Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,800.92  
 

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
1,800.92
1,412.60
388.32
330,366.68
2
1,800.92
1,410.94
389.98
329,976.70
3
1,800.92
1,409.28
391.64
329,585.06
4
1,800.92
1,407.60
393.32
329,191.74
5
1,800.92
1,405.92
395.00
328,796.74
6
1,800.92
1,404.24
396.68
328,400.06
7
1,800.92
1,402.54
398.38
328,001.68
8
1,800.92
1,400.84
400.08
327,601.60
9
1,800.92
1,399.13
401.79
327,199.81
10
1,800.92
1,397.42
403.50
326,796.31
11
1,800.92
1,395.69
405.23
326,391.08
12
1,800.92
1,393.96
406.96
325,984.12
13
1,800.92
1,392.22
408.70
325,575.43
14
1,800.92
1,390.48
410.44
325,164.98
15
1,800.92
1,388.73
412.19
324,752.79
16
1,800.92
1,386.97
413.95
324,338.84
17
1,800.92
1,385.20
415.72
323,923.11
18
1,800.92
1,383.42
417.50
323,505.61
19
1,800.92
1,381.64
419.28
323,086.33
20
1,800.92
1,379.85
421.07
322,665.26
21
1,800.92
1,378.05
422.87
322,242.39
22
1,800.92
1,376.24
424.68
321,817.71
23
1,800.92
1,374.43
426.49
321,391.22
24
1,800.92
1,372.61
428.31
320,962.91
25
1,800.92
1,370.78
430.14
320,532.77
26
1,800.92
1,368.94
431.98
320,100.79
27
1,800.92
1,367.10
433.82
319,666.97
28
1,800.92
1,365.24
435.68
319,231.29
29
1,800.92
1,363.38
437.54
318,793.76
30
1,800.92
1,361.52
439.40
318,354.35
31
1,800.92
1,359.64
441.28
317,913.07
32
1,800.92
1,357.75
443.17
317,469.91
33
1,800.92
1,355.86
445.06
317,024.85
34
1,800.92
1,353.96
446.96
316,577.89
35
1,800.92
1,352.05
448.87
316,129.02
36
1,800.92
1,350.13
450.79
315,678.23
37
1,800.92
1,348.21
452.71
315,225.52
38
1,800.92
1,346.28
454.64
314,770.88
39
1,800.92
1,344.33
456.59
314,314.29
40
1,800.92
1,342.38
458.54
313,855.75
41
1,800.92
1,340.43
460.49
313,395.26
42
1,800.92
1,338.46
462.46
312,932.80
43
1,800.92
1,336.48
464.44
312,468.36
44
1,800.92
1,334.50
466.42
312,001.94
45
1,800.92
1,332.51
468.41
311,533.53
46
1,800.92
1,330.51
470.41
311,063.12
47
1,800.92
1,328.50
472.42
310,590.70
48
1,800.92
1,326.48
474.44
310,116.26
49
1,800.92
1,324.45
476.47
309,639.79
50
1,800.92
1,322.42
478.50
309,161.29
51
1,800.92
1,320.38
480.54
308,680.75
52
1,800.92
1,318.32
482.60
308,198.15
53
1,800.92
1,316.26
484.66
307,713.50
54
1,800.92
1,314.19
486.73
307,226.77
55
1,800.92
1,312.11
488.81
306,737.97
56
1,800.92
1,310.03
490.89
306,247.07
57
1,800.92
1,307.93
492.99
305,754.08
58
1,800.92
1,305.82
495.10
305,258.99
59
1,800.92
1,303.71
497.21
304,761.78
60
1,800.92
1,301.59
499.33
304,262.44
61
1,800.92
1,299.45
501.47
303,760.98
62
1,800.92
1,297.31
503.61
303,257.37
63
1,800.92
1,295.16
505.76
302,751.61
64
1,800.92
1,293.00
507.92
302,243.69
65
1,800.92
1,290.83
510.09
301,733.61
66
1,800.92
1,288.65
512.27
301,221.34
67
1,800.92
1,286.47
514.45
300,706.89
68
1,800.92
1,284.27
516.65
300,190.24
69
1,800.92
1,282.06
518.86
299,671.38
70
1,800.92
1,279.85
521.07
299,150.30
71
1,800.92
1,277.62
