Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,980.16  
 

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
1,980.16
1,598.44
381.72
348,368.28
2
1,980.16
1,596.69
383.47
347,984.81
3
1,980.16
1,594.93
385.23
347,599.58
4
1,980.16
1,593.16
387.00
347,212.58
5
1,980.16
1,591.39
388.77
346,823.81
6
1,980.16
1,589.61
390.55
346,433.26
7
1,980.16
1,587.82
392.34
346,040.92
8
1,980.16
1,586.02
394.14
345,646.78
9
1,980.16
1,584.21
395.95
345,250.84
10
1,980.16
1,582.40
397.76
344,853.07
11
1,980.16
1,580.58
399.58
344,453.49
12
1,980.16
1,578.75
401.41
344,052.08
13
1,980.16
1,576.91
403.25
343,648.82
14
1,980.16
1,575.06
405.10
343,243.72
15
1,980.16
1,573.20
406.96
342,836.76
16
1,980.16
1,571.34
408.82
342,427.93
17
1,980.16
1,569.46
410.70
342,017.24
18
1,980.16
1,567.58
412.58
341,604.65
19
1,980.16
1,565.69
414.47
341,190.18
20
1,980.16
1,563.79
416.37
340,773.81
21
1,980.16
1,561.88
418.28
340,355.53
22
1,980.16
1,559.96
420.20
339,935.33
23
1,980.16
1,558.04
422.12
339,513.21
24
1,980.16
1,556.10
424.06
339,089.15
25
1,980.16
1,554.16
426.00
338,663.15
26
1,980.16
1,552.21
427.95
338,235.20
27
1,980.16
1,550.24
429.92
337,805.28
28
1,980.16
1,548.27
431.89
337,373.40
29
1,980.16
1,546.29
433.87
336,939.53
30
1,980.16
1,544.31
435.85
336,503.68
31
1,980.16
1,542.31
437.85
336,065.83
32
1,980.16
1,540.30
439.86
335,625.97
33
1,980.16
1,538.29
441.87
335,184.09
34
1,980.16
1,536.26
443.90
334,740.19
35
1,980.16
1,534.23
445.93
334,294.26
36
1,980.16
1,532.18
447.98
333,846.28
37
1,980.16
1,530.13
450.03
333,396.25
38
1,980.16
1,528.07
452.09
332,944.16
39
1,980.16
1,525.99
454.17
332,489.99
40
1,980.16
1,523.91
456.25
332,033.74
41
1,980.16
1,521.82
458.34
331,575.40
42
1,980.16
1,519.72
460.44
331,114.97
43
1,980.16
1,517.61
462.55
330,652.42
44
1,980.16
1,515.49
464.67
330,187.75
45
1,980.16
1,513.36
466.80
329,720.95
46
1,980.16
1,511.22
468.94
329,252.01
47
1,980.16
1,509.07
471.09
328,780.92
48
1,980.16
1,506.91
473.25
328,307.67
49
1,980.16
1,504.74
475.42
327,832.26
50
1,980.16
1,502.56
477.60
327,354.66
51
1,980.16
1,500.38
479.78
326,874.88
52
1,980.16
1,498.18
481.98
326,392.89
53
1,980.16
1,495.97
484.19
325,908.70
54
1,980.16
1,493.75
486.41
325,422.29
55
1,980.16
1,491.52
488.64
324,933.65
56
1,980.16
1,489.28
490.88
324,442.77
57
1,980.16
1,487.03
493.13
323,949.63
58
1,980.16
1,484.77
495.39
323,454.24
59
1,980.16
1,482.50
497.66
322,956.58
60
1,980.16
1,480.22
499.94
322,456.64
61
1,980.16
1,477.93
502.23
321,954.41
62
1,980.16
1,475.62
504.54
321,449.87
63
1,980.16
1,473.31
506.85
320,943.02
64
1,980.16
1,470.99
509.17
320,433.85
65
1,980.16
1,468.66
511.50
319,922.35
66
1,980.16
1,466.31
513.85
319,408.50
67
1,980.16
1,463.96
516.20
318,892.29
68
1,980.16
1,461.59
518.57
318,373.72
69
1,980.16
1,459.21
520.95
317,852.78
70
1,980.16
1,456.83
523.33
317,329.44
71
1,980.16
1,454.43
525.73
316,803.71
72
