Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,580.94  
 

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
1,580.94
1,085.65
495.29
335,704.71
2
1,580.94
1,084.05
496.89
335,207.81
3
1,580.94
1,082.44
498.50
334,709.31
4
1,580.94
1,080.83
500.11
334,209.21
5
1,580.94
1,079.22
501.72
333,707.48
6
1,580.94
1,077.60
503.34
333,204.14
7
1,580.94
1,075.97
504.97
332,699.17
8
1,580.94
1,074.34
506.60
332,192.57
9
1,580.94
1,072.71
508.23
331,684.34
10
1,580.94
1,071.06
509.88
331,174.46
11
1,580.94
1,069.42
511.52
330,662.94
12
1,580.94
1,067.77
513.17
330,149.77
13
1,580.94
1,066.11
514.83
329,634.93
14
1,580.94
1,064.45
516.49
329,118.44
15
1,580.94
1,062.78
518.16
328,600.28
16
1,580.94
1,061.11
519.83
328,080.44
17
1,580.94
1,059.43
521.51
327,558.93
18
1,580.94
1,057.74
523.20
327,035.73
19
1,580.94
1,056.05
524.89
326,510.85
20
1,580.94
1,054.36
526.58
325,984.26
21
1,580.94
1,052.66
528.28
325,455.98
22
1,580.94
1,050.95
529.99
324,925.99
23
1,580.94
1,049.24
531.70
324,394.29
24
1,580.94
1,047.52
533.42
323,860.88
25
1,580.94
1,045.80
535.14
323,325.74
26
1,580.94
1,044.07
536.87
322,788.87
27
1,580.94
1,042.34
538.60
322,250.27
28
1,580.94
1,040.60
540.34
321,709.93
29
1,580.94
1,038.85
542.09
321,167.84
30
1,580.94
1,037.10
543.84
320,624.01
31
1,580.94
1,035.35
545.59
320,078.42
32
1,580.94
1,033.59
547.35
319,531.06
33
1,580.94
1,031.82
549.12
318,981.94
34
1,580.94
1,030.05
550.89
318,431.05
35
1,580.94
1,028.27
552.67
317,878.37
36
1,580.94
1,026.48
554.46
317,323.92
37
1,580.94
1,024.69
556.25
316,767.67
38
1,580.94
1,022.90
558.04
316,209.62
39
1,580.94
1,021.09
559.85
315,649.78
40
1,580.94
1,019.29
561.65
315,088.12
41
1,580.94
1,017.47
563.47
314,524.66
42
1,580.94
1,015.65
565.29
313,959.37
43
1,580.94
1,013.83
567.11
313,392.26
44
1,580.94
1,012.00
568.94
312,823.31
45
1,580.94
1,010.16
570.78
312,252.53
46
1,580.94
1,008.32
572.62
311,679.91
47
1,580.94
1,006.47
574.47
311,105.43
48
1,580.94
1,004.61
576.33
310,529.10
49
1,580.94
1,002.75
578.19
309,950.91
50
1,580.94
1,000.88
580.06
309,370.86
51
1,580.94
999.01
581.93
308,788.93
52
1,580.94
997.13
583.81
308,205.12
53
1,580.94
995.25
585.69
307,619.42
54
1,580.94
993.35
587.59
307,031.84
55
1,580.94
991.46
589.48
306,442.35
56
1,580.94
989.55
591.39
305,850.97
57
1,580.94
987.64
593.30
305,257.67
58
1,580.94
985.73
595.21
304,662.46
59
1,580.94
983.81
597.13
304,065.33
60
1,580.94
981.88
599.06
303,466.26
61
1,580.94
979.94
601.00
302,865.27
62
1,580.94
978.00
602.94
302,262.33
63
1,580.94
976.06
604.88
301,657.44
64
1,580.94
974.10
606.84
301,050.61
65
1,580.94
972.14
608.80
300,441.81
66
1,580.94
970.18
610.76
299,831.05
67
1,580.94
968.20
612.74
299,218.31
68
1,580.94
966.23
614.71
298,603.60
69
1,580.94
964.24
616.70
297,986.90
70
1,580.94
962.25
618.69
297,368.21
71
1,580.94
