Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,680.10  
 

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
1,680.10
1,209.57
470.53
341,054.47
2
1,680.10
1,207.90
472.20
340,582.27
3
1,680.10
1,206.23
473.87
340,108.40
4
1,680.10
1,204.55
475.55
339,632.85
5
1,680.10
1,202.87
477.23
339,155.61
6
1,680.10
1,201.18
478.92
338,676.69
7
1,680.10
1,199.48
480.62
338,196.07
8
1,680.10
1,197.78
482.32
337,713.75
9
1,680.10
1,196.07
484.03
337,229.72
10
1,680.10
1,194.36
485.74
336,743.97
11
1,680.10
1,192.63
487.47
336,256.51
12
1,680.10
1,190.91
489.19
335,767.32
13
1,680.10
1,189.18
490.92
335,276.39
14
1,680.10
1,187.44
492.66
334,783.73
15
1,680.10
1,185.69
494.41
334,289.32
16
1,680.10
1,183.94
496.16
333,793.16
17
1,680.10
1,182.18
497.92
333,295.25
18
1,680.10
1,180.42
499.68
332,795.57
19
1,680.10
1,178.65
501.45
332,294.12
20
1,680.10
1,176.88
503.22
331,790.89
21
1,680.10
1,175.09
505.01
331,285.89
22
1,680.10
1,173.30
506.80
330,779.09
23
1,680.10
1,171.51
508.59
330,270.50
24
1,680.10
1,169.71
510.39
329,760.11
25
1,680.10
1,167.90
512.20
329,247.91
26
1,680.10
1,166.09
514.01
328,733.90
27
1,680.10
1,164.27
515.83
328,218.06
28
1,680.10
1,162.44
517.66
327,700.40
29
1,680.10
1,160.61
519.49
327,180.91
30
1,680.10
1,158.77
521.33
326,659.57
31
1,680.10
1,156.92
523.18
326,136.39
32
1,680.10
1,155.07
525.03
325,611.36
33
1,680.10
1,153.21
526.89
325,084.46
34
1,680.10
1,151.34
528.76
324,555.70
35
1,680.10
1,149.47
530.63
324,025.07
36
1,680.10
1,147.59
532.51
323,492.56
37
1,680.10
1,145.70
534.40
322,958.16
38
1,680.10
1,143.81
536.29
322,421.87
39
1,680.10
1,141.91
538.19
321,883.69
40
1,680.10
1,140.00
540.10
321,343.59
41
1,680.10
1,138.09
542.01
320,801.58
42
1,680.10
1,136.17
543.93
320,257.65
43
1,680.10
1,134.25
545.85
319,711.80
44
1,680.10
1,132.31
547.79
319,164.01
45
1,680.10
1,130.37
549.73
318,614.29
46
1,680.10
1,128.43
551.67
318,062.61
47
1,680.10
1,126.47
553.63
317,508.98
48
1,680.10
1,124.51
555.59
316,953.39
49
1,680.10
1,122.54
557.56
316,395.84
50
1,680.10
1,120.57
559.53
315,836.31
51
1,680.10
1,118.59
561.51
315,274.79
52
1,680.10
1,116.60
563.50
314,711.29
53
1,680.10
1,114.60
565.50
314,145.79
54
1,680.10
1,112.60
567.50
313,578.29
55
1,680.10
1,110.59
569.51
313,008.78
56
1,680.10
1,108.57
571.53
312,437.26
57
1,680.10
1,106.55
573.55
311,863.70
58
1,680.10
1,104.52
575.58
311,288.12
59
1,680.10
1,102.48
577.62
310,710.50
60
1,680.10
1,100.43
579.67
310,130.83
61
1,680.10
1,098.38
581.72
309,549.11
62
1,680.10
1,096.32
583.78
308,965.33
63
1,680.10
1,094.25
585.85
308,379.49
64
1,680.10
1,092.18
587.92
307,791.56
65
1,680.10
1,090.10
590.00
307,201.56
66
1,680.10
1,088.01
592.09
306,609.46
67
1,680.10
1,085.91
594.19
306,015.27
68
1,680.10
1,083.80
596.30
305,418.98
69
1,680.10
1,081.69
598.41
304,820.57
70
1,680.10
1,079.57
600.53
304,220.04
