Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,800.11  
 

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
1,800.11
1,439.90
360.21
321,104.79
2
1,800.11
1,438.28
361.83
320,742.96
3
1,800.11
1,436.66
363.45
320,379.51
4
1,800.11
1,435.03
365.08
320,014.43
5
1,800.11
1,433.40
366.71
319,647.72
6
1,800.11
1,431.76
368.35
319,279.36
7
1,800.11
1,430.11
370.00
318,909.36
8
1,800.11
1,428.45
371.66
318,537.70
9
1,800.11
1,426.78
373.33
318,164.37
10
1,800.11
1,425.11
375.00
317,789.37
11
1,800.11
1,423.43
376.68
317,412.69
12
1,800.11
1,421.74
378.37
317,034.33
13
1,800.11
1,420.05
380.06
316,654.27
14
1,800.11
1,418.35
381.76
316,272.51
15
1,800.11
1,416.64
383.47
315,889.03
16
1,800.11
1,414.92
385.19
315,503.84
17
1,800.11
1,413.19
386.92
315,116.93
18
1,800.11
1,411.46
388.65
314,728.28
19
1,800.11
1,409.72
390.39
314,337.89
20
1,800.11
1,407.97
392.14
313,945.75
21
1,800.11
1,406.22
393.89
313,551.86
22
1,800.11
1,404.45
395.66
313,156.20
23
1,800.11
1,402.68
397.43
312,758.77
24
1,800.11
1,400.90
399.21
312,359.55
25
1,800.11
1,399.11
401.00
311,958.55
26
1,800.11
1,397.31
402.80
311,555.76
27
1,800.11
1,395.51
404.60
311,151.16
28
1,800.11
1,393.70
406.41
310,744.75
29
1,800.11
1,391.88
408.23
310,336.51
30
1,800.11
1,390.05
410.06
309,926.45
31
1,800.11
1,388.21
411.90
309,514.56
32
1,800.11
1,386.37
413.74
309,100.81
33
1,800.11
1,384.51
415.60
308,685.22
34
1,800.11
1,382.65
417.46
308,267.76
35
1,800.11
1,380.78
419.33
307,848.43
36
1,800.11
1,378.90
421.21
307,427.23
37
1,800.11
1,377.02
423.09
307,004.13
38
1,800.11
1,375.12
424.99
306,579.15
39
1,800.11
1,373.22
426.89
306,152.26
40
1,800.11
1,371.31
428.80
305,723.45
41
1,800.11
1,369.39
430.72
305,292.73
42
1,800.11
1,367.46
432.65
304,860.08
43
1,800.11
1,365.52
434.59
304,425.49
44
1,800.11
1,363.57
436.54
303,988.95
45
1,800.11
1,361.62
438.49
303,550.46
46
1,800.11
1,359.65
440.46
303,110.00
47
1,800.11
1,357.68
442.43
302,667.57
48
1,800.11
1,355.70
444.41
302,223.16
49
1,800.11
1,353.71
446.40
301,776.76
50
1,800.11
1,351.71
448.40
301,328.35
51
1,800.11
1,349.70
450.41
300,877.94
52
1,800.11
1,347.68
452.43
300,425.52
53
1,800.11
1,345.66
454.45
299,971.06
54
1,800.11
1,343.62
456.49
299,514.57
55
1,800.11
1,341.58
458.53
299,056.04
56
1,800.11
1,339.52
460.59
298,595.45
57
1,800.11
1,337.46
462.65
298,132.80
58
1,800.11
1,335.39
464.72
297,668.08
59
1,800.11
1,333.30
466.81
297,201.27
60
1,800.11
1,331.21
468.90
296,732.37
61
1,800.11
1,329.11
471.00
296,261.38
62
1,800.11
1,327.00
473.11
295,788.27
63
1,800.11
1,324.88
475.23
295,313.05
64
1,800.11
1,322.76
477.35
294,835.69
65
1,800.11
1,320.62
479.49
294,356.20
66
1,800.11
1,318.47
481.64
293,874.56
67
1,800.11
1,316.31
483.80
293,390.77
68
1,800.11
1,314.15
485.96
292,904.80
69
1,800.11
1,311.97
488.14
292,416.66
70
1,800.11
1,309.78
490.33
291,926.33
71
1,800.11
1,307.59
