Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,800.45  
 

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
1,800.45
1,466.09
334.36
312,430.64
2
1,800.45
1,464.52
335.93
312,094.70
3
1,800.45
1,462.94
337.51
311,757.20
4
1,800.45
1,461.36
339.09
311,418.11
5
1,800.45
1,459.77
340.68
311,077.43
6
1,800.45
1,458.18
342.27
310,735.16
7
1,800.45
1,456.57
343.88
310,391.28
8
1,800.45
1,454.96
345.49
310,045.79
9
1,800.45
1,453.34
347.11
309,698.68
10
1,800.45
1,451.71
348.74
309,349.94
11
1,800.45
1,450.08
350.37
308,999.57
12
1,800.45
1,448.44
352.01
308,647.55
13
1,800.45
1,446.79
353.66
308,293.89
14
1,800.45
1,445.13
355.32
307,938.57
15
1,800.45
1,443.46
356.99
307,581.58
16
1,800.45
1,441.79
358.66
307,222.92
17
1,800.45
1,440.11
360.34
306,862.58
18
1,800.45
1,438.42
362.03
306,500.54
19
1,800.45
1,436.72
363.73
306,136.81
20
1,800.45
1,435.02
365.43
305,771.38
21
1,800.45
1,433.30
367.15
305,404.23
22
1,800.45
1,431.58
368.87
305,035.37
23
1,800.45
1,429.85
370.60
304,664.77
24
1,800.45
1,428.12
372.33
304,292.44
25
1,800.45
1,426.37
374.08
303,918.36
26
1,800.45
1,424.62
375.83
303,542.52
27
1,800.45
1,422.86
377.59
303,164.93
28
1,800.45
1,421.09
379.36
302,785.57
29
1,800.45
1,419.31
381.14
302,404.42
30
1,800.45
1,417.52
382.93
302,021.49
31
1,800.45
1,415.73
384.72
301,636.77
32
1,800.45
1,413.92
386.53
301,250.24
33
1,800.45
1,412.11
388.34
300,861.90
34
1,800.45
1,410.29
390.16
300,471.74
35
1,800.45
1,408.46
391.99
300,079.75
36
1,800.45
1,406.62
393.83
299,685.93
37
1,800.45
1,404.78
395.67
299,290.26
38
1,800.45
1,402.92
397.53
298,892.73
39
1,800.45
1,401.06
399.39
298,493.34
40
1,800.45
1,399.19
401.26
298,092.08
41
1,800.45
1,397.31
403.14
297,688.93
42
1,800.45
1,395.42
405.03
297,283.90
43
1,800.45
1,393.52
406.93
296,876.97
44
1,800.45
1,391.61
408.84
296,468.13
45
1,800.45
1,389.69
410.76
296,057.37
46
1,800.45
1,387.77
412.68
295,644.69
47
1,800.45
1,385.83
414.62
295,230.08
48
1,800.45
1,383.89
416.56
294,813.52
49
1,800.45
1,381.94
418.51
294,395.00
50
1,800.45
1,379.98
420.47
293,974.53
51
1,800.45
1,378.01
422.44
293,552.09
52
1,800.45
1,376.03
424.42
293,127.66
53
1,800.45
1,374.04
426.41
292,701.25
54
1,800.45
1,372.04
428.41
292,272.84
55
1,800.45
1,370.03
430.42
291,842.41
56
1,800.45
1,368.01
432.44
291,409.98
57
1,800.45
1,365.98
434.47
290,975.51
58
1,800.45
1,363.95
436.50
290,539.01
59
1,800.45
1,361.90
438.55
290,100.46
60
1,800.45
1,359.85
440.60
289,659.86
61
1,800.45
1,357.78
442.67
289,217.19
62
1,800.45
1,355.71
444.74
288,772.44
63
1,800.45
1,353.62
446.83
288,325.61
64
1,800.45
1,351.53
448.92
287,876.69
65
1,800.45
1,349.42
451.03
287,425.66
66
1,800.45
1,347.31
453.14
286,972.52
67
1,800.45
1,345.18
455.27
286,517.25
68
1,800.45
1,343.05
457.40
286,059.85
69
1,800.45
1,340.91
459.54
285,600.31
70
1,800.45
1,338.75
461.70
285,138.61
71
1,800.45
1,336.59
463.86