1,980.16
1,452.02
528.14
316,275.56
73
1,980.16
1,449.60
530.56
315,745.00
74
1,980.16
1,447.16
533.00
315,212.01
75
1,980.16
1,444.72
535.44
314,676.57
76
1,980.16
1,442.27
537.89
314,138.67
77
1,980.16
1,439.80
540.36
313,598.32
78
1,980.16
1,437.33
542.83
313,055.48
79
1,980.16
1,434.84
545.32
312,510.16
80
1,980.16
1,432.34
547.82
311,962.34
81
1,980.16
1,429.83
550.33
311,412.01
82
1,980.16
1,427.31
552.85
310,859.15
83
1,980.16
1,424.77
555.39
310,303.76
84
1,980.16
1,422.23
557.93
309,745.83
85
1,980.16
1,419.67
560.49
309,185.34
86
1,980.16
1,417.10
563.06
308,622.28
87
1,980.16
1,414.52
565.64
308,056.63
88
1,980.16
1,411.93
568.23
307,488.40
89
1,980.16
1,409.32
570.84
306,917.56
90
1,980.16
1,406.71
573.45
306,344.11
91
1,980.16
1,404.08
576.08
305,768.02
92
1,980.16
1,401.44
578.72
305,189.30
93
1,980.16
1,398.78
581.38
304,607.93
94
1,980.16
1,396.12
584.04
304,023.89
95
1,980.16
1,393.44
586.72
303,437.17
96
1,980.16
1,390.75
589.41
302,847.76
97
1,980.16
1,388.05
592.11
302,255.65
98
1,980.16
1,385.34
594.82
301,660.83
99
1,980.16
1,382.61
597.55
301,063.28
100
1,980.16
1,379.87
600.29
300,463.00
101
1,980.16
1,377.12
603.04
299,859.96
102
1,980.16
1,374.36
605.80
299,254.16
103
1,980.16
1,371.58
608.58
298,645.58
104
1,980.16
1,368.79
611.37
298,034.21
105
1,980.16
1,365.99
614.17
297,420.04
106
1,980.16
1,363.18
616.98
296,803.06
107
1,980.16
1,360.35
619.81
296,183.24
108
1,980.16
1,357.51
622.65
295,560.59
109
1,980.16
1,354.65
625.51
294,935.08
110
1,980.16
1,351.79
628.37
294,306.71
111
1,980.16
1,348.91
631.25
293,675.46
112
1,980.16
1,346.01
634.15
293,041.31
113
1,980.16
1,343.11
637.05
292,404.25
114
1,980.16
1,340.19
639.97
291,764.28
115
1,980.16
1,337.25
642.91
291,121.37
116
1,980.16
1,334.31
645.85
290,475.52
117
1,980.16
1,331.35
648.81
289,826.71
118
1,980.16
1,328.37
651.79
289,174.92
119
1,980.16
1,325.39
654.77
288,520.14
120
1,980.16
1,322.38
657.78
287,862.37
121
1,980.16
1,319.37
660.79
287,201.58
122
1,980.16
1,316.34
663.82
286,537.76
123
1,980.16
1,313.30
666.86
285,870.89
124
1,980.16
1,310.24
669.92
285,200.98
125
1,980.16
1,307.17
672.99
284,527.99
126
1,980.16
1,304.09
676.07
283,851.91
127
1,980.16
1,300.99
679.17
283,172.74
128
1,980.16
1,297.88
682.28
282,490.46
129
1,980.16
1,294.75
685.41
281,805.05
130
1,980.16
1,291.61
688.55
281,116.49
131
1,980.16
1,288.45
691.71
280,424.78
132
1,980.16
1,285.28
694.88
279,729.90
133
1,980.16
1,282.10
698.06
279,031.84
134
1,980.16
1,278.90
701.26
278,330.57
135
1,980.16
1,275.68
704.48
277,626.10
136
1,980.16
1,272.45
707.71
276,918.39
137
1,980.16
1,269.21
710.95
276,207.44
138
1,980.16
1,265.95
714.21
275,493.23
139
1,980.16
1,262.68
717.48
274,775.75
140
1,980.16
1,259.39
720.77
274,054.97
141
1,980.16
1,256.09
724.07
273,330.90
142
1,980.16
1,252.77
727.39
272,603.51
143
1,980.16
1,249.43
730.73
271,872.78
144
1,980.16
1,246.08
734.08
271,138.70