71
1,680.10
1,077.45
602.65
303,617.39
72
1,680.10
1,075.31
604.79
303,012.60
73
1,680.10
1,073.17
606.93
302,405.67
74
1,680.10
1,071.02
609.08
301,796.59
75
1,680.10
1,068.86
611.24
301,185.35
76
1,680.10
1,066.70
613.40
300,571.95
77
1,680.10
1,064.53
615.57
299,956.37
78
1,680.10
1,062.35
617.75
299,338.62
79
1,680.10
1,060.16
619.94
298,718.68
80
1,680.10
1,057.96
622.14
298,096.54
81
1,680.10
1,055.76
624.34
297,472.20
82
1,680.10
1,053.55
626.55
296,845.65
83
1,680.10
1,051.33
628.77
296,216.87
84
1,680.10
1,049.10
631.00
295,585.88
85
1,680.10
1,046.87
633.23
294,952.64
86
1,680.10
1,044.62
635.48
294,317.17
87
1,680.10
1,042.37
637.73
293,679.44
88
1,680.10
1,040.11
639.99
293,039.45
89
1,680.10
1,037.85
642.25
292,397.20
90
1,680.10
1,035.57
644.53
291,752.68
91
1,680.10
1,033.29
646.81
291,105.87
92
1,680.10
1,031.00
649.10
290,456.77
93
1,680.10
1,028.70
651.40
289,805.37
94
1,680.10
1,026.39
653.71
289,151.66
95
1,680.10
1,024.08
656.02
288,495.64
96
1,680.10
1,021.76
658.34
287,837.30
97
1,680.10
1,019.42
660.68
287,176.62
98
1,680.10
1,017.08
663.02
286,513.60
99
1,680.10
1,014.74
665.36
285,848.24
100
1,680.10
1,012.38
667.72
285,180.52
101
1,680.10
1,010.01
670.09
284,510.43
102
1,680.10
1,007.64
672.46
283,837.97
103
1,680.10
1,005.26
674.84
283,163.13
104
1,680.10
1,002.87
677.23
282,485.90
105
1,680.10
1,000.47
679.63
281,806.27
106
1,680.10
998.06
682.04
281,124.24
107
1,680.10
995.65
684.45
280,439.79
108
1,680.10
993.22
686.88
279,752.91
109
1,680.10
990.79
689.31
279,063.60
110
1,680.10
988.35
691.75
278,371.85
111
1,680.10
985.90
694.20
277,677.65
112
1,680.10
983.44
696.66
276,980.99
113
1,680.10
980.97
699.13
276,281.87
114
1,680.10
978.50
701.60
275,580.27
115
1,680.10
976.01
704.09
274,876.18
116
1,680.10
973.52
706.58
274,169.60
117
1,680.10
971.02
709.08
273,460.52
118
1,680.10
968.51
711.59
272,748.92
119
1,680.10
965.99
714.11
272,034.81
120
1,680.10
963.46
716.64
271,318.17
121
1,680.10
960.92
719.18
270,598.98
122
1,680.10
958.37
721.73
269,877.26
123
1,680.10
955.82
724.28
269,152.97
124
1,680.10
953.25
726.85
268,426.12
125
1,680.10
950.68
729.42
267,696.70
126
1,680.10
948.09
732.01
266,964.69
127
1,680.10
945.50
734.60
266,230.09
128
1,680.10
942.90
737.20
265,492.89
129
1,680.10
940.29
739.81
264,753.07
130
1,680.10
937.67
742.43
264,010.64
131
1,680.10
935.04
745.06
263,265.58
132
1,680.10
932.40
747.70
262,517.88
133
1,680.10
929.75
750.35
261,767.53
134
1,680.10
927.09
753.01
261,014.52
135
1,680.10
924.43
755.67
260,258.85
136
1,680.10
921.75
758.35
259,500.50
137
1,680.10
919.06
761.04
258,739.46
138
1,680.10
916.37
763.73
257,975.73
139
1,680.10
913.66
766.44
257,209.30
140
1,680.10
910.95
769.15
256,440.15
141
1,680.10
908.23
771.87
255,668.27
142
1,680.10
905.49
774.61
254,893.66
143
1,680.10
902.75
777.35
254,116.31
144
1,680.10
900.00
