Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,800.73  
 

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
1,800.73
1,440.39
360.34
321,214.66
2
1,800.73
1,438.77
361.96
320,852.70
3
1,800.73
1,437.15
363.58
320,489.12
4
1,800.73
1,435.52
365.21
320,123.92
5
1,800.73
1,433.89
366.84
319,757.08
6
1,800.73
1,432.25
368.48
319,388.59
7
1,800.73
1,430.59
370.14
319,018.46
8
1,800.73
1,428.94
371.79
318,646.66
9
1,800.73
1,427.27
373.46
318,273.21
10
1,800.73
1,425.60
375.13
317,898.07
11
1,800.73
1,423.92
376.81
317,521.26
12
1,800.73
1,422.23
378.50
317,142.76
13
1,800.73
1,420.54
380.19
316,762.57
14
1,800.73
1,418.83
381.90
316,380.67
15
1,800.73
1,417.12
383.61
315,997.06
16
1,800.73
1,415.40
385.33
315,611.74
17
1,800.73
1,413.68
387.05
315,224.68
18
1,800.73
1,411.94
388.79
314,835.90
19
1,800.73
1,410.20
390.53
314,445.37
20
1,800.73
1,408.45
392.28
314,053.09
21
1,800.73
1,406.70
394.03
313,659.06
22
1,800.73
1,404.93
395.80
313,263.26
23
1,800.73
1,403.16
397.57
312,865.69
24
1,800.73
1,401.38
399.35
312,466.34
25
1,800.73
1,399.59
401.14
312,065.20
26
1,800.73
1,397.79
402.94
311,662.26
27
1,800.73
1,395.99
404.74
311,257.51
28
1,800.73
1,394.17
406.56
310,850.96
29
1,800.73
1,392.35
408.38
310,442.58
30
1,800.73
1,390.52
410.21
310,032.38
31
1,800.73
1,388.69
412.04
309,620.33
32
1,800.73
1,386.84
413.89
309,206.44
33
1,800.73
1,384.99
415.74
308,790.70
34
1,800.73
1,383.13
417.60
308,373.10
35
1,800.73
1,381.25
419.48
307,953.62
36
1,800.73
1,379.38
421.35
307,532.27
37
1,800.73
1,377.49
423.24
307,109.02
38
1,800.73
1,375.59
425.14
306,683.89
39
1,800.73
1,373.69
427.04
306,256.85
40
1,800.73
1,371.78
428.95
305,827.89
41
1,800.73
1,369.85
430.88
305,397.02
42
1,800.73
1,367.92
432.81
304,964.21
43
1,800.73
1,365.99
434.74
304,529.46
44
1,800.73
1,364.04
436.69
304,092.77
45
1,800.73
1,362.08
438.65
303,654.13
46
1,800.73
1,360.12
440.61
303,213.51
47
1,800.73
1,358.14
442.59
302,770.93
48
1,800.73
1,356.16
444.57
302,326.36
49
1,800.73
1,354.17
446.56
301,879.80
50
1,800.73
1,352.17
448.56
301,431.24
51
1,800.73
1,350.16
450.57
300,980.67
52
1,800.73
1,348.14
452.59
300,528.08
53
1,800.73
1,346.12
454.61
300,073.47
54
1,800.73
1,344.08
456.65
299,616.82
55
1,800.73
1,342.03
458.70
299,158.12
56
1,800.73
1,339.98
460.75
298,697.37
57
1,800.73
1,337.92
462.81
298,234.55
58
1,800.73
1,335.84
464.89
297,769.67
59
1,800.73
1,333.76
466.97
297,302.70
60
1,800.73
1,331.67
469.06
296,833.63
61
1,800.73
1,329.57
471.16
296,362.47
62
1,800.73
1,327.46
473.27
295,889.20
63
1,800.73
1,325.34
475.39
295,413.81
64
1,800.73
1,323.21
477.52
294,936.28
65
1,800.73
1,321.07
479.66
294,456.62
66
1,800.73
1,318.92
481.81
293,974.81
67
1,800.73
1,316.76
483.97
293,490.84
68
1,800.73
1,314.59
486.14
293,004.71
69
1,800.73
1,312.42
488.31
292,516.40
70
1,800.73
1,310.23
490.50
292,025.90
71
1,800.73
1,308.03
