Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,680.26  
 

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
1,680.26
1,191.76
488.50
346,206.50
2
1,680.26
1,190.08
490.18
345,716.33
3
1,680.26
1,188.40
491.86
345,224.47
4
1,680.26
1,186.71
493.55
344,730.92
5
1,680.26
1,185.01
495.25
344,235.67
6
1,680.26
1,183.31
496.95
343,738.72
7
1,680.26
1,181.60
498.66
343,240.06
8
1,680.26
1,179.89
500.37
342,739.69
9
1,680.26
1,178.17
502.09
342,237.60
10
1,680.26
1,176.44
503.82
341,733.78
11
1,680.26
1,174.71
505.55
341,228.23
12
1,680.26
1,172.97
507.29
340,720.94
13
1,680.26
1,171.23
509.03
340,211.91
14
1,680.26
1,169.48
510.78
339,701.13
15
1,680.26
1,167.72
512.54
339,188.59
16
1,680.26
1,165.96
514.30
338,674.29
17
1,680.26
1,164.19
516.07
338,158.22
18
1,680.26
1,162.42
517.84
337,640.38
19
1,680.26
1,160.64
519.62
337,120.76
20
1,680.26
1,158.85
521.41
336,599.35
21
1,680.26
1,157.06
523.20
336,076.16
22
1,680.26
1,155.26
525.00
335,551.16
23
1,680.26
1,153.46
526.80
335,024.35
24
1,680.26
1,151.65
528.61
334,495.74
25
1,680.26
1,149.83
530.43
333,965.31
26
1,680.26
1,148.01
532.25
333,433.05
27
1,680.26
1,146.18
534.08
332,898.97
28
1,680.26
1,144.34
535.92
332,363.05
29
1,680.26
1,142.50
537.76
331,825.29
30
1,680.26
1,140.65
539.61
331,285.68
31
1,680.26
1,138.79
541.47
330,744.21
32
1,680.26
1,136.93
543.33
330,200.89
33
1,680.26
1,135.07
545.19
329,655.69
34
1,680.26
1,133.19
547.07
329,108.62
35
1,680.26
1,131.31
548.95
328,559.67
36
1,680.26
1,129.42
550.84
328,008.84
37
1,680.26
1,127.53
552.73
327,456.11
38
1,680.26
1,125.63
554.63
326,901.48
39
1,680.26
1,123.72
556.54
326,344.94
40
1,680.26
1,121.81
558.45
325,786.49
41
1,680.26
1,119.89
560.37
325,226.12
42
1,680.26
1,117.96
562.30
324,663.83
43
1,680.26
1,116.03
564.23
324,099.60
44
1,680.26
1,114.09
566.17
323,533.43
45
1,680.26
1,112.15
568.11
322,965.32
46
1,680.26
1,110.19
570.07
322,395.25
47
1,680.26
1,108.23
572.03
321,823.23
48
1,680.26
1,106.27
573.99
321,249.23
49
1,680.26
1,104.29
575.97
320,673.27
50
1,680.26
1,102.31
577.95
320,095.32
51
1,680.26
1,100.33
579.93
319,515.39
52
1,680.26
1,098.33
581.93
318,933.46
53
1,680.26
1,096.33
583.93
318,349.54
54
1,680.26
1,094.33
585.93
317,763.61
55
1,680.26
1,092.31
587.95
317,175.66
56
1,680.26
1,090.29
589.97
316,585.69
57
1,680.26
1,088.26
592.00
315,993.69
58
1,680.26
1,086.23
594.03
315,399.66
59
1,680.26
1,084.19
596.07
314,803.59
60
1,680.26
1,082.14
598.12
314,205.46
61
1,680.26
1,080.08
600.18
313,605.29
62
1,680.26
1,078.02
602.24
313,003.04
63
1,680.26
1,075.95
604.31
312,398.73
64
1,680.26
1,073.87
606.39
311,792.34
65
1,680.26
1,071.79
608.47
311,183.87
66
1,680.26
1,069.69
610.57
310,573.30
67
1,680.26
1,067.60
612.66
309,960.64
68
1,680.26
1,065.49
614.77
309,345.87
69
1,680.26
1,063.38
616.88
308,728.98
70
1,680.26
1,061.26
619.00
308,109.98
