Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,180.00  
 

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
1,180.00
750.69
429.31
266,481.69
2
1,180.00
749.48
430.52
266,051.17
3
1,180.00
748.27
431.73
265,619.44
4
1,180.00
747.05
432.95
265,186.49
5
1,180.00
745.84
434.16
264,752.33
6
1,180.00
744.62
435.38
264,316.94
7
1,180.00
743.39
436.61
263,880.33
8
1,180.00
742.16
437.84
263,442.50
9
1,180.00
740.93
439.07
263,003.43
10
1,180.00
739.70
440.30
262,563.13
11
1,180.00
738.46
441.54
262,121.59
12
1,180.00
737.22
442.78
261,678.80
13
1,180.00
735.97
444.03
261,234.77
14
1,180.00
734.72
445.28
260,789.50
15
1,180.00
733.47
446.53
260,342.97
16
1,180.00
732.21
447.79
259,895.18
17
1,180.00
730.96
449.04
259,446.14
18
1,180.00
729.69
450.31
258,995.83
19
1,180.00
728.43
451.57
258,544.26
20
1,180.00
727.16
452.84
258,091.41
21
1,180.00
725.88
454.12
257,637.29
22
1,180.00
724.60
455.40
257,181.90
23
1,180.00
723.32
456.68
256,725.22
24
1,180.00
722.04
457.96
256,267.26
25
1,180.00
720.75
459.25
255,808.01
26
1,180.00
719.46
460.54
255,347.47
27
1,180.00
718.16
461.84
254,885.64
28
1,180.00
716.87
463.13
254,422.50
29
1,180.00
715.56
464.44
253,958.07
30
1,180.00
714.26
465.74
253,492.33
31
1,180.00
712.95
467.05
253,025.27
32
1,180.00
711.63
468.37
252,556.91
33
1,180.00
710.32
469.68
252,087.22
34
1,180.00
709.00
471.00
251,616.22
35
1,180.00
707.67
472.33
251,143.89
36
1,180.00
706.34
473.66
250,670.23
37
1,180.00
705.01
474.99
250,195.24
38
1,180.00
703.67
476.33
249,718.91
39
1,180.00
702.33
477.67
249,241.25
40
1,180.00
700.99
479.01
248,762.24
41
1,180.00
699.64
480.36
248,281.88
42
1,180.00
698.29
481.71
247,800.18
43
1,180.00
696.94
483.06
247,317.11
44
1,180.00
695.58
484.42
246,832.69
45
1,180.00
694.22
485.78
246,346.91
46
1,180.00
692.85
487.15
245,859.76
47
1,180.00
691.48
488.52
245,371.24
48
1,180.00
690.11
489.89
244,881.35
49
1,180.00
688.73
491.27
244,390.08
50
1,180.00
687.35
492.65
243,897.42
51
1,180.00
685.96
494.04
243,403.39
52
1,180.00
684.57
495.43
242,907.96
53
1,180.00
683.18
496.82
242,411.14
54
1,180.00
681.78
498.22
241,912.92
55
1,180.00
680.38
499.62
241,413.30
56
1,180.00
678.97
501.03
240,912.27
57
1,180.00
677.57
502.43
240,409.84
58
1,180.00
676.15
503.85
239,905.99
59
1,180.00
674.74
505.26
239,400.73
60
1,180.00
673.31
506.69
238,894.04
61
1,180.00
671.89
508.11
238,385.93
62
1,180.00
670.46
509.54
237,876.39
63
1,180.00
669.03
510.97
237,365.42
64
1,180.00
667.59
512.41
236,853.01
65
1,180.00
666.15
513.85
236,339.16
66
1,180.00
664.70
515.30
235,823.86
67
1,180.00
663.25
516.75
235,307.12
68
1,180.00
661.80
518.20
234,788.92
69
1,180.00
660.34
519.66
234,269.26
70
1,180.00
658.88
521.12
233,748.14
71
1,180.00
657.42
522.58
233,225.56
72
1,180.00