492.70
291,533.20
72
1,800.73
1,305.83
494.90
291,038.29
73
1,800.73
1,303.61
497.12
290,541.17
74
1,800.73
1,301.38
499.35
290,041.83
75
1,800.73
1,299.15
501.58
289,540.24
76
1,800.73
1,296.90
503.83
289,036.41
77
1,800.73
1,294.64
506.09
288,530.32
78
1,800.73
1,292.38
508.35
288,021.97
79
1,800.73
1,290.10
510.63
287,511.34
80
1,800.73
1,287.81
512.92
286,998.42
81
1,800.73
1,285.51
515.22
286,483.20
82
1,800.73
1,283.21
517.52
285,965.68
83
1,800.73
1,280.89
519.84
285,445.83
84
1,800.73
1,278.56
522.17
284,923.66
85
1,800.73
1,276.22
524.51
284,399.15
86
1,800.73
1,273.87
526.86
283,872.30
87
1,800.73
1,271.51
529.22
283,343.08
88
1,800.73
1,269.14
531.59
282,811.49
89
1,800.73
1,266.76
533.97
282,277.52
90
1,800.73
1,264.37
536.36
281,741.16
91
1,800.73
1,261.97
538.76
281,202.39
92
1,800.73
1,259.55
541.18
280,661.21
93
1,800.73
1,257.13
543.60
280,117.61
94
1,800.73
1,254.69
546.04
279,571.58
95
1,800.73
1,252.25
548.48
279,023.09
96
1,800.73
1,249.79
550.94
278,472.15
97
1,800.73
1,247.32
553.41
277,918.75
98
1,800.73
1,244.84
555.89
277,362.86
99
1,800.73
1,242.35
558.38
276,804.49
100
1,800.73
1,239.85
560.88
276,243.61
101
1,800.73
1,237.34
563.39
275,680.22
102
1,800.73
1,234.82
565.91
275,114.31
103
1,800.73
1,232.28
568.45
274,545.86
104
1,800.73
1,229.74
570.99
273,974.87
105
1,800.73
1,227.18
573.55
273,401.32
106
1,800.73
1,224.61
576.12
272,825.20
107
1,800.73
1,222.03
578.70
272,246.50
108
1,800.73
1,219.44
581.29
271,665.20
109
1,800.73
1,216.83
583.90
271,081.31
110
1,800.73
1,214.22
586.51
270,494.80
111
1,800.73
1,211.59
589.14
269,905.66
112
1,800.73
1,208.95
591.78
269,313.88
113
1,800.73
1,206.30
594.43
268,719.45
114
1,800.73
1,203.64
597.09
268,122.36
115
1,800.73
1,200.96
599.77
267,522.60
116
1,800.73
1,198.28
602.45
266,920.14
117
1,800.73
1,195.58
605.15
266,314.99
118
1,800.73
1,192.87
607.86
265,707.13
119
1,800.73
1,190.15
610.58
265,096.55
120
1,800.73
1,187.41
613.32
264,483.23
121
1,800.73
1,184.66
616.07
263,867.17
122
1,800.73
1,181.91
618.82
263,248.34
123
1,800.73
1,179.13
621.60
262,626.74
124
1,800.73
1,176.35
624.38
262,002.36
125
1,800.73
1,173.55
627.18
261,375.19
126
1,800.73
1,170.74
629.99
260,745.20
127
1,800.73
1,167.92
632.81
260,112.39
128
1,800.73
1,165.09
635.64
259,476.75
129
1,800.73
1,162.24
638.49
258,838.26
130
1,800.73
1,159.38
641.35
258,196.91
131
1,800.73
1,156.51
644.22
257,552.68
132
1,800.73
1,153.62
647.11
256,905.57
133
1,800.73
1,150.72
650.01
256,255.57
134
1,800.73
1,147.81
652.92
255,602.65
135
1,800.73
1,144.89
655.84
254,946.81
136
1,800.73
1,141.95
658.78
254,288.02
137
1,800.73
1,139.00
661.73
253,626.29
138
1,800.73
1,136.03
664.70
252,961.60
139
1,800.73
1,133.06
667.67
252,293.92
140
1,800.73
1,130.07
670.66
251,623.26
141
1,800.73
1,127.06
673.67
250,949.59
142
1,800.73
1,124.05
676.68
250,272.91
143
1,800.73
1,121.01
679.72
249,593.19
