Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,580.08  
 

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
1,580.08
1,026.31
553.78
351,322.23
2
1,580.08
1,024.69
555.39
350,766.83
3
1,580.08
1,023.07
557.01
350,209.82
4
1,580.08
1,021.45
558.63
349,651.19
5
1,580.08
1,019.82
560.26
349,090.93
6
1,580.08
1,018.18
561.90
348,529.03
7
1,580.08
1,016.54
563.54
347,965.49
8
1,580.08
1,014.90
565.18
347,400.31
9
1,580.08
1,013.25
566.83
346,833.48
10
1,580.08
1,011.60
568.48
346,265.00
11
1,580.08
1,009.94
570.14
345,694.86
12
1,580.08
1,008.28
571.80
345,123.06
13
1,580.08
1,006.61
573.47
344,549.58
14
1,580.08
1,004.94
575.14
343,974.44
15
1,580.08
1,003.26
576.82
343,397.62
16
1,580.08
1,001.58
578.50
342,819.12
17
1,580.08
999.89
580.19
342,238.92
18
1,580.08
998.20
581.88
341,657.04
19
1,580.08
996.50
583.58
341,073.46
20
1,580.08
994.80
585.28
340,488.18
21
1,580.08
993.09
586.99
339,901.19
22
1,580.08
991.38
588.70
339,312.49
23
1,580.08
989.66
590.42
338,722.07
24
1,580.08
987.94
592.14
338,129.93
25
1,580.08
986.21
593.87
337,536.06
26
1,580.08
984.48
595.60
336,940.46
27
1,580.08
982.74
597.34
336,343.12
28
1,580.08
981.00
599.08
335,744.04
29
1,580.08
979.25
600.83
335,143.22
30
1,580.08
977.50
602.58
334,540.64
31
1,580.08
975.74
604.34
333,936.30
32
1,580.08
973.98
606.10
333,330.20
33
1,580.08
972.21
607.87
332,722.34
34
1,580.08
970.44
609.64
332,112.70
35
1,580.08
968.66
611.42
331,501.28
36
1,580.08
966.88
613.20
330,888.08
37
1,580.08
965.09
614.99
330,273.09
38
1,580.08
963.30
616.78
329,656.30
39
1,580.08
961.50
618.58
329,037.72
40
1,580.08
959.69
620.39
328,417.34
41
1,580.08
957.88
622.20
327,795.14
42
1,580.08
956.07
624.01
327,171.13
43
1,580.08
954.25
625.83
326,545.30
44
1,580.08
952.42
627.66
325,917.64
45
1,580.08
950.59
629.49
325,288.15
46
1,580.08
948.76
631.32
324,656.83
47
1,580.08
946.92
633.16
324,023.67
48
1,580.08
945.07
635.01
323,388.66
49
1,580.08
943.22
636.86
322,751.79
50
1,580.08
941.36
638.72
322,113.07
51
1,580.08
939.50
640.58
321,472.49
52
1,580.08
937.63
642.45
320,830.04
53
1,580.08
935.75
644.33
320,185.71
54
1,580.08
933.87
646.21
319,539.51
55
1,580.08
931.99
648.09
318,891.42
56
1,580.08
930.10
649.98
318,241.44
57
1,580.08
928.20
651.88
317,589.56
58
1,580.08
926.30
653.78
316,935.78
59
1,580.08
924.40
655.68
316,280.10
60
1,580.08
922.48
657.60
315,622.50
61
1,580.08
920.57
659.51
314,962.99
62
1,580.08
918.64
661.44
314,301.55
63
1,580.08
916.71
663.37
313,638.18
64
1,580.08
914.78
665.30
312,972.88
65
1,580.08
912.84
667.24
312,305.64
66
1,580.08
910.89
669.19
311,636.45
67
1,580.08
908.94
671.14
310,965.31
68
1,580.08
906.98
673.10
310,292.21
69
1,580.08
905.02
675.06
309,617.15
70
1,580.08
903.05
677.03
308,940.12
71
1,580.08
901.08
679.00
308,261.12
72
1,580.08
899.09
680.99
307,580.13
