Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,820.80  
 

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
1,820.80
1,456.45
364.35
324,795.65
2
1,820.80
1,454.81
365.99
324,429.66
3
1,820.80
1,453.17
367.63
324,062.03
4
1,820.80
1,451.53
369.27
323,692.76
5
1,820.80
1,449.87
370.93
323,321.84
6
1,820.80
1,448.21
372.59
322,949.25
7
1,820.80
1,446.54
374.26
322,574.99
8
1,820.80
1,444.87
375.93
322,199.06
9
1,820.80
1,443.18
377.62
321,821.44
10
1,820.80
1,441.49
379.31
321,442.13
11
1,820.80
1,439.79
381.01
321,061.13
12
1,820.80
1,438.09
382.71
320,678.41
13
1,820.80
1,436.37
384.43
320,293.99
14
1,820.80
1,434.65
386.15
319,907.84
15
1,820.80
1,432.92
387.88
319,519.96
16
1,820.80
1,431.18
389.62
319,130.34
17
1,820.80
1,429.44
391.36
318,738.98
18
1,820.80
1,427.69
393.11
318,345.86
19
1,820.80
1,425.92
394.88
317,950.99
20
1,820.80
1,424.16
396.64
317,554.34
21
1,820.80
1,422.38
398.42
317,155.92
22
1,820.80
1,420.59
400.21
316,755.71
23
1,820.80
1,418.80
402.00
316,353.72
24
1,820.80
1,417.00
403.80
315,949.92
25
1,820.80
1,415.19
405.61
315,544.31
26
1,820.80
1,413.38
407.42
315,136.89
27
1,820.80
1,411.55
409.25
314,727.64
28
1,820.80
1,409.72
411.08
314,316.55
29
1,820.80
1,407.88
412.92
313,903.63
30
1,820.80
1,406.03
414.77
313,488.86
31
1,820.80
1,404.17
416.63
313,072.23
32
1,820.80
1,402.30
418.50
312,653.73
33
1,820.80
1,400.43
420.37
312,233.36
34
1,820.80
1,398.55
422.25
311,811.10
35
1,820.80
1,396.65
424.15
311,386.96
36
1,820.80
1,394.75
426.05
310,960.91
37
1,820.80
1,392.85
427.95
310,532.96
38
1,820.80
1,390.93
429.87
310,103.08
39
1,820.80
1,389.00
431.80
309,671.29
40
1,820.80
1,387.07
433.73
309,237.56
41
1,820.80
1,385.13
435.67
308,801.88
42
1,820.80
1,383.18
437.62
308,364.26
43
1,820.80
1,381.21
439.59
307,924.67
44
1,820.80
1,379.25
441.55
307,483.12
45
1,820.80
1,377.27
443.53
307,039.59
46
1,820.80
1,375.28
445.52
306,594.07
47
1,820.80
1,373.29
447.51
306,146.55
48
1,820.80
1,371.28
449.52
305,697.04
49
1,820.80
1,369.27
451.53
305,245.50
50
1,820.80
1,367.25
453.55
304,791.95
51
1,820.80
1,365.21
455.59
304,336.36
52
1,820.80
1,363.17
457.63
303,878.74
53
1,820.80
1,361.12
459.68
303,419.06
54
1,820.80
1,359.06
461.74
302,957.32
55
1,820.80
1,357.00
463.80
302,493.52
56
1,820.80
1,354.92
465.88
302,027.64
57
1,820.80
1,352.83
467.97
301,559.67
58
1,820.80
1,350.74
470.06
301,089.61
59
1,820.80
1,348.63
472.17
300,617.44
60
1,820.80
1,346.52
474.28
300,143.15
61
1,820.80
1,344.39
476.41
299,666.75
62
1,820.80
1,342.26
478.54
299,188.20
63
1,820.80
1,340.11
480.69
298,707.52
64
1,820.80
1,337.96
482.84
298,224.68
65
1,820.80
1,335.80
485.00
297,739.68
66
1,820.80
1,333.63
487.17
297,252.50
67
1,820.80
1,331.44
489.36
296,763.14
68
1,820.80
1,329.25
491.55
296,271.60
69
1,820.80
1,327.05
493.75
295,777.85
70
1,820.80
1,324.84
495.96
295,281.88
71
1,820.80
1,322.62
498.18