144
1,800.73
1,117.97
682.76
248,910.43
145
1,800.73
1,114.91
685.82
248,224.61
146
1,800.73
1,111.84
688.89
247,535.72
147
1,800.73
1,108.75
691.98
246,843.75
148
1,800.73
1,105.65
695.08
246,148.67
149
1,800.73
1,102.54
698.19
245,450.48
150
1,800.73
1,099.41
701.32
244,749.17
151
1,800.73
1,096.27
704.46
244,044.71
152
1,800.73
1,093.12
707.61
243,337.09
153
1,800.73
1,089.95
710.78
242,626.31
154
1,800.73
1,086.76
713.97
241,912.35
155
1,800.73
1,083.57
717.16
241,195.18
156
1,800.73
1,080.35
720.38
240,474.81
157
1,800.73
1,077.13
723.60
239,751.20
158
1,800.73
1,073.89
726.84
239,024.36
159
1,800.73
1,070.63
730.10
238,294.26
160
1,800.73
1,067.36
733.37
237,560.89
161
1,800.73
1,064.07
736.66
236,824.23
162
1,800.73
1,060.78
739.95
236,084.28
163
1,800.73
1,057.46
743.27
235,341.01
164
1,800.73
1,054.13
746.60
234,594.41
165
1,800.73
1,050.79
749.94
233,844.47
166
1,800.73
1,047.43
753.30
233,091.17
167
1,800.73
1,044.05
756.68
232,334.49
168
1,800.73
1,040.66
760.07
231,574.42
169
1,800.73
1,037.26
763.47
230,810.95
170
1,800.73
1,033.84
766.89
230,044.07
171
1,800.73
1,030.41
770.32
229,273.74
172
1,800.73
1,026.96
773.77
228,499.97
173
1,800.73
1,023.49
777.24
227,722.73
174
1,800.73
1,020.01
780.72
226,942.00
175
1,800.73
1,016.51
784.22
226,157.79
176
1,800.73
1,013.00
787.73
225,370.05
177
1,800.73
1,009.47
791.26
224,578.79
178
1,800.73
1,005.93
794.80
223,783.99
179
1,800.73
1,002.37
798.36
222,985.63
180
1,800.73
998.79
801.94
222,183.68
181
1,800.73
995.20
805.53
221,378.15
182
1,800.73
991.59
809.14
220,569.01
183
1,800.73
987.97
812.76
219,756.25
184
1,800.73
984.32
816.41
218,939.84
185
1,800.73
980.67
820.06
218,119.78
186
1,800.73
976.99
823.74
217,296.05
187
1,800.73
973.31
827.42
216,468.62
188
1,800.73
969.60
831.13
215,637.49
189
1,800.73
965.88
834.85
214,802.64
190
1,800.73
962.14
838.59
213,964.04
191
1,800.73
958.38
842.35
213,121.69
192
1,800.73
954.61
846.12
212,275.57
193
1,800.73
950.82
849.91
211,425.66
194
1,800.73
947.01
853.72
210,571.94
195
1,800.73
943.19
857.54
209,714.40
196
1,800.73
939.35
861.38
208,853.01
197
1,800.73
935.49
865.24
207,987.77
198
1,800.73
931.61
869.12
207,118.65
199
1,800.73
927.72
873.01
206,245.64
200
1,800.73
923.81
876.92
205,368.72
201
1,800.73
919.88
880.85
204,487.87
202
1,800.73
915.94
884.79
203,603.07
203
1,800.73
911.97
888.76
202,714.32
204
1,800.73
907.99
892.74
201,821.58
205
1,800.73
903.99
896.74
200,924.84
206
1,800.73
899.98
900.75
200,024.09
207
1,800.73
895.94
904.79
199,119.30
208
1,800.73
891.89
908.84
198,210.46
209
1,800.73
887.82
912.91
197,297.54
210
1,800.73
883.73
917.00
196,380.54
211
1,800.73
879.62
921.11
195,459.43
212
1,800.73
875.50
925.23
194,534.20
213
1,800.73
871.35
929.38
193,604.82
214
1,800.73
867.19
933.54
192,671.28
215
1,800.73
863.01
937.72
191,733.56
216
1,800.73
858.81
941.92
190,791.63
217
1,800.73
