Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 180.32  
 

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
180.32
141.44
38.88
33,078.12
2
180.32
141.27
39.05
33,039.07
3
180.32
141.10
39.22
32,999.85
4
180.32
140.94
39.38
32,960.47
5
180.32
140.77
39.55
32,920.92
6
180.32
140.60
39.72
32,881.20
7
180.32
140.43
39.89
32,841.31
8
180.32
140.26
40.06
32,801.25
9
180.32
140.09
40.23
32,761.02
10
180.32
139.92
40.40
32,720.61
11
180.32
139.74
40.58
32,680.04
12
180.32
139.57
40.75
32,639.29
13
180.32
139.40
40.92
32,598.37
14
180.32
139.22
41.10
32,557.27
15
180.32
139.05
41.27
32,515.99
16
180.32
138.87
41.45
32,474.54
17
180.32
138.69
41.63
32,432.92
18
180.32
138.52
41.80
32,391.11
19
180.32
138.34
41.98
32,349.13
20
180.32
138.16
42.16
32,306.97
21
180.32
137.98
42.34
32,264.63
22
180.32
137.80
42.52
32,222.10
23
180.32
137.62
42.70
32,179.40
24
180.32
137.43
42.89
32,136.51
25
180.32
137.25
43.07
32,093.44
26
180.32
137.07
43.25
32,050.19
27
180.32
136.88
43.44
32,006.75
28
180.32
136.70
43.62
31,963.12
29
180.32
136.51
43.81
31,919.31
30
180.32
136.32
44.00
31,875.31
31
180.32
136.13
44.19
31,831.13
32
180.32
135.95
44.37
31,786.75
33
180.32
135.76
44.56
31,742.19
34
180.32
135.57
44.75
31,697.44
35
180.32
135.37
44.95
31,652.49
36
180.32
135.18
45.14
31,607.35
37
180.32
134.99
45.33
31,562.02
38
180.32
134.80
45.52
31,516.50
39
180.32
134.60
45.72
31,470.78
40
180.32
134.41
45.91
31,424.87
41
180.32
134.21
46.11
31,378.76
42
180.32
134.01
46.31
31,332.45
43
180.32
133.82
46.50
31,285.95
44
180.32
133.62
46.70
31,239.24
45
180.32
133.42
46.90
31,192.34
46
180.32
133.22
47.10
31,145.24
47
180.32
133.02
47.30
31,097.93
48
180.32
132.81
47.51
31,050.43
49
180.32
132.61
47.71
31,002.72
50
180.32
132.41
47.91
30,954.81
51
180.32
132.20
48.12
30,906.69
52
180.32
132.00
48.32
30,858.37
53
180.32
131.79
48.53
30,809.84
54
180.32
131.58
48.74
30,761.10
55
180.32
131.38
48.94
30,712.16
56
180.32
131.17
49.15
30,663.00
57
180.32
130.96
49.36
30,613.64
58
180.32
130.75
49.57
30,564.07
59
180.32
130.53
49.79
30,514.28
60
180.32
130.32
50.00
30,464.28
61
180.32
130.11
50.21
30,414.07
62
180.32
129.89
50.43
30,363.64
63
180.32
129.68
50.64
30,313.00
64
180.32
129.46
50.86
30,262.14
65
180.32
129.24
51.08
30,211.07
66
180.32
129.03
51.29
30,159.77
67
180.32
128.81
51.51
30,108.26
68
180.32
128.59
51.73
30,056.53
69
180.32
128.37
51.95
30,004.57
70
180.32
128.14
52.18
29,952.40
71
180.32
127.92
52.40
29,900.00
72
180.32
127.70
52.62
29,847.38
73
180.32
127.47
52.85
29,794.53
74
180.32
127.25
53.07
29,741.46
75
180.32
127.02
53.30
29,688.16
76
180.32
126.79
53.53
29,634.63
77
180.32
126.56
53.76
29,580.88
78
180.32
126.33
53.99
29,526.89
79
180.32
126.10
54.22
29,472.68
80
180.32
125.87
54.45
29,418.23
81
180.32
125.64
54.68
29,363.55
82
180.32
125.41
54.91
29,308.64
83
180.32
125.17
55.15
29,253.49
84
180.32
124.94
55.38
29,198.11
85
180.32
124.70
55.62
29,142.49
86
180.32
124.46
55.86
29,086.63
87
180.32
124.22
56.10
29,030.53
88
180.32
123.98
56.34
28,974.20
89
180.32
123.74
56.58
28,917.62
90
