Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,800.35  
 

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
1,800.35
1,412.15
388.20
330,261.80
2
1,800.35
1,410.49
389.86
329,871.94
3
1,800.35
1,408.83
391.52
329,480.42
4
1,800.35
1,407.16
393.19
329,087.23
5
1,800.35
1,405.48
394.87
328,692.35
6
1,800.35
1,403.79
396.56
328,295.80
7
1,800.35
1,402.10
398.25
327,897.54
8
1,800.35
1,400.40
399.95
327,497.59
9
1,800.35
1,398.69
401.66
327,095.93
10
1,800.35
1,396.97
403.38
326,692.55
11
1,800.35
1,395.25
405.10
326,287.45
12
1,800.35
1,393.52
406.83
325,880.62
13
1,800.35
1,391.78
408.57
325,472.05
14
1,800.35
1,390.04
410.31
325,061.73
15
1,800.35
1,388.28
412.07
324,649.67
16
1,800.35
1,386.52
413.83
324,235.84
17
1,800.35
1,384.76
415.59
323,820.25
18
1,800.35
1,382.98
417.37
323,402.88
19
1,800.35
1,381.20
419.15
322,983.73
20
1,800.35
1,379.41
420.94
322,562.79
21
1,800.35
1,377.61
422.74
322,140.05
22
1,800.35
1,375.81
424.54
321,715.51
23
1,800.35
1,373.99
426.36
321,289.15
24
1,800.35
1,372.17
428.18
320,860.98
25
1,800.35
1,370.34
430.01
320,430.97
26
1,800.35
1,368.51
431.84
319,999.13
27
1,800.35
1,366.66
433.69
319,565.44
28
1,800.35
1,364.81
435.54
319,129.90
29
1,800.35
1,362.95
437.40
318,692.50
30
1,800.35
1,361.08
439.27
318,253.24
31
1,800.35
1,359.21
441.14
317,812.09
32
1,800.35
1,357.32
443.03
317,369.06
33
1,800.35
1,355.43
444.92
316,924.14
34
1,800.35
1,353.53
446.82
316,477.32
35
1,800.35
1,351.62
448.73
316,028.60
36
1,800.35
1,349.71
450.64
315,577.95
37
1,800.35
1,347.78
452.57
315,125.38
38
1,800.35
1,345.85
454.50
314,670.88
39
1,800.35
1,343.91
456.44
314,214.44
40
1,800.35
1,341.96
458.39
313,756.05
41
1,800.35
1,340.00
460.35
313,295.69
42
1,800.35
1,338.03
462.32
312,833.38
43
1,800.35
1,336.06
464.29
312,369.09
44
1,800.35
1,334.08
466.27
311,902.81
45
1,800.35
1,332.08
468.27
311,434.55
46
1,800.35
1,330.09
470.26
310,964.28
47
1,800.35
1,328.08
472.27
310,492.01
48
1,800.35
1,326.06
474.29
310,017.72
49
1,800.35
1,324.03
476.32
309,541.40
50
1,800.35
1,322.00
478.35
309,063.05
51
1,800.35
1,319.96
480.39
308,582.66
52
1,800.35
1,317.91
482.44
308,100.22
53
1,800.35
1,315.84
484.51
307,615.71
54
1,800.35
1,313.78
486.57
307,129.14
55
1,800.35
1,311.70
488.65
306,640.48
56
1,800.35
1,309.61
490.74
306,149.74
57
1,800.35
1,307.51
492.84
305,656.91
58
1,800.35
1,305.41
494.94
305,161.97
59
1,800.35
1,303.30
497.05
304,664.91
60
1,800.35
1,301.17
499.18
304,165.74
61
1,800.35
1,299.04
501.31
303,664.43
62
1,800.35
1,296.90
503.45
303,160.98
63
1,800.35
1,294.75
505.60
302,655.38
64
1,800.35
1,292.59
507.76
302,147.62
65
1,800.35
1,290.42
509.93
301,637.69
66
1,800.35
1,288.24
512.11
301,125.59
67
1,800.35
1,286.06
514.29
300,611.29
68
1,800.35
1,283.86
516.49
300,094.80
69
1,800.35
1,281.65
518.70
299,576.11
70
1,800.35
1,279.44
520.91
299,055.20
71
1,800.35
1,277.21
