Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,580.38  
 

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
1,580.38
1,066.41
513.97
340,736.03
2
1,580.38
1,064.80
515.58
340,220.45
3
1,580.38
1,063.19
517.19
339,703.26
4
1,580.38
1,061.57
518.81
339,184.45
5
1,580.38
1,059.95
520.43
338,664.02
6
1,580.38
1,058.33
522.05
338,141.96
7
1,580.38
1,056.69
523.69
337,618.28
8
1,580.38
1,055.06
525.32
337,092.96
9
1,580.38
1,053.42
526.96
336,565.99
10
1,580.38
1,051.77
528.61
336,037.38
11
1,580.38
1,050.12
530.26
335,507.12
12
1,580.38
1,048.46
531.92
334,975.20
13
1,580.38
1,046.80
533.58
334,441.61
14
1,580.38
1,045.13
535.25
333,906.36
15
1,580.38
1,043.46
536.92
333,369.44
16
1,580.38
1,041.78
538.60
332,830.84
17
1,580.38
1,040.10
540.28
332,290.56
18
1,580.38
1,038.41
541.97
331,748.58
19
1,580.38
1,036.71
543.67
331,204.92
20
1,580.38
1,035.02
545.36
330,659.55
21
1,580.38
1,033.31
547.07
330,112.49
22
1,580.38
1,031.60
548.78
329,563.71
23
1,580.38
1,029.89
550.49
329,013.21
24
1,580.38
1,028.17
552.21
328,461.00
25
1,580.38
1,026.44
553.94
327,907.06
26
1,580.38
1,024.71
555.67
327,351.39
27
1,580.38
1,022.97
557.41
326,793.98
28
1,580.38
1,021.23
559.15
326,234.83
29
1,580.38
1,019.48
560.90
325,673.94
30
1,580.38
1,017.73
562.65
325,111.29
31
1,580.38
1,015.97
564.41
324,546.88
32
1,580.38
1,014.21
566.17
323,980.71
33
1,580.38
1,012.44
567.94
323,412.77
34
1,580.38
1,010.66
569.72
322,843.06
35
1,580.38
1,008.88
571.50
322,271.56
36
1,580.38
1,007.10
573.28
321,698.28
37
1,580.38
1,005.31
575.07
321,123.21
38
1,580.38
1,003.51
576.87
320,546.34
39
1,580.38
1,001.71
578.67
319,967.66
40
1,580.38
999.90
580.48
319,387.18
41
1,580.38
998.08
582.30
318,804.89
42
1,580.38
996.27
584.11
318,220.77
43
1,580.38
994.44
585.94
317,634.83
44
1,580.38
992.61
587.77
317,047.06
45
1,580.38
990.77
589.61
316,457.45
46
1,580.38
988.93
591.45
315,866.00
47
1,580.38
987.08
593.30
315,272.70
48
1,580.38
985.23
595.15
314,677.55
49
1,580.38
983.37
597.01
314,080.54
50
1,580.38
981.50
598.88
313,481.66
51
1,580.38
979.63
600.75
312,880.91
52
1,580.38
977.75
602.63
312,278.28
53
1,580.38
975.87
604.51
311,673.77
54
1,580.38
973.98
606.40
311,067.37
55
1,580.38
972.09
608.29
310,459.08
56
1,580.38
970.18
610.20
309,848.88
57
1,580.38
968.28
612.10
309,236.78
58
1,580.38
966.36
614.02
308,622.77
59
1,580.38
964.45
615.93
308,006.83
60
1,580.38
962.52
617.86
307,388.97
61
1,580.38
960.59
619.79
306,769.18
62
1,580.38
958.65
621.73
306,147.46
63
1,580.38
956.71
623.67
305,523.79
64
1,580.38
954.76
625.62
304,898.17
65
1,580.38
952.81
627.57
304,270.60
66
1,580.38
950.85
629.53
303,641.06
67
1,580.38
948.88
631.50
303,009.56
68
1,580.38
946.90
633.48
302,376.09
69
1,580.38
944.93
635.45
301,740.63
70
1,580.38
942.94
637.44
301,103.19
71
1,580.38
940.95
639.43
300,463.76