294,783.70
72
1,820.80
1,320.39
500.41
294,283.29
73
1,820.80
1,318.14
502.66
293,780.63
74
1,820.80
1,315.89
504.91
293,275.72
75
1,820.80
1,313.63
507.17
292,768.55
76
1,820.80
1,311.36
509.44
292,259.11
77
1,820.80
1,309.08
511.72
291,747.39
78
1,820.80
1,306.79
514.01
291,233.38
79
1,820.80
1,304.48
516.32
290,717.06
80
1,820.80
1,302.17
518.63
290,198.43
81
1,820.80
1,299.85
520.95
289,677.48
82
1,820.80
1,297.51
523.29
289,154.19
83
1,820.80
1,295.17
525.63
288,628.56
84
1,820.80
1,292.82
527.98
288,100.57
85
1,820.80
1,290.45
530.35
287,570.22
86
1,820.80
1,288.07
532.73
287,037.50
87
1,820.80
1,285.69
535.11
286,502.39
88
1,820.80
1,283.29
537.51
285,964.88
89
1,820.80
1,280.88
539.92
285,424.96
90
1,820.80
1,278.47
542.33
284,882.63
91
1,820.80
1,276.04
544.76
284,337.87
92
1,820.80
1,273.60
547.20
283,790.66
93
1,820.80
1,271.15
549.65
283,241.01
94
1,820.80
1,268.68
552.12
282,688.89
95
1,820.80
1,266.21
554.59
282,134.30
96
1,820.80
1,263.73
557.07
281,577.23
97
1,820.80
1,261.23
559.57
281,017.66
98
1,820.80
1,258.72
562.08
280,455.59
99
1,820.80
1,256.21
564.59
279,890.99
100
1,820.80
1,253.68
567.12
279,323.87
101
1,820.80
1,251.14
569.66
278,754.21
102
1,820.80
1,248.59
572.21
278,182.00
103
1,820.80
1,246.02
574.78
277,607.22
104
1,820.80
1,243.45
577.35
277,029.87
105
1,820.80
1,240.86
579.94
276,449.93
106
1,820.80
1,238.27
582.53
275,867.40
107
1,820.80
1,235.66
585.14
275,282.25
108
1,820.80
1,233.04
587.76
274,694.49
109
1,820.80
1,230.40
590.40
274,104.09
110
1,820.80
1,227.76
593.04
273,511.05
111
1,820.80
1,225.10
595.70
272,915.35
112
1,820.80
1,222.43
598.37
272,316.98
113
1,820.80
1,219.75
601.05
271,715.94
114
1,820.80
1,217.06
603.74
271,112.20
115
1,820.80
1,214.36
606.44
270,505.76
116
1,820.80
1,211.64
609.16
269,896.60
117
1,820.80
1,208.91
611.89
269,284.71
118
1,820.80
1,206.17
614.63
268,670.08
119
1,820.80
1,203.42
617.38
268,052.70
120
1,820.80
1,200.65
620.15
267,432.55
121
1,820.80
1,197.87
622.93
266,809.62
122
1,820.80
1,195.08
625.72
266,183.91
123
1,820.80
1,192.28
628.52
265,555.39
124
1,820.80
1,189.47
631.33
264,924.06
125
1,820.80
1,186.64
634.16
264,289.90
126
1,820.80
1,183.80
637.00
263,652.90
127
1,820.80
1,180.95
639.85
263,013.04
128
1,820.80
1,178.08
642.72
262,370.32
129
1,820.80
1,175.20
645.60
261,724.72
130
1,820.80
1,172.31
648.49
261,076.23
131
1,820.80
1,169.40
651.40
260,424.83
132
1,820.80
1,166.49
654.31
259,770.52
133
1,820.80
1,163.56
657.24
259,113.28
134
1,820.80
1,160.61
660.19
258,453.09
135
1,820.80
1,157.65
663.15
257,789.94
136
1,820.80
1,154.68
666.12
257,123.83
137
1,820.80
1,151.70
669.10
256,454.73
138
1,820.80
1,148.70
672.10
255,782.63
139
1,820.80
1,145.69
675.11
255,107.52
140
1,820.80
1,142.67
678.13
254,429.39
141
1,820.80
1,139.63
681.17
253,748.22
142
1,820.80
1,136.58
684.22
253,064.00
143
1,820.80
1,133.52
687.28
252,376.72