780.10
253,336.21
145
1,680.10
897.23
782.87
252,553.34
146
1,680.10
894.46
785.64
251,767.70
147
1,680.10
891.68
788.42
250,979.28
148
1,680.10
888.88
791.22
250,188.06
149
1,680.10
886.08
794.02
249,394.04
150
1,680.10
883.27
796.83
248,597.21
151
1,680.10
880.45
799.65
247,797.56
152
1,680.10
877.62
802.48
246,995.08
153
1,680.10
874.77
805.33
246,189.75
154
1,680.10
871.92
808.18
245,381.58
155
1,680.10
869.06
811.04
244,570.53
156
1,680.10
866.19
813.91
243,756.62
157
1,680.10
863.30
816.80
242,939.83
158
1,680.10
860.41
819.69
242,120.14
159
1,680.10
857.51
822.59
241,297.55
160
1,680.10
854.60
825.50
240,472.04
161
1,680.10
851.67
828.43
239,643.62
162
1,680.10
848.74
831.36
238,812.25
163
1,680.10
845.79
834.31
237,977.95
164
1,680.10
842.84
837.26
237,140.68
165
1,680.10
839.87
840.23
236,300.46
166
1,680.10
836.90
843.20
235,457.26
167
1,680.10
833.91
846.19
234,611.07
168
1,680.10
830.91
849.19
233,761.88
169
1,680.10
827.91
852.19
232,909.69
170
1,680.10
824.89
855.21
232,054.48
171
1,680.10
821.86
858.24
231,196.24
172
1,680.10
818.82
861.28
230,334.96
173
1,680.10
815.77
864.33
229,470.63
174
1,680.10
812.71
867.39
228,603.23
175
1,680.10
809.64
870.46
227,732.77
176
1,680.10
806.55
873.55
226,859.22
177
1,680.10
803.46
876.64
225,982.58
178
1,680.10
800.35
879.75
225,102.84
179
1,680.10
797.24
882.86
224,219.98
180
1,680.10
794.11
885.99
223,333.99
181
1,680.10
790.97
889.13
222,444.86
182
1,680.10
787.83
892.27
221,552.59
183
1,680.10
784.67
895.43
220,657.16
184
1,680.10
781.49
898.61
219,758.55
185
1,680.10
778.31
901.79
218,856.76
186
1,680.10
775.12
904.98
217,951.78
187
1,680.10
771.91
908.19
217,043.59
188
1,680.10
768.70
911.40
216,132.19
189
1,680.10
765.47
914.63
215,217.56
190
1,680.10
762.23
917.87
214,299.68
191
1,680.10
758.98
921.12
213,378.56
192
1,680.10
755.72
924.38
212,454.18
193
1,680.10
752.44
927.66
211,526.52
194
1,680.10
749.16
930.94
210,595.58
195
1,680.10
745.86
934.24
209,661.34
196
1,680.10
742.55
937.55
208,723.79
197
1,680.10
739.23
940.87
207,782.92
198
1,680.10
735.90
944.20
206,838.71
199
1,680.10
732.55
947.55
205,891.17
200
1,680.10
729.20
950.90
204,940.27
201
1,680.10
725.83
954.27
203,986.00
202
1,680.10
722.45
957.65
203,028.35
203
1,680.10
719.06
961.04
202,067.31
204
1,680.10
715.66
964.44
201,102.86
205
1,680.10
712.24
967.86
200,135.00
206
1,680.10
708.81
971.29
199,163.71
207
1,680.10
705.37
974.73
198,188.98
208
1,680.10
701.92
978.18
197,210.80
209
1,680.10
698.45
981.65
196,229.16
210
1,680.10
694.98
985.12
195,244.04
211
1,680.10
691.49
988.61
194,255.42
212
1,680.10
687.99
992.11
193,263.31
213
1,680.10
684.47
995.63
192,267.69
214
1,680.10
680.95
999.15
191,268.53
215
1,680.10
677.41
1,002.69
190,265.84
216
1,680.10
673.86
1,006.24
189,259.60
217
1,680.10
670.29
1,009.81
188,249.80
218
1,680.10
666.72
1,013.38
187,236.41
