Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,380.38  
 

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
1,380.38
993.79
386.59
280,213.41
2
1,380.38
992.42
387.96
279,825.45
3
1,380.38
991.05
389.33
279,436.12
4
1,380.38
989.67
390.71
279,045.41
5
1,380.38
988.29
392.09
278,653.32
6
1,380.38
986.90
393.48
278,259.84
7
1,380.38
985.50
394.88
277,864.96
8
1,380.38
984.11
396.27
277,468.68
9
1,380.38
982.70
397.68
277,071.01
10
1,380.38
981.29
399.09
276,671.92
11
1,380.38
979.88
400.50
276,271.42
12
1,380.38
978.46
401.92
275,869.50
13
1,380.38
977.04
403.34
275,466.16
14
1,380.38
975.61
404.77
275,061.39
15
1,380.38
974.18
406.20
274,655.18
16
1,380.38
972.74
407.64
274,247.54
17
1,380.38
971.29
409.09
273,838.45
18
1,380.38
969.84
410.54
273,427.92
19
1,380.38
968.39
411.99
273,015.93
20
1,380.38
966.93
413.45
272,602.48
21
1,380.38
965.47
414.91
272,187.57
22
1,380.38
964.00
416.38
271,771.18
23
1,380.38
962.52
417.86
271,353.33
24
1,380.38
961.04
419.34
270,933.99
25
1,380.38
959.56
420.82
270,513.17
26
1,380.38
958.07
422.31
270,090.86
27
1,380.38
956.57
423.81
269,667.05
28
1,380.38
955.07
425.31
269,241.74
29
1,380.38
953.56
426.82
268,814.92
30
1,380.38
952.05
428.33
268,386.60
31
1,380.38
950.54
429.84
267,956.75
32
1,380.38
949.01
431.37
267,525.38
33
1,380.38
947.49
432.89
267,092.49
34
1,380.38
945.95
434.43
266,658.06
35
1,380.38
944.41
435.97
266,222.10
36
1,380.38
942.87
437.51
265,784.59
37
1,380.38
941.32
439.06
265,345.53
38
1,380.38
939.77
440.61
264,904.91
39
1,380.38
938.20
442.18
264,462.74
40
1,380.38
936.64
443.74
264,019.00
41
1,380.38
935.07
445.31
263,573.68
42
1,380.38
933.49
446.89
263,126.79
43
1,380.38
931.91
448.47
262,678.32
44
1,380.38
930.32
450.06
262,228.26
45
1,380.38
928.73
451.65
261,776.61
46
1,380.38
927.13
453.25
261,323.35
47
1,380.38
925.52
454.86
260,868.49
48
1,380.38
923.91
456.47
260,412.02
49
1,380.38
922.29
458.09
259,953.93
50
1,380.38
920.67
459.71
259,494.22
51
1,380.38
919.04
461.34
259,032.89
52
1,380.38
917.41
462.97
258,569.91
53
1,380.38
915.77
464.61
258,105.30
54
1,380.38
914.12
466.26
257,639.04
55
1,380.38
912.47
467.91
257,171.14
56
1,380.38
910.81
469.57
256,701.57
57
1,380.38
909.15
471.23
256,230.34
58
1,380.38
907.48
472.90
255,757.44
59
1,380.38
905.81
474.57
255,282.87
60
1,380.38
904.13
476.25
254,806.62
61
1,380.38
902.44
477.94
254,328.68
62
1,380.38
900.75
479.63
253,849.05
63
1,380.38
899.05
481.33
253,367.72
64
1,380.38
897.34
483.04
252,884.68
65
1,380.38
895.63
484.75
252,399.93
66
1,380.38
893.92
486.46
251,913.47
67
1,380.38
892.19
488.19
251,425.28
68
1,380.38
890.46
489.92
250,935.37
69
1,380.38
888.73
491.65
250,443.72
70
1,380.38
886.99
493.39
249,950.32
71
1,380.38
885.24
495.14
249,455.19
72
1,380.38
883.49
496.89
248,958.29