960.25
620.69
296,747.52
72
1,580.94
958.25
622.69
296,124.82
73
1,580.94
956.24
624.70
295,500.12
74
1,580.94
954.22
626.72
294,873.40
75
1,580.94
952.20
628.74
294,244.66
76
1,580.94
950.17
630.77
293,613.88
77
1,580.94
948.13
632.81
292,981.07
78
1,580.94
946.08
634.86
292,346.21
79
1,580.94
944.03
636.91
291,709.31
80
1,580.94
941.98
638.96
291,070.35
81
1,580.94
939.91
641.03
290,429.32
82
1,580.94
937.84
643.10
289,786.23
83
1,580.94
935.77
645.17
289,141.05
84
1,580.94
933.68
647.26
288,493.80
85
1,580.94
931.59
649.35
287,844.45
86
1,580.94
929.50
651.44
287,193.01
87
1,580.94
927.39
653.55
286,539.46
88
1,580.94
925.28
655.66
285,883.81
89
1,580.94
923.17
657.77
285,226.03
90
1,580.94
921.04
659.90
284,566.14
91
1,580.94
918.91
662.03
283,904.11
92
1,580.94
916.77
664.17
283,239.94
93
1,580.94
914.63
666.31
282,573.63
94
1,580.94
912.48
668.46
281,905.17
95
1,580.94
910.32
670.62
281,234.55
96
1,580.94
908.15
672.79
280,561.76
97
1,580.94
905.98
674.96
279,886.80
98
1,580.94
903.80
677.14
279,209.66
99
1,580.94
901.61
679.33
278,530.34
100
1,580.94
899.42
681.52
277,848.82
101
1,580.94
897.22
683.72
277,165.10
102
1,580.94
895.01
685.93
276,479.17
103
1,580.94
892.80
688.14
275,791.03
104
1,580.94
890.58
690.36
275,100.66
105
1,580.94
888.35
692.59
274,408.07
106
1,580.94
886.11
694.83
273,713.24
107
1,580.94
883.87
697.07
273,016.16
108
1,580.94
881.61
699.33
272,316.84
109
1,580.94
879.36
701.58
271,615.25
110
1,580.94
877.09
703.85
270,911.41
111
1,580.94
874.82
706.12
270,205.28
112
1,580.94
872.54
708.40
269,496.88
113
1,580.94
870.25
710.69
268,786.19
114
1,580.94
867.96
712.98
268,073.21
115
1,580.94
865.65
715.29
267,357.92
116
1,580.94
863.34
717.60
266,640.32
117
1,580.94
861.03
719.91
265,920.41
118
1,580.94
858.70
722.24
265,198.17
119
1,580.94
856.37
724.57
264,473.60
120
1,580.94
854.03
726.91
263,746.69
121
1,580.94
851.68
729.26
263,017.43
122
1,580.94
849.33
731.61
262,285.82
123
1,580.94
846.96
733.98
261,551.84
124
1,580.94
844.59
736.35
260,815.50
125
1,580.94
842.22
738.72
260,076.77
126
1,580.94
839.83
741.11
259,335.67
127
1,580.94
837.44
743.50
258,592.16
128
1,580.94
835.04
745.90
257,846.26
129
1,580.94
832.63
748.31
257,097.95
130
1,580.94
830.21
750.73
256,347.22
131
1,580.94
827.79
753.15
255,594.07
132
1,580.94
825.36
755.58
254,838.49
133
1,580.94
822.92
758.02
254,080.46
134
1,580.94
820.47
760.47
253,319.99
135
1,580.94
818.01
762.93
252,557.06
136
1,580.94
815.55
765.39
251,791.67
137
1,580.94
813.08
767.86
251,023.81
138
1,580.94
810.60
770.34
250,253.47
139
1,580.94
808.11
772.83
249,480.64
140
1,580.94
805.61
775.33
248,705.31
141
1,580.94
803.11
777.83
247,927.48
142
1,580.94
800.60
780.34
247,147.14
143
1,580.94
798.08
782.86
246,364.28
144
1,580.94
795.55
785.39
245,578.89
145
1,580.94
793.02
787.92
244,790.97
146
