Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,680.08  
 

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
1,680.08
1,173.04
507.04
351,404.96
2
1,680.08
1,171.35
508.73
350,896.23
3
1,680.08
1,169.65
510.43
350,385.80
4
1,680.08
1,167.95
512.13
349,873.68
5
1,680.08
1,166.25
513.83
349,359.84
6
1,680.08
1,164.53
515.55
348,844.30
7
1,680.08
1,162.81
517.27
348,327.03
8
1,680.08
1,161.09
518.99
347,808.04
9
1,680.08
1,159.36
520.72
347,287.32
10
1,680.08
1,157.62
522.46
346,764.86
11
1,680.08
1,155.88
524.20
346,240.67
12
1,680.08
1,154.14
525.94
345,714.72
13
1,680.08
1,152.38
527.70
345,187.02
14
1,680.08
1,150.62
529.46
344,657.57
15
1,680.08
1,148.86
531.22
344,126.35
16
1,680.08
1,147.09
532.99
343,593.35
17
1,680.08
1,145.31
534.77
343,058.59
18
1,680.08
1,143.53
536.55
342,522.03
19
1,680.08
1,141.74
538.34
341,983.69
20
1,680.08
1,139.95
540.13
341,443.56
21
1,680.08
1,138.15
541.93
340,901.63
22
1,680.08
1,136.34
543.74
340,357.88
23
1,680.08
1,134.53
545.55
339,812.33
24
1,680.08
1,132.71
547.37
339,264.96
25
1,680.08
1,130.88
549.20
338,715.76
26
1,680.08
1,129.05
551.03
338,164.73
27
1,680.08
1,127.22
552.86
337,611.87
28
1,680.08
1,125.37
554.71
337,057.16
29
1,680.08
1,123.52
556.56
336,500.61
30
1,680.08
1,121.67
558.41
335,942.20
31
1,680.08
1,119.81
560.27
335,381.92
32
1,680.08
1,117.94
562.14
334,819.78
33
1,680.08
1,116.07
564.01
334,255.77
34
1,680.08
1,114.19
565.89
333,689.87
35
1,680.08
1,112.30
567.78
333,122.09
36
1,680.08
1,110.41
569.67
332,552.42
37
1,680.08
1,108.51
571.57
331,980.85
38
1,680.08
1,106.60
573.48
331,407.37
39
1,680.08
1,104.69
575.39
330,831.98
40
1,680.08
1,102.77
577.31
330,254.68
41
1,680.08
1,100.85
579.23
329,675.44
42
1,680.08
1,098.92
581.16
329,094.28
43
1,680.08
1,096.98
583.10
328,511.18
44
1,680.08
1,095.04
585.04
327,926.14
45
1,680.08
1,093.09
586.99
327,339.15
46
1,680.08
1,091.13
588.95
326,750.20
47
1,680.08
1,089.17
590.91
326,159.29
48
1,680.08
1,087.20
592.88
325,566.40
49
1,680.08
1,085.22
594.86
324,971.55
50
1,680.08
1,083.24
596.84
324,374.70
51
1,680.08
1,081.25
598.83
323,775.87
52
1,680.08
1,079.25
600.83
323,175.05
53
1,680.08
1,077.25
602.83
322,572.22
54
1,680.08
1,075.24
604.84
321,967.38
55
1,680.08
1,073.22
606.86
321,360.52
56
1,680.08
1,071.20
608.88
320,751.64
57
1,680.08
1,069.17
610.91
320,140.74
58
1,680.08
1,067.14
612.94
319,527.79
59
1,680.08
1,065.09
614.99
318,912.80
60
1,680.08
1,063.04
617.04
318,295.77
61
1,680.08
1,060.99
619.09
317,676.67
62
1,680.08
1,058.92
621.16
317,055.51
63
1,680.08
1,056.85
623.23
316,432.29
64
1,680.08
1,054.77
625.31
315,806.98
65
1,680.08
1,052.69
627.39
315,179.59
66
1,680.08
1,050.60
629.48
314,550.11
67
1,680.08
1,048.50
631.58
313,918.53
68
1,680.08
1,046.40
633.68
313,284.84
69
1,680.08
1,044.28
635.80
312,649.05
70
1,680.08
1,042.16
637.92
312,011.13