73
1,580.08
897.11
682.97
306,897.16
74
1,580.08
895.12
684.96
306,212.20
75
1,580.08
893.12
686.96
305,525.24
76
1,580.08
891.12
688.96
304,836.27
77
1,580.08
889.11
690.97
304,145.30
78
1,580.08
887.09
692.99
303,452.31
79
1,580.08
885.07
695.01
302,757.30
80
1,580.08
883.04
697.04
302,060.26
81
1,580.08
881.01
699.07
301,361.19
82
1,580.08
878.97
701.11
300,660.08
83
1,580.08
876.93
703.15
299,956.92
84
1,580.08
874.87
705.21
299,251.72
85
1,580.08
872.82
707.26
298,544.46
86
1,580.08
870.75
709.33
297,835.13
87
1,580.08
868.69
711.39
297,123.74
88
1,580.08
866.61
713.47
296,410.27
89
1,580.08
864.53
715.55
295,694.72
90
1,580.08
862.44
717.64
294,977.08
91
1,580.08
860.35
719.73
294,257.35
92
1,580.08
858.25
721.83
293,535.52
93
1,580.08
856.15
723.93
292,811.59
94
1,580.08
854.03
726.05
292,085.54
95
1,580.08
851.92
728.16
291,357.38
96
1,580.08
849.79
730.29
290,627.09
97
1,580.08
847.66
732.42
289,894.67
98
1,580.08
845.53
734.55
289,160.12
99
1,580.08
843.38
736.70
288,423.42
100
1,580.08
841.23
738.85
287,684.57
101
1,580.08
839.08
741.00
286,943.57
102
1,580.08
836.92
743.16
286,200.41
103
1,580.08
834.75
745.33
285,455.08
104
1,580.08
832.58
747.50
284,707.58
105
1,580.08
830.40
749.68
283,957.90
106
1,580.08
828.21
751.87
283,206.03
107
1,580.08
826.02
754.06
282,451.97
108
1,580.08
823.82
756.26
281,695.71
109
1,580.08
821.61
758.47
280,937.24
110
1,580.08
819.40
760.68
280,176.56
111
1,580.08
817.18
762.90
279,413.66
112
1,580.08
814.96
765.12
278,648.54
113
1,580.08
812.72
767.36
277,881.18
114
1,580.08
810.49
769.59
277,111.59
115
1,580.08
808.24
771.84
276,339.75
116
1,580.08
805.99
774.09
275,565.66
117
1,580.08
803.73
776.35
274,789.31
118
1,580.08
801.47
778.61
274,010.70
119
1,580.08
799.20
780.88
273,229.82
120
1,580.08
796.92
783.16
272,446.66
121
1,580.08
794.64
785.44
271,661.22
122
1,580.08
792.35
787.73
270,873.48
123
1,580.08
790.05
790.03
270,083.45
124
1,580.08
787.74
792.34
269,291.11
125
1,580.08
785.43
794.65
268,496.47
126
1,580.08
783.11
796.97
267,699.50
127
1,580.08
780.79
799.29
266,900.21
128
1,580.08
778.46
801.62
266,098.59
129
1,580.08
776.12
803.96
265,294.63
130
1,580.08
773.78
806.30
264,488.33
131
1,580.08
771.42
808.66
263,679.67
132
1,580.08
769.07
811.01
262,868.66
133
1,580.08
766.70
813.38
262,055.28
134
1,580.08
764.33
815.75
261,239.53
135
1,580.08
761.95
818.13
260,421.39
136
1,580.08
759.56
820.52
259,600.88
137
1,580.08
757.17
822.91
258,777.97
138
1,580.08
754.77
825.31
257,952.65
139
1,580.08
752.36
827.72
257,124.94
140
1,580.08
749.95
830.13
256,294.80
141
1,580.08
747.53
832.55
255,462.25
142
1,580.08
745.10
834.98
254,627.27
143
1,580.08
742.66
837.42
253,789.85
144
1,580.08
740.22
839.86
252,949.99
145
1,580.08
737.77
842.31
252,107.68
146
1,580.08
735.31
844.77
251,262.92
147
1,580.08
732.85
