Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,380.28  
 

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
1,380.28
1,047.38
332.91
264,267.10
2
1,380.28
1,046.06
334.22
263,932.87
3
1,380.28
1,044.73
335.55
263,597.33
4
1,380.28
1,043.41
336.87
263,260.45
5
1,380.28
1,042.07
338.21
262,922.25
6
1,380.28
1,040.73
339.55
262,582.70
7
1,380.28
1,039.39
340.89
262,241.81
8
1,380.28
1,038.04
342.24
261,899.57
9
1,380.28
1,036.69
343.59
261,555.98
10
1,380.28
1,035.33
344.95
261,211.02
11
1,380.28
1,033.96
346.32
260,864.70
12
1,380.28
1,032.59
347.69
260,517.01
13
1,380.28
1,031.21
349.07
260,167.94
14
1,380.28
1,029.83
350.45
259,817.50
15
1,380.28
1,028.44
351.84
259,465.66
16
1,380.28
1,027.05
353.23
259,112.43
17
1,380.28
1,025.65
354.63
258,757.80
18
1,380.28
1,024.25
356.03
258,401.77
19
1,380.28
1,022.84
357.44
258,044.33
20
1,380.28
1,021.43
358.85
257,685.48
21
1,380.28
1,020.01
360.27
257,325.21
22
1,380.28
1,018.58
361.70
256,963.50
23
1,380.28
1,017.15
363.13
256,600.37
24
1,380.28
1,015.71
364.57
256,235.80
25
1,380.28
1,014.27
366.01
255,869.79
26
1,380.28
1,012.82
367.46
255,502.33
27
1,380.28
1,011.36
368.92
255,133.41
28
1,380.28
1,009.90
370.38
254,763.03
29
1,380.28
1,008.44
371.84
254,391.19
30
1,380.28
1,006.97
373.31
254,017.87
31
1,380.28
1,005.49
374.79
253,643.08
32
1,380.28
1,004.00
376.28
253,266.81
33
1,380.28
1,002.51
377.77
252,889.04
34
1,380.28
1,001.02
379.26
252,509.78
35
1,380.28
999.52
380.76
252,129.02
36
1,380.28
998.01
382.27
251,746.75
37
1,380.28
996.50
383.78
251,362.97
38
1,380.28
994.98
385.30
250,977.66
39
1,380.28
993.45
386.83
250,590.84
40
1,380.28
991.92
388.36
250,202.48
41
1,380.28
990.38
389.90
249,812.58
42
1,380.28
988.84
391.44
249,421.15
43
1,380.28
987.29
392.99
249,028.16
44
1,380.28
985.74
394.54
248,633.61
45
1,380.28
984.17
396.11
248,237.51
46
1,380.28
982.61
397.67
247,839.84
47
1,380.28
981.03
399.25
247,440.59
48
1,380.28
979.45
400.83
247,039.76
49
1,380.28
977.87
402.41
246,637.35
50
1,380.28
976.27
404.01
246,233.34
51
1,380.28
974.67
405.61
245,827.73
52
1,380.28
973.07
407.21
245,420.52
53
1,380.28
971.46
408.82
245,011.70
54
1,380.28
969.84
410.44
244,601.25
55
1,380.28
968.21
412.07
244,189.19
56
1,380.28
966.58
413.70
243,775.49
57
1,380.28
964.94
415.34
243,360.15
58
1,380.28
963.30
416.98
242,943.18
59
1,380.28
961.65
418.63
242,524.55
60
1,380.28
959.99
420.29
242,104.26
61
1,380.28
958.33
421.95
241,682.31
62
1,380.28
956.66
423.62
241,258.69
63
1,380.28
954.98
425.30
240,833.39
64
1,380.28
953.30
426.98
240,406.41
65
1,380.28
951.61
428.67
239,977.74
66
1,380.28
949.91
430.37
239,547.37
67
1,380.28
948.21
432.07
239,115.30
68
1,380.28
946.50
433.78
238,681.52
69
1,380.28
944.78
435.50
238,246.02
70
1,380.28
943.06
437.22
237,808.79
71
1,380.28
