Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,680.86  
 

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
1,680.86
1,304.64
376.22
312,736.78
2
1,680.86
1,303.07
377.79
312,358.99
3
1,680.86
1,301.50
379.36
311,979.62
4
1,680.86
1,299.92
380.94
311,598.68
5
1,680.86
1,298.33
382.53
311,216.15
6
1,680.86
1,296.73
384.13
310,832.02
7
1,680.86
1,295.13
385.73
310,446.29
8
1,680.86
1,293.53
387.33
310,058.96
9
1,680.86
1,291.91
388.95
309,670.01
10
1,680.86
1,290.29
390.57
309,279.44
11
1,680.86
1,288.66
392.20
308,887.25
12
1,680.86
1,287.03
393.83
308,493.42
13
1,680.86
1,285.39
395.47
308,097.95
14
1,680.86
1,283.74
397.12
307,700.83
15
1,680.86
1,282.09
398.77
307,302.06
16
1,680.86
1,280.43
400.43
306,901.62
17
1,680.86
1,278.76
402.10
306,499.52
18
1,680.86
1,277.08
403.78
306,095.74
19
1,680.86
1,275.40
405.46
305,690.28
20
1,680.86
1,273.71
407.15
305,283.13
21
1,680.86
1,272.01
408.85
304,874.28
22
1,680.86
1,270.31
410.55
304,463.73
23
1,680.86
1,268.60
412.26
304,051.47
24
1,680.86
1,266.88
413.98
303,637.49
25
1,680.86
1,265.16
415.70
303,221.79
26
1,680.86
1,263.42
417.44
302,804.35
27
1,680.86
1,261.68
419.18
302,385.18
28
1,680.86
1,259.94
420.92
301,964.25
29
1,680.86
1,258.18
422.68
301,541.58
30
1,680.86
1,256.42
424.44
301,117.14
31
1,680.86
1,254.65
426.21
300,690.94
32
1,680.86
1,252.88
427.98
300,262.95
33
1,680.86
1,251.10
429.76
299,833.19
34
1,680.86
1,249.30
431.56
299,401.64
35
1,680.86
1,247.51
433.35
298,968.28
36
1,680.86
1,245.70
435.16
298,533.12
37
1,680.86
1,243.89
436.97
298,096.15
38
1,680.86
1,242.07
438.79
297,657.36
39
1,680.86
1,240.24
440.62
297,216.74
40
1,680.86
1,238.40
442.46
296,774.28
41
1,680.86
1,236.56
444.30
296,329.98
42
1,680.86
1,234.71
446.15
295,883.83
43
1,680.86
1,232.85
448.01
295,435.82
44
1,680.86
1,230.98
449.88
294,985.94
45
1,680.86
1,229.11
451.75
294,534.19
46
1,680.86
1,227.23
453.63
294,080.55
47
1,680.86
1,225.34
455.52
293,625.03
48
1,680.86
1,223.44
457.42
293,167.61
49
1,680.86
1,221.53
459.33
292,708.28
50
1,680.86
1,219.62
461.24
292,247.04
51
1,680.86
1,217.70
463.16
291,783.87
52
1,680.86
1,215.77
465.09
291,318.78
53
1,680.86
1,213.83
467.03
290,851.75
54
1,680.86
1,211.88
468.98
290,382.77
55
1,680.86
1,209.93
470.93
289,911.84
56
1,680.86
1,207.97
472.89
289,438.94
57
1,680.86
1,206.00
474.86
288,964.08
58
1,680.86
1,204.02
476.84
288,487.24
59
1,680.86
1,202.03
478.83
288,008.41
60
1,680.86
1,200.04
480.82
287,527.58
61
1,680.86
1,198.03
482.83
287,044.75
62
1,680.86
1,196.02
484.84
286,559.91
63
1,680.86
1,194.00
486.86
286,073.05
64
1,680.86
1,191.97
488.89
285,584.16
65
1,680.86
1,189.93
490.93
285,093.24
66
1,680.86
1,187.89
492.97
284,600.27
67
1,680.86
1,185.83
495.03
284,105.24
68
1,680.86
1,183.77
497.09
283,608.15
69
1,680.86
1,181.70
499.16
283,108.99
70
1,680.86
1,179.62
501.24
282,607.75
71
