Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,580.18  
 

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
1,580.18
1,286.72
293.46
274,206.54
2
1,580.18
1,285.34
294.84
273,911.70
3
1,580.18
1,283.96
296.22
273,615.48
4
1,580.18
1,282.57
297.61
273,317.88
5
1,580.18
1,281.18
299.00
273,018.87
6
1,580.18
1,279.78
300.40
272,718.47
7
1,580.18
1,278.37
301.81
272,416.66
8
1,580.18
1,276.95
303.23
272,113.43
9
1,580.18
1,275.53
304.65
271,808.78
10
1,580.18
1,274.10
306.08
271,502.71
11
1,580.18
1,272.67
307.51
271,195.19
12
1,580.18
1,271.23
308.95
270,886.24
13
1,580.18
1,269.78
310.40
270,575.84
14
1,580.18
1,268.32
311.86
270,263.99
15
1,580.18
1,266.86
313.32
269,950.67
16
1,580.18
1,265.39
314.79
269,635.88
17
1,580.18
1,263.92
316.26
269,319.62
18
1,580.18
1,262.44
317.74
269,001.88
19
1,580.18
1,260.95
319.23
268,682.64
20
1,580.18
1,259.45
320.73
268,361.91
21
1,580.18
1,257.95
322.23
268,039.68
22
1,580.18
1,256.44
323.74
267,715.93
23
1,580.18
1,254.92
325.26
267,390.67
24
1,580.18
1,253.39
326.79
267,063.89
25
1,580.18
1,251.86
328.32
266,735.57
26
1,580.18
1,250.32
329.86
266,405.71
27
1,580.18
1,248.78
331.40
266,074.31
28
1,580.18
1,247.22
332.96
265,741.35
29
1,580.18
1,245.66
334.52
265,406.83
30
1,580.18
1,244.09
336.09
265,070.75
31
1,580.18
1,242.52
337.66
264,733.09
32
1,580.18
1,240.94
339.24
264,393.84
33
1,580.18
1,239.35
340.83
264,053.01
34
1,580.18
1,237.75
342.43
263,710.58
35
1,580.18
1,236.14
344.04
263,366.54
36
1,580.18
1,234.53
345.65
263,020.89
37
1,580.18
1,232.91
347.27
262,673.62
38
1,580.18
1,231.28
348.90
262,324.73
39
1,580.18
1,229.65
350.53
261,974.19
40
1,580.18
1,228.00
352.18
261,622.02
41
1,580.18
1,226.35
353.83
261,268.19
42
1,580.18
1,224.69
355.49
260,912.70
43
1,580.18
1,223.03
357.15
260,555.55
44
1,580.18
1,221.35
358.83
260,196.73
45
1,580.18
1,219.67
360.51
259,836.22
46
1,580.18
1,217.98
362.20
259,474.02
47
1,580.18
1,216.28
363.90
259,110.13
48
1,580.18
1,214.58
365.60
258,744.52
49
1,580.18
1,212.86
367.32
258,377.21
50
1,580.18
1,211.14
369.04
258,008.17
51
1,580.18
1,209.41
370.77
257,637.41
52
1,580.18
1,207.68
372.50
257,264.90
53
1,580.18
1,205.93
374.25
256,890.65
54
1,580.18
1,204.17
376.01
256,514.65
55
1,580.18
1,202.41
377.77
256,136.88
56
1,580.18
1,200.64
379.54
255,757.34
57
1,580.18
1,198.86
381.32
255,376.02
58
1,580.18
1,197.08
383.10
254,992.92
59
1,580.18
1,195.28
384.90
254,608.02
60
1,580.18
1,193.48
386.70
254,221.31
61
1,580.18
1,191.66
388.52
253,832.79
62
1,580.18
1,189.84
390.34
253,442.46
63
1,580.18
1,188.01
392.17
253,050.29
64
1,580.18
1,186.17
394.01
252,656.28
65
1,580.18
1,184.33
395.85
252,260.43
66
1,580.18
1,182.47
397.71
251,862.72
67
1,580.18
1,180.61
399.57
251,463.14
68
1,580.18
1,178.73
401.45
251,061.70
69
1,580.18
1,176.85
403.33
250,658.37
70
1,580.18
1,174.96
405.22
250,253.15