941.33
438.95
237,369.84
72
1,380.28
939.59
440.69
236,929.15
73
1,380.28
937.84
442.44
236,486.71
74
1,380.28
936.09
444.19
236,042.53
75
1,380.28
934.34
445.94
235,596.58
76
1,380.28
932.57
447.71
235,148.87
77
1,380.28
930.80
449.48
234,699.39
78
1,380.28
929.02
451.26
234,248.13
79
1,380.28
927.23
453.05
233,795.08
80
1,380.28
925.44
454.84
233,340.24
81
1,380.28
923.64
456.64
232,883.60
82
1,380.28
921.83
458.45
232,425.15
83
1,380.28
920.02
460.26
231,964.88
84
1,380.28
918.19
462.09
231,502.80
85
1,380.28
916.37
463.91
231,038.88
86
1,380.28
914.53
465.75
230,573.13
87
1,380.28
912.69
467.59
230,105.54
88
1,380.28
910.83
469.45
229,636.09
89
1,380.28
908.98
471.30
229,164.79
90
1,380.28
907.11
473.17
228,691.62
91
1,380.28
905.24
475.04
228,216.58
92
1,380.28
903.36
476.92
227,739.65
93
1,380.28
901.47
478.81
227,260.84
94
1,380.28
899.57
480.71
226,780.14
95
1,380.28
897.67
482.61
226,297.53
96
1,380.28
895.76
484.52
225,813.01
97
1,380.28
893.84
486.44
225,326.57
98
1,380.28
891.92
488.36
224,838.21
99
1,380.28
889.98
490.30
224,347.92
100
1,380.28
888.04
492.24
223,855.68
101
1,380.28
886.10
494.18
223,361.49
102
1,380.28
884.14
496.14
222,865.35
103
1,380.28
882.18
498.10
222,367.25
104
1,380.28
880.20
500.08
221,867.17
105
1,380.28
878.22
502.06
221,365.12
106
1,380.28
876.24
504.04
220,861.07
107
1,380.28
874.24
506.04
220,355.04
108
1,380.28
872.24
508.04
219,846.99
109
1,380.28
870.23
510.05
219,336.94
110
1,380.28
868.21
512.07
218,824.87
111
1,380.28
866.18
514.10
218,310.77
112
1,380.28
864.15
516.13
217,794.64
113
1,380.28
862.10
518.18
217,276.46
114
1,380.28
860.05
520.23
216,756.24
115
1,380.28
857.99
522.29
216,233.95
116
1,380.28
855.93
524.35
215,709.60
117
1,380.28
853.85
526.43
215,183.17
118
1,380.28
851.77
528.51
214,654.65
119
1,380.28
849.67
530.61
214,124.05
120
1,380.28
847.57
532.71
213,591.34
121
1,380.28
845.47
534.81
213,056.53
122
1,380.28
843.35
536.93
212,519.60
123
1,380.28
841.22
539.06
211,980.54
124
1,380.28
839.09
541.19
211,439.35
125
1,380.28
836.95
543.33
210,896.02
126
1,380.28
834.80
545.48
210,350.53
127
1,380.28
832.64
547.64
209,802.89
128
1,380.28
830.47
549.81
209,253.08
129
1,380.28
828.29
551.99
208,701.09
130
1,380.28
826.11
554.17
208,146.92
131
1,380.28
823.91
556.37
207,590.56
132
1,380.28
821.71
558.57
207,031.99
133
1,380.28
819.50
560.78
206,471.21
134
1,380.28
817.28
563.00
205,908.21
135
1,380.28
815.05
565.23
205,342.99
136
1,380.28
812.82
567.46
204,775.52
137
1,380.28
810.57
569.71
204,205.81
138
1,380.28
808.31
571.97
203,633.85
139
1,380.28
806.05
574.23
203,059.62
140
1,380.28
803.78
576.50
202,483.12
141
1,380.28
801.50
578.78
201,904.33
142
1,380.28
799.20
581.08
201,323.26
143
1,380.28
796.90
583.38
200,739.88
144
1,380.28
794.60
585.68
200,154.20
145
