Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,800.81  
 

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
1,800.81
1,332.79
468.02
354,941.98
2
1,800.81
1,331.03
469.78
354,472.20
3
1,800.81
1,329.27
471.54
354,000.66
4
1,800.81
1,327.50
473.31
353,527.35
5
1,800.81
1,325.73
475.08
353,052.27
6
1,800.81
1,323.95
476.86
352,575.41
7
1,800.81
1,322.16
478.65
352,096.75
8
1,800.81
1,320.36
480.45
351,616.31
9
1,800.81
1,318.56
482.25
351,134.06
10
1,800.81
1,316.75
484.06
350,650.00
11
1,800.81
1,314.94
485.87
350,164.13
12
1,800.81
1,313.12
487.69
349,676.43
13
1,800.81
1,311.29
489.52
349,186.91
14
1,800.81
1,309.45
491.36
348,695.55
15
1,800.81
1,307.61
493.20
348,202.35
16
1,800.81
1,305.76
495.05
347,707.30
17
1,800.81
1,303.90
496.91
347,210.39
18
1,800.81
1,302.04
498.77
346,711.62
19
1,800.81
1,300.17
500.64
346,210.98
20
1,800.81
1,298.29
502.52
345,708.46
21
1,800.81
1,296.41
504.40
345,204.06
22
1,800.81
1,294.52
506.29
344,697.76
23
1,800.81
1,292.62
508.19
344,189.57
24
1,800.81
1,290.71
510.10
343,679.47
25
1,800.81
1,288.80
512.01
343,167.46
26
1,800.81
1,286.88
513.93
342,653.53
27
1,800.81
1,284.95
515.86
342,137.67
28
1,800.81
1,283.02
517.79
341,619.87
29
1,800.81
1,281.07
519.74
341,100.14
30
1,800.81
1,279.13
521.68
340,578.45
31
1,800.81
1,277.17
523.64
340,054.81
32
1,800.81
1,275.21
525.60
339,529.21
33
1,800.81
1,273.23
527.58
339,001.63
34
1,800.81
1,271.26
529.55
338,472.08
35
1,800.81
1,269.27
531.54
337,940.54
36
1,800.81
1,267.28
533.53
337,407.01
37
1,800.81
1,265.28
535.53
336,871.47
38
1,800.81
1,263.27
537.54
336,333.93
39
1,800.81
1,261.25
539.56
335,794.37
40
1,800.81
1,259.23
541.58
335,252.79
41
1,800.81
1,257.20
543.61
334,709.18
42
1,800.81
1,255.16
545.65
334,163.53
43
1,800.81
1,253.11
547.70
333,615.83
44
1,800.81
1,251.06
549.75
333,066.08
45
1,800.81
1,249.00
551.81
332,514.27
46
1,800.81
1,246.93
553.88
331,960.39
47
1,800.81
1,244.85
555.96
331,404.43
48
1,800.81
1,242.77
558.04
330,846.38
49
1,800.81
1,240.67
560.14
330,286.25
50
1,800.81
1,238.57
562.24
329,724.01
51
1,800.81
1,236.47
564.34
329,159.67
52
1,800.81
1,234.35
566.46
328,593.21
53
1,800.81
1,232.22
568.59
328,024.62
54
1,800.81
1,230.09
570.72
327,453.90
55
1,800.81
1,227.95
572.86
326,881.04
56
1,800.81
1,225.80
575.01
326,306.04
57
1,800.81
1,223.65
577.16
325,728.88
58
1,800.81
1,221.48
579.33
325,149.55
59
1,800.81
1,219.31
581.50
324,568.05
60
1,800.81
1,217.13
583.68
323,984.37
61
1,800.81
1,214.94
585.87
323,398.50
62
1,800.81
1,212.74
588.07
322,810.44
63
1,800.81
1,210.54
590.27
322,220.17
64
1,800.81
1,208.33
592.48
321,627.68
65
1,800.81
1,206.10
594.71
321,032.98
66
1,800.81
