Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,800.33  
 

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
1,800.33
1,440.07
360.26
321,143.74
2
1,800.33
1,438.46
361.87
320,781.87
3
1,800.33
1,436.84
363.49
320,418.37
4
1,800.33
1,435.21
365.12
320,053.25
5
1,800.33
1,433.57
366.76
319,686.49
6
1,800.33
1,431.93
368.40
319,318.09
7
1,800.33
1,430.28
370.05
318,948.04
8
1,800.33
1,428.62
371.71
318,576.33
9
1,800.33
1,426.96
373.37
318,202.96
10
1,800.33
1,425.28
375.05
317,827.91
11
1,800.33
1,423.60
376.73
317,451.19
12
1,800.33
1,421.92
378.41
317,072.77
13
1,800.33
1,420.22
380.11
316,692.66
14
1,800.33
1,418.52
381.81
316,310.85
15
1,800.33
1,416.81
383.52
315,927.33
16
1,800.33
1,415.09
385.24
315,542.09
17
1,800.33
1,413.37
386.96
315,155.13
18
1,800.33
1,411.63
388.70
314,766.43
19
1,800.33
1,409.89
390.44
314,375.99
20
1,800.33
1,408.14
392.19
313,983.80
21
1,800.33
1,406.39
393.94
313,589.86
22
1,800.33
1,404.62
395.71
313,194.15
23
1,800.33
1,402.85
397.48
312,796.67
24
1,800.33
1,401.07
399.26
312,397.41
25
1,800.33
1,399.28
401.05
311,996.36
26
1,800.33
1,397.48
402.85
311,593.51
27
1,800.33
1,395.68
404.65
311,188.86
28
1,800.33
1,393.87
406.46
310,782.40
29
1,800.33
1,392.05
408.28
310,374.12
30
1,800.33
1,390.22
410.11
309,964.00
31
1,800.33
1,388.38
411.95
309,552.05
32
1,800.33
1,386.54
413.79
309,138.26
33
1,800.33
1,384.68
415.65
308,722.61
34
1,800.33
1,382.82
417.51
308,305.10
35
1,800.33
1,380.95
419.38
307,885.72
36
1,800.33
1,379.07
421.26
307,464.46
37
1,800.33
1,377.18
423.15
307,041.32
38
1,800.33
1,375.29
425.04
306,616.28
39
1,800.33
1,373.39
426.94
306,189.33
40
1,800.33
1,371.47
428.86
305,760.47
41
1,800.33
1,369.55
430.78
305,329.70
42
1,800.33
1,367.62
432.71
304,896.99
43
1,800.33
1,365.68
434.65
304,462.34
44
1,800.33
1,363.74
436.59
304,025.75
45
1,800.33
1,361.78
438.55
303,587.20
46
1,800.33
1,359.82
440.51
303,146.69
47
1,800.33
1,357.84
442.49
302,704.20
48
1,800.33
1,355.86
444.47
302,259.74
49
1,800.33
1,353.87
446.46
301,813.28
50
1,800.33
1,351.87
448.46
301,364.82
51
1,800.33
1,349.86
450.47
300,914.35
52
1,800.33
1,347.85
452.48
300,461.87
53
1,800.33
1,345.82
454.51
300,007.36
54
1,800.33
1,343.78
456.55
299,550.81
55
1,800.33
1,341.74
458.59
299,092.22
56
1,800.33
1,339.68
460.65
298,631.57
57
1,800.33
1,337.62
462.71
298,168.86
58
1,800.33
1,335.55
464.78
297,704.08
59
1,800.33
1,333.47
466.86
297,237.22
60
1,800.33
1,331.38
468.95
296,768.26
61
1,800.33
1,329.27
471.06
296,297.21
62
1,800.33
1,327.16
473.17
295,824.04
63
1,800.33
1,325.05
475.28
295,348.76
64
1,800.33
1,322.92
477.41
294,871.34
65
1,800.33
1,320.78
479.55
294,391.79
66
1,800.33
1,318.63
481.70
293,910.09
67
1,800.33
1,316.47
483.86
293,426.23
68
1,800.33
1,314.31
486.02
292,940.21
69
1,800.33
1,312.13
488.20
292,452.01
70
1,800.33
1,309.94
490.39
291,961.62
71
1,800.33
1,307.74