73
1,380.38
881.73
498.65
248,459.64
74
1,380.38
879.96
500.42
247,959.22
75
1,380.38
878.19
502.19
247,457.03
76
1,380.38
876.41
503.97
246,953.06
77
1,380.38
874.63
505.75
246,447.31
78
1,380.38
872.83
507.55
245,939.76
79
1,380.38
871.04
509.34
245,430.42
80
1,380.38
869.23
511.15
244,919.27
81
1,380.38
867.42
512.96
244,406.31
82
1,380.38
865.61
514.77
243,891.54
83
1,380.38
863.78
516.60
243,374.94
84
1,380.38
861.95
518.43
242,856.51
85
1,380.38
860.12
520.26
242,336.25
86
1,380.38
858.27
522.11
241,814.14
87
1,380.38
856.43
523.95
241,290.19
88
1,380.38
854.57
525.81
240,764.38
89
1,380.38
852.71
527.67
240,236.71
90
1,380.38
850.84
529.54
239,707.16
91
1,380.38
848.96
531.42
239,175.75
92
1,380.38
847.08
533.30
238,642.45
93
1,380.38
845.19
535.19
238,107.26
94
1,380.38
843.30
537.08
237,570.18
95
1,380.38
841.39
538.99
237,031.19
96
1,380.38
839.49
540.89
236,490.30
97
1,380.38
837.57
542.81
235,947.49
98
1,380.38
835.65
544.73
235,402.75
99
1,380.38
833.72
546.66
234,856.09
100
1,380.38
831.78
548.60
234,307.49
101
1,380.38
829.84
550.54
233,756.95
102
1,380.38
827.89
552.49
233,204.46
103
1,380.38
825.93
554.45
232,650.01
104
1,380.38
823.97
556.41
232,093.60
105
1,380.38
822.00
558.38
231,535.22
106
1,380.38
820.02
560.36
230,974.86
107
1,380.38
818.04
562.34
230,412.52
108
1,380.38
816.04
564.34
229,848.18
109
1,380.38
814.05
566.33
229,281.85
110
1,380.38
812.04
568.34
228,713.51
111
1,380.38
810.03
570.35
228,143.15
112
1,380.38
808.01
572.37
227,570.78
113
1,380.38
805.98
574.40
226,996.38
114
1,380.38
803.95
576.43
226,419.95
115
1,380.38
801.90
578.48
225,841.47
116
1,380.38
799.86
580.52
225,260.95
117
1,380.38
797.80
582.58
224,678.36
118
1,380.38
795.74
584.64
224,093.72
119
1,380.38
793.67
586.71
223,507.01
120
1,380.38
791.59
588.79
222,918.21
121
1,380.38
789.50
590.88
222,327.34
122
1,380.38
787.41
592.97
221,734.36
123
1,380.38
785.31
595.07
221,139.29
124
1,380.38
783.20
597.18
220,542.12
125
1,380.38
781.09
599.29
219,942.82
126
1,380.38
778.96
601.42
219,341.41
127
1,380.38
776.83
603.55
218,737.86
128
1,380.38
774.70
605.68
218,132.18
129
1,380.38
772.55
607.83
217,524.35
130
1,380.38
770.40
609.98
216,914.37
131
1,380.38
768.24
612.14
216,302.23
132
1,380.38
766.07
614.31
215,687.92
133
1,380.38
763.89
616.49
215,071.43
134
1,380.38
761.71
618.67
214,452.76
135
1,380.38
759.52
620.86
213,831.90
136
1,380.38
757.32
623.06
213,208.84
137
1,380.38
755.11
625.27
212,583.58
138
1,380.38
752.90
627.48
211,956.10
139
1,380.38
750.68
629.70
211,326.40
140
1,380.38
748.45
631.93
210,694.46
141
1,380.38
746.21
634.17
210,060.29
142
1,380.38
743.96
636.42
209,423.88
143
1,380.38
741.71
638.67
208,785.21
144
1,380.38
739.45
640.93
208,144.27
145
1,380.38
737.18
643.20
207,501.07
146
1,380.38
734.90