847.23
250,415.69
148
1,580.08
730.38
849.70
249,565.99
149
1,580.08
727.90
852.18
248,713.81
150
1,580.08
725.42
854.66
247,859.14
151
1,580.08
722.92
857.16
247,001.98
152
1,580.08
720.42
859.66
246,142.33
153
1,580.08
717.92
862.16
245,280.16
154
1,580.08
715.40
864.68
244,415.48
155
1,580.08
712.88
867.20
243,548.28
156
1,580.08
710.35
869.73
242,678.55
157
1,580.08
707.81
872.27
241,806.28
158
1,580.08
705.27
874.81
240,931.47
159
1,580.08
702.72
877.36
240,054.11
160
1,580.08
700.16
879.92
239,174.19
161
1,580.08
697.59
882.49
238,291.70
162
1,580.08
695.02
885.06
237,406.63
163
1,580.08
692.44
887.64
236,518.99
164
1,580.08
689.85
890.23
235,628.76
165
1,580.08
687.25
892.83
234,735.93
166
1,580.08
684.65
895.43
233,840.49
167
1,580.08
682.03
898.05
232,942.45
168
1,580.08
679.42
900.66
232,041.79
169
1,580.08
676.79
903.29
231,138.49
170
1,580.08
674.15
905.93
230,232.57
171
1,580.08
671.51
908.57
229,324.00
172
1,580.08
668.86
911.22
228,412.78
173
1,580.08
666.20
913.88
227,498.90
174
1,580.08
663.54
916.54
226,582.36
175
1,580.08
660.87
919.21
225,663.15
176
1,580.08
658.18
921.90
224,741.25
177
1,580.08
655.50
924.58
223,816.67
178
1,580.08
652.80
927.28
222,889.39
179
1,580.08
650.09
929.99
221,959.40
180
1,580.08
647.38
932.70
221,026.70
181
1,580.08
644.66
935.42
220,091.28
182
1,580.08
641.93
938.15
219,153.14
183
1,580.08
639.20
940.88
218,212.25
184
1,580.08
636.45
943.63
217,268.63
185
1,580.08
633.70
946.38
216,322.25
186
1,580.08
630.94
949.14
215,373.11
187
1,580.08
628.17
951.91
214,421.20
188
1,580.08
625.40
954.68
213,466.51
189
1,580.08
622.61
957.47
212,509.04
190
1,580.08
619.82
960.26
211,548.78
191
1,580.08
617.02
963.06
210,585.72
192
1,580.08
614.21
965.87
209,619.85
193
1,580.08
611.39
968.69
208,651.16
194
1,580.08
608.57
971.51
207,679.64
195
1,580.08
605.73
974.35
206,705.30
196
1,580.08
602.89
977.19
205,728.11
197
1,580.08
600.04
980.04
204,748.07
198
1,580.08
597.18
982.90
203,765.17
199
1,580.08
594.32
985.76
202,779.40
200
1,580.08
591.44
988.64
201,790.76
201
1,580.08
588.56
991.52
200,799.24
202
1,580.08
585.66
994.42
199,804.82
203
1,580.08
582.76
997.32
198,807.51
204
1,580.08
579.86
1,000.22
197,807.28
205
1,580.08
576.94
1,003.14
196,804.14
206
1,580.08
574.01
1,006.07
195,798.07
207
1,580.08
571.08
1,009.00
194,789.07
208
1,580.08
568.13
1,011.95
193,777.13
209
1,580.08
565.18
1,014.90
192,762.23
210
1,580.08
562.22
1,017.86
191,744.37
211
1,580.08
559.25
1,020.83
190,723.55
212
1,580.08
556.28
1,023.80
189,699.74
213
1,580.08
553.29
1,026.79
188,672.95
214
1,580.08
550.30
1,029.78
187,643.17
215
1,580.08
547.29
1,032.79
186,610.38
216
1,580.08
544.28
1,035.80
185,574.58
217
1,580.08
541.26
1,038.82
184,535.76
218
1,580.08
538.23
1,041.85
183,493.91
219
1,580.08
535.19
1,044.89
182,449.02
220
1,580.08
532.14
