Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,820.46  
 

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
1,820.46
1,397.49
422.97
343,574.03
2
1,820.46
1,395.77
424.69
343,149.34
3
1,820.46
1,394.04
426.42
342,722.92
4
1,820.46
1,392.31
428.15
342,294.77
5
1,820.46
1,390.57
429.89
341,864.89
6
1,820.46
1,388.83
431.63
341,433.25
7
1,820.46
1,387.07
433.39
340,999.86
8
1,820.46
1,385.31
435.15
340,564.72
9
1,820.46
1,383.54
436.92
340,127.80
10
1,820.46
1,381.77
438.69
339,689.11
11
1,820.46
1,379.99
440.47
339,248.64
12
1,820.46
1,378.20
442.26
338,806.37
13
1,820.46
1,376.40
444.06
338,362.32
14
1,820.46
1,374.60
445.86
337,916.45
15
1,820.46
1,372.79
447.67
337,468.78
16
1,820.46
1,370.97
449.49
337,019.28
17
1,820.46
1,369.14
451.32
336,567.97
18
1,820.46
1,367.31
453.15
336,114.81
19
1,820.46
1,365.47
454.99
335,659.82
20
1,820.46
1,363.62
456.84
335,202.98
21
1,820.46
1,361.76
458.70
334,744.28
22
1,820.46
1,359.90
460.56
334,283.72
23
1,820.46
1,358.03
462.43
333,821.29
24
1,820.46
1,356.15
464.31
333,356.97
25
1,820.46
1,354.26
466.20
332,890.78
26
1,820.46
1,352.37
468.09
332,422.69
27
1,820.46
1,350.47
469.99
331,952.69
28
1,820.46
1,348.56
471.90
331,480.79
29
1,820.46
1,346.64
473.82
331,006.97
30
1,820.46
1,344.72
475.74
330,531.23
31
1,820.46
1,342.78
477.68
330,053.55
32
1,820.46
1,340.84
479.62
329,573.93
33
1,820.46
1,338.89
481.57
329,092.37
34
1,820.46
1,336.94
483.52
328,608.85
35
1,820.46
1,334.97
485.49
328,123.36
36
1,820.46
1,333.00
487.46
327,635.90
37
1,820.46
1,331.02
489.44
327,146.46
38
1,820.46
1,329.03
491.43
326,655.03
39
1,820.46
1,327.04
493.42
326,161.61
40
1,820.46
1,325.03
495.43
325,666.18
41
1,820.46
1,323.02
497.44
325,168.74
42
1,820.46
1,321.00
499.46
324,669.28
43
1,820.46
1,318.97
501.49
324,167.79
44
1,820.46
1,316.93
503.53
323,664.26
45
1,820.46
1,314.89
505.57
323,158.68
46
1,820.46
1,312.83
507.63
322,651.06
47
1,820.46
1,310.77
509.69
322,141.37
48
1,820.46
1,308.70
511.76
321,629.61
49
1,820.46
1,306.62
513.84
321,115.77
50
1,820.46
1,304.53
515.93
320,599.84
51
1,820.46
1,302.44
518.02
320,081.82
52
1,820.46
1,300.33
520.13
319,561.69
53
1,820.46
1,298.22
522.24
319,039.45
54
1,820.46
1,296.10
524.36
318,515.09
55
1,820.46
1,293.97
526.49
317,988.59
56
1,820.46
1,291.83
528.63
317,459.96
57
1,820.46
1,289.68
530.78
316,929.18
58
1,820.46
1,287.52
532.94
316,396.25
59
1,820.46
1,285.36
535.10
315,861.15
60
1,820.46
1,283.19
537.27
315,323.87
61
1,820.46
1,281.00
539.46
314,784.42
62
1,820.46
1,278.81
541.65
314,242.77
63
1,820.46
1,276.61
543.85
313,698.92
64
1,820.46
1,274.40
546.06
313,152.86
65
1,820.46
1,272.18
548.28
312,604.58
66
1,820.46
1,269.96
550.50
312,054.08
67
1,820.46
1,267.72
552.74
311,501.34
68
1,820.46
1,265.47
554.99
310,946.35
69
1,820.46
1,263.22
557.24
310,389.11
70
1,820.46
1,260.96
559.50
309,829.61
71
1,820.46
1,258.68
561.78
