Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,800.31  
 

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
1,800.31
1,366.10
434.21
344,685.79
2
1,800.31
1,364.38
435.93
344,249.86
3
1,800.31
1,362.66
437.65
343,812.21
4
1,800.31
1,360.92
439.39
343,372.82
5
1,800.31
1,359.18
441.13
342,931.69
6
1,800.31
1,357.44
442.87
342,488.82
7
1,800.31
1,355.68
444.63
342,044.20
8
1,800.31
1,353.92
446.39
341,597.81
9
1,800.31
1,352.16
448.15
341,149.66
10
1,800.31
1,350.38
449.93
340,699.73
11
1,800.31
1,348.60
451.71
340,248.03
12
1,800.31
1,346.82
453.49
339,794.53
13
1,800.31
1,345.02
455.29
339,339.24
14
1,800.31
1,343.22
457.09
338,882.15
15
1,800.31
1,341.41
458.90
338,423.25
16
1,800.31
1,339.59
460.72
337,962.53
17
1,800.31
1,337.77
462.54
337,499.99
18
1,800.31
1,335.94
464.37
337,035.62
19
1,800.31
1,334.10
466.21
336,569.41
20
1,800.31
1,332.25
468.06
336,101.35
21
1,800.31
1,330.40
469.91
335,631.44
22
1,800.31
1,328.54
471.77
335,159.67
23
1,800.31
1,326.67
473.64
334,686.04
24
1,800.31
1,324.80
475.51
334,210.52
25
1,800.31
1,322.92
477.39
333,733.13
26
1,800.31
1,321.03
479.28
333,253.85
27
1,800.31
1,319.13
481.18
332,772.67
28
1,800.31
1,317.23
483.08
332,289.58
29
1,800.31
1,315.31
485.00
331,804.59
30
1,800.31
1,313.39
486.92
331,317.67
31
1,800.31
1,311.47
488.84
330,828.83
32
1,800.31
1,309.53
490.78
330,338.05
33
1,800.31
1,307.59
492.72
329,845.32
34
1,800.31
1,305.64
494.67
329,350.65
35
1,800.31
1,303.68
496.63
328,854.02
36
1,800.31
1,301.71
498.60
328,355.43
37
1,800.31
1,299.74
500.57
327,854.86
38
1,800.31
1,297.76
502.55
327,352.30
39
1,800.31
1,295.77
504.54
326,847.76
40
1,800.31
1,293.77
506.54
326,341.23
41
1,800.31
1,291.77
508.54
325,832.68
42
1,800.31
1,289.75
510.56
325,322.13
43
1,800.31
1,287.73
512.58
324,809.55
44
1,800.31
1,285.70
514.61
324,294.95
45
1,800.31
1,283.67
516.64
323,778.30
46
1,800.31
1,281.62
518.69
323,259.62
47
1,800.31
1,279.57
520.74
322,738.88
48
1,800.31
1,277.51
522.80
322,216.07
49
1,800.31
1,275.44
524.87
321,691.20
50
1,800.31
1,273.36
526.95
321,164.25
51
1,800.31
1,271.28
529.03
320,635.22
52
1,800.31
1,269.18
531.13
320,104.09
53
1,800.31
1,267.08
533.23
319,570.86
54
1,800.31
1,264.97
535.34
319,035.52
55
1,800.31
1,262.85
537.46
318,498.05
56
1,800.31
1,260.72
539.59
317,958.47
57
1,800.31
1,258.59
541.72
317,416.74
58
1,800.31
1,256.44
543.87
316,872.87
59
1,800.31
1,254.29
546.02
316,326.85
60
1,800.31
1,252.13
548.18
315,778.67
61
1,800.31
1,249.96
550.35
315,228.32
62
1,800.31
1,247.78
552.53
314,675.78
63
1,800.31
1,245.59
554.72
314,121.07
64
1,800.31
1,243.40
556.91
313,564.15
65
1,800.31
1,241.19
559.12
313,005.03
66
1,800.31
1,238.98
561.33
312,443.70
67
1,800.31
1,236.76
563.55
311,880.15
68
1,800.31
1,234.53
565.78
311,314.36
69
1,800.31
1,232.29
568.02
310,746.34
70
1,800.31
1,230.04
570.27
310,176.07
71
1,800.31
1,227.78