523.30
298,627.01
72
1,800.92
1,275.39
525.53
298,101.47
73
1,800.92
1,273.14
527.78
297,573.69
74
1,800.92
1,270.89
530.03
297,043.66
75
1,800.92
1,268.62
532.30
296,511.36
76
1,800.92
1,266.35
534.57
295,976.80
77
1,800.92
1,264.07
536.85
295,439.94
78
1,800.92
1,261.77
539.15
294,900.80
79
1,800.92
1,259.47
541.45
294,359.35
80
1,800.92
1,257.16
543.76
293,815.59
81
1,800.92
1,254.84
546.08
293,269.51
82
1,800.92
1,252.51
548.41
292,721.09
83
1,800.92
1,250.16
550.76
292,170.34
84
1,800.92
1,247.81
553.11
291,617.23
85
1,800.92
1,245.45
555.47
291,061.75
86
1,800.92
1,243.08
557.84
290,503.91
87
1,800.92
1,240.69
560.23
289,943.68
88
1,800.92
1,238.30
562.62
289,381.07
89
1,800.92
1,235.90
565.02
288,816.04
90
1,800.92
1,233.49
567.43
288,248.61
91
1,800.92
1,231.06
569.86
287,678.75
92
1,800.92
1,228.63
572.29
287,106.46
93
1,800.92
1,226.18
574.74
286,531.72
94
1,800.92
1,223.73
577.19
285,954.53
95
1,800.92
1,221.26
579.66
285,374.88
96
1,800.92
1,218.79
582.13
284,792.74
97
1,800.92
1,216.30
584.62
284,208.13
98
1,800.92
1,213.81
587.11
283,621.01
99
1,800.92
1,211.30
589.62
283,031.39
100
1,800.92
1,208.78
592.14
282,439.25
101
1,800.92
1,206.25
594.67
281,844.58
102
1,800.92
1,203.71
597.21
281,247.37
103
1,800.92
1,201.16
599.76
280,647.61
104
1,800.92
1,198.60
602.32
280,045.29
105
1,800.92
1,196.03
604.89
279,440.40
106
1,800.92
1,193.44
607.48
278,832.92
107
1,800.92
1,190.85
610.07
278,222.85
108
1,800.92
1,188.24
612.68
277,610.18
109
1,800.92
1,185.63
615.29
276,994.88
110
1,800.92
1,183.00
617.92
276,376.96
111
1,800.92
1,180.36
620.56
275,756.40
112
1,800.92
1,177.71
623.21
275,133.19
113
1,800.92
1,175.05
625.87
274,507.32
114
1,800.92
1,172.38
628.54
273,878.77
115
1,800.92
1,169.69
631.23
273,247.54
116
1,800.92
1,166.99
633.93
272,613.62
117
1,800.92
1,164.29
636.63
271,976.99
118
1,800.92
1,161.57
639.35
271,337.63
119
1,800.92
1,158.84
642.08
270,695.55
120
1,800.92
1,156.10
644.82
270,050.73
121
1,800.92
1,153.34
647.58
269,403.15
122
1,800.92
1,150.58
650.34
268,752.81
123
1,800.92
1,147.80
653.12
268,099.68
124
1,800.92
1,145.01
655.91
267,443.77
125
1,800.92
1,142.21
658.71
266,785.06
126
1,800.92
1,139.39
661.53
266,123.54
127
1,800.92
1,136.57
664.35
265,459.18
128
1,800.92
1,133.73
667.19
264,792.00
129
1,800.92
1,130.88
670.04
264,121.96
130
1,800.92
1,128.02
672.90
263,449.06
131
1,800.92
1,125.15
675.77
262,773.29
132
1,800.92
1,122.26
678.66
262,094.63
133
1,800.92
1,119.36
681.56
261,413.07
134
1,800.92
1,116.45
684.47
260,728.60
135
1,800.92
1,113.53
687.39
260,041.21
136
1,800.92
1,110.59
690.33
259,350.88
137
1,800.92
1,107.64
693.28
258,657.61
138
1,800.92
1,104.68
696.24
257,961.37
139
1,800.92
1,101.71
699.21
257,262.16
140
1,800.92
1,098.72
702.20
256,559.96
141
1,800.92
1,095.72
705.20
255,854.77
142
1,800.92
1,092.71
708.21
255,146.56
143
1,800.92
1,089.69
711.23
254,435.33