492.59
291,469.03
72
1,800.33
1,305.54
494.79
290,974.24
73
1,800.33
1,303.32
497.01
290,477.23
74
1,800.33
1,301.10
499.23
289,978.00
75
1,800.33
1,298.86
501.47
289,476.53
76
1,800.33
1,296.61
503.72
288,972.81
77
1,800.33
1,294.36
505.97
288,466.84
78
1,800.33
1,292.09
508.24
287,958.60
79
1,800.33
1,289.81
510.52
287,448.09
80
1,800.33
1,287.53
512.80
286,935.28
81
1,800.33
1,285.23
515.10
286,420.18
82
1,800.33
1,282.92
517.41
285,902.78
83
1,800.33
1,280.61
519.72
285,383.05
84
1,800.33
1,278.28
522.05
284,861.00
85
1,800.33
1,275.94
524.39
284,336.61
86
1,800.33
1,273.59
526.74
283,809.87
87
1,800.33
1,271.23
529.10
283,280.78
88
1,800.33
1,268.86
531.47
282,749.31
89
1,800.33
1,266.48
533.85
282,215.46
90
1,800.33
1,264.09
536.24
281,679.22
91
1,800.33
1,261.69
538.64
281,140.58
92
1,800.33
1,259.28
541.05
280,599.52
93
1,800.33
1,256.85
543.48
280,056.04
94
1,800.33
1,254.42
545.91
279,510.13
95
1,800.33
1,251.97
548.36
278,961.77
96
1,800.33
1,249.52
550.81
278,410.96
97
1,800.33
1,247.05
553.28
277,857.68
98
1,800.33
1,244.57
555.76
277,301.92
99
1,800.33
1,242.08
558.25
276,743.67
100
1,800.33
1,239.58
560.75
276,182.92
101
1,800.33
1,237.07
563.26
275,619.66
102
1,800.33
1,234.55
565.78
275,053.88
103
1,800.33
1,232.01
568.32
274,485.56
104
1,800.33
1,229.47
570.86
273,914.70
105
1,800.33
1,226.91
573.42
273,341.28
106
1,800.33
1,224.34
575.99
272,765.29
107
1,800.33
1,221.76
578.57
272,186.72
108
1,800.33
1,219.17
581.16
271,605.56
109
1,800.33
1,216.57
583.76
271,021.80
110
1,800.33
1,213.95
586.38
270,435.42
111
1,800.33
1,211.33
589.00
269,846.41
112
1,800.33
1,208.69
591.64
269,254.77
113
1,800.33
1,206.04
594.29
268,660.48
114
1,800.33
1,203.38
596.95
268,063.52
115
1,800.33
1,200.70
599.63
267,463.89
116
1,800.33
1,198.02
602.31
266,861.58
117
1,800.33
1,195.32
605.01
266,256.57
118
1,800.33
1,192.61
607.72
265,648.84
119
1,800.33
1,189.89
610.44
265,038.40
120
1,800.33
1,187.15
613.18
264,425.22
121
1,800.33
1,184.40
615.93
263,809.29
122
1,800.33
1,181.65
618.68
263,190.61
123
1,800.33
1,178.87
621.46
262,569.16
124
1,800.33
1,176.09
624.24
261,944.92
125
1,800.33
1,173.29
627.04
261,317.88
126
1,800.33
1,170.49
629.84
260,688.04
127
1,800.33
1,167.67
632.66
260,055.37
128
1,800.33
1,164.83
635.50
259,419.87
129
1,800.33
1,161.98
638.35
258,781.53
130
1,800.33
1,159.13
641.20
258,140.32
131
1,800.33
1,156.25
644.08
257,496.25
132
1,800.33
1,153.37
646.96
256,849.29
133
1,800.33
1,150.47
649.86
256,199.43
134
1,800.33
1,147.56
652.77
255,546.66
135
1,800.33
1,144.64
655.69
254,890.96
136
1,800.33
1,141.70
658.63
254,232.33
137
1,800.33
1,138.75
661.58
253,570.75
138
1,800.33
1,135.79
664.54
252,906.21
139
1,800.33
1,132.81
667.52
252,238.69
140
1,800.33
1,129.82
670.51
251,568.18
141
1,800.33
1,126.82
673.51
250,894.66
142
1,800.33
1,123.80
676.53
250,218.13
143
1,800.33
1,120.77
679.56
249,538.57