492.52
291,433.81
72
1,800.11
1,305.38
494.73
290,939.08
73
1,800.11
1,303.16
496.95
290,442.14
74
1,800.11
1,300.94
499.17
289,942.96
75
1,800.11
1,298.70
501.41
289,441.56
76
1,800.11
1,296.46
503.65
288,937.90
77
1,800.11
1,294.20
505.91
288,432.00
78
1,800.11
1,291.93
508.18
287,923.82
79
1,800.11
1,289.66
510.45
287,413.37
80
1,800.11
1,287.37
512.74
286,900.63
81
1,800.11
1,285.08
515.03
286,385.60
82
1,800.11
1,282.77
517.34
285,868.26
83
1,800.11
1,280.45
519.66
285,348.60
84
1,800.11
1,278.12
521.99
284,826.61
85
1,800.11
1,275.79
524.32
284,302.29
86
1,800.11
1,273.44
526.67
283,775.61
87
1,800.11
1,271.08
529.03
283,246.58
88
1,800.11
1,268.71
531.40
282,715.18
89
1,800.11
1,266.33
533.78
282,181.40
90
1,800.11
1,263.94
536.17
281,645.23
91
1,800.11
1,261.54
538.57
281,106.65
92
1,800.11
1,259.12
540.99
280,565.67
93
1,800.11
1,256.70
543.41
280,022.26
94
1,800.11
1,254.27
545.84
279,476.41
95
1,800.11
1,251.82
548.29
278,928.13
96
1,800.11
1,249.37
550.74
278,377.38
97
1,800.11
1,246.90
553.21
277,824.17
98
1,800.11
1,244.42
555.69
277,268.48
99
1,800.11
1,241.93
558.18
276,710.30
100
1,800.11
1,239.43
560.68
276,149.62
101
1,800.11
1,236.92
563.19
275,586.43
102
1,800.11
1,234.40
565.71
275,020.72
103
1,800.11
1,231.86
568.25
274,452.48
104
1,800.11
1,229.32
570.79
273,881.68
105
1,800.11
1,226.76
573.35
273,308.34
106
1,800.11
1,224.19
575.92
272,732.42
107
1,800.11
1,221.61
578.50
272,153.92
108
1,800.11
1,219.02
581.09
271,572.84
109
1,800.11
1,216.42
583.69
270,989.15
110
1,800.11
1,213.81
586.30
270,402.84
111
1,800.11
1,211.18
588.93
269,813.91
112
1,800.11
1,208.54
591.57
269,222.34
113
1,800.11
1,205.89
594.22
268,628.12
114
1,800.11
1,203.23
596.88
268,031.24
115
1,800.11
1,200.56
599.55
267,431.69
116
1,800.11
1,197.87
602.24
266,829.45
117
1,800.11
1,195.17
604.94
266,224.52
118
1,800.11
1,192.46
607.65
265,616.87
119
1,800.11
1,189.74
610.37
265,006.50
120
1,800.11
1,187.01
613.10
264,393.40
121
1,800.11
1,184.26
615.85
263,777.55
122
1,800.11
1,181.50
618.61
263,158.95
123
1,800.11
1,178.73
621.38
262,537.57
124
1,800.11
1,175.95
624.16
261,913.41
125
1,800.11
1,173.15
626.96
261,286.45
126
1,800.11
1,170.35
629.76
260,656.69
127
1,800.11
1,167.52
632.59
260,024.10
128
1,800.11
1,164.69
635.42
259,388.68
129
1,800.11
1,161.85
638.26
258,750.42
130
1,800.11
1,158.99
641.12
258,109.29
131
1,800.11
1,156.11
644.00
257,465.30
132
1,800.11
1,153.23
646.88
256,818.42
133
1,800.11
1,150.33
649.78
256,168.64
134
1,800.11
1,147.42
652.69
255,515.95
135
1,800.11
1,144.50
655.61
254,860.34
136
1,800.11
1,141.56
658.55
254,201.79
137
1,800.11
1,138.61
661.50
253,540.30
138
1,800.11
1,135.65
664.46
252,875.84
139
1,800.11
1,132.67
667.44
252,208.40
140
1,800.11
1,129.68
670.43
251,537.97
141
1,800.11
1,126.68
673.43
250,864.54
142
1,800.11
1,123.66
676.45
250,188.10
143
1,800.11
1,120.63
679.48
249,508.62
