Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,680.50  
 

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
1,680.50
1,290.05
390.45
317,159.55
2
1,680.50
1,288.46
392.04
316,767.51
3
1,680.50
1,286.87
393.63
316,373.88
4
1,680.50
1,285.27
395.23
315,978.64
5
1,680.50
1,283.66
396.84
315,581.81
6
1,680.50
1,282.05
398.45
315,183.36
7
1,680.50
1,280.43
400.07
314,783.29
8
1,680.50
1,278.81
401.69
314,381.60
9
1,680.50
1,277.18
403.32
313,978.27
10
1,680.50
1,275.54
404.96
313,573.31
11
1,680.50
1,273.89
406.61
313,166.70
12
1,680.50
1,272.24
408.26
312,758.44
13
1,680.50
1,270.58
409.92
312,348.52
14
1,680.50
1,268.92
411.58
311,936.94
15
1,680.50
1,267.24
413.26
311,523.68
16
1,680.50
1,265.56
414.94
311,108.75
17
1,680.50
1,263.88
416.62
310,692.13
18
1,680.50
1,262.19
418.31
310,273.81
19
1,680.50
1,260.49
420.01
309,853.80
20
1,680.50
1,258.78
421.72
309,432.08
21
1,680.50
1,257.07
423.43
309,008.65
22
1,680.50
1,255.35
425.15
308,583.50
23
1,680.50
1,253.62
426.88
308,156.62
24
1,680.50
1,251.89
428.61
307,728.00
25
1,680.50
1,250.15
430.35
307,297.65
26
1,680.50
1,248.40
432.10
306,865.55
27
1,680.50
1,246.64
433.86
306,431.69
28
1,680.50
1,244.88
435.62
305,996.07
29
1,680.50
1,243.11
437.39
305,558.67
30
1,680.50
1,241.33
439.17
305,119.51
31
1,680.50
1,239.55
440.95
304,678.55
32
1,680.50
1,237.76
442.74
304,235.81
33
1,680.50
1,235.96
444.54
303,791.27
34
1,680.50
1,234.15
446.35
303,344.92
35
1,680.50
1,232.34
448.16
302,896.76
36
1,680.50
1,230.52
449.98
302,446.78
37
1,680.50
1,228.69
451.81
301,994.97
38
1,680.50
1,226.85
453.65
301,541.32
39
1,680.50
1,225.01
455.49
301,085.83
40
1,680.50
1,223.16
457.34
300,628.50
41
1,680.50
1,221.30
459.20
300,169.30
42
1,680.50
1,219.44
461.06
299,708.24
43
1,680.50
1,217.56
462.94
299,245.30
44
1,680.50
1,215.68
464.82
298,780.49
45
1,680.50
1,213.80
466.70
298,313.78
46
1,680.50
1,211.90
468.60
297,845.18
47
1,680.50
1,210.00
470.50
297,374.68
48
1,680.50
1,208.08
472.42
296,902.26
49
1,680.50
1,206.17
474.33
296,427.93
50
1,680.50
1,204.24
476.26
295,951.67
51
1,680.50
1,202.30
478.20
295,473.47
52
1,680.50
1,200.36
480.14
294,993.33
53
1,680.50
1,198.41
482.09
294,511.24
54
1,680.50
1,196.45
484.05
294,027.19
55
1,680.50
1,194.49
486.01
293,541.18
56
1,680.50
1,192.51
487.99
293,053.19
57
1,680.50
1,190.53
489.97
292,563.22
58
1,680.50
1,188.54
491.96
292,071.26
59
1,680.50
1,186.54
493.96
291,577.30
60
1,680.50
1,184.53
495.97
291,081.33
61
1,680.50
1,182.52
497.98
290,583.35
62
1,680.50
1,180.49
500.01
290,083.34
63
1,680.50
1,178.46
502.04
289,581.30
64
1,680.50
1,176.42
504.08
289,077.23
65
1,680.50
1,174.38
506.12
288,571.10
66
1,680.50
1,172.32
508.18
288,062.92
67
1,680.50
1,170.26
510.24
287,552.68
68
1,680.50
1,168.18
512.32
287,040.36
69
1,680.50
1,166.10
514.40
286,525.96
70
1,680.50
1,164.01
516.49
286,009.48
71
