Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,800.72  
 

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
1,800.72
1,349.88
450.84
349,789.16
2
1,800.72
1,348.15
452.57
349,336.59
3
1,800.72
1,346.40
454.32
348,882.27
4
1,800.72
1,344.65
456.07
348,426.20
5
1,800.72
1,342.89
457.83
347,968.37
6
1,800.72
1,341.13
459.59
347,508.78
7
1,800.72
1,339.36
461.36
347,047.42
8
1,800.72
1,337.58
463.14
346,584.28
9
1,800.72
1,335.79
464.93
346,119.35
10
1,800.72
1,334.00
466.72
345,652.63
11
1,800.72
1,332.20
468.52
345,184.12
12
1,800.72
1,330.40
470.32
344,713.79
13
1,800.72
1,328.58
472.14
344,241.66
14
1,800.72
1,326.76
473.96
343,767.70
15
1,800.72
1,324.94
475.78
343,291.92
16
1,800.72
1,323.10
477.62
342,814.30
17
1,800.72
1,321.26
479.46
342,334.85
18
1,800.72
1,319.42
481.30
341,853.54
19
1,800.72
1,317.56
483.16
341,370.38
20
1,800.72
1,315.70
485.02
340,885.36
21
1,800.72
1,313.83
486.89
340,398.47
22
1,800.72
1,311.95
488.77
339,909.70
23
1,800.72
1,310.07
490.65
339,419.05
24
1,800.72
1,308.18
492.54
338,926.51
25
1,800.72
1,306.28
494.44
338,432.07
26
1,800.72
1,304.37
496.35
337,935.72
27
1,800.72
1,302.46
498.26
337,437.46
28
1,800.72
1,300.54
500.18
336,937.28
29
1,800.72
1,298.61
502.11
336,435.18
30
1,800.72
1,296.68
504.04
335,931.13
31
1,800.72
1,294.73
505.99
335,425.15
32
1,800.72
1,292.78
507.94
334,917.21
33
1,800.72
1,290.83
509.89
334,407.32
34
1,800.72
1,288.86
511.86
333,895.46
35
1,800.72
1,286.89
513.83
333,381.63
36
1,800.72
1,284.91
515.81
332,865.82
37
1,800.72
1,282.92
517.80
332,348.02
38
1,800.72
1,280.92
519.80
331,828.22
39
1,800.72
1,278.92
521.80
331,306.42
40
1,800.72
1,276.91
523.81
330,782.61
41
1,800.72
1,274.89
525.83
330,256.78
42
1,800.72
1,272.86
527.86
329,728.93
43
1,800.72
1,270.83
529.89
329,199.04
44
1,800.72
1,268.79
531.93
328,667.11
45
1,800.72
1,266.74
533.98
328,133.13
46
1,800.72
1,264.68
536.04
327,597.09
47
1,800.72
1,262.61
538.11
327,058.98
48
1,800.72
1,260.54
540.18
326,518.80
49
1,800.72
1,258.46
542.26
325,976.54
50
1,800.72
1,256.37
544.35
325,432.18
51
1,800.72
1,254.27
546.45
324,885.73
52
1,800.72
1,252.16
548.56
324,337.18
53
1,800.72
1,250.05
550.67
323,786.51
54
1,800.72
1,247.93
552.79
323,233.71
55
1,800.72
1,245.80
554.92
322,678.79
56
1,800.72
1,243.66
557.06
322,121.73
57
1,800.72
1,241.51
559.21
321,562.52
58
1,800.72
1,239.36
561.36
321,001.16
59
1,800.72
1,237.19
563.53
320,437.63
60
1,800.72
1,235.02
565.70
319,871.93
61
1,800.72
1,232.84
567.88
319,304.05
62
1,800.72
1,230.65
570.07
318,733.98
63
1,800.72
1,228.45
572.27
318,161.71
64
1,800.72
1,226.25
574.47
317,587.24
65
1,800.72
1,224.03
576.69
317,010.55
66
1,800.72
1,221.81
578.91
316,431.65
67
1,800.72
1,219.58
581.14
315,850.51
68
1,800.72
1,217.34
583.38
315,267.13
69
1,800.72
1,215.09
585.63
314,681.50
70
1,800.72
1,212.83
587.89
314,093.61
71
1,800.72
1,210.57