1,047.94
181,401.09
221
1,580.08
529.09
1,050.99
180,350.09
222
1,580.08
526.02
1,054.06
179,296.03
223
1,580.08
522.95
1,057.13
178,238.90
224
1,580.08
519.86
1,060.22
177,178.68
225
1,580.08
516.77
1,063.31
176,115.38
226
1,580.08
513.67
1,066.41
175,048.96
227
1,580.08
510.56
1,069.52
173,979.44
228
1,580.08
507.44
1,072.64
172,906.80
229
1,580.08
504.31
1,075.77
171,831.04
230
1,580.08
501.17
1,078.91
170,752.13
231
1,580.08
498.03
1,082.05
169,670.08
232
1,580.08
494.87
1,085.21
168,584.87
233
1,580.08
491.71
1,088.37
167,496.49
234
1,580.08
488.53
1,091.55
166,404.95
235
1,580.08
485.35
1,094.73
165,310.21
236
1,580.08
482.15
1,097.93
164,212.29
237
1,580.08
478.95
1,101.13
163,111.16
238
1,580.08
475.74
1,104.34
162,006.82
239
1,580.08
472.52
1,107.56
160,899.26
240
1,580.08
469.29
1,110.79
159,788.47
241
1,580.08
466.05
1,114.03
158,674.44
242
1,580.08
462.80
1,117.28
157,557.16
243
1,580.08
459.54
1,120.54
156,436.62
244
1,580.08
456.27
1,123.81
155,312.82
245
1,580.08
453.00
1,127.08
154,185.73
246
1,580.08
449.71
1,130.37
153,055.36
247
1,580.08
446.41
1,133.67
151,921.69
248
1,580.08
443.10
1,136.98
150,784.72
249
1,580.08
439.79
1,140.29
149,644.43
250
1,580.08
436.46
1,143.62
148,500.81
251
1,580.08
433.13
1,146.95
147,353.86
252
1,580.08
429.78
1,150.30
146,203.56
253
1,580.08
426.43
1,153.65
145,049.90
254
1,580.08
423.06
1,157.02
143,892.89
255
1,580.08
419.69
1,160.39
142,732.49
256
1,580.08
416.30
1,163.78
141,568.72
257
1,580.08
412.91
1,167.17
140,401.55
258
1,580.08
409.50
1,170.58
139,230.97
259
1,580.08
406.09
1,173.99
138,056.98
260
1,580.08
402.67
1,177.41
136,879.57
261
1,580.08
399.23
1,180.85
135,698.72
262
1,580.08
395.79
1,184.29
134,514.43
263
1,580.08
392.33
1,187.75
133,326.68
264
1,580.08
388.87
1,191.21
132,135.47
265
1,580.08
385.40
1,194.68
130,940.79
266
1,580.08
381.91
1,198.17
129,742.62
267
1,580.08
378.42
1,201.66
128,540.95
268
1,580.08
374.91
1,205.17
127,335.78
269
1,580.08
371.40
1,208.68
126,127.10
270
1,580.08
367.87
1,212.21
124,914.89
271
1,580.08
364.34
1,215.74
123,699.15
272
1,580.08
360.79
1,219.29
122,479.85
273
1,580.08
357.23
1,222.85
121,257.01
274
1,580.08
353.67
1,226.41
120,030.59
275
1,580.08
350.09
1,229.99
118,800.60
276
1,580.08
346.50
1,233.58
117,567.02
277
1,580.08
342.90
1,237.18
116,329.85
278
1,580.08
339.30
1,240.78
115,089.06
279
1,580.08
335.68
1,244.40
113,844.66
280
1,580.08
332.05
1,248.03
112,596.63
281
1,580.08
328.41
1,251.67
111,344.95
282
1,580.08
324.76
1,255.32
110,089.63
283
1,580.08
321.09
1,258.99
108,830.64
284
1,580.08
317.42
1,262.66
107,567.99
285
1,580.08
313.74
1,266.34
106,301.65
286
1,580.08
310.05
1,270.03
105,031.61
287
1,580.08
306.34
1,273.74
103,757.88
288
1,580.08
302.63
1,277.45
102,480.42
289
1,580.08
298.90
1,281.18
101,199.24
290
1,580.08
295.16
