Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,800.39  
 

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
1,800.39
1,397.42
402.97
334,977.03
2
1,800.39
1,395.74
404.65
334,572.37
3
1,800.39
1,394.05
406.34
334,166.04
4
1,800.39
1,392.36
408.03
333,758.00
5
1,800.39
1,390.66
409.73
333,348.27
6
1,800.39
1,388.95
411.44
332,936.83
7
1,800.39
1,387.24
413.15
332,523.68
8
1,800.39
1,385.52
414.87
332,108.81
9
1,800.39
1,383.79
416.60
331,692.20
10
1,800.39
1,382.05
418.34
331,273.86
11
1,800.39
1,380.31
420.08
330,853.78
12
1,800.39
1,378.56
421.83
330,431.95
13
1,800.39
1,376.80
423.59
330,008.36
14
1,800.39
1,375.03
425.36
329,583.00
15
1,800.39
1,373.26
427.13
329,155.88
16
1,800.39
1,371.48
428.91
328,726.97
17
1,800.39
1,369.70
430.69
328,296.27
18
1,800.39
1,367.90
432.49
327,863.79
19
1,800.39
1,366.10
434.29
327,429.49
20
1,800.39
1,364.29
436.10
326,993.39
21
1,800.39
1,362.47
437.92
326,555.48
22
1,800.39
1,360.65
439.74
326,115.73
23
1,800.39
1,358.82
441.57
325,674.16
24
1,800.39
1,356.98
443.41
325,230.75
25
1,800.39
1,355.13
445.26
324,785.48
26
1,800.39
1,353.27
447.12
324,338.37
27
1,800.39
1,351.41
448.98
323,889.39
28
1,800.39
1,349.54
450.85
323,438.54
29
1,800.39
1,347.66
452.73
322,985.81
30
1,800.39
1,345.77
454.62
322,531.19
31
1,800.39
1,343.88
456.51
322,074.68
32
1,800.39
1,341.98
458.41
321,616.27
33
1,800.39
1,340.07
460.32
321,155.95
34
1,800.39
1,338.15
462.24
320,693.71
35
1,800.39
1,336.22
464.17
320,229.54
36
1,800.39
1,334.29
466.10
319,763.44
37
1,800.39
1,332.35
468.04
319,295.40
38
1,800.39
1,330.40
469.99
318,825.40
39
1,800.39
1,328.44
471.95
318,353.45
40
1,800.39
1,326.47
473.92
317,879.54
41
1,800.39
1,324.50
475.89
317,403.64
42
1,800.39
1,322.52
477.87
316,925.77
43
1,800.39
1,320.52
479.87
316,445.90
44
1,800.39
1,318.52
481.87
315,964.04
45
1,800.39
1,316.52
483.87
315,480.16
46
1,800.39
1,314.50
485.89
314,994.28
47
1,800.39
1,312.48
487.91
314,506.36
48
1,800.39
1,310.44
489.95
314,016.41
49
1,800.39
1,308.40
491.99
313,524.43
50
1,800.39
1,306.35
494.04
313,030.39
51
1,800.39
1,304.29
496.10
312,534.29
52
1,800.39
1,302.23
498.16
312,036.13
53
1,800.39
1,300.15
500.24
311,535.89
54
1,800.39
1,298.07
502.32
311,033.56
55
1,800.39
1,295.97
504.42
310,529.15
56
1,800.39
1,293.87
506.52
310,022.63
57
1,800.39
1,291.76
508.63
309,514.00
58
1,800.39
1,289.64
510.75
309,003.25
59
1,800.39
1,287.51
512.88
308,490.38
60
1,800.39
1,285.38
515.01
307,975.36
61
1,800.39
1,283.23
517.16
307,458.20
62
1,800.39
1,281.08
519.31
306,938.89
63
1,800.39
1,278.91
521.48
306,417.41
64
1,800.39
1,276.74
523.65
305,893.76
65
1,800.39
1,274.56
525.83
305,367.93
66
1,800.39
1,272.37
528.02
304,839.90
67
1,800.39
1,270.17
530.22
304,309.68
68
1,800.39
1,267.96
532.43
303,777.25
69
1,800.39
1,265.74
534.65
303,242.60
70
1,800.39
1,263.51
536.88
302,705.72
71
1,800.39
1,261.27