71
1,680.08
1,040.04
640.04
311,371.09
72
1,680.08
1,037.90
642.18
310,728.91
73
1,680.08
1,035.76
644.32
310,084.59
74
1,680.08
1,033.62
646.46
309,438.13
75
1,680.08
1,031.46
648.62
308,789.51
76
1,680.08
1,029.30
650.78
308,138.73
77
1,680.08
1,027.13
652.95
307,485.78
78
1,680.08
1,024.95
655.13
306,830.65
79
1,680.08
1,022.77
657.31
306,173.34
80
1,680.08
1,020.58
659.50
305,513.84
81
1,680.08
1,018.38
661.70
304,852.14
82
1,680.08
1,016.17
663.91
304,188.23
83
1,680.08
1,013.96
666.12
303,522.11
84
1,680.08
1,011.74
668.34
302,853.77
85
1,680.08
1,009.51
670.57
302,183.20
86
1,680.08
1,007.28
672.80
301,510.40
87
1,680.08
1,005.03
675.05
300,835.36
88
1,680.08
1,002.78
677.30
300,158.06
89
1,680.08
1,000.53
679.55
299,478.51
90
1,680.08
998.26
681.82
298,796.69
91
1,680.08
995.99
684.09
298,112.60
92
1,680.08
993.71
686.37
297,426.23
93
1,680.08
991.42
688.66
296,737.57
94
1,680.08
989.13
690.95
296,046.61
95
1,680.08
986.82
693.26
295,353.35
96
1,680.08
984.51
695.57
294,657.79
97
1,680.08
982.19
697.89
293,959.90
98
1,680.08
979.87
700.21
293,259.68
99
1,680.08
977.53
702.55
292,557.14
100
1,680.08
975.19
704.89
291,852.25
101
1,680.08
972.84
707.24
291,145.01
102
1,680.08
970.48
709.60
290,435.41
103
1,680.08
968.12
711.96
289,723.45
104
1,680.08
965.74
714.34
289,009.11
105
1,680.08
963.36
716.72
288,292.40
106
1,680.08
960.97
719.11
287,573.29
107
1,680.08
958.58
721.50
286,851.79
108
1,680.08
956.17
723.91
286,127.88
109
1,680.08
953.76
726.32
285,401.56
110
1,680.08
951.34
728.74
284,672.82
111
1,680.08
948.91
731.17
283,941.65
112
1,680.08
946.47
733.61
283,208.04
113
1,680.08
944.03
736.05
282,471.99
114
1,680.08
941.57
738.51
281,733.48
115
1,680.08
939.11
740.97
280,992.51
116
1,680.08
936.64
743.44
280,249.08
117
1,680.08
934.16
745.92
279,503.16
118
1,680.08
931.68
748.40
278,754.76
119
1,680.08
929.18
750.90
278,003.86
120
1,680.08
926.68
753.40
277,250.46
121
1,680.08
924.17
755.91
276,494.55
122
1,680.08
921.65
758.43
275,736.12
123
1,680.08
919.12
760.96
274,975.16
124
1,680.08
916.58
763.50
274,211.66
125
1,680.08
914.04
766.04
273,445.62
126
1,680.08
911.49
768.59
272,677.02
127
1,680.08
908.92
771.16
271,905.87
128
1,680.08
906.35
773.73
271,132.14
129
1,680.08
903.77
776.31
270,355.83
130
1,680.08
901.19
778.89
269,576.94
131
1,680.08
898.59
781.49
268,795.45
132
1,680.08
895.98
784.10
268,011.36
133
1,680.08
893.37
786.71
267,224.65
134
1,680.08
890.75
789.33
266,435.32
135
1,680.08
888.12
791.96
265,643.35
136
1,680.08
885.48
794.60
264,848.75
137
1,680.08
882.83
797.25
264,051.50
138
1,680.08
880.17
799.91
263,251.59
139
1,680.08
877.51
802.57
262,449.02
140
1,680.08
874.83
805.25
261,643.77
141
1,680.08
872.15
807.93
260,835.83
142
1,680.08
869.45
810.63
260,025.21
143
1,680.08
866.75
813.33
259,211.88
144
1,680.08
864.04
816.04
258,395.84
145
1,680.08