145
1,980.16
1,242.72
737.44
270,401.26
146
1,980.16
1,239.34
740.82
269,660.44
147
1,980.16
1,235.94
744.22
268,916.22
148
1,980.16
1,232.53
747.63
268,168.60
149
1,980.16
1,229.11
751.05
267,417.54
150
1,980.16
1,225.66
754.50
266,663.05
151
1,980.16
1,222.21
757.95
265,905.09
152
1,980.16
1,218.73
761.43
265,143.66
153
1,980.16
1,215.24
764.92
264,378.75
154
1,980.16
1,211.74
768.42
263,610.32
155
1,980.16
1,208.21
771.95
262,838.38
156
1,980.16
1,204.68
775.48
262,062.89
157
1,980.16
1,201.12
779.04
261,283.85
158
1,980.16
1,197.55
782.61
260,501.24
159
1,980.16
1,193.96
786.20
259,715.05
160
1,980.16
1,190.36
789.80
258,925.25
161
1,980.16
1,186.74
793.42
258,131.83
162
1,980.16
1,183.10
797.06
257,334.77
163
1,980.16
1,179.45
800.71
256,534.07
164
1,980.16
1,175.78
804.38
255,729.69
165
1,980.16
1,172.09
808.07
254,921.62
166
1,980.16
1,168.39
811.77
254,109.85
167
1,980.16
1,164.67
815.49
253,294.36
168
1,980.16
1,160.93
819.23
252,475.13
169
1,980.16
1,157.18
822.98
251,652.15
170
1,980.16
1,153.41
826.75
250,825.40
171
1,980.16
1,149.62
830.54
249,994.85
172
1,980.16
1,145.81
834.35
249,160.50
173
1,980.16
1,141.99
838.17
248,322.33
174
1,980.16
1,138.14
842.02
247,480.31
175
1,980.16
1,134.28
845.88
246,634.44
176
1,980.16
1,130.41
849.75
245,784.69
177
1,980.16
1,126.51
853.65
244,931.04
178
1,980.16
1,122.60
857.56
244,073.48
179
1,980.16
1,118.67
861.49
243,211.99
180
1,980.16
1,114.72
865.44
242,346.55
181
1,980.16
1,110.76
869.40
241,477.15
182
1,980.16
1,106.77
873.39
240,603.76
183
1,980.16
1,102.77
877.39
239,726.36
184
1,980.16
1,098.75
881.41
238,844.95
185
1,980.16
1,094.71
885.45
237,959.50
186
1,980.16
1,090.65
889.51
237,069.98
187
1,980.16
1,086.57
893.59
236,176.39
188
1,980.16
1,082.48
897.68
235,278.71
189
1,980.16
1,078.36
901.80
234,376.91
190
1,980.16
1,074.23
905.93
233,470.98
191
1,980.16
1,070.08
910.08
232,560.89
192
1,980.16
1,065.90
914.26
231,646.64
193
1,980.16
1,061.71
918.45
230,728.19
194
1,980.16
1,057.50
922.66
229,805.54
195
1,980.16
1,053.28
926.88
228,878.65
196
1,980.16
1,049.03
931.13
227,947.52
197
1,980.16
1,044.76
935.40
227,012.12
198
1,980.16
1,040.47
939.69
226,072.43
199
1,980.16
1,036.17
943.99
225,128.43
200
1,980.16
1,031.84
948.32
224,180.11
201
1,980.16
1,027.49
952.67
223,227.45
202
1,980.16
1,023.13
957.03
222,270.41
203
1,980.16
1,018.74
961.42
221,308.99
204
1,980.16
1,014.33
965.83
220,343.16
205
1,980.16
1,009.91
970.25
219,372.91
206
1,980.16
1,005.46
974.70
218,398.21
207
1,980.16
1,000.99
979.17
217,419.04
208
1,980.16
996.50
983.66
216,435.38
209
1,980.16
992.00
988.16
215,447.22
210
1,980.16
987.47
992.69
214,454.53
211
1,980.16
982.92
997.24
213,457.28
212
1,980.16
978.35
1,001.81
212,455.47
213
1,980.16
973.75
1,006.41
211,449.06
214
1,980.16
969.14
1,011.02
210,438.04
215
1,980.16
964.51
1,015.65
209,422.39
216
1,980.16
959.85
1,020.31
208,402.09
217