539.12
302,166.60
72
1,800.39
1,259.03
541.36
301,625.24
73
1,800.39
1,256.77
543.62
301,081.62
74
1,800.39
1,254.51
545.88
300,535.74
75
1,800.39
1,252.23
548.16
299,987.58
76
1,800.39
1,249.95
550.44
299,437.14
77
1,800.39
1,247.65
552.74
298,884.40
78
1,800.39
1,245.35
555.04
298,329.36
79
1,800.39
1,243.04
557.35
297,772.01
80
1,800.39
1,240.72
559.67
297,212.34
81
1,800.39
1,238.38
562.01
296,650.33
82
1,800.39
1,236.04
564.35
296,085.99
83
1,800.39
1,233.69
566.70
295,519.29
84
1,800.39
1,231.33
569.06
294,950.23
85
1,800.39
1,228.96
571.43
294,378.80
86
1,800.39
1,226.58
573.81
293,804.99
87
1,800.39
1,224.19
576.20
293,228.78
88
1,800.39
1,221.79
578.60
292,650.18
89
1,800.39
1,219.38
581.01
292,069.17
90
1,800.39
1,216.95
583.44
291,485.73
91
1,800.39
1,214.52
585.87
290,899.86
92
1,800.39
1,212.08
588.31
290,311.56
93
1,800.39
1,209.63
590.76
289,720.80
94
1,800.39
1,207.17
593.22
289,127.58
95
1,800.39
1,204.70
595.69
288,531.89
96
1,800.39
1,202.22
598.17
287,933.71
97
1,800.39
1,199.72
600.67
287,333.05
98
1,800.39
1,197.22
603.17
286,729.88
99
1,800.39
1,194.71
605.68
286,124.20
100
1,800.39
1,192.18
608.21
285,515.99
101
1,800.39
1,189.65
610.74
284,905.25
102
1,800.39
1,187.11
613.28
284,291.97
103
1,800.39
1,184.55
615.84
283,676.13
104
1,800.39
1,181.98
618.41
283,057.72
105
1,800.39
1,179.41
620.98
282,436.74
106
1,800.39
1,176.82
623.57
281,813.17
107
1,800.39
1,174.22
626.17
281,187.00
108
1,800.39
1,171.61
628.78
280,558.22
109
1,800.39
1,168.99
631.40
279,926.82
110
1,800.39
1,166.36
634.03
279,292.79
111
1,800.39
1,163.72
636.67
278,656.12
112
1,800.39
1,161.07
639.32
278,016.80
113
1,800.39
1,158.40
641.99
277,374.81
114
1,800.39
1,155.73
644.66
276,730.15
115
1,800.39
1,153.04
647.35
276,082.81
116
1,800.39
1,150.35
650.04
275,432.76
117
1,800.39
1,147.64
652.75
274,780.01
118
1,800.39
1,144.92
655.47
274,124.53
119
1,800.39
1,142.19
658.20
273,466.33
120
1,800.39
1,139.44
660.95
272,805.38
121
1,800.39
1,136.69
663.70
272,141.68
122
1,800.39
1,133.92
666.47
271,475.22
123
1,800.39
1,131.15
669.24
270,805.97
124
1,800.39
1,128.36
672.03
270,133.94
125
1,800.39
1,125.56
674.83
269,459.11
126
1,800.39
1,122.75
677.64
268,781.46
127
1,800.39
1,119.92
680.47
268,101.00
128
1,800.39
1,117.09
683.30
267,417.69
129
1,800.39
1,114.24
686.15
266,731.54
130
1,800.39
1,111.38
689.01
266,042.54
131
1,800.39
1,108.51
691.88
265,350.66
132
1,800.39
1,105.63
694.76
264,655.89
133
1,800.39
1,102.73
697.66
263,958.24
134
1,800.39
1,099.83
700.56
263,257.67
135
1,800.39
1,096.91
703.48
262,554.19
136
1,800.39
1,093.98
706.41
261,847.78
137
1,800.39
1,091.03
709.36
261,138.42
138
1,800.39
1,088.08
712.31
260,426.11
139
1,800.39
1,085.11
715.28
259,710.82
140
1,800.39
1,082.13
718.26
258,992.56
141
1,800.39
1,079.14
721.25
258,271.31
142
1,800.39
1,076.13
724.26
257,547.05
143
1,800.39
1,073.11
727.28
