Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,680.12  
 

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
1,680.12
1,173.07
507.05
351,412.95
2
1,680.12
1,171.38
508.74
350,904.20
3
1,680.12
1,169.68
510.44
350,393.76
4
1,680.12
1,167.98
512.14
349,881.62
5
1,680.12
1,166.27
513.85
349,367.78
6
1,680.12
1,164.56
515.56
348,852.21
7
1,680.12
1,162.84
517.28
348,334.94
8
1,680.12
1,161.12
519.00
347,815.93
9
1,680.12
1,159.39
520.73
347,295.20
10
1,680.12
1,157.65
522.47
346,772.73
11
1,680.12
1,155.91
524.21
346,248.52
12
1,680.12
1,154.16
525.96
345,722.56
13
1,680.12
1,152.41
527.71
345,194.85
14
1,680.12
1,150.65
529.47
344,665.38
15
1,680.12
1,148.88
531.24
344,134.14
16
1,680.12
1,147.11
533.01
343,601.14
17
1,680.12
1,145.34
534.78
343,066.35
18
1,680.12
1,143.55
536.57
342,529.79
19
1,680.12
1,141.77
538.35
341,991.43
20
1,680.12
1,139.97
540.15
341,451.28
21
1,680.12
1,138.17
541.95
340,909.34
22
1,680.12
1,136.36
543.76
340,365.58
23
1,680.12
1,134.55
545.57
339,820.01
24
1,680.12
1,132.73
547.39
339,272.63
25
1,680.12
1,130.91
549.21
338,723.41
26
1,680.12
1,129.08
551.04
338,172.37
27
1,680.12
1,127.24
552.88
337,619.49
28
1,680.12
1,125.40
554.72
337,064.77
29
1,680.12
1,123.55
556.57
336,508.20
30
1,680.12
1,121.69
558.43
335,949.78
31
1,680.12
1,119.83
560.29
335,389.49
32
1,680.12
1,117.96
562.16
334,827.33
33
1,680.12
1,116.09
564.03
334,263.30
34
1,680.12
1,114.21
565.91
333,697.39
35
1,680.12
1,112.32
567.80
333,129.60
36
1,680.12
1,110.43
569.69
332,559.91
37
1,680.12
1,108.53
571.59
331,988.32
38
1,680.12
1,106.63
573.49
331,414.83
39
1,680.12
1,104.72
575.40
330,839.43
40
1,680.12
1,102.80
577.32
330,262.11
41
1,680.12
1,100.87
579.25
329,682.86
42
1,680.12
1,098.94
581.18
329,101.68
43
1,680.12
1,097.01
583.11
328,518.57
44
1,680.12
1,095.06
585.06
327,933.51
45
1,680.12
1,093.11
587.01
327,346.50
46
1,680.12
1,091.16
588.96
326,757.54
47
1,680.12
1,089.19
590.93
326,166.61
48
1,680.12
1,087.22
592.90
325,573.71
49
1,680.12
1,085.25
594.87
324,978.84
50
1,680.12
1,083.26
596.86
324,381.98
51
1,680.12
1,081.27
598.85
323,783.13
52
1,680.12
1,079.28
600.84
323,182.29
53
1,680.12
1,077.27
602.85
322,579.44
54
1,680.12
1,075.26
604.86
321,974.59
55
1,680.12
1,073.25
606.87
321,367.72
56
1,680.12
1,071.23
608.89
320,758.82
57
1,680.12
1,069.20
610.92
320,147.90
58
1,680.12
1,067.16
612.96
319,534.94
59
1,680.12
1,065.12
615.00
318,919.94
60
1,680.12
1,063.07
617.05
318,302.88
61
1,680.12
1,061.01
619.11
317,683.77
62
1,680.12
1,058.95
621.17
317,062.60
63
1,680.12
1,056.88
623.24
316,439.35
64
1,680.12
1,054.80
625.32
315,814.03
65
1,680.12
1,052.71
627.41
315,186.62
66
1,680.12
1,050.62
629.50
314,557.13
67
1,680.12
1,048.52
631.60
313,925.53
68
1,680.12
1,046.42
633.70
313,291.83
69
1,680.12
1,044.31
635.81
312,656.01
70
1,680.12
1,042.19
637.93
312,018.08