1,980.16
955.18
1,024.98
207,377.10
218
1,980.16
950.48
1,029.68
206,347.42
219
1,980.16
945.76
1,034.40
205,313.02
220
1,980.16
941.02
1,039.14
204,273.88
221
1,980.16
936.26
1,043.90
203,229.97
222
1,980.16
931.47
1,048.69
202,181.28
223
1,980.16
926.66
1,053.50
201,127.79
224
1,980.16
921.84
1,058.32
200,069.46
225
1,980.16
916.99
1,063.17
199,006.29
226
1,980.16
912.11
1,068.05
197,938.24
227
1,980.16
907.22
1,072.94
196,865.30
228
1,980.16
902.30
1,077.86
195,787.44
229
1,980.16
897.36
1,082.80
194,704.64
230
1,980.16
892.40
1,087.76
193,616.87
231
1,980.16
887.41
1,092.75
192,524.12
232
1,980.16
882.40
1,097.76
191,426.36
233
1,980.16
877.37
1,102.79
190,323.58
234
1,980.16
872.32
1,107.84
189,215.73
235
1,980.16
867.24
1,112.92
188,102.81
236
1,980.16
862.14
1,118.02
186,984.79
237
1,980.16
857.01
1,123.15
185,861.64
238
1,980.16
851.87
1,128.29
184,733.35
239
1,980.16
846.69
1,133.47
183,599.88
240
1,980.16
841.50
1,138.66
182,461.22
241
1,980.16
836.28
1,143.88
181,317.34
242
1,980.16
831.04
1,149.12
180,168.22
243
1,980.16
825.77
1,154.39
179,013.83
244
1,980.16
820.48
1,159.68
177,854.15
245
1,980.16
815.16
1,165.00
176,689.16
246
1,980.16
809.83
1,170.33
175,518.82
247
1,980.16
804.46
1,175.70
174,343.12
248
1,980.16
799.07
1,181.09
173,162.04
249
1,980.16
793.66
1,186.50
171,975.53
250
1,980.16
788.22
1,191.94
170,783.60
251
1,980.16
782.76
1,197.40
169,586.19
252
1,980.16
777.27
1,202.89
168,383.30
253
1,980.16
771.76
1,208.40
167,174.90
254
1,980.16
766.22
1,213.94
165,960.96
255
1,980.16
760.65
1,219.51
164,741.45
256
1,980.16
755.06
1,225.10
163,516.36
257
1,980.16
749.45
1,230.71
162,285.65
258
1,980.16
743.81
1,236.35
161,049.30
259
1,980.16
738.14
1,242.02
159,807.28
260
1,980.16
732.45
1,247.71
158,559.57
261
1,980.16
726.73
1,253.43
157,306.14
262
1,980.16
720.99
1,259.17
156,046.97
263
1,980.16
715.22
1,264.94
154,782.02
264
1,980.16
709.42
1,270.74
153,511.28
265
1,980.16
703.59
1,276.57
152,234.71
266
1,980.16
697.74
1,282.42
150,952.30
267
1,980.16
691.86
1,288.30
149,664.00
268
1,980.16
685.96
1,294.20
148,369.80
269
1,980.16
680.03
1,300.13
147,069.67
270
1,980.16
674.07
1,306.09
145,763.58
271
1,980.16
668.08
1,312.08
144,451.50
272
1,980.16
662.07
1,318.09
143,133.41
273
1,980.16
656.03
1,324.13
141,809.28
274
1,980.16
649.96
1,330.20
140,479.08
275
1,980.16
643.86
1,336.30
139,142.78
276
1,980.16
637.74
1,342.42
137,800.36
277
1,980.16
631.58
1,348.58
136,451.78
278
1,980.16
625.40
1,354.76
135,097.03
279
1,980.16
619.19
1,360.97
133,736.06
280
1,980.16
612.96
1,367.20
132,368.86
281
1,980.16
606.69
1,373.47
130,995.39
282
1,980.16
600.40
1,379.76
129,615.63
283
1,980.16
594.07
1,386.09
128,229.54
284
1,980.16
587.72
1,392.44
126,837.10
285
1,980.16
581.34
1,398.82
125,438.27
286
1,980.16
574.93
1,405.23
124,033.04
287
1,980.16
568.48
1,411.68
122,621.36
288
1,980.16
562.01
1,418.15
121,203.22
289
1,980.16
