29
1,484.55
315.74
245,403.22
73
1,800.29
1,482.64
317.65
245,085.58
74
1,800.29
1,480.73
319.56
244,766.01
75
1,800.29
1,478.79
321.50
244,444.52
76
1,800.29
1,476.85
323.44
244,121.08
77
1,800.29
1,474.90
325.39
243,795.69
78
1,800.29
1,472.93
327.36
243,468.33
79
1,800.29
1,470.95
329.34
243,138.99
80
1,800.29
1,468.96
331.33
242,807.67
81
1,800.29
1,466.96
333.33
242,474.34
82
1,800.29
1,464.95
335.34
242,139.00
83
1,800.29
1,462.92
337.37
241,801.63
84
1,800.29
1,460.88
339.41
241,462.23
85
1,800.29
1,458.83
341.46
241,120.77
86
1,800.29
1,456.77
343.52
240,777.25
87
1,800.29
1,454.70
345.59
240,431.66
88
1,800.29
1,452.61
347.68
240,083.98
89
1,800.29
1,450.51
349.78
239,734.19
90
1,800.29
1,448.39
351.90
239,382.30
91
1,800.29
1,446.27
354.02
239,028.28
92
1,800.29
1,444.13
356.16
238,672.12
93
1,800.29
1,441.98
358.31
238,313.80
94
1,800.29
1,439.81
360.48
237,953.33
95
1,800.29
1,437.63
362.66
237,590.67
96
1,800.29
1,435.44
364.85
237,225.82
97
1,800.29
1,433.24
367.05
236,858.77
98
1,800.29
1,431.02
369.27
236,489.50
99
1,800.29
1,428.79
371.50
236,118.01
100
1,800.29
1,426.55
373.74
235,744.26
101
1,800.29
1,424.29
376.00
235,368.26
102
1,800.29
1,422.02
378.27
234,989.99
103
1,800.29
1,419.73
380.56
234,609.43
104
1,800.29
1,417.43
382.86
234,226.57
105
1,800.29
1,415.12
385.17
233,841.40
106
1,800.29
1,412.79
387.50
233,453.90
107
1,800.29
1,410.45
389.84
233,064.06
108
1,800.29
1,408.10
392.19
232,671.87
109
1,800.29
1,405.73
394.56
232,277.30
110
1,800.29
1,403.34
396.95
231,880.35
111
1,800.29
1,400.94
399.35
231,481.01
112
1,800.29
1,398.53
401.76
231,079.25
113
1,800.29
1,396.10
404.19
230,675.06
114
1,800.29
1,393.66
406.63
230,268.44
115
1,800.29
1,391.21
409.08
229,859.35
116
1,800.29
1,388.73
411.56
229,447.79
117
1,800.29
1,386.25
414.04
229,033.75
118
1,800.29
1,383.75
416.54
228,617.21
119
1,800.29
1,381.23
419.06
228,198.15
120
1,800.29
1,378.70
421.59
227,776.55
121
1,800.29
1,376.15
424.14
227,352.41
122
1,800.29
1,373.59
426.70
226,925.71
123
1,800.29
1,371.01
429.28
226,496.43
124
1,800.29
1,368.42
431.87
226,064.56
125
1,800.29
1,365.81
434.48
225,630.07
126
1,800.29
1,363.18
437.11
225,192.96
127
1,800.29
1,360.54
439.75
224,753.21
128
1,800.29
1,357.88
442.41
224,310.81
129
1,800.29
1,355.21
445.08
223,865.73
130
1,800.29
1,352.52
447.77
223,417.96
131
1,800.29
1,349.82
450.47
222,967.49
132
1,800.29
1,347.10
453.19
222,514.29
133
1,800.29
1,344.36
455.93
222,058.36
134
1,800.29
1,341.60
458.69
221,599.67
135
1,800.29
1,338.83
461.46
221,138.22
136
1,800.29
1,336.04
464.25
220,673.97
137
1,800.29
1,333.24
467.05
220,206.92
138
1,800.29
1,330.42
469.87
219,737.04
139
1,800.29
1,327.58
472.71
219,264.33
140
1,800.29
1,324.72
475.57
218,788.76
141
1,800.29
1,321.85
478.44
218,310.32
142
1,800.29
1,318.96
481.33
217,828.99
143
1,800.29
1,316.05
484.24
217,344.75
144
1,800.29
1,313.12