645.48
206,855.59
147
1,380.38
732.61
647.77
206,207.83
148
1,380.38
730.32
650.06
205,557.76
149
1,380.38
728.02
652.36
204,905.40
150
1,380.38
725.71
654.67
204,250.73
151
1,380.38
723.39
656.99
203,593.74
152
1,380.38
721.06
659.32
202,934.42
153
1,380.38
718.73
661.65
202,272.76
154
1,380.38
716.38
664.00
201,608.77
155
1,380.38
714.03
666.35
200,942.42
156
1,380.38
711.67
668.71
200,273.71
157
1,380.38
709.30
671.08
199,602.63
158
1,380.38
706.93
673.45
198,929.18
159
1,380.38
704.54
675.84
198,253.34
160
1,380.38
702.15
678.23
197,575.10
161
1,380.38
699.75
680.63
196,894.47
162
1,380.38
697.33
683.05
196,211.42
163
1,380.38
694.92
685.46
195,525.96
164
1,380.38
692.49
687.89
194,838.07
165
1,380.38
690.05
690.33
194,147.74
166
1,380.38
687.61
692.77
193,454.97
167
1,380.38
685.15
695.23
192,759.74
168
1,380.38
682.69
697.69
192,062.05
169
1,380.38
680.22
700.16
191,361.89
170
1,380.38
677.74
702.64
190,659.25
171
1,380.38
675.25
705.13
189,954.12
172
1,380.38
672.75
707.63
189,246.50
173
1,380.38
670.25
710.13
188,536.36
174
1,380.38
667.73
712.65
187,823.72
175
1,380.38
665.21
715.17
187,108.55
176
1,380.38
662.68
717.70
186,390.84
177
1,380.38
660.13
720.25
185,670.60
178
1,380.38
657.58
722.80
184,947.80
179
1,380.38
655.02
725.36
184,222.44
180
1,380.38
652.45
727.93
183,494.52
181
1,380.38
649.88
730.50
182,764.01
182
1,380.38
647.29
733.09
182,030.92
183
1,380.38
644.69
735.69
181,295.24
184
1,380.38
642.09
738.29
180,556.94
185
1,380.38
639.47
740.91
179,816.04
186
1,380.38
636.85
743.53
179,072.50
187
1,380.38
634.22
746.16
178,326.34
188
1,380.38
631.57
748.81
177,577.53
189
1,380.38
628.92
751.46
176,826.07
190
1,380.38
626.26
754.12
176,071.95
191
1,380.38
623.59
756.79
175,315.16
192
1,380.38
620.91
759.47
174,555.69
193
1,380.38
618.22
762.16
173,793.52
194
1,380.38
615.52
764.86
173,028.66
195
1,380.38
612.81
767.57
172,261.09
196
1,380.38
610.09
770.29
171,490.80
197
1,380.38
607.36
773.02
170,717.79
198
1,380.38
604.63
775.75
169,942.03
199
1,380.38
601.88
778.50
169,163.53
200
1,380.38
599.12
781.26
168,382.27
201
1,380.38
596.35
784.03
167,598.25
202
1,380.38
593.58
786.80
166,811.44
203
1,380.38
590.79
789.59
166,021.85
204
1,380.38
587.99
792.39
165,229.47
205
1,380.38
585.19
795.19
164,434.28
206
1,380.38
582.37
798.01
163,636.27
207
1,380.38
579.55
800.83
162,835.43
208
1,380.38
576.71
803.67
162,031.76
209
1,380.38
573.86
806.52
161,225.24
210
1,380.38
571.01
809.37
160,415.87
211
1,380.38
568.14
812.24
159,603.63
212
1,380.38
565.26
815.12
158,788.51
213
1,380.38
562.38
818.00
157,970.51
214
1,380.38
559.48
820.90
157,149.61
215
1,380.38
556.57
823.81
156,325.80
216
1,380.38
553.65
826.73
155,499.07
217
1,380.38
550.73
829.65
154,669.42
218
1,380.38
547.79
832.59
153,836.83
219
1,380.38