1,203.87
596.94
320,436.04
67
1,800.81
1,201.64
599.17
319,836.86
68
1,800.81
1,199.39
601.42
319,235.44
69
1,800.81
1,197.13
603.68
318,631.77
70
1,800.81
1,194.87
605.94
318,025.82
71
1,800.81
1,192.60
608.21
317,417.61
72
1,800.81
1,190.32
610.49
316,807.12
73
1,800.81
1,188.03
612.78
316,194.33
74
1,800.81
1,185.73
615.08
315,579.25
75
1,800.81
1,183.42
617.39
314,961.86
76
1,800.81
1,181.11
619.70
314,342.16
77
1,800.81
1,178.78
622.03
313,720.13
78
1,800.81
1,176.45
624.36
313,095.78
79
1,800.81
1,174.11
626.70
312,469.07
80
1,800.81
1,171.76
629.05
311,840.02
81
1,800.81
1,169.40
631.41
311,208.61
82
1,800.81
1,167.03
633.78
310,574.84
83
1,800.81
1,164.66
636.15
309,938.68
84
1,800.81
1,162.27
638.54
309,300.14
85
1,800.81
1,159.88
640.93
308,659.21
86
1,800.81
1,157.47
643.34
308,015.87
87
1,800.81
1,155.06
645.75
307,370.12
88
1,800.81
1,152.64
648.17
306,721.95
89
1,800.81
1,150.21
650.60
306,071.34
90
1,800.81
1,147.77
653.04
305,418.30
91
1,800.81
1,145.32
655.49
304,762.81
92
1,800.81
1,142.86
657.95
304,104.86
93
1,800.81
1,140.39
660.42
303,444.44
94
1,800.81
1,137.92
662.89
302,781.55
95
1,800.81
1,135.43
665.38
302,116.17
96
1,800.81
1,132.94
667.87
301,448.30
97
1,800.81
1,130.43
670.38
300,777.92
98
1,800.81
1,127.92
672.89
300,105.03
99
1,800.81
1,125.39
675.42
299,429.61
100
1,800.81
1,122.86
677.95
298,751.66
101
1,800.81
1,120.32
680.49
298,071.17
102
1,800.81
1,117.77
683.04
297,388.13
103
1,800.81
1,115.21
685.60
296,702.52
104
1,800.81
1,112.63
688.18
296,014.35
105
1,800.81
1,110.05
690.76
295,323.59
106
1,800.81
1,107.46
693.35
294,630.24
107
1,800.81
1,104.86
695.95
293,934.30
108
1,800.81
1,102.25
698.56
293,235.74
109
1,800.81
1,099.63
701.18
292,534.56
110
1,800.81
1,097.00
703.81
291,830.76
111
1,800.81
1,094.37
706.44
291,124.31
112
1,800.81
1,091.72
709.09
290,415.22
113
1,800.81
1,089.06
711.75
289,703.47
114
1,800.81
1,086.39
714.42
288,989.05
115
1,800.81
1,083.71
717.10
288,271.94
116
1,800.81
1,081.02
719.79
287,552.15
117
1,800.81
1,078.32
722.49
286,829.66
118
1,800.81
1,075.61
725.20
286,104.47
119
1,800.81
1,072.89
727.92
285,376.55
120
1,800.81
1,070.16
730.65
284,645.90
121
1,800.81
1,067.42
733.39
283,912.51
122
1,800.81
1,064.67
736.14
283,176.37
123
1,800.81
1,061.91
738.90
282,437.48
124
1,800.81
1,059.14
741.67
281,695.81
125
1,800.81
1,056.36
744.45
280,951.35
126
1,800.81
1,053.57
747.24
280,204.11
127
1,800.81
1,050.77
750.04
279,454.07
128
1,800.81
1,047.95
752.86
278,701.21
129
1,800.81
1,045.13
755.68
277,945.53
130
1,800.81
1,042.30
758.51
277,187.02
131
1,800.81
1,039.45
761.36
276,425.66
132
1,800.81
1,036.60
764.21
275,661.44
133
1,800.81
1,033.73
767.08
