Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 2,380.01  
 

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
2,380.01
2,178.00
202.01
316,597.99
2
2,380.01
2,176.61
203.40
316,394.59
3
2,380.01
2,175.21
204.80
316,189.79
4
2,380.01
2,173.80
206.21
315,983.59
5
2,380.01
2,172.39
207.62
315,775.97
6
2,380.01
2,170.96
209.05
315,566.92
7
2,380.01
2,169.52
210.49
315,356.43
8
2,380.01
2,168.08
211.93
315,144.49
9
2,380.01
2,166.62
213.39
314,931.10
10
2,380.01
2,165.15
214.86
314,716.24
11
2,380.01
2,163.67
216.34
314,499.91
12
2,380.01
2,162.19
217.82
314,282.08
13
2,380.01
2,160.69
219.32
314,062.76
14
2,380.01
2,159.18
220.83
313,841.94
15
2,380.01
2,157.66
222.35
313,619.59
16
2,380.01
2,156.13
223.88
313,395.71
17
2,380.01
2,154.60
225.41
313,170.30
18
2,380.01
2,153.05
226.96
312,943.33
19
2,380.01
2,151.49
228.52
312,714.81
20
2,380.01
2,149.91
230.10
312,484.71
21
2,380.01
2,148.33
231.68
312,253.04
22
2,380.01
2,146.74
233.27
312,019.77
23
2,380.01
2,145.14
234.87
311,784.89
24
2,380.01
2,143.52
236.49
311,548.40
25
2,380.01
2,141.90
238.11
311,310.29
26
2,380.01
2,140.26
239.75
311,070.54
27
2,380.01
2,138.61
241.40
310,829.14
28
2,380.01
2,136.95
243.06
310,586.08
29
2,380.01
2,135.28
244.73
310,341.35
30
2,380.01
2,133.60
246.41
310,094.93
31
2,380.01
2,131.90
248.11
309,846.83
32
2,380.01
2,130.20
249.81
309,597.01
33
2,380.01
2,128.48
251.53
309,345.48
34
2,380.01
2,126.75
253.26
309,092.22
35
2,380.01
2,125.01
255.00
308,837.22
36
2,380.01
2,123.26
256.75
308,580.47
37
2,380.01
2,121.49
258.52
308,321.95
38
2,380.01
2,119.71
260.30
308,061.65
39
2,380.01
2,117.92
262.09
307,799.57
40
2,380.01
2,116.12
263.89
307,535.68
41
2,380.01
2,114.31
265.70
307,269.98
42
2,380.01
2,112.48
267.53
307,002.45
43
2,380.01
2,110.64
269.37
306,733.08
44
2,380.01
2,108.79
271.22
306,461.86
45
2,380.01
2,106.93
273.08
306,188.77
46
2,380.01
2,105.05
274.96
305,913.81
47
2,380.01
2,103.16
276.85
305,636.96
48
2,380.01
2,101.25
278.76
305,358.20
49
2,380.01
2,099.34
280.67
305,077.53
50
2,380.01
2,097.41
282.60
304,794.93
51
2,380.01
2,095.47
284.54
304,510.38
52
2,380.01
2,093.51
286.50
304,223.88
53
2,380.01
2,091.54
288.47
303,935.41
54
2,380.01
2,089.56
290.45
303,644.96
55
2,380.01
2,087.56
292.45
303,352.51
56
2,380.01
2,085.55
294.46
303,058.05
57
2,380.01
2,083.52
296.49
302,761.56
58
2,380.01
2,081.49
298.52
302,463.03
59
2,380.01
2,079.43
300.58
302,162.46
60
2,380.01
2,077.37
302.64
301,859.82
61
2,380.01
2,075.29
304.72
301,555.09
62
2,380.01
2,073.19
306.82
301,248.27
63
2,380.01
2,071.08
308.93
300,939.34
64
2,380.01
2,068.96
311.05
300,628.29
65
2,380.01
2,066.82
313.19
300,315.10
66
2,380.01
2,064.67
315.34
299,999.76
67
2,380.01
2,062.50
317.51
299,682.25
68
2,380.01
2,060.32
319.69
299,362.55
69
2,380.01
2,058.12
321.89
299,040.66
70
2,380.01
2,055.90
324.11
298,716.55
71
2,380.01
2,053.68
326.33
298,390.22
72
2,380.01
2,051.43
328.58