219
1,680.10
663.13
1,016.97
186,219.44
220
1,680.10
659.53
1,020.57
185,198.87
221
1,680.10
655.91
1,024.19
184,174.68
222
1,680.10
652.29
1,027.81
183,146.87
223
1,680.10
648.65
1,031.45
182,115.41
224
1,680.10
644.99
1,035.11
181,080.31
225
1,680.10
641.33
1,038.77
180,041.53
226
1,680.10
637.65
1,042.45
178,999.08
227
1,680.10
633.96
1,046.14
177,952.93
228
1,680.10
630.25
1,049.85
176,903.08
229
1,680.10
626.53
1,053.57
175,849.52
230
1,680.10
622.80
1,057.30
174,792.22
231
1,680.10
619.06
1,061.04
173,731.17
232
1,680.10
615.30
1,064.80
172,666.37
233
1,680.10
611.53
1,068.57
171,597.80
234
1,680.10
607.74
1,072.36
170,525.44
235
1,680.10
603.94
1,076.16
169,449.28
236
1,680.10
600.13
1,079.97
168,369.32
237
1,680.10
596.31
1,083.79
167,285.52
238
1,680.10
592.47
1,087.63
166,197.89
239
1,680.10
588.62
1,091.48
165,106.41
240
1,680.10
584.75
1,095.35
164,011.06
241
1,680.10
580.87
1,099.23
162,911.84
242
1,680.10
576.98
1,103.12
161,808.72
243
1,680.10
573.07
1,107.03
160,701.69
244
1,680.10
569.15
1,110.95
159,590.74
245
1,680.10
565.22
1,114.88
158,475.86
246
1,680.10
561.27
1,118.83
157,357.03
247
1,680.10
557.31
1,122.79
156,234.23
248
1,680.10
553.33
1,126.77
155,107.46
249
1,680.10
549.34
1,130.76
153,976.70
250
1,680.10
545.33
1,134.77
152,841.93
251
1,680.10
541.32
1,138.78
151,703.15
252
1,680.10
537.28
1,142.82
150,560.33
253
1,680.10
533.23
1,146.87
149,413.47
254
1,680.10
529.17
1,150.93
148,262.54
255
1,680.10
525.10
1,155.00
147,107.53
256
1,680.10
521.01
1,159.09
145,948.44
257
1,680.10
516.90
1,163.20
144,785.24
258
1,680.10
512.78
1,167.32
143,617.92
259
1,680.10
508.65
1,171.45
142,446.47
260
1,680.10
504.50
1,175.60
141,270.87
261
1,680.10
500.33
1,179.77
140,091.10
262
1,680.10
496.16
1,183.94
138,907.16
263
1,680.10
491.96
1,188.14
137,719.02
264
1,680.10
487.75
1,192.35
136,526.68
265
1,680.10
483.53
1,196.57
135,330.11
266
1,680.10
479.29
1,200.81
134,129.30
267
1,680.10
475.04
1,205.06
132,924.24
268
1,680.10
470.77
1,209.33
131,714.92
269
1,680.10
466.49
1,213.61
130,501.31
270
1,680.10
462.19
1,217.91
129,283.40
271
1,680.10
457.88
1,222.22
128,061.18
272
1,680.10
453.55
1,226.55
126,834.63
273
1,680.10
449.21
1,230.89
125,603.73
274
1,680.10
444.85
1,235.25
124,368.48
275
1,680.10
440.47
1,239.63
123,128.85
276
1,680.10
436.08
1,244.02
121,884.83
277
1,680.10
431.68
1,248.42
120,636.41
278
1,680.10
427.25
1,252.85
119,383.56
279
1,680.10
422.82
1,257.28
118,126.28
280
1,680.10
418.36
1,261.74
116,864.54
281
1,680.10
413.90
1,266.20
115,598.34
282
1,680.10
409.41
1,270.69
114,327.65
283
1,680.10
404.91
1,275.19
113,052.46
284
1,680.10
400.39
1,279.71
111,772.75
285
1,680.10
395.86
1,284.24
110,488.52
286
1,680.10
391.31
1,288.79
109,199.73
287
1,680.10
386.75
1,293.35
107,906.38
288
1,680.10
382.17
1,297.93
106,608.45
289
1,680.10
377.57
1,302.53
105,305.92