590.15
313,503.46
72
1,800.72
1,208.29
592.43
312,911.04
73
1,800.72
1,206.01
594.71
312,316.33
74
1,800.72
1,203.72
597.00
311,719.33
75
1,800.72
1,201.42
599.30
311,120.03
76
1,800.72
1,199.11
601.61
310,518.41
77
1,800.72
1,196.79
603.93
309,914.48
78
1,800.72
1,194.46
606.26
309,308.23
79
1,800.72
1,192.13
608.59
308,699.63
80
1,800.72
1,189.78
610.94
308,088.69
81
1,800.72
1,187.43
613.29
307,475.40
82
1,800.72
1,185.06
615.66
306,859.74
83
1,800.72
1,182.69
618.03
306,241.71
84
1,800.72
1,180.31
620.41
305,621.29
85
1,800.72
1,177.92
622.80
304,998.49
86
1,800.72
1,175.52
625.20
304,373.28
87
1,800.72
1,173.11
627.61
303,745.67
88
1,800.72
1,170.69
630.03
303,115.64
89
1,800.72
1,168.26
632.46
302,483.17
90
1,800.72
1,165.82
634.90
301,848.27
91
1,800.72
1,163.37
637.35
301,210.93
92
1,800.72
1,160.92
639.80
300,571.13
93
1,800.72
1,158.45
642.27
299,928.86
94
1,800.72
1,155.98
644.74
299,284.11
95
1,800.72
1,153.49
647.23
298,636.88
96
1,800.72
1,151.00
649.72
297,987.16
97
1,800.72
1,148.49
652.23
297,334.93
98
1,800.72
1,145.98
654.74
296,680.19
99
1,800.72
1,143.45
657.27
296,022.93
100
1,800.72
1,140.92
659.80
295,363.13
101
1,800.72
1,138.38
662.34
294,700.79
102
1,800.72
1,135.83
664.89
294,035.89
103
1,800.72
1,133.26
667.46
293,368.43
104
1,800.72
1,130.69
670.03
292,698.41
105
1,800.72
1,128.11
672.61
292,025.79
106
1,800.72
1,125.52
675.20
291,350.59
107
1,800.72
1,122.91
677.81
290,672.78
108
1,800.72
1,120.30
680.42
289,992.37
109
1,800.72
1,117.68
683.04
289,309.32
110
1,800.72
1,115.05
685.67
288,623.65
111
1,800.72
1,112.40
688.32
287,935.33
112
1,800.72
1,109.75
690.97
287,244.36
113
1,800.72
1,107.09
693.63
286,550.73
114
1,800.72
1,104.41
696.31
285,854.43
115
1,800.72
1,101.73
698.99
285,155.44
116
1,800.72
1,099.04
701.68
284,453.75
117
1,800.72
1,096.33
704.39
283,749.37
118
1,800.72
1,093.62
707.10
283,042.26
119
1,800.72
1,090.89
709.83
282,332.44
120
1,800.72
1,088.16
712.56
281,619.87
121
1,800.72
1,085.41
715.31
280,904.56
122
1,800.72
1,082.65
718.07
280,186.49
123
1,800.72
1,079.89
720.83
279,465.66
124
1,800.72
1,077.11
723.61
278,742.05
125
1,800.72
1,074.32
726.40
278,015.65
126
1,800.72
1,071.52
729.20
277,286.44
127
1,800.72
1,068.71
732.01
276,554.43
128
1,800.72
1,065.89
734.83
275,819.60
129
1,800.72
1,063.05
737.67
275,081.93
130
1,800.72
1,060.21
740.51
274,341.43
131
1,800.72
1,057.36
743.36
273,598.06
132
1,800.72
1,054.49
746.23
272,851.84
133
1,800.72
1,051.62
749.10
272,102.73
134
1,800.72
1,048.73
751.99
271,350.74
135
1,800.72
1,045.83
754.89
270,595.85
136
1,800.72
1,042.92
757.80
269,838.05
137
1,800.72
1,040.00
760.72
269,077.33
138
1,800.72
1,037.07
763.65
268,313.68
139
1,800.72
1,034.13
766.59
267,547.09
140
1,800.72
1,031.17
769.55
266,777.54
141
1,800.72
1,028.21
772.51
266,005.03
142
1,800.72
1,025.23
775.49
265,229.53
143
1,800.72
1,022.24
778.48