523.14
298,532.06
72
1,800.35
1,274.98
525.37
298,006.69
73
1,800.35
1,272.74
527.61
297,479.08
74
1,800.35
1,270.48
529.87
296,949.21
75
1,800.35
1,268.22
532.13
296,417.08
76
1,800.35
1,265.95
534.40
295,882.68
77
1,800.35
1,263.67
536.68
295,346.00
78
1,800.35
1,261.37
538.98
294,807.02
79
1,800.35
1,259.07
541.28
294,265.74
80
1,800.35
1,256.76
543.59
293,722.15
81
1,800.35
1,254.44
545.91
293,176.24
82
1,800.35
1,252.11
548.24
292,628.00
83
1,800.35
1,249.77
550.58
292,077.41
84
1,800.35
1,247.41
552.94
291,524.48
85
1,800.35
1,245.05
555.30
290,969.18
86
1,800.35
1,242.68
557.67
290,411.51
87
1,800.35
1,240.30
560.05
289,851.46
88
1,800.35
1,237.91
562.44
289,289.02
89
1,800.35
1,235.51
564.84
288,724.17
90
1,800.35
1,233.09
567.26
288,156.92
91
1,800.35
1,230.67
569.68
287,587.24
92
1,800.35
1,228.24
572.11
287,015.12
93
1,800.35
1,225.79
574.56
286,440.57
94
1,800.35
1,223.34
577.01
285,863.56
95
1,800.35
1,220.88
579.47
285,284.08
96
1,800.35
1,218.40
581.95
284,702.13
97
1,800.35
1,215.92
584.43
284,117.70
98
1,800.35
1,213.42
586.93
283,530.77
99
1,800.35
1,210.91
589.44
282,941.33
100
1,800.35
1,208.40
591.95
282,349.38
101
1,800.35
1,205.87
594.48
281,754.89
102
1,800.35
1,203.33
597.02
281,157.87
103
1,800.35
1,200.78
599.57
280,558.30
104
1,800.35
1,198.22
602.13
279,956.17
105
1,800.35
1,195.65
604.70
279,351.46
106
1,800.35
1,193.06
607.29
278,744.18
107
1,800.35
1,190.47
609.88
278,134.30
108
1,800.35
1,187.87
612.48
277,521.81
109
1,800.35
1,185.25
615.10
276,906.71
110
1,800.35
1,182.62
617.73
276,288.98
111
1,800.35
1,179.98
620.37
275,668.62
112
1,800.35
1,177.33
623.02
275,045.60
113
1,800.35
1,174.67
625.68
274,419.93
114
1,800.35
1,172.00
628.35
273,791.58
115
1,800.35
1,169.32
631.03
273,160.55
116
1,800.35
1,166.62
633.73
272,526.82
117
1,800.35
1,163.92
636.43
271,890.39
118
1,800.35
1,161.20
639.15
271,251.24
119
1,800.35
1,158.47
641.88
270,609.35
120
1,800.35
1,155.73
644.62
269,964.73
121
1,800.35
1,152.97
647.38
269,317.36
122
1,800.35
1,150.21
650.14
268,667.22
123
1,800.35
1,147.43
652.92
268,014.30
124
1,800.35
1,144.64
655.71
267,358.59
125
1,800.35
1,141.84
658.51
266,700.09
126
1,800.35
1,139.03
661.32
266,038.77
127
1,800.35
1,136.21
664.14
265,374.63
128
1,800.35
1,133.37
666.98
264,707.65
129
1,800.35
1,130.52
669.83
264,037.82
130
1,800.35
1,127.66
672.69
263,365.13
131
1,800.35
1,124.79
675.56
262,689.57
132
1,800.35
1,121.90
678.45
262,011.12
133
1,800.35
1,119.01
681.34
261,329.78
134
1,800.35
1,116.10
684.25
260,645.52
135
1,800.35
1,113.17
687.18
259,958.35
136
1,800.35
1,110.24
690.11
259,268.24
137
1,800.35
1,107.29
693.06
258,575.18
138
1,800.35
1,104.33
696.02
257,879.16
139
1,800.35
1,101.36
698.99
257,180.17
140
1,800.35
1,098.37
701.98
256,478.19
141
1,800.35
1,095.38
704.97
255,773.22
142
1,800.35
1,092.36
707.99
255,065.23
143
1,800.35
1,089.34
711.01
