Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,180.06  
 

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
1,180.06
734.36
445.70
270,704.30
2
1,180.06
733.16
446.90
270,257.40
3
1,180.06
731.95
448.11
269,809.29
4
1,180.06
730.73
449.33
269,359.96
5
1,180.06
729.52
450.54
268,909.42
6
1,180.06
728.30
451.76
268,457.66
7
1,180.06
727.07
452.99
268,004.67
8
1,180.06
725.85
454.21
267,550.45
9
1,180.06
724.62
455.44
267,095.01
10
1,180.06
723.38
456.68
266,638.33
11
1,180.06
722.15
457.91
266,180.42
12
1,180.06
720.91
459.15
265,721.26
13
1,180.06
719.66
460.40
265,260.87
14
1,180.06
718.41
461.65
264,799.22
15
1,180.06
717.16
462.90
264,336.32
16
1,180.06
715.91
464.15
263,872.18
17
1,180.06
714.65
465.41
263,406.77
18
1,180.06
713.39
466.67
262,940.10
19
1,180.06
712.13
467.93
262,472.17
20
1,180.06
710.86
469.20
262,002.97
21
1,180.06
709.59
470.47
261,532.51
22
1,180.06
708.32
471.74
261,060.76
23
1,180.06
707.04
473.02
260,587.74
24
1,180.06
705.76
474.30
260,113.44
25
1,180.06
704.47
475.59
259,637.85
26
1,180.06
703.19
476.87
259,160.98
27
1,180.06
701.89
478.17
258,682.81
28
1,180.06
700.60
479.46
258,203.35
29
1,180.06
699.30
480.76
257,722.59
30
1,180.06
698.00
482.06
257,240.53
31
1,180.06
696.69
483.37
256,757.17
32
1,180.06
695.38
484.68
256,272.49
33
1,180.06
694.07
485.99
255,786.50
34
1,180.06
692.76
487.30
255,299.20
35
1,180.06
691.44
488.62
254,810.57
36
1,180.06
690.11
489.95
254,320.62
37
1,180.06
688.79
491.27
253,829.35
38
1,180.06
687.45
492.61
253,336.74
39
1,180.06
686.12
493.94
252,842.80
40
1,180.06
684.78
495.28
252,347.53
41
1,180.06
683.44
496.62
251,850.91
42
1,180.06
682.10
497.96
251,352.94
43
1,180.06
680.75
499.31
250,853.63
44
1,180.06
679.40
500.66
250,352.97
45
1,180.06
678.04
502.02
249,850.95
46
1,180.06
676.68
503.38
249,347.57
47
1,180.06
675.32
504.74
248,842.82
48
1,180.06
673.95
506.11
248,336.71
49
1,180.06
672.58
507.48
247,829.23
50
1,180.06
671.20
508.86
247,320.37
51
1,180.06
669.83
510.23
246,810.14
52
1,180.06
668.44
511.62
246,298.52
53
1,180.06
667.06
513.00
245,785.52
54
1,180.06
665.67
514.39
245,271.13
55
1,180.06
664.28
515.78
244,755.35
56
1,180.06
662.88
517.18
244,238.17
57
1,180.06
661.48
518.58
243,719.59
58
1,180.06
660.07
519.99
243,199.60
59
1,180.06
658.67
521.39
242,678.21
60
1,180.06
657.25
522.81
242,155.40
61
1,180.06
655.84
524.22
241,631.18
62
1,180.06
654.42
525.64
241,105.53
63
1,180.06
652.99
527.07
240,578.47
64
1,180.06
651.57
528.49
240,049.97
65
1,180.06
650.14
529.92
239,520.05
66
1,180.06
648.70
531.36
238,988.69
67
1,180.06
647.26
532.80
238,455.89
68
1,180.06
645.82
534.24
237,921.65
69
1,180.06
644.37
535.69
237,385.96
70
1,180.06
642.92
537.14
236,848.82
71
1,180.06
641.47
538.59
236,310.23
72
1,180.06
640.01