71
1,680.12
1,040.06
640.06
311,378.02
72
1,680.12
1,037.93
642.19
310,735.83
73
1,680.12
1,035.79
644.33
310,091.49
74
1,680.12
1,033.64
646.48
309,445.01
75
1,680.12
1,031.48
648.64
308,796.38
76
1,680.12
1,029.32
650.80
308,145.58
77
1,680.12
1,027.15
652.97
307,492.61
78
1,680.12
1,024.98
655.14
306,837.46
79
1,680.12
1,022.79
657.33
306,180.14
80
1,680.12
1,020.60
659.52
305,520.62
81
1,680.12
1,018.40
661.72
304,858.90
82
1,680.12
1,016.20
663.92
304,194.98
83
1,680.12
1,013.98
666.14
303,528.84
84
1,680.12
1,011.76
668.36
302,860.48
85
1,680.12
1,009.53
670.59
302,189.90
86
1,680.12
1,007.30
672.82
301,517.08
87
1,680.12
1,005.06
675.06
300,842.01
88
1,680.12
1,002.81
677.31
300,164.70
89
1,680.12
1,000.55
679.57
299,485.13
90
1,680.12
998.28
681.84
298,803.29
91
1,680.12
996.01
684.11
298,119.18
92
1,680.12
993.73
686.39
297,432.79
93
1,680.12
991.44
688.68
296,744.12
94
1,680.12
989.15
690.97
296,053.14
95
1,680.12
986.84
693.28
295,359.87
96
1,680.12
984.53
695.59
294,664.28
97
1,680.12
982.21
697.91
293,966.37
98
1,680.12
979.89
700.23
293,266.14
99
1,680.12
977.55
702.57
292,563.58
100
1,680.12
975.21
704.91
291,858.67
101
1,680.12
972.86
707.26
291,151.41
102
1,680.12
970.50
709.62
290,441.79
103
1,680.12
968.14
711.98
289,729.81
104
1,680.12
965.77
714.35
289,015.46
105
1,680.12
963.38
716.74
288,298.73
106
1,680.12
961.00
719.12
287,579.60
107
1,680.12
958.60
721.52
286,858.08
108
1,680.12
956.19
723.93
286,134.15
109
1,680.12
953.78
726.34
285,407.81
110
1,680.12
951.36
728.76
284,679.05
111
1,680.12
948.93
731.19
283,947.86
112
1,680.12
946.49
733.63
283,214.24
113
1,680.12
944.05
736.07
282,478.16
114
1,680.12
941.59
738.53
281,739.64
115
1,680.12
939.13
740.99
280,998.65
116
1,680.12
936.66
743.46
280,255.19
117
1,680.12
934.18
745.94
279,509.26
118
1,680.12
931.70
748.42
278,760.83
119
1,680.12
929.20
750.92
278,009.92
120
1,680.12
926.70
753.42
277,256.50
121
1,680.12
924.19
755.93
276,500.56
122
1,680.12
921.67
758.45
275,742.11
123
1,680.12
919.14
760.98
274,981.13
124
1,680.12
916.60
763.52
274,217.62
125
1,680.12
914.06
766.06
273,451.56
126
1,680.12
911.51
768.61
272,682.94
127
1,680.12
908.94
771.18
271,911.76
128
1,680.12
906.37
773.75
271,138.02
129
1,680.12
903.79
776.33
270,361.69
130
1,680.12
901.21
778.91
269,582.78
131
1,680.12
898.61
781.51
268,801.26
132
1,680.12
896.00
784.12
268,017.15
133
1,680.12
893.39
786.73
267,230.42
134
1,680.12
890.77
789.35
266,441.07
135
1,680.12
888.14
791.98
265,649.08
136
1,680.12
885.50
794.62
264,854.46
137
1,680.12
882.85
797.27
264,057.19
138
1,680.12
880.19
799.93
263,257.26
139
1,680.12
877.52
802.60
262,454.66
140
1,680.12
874.85
805.27
261,649.39
141
1,680.12
872.16
807.96
260,841.44
142
1,680.12
869.47
810.65
260,030.79
143
1,680.12
866.77
813.35
259,217.44
144
1,680.12
864.06
816.06
258,401.38
145
1,680.12