72
1,580.38
938.95
641.43
299,822.33
73
1,580.38
936.94
643.44
299,178.89
74
1,580.38
934.93
645.45
298,533.45
75
1,580.38
932.92
647.46
297,885.98
76
1,580.38
930.89
649.49
297,236.50
77
1,580.38
928.86
651.52
296,584.98
78
1,580.38
926.83
653.55
295,931.43
79
1,580.38
924.79
655.59
295,275.84
80
1,580.38
922.74
657.64
294,618.19
81
1,580.38
920.68
659.70
293,958.49
82
1,580.38
918.62
661.76
293,296.73
83
1,580.38
916.55
663.83
292,632.91
84
1,580.38
914.48
665.90
291,967.00
85
1,580.38
912.40
667.98
291,299.02
86
1,580.38
910.31
670.07
290,628.95
87
1,580.38
908.22
672.16
289,956.79
88
1,580.38
906.11
674.27
289,282.52
89
1,580.38
904.01
676.37
288,606.15
90
1,580.38
901.89
678.49
287,927.66
91
1,580.38
899.77
680.61
287,247.06
92
1,580.38
897.65
682.73
286,564.32
93
1,580.38
895.51
684.87
285,879.46
94
1,580.38
893.37
687.01
285,192.45
95
1,580.38
891.23
689.15
284,503.30
96
1,580.38
889.07
691.31
283,811.99
97
1,580.38
886.91
693.47
283,118.52
98
1,580.38
884.75
695.63
282,422.89
99
1,580.38
882.57
697.81
281,725.08
100
1,580.38
880.39
699.99
281,025.09
101
1,580.38
878.20
702.18
280,322.91
102
1,580.38
876.01
704.37
279,618.54
103
1,580.38
873.81
706.57
278,911.97
104
1,580.38
871.60
708.78
278,203.19
105
1,580.38
869.38
711.00
277,492.20
106
1,580.38
867.16
713.22
276,778.98
107
1,580.38
864.93
715.45
276,063.53
108
1,580.38
862.70
717.68
275,345.85
109
1,580.38
860.46
719.92
274,625.93
110
1,580.38
858.21
722.17
273,903.75
111
1,580.38
855.95
724.43
273,179.32
112
1,580.38
853.69
726.69
272,452.63
113
1,580.38
851.41
728.97
271,723.66
114
1,580.38
849.14
731.24
270,992.42
115
1,580.38
846.85
733.53
270,258.89
116
1,580.38
844.56
735.82
269,523.07
117
1,580.38
842.26
738.12
268,784.95
118
1,580.38
839.95
740.43
268,044.52
119
1,580.38
837.64
742.74
267,301.78
120
1,580.38
835.32
745.06
266,556.72
121
1,580.38
832.99
747.39
265,809.33
122
1,580.38
830.65
749.73
265,059.60
123
1,580.38
828.31
752.07
264,307.53
124
1,580.38
825.96
754.42
263,553.12
125
1,580.38
823.60
756.78
262,796.34
126
1,580.38
821.24
759.14
262,037.20
127
1,580.38
818.87
761.51
261,275.68
128
1,580.38
816.49
763.89
260,511.79
129
1,580.38
814.10
766.28
259,745.51
130
1,580.38
811.70
768.68
258,976.83
131
1,580.38
809.30
771.08
258,205.76
132
1,580.38
806.89
773.49
257,432.27
133
1,580.38
804.48
775.90
256,656.37
134
1,580.38
802.05
778.33
255,878.04
135
1,580.38
799.62
780.76
255,097.28
136
1,580.38
797.18
783.20
254,314.07
137
1,580.38
794.73
785.65
253,528.43
138
1,580.38
792.28
788.10
252,740.32
139
1,580.38
789.81
790.57
251,949.76
140
1,580.38
787.34
793.04
251,156.72
141
1,580.38
784.86
795.52
250,361.20
142
1,580.38
782.38
798.00
249,563.20
143
1,580.38
779.89
800.49
248,762.71
144
1,580.38
777.38
803.00
247,959.71
145
1,580.38
774.87
805.51
247,154.21
146
1,580.38
772.36