144
1,800.11
1,117.59
682.52
248,826.10
145
1,800.11
1,114.53
685.58
248,140.52
146
1,800.11
1,111.46
688.65
247,451.88
147
1,800.11
1,108.38
691.73
246,760.15
148
1,800.11
1,105.28
694.83
246,065.32
149
1,800.11
1,102.17
697.94
245,367.37
150
1,800.11
1,099.04
701.07
244,666.30
151
1,800.11
1,095.90
704.21
243,962.10
152
1,800.11
1,092.75
707.36
243,254.73
153
1,800.11
1,089.58
710.53
242,544.20
154
1,800.11
1,086.40
713.71
241,830.49
155
1,800.11
1,083.20
716.91
241,113.58
156
1,800.11
1,079.99
720.12
240,393.45
157
1,800.11
1,076.76
723.35
239,670.11
158
1,800.11
1,073.52
726.59
238,943.52
159
1,800.11
1,070.27
729.84
238,213.68
160
1,800.11
1,067.00
733.11
237,480.57
161
1,800.11
1,063.72
736.39
236,744.17
162
1,800.11
1,060.42
739.69
236,004.48
163
1,800.11
1,057.10
743.01
235,261.47
164
1,800.11
1,053.78
746.33
234,515.14
165
1,800.11
1,050.43
749.68
233,765.46
166
1,800.11
1,047.07
753.04
233,012.42
167
1,800.11
1,043.70
756.41
232,256.01
168
1,800.11
1,040.31
759.80
231,496.22
169
1,800.11
1,036.91
763.20
230,733.02
170
1,800.11
1,033.49
766.62
229,966.40
171
1,800.11
1,030.06
770.05
229,196.35
172
1,800.11
1,026.61
773.50
228,422.85
173
1,800.11
1,023.14
776.97
227,645.88
174
1,800.11
1,019.66
780.45
226,865.43
175
1,800.11
1,016.17
783.94
226,081.49
176
1,800.11
1,012.66
787.45
225,294.04
177
1,800.11
1,009.13
790.98
224,503.06
178
1,800.11
1,005.59
794.52
223,708.53
179
1,800.11
1,002.03
798.08
222,910.45
180
1,800.11
998.45
801.66
222,108.80
181
1,800.11
994.86
805.25
221,303.55
182
1,800.11
991.26
808.85
220,494.69
183
1,800.11
987.63
812.48
219,682.22
184
1,800.11
983.99
816.12
218,866.10
185
1,800.11
980.34
819.77
218,046.33
186
1,800.11
976.67
823.44
217,222.88
187
1,800.11
972.98
827.13
216,395.75
188
1,800.11
969.27
830.84
215,564.91
189
1,800.11
965.55
834.56
214,730.35
190
1,800.11
961.81
838.30
213,892.06
191
1,800.11
958.06
842.05
213,050.00
192
1,800.11
954.29
845.82
212,204.18
193
1,800.11
950.50
849.61
211,354.57
194
1,800.11
946.69
853.42
210,501.15
195
1,800.11
942.87
857.24
209,643.91
196
1,800.11
939.03
861.08
208,782.83
197
1,800.11
935.17
864.94
207,917.89
198
1,800.11
931.30
868.81
207,049.08
199
1,800.11
927.41
872.70
206,176.38
200
1,800.11
923.50
876.61
205,299.77
201
1,800.11
919.57
880.54
204,419.23
202
1,800.11
915.63
884.48
203,534.75
203
1,800.11
911.67
888.44
202,646.30
204
1,800.11
907.69
892.42
201,753.88
205
1,800.11
903.69
896.42
200,857.46
206
1,800.11
899.67
900.44
199,957.02
207
1,800.11
895.64
904.47
199,052.56
208
1,800.11
891.59
908.52
198,144.03
209
1,800.11
887.52
912.59
197,231.45
210
1,800.11
883.43
916.68
196,314.77
211
1,800.11
879.33
920.78
195,393.98
212
1,800.11
875.20
924.91
194,469.08
213
1,800.11
871.06
929.05
193,540.03
214
1,800.11
866.90
933.21
192,606.81
215
1,800.11
862.72
937.39
191,669.42
216
1,800.11
858.52
941.59
190,727.83
217
1,800.11