655.95
524.05
232,701.51
73
1,180.00
654.47
525.53
232,175.98
74
1,180.00
652.99
527.01
231,648.98
75
1,180.00
651.51
528.49
231,120.49
76
1,180.00
650.03
529.97
230,590.51
77
1,180.00
648.54
531.46
230,059.05
78
1,180.00
647.04
532.96
229,526.09
79
1,180.00
645.54
534.46
228,991.63
80
1,180.00
644.04
535.96
228,455.67
81
1,180.00
642.53
537.47
227,918.20
82
1,180.00
641.02
538.98
227,379.22
83
1,180.00
639.50
540.50
226,838.73
84
1,180.00
637.98
542.02
226,296.71
85
1,180.00
636.46
543.54
225,753.17
86
1,180.00
634.93
545.07
225,208.10
87
1,180.00
633.40
546.60
224,661.50
88
1,180.00
631.86
548.14
224,113.36
89
1,180.00
630.32
549.68
223,563.68
90
1,180.00
628.77
551.23
223,012.45
91
1,180.00
627.22
552.78
222,459.68
92
1,180.00
625.67
554.33
221,905.34
93
1,180.00
624.11
555.89
221,349.45
94
1,180.00
622.55
557.45
220,792.00
95
1,180.00
620.98
559.02
220,232.97
96
1,180.00
619.41
560.59
219,672.38
97
1,180.00
617.83
562.17
219,110.21
98
1,180.00
616.25
563.75
218,546.46
99
1,180.00
614.66
565.34
217,981.12
100
1,180.00
613.07
566.93
217,414.19
101
1,180.00
611.48
568.52
216,845.67
102
1,180.00
609.88
570.12
216,275.55
103
1,180.00
608.27
571.73
215,703.82
104
1,180.00
606.67
573.33
215,130.49
105
1,180.00
605.05
574.95
214,555.54
106
1,180.00
603.44
576.56
213,978.98
107
1,180.00
601.82
578.18
213,400.80
108
1,180.00
600.19
579.81
212,820.98
109
1,180.00
598.56
581.44
212,239.54
110
1,180.00
596.92
583.08
211,656.47
111
1,180.00
595.28
584.72
211,071.75
112
1,180.00
593.64
586.36
210,485.39
113
1,180.00
591.99
588.01
209,897.38
114
1,180.00
590.34
589.66
209,307.72
115
1,180.00
588.68
591.32
208,716.40
116
1,180.00
587.01
592.99
208,123.41
117
1,180.00
585.35
594.65
207,528.76
118
1,180.00
583.67
596.33
206,932.43
119
1,180.00
582.00
598.00
206,334.43
120
1,180.00
580.32
599.68
205,734.74
121
1,180.00
578.63
601.37
205,133.37
122
1,180.00
576.94
603.06
204,530.31
123
1,180.00
575.24
604.76
203,925.55
124
1,180.00
573.54
606.46
203,319.09
125
1,180.00
571.83
608.17
202,710.93
126
1,180.00
570.12
609.88
202,101.05
127
1,180.00
568.41
611.59
201,489.46
128
1,180.00
566.69
613.31
200,876.15
129
1,180.00
564.96
615.04
200,261.12
130
1,180.00
563.23
616.77
199,644.35
131
1,180.00
561.50
618.50
199,025.85
132
1,180.00
559.76
620.24
198,405.61
133
1,180.00
558.02
621.98
197,783.63
134
1,180.00
556.27
623.73
197,159.89
135
1,180.00
554.51
625.49
196,534.40
136
1,180.00
552.75
627.25
195,907.16
137
1,180.00
550.99
629.01
195,278.15
138
1,180.00
549.22
630.78
194,647.37
139
1,180.00
547.45
632.55
194,014.81
140
1,180.00
545.67
634.33
193,380.48
141
1,180.00
543.88
636.12
192,744.36
142
1,180.00
542.09
637.91
192,106.45
143
1,180.00
540.30
639.70
191,466.75
144
1,180.00
538.50
641.50
190,825.25
145
1,180.00
536.70