180.32
123.50
56.82
28,860.80
91
180.32
123.26
57.06
28,803.74
92
180.32
123.02
57.30
28,746.44
93
180.32
122.77
57.55
28,688.89
94
180.32
122.53
57.79
28,631.10
95
180.32
122.28
58.04
28,573.06
96
180.32
122.03
58.29
28,514.77
97
180.32
121.78
58.54
28,456.23
98
180.32
121.53
58.79
28,397.44
99
180.32
121.28
59.04
28,338.40
100
180.32
121.03
59.29
28,279.11
101
180.32
120.78
59.54
28,219.56
102
180.32
120.52
59.80
28,159.77
103
180.32
120.27
60.05
28,099.71
104
180.32
120.01
60.31
28,039.40
105
180.32
119.75
60.57
27,978.83
106
180.32
119.49
60.83
27,918.01
107
180.32
119.23
61.09
27,856.92
108
180.32
118.97
61.35
27,795.57
109
180.32
118.71
61.61
27,733.96
110
180.32
118.45
61.87
27,672.09
111
180.32
118.18
62.14
27,609.95
112
180.32
117.92
62.40
27,547.55
113
180.32
117.65
62.67
27,484.88
114
180.32
117.38
62.94
27,421.94
115
180.32
117.11
63.21
27,358.74
116
180.32
116.84
63.48
27,295.26
117
180.32
116.57
63.75
27,231.52
118
180.32
116.30
64.02
27,167.50
119
180.32
116.03
64.29
27,103.20
120
180.32
115.75
64.57
27,038.64
121
180.32
115.48
64.84
26,973.80
122
180.32
115.20
65.12
26,908.68
123
180.32
114.92
65.40
26,843.28
124
180.32
114.64
65.68
26,777.60
125
180.32
114.36
65.96
26,711.64
126
180.32
114.08
66.24
26,645.41
127
180.32
113.80
66.52
26,578.88
128
180.32
113.51
66.81
26,512.08
129
180.32
113.23
67.09
26,444.99
130
180.32
112.94
67.38
26,377.61
131
180.32
112.65
67.67
26,309.94
132
180.32
112.37
67.95
26,241.99
133
180.32
112.08
68.24
26,173.74
134
180.32
111.78
68.54
26,105.21
135
180.32
111.49
68.83
26,036.38
136
180.32
111.20
69.12
25,967.25
137
180.32
110.90
69.42
25,897.84
138
180.32
110.61
69.71
25,828.12
139
180.32
110.31
70.01
25,758.11
140
180.32
110.01
70.31
25,687.80
141
180.32
109.71
70.61
25,617.19
142
180.32
109.41
70.91
25,546.27
143
180.32
109.10
71.22
25,475.06
144
180.32
108.80
71.52
25,403.54
145
180.32
108.49
71.83
25,331.71
146
180.32
108.19
72.13
25,259.58
147
180.32
107.88
72.44
25,187.14
148
180.32
107.57
72.75
25,114.39
149
180.32
107.26
73.06
25,041.33
150
180.32
106.95
73.37
24,967.95
151
180.32
106.63
73.69
24,894.27
152
180.32
106.32
74.00
24,820.27
153
180.32
106.00
74.32
24,745.95
154
180.32
105.69
74.63
24,671.32
155
180.32
105.37
74.95
24,596.36
156
180.32
105.05
75.27
24,521.09
157
180.32
104.73
75.59
24,445.50
158
180.32
104.40
75.92
24,369.58
159
180.32
104.08
76.24
24,293.34
160
180.32
103.75
76.57
24,216.77
161
180.32
103.43
76.89
24,139.88
162
180.32
103.10
77.22
24,062.65
163
180.32
102.77
77.55
23,985.10
164
180.32
102.44
77.88
23,907.22
165
180.32
102.10
78.22
23,829.00
166
180.32
101.77
78.55
23,750.45
167
180.32
101.43
78.89
23,671.56
168
180.32
101.10
79.22
23,592.34
169
180.32
100.76
79.56
23,512.78
170
180.32
100.42
79.90
23,432.88
171
180.32
100.08
80.24
23,352.64
172
180.32
99.74
80.58
23,272.05
173
180.32
99.39
80.93
23,191.12
174
180.32
99.05
81.27
23,109.85
175
180.32
98.70
81.62
23,028.23
176
180.32
98.35
81.97
22,946.26
177
180.32
98.00
82.32
22,863.94
178
180.32
97.65
82.67
22,781.27
179
180.32
97.29
83.03
22,698.24
180
180.32