71
1,580.18
1,173.06
407.12
249,846.03
72
1,580.18
1,171.15
409.03
249,437.00
73
1,580.18
1,169.24
410.94
249,026.06
74
1,580.18
1,167.31
412.87
248,613.19
75
1,580.18
1,165.37
414.81
248,198.38
76
1,580.18
1,163.43
416.75
247,781.63
77
1,580.18
1,161.48
418.70
247,362.93
78
1,580.18
1,159.51
420.67
246,942.26
79
1,580.18
1,157.54
422.64
246,519.63
80
1,580.18
1,155.56
424.62
246,095.01
81
1,580.18
1,153.57
426.61
245,668.40
82
1,580.18
1,151.57
428.61
245,239.79
83
1,580.18
1,149.56
430.62
244,809.17
84
1,580.18
1,147.54
432.64
244,376.53
85
1,580.18
1,145.51
434.67
243,941.87
86
1,580.18
1,143.48
436.70
243,505.17
87
1,580.18
1,141.43
438.75
243,066.42
88
1,580.18
1,139.37
440.81
242,625.61
89
1,580.18
1,137.31
442.87
242,182.74
90
1,580.18
1,135.23
444.95
241,737.79
91
1,580.18
1,133.15
447.03
241,290.75
92
1,580.18
1,131.05
449.13
240,841.62
93
1,580.18
1,128.95
451.23
240,390.39
94
1,580.18
1,126.83
453.35
239,937.04
95
1,580.18
1,124.70
455.48
239,481.56
96
1,580.18
1,122.57
457.61
239,023.95
97
1,580.18
1,120.42
459.76
238,564.20
98
1,580.18
1,118.27
461.91
238,102.29
99
1,580.18
1,116.10
464.08
237,638.21
100
1,580.18
1,113.93
466.25
237,171.96
101
1,580.18
1,111.74
468.44
236,703.53
102
1,580.18
1,109.55
470.63
236,232.89
103
1,580.18
1,107.34
472.84
235,760.06
104
1,580.18
1,105.13
475.05
235,285.00
105
1,580.18
1,102.90
477.28
234,807.72
106
1,580.18
1,100.66
479.52
234,328.20
107
1,580.18
1,098.41
481.77
233,846.43
108
1,580.18
1,096.16
484.02
233,362.41
109
1,580.18
1,093.89
486.29
232,876.12
110
1,580.18
1,091.61
488.57
232,387.54
111
1,580.18
1,089.32
490.86
231,896.68
112
1,580.18
1,087.02
493.16
231,403.51
113
1,580.18
1,084.70
495.48
230,908.04
114
1,580.18
1,082.38
497.80
230,410.24
115
1,580.18
1,080.05
500.13
229,910.11
116
1,580.18
1,077.70
502.48
229,407.63
117
1,580.18
1,075.35
504.83
228,902.80
118
1,580.18
1,072.98
507.20
228,395.60
119
1,580.18
1,070.60
509.58
227,886.03
120
1,580.18
1,068.22
511.96
227,374.06
121
1,580.18
1,065.82
514.36
226,859.70
122
1,580.18
1,063.40
516.78
226,342.92
123
1,580.18
1,060.98
519.20
225,823.73
124
1,580.18
1,058.55
521.63
225,302.09
125
1,580.18
1,056.10
524.08
224,778.02
126
1,580.18
1,053.65
526.53
224,251.48
127
1,580.18
1,051.18
529.00
223,722.48
128
1,580.18
1,048.70
531.48
223,191.00
129
1,580.18
1,046.21
533.97
222,657.03
130
1,580.18
1,043.70
536.48
222,120.56
131
1,580.18
1,041.19
538.99
221,581.57
132
1,580.18
1,038.66
541.52
221,040.05
133
1,580.18
1,036.13
544.05
220,495.99
134
1,580.18
1,033.57
546.61
219,949.39
135
1,580.18
1,031.01
549.17
219,400.22
136
1,580.18
1,028.44
551.74
218,848.48
137
1,580.18
1,025.85
554.33
218,294.15
138
1,580.18
1,023.25
556.93
217,737.23
139
1,580.18
1,020.64
559.54
217,177.69
140
1,580.18
1,018.02
562.16
216,615.53
141
1,580.18
1,015.39
564.79
216,050.74
142
1,580.18
1,012.74
