Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,380.46  
 

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
1,380.46
1,034.84
345.62
268,154.38
2
1,380.46
1,033.51
346.95
267,807.44
3
1,380.46
1,032.17
348.29
267,459.15
4
1,380.46
1,030.83
349.63
267,109.52
5
1,380.46
1,029.48
350.98
266,758.55
6
1,380.46
1,028.13
352.33
266,406.22
7
1,380.46
1,026.77
353.69
266,052.53
8
1,380.46
1,025.41
355.05
265,697.48
9
1,380.46
1,024.04
356.42
265,341.07
10
1,380.46
1,022.67
357.79
264,983.27
11
1,380.46
1,021.29
359.17
264,624.10
12
1,380.46
1,019.91
360.55
264,263.55
13
1,380.46
1,018.52
361.94
263,901.61
14
1,380.46
1,017.12
363.34
263,538.27
15
1,380.46
1,015.72
364.74
263,173.53
16
1,380.46
1,014.31
366.15
262,807.38
17
1,380.46
1,012.90
367.56
262,439.82
18
1,380.46
1,011.49
368.97
262,070.85
19
1,380.46
1,010.06
370.40
261,700.46
20
1,380.46
1,008.64
371.82
261,328.63
21
1,380.46
1,007.20
373.26
260,955.38
22
1,380.46
1,005.77
374.69
260,580.68
23
1,380.46
1,004.32
376.14
260,204.54
24
1,380.46
1,002.87
377.59
259,826.96
25
1,380.46
1,001.42
379.04
259,447.91
26
1,380.46
999.96
380.50
259,067.41
27
1,380.46
998.49
381.97
258,685.44
28
1,380.46
997.02
383.44
258,301.99
29
1,380.46
995.54
384.92
257,917.07
30
1,380.46
994.06
386.40
257,530.67
31
1,380.46
992.57
387.89
257,142.77
32
1,380.46
991.07
389.39
256,753.39
33
1,380.46
989.57
390.89
256,362.50
34
1,380.46
988.06
392.40
255,970.10
35
1,380.46
986.55
393.91
255,576.19
36
1,380.46
985.03
395.43
255,180.76
37
1,380.46
983.51
396.95
254,783.81
38
1,380.46
981.98
398.48
254,385.33
39
1,380.46
980.44
400.02
253,985.32
40
1,380.46
978.90
401.56
253,583.76
41
1,380.46
977.35
403.11
253,180.65
42
1,380.46
975.80
404.66
252,775.99
43
1,380.46
974.24
406.22
252,369.77
44
1,380.46
972.68
407.78
251,961.99
45
1,380.46
971.10
409.36
251,552.63
46
1,380.46
969.53
410.93
251,141.70
47
1,380.46
967.94
412.52
250,729.18
48
1,380.46
966.35
414.11
250,315.07
49
1,380.46
964.76
415.70
249,899.37
50
1,380.46
963.15
417.31
249,482.06
51
1,380.46
961.55
418.91
249,063.15
52
1,380.46
959.93
420.53
248,642.62
53
1,380.46
958.31
422.15
248,220.47
54
1,380.46
956.68
423.78
247,796.69
55
1,380.46
955.05
425.41
247,371.28
56
1,380.46
953.41
427.05
246,944.23
57
1,380.46
951.76
428.70
246,515.53
58
1,380.46
950.11
430.35
246,085.19
59
1,380.46
948.45
432.01
245,653.18
60
1,380.46
946.79
433.67
245,219.51
61
1,380.46
945.12
435.34
244,784.17
62
1,380.46
943.44
437.02
244,347.14
63
1,380.46
941.75
438.71
243,908.44
64
1,380.46
940.06
440.40
243,468.04
65
1,380.46
938.37
442.09
243,025.95
66
1,380.46
936.66
443.80
242,582.15
67
1,380.46
934.95
445.51
242,136.64
68
1,380.46
933.23
447.23
241,689.42
69
1,380.46
931.51
448.95
241,240.47
70
1,380.46
929.78
450.68
240,789.79
71
1,380.46
928.04
452.42