274,894.36
134
1,800.81
1,030.85
769.96
274,124.41
135
1,800.81
1,027.97
772.84
273,351.56
136
1,800.81
1,025.07
775.74
272,575.82
137
1,800.81
1,022.16
778.65
271,797.17
138
1,800.81
1,019.24
781.57
271,015.60
139
1,800.81
1,016.31
784.50
270,231.10
140
1,800.81
1,013.37
787.44
269,443.66
141
1,800.81
1,010.41
790.40
268,653.26
142
1,800.81
1,007.45
793.36
267,859.90
143
1,800.81
1,004.47
796.34
267,063.56
144
1,800.81
1,001.49
799.32
266,264.24
145
1,800.81
998.49
802.32
265,461.92
146
1,800.81
995.48
805.33
264,656.60
147
1,800.81
992.46
808.35
263,848.25
148
1,800.81
989.43
811.38
263,036.87
149
1,800.81
986.39
814.42
262,222.45
150
1,800.81
983.33
817.48
261,404.97
151
1,800.81
980.27
820.54
260,584.43
152
1,800.81
977.19
823.62
259,760.81
153
1,800.81
974.10
826.71
258,934.10
154
1,800.81
971.00
829.81
258,104.30
155
1,800.81
967.89
832.92
257,271.38
156
1,800.81
964.77
836.04
256,435.34
157
1,800.81
961.63
839.18
255,596.16
158
1,800.81
958.49
842.32
254,753.83
159
1,800.81
955.33
845.48
253,908.35
160
1,800.81
952.16
848.65
253,059.70
161
1,800.81
948.97
851.84
252,207.86
162
1,800.81
945.78
855.03
251,352.83
163
1,800.81
942.57
858.24
250,494.59
164
1,800.81
939.35
861.46
249,633.14
165
1,800.81
936.12
864.69
248,768.45
166
1,800.81
932.88
867.93
247,900.53
167
1,800.81
929.63
871.18
247,029.34
168
1,800.81
926.36
874.45
246,154.89
169
1,800.81
923.08
877.73
245,277.16
170
1,800.81
919.79
881.02
244,396.14
171
1,800.81
916.49
884.32
243,511.82
172
1,800.81
913.17
887.64
242,624.18
173
1,800.81
909.84
890.97
241,733.21
174
1,800.81
906.50
894.31
240,838.90
175
1,800.81
903.15
897.66
239,941.23
176
1,800.81
899.78
901.03
239,040.20
177
1,800.81
896.40
904.41
238,135.79
178
1,800.81
893.01
907.80
237,227.99
179
1,800.81
889.60
911.21
236,316.79
180
1,800.81
886.19
914.62
235,402.17
181
1,800.81
882.76
918.05
234,484.11
182
1,800.81
879.32
921.49
233,562.62
183
1,800.81
875.86
924.95
232,637.67
184
1,800.81
872.39
928.42
231,709.25
185
1,800.81
868.91
931.90
230,777.35
186
1,800.81
865.42
935.39
229,841.96
187
1,800.81
861.91
938.90
228,903.05
188
1,800.81
858.39
942.42
227,960.63
189
1,800.81
854.85
945.96
227,014.67
190
1,800.81
851.31
949.50
226,065.17
191
1,800.81
847.74
953.07
225,112.10
192
1,800.81
844.17
956.64
224,155.46
193
1,800.81
840.58
960.23
223,195.23
194
1,800.81
836.98
963.83
222,231.41
195
1,800.81
833.37
967.44
221,263.96
196
1,800.81
829.74
971.07
220,292.89
197
1,800.81
826.10
974.71
219,318.18
198
1,800.81
822.44
978.37
218,339.82
199
1,800.81
818.77
982.04
217,357.78
200
1,800.81
815.09
985.72
216,372.06
201
1,800.81
811.40
989.41
215,382.65
202
1,800.81
807.68
993.13
214,389.52