572.53
309,603.54
72
1,800.31
1,225.51
574.80
309,028.74
73
1,800.31
1,223.24
577.07
308,451.67
74
1,800.31
1,220.95
579.36
307,872.31
75
1,800.31
1,218.66
581.65
307,290.67
76
1,800.31
1,216.36
583.95
306,706.72
77
1,800.31
1,214.05
586.26
306,120.45
78
1,800.31
1,211.73
588.58
305,531.87
79
1,800.31
1,209.40
590.91
304,940.96
80
1,800.31
1,207.06
593.25
304,347.70
81
1,800.31
1,204.71
595.60
303,752.10
82
1,800.31
1,202.35
597.96
303,154.15
83
1,800.31
1,199.99
600.32
302,553.82
84
1,800.31
1,197.61
602.70
301,951.12
85
1,800.31
1,195.22
605.09
301,346.03
86
1,800.31
1,192.83
607.48
300,738.55
87
1,800.31
1,190.42
609.89
300,128.66
88
1,800.31
1,188.01
612.30
299,516.36
89
1,800.31
1,185.59
614.72
298,901.64
90
1,800.31
1,183.15
617.16
298,284.48
91
1,800.31
1,180.71
619.60
297,664.88
92
1,800.31
1,178.26
622.05
297,042.83
93
1,800.31
1,175.79
624.52
296,418.31
94
1,800.31
1,173.32
626.99
295,791.33
95
1,800.31
1,170.84
629.47
295,161.86
96
1,800.31
1,168.35
631.96
294,529.89
97
1,800.31
1,165.85
634.46
293,895.43
98
1,800.31
1,163.34
636.97
293,258.46
99
1,800.31
1,160.81
639.50
292,618.96
100
1,800.31
1,158.28
642.03
291,976.94
101
1,800.31
1,155.74
644.57
291,332.37
102
1,800.31
1,153.19
647.12
290,685.25
103
1,800.31
1,150.63
649.68
290,035.57
104
1,800.31
1,148.06
652.25
289,383.32
105
1,800.31
1,145.48
654.83
288,728.48
106
1,800.31
1,142.88
657.43
288,071.05
107
1,800.31
1,140.28
660.03
287,411.03
108
1,800.31
1,137.67
662.64
286,748.38
109
1,800.31
1,135.05
665.26
286,083.12
110
1,800.31
1,132.41
667.90
285,415.22
111
1,800.31
1,129.77
670.54
284,744.68
112
1,800.31
1,127.11
673.20
284,071.49
113
1,800.31
1,124.45
675.86
283,395.63
114
1,800.31
1,121.77
678.54
282,717.09
115
1,800.31
1,119.09
681.22
282,035.87
116
1,800.31
1,116.39
683.92
281,351.95
117
1,800.31
1,113.68
686.63
280,665.33
118
1,800.31
1,110.97
689.34
279,975.98
119
1,800.31
1,108.24
692.07
279,283.91
120
1,800.31
1,105.50
694.81
278,589.10
121
1,800.31
1,102.75
697.56
277,891.54
122
1,800.31
1,099.99
700.32
277,191.21
123
1,800.31
1,097.22
703.09
276,488.12
124
1,800.31
1,094.43
705.88
275,782.24
125
1,800.31
1,091.64
708.67
275,073.57
126
1,800.31
1,088.83
711.48
274,362.09
127
1,800.31
1,086.02
714.29
273,647.80
128
1,800.31
1,083.19
717.12
272,930.68
129
1,800.31
1,080.35
719.96
272,210.72
130
1,800.31
1,077.50
722.81
271,487.91
131
1,800.31
1,074.64
725.67
270,762.24
132
1,800.31
1,071.77
728.54
270,033.70
133
1,800.31
1,068.88
731.43
269,302.27
134
1,800.31
1,065.99
734.32
268,567.95
135
1,800.31
1,063.08
737.23
267,830.72
136
1,800.31
1,060.16
740.15
267,090.57
137
1,800.31
1,057.23
743.08
266,347.50
138
1,800.31
1,054.29
746.02
265,601.48
139
1,800.31
1,051.34
748.97
264,852.51
140
1,800.31
1,048.37
751.94
264,100.57
141
1,800.31
1,045.40
754.91
263,345.66
142
1,800.31
1,042.41
757.90
262,587.76
143
1,800.31
1,039.41
760.90