861.34
818.78
257,582.59
146
1,680.12
858.61
821.51
256,761.08
147
1,680.12
855.87
824.25
255,936.83
148
1,680.12
853.12
827.00
255,109.84
149
1,680.12
850.37
829.75
254,280.08
150
1,680.12
847.60
832.52
253,447.56
151
1,680.12
844.83
835.29
252,612.27
152
1,680.12
842.04
838.08
251,774.19
153
1,680.12
839.25
840.87
250,933.32
154
1,680.12
836.44
843.68
250,089.64
155
1,680.12
833.63
846.49
249,243.15
156
1,680.12
830.81
849.31
248,393.84
157
1,680.12
827.98
852.14
247,541.70
158
1,680.12
825.14
854.98
246,686.72
159
1,680.12
822.29
857.83
245,828.89
160
1,680.12
819.43
860.69
244,968.20
161
1,680.12
816.56
863.56
244,104.64
162
1,680.12
813.68
866.44
243,238.20
163
1,680.12
810.79
869.33
242,368.88
164
1,680.12
807.90
872.22
241,496.65
165
1,680.12
804.99
875.13
240,621.52
166
1,680.12
802.07
878.05
239,743.47
167
1,680.12
799.14
880.98
238,862.50
168
1,680.12
796.21
883.91
237,978.59
169
1,680.12
793.26
886.86
237,091.73
170
1,680.12
790.31
889.81
236,201.91
171
1,680.12
787.34
892.78
235,309.13
172
1,680.12
784.36
895.76
234,413.38
173
1,680.12
781.38
898.74
233,514.64
174
1,680.12
778.38
901.74
232,612.90
175
1,680.12
775.38
904.74
231,708.15
176
1,680.12
772.36
907.76
230,800.40
177
1,680.12
769.33
910.79
229,889.61
178
1,680.12
766.30
913.82
228,975.79
179
1,680.12
763.25
916.87
228,058.92
180
1,680.12
760.20
919.92
227,139.00
181
1,680.12
757.13
922.99
226,216.01
182
1,680.12
754.05
926.07
225,289.94
183
1,680.12
750.97
929.15
224,360.79
184
1,680.12
747.87
932.25
223,428.54
185
1,680.12
744.76
935.36
222,493.18
186
1,680.12
741.64
938.48
221,554.70
187
1,680.12
738.52
941.60
220,613.10
188
1,680.12
735.38
944.74
219,668.36
189
1,680.12
732.23
947.89
218,720.46
190
1,680.12
729.07
951.05
217,769.41
191
1,680.12
725.90
954.22
216,815.19
192
1,680.12
722.72
957.40
215,857.79
193
1,680.12
719.53
960.59
214,897.19
194
1,680.12
716.32
963.80
213,933.40
195
1,680.12
713.11
967.01
212,966.39
196
1,680.12
709.89
970.23
211,996.16
197
1,680.12
706.65
973.47
211,022.69
198
1,680.12
703.41
976.71
210,045.98
199
1,680.12
700.15
979.97
209,066.01
200
1,680.12
696.89
983.23
208,082.78
201
1,680.12
693.61
986.51
207,096.27
202
1,680.12
690.32
989.80
206,106.47
203
1,680.12
687.02
993.10
205,113.37
204
1,680.12
683.71
996.41
204,116.96
205
1,680.12
680.39
999.73
203,117.23
206
1,680.12
677.06
1,003.06
202,114.17
207
1,680.12
673.71
1,006.41
201,107.76
208
1,680.12
670.36
1,009.76
200,098.00
209
1,680.12
666.99
1,013.13
199,084.88
210
1,680.12
663.62
1,016.50
198,068.37
211
1,680.12
660.23
1,019.89
197,048.48
212
1,680.12
656.83
1,023.29
196,025.19
213
1,680.12
653.42
1,026.70
194,998.48
214
1,680.12
649.99
1,030.13
193,968.36
215
1,680.12
646.56
1,033.56
192,934.80
216
1,680.12
643.12
1,037.00
191,897.80
217
1,680.12
639.66
1,040.46
190,857.34
218
1,680.12
636.19
1,043.93
189,813.41
219