284,674.75
72
1,800.45
1,334.41
466.04
284,208.71
73
1,800.45
1,332.23
468.22
283,740.49
74
1,800.45
1,330.03
470.42
283,270.07
75
1,800.45
1,327.83
472.62
282,797.45
76
1,800.45
1,325.61
474.84
282,322.61
77
1,800.45
1,323.39
477.06
281,845.55
78
1,800.45
1,321.15
479.30
281,366.25
79
1,800.45
1,318.90
481.55
280,884.70
80
1,800.45
1,316.65
483.80
280,400.90
81
1,800.45
1,314.38
486.07
279,914.83
82
1,800.45
1,312.10
488.35
279,426.48
83
1,800.45
1,309.81
490.64
278,935.84
84
1,800.45
1,307.51
492.94
278,442.91
85
1,800.45
1,305.20
495.25
277,947.66
86
1,800.45
1,302.88
497.57
277,450.09
87
1,800.45
1,300.55
499.90
276,950.18
88
1,800.45
1,298.20
502.25
276,447.94
89
1,800.45
1,295.85
504.60
275,943.34
90
1,800.45
1,293.48
506.97
275,436.37
91
1,800.45
1,291.11
509.34
274,927.03
92
1,800.45
1,288.72
511.73
274,415.30
93
1,800.45
1,286.32
514.13
273,901.17
94
1,800.45
1,283.91
516.54
273,384.63
95
1,800.45
1,281.49
518.96
272,865.67
96
1,800.45
1,279.06
521.39
272,344.28
97
1,800.45
1,276.61
523.84
271,820.45
98
1,800.45
1,274.16
526.29
271,294.15
99
1,800.45
1,271.69
528.76
270,765.39
100
1,800.45
1,269.21
531.24
270,234.16
101
1,800.45
1,266.72
533.73
269,700.43
102
1,800.45
1,264.22
536.23
269,164.20
103
1,800.45
1,261.71
538.74
268,625.46
104
1,800.45
1,259.18
541.27
268,084.19
105
1,800.45
1,256.64
543.81
267,540.38
106
1,800.45
1,254.10
546.35
266,994.03
107
1,800.45
1,251.53
548.92
266,445.11
108
1,800.45
1,248.96
551.49
265,893.63
109
1,800.45
1,246.38
554.07
265,339.55
110
1,800.45
1,243.78
556.67
264,782.88
111
1,800.45
1,241.17
559.28
264,223.60
112
1,800.45
1,238.55
561.90
263,661.70
113
1,800.45
1,235.91
564.54
263,097.16
114
1,800.45
1,233.27
567.18
262,529.98
115
1,800.45
1,230.61
569.84
261,960.14
116
1,800.45
1,227.94
572.51
261,387.63
117
1,800.45
1,225.25
575.20
260,812.43
118
1,800.45
1,222.56
577.89
260,234.54
119
1,800.45
1,219.85
580.60
259,653.94
120
1,800.45
1,217.13
583.32
259,070.62
121
1,800.45
1,214.39
586.06
258,484.56
122
1,800.45
1,211.65
588.80
257,895.76
123
1,800.45
1,208.89
591.56
257,304.20
124
1,800.45
1,206.11
594.34
256,709.86
125
1,800.45
1,203.33
597.12
256,112.74
126
1,800.45
1,200.53
599.92
255,512.82
127
1,800.45
1,197.72
602.73
254,910.08
128
1,800.45
1,194.89
605.56
254,304.52
129
1,800.45
1,192.05
608.40
253,696.12
130
1,800.45
1,189.20
611.25
253,084.88
131
1,800.45
1,186.34
614.11
252,470.76
132
1,800.45
1,183.46
616.99
251,853.77
133
1,800.45
1,180.56
619.89
251,233.88
134
1,800.45
1,177.66
622.79
250,611.09
135
1,800.45
1,174.74
625.71
249,985.38
136
1,800.45
1,171.81
628.64
249,356.74
137
1,800.45
1,168.86
631.59
248,725.15
138
1,800.45
1,165.90
634.55
248,090.60
139
1,800.45
1,162.92
637.53
247,453.07
140
1,800.45
1,159.94
640.51
246,812.56
141
1,800.45
1,156.93
643.52
246,169.04
142
1,800.45
1,153.92
646.53
245,522.51
143
1,800.45
1,150.89
649.56
244,872.94