256,819.77
144
1,800.39
1,070.08
730.31
256,089.46
145
1,800.39
1,067.04
733.35
255,356.11
146
1,800.39
1,063.98
736.41
254,619.71
147
1,800.39
1,060.92
739.47
253,880.23
148
1,800.39
1,057.83
742.56
253,137.68
149
1,800.39
1,054.74
745.65
252,392.03
150
1,800.39
1,051.63
748.76
251,643.27
151
1,800.39
1,048.51
751.88
250,891.39
152
1,800.39
1,045.38
755.01
250,136.39
153
1,800.39
1,042.23
758.16
249,378.23
154
1,800.39
1,039.08
761.31
248,616.92
155
1,800.39
1,035.90
764.49
247,852.43
156
1,800.39
1,032.72
767.67
247,084.76
157
1,800.39
1,029.52
770.87
246,313.89
158
1,800.39
1,026.31
774.08
245,539.81
159
1,800.39
1,023.08
777.31
244,762.50
160
1,800.39
1,019.84
780.55
243,981.95
161
1,800.39
1,016.59
783.80
243,198.15
162
1,800.39
1,013.33
787.06
242,411.09
163
1,800.39
1,010.05
790.34
241,620.75
164
1,800.39
1,006.75
793.64
240,827.11
165
1,800.39
1,003.45
796.94
240,030.16
166
1,800.39
1,000.13
800.26
239,229.90
167
1,800.39
996.79
803.60
238,426.30
168
1,800.39
993.44
806.95
237,619.35
169
1,800.39
990.08
810.31
236,809.05
170
1,800.39
986.70
813.69
235,995.36
171
1,800.39
983.31
817.08
235,178.28
172
1,800.39
979.91
820.48
234,357.80
173
1,800.39
976.49
823.90
233,533.90
174
1,800.39
973.06
827.33
232,706.57
175
1,800.39
969.61
830.78
231,875.79
176
1,800.39
966.15
834.24
231,041.55
177
1,800.39
962.67
837.72
230,203.84
178
1,800.39
959.18
841.21
229,362.63
179
1,800.39
955.68
844.71
228,517.92
180
1,800.39
952.16
848.23
227,669.68
181
1,800.39
948.62
851.77
226,817.92
182
1,800.39
945.07
855.32
225,962.60
183
1,800.39
941.51
858.88
225,103.72
184
1,800.39
937.93
862.46
224,241.26
185
1,800.39
934.34
866.05
223,375.21
186
1,800.39
930.73
869.66
222,505.55
187
1,800.39
927.11
873.28
221,632.27
188
1,800.39
923.47
876.92
220,755.35
189
1,800.39
919.81
880.58
219,874.77
190
1,800.39
916.14
884.25
218,990.53
191
1,800.39
912.46
887.93
218,102.60
192
1,800.39
908.76
891.63
217,210.97
193
1,800.39
905.05
895.34
216,315.62
194
1,800.39
901.32
899.07
215,416.55
195
1,800.39
897.57
902.82
214,513.73
196
1,800.39
893.81
906.58
213,607.14
197
1,800.39
890.03
910.36
212,696.78
198
1,800.39
886.24
914.15
211,782.63
199
1,800.39
882.43
917.96
210,864.67
200
1,800.39
878.60
921.79
209,942.88
201
1,800.39
874.76
925.63
209,017.25
202
1,800.39
870.91
929.48
208,087.77
203
1,800.39
867.03
933.36
207,154.41
204
1,800.39
863.14
937.25
206,217.16
205
1,800.39
859.24
941.15
205,276.01
206
1,800.39
855.32
945.07
204,330.94
207
1,800.39
851.38
949.01
203,381.93
208
1,800.39
847.42
952.97
202,428.96
209
1,800.39
843.45
956.94
201,472.03
210
1,800.39
839.47
960.92
200,511.10
211
1,800.39
835.46
964.93
199,546.18
212
1,800.39
831.44
968.95
198,577.23
213
1,800.39
827.41
972.98
197,604.24
214
1,800.39
823.35
977.04
196,627.21
215
1,800.39
819.28
981.11
195,646.10
216
1,800.39
815.19
985.20
194,660.90
217
1,800.39
811.09
989.30
193,671.59