567.44
215,483.29
143
1,580.18
1,010.08
570.10
214,913.19
144
1,580.18
1,007.41
572.77
214,340.42
145
1,580.18
1,004.72
575.46
213,764.96
146
1,580.18
1,002.02
578.16
213,186.80
147
1,580.18
999.31
580.87
212,605.93
148
1,580.18
996.59
583.59
212,022.34
149
1,580.18
993.85
586.33
211,436.02
150
1,580.18
991.11
589.07
210,846.95
151
1,580.18
988.35
591.83
210,255.11
152
1,580.18
985.57
594.61
209,660.50
153
1,580.18
982.78
597.40
209,063.10
154
1,580.18
979.98
600.20
208,462.91
155
1,580.18
977.17
603.01
207,859.90
156
1,580.18
974.34
605.84
207,254.06
157
1,580.18
971.50
608.68
206,645.38
158
1,580.18
968.65
611.53
206,033.85
159
1,580.18
965.78
614.40
205,419.46
160
1,580.18
962.90
617.28
204,802.18
161
1,580.18
960.01
620.17
204,182.01
162
1,580.18
957.10
623.08
203,558.94
163
1,580.18
954.18
626.00
202,932.94
164
1,580.18
951.25
628.93
202,304.01
165
1,580.18
948.30
631.88
201,672.13
166
1,580.18
945.34
634.84
201,037.28
167
1,580.18
942.36
637.82
200,399.47
168
1,580.18
939.37
640.81
199,758.66
169
1,580.18
936.37
643.81
199,114.85
170
1,580.18
933.35
646.83
198,468.02
171
1,580.18
930.32
649.86
197,818.16
172
1,580.18
927.27
652.91
197,165.25
173
1,580.18
924.21
655.97
196,509.28
174
1,580.18
921.14
659.04
195,850.24
175
1,580.18
918.05
662.13
195,188.11
176
1,580.18
914.94
665.24
194,522.87
177
1,580.18
911.83
668.35
193,854.52
178
1,580.18
908.69
671.49
193,183.03
179
1,580.18
905.55
674.63
192,508.40
180
1,580.18
902.38
677.80
191,830.60
181
1,580.18
899.21
680.97
191,149.63
182
1,580.18
896.01
684.17
190,465.46
183
1,580.18
892.81
687.37
189,778.09
184
1,580.18
889.58
690.60
189,087.49
185
1,580.18
886.35
693.83
188,393.66
186
1,580.18
883.10
697.08
187,696.57
187
1,580.18
879.83
700.35
186,996.22
188
1,580.18
876.54
703.64
186,292.59
189
1,580.18
873.25
706.93
185,585.65
190
1,580.18
869.93
710.25
184,875.41
191
1,580.18
866.60
713.58
184,161.83
192
1,580.18
863.26
716.92
183,444.91
193
1,580.18
859.90
720.28
182,724.63
194
1,580.18
856.52
723.66
182,000.97
195
1,580.18
853.13
727.05
181,273.92
196
1,580.18
849.72
730.46
180,543.46
197
1,580.18
846.30
733.88
179,809.58
198
1,580.18
842.86
737.32
179,072.25
199
1,580.18
839.40
740.78
178,331.47
200
1,580.18
835.93
744.25
177,587.22
201
1,580.18
832.44
747.74
176,839.48
202
1,580.18
828.94
751.24
176,088.24
203
1,580.18
825.41
754.77
175,333.47
204
1,580.18
821.88
758.30
174,575.17
205
1,580.18
818.32
761.86
173,813.31
206
1,580.18
814.75
765.43
173,047.88
207
1,580.18
811.16
769.02
172,278.86
208
1,580.18
807.56
772.62
171,506.24
209
1,580.18
803.94
776.24
170,729.99
210
1,580.18
800.30
779.88
169,950.11
211
1,580.18
796.64
783.54
169,166.57
212
1,580.18
792.97
787.21
168,379.36
213
1,580.18
789.28
790.90
167,588.46
214
1,580.18
785.57
794.61
166,793.85
215
1,580.18
781.85
798.33
165,995.51
216
1,580.18
778.10
802.08