544.84
835.54
153,001.28
220
1,380.38
541.88
838.50
152,162.78
221
1,380.38
538.91
841.47
151,321.31
222
1,380.38
535.93
844.45
150,476.86
223
1,380.38
532.94
847.44
149,629.42
224
1,380.38
529.94
850.44
148,778.98
225
1,380.38
526.93
853.45
147,925.53
226
1,380.38
523.90
856.48
147,069.05
227
1,380.38
520.87
859.51
146,209.54
228
1,380.38
517.83
862.55
145,346.98
229
1,380.38
514.77
865.61
144,481.37
230
1,380.38
511.70
868.68
143,612.70
231
1,380.38
508.63
871.75
142,740.95
232
1,380.38
505.54
874.84
141,866.11
233
1,380.38
502.44
877.94
140,988.17
234
1,380.38
499.33
881.05
140,107.12
235
1,380.38
496.21
884.17
139,222.96
236
1,380.38
493.08
887.30
138,335.66
237
1,380.38
489.94
890.44
137,445.22
238
1,380.38
486.79
893.59
136,551.62
239
1,380.38
483.62
896.76
135,654.86
240
1,380.38
480.44
899.94
134,754.93
241
1,380.38
477.26
903.12
133,851.80
242
1,380.38
474.06
906.32
132,945.48
243
1,380.38
470.85
909.53
132,035.95
244
1,380.38
467.63
912.75
131,123.20
245
1,380.38
464.39
915.99
130,207.21
246
1,380.38
461.15
919.23
129,287.98
247
1,380.38
457.89
922.49
128,365.50
248
1,380.38
454.63
925.75
127,439.75
249
1,380.38
451.35
929.03
126,510.71
250
1,380.38
448.06
932.32
125,578.39
251
1,380.38
444.76
935.62
124,642.77
252
1,380.38
441.44
938.94
123,703.83
253
1,380.38
438.12
942.26
122,761.57
254
1,380.38
434.78
945.60
121,815.97
255
1,380.38
431.43
948.95
120,867.02
256
1,380.38
428.07
952.31
119,914.71
257
1,380.38
424.70
955.68
118,959.03
258
1,380.38
421.31
959.07
117,999.96
259
1,380.38
417.92
962.46
117,037.50
260
1,380.38
414.51
965.87
116,071.63
261
1,380.38
411.09
969.29
115,102.34
262
1,380.38
407.65
972.73
114,129.61
263
1,380.38
404.21
976.17
113,153.44
264
1,380.38
400.75
979.63
112,173.81
265
1,380.38
397.28
983.10
111,190.71
266
1,380.38
393.80
986.58
110,204.13
267
1,380.38
390.31
990.07
109,214.06
268
1,380.38
386.80
993.58
108,220.48
269
1,380.38
383.28
997.10
107,223.38
270
1,380.38
379.75
1,000.63
106,222.75
271
1,380.38
376.21
1,004.17
105,218.58
272
1,380.38
372.65
1,007.73
104,210.84
273
1,380.38
369.08
1,011.30
103,199.54
274
1,380.38
365.50
1,014.88
102,184.66
275
1,380.38
361.90
1,018.48
101,166.19
276
1,380.38
358.30
1,022.08
100,144.10
277
1,380.38
354.68
1,025.70
99,118.40
278
1,380.38
351.04
1,029.34
98,089.07
279
1,380.38
347.40
1,032.98
97,056.08
280
1,380.38
343.74
1,036.64
96,019.44
281
1,380.38
340.07
1,040.31
94,979.13
282
1,380.38
336.38
1,044.00
93,935.14
283
1,380.38
332.69
1,047.69
92,887.44
284
1,380.38
328.98
1,051.40
91,836.04
285
1,380.38
325.25
1,055.13
90,780.91
286
1,380.38
321.52
1,058.86
89,722.05
287
1,380.38
317.77
1,062.61
88,659.44
288
1,380.38
314.00
1,066.38
87,593.06
289
1,380.38
310.23
1,070.15
86,522.90
290
1,380.38
306.44
1,073.94
85,448.96
291
1,380.38
302.63