218
1,800.39
806.96
993.43
192,678.17
219
1,800.39
802.83
997.56
191,680.61
220
1,800.39
798.67
1,001.72
190,678.88
221
1,800.39
794.50
1,005.89
189,672.99
222
1,800.39
790.30
1,010.09
188,662.90
223
1,800.39
786.10
1,014.29
187,648.61
224
1,800.39
781.87
1,018.52
186,630.09
225
1,800.39
777.63
1,022.76
185,607.32
226
1,800.39
773.36
1,027.03
184,580.30
227
1,800.39
769.08
1,031.31
183,548.99
228
1,800.39
764.79
1,035.60
182,513.39
229
1,800.39
760.47
1,039.92
181,473.47
230
1,800.39
756.14
1,044.25
180,429.22
231
1,800.39
751.79
1,048.60
179,380.62
232
1,800.39
747.42
1,052.97
178,327.65
233
1,800.39
743.03
1,057.36
177,270.29
234
1,800.39
738.63
1,061.76
176,208.53
235
1,800.39
734.20
1,066.19
175,142.34
236
1,800.39
729.76
1,070.63
174,071.71
237
1,800.39
725.30
1,075.09
172,996.62
238
1,800.39
720.82
1,079.57
171,917.05
239
1,800.39
716.32
1,084.07
170,832.98
240
1,800.39
711.80
1,088.59
169,744.39
241
1,800.39
707.27
1,093.12
168,651.27
242
1,800.39
702.71
1,097.68
167,553.59
243
1,800.39
698.14
1,102.25
166,451.34
244
1,800.39
693.55
1,106.84
165,344.50
245
1,800.39
688.94
1,111.45
164,233.05
246
1,800.39
684.30
1,116.09
163,116.96
247
1,800.39
679.65
1,120.74
161,996.23
248
1,800.39
674.98
1,125.41
160,870.82
249
1,800.39
670.30
1,130.09
159,740.72
250
1,800.39
665.59
1,134.80
158,605.92
251
1,800.39
660.86
1,139.53
157,466.39
252
1,800.39
656.11
1,144.28
156,322.11
253
1,800.39
651.34
1,149.05
155,173.06
254
1,800.39
646.55
1,153.84
154,019.23
255
1,800.39
641.75
1,158.64
152,860.58
256
1,800.39
636.92
1,163.47
151,697.11
257
1,800.39
632.07
1,168.32
150,528.79
258
1,800.39
627.20
1,173.19
149,355.61
259
1,800.39
622.32
1,178.07
148,177.53
260
1,800.39
617.41
1,182.98
146,994.55
261
1,800.39
612.48
1,187.91
145,806.63
262
1,800.39
607.53
1,192.86
144,613.77
263
1,800.39
602.56
1,197.83
143,415.94
264
1,800.39
597.57
1,202.82
142,213.12
265
1,800.39
592.55
1,207.84
141,005.28
266
1,800.39
587.52
1,212.87
139,792.41
267
1,800.39
582.47
1,217.92
138,574.49
268
1,800.39
577.39
1,223.00
137,351.50
269
1,800.39
572.30
1,228.09
136,123.40
270
1,800.39
567.18
1,233.21
134,890.19
271
1,800.39
562.04
1,238.35
133,651.85
272
1,800.39
556.88
1,243.51
132,408.34
273
1,800.39
551.70
1,248.69
131,159.65
274
1,800.39
546.50
1,253.89
129,905.76
275
1,800.39
541.27
1,259.12
128,646.64
276
1,800.39
536.03
1,264.36
127,382.28
277
1,800.39
530.76
1,269.63
126,112.65
278
1,800.39
525.47
1,274.92
124,837.73
279
1,800.39
520.16
1,280.23
123,557.50
280
1,800.39
514.82
1,285.57
122,271.93
281
1,800.39
509.47
1,290.92
120,981.01
282
1,800.39
504.09
1,296.30
119,684.70
283
1,800.39
498.69
1,301.70
118,383.00
284
1,800.39
493.26
1,307.13
117,075.87
285
1,800.39
487.82
1,312.57
115,763.30
286
1,800.39
482.35
1,318.04
114,445.26
287
1,800.39
476.86
1,323.53
113,121.72
288
1,800.39
471.34
1,329.05
111,792.67
289
1,800.39
465.80
