Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,380.05  
 

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
1,380.05
947.70
432.35
293,047.65
2
1,380.05
946.30
433.75
292,613.90
3
1,380.05
944.90
435.15
292,178.74
4
1,380.05
943.49
436.56
291,742.19
5
1,380.05
942.08
437.97
291,304.22
6
1,380.05
940.67
439.38
290,864.84
7
1,380.05
939.25
440.80
290,424.04
8
1,380.05
937.83
442.22
289,981.82
9
1,380.05
936.40
443.65
289,538.17
10
1,380.05
934.97
445.08
289,093.09
11
1,380.05
933.53
446.52
288,646.57
12
1,380.05
932.09
447.96
288,198.61
13
1,380.05
930.64
449.41
287,749.20
14
1,380.05
929.19
450.86
287,298.34
15
1,380.05
927.73
452.32
286,846.02
16
1,380.05
926.27
453.78
286,392.24
17
1,380.05
924.81
455.24
285,937.00
18
1,380.05
923.34
456.71
285,480.29
19
1,380.05
921.86
458.19
285,022.10
20
1,380.05
920.38
459.67
284,562.44
21
1,380.05
918.90
461.15
284,101.29
22
1,380.05
917.41
462.64
283,638.65
23
1,380.05
915.92
464.13
283,174.51
24
1,380.05
914.42
465.63
282,708.88
25
1,380.05
912.91
467.14
282,241.75
26
1,380.05
911.41
468.64
281,773.10
27
1,380.05
909.89
470.16
281,302.94
28
1,380.05
908.37
471.68
280,831.27
29
1,380.05
906.85
473.20
280,358.07
30
1,380.05
905.32
474.73
279,883.34
31
1,380.05
903.79
476.26
279,407.08
32
1,380.05
902.25
477.80
278,929.28
33
1,380.05
900.71
479.34
278,449.94
34
1,380.05
899.16
480.89
277,969.06
35
1,380.05
897.61
482.44
277,486.61
36
1,380.05
896.05
484.00
277,002.61
37
1,380.05
894.49
485.56
276,517.05
38
1,380.05
892.92
487.13
276,029.92
39
1,380.05
891.35
488.70
275,541.22
40
1,380.05
889.77
490.28
275,050.94
41
1,380.05
888.19
491.86
274,559.07
42
1,380.05
886.60
493.45
274,065.62
43
1,380.05
885.00
495.05
273,570.57
44
1,380.05
883.40
496.65
273,073.93
45
1,380.05
881.80
498.25
272,575.68
46
1,380.05
880.19
499.86
272,075.82
47
1,380.05
878.58
501.47
271,574.35
48
1,380.05
876.96
503.09
271,071.26
49
1,380.05
875.33
504.72
270,566.54
50
1,380.05
873.70
506.35
270,060.20
51
1,380.05
872.07
507.98
269,552.22
52
1,380.05
870.43
509.62
269,042.59
53
1,380.05
868.78
511.27
268,531.33
54
1,380.05
867.13
512.92
268,018.41
55
1,380.05
865.48
514.57
267,503.84
56
1,380.05
863.81
516.24
266,987.60
57
1,380.05
862.15
517.90
266,469.70
58
1,380.05
860.48
519.57
265,950.12
59
1,380.05
858.80
521.25
265,428.87
60
1,380.05
857.11
522.94
264,905.94
61
1,380.05
855.43
524.62
264,381.31
62
1,380.05
853.73
526.32
263,854.99
63
1,380.05
852.03
528.02
263,326.97
64
1,380.05
850.33
529.72
262,797.25
65
1,380.05
848.62
531.43
262,265.82
66
1,380.05
846.90
533.15
261,732.67
67
1,380.05
845.18
534.87
261,197.79
68
1,380.05
843.45
536.60
260,661.20
69
1,380.05
841.72
538.33
260,122.86
70
1,380.05
839.98
540.07
259,582.79
71
1,380.05
838.24
541.81
259,040.98
72
1,380.05
836.49
543.56
258,497.42