264,451.05
144
1,800.72
1,019.24
781.48
263,669.57
145
1,800.72
1,016.23
784.49
262,885.08
146
1,800.72
1,013.20
787.52
262,097.56
147
1,800.72
1,010.17
790.55
261,307.01
148
1,800.72
1,007.12
793.60
260,513.41
149
1,800.72
1,004.06
796.66
259,716.75
150
1,800.72
1,000.99
799.73
258,917.02
151
1,800.72
997.91
802.81
258,114.21
152
1,800.72
994.82
805.90
257,308.31
153
1,800.72
991.71
809.01
256,499.30
154
1,800.72
988.59
812.13
255,687.17
155
1,800.72
985.46
815.26
254,871.91
156
1,800.72
982.32
818.40
254,053.51
157
1,800.72
979.16
821.56
253,231.95
158
1,800.72
976.00
824.72
252,407.23
159
1,800.72
972.82
827.90
251,579.33
160
1,800.72
969.63
831.09
250,748.24
161
1,800.72
966.43
834.29
249,913.94
162
1,800.72
963.21
837.51
249,076.43
163
1,800.72
959.98
840.74
248,235.70
164
1,800.72
956.74
843.98
247,391.72
165
1,800.72
953.49
847.23
246,544.49
166
1,800.72
950.22
850.50
245,693.99
167
1,800.72
946.95
853.77
244,840.21
168
1,800.72
943.65
857.07
243,983.15
169
1,800.72
940.35
860.37
243,122.78
170
1,800.72
937.04
863.68
242,259.10
171
1,800.72
933.71
867.01
241,392.08
172
1,800.72
930.37
870.35
240,521.73
173
1,800.72
927.01
873.71
239,648.02
174
1,800.72
923.64
877.08
238,770.94
175
1,800.72
920.26
880.46
237,890.49
176
1,800.72
916.87
883.85
237,006.64
177
1,800.72
913.46
887.26
236,119.38
178
1,800.72
910.04
890.68
235,228.70
179
1,800.72
906.61
894.11
234,334.59
180
1,800.72
903.16
897.56
233,437.04
181
1,800.72
899.71
901.01
232,536.02
182
1,800.72
896.23
904.49
231,631.54
183
1,800.72
892.75
907.97
230,723.56
184
1,800.72
889.25
911.47
229,812.09
185
1,800.72
885.73
914.99
228,897.10
186
1,800.72
882.21
918.51
227,978.59
187
1,800.72
878.67
922.05
227,056.54
188
1,800.72
875.11
925.61
226,130.93
189
1,800.72
871.55
929.17
225,201.76
190
1,800.72
867.97
932.75
224,269.00
191
1,800.72
864.37
936.35
223,332.65
192
1,800.72
860.76
939.96
222,392.70
193
1,800.72
857.14
943.58
221,449.11
194
1,800.72
853.50
947.22
220,501.90
195
1,800.72
849.85
950.87
219,551.03
196
1,800.72
846.19
954.53
218,596.49
197
1,800.72
842.51
958.21
217,638.28
198
1,800.72
838.81
961.91
216,676.37
199
1,800.72
835.11
965.61
215,710.76
200
1,800.72
831.39
969.33
214,741.43
201
1,800.72
827.65
973.07
213,768.36
202
1,800.72
823.90
976.82
212,791.53
203
1,800.72
820.13
980.59
211,810.95
204
1,800.72
816.35
984.37
210,826.58
205
1,800.72
812.56
988.16
209,838.42
206
1,800.72
808.75
991.97
208,846.46
207
1,800.72
804.93
995.79
207,850.67
208
1,800.72
801.09
999.63
206,851.04
209
1,800.72
797.24
1,003.48
205,847.55
210
1,800.72
793.37
1,007.35
204,840.21
211
1,800.72
789.49
1,011.23
203,828.97
212
1,800.72
785.59
1,015.13
202,813.84
213
1,800.72
781.68
1,019.04
201,794.80
214
1,800.72
777.75
1,022.97
200,771.83
215
1,800.72
773.81
1,026.91
199,744.92
216
1,800.72
769.85
1,030.87
198,714.05
217
1,800.72
765.88
1,034.84
197,679.21
218
