Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,801.15  
 

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
1,801.15
1,440.73
360.42
321,290.58
2
1,801.15
1,439.11
362.04
320,928.54
3
1,801.15
1,437.49
363.66
320,564.88
4
1,801.15
1,435.86
365.29
320,199.60
5
1,801.15
1,434.23
366.92
319,832.68
6
1,801.15
1,432.58
368.57
319,464.11
7
1,801.15
1,430.93
370.22
319,093.89
8
1,801.15
1,429.27
371.88
318,722.02
9
1,801.15
1,427.61
373.54
318,348.48
10
1,801.15
1,425.94
375.21
317,973.26
11
1,801.15
1,424.26
376.89
317,596.37
12
1,801.15
1,422.57
378.58
317,217.78
13
1,801.15
1,420.87
380.28
316,837.51
14
1,801.15
1,419.17
381.98
316,455.52
15
1,801.15
1,417.46
383.69
316,071.83
16
1,801.15
1,415.74
385.41
315,686.42
17
1,801.15
1,414.01
387.14
315,299.28
18
1,801.15
1,412.28
388.87
314,910.41
19
1,801.15
1,410.54
390.61
314,519.80
20
1,801.15
1,408.79
392.36
314,127.43
21
1,801.15
1,407.03
394.12
313,733.31
22
1,801.15
1,405.26
395.89
313,337.43
23
1,801.15
1,403.49
397.66
312,939.77
24
1,801.15
1,401.71
399.44
312,540.33
25
1,801.15
1,399.92
401.23
312,139.10
26
1,801.15
1,398.12
403.03
311,736.07
27
1,801.15
1,396.32
404.83
311,331.24
28
1,801.15
1,394.50
406.65
310,924.59
29
1,801.15
1,392.68
408.47
310,516.12
30
1,801.15
1,390.85
410.30
310,105.83
31
1,801.15
1,389.02
412.13
309,693.69
32
1,801.15
1,387.17
413.98
309,279.71
33
1,801.15
1,385.32
415.83
308,863.88
34
1,801.15
1,383.45
417.70
308,446.18
35
1,801.15
1,381.58
419.57
308,026.61
36
1,801.15
1,379.70
421.45
307,605.17
37
1,801.15
1,377.81
423.34
307,181.83
38
1,801.15
1,375.92
425.23
306,756.60
39
1,801.15
1,374.01
427.14
306,329.46
40
1,801.15
1,372.10
429.05
305,900.41
41
1,801.15
1,370.18
430.97
305,469.44
42
1,801.15
1,368.25
432.90
305,036.54
43
1,801.15
1,366.31
434.84
304,601.70
44
1,801.15
1,364.36
436.79
304,164.91
45
1,801.15
1,362.41
438.74
303,726.17
46
1,801.15
1,360.44
440.71
303,285.46
47
1,801.15
1,358.47
442.68
302,842.77
48
1,801.15
1,356.48
444.67
302,398.11
49
1,801.15
1,354.49
446.66
301,951.45
50
1,801.15
1,352.49
448.66
301,502.79
51
1,801.15
1,350.48
450.67
301,052.12
52
1,801.15
1,348.46
452.69
300,599.43
53
1,801.15
1,346.43
454.72
300,144.72
54
1,801.15
1,344.40
456.75
299,687.97
55
1,801.15
1,342.35
458.80
299,229.17
56
1,801.15
1,340.30
460.85
298,768.32
57
1,801.15
1,338.23
462.92
298,305.40
58
1,801.15
1,336.16
464.99
297,840.41
59
1,801.15
1,334.08
467.07
297,373.34
60
1,801.15
1,331.98
469.17
296,904.17
61
1,801.15
1,329.88
471.27
296,432.90
62
1,801.15
1,327.77
473.38
295,959.53
63
1,801.15
1,325.65
475.50
295,484.03
64
1,801.15
1,323.52
477.63
295,006.40
65
1,801.15
1,321.38
479.77
294,526.63
66
1,801.15
1,319.23
481.92
294,044.72
67
1,801.15
1,317.08
484.07
293,560.64
68
1,801.15
1,314.91
486.24
293,074.40
69
1,801.15
1,312.73
488.42
292,585.98
70
1,801.15
1,310.54
490.61
292,095.37
71
1,801.15
1,308.34