808.02
246,346.18
147
1,580.38
769.83
810.55
245,535.63
148
1,580.38
767.30
813.08
244,722.55
149
1,580.38
764.76
815.62
243,906.93
150
1,580.38
762.21
818.17
243,088.76
151
1,580.38
759.65
820.73
242,268.03
152
1,580.38
757.09
823.29
241,444.74
153
1,580.38
754.51
825.87
240,618.87
154
1,580.38
751.93
828.45
239,790.43
155
1,580.38
749.35
831.03
238,959.39
156
1,580.38
746.75
833.63
238,125.76
157
1,580.38
744.14
836.24
237,289.52
158
1,580.38
741.53
838.85
236,450.67
159
1,580.38
738.91
841.47
235,609.20
160
1,580.38
736.28
844.10
234,765.10
161
1,580.38
733.64
846.74
233,918.36
162
1,580.38
730.99
849.39
233,068.98
163
1,580.38
728.34
852.04
232,216.94
164
1,580.38
725.68
854.70
231,362.24
165
1,580.38
723.01
857.37
230,504.86
166
1,580.38
720.33
860.05
229,644.81
167
1,580.38
717.64
862.74
228,782.07
168
1,580.38
714.94
865.44
227,916.63
169
1,580.38
712.24
868.14
227,048.49
170
1,580.38
709.53
870.85
226,177.64
171
1,580.38
706.81
873.57
225,304.07
172
1,580.38
704.08
876.30
224,427.76
173
1,580.38
701.34
879.04
223,548.72
174
1,580.38
698.59
881.79
222,666.93
175
1,580.38
695.83
884.55
221,782.38
176
1,580.38
693.07
887.31
220,895.07
177
1,580.38
690.30
890.08
220,004.99
178
1,580.38
687.52
892.86
219,112.12
179
1,580.38
684.73
895.65
218,216.47
180
1,580.38
681.93
898.45
217,318.02
181
1,580.38
679.12
901.26
216,416.76
182
1,580.38
676.30
904.08
215,512.68
183
1,580.38
673.48
906.90
214,605.77
184
1,580.38
670.64
909.74
213,696.04
185
1,580.38
667.80
912.58
212,783.46
186
1,580.38
664.95
915.43
211,868.03
187
1,580.38
662.09
918.29
210,949.73
188
1,580.38
659.22
921.16
210,028.57
189
1,580.38
656.34
924.04
209,104.53
190
1,580.38
653.45
926.93
208,177.60
191
1,580.38
650.56
929.82
207,247.78
192
1,580.38
647.65
932.73
206,315.05
193
1,580.38
644.73
935.65
205,379.40
194
1,580.38
641.81
938.57
204,440.83
195
1,580.38
638.88
941.50
203,499.33
196
1,580.38
635.94
944.44
202,554.88
197
1,580.38
632.98
947.40
201,607.49
198
1,580.38
630.02
950.36
200,657.13
199
1,580.38
627.05
953.33
199,703.81
200
1,580.38
624.07
956.31
198,747.50
201
1,580.38
621.09
959.29
197,788.21
202
1,580.38
618.09
962.29
196,825.91
203
1,580.38
615.08
965.30
195,860.62
204
1,580.38
612.06
968.32
194,892.30
205
1,580.38
609.04
971.34
193,920.96
206
1,580.38
606.00
974.38
192,946.58
207
1,580.38
602.96
977.42
191,969.16
208
1,580.38
599.90
980.48
190,988.68
209
1,580.38
596.84
983.54
190,005.14
210
1,580.38
593.77
986.61
189,018.53
211
1,580.38
590.68
989.70
188,028.83
212
1,580.38
587.59
992.79
187,036.04
213
1,580.38
584.49
995.89
186,040.15
214
1,580.38
581.38
999.00
185,041.14
215
1,580.38
578.25
1,002.13
184,039.02
216
1,580.38
575.12
1,005.26
183,033.76
217
1,580.38
571.98
1,008.40
182,025.36
218
1,580.38
568.83
1,011.55
181,013.81
219
1,580.38
565.67
1,014.71
179,999.10
220
1,580.38