1,800.72
761.89
1,038.83
196,640.38
219
1,800.72
757.88
1,042.84
195,597.54
220
1,800.72
753.87
1,046.85
194,550.69
221
1,800.72
749.83
1,050.89
193,499.80
222
1,800.72
745.78
1,054.94
192,444.86
223
1,800.72
741.71
1,059.01
191,385.85
224
1,800.72
737.63
1,063.09
190,322.77
225
1,800.72
733.54
1,067.18
189,255.58
226
1,800.72
729.42
1,071.30
188,184.29
227
1,800.72
725.29
1,075.43
187,108.86
228
1,800.72
721.15
1,079.57
186,029.29
229
1,800.72
716.99
1,083.73
184,945.56
230
1,800.72
712.81
1,087.91
183,857.65
231
1,800.72
708.62
1,092.10
182,765.54
232
1,800.72
704.41
1,096.31
181,669.23
233
1,800.72
700.18
1,100.54
180,568.70
234
1,800.72
695.94
1,104.78
179,463.92
235
1,800.72
691.68
1,109.04
178,354.88
236
1,800.72
687.41
1,113.31
177,241.57
237
1,800.72
683.12
1,117.60
176,123.97
238
1,800.72
678.81
1,121.91
175,002.06
239
1,800.72
674.49
1,126.23
173,875.83
240
1,800.72
670.15
1,130.57
172,745.26
241
1,800.72
665.79
1,134.93
171,610.32
242
1,800.72
661.41
1,139.31
170,471.02
243
1,800.72
657.02
1,143.70
169,327.32
244
1,800.72
652.62
1,148.10
168,179.22
245
1,800.72
648.19
1,152.53
167,026.69
246
1,800.72
643.75
1,156.97
165,869.72
247
1,800.72
639.29
1,161.43
164,708.29
248
1,800.72
634.81
1,165.91
163,542.38
249
1,800.72
630.32
1,170.40
162,371.98
250
1,800.72
625.81
1,174.91
161,197.07
251
1,800.72
621.28
1,179.44
160,017.63
252
1,800.72
616.73
1,183.99
158,833.64
253
1,800.72
612.17
1,188.55
157,645.10
254
1,800.72
607.59
1,193.13
156,451.97
255
1,800.72
602.99
1,197.73
155,254.24
256
1,800.72
598.38
1,202.34
154,051.89
257
1,800.72
593.74
1,206.98
152,844.92
258
1,800.72
589.09
1,211.63
151,633.28
259
1,800.72
584.42
1,216.30
150,416.98
260
1,800.72
579.73
1,220.99
149,196.00
261
1,800.72
575.03
1,225.69
147,970.30
262
1,800.72
570.30
1,230.42
146,739.89
263
1,800.72
565.56
1,235.16
145,504.73
264
1,800.72
560.80
1,239.92
144,264.80
265
1,800.72
556.02
1,244.70
143,020.11
266
1,800.72
551.22
1,249.50
141,770.61
267
1,800.72
546.41
1,254.31
140,516.30
268
1,800.72
541.57
1,259.15
139,257.15
269
1,800.72
536.72
1,264.00
137,993.15
270
1,800.72
531.85
1,268.87
136,724.28
271
1,800.72
526.96
1,273.76
135,450.52
272
1,800.72
522.05
1,278.67
134,171.85
273
1,800.72
517.12
1,283.60
132,888.25
274
1,800.72
512.17
1,288.55
131,599.70
275
1,800.72
507.21
1,293.51
130,306.19
276
1,800.72
502.22
1,298.50
129,007.69
277
1,800.72
497.22
1,303.50
127,704.19
278
1,800.72
492.19
1,308.53
126,395.66
279
1,800.72
487.15
1,313.57
125,082.09
280
1,800.72
482.09
1,318.63
123,763.46
281
1,800.72
477.00
1,323.72
122,439.74
282
1,800.72
471.90
1,328.82
121,110.92
283
1,800.72
466.78
1,333.94
119,776.99
284
1,800.72
461.64
1,339.08
118,437.91
285
1,800.72
456.48
1,344.24
117,093.67
286
1,800.72
451.30
1,349.42
115,744.24
287
1,800.72
446.10
1,354.62
114,389.62
288
1,800.72
440.88
1,359.84
113,029.78
289
1,800.72
435.64
1,365.08
