Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,380.01  
 

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
1,380.01
1,021.35
358.66
272,001.34
2
1,380.01
1,020.01
360.00
271,641.34
3
1,380.01
1,018.66
361.35
271,279.98
4
1,380.01
1,017.30
362.71
270,917.27
5
1,380.01
1,015.94
364.07
270,553.20
6
1,380.01
1,014.57
365.44
270,187.76
7
1,380.01
1,013.20
366.81
269,820.96
8
1,380.01
1,011.83
368.18
269,452.78
9
1,380.01
1,010.45
369.56
269,083.21
10
1,380.01
1,009.06
370.95
268,712.27
11
1,380.01
1,007.67
372.34
268,339.93
12
1,380.01
1,006.27
373.74
267,966.19
13
1,380.01
1,004.87
375.14
267,591.06
14
1,380.01
1,003.47
376.54
267,214.51
15
1,380.01
1,002.05
377.96
266,836.56
16
1,380.01
1,000.64
379.37
266,457.18
17
1,380.01
999.21
380.80
266,076.39
18
1,380.01
997.79
382.22
265,694.16
19
1,380.01
996.35
383.66
265,310.51
20
1,380.01
994.91
385.10
264,925.41
21
1,380.01
993.47
386.54
264,538.87
22
1,380.01
992.02
387.99
264,150.88
23
1,380.01
990.57
389.44
263,761.44
24
1,380.01
989.11
390.90
263,370.53
25
1,380.01
987.64
392.37
262,978.16
26
1,380.01
986.17
393.84
262,584.32
27
1,380.01
984.69
395.32
262,189.00
28
1,380.01
983.21
396.80
261,792.20
29
1,380.01
981.72
398.29
261,393.91
30
1,380.01
980.23
399.78
260,994.13
31
1,380.01
978.73
401.28
260,592.85
32
1,380.01
977.22
402.79
260,190.06
33
1,380.01
975.71
404.30
259,785.76
34
1,380.01
974.20
405.81
259,379.95
35
1,380.01
972.67
407.34
258,972.62
36
1,380.01
971.15
408.86
258,563.75
37
1,380.01
969.61
410.40
258,153.36
38
1,380.01
968.08
411.93
257,741.42
39
1,380.01
966.53
413.48
257,327.94
40
1,380.01
964.98
415.03
256,912.91
41
1,380.01
963.42
416.59
256,496.33
42
1,380.01
961.86
418.15
256,078.18
43
1,380.01
960.29
419.72
255,658.46
44
1,380.01
958.72
421.29
255,237.17
45
1,380.01
957.14
422.87
254,814.30
46
1,380.01
955.55
424.46
254,389.84
47
1,380.01
953.96
426.05
253,963.79
48
1,380.01
952.36
427.65
253,536.15
49
1,380.01
950.76
429.25
253,106.90
50
1,380.01
949.15
430.86
252,676.04
51
1,380.01
947.54
432.47
252,243.56
52
1,380.01
945.91
434.10
251,809.47
53
1,380.01
944.29
435.72
251,373.74
54
1,380.01
942.65
437.36
250,936.39
55
1,380.01
941.01
439.00
250,497.39
56
1,380.01
939.37
440.64
250,056.74
57
1,380.01
937.71
442.30
249,614.44
58
1,380.01
936.05
443.96
249,170.49
59
1,380.01
934.39
445.62
248,724.87
60
1,380.01
932.72
447.29
248,277.58
61
1,380.01
931.04
448.97
247,828.61
62
1,380.01
929.36
450.65
247,377.95
63
1,380.01
927.67
452.34
246,925.61
64
1,380.01
925.97
454.04
246,471.57
65
1,380.01
924.27
455.74
246,015.83
66
1,380.01
922.56
457.45
245,558.38
67
1,380.01
920.84
459.17
245,099.21
68
1,380.01
919.12
460.89
244,638.33
69
1,380.01
917.39
462.62
244,175.71
70
1,380.01
915.66
464.35
243,711.36
71
1,380.01
913.92
466.09
243,245.27
72