1,680.50
1,161.91
518.59
285,490.89
72
1,680.50
1,159.81
520.69
284,970.20
73
1,680.50
1,157.69
522.81
284,447.39
74
1,680.50
1,155.57
524.93
283,922.46
75
1,680.50
1,153.43
527.07
283,395.39
76
1,680.50
1,151.29
529.21
282,866.18
77
1,680.50
1,149.14
531.36
282,334.83
78
1,680.50
1,146.99
533.51
281,801.31
79
1,680.50
1,144.82
535.68
281,265.63
80
1,680.50
1,142.64
537.86
280,727.77
81
1,680.50
1,140.46
540.04
280,187.73
82
1,680.50
1,138.26
542.24
279,645.49
83
1,680.50
1,136.06
544.44
279,101.05
84
1,680.50
1,133.85
546.65
278,554.40
85
1,680.50
1,131.63
548.87
278,005.53
86
1,680.50
1,129.40
551.10
277,454.42
87
1,680.50
1,127.16
553.34
276,901.08
88
1,680.50
1,124.91
555.59
276,345.49
89
1,680.50
1,122.65
557.85
275,787.65
90
1,680.50
1,120.39
560.11
275,227.53
91
1,680.50
1,118.11
562.39
274,665.15
92
1,680.50
1,115.83
564.67
274,100.47
93
1,680.50
1,113.53
566.97
273,533.51
94
1,680.50
1,111.23
569.27
272,964.24
95
1,680.50
1,108.92
571.58
272,392.65
96
1,680.50
1,106.60
573.90
271,818.75
97
1,680.50
1,104.26
576.24
271,242.51
98
1,680.50
1,101.92
578.58
270,663.94
99
1,680.50
1,099.57
580.93
270,083.01
100
1,680.50
1,097.21
583.29
269,499.72
101
1,680.50
1,094.84
585.66
268,914.06
102
1,680.50
1,092.46
588.04
268,326.03
103
1,680.50
1,090.07
590.43
267,735.60
104
1,680.50
1,087.68
592.82
267,142.78
105
1,680.50
1,085.27
595.23
266,547.54
106
1,680.50
1,082.85
597.65
265,949.89
107
1,680.50
1,080.42
600.08
265,349.81
108
1,680.50
1,077.98
602.52
264,747.30
109
1,680.50
1,075.54
604.96
264,142.33
110
1,680.50
1,073.08
607.42
263,534.91
111
1,680.50
1,070.61
609.89
262,925.02
112
1,680.50
1,068.13
612.37
262,312.66
113
1,680.50
1,065.65
614.85
261,697.80
114
1,680.50
1,063.15
617.35
261,080.45
115
1,680.50
1,060.64
619.86
260,460.59
116
1,680.50
1,058.12
622.38
259,838.21
117
1,680.50
1,055.59
624.91
259,213.30
118
1,680.50
1,053.05
627.45
258,585.86
119
1,680.50
1,050.51
629.99
257,955.86
120
1,680.50
1,047.95
632.55
257,323.31
121
1,680.50
1,045.38
635.12
256,688.18
122
1,680.50
1,042.80
637.70
256,050.48
123
1,680.50
1,040.21
640.29
255,410.18
124
1,680.50
1,037.60
642.90
254,767.29
125
1,680.50
1,034.99
645.51
254,121.78
126
1,680.50
1,032.37
648.13
253,473.65
127
1,680.50
1,029.74
650.76
252,822.89
128
1,680.50
1,027.09
653.41
252,169.48
129
1,680.50
1,024.44
656.06
251,513.42
130
1,680.50
1,021.77
658.73
250,854.69
131
1,680.50
1,019.10
661.40
250,193.29
132
1,680.50
1,016.41
664.09
249,529.20
133
1,680.50
1,013.71
666.79
248,862.41
134
1,680.50
1,011.00
669.50
248,192.91
135
1,680.50
1,008.28
672.22
247,520.70
136
1,680.50
1,005.55
674.95
246,845.75
137
1,680.50
1,002.81
677.69
246,168.06
138
1,680.50
1,000.06
680.44
245,487.62
139
1,680.50
997.29
683.21
244,804.41
140
1,680.50
994.52
685.98
244,118.43
141
1,680.50
991.73
688.77
243,429.66
142
1,680.50
988.93
691.57
242,738.09
143