240,337.37
72
1,380.46
926.30
454.16
239,883.22
73
1,380.46
924.55
455.91
239,427.30
74
1,380.46
922.79
457.67
238,969.64
75
1,380.46
921.03
459.43
238,510.21
76
1,380.46
919.26
461.20
238,049.00
77
1,380.46
917.48
462.98
237,586.03
78
1,380.46
915.70
464.76
237,121.26
79
1,380.46
913.90
466.56
236,654.71
80
1,380.46
912.11
468.35
236,186.35
81
1,380.46
910.30
470.16
235,716.19
82
1,380.46
908.49
471.97
235,244.22
83
1,380.46
906.67
473.79
234,770.43
84
1,380.46
904.84
475.62
234,294.82
85
1,380.46
903.01
477.45
233,817.37
86
1,380.46
901.17
479.29
233,338.08
87
1,380.46
899.32
481.14
232,856.94
88
1,380.46
897.47
482.99
232,373.95
89
1,380.46
895.61
484.85
231,889.10
90
1,380.46
893.74
486.72
231,402.38
91
1,380.46
891.86
488.60
230,913.78
92
1,380.46
889.98
490.48
230,423.31
93
1,380.46
888.09
492.37
229,930.93
94
1,380.46
886.19
494.27
229,436.67
95
1,380.46
884.29
496.17
228,940.49
96
1,380.46
882.37
498.09
228,442.41
97
1,380.46
880.46
500.00
227,942.40
98
1,380.46
878.53
501.93
227,440.47
99
1,380.46
876.59
503.87
226,936.61
100
1,380.46
874.65
505.81
226,430.80
101
1,380.46
872.70
507.76
225,923.04
102
1,380.46
870.75
509.71
225,413.32
103
1,380.46
868.78
511.68
224,901.64
104
1,380.46
866.81
513.65
224,387.99
105
1,380.46
864.83
515.63
223,872.36
106
1,380.46
862.84
517.62
223,354.74
107
1,380.46
860.85
519.61
222,835.13
108
1,380.46
858.84
521.62
222,313.51
109
1,380.46
856.83
523.63
221,789.89
110
1,380.46
854.82
525.64
221,264.24
111
1,380.46
852.79
527.67
220,736.57
112
1,380.46
850.76
529.70
220,206.87
113
1,380.46
848.71
531.75
219,675.12
114
1,380.46
846.66
533.80
219,141.33
115
1,380.46
844.61
535.85
218,605.47
116
1,380.46
842.54
537.92
218,067.55
117
1,380.46
840.47
539.99
217,527.56
118
1,380.46
838.39
542.07
216,985.49
119
1,380.46
836.30
544.16
216,441.33
120
1,380.46
834.20
546.26
215,895.07
121
1,380.46
832.10
548.36
215,346.71
122
1,380.46
829.98
550.48
214,796.23
123
1,380.46
827.86
552.60
214,243.63
124
1,380.46
825.73
554.73
213,688.90
125
1,380.46
823.59
556.87
213,132.03
126
1,380.46
821.45
559.01
212,573.02
127
1,380.46
819.29
561.17
212,011.85
128
1,380.46
817.13
563.33
211,448.52
129
1,380.46
814.96
565.50
210,883.02
130
1,380.46
812.78
567.68
210,315.33
131
1,380.46
810.59
569.87
209,745.46
132
1,380.46
808.39
572.07
209,173.40
133
1,380.46
806.19
574.27
208,599.13
134
1,380.46
803.98
576.48
208,022.64
135
1,380.46
801.75
578.71
207,443.94
136
1,380.46
799.52
580.94
206,863.00
137
1,380.46
797.28
583.18
206,279.83
138
1,380.46
795.04
585.42
205,694.40
139
1,380.46
792.78
587.68
205,106.72
140
1,380.46
790.52
589.94
204,516.78
141
1,380.46
788.24
592.22
203,924.56
142
1,380.46
785.96
594.50
203,330.06
143
1,380.46
783.67
596.79
202,733.27
144
1,380.46
781.37
599.09
202,134.18
145
1,380.46
779.06