298,061.64
73
2,380.01
2,049.17
330.84
297,730.81
74
2,380.01
2,046.90
333.11
297,397.70
75
2,380.01
2,044.61
335.40
297,062.30
76
2,380.01
2,042.30
337.71
296,724.59
77
2,380.01
2,039.98
340.03
296,384.56
78
2,380.01
2,037.64
342.37
296,042.19
79
2,380.01
2,035.29
344.72
295,697.47
80
2,380.01
2,032.92
347.09
295,350.38
81
2,380.01
2,030.53
349.48
295,000.91
82
2,380.01
2,028.13
351.88
294,649.03
83
2,380.01
2,025.71
354.30
294,294.73
84
2,380.01
2,023.28
356.73
293,938.00
85
2,380.01
2,020.82
359.19
293,578.81
86
2,380.01
2,018.35
361.66
293,217.16
87
2,380.01
2,015.87
364.14
292,853.01
88
2,380.01
2,013.36
366.65
292,486.37
89
2,380.01
2,010.84
369.17
292,117.20
90
2,380.01
2,008.31
371.70
291,745.50
91
2,380.01
2,005.75
374.26
291,371.24
92
2,380.01
2,003.18
376.83
290,994.41
93
2,380.01
2,000.59
379.42
290,614.98
94
2,380.01
1,997.98
382.03
290,232.95
95
2,380.01
1,995.35
384.66
289,848.29
96
2,380.01
1,992.71
387.30
289,460.99
97
2,380.01
1,990.04
389.97
289,071.02
98
2,380.01
1,987.36
392.65
288,678.38
99
2,380.01
1,984.66
395.35
288,283.03
100
2,380.01
1,981.95
398.06
287,884.97
101
2,380.01
1,979.21
400.80
287,484.16
102
2,380.01
1,976.45
403.56
287,080.61
103
2,380.01
1,973.68
406.33
286,674.28
104
2,380.01
1,970.89
409.12
286,265.15
105
2,380.01
1,968.07
411.94
285,853.22
106
2,380.01
1,965.24
414.77
285,438.45
107
2,380.01
1,962.39
417.62
285,020.83
108
2,380.01
1,959.52
420.49
284,600.33
109
2,380.01
1,956.63
423.38
284,176.95
110
2,380.01
1,953.72
426.29
283,750.66
111
2,380.01
1,950.79
429.22
283,321.43
112
2,380.01
1,947.83
432.18
282,889.26
113
2,380.01
1,944.86
435.15
282,454.11
114
2,380.01
1,941.87
438.14
282,015.97
115
2,380.01
1,938.86
441.15
281,574.82
116
2,380.01
1,935.83
444.18
281,130.64
117
2,380.01
1,932.77
447.24
280,683.40
118
2,380.01
1,929.70
450.31
280,233.09
119
2,380.01
1,926.60
453.41
279,779.69
120
2,380.01
1,923.49
456.52
279,323.16
121
2,380.01
1,920.35
459.66
278,863.50
122
2,380.01
1,917.19
462.82
278,400.67
123
2,380.01
1,914.00
466.01
277,934.67
124
2,380.01
1,910.80
469.21
277,465.46
125
2,380.01
1,907.58
472.43
276,993.02
126
2,380.01
1,904.33
475.68
276,517.34
127
2,380.01
1,901.06
478.95
276,038.39
128
2,380.01
1,897.76
482.25
275,556.14
129
2,380.01
1,894.45
485.56
275,070.58
130
2,380.01
1,891.11
488.90
274,581.68
131
2,380.01
1,887.75
492.26
274,089.42
132
2,380.01
1,884.36
495.65
273,593.78
133
2,380.01
1,880.96
499.05
273,094.72
134
2,380.01
1,877.53
502.48
272,592.24
135
2,380.01
1,874.07
505.94
272,086.30
136
2,380.01
1,870.59
509.42
271,576.88
137
2,380.01
1,867.09
512.92
271,063.96
138
2,380.01
1,863.56
516.45
270,547.52
139
2,380.01
1,860.01
520.00
270,027.52
140
2,380.01
1,856.44
523.57
269,503.95
141
2,380.01
1,852.84
527.17
268,976.78
142
2,380.01
1,849.22
530.79
268,445.99
143
2,380.01
1,845.57
534.44
267,911.54
144
2,380.01
1,841.89
538.12
267,373.43
145
2,380.01
1,838.19
541.82
266,831.61