1,680.86
1,177.53
503.33
282,104.43
72
1,680.86
1,175.44
505.42
281,599.00
73
1,680.86
1,173.33
507.53
281,091.47
74
1,680.86
1,171.21
509.65
280,581.82
75
1,680.86
1,169.09
511.77
280,070.06
76
1,680.86
1,166.96
513.90
279,556.15
77
1,680.86
1,164.82
516.04
279,040.11
78
1,680.86
1,162.67
518.19
278,521.92
79
1,680.86
1,160.51
520.35
278,001.57
80
1,680.86
1,158.34
522.52
277,479.05
81
1,680.86
1,156.16
524.70
276,954.35
82
1,680.86
1,153.98
526.88
276,427.47
83
1,680.86
1,151.78
529.08
275,898.39
84
1,680.86
1,149.58
531.28
275,367.10
85
1,680.86
1,147.36
533.50
274,833.61
86
1,680.86
1,145.14
535.72
274,297.89
87
1,680.86
1,142.91
537.95
273,759.93
88
1,680.86
1,140.67
540.19
273,219.74
89
1,680.86
1,138.42
542.44
272,677.30
90
1,680.86
1,136.16
544.70
272,132.59
91
1,680.86
1,133.89
546.97
271,585.62
92
1,680.86
1,131.61
549.25
271,036.36
93
1,680.86
1,129.32
551.54
270,484.82
94
1,680.86
1,127.02
553.84
269,930.98
95
1,680.86
1,124.71
556.15
269,374.83
96
1,680.86
1,122.40
558.46
268,816.37
97
1,680.86
1,120.07
560.79
268,255.58
98
1,680.86
1,117.73
563.13
267,692.45
99
1,680.86
1,115.39
565.47
267,126.98
100
1,680.86
1,113.03
567.83
266,559.14
101
1,680.86
1,110.66
570.20
265,988.95
102
1,680.86
1,108.29
572.57
265,416.37
103
1,680.86
1,105.90
574.96
264,841.42
104
1,680.86
1,103.51
577.35
264,264.06
105
1,680.86
1,101.10
579.76
263,684.30
106
1,680.86
1,098.68
582.18
263,102.13
107
1,680.86
1,096.26
584.60
262,517.53
108
1,680.86
1,093.82
587.04
261,930.49
109
1,680.86
1,091.38
589.48
261,341.01
110
1,680.86
1,088.92
591.94
260,749.07
111
1,680.86
1,086.45
594.41
260,154.66
112
1,680.86
1,083.98
596.88
259,557.78
113
1,680.86
1,081.49
599.37
258,958.41
114
1,680.86
1,078.99
601.87
258,356.54
115
1,680.86
1,076.49
604.37
257,752.17
116
1,680.86
1,073.97
606.89
257,145.28
117
1,680.86
1,071.44
609.42
256,535.85
118
1,680.86
1,068.90
611.96
255,923.89
119
1,680.86
1,066.35
614.51
255,309.38
120
1,680.86
1,063.79
617.07
254,692.31
121
1,680.86
1,061.22
619.64
254,072.67
122
1,680.86
1,058.64
622.22
253,450.45
123
1,680.86
1,056.04
624.82
252,825.63
124
1,680.86
1,053.44
627.42
252,198.21
125
1,680.86
1,050.83
630.03
251,568.18
126
1,680.86
1,048.20
632.66
250,935.52
127
1,680.86
1,045.56
635.30
250,300.22
128
1,680.86
1,042.92
637.94
249,662.28
129
1,680.86
1,040.26
640.60
249,021.68
130
1,680.86
1,037.59
643.27
248,378.41
131
1,680.86
1,034.91
645.95
247,732.46
132
1,680.86
1,032.22
648.64
247,083.82
133
1,680.86
1,029.52
651.34
246,432.47
134
1,680.86
1,026.80
654.06
245,778.42
135
1,680.86
1,024.08
656.78
245,121.63
136
1,680.86
1,021.34
659.52
244,462.11
137
1,680.86
1,018.59
662.27
243,799.84
138
1,680.86
1,015.83
665.03
243,134.82
139
1,680.86
1,013.06
667.80
242,467.02
140
1,680.86
1,010.28
670.58
241,796.44
141
1,680.86
1,007.49
673.37
241,123.06
142
1,680.86
1,004.68
676.18
240,446.88
