Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,380.99  
 

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
1,380.99
1,022.07
358.92
272,194.08
2
1,380.99
1,020.73
360.26
271,833.82
3
1,380.99
1,019.38
361.61
271,472.21
4
1,380.99
1,018.02
362.97
271,109.24
5
1,380.99
1,016.66
364.33
270,744.91
6
1,380.99
1,015.29
365.70
270,379.21
7
1,380.99
1,013.92
367.07
270,012.14
8
1,380.99
1,012.55
368.44
269,643.70
9
1,380.99
1,011.16
369.83
269,273.87
10
1,380.99
1,009.78
371.21
268,902.66
11
1,380.99
1,008.38
372.61
268,530.06
12
1,380.99
1,006.99
374.00
268,156.05
13
1,380.99
1,005.59
375.40
267,780.65
14
1,380.99
1,004.18
376.81
267,403.84
15
1,380.99
1,002.76
378.23
267,025.61
16
1,380.99
1,001.35
379.64
266,645.97
17
1,380.99
999.92
381.07
266,264.90
18
1,380.99
998.49
382.50
265,882.40
19
1,380.99
997.06
383.93
265,498.47
20
1,380.99
995.62
385.37
265,113.10
21
1,380.99
994.17
386.82
264,726.28
22
1,380.99
992.72
388.27
264,338.02
23
1,380.99
991.27
389.72
263,948.30
24
1,380.99
989.81
391.18
263,557.11
25
1,380.99
988.34
392.65
263,164.46
26
1,380.99
986.87
394.12
262,770.34
27
1,380.99
985.39
395.60
262,374.74
28
1,380.99
983.91
397.08
261,977.65
29
1,380.99
982.42
398.57
261,579.08
30
1,380.99
980.92
400.07
261,179.01
31
1,380.99
979.42
401.57
260,777.44
32
1,380.99
977.92
403.07
260,374.37
33
1,380.99
976.40
404.59
259,969.78
34
1,380.99
974.89
406.10
259,563.68
35
1,380.99
973.36
407.63
259,156.05
36
1,380.99
971.84
409.15
258,746.90
37
1,380.99
970.30
410.69
258,336.21
38
1,380.99
968.76
412.23
257,923.98
39
1,380.99
967.21
413.78
257,510.20
40
1,380.99
965.66
415.33
257,094.88
41
1,380.99
964.11
416.88
256,677.99
42
1,380.99
962.54
418.45
256,259.54
43
1,380.99
960.97
420.02
255,839.53
44
1,380.99
959.40
421.59
255,417.94
45
1,380.99
957.82
423.17
254,994.76
46
1,380.99
956.23
424.76
254,570.00
47
1,380.99
954.64
426.35
254,143.65
48
1,380.99
953.04
427.95
253,715.70
49
1,380.99
951.43
429.56
253,286.14
50
1,380.99
949.82
431.17
252,854.98
51
1,380.99
948.21
432.78
252,422.19
52
1,380.99
946.58
434.41
251,987.79
53
1,380.99
944.95
436.04
251,551.75
54
1,380.99
943.32
437.67
251,114.08
55
1,380.99
941.68
439.31
250,674.77
56
1,380.99
940.03
440.96
250,233.81
57
1,380.99
938.38
442.61
249,791.19
58
1,380.99
936.72
444.27
249,346.92
59
1,380.99
935.05
445.94
248,900.98
60
1,380.99
933.38
447.61
248,453.37
61
1,380.99
931.70
449.29
248,004.08
62
1,380.99
930.02
450.97
247,553.11
63
1,380.99
928.32
452.67
247,100.44
64
1,380.99
926.63
454.36
246,646.08
65
1,380.99
924.92
456.07
246,190.01
66
1,380.99
923.21
457.78
245,732.23
67
1,380.99
921.50
459.49
245,272.74
68
1,380.99
919.77
461.22
244,811.52
69
1,380.99
918.04
462.95
244,348.57
70
1,380.99
916.31
464.68
243,883.89
71
1,380.99
914.56
466.43
243,417.47
72