146
2,380.01
1,834.47
545.54
266,286.07
147
2,380.01
1,830.72
549.29
265,736.77
148
2,380.01
1,826.94
553.07
265,183.70
149
2,380.01
1,823.14
556.87
264,626.83
150
2,380.01
1,819.31
560.70
264,066.13
151
2,380.01
1,815.45
564.56
263,501.57
152
2,380.01
1,811.57
568.44
262,933.14
153
2,380.01
1,807.67
572.34
262,360.79
154
2,380.01
1,803.73
576.28
261,784.51
155
2,380.01
1,799.77
580.24
261,204.27
156
2,380.01
1,795.78
584.23
260,620.04
157
2,380.01
1,791.76
588.25
260,031.79
158
2,380.01
1,787.72
592.29
259,439.50
159
2,380.01
1,783.65
596.36
258,843.14
160
2,380.01
1,779.55
600.46
258,242.68
161
2,380.01
1,775.42
604.59
257,638.08
162
2,380.01
1,771.26
608.75
257,029.34
163
2,380.01
1,767.08
612.93
256,416.40
164
2,380.01
1,762.86
617.15
255,799.26
165
2,380.01
1,758.62
621.39
255,177.87
166
2,380.01
1,754.35
625.66
254,552.20
167
2,380.01
1,750.05
629.96
253,922.24
168
2,380.01
1,745.72
634.29
253,287.95
169
2,380.01
1,741.35
638.66
252,649.29
170
2,380.01
1,736.96
643.05
252,006.24
171
2,380.01
1,732.54
647.47
251,358.78
172
2,380.01
1,728.09
651.92
250,706.86
173
2,380.01
1,723.61
656.40
250,050.46
174
2,380.01
1,719.10
660.91
249,389.54
175
2,380.01
1,714.55
665.46
248,724.09
176
2,380.01
1,709.98
670.03
248,054.06
177
2,380.01
1,705.37
674.64
247,379.42
178
2,380.01
1,700.73
679.28
246,700.14
179
2,380.01
1,696.06
683.95
246,016.19
180
2,380.01
1,691.36
688.65
245,327.55
181
2,380.01
1,686.63
693.38
244,634.16
182
2,380.01
1,681.86
698.15
243,936.01
183
2,380.01
1,677.06
702.95
243,233.06
184
2,380.01
1,672.23
707.78
242,525.28
185
2,380.01
1,667.36
712.65
241,812.63
186
2,380.01
1,662.46
717.55
241,095.08
187
2,380.01
1,657.53
722.48
240,372.60
188
2,380.01
1,652.56
727.45
239,645.15
189
2,380.01
1,647.56
732.45
238,912.70
190
2,380.01
1,642.52
737.49
238,175.22
191
2,380.01
1,637.45
742.56
237,432.66
192
2,380.01
1,632.35
747.66
236,685.00
193
2,380.01
1,627.21
752.80
235,932.20
194
2,380.01
1,622.03
757.98
235,174.23
195
2,380.01
1,616.82
763.19
234,411.04
196
2,380.01
1,611.58
768.43
233,642.60
197
2,380.01
1,606.29
773.72
232,868.89
198
2,380.01
1,600.97
779.04
232,089.85
199
2,380.01
1,595.62
784.39
231,305.46
200
2,380.01
1,590.23
789.78
230,515.67
201
2,380.01
1,584.80
795.21
229,720.46
202
2,380.01
1,579.33
800.68
228,919.78
203
2,380.01
1,573.82
806.19
228,113.59
204
2,380.01
1,568.28
811.73
227,301.86
205
2,380.01
1,562.70
817.31
226,484.55
206
2,380.01
1,557.08
822.93
225,661.62
207
2,380.01
1,551.42
828.59
224,833.04
208
2,380.01
1,545.73
834.28
223,998.75
209
2,380.01
1,539.99
840.02
223,158.74
210
2,380.01
1,534.22
845.79
222,312.94
211
2,380.01
1,528.40
851.61
221,461.33
212
2,380.01
1,522.55
857.46
220,603.87
213
2,380.01
1,516.65
863.36
219,740.51
214
2,380.01
1,510.72
869.29
218,871.22
215
2,380.01
1,504.74
875.27
217,995.95
216
2,380.01
1,498.72
881.29
217,114.66
217
2,380.01
1,492.66
887.35
216,227.31
218
2,380.01
1,486.56
893.45