1,580.94
790.47
790.47
244,000.50
147
1,580.94
787.92
793.02
243,207.48
148
1,580.94
785.36
795.58
242,411.89
149
1,580.94
782.79
798.15
241,613.74
150
1,580.94
780.21
800.73
240,813.01
151
1,580.94
777.63
803.31
240,009.70
152
1,580.94
775.03
805.91
239,203.79
153
1,580.94
772.43
808.51
238,395.28
154
1,580.94
769.82
811.12
237,584.16
155
1,580.94
767.20
813.74
236,770.41
156
1,580.94
764.57
816.37
235,954.05
157
1,580.94
761.93
819.01
235,135.04
158
1,580.94
759.29
821.65
234,313.39
159
1,580.94
756.64
824.30
233,489.09
160
1,580.94
753.98
826.96
232,662.12
161
1,580.94
751.30
829.64
231,832.49
162
1,580.94
748.63
832.31
231,000.17
163
1,580.94
745.94
835.00
230,165.17
164
1,580.94
743.24
837.70
229,327.47
165
1,580.94
740.54
840.40
228,487.07
166
1,580.94
737.82
843.12
227,643.95
167
1,580.94
735.10
845.84
226,798.11
168
1,580.94
732.37
848.57
225,949.54
169
1,580.94
729.63
851.31
225,098.23
170
1,580.94
726.88
854.06
224,244.17
171
1,580.94
724.12
856.82
223,387.35
172
1,580.94
721.35
859.59
222,527.77
173
1,580.94
718.58
862.36
221,665.41
174
1,580.94
715.79
865.15
220,800.26
175
1,580.94
713.00
867.94
219,932.32
176
1,580.94
710.20
870.74
219,061.58
177
1,580.94
707.39
873.55
218,188.03
178
1,580.94
704.57
876.37
217,311.65
179
1,580.94
701.74
879.20
216,432.45
180
1,580.94
698.90
882.04
215,550.40
181
1,580.94
696.05
884.89
214,665.51
182
1,580.94
693.19
887.75
213,777.76
183
1,580.94
690.32
890.62
212,887.15
184
1,580.94
687.45
893.49
211,993.65
185
1,580.94
684.56
896.38
211,097.28
186
1,580.94
681.67
899.27
210,198.01
187
1,580.94
678.76
902.18
209,295.83
188
1,580.94
675.85
905.09
208,390.74
189
1,580.94
672.93
908.01
207,482.73
190
1,580.94
670.00
910.94
206,571.79
191
1,580.94
667.05
913.89
205,657.90
192
1,580.94
664.10
916.84
204,741.06
193
1,580.94
661.14
919.80
203,821.27
194
1,580.94
658.17
922.77
202,898.50
195
1,580.94
655.19
925.75
201,972.75
196
1,580.94
652.20
928.74
201,044.02
197
1,580.94
649.20
931.74
200,112.28
198
1,580.94
646.20
934.74
199,177.54
199
1,580.94
643.18
937.76
198,239.78
200
1,580.94
640.15
940.79
197,298.98
201
1,580.94
637.11
943.83
196,355.16
202
1,580.94
634.06
946.88
195,408.28
203
1,580.94
631.01
949.93
194,458.35
204
1,580.94
627.94
953.00
193,505.34
205
1,580.94
624.86
956.08
192,549.26
206
1,580.94
621.77
959.17
191,590.10
207
1,580.94
618.68
962.26
190,627.83
208
1,580.94
615.57
965.37
189,662.46
209
1,580.94
612.45
968.49
188,693.98
210
1,580.94
609.32
971.62
187,722.36
211
1,580.94
606.19
974.75
186,747.61
212
1,580.94
603.04
977.90
185,769.71
213
1,580.94
599.88
981.06
184,788.65
214
1,580.94
596.71
984.23
183,804.42
215
1,580.94
593.54
987.40
182,817.02
216
1,580.94
590.35
990.59
181,826.42
217
1,580.94
587.15
993.79
180,832.63
218
1,580.94
583.94
997.00
179,835.63
219
1,580.94
580.72
1,000.22
178,835.41
220