1,380.99
912.82
468.17
242,949.29
73
1,380.99
911.06
469.93
242,479.36
74
1,380.99
909.30
471.69
242,007.67
75
1,380.99
907.53
473.46
241,534.21
76
1,380.99
905.75
475.24
241,058.97
77
1,380.99
903.97
477.02
240,581.95
78
1,380.99
902.18
478.81
240,103.14
79
1,380.99
900.39
480.60
239,622.54
80
1,380.99
898.58
482.41
239,140.14
81
1,380.99
896.78
484.21
238,655.92
82
1,380.99
894.96
486.03
238,169.89
83
1,380.99
893.14
487.85
237,682.04
84
1,380.99
891.31
489.68
237,192.36
85
1,380.99
889.47
491.52
236,700.84
86
1,380.99
887.63
493.36
236,207.47
87
1,380.99
885.78
495.21
235,712.26
88
1,380.99
883.92
497.07
235,215.19
89
1,380.99
882.06
498.93
234,716.26
90
1,380.99
880.19
500.80
234,215.46
91
1,380.99
878.31
502.68
233,712.77
92
1,380.99
876.42
504.57
233,208.21
93
1,380.99
874.53
506.46
232,701.75
94
1,380.99
872.63
508.36
232,193.39
95
1,380.99
870.73
510.26
231,683.12
96
1,380.99
868.81
512.18
231,170.95
97
1,380.99
866.89
514.10
230,656.85
98
1,380.99
864.96
516.03
230,140.82
99
1,380.99
863.03
517.96
229,622.86
100
1,380.99
861.09
519.90
229,102.95
101
1,380.99
859.14
521.85
228,581.10
102
1,380.99
857.18
523.81
228,057.29
103
1,380.99
855.21
525.78
227,531.51
104
1,380.99
853.24
527.75
227,003.77
105
1,380.99
851.26
529.73
226,474.04
106
1,380.99
849.28
531.71
225,942.33
107
1,380.99
847.28
533.71
225,408.62
108
1,380.99
845.28
535.71
224,872.92
109
1,380.99
843.27
537.72
224,335.20
110
1,380.99
841.26
539.73
223,795.47
111
1,380.99
839.23
541.76
223,253.71
112
1,380.99
837.20
543.79
222,709.92
113
1,380.99
835.16
545.83
222,164.09
114
1,380.99
833.12
547.87
221,616.22
115
1,380.99
831.06
549.93
221,066.29
116
1,380.99
829.00
551.99
220,514.30
117
1,380.99
826.93
554.06
219,960.24
118
1,380.99
824.85
556.14
219,404.10
119
1,380.99
822.77
558.22
218,845.87
120
1,380.99
820.67
560.32
218,285.55
121
1,380.99
818.57
562.42
217,723.14
122
1,380.99
816.46
564.53
217,158.61
123
1,380.99
814.34
566.65
216,591.96
124
1,380.99
812.22
568.77
216,023.19
125
1,380.99
810.09
570.90
215,452.29
126
1,380.99
807.95
573.04
214,879.24
127
1,380.99
805.80
575.19
214,304.05
128
1,380.99
803.64
577.35
213,726.70
129
1,380.99
801.48
579.51
213,147.19
130
1,380.99
799.30
581.69
212,565.50
131
1,380.99
797.12
583.87
211,981.63
132
1,380.99
794.93
586.06
211,395.57
133
1,380.99
792.73
588.26
210,807.31
134
1,380.99
790.53
590.46
210,216.85
135
1,380.99
788.31
592.68
209,624.17
136
1,380.99
786.09
594.90
209,029.28
137
1,380.99
783.86
597.13
208,432.15
138
1,380.99
781.62
599.37
207,832.78
139
1,380.99
779.37
601.62
207,231.16
140
1,380.99
777.12
603.87
206,627.29
141
1,380.99
774.85
606.14
206,021.15
142
1,380.99
772.58
608.41
205,412.74
143
1,380.99
770.30
610.69
204,802.04
144
1,380.99
768.01
612.98
204,189.06
145
1,380.99
765.71
615.28
203,573.78
