Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,800.84  
 

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
1,800.84
1,412.54
388.30
330,351.70
2
1,800.84
1,410.88
389.96
329,961.73
3
1,800.84
1,409.21
391.63
329,570.10
4
1,800.84
1,407.54
393.30
329,176.80
5
1,800.84
1,405.86
394.98
328,781.82
6
1,800.84
1,404.17
396.67
328,385.15
7
1,800.84
1,402.48
398.36
327,986.79
8
1,800.84
1,400.78
400.06
327,586.73
9
1,800.84
1,399.07
401.77
327,184.96
10
1,800.84
1,397.35
403.49
326,781.47
11
1,800.84
1,395.63
405.21
326,376.26
12
1,800.84
1,393.90
406.94
325,969.32
13
1,800.84
1,392.16
408.68
325,560.64
14
1,800.84
1,390.42
410.42
325,150.21
15
1,800.84
1,388.66
412.18
324,738.04
16
1,800.84
1,386.90
413.94
324,324.10
17
1,800.84
1,385.13
415.71
323,908.39
18
1,800.84
1,383.36
417.48
323,490.91
19
1,800.84
1,381.58
419.26
323,071.65
20
1,800.84
1,379.79
421.05
322,650.59
21
1,800.84
1,377.99
422.85
322,227.74
22
1,800.84
1,376.18
424.66
321,803.08
23
1,800.84
1,374.37
426.47
321,376.61
24
1,800.84
1,372.55
428.29
320,948.31
25
1,800.84
1,370.72
430.12
320,518.19
26
1,800.84
1,368.88
431.96
320,086.23
27
1,800.84
1,367.03
433.81
319,652.43
28
1,800.84
1,365.18
435.66
319,216.77
29
1,800.84
1,363.32
437.52
318,779.25
30
1,800.84
1,361.45
439.39
318,339.86
31
1,800.84
1,359.58
441.26
317,898.60
32
1,800.84
1,357.69
443.15
317,455.45
33
1,800.84
1,355.80
445.04
317,010.41
34
1,800.84
1,353.90
446.94
316,563.47
35
1,800.84
1,351.99
448.85
316,114.62
36
1,800.84
1,350.07
450.77
315,663.85
37
1,800.84
1,348.15
452.69
315,211.16
38
1,800.84
1,346.21
454.63
314,756.53
39
1,800.84
1,344.27
456.57
314,299.97
40
1,800.84
1,342.32
458.52
313,841.45
41
1,800.84
1,340.36
460.48
313,380.97
42
1,800.84
1,338.40
462.44
312,918.53
43
1,800.84
1,336.42
464.42
312,454.11
44
1,800.84
1,334.44
466.40
311,987.71
45
1,800.84
1,332.45
468.39
311,519.32
46
1,800.84
1,330.45
470.39
311,048.93
47
1,800.84
1,328.44
472.40
310,576.53
48
1,800.84
1,326.42
474.42
310,102.11
49
1,800.84
1,324.39
476.45
309,625.66
50
1,800.84
1,322.36
478.48
309,147.18
51
1,800.84
1,320.32
480.52
308,666.66
52
1,800.84
1,318.26
482.58
308,184.08
53
1,800.84
1,316.20
484.64
307,699.44
54
1,800.84
1,314.13
486.71
307,212.74
55
1,800.84
1,312.05
488.79
306,723.95
56
1,800.84
1,309.97
490.87
306,233.08
57
1,800.84
1,307.87
492.97
305,740.11
58
1,800.84
1,305.77
495.07
305,245.03
59
1,800.84
1,303.65
497.19
304,747.84
60
1,800.84
1,301.53
499.31
304,248.53
61
1,800.84
1,299.39
501.45
303,747.09
62
1,800.84
1,297.25
503.59
303,243.50
63
1,800.84
1,295.10
505.74
302,737.76
64
1,800.84
1,292.94
507.90
302,229.86
65
1,800.84
1,290.77
510.07
301,719.80
66
1,800.84
1,288.59
512.25
301,207.55
67
1,800.84
1,286.41
514.43
300,693.12
68
1,800.84
1,284.21
516.63
300,176.49
69
1,800.84
1,282.00
518.84
299,657.65
70
1,800.84
1,279.79
521.05
299,136.60
71
1,800.84
1,277.56