143
1,680.86
1,001.86
679.00
239,767.88
144
1,680.86
999.03
681.83
239,086.06
145
1,680.86
996.19
684.67
238,401.39
146
1,680.86
993.34
687.52
237,713.87
147
1,680.86
990.47
690.39
237,023.48
148
1,680.86
987.60
693.26
236,330.22
149
1,680.86
984.71
696.15
235,634.07
150
1,680.86
981.81
699.05
234,935.02
151
1,680.86
978.90
701.96
234,233.05
152
1,680.86
975.97
704.89
233,528.17
153
1,680.86
973.03
707.83
232,820.34
154
1,680.86
970.08
710.78
232,109.56
155
1,680.86
967.12
713.74
231,395.83
156
1,680.86
964.15
716.71
230,679.12
157
1,680.86
961.16
719.70
229,959.42
158
1,680.86
958.16
722.70
229,236.72
159
1,680.86
955.15
725.71
228,511.02
160
1,680.86
952.13
728.73
227,782.29
161
1,680.86
949.09
731.77
227,050.52
162
1,680.86
946.04
734.82
226,315.70
163
1,680.86
942.98
737.88
225,577.83
164
1,680.86
939.91
740.95
224,836.87
165
1,680.86
936.82
744.04
224,092.83
166
1,680.86
933.72
747.14
223,345.69
167
1,680.86
930.61
750.25
222,595.44
168
1,680.86
927.48
753.38
221,842.06
169
1,680.86
924.34
756.52
221,085.54
170
1,680.86
921.19
759.67
220,325.87
171
1,680.86
918.02
762.84
219,563.04
172
1,680.86
914.85
766.01
218,797.02
173
1,680.86
911.65
769.21
218,027.82
174
1,680.86
908.45
772.41
217,255.41
175
1,680.86
905.23
775.63
216,479.78
176
1,680.86
902.00
778.86
215,700.92
177
1,680.86
898.75
782.11
214,918.81
178
1,680.86
895.50
785.36
214,133.45
179
1,680.86
892.22
788.64
213,344.81
180
1,680.86
888.94
791.92
212,552.89
181
1,680.86
885.64
795.22
211,757.66
182
1,680.86
882.32
798.54
210,959.13
183
1,680.86
879.00
801.86
210,157.26
184
1,680.86
875.66
805.20
209,352.06
185
1,680.86
872.30
808.56
208,543.50
186
1,680.86
868.93
811.93
207,731.57
187
1,680.86
865.55
815.31
206,916.26
188
1,680.86
862.15
818.71
206,097.55
189
1,680.86
858.74
822.12
205,275.43
190
1,680.86
855.31
825.55
204,449.88
191
1,680.86
851.87
828.99
203,620.90
192
1,680.86
848.42
832.44
202,788.46
193
1,680.86
844.95
835.91
201,952.55
194
1,680.86
841.47
839.39
201,113.16
195
1,680.86
837.97
842.89
200,270.27
196
1,680.86
834.46
846.40
199,423.87
197
1,680.86
830.93
849.93
198,573.94
198
1,680.86
827.39
853.47
197,720.47
199
1,680.86
823.84
857.02
196,863.45
200
1,680.86
820.26
860.60
196,002.85
201
1,680.86
816.68
864.18
195,138.67
202
1,680.86
813.08
867.78
194,270.89
203
1,680.86
809.46
871.40
193,399.49
204
1,680.86
805.83
875.03
192,524.46
205
1,680.86
802.19
878.67
191,645.79
206
1,680.86
798.52
882.34
190,763.45
207
1,680.86
794.85
886.01
189,877.44
208
1,680.86
791.16
889.70
188,987.74
209
1,680.86
787.45
893.41
188,094.32
210
1,680.86
783.73
897.13
187,197.19
211
1,680.86
779.99
900.87
186,296.32
212
1,680.86
776.23
904.63
185,391.69
213
1,680.86
772.47
908.39
184,483.30
214
1,680.86
768.68
912.18
183,571.12
215
1,680.86
764.88
915.98
182,655.14
216
1,680.86
761.06
919.80
181,735.34
217
1,680.86
757.23
923.63