144
1,800.45
1,147.84
652.61
244,220.34
145
1,800.45
1,144.78
655.67
243,564.67
146
1,800.45
1,141.71
658.74
242,905.93
147
1,800.45
1,138.62
661.83
242,244.10
148
1,800.45
1,135.52
664.93
241,579.17
149
1,800.45
1,132.40
668.05
240,911.12
150
1,800.45
1,129.27
671.18
240,239.94
151
1,800.45
1,126.12
674.33
239,565.62
152
1,800.45
1,122.96
677.49
238,888.13
153
1,800.45
1,119.79
680.66
238,207.47
154
1,800.45
1,116.60
683.85
237,523.62
155
1,800.45
1,113.39
687.06
236,836.56
156
1,800.45
1,110.17
690.28
236,146.28
157
1,800.45
1,106.94
693.51
235,452.77
158
1,800.45
1,103.68
696.77
234,756.00
159
1,800.45
1,100.42
700.03
234,055.97
160
1,800.45
1,097.14
703.31
233,352.66
161
1,800.45
1,093.84
706.61
232,646.05
162
1,800.45
1,090.53
709.92
231,936.13
163
1,800.45
1,087.20
713.25
231,222.88
164
1,800.45
1,083.86
716.59
230,506.28
165
1,800.45
1,080.50
719.95
229,786.33
166
1,800.45
1,077.12
723.33
229,063.01
167
1,800.45
1,073.73
726.72
228,336.29
168
1,800.45
1,070.33
730.12
227,606.16
169
1,800.45
1,066.90
733.55
226,872.62
170
1,800.45
1,063.47
736.98
226,135.63
171
1,800.45
1,060.01
740.44
225,395.19
172
1,800.45
1,056.54
743.91
224,651.28
173
1,800.45
1,053.05
747.40
223,903.89
174
1,800.45
1,049.55
750.90
223,152.99
175
1,800.45
1,046.03
754.42
222,398.57
176
1,800.45
1,042.49
757.96
221,640.61
177
1,800.45
1,038.94
761.51
220,879.10
178
1,800.45
1,035.37
765.08
220,114.02
179
1,800.45
1,031.78
768.67
219,345.36
180
1,800.45
1,028.18
772.27
218,573.09
181
1,800.45
1,024.56
775.89
217,797.20
182
1,800.45
1,020.92
779.53
217,017.67
183
1,800.45
1,017.27
783.18
216,234.49
184
1,800.45
1,013.60
786.85
215,447.64
185
1,800.45
1,009.91
790.54
214,657.10
186
1,800.45
1,006.21
794.24
213,862.86
187
1,800.45
1,002.48
797.97
213,064.89
188
1,800.45
998.74
801.71
212,263.18
189
1,800.45
994.98
805.47
211,457.72
190
1,800.45
991.21
809.24
210,648.47
191
1,800.45
987.41
813.04
209,835.44
192
1,800.45
983.60
816.85
209,018.59
193
1,800.45
979.77
820.68
208,197.92
194
1,800.45
975.93
824.52
207,373.39
195
1,800.45
972.06
828.39
206,545.01
196
1,800.45
968.18
832.27
205,712.74
197
1,800.45
964.28
836.17
204,876.57
198
1,800.45
960.36
840.09
204,036.47
199
1,800.45
956.42
844.03
203,192.44
200
1,800.45
952.46
847.99
202,344.46
201
1,800.45
948.49
851.96
201,492.50
202
1,800.45
944.50
855.95
200,636.55
203
1,800.45
940.48
859.97
199,776.58
204
1,800.45
936.45
864.00
198,912.58
205
1,800.45
932.40
868.05
198,044.53
206
1,800.45
928.33
872.12
197,172.42
207
1,800.45
924.25
876.20
196,296.21
208
1,800.45
920.14
880.31
195,415.90
209
1,800.45
916.01
884.44
194,531.46
210
1,800.45
911.87
888.58
193,642.88
211
1,800.45
907.70
892.75
192,750.13
212
1,800.45
903.52
896.93
191,853.20
213
1,800.45
899.31
901.14
190,952.06
214
1,800.45
895.09
905.36
190,046.70
215
1,800.45
890.84
909.61
189,137.09
216
1,800.45
886.58
913.87
188,223.22