71
1,680.26
1,059.13
621.13
307,488.85
72
1,680.26
1,056.99
623.27
306,865.58
73
1,680.26
1,054.85
625.41
306,240.17
74
1,680.26
1,052.70
627.56
305,612.61
75
1,680.26
1,050.54
629.72
304,982.90
76
1,680.26
1,048.38
631.88
304,351.01
77
1,680.26
1,046.21
634.05
303,716.96
78
1,680.26
1,044.03
636.23
303,080.73
79
1,680.26
1,041.84
638.42
302,442.31
80
1,680.26
1,039.65
640.61
301,801.69
81
1,680.26
1,037.44
642.82
301,158.88
82
1,680.26
1,035.23
645.03
300,513.85
83
1,680.26
1,033.02
647.24
299,866.61
84
1,680.26
1,030.79
649.47
299,217.14
85
1,680.26
1,028.56
651.70
298,565.44
86
1,680.26
1,026.32
653.94
297,911.50
87
1,680.26
1,024.07
656.19
297,255.31
88
1,680.26
1,021.82
658.44
296,596.86
89
1,680.26
1,019.55
660.71
295,936.15
90
1,680.26
1,017.28
662.98
295,273.17
91
1,680.26
1,015.00
665.26
294,607.92
92
1,680.26
1,012.71
667.55
293,940.37
93
1,680.26
1,010.42
669.84
293,270.53
94
1,680.26
1,008.12
672.14
292,598.39
95
1,680.26
1,005.81
674.45
291,923.93
96
1,680.26
1,003.49
676.77
291,247.16
97
1,680.26
1,001.16
679.10
290,568.07
98
1,680.26
998.83
681.43
289,886.63
99
1,680.26
996.49
683.77
289,202.86
100
1,680.26
994.13
686.13
288,516.73
101
1,680.26
991.78
688.48
287,828.25
102
1,680.26
989.41
690.85
287,137.40
103
1,680.26
987.03
693.23
286,444.17
104
1,680.26
984.65
695.61
285,748.57
105
1,680.26
982.26
698.00
285,050.57
106
1,680.26
979.86
700.40
284,350.17
107
1,680.26
977.45
702.81
283,647.36
108
1,680.26
975.04
705.22
282,942.14
109
1,680.26
972.61
707.65
282,234.49
110
1,680.26
970.18
710.08
281,524.41
111
1,680.26
967.74
712.52
280,811.89
112
1,680.26
965.29
714.97
280,096.93
113
1,680.26
962.83
717.43
279,379.50
114
1,680.26
960.37
719.89
278,659.61
115
1,680.26
957.89
722.37
277,937.24
116
1,680.26
955.41
724.85
277,212.39
117
1,680.26
952.92
727.34
276,485.04
118
1,680.26
950.42
729.84
275,755.20
119
1,680.26
947.91
732.35
275,022.85
120
1,680.26
945.39
734.87
274,287.98
121
1,680.26
942.86
737.40
273,550.59
122
1,680.26
940.33
739.93
272,810.66
123
1,680.26
937.79
742.47
272,068.18
124
1,680.26
935.23
745.03
271,323.16
125
1,680.26
932.67
747.59
270,575.57
126
1,680.26
930.10
750.16
269,825.41
127
1,680.26
927.52
752.74
269,072.68
128
1,680.26
924.94
755.32
268,317.36
129
1,680.26
922.34
757.92
267,559.44
130
1,680.26
919.74
760.52
266,798.91
131
1,680.26
917.12
763.14
266,035.77
132
1,680.26
914.50
765.76
265,270.01
133
1,680.26
911.87
768.39
264,501.62
134
1,680.26
909.22
771.04
263,730.58
135
1,680.26
906.57
773.69
262,956.90
136
1,680.26
903.91
776.35
262,180.55
137
1,680.26
901.25
779.01
261,401.54
138
1,680.26
898.57
781.69
260,619.84
139
1,680.26
895.88
784.38
259,835.46
140
1,680.26
893.18
787.08
259,048.39
141
1,680.26
890.48
789.78
258,258.61
142
1,680.26
887.76
792.50
257,466.11
143
1,680.26
885.04
795.22
256,670.89
144
1,680.26
882.31
797.95
255,872.94