487.17
216,857.59
145
1,800.29
1,310.18
490.11
216,367.48
146
1,800.29
1,307.22
493.07
215,874.41
147
1,800.29
1,304.24
496.05
215,378.36
148
1,800.29
1,301.24
499.05
214,879.31
149
1,800.29
1,298.23
502.06
214,377.25
150
1,800.29
1,295.20
505.09
213,872.16
151
1,800.29
1,292.14
508.15
213,364.01
152
1,800.29
1,289.07
511.22
212,852.80
153
1,800.29
1,285.99
514.30
212,338.49
154
1,800.29
1,282.88
517.41
211,821.08
155
1,800.29
1,279.75
520.54
211,300.54
156
1,800.29
1,276.61
523.68
210,776.86
157
1,800.29
1,273.44
526.85
210,250.01
158
1,800.29
1,270.26
530.03
209,719.98
159
1,800.29
1,267.06
533.23
209,186.75
160
1,800.29
1,263.84
536.45
208,650.30
161
1,800.29
1,260.60
539.69
208,110.60
162
1,800.29
1,257.33
542.96
207,567.65
163
1,800.29
1,254.05
546.24
207,021.41
164
1,800.29
1,250.75
549.54
206,471.88
165
1,800.29
1,247.43
552.86
205,919.02
166
1,800.29
1,244.09
556.20
205,362.83
167
1,800.29
1,240.73
559.56
204,803.27
168
1,800.29
1,237.35
562.94
204,240.33
169
1,800.29
1,233.95
566.34
203,674.00
170
1,800.29
1,230.53
569.76
203,104.24
171
1,800.29
1,227.09
573.20
202,531.03
172
1,800.29
1,223.62
576.67
201,954.37
173
1,800.29
1,220.14
580.15
201,374.22
174
1,800.29
1,216.64
583.65
200,790.57
175
1,800.29
1,213.11
587.18
200,203.39
176
1,800.29
1,209.56
590.73
199,612.66
177
1,800.29
1,205.99
594.30
199,018.36
178
1,800.29
1,202.40
597.89
198,420.47
179
1,800.29
1,198.79
601.50
197,818.97
180
1,800.29
1,195.16
605.13
197,213.84
181
1,800.29
1,191.50
608.79
196,605.05
182
1,800.29
1,187.82
612.47
195,992.58
183
1,800.29
1,184.12
616.17
195,376.41
184
1,800.29
1,180.40
619.89
194,756.52
185
1,800.29
1,176.65
623.64
194,132.89
186
1,800.29
1,172.89
627.40
193,505.48
187
1,800.29
1,169.10
631.19
192,874.29
188
1,800.29
1,165.28
635.01
192,239.28
189
1,800.29
1,161.45
638.84
191,600.44
190
1,800.29
1,157.59
642.70
190,957.73
191
1,800.29
1,153.70
646.59
190,311.15
192
1,800.29
1,149.80
650.49
189,660.65
193
1,800.29
1,145.87
654.42
189,006.23
194
1,800.29
1,141.91
658.38
188,347.85
195
1,800.29
1,137.93
662.36
187,685.50
196
1,800.29
1,133.93
666.36
187,019.14
197
1,800.29
1,129.91
670.38
186,348.76
198
1,800.29
1,125.86
674.43
185,674.32
199
1,800.29
1,121.78
678.51
184,995.82
200
1,800.29
1,117.68
682.61
184,313.21
201
1,800.29
1,113.56
686.73
183,626.48
202
1,800.29
1,109.41
690.88
182,935.60
203
1,800.29
1,105.24
695.05
182,240.54
204
1,800.29
1,101.04
699.25
181,541.29
205
1,800.29
1,096.81
703.48
180,837.81
206
1,800.29
1,092.56
707.73
180,130.08
207
1,800.29
1,088.29
712.00
179,418.08
208
1,800.29
1,083.98
716.31
178,701.77
209
1,800.29
1,079.66
720.63
177,981.14
210
1,800.29
1,075.30
724.99
177,256.15
211
1,800.29
1,070.92
729.37
176,526.79
212
1,800.29
1,066.52
733.77
175,793.01
213
1,800.29
1,062.08
738.21
175,054.81
214
1,800.29
1,057.62
742.67
174,312.14
215
1,800.29
1,053.14
747.15
173,564.98
216