215,333.87
219
2,380.01
1,480.42
899.59
214,434.28
220
2,380.01
1,474.24
905.77
213,528.50
221
2,380.01
1,468.01
912.00
212,616.50
222
2,380.01
1,461.74
918.27
211,698.23
223
2,380.01
1,455.43
924.58
210,773.64
224
2,380.01
1,449.07
930.94
209,842.70
225
2,380.01
1,442.67
937.34
208,905.36
226
2,380.01
1,436.22
943.79
207,961.58
227
2,380.01
1,429.74
950.27
207,011.30
228
2,380.01
1,423.20
956.81
206,054.49
229
2,380.01
1,416.62
963.39
205,091.11
230
2,380.01
1,410.00
970.01
204,121.10
231
2,380.01
1,403.33
976.68
203,144.42
232
2,380.01
1,396.62
983.39
202,161.03
233
2,380.01
1,389.86
990.15
201,170.88
234
2,380.01
1,383.05
996.96
200,173.92
235
2,380.01
1,376.20
1,003.81
199,170.10
236
2,380.01
1,369.29
1,010.72
198,159.39
237
2,380.01
1,362.35
1,017.66
197,141.72
238
2,380.01
1,355.35
1,024.66
196,117.06
239
2,380.01
1,348.30
1,031.71
195,085.36
240
2,380.01
1,341.21
1,038.80
194,046.56
241
2,380.01
1,334.07
1,045.94
193,000.62
242
2,380.01
1,326.88
1,053.13
191,947.49
243
2,380.01
1,319.64
1,060.37
190,887.12
244
2,380.01
1,312.35
1,067.66
189,819.46
245
2,380.01
1,305.01
1,075.00
188,744.46
246
2,380.01
1,297.62
1,082.39
187,662.06
247
2,380.01
1,290.18
1,089.83
186,572.23
248
2,380.01
1,282.68
1,097.33
185,474.90
249
2,380.01
1,275.14
1,104.87
184,370.03
250
2,380.01
1,267.54
1,112.47
183,257.57
251
2,380.01
1,259.90
1,120.11
182,137.45
252
2,380.01
1,252.19
1,127.82
181,009.64
253
2,380.01
1,244.44
1,135.57
179,874.07
254
2,380.01
1,236.63
1,143.38
178,730.69
255
2,380.01
1,228.77
1,151.24
177,579.46
256
2,380.01
1,220.86
1,159.15
176,420.31
257
2,380.01
1,212.89
1,167.12
175,253.19
258
2,380.01
1,204.87
1,175.14
174,078.04
259
2,380.01
1,196.79
1,183.22
172,894.82
260
2,380.01
1,188.65
1,191.36
171,703.46
261
2,380.01
1,180.46
1,199.55
170,503.91
262
2,380.01
1,172.21
1,207.80
169,296.12
263
2,380.01
1,163.91
1,216.10
168,080.02
264
2,380.01
1,155.55
1,224.46
166,855.56
265
2,380.01
1,147.13
1,232.88
165,622.68
266
2,380.01
1,138.66
1,241.35
164,381.33
267
2,380.01
1,130.12
1,249.89
163,131.44
268
2,380.01
1,121.53
1,258.48
161,872.96
269
2,380.01
1,112.88
1,267.13
160,605.82
270
2,380.01
1,104.17
1,275.84
159,329.98
271
2,380.01
1,095.39
1,284.62
158,045.36
272
2,380.01
1,086.56
1,293.45
156,751.91
273
2,380.01
1,077.67
1,302.34
155,449.57
274
2,380.01
1,068.72
1,311.29
154,138.28
275
2,380.01
1,059.70
1,320.31
152,817.97
276
2,380.01
1,050.62
1,329.39
151,488.58
277
2,380.01
1,041.48
1,338.53
150,150.06
278
2,380.01
1,032.28
1,347.73
148,802.33
279
2,380.01
1,023.02
1,356.99
147,445.33
280
2,380.01
1,013.69
1,366.32
146,079.01
281
2,380.01
1,004.29
1,375.72
144,703.29
282
2,380.01
994.84
1,385.17
143,318.12
283
2,380.01
985.31
1,394.70
141,923.42
284
2,380.01
975.72
1,404.29
140,519.13
285
2,380.01
966.07
1,413.94
139,105.19
286
2,380.01
956.35
1,423.66
137,681.53
287
2,380.01
946.56
1,433.45
136,248.08
288
2,380.01
936.71
1,443.30
134,804.78