73
1,380.05
834.73
545.32
257,952.10
74
1,380.05
832.97
547.08
257,405.02
75
1,380.05
831.20
548.85
256,856.17
76
1,380.05
829.43
550.62
256,305.55
77
1,380.05
827.65
552.40
255,753.16
78
1,380.05
825.87
554.18
255,198.98
79
1,380.05
824.08
555.97
254,643.01
80
1,380.05
822.28
557.77
254,085.24
81
1,380.05
820.48
559.57
253,525.68
82
1,380.05
818.68
561.37
252,964.30
83
1,380.05
816.86
563.19
252,401.12
84
1,380.05
815.05
565.00
251,836.11
85
1,380.05
813.22
566.83
251,269.28
86
1,380.05
811.39
568.66
250,700.62
87
1,380.05
809.55
570.50
250,130.13
88
1,380.05
807.71
572.34
249,557.79
89
1,380.05
805.86
574.19
248,983.60
90
1,380.05
804.01
576.04
248,407.56
91
1,380.05
802.15
577.90
247,829.66
92
1,380.05
800.28
579.77
247,249.89
93
1,380.05
798.41
581.64
246,668.26
94
1,380.05
796.53
583.52
246,084.74
95
1,380.05
794.65
585.40
245,499.34
96
1,380.05
792.76
587.29
244,912.05
97
1,380.05
790.86
589.19
244,322.86
98
1,380.05
788.96
591.09
243,731.77
99
1,380.05
787.05
593.00
243,138.77
100
1,380.05
785.14
594.91
242,543.85
101
1,380.05
783.21
596.84
241,947.02
102
1,380.05
781.29
598.76
241,348.25
103
1,380.05
779.35
600.70
240,747.56
104
1,380.05
777.41
602.64
240,144.92
105
1,380.05
775.47
604.58
239,540.34
106
1,380.05
773.52
606.53
238,933.81
107
1,380.05
771.56
608.49
238,325.31
108
1,380.05
769.59
610.46
237,714.85
109
1,380.05
767.62
612.43
237,102.43
110
1,380.05
765.64
614.41
236,488.02
111
1,380.05
763.66
616.39
235,871.63
112
1,380.05
761.67
618.38
235,253.25
113
1,380.05
759.67
620.38
234,632.87
114
1,380.05
757.67
622.38
234,010.49
115
1,380.05
755.66
624.39
233,386.10
116
1,380.05
753.64
626.41
232,759.69
117
1,380.05
751.62
628.43
232,131.26
118
1,380.05
749.59
630.46
231,500.80
119
1,380.05
747.55
632.50
230,868.30
120
1,380.05
745.51
634.54
230,233.77
121
1,380.05
743.46
636.59
229,597.18
122
1,380.05
741.41
638.64
228,958.54
123
1,380.05
739.35
640.70
228,317.83
124
1,380.05
737.28
642.77
227,675.06
125
1,380.05
735.20
644.85
227,030.21
126
1,380.05
733.12
646.93
226,383.28
127
1,380.05
731.03
649.02
225,734.26
128
1,380.05
728.93
651.12
225,083.14
129
1,380.05
726.83
653.22
224,429.92
130
1,380.05
724.72
655.33
223,774.59
131
1,380.05
722.61
657.44
223,117.15
132
1,380.05
720.48
659.57
222,457.58
133
1,380.05
718.35
661.70
221,795.88
134
1,380.05
716.22
663.83
221,132.05
135
1,380.05
714.07
665.98
220,466.07
136
1,380.05
711.92
668.13
219,797.94
137
1,380.05
709.76
670.29
219,127.66
138
1,380.05
707.60
672.45
218,455.21
139
1,380.05
705.43
674.62
217,780.59
140
1,380.05
703.25
676.80
217,103.79
141
1,380.05
701.06
678.99
216,424.80
142
1,380.05
698.87
681.18
215,743.62
143
1,380.05
696.67
683.38
215,060.24
144
1,380.05
694.47
685.58
214,374.66
145
1,380.05
692.25
687.80
213,686.86
146
1,380.05
690.03
690.02