1,380.28
792.28
588.00
199,566.19
146
1,380.28
789.95
590.33
198,975.86
147
1,380.28
787.61
592.67
198,383.20
148
1,380.28
785.27
595.01
197,788.18
149
1,380.28
782.91
597.37
197,190.81
150
1,380.28
780.55
599.73
196,591.08
151
1,380.28
778.17
602.11
195,988.97
152
1,380.28
775.79
604.49
195,384.48
153
1,380.28
773.40
606.88
194,777.60
154
1,380.28
770.99
609.29
194,168.31
155
1,380.28
768.58
611.70
193,556.62
156
1,380.28
766.16
614.12
192,942.50
157
1,380.28
763.73
616.55
192,325.95
158
1,380.28
761.29
618.99
191,706.96
159
1,380.28
758.84
621.44
191,085.52
160
1,380.28
756.38
623.90
190,461.62
161
1,380.28
753.91
626.37
189,835.25
162
1,380.28
751.43
628.85
189,206.40
163
1,380.28
748.94
631.34
188,575.06
164
1,380.28
746.44
633.84
187,941.23
165
1,380.28
743.93
636.35
187,304.88
166
1,380.28
741.42
638.86
186,666.02
167
1,380.28
738.89
641.39
186,024.62
168
1,380.28
736.35
643.93
185,380.69
169
1,380.28
733.80
646.48
184,734.21
170
1,380.28
731.24
649.04
184,085.17
171
1,380.28
728.67
651.61
183,433.56
172
1,380.28
726.09
654.19
182,779.37
173
1,380.28
723.50
656.78
182,122.59
174
1,380.28
720.90
659.38
181,463.21
175
1,380.28
718.29
661.99
180,801.23
176
1,380.28
715.67
664.61
180,136.62
177
1,380.28
713.04
667.24
179,469.38
178
1,380.28
710.40
669.88
178,799.50
179
1,380.28
707.75
672.53
178,126.97
180
1,380.28
705.09
675.19
177,451.77
181
1,380.28
702.41
677.87
176,773.90
182
1,380.28
699.73
680.55
176,093.35
183
1,380.28
697.04
683.24
175,410.11
184
1,380.28
694.33
685.95
174,724.16
185
1,380.28
691.62
688.66
174,035.50
186
1,380.28
688.89
691.39
173,344.11
187
1,380.28
686.15
694.13
172,649.98
188
1,380.28
683.41
696.87
171,953.11
189
1,380.28
680.65
699.63
171,253.48
190
1,380.28
677.88
702.40
170,551.08
191
1,380.28
675.10
705.18
169,845.89
192
1,380.28
672.31
707.97
169,137.92
193
1,380.28
669.50
710.78
168,427.14
194
1,380.28
666.69
713.59
167,713.56
195
1,380.28
663.87
716.41
166,997.14
196
1,380.28
661.03
719.25
166,277.89
197
1,380.28
658.18
722.10
165,555.80
198
1,380.28
655.33
724.95
164,830.84
199
1,380.28
652.46
727.82
164,103.02
200
1,380.28
649.57
730.71
163,372.31
201
1,380.28
646.68
733.60
162,638.71
202
1,380.28
643.78
736.50
161,902.21
203
1,380.28
640.86
739.42
161,162.79
204
1,380.28
637.94
742.34
160,420.45
205
1,380.28
635.00
745.28
159,675.17
206
1,380.28
632.05
748.23
158,926.93
207
1,380.28
629.09
751.19
158,175.74
208
1,380.28
626.11
754.17
157,421.57
209
1,380.28
623.13
757.15
156,664.42
210
1,380.28
620.13
760.15
155,904.27
211
1,380.28
617.12
763.16
155,141.11
212
1,380.28
614.10
766.18
154,374.93
213
1,380.28
611.07
769.21
153,605.72
214
1,380.28
608.02
772.26
152,833.46
215
1,380.28
604.97
775.31
152,058.15
216
1,380.28
601.90
778.38
151,279.76
217
1,380.28
598.82
781.46
150,498.30
218
1,380.28