540.05
235,770.17
73
1,180.06
638.54
541.52
235,228.66
74
1,180.06
637.08
542.98
234,685.67
75
1,180.06
635.61
544.45
234,141.22
76
1,180.06
634.13
545.93
233,595.29
77
1,180.06
632.65
547.41
233,047.89
78
1,180.06
631.17
548.89
232,499.00
79
1,180.06
629.68
550.38
231,948.62
80
1,180.06
628.19
551.87
231,396.76
81
1,180.06
626.70
553.36
230,843.40
82
1,180.06
625.20
554.86
230,288.54
83
1,180.06
623.70
556.36
229,732.18
84
1,180.06
622.19
557.87
229,174.31
85
1,180.06
620.68
559.38
228,614.93
86
1,180.06
619.17
560.89
228,054.03
87
1,180.06
617.65
562.41
227,491.62
88
1,180.06
616.12
563.94
226,927.68
89
1,180.06
614.60
565.46
226,362.22
90
1,180.06
613.06
567.00
225,795.22
91
1,180.06
611.53
568.53
225,226.69
92
1,180.06
609.99
570.07
224,656.62
93
1,180.06
608.45
571.61
224,085.01
94
1,180.06
606.90
573.16
223,511.84
95
1,180.06
605.34
574.72
222,937.13
96
1,180.06
603.79
576.27
222,360.86
97
1,180.06
602.23
577.83
221,783.02
98
1,180.06
600.66
579.40
221,203.63
99
1,180.06
599.09
580.97
220,622.66
100
1,180.06
597.52
582.54
220,040.12
101
1,180.06
595.94
584.12
219,456.00
102
1,180.06
594.36
585.70
218,870.30
103
1,180.06
592.77
587.29
218,283.01
104
1,180.06
591.18
588.88
217,694.14
105
1,180.06
589.59
590.47
217,103.67
106
1,180.06
587.99
592.07
216,511.60
107
1,180.06
586.39
593.67
215,917.92
108
1,180.06
584.78
595.28
215,322.64
109
1,180.06
583.17
596.89
214,725.74
110
1,180.06
581.55
598.51
214,127.23
111
1,180.06
579.93
600.13
213,527.10
112
1,180.06
578.30
601.76
212,925.34
113
1,180.06
576.67
603.39
212,321.96
114
1,180.06
575.04
605.02
211,716.93
115
1,180.06
573.40
606.66
211,110.27
116
1,180.06
571.76
608.30
210,501.97
117
1,180.06
570.11
609.95
209,892.02
118
1,180.06
568.46
611.60
209,280.42
119
1,180.06
566.80
613.26
208,667.16
120
1,180.06
565.14
614.92
208,052.24
121
1,180.06
563.47
616.59
207,435.65
122
1,180.06
561.80
618.26
206,817.40
123
1,180.06
560.13
619.93
206,197.47
124
1,180.06
558.45
621.61
205,575.86
125
1,180.06
556.77
623.29
204,952.57
126
1,180.06
555.08
624.98
204,327.59
127
1,180.06
553.39
626.67
203,700.92
128
1,180.06
551.69
628.37
203,072.55
129
1,180.06
549.99
630.07
202,442.47
130
1,180.06
548.28
631.78
201,810.70
131
1,180.06
546.57
633.49
201,177.21
132
1,180.06
544.85
635.21
200,542.00
133
1,180.06
543.13
636.93
199,905.08
134
1,180.06
541.41
638.65
199,266.43
135
1,180.06
539.68
640.38
198,626.05
136
1,180.06
537.95
642.11
197,983.93
137
1,180.06
536.21
643.85
197,340.08
138
1,180.06
534.46
645.60
196,694.48
139
1,180.06
532.71
647.35
196,047.14
140
1,180.06
530.96
649.10
195,398.04
141
1,180.06
529.20
650.86
194,747.18
142
1,180.06
527.44
652.62
194,094.56
143
1,180.06
525.67
654.39
193,440.17
144
1,180.06
523.90
656.16
192,784.01
145
1,180.06
522.12