1,800.29
1,048.62
751.67
172,813.32
217
1,800.29
1,044.08
756.21
172,057.11
218
1,800.29
1,039.51
760.78
171,296.33
219
1,800.29
1,034.92
765.37
170,530.95
220
1,800.29
1,030.29
770.00
169,760.95
221
1,800.29
1,025.64
774.65
168,986.30
222
1,800.29
1,020.96
779.33
168,206.97
223
1,800.29
1,016.25
784.04
167,422.93
224
1,800.29
1,011.51
788.78
166,634.16
225
1,800.29
1,006.75
793.54
165,840.61
226
1,800.29
1,001.95
798.34
165,042.28
227
1,800.29
997.13
803.16
164,239.12
228
1,800.29
992.28
808.01
163,431.11
229
1,800.29
987.40
812.89
162,618.21
230
1,800.29
982.49
817.80
161,800.41
231
1,800.29
977.54
822.75
160,977.66
232
1,800.29
972.57
827.72
160,149.95
233
1,800.29
967.57
832.72
159,317.23
234
1,800.29
962.54
837.75
158,479.48
235
1,800.29
957.48
842.81
157,636.67
236
1,800.29
952.39
847.90
156,788.77
237
1,800.29
947.27
853.02
155,935.74
238
1,800.29
942.11
858.18
155,077.57
239
1,800.29
936.93
863.36
154,214.20
240
1,800.29
931.71
868.58
153,345.62
241
1,800.29
926.46
873.83
152,471.80
242
1,800.29
921.18
879.11
151,592.69
243
1,800.29
915.87
884.42
150,708.27
244
1,800.29
910.53
889.76
149,818.51
245
1,800.29
905.15
895.14
148,923.38
246
1,800.29
899.75
900.54
148,022.83
247
1,800.29
894.30
905.99
147,116.85
248
1,800.29
888.83
911.46
146,205.39
249
1,800.29
883.32
916.97
145,288.42
250
1,800.29
877.78
922.51
144,365.91
251
1,800.29
872.21
928.08
143,437.84
252
1,800.29
866.60
933.69
142,504.15
253
1,800.29
860.96
939.33
141,564.82
254
1,800.29
855.29
945.00
140,619.82
255
1,800.29
849.58
950.71
139,669.11
256
1,800.29
843.83
956.46
138,712.65
257
1,800.29
838.06
962.23
137,750.42
258
1,800.29
832.24
968.05
136,782.37
259
1,800.29
826.39
973.90
135,808.47
260
1,800.29
820.51
979.78
134,828.69
261
1,800.29
814.59
985.70
133,842.99
262
1,800.29
808.63
991.66
132,851.34
263
1,800.29
802.64
997.65
131,853.69
264
1,800.29
796.62
1,003.67
130,850.02
265
1,800.29
790.55
1,009.74
129,840.28
266
1,800.29
784.45
1,015.84
128,824.44
267
1,800.29
778.31
1,021.98
127,802.46
268
1,800.29
772.14
1,028.15
126,774.31
269
1,800.29
765.93
1,034.36
125,739.95
270
1,800.29
759.68
1,040.61
124,699.34
271
1,800.29
753.39
1,046.90
123,652.44
272
1,800.29
747.07
1,053.22
122,599.22
273
1,800.29
740.70
1,059.59
121,539.63
274
1,800.29
734.30
1,065.99
120,473.65
275
1,800.29
727.86
1,072.43
119,401.22
276
1,800.29
721.38
1,078.91
118,322.31
277
1,800.29
714.86
1,085.43
117,236.88
278
1,800.29
708.31
1,091.98
116,144.90
279
1,800.29
701.71
1,098.58
115,046.32
280
1,800.29
695.07
1,105.22
113,941.10
281
1,800.29
688.39
1,111.90
112,829.20
282
1,800.29
681.68
1,118.61
111,710.59
283
1,800.29
674.92
1,125.37
110,585.22
284
1,800.29
668.12
1,132.17
109,453.05
285
1,800.29
661.28
1,139.01
108,314.04
286
1,800.29
654.40
1,145.89
107,168.14
287
1,800.29
647.47
1,152.82
106,015.33
288
1,800.29
640.51
1,159.78
104,855.55
289
1,800.29
633.50