643.30
190,181.95
146
1,180.00
534.89
645.11
189,536.84
147
1,180.00
533.07
646.93
188,889.91
148
1,180.00
531.25
648.75
188,241.16
149
1,180.00
529.43
650.57
187,590.59
150
1,180.00
527.60
652.40
186,938.19
151
1,180.00
525.76
654.24
186,283.95
152
1,180.00
523.92
656.08
185,627.88
153
1,180.00
522.08
657.92
184,969.95
154
1,180.00
520.23
659.77
184,310.18
155
1,180.00
518.37
661.63
183,648.55
156
1,180.00
516.51
663.49
182,985.07
157
1,180.00
514.65
665.35
182,319.71
158
1,180.00
512.77
667.23
181,652.49
159
1,180.00
510.90
669.10
180,983.38
160
1,180.00
509.02
670.98
180,312.40
161
1,180.00
507.13
672.87
179,639.53
162
1,180.00
505.24
674.76
178,964.76
163
1,180.00
503.34
676.66
178,288.10
164
1,180.00
501.44
678.56
177,609.54
165
1,180.00
499.53
680.47
176,929.06
166
1,180.00
497.61
682.39
176,246.68
167
1,180.00
495.69
684.31
175,562.37
168
1,180.00
493.77
686.23
174,876.14
169
1,180.00
491.84
688.16
174,187.98
170
1,180.00
489.90
690.10
173,497.88
171
1,180.00
487.96
692.04
172,805.85
172
1,180.00
486.02
693.98
172,111.86
173
1,180.00
484.06
695.94
171,415.93
174
1,180.00
482.11
697.89
170,718.03
175
1,180.00
480.14
699.86
170,018.18
176
1,180.00
478.18
701.82
169,316.36
177
1,180.00
476.20
703.80
168,612.56
178
1,180.00
474.22
705.78
167,906.78
179
1,180.00
472.24
707.76
167,199.02
180
1,180.00
470.25
709.75
166,489.27
181
1,180.00
468.25
711.75
165,777.52
182
1,180.00
466.25
713.75
165,063.77
183
1,180.00
464.24
715.76
164,348.01
184
1,180.00
462.23
717.77
163,630.24
185
1,180.00
460.21
719.79
162,910.45
186
1,180.00
458.19
721.81
162,188.63
187
1,180.00
456.16
723.84
161,464.79
188
1,180.00
454.12
725.88
160,738.91
189
1,180.00
452.08
727.92
160,010.99
190
1,180.00
450.03
729.97
159,281.02
191
1,180.00
447.98
732.02
158,548.99
192
1,180.00
445.92
734.08
157,814.91
193
1,180.00
443.85
736.15
157,078.77
194
1,180.00
441.78
738.22
156,340.55
195
1,180.00
439.71
740.29
155,600.26
196
1,180.00
437.63
742.37
154,857.89
197
1,180.00
435.54
744.46
154,113.42
198
1,180.00
433.44
746.56
153,366.87
199
1,180.00
431.34
748.66
152,618.21
200
1,180.00
429.24
750.76
151,867.45
201
1,180.00
427.13
752.87
151,114.58
202
1,180.00
425.01
754.99
150,359.59
203
1,180.00
422.89
757.11
149,602.47
204
1,180.00
420.76
759.24
148,843.23
205
1,180.00
418.62
761.38
148,081.85
206
1,180.00
416.48
763.52
147,318.33
207
1,180.00
414.33
765.67
146,552.67
208
1,180.00
412.18
767.82
145,784.84
209
1,180.00
410.02
769.98
145,014.86
210
1,180.00
407.85
772.15
144,242.72
211
1,180.00
405.68
774.32
143,468.40
212
1,180.00
403.50
776.50
142,691.91
213
1,180.00
401.32
778.68
141,913.23
214
1,180.00
399.13
780.87
141,132.36
215
1,180.00
396.93
783.07
140,349.29
216
1,180.00
394.73
785.27
139,564.03
217
1,180.00
392.52
787.48
138,776.55