261,826.86
144
1,800.31
1,036.40
763.91
261,062.95
145
1,800.31
1,033.37
766.94
260,296.01
146
1,800.31
1,030.34
769.97
259,526.04
147
1,800.31
1,027.29
773.02
258,753.02
148
1,800.31
1,024.23
776.08
257,976.94
149
1,800.31
1,021.16
779.15
257,197.79
150
1,800.31
1,018.07
782.24
256,415.56
151
1,800.31
1,014.98
785.33
255,630.22
152
1,800.31
1,011.87
788.44
254,841.78
153
1,800.31
1,008.75
791.56
254,050.22
154
1,800.31
1,005.62
794.69
253,255.53
155
1,800.31
1,002.47
797.84
252,457.69
156
1,800.31
999.31
801.00
251,656.69
157
1,800.31
996.14
804.17
250,852.52
158
1,800.31
992.96
807.35
250,045.17
159
1,800.31
989.76
810.55
249,234.62
160
1,800.31
986.55
813.76
248,420.86
161
1,800.31
983.33
816.98
247,603.89
162
1,800.31
980.10
820.21
246,783.68
163
1,800.31
976.85
823.46
245,960.22
164
1,800.31
973.59
826.72
245,133.50
165
1,800.31
970.32
829.99
244,303.51
166
1,800.31
967.03
833.28
243,470.24
167
1,800.31
963.74
836.57
242,633.66
168
1,800.31
960.42
839.89
241,793.78
169
1,800.31
957.10
843.21
240,950.57
170
1,800.31
953.76
846.55
240,104.02
171
1,800.31
950.41
849.90
239,254.12
172
1,800.31
947.05
853.26
238,400.86
173
1,800.31
943.67
856.64
237,544.22
174
1,800.31
940.28
860.03
236,684.19
175
1,800.31
936.87
863.44
235,820.75
176
1,800.31
933.46
866.85
234,953.90
177
1,800.31
930.03
870.28
234,083.62
178
1,800.31
926.58
873.73
233,209.89
179
1,800.31
923.12
877.19
232,332.70
180
1,800.31
919.65
880.66
231,452.04
181
1,800.31
916.16
884.15
230,567.89
182
1,800.31
912.66
887.65
229,680.25
183
1,800.31
909.15
891.16
228,789.09
184
1,800.31
905.62
894.69
227,894.40
185
1,800.31
902.08
898.23
226,996.17
186
1,800.31
898.53
901.78
226,094.39
187
1,800.31
894.96
905.35
225,189.04
188
1,800.31
891.37
908.94
224,280.10
189
1,800.31
887.78
912.53
223,367.57
190
1,800.31
884.16
916.15
222,451.42
191
1,800.31
880.54
919.77
221,531.65
192
1,800.31
876.90
923.41
220,608.23
193
1,800.31
873.24
927.07
219,681.16
194
1,800.31
869.57
930.74
218,750.43
195
1,800.31
865.89
934.42
217,816.00
196
1,800.31
862.19
938.12
216,877.88
197
1,800.31
858.47
941.84
215,936.05
198
1,800.31
854.75
945.56
214,990.48
199
1,800.31
851.00
949.31
214,041.18
200
1,800.31
847.25
953.06
213,088.11
201
1,800.31
843.47
956.84
212,131.28
202
1,800.31
839.69
960.62
211,170.65
203
1,800.31
835.88
964.43
210,206.23
204
1,800.31
832.07
968.24
209,237.98
205
1,800.31
828.23
972.08
208,265.91
206
1,800.31
824.39
975.92
207,289.98
207
1,800.31
820.52
979.79
206,310.20
208
1,800.31
816.64
983.67
205,326.53
209
1,800.31
812.75
987.56
204,338.97
210
1,800.31
808.84
991.47
203,347.50
211
1,800.31
804.92
995.39
202,352.11
212
1,800.31
800.98
999.33
201,352.78
213
1,800.31
797.02
1,003.29
200,349.49
214
1,800.31
793.05
1,007.26
199,342.23
215
1,800.31
789.06
1,011.25
198,330.98
216
1,800.31
785.06
1,015.25
197,315.73
217
1,800.31
781.04
1,019.27
196,296.46
218