861.32
818.76
257,577.08
146
1,680.08
858.59
821.49
256,755.59
147
1,680.08
855.85
824.23
255,931.36
148
1,680.08
853.10
826.98
255,104.38
149
1,680.08
850.35
829.73
254,274.65
150
1,680.08
847.58
832.50
253,442.15
151
1,680.08
844.81
835.27
252,606.88
152
1,680.08
842.02
838.06
251,768.82
153
1,680.08
839.23
840.85
250,927.97
154
1,680.08
836.43
843.65
250,084.32
155
1,680.08
833.61
846.47
249,237.85
156
1,680.08
830.79
849.29
248,388.57
157
1,680.08
827.96
852.12
247,536.45
158
1,680.08
825.12
854.96
246,681.49
159
1,680.08
822.27
857.81
245,823.68
160
1,680.08
819.41
860.67
244,963.01
161
1,680.08
816.54
863.54
244,099.48
162
1,680.08
813.66
866.42
243,233.06
163
1,680.08
810.78
869.30
242,363.76
164
1,680.08
807.88
872.20
241,491.56
165
1,680.08
804.97
875.11
240,616.45
166
1,680.08
802.05
878.03
239,738.42
167
1,680.08
799.13
880.95
238,857.47
168
1,680.08
796.19
883.89
237,973.58
169
1,680.08
793.25
886.83
237,086.75
170
1,680.08
790.29
889.79
236,196.96
171
1,680.08
787.32
892.76
235,304.20
172
1,680.08
784.35
895.73
234,408.47
173
1,680.08
781.36
898.72
233,509.75
174
1,680.08
778.37
901.71
232,608.04
175
1,680.08
775.36
904.72
231,703.32
176
1,680.08
772.34
907.74
230,795.58
177
1,680.08
769.32
910.76
229,884.82
178
1,680.08
766.28
913.80
228,971.02
179
1,680.08
763.24
916.84
228,054.18
180
1,680.08
760.18
919.90
227,134.28
181
1,680.08
757.11
922.97
226,211.31
182
1,680.08
754.04
926.04
225,285.27
183
1,680.08
750.95
929.13
224,356.14
184
1,680.08
747.85
932.23
223,423.92
185
1,680.08
744.75
935.33
222,488.58
186
1,680.08
741.63
938.45
221,550.13
187
1,680.08
738.50
941.58
220,608.55
188
1,680.08
735.36
944.72
219,663.83
189
1,680.08
732.21
947.87
218,715.97
190
1,680.08
729.05
951.03
217,764.94
191
1,680.08
725.88
954.20
216,810.74
192
1,680.08
722.70
957.38
215,853.36
193
1,680.08
719.51
960.57
214,892.80
194
1,680.08
716.31
963.77
213,929.02
195
1,680.08
713.10
966.98
212,962.04
196
1,680.08
709.87
970.21
211,991.84
197
1,680.08
706.64
973.44
211,018.39
198
1,680.08
703.39
976.69
210,041.71
199
1,680.08
700.14
979.94
209,061.77
200
1,680.08
696.87
983.21
208,078.56
201
1,680.08
693.60
986.48
207,092.08
202
1,680.08
690.31
989.77
206,102.30
203
1,680.08
687.01
993.07
205,109.23
204
1,680.08
683.70
996.38
204,112.85
205
1,680.08
680.38
999.70
203,113.14
206
1,680.08
677.04
1,003.04
202,110.11
207
1,680.08
673.70
1,006.38
201,103.73
208
1,680.08
670.35
1,009.73
200,093.99
209
1,680.08
666.98
1,013.10
199,080.89
210
1,680.08
663.60
1,016.48
198,064.42
211
1,680.08
660.21
1,019.87
197,044.55
212
1,680.08
656.82
1,023.26
196,021.29
213
1,680.08
653.40
1,026.68
194,994.61
214
1,680.08
649.98
1,030.10
193,964.51
215
1,680.08
646.55
1,033.53
192,930.98
216
1,680.08
643.10
1,036.98
191,894.01
217
1,680.08
639.65
1,040.43
190,853.57
218
1,680.08
636.18
1,043.90
189,809.67
219