601.40
201,532.77
146
1,380.46
776.74
603.72
200,929.06
147
1,380.46
774.41
606.05
200,323.01
148
1,380.46
772.08
608.38
199,714.63
149
1,380.46
769.73
610.73
199,103.90
150
1,380.46
767.38
613.08
198,490.82
151
1,380.46
765.02
615.44
197,875.38
152
1,380.46
762.64
617.82
197,257.56
153
1,380.46
760.26
620.20
196,637.37
154
1,380.46
757.87
622.59
196,014.78
155
1,380.46
755.47
624.99
195,389.79
156
1,380.46
753.06
627.40
194,762.40
157
1,380.46
750.65
629.81
194,132.58
158
1,380.46
748.22
632.24
193,500.34
159
1,380.46
745.78
634.68
192,865.67
160
1,380.46
743.34
637.12
192,228.54
161
1,380.46
740.88
639.58
191,588.96
162
1,380.46
738.42
642.04
190,946.92
163
1,380.46
735.94
644.52
190,302.40
164
1,380.46
733.46
647.00
189,655.40
165
1,380.46
730.96
649.50
189,005.90
166
1,380.46
728.46
652.00
188,353.90
167
1,380.46
725.95
654.51
187,699.39
168
1,380.46
723.42
657.04
187,042.35
169
1,380.46
720.89
659.57
186,382.79
170
1,380.46
718.35
662.11
185,720.68
171
1,380.46
715.80
664.66
185,056.01
172
1,380.46
713.24
667.22
184,388.79
173
1,380.46
710.67
669.79
183,719.00
174
1,380.46
708.08
672.38
183,046.62
175
1,380.46
705.49
674.97
182,371.65
176
1,380.46
702.89
677.57
181,694.08
177
1,380.46
700.28
680.18
181,013.90
178
1,380.46
697.66
682.80
180,331.10
179
1,380.46
695.03
685.43
179,645.67
180
1,380.46
692.38
688.08
178,957.59
181
1,380.46
689.73
690.73
178,266.86
182
1,380.46
687.07
693.39
177,573.47
183
1,380.46
684.40
696.06
176,877.41
184
1,380.46
681.72
698.74
176,178.67
185
1,380.46
679.02
701.44
175,477.23
186
1,380.46
676.32
704.14
174,773.09
187
1,380.46
673.60
706.86
174,066.23
188
1,380.46
670.88
709.58
173,356.65
189
1,380.46
668.15
712.31
172,644.34
190
1,380.46
665.40
715.06
171,929.28
191
1,380.46
662.64
717.82
171,211.46
192
1,380.46
659.88
720.58
170,490.88
193
1,380.46
657.10
723.36
169,767.52
194
1,380.46
654.31
726.15
169,041.37
195
1,380.46
651.51
728.95
168,312.42
196
1,380.46
648.70
731.76
167,580.67
197
1,380.46
645.88
734.58
166,846.09
198
1,380.46
643.05
737.41
166,108.68
199
1,380.46
640.21
740.25
165,368.43
200
1,380.46
637.36
743.10
164,625.33
201
1,380.46
634.49
745.97
163,879.37
202
1,380.46
631.62
748.84
163,130.52
203
1,380.46
628.73
751.73
162,378.80
204
1,380.46
625.83
754.63
161,624.17
205
1,380.46
622.93
757.53
160,866.64
206
1,380.46
620.01
760.45
160,106.18
207
1,380.46
617.08
763.38
159,342.80
208
1,380.46
614.13
766.33
158,576.47
209
1,380.46
611.18
769.28
157,807.19
210
1,380.46
608.22
772.24
157,034.95
211
1,380.46
605.24
775.22
156,259.73
212
1,380.46
602.25
778.21
155,481.52
213
1,380.46
599.25
781.21
154,700.31
214
1,380.46
596.24
784.22
153,916.09
215
1,380.46
593.22
787.24
153,128.85
216
1,380.46
590.18
790.28
152,338.57
217
1,380.46
587.14
793.32
151,545.25
218
1,380.46
584.08