217
1,800.45
882.30
918.15
187,305.07
218
1,800.45
877.99
922.46
186,382.61
219
1,800.45
873.67
926.78
185,455.83
220
1,800.45
869.32
931.13
184,524.70
221
1,800.45
864.96
935.49
183,589.21
222
1,800.45
860.57
939.88
182,649.34
223
1,800.45
856.17
944.28
181,705.06
224
1,800.45
851.74
948.71
180,756.35
225
1,800.45
847.30
953.15
179,803.19
226
1,800.45
842.83
957.62
178,845.57
227
1,800.45
838.34
962.11
177,883.46
228
1,800.45
833.83
966.62
176,916.84
229
1,800.45
829.30
971.15
175,945.69
230
1,800.45
824.75
975.70
174,969.98
231
1,800.45
820.17
980.28
173,989.70
232
1,800.45
815.58
984.87
173,004.83
233
1,800.45
810.96
989.49
172,015.34
234
1,800.45
806.32
994.13
171,021.21
235
1,800.45
801.66
998.79
170,022.42
236
1,800.45
796.98
1,003.47
169,018.95
237
1,800.45
792.28
1,008.17
168,010.78
238
1,800.45
787.55
1,012.90
166,997.88
239
1,800.45
782.80
1,017.65
165,980.23
240
1,800.45
778.03
1,022.42
164,957.82
241
1,800.45
773.24
1,027.21
163,930.61
242
1,800.45
768.42
1,032.03
162,898.58
243
1,800.45
763.59
1,036.86
161,861.72
244
1,800.45
758.73
1,041.72
160,819.99
245
1,800.45
753.84
1,046.61
159,773.39
246
1,800.45
748.94
1,051.51
158,721.88
247
1,800.45
744.01
1,056.44
157,665.43
248
1,800.45
739.06
1,061.39
156,604.04
249
1,800.45
734.08
1,066.37
155,537.67
250
1,800.45
729.08
1,071.37
154,466.31
251
1,800.45
724.06
1,076.39
153,389.92
252
1,800.45
719.02
1,081.43
152,308.48
253
1,800.45
713.95
1,086.50
151,221.98
254
1,800.45
708.85
1,091.60
150,130.38
255
1,800.45
703.74
1,096.71
149,033.67
256
1,800.45
698.60
1,101.85
147,931.81
257
1,800.45
693.43
1,107.02
146,824.79
258
1,800.45
688.24
1,112.21
145,712.58
259
1,800.45
683.03
1,117.42
144,595.16
260
1,800.45
677.79
1,122.66
143,472.50
261
1,800.45
672.53
1,127.92
142,344.58
262
1,800.45
667.24
1,133.21
141,211.37
263
1,800.45
661.93
1,138.52
140,072.85
264
1,800.45
656.59
1,143.86
138,928.99
265
1,800.45
651.23
1,149.22
137,779.77
266
1,800.45
645.84
1,154.61
136,625.16
267
1,800.45
640.43
1,160.02
135,465.14
268
1,800.45
634.99
1,165.46
134,299.68
269
1,800.45
629.53
1,170.92
133,128.76
270
1,800.45
624.04
1,176.41
131,952.36
271
1,800.45
618.53
1,181.92
130,770.43
272
1,800.45
612.99
1,187.46
129,582.97
273
1,800.45
607.42
1,193.03
128,389.94
274
1,800.45
601.83
1,198.62
127,191.32
275
1,800.45
596.21
1,204.24
125,987.08
276
1,800.45
590.56
1,209.89
124,777.19
277
1,800.45
584.89
1,215.56
123,561.63
278
1,800.45
579.20
1,221.25
122,340.38
279
1,800.45
573.47
1,226.98
121,113.40
280
1,800.45
567.72
1,232.73
119,880.67
281
1,800.45
561.94
1,238.51
118,642.16
282
1,800.45
556.14
1,244.31
117,397.84
283
1,800.45
550.30
1,250.15
116,147.70
284
1,800.45
544.44
1,256.01
114,891.69
285
1,800.45
538.55
1,261.90
113,629.79
286
1,800.45
532.64
1,267.81
112,361.98
287
1,800.45
526.70
1,273.75
111,088.23
288
1,800.45
520.73
1,279.72
109,808.51
289
1,800.45
514.73