1,680.08
632.70
1,047.38
188,762.29
220
1,680.08
629.21
1,050.87
187,711.42
221
1,680.08
625.70
1,054.38
186,657.04
222
1,680.08
622.19
1,057.89
185,599.15
223
1,680.08
618.66
1,061.42
184,537.74
224
1,680.08
615.13
1,064.95
183,472.78
225
1,680.08
611.58
1,068.50
182,404.28
226
1,680.08
608.01
1,072.07
181,332.21
227
1,680.08
604.44
1,075.64
180,256.57
228
1,680.08
600.86
1,079.22
179,177.35
229
1,680.08
597.26
1,082.82
178,094.53
230
1,680.08
593.65
1,086.43
177,008.09
231
1,680.08
590.03
1,090.05
175,918.04
232
1,680.08
586.39
1,093.69
174,824.35
233
1,680.08
582.75
1,097.33
173,727.02
234
1,680.08
579.09
1,100.99
172,626.03
235
1,680.08
575.42
1,104.66
171,521.37
236
1,680.08
571.74
1,108.34
170,413.03
237
1,680.08
568.04
1,112.04
169,300.99
238
1,680.08
564.34
1,115.74
168,185.25
239
1,680.08
560.62
1,119.46
167,065.79
240
1,680.08
556.89
1,123.19
165,942.59
241
1,680.08
553.14
1,126.94
164,815.66
242
1,680.08
549.39
1,130.69
163,684.96
243
1,680.08
545.62
1,134.46
162,550.50
244
1,680.08
541.83
1,138.25
161,412.25
245
1,680.08
538.04
1,142.04
160,270.21
246
1,680.08
534.23
1,145.85
159,124.37
247
1,680.08
530.41
1,149.67
157,974.70
248
1,680.08
526.58
1,153.50
156,821.20
249
1,680.08
522.74
1,157.34
155,663.86
250
1,680.08
518.88
1,161.20
154,502.66
251
1,680.08
515.01
1,165.07
153,337.59
252
1,680.08
511.13
1,168.95
152,168.64
253
1,680.08
507.23
1,172.85
150,995.78
254
1,680.08
503.32
1,176.76
149,819.02
255
1,680.08
499.40
1,180.68
148,638.34
256
1,680.08
495.46
1,184.62
147,453.72
257
1,680.08
491.51
1,188.57
146,265.15
258
1,680.08
487.55
1,192.53
145,072.62
259
1,680.08
483.58
1,196.50
143,876.12
260
1,680.08
479.59
1,200.49
142,675.63
261
1,680.08
475.59
1,204.49
141,471.13
262
1,680.08
471.57
1,208.51
140,262.62
263
1,680.08
467.54
1,212.54
139,050.08
264
1,680.08
463.50
1,216.58
137,833.51
265
1,680.08
459.45
1,220.63
136,612.87
266
1,680.08
455.38
1,224.70
135,388.17
267
1,680.08
451.29
1,228.79
134,159.38
268
1,680.08
447.20
1,232.88
132,926.50
269
1,680.08
443.09
1,236.99
131,689.51
270
1,680.08
438.97
1,241.11
130,448.39
271
1,680.08
434.83
1,245.25
129,203.14
272
1,680.08
430.68
1,249.40
127,953.74
273
1,680.08
426.51
1,253.57
126,700.17
274
1,680.08
422.33
1,257.75
125,442.42
275
1,680.08
418.14
1,261.94
124,180.48
276
1,680.08
413.93
1,266.15
122,914.34
277
1,680.08
409.71
1,270.37
121,643.97
278
1,680.08
405.48
1,274.60
120,369.37
279
1,680.08
401.23
1,278.85
119,090.52
280
1,680.08
396.97
1,283.11
117,807.41
281
1,680.08
392.69
1,287.39
116,520.02
282
1,680.08
388.40
1,291.68
115,228.34
283
1,680.08
384.09
1,295.99
113,932.36
284
1,680.08
379.77
1,300.31
112,632.05
285
1,680.08
375.44
1,304.64
111,327.41
286
1,680.08
371.09
1,308.99
110,018.43
287
1,680.08
366.73
1,313.35
108,705.07
288
1,680.08
362.35
1,317.73
107,387.34
289
1,680.08
357.96
1,322.12
106,065.22