212,996.84
147
1,380.05
687.80
692.25
212,304.59
148
1,380.05
685.57
694.48
211,610.11
149
1,380.05
683.32
696.73
210,913.38
150
1,380.05
681.07
698.98
210,214.41
151
1,380.05
678.82
701.23
209,513.18
152
1,380.05
676.55
703.50
208,809.68
153
1,380.05
674.28
705.77
208,103.91
154
1,380.05
672.00
708.05
207,395.86
155
1,380.05
669.72
710.33
206,685.53
156
1,380.05
667.42
712.63
205,972.90
157
1,380.05
665.12
714.93
205,257.97
158
1,380.05
662.81
717.24
204,540.73
159
1,380.05
660.50
719.55
203,821.18
160
1,380.05
658.17
721.88
203,099.30
161
1,380.05
655.84
724.21
202,375.09
162
1,380.05
653.50
726.55
201,648.55
163
1,380.05
651.16
728.89
200,919.65
164
1,380.05
648.80
731.25
200,188.41
165
1,380.05
646.44
733.61
199,454.80
166
1,380.05
644.07
735.98
198,718.82
167
1,380.05
641.70
738.35
197,980.47
168
1,380.05
639.31
740.74
197,239.73
169
1,380.05
636.92
743.13
196,496.60
170
1,380.05
634.52
745.53
195,751.07
171
1,380.05
632.11
747.94
195,003.13
172
1,380.05
629.70
750.35
194,252.78
173
1,380.05
627.27
752.78
193,500.00
174
1,380.05
624.84
755.21
192,744.80
175
1,380.05
622.41
757.64
191,987.15
176
1,380.05
619.96
760.09
191,227.06
177
1,380.05
617.50
762.55
190,464.52
178
1,380.05
615.04
765.01
189,699.51
179
1,380.05
612.57
767.48
188,932.03
180
1,380.05
610.09
769.96
188,162.07
181
1,380.05
607.61
772.44
187,389.63
182
1,380.05
605.11
774.94
186,614.69
183
1,380.05
602.61
777.44
185,837.25
184
1,380.05
600.10
779.95
185,057.30
185
1,380.05
597.58
782.47
184,274.83
186
1,380.05
595.05
785.00
183,489.84
187
1,380.05
592.52
787.53
182,702.30
188
1,380.05
589.98
790.07
181,912.23
189
1,380.05
587.42
792.63
181,119.61
190
1,380.05
584.87
795.18
180,324.42
191
1,380.05
582.30
797.75
179,526.67
192
1,380.05
579.72
800.33
178,726.34
193
1,380.05
577.14
802.91
177,923.43
194
1,380.05
574.54
805.51
177,117.92
195
1,380.05
571.94
808.11
176,309.81
196
1,380.05
569.33
810.72
175,499.10
197
1,380.05
566.72
813.33
174,685.76
198
1,380.05
564.09
815.96
173,869.80
199
1,380.05
561.45
818.60
173,051.21
200
1,380.05
558.81
821.24
172,229.97
201
1,380.05
556.16
823.89
171,406.08
202
1,380.05
553.50
826.55
170,579.53
203
1,380.05
550.83
829.22
169,750.31
204
1,380.05
548.15
831.90
168,918.41
205
1,380.05
545.47
834.58
168,083.83
206
1,380.05
542.77
837.28
167,246.55
207
1,380.05
540.07
839.98
166,406.56
208
1,380.05
537.35
842.70
165,563.87
209
1,380.05
534.63
845.42
164,718.45
210
1,380.05
531.90
848.15
163,870.30
211
1,380.05
529.16
850.89
163,019.42
212
1,380.05
526.42
853.63
162,165.79
213
1,380.05
523.66
856.39
161,309.40
214
1,380.05
520.89
859.16
160,450.24
215
1,380.05
518.12
861.93
159,588.31
216
1,380.05
515.34
864.71
158,723.60
217
1,380.05
512.54
867.51
157,856.09
218
1,380.05
509.74
870.31
156,985.79
219
1,380.05
506.93