1,680.12
632.71
1,047.41
188,766.00
220
1,680.12
629.22
1,050.90
187,715.10
221
1,680.12
625.72
1,054.40
186,660.70
222
1,680.12
622.20
1,057.92
185,602.78
223
1,680.12
618.68
1,061.44
184,541.33
224
1,680.12
615.14
1,064.98
183,476.35
225
1,680.12
611.59
1,068.53
182,407.82
226
1,680.12
608.03
1,072.09
181,335.73
227
1,680.12
604.45
1,075.67
180,260.06
228
1,680.12
600.87
1,079.25
179,180.81
229
1,680.12
597.27
1,082.85
178,097.95
230
1,680.12
593.66
1,086.46
177,011.49
231
1,680.12
590.04
1,090.08
175,921.41
232
1,680.12
586.40
1,093.72
174,827.70
233
1,680.12
582.76
1,097.36
173,730.34
234
1,680.12
579.10
1,101.02
172,629.32
235
1,680.12
575.43
1,104.69
171,524.63
236
1,680.12
571.75
1,108.37
170,416.26
237
1,680.12
568.05
1,112.07
169,304.19
238
1,680.12
564.35
1,115.77
168,188.42
239
1,680.12
560.63
1,119.49
167,068.93
240
1,680.12
556.90
1,123.22
165,945.70
241
1,680.12
553.15
1,126.97
164,818.74
242
1,680.12
549.40
1,130.72
163,688.01
243
1,680.12
545.63
1,134.49
162,553.52
244
1,680.12
541.85
1,138.27
161,415.24
245
1,680.12
538.05
1,142.07
160,273.17
246
1,680.12
534.24
1,145.88
159,127.30
247
1,680.12
530.42
1,149.70
157,977.60
248
1,680.12
526.59
1,153.53
156,824.07
249
1,680.12
522.75
1,157.37
155,666.70
250
1,680.12
518.89
1,161.23
154,505.47
251
1,680.12
515.02
1,165.10
153,340.37
252
1,680.12
511.13
1,168.99
152,171.38
253
1,680.12
507.24
1,172.88
150,998.50
254
1,680.12
503.33
1,176.79
149,821.71
255
1,680.12
499.41
1,180.71
148,640.99
256
1,680.12
495.47
1,184.65
147,456.34
257
1,680.12
491.52
1,188.60
146,267.75
258
1,680.12
487.56
1,192.56
145,075.19
259
1,680.12
483.58
1,196.54
143,878.65
260
1,680.12
479.60
1,200.52
142,678.12
261
1,680.12
475.59
1,204.53
141,473.60
262
1,680.12
471.58
1,208.54
140,265.06
263
1,680.12
467.55
1,212.57
139,052.49
264
1,680.12
463.51
1,216.61
137,835.88
265
1,680.12
459.45
1,220.67
136,615.21
266
1,680.12
455.38
1,224.74
135,390.47
267
1,680.12
451.30
1,228.82
134,161.65
268
1,680.12
447.21
1,232.91
132,928.74
269
1,680.12
443.10
1,237.02
131,691.72
270
1,680.12
438.97
1,241.15
130,450.57
271
1,680.12
434.84
1,245.28
129,205.28
272
1,680.12
430.68
1,249.44
127,955.85
273
1,680.12
426.52
1,253.60
126,702.25
274
1,680.12
422.34
1,257.78
125,444.47
275
1,680.12
418.15
1,261.97
124,182.50
276
1,680.12
413.94
1,266.18
122,916.32
277
1,680.12
409.72
1,270.40
121,645.92
278
1,680.12
405.49
1,274.63
120,371.28
279
1,680.12
401.24
1,278.88
119,092.40
280
1,680.12
396.97
1,283.15
117,809.26
281
1,680.12
392.70
1,287.42
116,521.83
282
1,680.12
388.41
1,291.71
115,230.12
283
1,680.12
384.10
1,296.02
113,934.10
284
1,680.12
379.78
1,300.34
112,633.76
285
1,680.12
375.45
1,304.67
111,329.09
286
1,680.12
371.10
1,309.02
110,020.06
287
1,680.12
366.73
1,313.39
108,706.68
288
1,680.12
362.36
1,317.76
107,388.91
289
1,680.12
357.96
1,322.16
106,066.76