1,580.94
577.49
1,003.45
177,831.96
221
1,580.94
574.25
1,006.69
176,825.27
222
1,580.94
571.00
1,009.94
175,815.32
223
1,580.94
567.74
1,013.20
174,802.12
224
1,580.94
564.47
1,016.47
173,785.65
225
1,580.94
561.18
1,019.76
172,765.89
226
1,580.94
557.89
1,023.05
171,742.84
227
1,580.94
554.59
1,026.35
170,716.49
228
1,580.94
551.27
1,029.67
169,686.82
229
1,580.94
547.95
1,032.99
168,653.82
230
1,580.94
544.61
1,036.33
167,617.50
231
1,580.94
541.26
1,039.68
166,577.82
232
1,580.94
537.91
1,043.03
165,534.79
233
1,580.94
534.54
1,046.40
164,488.39
234
1,580.94
531.16
1,049.78
163,438.61
235
1,580.94
527.77
1,053.17
162,385.44
236
1,580.94
524.37
1,056.57
161,328.87
237
1,580.94
520.96
1,059.98
160,268.89
238
1,580.94
517.53
1,063.41
159,205.48
239
1,580.94
514.10
1,066.84
158,138.64
240
1,580.94
510.66
1,070.28
157,068.36
241
1,580.94
507.20
1,073.74
155,994.62
242
1,580.94
503.73
1,077.21
154,917.41
243
1,580.94
500.25
1,080.69
153,836.72
244
1,580.94
496.76
1,084.18
152,752.55
245
1,580.94
493.26
1,087.68
151,664.87
246
1,580.94
489.75
1,091.19
150,573.68
247
1,580.94
486.23
1,094.71
149,478.97
248
1,580.94
482.69
1,098.25
148,380.72
249
1,580.94
479.15
1,101.79
147,278.93
250
1,580.94
475.59
1,105.35
146,173.58
251
1,580.94
472.02
1,108.92
145,064.66
252
1,580.94
468.44
1,112.50
143,952.15
253
1,580.94
464.85
1,116.09
142,836.06
254
1,580.94
461.24
1,119.70
141,716.36
255
1,580.94
457.63
1,123.31
140,593.05
256
1,580.94
454.00
1,126.94
139,466.11
257
1,580.94
450.36
1,130.58
138,335.53
258
1,580.94
446.71
1,134.23
137,201.29
259
1,580.94
443.05
1,137.89
136,063.40
260
1,580.94
439.37
1,141.57
134,921.83
261
1,580.94
435.69
1,145.25
133,776.58
262
1,580.94
431.99
1,148.95
132,627.62
263
1,580.94
428.28
1,152.66
131,474.96
264
1,580.94
424.55
1,156.39
130,318.57
265
1,580.94
420.82
1,160.12
129,158.45
266
1,580.94
417.07
1,163.87
127,994.59
267
1,580.94
413.32
1,167.62
126,826.96
268
1,580.94
409.55
1,171.39
125,655.57
269
1,580.94
405.76
1,175.18
124,480.39
270
1,580.94
401.97
1,178.97
123,301.42
271
1,580.94
398.16
1,182.78
122,118.64
272
1,580.94
394.34
1,186.60
120,932.04
273
1,580.94
390.51
1,190.43
119,741.61
274
1,580.94
386.67
1,194.27
118,547.34
275
1,580.94
382.81
1,198.13
117,349.21
276
1,580.94
378.94
1,202.00
116,147.21
277
1,580.94
375.06
1,205.88
114,941.33
278
1,580.94
371.16
1,209.78
113,731.55
279
1,580.94
367.26
1,213.68
112,517.87
280
1,580.94
363.34
1,217.60
111,300.27
281
1,580.94
359.41
1,221.53
110,078.74
282
1,580.94
355.46
1,225.48
108,853.26
283
1,580.94
351.51
1,229.43
107,623.82
284
1,580.94
347.54
1,233.40
106,390.42
285
1,580.94
343.55
1,237.39
105,153.03
286
1,580.94
339.56
1,241.38
103,911.65
287
1,580.94
335.55
1,245.39
102,666.26
288
1,580.94
331.53
1,249.41
101,416.84
289
1,580.94
327.49
1,253.45
100,163.39
290
1,580.94
323.44