180,811.71
218
1,680.86
753.38
927.48
179,884.24
219
1,680.86
749.52
931.34
178,952.89
220
1,680.86
745.64
935.22
178,017.67
221
1,680.86
741.74
939.12
177,078.55
222
1,680.86
737.83
943.03
176,135.52
223
1,680.86
733.90
946.96
175,188.56
224
1,680.86
729.95
950.91
174,237.65
225
1,680.86
725.99
954.87
173,282.78
226
1,680.86
722.01
958.85
172,323.93
227
1,680.86
718.02
962.84
171,361.09
228
1,680.86
714.00
966.86
170,394.23
229
1,680.86
709.98
970.88
169,423.35
230
1,680.86
705.93
974.93
168,448.42
231
1,680.86
701.87
978.99
167,469.43
232
1,680.86
697.79
983.07
166,486.35
233
1,680.86
693.69
987.17
165,499.19
234
1,680.86
689.58
991.28
164,507.91
235
1,680.86
685.45
995.41
163,512.50
236
1,680.86
681.30
999.56
162,512.94
237
1,680.86
677.14
1,003.72
161,509.22
238
1,680.86
672.96
1,007.90
160,501.31
239
1,680.86
668.76
1,012.10
159,489.21
240
1,680.86
664.54
1,016.32
158,472.89
241
1,680.86
660.30
1,020.56
157,452.33
242
1,680.86
656.05
1,024.81
156,427.52
243
1,680.86
651.78
1,029.08
155,398.44
244
1,680.86
647.49
1,033.37
154,365.08
245
1,680.86
643.19
1,037.67
153,327.40
246
1,680.86
638.86
1,042.00
152,285.41
247
1,680.86
634.52
1,046.34
151,239.07
248
1,680.86
630.16
1,050.70
150,188.37
249
1,680.86
625.78
1,055.08
149,133.30
250
1,680.86
621.39
1,059.47
148,073.83
251
1,680.86
616.97
1,063.89
147,009.94
252
1,680.86
612.54
1,068.32
145,941.62
253
1,680.86
608.09
1,072.77
144,868.85
254
1,680.86
603.62
1,077.24
143,791.61
255
1,680.86
599.13
1,081.73
142,709.88
256
1,680.86
594.62
1,086.24
141,623.65
257
1,680.86
590.10
1,090.76
140,532.89
258
1,680.86
585.55
1,095.31
139,437.58
259
1,680.86
580.99
1,099.87
138,337.71
260
1,680.86
576.41
1,104.45
137,233.26
261
1,680.86
571.81
1,109.05
136,124.20
262
1,680.86
567.18
1,113.68
135,010.53
263
1,680.86
562.54
1,118.32
133,892.21
264
1,680.86
557.88
1,122.98
132,769.24
265
1,680.86
553.21
1,127.65
131,641.58
266
1,680.86
548.51
1,132.35
130,509.23
267
1,680.86
543.79
1,137.07
129,372.16
268
1,680.86
539.05
1,141.81
128,230.35
269
1,680.86
534.29
1,146.57
127,083.78
270
1,680.86
529.52
1,151.34
125,932.44
271
1,680.86
524.72
1,156.14
124,776.29
272
1,680.86
519.90
1,160.96
123,615.33
273
1,680.86
515.06
1,165.80
122,449.54
274
1,680.86
510.21
1,170.65
121,278.89
275
1,680.86
505.33
1,175.53
120,103.35
276
1,680.86
500.43
1,180.43
118,922.92
277
1,680.86
495.51
1,185.35
117,737.58
278
1,680.86
490.57
1,190.29
116,547.29
279
1,680.86
485.61
1,195.25
115,352.04
280
1,680.86
480.63
1,200.23
114,151.82
281
1,680.86
475.63
1,205.23
112,946.59
282
1,680.86
470.61
1,210.25
111,736.34
283
1,680.86
465.57
1,215.29
110,521.05
284
1,680.86
460.50
1,220.36
109,300.69
285
1,680.86
455.42
1,225.44
108,075.25
286
1,680.86
450.31
1,230.55
106,844.71
287
1,680.86
445.19
1,235.67
105,609.03
288
1,680.86
440.04
1,240.82
104,368.21
289
1,680.86
434.87
1,245.99