309,267.83
72
1,820.46
1,256.40
564.06
308,703.77
73
1,820.46
1,254.11
566.35
308,137.42
74
1,820.46
1,251.81
568.65
307,568.77
75
1,820.46
1,249.50
570.96
306,997.81
76
1,820.46
1,247.18
573.28
306,424.53
77
1,820.46
1,244.85
575.61
305,848.92
78
1,820.46
1,242.51
577.95
305,270.97
79
1,820.46
1,240.16
580.30
304,690.67
80
1,820.46
1,237.81
582.65
304,108.02
81
1,820.46
1,235.44
585.02
303,523.00
82
1,820.46
1,233.06
587.40
302,935.60
83
1,820.46
1,230.68
589.78
302,345.81
84
1,820.46
1,228.28
592.18
301,753.63
85
1,820.46
1,225.87
594.59
301,159.05
86
1,820.46
1,223.46
597.00
300,562.05
87
1,820.46
1,221.03
599.43
299,962.62
88
1,820.46
1,218.60
601.86
299,360.76
89
1,820.46
1,216.15
604.31
298,756.45
90
1,820.46
1,213.70
606.76
298,149.69
91
1,820.46
1,211.23
609.23
297,540.46
92
1,820.46
1,208.76
611.70
296,928.76
93
1,820.46
1,206.27
614.19
296,314.57
94
1,820.46
1,203.78
616.68
295,697.89
95
1,820.46
1,201.27
619.19
295,078.70
96
1,820.46
1,198.76
621.70
294,457.00
97
1,820.46
1,196.23
624.23
293,832.77
98
1,820.46
1,193.70
626.76
293,206.01
99
1,820.46
1,191.15
629.31
292,576.70
100
1,820.46
1,188.59
631.87
291,944.83
101
1,820.46
1,186.03
634.43
291,310.40
102
1,820.46
1,183.45
637.01
290,673.39
103
1,820.46
1,180.86
639.60
290,033.79
104
1,820.46
1,178.26
642.20
289,391.59
105
1,820.46
1,175.65
644.81
288,746.78
106
1,820.46
1,173.03
647.43
288,099.36
107
1,820.46
1,170.40
650.06
287,449.30
108
1,820.46
1,167.76
652.70
286,796.60
109
1,820.46
1,165.11
655.35
286,141.25
110
1,820.46
1,162.45
658.01
285,483.24
111
1,820.46
1,159.78
660.68
284,822.56
112
1,820.46
1,157.09
663.37
284,159.19
113
1,820.46
1,154.40
666.06
283,493.13
114
1,820.46
1,151.69
668.77
282,824.36
115
1,820.46
1,148.97
671.49
282,152.87
116
1,820.46
1,146.25
674.21
281,478.66
117
1,820.46
1,143.51
676.95
280,801.70
118
1,820.46
1,140.76
679.70
280,122.00
119
1,820.46
1,138.00
682.46
279,439.54
120
1,820.46
1,135.22
685.24
278,754.30
121
1,820.46
1,132.44
688.02
278,066.28
122
1,820.46
1,129.64
690.82
277,375.46
123
1,820.46
1,126.84
693.62
276,681.84
124
1,820.46
1,124.02
696.44
275,985.40
125
1,820.46
1,121.19
699.27
275,286.13
126
1,820.46
1,118.35
702.11
274,584.02
127
1,820.46
1,115.50
704.96
273,879.06
128
1,820.46
1,112.63
707.83
273,171.23
129
1,820.46
1,109.76
710.70
272,460.53
130
1,820.46
1,106.87
713.59
271,746.94
131
1,820.46
1,103.97
716.49
271,030.45
132
1,820.46
1,101.06
719.40
270,311.05
133
1,820.46
1,098.14
722.32
269,588.73
134
1,820.46
1,095.20
725.26
268,863.48
135
1,820.46
1,092.26
728.20
268,135.28
136
1,820.46
1,089.30
731.16
267,404.12
137
1,820.46
1,086.33
734.13
266,669.98
138
1,820.46
1,083.35
737.11
265,932.87
139
1,820.46
1,080.35
740.11
265,192.76
140
1,820.46
1,077.35
743.11
264,449.65
141
1,820.46
1,074.33
746.13
263,703.52
142
1,820.46
1,071.30
749.16
262,954.35
143
1,820.46
1,068.25
752.21
262,202.14