595.72
784.56
149,713.74
219
1,380.28
592.62
787.66
148,926.08
220
1,380.28
589.50
790.78
148,135.30
221
1,380.28
586.37
793.91
147,341.39
222
1,380.28
583.23
797.05
146,544.33
223
1,380.28
580.07
800.21
145,744.12
224
1,380.28
576.90
803.38
144,940.75
225
1,380.28
573.72
806.56
144,134.19
226
1,380.28
570.53
809.75
143,324.44
227
1,380.28
567.33
812.95
142,511.49
228
1,380.28
564.11
816.17
141,695.32
229
1,380.28
560.88
819.40
140,875.91
230
1,380.28
557.63
822.65
140,053.27
231
1,380.28
554.38
825.90
139,227.37
232
1,380.28
551.11
829.17
138,398.19
233
1,380.28
547.83
832.45
137,565.74
234
1,380.28
544.53
835.75
136,729.99
235
1,380.28
541.22
839.06
135,890.93
236
1,380.28
537.90
842.38
135,048.56
237
1,380.28
534.57
845.71
134,202.84
238
1,380.28
531.22
849.06
133,353.78
239
1,380.28
527.86
852.42
132,501.36
240
1,380.28
524.48
855.80
131,645.57
241
1,380.28
521.10
859.18
130,786.38
242
1,380.28
517.70
862.58
129,923.80
243
1,380.28
514.28
866.00
129,057.80
244
1,380.28
510.85
869.43
128,188.37
245
1,380.28
507.41
872.87
127,315.51
246
1,380.28
503.96
876.32
126,439.18
247
1,380.28
500.49
879.79
125,559.39
248
1,380.28
497.01
883.27
124,676.12
249
1,380.28
493.51
886.77
123,789.35
250
1,380.28
490.00
890.28
122,899.07
251
1,380.28
486.48
893.80
122,005.26
252
1,380.28
482.94
897.34
121,107.92
253
1,380.28
479.39
900.89
120,207.03
254
1,380.28
475.82
904.46
119,302.57
255
1,380.28
472.24
908.04
118,394.52
256
1,380.28
468.64
911.64
117,482.89
257
1,380.28
465.04
915.24
116,567.65
258
1,380.28
461.41
918.87
115,648.78
259
1,380.28
457.78
922.50
114,726.28
260
1,380.28
454.12
926.16
113,800.12
261
1,380.28
450.46
929.82
112,870.30
262
1,380.28
446.78
933.50
111,936.80
263
1,380.28
443.08
937.20
110,999.60
264
1,380.28
439.37
940.91
110,058.69
265
1,380.28
435.65
944.63
109,114.06
266
1,380.28
431.91
948.37
108,165.69
267
1,380.28
428.16
952.12
107,213.57
268
1,380.28
424.39
955.89
106,257.68
269
1,380.28
420.60
959.68
105,298.00
270
1,380.28
416.80
963.48
104,334.52
271
1,380.28
412.99
967.29
103,367.23
272
1,380.28
409.16
971.12
102,396.12
273
1,380.28
405.32
974.96
101,421.15
274
1,380.28
401.46
978.82
100,442.33
275
1,380.28
397.58
982.70
99,459.64
276
1,380.28
393.69
986.59
98,473.05
277
1,380.28
389.79
990.49
97,482.56
278
1,380.28
385.87
994.41
96,488.15
279
1,380.28
381.93
998.35
95,489.80
280
1,380.28
377.98
1,002.30
94,487.50
281
1,380.28
374.01
1,006.27
93,481.24
282
1,380.28
370.03
1,010.25
92,470.99
283
1,380.28
366.03
1,014.25
91,456.74
284
1,380.28
362.02
1,018.26
90,438.47
285
1,380.28
357.99
1,022.29
89,416.18
286
1,380.28
353.94
1,026.34
88,389.84
287
1,380.28
349.88
1,030.40
87,359.43
288
1,380.28
345.80
1,034.48
86,324.95
289
1,380.28
341.70
1,038.58
85,286.37
290
1,380.28
337.59
1,042.69
84,243.69
291
1,380.28