144
1,820.80
1,130.44
690.36
251,686.36
145
1,820.80
1,127.35
693.45
250,992.90
146
1,820.80
1,124.24
696.56
250,296.34
147
1,820.80
1,121.12
699.68
249,596.66
148
1,820.80
1,117.99
702.81
248,893.85
149
1,820.80
1,114.84
705.96
248,187.88
150
1,820.80
1,111.67
709.13
247,478.76
151
1,820.80
1,108.50
712.30
246,766.46
152
1,820.80
1,105.31
715.49
246,050.96
153
1,820.80
1,102.10
718.70
245,332.27
154
1,820.80
1,098.88
721.92
244,610.35
155
1,820.80
1,095.65
725.15
243,885.20
156
1,820.80
1,092.40
728.40
243,156.80
157
1,820.80
1,089.14
731.66
242,425.14
158
1,820.80
1,085.86
734.94
241,690.21
159
1,820.80
1,082.57
738.23
240,951.98
160
1,820.80
1,079.26
741.54
240,210.44
161
1,820.80
1,075.94
744.86
239,465.58
162
1,820.80
1,072.61
748.19
238,717.39
163
1,820.80
1,069.25
751.55
237,965.85
164
1,820.80
1,065.89
754.91
237,210.93
165
1,820.80
1,062.51
758.29
236,452.64
166
1,820.80
1,059.11
761.69
235,690.95
167
1,820.80
1,055.70
765.10
234,925.85
168
1,820.80
1,052.27
768.53
234,157.32
169
1,820.80
1,048.83
771.97
233,385.35
170
1,820.80
1,045.37
775.43
232,609.92
171
1,820.80
1,041.90
778.90
231,831.02
172
1,820.80
1,038.41
782.39
231,048.63
173
1,820.80
1,034.91
785.89
230,262.74
174
1,820.80
1,031.39
789.41
229,473.32
175
1,820.80
1,027.85
792.95
228,680.37
176
1,820.80
1,024.30
796.50
227,883.87
177
1,820.80
1,020.73
800.07
227,083.80
178
1,820.80
1,017.15
803.65
226,280.15
179
1,820.80
1,013.55
807.25
225,472.89
180
1,820.80
1,009.93
810.87
224,662.02
181
1,820.80
1,006.30
814.50
223,847.52
182
1,820.80
1,002.65
818.15
223,029.37
183
1,820.80
998.99
821.81
222,207.56
184
1,820.80
995.30
825.50
221,382.06
185
1,820.80
991.61
829.19
220,552.87
186
1,820.80
987.89
832.91
219,719.96
187
1,820.80
984.16
836.64
218,883.33
188
1,820.80
980.41
840.39
218,042.94
189
1,820.80
976.65
844.15
217,198.79
190
1,820.80
972.87
847.93
216,350.86
191
1,820.80
969.07
851.73
215,499.13
192
1,820.80
965.26
855.54
214,643.59
193
1,820.80
961.42
859.38
213,784.21
194
1,820.80
957.58
863.22
212,920.99
195
1,820.80
953.71
867.09
212,053.90
196
1,820.80
949.82
870.98
211,182.92
197
1,820.80
945.92
874.88
210,308.05
198
1,820.80
942.00
878.80
209,429.25
199
1,820.80
938.07
882.73
208,546.52
200
1,820.80
934.11
886.69
207,659.83
201
1,820.80
930.14
890.66
206,769.18
202
1,820.80
926.15
894.65
205,874.53
203
1,820.80
922.15
898.65
204,975.88
204
1,820.80
918.12
902.68
204,073.20
205
1,820.80
914.08
906.72
203,166.47
206
1,820.80
910.02
910.78
202,255.69
207
1,820.80
905.94
914.86
201,340.83
208
1,820.80
901.84
918.96
200,421.87
209
1,820.80
897.72
923.08
199,498.79
210
1,820.80
893.59
927.21
198,571.58
211
1,820.80
889.44
931.36
197,640.21
212
1,820.80
885.26
935.54
196,704.68
213
1,820.80
881.07
939.73
195,764.95
214
1,820.80
876.86
943.94
194,821.01
215
1,820.80
872.64
948.16
193,872.85
216
1,820.80
868.39
952.41
192,920.44
217
1,820.80