1,284.92
99,914.33
291
1,580.08
291.42
1,288.66
98,625.67
292
1,580.08
287.66
1,292.42
97,333.24
293
1,580.08
283.89
1,296.19
96,037.05
294
1,580.08
280.11
1,299.97
94,737.08
295
1,580.08
276.32
1,303.76
93,433.32
296
1,580.08
272.51
1,307.57
92,125.75
297
1,580.08
268.70
1,311.38
90,814.37
298
1,580.08
264.88
1,315.20
89,499.17
299
1,580.08
261.04
1,319.04
88,180.13
300
1,580.08
257.19
1,322.89
86,857.24
301
1,580.08
253.33
1,326.75
85,530.49
302
1,580.08
249.46
1,330.62
84,199.88
303
1,580.08
245.58
1,334.50
82,865.38
304
1,580.08
241.69
1,338.39
81,526.99
305
1,580.08
237.79
1,342.29
80,184.70
306
1,580.08
233.87
1,346.21
78,838.49
307
1,580.08
229.95
1,350.13
77,488.35
308
1,580.08
226.01
1,354.07
76,134.28
309
1,580.08
222.06
1,358.02
74,776.26
310
1,580.08
218.10
1,361.98
73,414.28
311
1,580.08
214.12
1,365.96
72,048.32
312
1,580.08
210.14
1,369.94
70,678.38
313
1,580.08
206.15
1,373.93
69,304.45
314
1,580.08
202.14
1,377.94
67,926.51
315
1,580.08
198.12
1,381.96
66,544.54
316
1,580.08
194.09
1,385.99
65,158.55
317
1,580.08
190.05
1,390.03
63,768.52
318
1,580.08
185.99
1,394.09
62,374.43
319
1,580.08
181.93
1,398.15
60,976.28
320
1,580.08
177.85
1,402.23
59,574.04
321
1,580.08
173.76
1,406.32
58,167.72
322
1,580.08
169.66
1,410.42
56,757.30
323
1,580.08
165.54
1,414.54
55,342.76
324
1,580.08
161.42
1,418.66
53,924.10
325
1,580.08
157.28
1,422.80
52,501.29
326
1,580.08
153.13
1,426.95
51,074.34
327
1,580.08
148.97
1,431.11
49,643.23
328
1,580.08
144.79
1,435.29
48,207.94
329
1,580.08
140.61
1,439.47
46,768.47
330
1,580.08
136.41
1,443.67
45,324.80
331
1,580.08
132.20
1,447.88
43,876.91
332
1,580.08
127.97
1,452.11
42,424.81
333
1,580.08
123.74
1,456.34
40,968.47
334
1,580.08
119.49
1,460.59
39,507.88
335
1,580.08
115.23
1,464.85
38,043.03
336
1,580.08
110.96
1,469.12
36,573.91
337
1,580.08
106.67
1,473.41
35,100.50
338
1,580.08
102.38
1,477.70
33,622.80
339
1,580.08
98.07
1,482.01
32,140.79
340
1,580.08
93.74
1,486.34
30,654.45
341
1,580.08
89.41
1,490.67
29,163.78
342
1,580.08
85.06
1,495.02
27,668.76
343
1,580.08
80.70
1,499.38
26,169.38
344
1,580.08
76.33
1,503.75
24,665.63
345
1,580.08
71.94
1,508.14
23,157.49
346
1,580.08
67.54
1,512.54
21,644.95
347
1,580.08
63.13
1,516.95
20,128.00
348
1,580.08
58.71
1,521.37
18,606.63
349
1,580.08
54.27
1,525.81
17,080.82
350
1,580.08
49.82
1,530.26
15,550.56
351
1,580.08
45.36
1,534.72
14,015.83
352
1,580.08
40.88
1,539.20
12,476.63
353
1,580.08
36.39
1,543.69
10,932.94
354
1,580.08
31.89
1,548.19
9,384.75
355
1,580.08
27.37
1,552.71
7,832.04
356
1,580.08
22.84
1,557.24
6,274.81
357
1,580.08
18.30
1,561.78
4,713.03
358
1,580.08
13.75
1,566.33
3,146.69
359
1,580.08
9.18
1,570.90
1,575.79
360
1,580.39
4.60
1,575.79
0.00
Totals
568,829.11
216,953.11
351,876.00

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