Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,680.49  
 

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
1,680.49
1,173.32
507.17
351,489.83
2
1,680.49
1,171.63
508.86
350,980.98
3
1,680.49
1,169.94
510.55
350,470.42
4
1,680.49
1,168.23
512.26
349,958.17
5
1,680.49
1,166.53
513.96
349,444.20
6
1,680.49
1,164.81
515.68
348,928.53
7
1,680.49
1,163.10
517.39
348,411.13
8
1,680.49
1,161.37
519.12
347,892.01
9
1,680.49
1,159.64
520.85
347,371.16
10
1,680.49
1,157.90
522.59
346,848.58
11
1,680.49
1,156.16
524.33
346,324.25
12
1,680.49
1,154.41
526.08
345,798.17
13
1,680.49
1,152.66
527.83
345,270.34
14
1,680.49
1,150.90
529.59
344,740.76
15
1,680.49
1,149.14
531.35
344,209.40
16
1,680.49
1,147.36
533.13
343,676.28
17
1,680.49
1,145.59
534.90
343,141.37
18
1,680.49
1,143.80
536.69
342,604.69
19
1,680.49
1,142.02
538.47
342,066.21
20
1,680.49
1,140.22
540.27
341,525.95
21
1,680.49
1,138.42
542.07
340,983.87
22
1,680.49
1,136.61
543.88
340,440.00
23
1,680.49
1,134.80
545.69
339,894.31
24
1,680.49
1,132.98
547.51
339,346.80
25
1,680.49
1,131.16
549.33
338,797.46
26
1,680.49
1,129.32
551.17
338,246.30
27
1,680.49
1,127.49
553.00
337,693.30
28
1,680.49
1,125.64
554.85
337,138.45
29
1,680.49
1,123.79
556.70
336,581.76
30
1,680.49
1,121.94
558.55
336,023.21
31
1,680.49
1,120.08
560.41
335,462.79
32
1,680.49
1,118.21
562.28
334,900.51
33
1,680.49
1,116.34
564.15
334,336.36
34
1,680.49
1,114.45
566.04
333,770.32
35
1,680.49
1,112.57
567.92
333,202.40
36
1,680.49
1,110.67
569.82
332,632.58
37
1,680.49
1,108.78
571.71
332,060.87
38
1,680.49
1,106.87
573.62
331,487.25
39
1,680.49
1,104.96
575.53
330,911.72
40
1,680.49
1,103.04
577.45
330,334.27
41
1,680.49
1,101.11
579.38
329,754.89
42
1,680.49
1,099.18
581.31
329,173.58
43
1,680.49
1,097.25
583.24
328,590.34
44
1,680.49
1,095.30
585.19
328,005.15
45
1,680.49
1,093.35
587.14
327,418.01
46
1,680.49
1,091.39
589.10
326,828.91
47
1,680.49
1,089.43
591.06
326,237.85
48
1,680.49
1,087.46
593.03
325,644.82
49
1,680.49
1,085.48
595.01
325,049.82
50
1,680.49
1,083.50
596.99
324,452.82
51
1,680.49
1,081.51
598.98
323,853.84
52
1,680.49
1,079.51
600.98
323,252.87
53
1,680.49
1,077.51
602.98
322,649.89
54
1,680.49
1,075.50
604.99
322,044.90
55
1,680.49
1,073.48
607.01
321,437.89
56
1,680.49
1,071.46
609.03
320,828.86
57
1,680.49
1,069.43
611.06
320,217.80
58
1,680.49
1,067.39
613.10
319,604.70
59
1,680.49
1,065.35
615.14
318,989.56
60
1,680.49
1,063.30
617.19
318,372.37
61
1,680.49
1,061.24
619.25
317,753.12
62
1,680.49
1,059.18
621.31
317,131.81
63
1,680.49
1,057.11
623.38
316,508.42
64
1,680.49
1,055.03
625.46
315,882.96
65
1,680.49
1,052.94
627.55
315,255.41
66
1,680.49
1,050.85
629.64
314,625.78
67
1,680.49
1,048.75
631.74
313,994.04
68
1,680.49
1,046.65
633.84
313,360.19
69
1,680.49
1,044.53
635.96
312,724.24
70
1,680.49
1,042.41
638.08
312,086.16