144
1,800.92
1,086.65
714.27
253,721.06
145
1,800.92
1,083.60
717.32
253,003.74
146
1,800.92
1,080.54
720.38
252,283.36
147
1,800.92
1,077.46
723.46
251,559.90
148
1,800.92
1,074.37
726.55
250,833.35
149
1,800.92
1,071.27
729.65
250,103.70
150
1,800.92
1,068.15
732.77
249,370.93
151
1,800.92
1,065.02
735.90
248,635.03
152
1,800.92
1,061.88
739.04
247,895.99
153
1,800.92
1,058.72
742.20
247,153.79
154
1,800.92
1,055.55
745.37
246,408.42
155
1,800.92
1,052.37
748.55
245,659.87
156
1,800.92
1,049.17
751.75
244,908.13
157
1,800.92
1,045.96
754.96
244,153.17
158
1,800.92
1,042.74
758.18
243,394.99
159
1,800.92
1,039.50
761.42
242,633.56
160
1,800.92
1,036.25
764.67
241,868.89
161
1,800.92
1,032.98
767.94
241,100.95
162
1,800.92
1,029.70
771.22
240,329.74
163
1,800.92
1,026.41
774.51
239,555.22
164
1,800.92
1,023.10
777.82
238,777.40
165
1,800.92
1,019.78
781.14
237,996.26
166
1,800.92
1,016.44
784.48
237,211.79
167
1,800.92
1,013.09
787.83
236,423.96
168
1,800.92
1,009.73
791.19
235,632.76
169
1,800.92
1,006.35
794.57
234,838.19
170
1,800.92
1,002.95
797.97
234,040.23
171
1,800.92
999.55
801.37
233,238.85
172
1,800.92
996.12
804.80
232,434.06
173
1,800.92
992.69
808.23
231,625.83
174
1,800.92
989.24
811.68
230,814.14
175
1,800.92
985.77
815.15
229,998.99
176
1,800.92
982.29
818.63
229,180.36
177
1,800.92
978.79
822.13
228,358.23
178
1,800.92
975.28
825.64
227,532.59
179
1,800.92
971.75
829.17
226,703.42
180
1,800.92
968.21
832.71
225,870.71
181
1,800.92
964.66
836.26
225,034.45
182
1,800.92
961.08
839.84
224,194.62
183
1,800.92
957.50
843.42
223,351.19
184
1,800.92
953.90
847.02
222,504.17
185
1,800.92
950.28
850.64
221,653.53
186
1,800.92
946.65
854.27
220,799.25
187
1,800.92
943.00
857.92
219,941.33
188
1,800.92
939.33
861.59
219,079.74
189
1,800.92
935.65
865.27
218,214.48
190
1,800.92
931.96
868.96
217,345.51
191
1,800.92
928.25
872.67
216,472.84
192
1,800.92
924.52
876.40
215,596.44
193
1,800.92
920.78
880.14
214,716.30
194
1,800.92
917.02
883.90
213,832.39
195
1,800.92
913.24
887.68
212,944.72
196
1,800.92
909.45
891.47
212,053.25
197
1,800.92
905.64
895.28
211,157.97
198
1,800.92
901.82
899.10
210,258.87
199
1,800.92
897.98
902.94
209,355.93
200
1,800.92
894.12
906.80
208,449.14
201
1,800.92
890.25
910.67
207,538.47
202
1,800.92
886.36
914.56
206,623.91
203
1,800.92
882.46
918.46
205,705.45
204
1,800.92
878.53
922.39
204,783.06
205
1,800.92
874.59
926.33
203,856.73
206
1,800.92
870.64
930.28
202,926.45
207
1,800.92
866.67
934.25
201,992.20
208
1,800.92
862.68
938.24
201,053.95
209
1,800.92
858.67
942.25
200,111.70
210
1,800.92
854.64
946.28
199,165.42
211
1,800.92
850.60
950.32
198,215.11
212
1,800.92
846.54
954.38
197,260.73
213
1,800.92
842.47
958.45
196,302.28
214
1,800.92
838.37
962.55
195,339.73
215
1,800.92
834.26
966.66
194,373.08
216
1,800.92
830.14
970.78
193,402.29
217
1,800.92
825.99
974.93
