Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,800.46  
 

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
1,800.46
1,382.13
418.33
339,798.67
2
1,800.46
1,380.43
420.03
339,378.64
3
1,800.46
1,378.73
421.73
338,956.91
4
1,800.46
1,377.01
423.45
338,533.46
5
1,800.46
1,375.29
425.17
338,108.29
6
1,800.46
1,373.56
426.90
337,681.40
7
1,800.46
1,371.83
428.63
337,252.77
8
1,800.46
1,370.09
430.37
336,822.40
9
1,800.46
1,368.34
432.12
336,390.28
10
1,800.46
1,366.59
433.87
335,956.41
11
1,800.46
1,364.82
435.64
335,520.77
12
1,800.46
1,363.05
437.41
335,083.36
13
1,800.46
1,361.28
439.18
334,644.18
14
1,800.46
1,359.49
440.97
334,203.21
15
1,800.46
1,357.70
442.76
333,760.45
16
1,800.46
1,355.90
444.56
333,315.89
17
1,800.46
1,354.10
446.36
332,869.53
18
1,800.46
1,352.28
448.18
332,421.35
19
1,800.46
1,350.46
450.00
331,971.35
20
1,800.46
1,348.63
451.83
331,519.53
21
1,800.46
1,346.80
453.66
331,065.86
22
1,800.46
1,344.96
455.50
330,610.36
23
1,800.46
1,343.10
457.36
330,153.00
24
1,800.46
1,341.25
459.21
329,693.79
25
1,800.46
1,339.38
461.08
329,232.71
26
1,800.46
1,337.51
462.95
328,769.76
27
1,800.46
1,335.63
464.83
328,304.93
28
1,800.46
1,333.74
466.72
327,838.20
29
1,800.46
1,331.84
468.62
327,369.59
30
1,800.46
1,329.94
470.52
326,899.07
31
1,800.46
1,328.03
472.43
326,426.63
32
1,800.46
1,326.11
474.35
325,952.28
33
1,800.46
1,324.18
476.28
325,476.00
34
1,800.46
1,322.25
478.21
324,997.79
35
1,800.46
1,320.30
480.16
324,517.63
36
1,800.46
1,318.35
482.11
324,035.53
37
1,800.46
1,316.39
484.07
323,551.46
38
1,800.46
1,314.43
486.03
323,065.43
39
1,800.46
1,312.45
488.01
322,577.42
40
1,800.46
1,310.47
489.99
322,087.43
41
1,800.46
1,308.48
491.98
321,595.45
42
1,800.46
1,306.48
493.98
321,101.47
43
1,800.46
1,304.47
495.99
320,605.49
44
1,800.46
1,302.46
498.00
320,107.49
45
1,800.46
1,300.44
500.02
319,607.47
46
1,800.46
1,298.41
502.05
319,105.41
47
1,800.46
1,296.37
504.09
318,601.32
48
1,800.46
1,294.32
506.14
318,095.17
49
1,800.46
1,292.26
508.20
317,586.98
50
1,800.46
1,290.20
510.26
317,076.71
51
1,800.46
1,288.12
512.34
316,564.38
52
1,800.46
1,286.04
514.42
316,049.96
53
1,800.46
1,283.95
516.51
315,533.45
54
1,800.46
1,281.85
518.61
315,014.85
55
1,800.46
1,279.75
520.71
314,494.14
56
1,800.46
1,277.63
522.83
313,971.31
57
1,800.46
1,275.51
524.95
313,446.36
58
1,800.46
1,273.38
527.08
312,919.27
59
1,800.46
1,271.23
529.23
312,390.05
60
1,800.46
1,269.08
531.38
311,858.67
61
1,800.46
1,266.93
533.53
311,325.14
62
1,800.46
1,264.76
535.70
310,789.44
63
1,800.46
1,262.58
537.88
310,251.56
64
1,800.46
1,260.40
540.06
309,711.49
65
1,800.46
1,258.20
542.26
309,169.24
66
1,800.46
1,256.00
544.46
308,624.78
67
1,800.46
1,253.79
546.67
308,078.11
68
1,800.46
1,251.57
548.89
307,529.21
69
1,800.46
1,249.34
551.12
306,978.09
70
1,800.46
1,247.10
553.36
306,424.73
71
1,800.46
1,244.85