218
1,180.00
390.31
789.69
137,986.86
219
1,180.00
388.09
791.91
137,194.95
220
1,180.00
385.86
794.14
136,400.81
221
1,180.00
383.63
796.37
135,604.43
222
1,180.00
381.39
798.61
134,805.82
223
1,180.00
379.14
800.86
134,004.96
224
1,180.00
376.89
803.11
133,201.85
225
1,180.00
374.63
805.37
132,396.48
226
1,180.00
372.37
807.63
131,588.85
227
1,180.00
370.09
809.91
130,778.94
228
1,180.00
367.82
812.18
129,966.76
229
1,180.00
365.53
814.47
129,152.29
230
1,180.00
363.24
816.76
128,335.53
231
1,180.00
360.94
819.06
127,516.47
232
1,180.00
358.64
821.36
126,695.11
233
1,180.00
356.33
823.67
125,871.44
234
1,180.00
354.01
825.99
125,045.46
235
1,180.00
351.69
828.31
124,217.15
236
1,180.00
349.36
830.64
123,386.51
237
1,180.00
347.02
832.98
122,553.53
238
1,180.00
344.68
835.32
121,718.21
239
1,180.00
342.33
837.67
120,880.55
240
1,180.00
339.98
840.02
120,040.52
241
1,180.00
337.61
842.39
119,198.14
242
1,180.00
335.24
844.76
118,353.38
243
1,180.00
332.87
847.13
117,506.25
244
1,180.00
330.49
849.51
116,656.74
245
1,180.00
328.10
851.90
115,804.83
246
1,180.00
325.70
854.30
114,950.53
247
1,180.00
323.30
856.70
114,093.83
248
1,180.00
320.89
859.11
113,234.72
249
1,180.00
318.47
861.53
112,373.19
250
1,180.00
316.05
863.95
111,509.24
251
1,180.00
313.62
866.38
110,642.86
252
1,180.00
311.18
868.82
109,774.05
253
1,180.00
308.74
871.26
108,902.79
254
1,180.00
306.29
873.71
108,029.08
255
1,180.00
303.83
876.17
107,152.91
256
1,180.00
301.37
878.63
106,274.28
257
1,180.00
298.90
881.10
105,393.17
258
1,180.00
296.42
883.58
104,509.59
259
1,180.00
293.93
886.07
103,623.52
260
1,180.00
291.44
888.56
102,734.96
261
1,180.00
288.94
891.06
101,843.91
262
1,180.00
286.44
893.56
100,950.34
263
1,180.00
283.92
896.08
100,054.27
264
1,180.00
281.40
898.60
99,155.67
265
1,180.00
278.88
901.12
98,254.54
266
1,180.00
276.34
903.66
97,350.88
267
1,180.00
273.80
906.20
96,444.68
268
1,180.00
271.25
908.75
95,535.93
269
1,180.00
268.69
911.31
94,624.63
270
1,180.00
266.13
913.87
93,710.76
271
1,180.00
263.56
916.44
92,794.32
272
1,180.00
260.98
919.02
91,875.31
273
1,180.00
258.40
921.60
90,953.71
274
1,180.00
255.81
924.19
90,029.51
275
1,180.00
253.21
926.79
89,102.72
276
1,180.00
250.60
929.40
88,173.32
277
1,180.00
247.99
932.01
87,241.31
278
1,180.00
245.37
934.63
86,306.68
279
1,180.00
242.74
937.26
85,369.41
280
1,180.00
240.10
939.90
84,429.51
281
1,180.00
237.46
942.54
83,486.97
282
1,180.00
234.81
945.19
82,541.78
283
1,180.00
232.15
947.85
81,593.93
284
1,180.00
229.48
950.52
80,643.41
285
1,180.00
226.81
953.19
79,690.22
286
1,180.00
224.13
955.87
78,734.35
287
1,180.00
221.44
958.56
77,775.79
288
1,180.00
218.74
961.26
76,814.53
289
1,180.00
216.04
963.96
75,850.58
290
1,180.00
213.33
966.67
74,883.91