1,285.72
108,522.78
290
1,800.45
508.70
1,291.75
107,231.03
291
1,800.45
502.65
1,297.80
105,933.23
292
1,800.45
496.56
1,303.89
104,629.34
293
1,800.45
490.45
1,310.00
103,319.34
294
1,800.45
484.31
1,316.14
102,003.20
295
1,800.45
478.14
1,322.31
100,680.89
296
1,800.45
471.94
1,328.51
99,352.38
297
1,800.45
465.71
1,334.74
98,017.65
298
1,800.45
459.46
1,340.99
96,676.65
299
1,800.45
453.17
1,347.28
95,329.38
300
1,800.45
446.86
1,353.59
93,975.78
301
1,800.45
440.51
1,359.94
92,615.84
302
1,800.45
434.14
1,366.31
91,249.53
303
1,800.45
427.73
1,372.72
89,876.81
304
1,800.45
421.30
1,379.15
88,497.66
305
1,800.45
414.83
1,385.62
87,112.04
306
1,800.45
408.34
1,392.11
85,719.93
307
1,800.45
401.81
1,398.64
84,321.29
308
1,800.45
395.26
1,405.19
82,916.10
309
1,800.45
388.67
1,411.78
81,504.32
310
1,800.45
382.05
1,418.40
80,085.92
311
1,800.45
375.40
1,425.05
78,660.87
312
1,800.45
368.72
1,431.73
77,229.15
313
1,800.45
362.01
1,438.44
75,790.71
314
1,800.45
355.27
1,445.18
74,345.53
315
1,800.45
348.49
1,451.96
72,893.57
316
1,800.45
341.69
1,458.76
71,434.81
317
1,800.45
334.85
1,465.60
69,969.21
318
1,800.45
327.98
1,472.47
68,496.74
319
1,800.45
321.08
1,479.37
67,017.37
320
1,800.45
314.14
1,486.31
65,531.06
321
1,800.45
307.18
1,493.27
64,037.79
322
1,800.45
300.18
1,500.27
62,537.52
323
1,800.45
293.14
1,507.31
61,030.21
324
1,800.45
286.08
1,514.37
59,515.84
325
1,800.45
278.98
1,521.47
57,994.37
326
1,800.45
271.85
1,528.60
56,465.77
327
1,800.45
264.68
1,535.77
54,930.00
328
1,800.45
257.48
1,542.97
53,387.04
329
1,800.45
250.25
1,550.20
51,836.84
330
1,800.45
242.99
1,557.46
50,279.37
331
1,800.45
235.68
1,564.77
48,714.61
332
1,800.45
228.35
1,572.10
47,142.51
333
1,800.45
220.98
1,579.47
45,563.04
334
1,800.45
213.58
1,586.87
43,976.17
335
1,800.45
206.14
1,594.31
42,381.85
336
1,800.45
198.66
1,601.79
40,780.07
337
1,800.45
191.16
1,609.29
39,170.78
338
1,800.45
183.61
1,616.84
37,553.94
339
1,800.45
176.03
1,624.42
35,929.52
340
1,800.45
168.42
1,632.03
34,297.49
341
1,800.45
160.77
1,639.68
32,657.81
342
1,800.45
153.08
1,647.37
31,010.45
343
1,800.45
145.36
1,655.09
29,355.36
344
1,800.45
137.60
1,662.85
27,692.51
345
1,800.45
129.81
1,670.64
26,021.87
346
1,800.45
121.98
1,678.47
24,343.40
347
1,800.45
114.11
1,686.34
22,657.06
348
1,800.45
106.20
1,694.25
20,962.81
349
1,800.45
98.26
1,702.19
19,260.62
350
1,800.45
90.28
1,710.17
17,550.46
351
1,800.45
82.27
1,718.18
15,832.28
352
1,800.45
74.21
1,726.24
14,106.04
353
1,800.45
66.12
1,734.33
12,371.71
354
1,800.45
57.99
1,742.46
10,629.25
355
1,800.45
49.82
1,750.63
8,878.63
356
1,800.45
41.62
1,758.83
7,119.80
357
1,800.45
33.37
1,767.08
5,352.72
358
1,800.45
25.09
1,775.36
3,577.36
359
1,800.45
16.77
1,783.68
1,793.68
360
1,802.09
8.41
1,793.68
0.00
Totals
648,163.64
335,398.64
312,765.00

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