Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,580.98  
 

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
1,580.98
1,185.16
395.82
307,104.18
2
1,580.98
1,183.63
397.35
306,706.83
3
1,580.98
1,182.10
398.88
306,307.95
4
1,580.98
1,180.56
400.42
305,907.53
5
1,580.98
1,179.02
401.96
305,505.57
6
1,580.98
1,177.47
403.51
305,102.06
7
1,580.98
1,175.91
405.07
304,696.99
8
1,580.98
1,174.35
406.63
304,290.36
9
1,580.98
1,172.79
408.19
303,882.17
10
1,580.98
1,171.21
409.77
303,472.40
11
1,580.98
1,169.63
411.35
303,061.05
12
1,580.98
1,168.05
412.93
302,648.12
13
1,580.98
1,166.46
414.52
302,233.60
14
1,580.98
1,164.86
416.12
301,817.48
15
1,580.98
1,163.25
417.73
301,399.75
16
1,580.98
1,161.64
419.34
300,980.42
17
1,580.98
1,160.03
420.95
300,559.47
18
1,580.98
1,158.41
422.57
300,136.89
19
1,580.98
1,156.78
424.20
299,712.69
20
1,580.98
1,155.14
425.84
299,286.85
21
1,580.98
1,153.50
427.48
298,859.37
22
1,580.98
1,151.85
429.13
298,430.25
23
1,580.98
1,150.20
430.78
297,999.47
24
1,580.98
1,148.54
432.44
297,567.03
25
1,580.98
1,146.87
434.11
297,132.92
26
1,580.98
1,145.20
435.78
296,697.14
27
1,580.98
1,143.52
437.46
296,259.68
28
1,580.98
1,141.83
439.15
295,820.53
29
1,580.98
1,140.14
440.84
295,379.70
30
1,580.98
1,138.44
442.54
294,937.16
31
1,580.98
1,136.74
444.24
294,492.92
32
1,580.98
1,135.02
445.96
294,046.96
33
1,580.98
1,133.31
447.67
293,599.29
34
1,580.98
1,131.58
449.40
293,149.89
35
1,580.98
1,129.85
451.13
292,698.76
36
1,580.98
1,128.11
452.87
292,245.89
37
1,580.98
1,126.36
454.62
291,791.27
38
1,580.98
1,124.61
456.37
291,334.90
39
1,580.98
1,122.85
458.13
290,876.77
40
1,580.98
1,121.09
459.89
290,416.88
41
1,580.98
1,119.32
461.66
289,955.22
42
1,580.98
1,117.54
463.44
289,491.77
43
1,580.98
1,115.75
465.23
289,026.54
44
1,580.98
1,113.96
467.02
288,559.52
45
1,580.98
1,112.16
468.82
288,090.70
46
1,580.98
1,110.35
470.63
287,620.07
47
1,580.98
1,108.54
472.44
287,147.62
48
1,580.98
1,106.71
474.27
286,673.36
49
1,580.98
1,104.89
476.09
286,197.26
50
1,580.98
1,103.05
477.93
285,719.33
51
1,580.98
1,101.21
479.77
285,239.56
52
1,580.98
1,099.36
481.62
284,757.95
53
1,580.98
1,097.50
483.48
284,274.47
54
1,580.98
1,095.64
485.34
283,789.13
55
1,580.98
1,093.77
487.21
283,301.92
56
1,580.98
1,091.89
489.09
282,812.83
57
1,580.98
1,090.01
490.97
282,321.86
58
1,580.98
1,088.12
492.86
281,829.00
59
1,580.98
1,086.22
494.76
281,334.23
60
1,580.98
1,084.31
496.67
280,837.56
61
1,580.98
1,082.39
498.59
280,338.98
62
1,580.98
1,080.47
500.51
279,838.47
63
1,580.98
1,078.54
502.44
279,336.03
64
1,580.98
1,076.61
504.37
278,831.66
65
1,580.98
1,074.66
506.32
278,325.35
66
1,580.98
1,072.71
508.27
277,817.08
67
1,580.98
1,070.75
510.23
277,306.85
68
1,580.98
1,068.79
512.19
276,794.66
69
1,580.98
1,066.81
514.17
276,280.49
70
1,580.98
1,064.83