555.61
305,869.12
72
1,800.46
1,242.59
557.87
305,311.25
73
1,800.46
1,240.33
560.13
304,751.12
74
1,800.46
1,238.05
562.41
304,188.71
75
1,800.46
1,235.77
564.69
303,624.02
76
1,800.46
1,233.47
566.99
303,057.03
77
1,800.46
1,231.17
569.29
302,487.74
78
1,800.46
1,228.86
571.60
301,916.14
79
1,800.46
1,226.53
573.93
301,342.21
80
1,800.46
1,224.20
576.26
300,765.95
81
1,800.46
1,221.86
578.60
300,187.35
82
1,800.46
1,219.51
580.95
299,606.41
83
1,800.46
1,217.15
583.31
299,023.10
84
1,800.46
1,214.78
585.68
298,437.42
85
1,800.46
1,212.40
588.06
297,849.36
86
1,800.46
1,210.01
590.45
297,258.91
87
1,800.46
1,207.61
592.85
296,666.07
88
1,800.46
1,205.21
595.25
296,070.81
89
1,800.46
1,202.79
597.67
295,473.14
90
1,800.46
1,200.36
600.10
294,873.04
91
1,800.46
1,197.92
602.54
294,270.50
92
1,800.46
1,195.47
604.99
293,665.52
93
1,800.46
1,193.02
607.44
293,058.07
94
1,800.46
1,190.55
609.91
292,448.16
95
1,800.46
1,188.07
612.39
291,835.77
96
1,800.46
1,185.58
614.88
291,220.89
97
1,800.46
1,183.08
617.38
290,603.52
98
1,800.46
1,180.58
619.88
289,983.64
99
1,800.46
1,178.06
622.40
289,361.23
100
1,800.46
1,175.53
624.93
288,736.30
101
1,800.46
1,172.99
627.47
288,108.84
102
1,800.46
1,170.44
630.02
287,478.82
103
1,800.46
1,167.88
632.58
286,846.24
104
1,800.46
1,165.31
635.15
286,211.09
105
1,800.46
1,162.73
637.73
285,573.37
106
1,800.46
1,160.14
640.32
284,933.05
107
1,800.46
1,157.54
642.92
284,290.13
108
1,800.46
1,154.93
645.53
283,644.60
109
1,800.46
1,152.31
648.15
282,996.44
110
1,800.46
1,149.67
650.79
282,345.66
111
1,800.46
1,147.03
653.43
281,692.22
112
1,800.46
1,144.37
656.09
281,036.14
113
1,800.46
1,141.71
658.75
280,377.39
114
1,800.46
1,139.03
661.43
279,715.96
115
1,800.46
1,136.35
664.11
279,051.85
116
1,800.46
1,133.65
666.81
278,385.04
117
1,800.46
1,130.94
669.52
277,715.52
118
1,800.46
1,128.22
672.24
277,043.27
119
1,800.46
1,125.49
674.97
276,368.30
120
1,800.46
1,122.75
677.71
275,690.59
121
1,800.46
1,119.99
680.47
275,010.12
122
1,800.46
1,117.23
683.23
274,326.89
123
1,800.46
1,114.45
686.01
273,640.88
124
1,800.46
1,111.67
688.79
272,952.09
125
1,800.46
1,108.87
691.59
272,260.50
126
1,800.46
1,106.06
694.40
271,566.10
127
1,800.46
1,103.24
697.22
270,868.87
128
1,800.46
1,100.40
700.06
270,168.82
129
1,800.46
1,097.56
702.90
269,465.92
130
1,800.46
1,094.71
705.75
268,760.16
131
1,800.46
1,091.84
708.62
268,051.54
132
1,800.46
1,088.96
711.50
267,340.04
133
1,800.46
1,086.07
714.39
266,625.65
134
1,800.46
1,083.17
717.29
265,908.36
135
1,800.46
1,080.25
720.21
265,188.15
136
1,800.46
1,077.33
723.13
264,465.02
137
1,800.46
1,074.39
726.07
263,738.95
138
1,800.46
1,071.44
729.02
263,009.93
139
1,800.46
1,068.48
731.98
262,277.94
140
1,800.46
1,065.50
734.96
261,542.99
141
1,800.46
1,062.52
737.94
260,805.05
142
1,800.46
1,059.52
740.94
260,064.11
143
1,800.46
1,056.51
743.95