1,800.31
777.01
1,023.30
195,273.16
219
1,800.31
772.96
1,027.35
194,245.81
220
1,800.31
768.89
1,031.42
193,214.39
221
1,800.31
764.81
1,035.50
192,178.88
222
1,800.31
760.71
1,039.60
191,139.28
223
1,800.31
756.59
1,043.72
190,095.56
224
1,800.31
752.46
1,047.85
189,047.72
225
1,800.31
748.31
1,052.00
187,995.72
226
1,800.31
744.15
1,056.16
186,939.56
227
1,800.31
739.97
1,060.34
185,879.22
228
1,800.31
735.77
1,064.54
184,814.68
229
1,800.31
731.56
1,068.75
183,745.93
230
1,800.31
727.33
1,072.98
182,672.95
231
1,800.31
723.08
1,077.23
181,595.72
232
1,800.31
718.82
1,081.49
180,514.22
233
1,800.31
714.54
1,085.77
179,428.45
234
1,800.31
710.24
1,090.07
178,338.38
235
1,800.31
705.92
1,094.39
177,243.99
236
1,800.31
701.59
1,098.72
176,145.27
237
1,800.31
697.24
1,103.07
175,042.20
238
1,800.31
692.88
1,107.43
173,934.77
239
1,800.31
688.49
1,111.82
172,822.95
240
1,800.31
684.09
1,116.22
171,706.73
241
1,800.31
679.67
1,120.64
170,586.09
242
1,800.31
675.24
1,125.07
169,461.02
243
1,800.31
670.78
1,129.53
168,331.49
244
1,800.31
666.31
1,134.00
167,197.49
245
1,800.31
661.82
1,138.49
166,059.01
246
1,800.31
657.32
1,142.99
164,916.01
247
1,800.31
652.79
1,147.52
163,768.50
248
1,800.31
648.25
1,152.06
162,616.44
249
1,800.31
643.69
1,156.62
161,459.82
250
1,800.31
639.11
1,161.20
160,298.62
251
1,800.31
634.52
1,165.79
159,132.82
252
1,800.31
629.90
1,170.41
157,962.41
253
1,800.31
625.27
1,175.04
156,787.37
254
1,800.31
620.62
1,179.69
155,607.68
255
1,800.31
615.95
1,184.36
154,423.32
256
1,800.31
611.26
1,189.05
153,234.27
257
1,800.31
606.55
1,193.76
152,040.51
258
1,800.31
601.83
1,198.48
150,842.02
259
1,800.31
597.08
1,203.23
149,638.80
260
1,800.31
592.32
1,207.99
148,430.81
261
1,800.31
587.54
1,212.77
147,218.04
262
1,800.31
582.74
1,217.57
146,000.46
263
1,800.31
577.92
1,222.39
144,778.07
264
1,800.31
573.08
1,227.23
143,550.84
265
1,800.31
568.22
1,232.09
142,318.75
266
1,800.31
563.35
1,236.96
141,081.79
267
1,800.31
558.45
1,241.86
139,839.93
268
1,800.31
553.53
1,246.78
138,593.15
269
1,800.31
548.60
1,251.71
137,341.44
270
1,800.31
543.64
1,256.67
136,084.77
271
1,800.31
538.67
1,261.64
134,823.13
272
1,800.31
533.67
1,266.64
133,556.50
273
1,800.31
528.66
1,271.65
132,284.85
274
1,800.31
523.63
1,276.68
131,008.17
275
1,800.31
518.57
1,281.74
129,726.43
276
1,800.31
513.50
1,286.81
128,439.62
277
1,800.31
508.41
1,291.90
127,147.72
278
1,800.31
503.29
1,297.02
125,850.70
279
1,800.31
498.16
1,302.15
124,548.55
280
1,800.31
493.00
1,307.31
123,241.24
281
1,800.31
487.83
1,312.48
121,928.76
282
1,800.31
482.63
1,317.68
120,611.09
283
1,800.31
477.42
1,322.89
119,288.20
284
1,800.31
472.18
1,328.13
117,960.07
285
1,800.31
466.93
1,333.38
116,626.68
286
1,800.31
461.65
1,338.66
115,288.02
287
1,800.31
456.35
1,343.96
113,944.06
288
1,800.31
451.03
1,349.28
112,594.78
289
1,800.31
445.69
1,354.62