145
1,680.26
879.56
800.70
255,072.24
146
1,680.26
876.81
803.45
254,268.79
147
1,680.26
874.05
806.21
253,462.58
148
1,680.26
871.28
808.98
252,653.60
149
1,680.26
868.50
811.76
251,841.84
150
1,680.26
865.71
814.55
251,027.28
151
1,680.26
862.91
817.35
250,209.93
152
1,680.26
860.10
820.16
249,389.76
153
1,680.26
857.28
822.98
248,566.78
154
1,680.26
854.45
825.81
247,740.97
155
1,680.26
851.61
828.65
246,912.32
156
1,680.26
848.76
831.50
246,080.82
157
1,680.26
845.90
834.36
245,246.46
158
1,680.26
843.03
837.23
244,409.24
159
1,680.26
840.16
840.10
243,569.14
160
1,680.26
837.27
842.99
242,726.14
161
1,680.26
834.37
845.89
241,880.26
162
1,680.26
831.46
848.80
241,031.46
163
1,680.26
828.55
851.71
240,179.74
164
1,680.26
825.62
854.64
239,325.10
165
1,680.26
822.68
857.58
238,467.52
166
1,680.26
819.73
860.53
237,606.99
167
1,680.26
816.77
863.49
236,743.51
168
1,680.26
813.81
866.45
235,877.05
169
1,680.26
810.83
869.43
235,007.62
170
1,680.26
807.84
872.42
234,135.20
171
1,680.26
804.84
875.42
233,259.78
172
1,680.26
801.83
878.43
232,381.35
173
1,680.26
798.81
881.45
231,499.90
174
1,680.26
795.78
884.48
230,615.42
175
1,680.26
792.74
887.52
229,727.90
176
1,680.26
789.69
890.57
228,837.33
177
1,680.26
786.63
893.63
227,943.70
178
1,680.26
783.56
896.70
227,047.00
179
1,680.26
780.47
899.79
226,147.21
180
1,680.26
777.38
902.88
225,244.33
181
1,680.26
774.28
905.98
224,338.35
182
1,680.26
771.16
909.10
223,429.25
183
1,680.26
768.04
912.22
222,517.03
184
1,680.26
764.90
915.36
221,601.67
185
1,680.26
761.76
918.50
220,683.17
186
1,680.26
758.60
921.66
219,761.51
187
1,680.26
755.43
924.83
218,836.68
188
1,680.26
752.25
928.01
217,908.67
189
1,680.26
749.06
931.20
216,977.47
190
1,680.26
745.86
934.40
216,043.07
191
1,680.26
742.65
937.61
215,105.46
192
1,680.26
739.43
940.83
214,164.62
193
1,680.26
736.19
944.07
213,220.55
194
1,680.26
732.95
947.31
212,273.24
195
1,680.26
729.69
950.57
211,322.67
196
1,680.26
726.42
953.84
210,368.83
197
1,680.26
723.14
957.12
209,411.71
198
1,680.26
719.85
960.41
208,451.31
199
1,680.26
716.55
963.71
207,487.60
200
1,680.26
713.24
967.02
206,520.58
201
1,680.26
709.91
970.35
205,550.23
202
1,680.26
706.58
973.68
204,576.55
203
1,680.26
703.23
977.03
203,599.52
204
1,680.26
699.87
980.39
202,619.13
205
1,680.26
696.50
983.76
201,635.38
206
1,680.26
693.12
987.14
200,648.24
207
1,680.26
689.73
990.53
199,657.71
208
1,680.26
686.32
993.94
198,663.77
209
1,680.26
682.91
997.35
197,666.42
210
1,680.26
679.48
1,000.78
196,665.64
211
1,680.26
676.04
1,004.22
195,661.41
212
1,680.26
672.59
1,007.67
194,653.74
213
1,680.26
669.12
1,011.14
193,642.60
214
1,680.26
665.65
1,014.61
192,627.99
215
1,680.26
662.16
1,018.10
191,609.89
216
1,680.26
658.66
1,021.60
190,588.29
217
1,680.26
655.15
1,025.11
189,563.17
218
1,680.26
651.62
1,028.64
188,534.54
219