1,166.79
103,688.76
290
1,800.29
626.45
1,173.84
102,514.92
291
1,800.29
619.36
1,180.93
101,333.99
292
1,800.29
612.23
1,188.06
100,145.93
293
1,800.29
605.05
1,195.24
98,950.69
294
1,800.29
597.83
1,202.46
97,748.22
295
1,800.29
590.56
1,209.73
96,538.50
296
1,800.29
583.25
1,217.04
95,321.46
297
1,800.29
575.90
1,224.39
94,097.07
298
1,800.29
568.50
1,231.79
92,865.28
299
1,800.29
561.06
1,239.23
91,626.06
300
1,800.29
553.57
1,246.72
90,379.34
301
1,800.29
546.04
1,254.25
89,125.09
302
1,800.29
538.46
1,261.83
87,863.27
303
1,800.29
530.84
1,269.45
86,593.82
304
1,800.29
523.17
1,277.12
85,316.70
305
1,800.29
515.46
1,284.83
84,031.86
306
1,800.29
507.69
1,292.60
82,739.26
307
1,800.29
499.88
1,300.41
81,438.86
308
1,800.29
492.03
1,308.26
80,130.59
309
1,800.29
484.12
1,316.17
78,814.43
310
1,800.29
476.17
1,324.12
77,490.31
311
1,800.29
468.17
1,332.12
76,158.19
312
1,800.29
460.12
1,340.17
74,818.02
313
1,800.29
452.03
1,348.26
73,469.76
314
1,800.29
443.88
1,356.41
72,113.34
315
1,800.29
435.68
1,364.61
70,748.74
316
1,800.29
427.44
1,372.85
69,375.89
317
1,800.29
419.15
1,381.14
67,994.75
318
1,800.29
410.80
1,389.49
66,605.26
319
1,800.29
402.41
1,397.88
65,207.37
320
1,800.29
393.96
1,406.33
63,801.05
321
1,800.29
385.46
1,414.83
62,386.22
322
1,800.29
376.92
1,423.37
60,962.85
323
1,800.29
368.32
1,431.97
59,530.87
324
1,800.29
359.67
1,440.62
58,090.25
325
1,800.29
350.96
1,449.33
56,640.92
326
1,800.29
342.21
1,458.08
55,182.84
327
1,800.29
333.40
1,466.89
53,715.94
328
1,800.29
324.53
1,475.76
52,240.19
329
1,800.29
315.62
1,484.67
50,755.52
330
1,800.29
306.65
1,493.64
49,261.87
331
1,800.29
297.62
1,502.67
47,759.21
332
1,800.29
288.55
1,511.74
46,247.46
333
1,800.29
279.41
1,520.88
44,726.58
334
1,800.29
270.22
1,530.07
43,196.52
335
1,800.29
260.98
1,539.31
41,657.21
336
1,800.29
251.68
1,548.61
40,108.60
337
1,800.29
242.32
1,557.97
38,550.63
338
1,800.29
232.91
1,567.38
36,983.25
339
1,800.29
223.44
1,576.85
35,406.40
340
1,800.29
213.91
1,586.38
33,820.02
341
1,800.29
204.33
1,595.96
32,224.06
342
1,800.29
194.69
1,605.60
30,618.46
343
1,800.29
184.99
1,615.30
29,003.15
344
1,800.29
175.23
1,625.06
27,378.09
345
1,800.29
165.41
1,634.88
25,743.21
346
1,800.29
155.53
1,644.76
24,098.45
347
1,800.29
145.59
1,654.70
22,443.76
348
1,800.29
135.60
1,664.69
20,779.07
349
1,800.29
125.54
1,674.75
19,104.32
350
1,800.29
115.42
1,684.87
17,419.45
351
1,800.29
105.24
1,695.05
15,724.40
352
1,800.29
95.00
1,705.29
14,019.11
353
1,800.29
84.70
1,715.59
12,303.52
354
1,800.29
74.33
1,725.96
10,577.56
355
1,800.29
63.91
1,736.38
8,841.18
356
1,800.29
53.42
1,746.87
7,094.31
357
1,800.29
42.86
1,757.43
5,336.88
358
1,800.29
32.24
1,768.05
3,568.83
359
1,800.29
21.56
1,778.73
1,790.10
360
1,800.92
10.82
1,790.10
0.00
Totals
648,105.03
384,201.03
263,904.00

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