146
1,380.99
763.40
617.59
202,956.19
147
1,380.99
761.09
619.90
202,336.29
148
1,380.99
758.76
622.23
201,714.06
149
1,380.99
756.43
624.56
201,089.50
150
1,380.99
754.09
626.90
200,462.59
151
1,380.99
751.73
629.26
199,833.34
152
1,380.99
749.38
631.61
199,201.72
153
1,380.99
747.01
633.98
198,567.74
154
1,380.99
744.63
636.36
197,931.38
155
1,380.99
742.24
638.75
197,292.63
156
1,380.99
739.85
641.14
196,651.49
157
1,380.99
737.44
643.55
196,007.94
158
1,380.99
735.03
645.96
195,361.98
159
1,380.99
732.61
648.38
194,713.60
160
1,380.99
730.18
650.81
194,062.79
161
1,380.99
727.74
653.25
193,409.53
162
1,380.99
725.29
655.70
192,753.83
163
1,380.99
722.83
658.16
192,095.66
164
1,380.99
720.36
660.63
191,435.03
165
1,380.99
717.88
663.11
190,771.92
166
1,380.99
715.39
665.60
190,106.33
167
1,380.99
712.90
668.09
189,438.24
168
1,380.99
710.39
670.60
188,767.64
169
1,380.99
707.88
673.11
188,094.53
170
1,380.99
705.35
675.64
187,418.89
171
1,380.99
702.82
678.17
186,740.72
172
1,380.99
700.28
680.71
186,060.01
173
1,380.99
697.73
683.26
185,376.75
174
1,380.99
695.16
685.83
184,690.92
175
1,380.99
692.59
688.40
184,002.52
176
1,380.99
690.01
690.98
183,311.54
177
1,380.99
687.42
693.57
182,617.97
178
1,380.99
684.82
696.17
181,921.80
179
1,380.99
682.21
698.78
181,223.01
180
1,380.99
679.59
701.40
180,521.61
181
1,380.99
676.96
704.03
179,817.57
182
1,380.99
674.32
706.67
179,110.90
183
1,380.99
671.67
709.32
178,401.58
184
1,380.99
669.01
711.98
177,689.59
185
1,380.99
666.34
714.65
176,974.94
186
1,380.99
663.66
717.33
176,257.60
187
1,380.99
660.97
720.02
175,537.58
188
1,380.99
658.27
722.72
174,814.86
189
1,380.99
655.56
725.43
174,089.42
190
1,380.99
652.84
728.15
173,361.27
191
1,380.99
650.10
730.89
172,630.38
192
1,380.99
647.36
733.63
171,896.76
193
1,380.99
644.61
736.38
171,160.38
194
1,380.99
641.85
739.14
170,421.24
195
1,380.99
639.08
741.91
169,679.33
196
1,380.99
636.30
744.69
168,934.64
197
1,380.99
633.50
747.49
168,187.15
198
1,380.99
630.70
750.29
167,436.86
199
1,380.99
627.89
753.10
166,683.76
200
1,380.99
625.06
755.93
165,927.84
201
1,380.99
622.23
758.76
165,169.08
202
1,380.99
619.38
761.61
164,407.47
203
1,380.99
616.53
764.46
163,643.01
204
1,380.99
613.66
767.33
162,875.68
205
1,380.99
610.78
770.21
162,105.47
206
1,380.99
607.90
773.09
161,332.38
207
1,380.99
605.00
775.99
160,556.38
208
1,380.99
602.09
778.90
159,777.48
209
1,380.99
599.17
781.82
158,995.66
210
1,380.99
596.23
784.76
158,210.90
211
1,380.99
593.29
787.70
157,423.20
212
1,380.99
590.34
790.65
156,632.55
213
1,380.99
587.37
793.62
155,838.93
214
1,380.99
584.40
796.59
155,042.34
215
1,380.99
581.41
799.58
154,242.76
216
1,380.99
578.41
802.58
153,440.18
217
1,380.99
575.40
805.59
152,634.59
218
1,380.99
572.38
808.61
151,825.98