203
1,800.81
803.96
996.85
213,392.67
204
1,800.81
800.22
1,000.59
212,392.08
205
1,800.81
796.47
1,004.34
211,387.74
206
1,800.81
792.70
1,008.11
210,379.64
207
1,800.81
788.92
1,011.89
209,367.75
208
1,800.81
785.13
1,015.68
208,352.07
209
1,800.81
781.32
1,019.49
207,332.58
210
1,800.81
777.50
1,023.31
206,309.27
211
1,800.81
773.66
1,027.15
205,282.12
212
1,800.81
769.81
1,031.00
204,251.12
213
1,800.81
765.94
1,034.87
203,216.25
214
1,800.81
762.06
1,038.75
202,177.50
215
1,800.81
758.17
1,042.64
201,134.86
216
1,800.81
754.26
1,046.55
200,088.30
217
1,800.81
750.33
1,050.48
199,037.82
218
1,800.81
746.39
1,054.42
197,983.40
219
1,800.81
742.44
1,058.37
196,925.03
220
1,800.81
738.47
1,062.34
195,862.69
221
1,800.81
734.49
1,066.32
194,796.37
222
1,800.81
730.49
1,070.32
193,726.04
223
1,800.81
726.47
1,074.34
192,651.70
224
1,800.81
722.44
1,078.37
191,573.34
225
1,800.81
718.40
1,082.41
190,490.93
226
1,800.81
714.34
1,086.47
189,404.46
227
1,800.81
710.27
1,090.54
188,313.92
228
1,800.81
706.18
1,094.63
187,219.28
229
1,800.81
702.07
1,098.74
186,120.55
230
1,800.81
697.95
1,102.86
185,017.69
231
1,800.81
693.82
1,106.99
183,910.69
232
1,800.81
689.67
1,111.14
182,799.55
233
1,800.81
685.50
1,115.31
181,684.24
234
1,800.81
681.32
1,119.49
180,564.74
235
1,800.81
677.12
1,123.69
179,441.05
236
1,800.81
672.90
1,127.91
178,313.14
237
1,800.81
668.67
1,132.14
177,181.01
238
1,800.81
664.43
1,136.38
176,044.63
239
1,800.81
660.17
1,140.64
174,903.99
240
1,800.81
655.89
1,144.92
173,759.07
241
1,800.81
651.60
1,149.21
172,609.85
242
1,800.81
647.29
1,153.52
171,456.33
243
1,800.81
642.96
1,157.85
170,298.48
244
1,800.81
638.62
1,162.19
169,136.29
245
1,800.81
634.26
1,166.55
167,969.74
246
1,800.81
629.89
1,170.92
166,798.82
247
1,800.81
625.50
1,175.31
165,623.50
248
1,800.81
621.09
1,179.72
164,443.78
249
1,800.81
616.66
1,184.15
163,259.63
250
1,800.81
612.22
1,188.59
162,071.05
251
1,800.81
607.77
1,193.04
160,878.00
252
1,800.81
603.29
1,197.52
159,680.49
253
1,800.81
598.80
1,202.01
158,478.48
254
1,800.81
594.29
1,206.52
157,271.96
255
1,800.81
589.77
1,211.04
156,060.92
256
1,800.81
585.23
1,215.58
154,845.34
257
1,800.81
580.67
1,220.14
153,625.20
258
1,800.81
576.09
1,224.72
152,400.49
259
1,800.81
571.50
1,229.31
151,171.18
260
1,800.81
566.89
1,233.92
149,937.26
261
1,800.81
562.26
1,238.55
148,698.71
262
1,800.81
557.62
1,243.19
147,455.53
263
1,800.81
552.96
1,247.85
146,207.67
264
1,800.81
548.28
1,252.53
144,955.14
265
1,800.81
543.58
1,257.23
143,697.91
266
1,800.81
538.87
1,261.94
142,435.97
267
1,800.81
534.13
1,266.68
141,169.30
268
1,800.81
529.38
1,271.43
139,897.87
269
1,800.81
524.62