259,320.16
144
1,800.46
1,053.49
746.97
258,573.19
145
1,800.46
1,050.45
750.01
257,823.18
146
1,800.46
1,047.41
753.05
257,070.13
147
1,800.46
1,044.35
756.11
256,314.01
148
1,800.46
1,041.28
759.18
255,554.83
149
1,800.46
1,038.19
762.27
254,792.56
150
1,800.46
1,035.09
765.37
254,027.19
151
1,800.46
1,031.99
768.47
253,258.72
152
1,800.46
1,028.86
771.60
252,487.12
153
1,800.46
1,025.73
774.73
251,712.39
154
1,800.46
1,022.58
777.88
250,934.51
155
1,800.46
1,019.42
781.04
250,153.48
156
1,800.46
1,016.25
784.21
249,369.26
157
1,800.46
1,013.06
787.40
248,581.87
158
1,800.46
1,009.86
790.60
247,791.27
159
1,800.46
1,006.65
793.81
246,997.46
160
1,800.46
1,003.43
797.03
246,200.43
161
1,800.46
1,000.19
800.27
245,400.16
162
1,800.46
996.94
803.52
244,596.64
163
1,800.46
993.67
806.79
243,789.85
164
1,800.46
990.40
810.06
242,979.79
165
1,800.46
987.11
813.35
242,166.43
166
1,800.46
983.80
816.66
241,349.77
167
1,800.46
980.48
819.98
240,529.80
168
1,800.46
977.15
823.31
239,706.49
169
1,800.46
973.81
826.65
238,879.84
170
1,800.46
970.45
830.01
238,049.83
171
1,800.46
967.08
833.38
237,216.44
172
1,800.46
963.69
836.77
236,379.68
173
1,800.46
960.29
840.17
235,539.51
174
1,800.46
956.88
843.58
234,695.93
175
1,800.46
953.45
847.01
233,848.92
176
1,800.46
950.01
850.45
232,998.47
177
1,800.46
946.56
853.90
232,144.57
178
1,800.46
943.09
857.37
231,287.19
179
1,800.46
939.60
860.86
230,426.34
180
1,800.46
936.11
864.35
229,561.99
181
1,800.46
932.60
867.86
228,694.12
182
1,800.46
929.07
871.39
227,822.73
183
1,800.46
925.53
874.93
226,947.80
184
1,800.46
921.98
878.48
226,069.32
185
1,800.46
918.41
882.05
225,187.26
186
1,800.46
914.82
885.64
224,301.63
187
1,800.46
911.23
889.23
223,412.39
188
1,800.46
907.61
892.85
222,519.54
189
1,800.46
903.99
896.47
221,623.07
190
1,800.46
900.34
900.12
220,722.95
191
1,800.46
896.69
903.77
219,819.18
192
1,800.46
893.02
907.44
218,911.74
193
1,800.46
889.33
911.13
218,000.61
194
1,800.46
885.63
914.83
217,085.77
195
1,800.46
881.91
918.55
216,167.22
196
1,800.46
878.18
922.28
215,244.94
197
1,800.46
874.43
926.03
214,318.92
198
1,800.46
870.67
929.79
213,389.13
199
1,800.46
866.89
933.57
212,455.56
200
1,800.46
863.10
937.36
211,518.20
201
1,800.46
859.29
941.17
210,577.03
202
1,800.46
855.47
944.99
209,632.04
203
1,800.46
851.63
948.83
208,683.21
204
1,800.46
847.78
952.68
207,730.53
205
1,800.46
843.91
956.55
206,773.97
206
1,800.46
840.02
960.44
205,813.53
207
1,800.46
836.12
964.34
204,849.19
208
1,800.46
832.20
968.26
203,880.93
209
1,800.46
828.27
972.19
202,908.74
210
1,800.46
824.32
976.14
201,932.59
211
1,800.46
820.35
980.11
200,952.48
212
1,800.46
816.37
984.09
199,968.39
213
1,800.46
812.37
988.09
198,980.31
214
1,800.46
808.36
992.10
197,988.20
215
1,800.46
804.33
996.13
196,992.07
216
1,800.46
800.28
1,000.18
195,991.89
217
1,800.46
796.22
1,004.24
194,987.65
218