144
1,820.46
1,065.20
755.26
261,446.88
145
1,820.46
1,062.13
758.33
260,688.55
146
1,820.46
1,059.05
761.41
259,927.13
147
1,820.46
1,055.95
764.51
259,162.63
148
1,820.46
1,052.85
767.61
258,395.02
149
1,820.46
1,049.73
770.73
257,624.29
150
1,820.46
1,046.60
773.86
256,850.43
151
1,820.46
1,043.45
777.01
256,073.42
152
1,820.46
1,040.30
780.16
255,293.26
153
1,820.46
1,037.13
783.33
254,509.93
154
1,820.46
1,033.95
786.51
253,723.41
155
1,820.46
1,030.75
789.71
252,933.71
156
1,820.46
1,027.54
792.92
252,140.79
157
1,820.46
1,024.32
796.14
251,344.65
158
1,820.46
1,021.09
799.37
250,545.28
159
1,820.46
1,017.84
802.62
249,742.66
160
1,820.46
1,014.58
805.88
248,936.78
161
1,820.46
1,011.31
809.15
248,127.62
162
1,820.46
1,008.02
812.44
247,315.18
163
1,820.46
1,004.72
815.74
246,499.44
164
1,820.46
1,001.40
819.06
245,680.38
165
1,820.46
998.08
822.38
244,858.00
166
1,820.46
994.74
825.72
244,032.28
167
1,820.46
991.38
829.08
243,203.20
168
1,820.46
988.01
832.45
242,370.75
169
1,820.46
984.63
835.83
241,534.92
170
1,820.46
981.24
839.22
240,695.70
171
1,820.46
977.83
842.63
239,853.06
172
1,820.46
974.40
846.06
239,007.01
173
1,820.46
970.97
849.49
238,157.51
174
1,820.46
967.51
852.95
237,304.57
175
1,820.46
964.05
856.41
236,448.16
176
1,820.46
960.57
859.89
235,588.27
177
1,820.46
957.08
863.38
234,724.88
178
1,820.46
953.57
866.89
233,857.99
179
1,820.46
950.05
870.41
232,987.58
180
1,820.46
946.51
873.95
232,113.63
181
1,820.46
942.96
877.50
231,236.14
182
1,820.46
939.40
881.06
230,355.07
183
1,820.46
935.82
884.64
229,470.43
184
1,820.46
932.22
888.24
228,582.19
185
1,820.46
928.62
891.84
227,690.35
186
1,820.46
924.99
895.47
226,794.88
187
1,820.46
921.35
899.11
225,895.78
188
1,820.46
917.70
902.76
224,993.02
189
1,820.46
914.03
906.43
224,086.59
190
1,820.46
910.35
910.11
223,176.48
191
1,820.46
906.65
913.81
222,262.68
192
1,820.46
902.94
917.52
221,345.16
193
1,820.46
899.21
921.25
220,423.91
194
1,820.46
895.47
924.99
219,498.93
195
1,820.46
891.71
928.75
218,570.18
196
1,820.46
887.94
932.52
217,637.66
197
1,820.46
884.15
936.31
216,701.36
198
1,820.46
880.35
940.11
215,761.24
199
1,820.46
876.53
943.93
214,817.31
200
1,820.46
872.70
947.76
213,869.55
201
1,820.46
868.85
951.61
212,917.94
202
1,820.46
864.98
955.48
211,962.45
203
1,820.46
861.10
959.36
211,003.09
204
1,820.46
857.20
963.26
210,039.83
205
1,820.46
853.29
967.17
209,072.66
206
1,820.46
849.36
971.10
208,101.56
207
1,820.46
845.41
975.05
207,126.51
208
1,820.46
841.45
979.01
206,147.50
209
1,820.46
837.47
982.99
205,164.51
210
1,820.46
833.48
986.98
204,177.54
211
1,820.46
829.47
990.99
203,186.55
212
1,820.46
825.45
995.01
202,191.53
213
1,820.46
821.40
999.06
201,192.47
214
1,820.46
817.34
1,003.12
200,189.36
215
1,820.46
813.27
1,007.19
199,182.17
216
1,820.46
809.18
1,011.28
198,170.89
217
1,820.46
805.07
1,015.39
197,155.50