796.38
150,748.87
219
1,380.46
581.01
799.45
149,949.42
220
1,380.46
577.93
802.53
149,146.89
221
1,380.46
574.84
805.62
148,341.27
222
1,380.46
571.73
808.73
147,532.54
223
1,380.46
568.62
811.84
146,720.70
224
1,380.46
565.49
814.97
145,905.72
225
1,380.46
562.34
818.12
145,087.61
226
1,380.46
559.19
821.27
144,266.34
227
1,380.46
556.03
824.43
143,441.91
228
1,380.46
552.85
827.61
142,614.30
229
1,380.46
549.66
830.80
141,783.50
230
1,380.46
546.46
834.00
140,949.49
231
1,380.46
543.24
837.22
140,112.28
232
1,380.46
540.02
840.44
139,271.83
233
1,380.46
536.78
843.68
138,428.15
234
1,380.46
533.53
846.93
137,581.21
235
1,380.46
530.26
850.20
136,731.02
236
1,380.46
526.98
853.48
135,877.54
237
1,380.46
523.69
856.77
135,020.77
238
1,380.46
520.39
860.07
134,160.71
239
1,380.46
517.08
863.38
133,297.32
240
1,380.46
513.75
866.71
132,430.61
241
1,380.46
510.41
870.05
131,560.56
242
1,380.46
507.06
873.40
130,687.16
243
1,380.46
503.69
876.77
129,810.39
244
1,380.46
500.31
880.15
128,930.24
245
1,380.46
496.92
883.54
128,046.70
246
1,380.46
493.51
886.95
127,159.75
247
1,380.46
490.09
890.37
126,269.39
248
1,380.46
486.66
893.80
125,375.59
249
1,380.46
483.22
897.24
124,478.35
250
1,380.46
479.76
900.70
123,577.65
251
1,380.46
476.29
904.17
122,673.48
252
1,380.46
472.80
907.66
121,765.82
253
1,380.46
469.31
911.15
120,854.67
254
1,380.46
465.79
914.67
119,940.00
255
1,380.46
462.27
918.19
119,021.81
256
1,380.46
458.73
921.73
118,100.08
257
1,380.46
455.18
925.28
117,174.80
258
1,380.46
451.61
928.85
116,245.95
259
1,380.46
448.03
932.43
115,313.52
260
1,380.46
444.44
936.02
114,377.50
261
1,380.46
440.83
939.63
113,437.87
262
1,380.46
437.21
943.25
112,494.62
263
1,380.46
433.57
946.89
111,547.73
264
1,380.46
429.92
950.54
110,597.19
265
1,380.46
426.26
954.20
109,642.99
266
1,380.46
422.58
957.88
108,685.12
267
1,380.46
418.89
961.57
107,723.55
268
1,380.46
415.18
965.28
106,758.27
269
1,380.46
411.46
969.00
105,789.28
270
1,380.46
407.73
972.73
104,816.55
271
1,380.46
403.98
976.48
103,840.07
272
1,380.46
400.22
980.24
102,859.82
273
1,380.46
396.44
984.02
101,875.80
274
1,380.46
392.65
987.81
100,887.99
275
1,380.46
388.84
991.62
99,896.37
276
1,380.46
385.02
995.44
98,900.92
277
1,380.46
381.18
999.28
97,901.65
278
1,380.46
377.33
1,003.13
96,898.51
279
1,380.46
373.46
1,007.00
95,891.52
280
1,380.46
369.58
1,010.88
94,880.64
281
1,380.46
365.69
1,014.77
93,865.87
282
1,380.46
361.77
1,018.69
92,847.18
283
1,380.46
357.85
1,022.61
91,824.57
284
1,380.46
353.91
1,026.55
90,798.02
285
1,380.46
349.95
1,030.51
89,767.51
286
1,380.46
345.98
1,034.48
88,733.03
287
1,380.46
341.99
1,038.47
87,694.56
288
1,380.46
337.99
1,042.47
86,652.09
289
1,380.46
333.97
1,046.49
85,605.60
290
1,380.46
329.94
1,050.52
84,555.08
291
1,380.46