1,077.75
84,371.21
292
1,380.38
298.81
1,081.57
83,289.64
293
1,380.38
294.98
1,085.40
82,204.25
294
1,380.38
291.14
1,089.24
81,115.01
295
1,380.38
287.28
1,093.10
80,021.91
296
1,380.38
283.41
1,096.97
78,924.94
297
1,380.38
279.53
1,100.85
77,824.09
298
1,380.38
275.63
1,104.75
76,719.33
299
1,380.38
271.71
1,108.67
75,610.67
300
1,380.38
267.79
1,112.59
74,498.08
301
1,380.38
263.85
1,116.53
73,381.54
302
1,380.38
259.89
1,120.49
72,261.06
303
1,380.38
255.92
1,124.46
71,136.60
304
1,380.38
251.94
1,128.44
70,008.16
305
1,380.38
247.95
1,132.43
68,875.73
306
1,380.38
243.93
1,136.45
67,739.28
307
1,380.38
239.91
1,140.47
66,598.81
308
1,380.38
235.87
1,144.51
65,454.31
309
1,380.38
231.82
1,148.56
64,305.74
310
1,380.38
227.75
1,152.63
63,153.11
311
1,380.38
223.67
1,156.71
61,996.40
312
1,380.38
219.57
1,160.81
60,835.59
313
1,380.38
215.46
1,164.92
59,670.67
314
1,380.38
211.33
1,169.05
58,501.62
315
1,380.38
207.19
1,173.19
57,328.44
316
1,380.38
203.04
1,177.34
56,151.09
317
1,380.38
198.87
1,181.51
54,969.58
318
1,380.38
194.68
1,185.70
53,783.89
319
1,380.38
190.48
1,189.90
52,593.99
320
1,380.38
186.27
1,194.11
51,399.88
321
1,380.38
182.04
1,198.34
50,201.54
322
1,380.38
177.80
1,202.58
48,998.96
323
1,380.38
173.54
1,206.84
47,792.12
324
1,380.38
169.26
1,211.12
46,581.00
325
1,380.38
164.97
1,215.41
45,365.60
326
1,380.38
160.67
1,219.71
44,145.89
327
1,380.38
156.35
1,224.03
42,921.86
328
1,380.38
152.01
1,228.37
41,693.49
329
1,380.38
147.66
1,232.72
40,460.78
330
1,380.38
143.30
1,237.08
39,223.69
331
1,380.38
138.92
1,241.46
37,982.23
332
1,380.38
134.52
1,245.86
36,736.37
333
1,380.38
130.11
1,250.27
35,486.10
334
1,380.38
125.68
1,254.70
34,231.40
335
1,380.38
121.24
1,259.14
32,972.26
336
1,380.38
116.78
1,263.60
31,708.65
337
1,380.38
112.30
1,268.08
30,440.57
338
1,380.38
107.81
1,272.57
29,168.00
339
1,380.38
103.30
1,277.08
27,890.93
340
1,380.38
98.78
1,281.60
26,609.33
341
1,380.38
94.24
1,286.14
25,323.19
342
1,380.38
89.69
1,290.69
24,032.50
343
1,380.38
85.12
1,295.26
22,737.23
344
1,380.38
80.53
1,299.85
21,437.38
345
1,380.38
75.92
1,304.46
20,132.92
346
1,380.38
71.30
1,309.08
18,823.85
347
1,380.38
66.67
1,313.71
17,510.13
348
1,380.38
62.02
1,318.36
16,191.77
349
1,380.38
57.35
1,323.03
14,868.74
350
1,380.38
52.66
1,327.72
13,541.02
351
1,380.38
47.96
1,332.42
12,208.59
352
1,380.38
43.24
1,337.14
10,871.45
353
1,380.38
38.50
1,341.88
9,529.57
354
1,380.38
33.75
1,346.63
8,182.95
355
1,380.38
28.98
1,351.40
6,831.55
356
1,380.38
24.20
1,356.18
5,475.36
357
1,380.38
19.39
1,360.99
4,114.37
358
1,380.38
14.57
1,365.81
2,748.57
359
1,380.38
9.73
1,370.65
1,377.92
360
1,382.80
4.88
1,377.92
0.00
Totals
496,939.22
216,339.22
280,600.00

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