111,664.69
290
1,800.72
430.37
1,370.35
110,294.35
291
1,800.72
425.09
1,375.63
108,918.72
292
1,800.72
419.79
1,380.93
107,537.79
293
1,800.72
414.47
1,386.25
106,151.54
294
1,800.72
409.13
1,391.59
104,759.95
295
1,800.72
403.76
1,396.96
103,362.99
296
1,800.72
398.38
1,402.34
101,960.65
297
1,800.72
392.97
1,407.75
100,552.90
298
1,800.72
387.55
1,413.17
99,139.73
299
1,800.72
382.10
1,418.62
97,721.11
300
1,800.72
376.63
1,424.09
96,297.02
301
1,800.72
371.14
1,429.58
94,867.45
302
1,800.72
365.63
1,435.09
93,432.36
303
1,800.72
360.10
1,440.62
91,991.75
304
1,800.72
354.55
1,446.17
90,545.58
305
1,800.72
348.98
1,451.74
89,093.84
306
1,800.72
343.38
1,457.34
87,636.50
307
1,800.72
337.77
1,462.95
86,173.54
308
1,800.72
332.13
1,468.59
84,704.95
309
1,800.72
326.47
1,474.25
83,230.70
310
1,800.72
320.78
1,479.94
81,750.76
311
1,800.72
315.08
1,485.64
80,265.12
312
1,800.72
309.36
1,491.36
78,773.76
313
1,800.72
303.61
1,497.11
77,276.65
314
1,800.72
297.84
1,502.88
75,773.76
315
1,800.72
292.04
1,508.68
74,265.09
316
1,800.72
286.23
1,514.49
72,750.60
317
1,800.72
280.39
1,520.33
71,230.27
318
1,800.72
274.53
1,526.19
69,704.08
319
1,800.72
268.65
1,532.07
68,172.02
320
1,800.72
262.75
1,537.97
66,634.04
321
1,800.72
256.82
1,543.90
65,090.14
322
1,800.72
250.87
1,549.85
63,540.29
323
1,800.72
244.89
1,555.83
61,984.46
324
1,800.72
238.90
1,561.82
60,422.64
325
1,800.72
232.88
1,567.84
58,854.80
326
1,800.72
226.84
1,573.88
57,280.92
327
1,800.72
220.77
1,579.95
55,700.97
328
1,800.72
214.68
1,586.04
54,114.93
329
1,800.72
208.57
1,592.15
52,522.78
330
1,800.72
202.43
1,598.29
50,924.49
331
1,800.72
196.27
1,604.45
49,320.04
332
1,800.72
190.09
1,610.63
47,709.41
333
1,800.72
183.88
1,616.84
46,092.57
334
1,800.72
177.65
1,623.07
44,469.50
335
1,800.72
171.39
1,629.33
42,840.17
336
1,800.72
165.11
1,635.61
41,204.56
337
1,800.72
158.81
1,641.91
39,562.65
338
1,800.72
152.48
1,648.24
37,914.41
339
1,800.72
146.13
1,654.59
36,259.82
340
1,800.72
139.75
1,660.97
34,598.85
341
1,800.72
133.35
1,667.37
32,931.48
342
1,800.72
126.92
1,673.80
31,257.68
343
1,800.72
120.47
1,680.25
29,577.44
344
1,800.72
114.00
1,686.72
27,890.71
345
1,800.72
107.50
1,693.22
26,197.49
346
1,800.72
100.97
1,699.75
24,497.74
347
1,800.72
94.42
1,706.30
22,791.44
348
1,800.72
87.84
1,712.88
21,078.56
349
1,800.72
81.24
1,719.48
19,359.08
350
1,800.72
74.61
1,726.11
17,632.97
351
1,800.72
67.96
1,732.76
15,900.21
352
1,800.72
61.28
1,739.44
14,160.77
353
1,800.72
54.58
1,746.14
12,414.63
354
1,800.72
47.85
1,752.87
10,661.76
355
1,800.72
41.09
1,759.63
8,902.13
356
1,800.72
34.31
1,766.41
7,135.72
357
1,800.72
27.50
1,773.22
5,362.51
358
1,800.72
20.67
1,780.05
3,582.45
359
1,800.72
13.81
1,786.91
1,795.54
360
1,802.46
6.92
1,795.54
0.00
Totals
648,260.94
298,020.94
350,240.00

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