71
1,680.49
1,040.29
640.20
311,445.96
72
1,680.49
1,038.15
642.34
310,803.62
73
1,680.49
1,036.01
644.48
310,159.15
74
1,680.49
1,033.86
646.63
309,512.52
75
1,680.49
1,031.71
648.78
308,863.74
76
1,680.49
1,029.55
650.94
308,212.79
77
1,680.49
1,027.38
653.11
307,559.68
78
1,680.49
1,025.20
655.29
306,904.39
79
1,680.49
1,023.01
657.48
306,246.91
80
1,680.49
1,020.82
659.67
305,587.25
81
1,680.49
1,018.62
661.87
304,925.38
82
1,680.49
1,016.42
664.07
304,261.31
83
1,680.49
1,014.20
666.29
303,595.02
84
1,680.49
1,011.98
668.51
302,926.52
85
1,680.49
1,009.76
670.73
302,255.78
86
1,680.49
1,007.52
672.97
301,582.81
87
1,680.49
1,005.28
675.21
300,907.60
88
1,680.49
1,003.03
677.46
300,230.13
89
1,680.49
1,000.77
679.72
299,550.41
90
1,680.49
998.50
681.99
298,868.42
91
1,680.49
996.23
684.26
298,184.16
92
1,680.49
993.95
686.54
297,497.62
93
1,680.49
991.66
688.83
296,808.78
94
1,680.49
989.36
691.13
296,117.66
95
1,680.49
987.06
693.43
295,424.23
96
1,680.49
984.75
695.74
294,728.48
97
1,680.49
982.43
698.06
294,030.42
98
1,680.49
980.10
700.39
293,330.03
99
1,680.49
977.77
702.72
292,627.31
100
1,680.49
975.42
705.07
291,922.24
101
1,680.49
973.07
707.42
291,214.83
102
1,680.49
970.72
709.77
290,505.05
103
1,680.49
968.35
712.14
289,792.91
104
1,680.49
965.98
714.51
289,078.40
105
1,680.49
963.59
716.90
288,361.50
106
1,680.49
961.21
719.28
287,642.22
107
1,680.49
958.81
721.68
286,920.54
108
1,680.49
956.40
724.09
286,196.45
109
1,680.49
953.99
726.50
285,469.95
110
1,680.49
951.57
728.92
284,741.02
111
1,680.49
949.14
731.35
284,009.67
112
1,680.49
946.70
733.79
283,275.88
113
1,680.49
944.25
736.24
282,539.64
114
1,680.49
941.80
738.69
281,800.95
115
1,680.49
939.34
741.15
281,059.80
116
1,680.49
936.87
743.62
280,316.17
117
1,680.49
934.39
746.10
279,570.07
118
1,680.49
931.90
748.59
278,821.48
119
1,680.49
929.40
751.09
278,070.40
120
1,680.49
926.90
753.59
277,316.81
121
1,680.49
924.39
756.10
276,560.71
122
1,680.49
921.87
758.62
275,802.09
123
1,680.49
919.34
761.15
275,040.94
124
1,680.49
916.80
763.69
274,277.25
125
1,680.49
914.26
766.23
273,511.02
126
1,680.49
911.70
768.79
272,742.23
127
1,680.49
909.14
771.35
271,970.88
128
1,680.49
906.57
773.92
271,196.96
129
1,680.49
903.99
776.50
270,420.46
130
1,680.49
901.40
779.09
269,641.37
131
1,680.49
898.80
781.69
268,859.69
132
1,680.49
896.20
784.29
268,075.40
133
1,680.49
893.58
786.91
267,288.49
134
1,680.49
890.96
789.53
266,498.96
135
1,680.49
888.33
792.16
265,706.80
136
1,680.49
885.69
794.80
264,912.00
137
1,680.49
883.04
797.45
264,114.55
138
1,680.49
880.38
800.11
263,314.44
139
1,680.49
877.71
802.78
262,511.67
140
1,680.49
875.04
805.45
261,706.22
141
1,680.49
872.35
808.14
260,898.08
142
1,680.49
869.66
810.83
260,087.25
143
1,680.49
866.96
813.53
259,273.72
144
1,680.49
864.25
816.24
258,457.47
145
1,680.49