873.12
156,112.67
220
1,380.05
504.11
875.94
155,236.73
221
1,380.05
501.29
878.76
154,357.97
222
1,380.05
498.45
881.60
153,476.37
223
1,380.05
495.60
884.45
152,591.92
224
1,380.05
492.74
887.31
151,704.61
225
1,380.05
489.88
890.17
150,814.44
226
1,380.05
487.00
893.05
149,921.40
227
1,380.05
484.12
895.93
149,025.47
228
1,380.05
481.23
898.82
148,126.65
229
1,380.05
478.33
901.72
147,224.92
230
1,380.05
475.41
904.64
146,320.29
231
1,380.05
472.49
907.56
145,412.73
232
1,380.05
469.56
910.49
144,502.24
233
1,380.05
466.62
913.43
143,588.81
234
1,380.05
463.67
916.38
142,672.43
235
1,380.05
460.71
919.34
141,753.10
236
1,380.05
457.74
922.31
140,830.79
237
1,380.05
454.77
925.28
139,905.51
238
1,380.05
451.78
928.27
138,977.24
239
1,380.05
448.78
931.27
138,045.97
240
1,380.05
445.77
934.28
137,111.69
241
1,380.05
442.76
937.29
136,174.40
242
1,380.05
439.73
940.32
135,234.08
243
1,380.05
436.69
943.36
134,290.72
244
1,380.05
433.65
946.40
133,344.32
245
1,380.05
430.59
949.46
132,394.86
246
1,380.05
427.53
952.52
131,442.33
247
1,380.05
424.45
955.60
130,486.73
248
1,380.05
421.36
958.69
129,528.05
249
1,380.05
418.27
961.78
128,566.26
250
1,380.05
415.16
964.89
127,601.38
251
1,380.05
412.05
968.00
126,633.37
252
1,380.05
408.92
971.13
125,662.24
253
1,380.05
405.78
974.27
124,687.98
254
1,380.05
402.64
977.41
123,710.56
255
1,380.05
399.48
980.57
122,730.00
256
1,380.05
396.32
983.73
121,746.26
257
1,380.05
393.14
986.91
120,759.35
258
1,380.05
389.95
990.10
119,769.25
259
1,380.05
386.75
993.30
118,775.96
260
1,380.05
383.55
996.50
117,779.45
261
1,380.05
380.33
999.72
116,779.73
262
1,380.05
377.10
1,002.95
115,776.79
263
1,380.05
373.86
1,006.19
114,770.60
264
1,380.05
370.61
1,009.44
113,761.16
265
1,380.05
367.35
1,012.70
112,748.47
266
1,380.05
364.08
1,015.97
111,732.50
267
1,380.05
360.80
1,019.25
110,713.25
268
1,380.05
357.51
1,022.54
109,690.71
269
1,380.05
354.21
1,025.84
108,664.87
270
1,380.05
350.90
1,029.15
107,635.72
271
1,380.05
347.57
1,032.48
106,603.24
272
1,380.05
344.24
1,035.81
105,567.43
273
1,380.05
340.89
1,039.16
104,528.28
274
1,380.05
337.54
1,042.51
103,485.77
275
1,380.05
334.17
1,045.88
102,439.89
276
1,380.05
330.80
1,049.25
101,390.64
277
1,380.05
327.41
1,052.64
100,337.99
278
1,380.05
324.01
1,056.04
99,281.95
279
1,380.05
320.60
1,059.45
98,222.50
280
1,380.05
317.18
1,062.87
97,159.63
281
1,380.05
313.74
1,066.31
96,093.32
282
1,380.05
310.30
1,069.75
95,023.57
283
1,380.05
306.85
1,073.20
93,950.37
284
1,380.05
303.38
1,076.67
92,873.70
285
1,380.05
299.90
1,080.15
91,793.55
286
1,380.05
296.42
1,083.63
90,709.92
287
1,380.05
292.92
1,087.13
89,622.79
288
1,380.05
289.41
1,090.64
88,532.15
289
1,380.05
285.89
1,094.16
87,437.98
290
1,380.05
282.35
1,097.70
86,340.28
291
1,380.05