144
1,800.33
1,117.72
682.61
248,855.96
145
1,800.33
1,114.67
685.66
248,170.30
146
1,800.33
1,111.60
688.73
247,481.57
147
1,800.33
1,108.51
691.82
246,789.75
148
1,800.33
1,105.41
694.92
246,094.83
149
1,800.33
1,102.30
698.03
245,396.80
150
1,800.33
1,099.17
701.16
244,695.64
151
1,800.33
1,096.03
704.30
243,991.35
152
1,800.33
1,092.88
707.45
243,283.89
153
1,800.33
1,089.71
710.62
242,573.27
154
1,800.33
1,086.53
713.80
241,859.47
155
1,800.33
1,083.33
717.00
241,142.47
156
1,800.33
1,080.12
720.21
240,422.26
157
1,800.33
1,076.89
723.44
239,698.82
158
1,800.33
1,073.65
726.68
238,972.14
159
1,800.33
1,070.40
729.93
238,242.20
160
1,800.33
1,067.13
733.20
237,509.00
161
1,800.33
1,063.84
736.49
236,772.51
162
1,800.33
1,060.54
739.79
236,032.73
163
1,800.33
1,057.23
743.10
235,289.63
164
1,800.33
1,053.90
746.43
234,543.20
165
1,800.33
1,050.56
749.77
233,793.43
166
1,800.33
1,047.20
753.13
233,040.30
167
1,800.33
1,043.83
756.50
232,283.79
168
1,800.33
1,040.44
759.89
231,523.90
169
1,800.33
1,037.03
763.30
230,760.60
170
1,800.33
1,033.62
766.71
229,993.89
171
1,800.33
1,030.18
770.15
229,223.74
172
1,800.33
1,026.73
773.60
228,450.14
173
1,800.33
1,023.27
777.06
227,673.08
174
1,800.33
1,019.79
780.54
226,892.53
175
1,800.33
1,016.29
784.04
226,108.49
176
1,800.33
1,012.78
787.55
225,320.94
177
1,800.33
1,009.25
791.08
224,529.86
178
1,800.33
1,005.71
794.62
223,735.24
179
1,800.33
1,002.15
798.18
222,937.05
180
1,800.33
998.57
801.76
222,135.30
181
1,800.33
994.98
805.35
221,329.95
182
1,800.33
991.37
808.96
220,520.99
183
1,800.33
987.75
812.58
219,708.41
184
1,800.33
984.11
816.22
218,892.19
185
1,800.33
980.45
819.88
218,072.32
186
1,800.33
976.78
823.55
217,248.77
187
1,800.33
973.09
827.24
216,421.53
188
1,800.33
969.39
830.94
215,590.59
189
1,800.33
965.67
834.66
214,755.93
190
1,800.33
961.93
838.40
213,917.52
191
1,800.33
958.17
842.16
213,075.37
192
1,800.33
954.40
845.93
212,229.44
193
1,800.33
950.61
849.72
211,379.72
194
1,800.33
946.80
853.53
210,526.19
195
1,800.33
942.98
857.35
209,668.84
196
1,800.33
939.14
861.19
208,807.66
197
1,800.33
935.28
865.05
207,942.61
198
1,800.33
931.41
868.92
207,073.69
199
1,800.33
927.52
872.81
206,200.88
200
1,800.33
923.61
876.72
205,324.16
201
1,800.33
919.68
880.65
204,443.51
202
1,800.33
915.74
884.59
203,558.91
203
1,800.33
911.77
888.56
202,670.36
204
1,800.33
907.79
892.54
201,777.82
205
1,800.33
903.80
896.53
200,881.29
206
1,800.33
899.78
900.55
199,980.74
207
1,800.33
895.75
904.58
199,076.16
208
1,800.33
891.70
908.63
198,167.52
209
1,800.33
887.63
912.70
197,254.82
210
1,800.33
883.54
916.79
196,338.02
211
1,800.33
879.43
920.90
195,417.13
212
1,800.33
875.31
925.02
194,492.10
213
1,800.33
871.16
929.17
193,562.93
214
1,800.33
867.00
933.33
192,629.60
215
1,800.33
862.82
937.51
191,692.09
216
1,800.33
858.62
941.71
190,750.39
217
1,800.33