165,193.44
217
1,580.18
774.34
805.84
164,387.60
218
1,580.18
770.57
809.61
163,577.99
219
1,580.18
766.77
813.41
162,764.58
220
1,580.18
762.96
817.22
161,947.36
221
1,580.18
759.13
821.05
161,126.31
222
1,580.18
755.28
824.90
160,301.41
223
1,580.18
751.41
828.77
159,472.64
224
1,580.18
747.53
832.65
158,639.99
225
1,580.18
743.62
836.56
157,803.43
226
1,580.18
739.70
840.48
156,962.96
227
1,580.18
735.76
844.42
156,118.54
228
1,580.18
731.81
848.37
155,270.17
229
1,580.18
727.83
852.35
154,417.82
230
1,580.18
723.83
856.35
153,561.47
231
1,580.18
719.82
860.36
152,701.11
232
1,580.18
715.79
864.39
151,836.72
233
1,580.18
711.73
868.45
150,968.27
234
1,580.18
707.66
872.52
150,095.75
235
1,580.18
703.57
876.61
149,219.15
236
1,580.18
699.46
880.72
148,338.43
237
1,580.18
695.34
884.84
147,453.59
238
1,580.18
691.19
888.99
146,564.60
239
1,580.18
687.02
893.16
145,671.44
240
1,580.18
682.83
897.35
144,774.09
241
1,580.18
678.63
901.55
143,872.54
242
1,580.18
674.40
905.78
142,966.77
243
1,580.18
670.16
910.02
142,056.74
244
1,580.18
665.89
914.29
141,142.45
245
1,580.18
661.61
918.57
140,223.88
246
1,580.18
657.30
922.88
139,301.00
247
1,580.18
652.97
927.21
138,373.79
248
1,580.18
648.63
931.55
137,442.24
249
1,580.18
644.26
935.92
136,506.32
250
1,580.18
639.87
940.31
135,566.01
251
1,580.18
635.47
944.71
134,621.30
252
1,580.18
631.04
949.14
133,672.15
253
1,580.18
626.59
953.59
132,718.56
254
1,580.18
622.12
958.06
131,760.50
255
1,580.18
617.63
962.55
130,797.95
256
1,580.18
613.12
967.06
129,830.88
257
1,580.18
608.58
971.60
128,859.29
258
1,580.18
604.03
976.15
127,883.13
259
1,580.18
599.45
980.73
126,902.41
260
1,580.18
594.86
985.32
125,917.08
261
1,580.18
590.24
989.94
124,927.14
262
1,580.18
585.60
994.58
123,932.55
263
1,580.18
580.93
999.25
122,933.31
264
1,580.18
576.25
1,003.93
121,929.38
265
1,580.18
571.54
1,008.64
120,920.74
266
1,580.18
566.82
1,013.36
119,907.38
267
1,580.18
562.07
1,018.11
118,889.26
268
1,580.18
557.29
1,022.89
117,866.38
269
1,580.18
552.50
1,027.68
116,838.70
270
1,580.18
547.68
1,032.50
115,806.20
271
1,580.18
542.84
1,037.34
114,768.86
272
1,580.18
537.98
1,042.20
113,726.66
273
1,580.18
533.09
1,047.09
112,679.57
274
1,580.18
528.19
1,051.99
111,627.58
275
1,580.18
523.25
1,056.93
110,570.65
276
1,580.18
518.30
1,061.88
109,508.77
277
1,580.18
513.32
1,066.86
108,441.91
278
1,580.18
508.32
1,071.86
107,370.05
279
1,580.18
503.30
1,076.88
106,293.17
280
1,580.18
498.25
1,081.93
105,211.24
281
1,580.18
493.18
1,087.00
104,124.24
282
1,580.18
488.08
1,092.10
103,032.14
283
1,580.18
482.96
1,097.22
101,934.92
284
1,580.18
477.82
1,102.36
100,832.56
285
1,580.18
472.65
1,107.53
99,725.04
286
1,580.18
467.46
1,112.72
98,612.32
287
1,580.18
462.25
1,117.93
97,494.38
288
1,580.18
457.00
1,123.18
96,371.21
289
1,580.18
451.74
1,128.44
95,242.77
290