1,380.01
912.17
467.84
242,777.43
73
1,380.01
910.42
469.59
242,307.83
74
1,380.01
908.65
471.36
241,836.48
75
1,380.01
906.89
473.12
241,363.35
76
1,380.01
905.11
474.90
240,888.46
77
1,380.01
903.33
476.68
240,411.78
78
1,380.01
901.54
478.47
239,933.31
79
1,380.01
899.75
480.26
239,453.05
80
1,380.01
897.95
482.06
238,970.99
81
1,380.01
896.14
483.87
238,487.12
82
1,380.01
894.33
485.68
238,001.44
83
1,380.01
892.51
487.50
237,513.93
84
1,380.01
890.68
489.33
237,024.60
85
1,380.01
888.84
491.17
236,533.43
86
1,380.01
887.00
493.01
236,040.42
87
1,380.01
885.15
494.86
235,545.57
88
1,380.01
883.30
496.71
235,048.85
89
1,380.01
881.43
498.58
234,550.27
90
1,380.01
879.56
500.45
234,049.83
91
1,380.01
877.69
502.32
233,547.50
92
1,380.01
875.80
504.21
233,043.30
93
1,380.01
873.91
506.10
232,537.20
94
1,380.01
872.01
508.00
232,029.20
95
1,380.01
870.11
509.90
231,519.30
96
1,380.01
868.20
511.81
231,007.49
97
1,380.01
866.28
513.73
230,493.76
98
1,380.01
864.35
515.66
229,978.10
99
1,380.01
862.42
517.59
229,460.51
100
1,380.01
860.48
519.53
228,940.98
101
1,380.01
858.53
521.48
228,419.49
102
1,380.01
856.57
523.44
227,896.06
103
1,380.01
854.61
525.40
227,370.66
104
1,380.01
852.64
527.37
226,843.29
105
1,380.01
850.66
529.35
226,313.94
106
1,380.01
848.68
531.33
225,782.61
107
1,380.01
846.68
533.33
225,249.28
108
1,380.01
844.68
535.33
224,713.96
109
1,380.01
842.68
537.33
224,176.62
110
1,380.01
840.66
539.35
223,637.28
111
1,380.01
838.64
541.37
223,095.91
112
1,380.01
836.61
543.40
222,552.51
113
1,380.01
834.57
545.44
222,007.07
114
1,380.01
832.53
547.48
221,459.58
115
1,380.01
830.47
549.54
220,910.05
116
1,380.01
828.41
551.60
220,358.45
117
1,380.01
826.34
553.67
219,804.78
118
1,380.01
824.27
555.74
219,249.04
119
1,380.01
822.18
557.83
218,691.22
120
1,380.01
820.09
559.92
218,131.30
121
1,380.01
817.99
562.02
217,569.28
122
1,380.01
815.88
564.13
217,005.16
123
1,380.01
813.77
566.24
216,438.92
124
1,380.01
811.65
568.36
215,870.55
125
1,380.01
809.51
570.50
215,300.06
126
1,380.01
807.38
572.63
214,727.42
127
1,380.01
805.23
574.78
214,152.64
128
1,380.01
803.07
576.94
213,575.70
129
1,380.01
800.91
579.10
212,996.60
130
1,380.01
798.74
581.27
212,415.33
131
1,380.01
796.56
583.45
211,831.87
132
1,380.01
794.37
585.64
211,246.23
133
1,380.01
792.17
587.84
210,658.40
134
1,380.01
789.97
590.04
210,068.36
135
1,380.01
787.76
592.25
209,476.10
136
1,380.01
785.54
594.47
208,881.63
137
1,380.01
783.31
596.70
208,284.92
138
1,380.01
781.07
598.94
207,685.98
139
1,380.01
778.82
601.19
207,084.80
140
1,380.01
776.57
603.44
206,481.35
141
1,380.01
774.31
605.70
205,875.65
142
1,380.01
772.03
607.98
205,267.67
143
1,380.01
769.75
610.26
204,657.42
144
1,380.01
767.47
612.54
204,044.87
145
1,380.01
765.17
614.84
203,430.03