291
1,180.00
210.61
969.39
73,914.52
292
1,180.00
207.88
972.12
72,942.40
293
1,180.00
205.15
974.85
71,967.55
294
1,180.00
202.41
977.59
70,989.96
295
1,180.00
199.66
980.34
70,009.62
296
1,180.00
196.90
983.10
69,026.52
297
1,180.00
194.14
985.86
68,040.66
298
1,180.00
191.36
988.64
67,052.02
299
1,180.00
188.58
991.42
66,060.61
300
1,180.00
185.80
994.20
65,066.40
301
1,180.00
183.00
997.00
64,069.40
302
1,180.00
180.20
999.80
63,069.60
303
1,180.00
177.38
1,002.62
62,066.98
304
1,180.00
174.56
1,005.44
61,061.54
305
1,180.00
171.74
1,008.26
60,053.28
306
1,180.00
168.90
1,011.10
59,042.18
307
1,180.00
166.06
1,013.94
58,028.23
308
1,180.00
163.20
1,016.80
57,011.44
309
1,180.00
160.34
1,019.66
55,991.78
310
1,180.00
157.48
1,022.52
54,969.26
311
1,180.00
154.60
1,025.40
53,943.86
312
1,180.00
151.72
1,028.28
52,915.58
313
1,180.00
148.83
1,031.17
51,884.40
314
1,180.00
145.92
1,034.08
50,850.33
315
1,180.00
143.02
1,036.98
49,813.35
316
1,180.00
140.10
1,039.90
48,773.45
317
1,180.00
137.18
1,042.82
47,730.62
318
1,180.00
134.24
1,045.76
46,684.86
319
1,180.00
131.30
1,048.70
45,636.16
320
1,180.00
128.35
1,051.65
44,584.52
321
1,180.00
125.39
1,054.61
43,529.91
322
1,180.00
122.43
1,057.57
42,472.34
323
1,180.00
119.45
1,060.55
41,411.79
324
1,180.00
116.47
1,063.53
40,348.26
325
1,180.00
113.48
1,066.52
39,281.74
326
1,180.00
110.48
1,069.52
38,212.22
327
1,180.00
107.47
1,072.53
37,139.69
328
1,180.00
104.46
1,075.54
36,064.15
329
1,180.00
101.43
1,078.57
34,985.58
330
1,180.00
98.40
1,081.60
33,903.98
331
1,180.00
95.35
1,084.65
32,819.33
332
1,180.00
92.30
1,087.70
31,731.64
333
1,180.00
89.25
1,090.75
30,640.88
334
1,180.00
86.18
1,093.82
29,547.06
335
1,180.00
83.10
1,096.90
28,450.16
336
1,180.00
80.02
1,099.98
27,350.18
337
1,180.00
76.92
1,103.08
26,247.10
338
1,180.00
73.82
1,106.18
25,140.92
339
1,180.00
70.71
1,109.29
24,031.63
340
1,180.00
67.59
1,112.41
22,919.22
341
1,180.00
64.46
1,115.54
21,803.68
342
1,180.00
61.32
1,118.68
20,685.00
343
1,180.00
58.18
1,121.82
19,563.17
344
1,180.00
55.02
1,124.98
18,438.20
345
1,180.00
51.86
1,128.14
17,310.05
346
1,180.00
48.68
1,131.32
16,178.74
347
1,180.00
45.50
1,134.50
15,044.24
348
1,180.00
42.31
1,137.69
13,906.55
349
1,180.00
39.11
1,140.89
12,765.66
350
1,180.00
35.90
1,144.10
11,621.57
351
1,180.00
32.69
1,147.31
10,474.25
352
1,180.00
29.46
1,150.54
9,323.71
353
1,180.00
26.22
1,153.78
8,169.94
354
1,180.00
22.98
1,157.02
7,012.91
355
1,180.00
19.72
1,160.28
5,852.64
356
1,180.00
16.46
1,163.54
4,689.10
357
1,180.00
13.19
1,166.81
3,522.29
358
1,180.00
9.91
1,170.09
2,352.19
359
1,180.00
6.62
1,173.38
1,178.81
360
1,182.12
3.32
1,178.81
0.00
Totals
424,802.12
157,891.12
266,911.00

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