516.15
275,764.34
71
1,580.98
1,062.84
518.14
275,246.20
72
1,580.98
1,060.84
520.14
274,726.07
73
1,580.98
1,058.84
522.14
274,203.93
74
1,580.98
1,056.83
524.15
273,679.78
75
1,580.98
1,054.81
526.17
273,153.60
76
1,580.98
1,052.78
528.20
272,625.40
77
1,580.98
1,050.74
530.24
272,095.17
78
1,580.98
1,048.70
532.28
271,562.89
79
1,580.98
1,046.65
534.33
271,028.56
80
1,580.98
1,044.59
536.39
270,492.17
81
1,580.98
1,042.52
538.46
269,953.71
82
1,580.98
1,040.45
540.53
269,413.17
83
1,580.98
1,038.36
542.62
268,870.56
84
1,580.98
1,036.27
544.71
268,325.85
85
1,580.98
1,034.17
546.81
267,779.04
86
1,580.98
1,032.07
548.91
267,230.13
87
1,580.98
1,029.95
551.03
266,679.10
88
1,580.98
1,027.83
553.15
266,125.94
89
1,580.98
1,025.69
555.29
265,570.66
90
1,580.98
1,023.55
557.43
265,013.23
91
1,580.98
1,021.41
559.57
264,453.65
92
1,580.98
1,019.25
561.73
263,891.92
93
1,580.98
1,017.08
563.90
263,328.03
94
1,580.98
1,014.91
566.07
262,761.96
95
1,580.98
1,012.73
568.25
262,193.70
96
1,580.98
1,010.54
570.44
261,623.26
97
1,580.98
1,008.34
572.64
261,050.62
98
1,580.98
1,006.13
574.85
260,475.78
99
1,580.98
1,003.92
577.06
259,898.71
100
1,580.98
1,001.69
579.29
259,319.43
101
1,580.98
999.46
581.52
258,737.91
102
1,580.98
997.22
583.76
258,154.14
103
1,580.98
994.97
586.01
257,568.13
104
1,580.98
992.71
588.27
256,979.86
105
1,580.98
990.44
590.54
256,389.33
106
1,580.98
988.17
592.81
255,796.51
107
1,580.98
985.88
595.10
255,201.42
108
1,580.98
983.59
597.39
254,604.03
109
1,580.98
981.29
599.69
254,004.33
110
1,580.98
978.98
602.00
253,402.33
111
1,580.98
976.65
604.33
252,798.00
112
1,580.98
974.33
606.65
252,191.35
113
1,580.98
971.99
608.99
251,582.35
114
1,580.98
969.64
611.34
250,971.02
115
1,580.98
967.28
613.70
250,357.32
116
1,580.98
964.92
616.06
249,741.26
117
1,580.98
962.54
618.44
249,122.82
118
1,580.98
960.16
620.82
248,502.00
119
1,580.98
957.77
623.21
247,878.79
120
1,580.98
955.37
625.61
247,253.18
121
1,580.98
952.95
628.03
246,625.15
122
1,580.98
950.53
630.45
245,994.71
123
1,580.98
948.10
632.88
245,361.83
124
1,580.98
945.67
635.31
244,726.52
125
1,580.98
943.22
637.76
244,088.75
126
1,580.98
940.76
640.22
243,448.53
127
1,580.98
938.29
642.69
242,805.84
128
1,580.98
935.81
645.17
242,160.68
129
1,580.98
933.33
647.65
241,513.03
130
1,580.98
930.83
650.15
240,862.88
131
1,580.98
928.33
652.65
240,210.22
132
1,580.98
925.81
655.17
239,555.05
133
1,580.98
923.29
657.69
238,897.36
134
1,580.98
920.75
660.23
238,237.13
135
1,580.98
918.21
662.77
237,574.35
136
1,580.98
915.65
665.33
236,909.03
137
1,580.98
913.09
667.89
236,241.13
138
1,580.98
910.51
670.47
235,570.66
139
1,580.98
907.93
673.05
234,897.61
140
1,580.98
905.33
675.65
234,221.97
141
1,580.98
902.73
678.25
233,543.72
142
1,580.98
900.12
680.86
232,862.85
143
1,580.98
897.49
683.49
232,179.37
144