854.40
945.93
189,804.46
218
1,800.33
850.17
950.16
188,854.29
219
1,800.33
845.91
954.42
187,899.87
220
1,800.33
841.63
958.70
186,941.18
221
1,800.33
837.34
962.99
185,978.19
222
1,800.33
833.03
967.30
185,010.89
223
1,800.33
828.69
971.64
184,039.25
224
1,800.33
824.34
975.99
183,063.26
225
1,800.33
819.97
980.36
182,082.90
226
1,800.33
815.58
984.75
181,098.15
227
1,800.33
811.17
989.16
180,108.99
228
1,800.33
806.74
993.59
179,115.40
229
1,800.33
802.29
998.04
178,117.36
230
1,800.33
797.82
1,002.51
177,114.85
231
1,800.33
793.33
1,007.00
176,107.84
232
1,800.33
788.82
1,011.51
175,096.33
233
1,800.33
784.29
1,016.04
174,080.29
234
1,800.33
779.73
1,020.60
173,059.69
235
1,800.33
775.16
1,025.17
172,034.52
236
1,800.33
770.57
1,029.76
171,004.76
237
1,800.33
765.96
1,034.37
169,970.39
238
1,800.33
761.33
1,039.00
168,931.39
239
1,800.33
756.67
1,043.66
167,887.73
240
1,800.33
752.00
1,048.33
166,839.40
241
1,800.33
747.30
1,053.03
165,786.37
242
1,800.33
742.58
1,057.75
164,728.62
243
1,800.33
737.85
1,062.48
163,666.14
244
1,800.33
733.09
1,067.24
162,598.90
245
1,800.33
728.31
1,072.02
161,526.88
246
1,800.33
723.51
1,076.82
160,450.05
247
1,800.33
718.68
1,081.65
159,368.40
248
1,800.33
713.84
1,086.49
158,281.91
249
1,800.33
708.97
1,091.36
157,190.55
250
1,800.33
704.08
1,096.25
156,094.31
251
1,800.33
699.17
1,101.16
154,993.15
252
1,800.33
694.24
1,106.09
153,887.06
253
1,800.33
689.29
1,111.04
152,776.01
254
1,800.33
684.31
1,116.02
151,659.99
255
1,800.33
679.31
1,121.02
150,538.97
256
1,800.33
674.29
1,126.04
149,412.93
257
1,800.33
669.25
1,131.08
148,281.85
258
1,800.33
664.18
1,136.15
147,145.70
259
1,800.33
659.09
1,141.24
146,004.46
260
1,800.33
653.98
1,146.35
144,858.11
261
1,800.33
648.84
1,151.49
143,706.62
262
1,800.33
643.69
1,156.64
142,549.98
263
1,800.33
638.51
1,161.82
141,388.15
264
1,800.33
633.30
1,167.03
140,221.12
265
1,800.33
628.07
1,172.26
139,048.87
266
1,800.33
622.82
1,177.51
137,871.36
267
1,800.33
617.55
1,182.78
136,688.58
268
1,800.33
612.25
1,188.08
135,500.50
269
1,800.33
606.93
1,193.40
134,307.10
270
1,800.33
601.58
1,198.75
133,108.35
271
1,800.33
596.21
1,204.12
131,904.24
272
1,800.33
590.82
1,209.51
130,694.73
273
1,800.33
585.40
1,214.93
129,479.80
274
1,800.33
579.96
1,220.37
128,259.43
275
1,800.33
574.50
1,225.83
127,033.60
276
1,800.33
569.00
1,231.33
125,802.27
277
1,800.33
563.49
1,236.84
124,565.43
278
1,800.33
557.95
1,242.38
123,323.05
279
1,800.33
552.38
1,247.95
122,075.11
280
1,800.33
546.79
1,253.54
120,821.57
281
1,800.33
541.18
1,259.15
119,562.42
282
1,800.33
535.54
1,264.79
118,297.63
283
1,800.33
529.87
1,270.46
117,027.18
284
1,800.33
524.18
1,276.15
115,751.03
285
1,800.33
518.47
1,281.86
114,469.17
286
1,800.33
512.73
1,287.60
113,181.56
287
1,800.33
506.96
1,293.37
111,888.19
288
1,800.33
501.17
1,299.16
110,589.03
289
1,800.33
495.35