492.81
291,602.56
72
1,801.15
1,306.14
495.01
291,107.55
73
1,801.15
1,303.92
497.23
290,610.32
74
1,801.15
1,301.69
499.46
290,110.86
75
1,801.15
1,299.45
501.70
289,609.17
76
1,801.15
1,297.21
503.94
289,105.22
77
1,801.15
1,294.95
506.20
288,599.02
78
1,801.15
1,292.68
508.47
288,090.56
79
1,801.15
1,290.41
510.74
287,579.81
80
1,801.15
1,288.12
513.03
287,066.78
81
1,801.15
1,285.82
515.33
286,551.45
82
1,801.15
1,283.51
517.64
286,033.81
83
1,801.15
1,281.19
519.96
285,513.86
84
1,801.15
1,278.86
522.29
284,991.57
85
1,801.15
1,276.52
524.63
284,466.94
86
1,801.15
1,274.17
526.98
283,939.97
87
1,801.15
1,271.81
529.34
283,410.63
88
1,801.15
1,269.44
531.71
282,878.93
89
1,801.15
1,267.06
534.09
282,344.84
90
1,801.15
1,264.67
536.48
281,808.36
91
1,801.15
1,262.27
538.88
281,269.48
92
1,801.15
1,259.85
541.30
280,728.18
93
1,801.15
1,257.43
543.72
280,184.46
94
1,801.15
1,254.99
546.16
279,638.30
95
1,801.15
1,252.55
548.60
279,089.70
96
1,801.15
1,250.09
551.06
278,538.64
97
1,801.15
1,247.62
553.53
277,985.11
98
1,801.15
1,245.14
556.01
277,429.10
99
1,801.15
1,242.65
558.50
276,870.60
100
1,801.15
1,240.15
561.00
276,309.60
101
1,801.15
1,237.64
563.51
275,746.09
102
1,801.15
1,235.11
566.04
275,180.05
103
1,801.15
1,232.58
568.57
274,611.48
104
1,801.15
1,230.03
571.12
274,040.36
105
1,801.15
1,227.47
573.68
273,466.68
106
1,801.15
1,224.90
576.25
272,890.43
107
1,801.15
1,222.32
578.83
272,311.60
108
1,801.15
1,219.73
581.42
271,730.18
109
1,801.15
1,217.12
584.03
271,146.16
110
1,801.15
1,214.51
586.64
270,559.52
111
1,801.15
1,211.88
589.27
269,970.25
112
1,801.15
1,209.24
591.91
269,378.34
113
1,801.15
1,206.59
594.56
268,783.78
114
1,801.15
1,203.93
597.22
268,186.56
115
1,801.15
1,201.25
599.90
267,586.66
116
1,801.15
1,198.57
602.58
266,984.07
117
1,801.15
1,195.87
605.28
266,378.79
118
1,801.15
1,193.15
608.00
265,770.79
119
1,801.15
1,190.43
610.72
265,160.08
120
1,801.15
1,187.70
613.45
264,546.62
121
1,801.15
1,184.95
616.20
263,930.42
122
1,801.15
1,182.19
618.96
263,311.46
123
1,801.15
1,179.42
621.73
262,689.73
124
1,801.15
1,176.63
624.52
262,065.21
125
1,801.15
1,173.83
627.32
261,437.89
126
1,801.15
1,171.02
630.13
260,807.76
127
1,801.15
1,168.20
632.95
260,174.82
128
1,801.15
1,165.37
635.78
259,539.03
129
1,801.15
1,162.52
638.63
258,900.40
130
1,801.15
1,159.66
641.49
258,258.91
131
1,801.15
1,156.78
644.37
257,614.54
132
1,801.15
1,153.90
647.25
256,967.29
133
1,801.15
1,151.00
650.15
256,317.14
134
1,801.15
1,148.09
653.06
255,664.08
135
1,801.15
1,145.16
655.99
255,008.09
136
1,801.15
1,142.22
658.93
254,349.16
137
1,801.15
1,139.27
661.88
253,687.29
138
1,801.15
1,136.31
664.84
253,022.44
139
1,801.15
1,133.33
667.82
252,354.62
140
1,801.15
1,130.34
670.81
251,683.81
141
1,801.15
1,127.33
673.82
251,010.00
142
1,801.15
1,124.32
676.83
250,333.16
143
1,801.15
1,121.28
679.87
249,653.30