861.52
818.97
257,638.51
146
1,680.49
858.80
821.69
256,816.81
147
1,680.49
856.06
824.43
255,992.38
148
1,680.49
853.31
827.18
255,165.20
149
1,680.49
850.55
829.94
254,335.26
150
1,680.49
847.78
832.71
253,502.55
151
1,680.49
845.01
835.48
252,667.07
152
1,680.49
842.22
838.27
251,828.80
153
1,680.49
839.43
841.06
250,987.74
154
1,680.49
836.63
843.86
250,143.88
155
1,680.49
833.81
846.68
249,297.20
156
1,680.49
830.99
849.50
248,447.70
157
1,680.49
828.16
852.33
247,595.37
158
1,680.49
825.32
855.17
246,740.20
159
1,680.49
822.47
858.02
245,882.18
160
1,680.49
819.61
860.88
245,021.30
161
1,680.49
816.74
863.75
244,157.54
162
1,680.49
813.86
866.63
243,290.91
163
1,680.49
810.97
869.52
242,421.39
164
1,680.49
808.07
872.42
241,548.97
165
1,680.49
805.16
875.33
240,673.65
166
1,680.49
802.25
878.24
239,795.40
167
1,680.49
799.32
881.17
238,914.23
168
1,680.49
796.38
884.11
238,030.12
169
1,680.49
793.43
887.06
237,143.06
170
1,680.49
790.48
890.01
236,253.05
171
1,680.49
787.51
892.98
235,360.07
172
1,680.49
784.53
895.96
234,464.11
173
1,680.49
781.55
898.94
233,565.17
174
1,680.49
778.55
901.94
232,663.23
175
1,680.49
775.54
904.95
231,758.29
176
1,680.49
772.53
907.96
230,850.32
177
1,680.49
769.50
910.99
229,939.33
178
1,680.49
766.46
914.03
229,025.31
179
1,680.49
763.42
917.07
228,108.24
180
1,680.49
760.36
920.13
227,188.11
181
1,680.49
757.29
923.20
226,264.91
182
1,680.49
754.22
926.27
225,338.64
183
1,680.49
751.13
929.36
224,409.28
184
1,680.49
748.03
932.46
223,476.82
185
1,680.49
744.92
935.57
222,541.25
186
1,680.49
741.80
938.69
221,602.56
187
1,680.49
738.68
941.81
220,660.75
188
1,680.49
735.54
944.95
219,715.80
189
1,680.49
732.39
948.10
218,767.69
190
1,680.49
729.23
951.26
217,816.43
191
1,680.49
726.05
954.44
216,861.99
192
1,680.49
722.87
957.62
215,904.37
193
1,680.49
719.68
960.81
214,943.57
194
1,680.49
716.48
964.01
213,979.55
195
1,680.49
713.27
967.22
213,012.33
196
1,680.49
710.04
970.45
212,041.88
197
1,680.49
706.81
973.68
211,068.20
198
1,680.49
703.56
976.93
210,091.27
199
1,680.49
700.30
980.19
209,111.08
200
1,680.49
697.04
983.45
208,127.63
201
1,680.49
693.76
986.73
207,140.90
202
1,680.49
690.47
990.02
206,150.88
203
1,680.49
687.17
993.32
205,157.56
204
1,680.49
683.86
996.63
204,160.93
205
1,680.49
680.54
999.95
203,160.97
206
1,680.49
677.20
1,003.29
202,157.69
207
1,680.49
673.86
1,006.63
201,151.05
208
1,680.49
670.50
1,009.99
200,141.07
209
1,680.49
667.14
1,013.35
199,127.71
210
1,680.49
663.76
1,016.73
198,110.98
211
1,680.49
660.37
1,020.12
197,090.86
212
1,680.49
656.97
1,023.52
196,067.34
213
1,680.49
653.56
1,026.93
195,040.41
214
1,680.49
650.13
1,030.36
194,010.06
215
1,680.49
646.70
1,033.79
192,976.27
216
1,680.49
643.25
1,037.24
191,939.03
217
1,680.49
639.80
1,040.69
190,898.34
218
1,680.49
636.33
1,044.16
189,854.17
219