854.59
946.14
189,845.49
218
1,800.73
850.35
950.38
188,895.11
219
1,800.73
846.09
954.64
187,940.47
220
1,800.73
841.82
958.91
186,981.56
221
1,800.73
837.52
963.21
186,018.35
222
1,800.73
833.21
967.52
185,050.83
223
1,800.73
828.87
971.86
184,078.97
224
1,800.73
824.52
976.21
183,102.76
225
1,800.73
820.15
980.58
182,122.18
226
1,800.73
815.76
984.97
181,137.20
227
1,800.73
811.34
989.39
180,147.82
228
1,800.73
806.91
993.82
179,154.00
229
1,800.73
802.46
998.27
178,155.73
230
1,800.73
797.99
1,002.74
177,152.99
231
1,800.73
793.50
1,007.23
176,145.76
232
1,800.73
788.99
1,011.74
175,134.01
233
1,800.73
784.45
1,016.28
174,117.74
234
1,800.73
779.90
1,020.83
173,096.91
235
1,800.73
775.33
1,025.40
172,071.51
236
1,800.73
770.74
1,029.99
171,041.52
237
1,800.73
766.12
1,034.61
170,006.91
238
1,800.73
761.49
1,039.24
168,967.67
239
1,800.73
756.83
1,043.90
167,923.77
240
1,800.73
752.16
1,048.57
166,875.20
241
1,800.73
747.46
1,053.27
165,821.93
242
1,800.73
742.74
1,057.99
164,763.95
243
1,800.73
738.01
1,062.72
163,701.22
244
1,800.73
733.25
1,067.48
162,633.74
245
1,800.73
728.46
1,072.27
161,561.47
246
1,800.73
723.66
1,077.07
160,484.40
247
1,800.73
718.84
1,081.89
159,402.51
248
1,800.73
713.99
1,086.74
158,315.77
249
1,800.73
709.12
1,091.61
157,224.16
250
1,800.73
704.23
1,096.50
156,127.67
251
1,800.73
699.32
1,101.41
155,026.26
252
1,800.73
694.39
1,106.34
153,919.92
253
1,800.73
689.43
1,111.30
152,808.62
254
1,800.73
684.46
1,116.27
151,692.34
255
1,800.73
679.46
1,121.27
150,571.07
256
1,800.73
674.43
1,126.30
149,444.77
257
1,800.73
669.39
1,131.34
148,313.43
258
1,800.73
664.32
1,136.41
147,177.02
259
1,800.73
659.23
1,141.50
146,035.52
260
1,800.73
654.12
1,146.61
144,888.91
261
1,800.73
648.98
1,151.75
143,737.16
262
1,800.73
643.82
1,156.91
142,580.25
263
1,800.73
638.64
1,162.09
141,418.16
264
1,800.73
633.44
1,167.29
140,250.87
265
1,800.73
628.21
1,172.52
139,078.35
266
1,800.73
622.96
1,177.77
137,900.57
267
1,800.73
617.68
1,183.05
136,717.52
268
1,800.73
612.38
1,188.35
135,529.17
269
1,800.73
607.06
1,193.67
134,335.50
270
1,800.73
601.71
1,199.02
133,136.48
271
1,800.73
596.34
1,204.39
131,932.09
272
1,800.73
590.95
1,209.78
130,722.31
273
1,800.73
585.53
1,215.20
129,507.10
274
1,800.73
580.08
1,220.65
128,286.46
275
1,800.73
574.62
1,226.11
127,060.35
276
1,800.73
569.12
1,231.61
125,828.74
277
1,800.73
563.61
1,237.12
124,591.62
278
1,800.73
558.07
1,242.66
123,348.95
279
1,800.73
552.50
1,248.23
122,100.72
280
1,800.73
546.91
1,253.82
120,846.90
281
1,800.73
541.29
1,259.44
119,587.47
282
1,800.73
535.65
1,265.08
118,322.39
283
1,800.73
529.99
1,270.74
117,051.65
284
1,800.73
524.29
1,276.44
115,775.21
285
1,800.73
518.58
1,282.15
114,493.06
286
1,800.73
512.83
1,287.90
113,205.16
287
1,800.73
507.06
1,293.67
111,911.49
288
1,800.73
501.27
1,299.46
110,612.03
289
1,800.73
495.45