523.28
298,613.32
72
1,800.84
1,275.33
525.51
298,087.81
73
1,800.84
1,273.08
527.76
297,560.06
74
1,800.84
1,270.83
530.01
297,030.04
75
1,800.84
1,268.57
532.27
296,497.77
76
1,800.84
1,266.29
534.55
295,963.22
77
1,800.84
1,264.01
536.83
295,426.39
78
1,800.84
1,261.72
539.12
294,887.27
79
1,800.84
1,259.41
541.43
294,345.84
80
1,800.84
1,257.10
543.74
293,802.11
81
1,800.84
1,254.78
546.06
293,256.05
82
1,800.84
1,252.45
548.39
292,707.65
83
1,800.84
1,250.11
550.73
292,156.92
84
1,800.84
1,247.75
553.09
291,603.83
85
1,800.84
1,245.39
555.45
291,048.38
86
1,800.84
1,243.02
557.82
290,490.56
87
1,800.84
1,240.64
560.20
289,930.36
88
1,800.84
1,238.24
562.60
289,367.76
89
1,800.84
1,235.84
565.00
288,802.77
90
1,800.84
1,233.43
567.41
288,235.35
91
1,800.84
1,231.01
569.83
287,665.52
92
1,800.84
1,228.57
572.27
287,093.25
93
1,800.84
1,226.13
574.71
286,518.54
94
1,800.84
1,223.67
577.17
285,941.37
95
1,800.84
1,221.21
579.63
285,361.74
96
1,800.84
1,218.73
582.11
284,779.63
97
1,800.84
1,216.25
584.59
284,195.04
98
1,800.84
1,213.75
587.09
283,607.95
99
1,800.84
1,211.24
589.60
283,018.35
100
1,800.84
1,208.72
592.12
282,426.23
101
1,800.84
1,206.20
594.64
281,831.59
102
1,800.84
1,203.66
597.18
281,234.40
103
1,800.84
1,201.11
599.73
280,634.67
104
1,800.84
1,198.54
602.30
280,032.37
105
1,800.84
1,195.97
604.87
279,427.51
106
1,800.84
1,193.39
607.45
278,820.05
107
1,800.84
1,190.79
610.05
278,210.01
108
1,800.84
1,188.19
612.65
277,597.36
109
1,800.84
1,185.57
615.27
276,982.09
110
1,800.84
1,182.94
617.90
276,364.19
111
1,800.84
1,180.31
620.53
275,743.66
112
1,800.84
1,177.66
623.18
275,120.47
113
1,800.84
1,174.99
625.85
274,494.63
114
1,800.84
1,172.32
628.52
273,866.11
115
1,800.84
1,169.64
631.20
273,234.90
116
1,800.84
1,166.94
633.90
272,601.01
117
1,800.84
1,164.23
636.61
271,964.40
118
1,800.84
1,161.51
639.33
271,325.07
119
1,800.84
1,158.78
642.06
270,683.02
120
1,800.84
1,156.04
644.80
270,038.22
121
1,800.84
1,153.29
647.55
269,390.67
122
1,800.84
1,150.52
650.32
268,740.35
123
1,800.84
1,147.75
653.09
268,087.26
124
1,800.84
1,144.96
655.88
267,431.37
125
1,800.84
1,142.15
658.69
266,772.69
126
1,800.84
1,139.34
661.50
266,111.19
127
1,800.84
1,136.52
664.32
265,446.86
128
1,800.84
1,133.68
667.16
264,779.70
129
1,800.84
1,130.83
670.01
264,109.69
130
1,800.84
1,127.97
672.87
263,436.82
131
1,800.84
1,125.09
675.75
262,761.08
132
1,800.84
1,122.21
678.63
262,082.45
133
1,800.84
1,119.31
681.53
261,400.92
134
1,800.84
1,116.40
684.44
260,716.48
135
1,800.84
1,113.48
687.36
260,029.11
136
1,800.84
1,110.54
690.30
259,338.81
137
1,800.84
1,107.59
693.25
258,645.57
138
1,800.84
1,104.63
696.21
257,949.36
139
1,800.84
1,101.66
699.18
257,250.18
140
1,800.84
1,098.67
702.17
256,548.01
141
1,800.84
1,095.67
705.17
255,842.84
142
1,800.84
1,092.66
708.18
255,134.67
143
1,800.84
1,089.64
711.20
254,423.46