657.94
192,126.08
146
1,180.06
520.34
659.72
191,466.36
147
1,180.06
518.55
661.51
190,804.85
148
1,180.06
516.76
663.30
190,141.56
149
1,180.06
514.97
665.09
189,476.46
150
1,180.06
513.17
666.89
188,809.57
151
1,180.06
511.36
668.70
188,140.87
152
1,180.06
509.55
670.51
187,470.35
153
1,180.06
507.73
672.33
186,798.03
154
1,180.06
505.91
674.15
186,123.88
155
1,180.06
504.09
675.97
185,447.90
156
1,180.06
502.25
677.81
184,770.10
157
1,180.06
500.42
679.64
184,090.46
158
1,180.06
498.58
681.48
183,408.98
159
1,180.06
496.73
683.33
182,725.65
160
1,180.06
494.88
685.18
182,040.47
161
1,180.06
493.03
687.03
181,353.44
162
1,180.06
491.17
688.89
180,664.54
163
1,180.06
489.30
690.76
179,973.78
164
1,180.06
487.43
692.63
179,281.15
165
1,180.06
485.55
694.51
178,586.64
166
1,180.06
483.67
696.39
177,890.26
167
1,180.06
481.79
698.27
177,191.98
168
1,180.06
479.89
700.17
176,491.82
169
1,180.06
478.00
702.06
175,789.76
170
1,180.06
476.10
703.96
175,085.79
171
1,180.06
474.19
705.87
174,379.92
172
1,180.06
472.28
707.78
173,672.14
173
1,180.06
470.36
709.70
172,962.45
174
1,180.06
468.44
711.62
172,250.83
175
1,180.06
466.51
713.55
171,537.28
176
1,180.06
464.58
715.48
170,821.80
177
1,180.06
462.64
717.42
170,104.38
178
1,180.06
460.70
719.36
169,385.02
179
1,180.06
458.75
721.31
168,663.71
180
1,180.06
456.80
723.26
167,940.45
181
1,180.06
454.84
725.22
167,215.23
182
1,180.06
452.87
727.19
166,488.04
183
1,180.06
450.91
729.15
165,758.89
184
1,180.06
448.93
731.13
165,027.76
185
1,180.06
446.95
733.11
164,294.65
186
1,180.06
444.96
735.10
163,559.55
187
1,180.06
442.97
737.09
162,822.47
188
1,180.06
440.98
739.08
162,083.38
189
1,180.06
438.98
741.08
161,342.30
190
1,180.06
436.97
743.09
160,599.21
191
1,180.06
434.96
745.10
159,854.10
192
1,180.06
432.94
747.12
159,106.98
193
1,180.06
430.91
749.15
158,357.84
194
1,180.06
428.89
751.17
157,606.66
195
1,180.06
426.85
753.21
156,853.45
196
1,180.06
424.81
755.25
156,098.21
197
1,180.06
422.77
757.29
155,340.91
198
1,180.06
420.71
759.35
154,581.57
199
1,180.06
418.66
761.40
153,820.16
200
1,180.06
416.60
763.46
153,056.70
201
1,180.06
414.53
765.53
152,291.17
202
1,180.06
412.46
767.60
151,523.57
203
1,180.06
410.38
769.68
150,753.88
204
1,180.06
408.29
771.77
149,982.11
205
1,180.06
406.20
773.86
149,208.25
206
1,180.06
404.11
775.95
148,432.30
207
1,180.06
402.00
778.06
147,654.24
208
1,180.06
399.90
780.16
146,874.08
209
1,180.06
397.78
782.28
146,091.81
210
1,180.06
395.67
784.39
145,307.41
211
1,180.06
393.54
786.52
144,520.89
212
1,180.06
391.41
788.65
143,732.24
213
1,180.06
389.27
790.79
142,941.46
214
1,180.06
387.13
792.93
142,148.53
215
1,180.06
384.99
795.07
141,353.46
216
1,180.06
382.83
797.23
140,556.23
217
1,180.06
380.67
799.39
139,756.84