146
1,380.01
762.86
617.15
202,812.88
147
1,380.01
760.55
619.46
202,193.42
148
1,380.01
758.23
621.78
201,571.64
149
1,380.01
755.89
624.12
200,947.52
150
1,380.01
753.55
626.46
200,321.06
151
1,380.01
751.20
628.81
199,692.26
152
1,380.01
748.85
631.16
199,061.09
153
1,380.01
746.48
633.53
198,427.56
154
1,380.01
744.10
635.91
197,791.66
155
1,380.01
741.72
638.29
197,153.36
156
1,380.01
739.33
640.68
196,512.68
157
1,380.01
736.92
643.09
195,869.59
158
1,380.01
734.51
645.50
195,224.09
159
1,380.01
732.09
647.92
194,576.17
160
1,380.01
729.66
650.35
193,925.82
161
1,380.01
727.22
652.79
193,273.04
162
1,380.01
724.77
655.24
192,617.80
163
1,380.01
722.32
657.69
191,960.11
164
1,380.01
719.85
660.16
191,299.95
165
1,380.01
717.37
662.64
190,637.31
166
1,380.01
714.89
665.12
189,972.19
167
1,380.01
712.40
667.61
189,304.58
168
1,380.01
709.89
670.12
188,634.46
169
1,380.01
707.38
672.63
187,961.83
170
1,380.01
704.86
675.15
187,286.68
171
1,380.01
702.33
677.68
186,608.99
172
1,380.01
699.78
680.23
185,928.76
173
1,380.01
697.23
682.78
185,245.99
174
1,380.01
694.67
685.34
184,560.65
175
1,380.01
692.10
687.91
183,872.74
176
1,380.01
689.52
690.49
183,182.25
177
1,380.01
686.93
693.08
182,489.18
178
1,380.01
684.33
695.68
181,793.50
179
1,380.01
681.73
698.28
181,095.22
180
1,380.01
679.11
700.90
180,394.31
181
1,380.01
676.48
703.53
179,690.78
182
1,380.01
673.84
706.17
178,984.61
183
1,380.01
671.19
708.82
178,275.80
184
1,380.01
668.53
711.48
177,564.32
185
1,380.01
665.87
714.14
176,850.18
186
1,380.01
663.19
716.82
176,133.35
187
1,380.01
660.50
719.51
175,413.84
188
1,380.01
657.80
722.21
174,691.64
189
1,380.01
655.09
724.92
173,966.72
190
1,380.01
652.38
727.63
173,239.09
191
1,380.01
649.65
730.36
172,508.72
192
1,380.01
646.91
733.10
171,775.62
193
1,380.01
644.16
735.85
171,039.77
194
1,380.01
641.40
738.61
170,301.16
195
1,380.01
638.63
741.38
169,559.78
196
1,380.01
635.85
744.16
168,815.62
197
1,380.01
633.06
746.95
168,068.66
198
1,380.01
630.26
749.75
167,318.91
199
1,380.01
627.45
752.56
166,566.35
200
1,380.01
624.62
755.39
165,810.96
201
1,380.01
621.79
758.22
165,052.74
202
1,380.01
618.95
761.06
164,291.68
203
1,380.01
616.09
763.92
163,527.76
204
1,380.01
613.23
766.78
162,760.98
205
1,380.01
610.35
769.66
161,991.33
206
1,380.01
607.47
772.54
161,218.78
207
1,380.01
604.57
775.44
160,443.35
208
1,380.01
601.66
778.35
159,665.00
209
1,380.01
598.74
781.27
158,883.73
210
1,380.01
595.81
784.20
158,099.54
211
1,380.01
592.87
787.14
157,312.40
212
1,380.01
589.92
790.09
156,522.31
213
1,380.01
586.96
793.05
155,729.26
214
1,380.01
583.98
796.03
154,933.23
215
1,380.01
581.00
799.01
154,134.22
216
1,380.01
578.00
802.01
153,332.22
217
1,380.01
575.00
805.01
152,527.20
218
1,380.01
571.98
808.03
151,719.17