864.12
956.68
191,963.76
218
1,820.80
859.84
960.96
191,002.80
219
1,820.80
855.53
965.27
190,037.53
220
1,820.80
851.21
969.59
189,067.94
221
1,820.80
846.87
973.93
188,094.01
222
1,820.80
842.50
978.30
187,115.71
223
1,820.80
838.12
982.68
186,133.04
224
1,820.80
833.72
987.08
185,145.96
225
1,820.80
829.30
991.50
184,154.46
226
1,820.80
824.86
995.94
183,158.52
227
1,820.80
820.40
1,000.40
182,158.11
228
1,820.80
815.92
1,004.88
181,153.23
229
1,820.80
811.42
1,009.38
180,143.84
230
1,820.80
806.89
1,013.91
179,129.94
231
1,820.80
802.35
1,018.45
178,111.49
232
1,820.80
797.79
1,023.01
177,088.48
233
1,820.80
793.21
1,027.59
176,060.89
234
1,820.80
788.61
1,032.19
175,028.70
235
1,820.80
783.98
1,036.82
173,991.88
236
1,820.80
779.34
1,041.46
172,950.42
237
1,820.80
774.67
1,046.13
171,904.29
238
1,820.80
769.99
1,050.81
170,853.48
239
1,820.80
765.28
1,055.52
169,797.96
240
1,820.80
760.55
1,060.25
168,737.72
241
1,820.80
755.80
1,065.00
167,672.72
242
1,820.80
751.03
1,069.77
166,602.95
243
1,820.80
746.24
1,074.56
165,528.40
244
1,820.80
741.43
1,079.37
164,449.03
245
1,820.80
736.59
1,084.21
163,364.82
246
1,820.80
731.74
1,089.06
162,275.76
247
1,820.80
726.86
1,093.94
161,181.82
248
1,820.80
721.96
1,098.84
160,082.98
249
1,820.80
717.04
1,103.76
158,979.22
250
1,820.80
712.09
1,108.71
157,870.51
251
1,820.80
707.13
1,113.67
156,756.84
252
1,820.80
702.14
1,118.66
155,638.18
253
1,820.80
697.13
1,123.67
154,514.51
254
1,820.80
692.10
1,128.70
153,385.81
255
1,820.80
687.04
1,133.76
152,252.05
256
1,820.80
681.96
1,138.84
151,113.21
257
1,820.80
676.86
1,143.94
149,969.27
258
1,820.80
671.74
1,149.06
148,820.21
259
1,820.80
666.59
1,154.21
147,666.00
260
1,820.80
661.42
1,159.38
146,506.62
261
1,820.80
656.23
1,164.57
145,342.05
262
1,820.80
651.01
1,169.79
144,172.26
263
1,820.80
645.77
1,175.03
142,997.23
264
1,820.80
640.51
1,180.29
141,816.94
265
1,820.80
635.22
1,185.58
140,631.36
266
1,820.80
629.91
1,190.89
139,440.47
267
1,820.80
624.58
1,196.22
138,244.25
268
1,820.80
619.22
1,201.58
137,042.67
269
1,820.80
613.84
1,206.96
135,835.70
270
1,820.80
608.43
1,212.37
134,623.33
271
1,820.80
603.00
1,217.80
133,405.53
272
1,820.80
597.55
1,223.25
132,182.28
273
1,820.80
592.07
1,228.73
130,953.55
274
1,820.80
586.56
1,234.24
129,719.31
275
1,820.80
581.03
1,239.77
128,479.54
276
1,820.80
575.48
1,245.32
127,234.22
277
1,820.80
569.90
1,250.90
125,983.33
278
1,820.80
564.30
1,256.50
124,726.83
279
1,820.80
558.67
1,262.13
123,464.70
280
1,820.80
553.02
1,267.78
122,196.92
281
1,820.80
547.34
1,273.46
120,923.46
282
1,820.80
541.64
1,279.16
119,644.30
283
1,820.80
535.91
1,284.89
118,359.40
284
1,820.80
530.15
1,290.65
117,068.75
285
1,820.80
524.37
1,296.43
115,772.32
286
1,820.80
518.56
1,302.24
114,470.09
287
1,820.80
512.73
1,308.07
113,162.02
288
1,820.80
506.87
1,313.93
111,848.09
289
1,820.80
500.99