1,680.50
986.12
694.38
242,043.72
144
1,680.50
983.30
697.20
241,346.52
145
1,680.50
980.47
700.03
240,646.49
146
1,680.50
977.63
702.87
239,943.62
147
1,680.50
974.77
705.73
239,237.89
148
1,680.50
971.90
708.60
238,529.29
149
1,680.50
969.03
711.47
237,817.82
150
1,680.50
966.13
714.37
237,103.45
151
1,680.50
963.23
717.27
236,386.18
152
1,680.50
960.32
720.18
235,666.00
153
1,680.50
957.39
723.11
234,942.90
154
1,680.50
954.46
726.04
234,216.85
155
1,680.50
951.51
728.99
233,487.86
156
1,680.50
948.54
731.96
232,755.90
157
1,680.50
945.57
734.93
232,020.97
158
1,680.50
942.59
737.91
231,283.06
159
1,680.50
939.59
740.91
230,542.15
160
1,680.50
936.58
743.92
229,798.22
161
1,680.50
933.56
746.94
229,051.28
162
1,680.50
930.52
749.98
228,301.30
163
1,680.50
927.47
753.03
227,548.27
164
1,680.50
924.41
756.09
226,792.19
165
1,680.50
921.34
759.16
226,033.03
166
1,680.50
918.26
762.24
225,270.79
167
1,680.50
915.16
765.34
224,505.45
168
1,680.50
912.05
768.45
223,737.01
169
1,680.50
908.93
771.57
222,965.44
170
1,680.50
905.80
774.70
222,190.74
171
1,680.50
902.65
777.85
221,412.89
172
1,680.50
899.49
781.01
220,631.88
173
1,680.50
896.32
784.18
219,847.69
174
1,680.50
893.13
787.37
219,060.32
175
1,680.50
889.93
790.57
218,269.76
176
1,680.50
886.72
793.78
217,475.98
177
1,680.50
883.50
797.00
216,678.97
178
1,680.50
880.26
800.24
215,878.73
179
1,680.50
877.01
803.49
215,075.24
180
1,680.50
873.74
806.76
214,268.48
181
1,680.50
870.47
810.03
213,458.45
182
1,680.50
867.17
813.33
212,645.12
183
1,680.50
863.87
816.63
211,828.49
184
1,680.50
860.55
819.95
211,008.55
185
1,680.50
857.22
823.28
210,185.27
186
1,680.50
853.88
826.62
209,358.65
187
1,680.50
850.52
829.98
208,528.67
188
1,680.50
847.15
833.35
207,695.31
189
1,680.50
843.76
836.74
206,858.58
190
1,680.50
840.36
840.14
206,018.44
191
1,680.50
836.95
843.55
205,174.89
192
1,680.50
833.52
846.98
204,327.91
193
1,680.50
830.08
850.42
203,477.49
194
1,680.50
826.63
853.87
202,623.62
195
1,680.50
823.16
857.34
201,766.28
196
1,680.50
819.68
860.82
200,905.46
197
1,680.50
816.18
864.32
200,041.13
198
1,680.50
812.67
867.83
199,173.30
199
1,680.50
809.14
871.36
198,301.94
200
1,680.50
805.60
874.90
197,427.04
201
1,680.50
802.05
878.45
196,548.59
202
1,680.50
798.48
882.02
195,666.57
203
1,680.50
794.90
885.60
194,780.97
204
1,680.50
791.30
889.20
193,891.76
205
1,680.50
787.69
892.81
192,998.95
206
1,680.50
784.06
896.44
192,102.51
207
1,680.50
780.42
900.08
191,202.42
208
1,680.50
776.76
903.74
190,298.68
209
1,680.50
773.09
907.41
189,391.27
210
1,680.50
769.40
911.10
188,480.17
211
1,680.50
765.70
914.80
187,565.37
212
1,680.50
761.98
918.52
186,646.86
213
1,680.50
758.25
922.25
185,724.61
214
1,680.50
754.51
925.99
184,798.62
215
1,680.50
750.74
929.76
183,868.86
216
1,680.50
746.97
933.53
182,935.33
217
1,680.50
743.17
937.33
181,998.00