218
1,180.06
378.51
801.55
138,955.29
219
1,180.06
376.34
803.72
138,151.57
220
1,180.06
374.16
805.90
137,345.67
221
1,180.06
371.98
808.08
136,537.58
222
1,180.06
369.79
810.27
135,727.31
223
1,180.06
367.59
812.47
134,914.85
224
1,180.06
365.39
814.67
134,100.18
225
1,180.06
363.19
816.87
133,283.31
226
1,180.06
360.98
819.08
132,464.23
227
1,180.06
358.76
821.30
131,642.92
228
1,180.06
356.53
823.53
130,819.40
229
1,180.06
354.30
825.76
129,993.64
230
1,180.06
352.07
827.99
129,165.65
231
1,180.06
349.82
830.24
128,335.41
232
1,180.06
347.58
832.48
127,502.92
233
1,180.06
345.32
834.74
126,668.19
234
1,180.06
343.06
837.00
125,831.18
235
1,180.06
340.79
839.27
124,991.92
236
1,180.06
338.52
841.54
124,150.38
237
1,180.06
336.24
843.82
123,306.56
238
1,180.06
333.96
846.10
122,460.45
239
1,180.06
331.66
848.40
121,612.06
240
1,180.06
329.37
850.69
120,761.36
241
1,180.06
327.06
853.00
119,908.36
242
1,180.06
324.75
855.31
119,053.06
243
1,180.06
322.44
857.62
118,195.43
244
1,180.06
320.11
859.95
117,335.48
245
1,180.06
317.78
862.28
116,473.21
246
1,180.06
315.45
864.61
115,608.60
247
1,180.06
313.11
866.95
114,741.64
248
1,180.06
310.76
869.30
113,872.34
249
1,180.06
308.40
871.66
113,000.69
250
1,180.06
306.04
874.02
112,126.67
251
1,180.06
303.68
876.38
111,250.29
252
1,180.06
301.30
878.76
110,371.53
253
1,180.06
298.92
881.14
109,490.39
254
1,180.06
296.54
883.52
108,606.87
255
1,180.06
294.14
885.92
107,720.95
256
1,180.06
291.74
888.32
106,832.64
257
1,180.06
289.34
890.72
105,941.91
258
1,180.06
286.93
893.13
105,048.78
259
1,180.06
284.51
895.55
104,153.23
260
1,180.06
282.08
897.98
103,255.25
261
1,180.06
279.65
900.41
102,354.84
262
1,180.06
277.21
902.85
101,451.99
263
1,180.06
274.77
905.29
100,546.70
264
1,180.06
272.31
907.75
99,638.95
265
1,180.06
269.86
910.20
98,728.75
266
1,180.06
267.39
912.67
97,816.08
267
1,180.06
264.92
915.14
96,900.93
268
1,180.06
262.44
917.62
95,983.31
269
1,180.06
259.95
920.11
95,063.21
270
1,180.06
257.46
922.60
94,140.61
271
1,180.06
254.96
925.10
93,215.52
272
1,180.06
252.46
927.60
92,287.91
273
1,180.06
249.95
930.11
91,357.80
274
1,180.06
247.43
932.63
90,425.17
275
1,180.06
244.90
935.16
89,490.01
276
1,180.06
242.37
937.69
88,552.32
277
1,180.06
239.83
940.23
87,612.09
278
1,180.06
237.28
942.78
86,669.31
279
1,180.06
234.73
945.33
85,723.98
280
1,180.06
232.17
947.89
84,776.09
281
1,180.06
229.60
950.46
83,825.63
282
1,180.06
227.03
953.03
82,872.60
283
1,180.06
224.45
955.61
81,916.99
284
1,180.06
221.86
958.20
80,958.78
285
1,180.06
219.26
960.80
79,997.99
286
1,180.06
216.66
963.40
79,034.59
287
1,180.06
214.05
966.01
78,068.58
288
1,180.06
211.44
968.62
77,099.96
289
1,180.06
208.81
971.25
76,128.71
290
1,180.06
206.18
973.88
75,154.83
291