562.50
1,017.88
178,981.22
221
1,580.38
559.32
1,021.06
177,960.15
222
1,580.38
556.13
1,024.25
176,935.90
223
1,580.38
552.92
1,027.46
175,908.44
224
1,580.38
549.71
1,030.67
174,877.78
225
1,580.38
546.49
1,033.89
173,843.89
226
1,580.38
543.26
1,037.12
172,806.77
227
1,580.38
540.02
1,040.36
171,766.41
228
1,580.38
536.77
1,043.61
170,722.80
229
1,580.38
533.51
1,046.87
169,675.93
230
1,580.38
530.24
1,050.14
168,625.79
231
1,580.38
526.96
1,053.42
167,572.36
232
1,580.38
523.66
1,056.72
166,515.65
233
1,580.38
520.36
1,060.02
165,455.63
234
1,580.38
517.05
1,063.33
164,392.30
235
1,580.38
513.73
1,066.65
163,325.64
236
1,580.38
510.39
1,069.99
162,255.66
237
1,580.38
507.05
1,073.33
161,182.33
238
1,580.38
503.69
1,076.69
160,105.64
239
1,580.38
500.33
1,080.05
159,025.59
240
1,580.38
496.95
1,083.43
157,942.16
241
1,580.38
493.57
1,086.81
156,855.35
242
1,580.38
490.17
1,090.21
155,765.15
243
1,580.38
486.77
1,093.61
154,671.53
244
1,580.38
483.35
1,097.03
153,574.50
245
1,580.38
479.92
1,100.46
152,474.04
246
1,580.38
476.48
1,103.90
151,370.14
247
1,580.38
473.03
1,107.35
150,262.80
248
1,580.38
469.57
1,110.81
149,151.99
249
1,580.38
466.10
1,114.28
148,037.71
250
1,580.38
462.62
1,117.76
146,919.94
251
1,580.38
459.12
1,121.26
145,798.69
252
1,580.38
455.62
1,124.76
144,673.93
253
1,580.38
452.11
1,128.27
143,545.66
254
1,580.38
448.58
1,131.80
142,413.86
255
1,580.38
445.04
1,135.34
141,278.52
256
1,580.38
441.50
1,138.88
140,139.63
257
1,580.38
437.94
1,142.44
138,997.19
258
1,580.38
434.37
1,146.01
137,851.18
259
1,580.38
430.78
1,149.60
136,701.58
260
1,580.38
427.19
1,153.19
135,548.39
261
1,580.38
423.59
1,156.79
134,391.60
262
1,580.38
419.97
1,160.41
133,231.20
263
1,580.38
416.35
1,164.03
132,067.16
264
1,580.38
412.71
1,167.67
130,899.49
265
1,580.38
409.06
1,171.32
129,728.18
266
1,580.38
405.40
1,174.98
128,553.20
267
1,580.38
401.73
1,178.65
127,374.54
268
1,580.38
398.05
1,182.33
126,192.21
269
1,580.38
394.35
1,186.03
125,006.18
270
1,580.38
390.64
1,189.74
123,816.45
271
1,580.38
386.93
1,193.45
122,622.99
272
1,580.38
383.20
1,197.18
121,425.81
273
1,580.38
379.46
1,200.92
120,224.88
274
1,580.38
375.70
1,204.68
119,020.21
275
1,580.38
371.94
1,208.44
117,811.77
276
1,580.38
368.16
1,212.22
116,599.55
277
1,580.38
364.37
1,216.01
115,383.54
278
1,580.38
360.57
1,219.81
114,163.73
279
1,580.38
356.76
1,223.62
112,940.12
280
1,580.38
352.94
1,227.44
111,712.67
281
1,580.38
349.10
1,231.28
110,481.40
282
1,580.38
345.25
1,235.13
109,246.27
283
1,580.38
341.39
1,238.99
108,007.28
284
1,580.38
337.52
1,242.86
106,764.43
285
1,580.38
333.64
1,246.74
105,517.69
286
1,580.38
329.74
1,250.64
104,267.05
287
1,580.38
325.83
1,254.55
103,012.50
288
1,580.38
321.91
1,258.47
101,754.04
289
1,580.38
317.98
1,262.40
100,491.64
290
1,580.38
314.04