144
1,801.15
1,118.24
682.91
248,970.38
145
1,801.15
1,115.18
685.97
248,284.41
146
1,801.15
1,112.11
689.04
247,595.37
147
1,801.15
1,109.02
692.13
246,903.24
148
1,801.15
1,105.92
695.23
246,208.01
149
1,801.15
1,102.81
698.34
245,509.67
150
1,801.15
1,099.68
701.47
244,808.20
151
1,801.15
1,096.54
704.61
244,103.58
152
1,801.15
1,093.38
707.77
243,395.82
153
1,801.15
1,090.21
710.94
242,684.88
154
1,801.15
1,087.03
714.12
241,970.75
155
1,801.15
1,083.83
717.32
241,253.43
156
1,801.15
1,080.61
720.54
240,532.89
157
1,801.15
1,077.39
723.76
239,809.13
158
1,801.15
1,074.15
727.00
239,082.13
159
1,801.15
1,070.89
730.26
238,351.86
160
1,801.15
1,067.62
733.53
237,618.33
161
1,801.15
1,064.33
736.82
236,881.51
162
1,801.15
1,061.03
740.12
236,141.40
163
1,801.15
1,057.72
743.43
235,397.96
164
1,801.15
1,054.39
746.76
234,651.20
165
1,801.15
1,051.04
750.11
233,901.09
166
1,801.15
1,047.68
753.47
233,147.62
167
1,801.15
1,044.31
756.84
232,390.78
168
1,801.15
1,040.92
760.23
231,630.55
169
1,801.15
1,037.51
763.64
230,866.91
170
1,801.15
1,034.09
767.06
230,099.85
171
1,801.15
1,030.66
770.49
229,329.36
172
1,801.15
1,027.20
773.95
228,555.41
173
1,801.15
1,023.74
777.41
227,778.00
174
1,801.15
1,020.26
780.89
226,997.10
175
1,801.15
1,016.76
784.39
226,212.71
176
1,801.15
1,013.24
787.91
225,424.81
177
1,801.15
1,009.72
791.43
224,633.37
178
1,801.15
1,006.17
794.98
223,838.39
179
1,801.15
1,002.61
798.54
223,039.85
180
1,801.15
999.03
802.12
222,237.73
181
1,801.15
995.44
805.71
221,432.02
182
1,801.15
991.83
809.32
220,622.70
183
1,801.15
988.21
812.94
219,809.76
184
1,801.15
984.56
816.59
218,993.18
185
1,801.15
980.91
820.24
218,172.93
186
1,801.15
977.23
823.92
217,349.01
187
1,801.15
973.54
827.61
216,521.41
188
1,801.15
969.84
831.31
215,690.09
189
1,801.15
966.11
835.04
214,855.05
190
1,801.15
962.37
838.78
214,016.28
191
1,801.15
958.61
842.54
213,173.74
192
1,801.15
954.84
846.31
212,327.43
193
1,801.15
951.05
850.10
211,477.33
194
1,801.15
947.24
853.91
210,623.42
195
1,801.15
943.42
857.73
209,765.69
196
1,801.15
939.58
861.57
208,904.12
197
1,801.15
935.72
865.43
208,038.68
198
1,801.15
931.84
869.31
207,169.37
199
1,801.15
927.95
873.20
206,296.17
200
1,801.15
924.03
877.12
205,419.05
201
1,801.15
920.11
881.04
204,538.01
202
1,801.15
916.16
884.99
203,653.02
203
1,801.15
912.20
888.95
202,764.07
204
1,801.15
908.21
892.94
201,871.13
205
1,801.15
904.21
896.94
200,974.19
206
1,801.15
900.20
900.95
200,073.24
207
1,801.15
896.16
904.99
199,168.25
208
1,801.15
892.11
909.04
198,259.21
209
1,801.15
888.04
913.11
197,346.10
210
1,801.15
883.95
917.20
196,428.89
211
1,801.15
879.84
921.31
195,507.58
212
1,801.15
875.71
925.44
194,582.14
213
1,801.15
871.57
929.58
193,652.56
214
1,801.15
867.40
933.75
192,718.81
215
1,801.15
863.22
937.93
191,780.88
216
1,801.15
859.02
942.13
190,838.75
217
1,801.15