144
1,800.84
1,086.60
714.24
253,709.22
145
1,800.84
1,083.55
717.29
252,991.93
146
1,800.84
1,080.49
720.35
252,271.58
147
1,800.84
1,077.41
723.43
251,548.15
148
1,800.84
1,074.32
726.52
250,821.63
149
1,800.84
1,071.22
729.62
250,092.01
150
1,800.84
1,068.10
732.74
249,359.27
151
1,800.84
1,064.97
735.87
248,623.40
152
1,800.84
1,061.83
739.01
247,884.39
153
1,800.84
1,058.67
742.17
247,142.22
154
1,800.84
1,055.50
745.34
246,396.89
155
1,800.84
1,052.32
748.52
245,648.37
156
1,800.84
1,049.12
751.72
244,896.65
157
1,800.84
1,045.91
754.93
244,141.72
158
1,800.84
1,042.69
758.15
243,383.57
159
1,800.84
1,039.45
761.39
242,622.18
160
1,800.84
1,036.20
764.64
241,857.54
161
1,800.84
1,032.93
767.91
241,089.63
162
1,800.84
1,029.65
771.19
240,318.45
163
1,800.84
1,026.36
774.48
239,543.97
164
1,800.84
1,023.05
777.79
238,766.18
165
1,800.84
1,019.73
781.11
237,985.07
166
1,800.84
1,016.39
784.45
237,200.62
167
1,800.84
1,013.04
787.80
236,412.83
168
1,800.84
1,009.68
791.16
235,621.67
169
1,800.84
1,006.30
794.54
234,827.13
170
1,800.84
1,002.91
797.93
234,029.20
171
1,800.84
999.50
801.34
233,227.86
172
1,800.84
996.08
804.76
232,423.09
173
1,800.84
992.64
808.20
231,614.89
174
1,800.84
989.19
811.65
230,803.24
175
1,800.84
985.72
815.12
229,988.13
176
1,800.84
982.24
818.60
229,169.53
177
1,800.84
978.74
822.10
228,347.43
178
1,800.84
975.23
825.61
227,521.82
179
1,800.84
971.71
829.13
226,692.69
180
1,800.84
968.17
832.67
225,860.02
181
1,800.84
964.61
836.23
225,023.79
182
1,800.84
961.04
839.80
224,183.99
183
1,800.84
957.45
843.39
223,340.60
184
1,800.84
953.85
846.99
222,493.61
185
1,800.84
950.23
850.61
221,643.01
186
1,800.84
946.60
854.24
220,788.77
187
1,800.84
942.95
857.89
219,930.88
188
1,800.84
939.29
861.55
219,069.33
189
1,800.84
935.61
865.23
218,204.09
190
1,800.84
931.91
868.93
217,335.17
191
1,800.84
928.20
872.64
216,462.53
192
1,800.84
924.48
876.36
215,586.17
193
1,800.84
920.73
880.11
214,706.06
194
1,800.84
916.97
883.87
213,822.19
195
1,800.84
913.20
887.64
212,934.55
196
1,800.84
909.41
891.43
212,043.12
197
1,800.84
905.60
895.24
211,147.88
198
1,800.84
901.78
899.06
210,248.82
199
1,800.84
897.94
902.90
209,345.91
200
1,800.84
894.08
906.76
208,439.16
201
1,800.84
890.21
910.63
207,528.52
202
1,800.84
886.32
914.52
206,614.00
203
1,800.84
882.41
918.43
205,695.58
204
1,800.84
878.49
922.35
204,773.23
205
1,800.84
874.55
926.29
203,846.94
206
1,800.84
870.60
930.24
202,916.70
207
1,800.84
866.62
934.22
201,982.48
208
1,800.84
862.63
938.21
201,044.28
209
1,800.84
858.63
942.21
200,102.06
210
1,800.84
854.60
946.24
199,155.82
211
1,800.84
850.56
950.28
198,205.55
212
1,800.84
846.50
954.34
197,251.21
213
1,800.84
842.43
958.41
196,292.80
214
1,800.84
838.33
962.51
195,330.29
215
1,800.84
834.22
966.62
194,363.67
216
1,800.84
830.09
970.75
193,392.93
217
1,800.84
825.95
974.89