1,266.34
99,225.30
291
1,580.38
310.08
1,270.30
97,954.99
292
1,580.38
306.11
1,274.27
96,680.72
293
1,580.38
302.13
1,278.25
95,402.47
294
1,580.38
298.13
1,282.25
94,120.22
295
1,580.38
294.13
1,286.25
92,833.97
296
1,580.38
290.11
1,290.27
91,543.70
297
1,580.38
286.07
1,294.31
90,249.39
298
1,580.38
282.03
1,298.35
88,951.04
299
1,580.38
277.97
1,302.41
87,648.63
300
1,580.38
273.90
1,306.48
86,342.15
301
1,580.38
269.82
1,310.56
85,031.59
302
1,580.38
265.72
1,314.66
83,716.94
303
1,580.38
261.62
1,318.76
82,398.17
304
1,580.38
257.49
1,322.89
81,075.29
305
1,580.38
253.36
1,327.02
79,748.27
306
1,580.38
249.21
1,331.17
78,417.10
307
1,580.38
245.05
1,335.33
77,081.77
308
1,580.38
240.88
1,339.50
75,742.27
309
1,580.38
236.69
1,343.69
74,398.59
310
1,580.38
232.50
1,347.88
73,050.70
311
1,580.38
228.28
1,352.10
71,698.61
312
1,580.38
224.06
1,356.32
70,342.28
313
1,580.38
219.82
1,360.56
68,981.72
314
1,580.38
215.57
1,364.81
67,616.91
315
1,580.38
211.30
1,369.08
66,247.84
316
1,580.38
207.02
1,373.36
64,874.48
317
1,580.38
202.73
1,377.65
63,496.83
318
1,580.38
198.43
1,381.95
62,114.88
319
1,580.38
194.11
1,386.27
60,728.61
320
1,580.38
189.78
1,390.60
59,338.01
321
1,580.38
185.43
1,394.95
57,943.06
322
1,580.38
181.07
1,399.31
56,543.75
323
1,580.38
176.70
1,403.68
55,140.07
324
1,580.38
172.31
1,408.07
53,732.00
325
1,580.38
167.91
1,412.47
52,319.53
326
1,580.38
163.50
1,416.88
50,902.65
327
1,580.38
159.07
1,421.31
49,481.34
328
1,580.38
154.63
1,425.75
48,055.59
329
1,580.38
150.17
1,430.21
46,625.39
330
1,580.38
145.70
1,434.68
45,190.71
331
1,580.38
141.22
1,439.16
43,751.55
332
1,580.38
136.72
1,443.66
42,307.89
333
1,580.38
132.21
1,448.17
40,859.73
334
1,580.38
127.69
1,452.69
39,407.03
335
1,580.38
123.15
1,457.23
37,949.80
336
1,580.38
118.59
1,461.79
36,488.01
337
1,580.38
114.03
1,466.35
35,021.66
338
1,580.38
109.44
1,470.94
33,550.72
339
1,580.38
104.85
1,475.53
32,075.19
340
1,580.38
100.23
1,480.15
30,595.04
341
1,580.38
95.61
1,484.77
29,110.27
342
1,580.38
90.97
1,489.41
27,620.86
343
1,580.38
86.32
1,494.06
26,126.80
344
1,580.38
81.65
1,498.73
24,628.06
345
1,580.38
76.96
1,503.42
23,124.65
346
1,580.38
72.26
1,508.12
21,616.53
347
1,580.38
67.55
1,512.83
20,103.70
348
1,580.38
62.82
1,517.56
18,586.15
349
1,580.38
58.08
1,522.30
17,063.85
350
1,580.38
53.32
1,527.06
15,536.79
351
1,580.38
48.55
1,531.83
14,004.96
352
1,580.38
43.77
1,536.61
12,468.35
353
1,580.38
38.96
1,541.42
10,926.93
354
1,580.38
34.15
1,546.23
9,380.70
355
1,580.38
29.31
1,551.07
7,829.64
356
1,580.38
24.47
1,555.91
6,273.72
357
1,580.38
19.61
1,560.77
4,712.95
358
1,580.38
14.73
1,565.65
3,147.30
359
1,580.38
9.84
1,570.54
1,576.75
360
1,581.68
4.93
1,576.75
0.00
Totals
568,938.10
227,688.10
341,250.00

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