854.80
946.35
189,892.40
218
1,801.15
850.56
950.59
188,941.81
219
1,801.15
846.30
954.85
187,986.96
220
1,801.15
842.02
959.13
187,027.83
221
1,801.15
837.73
963.42
186,064.41
222
1,801.15
833.41
967.74
185,096.67
223
1,801.15
829.08
972.07
184,124.60
224
1,801.15
824.72
976.43
183,148.18
225
1,801.15
820.35
980.80
182,167.38
226
1,801.15
815.96
985.19
181,182.19
227
1,801.15
811.55
989.60
180,192.58
228
1,801.15
807.11
994.04
179,198.55
229
1,801.15
802.66
998.49
178,200.06
230
1,801.15
798.19
1,002.96
177,197.09
231
1,801.15
793.70
1,007.45
176,189.64
232
1,801.15
789.18
1,011.97
175,177.67
233
1,801.15
784.65
1,016.50
174,161.17
234
1,801.15
780.10
1,021.05
173,140.12
235
1,801.15
775.52
1,025.63
172,114.49
236
1,801.15
770.93
1,030.22
171,084.27
237
1,801.15
766.31
1,034.84
170,049.44
238
1,801.15
761.68
1,039.47
169,009.97
239
1,801.15
757.02
1,044.13
167,965.84
240
1,801.15
752.35
1,048.80
166,917.04
241
1,801.15
747.65
1,053.50
165,863.54
242
1,801.15
742.93
1,058.22
164,805.32
243
1,801.15
738.19
1,062.96
163,742.36
244
1,801.15
733.43
1,067.72
162,674.64
245
1,801.15
728.65
1,072.50
161,602.13
246
1,801.15
723.84
1,077.31
160,524.83
247
1,801.15
719.02
1,082.13
159,442.69
248
1,801.15
714.17
1,086.98
158,355.71
249
1,801.15
709.30
1,091.85
157,263.87
250
1,801.15
704.41
1,096.74
156,167.13
251
1,801.15
699.50
1,101.65
155,065.48
252
1,801.15
694.56
1,106.59
153,958.89
253
1,801.15
689.61
1,111.54
152,847.35
254
1,801.15
684.63
1,116.52
151,730.83
255
1,801.15
679.63
1,121.52
150,609.30
256
1,801.15
674.60
1,126.55
149,482.76
257
1,801.15
669.56
1,131.59
148,351.17
258
1,801.15
664.49
1,136.66
147,214.51
259
1,801.15
659.40
1,141.75
146,072.75
260
1,801.15
654.28
1,146.87
144,925.89
261
1,801.15
649.15
1,152.00
143,773.88
262
1,801.15
643.99
1,157.16
142,616.72
263
1,801.15
638.80
1,162.35
141,454.38
264
1,801.15
633.60
1,167.55
140,286.82
265
1,801.15
628.37
1,172.78
139,114.04
266
1,801.15
623.11
1,178.04
137,936.01
267
1,801.15
617.84
1,183.31
136,752.70
268
1,801.15
612.54
1,188.61
135,564.08
269
1,801.15
607.21
1,193.94
134,370.15
270
1,801.15
601.87
1,199.28
133,170.86
271
1,801.15
596.49
1,204.66
131,966.21
272
1,801.15
591.10
1,210.05
130,756.16
273
1,801.15
585.68
1,215.47
129,540.69
274
1,801.15
580.23
1,220.92
128,319.77
275
1,801.15
574.77
1,226.38
127,093.39
276
1,801.15
569.27
1,231.88
125,861.51
277
1,801.15
563.75
1,237.40
124,624.11
278
1,801.15
558.21
1,242.94
123,381.17
279
1,801.15
552.64
1,248.51
122,132.67
280
1,801.15
547.05
1,254.10
120,878.57
281
1,801.15
541.44
1,259.71
119,618.86
282
1,801.15
535.79
1,265.36
118,353.50
283
1,801.15
530.13
1,271.02
117,082.48
284
1,801.15
524.43
1,276.72
115,805.76
285
1,801.15
518.71
1,282.44
114,523.32
286
1,801.15
512.97
1,288.18
113,235.14
287
1,801.15
507.20
1,293.95
111,941.19
288
1,801.15
501.40
1,299.75
110,641.44
289
1,801.15
495.58