192,427.36
218
1,800.92
821.83
979.09
191,448.26
219
1,800.92
817.64
983.28
190,464.99
220
1,800.92
813.44
987.48
189,477.51
221
1,800.92
809.23
991.69
188,485.82
222
1,800.92
804.99
995.93
187,489.89
223
1,800.92
800.74
1,000.18
186,489.71
224
1,800.92
796.47
1,004.45
185,485.26
225
1,800.92
792.18
1,008.74
184,476.51
226
1,800.92
787.87
1,013.05
183,463.46
227
1,800.92
783.54
1,017.38
182,446.08
228
1,800.92
779.20
1,021.72
181,424.36
229
1,800.92
774.83
1,026.09
180,398.27
230
1,800.92
770.45
1,030.47
179,367.80
231
1,800.92
766.05
1,034.87
178,332.93
232
1,800.92
761.63
1,039.29
177,293.64
233
1,800.92
757.19
1,043.73
176,249.91
234
1,800.92
752.73
1,048.19
175,201.73
235
1,800.92
748.26
1,052.66
174,149.07
236
1,800.92
743.76
1,057.16
173,091.91
237
1,800.92
739.25
1,061.67
172,030.23
238
1,800.92
734.71
1,066.21
170,964.03
239
1,800.92
730.16
1,070.76
169,893.27
240
1,800.92
725.59
1,075.33
168,817.93
241
1,800.92
720.99
1,079.93
167,738.01
242
1,800.92
716.38
1,084.54
166,653.47
243
1,800.92
711.75
1,089.17
165,564.30
244
1,800.92
707.10
1,093.82
164,470.47
245
1,800.92
702.43
1,098.49
163,371.98
246
1,800.92
697.73
1,103.19
162,268.79
247
1,800.92
693.02
1,107.90
161,160.90
248
1,800.92
688.29
1,112.63
160,048.27
249
1,800.92
683.54
1,117.38
158,930.89
250
1,800.92
678.77
1,122.15
157,808.73
251
1,800.92
673.97
1,126.95
156,681.79
252
1,800.92
669.16
1,131.76
155,550.03
253
1,800.92
664.33
1,136.59
154,413.44
254
1,800.92
659.47
1,141.45
153,271.99
255
1,800.92
654.60
1,146.32
152,125.67
256
1,800.92
649.70
1,151.22
150,974.46
257
1,800.92
644.79
1,156.13
149,818.32
258
1,800.92
639.85
1,161.07
148,657.25
259
1,800.92
634.89
1,166.03
147,491.22
260
1,800.92
629.91
1,171.01
146,320.21
261
1,800.92
624.91
1,176.01
145,144.20
262
1,800.92
619.89
1,181.03
143,963.17
263
1,800.92
614.84
1,186.08
142,777.09
264
1,800.92
609.78
1,191.14
141,585.95
265
1,800.92
604.69
1,196.23
140,389.72
266
1,800.92
599.58
1,201.34
139,188.38
267
1,800.92
594.45
1,206.47
137,981.91
268
1,800.92
589.30
1,211.62
136,770.29
269
1,800.92
584.12
1,216.80
135,553.49
270
1,800.92
578.93
1,221.99
134,331.50
271
1,800.92
573.71
1,227.21
133,104.28
272
1,800.92
568.47
1,232.45
131,871.83
273
1,800.92
563.20
1,237.72
130,634.11
274
1,800.92
557.92
1,243.00
129,391.11
275
1,800.92
552.61
1,248.31
128,142.80
276
1,800.92
547.28
1,253.64
126,889.15
277
1,800.92
541.92
1,259.00
125,630.16
278
1,800.92
536.55
1,264.37
124,365.78
279
1,800.92
531.15
1,269.77
123,096.01
280
1,800.92
525.72
1,275.20
121,820.81
281
1,800.92
520.28
1,280.64
120,540.17
282
1,800.92
514.81
1,286.11
119,254.05
283
1,800.92
509.31
1,291.61
117,962.45
284
1,800.92
503.80
1,297.12
116,665.33
285
1,800.92
498.26
1,302.66
115,362.66
286
1,800.92
492.69
1,308.23
114,054.44
287
1,800.92
487.11
1,313.81
112,740.63
288
1,800.92
481.50
1,319.42
111,421.20
289
1,800.92
475.86