854.30
945.81
189,782.02
218
1,800.11
850.07
950.04
188,831.98
219
1,800.11
845.81
954.30
187,877.68
220
1,800.11
841.54
958.57
186,919.10
221
1,800.11
837.24
962.87
185,956.24
222
1,800.11
832.93
967.18
184,989.05
223
1,800.11
828.60
971.51
184,017.54
224
1,800.11
824.25
975.86
183,041.68
225
1,800.11
819.87
980.24
182,061.44
226
1,800.11
815.48
984.63
181,076.81
227
1,800.11
811.07
989.04
180,087.78
228
1,800.11
806.64
993.47
179,094.31
229
1,800.11
802.19
997.92
178,096.39
230
1,800.11
797.72
1,002.39
177,094.01
231
1,800.11
793.23
1,006.88
176,087.13
232
1,800.11
788.72
1,011.39
175,075.74
233
1,800.11
784.19
1,015.92
174,059.83
234
1,800.11
779.64
1,020.47
173,039.36
235
1,800.11
775.07
1,025.04
172,014.32
236
1,800.11
770.48
1,029.63
170,984.69
237
1,800.11
765.87
1,034.24
169,950.45
238
1,800.11
761.24
1,038.87
168,911.58
239
1,800.11
756.58
1,043.53
167,868.05
240
1,800.11
751.91
1,048.20
166,819.85
241
1,800.11
747.21
1,052.90
165,766.96
242
1,800.11
742.50
1,057.61
164,709.34
243
1,800.11
737.76
1,062.35
163,646.99
244
1,800.11
733.00
1,067.11
162,579.89
245
1,800.11
728.22
1,071.89
161,508.00
246
1,800.11
723.42
1,076.69
160,431.31
247
1,800.11
718.60
1,081.51
159,349.80
248
1,800.11
713.75
1,086.36
158,263.44
249
1,800.11
708.89
1,091.22
157,172.22
250
1,800.11
704.00
1,096.11
156,076.11
251
1,800.11
699.09
1,101.02
154,975.09
252
1,800.11
694.16
1,105.95
153,869.14
253
1,800.11
689.21
1,110.90
152,758.24
254
1,800.11
684.23
1,115.88
151,642.36
255
1,800.11
679.23
1,120.88
150,521.48
256
1,800.11
674.21
1,125.90
149,395.58
257
1,800.11
669.17
1,130.94
148,264.64
258
1,800.11
664.10
1,136.01
147,128.63
259
1,800.11
659.01
1,141.10
145,987.53
260
1,800.11
653.90
1,146.21
144,841.32
261
1,800.11
648.77
1,151.34
143,689.98
262
1,800.11
643.61
1,156.50
142,533.48
263
1,800.11
638.43
1,161.68
141,371.81
264
1,800.11
633.23
1,166.88
140,204.92
265
1,800.11
628.00
1,172.11
139,032.81
266
1,800.11
622.75
1,177.36
137,855.46
267
1,800.11
617.48
1,182.63
136,672.82
268
1,800.11
612.18
1,187.93
135,484.89
269
1,800.11
606.86
1,193.25
134,291.64
270
1,800.11
601.51
1,198.60
133,093.05
271
1,800.11
596.15
1,203.96
131,889.08
272
1,800.11
590.75
1,209.36
130,679.73
273
1,800.11
585.34
1,214.77
129,464.95
274
1,800.11
579.90
1,220.21
128,244.74
275
1,800.11
574.43
1,225.68
127,019.06
276
1,800.11
568.94
1,231.17
125,787.89
277
1,800.11
563.42
1,236.69
124,551.20
278
1,800.11
557.89
1,242.22
123,308.98
279
1,800.11
552.32
1,247.79
122,061.19
280
1,800.11
546.73
1,253.38
120,807.81
281
1,800.11
541.12
1,258.99
119,548.82
282
1,800.11
535.48
1,264.63
118,284.19
283
1,800.11
529.81
1,270.30
117,013.89
284
1,800.11
524.12
1,275.99
115,737.91
285
1,800.11
518.41
1,281.70
114,456.21
286
1,800.11
512.67
1,287.44
113,168.77
287
1,800.11
506.90
1,293.21
111,875.56
288
1,800.11
501.11
1,299.00
110,576.56
289
1,800.11
495.29