1,580.98
894.86
686.12
231,493.25
145
1,580.98
892.21
688.77
230,804.48
146
1,580.98
889.56
691.42
230,113.06
147
1,580.98
886.89
694.09
229,418.97
148
1,580.98
884.22
696.76
228,722.21
149
1,580.98
881.53
699.45
228,022.76
150
1,580.98
878.84
702.14
227,320.62
151
1,580.98
876.13
704.85
226,615.77
152
1,580.98
873.41
707.57
225,908.21
153
1,580.98
870.69
710.29
225,197.92
154
1,580.98
867.95
713.03
224,484.89
155
1,580.98
865.20
715.78
223,769.11
156
1,580.98
862.44
718.54
223,050.57
157
1,580.98
859.67
721.31
222,329.27
158
1,580.98
856.89
724.09
221,605.18
159
1,580.98
854.10
726.88
220,878.30
160
1,580.98
851.30
729.68
220,148.63
161
1,580.98
848.49
732.49
219,416.13
162
1,580.98
845.67
735.31
218,680.82
163
1,580.98
842.83
738.15
217,942.67
164
1,580.98
839.99
740.99
217,201.68
165
1,580.98
837.13
743.85
216,457.83
166
1,580.98
834.26
746.72
215,711.12
167
1,580.98
831.39
749.59
214,961.52
168
1,580.98
828.50
752.48
214,209.04
169
1,580.98
825.60
755.38
213,453.66
170
1,580.98
822.69
758.29
212,695.36
171
1,580.98
819.76
761.22
211,934.15
172
1,580.98
816.83
764.15
211,170.00
173
1,580.98
813.88
767.10
210,402.90
174
1,580.98
810.93
770.05
209,632.85
175
1,580.98
807.96
773.02
208,859.83
176
1,580.98
804.98
776.00
208,083.83
177
1,580.98
801.99
778.99
207,304.84
178
1,580.98
798.99
781.99
206,522.85
179
1,580.98
795.97
785.01
205,737.84
180
1,580.98
792.95
788.03
204,949.81
181
1,580.98
789.91
791.07
204,158.74
182
1,580.98
786.86
794.12
203,364.62
183
1,580.98
783.80
797.18
202,567.44
184
1,580.98
780.73
800.25
201,767.19
185
1,580.98
777.64
803.34
200,963.86
186
1,580.98
774.55
806.43
200,157.42
187
1,580.98
771.44
809.54
199,347.88
188
1,580.98
768.32
812.66
198,535.22
189
1,580.98
765.19
815.79
197,719.43
190
1,580.98
762.04
818.94
196,900.50
191
1,580.98
758.89
822.09
196,078.40
192
1,580.98
755.72
825.26
195,253.14
193
1,580.98
752.54
828.44
194,424.70
194
1,580.98
749.35
831.63
193,593.06
195
1,580.98
746.14
834.84
192,758.22
196
1,580.98
742.92
838.06
191,920.17
197
1,580.98
739.69
841.29
191,078.88
198
1,580.98
736.45
844.53
190,234.35
199
1,580.98
733.19
847.79
189,386.56
200
1,580.98
729.93
851.05
188,535.51
201
1,580.98
726.65
854.33
187,681.18
202
1,580.98
723.35
857.63
186,823.55
203
1,580.98
720.05
860.93
185,962.62
204
1,580.98
716.73
864.25
185,098.37
205
1,580.98
713.40
867.58
184,230.79
206
1,580.98
710.06
870.92
183,359.87
207
1,580.98
706.70
874.28
182,485.59
208
1,580.98
703.33
877.65
181,607.94
209
1,580.98
699.95
881.03
180,726.91
210
1,580.98
696.55
884.43
179,842.48
211
1,580.98
693.14
887.84
178,954.64
212
1,580.98
689.72
891.26
178,063.38
213
1,580.98
686.29
894.69
177,168.69
214
1,580.98
682.84
898.14
176,270.55
215
1,580.98
679.38
901.60
175,368.94
216
1,580.98
675.90
905.08
174,463.86
217
1,580.98
672.41
908.57
173,555.30
218
1,580.98
668.91