96.94
83.38
22,614.86
181
180.32
96.58
83.74
22,531.13
182
180.32
96.23
84.09
22,447.03
183
180.32
95.87
84.45
22,362.58
184
180.32
95.51
84.81
22,277.77
185
180.32
95.14
85.18
22,192.59
186
180.32
94.78
85.54
22,107.05
187
180.32
94.42
85.90
22,021.15
188
180.32
94.05
86.27
21,934.88
189
180.32
93.68
86.64
21,848.24
190
180.32
93.31
87.01
21,761.23
191
180.32
92.94
87.38
21,673.85
192
180.32
92.57
87.75
21,586.09
193
180.32
92.19
88.13
21,497.96
194
180.32
91.81
88.51
21,409.46
195
180.32
91.44
88.88
21,320.57
196
180.32
91.06
89.26
21,231.31
197
180.32
90.68
89.64
21,141.66
198
180.32
90.29
90.03
21,051.64
199
180.32
89.91
90.41
20,961.22
200
180.32
89.52
90.80
20,870.43
201
180.32
89.13
91.19
20,779.24
202
180.32
88.74
91.58
20,687.66
203
180.32
88.35
91.97
20,595.70
204
180.32
87.96
92.36
20,503.34
205
180.32
87.57
92.75
20,410.59
206
180.32
87.17
93.15
20,317.44
207
180.32
86.77
93.55
20,223.89
208
180.32
86.37
93.95
20,129.94
209
180.32
85.97
94.35
20,035.59
210
180.32
85.57
94.75
19,940.84
211
180.32
85.16
95.16
19,845.69
212
180.32
84.76
95.56
19,750.12
213
180.32
84.35
95.97
19,654.15
214
180.32
83.94
96.38
19,557.77
215
180.32
83.53
96.79
19,460.98
216
180.32
83.11
97.21
19,363.77
217
180.32
82.70
97.62
19,266.15
218
180.32
82.28
98.04
19,168.12
219
180.32
81.86
98.46
19,069.66
220
180.32
81.44
98.88
18,970.78
221
180.32
81.02
99.30
18,871.48
222
180.32
80.60
99.72
18,771.76
223
180.32
80.17
100.15
18,671.61
224
180.32
79.74
100.58
18,571.04
225
180.32
79.31
101.01
18,470.03
226
180.32
78.88
101.44
18,368.59
227
180.32
78.45
101.87
18,266.72
228
180.32
78.01
102.31
18,164.42
229
180.32
77.58
102.74
18,061.67
230
180.32
77.14
103.18
17,958.49
231
180.32
76.70
103.62
17,854.87
232
180.32
76.26
104.06
17,750.80
233
180.32
75.81
104.51
17,646.29
234
180.32
75.36
104.96
17,541.34
235
180.32
74.92
105.40
17,435.94
236
180.32
74.47
105.85
17,330.08
237
180.32
74.01
106.31
17,223.78
238
180.32
73.56
106.76
17,117.02
239
180.32
73.10
107.22
17,009.80
240
180.32
72.65
107.67
16,902.13
241
180.32
72.19
108.13
16,793.99
242
180.32
71.72
108.60
16,685.40
243
180.32
71.26
109.06
16,576.34
244
180.32
70.79
109.53
16,466.81
245
180.32
70.33
109.99
16,356.82
246
180.32
69.86
110.46
16,246.36
247
180.32
69.39
110.93
16,135.42
248
180.32
68.91
111.41
16,024.01
249
180.32
68.44
111.88
15,912.13
250
180.32
67.96
112.36
15,799.77
251
180.32
67.48
112.84
15,686.92
252
180.32
67.00
113.32
15,573.60
253
180.32
66.51
113.81
15,459.79
254
180.32
66.03
114.29
15,345.50
255
180.32
65.54
114.78
15,230.72
256
180.32
65.05
115.27
15,115.45
257
180.32
64.56
115.76
14,999.68
258
180.32
64.06
116.26
14,883.42
259
180.32
63.56
116.76
14,766.67
260
180.32
63.07
117.25
14,649.41
261
180.32
62.57
117.75
14,531.66
262
180.32
62.06
118.26
14,413.40
263
180.32
61.56
118.76
14,294.64
264
180.32
61.05
119.27
14,175.37
265
180.32
60.54
119.78
14,055.59
266
180.32
60.03
120.29
13,935.30
267
180.32
59.52
120.80
13,814.49
268
180.32
59.00
121.32
13,693.17
269
180.32
58.48
121.84
13,571.33
270
180.32
57.96
122.36
13,448.97
271
180.32