1,257.50
98,905.90
291
1,580.94
319.38
1,261.56
97,644.34
292
1,580.94
315.31
1,265.63
96,378.71
293
1,580.94
311.22
1,269.72
95,108.99
294
1,580.94
307.12
1,273.82
93,835.18
295
1,580.94
303.01
1,277.93
92,557.25
296
1,580.94
298.88
1,282.06
91,275.19
297
1,580.94
294.74
1,286.20
89,988.99
298
1,580.94
290.59
1,290.35
88,698.64
299
1,580.94
286.42
1,294.52
87,404.12
300
1,580.94
282.24
1,298.70
86,105.43
301
1,580.94
278.05
1,302.89
84,802.54
302
1,580.94
273.84
1,307.10
83,495.44
303
1,580.94
269.62
1,311.32
82,184.12
304
1,580.94
265.39
1,315.55
80,868.56
305
1,580.94
261.14
1,319.80
79,548.76
306
1,580.94
256.88
1,324.06
78,224.70
307
1,580.94
252.60
1,328.34
76,896.36
308
1,580.94
248.31
1,332.63
75,563.73
309
1,580.94
244.01
1,336.93
74,226.80
310
1,580.94
239.69
1,341.25
72,885.55
311
1,580.94
235.36
1,345.58
71,539.97
312
1,580.94
231.01
1,349.93
70,190.04
313
1,580.94
226.66
1,354.28
68,835.76
314
1,580.94
222.28
1,358.66
67,477.10
315
1,580.94
217.89
1,363.05
66,114.06
316
1,580.94
213.49
1,367.45
64,746.61
317
1,580.94
209.08
1,371.86
63,374.75
318
1,580.94
204.65
1,376.29
61,998.45
319
1,580.94
200.20
1,380.74
60,617.72
320
1,580.94
195.74
1,385.20
59,232.52
321
1,580.94
191.27
1,389.67
57,842.85
322
1,580.94
186.78
1,394.16
56,448.70
323
1,580.94
182.28
1,398.66
55,050.04
324
1,580.94
177.77
1,403.17
53,646.87
325
1,580.94
173.23
1,407.71
52,239.16
326
1,580.94
168.69
1,412.25
50,826.91
327
1,580.94
164.13
1,416.81
49,410.10
328
1,580.94
159.55
1,421.39
47,988.71
329
1,580.94
154.96
1,425.98
46,562.73
330
1,580.94
150.36
1,430.58
45,132.15
331
1,580.94
145.74
1,435.20
43,696.95
332
1,580.94
141.10
1,439.84
42,257.12
333
1,580.94
136.46
1,444.48
40,812.63
334
1,580.94
131.79
1,449.15
39,363.48
335
1,580.94
127.11
1,453.83
37,909.65
336
1,580.94
122.42
1,458.52
36,451.13
337
1,580.94
117.71
1,463.23
34,987.90
338
1,580.94
112.98
1,467.96
33,519.94
339
1,580.94
108.24
1,472.70
32,047.24
340
1,580.94
103.49
1,477.45
30,569.79
341
1,580.94
98.71
1,482.23
29,087.56
342
1,580.94
93.93
1,487.01
27,600.55
343
1,580.94
89.13
1,491.81
26,108.74
344
1,580.94
84.31
1,496.63
24,612.11
345
1,580.94
79.48
1,501.46
23,110.64
346
1,580.94
74.63
1,506.31
21,604.33
347
1,580.94
69.76
1,511.18
20,093.16
348
1,580.94
64.88
1,516.06
18,577.10
349
1,580.94
59.99
1,520.95
17,056.15
350
1,580.94
55.08
1,525.86
15,530.29
351
1,580.94
50.15
1,530.79
13,999.50
352
1,580.94
45.21
1,535.73
12,463.76
353
1,580.94
40.25
1,540.69
10,923.07
354
1,580.94
35.27
1,545.67
9,377.40
355
1,580.94
30.28
1,550.66
7,826.74
356
1,580.94
25.27
1,555.67
6,271.08
357
1,580.94
20.25
1,560.69
4,710.39
358
1,580.94
15.21
1,565.73
3,144.66
359
1,580.94
10.15
1,570.79
1,573.87
360
1,578.96
5.08
1,573.87
0.00
Totals
569,136.42
232,936.42
336,200.00

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