1,680.49
632.85
1,047.64
188,806.53
220
1,680.49
629.36
1,051.13
187,755.40
221
1,680.49
625.85
1,054.64
186,700.76
222
1,680.49
622.34
1,058.15
185,642.60
223
1,680.49
618.81
1,061.68
184,580.92
224
1,680.49
615.27
1,065.22
183,515.70
225
1,680.49
611.72
1,068.77
182,446.93
226
1,680.49
608.16
1,072.33
181,374.60
227
1,680.49
604.58
1,075.91
180,298.69
228
1,680.49
601.00
1,079.49
179,219.20
229
1,680.49
597.40
1,083.09
178,136.10
230
1,680.49
593.79
1,086.70
177,049.40
231
1,680.49
590.16
1,090.33
175,959.07
232
1,680.49
586.53
1,093.96
174,865.11
233
1,680.49
582.88
1,097.61
173,767.51
234
1,680.49
579.23
1,101.26
172,666.24
235
1,680.49
575.55
1,104.94
171,561.31
236
1,680.49
571.87
1,108.62
170,452.69
237
1,680.49
568.18
1,112.31
169,340.37
238
1,680.49
564.47
1,116.02
168,224.35
239
1,680.49
560.75
1,119.74
167,104.61
240
1,680.49
557.02
1,123.47
165,981.14
241
1,680.49
553.27
1,127.22
164,853.92
242
1,680.49
549.51
1,130.98
163,722.94
243
1,680.49
545.74
1,134.75
162,588.19
244
1,680.49
541.96
1,138.53
161,449.66
245
1,680.49
538.17
1,142.32
160,307.34
246
1,680.49
534.36
1,146.13
159,161.21
247
1,680.49
530.54
1,149.95
158,011.25
248
1,680.49
526.70
1,153.79
156,857.47
249
1,680.49
522.86
1,157.63
155,699.84
250
1,680.49
519.00
1,161.49
154,538.35
251
1,680.49
515.13
1,165.36
153,372.98
252
1,680.49
511.24
1,169.25
152,203.74
253
1,680.49
507.35
1,173.14
151,030.59
254
1,680.49
503.44
1,177.05
149,853.54
255
1,680.49
499.51
1,180.98
148,672.56
256
1,680.49
495.58
1,184.91
147,487.64
257
1,680.49
491.63
1,188.86
146,298.78
258
1,680.49
487.66
1,192.83
145,105.95
259
1,680.49
483.69
1,196.80
143,909.15
260
1,680.49
479.70
1,200.79
142,708.36
261
1,680.49
475.69
1,204.80
141,503.56
262
1,680.49
471.68
1,208.81
140,294.75
263
1,680.49
467.65
1,212.84
139,081.91
264
1,680.49
463.61
1,216.88
137,865.02
265
1,680.49
459.55
1,220.94
136,644.08
266
1,680.49
455.48
1,225.01
135,419.08
267
1,680.49
451.40
1,229.09
134,189.98
268
1,680.49
447.30
1,233.19
132,956.79
269
1,680.49
443.19
1,237.30
131,719.49
270
1,680.49
439.06
1,241.43
130,478.07
271
1,680.49
434.93
1,245.56
129,232.50
272
1,680.49
430.78
1,249.71
127,982.79
273
1,680.49
426.61
1,253.88
126,728.91
274
1,680.49
422.43
1,258.06
125,470.85
275
1,680.49
418.24
1,262.25
124,208.59
276
1,680.49
414.03
1,266.46
122,942.13
277
1,680.49
409.81
1,270.68
121,671.45
278
1,680.49
405.57
1,274.92
120,396.53
279
1,680.49
401.32
1,279.17
119,117.36
280
1,680.49
397.06
1,283.43
117,833.93
281
1,680.49
392.78
1,287.71
116,546.22
282
1,680.49
388.49
1,292.00
115,254.22
283
1,680.49
384.18
1,296.31
113,957.91
284
1,680.49
379.86
1,300.63
112,657.28
285
1,680.49
375.52
1,304.97
111,352.31
286
1,680.49
371.17
1,309.32
110,043.00
287
1,680.49
366.81
1,313.68
108,729.32
288
1,680.49
362.43
1,318.06
107,411.26
289
1,680.49
358.04
1,322.45
106,088.81