219
1,380.01
568.95
811.06
150,908.11
220
1,380.01
565.91
814.10
150,094.00
221
1,380.01
562.85
817.16
149,276.84
222
1,380.01
559.79
820.22
148,456.62
223
1,380.01
556.71
823.30
147,633.32
224
1,380.01
553.62
826.39
146,806.94
225
1,380.01
550.53
829.48
145,977.46
226
1,380.01
547.42
832.59
145,144.86
227
1,380.01
544.29
835.72
144,309.14
228
1,380.01
541.16
838.85
143,470.29
229
1,380.01
538.01
842.00
142,628.30
230
1,380.01
534.86
845.15
141,783.14
231
1,380.01
531.69
848.32
140,934.82
232
1,380.01
528.51
851.50
140,083.32
233
1,380.01
525.31
854.70
139,228.62
234
1,380.01
522.11
857.90
138,370.72
235
1,380.01
518.89
861.12
137,509.60
236
1,380.01
515.66
864.35
136,645.25
237
1,380.01
512.42
867.59
135,777.66
238
1,380.01
509.17
870.84
134,906.81
239
1,380.01
505.90
874.11
134,032.70
240
1,380.01
502.62
877.39
133,155.32
241
1,380.01
499.33
880.68
132,274.64
242
1,380.01
496.03
883.98
131,390.66
243
1,380.01
492.71
887.30
130,503.36
244
1,380.01
489.39
890.62
129,612.74
245
1,380.01
486.05
893.96
128,718.78
246
1,380.01
482.70
897.31
127,821.46
247
1,380.01
479.33
900.68
126,920.78
248
1,380.01
475.95
904.06
126,016.73
249
1,380.01
472.56
907.45
125,109.28
250
1,380.01
469.16
910.85
124,198.43
251
1,380.01
465.74
914.27
123,284.16
252
1,380.01
462.32
917.69
122,366.47
253
1,380.01
458.87
921.14
121,445.33
254
1,380.01
455.42
924.59
120,520.74
255
1,380.01
451.95
928.06
119,592.69
256
1,380.01
448.47
931.54
118,661.15
257
1,380.01
444.98
935.03
117,726.12
258
1,380.01
441.47
938.54
116,787.58
259
1,380.01
437.95
942.06
115,845.53
260
1,380.01
434.42
945.59
114,899.94
261
1,380.01
430.87
949.14
113,950.80
262
1,380.01
427.32
952.69
112,998.11
263
1,380.01
423.74
956.27
112,041.84
264
1,380.01
420.16
959.85
111,081.99
265
1,380.01
416.56
963.45
110,118.53
266
1,380.01
412.94
967.07
109,151.47
267
1,380.01
409.32
970.69
108,180.78
268
1,380.01
405.68
974.33
107,206.44
269
1,380.01
402.02
977.99
106,228.46
270
1,380.01
398.36
981.65
105,246.80
271
1,380.01
394.68
985.33
104,261.47
272
1,380.01
390.98
989.03
103,272.44
273
1,380.01
387.27
992.74
102,279.70
274
1,380.01
383.55
996.46
101,283.24
275
1,380.01
379.81
1,000.20
100,283.04
276
1,380.01
376.06
1,003.95
99,279.09
277
1,380.01
372.30
1,007.71
98,271.38
278
1,380.01
368.52
1,011.49
97,259.89
279
1,380.01
364.72
1,015.29
96,244.60
280
1,380.01
360.92
1,019.09
95,225.51
281
1,380.01
357.10
1,022.91
94,202.60
282
1,380.01
353.26
1,026.75
93,175.85
283
1,380.01
349.41
1,030.60
92,145.25
284
1,380.01
345.54
1,034.47
91,110.78
285
1,380.01
341.67
1,038.34
90,072.44
286
1,380.01
337.77
1,042.24
89,030.20
287
1,380.01
333.86
1,046.15
87,984.05
288
1,380.01
329.94
1,050.07
86,933.98
289
1,380.01
326.00
1,054.01
85,879.97
290
1,380.01
322.05
1,057.96
84,822.01
291
1,380.01
318.08