912.07
172,643.23
219
1,580.98
665.40
915.58
171,727.64
220
1,580.98
661.87
919.11
170,808.53
221
1,580.98
658.32
922.66
169,885.87
222
1,580.98
654.77
926.21
168,959.66
223
1,580.98
651.20
929.78
168,029.88
224
1,580.98
647.62
933.36
167,096.52
225
1,580.98
644.02
936.96
166,159.55
226
1,580.98
640.41
940.57
165,218.98
227
1,580.98
636.78
944.20
164,274.78
228
1,580.98
633.14
947.84
163,326.94
229
1,580.98
629.49
951.49
162,375.45
230
1,580.98
625.82
955.16
161,420.30
231
1,580.98
622.14
958.84
160,461.46
232
1,580.98
618.45
962.53
159,498.92
233
1,580.98
614.74
966.24
158,532.68
234
1,580.98
611.01
969.97
157,562.71
235
1,580.98
607.27
973.71
156,589.00
236
1,580.98
603.52
977.46
155,611.54
237
1,580.98
599.75
981.23
154,630.31
238
1,580.98
595.97
985.01
153,645.31
239
1,580.98
592.17
988.81
152,656.50
240
1,580.98
588.36
992.62
151,663.88
241
1,580.98
584.54
996.44
150,667.44
242
1,580.98
580.70
1,000.28
149,667.16
243
1,580.98
576.84
1,004.14
148,663.02
244
1,580.98
572.97
1,008.01
147,655.01
245
1,580.98
569.09
1,011.89
146,643.12
246
1,580.98
565.19
1,015.79
145,627.33
247
1,580.98
561.27
1,019.71
144,607.62
248
1,580.98
557.34
1,023.64
143,583.98
249
1,580.98
553.40
1,027.58
142,556.40
250
1,580.98
549.44
1,031.54
141,524.85
251
1,580.98
545.46
1,035.52
140,489.33
252
1,580.98
541.47
1,039.51
139,449.82
253
1,580.98
537.46
1,043.52
138,406.31
254
1,580.98
533.44
1,047.54
137,358.77
255
1,580.98
529.40
1,051.58
136,307.19
256
1,580.98
525.35
1,055.63
135,251.56
257
1,580.98
521.28
1,059.70
134,191.86
258
1,580.98
517.20
1,063.78
133,128.08
259
1,580.98
513.10
1,067.88
132,060.20
260
1,580.98
508.98
1,072.00
130,988.20
261
1,580.98
504.85
1,076.13
129,912.07
262
1,580.98
500.70
1,080.28
128,831.79
263
1,580.98
496.54
1,084.44
127,747.35
264
1,580.98
492.36
1,088.62
126,658.73
265
1,580.98
488.16
1,092.82
125,565.92
266
1,580.98
483.95
1,097.03
124,468.89
267
1,580.98
479.72
1,101.26
123,367.63
268
1,580.98
475.48
1,105.50
122,262.13
269
1,580.98
471.22
1,109.76
121,152.37
270
1,580.98
466.94
1,114.04
120,038.33
271
1,580.98
462.65
1,118.33
118,920.00
272
1,580.98
458.34
1,122.64
117,797.36
273
1,580.98
454.01
1,126.97
116,670.39
274
1,580.98
449.67
1,131.31
115,539.07
275
1,580.98
445.31
1,135.67
114,403.40
276
1,580.98
440.93
1,140.05
113,263.35
277
1,580.98
436.54
1,144.44
112,118.91
278
1,580.98
432.12
1,148.86
110,970.05
279
1,580.98
427.70
1,153.28
109,816.77
280
1,580.98
423.25
1,157.73
108,659.04
281
1,580.98
418.79
1,162.19
107,496.85
282
1,580.98
414.31
1,166.67
106,330.18
283
1,580.98
409.81
1,171.17
105,159.02
284
1,580.98
405.30
1,175.68
103,983.34
285
1,580.98
400.77
1,180.21
102,803.13
286
1,580.98
396.22
1,184.76
101,618.37
287
1,580.98
391.65
1,189.33
100,429.04
288
1,580.98
387.07
1,193.91
99,235.13
289
1,580.98
382.47
1,198.51
98,036.62
290
1,580.98