254,354.22
144
1,800.35
1,086.30
714.05
253,640.18
145
1,800.35
1,083.25
717.10
252,923.08
146
1,800.35
1,080.19
720.16
252,202.92
147
1,800.35
1,077.12
723.23
251,479.69
148
1,800.35
1,074.03
726.32
250,753.37
149
1,800.35
1,070.93
729.42
250,023.95
150
1,800.35
1,067.81
732.54
249,291.41
151
1,800.35
1,064.68
735.67
248,555.74
152
1,800.35
1,061.54
738.81
247,816.93
153
1,800.35
1,058.38
741.97
247,074.96
154
1,800.35
1,055.22
745.13
246,329.83
155
1,800.35
1,052.03
748.32
245,581.51
156
1,800.35
1,048.84
751.51
244,830.00
157
1,800.35
1,045.63
754.72
244,075.28
158
1,800.35
1,042.40
757.95
243,317.33
159
1,800.35
1,039.17
761.18
242,556.15
160
1,800.35
1,035.92
764.43
241,791.72
161
1,800.35
1,032.65
767.70
241,024.02
162
1,800.35
1,029.37
770.98
240,253.04
163
1,800.35
1,026.08
774.27
239,478.77
164
1,800.35
1,022.77
777.58
238,701.20
165
1,800.35
1,019.45
780.90
237,920.30
166
1,800.35
1,016.12
784.23
237,136.07
167
1,800.35
1,012.77
787.58
236,348.49
168
1,800.35
1,009.40
790.95
235,557.54
169
1,800.35
1,006.03
794.32
234,763.22
170
1,800.35
1,002.63
797.72
233,965.50
171
1,800.35
999.23
801.12
233,164.38
172
1,800.35
995.81
804.54
232,359.84
173
1,800.35
992.37
807.98
231,551.86
174
1,800.35
988.92
811.43
230,740.43
175
1,800.35
985.45
814.90
229,925.53
176
1,800.35
981.97
818.38
229,107.15
177
1,800.35
978.48
821.87
228,285.28
178
1,800.35
974.97
825.38
227,459.90
179
1,800.35
971.44
828.91
226,631.00
180
1,800.35
967.90
832.45
225,798.55
181
1,800.35
964.35
836.00
224,962.55
182
1,800.35
960.78
839.57
224,122.97
183
1,800.35
957.19
843.16
223,279.82
184
1,800.35
953.59
846.76
222,433.06
185
1,800.35
949.97
850.38
221,582.68
186
1,800.35
946.34
854.01
220,728.67
187
1,800.35
942.70
857.65
219,871.02
188
1,800.35
939.03
861.32
219,009.70
189
1,800.35
935.35
865.00
218,144.71
190
1,800.35
931.66
868.69
217,276.02
191
1,800.35
927.95
872.40
216,403.61
192
1,800.35
924.22
876.13
215,527.49
193
1,800.35
920.48
879.87
214,647.62
194
1,800.35
916.72
883.63
213,763.99
195
1,800.35
912.95
887.40
212,876.60
196
1,800.35
909.16
891.19
211,985.41
197
1,800.35
905.35
895.00
211,090.41
198
1,800.35
901.53
898.82
210,191.59
199
1,800.35
897.69
902.66
209,288.94
200
1,800.35
893.84
906.51
208,382.42
201
1,800.35
889.97
910.38
207,472.04
202
1,800.35
886.08
914.27
206,557.77
203
1,800.35
882.17
918.18
205,639.59
204
1,800.35
878.25
922.10
204,717.49
205
1,800.35
874.31
926.04
203,791.46
206
1,800.35
870.36
929.99
202,861.47
207
1,800.35
866.39
933.96
201,927.51
208
1,800.35
862.40
937.95
200,989.55
209
1,800.35
858.39
941.96
200,047.60
210
1,800.35
854.37
945.98
199,101.62
211
1,800.35
850.33
950.02
198,151.60
212
1,800.35
846.27
954.08
197,197.52
213
1,800.35
842.20
958.15
196,239.37
214
1,800.35
838.11
962.24
195,277.12
215
1,800.35
834.00
966.35
194,310.77
216
1,800.35
829.87
970.48
193,340.29
217
1,800.35
825.72
974.63