218
1,820.46
800.94
1,019.52
196,135.98
219
1,820.46
796.80
1,023.66
195,112.32
220
1,820.46
792.64
1,027.82
194,084.51
221
1,820.46
788.47
1,031.99
193,052.51
222
1,820.46
784.28
1,036.18
192,016.33
223
1,820.46
780.07
1,040.39
190,975.94
224
1,820.46
775.84
1,044.62
189,931.32
225
1,820.46
771.60
1,048.86
188,882.45
226
1,820.46
767.33
1,053.13
187,829.33
227
1,820.46
763.06
1,057.40
186,771.92
228
1,820.46
758.76
1,061.70
185,710.22
229
1,820.46
754.45
1,066.01
184,644.21
230
1,820.46
750.12
1,070.34
183,573.87
231
1,820.46
745.77
1,074.69
182,499.18
232
1,820.46
741.40
1,079.06
181,420.12
233
1,820.46
737.02
1,083.44
180,336.68
234
1,820.46
732.62
1,087.84
179,248.84
235
1,820.46
728.20
1,092.26
178,156.58
236
1,820.46
723.76
1,096.70
177,059.88
237
1,820.46
719.31
1,101.15
175,958.72
238
1,820.46
714.83
1,105.63
174,853.10
239
1,820.46
710.34
1,110.12
173,742.98
240
1,820.46
705.83
1,114.63
172,628.35
241
1,820.46
701.30
1,119.16
171,509.19
242
1,820.46
696.76
1,123.70
170,385.49
243
1,820.46
692.19
1,128.27
169,257.22
244
1,820.46
687.61
1,132.85
168,124.36
245
1,820.46
683.01
1,137.45
166,986.91
246
1,820.46
678.38
1,142.08
165,844.83
247
1,820.46
673.74
1,146.72
164,698.12
248
1,820.46
669.09
1,151.37
163,546.74
249
1,820.46
664.41
1,156.05
162,390.69
250
1,820.46
659.71
1,160.75
161,229.95
251
1,820.46
655.00
1,165.46
160,064.48
252
1,820.46
650.26
1,170.20
158,894.28
253
1,820.46
645.51
1,174.95
157,719.33
254
1,820.46
640.73
1,179.73
156,539.61
255
1,820.46
635.94
1,184.52
155,355.09
256
1,820.46
631.13
1,189.33
154,165.76
257
1,820.46
626.30
1,194.16
152,971.60
258
1,820.46
621.45
1,199.01
151,772.58
259
1,820.46
616.58
1,203.88
150,568.70
260
1,820.46
611.69
1,208.77
149,359.93
261
1,820.46
606.77
1,213.69
148,146.24
262
1,820.46
601.84
1,218.62
146,927.63
263
1,820.46
596.89
1,223.57
145,704.06
264
1,820.46
591.92
1,228.54
144,475.52
265
1,820.46
586.93
1,233.53
143,241.99
266
1,820.46
581.92
1,238.54
142,003.45
267
1,820.46
576.89
1,243.57
140,759.88
268
1,820.46
571.84
1,248.62
139,511.26
269
1,820.46
566.76
1,253.70
138,257.56
270
1,820.46
561.67
1,258.79
136,998.78
271
1,820.46
556.56
1,263.90
135,734.87
272
1,820.46
551.42
1,269.04
134,465.84
273
1,820.46
546.27
1,274.19
133,191.64
274
1,820.46
541.09
1,279.37
131,912.27
275
1,820.46
535.89
1,284.57
130,627.71
276
1,820.46
530.68
1,289.78
129,337.92
277
1,820.46
525.44
1,295.02
128,042.90
278
1,820.46
520.17
1,300.29
126,742.61
279
1,820.46
514.89
1,305.57
125,437.04
280
1,820.46
509.59
1,310.87
124,126.17
281
1,820.46
504.26
1,316.20
122,809.98
282
1,820.46
498.92
1,321.54
121,488.43
283
1,820.46
493.55
1,326.91
120,161.52
284
1,820.46
488.16
1,332.30
118,829.21
285
1,820.46
482.74
1,337.72
117,491.50
286
1,820.46
477.31
1,343.15
116,148.35
287
1,820.46
471.85
1,348.61
114,799.74
288
1,820.46
466.37
1,354.09
113,445.65
289
1,820.46
460.87