1,319.81
110,528.28
290
1,820.80
495.07
1,325.73
109,202.55
291
1,820.80
489.14
1,331.66
107,870.89
292
1,820.80
483.17
1,337.63
106,533.26
293
1,820.80
477.18
1,343.62
105,189.64
294
1,820.80
471.16
1,349.64
103,840.00
295
1,820.80
465.12
1,355.68
102,484.32
296
1,820.80
459.04
1,361.76
101,122.56
297
1,820.80
452.94
1,367.86
99,754.71
298
1,820.80
446.82
1,373.98
98,380.73
299
1,820.80
440.66
1,380.14
97,000.59
300
1,820.80
434.48
1,386.32
95,614.27
301
1,820.80
428.27
1,392.53
94,221.74
302
1,820.80
422.03
1,398.77
92,822.98
303
1,820.80
415.77
1,405.03
91,417.95
304
1,820.80
409.48
1,411.32
90,006.62
305
1,820.80
403.15
1,417.65
88,588.98
306
1,820.80
396.80
1,424.00
87,164.98
307
1,820.80
390.43
1,430.37
85,734.61
308
1,820.80
384.02
1,436.78
84,297.83
309
1,820.80
377.58
1,443.22
82,854.61
310
1,820.80
371.12
1,449.68
81,404.93
311
1,820.80
364.63
1,456.17
79,948.76
312
1,820.80
358.10
1,462.70
78,486.06
313
1,820.80
351.55
1,469.25
77,016.82
314
1,820.80
344.97
1,475.83
75,540.99
315
1,820.80
338.36
1,482.44
74,058.55
316
1,820.80
331.72
1,489.08
72,569.47
317
1,820.80
325.05
1,495.75
71,073.72
318
1,820.80
318.35
1,502.45
69,571.27
319
1,820.80
311.62
1,509.18
68,062.09
320
1,820.80
304.86
1,515.94
66,546.15
321
1,820.80
298.07
1,522.73
65,023.42
322
1,820.80
291.25
1,529.55
63,493.87
323
1,820.80
284.40
1,536.40
61,957.47
324
1,820.80
277.52
1,543.28
60,414.19
325
1,820.80
270.61
1,550.19
58,864.00
326
1,820.80
263.66
1,557.14
57,306.86
327
1,820.80
256.69
1,564.11
55,742.75
328
1,820.80
249.68
1,571.12
54,171.63
329
1,820.80
242.64
1,578.16
52,593.47
330
1,820.80
235.57
1,585.23
51,008.25
331
1,820.80
228.47
1,592.33
49,415.92
332
1,820.80
221.34
1,599.46
47,816.46
333
1,820.80
214.18
1,606.62
46,209.84
334
1,820.80
206.98
1,613.82
44,596.02
335
1,820.80
199.75
1,621.05
42,974.97
336
1,820.80
192.49
1,628.31
41,346.67
337
1,820.80
185.20
1,635.60
39,711.07
338
1,820.80
177.87
1,642.93
38,068.14
339
1,820.80
170.51
1,650.29
36,417.85
340
1,820.80
163.12
1,657.68
34,760.17
341
1,820.80
155.70
1,665.10
33,095.07
342
1,820.80
148.24
1,672.56
31,422.51
343
1,820.80
140.75
1,680.05
29,742.45
344
1,820.80
133.22
1,687.58
28,054.88
345
1,820.80
125.66
1,695.14
26,359.74
346
1,820.80
118.07
1,702.73
24,657.01
347
1,820.80
110.44
1,710.36
22,946.65
348
1,820.80
102.78
1,718.02
21,228.63
349
1,820.80
95.09
1,725.71
19,502.92
350
1,820.80
87.36
1,733.44
17,769.48
351
1,820.80
79.59
1,741.21
16,028.27
352
1,820.80
71.79
1,749.01
14,279.26
353
1,820.80
63.96
1,756.84
12,522.42
354
1,820.80
56.09
1,764.71
10,757.71
355
1,820.80
48.19
1,772.61
8,985.10
356
1,820.80
40.25
1,780.55
7,204.54
357
1,820.80
32.27
1,788.53
5,416.01
358
1,820.80
24.26
1,796.54
3,619.47
359
1,820.80
16.21
1,804.59
1,814.88
360
1,823.01
8.13
1,814.88
0.00
Totals
655,490.21
330,330.21
325,160.00

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