192,365.66
218
1,800.35
821.56
978.79
191,386.87
219
1,800.35
817.38
982.97
190,403.91
220
1,800.35
813.18
987.17
189,416.74
221
1,800.35
808.97
991.38
188,425.36
222
1,800.35
804.73
995.62
187,429.74
223
1,800.35
800.48
999.87
186,429.87
224
1,800.35
796.21
1,004.14
185,425.73
225
1,800.35
791.92
1,008.43
184,417.30
226
1,800.35
787.62
1,012.73
183,404.57
227
1,800.35
783.29
1,017.06
182,387.51
228
1,800.35
778.95
1,021.40
181,366.11
229
1,800.35
774.58
1,025.77
180,340.34
230
1,800.35
770.20
1,030.15
179,310.19
231
1,800.35
765.80
1,034.55
178,275.65
232
1,800.35
761.39
1,038.96
177,236.68
233
1,800.35
756.95
1,043.40
176,193.28
234
1,800.35
752.49
1,047.86
175,145.42
235
1,800.35
748.02
1,052.33
174,093.09
236
1,800.35
743.52
1,056.83
173,036.26
237
1,800.35
739.01
1,061.34
171,974.92
238
1,800.35
734.48
1,065.87
170,909.05
239
1,800.35
729.92
1,070.43
169,838.62
240
1,800.35
725.35
1,075.00
168,763.63
241
1,800.35
720.76
1,079.59
167,684.04
242
1,800.35
716.15
1,084.20
166,599.84
243
1,800.35
711.52
1,088.83
165,511.01
244
1,800.35
706.87
1,093.48
164,417.53
245
1,800.35
702.20
1,098.15
163,319.38
246
1,800.35
697.51
1,102.84
162,216.54
247
1,800.35
692.80
1,107.55
161,108.99
248
1,800.35
688.07
1,112.28
159,996.71
249
1,800.35
683.32
1,117.03
158,879.68
250
1,800.35
678.55
1,121.80
157,757.87
251
1,800.35
673.76
1,126.59
156,631.28
252
1,800.35
668.95
1,131.40
155,499.88
253
1,800.35
664.11
1,136.24
154,363.64
254
1,800.35
659.26
1,141.09
153,222.55
255
1,800.35
654.39
1,145.96
152,076.59
256
1,800.35
649.49
1,150.86
150,925.74
257
1,800.35
644.58
1,155.77
149,769.96
258
1,800.35
639.64
1,160.71
148,609.26
259
1,800.35
634.69
1,165.66
147,443.59
260
1,800.35
629.71
1,170.64
146,272.95
261
1,800.35
624.71
1,175.64
145,097.31
262
1,800.35
619.69
1,180.66
143,916.64
263
1,800.35
614.64
1,185.71
142,730.94
264
1,800.35
609.58
1,190.77
141,540.17
265
1,800.35
604.49
1,195.86
140,344.31
266
1,800.35
599.39
1,200.96
139,143.35
267
1,800.35
594.26
1,206.09
137,937.26
268
1,800.35
589.11
1,211.24
136,726.01
269
1,800.35
583.93
1,216.42
135,509.60
270
1,800.35
578.74
1,221.61
134,287.99
271
1,800.35
573.52
1,226.83
133,061.16
272
1,800.35
568.28
1,232.07
131,829.09
273
1,800.35
563.02
1,237.33
130,591.76
274
1,800.35
557.74
1,242.61
129,349.15
275
1,800.35
552.43
1,247.92
128,101.22
276
1,800.35
547.10
1,253.25
126,847.97
277
1,800.35
541.75
1,258.60
125,589.37
278
1,800.35
536.37
1,263.98
124,325.39
279
1,800.35
530.97
1,269.38
123,056.01
280
1,800.35
525.55
1,274.80
121,781.22
281
1,800.35
520.11
1,280.24
120,500.97
282
1,800.35
514.64
1,285.71
119,215.26
283
1,800.35
509.15
1,291.20
117,924.06
284
1,800.35
503.63
1,296.72
116,627.35
285
1,800.35
498.10
1,302.25
115,325.09
286
1,800.35
492.53
1,307.82
114,017.28
287
1,800.35
486.95
1,313.40
112,703.87
288
1,800.35
481.34
1,319.01
111,384.86
289
1,800.35
475.71