555.51
1,424.65
119,778.57
290
1,980.16
548.99
1,431.17
118,347.40
291
1,980.16
542.43
1,437.73
116,909.66
292
1,980.16
535.84
1,444.32
115,465.34
293
1,980.16
529.22
1,450.94
114,014.40
294
1,980.16
522.57
1,457.59
112,556.80
295
1,980.16
515.89
1,464.27
111,092.53
296
1,980.16
509.17
1,470.99
109,621.54
297
1,980.16
502.43
1,477.73
108,143.81
298
1,980.16
495.66
1,484.50
106,659.31
299
1,980.16
488.86
1,491.30
105,168.01
300
1,980.16
482.02
1,498.14
103,669.87
301
1,980.16
475.15
1,505.01
102,164.86
302
1,980.16
468.26
1,511.90
100,652.96
303
1,980.16
461.33
1,518.83
99,134.12
304
1,980.16
454.36
1,525.80
97,608.33
305
1,980.16
447.37
1,532.79
96,075.54
306
1,980.16
440.35
1,539.81
94,535.72
307
1,980.16
433.29
1,546.87
92,988.85
308
1,980.16
426.20
1,553.96
91,434.89
309
1,980.16
419.08
1,561.08
89,873.81
310
1,980.16
411.92
1,568.24
88,305.57
311
1,980.16
404.73
1,575.43
86,730.14
312
1,980.16
397.51
1,582.65
85,147.50
313
1,980.16
390.26
1,589.90
83,557.60
314
1,980.16
382.97
1,597.19
81,960.41
315
1,980.16
375.65
1,604.51
80,355.90
316
1,980.16
368.30
1,611.86
78,744.04
317
1,980.16
360.91
1,619.25
77,124.79
318
1,980.16
353.49
1,626.67
75,498.12
319
1,980.16
346.03
1,634.13
73,863.99
320
1,980.16
338.54
1,641.62
72,222.37
321
1,980.16
331.02
1,649.14
70,573.23
322
1,980.16
323.46
1,656.70
68,916.53
323
1,980.16
315.87
1,664.29
67,252.24
324
1,980.16
308.24
1,671.92
65,580.32
325
1,980.16
300.58
1,679.58
63,900.74
326
1,980.16
292.88
1,687.28
62,213.46
327
1,980.16
285.15
1,695.01
60,518.44
328
1,980.16
277.38
1,702.78
58,815.66
329
1,980.16
269.57
1,710.59
57,105.07
330
1,980.16
261.73
1,718.43
55,386.64
331
1,980.16
253.86
1,726.30
53,660.34
332
1,980.16
245.94
1,734.22
51,926.12
333
1,980.16
237.99
1,742.17
50,183.95
334
1,980.16
230.01
1,750.15
48,433.80
335
1,980.16
221.99
1,758.17
46,675.63
336
1,980.16
213.93
1,766.23
44,909.40
337
1,980.16
205.83
1,774.33
43,135.08
338
1,980.16
197.70
1,782.46
41,352.62
339
1,980.16
189.53
1,790.63
39,561.99
340
1,980.16
181.33
1,798.83
37,763.16
341
1,980.16
173.08
1,807.08
35,956.08
342
1,980.16
164.80
1,815.36
34,140.72
343
1,980.16
156.48
1,823.68
32,317.04
344
1,980.16
148.12
1,832.04
30,485.00
345
1,980.16
139.72
1,840.44
28,644.56
346
1,980.16
131.29
1,848.87
26,795.69
347
1,980.16
122.81
1,857.35
24,938.34
348
1,980.16
114.30
1,865.86
23,072.48
349
1,980.16
105.75
1,874.41
21,198.07
350
1,980.16
97.16
1,883.00
19,315.07
351
1,980.16
88.53
1,891.63
17,423.43
352
1,980.16
79.86
1,900.30
15,523.13
353
1,980.16
71.15
1,909.01
13,614.12
354
1,980.16
62.40
1,917.76
11,696.36
355
1,980.16
53.61
1,926.55
9,769.81
356
1,980.16
44.78
1,935.38
7,834.42
357
1,980.16
35.91
1,944.25
5,890.17
358
1,980.16
27.00
1,953.16
3,937.01
359
1,980.16
18.04
1,962.12
1,974.89
360
1,983.94
9.05
1,974.89
0.00
Totals
712,861.38
364,111.38
348,750.00

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