1,325.06
110,096.14
290
1,800.92
470.20
1,330.72
108,765.43
291
1,800.92
464.52
1,336.40
107,429.02
292
1,800.92
458.81
1,342.11
106,086.92
293
1,800.92
453.08
1,347.84
104,739.08
294
1,800.92
447.32
1,353.60
103,385.48
295
1,800.92
441.54
1,359.38
102,026.10
296
1,800.92
435.74
1,365.18
100,660.92
297
1,800.92
429.91
1,371.01
99,289.90
298
1,800.92
424.05
1,376.87
97,913.03
299
1,800.92
418.17
1,382.75
96,530.28
300
1,800.92
412.26
1,388.66
95,141.63
301
1,800.92
406.33
1,394.59
93,747.04
302
1,800.92
400.38
1,400.54
92,346.50
303
1,800.92
394.40
1,406.52
90,939.98
304
1,800.92
388.39
1,412.53
89,527.45
305
1,800.92
382.36
1,418.56
88,108.88
306
1,800.92
376.30
1,424.62
86,684.26
307
1,800.92
370.21
1,430.71
85,253.56
308
1,800.92
364.10
1,436.82
83,816.74
309
1,800.92
357.97
1,442.95
82,373.79
310
1,800.92
351.80
1,449.12
80,924.67
311
1,800.92
345.62
1,455.30
79,469.37
312
1,800.92
339.40
1,461.52
78,007.85
313
1,800.92
333.16
1,467.76
76,540.09
314
1,800.92
326.89
1,474.03
75,066.06
315
1,800.92
320.59
1,480.33
73,585.73
316
1,800.92
314.27
1,486.65
72,099.08
317
1,800.92
307.92
1,493.00
70,606.09
318
1,800.92
301.55
1,499.37
69,106.71
319
1,800.92
295.14
1,505.78
67,600.94
320
1,800.92
288.71
1,512.21
66,088.73
321
1,800.92
282.25
1,518.67
64,570.06
322
1,800.92
275.77
1,525.15
63,044.91
323
1,800.92
269.25
1,531.67
61,513.25
324
1,800.92
262.71
1,538.21
59,975.04
325
1,800.92
256.14
1,544.78
58,430.26
326
1,800.92
249.55
1,551.37
56,878.89
327
1,800.92
242.92
1,558.00
55,320.89
328
1,800.92
236.27
1,564.65
53,756.23
329
1,800.92
229.58
1,571.34
52,184.90
330
1,800.92
222.87
1,578.05
50,606.85
331
1,800.92
216.13
1,584.79
49,022.06
332
1,800.92
209.37
1,591.55
47,430.51
333
1,800.92
202.57
1,598.35
45,832.16
334
1,800.92
195.74
1,605.18
44,226.98
335
1,800.92
188.89
1,612.03
42,614.95
336
1,800.92
182.00
1,618.92
40,996.03
337
1,800.92
175.09
1,625.83
39,370.19
338
1,800.92
168.14
1,632.78
37,737.42
339
1,800.92
161.17
1,639.75
36,097.67
340
1,800.92
154.17
1,646.75
34,450.91
341
1,800.92
147.13
1,653.79
32,797.13
342
1,800.92
140.07
1,660.85
31,136.28
343
1,800.92
132.98
1,667.94
29,468.34
344
1,800.92
125.85
1,675.07
27,793.27
345
1,800.92
118.70
1,682.22
26,111.05
346
1,800.92
111.52
1,689.40
24,421.65
347
1,800.92
104.30
1,696.62
22,725.03
348
1,800.92
97.05
1,703.87
21,021.16
349
1,800.92
89.78
1,711.14
19,310.02
350
1,800.92
82.47
1,718.45
17,591.57
351
1,800.92
75.13
1,725.79
15,865.78
352
1,800.92
67.76
1,733.16
14,132.62
353
1,800.92
60.36
1,740.56
12,392.06
354
1,800.92
52.92
1,748.00
10,644.07
355
1,800.92
45.46
1,755.46
8,888.60
356
1,800.92
37.96
1,762.96
7,125.65
357
1,800.92
30.43
1,770.49
5,355.16
358
1,800.92
22.87
1,778.05
3,577.11
359
1,800.92
15.28
1,785.64
1,791.47
360
1,799.12
7.65
1,791.47
0.00
Totals
648,329.40
317,574.40
330,755.00

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