111,240.16
290
1,800.31
440.33
1,359.98
109,880.17
291
1,800.31
434.94
1,365.37
108,514.80
292
1,800.31
429.54
1,370.77
107,144.03
293
1,800.31
424.11
1,376.20
105,767.83
294
1,800.31
418.66
1,381.65
104,386.19
295
1,800.31
413.20
1,387.11
102,999.07
296
1,800.31
407.70
1,392.61
101,606.47
297
1,800.31
402.19
1,398.12
100,208.35
298
1,800.31
396.66
1,403.65
98,804.70
299
1,800.31
391.10
1,409.21
97,395.49
300
1,800.31
385.52
1,414.79
95,980.70
301
1,800.31
379.92
1,420.39
94,560.32
302
1,800.31
374.30
1,426.01
93,134.31
303
1,800.31
368.66
1,431.65
91,702.66
304
1,800.31
362.99
1,437.32
90,265.34
305
1,800.31
357.30
1,443.01
88,822.33
306
1,800.31
351.59
1,448.72
87,373.60
307
1,800.31
345.85
1,454.46
85,919.15
308
1,800.31
340.10
1,460.21
84,458.93
309
1,800.31
334.32
1,465.99
82,992.94
310
1,800.31
328.51
1,471.80
81,521.14
311
1,800.31
322.69
1,477.62
80,043.52
312
1,800.31
316.84
1,483.47
78,560.05
313
1,800.31
310.97
1,489.34
77,070.71
314
1,800.31
305.07
1,495.24
75,575.47
315
1,800.31
299.15
1,501.16
74,074.31
316
1,800.31
293.21
1,507.10
72,567.21
317
1,800.31
287.25
1,513.06
71,054.15
318
1,800.31
281.26
1,519.05
69,535.10
319
1,800.31
275.24
1,525.07
68,010.03
320
1,800.31
269.21
1,531.10
66,478.92
321
1,800.31
263.15
1,537.16
64,941.76
322
1,800.31
257.06
1,543.25
63,398.51
323
1,800.31
250.95
1,549.36
61,849.15
324
1,800.31
244.82
1,555.49
60,293.66
325
1,800.31
238.66
1,561.65
58,732.02
326
1,800.31
232.48
1,567.83
57,164.19
327
1,800.31
226.27
1,574.04
55,590.15
328
1,800.31
220.04
1,580.27
54,009.89
329
1,800.31
213.79
1,586.52
52,423.37
330
1,800.31
207.51
1,592.80
50,830.56
331
1,800.31
201.20
1,599.11
49,231.46
332
1,800.31
194.87
1,605.44
47,626.02
333
1,800.31
188.52
1,611.79
46,014.23
334
1,800.31
182.14
1,618.17
44,396.06
335
1,800.31
175.73
1,624.58
42,771.49
336
1,800.31
169.30
1,631.01
41,140.48
337
1,800.31
162.85
1,637.46
39,503.02
338
1,800.31
156.37
1,643.94
37,859.07
339
1,800.31
149.86
1,650.45
36,208.62
340
1,800.31
143.33
1,656.98
34,551.64
341
1,800.31
136.77
1,663.54
32,888.10
342
1,800.31
130.18
1,670.13
31,217.97
343
1,800.31
123.57
1,676.74
29,541.23
344
1,800.31
116.93
1,683.38
27,857.85
345
1,800.31
110.27
1,690.04
26,167.81
346
1,800.31
103.58
1,696.73
24,471.08
347
1,800.31
96.86
1,703.45
22,767.64
348
1,800.31
90.12
1,710.19
21,057.45
349
1,800.31
83.35
1,716.96
19,340.49
350
1,800.31
76.56
1,723.75
17,616.74
351
1,800.31
69.73
1,730.58
15,886.16
352
1,800.31
62.88
1,737.43
14,148.74
353
1,800.31
56.01
1,744.30
12,404.43
354
1,800.31
49.10
1,751.21
10,653.22
355
1,800.31
42.17
1,758.14
8,895.08
356
1,800.31
35.21
1,765.10
7,129.98
357
1,800.31
28.22
1,772.09
5,357.89
358
1,800.31
21.21
1,779.10
3,578.79
359
1,800.31
14.17
1,786.14
1,792.65
360
1,799.74
7.10
1,792.65
0.00
Totals
648,111.03
302,991.03
345,120.00

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