218
1,680.50
739.37
941.13
181,056.87
219
1,680.50
735.54
944.96
180,111.91
220
1,680.50
731.70
948.80
179,163.12
221
1,680.50
727.85
952.65
178,210.47
222
1,680.50
723.98
956.52
177,253.95
223
1,680.50
720.09
960.41
176,293.54
224
1,680.50
716.19
964.31
175,329.24
225
1,680.50
712.28
968.22
174,361.01
226
1,680.50
708.34
972.16
173,388.85
227
1,680.50
704.39
976.11
172,412.74
228
1,680.50
700.43
980.07
171,432.67
229
1,680.50
696.45
984.05
170,448.62
230
1,680.50
692.45
988.05
169,460.56
231
1,680.50
688.43
992.07
168,468.50
232
1,680.50
684.40
996.10
167,472.40
233
1,680.50
680.36
1,000.14
166,472.26
234
1,680.50
676.29
1,004.21
165,468.05
235
1,680.50
672.21
1,008.29
164,459.77
236
1,680.50
668.12
1,012.38
163,447.38
237
1,680.50
664.00
1,016.50
162,430.89
238
1,680.50
659.88
1,020.62
161,410.26
239
1,680.50
655.73
1,024.77
160,385.49
240
1,680.50
651.57
1,028.93
159,356.56
241
1,680.50
647.39
1,033.11
158,323.44
242
1,680.50
643.19
1,037.31
157,286.13
243
1,680.50
638.97
1,041.53
156,244.61
244
1,680.50
634.74
1,045.76
155,198.85
245
1,680.50
630.50
1,050.00
154,148.85
246
1,680.50
626.23
1,054.27
153,094.58
247
1,680.50
621.95
1,058.55
152,036.02
248
1,680.50
617.65
1,062.85
150,973.17
249
1,680.50
613.33
1,067.17
149,906.00
250
1,680.50
608.99
1,071.51
148,834.49
251
1,680.50
604.64
1,075.86
147,758.63
252
1,680.50
600.27
1,080.23
146,678.40
253
1,680.50
595.88
1,084.62
145,593.78
254
1,680.50
591.47
1,089.03
144,504.76
255
1,680.50
587.05
1,093.45
143,411.31
256
1,680.50
582.61
1,097.89
142,313.42
257
1,680.50
578.15
1,102.35
141,211.06
258
1,680.50
573.67
1,106.83
140,104.23
259
1,680.50
569.17
1,111.33
138,992.91
260
1,680.50
564.66
1,115.84
137,877.07
261
1,680.50
560.13
1,120.37
136,756.69
262
1,680.50
555.57
1,124.93
135,631.77
263
1,680.50
551.00
1,129.50
134,502.27
264
1,680.50
546.42
1,134.08
133,368.19
265
1,680.50
541.81
1,138.69
132,229.49
266
1,680.50
537.18
1,143.32
131,086.18
267
1,680.50
532.54
1,147.96
129,938.21
268
1,680.50
527.87
1,152.63
128,785.59
269
1,680.50
523.19
1,157.31
127,628.28
270
1,680.50
518.49
1,162.01
126,466.27
271
1,680.50
513.77
1,166.73
125,299.54
272
1,680.50
509.03
1,171.47
124,128.07
273
1,680.50
504.27
1,176.23
122,951.84
274
1,680.50
499.49
1,181.01
121,770.83
275
1,680.50
494.69
1,185.81
120,585.02
276
1,680.50
489.88
1,190.62
119,394.40
277
1,680.50
485.04
1,195.46
118,198.94
278
1,680.50
480.18
1,200.32
116,998.62
279
1,680.50
475.31
1,205.19
115,793.43
280
1,680.50
470.41
1,210.09
114,583.34
281
1,680.50
465.49
1,215.01
113,368.34
282
1,680.50
460.56
1,219.94
112,148.40
283
1,680.50
455.60
1,224.90
110,923.50
284
1,680.50
450.63
1,229.87
109,693.62
285
1,680.50
445.63
1,234.87
108,458.75
286
1,680.50
440.61
1,239.89
107,218.87
287
1,680.50
435.58
1,244.92
105,973.95
288
1,680.50
430.52
1,249.98
104,723.96
289
1,680.50
425.44
1,255.06