290
1,680.49
353.63
1,326.86
104,761.94
291
1,680.49
349.21
1,331.28
103,430.66
292
1,680.49
344.77
1,335.72
102,094.94
293
1,680.49
340.32
1,340.17
100,754.77
294
1,680.49
335.85
1,344.64
99,410.13
295
1,680.49
331.37
1,349.12
98,061.00
296
1,680.49
326.87
1,353.62
96,707.38
297
1,680.49
322.36
1,358.13
95,349.25
298
1,680.49
317.83
1,362.66
93,986.59
299
1,680.49
313.29
1,367.20
92,619.39
300
1,680.49
308.73
1,371.76
91,247.63
301
1,680.49
304.16
1,376.33
89,871.30
302
1,680.49
299.57
1,380.92
88,490.38
303
1,680.49
294.97
1,385.52
87,104.86
304
1,680.49
290.35
1,390.14
85,714.72
305
1,680.49
285.72
1,394.77
84,319.94
306
1,680.49
281.07
1,399.42
82,920.52
307
1,680.49
276.40
1,404.09
81,516.43
308
1,680.49
271.72
1,408.77
80,107.66
309
1,680.49
267.03
1,413.46
78,694.20
310
1,680.49
262.31
1,418.18
77,276.02
311
1,680.49
257.59
1,422.90
75,853.12
312
1,680.49
252.84
1,427.65
74,425.47
313
1,680.49
248.08
1,432.41
72,993.07
314
1,680.49
243.31
1,437.18
71,555.89
315
1,680.49
238.52
1,441.97
70,113.92
316
1,680.49
233.71
1,446.78
68,667.14
317
1,680.49
228.89
1,451.60
67,215.54
318
1,680.49
224.05
1,456.44
65,759.10
319
1,680.49
219.20
1,461.29
64,297.81
320
1,680.49
214.33
1,466.16
62,831.65
321
1,680.49
209.44
1,471.05
61,360.60
322
1,680.49
204.54
1,475.95
59,884.64
323
1,680.49
199.62
1,480.87
58,403.77
324
1,680.49
194.68
1,485.81
56,917.96
325
1,680.49
189.73
1,490.76
55,427.19
326
1,680.49
184.76
1,495.73
53,931.46
327
1,680.49
179.77
1,500.72
52,430.74
328
1,680.49
174.77
1,505.72
50,925.02
329
1,680.49
169.75
1,510.74
49,414.28
330
1,680.49
164.71
1,515.78
47,898.50
331
1,680.49
159.66
1,520.83
46,377.68
332
1,680.49
154.59
1,525.90
44,851.78
333
1,680.49
149.51
1,530.98
43,320.79
334
1,680.49
144.40
1,536.09
41,784.71
335
1,680.49
139.28
1,541.21
40,243.50
336
1,680.49
134.14
1,546.35
38,697.15
337
1,680.49
128.99
1,551.50
37,145.66
338
1,680.49
123.82
1,556.67
35,588.98
339
1,680.49
118.63
1,561.86
34,027.12
340
1,680.49
113.42
1,567.07
32,460.06
341
1,680.49
108.20
1,572.29
30,887.77
342
1,680.49
102.96
1,577.53
29,310.24
343
1,680.49
97.70
1,582.79
27,727.45
344
1,680.49
92.42
1,588.07
26,139.38
345
1,680.49
87.13
1,593.36
24,546.02
346
1,680.49
81.82
1,598.67
22,947.35
347
1,680.49
76.49
1,604.00
21,343.36
348
1,680.49
71.14
1,609.35
19,734.01
349
1,680.49
65.78
1,614.71
18,119.30
350
1,680.49
60.40
1,620.09
16,499.21
351
1,680.49
55.00
1,625.49
14,873.71
352
1,680.49
49.58
1,630.91
13,242.80
353
1,680.49
44.14
1,636.35
11,606.46
354
1,680.49
38.69
1,641.80
9,964.65
355
1,680.49
33.22
1,647.27
8,317.38
356
1,680.49
27.72
1,652.77
6,664.61
357
1,680.49
22.22
1,658.27
5,006.34
358
1,680.49
16.69
1,663.80
3,342.54
359
1,680.49
11.14
1,669.35
1,673.19
360
1,678.77
5.58
1,673.19
0.00
Totals
604,974.68
252,977.68
351,997.00

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