1,305.57
109,335.87
290
1,801.15
489.73
1,311.42
108,024.46
291
1,801.15
483.86
1,317.29
106,707.17
292
1,801.15
477.96
1,323.19
105,383.98
293
1,801.15
472.03
1,329.12
104,054.86
294
1,801.15
466.08
1,335.07
102,719.79
295
1,801.15
460.10
1,341.05
101,378.74
296
1,801.15
454.09
1,347.06
100,031.68
297
1,801.15
448.06
1,353.09
98,678.59
298
1,801.15
442.00
1,359.15
97,319.43
299
1,801.15
435.91
1,365.24
95,954.19
300
1,801.15
429.79
1,371.36
94,582.84
301
1,801.15
423.65
1,377.50
93,205.34
302
1,801.15
417.48
1,383.67
91,821.67
303
1,801.15
411.28
1,389.87
90,431.81
304
1,801.15
405.06
1,396.09
89,035.72
305
1,801.15
398.81
1,402.34
87,633.37
306
1,801.15
392.52
1,408.63
86,224.75
307
1,801.15
386.22
1,414.93
84,809.81
308
1,801.15
379.88
1,421.27
83,388.54
309
1,801.15
373.51
1,427.64
81,960.90
310
1,801.15
367.12
1,434.03
80,526.87
311
1,801.15
360.69
1,440.46
79,086.41
312
1,801.15
354.24
1,446.91
77,639.50
313
1,801.15
347.76
1,453.39
76,186.11
314
1,801.15
341.25
1,459.90
74,726.21
315
1,801.15
334.71
1,466.44
73,259.77
316
1,801.15
328.14
1,473.01
71,786.77
317
1,801.15
321.54
1,479.61
70,307.16
318
1,801.15
314.92
1,486.23
68,820.93
319
1,801.15
308.26
1,492.89
67,328.04
320
1,801.15
301.57
1,499.58
65,828.46
321
1,801.15
294.86
1,506.29
64,322.17
322
1,801.15
288.11
1,513.04
62,809.13
323
1,801.15
281.33
1,519.82
61,289.31
324
1,801.15
274.53
1,526.62
59,762.69
325
1,801.15
267.69
1,533.46
58,229.22
326
1,801.15
260.82
1,540.33
56,688.89
327
1,801.15
253.92
1,547.23
55,141.66
328
1,801.15
246.99
1,554.16
53,587.50
329
1,801.15
240.03
1,561.12
52,026.38
330
1,801.15
233.03
1,568.12
50,458.26
331
1,801.15
226.01
1,575.14
48,883.12
332
1,801.15
218.96
1,582.19
47,300.93
333
1,801.15
211.87
1,589.28
45,711.65
334
1,801.15
204.75
1,596.40
44,115.25
335
1,801.15
197.60
1,603.55
42,511.70
336
1,801.15
190.42
1,610.73
40,900.96
337
1,801.15
183.20
1,617.95
39,283.02
338
1,801.15
175.96
1,625.19
37,657.82
339
1,801.15
168.68
1,632.47
36,025.35
340
1,801.15
161.36
1,639.79
34,385.56
341
1,801.15
154.02
1,647.13
32,738.43
342
1,801.15
146.64
1,654.51
31,083.92
343
1,801.15
139.23
1,661.92
29,422.00
344
1,801.15
131.79
1,669.36
27,752.64
345
1,801.15
124.31
1,676.84
26,075.80
346
1,801.15
116.80
1,684.35
24,391.44
347
1,801.15
109.25
1,691.90
22,699.55
348
1,801.15
101.68
1,699.47
21,000.07
349
1,801.15
94.06
1,707.09
19,292.98
350
1,801.15
86.42
1,714.73
17,578.25
351
1,801.15
78.74
1,722.41
15,855.84
352
1,801.15
71.02
1,730.13
14,125.71
353
1,801.15
63.27
1,737.88
12,387.83
354
1,801.15
55.49
1,745.66
10,642.17
355
1,801.15
47.67
1,753.48
8,888.68
356
1,801.15
39.81
1,761.34
7,127.35
357
1,801.15
31.92
1,769.23
5,358.12
358
1,801.15
24.00
1,777.15
3,580.97
359
1,801.15
16.04
1,785.11
1,795.86
360
1,803.91
8.04
1,795.86
0.00
Totals
648,416.76
326,765.76
321,651.00

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