1,180.06
203.54
976.52
74,178.31
292
1,180.06
200.90
979.16
73,199.15
293
1,180.06
198.25
981.81
72,217.34
294
1,180.06
195.59
984.47
71,232.87
295
1,180.06
192.92
987.14
70,245.73
296
1,180.06
190.25
989.81
69,255.92
297
1,180.06
187.57
992.49
68,263.43
298
1,180.06
184.88
995.18
67,268.25
299
1,180.06
182.18
997.88
66,270.38
300
1,180.06
179.48
1,000.58
65,269.80
301
1,180.06
176.77
1,003.29
64,266.51
302
1,180.06
174.06
1,006.00
63,260.50
303
1,180.06
171.33
1,008.73
62,251.78
304
1,180.06
168.60
1,011.46
61,240.31
305
1,180.06
165.86
1,014.20
60,226.11
306
1,180.06
163.11
1,016.95
59,209.17
307
1,180.06
160.36
1,019.70
58,189.46
308
1,180.06
157.60
1,022.46
57,167.00
309
1,180.06
154.83
1,025.23
56,141.77
310
1,180.06
152.05
1,028.01
55,113.76
311
1,180.06
149.27
1,030.79
54,082.96
312
1,180.06
146.47
1,033.59
53,049.38
313
1,180.06
143.68
1,036.38
52,012.99
314
1,180.06
140.87
1,039.19
50,973.80
315
1,180.06
138.05
1,042.01
49,931.80
316
1,180.06
135.23
1,044.83
48,886.97
317
1,180.06
132.40
1,047.66
47,839.31
318
1,180.06
129.56
1,050.50
46,788.82
319
1,180.06
126.72
1,053.34
45,735.48
320
1,180.06
123.87
1,056.19
44,679.28
321
1,180.06
121.01
1,059.05
43,620.23
322
1,180.06
118.14
1,061.92
42,558.31
323
1,180.06
115.26
1,064.80
41,493.51
324
1,180.06
112.38
1,067.68
40,425.83
325
1,180.06
109.49
1,070.57
39,355.25
326
1,180.06
106.59
1,073.47
38,281.78
327
1,180.06
103.68
1,076.38
37,205.40
328
1,180.06
100.76
1,079.30
36,126.11
329
1,180.06
97.84
1,082.22
35,043.89
330
1,180.06
94.91
1,085.15
33,958.74
331
1,180.06
91.97
1,088.09
32,870.65
332
1,180.06
89.02
1,091.04
31,779.61
333
1,180.06
86.07
1,093.99
30,685.62
334
1,180.06
83.11
1,096.95
29,588.67
335
1,180.06
80.14
1,099.92
28,488.75
336
1,180.06
77.16
1,102.90
27,385.84
337
1,180.06
74.17
1,105.89
26,279.95
338
1,180.06
71.17
1,108.89
25,171.07
339
1,180.06
68.17
1,111.89
24,059.18
340
1,180.06
65.16
1,114.90
22,944.28
341
1,180.06
62.14
1,117.92
21,826.36
342
1,180.06
59.11
1,120.95
20,705.41
343
1,180.06
56.08
1,123.98
19,581.43
344
1,180.06
53.03
1,127.03
18,454.40
345
1,180.06
49.98
1,130.08
17,324.33
346
1,180.06
46.92
1,133.14
16,191.19
347
1,180.06
43.85
1,136.21
15,054.98
348
1,180.06
40.77
1,139.29
13,915.69
349
1,180.06
37.69
1,142.37
12,773.32
350
1,180.06
34.59
1,145.47
11,627.85
351
1,180.06
31.49
1,148.57
10,479.29
352
1,180.06
28.38
1,151.68
9,327.61
353
1,180.06
25.26
1,154.80
8,172.81
354
1,180.06
22.13
1,157.93
7,014.88
355
1,180.06
19.00
1,161.06
5,853.82
356
1,180.06
15.85
1,164.21
4,689.62
357
1,180.06
12.70
1,167.36
3,522.26
358
1,180.06
9.54
1,170.52
2,351.74
359
1,180.06
6.37
1,173.69
1,178.05
360
1,181.24
3.19
1,178.05
0.00
Totals
424,822.78
153,672.78
271,150.00

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