1,680.26
648.09
1,032.17
187,502.36
220
1,680.26
644.54
1,035.72
186,466.64
221
1,680.26
640.98
1,039.28
185,427.36
222
1,680.26
637.41
1,042.85
184,384.51
223
1,680.26
633.82
1,046.44
183,338.07
224
1,680.26
630.22
1,050.04
182,288.04
225
1,680.26
626.62
1,053.64
181,234.39
226
1,680.26
622.99
1,057.27
180,177.12
227
1,680.26
619.36
1,060.90
179,116.22
228
1,680.26
615.71
1,064.55
178,051.68
229
1,680.26
612.05
1,068.21
176,983.47
230
1,680.26
608.38
1,071.88
175,911.59
231
1,680.26
604.70
1,075.56
174,836.02
232
1,680.26
601.00
1,079.26
173,756.76
233
1,680.26
597.29
1,082.97
172,673.79
234
1,680.26
593.57
1,086.69
171,587.10
235
1,680.26
589.83
1,090.43
170,496.67
236
1,680.26
586.08
1,094.18
169,402.49
237
1,680.26
582.32
1,097.94
168,304.55
238
1,680.26
578.55
1,101.71
167,202.84
239
1,680.26
574.76
1,105.50
166,097.34
240
1,680.26
570.96
1,109.30
164,988.04
241
1,680.26
567.15
1,113.11
163,874.93
242
1,680.26
563.32
1,116.94
162,757.99
243
1,680.26
559.48
1,120.78
161,637.21
244
1,680.26
555.63
1,124.63
160,512.57
245
1,680.26
551.76
1,128.50
159,384.08
246
1,680.26
547.88
1,132.38
158,251.70
247
1,680.26
543.99
1,136.27
157,115.43
248
1,680.26
540.08
1,140.18
155,975.25
249
1,680.26
536.16
1,144.10
154,831.16
250
1,680.26
532.23
1,148.03
153,683.13
251
1,680.26
528.29
1,151.97
152,531.16
252
1,680.26
524.33
1,155.93
151,375.22
253
1,680.26
520.35
1,159.91
150,215.31
254
1,680.26
516.37
1,163.89
149,051.42
255
1,680.26
512.36
1,167.90
147,883.52
256
1,680.26
508.35
1,171.91
146,711.61
257
1,680.26
504.32
1,175.94
145,535.67
258
1,680.26
500.28
1,179.98
144,355.69
259
1,680.26
496.22
1,184.04
143,171.66
260
1,680.26
492.15
1,188.11
141,983.55
261
1,680.26
488.07
1,192.19
140,791.36
262
1,680.26
483.97
1,196.29
139,595.07
263
1,680.26
479.86
1,200.40
138,394.66
264
1,680.26
475.73
1,204.53
137,190.14
265
1,680.26
471.59
1,208.67
135,981.47
266
1,680.26
467.44
1,212.82
134,768.64
267
1,680.26
463.27
1,216.99
133,551.65
268
1,680.26
459.08
1,221.18
132,330.48
269
1,680.26
454.89
1,225.37
131,105.10
270
1,680.26
450.67
1,229.59
129,875.51
271
1,680.26
446.45
1,233.81
128,641.70
272
1,680.26
442.21
1,238.05
127,403.65
273
1,680.26
437.95
1,242.31
126,161.34
274
1,680.26
433.68
1,246.58
124,914.76
275
1,680.26
429.39
1,250.87
123,663.89
276
1,680.26
425.09
1,255.17
122,408.73
277
1,680.26
420.78
1,259.48
121,149.25
278
1,680.26
416.45
1,263.81
119,885.44
279
1,680.26
412.11
1,268.15
118,617.28
280
1,680.26
407.75
1,272.51
117,344.77
281
1,680.26
403.37
1,276.89
116,067.88
282
1,680.26
398.98
1,281.28
114,786.61
283
1,680.26
394.58
1,285.68
113,500.93
284
1,680.26
390.16
1,290.10
112,210.82
285
1,680.26
385.72
1,294.54
110,916.29
286
1,680.26
381.27
1,298.99
109,617.30
287
1,680.26
376.81
1,303.45
108,313.85
288
1,680.26
372.33
1,307.93
107,005.92
289
1,680.26
367.83
1,312.43
105,693.50