290
1,680.10
372.96
1,307.14
103,998.78
291
1,680.10
368.33
1,311.77
102,687.01
292
1,680.10
363.68
1,316.42
101,370.59
293
1,680.10
359.02
1,321.08
100,049.51
294
1,680.10
354.34
1,325.76
98,723.75
295
1,680.10
349.65
1,330.45
97,393.30
296
1,680.10
344.93
1,335.17
96,058.13
297
1,680.10
340.21
1,339.89
94,718.24
298
1,680.10
335.46
1,344.64
93,373.60
299
1,680.10
330.70
1,349.40
92,024.20
300
1,680.10
325.92
1,354.18
90,670.02
301
1,680.10
321.12
1,358.98
89,311.04
302
1,680.10
316.31
1,363.79
87,947.25
303
1,680.10
311.48
1,368.62
86,578.63
304
1,680.10
306.63
1,373.47
85,205.16
305
1,680.10
301.77
1,378.33
83,826.83
306
1,680.10
296.89
1,383.21
82,443.62
307
1,680.10
291.99
1,388.11
81,055.50
308
1,680.10
287.07
1,393.03
79,662.48
309
1,680.10
282.14
1,397.96
78,264.51
310
1,680.10
277.19
1,402.91
76,861.60
311
1,680.10
272.22
1,407.88
75,453.72
312
1,680.10
267.23
1,412.87
74,040.85
313
1,680.10
262.23
1,417.87
72,622.98
314
1,680.10
257.21
1,422.89
71,200.08
315
1,680.10
252.17
1,427.93
69,772.15
316
1,680.10
247.11
1,432.99
68,339.16
317
1,680.10
242.03
1,438.07
66,901.10
318
1,680.10
236.94
1,443.16
65,457.94
319
1,680.10
231.83
1,448.27
64,009.67
320
1,680.10
226.70
1,453.40
62,556.27
321
1,680.10
221.55
1,458.55
61,097.72
322
1,680.10
216.39
1,463.71
59,634.01
323
1,680.10
211.20
1,468.90
58,165.11
324
1,680.10
206.00
1,474.10
56,691.02
325
1,680.10
200.78
1,479.32
55,211.70
326
1,680.10
195.54
1,484.56
53,727.14
327
1,680.10
190.28
1,489.82
52,237.32
328
1,680.10
185.01
1,495.09
50,742.23
329
1,680.10
179.71
1,500.39
49,241.84
330
1,680.10
174.40
1,505.70
47,736.14
331
1,680.10
169.07
1,511.03
46,225.10
332
1,680.10
163.71
1,516.39
44,708.72
333
1,680.10
158.34
1,521.76
43,186.96
334
1,680.10
152.95
1,527.15
41,659.81
335
1,680.10
147.55
1,532.55
40,127.26
336
1,680.10
142.12
1,537.98
38,589.28
337
1,680.10
136.67
1,543.43
37,045.85
338
1,680.10
131.20
1,548.90
35,496.95
339
1,680.10
125.72
1,554.38
33,942.57
340
1,680.10
120.21
1,559.89
32,382.68
341
1,680.10
114.69
1,565.41
30,817.27
342
1,680.10
109.14
1,570.96
29,246.32
343
1,680.10
103.58
1,576.52
27,669.80
344
1,680.10
98.00
1,582.10
26,087.69
345
1,680.10
92.39
1,587.71
24,499.99
346
1,680.10
86.77
1,593.33
22,906.66
347
1,680.10
81.13
1,598.97
21,307.69
348
1,680.10
75.46
1,604.64
19,703.05
349
1,680.10
69.78
1,610.32
18,092.73
350
1,680.10
64.08
1,616.02
16,476.71
351
1,680.10
58.36
1,621.74
14,854.97
352
1,680.10
52.61
1,627.49
13,227.48
353
1,680.10
46.85
1,633.25
11,594.23
354
1,680.10
41.06
1,639.04
9,955.19
355
1,680.10
35.26
1,644.84
8,310.35
356
1,680.10
29.43
1,650.67
6,659.68
357
1,680.10
23.59
1,656.51
5,003.17
358
1,680.10
17.72
1,662.38
3,340.78
359
1,680.10
11.83
1,668.27
1,672.52
360
1,678.44
5.92
1,672.52
0.00
Totals
604,834.34
263,309.34
341,525.00

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