1,334.59
110,458.08
290
1,800.39
460.24
1,340.15
109,117.94
291
1,800.39
454.66
1,345.73
107,772.20
292
1,800.39
449.05
1,351.34
106,420.86
293
1,800.39
443.42
1,356.97
105,063.90
294
1,800.39
437.77
1,362.62
103,701.27
295
1,800.39
432.09
1,368.30
102,332.97
296
1,800.39
426.39
1,374.00
100,958.97
297
1,800.39
420.66
1,379.73
99,579.24
298
1,800.39
414.91
1,385.48
98,193.76
299
1,800.39
409.14
1,391.25
96,802.51
300
1,800.39
403.34
1,397.05
95,405.47
301
1,800.39
397.52
1,402.87
94,002.60
302
1,800.39
391.68
1,408.71
92,593.89
303
1,800.39
385.81
1,414.58
91,179.31
304
1,800.39
379.91
1,420.48
89,758.83
305
1,800.39
374.00
1,426.39
88,332.43
306
1,800.39
368.05
1,432.34
86,900.10
307
1,800.39
362.08
1,438.31
85,461.79
308
1,800.39
356.09
1,444.30
84,017.49
309
1,800.39
350.07
1,450.32
82,567.17
310
1,800.39
344.03
1,456.36
81,110.81
311
1,800.39
337.96
1,462.43
79,648.39
312
1,800.39
331.87
1,468.52
78,179.86
313
1,800.39
325.75
1,474.64
76,705.22
314
1,800.39
319.61
1,480.78
75,224.44
315
1,800.39
313.44
1,486.95
73,737.48
316
1,800.39
307.24
1,493.15
72,244.33
317
1,800.39
301.02
1,499.37
70,744.96
318
1,800.39
294.77
1,505.62
69,239.34
319
1,800.39
288.50
1,511.89
67,727.45
320
1,800.39
282.20
1,518.19
66,209.26
321
1,800.39
275.87
1,524.52
64,684.74
322
1,800.39
269.52
1,530.87
63,153.87
323
1,800.39
263.14
1,537.25
61,616.62
324
1,800.39
256.74
1,543.65
60,072.97
325
1,800.39
250.30
1,550.09
58,522.88
326
1,800.39
243.85
1,556.54
56,966.33
327
1,800.39
237.36
1,563.03
55,403.30
328
1,800.39
230.85
1,569.54
53,833.76
329
1,800.39
224.31
1,576.08
52,257.68
330
1,800.39
217.74
1,582.65
50,675.03
331
1,800.39
211.15
1,589.24
49,085.79
332
1,800.39
204.52
1,595.87
47,489.92
333
1,800.39
197.87
1,602.52
45,887.40
334
1,800.39
191.20
1,609.19
44,278.21
335
1,800.39
184.49
1,615.90
42,662.31
336
1,800.39
177.76
1,622.63
41,039.68
337
1,800.39
171.00
1,629.39
39,410.29
338
1,800.39
164.21
1,636.18
37,774.11
339
1,800.39
157.39
1,643.00
36,131.11
340
1,800.39
150.55
1,649.84
34,481.27
341
1,800.39
143.67
1,656.72
32,824.55
342
1,800.39
136.77
1,663.62
31,160.93
343
1,800.39
129.84
1,670.55
29,490.38
344
1,800.39
122.88
1,677.51
27,812.87
345
1,800.39
115.89
1,684.50
26,128.36
346
1,800.39
108.87
1,691.52
24,436.84
347
1,800.39
101.82
1,698.57
22,738.27
348
1,800.39
94.74
1,705.65
21,032.62
349
1,800.39
87.64
1,712.75
19,319.87
350
1,800.39
80.50
1,719.89
17,599.98
351
1,800.39
73.33
1,727.06
15,872.92
352
1,800.39
66.14
1,734.25
14,138.67
353
1,800.39
58.91
1,741.48
12,397.19
354
1,800.39
51.65
1,748.74
10,648.46
355
1,800.39
44.37
1,756.02
8,892.43
356
1,800.39
37.05
1,763.34
7,129.10
357
1,800.39
29.70
1,770.69
5,358.41
358
1,800.39
22.33
1,778.06
3,580.35
359
1,800.39
14.92
1,785.47
1,794.87
360
1,802.35
7.48
1,794.87
0.00
Totals
648,142.36
312,762.36
335,380.00

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