377.85
1,203.13
96,833.49
291
1,580.98
373.21
1,207.77
95,625.72
292
1,580.98
368.56
1,212.42
94,413.30
293
1,580.98
363.88
1,217.10
93,196.20
294
1,580.98
359.19
1,221.79
91,974.42
295
1,580.98
354.48
1,226.50
90,747.92
296
1,580.98
349.76
1,231.22
89,516.70
297
1,580.98
345.01
1,235.97
88,280.73
298
1,580.98
340.25
1,240.73
87,040.00
299
1,580.98
335.47
1,245.51
85,794.49
300
1,580.98
330.67
1,250.31
84,544.17
301
1,580.98
325.85
1,255.13
83,289.04
302
1,580.98
321.01
1,259.97
82,029.07
303
1,580.98
316.15
1,264.83
80,764.24
304
1,580.98
311.28
1,269.70
79,494.54
305
1,580.98
306.39
1,274.59
78,219.95
306
1,580.98
301.47
1,279.51
76,940.44
307
1,580.98
296.54
1,284.44
75,656.00
308
1,580.98
291.59
1,289.39
74,366.61
309
1,580.98
286.62
1,294.36
73,072.25
310
1,580.98
281.63
1,299.35
71,772.91
311
1,580.98
276.62
1,304.36
70,468.55
312
1,580.98
271.60
1,309.38
69,159.17
313
1,580.98
266.55
1,314.43
67,844.74
314
1,580.98
261.48
1,319.50
66,525.25
315
1,580.98
256.40
1,324.58
65,200.66
316
1,580.98
251.29
1,329.69
63,870.98
317
1,580.98
246.17
1,334.81
62,536.17
318
1,580.98
241.02
1,339.96
61,196.21
319
1,580.98
235.86
1,345.12
59,851.09
320
1,580.98
230.68
1,350.30
58,500.79
321
1,580.98
225.47
1,355.51
57,145.28
322
1,580.98
220.25
1,360.73
55,784.55
323
1,580.98
215.00
1,365.98
54,418.57
324
1,580.98
209.74
1,371.24
53,047.33
325
1,580.98
204.45
1,376.53
51,670.80
326
1,580.98
199.15
1,381.83
50,288.97
327
1,580.98
193.82
1,387.16
48,901.81
328
1,580.98
188.48
1,392.50
47,509.31
329
1,580.98
183.11
1,397.87
46,111.44
330
1,580.98
177.72
1,403.26
44,708.18
331
1,580.98
172.31
1,408.67
43,299.51
332
1,580.98
166.88
1,414.10
41,885.42
333
1,580.98
161.43
1,419.55
40,465.87
334
1,580.98
155.96
1,425.02
39,040.85
335
1,580.98
150.47
1,430.51
37,610.34
336
1,580.98
144.96
1,436.02
36,174.32
337
1,580.98
139.42
1,441.56
34,732.76
338
1,580.98
133.87
1,447.11
33,285.65
339
1,580.98
128.29
1,452.69
31,832.95
340
1,580.98
122.69
1,458.29
30,374.66
341
1,580.98
117.07
1,463.91
28,910.75
342
1,580.98
111.43
1,469.55
27,441.20
343
1,580.98
105.76
1,475.22
25,965.98
344
1,580.98
100.08
1,480.90
24,485.08
345
1,580.98
94.37
1,486.61
22,998.47
346
1,580.98
88.64
1,492.34
21,506.13
347
1,580.98
82.89
1,498.09
20,008.04
348
1,580.98
77.11
1,503.87
18,504.17
349
1,580.98
71.32
1,509.66
16,994.51
350
1,580.98
65.50
1,515.48
15,479.03
351
1,580.98
59.66
1,521.32
13,957.71
352
1,580.98
53.80
1,527.18
12,430.52
353
1,580.98
47.91
1,533.07
10,897.45
354
1,580.98
42.00
1,538.98
9,358.47
355
1,580.98
36.07
1,544.91
7,813.56
356
1,580.98
30.11
1,550.87
6,262.70
357
1,580.98
24.14
1,556.84
4,705.85
358
1,580.98
18.14
1,562.84
3,143.01
359
1,580.98
12.11
1,568.87
1,574.15
360
1,580.21
6.07
1,574.15
0.00
Totals
569,152.03
261,652.03
307,500.00

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