103,468.91
290
1,680.50
420.34
1,260.16
102,208.75
291
1,680.50
415.22
1,265.28
100,943.47
292
1,680.50
410.08
1,270.42
99,673.05
293
1,680.50
404.92
1,275.58
98,397.48
294
1,680.50
399.74
1,280.76
97,116.72
295
1,680.50
394.54
1,285.96
95,830.75
296
1,680.50
389.31
1,291.19
94,539.56
297
1,680.50
384.07
1,296.43
93,243.13
298
1,680.50
378.80
1,301.70
91,941.43
299
1,680.50
373.51
1,306.99
90,634.44
300
1,680.50
368.20
1,312.30
89,322.15
301
1,680.50
362.87
1,317.63
88,004.52
302
1,680.50
357.52
1,322.98
86,681.54
303
1,680.50
352.14
1,328.36
85,353.18
304
1,680.50
346.75
1,333.75
84,019.43
305
1,680.50
341.33
1,339.17
82,680.26
306
1,680.50
335.89
1,344.61
81,335.64
307
1,680.50
330.43
1,350.07
79,985.57
308
1,680.50
324.94
1,355.56
78,630.01
309
1,680.50
319.43
1,361.07
77,268.95
310
1,680.50
313.91
1,366.59
75,902.35
311
1,680.50
308.35
1,372.15
74,530.20
312
1,680.50
302.78
1,377.72
73,152.48
313
1,680.50
297.18
1,383.32
71,769.17
314
1,680.50
291.56
1,388.94
70,380.23
315
1,680.50
285.92
1,394.58
68,985.65
316
1,680.50
280.25
1,400.25
67,585.40
317
1,680.50
274.57
1,405.93
66,179.47
318
1,680.50
268.85
1,411.65
64,767.82
319
1,680.50
263.12
1,417.38
63,350.44
320
1,680.50
257.36
1,423.14
61,927.30
321
1,680.50
251.58
1,428.92
60,498.38
322
1,680.50
245.77
1,434.73
59,063.66
323
1,680.50
239.95
1,440.55
57,623.10
324
1,680.50
234.09
1,446.41
56,176.70
325
1,680.50
228.22
1,452.28
54,724.41
326
1,680.50
222.32
1,458.18
53,266.23
327
1,680.50
216.39
1,464.11
51,802.13
328
1,680.50
210.45
1,470.05
50,332.07
329
1,680.50
204.47
1,476.03
48,856.05
330
1,680.50
198.48
1,482.02
47,374.02
331
1,680.50
192.46
1,488.04
45,885.98
332
1,680.50
186.41
1,494.09
44,391.89
333
1,680.50
180.34
1,500.16
42,891.73
334
1,680.50
174.25
1,506.25
41,385.48
335
1,680.50
168.13
1,512.37
39,873.11
336
1,680.50
161.98
1,518.52
38,354.60
337
1,680.50
155.82
1,524.68
36,829.91
338
1,680.50
149.62
1,530.88
35,299.03
339
1,680.50
143.40
1,537.10
33,761.93
340
1,680.50
137.16
1,543.34
32,218.59
341
1,680.50
130.89
1,549.61
30,668.98
342
1,680.50
124.59
1,555.91
29,113.07
343
1,680.50
118.27
1,562.23
27,550.85
344
1,680.50
111.93
1,568.57
25,982.27
345
1,680.50
105.55
1,574.95
24,407.32
346
1,680.50
99.15
1,581.35
22,825.98
347
1,680.50
92.73
1,587.77
21,238.21
348
1,680.50
86.28
1,594.22
19,643.99
349
1,680.50
79.80
1,600.70
18,043.29
350
1,680.50
73.30
1,607.20
16,436.09
351
1,680.50
66.77
1,613.73
14,822.37
352
1,680.50
60.22
1,620.28
13,202.08
353
1,680.50
53.63
1,626.87
11,575.21
354
1,680.50
47.02
1,633.48
9,941.74
355
1,680.50
40.39
1,640.11
8,301.63
356
1,680.50
33.73
1,646.77
6,654.85
357
1,680.50
27.04
1,653.46
5,001.39
358
1,680.50
20.32
1,660.18
3,341.21
359
1,680.50
13.57
1,666.93
1,674.28
360
1,681.08
6.80
1,674.28
0.00
Totals
604,980.58
287,430.58
317,550.00

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