1,580.18
446.45
1,133.73
94,109.04
291
1,580.18
441.14
1,139.04
92,969.99
292
1,580.18
435.80
1,144.38
91,825.61
293
1,580.18
430.43
1,149.75
90,675.86
294
1,580.18
425.04
1,155.14
89,520.73
295
1,580.18
419.63
1,160.55
88,360.18
296
1,580.18
414.19
1,165.99
87,194.18
297
1,580.18
408.72
1,171.46
86,022.73
298
1,580.18
403.23
1,176.95
84,845.78
299
1,580.18
397.71
1,182.47
83,663.31
300
1,580.18
392.17
1,188.01
82,475.30
301
1,580.18
386.60
1,193.58
81,281.73
302
1,580.18
381.01
1,199.17
80,082.56
303
1,580.18
375.39
1,204.79
78,877.76
304
1,580.18
369.74
1,210.44
77,667.32
305
1,580.18
364.07
1,216.11
76,451.21
306
1,580.18
358.37
1,221.81
75,229.39
307
1,580.18
352.64
1,227.54
74,001.85
308
1,580.18
346.88
1,233.30
72,768.55
309
1,580.18
341.10
1,239.08
71,529.48
310
1,580.18
335.29
1,244.89
70,284.59
311
1,580.18
329.46
1,250.72
69,033.87
312
1,580.18
323.60
1,256.58
67,777.29
313
1,580.18
317.71
1,262.47
66,514.81
314
1,580.18
311.79
1,268.39
65,246.42
315
1,580.18
305.84
1,274.34
63,972.08
316
1,580.18
299.87
1,280.31
62,691.77
317
1,580.18
293.87
1,286.31
61,405.46
318
1,580.18
287.84
1,292.34
60,113.12
319
1,580.18
281.78
1,298.40
58,814.72
320
1,580.18
275.69
1,304.49
57,510.23
321
1,580.18
269.58
1,310.60
56,199.63
322
1,580.18
263.44
1,316.74
54,882.89
323
1,580.18
257.26
1,322.92
53,559.97
324
1,580.18
251.06
1,329.12
52,230.85
325
1,580.18
244.83
1,335.35
50,895.51
326
1,580.18
238.57
1,341.61
49,553.90
327
1,580.18
232.28
1,347.90
48,206.00
328
1,580.18
225.97
1,354.21
46,851.79
329
1,580.18
219.62
1,360.56
45,491.23
330
1,580.18
213.24
1,366.94
44,124.29
331
1,580.18
206.83
1,373.35
42,750.94
332
1,580.18
200.40
1,379.78
41,371.15
333
1,580.18
193.93
1,386.25
39,984.90
334
1,580.18
187.43
1,392.75
38,592.15
335
1,580.18
180.90
1,399.28
37,192.87
336
1,580.18
174.34
1,405.84
35,787.03
337
1,580.18
167.75
1,412.43
34,374.60
338
1,580.18
161.13
1,419.05
32,955.55
339
1,580.18
154.48
1,425.70
31,529.85
340
1,580.18
147.80
1,432.38
30,097.47
341
1,580.18
141.08
1,439.10
28,658.37
342
1,580.18
134.34
1,445.84
27,212.53
343
1,580.18
127.56
1,452.62
25,759.91
344
1,580.18
120.75
1,459.43
24,300.48
345
1,580.18
113.91
1,466.27
22,834.20
346
1,580.18
107.04
1,473.14
21,361.06
347
1,580.18
100.13
1,480.05
19,881.01
348
1,580.18
93.19
1,486.99
18,394.02
349
1,580.18
86.22
1,493.96
16,900.06
350
1,580.18
79.22
1,500.96
15,399.10
351
1,580.18
72.18
1,508.00
13,891.11
352
1,580.18
65.11
1,515.07
12,376.04
353
1,580.18
58.01
1,522.17
10,853.87
354
1,580.18
50.88
1,529.30
9,324.57
355
1,580.18
43.71
1,536.47
7,788.10
356
1,580.18
36.51
1,543.67
6,244.43
357
1,580.18
29.27
1,550.91
4,693.52
358
1,580.18
22.00
1,558.18
3,135.34
359
1,580.18
14.70
1,565.48
1,569.86
360
1,577.21
7.36
1,569.86
0.00
Totals
568,861.83
294,361.83
274,500.00

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