333.46
1,046.82
83,196.87
292
1,380.28
329.32
1,050.96
82,145.91
293
1,380.28
325.16
1,055.12
81,090.79
294
1,380.28
320.98
1,059.30
80,031.50
295
1,380.28
316.79
1,063.49
78,968.01
296
1,380.28
312.58
1,067.70
77,900.31
297
1,380.28
308.36
1,071.92
76,828.39
298
1,380.28
304.11
1,076.17
75,752.22
299
1,380.28
299.85
1,080.43
74,671.79
300
1,380.28
295.58
1,084.70
73,587.09
301
1,380.28
291.28
1,089.00
72,498.09
302
1,380.28
286.97
1,093.31
71,404.78
303
1,380.28
282.64
1,097.64
70,307.14
304
1,380.28
278.30
1,101.98
69,205.16
305
1,380.28
273.94
1,106.34
68,098.82
306
1,380.28
269.56
1,110.72
66,988.10
307
1,380.28
265.16
1,115.12
65,872.98
308
1,380.28
260.75
1,119.53
64,753.45
309
1,380.28
256.32
1,123.96
63,629.48
310
1,380.28
251.87
1,128.41
62,501.07
311
1,380.28
247.40
1,132.88
61,368.19
312
1,380.28
242.92
1,137.36
60,230.82
313
1,380.28
238.41
1,141.87
59,088.96
314
1,380.28
233.89
1,146.39
57,942.57
315
1,380.28
229.36
1,150.92
56,791.65
316
1,380.28
224.80
1,155.48
55,636.17
317
1,380.28
220.23
1,160.05
54,476.12
318
1,380.28
215.63
1,164.65
53,311.47
319
1,380.28
211.02
1,169.26
52,142.21
320
1,380.28
206.40
1,173.88
50,968.33
321
1,380.28
201.75
1,178.53
49,789.80
322
1,380.28
197.08
1,183.20
48,606.60
323
1,380.28
192.40
1,187.88
47,418.73
324
1,380.28
187.70
1,192.58
46,226.15
325
1,380.28
182.98
1,197.30
45,028.84
326
1,380.28
178.24
1,202.04
43,826.80
327
1,380.28
173.48
1,206.80
42,620.00
328
1,380.28
168.70
1,211.58
41,408.43
329
1,380.28
163.91
1,216.37
40,192.06
330
1,380.28
159.09
1,221.19
38,970.87
331
1,380.28
154.26
1,226.02
37,744.85
332
1,380.28
149.41
1,230.87
36,513.98
333
1,380.28
144.53
1,235.75
35,278.23
334
1,380.28
139.64
1,240.64
34,037.59
335
1,380.28
134.73
1,245.55
32,792.05
336
1,380.28
129.80
1,250.48
31,541.57
337
1,380.28
124.85
1,255.43
30,286.14
338
1,380.28
119.88
1,260.40
29,025.74
339
1,380.28
114.89
1,265.39
27,760.36
340
1,380.28
109.88
1,270.40
26,489.96
341
1,380.28
104.86
1,275.42
25,214.54
342
1,380.28
99.81
1,280.47
23,934.06
343
1,380.28
94.74
1,285.54
22,648.52
344
1,380.28
89.65
1,290.63
21,357.89
345
1,380.28
84.54
1,295.74
20,062.16
346
1,380.28
79.41
1,300.87
18,761.29
347
1,380.28
74.26
1,306.02
17,455.27
348
1,380.28
69.09
1,311.19
16,144.09
349
1,380.28
63.90
1,316.38
14,827.71
350
1,380.28
58.69
1,321.59
13,506.12
351
1,380.28
53.46
1,326.82
12,179.30
352
1,380.28
48.21
1,332.07
10,847.23
353
1,380.28
42.94
1,337.34
9,509.89
354
1,380.28
37.64
1,342.64
8,167.25
355
1,380.28
32.33
1,347.95
6,819.30
356
1,380.28
26.99
1,353.29
5,466.02
357
1,380.28
21.64
1,358.64
4,107.37
358
1,380.28
16.26
1,364.02
2,743.35
359
1,380.28
10.86
1,369.42
1,373.93
360
1,379.37
5.44
1,373.93
0.00
Totals
496,899.89
232,299.89
264,600.00

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