290
1,680.12
353.56
1,326.56
104,740.19
291
1,680.12
349.13
1,330.99
103,409.21
292
1,680.12
344.70
1,335.42
102,073.78
293
1,680.12
340.25
1,339.87
100,733.91
294
1,680.12
335.78
1,344.34
99,389.57
295
1,680.12
331.30
1,348.82
98,040.75
296
1,680.12
326.80
1,353.32
96,687.43
297
1,680.12
322.29
1,357.83
95,329.60
298
1,680.12
317.77
1,362.35
93,967.25
299
1,680.12
313.22
1,366.90
92,600.35
300
1,680.12
308.67
1,371.45
91,228.90
301
1,680.12
304.10
1,376.02
89,852.88
302
1,680.12
299.51
1,380.61
88,472.27
303
1,680.12
294.91
1,385.21
87,087.05
304
1,680.12
290.29
1,389.83
85,697.22
305
1,680.12
285.66
1,394.46
84,302.76
306
1,680.12
281.01
1,399.11
82,903.65
307
1,680.12
276.35
1,403.77
81,499.87
308
1,680.12
271.67
1,408.45
80,091.42
309
1,680.12
266.97
1,413.15
78,678.27
310
1,680.12
262.26
1,417.86
77,260.41
311
1,680.12
257.53
1,422.59
75,837.83
312
1,680.12
252.79
1,427.33
74,410.50
313
1,680.12
248.04
1,432.08
72,978.42
314
1,680.12
243.26
1,436.86
71,541.56
315
1,680.12
238.47
1,441.65
70,099.91
316
1,680.12
233.67
1,446.45
68,653.46
317
1,680.12
228.84
1,451.28
67,202.18
318
1,680.12
224.01
1,456.11
65,746.07
319
1,680.12
219.15
1,460.97
64,285.10
320
1,680.12
214.28
1,465.84
62,819.26
321
1,680.12
209.40
1,470.72
61,348.54
322
1,680.12
204.50
1,475.62
59,872.92
323
1,680.12
199.58
1,480.54
58,392.37
324
1,680.12
194.64
1,485.48
56,906.90
325
1,680.12
189.69
1,490.43
55,416.46
326
1,680.12
184.72
1,495.40
53,921.07
327
1,680.12
179.74
1,500.38
52,420.68
328
1,680.12
174.74
1,505.38
50,915.30
329
1,680.12
169.72
1,510.40
49,404.90
330
1,680.12
164.68
1,515.44
47,889.46
331
1,680.12
159.63
1,520.49
46,368.97
332
1,680.12
154.56
1,525.56
44,843.41
333
1,680.12
149.48
1,530.64
43,312.77
334
1,680.12
144.38
1,535.74
41,777.03
335
1,680.12
139.26
1,540.86
40,236.17
336
1,680.12
134.12
1,546.00
38,690.17
337
1,680.12
128.97
1,551.15
37,139.01
338
1,680.12
123.80
1,556.32
35,582.69
339
1,680.12
118.61
1,561.51
34,021.18
340
1,680.12
113.40
1,566.72
32,454.46
341
1,680.12
108.18
1,571.94
30,882.52
342
1,680.12
102.94
1,577.18
29,305.35
343
1,680.12
97.68
1,582.44
27,722.91
344
1,680.12
92.41
1,587.71
26,135.20
345
1,680.12
87.12
1,593.00
24,542.20
346
1,680.12
81.81
1,598.31
22,943.88
347
1,680.12
76.48
1,603.64
21,340.24
348
1,680.12
71.13
1,608.99
19,731.26
349
1,680.12
65.77
1,614.35
18,116.91
350
1,680.12
60.39
1,619.73
16,497.18
351
1,680.12
54.99
1,625.13
14,872.05
352
1,680.12
49.57
1,630.55
13,241.50
353
1,680.12
44.14
1,635.98
11,605.52
354
1,680.12
38.69
1,641.43
9,964.09
355
1,680.12
33.21
1,646.91
8,317.18
356
1,680.12
27.72
1,652.40
6,664.78
357
1,680.12
22.22
1,657.90
5,006.88
358
1,680.12
16.69
1,663.43
3,343.45
359
1,680.12
11.14
1,668.98
1,674.47
360
1,680.06
5.58
1,674.47
0.00
Totals
604,843.14
252,923.14
351,920.00

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