1,304.82
109,271.74
290
1,800.11
489.45
1,310.66
107,961.07
291
1,800.11
483.58
1,316.53
106,644.54
292
1,800.11
477.68
1,322.43
105,322.11
293
1,800.11
471.76
1,328.35
103,993.75
294
1,800.11
465.81
1,334.30
102,659.45
295
1,800.11
459.83
1,340.28
101,319.17
296
1,800.11
453.83
1,346.28
99,972.88
297
1,800.11
447.80
1,352.31
98,620.57
298
1,800.11
441.74
1,358.37
97,262.20
299
1,800.11
435.65
1,364.46
95,897.74
300
1,800.11
429.54
1,370.57
94,527.17
301
1,800.11
423.40
1,376.71
93,150.47
302
1,800.11
417.24
1,382.87
91,767.59
303
1,800.11
411.04
1,389.07
90,378.52
304
1,800.11
404.82
1,395.29
88,983.23
305
1,800.11
398.57
1,401.54
87,581.70
306
1,800.11
392.29
1,407.82
86,173.88
307
1,800.11
385.99
1,414.12
84,759.76
308
1,800.11
379.65
1,420.46
83,339.30
309
1,800.11
373.29
1,426.82
81,912.48
310
1,800.11
366.90
1,433.21
80,479.27
311
1,800.11
360.48
1,439.63
79,039.64
312
1,800.11
354.03
1,446.08
77,593.56
313
1,800.11
347.55
1,452.56
76,141.01
314
1,800.11
341.05
1,459.06
74,681.94
315
1,800.11
334.51
1,465.60
73,216.35
316
1,800.11
327.95
1,472.16
71,744.18
317
1,800.11
321.35
1,478.76
70,265.43
318
1,800.11
314.73
1,485.38
68,780.05
319
1,800.11
308.08
1,492.03
67,288.02
320
1,800.11
301.39
1,498.72
65,789.30
321
1,800.11
294.68
1,505.43
64,283.87
322
1,800.11
287.94
1,512.17
62,771.70
323
1,800.11
281.16
1,518.95
61,252.75
324
1,800.11
274.36
1,525.75
59,727.01
325
1,800.11
267.53
1,532.58
58,194.42
326
1,800.11
260.66
1,539.45
56,654.98
327
1,800.11
253.77
1,546.34
55,108.63
328
1,800.11
246.84
1,553.27
53,555.36
329
1,800.11
239.88
1,560.23
51,995.14
330
1,800.11
232.89
1,567.22
50,427.92
331
1,800.11
225.88
1,574.23
48,853.69
332
1,800.11
218.82
1,581.29
47,272.40
333
1,800.11
211.74
1,588.37
45,684.03
334
1,800.11
204.63
1,595.48
44,088.55
335
1,800.11
197.48
1,602.63
42,485.92
336
1,800.11
190.30
1,609.81
40,876.11
337
1,800.11
183.09
1,617.02
39,259.09
338
1,800.11
175.85
1,624.26
37,634.83
339
1,800.11
168.57
1,631.54
36,003.29
340
1,800.11
161.26
1,638.85
34,364.45
341
1,800.11
153.92
1,646.19
32,718.26
342
1,800.11
146.55
1,653.56
31,064.70
343
1,800.11
139.14
1,660.97
29,403.73
344
1,800.11
131.70
1,668.41
27,735.33
345
1,800.11
124.23
1,675.88
26,059.45
346
1,800.11
116.72
1,683.39
24,376.06
347
1,800.11
109.18
1,690.93
22,685.14
348
1,800.11
101.61
1,698.50
20,986.64
349
1,800.11
94.00
1,706.11
19,280.53
350
1,800.11
86.36
1,713.75
17,566.78
351
1,800.11
78.68
1,721.43
15,845.36
352
1,800.11
70.97
1,729.14
14,116.22
353
1,800.11
63.23
1,736.88
12,379.34
354
1,800.11
55.45
1,744.66
10,634.68
355
1,800.11
47.63
1,752.48
8,882.20
356
1,800.11
39.78
1,760.33
7,121.88
357
1,800.11
31.90
1,768.21
5,353.67
358
1,800.11
23.98
1,776.13
3,577.54
359
1,800.11
16.02
1,784.09
1,793.45
360
1,801.49
8.03
1,793.45
0.00
Totals
648,040.98
326,575.98
321,465.00

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