290
1,680.26
363.32
1,316.94
104,376.56
291
1,680.26
358.79
1,321.47
103,055.09
292
1,680.26
354.25
1,326.01
101,729.08
293
1,680.26
349.69
1,330.57
100,398.52
294
1,680.26
345.12
1,335.14
99,063.38
295
1,680.26
340.53
1,339.73
97,723.65
296
1,680.26
335.93
1,344.33
96,379.31
297
1,680.26
331.30
1,348.96
95,030.36
298
1,680.26
326.67
1,353.59
93,676.76
299
1,680.26
322.01
1,358.25
92,318.52
300
1,680.26
317.34
1,362.92
90,955.60
301
1,680.26
312.66
1,367.60
89,588.00
302
1,680.26
307.96
1,372.30
88,215.70
303
1,680.26
303.24
1,377.02
86,838.68
304
1,680.26
298.51
1,381.75
85,456.93
305
1,680.26
293.76
1,386.50
84,070.43
306
1,680.26
288.99
1,391.27
82,679.16
307
1,680.26
284.21
1,396.05
81,283.11
308
1,680.26
279.41
1,400.85
79,882.26
309
1,680.26
274.60
1,405.66
78,476.60
310
1,680.26
269.76
1,410.50
77,066.10
311
1,680.26
264.91
1,415.35
75,650.75
312
1,680.26
260.05
1,420.21
74,230.54
313
1,680.26
255.17
1,425.09
72,805.45
314
1,680.26
250.27
1,429.99
71,375.46
315
1,680.26
245.35
1,434.91
69,940.55
316
1,680.26
240.42
1,439.84
68,500.71
317
1,680.26
235.47
1,444.79
67,055.92
318
1,680.26
230.50
1,449.76
65,606.17
319
1,680.26
225.52
1,454.74
64,151.43
320
1,680.26
220.52
1,459.74
62,691.69
321
1,680.26
215.50
1,464.76
61,226.93
322
1,680.26
210.47
1,469.79
59,757.14
323
1,680.26
205.42
1,474.84
58,282.30
324
1,680.26
200.35
1,479.91
56,802.38
325
1,680.26
195.26
1,485.00
55,317.38
326
1,680.26
190.15
1,490.11
53,827.27
327
1,680.26
185.03
1,495.23
52,332.04
328
1,680.26
179.89
1,500.37
50,831.68
329
1,680.26
174.73
1,505.53
49,326.15
330
1,680.26
169.56
1,510.70
47,815.45
331
1,680.26
164.37
1,515.89
46,299.55
332
1,680.26
159.15
1,521.11
44,778.45
333
1,680.26
153.93
1,526.33
43,252.11
334
1,680.26
148.68
1,531.58
41,720.53
335
1,680.26
143.41
1,536.85
40,183.69
336
1,680.26
138.13
1,542.13
38,641.56
337
1,680.26
132.83
1,547.43
37,094.13
338
1,680.26
127.51
1,552.75
35,541.38
339
1,680.26
122.17
1,558.09
33,983.29
340
1,680.26
116.82
1,563.44
32,419.85
341
1,680.26
111.44
1,568.82
30,851.04
342
1,680.26
106.05
1,574.21
29,276.83
343
1,680.26
100.64
1,579.62
27,697.20
344
1,680.26
95.21
1,585.05
26,112.15
345
1,680.26
89.76
1,590.50
24,521.65
346
1,680.26
84.29
1,595.97
22,925.69
347
1,680.26
78.81
1,601.45
21,324.23
348
1,680.26
73.30
1,606.96
19,717.28
349
1,680.26
67.78
1,612.48
18,104.79
350
1,680.26
62.24
1,618.02
16,486.77
351
1,680.26
56.67
1,623.59
14,863.18
352
1,680.26
51.09
1,629.17
13,234.02
353
1,680.26
45.49
1,634.77
11,599.25
354
1,680.26
39.87
1,640.39
9,958.86
355
1,680.26
34.23
1,646.03
8,312.83
356
1,680.26
28.58
1,651.68
6,661.15
357
1,680.26
22.90
1,657.36
5,003.79
358
1,680.26
17.20
1,663.06
3,340.73
359
1,680.26
11.48
1,668.78
1,671.95
360
1,677.70
5.75
1,671.95
0.00
Totals
604,891.04
258,196.04
346,695.00

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