192,418.04
218
1,800.84
821.79
979.05
191,438.98
219
1,800.84
817.60
983.24
190,455.75
220
1,800.84
813.40
987.44
189,468.31
221
1,800.84
809.19
991.65
188,476.66
222
1,800.84
804.95
995.89
187,480.77
223
1,800.84
800.70
1,000.14
186,480.63
224
1,800.84
796.43
1,004.41
185,476.22
225
1,800.84
792.14
1,008.70
184,467.52
226
1,800.84
787.83
1,013.01
183,454.51
227
1,800.84
783.50
1,017.34
182,437.17
228
1,800.84
779.16
1,021.68
181,415.49
229
1,800.84
774.80
1,026.04
180,389.44
230
1,800.84
770.41
1,030.43
179,359.02
231
1,800.84
766.01
1,034.83
178,324.19
232
1,800.84
761.59
1,039.25
177,284.94
233
1,800.84
757.15
1,043.69
176,241.26
234
1,800.84
752.70
1,048.14
175,193.11
235
1,800.84
748.22
1,052.62
174,140.49
236
1,800.84
743.73
1,057.11
173,083.38
237
1,800.84
739.21
1,061.63
172,021.75
238
1,800.84
734.68
1,066.16
170,955.59
239
1,800.84
730.12
1,070.72
169,884.87
240
1,800.84
725.55
1,075.29
168,809.58
241
1,800.84
720.96
1,079.88
167,729.70
242
1,800.84
716.35
1,084.49
166,645.20
243
1,800.84
711.71
1,089.13
165,556.08
244
1,800.84
707.06
1,093.78
164,462.30
245
1,800.84
702.39
1,098.45
163,363.85
246
1,800.84
697.70
1,103.14
162,260.71
247
1,800.84
692.99
1,107.85
161,152.86
248
1,800.84
688.26
1,112.58
160,040.27
249
1,800.84
683.51
1,117.33
158,922.94
250
1,800.84
678.73
1,122.11
157,800.83
251
1,800.84
673.94
1,126.90
156,673.93
252
1,800.84
669.13
1,131.71
155,542.22
253
1,800.84
664.29
1,136.55
154,405.68
254
1,800.84
659.44
1,141.40
153,264.28
255
1,800.84
654.57
1,146.27
152,118.00
256
1,800.84
649.67
1,151.17
150,966.83
257
1,800.84
644.75
1,156.09
149,810.75
258
1,800.84
639.82
1,161.02
148,649.73
259
1,800.84
634.86
1,165.98
147,483.74
260
1,800.84
629.88
1,170.96
146,312.78
261
1,800.84
624.88
1,175.96
145,136.82
262
1,800.84
619.86
1,180.98
143,955.83
263
1,800.84
614.81
1,186.03
142,769.81
264
1,800.84
609.75
1,191.09
141,578.71
265
1,800.84
604.66
1,196.18
140,382.53
266
1,800.84
599.55
1,201.29
139,181.24
267
1,800.84
594.42
1,206.42
137,974.82
268
1,800.84
589.27
1,211.57
136,763.25
269
1,800.84
584.09
1,216.75
135,546.50
270
1,800.84
578.90
1,221.94
134,324.56
271
1,800.84
573.68
1,227.16
133,097.40
272
1,800.84
568.44
1,232.40
131,864.99
273
1,800.84
563.17
1,237.67
130,627.33
274
1,800.84
557.89
1,242.95
129,384.37
275
1,800.84
552.58
1,248.26
128,136.11
276
1,800.84
547.25
1,253.59
126,882.52
277
1,800.84
541.89
1,258.95
125,623.58
278
1,800.84
536.52
1,264.32
124,359.25
279
1,800.84
531.12
1,269.72
123,089.53
280
1,800.84
525.69
1,275.15
121,814.39
281
1,800.84
520.25
1,280.59
120,533.79
282
1,800.84
514.78
1,286.06
119,247.73
283
1,800.84
509.29
1,291.55
117,956.18
284
1,800.84
503.77
1,297.07
116,659.11
285
1,800.84
498.23
1,302.61
115,356.50
286
1,800.84
492.67
1,308.17
114,048.33
287
1,800.84
487.08
1,313.76
112,734.57
288
1,800.84
481.47
1,319.37
111,415.20
289
1,800.84
475.84