1,061.93
83,760.09
292
1,380.01
314.10
1,065.91
82,694.18
293
1,380.01
310.10
1,069.91
81,624.27
294
1,380.01
306.09
1,073.92
80,550.35
295
1,380.01
302.06
1,077.95
79,472.40
296
1,380.01
298.02
1,081.99
78,390.42
297
1,380.01
293.96
1,086.05
77,304.37
298
1,380.01
289.89
1,090.12
76,214.25
299
1,380.01
285.80
1,094.21
75,120.04
300
1,380.01
281.70
1,098.31
74,021.73
301
1,380.01
277.58
1,102.43
72,919.31
302
1,380.01
273.45
1,106.56
71,812.74
303
1,380.01
269.30
1,110.71
70,702.03
304
1,380.01
265.13
1,114.88
69,587.15
305
1,380.01
260.95
1,119.06
68,468.10
306
1,380.01
256.76
1,123.25
67,344.84
307
1,380.01
252.54
1,127.47
66,217.37
308
1,380.01
248.32
1,131.69
65,085.68
309
1,380.01
244.07
1,135.94
63,949.74
310
1,380.01
239.81
1,140.20
62,809.54
311
1,380.01
235.54
1,144.47
61,665.07
312
1,380.01
231.24
1,148.77
60,516.30
313
1,380.01
226.94
1,153.07
59,363.23
314
1,380.01
222.61
1,157.40
58,205.83
315
1,380.01
218.27
1,161.74
57,044.09
316
1,380.01
213.92
1,166.09
55,878.00
317
1,380.01
209.54
1,170.47
54,707.53
318
1,380.01
205.15
1,174.86
53,532.67
319
1,380.01
200.75
1,179.26
52,353.41
320
1,380.01
196.33
1,183.68
51,169.73
321
1,380.01
191.89
1,188.12
49,981.60
322
1,380.01
187.43
1,192.58
48,789.02
323
1,380.01
182.96
1,197.05
47,591.97
324
1,380.01
178.47
1,201.54
46,390.43
325
1,380.01
173.96
1,206.05
45,184.39
326
1,380.01
169.44
1,210.57
43,973.82
327
1,380.01
164.90
1,215.11
42,758.71
328
1,380.01
160.35
1,219.66
41,539.04
329
1,380.01
155.77
1,224.24
40,314.81
330
1,380.01
151.18
1,228.83
39,085.98
331
1,380.01
146.57
1,233.44
37,852.54
332
1,380.01
141.95
1,238.06
36,614.48
333
1,380.01
137.30
1,242.71
35,371.77
334
1,380.01
132.64
1,247.37
34,124.40
335
1,380.01
127.97
1,252.04
32,872.36
336
1,380.01
123.27
1,256.74
31,615.62
337
1,380.01
118.56
1,261.45
30,354.17
338
1,380.01
113.83
1,266.18
29,087.99
339
1,380.01
109.08
1,270.93
27,817.06
340
1,380.01
104.31
1,275.70
26,541.36
341
1,380.01
99.53
1,280.48
25,260.88
342
1,380.01
94.73
1,285.28
23,975.60
343
1,380.01
89.91
1,290.10
22,685.50
344
1,380.01
85.07
1,294.94
21,390.56
345
1,380.01
80.21
1,299.80
20,090.77
346
1,380.01
75.34
1,304.67
18,786.10
347
1,380.01
70.45
1,309.56
17,476.53
348
1,380.01
65.54
1,314.47
16,162.06
349
1,380.01
60.61
1,319.40
14,842.66
350
1,380.01
55.66
1,324.35
13,518.31
351
1,380.01
50.69
1,329.32
12,188.99
352
1,380.01
45.71
1,334.30
10,854.69
353
1,380.01
40.71
1,339.30
9,515.39
354
1,380.01
35.68
1,344.33
8,171.06
355
1,380.01
30.64
1,349.37
6,821.69
356
1,380.01
25.58
1,354.43
5,467.26
357
1,380.01
20.50
1,359.51
4,107.75
358
1,380.01
15.40
1,364.61
2,743.15
359
1,380.01
10.29
1,369.72
1,373.42
360
1,378.57
5.15
1,373.42
0.00
Totals
496,802.16
224,442.16
272,360.00

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