103,122.22
290
1,680.86
429.68
1,251.18
101,871.03
291
1,680.86
424.46
1,256.40
100,614.64
292
1,680.86
419.23
1,261.63
99,353.00
293
1,680.86
413.97
1,266.89
98,086.11
294
1,680.86
408.69
1,272.17
96,813.95
295
1,680.86
403.39
1,277.47
95,536.48
296
1,680.86
398.07
1,282.79
94,253.69
297
1,680.86
392.72
1,288.14
92,965.55
298
1,680.86
387.36
1,293.50
91,672.05
299
1,680.86
381.97
1,298.89
90,373.15
300
1,680.86
376.55
1,304.31
89,068.85
301
1,680.86
371.12
1,309.74
87,759.11
302
1,680.86
365.66
1,315.20
86,443.91
303
1,680.86
360.18
1,320.68
85,123.23
304
1,680.86
354.68
1,326.18
83,797.05
305
1,680.86
349.15
1,331.71
82,465.35
306
1,680.86
343.61
1,337.25
81,128.09
307
1,680.86
338.03
1,342.83
79,785.27
308
1,680.86
332.44
1,348.42
78,436.85
309
1,680.86
326.82
1,354.04
77,082.81
310
1,680.86
321.18
1,359.68
75,723.13
311
1,680.86
315.51
1,365.35
74,357.78
312
1,680.86
309.82
1,371.04
72,986.74
313
1,680.86
304.11
1,376.75
71,609.99
314
1,680.86
298.37
1,382.49
70,227.51
315
1,680.86
292.61
1,388.25
68,839.26
316
1,680.86
286.83
1,394.03
67,445.23
317
1,680.86
281.02
1,399.84
66,045.40
318
1,680.86
275.19
1,405.67
64,639.73
319
1,680.86
269.33
1,411.53
63,228.20
320
1,680.86
263.45
1,417.41
61,810.79
321
1,680.86
257.54
1,423.32
60,387.47
322
1,680.86
251.61
1,429.25
58,958.23
323
1,680.86
245.66
1,435.20
57,523.03
324
1,680.86
239.68
1,441.18
56,081.85
325
1,680.86
233.67
1,447.19
54,634.66
326
1,680.86
227.64
1,453.22
53,181.45
327
1,680.86
221.59
1,459.27
51,722.17
328
1,680.86
215.51
1,465.35
50,256.82
329
1,680.86
209.40
1,471.46
48,785.37
330
1,680.86
203.27
1,477.59
47,307.78
331
1,680.86
197.12
1,483.74
45,824.03
332
1,680.86
190.93
1,489.93
44,334.11
333
1,680.86
184.73
1,496.13
42,837.97
334
1,680.86
178.49
1,502.37
41,335.61
335
1,680.86
172.23
1,508.63
39,826.98
336
1,680.86
165.95
1,514.91
38,312.06
337
1,680.86
159.63
1,521.23
36,790.84
338
1,680.86
153.30
1,527.56
35,263.27
339
1,680.86
146.93
1,533.93
33,729.34
340
1,680.86
140.54
1,540.32
32,189.02
341
1,680.86
134.12
1,546.74
30,642.28
342
1,680.86
127.68
1,553.18
29,089.10
343
1,680.86
121.20
1,559.66
27,529.44
344
1,680.86
114.71
1,566.15
25,963.29
345
1,680.86
108.18
1,572.68
24,390.61
346
1,680.86
101.63
1,579.23
22,811.38
347
1,680.86
95.05
1,585.81
21,225.56
348
1,680.86
88.44
1,592.42
19,633.14
349
1,680.86
81.80
1,599.06
18,034.09
350
1,680.86
75.14
1,605.72
16,428.37
351
1,680.86
68.45
1,612.41
14,815.96
352
1,680.86
61.73
1,619.13
13,196.84
353
1,680.86
54.99
1,625.87
11,570.96
354
1,680.86
48.21
1,632.65
9,938.31
355
1,680.86
41.41
1,639.45
8,298.86
356
1,680.86
34.58
1,646.28
6,652.58
357
1,680.86
27.72
1,653.14
4,999.44
358
1,680.86
20.83
1,660.03
3,339.41
359
1,680.86
13.91
1,666.95
1,672.47
360
1,679.44
6.97
1,672.47
0.00
Totals
605,108.18
291,995.18
313,113.00

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