1,325.00
110,090.20
290
1,800.84
470.18
1,330.66
108,759.54
291
1,800.84
464.49
1,336.35
107,423.19
292
1,800.84
458.79
1,342.05
106,081.14
293
1,800.84
453.05
1,347.79
104,733.35
294
1,800.84
447.30
1,353.54
103,379.81
295
1,800.84
441.52
1,359.32
102,020.49
296
1,800.84
435.71
1,365.13
100,655.36
297
1,800.84
429.88
1,370.96
99,284.40
298
1,800.84
424.03
1,376.81
97,907.59
299
1,800.84
418.15
1,382.69
96,524.90
300
1,800.84
412.24
1,388.60
95,136.30
301
1,800.84
406.31
1,394.53
93,741.77
302
1,800.84
400.36
1,400.48
92,341.29
303
1,800.84
394.37
1,406.47
90,934.82
304
1,800.84
388.37
1,412.47
89,522.35
305
1,800.84
382.34
1,418.50
88,103.84
306
1,800.84
376.28
1,424.56
86,679.28
307
1,800.84
370.19
1,430.65
85,248.63
308
1,800.84
364.08
1,436.76
83,811.88
309
1,800.84
357.95
1,442.89
82,368.98
310
1,800.84
351.78
1,449.06
80,919.93
311
1,800.84
345.60
1,455.24
79,464.68
312
1,800.84
339.38
1,461.46
78,003.22
313
1,800.84
333.14
1,467.70
76,535.52
314
1,800.84
326.87
1,473.97
75,061.55
315
1,800.84
320.58
1,480.26
73,581.29
316
1,800.84
314.25
1,486.59
72,094.70
317
1,800.84
307.90
1,492.94
70,601.76
318
1,800.84
301.53
1,499.31
69,102.45
319
1,800.84
295.13
1,505.71
67,596.74
320
1,800.84
288.69
1,512.15
66,084.59
321
1,800.84
282.24
1,518.60
64,565.99
322
1,800.84
275.75
1,525.09
63,040.90
323
1,800.84
269.24
1,531.60
61,509.30
324
1,800.84
262.70
1,538.14
59,971.15
325
1,800.84
256.13
1,544.71
58,426.44
326
1,800.84
249.53
1,551.31
56,875.13
327
1,800.84
242.90
1,557.94
55,317.19
328
1,800.84
236.25
1,564.59
53,752.60
329
1,800.84
229.57
1,571.27
52,181.33
330
1,800.84
222.86
1,577.98
50,603.35
331
1,800.84
216.12
1,584.72
49,018.63
332
1,800.84
209.35
1,591.49
47,427.14
333
1,800.84
202.55
1,598.29
45,828.85
334
1,800.84
195.73
1,605.11
44,223.74
335
1,800.84
188.87
1,611.97
42,611.77
336
1,800.84
181.99
1,618.85
40,992.92
337
1,800.84
175.07
1,625.77
39,367.15
338
1,800.84
168.13
1,632.71
37,734.44
339
1,800.84
161.16
1,639.68
36,094.76
340
1,800.84
154.15
1,646.69
34,448.08
341
1,800.84
147.12
1,653.72
32,794.36
342
1,800.84
140.06
1,660.78
31,133.58
343
1,800.84
132.97
1,667.87
29,465.70
344
1,800.84
125.84
1,675.00
27,790.71
345
1,800.84
118.69
1,682.15
26,108.56
346
1,800.84
111.51
1,689.33
24,419.22
347
1,800.84
104.29
1,696.55
22,722.67
348
1,800.84
97.04
1,703.80
21,018.88
349
1,800.84
89.77
1,711.07
19,307.80
350
1,800.84
82.46
1,718.38
17,589.42
351
1,800.84
75.12
1,725.72
15,863.71
352
1,800.84
67.75
1,733.09
14,130.62
353
1,800.84
60.35
1,740.49
12,390.13
354
1,800.84
52.92
1,747.92
10,642.20
355
1,800.84
45.45
1,755.39
8,886.81
356
1,800.84
37.95
1,762.89
7,123.93
357
1,800.84
30.43
1,770.41
5,353.51
358
1,800.84
22.86
1,777.98
3,575.54
359
1,800.84
15.27
1,785.57
1,789.97
360
1,797.61
7.64
1,789.97
0.00
Totals
648,299.17
317,559.17
330,740.00

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