219
1,380.99
569.35
811.64
151,014.33
220
1,380.99
566.30
814.69
150,199.65
221
1,380.99
563.25
817.74
149,381.91
222
1,380.99
560.18
820.81
148,561.10
223
1,380.99
557.10
823.89
147,737.21
224
1,380.99
554.01
826.98
146,910.24
225
1,380.99
550.91
830.08
146,080.16
226
1,380.99
547.80
833.19
145,246.97
227
1,380.99
544.68
836.31
144,410.66
228
1,380.99
541.54
839.45
143,571.21
229
1,380.99
538.39
842.60
142,728.61
230
1,380.99
535.23
845.76
141,882.85
231
1,380.99
532.06
848.93
141,033.92
232
1,380.99
528.88
852.11
140,181.81
233
1,380.99
525.68
855.31
139,326.50
234
1,380.99
522.47
858.52
138,467.99
235
1,380.99
519.25
861.74
137,606.25
236
1,380.99
516.02
864.97
136,741.28
237
1,380.99
512.78
868.21
135,873.07
238
1,380.99
509.52
871.47
135,001.61
239
1,380.99
506.26
874.73
134,126.87
240
1,380.99
502.98
878.01
133,248.86
241
1,380.99
499.68
881.31
132,367.55
242
1,380.99
496.38
884.61
131,482.94
243
1,380.99
493.06
887.93
130,595.01
244
1,380.99
489.73
891.26
129,703.75
245
1,380.99
486.39
894.60
128,809.15
246
1,380.99
483.03
897.96
127,911.20
247
1,380.99
479.67
901.32
127,009.87
248
1,380.99
476.29
904.70
126,105.17
249
1,380.99
472.89
908.10
125,197.07
250
1,380.99
469.49
911.50
124,285.57
251
1,380.99
466.07
914.92
123,370.65
252
1,380.99
462.64
918.35
122,452.30
253
1,380.99
459.20
921.79
121,530.51
254
1,380.99
455.74
925.25
120,605.26
255
1,380.99
452.27
928.72
119,676.54
256
1,380.99
448.79
932.20
118,744.34
257
1,380.99
445.29
935.70
117,808.64
258
1,380.99
441.78
939.21
116,869.43
259
1,380.99
438.26
942.73
115,926.70
260
1,380.99
434.73
946.26
114,980.44
261
1,380.99
431.18
949.81
114,030.62
262
1,380.99
427.61
953.38
113,077.25
263
1,380.99
424.04
956.95
112,120.30
264
1,380.99
420.45
960.54
111,159.76
265
1,380.99
416.85
964.14
110,195.62
266
1,380.99
413.23
967.76
109,227.86
267
1,380.99
409.60
971.39
108,256.48
268
1,380.99
405.96
975.03
107,281.45
269
1,380.99
402.31
978.68
106,302.76
270
1,380.99
398.64
982.35
105,320.41
271
1,380.99
394.95
986.04
104,334.37
272
1,380.99
391.25
989.74
103,344.63
273
1,380.99
387.54
993.45
102,351.19
274
1,380.99
383.82
997.17
101,354.01
275
1,380.99
380.08
1,000.91
100,353.10
276
1,380.99
376.32
1,004.67
99,348.43
277
1,380.99
372.56
1,008.43
98,340.00
278
1,380.99
368.78
1,012.21
97,327.79
279
1,380.99
364.98
1,016.01
96,311.78
280
1,380.99
361.17
1,019.82
95,291.95
281
1,380.99
357.34
1,023.65
94,268.31
282
1,380.99
353.51
1,027.48
93,240.83
283
1,380.99
349.65
1,031.34
92,209.49
284
1,380.99
345.79
1,035.20
91,174.28
285
1,380.99
341.90
1,039.09
90,135.20
286
1,380.99
338.01
1,042.98
89,092.21
287
1,380.99
334.10
1,046.89
88,045.32
288
1,380.99
330.17
1,050.82
86,994.50
289
1,380.99
326.23
1,054.76
85,939.74
290
1,380.99
322.27
1,058.72
84,881.02
291
1,380.99
318.30