1,359.59
112,086.07
290
1,820.46
455.35
1,365.11
110,720.96
291
1,820.46
449.80
1,370.66
109,350.30
292
1,820.46
444.24
1,376.22
107,974.08
293
1,820.46
438.64
1,381.82
106,592.26
294
1,820.46
433.03
1,387.43
105,204.83
295
1,820.46
427.39
1,393.07
103,811.77
296
1,820.46
421.74
1,398.72
102,413.04
297
1,820.46
416.05
1,404.41
101,008.63
298
1,820.46
410.35
1,410.11
99,598.52
299
1,820.46
404.62
1,415.84
98,182.68
300
1,820.46
398.87
1,421.59
96,761.09
301
1,820.46
393.09
1,427.37
95,333.72
302
1,820.46
387.29
1,433.17
93,900.55
303
1,820.46
381.47
1,438.99
92,461.56
304
1,820.46
375.63
1,444.83
91,016.73
305
1,820.46
369.76
1,450.70
89,566.02
306
1,820.46
363.86
1,456.60
88,109.43
307
1,820.46
357.94
1,462.52
86,646.91
308
1,820.46
352.00
1,468.46
85,178.45
309
1,820.46
346.04
1,474.42
83,704.03
310
1,820.46
340.05
1,480.41
82,223.62
311
1,820.46
334.03
1,486.43
80,737.19
312
1,820.46
327.99
1,492.47
79,244.73
313
1,820.46
321.93
1,498.53
77,746.20
314
1,820.46
315.84
1,504.62
76,241.58
315
1,820.46
309.73
1,510.73
74,730.85
316
1,820.46
303.59
1,516.87
73,213.99
317
1,820.46
297.43
1,523.03
71,690.96
318
1,820.46
291.24
1,529.22
70,161.74
319
1,820.46
285.03
1,535.43
68,626.32
320
1,820.46
278.79
1,541.67
67,084.65
321
1,820.46
272.53
1,547.93
65,536.72
322
1,820.46
266.24
1,554.22
63,982.51
323
1,820.46
259.93
1,560.53
62,421.97
324
1,820.46
253.59
1,566.87
60,855.10
325
1,820.46
247.22
1,573.24
59,281.87
326
1,820.46
240.83
1,579.63
57,702.24
327
1,820.46
234.42
1,586.04
56,116.20
328
1,820.46
227.97
1,592.49
54,523.71
329
1,820.46
221.50
1,598.96
52,924.75
330
1,820.46
215.01
1,605.45
51,319.30
331
1,820.46
208.48
1,611.98
49,707.32
332
1,820.46
201.94
1,618.52
48,088.80
333
1,820.46
195.36
1,625.10
46,463.70
334
1,820.46
188.76
1,631.70
44,832.00
335
1,820.46
182.13
1,638.33
43,193.67
336
1,820.46
175.47
1,644.99
41,548.68
337
1,820.46
168.79
1,651.67
39,897.01
338
1,820.46
162.08
1,658.38
38,238.63
339
1,820.46
155.34
1,665.12
36,573.52
340
1,820.46
148.58
1,671.88
34,901.64
341
1,820.46
141.79
1,678.67
33,222.97
342
1,820.46
134.97
1,685.49
31,537.48
343
1,820.46
128.12
1,692.34
29,845.14
344
1,820.46
121.25
1,699.21
28,145.92
345
1,820.46
114.34
1,706.12
26,439.81
346
1,820.46
107.41
1,713.05
24,726.76
347
1,820.46
100.45
1,720.01
23,006.75
348
1,820.46
93.46
1,727.00
21,279.75
349
1,820.46
86.45
1,734.01
19,545.74
350
1,820.46
79.40
1,741.06
17,804.69
351
1,820.46
72.33
1,748.13
16,056.56
352
1,820.46
65.23
1,755.23
14,301.33
353
1,820.46
58.10
1,762.36
12,538.97
354
1,820.46
50.94
1,769.52
10,769.45
355
1,820.46
43.75
1,776.71
8,992.74
356
1,820.46
36.53
1,783.93
7,208.81
357
1,820.46
29.29
1,791.17
5,417.64
358
1,820.46
22.01
1,798.45
3,619.19
359
1,820.46
14.70
1,805.76
1,813.43
360
1,820.80
7.37
1,813.43
0.00
Totals
655,365.94
311,368.94
343,997.00

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