57.44
122.88
13,326.09
272
180.32
56.91
123.41
13,202.69
273
180.32
56.39
123.93
13,078.75
274
180.32
55.86
124.46
12,954.29
275
180.32
55.33
124.99
12,829.29
276
180.32
54.79
125.53
12,703.77
277
180.32
54.26
126.06
12,577.70
278
180.32
53.72
126.60
12,451.10
279
180.32
53.18
127.14
12,323.96
280
180.32
52.63
127.69
12,196.27
281
180.32
52.09
128.23
12,068.04
282
180.32
51.54
128.78
11,939.26
283
180.32
50.99
129.33
11,809.93
284
180.32
50.44
129.88
11,680.05
285
180.32
49.88
130.44
11,549.61
286
180.32
49.33
130.99
11,418.62
287
180.32
48.77
131.55
11,287.06
288
180.32
48.21
132.11
11,154.95
289
180.32
47.64
132.68
11,022.27
290
180.32
47.07
133.25
10,889.02
291
180.32
46.51
133.81
10,755.21
292
180.32
45.93
134.39
10,620.82
293
180.32
45.36
134.96
10,485.86
294
180.32
44.78
135.54
10,350.33
295
180.32
44.20
136.12
10,214.21
296
180.32
43.62
136.70
10,077.51
297
180.32
43.04
137.28
9,940.23
298
180.32
42.45
137.87
9,802.37
299
180.32
41.86
138.46
9,663.91
300
180.32
41.27
139.05
9,524.86
301
180.32
40.68
139.64
9,385.22
302
180.32
40.08
140.24
9,244.99
303
180.32
39.48
140.84
9,104.15
304
180.32
38.88
141.44
8,962.71
305
180.32
38.28
142.04
8,820.67
306
180.32
37.67
142.65
8,678.02
307
180.32
37.06
143.26
8,534.76
308
180.32
36.45
143.87
8,390.89
309
180.32
35.84
144.48
8,246.41
310
180.32
35.22
145.10
8,101.31
311
180.32
34.60
145.72
7,955.59
312
180.32
33.98
146.34
7,809.25
313
180.32
33.35
146.97
7,662.28
314
180.32
32.72
147.60
7,514.68
315
180.32
32.09
148.23
7,366.46
316
180.32
31.46
148.86
7,217.60
317
180.32
30.83
149.49
7,068.10
318
180.32
30.19
150.13
6,917.97
319
180.32
29.55
150.77
6,767.19
320
180.32
28.90
151.42
6,615.78
321
180.32
28.25
152.07
6,463.71
322
180.32
27.61
152.71
6,311.00
323
180.32
26.95
153.37
6,157.63
324
180.32
26.30
154.02
6,003.61
325
180.32
25.64
154.68
5,848.93
326
180.32
24.98
155.34
5,693.59
327
180.32
24.32
156.00
5,537.58
328
180.32
23.65
156.67
5,380.91
329
180.32
22.98
157.34
5,223.58
330
180.32
22.31
158.01
5,065.56
331
180.32
21.63
158.69
4,906.88
332
180.32
20.96
159.36
4,747.52
333
180.32
20.28
160.04
4,587.47
334
180.32
19.59
160.73
4,426.74
335
180.32
18.91
161.41
4,265.33
336
180.32
18.22
162.10
4,103.23
337
180.32
17.52
162.80
3,940.43
338
180.32
16.83
163.49
3,776.94
339
180.32
16.13
164.19
3,612.75
340
180.32
15.43
164.89
3,447.86
341
180.32
14.73
165.59
3,282.26
342
180.32
14.02
166.30
3,115.96
343
180.32
13.31
167.01
2,948.95
344
180.32
12.59
167.73
2,781.22
345
180.32
11.88
168.44
2,612.78
346
180.32
11.16
169.16
2,443.62
347
180.32
10.44
169.88
2,273.74
348
180.32
9.71
170.61
2,103.13
349
180.32
8.98
171.34
1,931.79
350
180.32
8.25
172.07
1,759.72
351
180.32
7.52
172.80
1,586.92
352
180.32
6.78
173.54
1,413.37
353
180.32
6.04
174.28
1,239.09
354
180.32
5.29
175.03
1,064.06
355
180.32
4.54
175.78
888.29
356
180.32
3.79
176.53
711.76
357
180.32
3.04
177.28
534.48
358
180.32
2.28
178.04
356.44
359
180.32
1.52
178.80
177.65
360
178.40
0.76
177.65
0.00
Totals
64,913.28
31,796.28
33,117.00

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