325.89
1,054.57
83,500.51
292
1,380.46
321.82
1,058.64
82,441.87
293
1,380.46
317.74
1,062.72
81,379.16
294
1,380.46
313.65
1,066.81
80,312.34
295
1,380.46
309.54
1,070.92
79,241.42
296
1,380.46
305.41
1,075.05
78,166.37
297
1,380.46
301.27
1,079.19
77,087.18
298
1,380.46
297.11
1,083.35
76,003.82
299
1,380.46
292.93
1,087.53
74,916.30
300
1,380.46
288.74
1,091.72
73,824.58
301
1,380.46
284.53
1,095.93
72,728.65
302
1,380.46
280.31
1,100.15
71,628.50
303
1,380.46
276.07
1,104.39
70,524.10
304
1,380.46
271.81
1,108.65
69,415.46
305
1,380.46
267.54
1,112.92
68,302.53
306
1,380.46
263.25
1,117.21
67,185.32
307
1,380.46
258.94
1,121.52
66,063.81
308
1,380.46
254.62
1,125.84
64,937.97
309
1,380.46
250.28
1,130.18
63,807.79
310
1,380.46
245.93
1,134.53
62,673.26
311
1,380.46
241.55
1,138.91
61,534.35
312
1,380.46
237.16
1,143.30
60,391.05
313
1,380.46
232.76
1,147.70
59,243.35
314
1,380.46
228.33
1,152.13
58,091.22
315
1,380.46
223.89
1,156.57
56,934.66
316
1,380.46
219.44
1,161.02
55,773.63
317
1,380.46
214.96
1,165.50
54,608.13
318
1,380.46
210.47
1,169.99
53,438.14
319
1,380.46
205.96
1,174.50
52,263.64
320
1,380.46
201.43
1,179.03
51,084.61
321
1,380.46
196.89
1,183.57
49,901.04
322
1,380.46
192.33
1,188.13
48,712.91
323
1,380.46
187.75
1,192.71
47,520.20
324
1,380.46
183.15
1,197.31
46,322.89
325
1,380.46
178.54
1,201.92
45,120.96
326
1,380.46
173.90
1,206.56
43,914.41
327
1,380.46
169.25
1,211.21
42,703.20
328
1,380.46
164.59
1,215.87
41,487.33
329
1,380.46
159.90
1,220.56
40,266.77
330
1,380.46
155.19
1,225.27
39,041.50
331
1,380.46
150.47
1,229.99
37,811.51
332
1,380.46
145.73
1,234.73
36,576.78
333
1,380.46
140.97
1,239.49
35,337.30
334
1,380.46
136.20
1,244.26
34,093.03
335
1,380.46
131.40
1,249.06
32,843.97
336
1,380.46
126.59
1,253.87
31,590.10
337
1,380.46
121.75
1,258.71
30,331.39
338
1,380.46
116.90
1,263.56
29,067.84
339
1,380.46
112.03
1,268.43
27,799.41
340
1,380.46
107.14
1,273.32
26,526.09
341
1,380.46
102.24
1,278.22
25,247.87
342
1,380.46
97.31
1,283.15
23,964.72
343
1,380.46
92.36
1,288.10
22,676.62
344
1,380.46
87.40
1,293.06
21,383.56
345
1,380.46
82.42
1,298.04
20,085.52
346
1,380.46
77.41
1,303.05
18,782.47
347
1,380.46
72.39
1,308.07
17,474.40
348
1,380.46
67.35
1,313.11
16,161.29
349
1,380.46
62.29
1,318.17
14,843.12
350
1,380.46
57.21
1,323.25
13,519.87
351
1,380.46
52.11
1,328.35
12,191.51
352
1,380.46
46.99
1,333.47
10,858.04
353
1,380.46
41.85
1,338.61
9,519.43
354
1,380.46
36.69
1,343.77
8,175.66
355
1,380.46
31.51
1,348.95
6,826.71
356
1,380.46
26.31
1,354.15
5,472.56
357
1,380.46
21.09
1,359.37
4,113.19
358
1,380.46
15.85
1,364.61
2,748.59
359
1,380.46
10.59
1,369.87
1,378.72
360
1,384.03
5.31
1,378.72
0.00
Totals
496,969.17
228,469.17
268,500.00

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