1,800.46
792.14
1,008.32
193,979.32
219
1,800.46
788.04
1,012.42
192,966.91
220
1,800.46
783.93
1,016.53
191,950.37
221
1,800.46
779.80
1,020.66
190,929.71
222
1,800.46
775.65
1,024.81
189,904.90
223
1,800.46
771.49
1,028.97
188,875.93
224
1,800.46
767.31
1,033.15
187,842.78
225
1,800.46
763.11
1,037.35
186,805.43
226
1,800.46
758.90
1,041.56
185,763.87
227
1,800.46
754.67
1,045.79
184,718.07
228
1,800.46
750.42
1,050.04
183,668.03
229
1,800.46
746.15
1,054.31
182,613.72
230
1,800.46
741.87
1,058.59
181,555.13
231
1,800.46
737.57
1,062.89
180,492.24
232
1,800.46
733.25
1,067.21
179,425.03
233
1,800.46
728.91
1,071.55
178,353.48
234
1,800.46
724.56
1,075.90
177,277.58
235
1,800.46
720.19
1,080.27
176,197.31
236
1,800.46
715.80
1,084.66
175,112.66
237
1,800.46
711.40
1,089.06
174,023.59
238
1,800.46
706.97
1,093.49
172,930.10
239
1,800.46
702.53
1,097.93
171,832.17
240
1,800.46
698.07
1,102.39
170,729.78
241
1,800.46
693.59
1,106.87
169,622.91
242
1,800.46
689.09
1,111.37
168,511.54
243
1,800.46
684.58
1,115.88
167,395.66
244
1,800.46
680.04
1,120.42
166,275.24
245
1,800.46
675.49
1,124.97
165,150.28
246
1,800.46
670.92
1,129.54
164,020.74
247
1,800.46
666.33
1,134.13
162,886.62
248
1,800.46
661.73
1,138.73
161,747.88
249
1,800.46
657.10
1,143.36
160,604.52
250
1,800.46
652.46
1,148.00
159,456.52
251
1,800.46
647.79
1,152.67
158,303.85
252
1,800.46
643.11
1,157.35
157,146.50
253
1,800.46
638.41
1,162.05
155,984.45
254
1,800.46
633.69
1,166.77
154,817.67
255
1,800.46
628.95
1,171.51
153,646.16
256
1,800.46
624.19
1,176.27
152,469.89
257
1,800.46
619.41
1,181.05
151,288.84
258
1,800.46
614.61
1,185.85
150,102.99
259
1,800.46
609.79
1,190.67
148,912.32
260
1,800.46
604.96
1,195.50
147,716.82
261
1,800.46
600.10
1,200.36
146,516.46
262
1,800.46
595.22
1,205.24
145,311.22
263
1,800.46
590.33
1,210.13
144,101.09
264
1,800.46
585.41
1,215.05
142,886.04
265
1,800.46
580.47
1,219.99
141,666.05
266
1,800.46
575.52
1,224.94
140,441.11
267
1,800.46
570.54
1,229.92
139,211.19
268
1,800.46
565.55
1,234.91
137,976.28
269
1,800.46
560.53
1,239.93
136,736.35
270
1,800.46
555.49
1,244.97
135,491.38
271
1,800.46
550.43
1,250.03
134,241.35
272
1,800.46
545.36
1,255.10
132,986.25
273
1,800.46
540.26
1,260.20
131,726.04
274
1,800.46
535.14
1,265.32
130,460.72
275
1,800.46
530.00
1,270.46
129,190.26
276
1,800.46
524.84
1,275.62
127,914.63
277
1,800.46
519.65
1,280.81
126,633.83
278
1,800.46
514.45
1,286.01
125,347.82
279
1,800.46
509.23
1,291.23
124,056.58
280
1,800.46
503.98
1,296.48
122,760.10
281
1,800.46
498.71
1,301.75
121,458.36
282
1,800.46
493.42
1,307.04
120,151.32
283
1,800.46
488.11
1,312.35
118,838.97
284
1,800.46
482.78
1,317.68
117,521.30
285
1,800.46
477.43
1,323.03
116,198.27
286
1,800.46
472.06
1,328.40
114,869.86
287
1,800.46
466.66
1,333.80
113,536.06
288
1,800.46
461.24
1,339.22
112,196.84
289
1,800.46
455.80