290
1,680.08
353.55
1,326.53
104,738.69
291
1,680.08
349.13
1,330.95
103,407.74
292
1,680.08
344.69
1,335.39
102,072.35
293
1,680.08
340.24
1,339.84
100,732.51
294
1,680.08
335.78
1,344.30
99,388.21
295
1,680.08
331.29
1,348.79
98,039.42
296
1,680.08
326.80
1,353.28
96,686.14
297
1,680.08
322.29
1,357.79
95,328.35
298
1,680.08
317.76
1,362.32
93,966.03
299
1,680.08
313.22
1,366.86
92,599.17
300
1,680.08
308.66
1,371.42
91,227.75
301
1,680.08
304.09
1,375.99
89,851.77
302
1,680.08
299.51
1,380.57
88,471.19
303
1,680.08
294.90
1,385.18
87,086.02
304
1,680.08
290.29
1,389.79
85,696.22
305
1,680.08
285.65
1,394.43
84,301.80
306
1,680.08
281.01
1,399.07
82,902.72
307
1,680.08
276.34
1,403.74
81,498.99
308
1,680.08
271.66
1,408.42
80,090.57
309
1,680.08
266.97
1,413.11
78,677.46
310
1,680.08
262.26
1,417.82
77,259.64
311
1,680.08
257.53
1,422.55
75,837.09
312
1,680.08
252.79
1,427.29
74,409.80
313
1,680.08
248.03
1,432.05
72,977.75
314
1,680.08
243.26
1,436.82
71,540.93
315
1,680.08
238.47
1,441.61
70,099.32
316
1,680.08
233.66
1,446.42
68,652.90
317
1,680.08
228.84
1,451.24
67,201.67
318
1,680.08
224.01
1,456.07
65,745.59
319
1,680.08
219.15
1,460.93
64,284.66
320
1,680.08
214.28
1,465.80
62,818.87
321
1,680.08
209.40
1,470.68
61,348.18
322
1,680.08
204.49
1,475.59
59,872.60
323
1,680.08
199.58
1,480.50
58,392.09
324
1,680.08
194.64
1,485.44
56,906.65
325
1,680.08
189.69
1,490.39
55,416.26
326
1,680.08
184.72
1,495.36
53,920.90
327
1,680.08
179.74
1,500.34
52,420.56
328
1,680.08
174.74
1,505.34
50,915.21
329
1,680.08
169.72
1,510.36
49,404.85
330
1,680.08
164.68
1,515.40
47,889.45
331
1,680.08
159.63
1,520.45
46,369.01
332
1,680.08
154.56
1,525.52
44,843.49
333
1,680.08
149.48
1,530.60
43,312.89
334
1,680.08
144.38
1,535.70
41,777.18
335
1,680.08
139.26
1,540.82
40,236.36
336
1,680.08
134.12
1,545.96
38,690.40
337
1,680.08
128.97
1,551.11
37,139.29
338
1,680.08
123.80
1,556.28
35,583.01
339
1,680.08
118.61
1,561.47
34,021.54
340
1,680.08
113.41
1,566.67
32,454.86
341
1,680.08
108.18
1,571.90
30,882.97
342
1,680.08
102.94
1,577.14
29,305.83
343
1,680.08
97.69
1,582.39
27,723.44
344
1,680.08
92.41
1,587.67
26,135.77
345
1,680.08
87.12
1,592.96
24,542.81
346
1,680.08
81.81
1,598.27
22,944.54
347
1,680.08
76.48
1,603.60
21,340.94
348
1,680.08
71.14
1,608.94
19,731.99
349
1,680.08
65.77
1,614.31
18,117.69
350
1,680.08
60.39
1,619.69
16,498.00
351
1,680.08
54.99
1,625.09
14,872.91
352
1,680.08
49.58
1,630.50
13,242.41
353
1,680.08
44.14
1,635.94
11,606.47
354
1,680.08
38.69
1,641.39
9,965.08
355
1,680.08
33.22
1,646.86
8,318.22
356
1,680.08
27.73
1,652.35
6,665.86
357
1,680.08
22.22
1,657.86
5,008.00
358
1,680.08
16.69
1,663.39
3,344.62
359
1,680.08
11.15
1,668.93
1,675.68
360
1,681.27
5.59
1,675.68
0.00
Totals
604,829.99
252,917.99
351,912.00

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