278.81
1,101.24
85,239.04
292
1,380.05
275.25
1,104.80
84,134.24
293
1,380.05
271.68
1,108.37
83,025.87
294
1,380.05
268.10
1,111.95
81,913.93
295
1,380.05
264.51
1,115.54
80,798.39
296
1,380.05
260.91
1,119.14
79,679.25
297
1,380.05
257.30
1,122.75
78,556.50
298
1,380.05
253.67
1,126.38
77,430.12
299
1,380.05
250.03
1,130.02
76,300.11
300
1,380.05
246.39
1,133.66
75,166.44
301
1,380.05
242.72
1,137.33
74,029.12
302
1,380.05
239.05
1,141.00
72,888.12
303
1,380.05
235.37
1,144.68
71,743.44
304
1,380.05
231.67
1,148.38
70,595.06
305
1,380.05
227.96
1,152.09
69,442.97
306
1,380.05
224.24
1,155.81
68,287.17
307
1,380.05
220.51
1,159.54
67,127.63
308
1,380.05
216.77
1,163.28
65,964.34
309
1,380.05
213.01
1,167.04
64,797.30
310
1,380.05
209.24
1,170.81
63,626.50
311
1,380.05
205.46
1,174.59
62,451.91
312
1,380.05
201.67
1,178.38
61,273.52
313
1,380.05
197.86
1,182.19
60,091.34
314
1,380.05
194.04
1,186.01
58,905.33
315
1,380.05
190.22
1,189.83
57,715.50
316
1,380.05
186.37
1,193.68
56,521.82
317
1,380.05
182.52
1,197.53
55,324.29
318
1,380.05
178.65
1,201.40
54,122.89
319
1,380.05
174.77
1,205.28
52,917.61
320
1,380.05
170.88
1,209.17
51,708.44
321
1,380.05
166.98
1,213.07
50,495.37
322
1,380.05
163.06
1,216.99
49,278.37
323
1,380.05
159.13
1,220.92
48,057.45
324
1,380.05
155.19
1,224.86
46,832.59
325
1,380.05
151.23
1,228.82
45,603.77
326
1,380.05
147.26
1,232.79
44,370.98
327
1,380.05
143.28
1,236.77
43,134.21
328
1,380.05
139.29
1,240.76
41,893.45
329
1,380.05
135.28
1,244.77
40,648.68
330
1,380.05
131.26
1,248.79
39,399.89
331
1,380.05
127.23
1,252.82
38,147.07
332
1,380.05
123.18
1,256.87
36,890.20
333
1,380.05
119.12
1,260.93
35,629.28
334
1,380.05
115.05
1,265.00
34,364.28
335
1,380.05
110.97
1,269.08
33,095.20
336
1,380.05
106.87
1,273.18
31,822.02
337
1,380.05
102.76
1,277.29
30,544.73
338
1,380.05
98.63
1,281.42
29,263.31
339
1,380.05
94.50
1,285.55
27,977.76
340
1,380.05
90.34
1,289.71
26,688.05
341
1,380.05
86.18
1,293.87
25,394.18
342
1,380.05
82.00
1,298.05
24,096.13
343
1,380.05
77.81
1,302.24
22,793.89
344
1,380.05
73.61
1,306.44
21,487.45
345
1,380.05
69.39
1,310.66
20,176.79
346
1,380.05
65.15
1,314.90
18,861.89
347
1,380.05
60.91
1,319.14
17,542.75
348
1,380.05
56.65
1,323.40
16,219.35
349
1,380.05
52.37
1,327.68
14,891.67
350
1,380.05
48.09
1,331.96
13,559.71
351
1,380.05
43.79
1,336.26
12,223.45
352
1,380.05
39.47
1,340.58
10,882.87
353
1,380.05
35.14
1,344.91
9,537.96
354
1,380.05
30.80
1,349.25
8,188.71
355
1,380.05
26.44
1,353.61
6,835.10
356
1,380.05
22.07
1,357.98
5,477.12
357
1,380.05
17.69
1,362.36
4,114.76
358
1,380.05
13.29
1,366.76
2,748.00
359
1,380.05
8.87
1,371.18
1,376.82
360
1,381.27
4.45
1,376.82
0.00
Totals
496,819.22
203,339.22
293,480.00

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