1,344.66
110,852.18
290
1,800.46
450.34
1,350.12
109,502.06
291
1,800.46
444.85
1,355.61
108,146.45
292
1,800.46
439.34
1,361.12
106,785.34
293
1,800.46
433.82
1,366.64
105,418.69
294
1,800.46
428.26
1,372.20
104,046.50
295
1,800.46
422.69
1,377.77
102,668.72
296
1,800.46
417.09
1,383.37
101,285.36
297
1,800.46
411.47
1,388.99
99,896.37
298
1,800.46
405.83
1,394.63
98,501.74
299
1,800.46
400.16
1,400.30
97,101.44
300
1,800.46
394.47
1,405.99
95,695.45
301
1,800.46
388.76
1,411.70
94,283.76
302
1,800.46
383.03
1,417.43
92,866.33
303
1,800.46
377.27
1,423.19
91,443.13
304
1,800.46
371.49
1,428.97
90,014.16
305
1,800.46
365.68
1,434.78
88,579.39
306
1,800.46
359.85
1,440.61
87,138.78
307
1,800.46
354.00
1,446.46
85,692.32
308
1,800.46
348.13
1,452.33
84,239.99
309
1,800.46
342.22
1,458.24
82,781.75
310
1,800.46
336.30
1,464.16
81,317.59
311
1,800.46
330.35
1,470.11
79,847.48
312
1,800.46
324.38
1,476.08
78,371.40
313
1,800.46
318.38
1,482.08
76,889.33
314
1,800.46
312.36
1,488.10
75,401.23
315
1,800.46
306.32
1,494.14
73,907.09
316
1,800.46
300.25
1,500.21
72,406.88
317
1,800.46
294.15
1,506.31
70,900.57
318
1,800.46
288.03
1,512.43
69,388.14
319
1,800.46
281.89
1,518.57
67,869.57
320
1,800.46
275.72
1,524.74
66,344.83
321
1,800.46
269.53
1,530.93
64,813.90
322
1,800.46
263.31
1,537.15
63,276.74
323
1,800.46
257.06
1,543.40
61,733.35
324
1,800.46
250.79
1,549.67
60,183.68
325
1,800.46
244.50
1,555.96
58,627.71
326
1,800.46
238.18
1,562.28
57,065.43
327
1,800.46
231.83
1,568.63
55,496.80
328
1,800.46
225.46
1,575.00
53,921.79
329
1,800.46
219.06
1,581.40
52,340.39
330
1,800.46
212.63
1,587.83
50,752.56
331
1,800.46
206.18
1,594.28
49,158.29
332
1,800.46
199.71
1,600.75
47,557.53
333
1,800.46
193.20
1,607.26
45,950.27
334
1,800.46
186.67
1,613.79
44,336.49
335
1,800.46
180.12
1,620.34
42,716.14
336
1,800.46
173.53
1,626.93
41,089.22
337
1,800.46
166.92
1,633.54
39,455.68
338
1,800.46
160.29
1,640.17
37,815.51
339
1,800.46
153.63
1,646.83
36,168.68
340
1,800.46
146.94
1,653.52
34,515.15
341
1,800.46
140.22
1,660.24
32,854.91
342
1,800.46
133.47
1,666.99
31,187.92
343
1,800.46
126.70
1,673.76
29,514.16
344
1,800.46
119.90
1,680.56
27,833.61
345
1,800.46
113.07
1,687.39
26,146.22
346
1,800.46
106.22
1,694.24
24,451.98
347
1,800.46
99.34
1,701.12
22,750.85
348
1,800.46
92.43
1,708.03
21,042.82
349
1,800.46
85.49
1,714.97
19,327.85
350
1,800.46
78.52
1,721.94
17,605.91
351
1,800.46
71.52
1,728.94
15,876.97
352
1,800.46
64.50
1,735.96
14,141.01
353
1,800.46
57.45
1,743.01
12,398.00
354
1,800.46
50.37
1,750.09
10,647.90
355
1,800.46
43.26
1,757.20
8,890.70
356
1,800.46
36.12
1,764.34
7,126.36
357
1,800.46
28.95
1,771.51
5,354.85
358
1,800.46
21.75
1,778.71
3,576.14
359
1,800.46
14.53
1,785.93
1,790.21
360
1,797.49
7.27
1,790.21
0.00
Totals
648,162.63
307,945.63
340,217.00

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