1,305.28
109,306.75
290
1,800.73
489.60
1,311.13
107,995.63
291
1,800.73
483.73
1,317.00
106,678.63
292
1,800.73
477.83
1,322.90
105,355.73
293
1,800.73
471.91
1,328.82
104,026.90
294
1,800.73
465.95
1,334.78
102,692.13
295
1,800.73
459.98
1,340.75
101,351.37
296
1,800.73
453.97
1,346.76
100,004.61
297
1,800.73
447.94
1,352.79
98,651.82
298
1,800.73
441.88
1,358.85
97,292.97
299
1,800.73
435.79
1,364.94
95,928.03
300
1,800.73
429.68
1,371.05
94,556.98
301
1,800.73
423.54
1,377.19
93,179.78
302
1,800.73
417.37
1,383.36
91,796.42
303
1,800.73
411.17
1,389.56
90,406.86
304
1,800.73
404.95
1,395.78
89,011.08
305
1,800.73
398.70
1,402.03
87,609.05
306
1,800.73
392.42
1,408.31
86,200.73
307
1,800.73
386.11
1,414.62
84,786.11
308
1,800.73
379.77
1,420.96
83,365.15
309
1,800.73
373.41
1,427.32
81,937.83
310
1,800.73
367.01
1,433.72
80,504.11
311
1,800.73
360.59
1,440.14
79,063.97
312
1,800.73
354.14
1,446.59
77,617.38
313
1,800.73
347.66
1,453.07
76,164.31
314
1,800.73
341.15
1,459.58
74,704.74
315
1,800.73
334.61
1,466.12
73,238.62
316
1,800.73
328.05
1,472.68
71,765.94
317
1,800.73
321.45
1,479.28
70,286.66
318
1,800.73
314.83
1,485.90
68,800.76
319
1,800.73
308.17
1,492.56
67,308.20
320
1,800.73
301.48
1,499.25
65,808.95
321
1,800.73
294.77
1,505.96
64,302.99
322
1,800.73
288.02
1,512.71
62,790.28
323
1,800.73
281.25
1,519.48
61,270.80
324
1,800.73
274.44
1,526.29
59,744.51
325
1,800.73
267.61
1,533.12
58,211.39
326
1,800.73
260.74
1,539.99
56,671.40
327
1,800.73
253.84
1,546.89
55,124.51
328
1,800.73
246.91
1,553.82
53,570.69
329
1,800.73
239.95
1,560.78
52,009.91
330
1,800.73
232.96
1,567.77
50,442.14
331
1,800.73
225.94
1,574.79
48,867.35
332
1,800.73
218.89
1,581.84
47,285.51
333
1,800.73
211.80
1,588.93
45,696.58
334
1,800.73
204.68
1,596.05
44,100.53
335
1,800.73
197.53
1,603.20
42,497.33
336
1,800.73
190.35
1,610.38
40,886.96
337
1,800.73
183.14
1,617.59
39,269.37
338
1,800.73
175.89
1,624.84
37,644.53
339
1,800.73
168.62
1,632.11
36,012.42
340
1,800.73
161.31
1,639.42
34,372.99
341
1,800.73
153.96
1,646.77
32,726.22
342
1,800.73
146.59
1,654.14
31,072.08
343
1,800.73
139.18
1,661.55
29,410.53
344
1,800.73
131.73
1,669.00
27,741.53
345
1,800.73
124.26
1,676.47
26,065.06
346
1,800.73
116.75
1,683.98
24,381.08
347
1,800.73
109.21
1,691.52
22,689.56
348
1,800.73
101.63
1,699.10
20,990.46
349
1,800.73
94.02
1,706.71
19,283.75
350
1,800.73
86.38
1,714.35
17,569.39
351
1,800.73
78.70
1,722.03
15,847.36
352
1,800.73
70.98
1,729.75
14,117.61
353
1,800.73
63.24
1,737.49
12,380.12
354
1,800.73
55.45
1,745.28
10,634.84
355
1,800.73
47.64
1,753.09
8,881.74
356
1,800.73
39.78
1,760.95
7,120.80
357
1,800.73
31.90
1,768.83
5,351.96
358
1,800.73
23.97
1,776.76
3,575.20
359
1,800.73
16.01
1,784.72
1,790.49
360
1,798.51
8.02
1,790.49
0.00
Totals
648,260.58
326,685.58
321,575.00

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