1,062.69
83,818.34
292
1,380.99
314.32
1,066.67
82,751.67
293
1,380.99
310.32
1,070.67
81,681.00
294
1,380.99
306.30
1,074.69
80,606.31
295
1,380.99
302.27
1,078.72
79,527.59
296
1,380.99
298.23
1,082.76
78,444.83
297
1,380.99
294.17
1,086.82
77,358.01
298
1,380.99
290.09
1,090.90
76,267.11
299
1,380.99
286.00
1,094.99
75,172.12
300
1,380.99
281.90
1,099.09
74,073.03
301
1,380.99
277.77
1,103.22
72,969.81
302
1,380.99
273.64
1,107.35
71,862.46
303
1,380.99
269.48
1,111.51
70,750.95
304
1,380.99
265.32
1,115.67
69,635.28
305
1,380.99
261.13
1,119.86
68,515.42
306
1,380.99
256.93
1,124.06
67,391.36
307
1,380.99
252.72
1,128.27
66,263.09
308
1,380.99
248.49
1,132.50
65,130.59
309
1,380.99
244.24
1,136.75
63,993.84
310
1,380.99
239.98
1,141.01
62,852.83
311
1,380.99
235.70
1,145.29
61,707.53
312
1,380.99
231.40
1,149.59
60,557.95
313
1,380.99
227.09
1,153.90
59,404.05
314
1,380.99
222.77
1,158.22
58,245.82
315
1,380.99
218.42
1,162.57
57,083.26
316
1,380.99
214.06
1,166.93
55,916.33
317
1,380.99
209.69
1,171.30
54,745.02
318
1,380.99
205.29
1,175.70
53,569.33
319
1,380.99
200.88
1,180.11
52,389.22
320
1,380.99
196.46
1,184.53
51,204.69
321
1,380.99
192.02
1,188.97
50,015.72
322
1,380.99
187.56
1,193.43
48,822.29
323
1,380.99
183.08
1,197.91
47,624.38
324
1,380.99
178.59
1,202.40
46,421.98
325
1,380.99
174.08
1,206.91
45,215.08
326
1,380.99
169.56
1,211.43
44,003.64
327
1,380.99
165.01
1,215.98
42,787.67
328
1,380.99
160.45
1,220.54
41,567.13
329
1,380.99
155.88
1,225.11
40,342.02
330
1,380.99
151.28
1,229.71
39,112.31
331
1,380.99
146.67
1,234.32
37,877.99
332
1,380.99
142.04
1,238.95
36,639.04
333
1,380.99
137.40
1,243.59
35,395.45
334
1,380.99
132.73
1,248.26
34,147.19
335
1,380.99
128.05
1,252.94
32,894.26
336
1,380.99
123.35
1,257.64
31,636.62
337
1,380.99
118.64
1,262.35
30,374.27
338
1,380.99
113.90
1,267.09
29,107.18
339
1,380.99
109.15
1,271.84
27,835.34
340
1,380.99
104.38
1,276.61
26,558.73
341
1,380.99
99.60
1,281.39
25,277.34
342
1,380.99
94.79
1,286.20
23,991.14
343
1,380.99
89.97
1,291.02
22,700.12
344
1,380.99
85.13
1,295.86
21,404.25
345
1,380.99
80.27
1,300.72
20,103.53
346
1,380.99
75.39
1,305.60
18,797.93
347
1,380.99
70.49
1,310.50
17,487.43
348
1,380.99
65.58
1,315.41
16,172.02
349
1,380.99
60.65
1,320.34
14,851.67
350
1,380.99
55.69
1,325.30
13,526.37
351
1,380.99
50.72
1,330.27
12,196.11
352
1,380.99
45.74
1,335.25
10,860.85
353
1,380.99
40.73
1,340.26
9,520.59
354
1,380.99
35.70
1,345.29
8,175.30
355
1,380.99
30.66
1,350.33
6,824.97
356
1,380.99
25.59
1,355.40
5,469.58
357
1,380.99
20.51
1,360.48
4,109.10
358
1,380.99
15.41
1,365.58
2,743.52
359
1,380.99
10.29
1,370.70
1,372.81
360
1,377.96
5.15
1,372.81
0.00
Totals
497,153.37
224,600.37
272,553.00

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