1,324.64
110,060.22
290
1,800.35
470.05
1,330.30
108,729.92
291
1,800.35
464.37
1,335.98
107,393.94
292
1,800.35
458.66
1,341.69
106,052.25
293
1,800.35
452.93
1,347.42
104,704.83
294
1,800.35
447.18
1,353.17
103,351.66
295
1,800.35
441.40
1,358.95
101,992.70
296
1,800.35
435.59
1,364.76
100,627.95
297
1,800.35
429.77
1,370.58
99,257.36
298
1,800.35
423.91
1,376.44
97,880.92
299
1,800.35
418.03
1,382.32
96,498.61
300
1,800.35
412.13
1,388.22
95,110.39
301
1,800.35
406.20
1,394.15
93,716.24
302
1,800.35
400.25
1,400.10
92,316.13
303
1,800.35
394.27
1,406.08
90,910.05
304
1,800.35
388.26
1,412.09
89,497.96
305
1,800.35
382.23
1,418.12
88,079.84
306
1,800.35
376.17
1,424.18
86,655.67
307
1,800.35
370.09
1,430.26
85,225.41
308
1,800.35
363.98
1,436.37
83,789.04
309
1,800.35
357.85
1,442.50
82,346.54
310
1,800.35
351.69
1,448.66
80,897.88
311
1,800.35
345.50
1,454.85
79,443.03
312
1,800.35
339.29
1,461.06
77,981.97
313
1,800.35
333.05
1,467.30
76,514.67
314
1,800.35
326.78
1,473.57
75,041.10
315
1,800.35
320.49
1,479.86
73,561.24
316
1,800.35
314.17
1,486.18
72,075.06
317
1,800.35
307.82
1,492.53
70,582.53
318
1,800.35
301.45
1,498.90
69,083.62
319
1,800.35
295.04
1,505.31
67,578.32
320
1,800.35
288.62
1,511.73
66,066.58
321
1,800.35
282.16
1,518.19
64,548.39
322
1,800.35
275.68
1,524.67
63,023.72
323
1,800.35
269.16
1,531.19
61,492.53
324
1,800.35
262.62
1,537.73
59,954.81
325
1,800.35
256.06
1,544.29
58,410.51
326
1,800.35
249.46
1,550.89
56,859.62
327
1,800.35
242.84
1,557.51
55,302.11
328
1,800.35
236.19
1,564.16
53,737.95
329
1,800.35
229.51
1,570.84
52,167.10
330
1,800.35
222.80
1,577.55
50,589.55
331
1,800.35
216.06
1,584.29
49,005.26
332
1,800.35
209.29
1,591.06
47,414.20
333
1,800.35
202.50
1,597.85
45,816.35
334
1,800.35
195.67
1,604.68
44,211.68
335
1,800.35
188.82
1,611.53
42,600.15
336
1,800.35
181.94
1,618.41
40,981.73
337
1,800.35
175.03
1,625.32
39,356.41
338
1,800.35
168.08
1,632.27
37,724.15
339
1,800.35
161.11
1,639.24
36,084.91
340
1,800.35
154.11
1,646.24
34,438.67
341
1,800.35
147.08
1,653.27
32,785.40
342
1,800.35
140.02
1,660.33
31,125.07
343
1,800.35
132.93
1,667.42
29,457.65
344
1,800.35
125.81
1,674.54
27,783.11
345
1,800.35
118.66
1,681.69
26,101.42
346
1,800.35
111.47
1,688.88
24,412.55
347
1,800.35
104.26
1,696.09
22,716.46
348
1,800.35
97.02
1,703.33
21,013.13
349
1,800.35
89.74
1,710.61
19,302.52
350
1,800.35
82.44
1,717.91
17,584.61
351
1,800.35
75.10
1,725.25
15,859.36
352
1,800.35
67.73
1,732.62
14,126.74
353
1,800.35
60.33
1,740.02
12,386.72
354
1,800.35
52.90
1,747.45
10,639.28
355
1,800.35
45.44
1,754.91
8,884.36
356
1,800.35
37.94
1,762.41
7,121.96
357
1,800.35
30.42
1,769.93
5,352.02
358
1,800.35
22.86
1,777.49
3,574.53
359
1,800.35
15.27
1,785.08
1,789.45
360
1,797.09
7.64
1,789.45
0.00
Totals
648,122.74
317,472.74
330,650.00

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