1,304.98
109,284.05
290
1,800.33
489.50
1,310.83
107,973.22
291
1,800.33
483.63
1,316.70
106,656.52
292
1,800.33
477.73
1,322.60
105,333.92
293
1,800.33
471.81
1,328.52
104,005.40
294
1,800.33
465.86
1,334.47
102,670.93
295
1,800.33
459.88
1,340.45
101,330.48
296
1,800.33
453.88
1,346.45
99,984.02
297
1,800.33
447.85
1,352.48
98,631.54
298
1,800.33
441.79
1,358.54
97,272.99
299
1,800.33
435.70
1,364.63
95,908.37
300
1,800.33
429.59
1,370.74
94,537.63
301
1,800.33
423.45
1,376.88
93,160.74
302
1,800.33
417.28
1,383.05
91,777.70
303
1,800.33
411.09
1,389.24
90,388.46
304
1,800.33
404.86
1,395.47
88,992.99
305
1,800.33
398.61
1,401.72
87,591.27
306
1,800.33
392.34
1,407.99
86,183.28
307
1,800.33
386.03
1,414.30
84,768.98
308
1,800.33
379.69
1,420.64
83,348.34
309
1,800.33
373.33
1,427.00
81,921.35
310
1,800.33
366.94
1,433.39
80,487.95
311
1,800.33
360.52
1,439.81
79,048.14
312
1,800.33
354.07
1,446.26
77,601.88
313
1,800.33
347.59
1,452.74
76,149.14
314
1,800.33
341.08
1,459.25
74,689.90
315
1,800.33
334.55
1,465.78
73,224.12
316
1,800.33
327.98
1,472.35
71,751.77
317
1,800.33
321.39
1,478.94
70,272.83
318
1,800.33
314.76
1,485.57
68,787.26
319
1,800.33
308.11
1,492.22
67,295.04
320
1,800.33
301.43
1,498.90
65,796.14
321
1,800.33
294.71
1,505.62
64,290.52
322
1,800.33
287.97
1,512.36
62,778.16
323
1,800.33
281.19
1,519.14
61,259.02
324
1,800.33
274.39
1,525.94
59,733.08
325
1,800.33
267.55
1,532.78
58,200.31
326
1,800.33
260.69
1,539.64
56,660.66
327
1,800.33
253.79
1,546.54
55,114.13
328
1,800.33
246.87
1,553.46
53,560.66
329
1,800.33
239.91
1,560.42
52,000.24
330
1,800.33
232.92
1,567.41
50,432.83
331
1,800.33
225.90
1,574.43
48,858.39
332
1,800.33
218.84
1,581.49
47,276.91
333
1,800.33
211.76
1,588.57
45,688.34
334
1,800.33
204.65
1,595.68
44,092.66
335
1,800.33
197.50
1,602.83
42,489.82
336
1,800.33
190.32
1,610.01
40,879.81
337
1,800.33
183.11
1,617.22
39,262.59
338
1,800.33
175.86
1,624.47
37,638.12
339
1,800.33
168.59
1,631.74
36,006.38
340
1,800.33
161.28
1,639.05
34,367.33
341
1,800.33
153.94
1,646.39
32,720.94
342
1,800.33
146.56
1,653.77
31,067.17
343
1,800.33
139.16
1,661.17
29,406.00
344
1,800.33
131.71
1,668.62
27,737.38
345
1,800.33
124.24
1,676.09
26,061.29
346
1,800.33
116.73
1,683.60
24,377.69
347
1,800.33
109.19
1,691.14
22,686.55
348
1,800.33
101.62
1,698.71
20,987.84
349
1,800.33
94.01
1,706.32
19,281.52
350
1,800.33
86.37
1,713.96
17,567.55
351
1,800.33
78.69
1,721.64
15,845.91
352
1,800.33
70.98
1,729.35
14,116.56
353
1,800.33
63.23
1,737.10
12,379.46
354
1,800.33
55.45
1,744.88
10,634.58
355
1,800.33
47.63
1,752.70
8,881.88
356
1,800.33
39.78
1,760.55
7,121.34
357
1,800.33
31.90
1,768.43
5,352.90
358
1,800.33
23.98
1,776.35
3,576.55
359
1,800.33
16.02
1,784.31
1,792.24
360
1,800.27
8.03
1,792.24
0.00
Totals
648,118.74
326,614.74
321,504.00

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