289
2,380.01
926.78
1,453.23
133,351.55
290
2,380.01
916.79
1,463.22
131,888.33
291
2,380.01
906.73
1,473.28
130,415.05
292
2,380.01
896.60
1,483.41
128,931.65
293
2,380.01
886.41
1,493.60
127,438.04
294
2,380.01
876.14
1,503.87
125,934.17
295
2,380.01
865.80
1,514.21
124,419.96
296
2,380.01
855.39
1,524.62
122,895.33
297
2,380.01
844.91
1,535.10
121,360.23
298
2,380.01
834.35
1,545.66
119,814.57
299
2,380.01
823.73
1,556.28
118,258.29
300
2,380.01
813.03
1,566.98
116,691.30
301
2,380.01
802.25
1,577.76
115,113.54
302
2,380.01
791.41
1,588.60
113,524.94
303
2,380.01
780.48
1,599.53
111,925.41
304
2,380.01
769.49
1,610.52
110,314.89
305
2,380.01
758.41
1,621.60
108,693.30
306
2,380.01
747.27
1,632.74
107,060.55
307
2,380.01
736.04
1,643.97
105,416.58
308
2,380.01
724.74
1,655.27
103,761.31
309
2,380.01
713.36
1,666.65
102,094.66
310
2,380.01
701.90
1,678.11
100,416.55
311
2,380.01
690.36
1,689.65
98,726.91
312
2,380.01
678.75
1,701.26
97,025.64
313
2,380.01
667.05
1,712.96
95,312.69
314
2,380.01
655.27
1,724.74
93,587.95
315
2,380.01
643.42
1,736.59
91,851.36
316
2,380.01
631.48
1,748.53
90,102.83
317
2,380.01
619.46
1,760.55
88,342.27
318
2,380.01
607.35
1,772.66
86,569.62
319
2,380.01
595.17
1,784.84
84,784.77
320
2,380.01
582.90
1,797.11
82,987.66
321
2,380.01
570.54
1,809.47
81,178.19
322
2,380.01
558.10
1,821.91
79,356.28
323
2,380.01
545.57
1,834.44
77,521.84
324
2,380.01
532.96
1,847.05
75,674.79
325
2,380.01
520.26
1,859.75
73,815.05
326
2,380.01
507.48
1,872.53
71,942.52
327
2,380.01
494.60
1,885.41
70,057.11
328
2,380.01
481.64
1,898.37
68,158.74
329
2,380.01
468.59
1,911.42
66,247.33
330
2,380.01
455.45
1,924.56
64,322.77
331
2,380.01
442.22
1,937.79
62,384.98
332
2,380.01
428.90
1,951.11
60,433.86
333
2,380.01
415.48
1,964.53
58,469.33
334
2,380.01
401.98
1,978.03
56,491.30
335
2,380.01
388.38
1,991.63
54,499.67
336
2,380.01
374.69
2,005.32
52,494.34
337
2,380.01
360.90
2,019.11
50,475.23
338
2,380.01
347.02
2,032.99
48,442.24
339
2,380.01
333.04
2,046.97
46,395.27
340
2,380.01
318.97
2,061.04
44,334.23
341
2,380.01
304.80
2,075.21
42,259.02
342
2,380.01
290.53
2,089.48
40,169.54
343
2,380.01
276.17
2,103.84
38,065.69
344
2,380.01
261.70
2,118.31
35,947.38
345
2,380.01
247.14
2,132.87
33,814.51
346
2,380.01
232.47
2,147.54
31,666.98
347
2,380.01
217.71
2,162.30
29,504.68
348
2,380.01
202.84
2,177.17
27,327.51
349
2,380.01
187.88
2,192.13
25,135.38
350
2,380.01
172.81
2,207.20
22,928.17
351
2,380.01
157.63
2,222.38
20,705.80
352
2,380.01
142.35
2,237.66
18,468.14
353
2,380.01
126.97
2,253.04
16,215.10
354
2,380.01
111.48
2,268.53
13,946.57
355
2,380.01
95.88
2,284.13
11,662.44
356
2,380.01
80.18
2,299.83
9,362.61
357
2,380.01
64.37
2,315.64
7,046.96
358
2,380.01
48.45
2,331.56
4,715.40
359
2,380.01
32.42
2,347.59
2,367.81
360
2,384.09
16.28
2,367.81
0.00
Totals
856,807.68
540,007.68
316,800.00

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