1,276.19
138,621.68
270
1,800.81
519.83
1,280.98
137,340.70
271
1,800.81
515.03
1,285.78
136,054.92
272
1,800.81
510.21
1,290.60
134,764.31
273
1,800.81
505.37
1,295.44
133,468.87
274
1,800.81
500.51
1,300.30
132,168.57
275
1,800.81
495.63
1,305.18
130,863.39
276
1,800.81
490.74
1,310.07
129,553.32
277
1,800.81
485.82
1,314.99
128,238.33
278
1,800.81
480.89
1,319.92
126,918.42
279
1,800.81
475.94
1,324.87
125,593.55
280
1,800.81
470.98
1,329.83
124,263.72
281
1,800.81
465.99
1,334.82
122,928.89
282
1,800.81
460.98
1,339.83
121,589.07
283
1,800.81
455.96
1,344.85
120,244.22
284
1,800.81
450.92
1,349.89
118,894.32
285
1,800.81
445.85
1,354.96
117,539.37
286
1,800.81
440.77
1,360.04
116,179.33
287
1,800.81
435.67
1,365.14
114,814.19
288
1,800.81
430.55
1,370.26
113,443.93
289
1,800.81
425.41
1,375.40
112,068.54
290
1,800.81
420.26
1,380.55
110,687.99
291
1,800.81
415.08
1,385.73
109,302.26
292
1,800.81
409.88
1,390.93
107,911.33
293
1,800.81
404.67
1,396.14
106,515.19
294
1,800.81
399.43
1,401.38
105,113.81
295
1,800.81
394.18
1,406.63
103,707.18
296
1,800.81
388.90
1,411.91
102,295.27
297
1,800.81
383.61
1,417.20
100,878.07
298
1,800.81
378.29
1,422.52
99,455.55
299
1,800.81
372.96
1,427.85
98,027.70
300
1,800.81
367.60
1,433.21
96,594.49
301
1,800.81
362.23
1,438.58
95,155.91
302
1,800.81
356.83
1,443.98
93,711.93
303
1,800.81
351.42
1,449.39
92,262.54
304
1,800.81
345.98
1,454.83
90,807.72
305
1,800.81
340.53
1,460.28
89,347.44
306
1,800.81
335.05
1,465.76
87,881.68
307
1,800.81
329.56
1,471.25
86,410.43
308
1,800.81
324.04
1,476.77
84,933.66
309
1,800.81
318.50
1,482.31
83,451.35
310
1,800.81
312.94
1,487.87
81,963.48
311
1,800.81
307.36
1,493.45
80,470.03
312
1,800.81
301.76
1,499.05
78,970.98
313
1,800.81
296.14
1,504.67
77,466.32
314
1,800.81
290.50
1,510.31
75,956.00
315
1,800.81
284.84
1,515.97
74,440.03
316
1,800.81
279.15
1,521.66
72,918.37
317
1,800.81
273.44
1,527.37
71,391.00
318
1,800.81
267.72
1,533.09
69,857.91
319
1,800.81
261.97
1,538.84
68,319.07
320
1,800.81
256.20
1,544.61
66,774.45
321
1,800.81
250.40
1,550.41
65,224.05
322
1,800.81
244.59
1,556.22
63,667.83
323
1,800.81
238.75
1,562.06
62,105.77
324
1,800.81
232.90
1,567.91
60,537.86
325
1,800.81
227.02
1,573.79
58,964.07
326
1,800.81
221.12
1,579.69
57,384.37
327
1,800.81
215.19
1,585.62
55,798.75
328
1,800.81
209.25
1,591.56
54,207.19
329
1,800.81
203.28
1,597.53
52,609.66
330
1,800.81
197.29
1,603.52
51,006.13
331
1,800.81
191.27
1,609.54
49,396.59
332
1,800.81
185.24
1,615.57
47,781.02
333
1,800.81
179.18
1,621.63
46,159.39
334
1,800.81
173.10
1,627.71
44,531.68
335
1,800.81
166.99
1,633.82
42,897.86
336
1,800.81
160.87
1,639.94
41,257.92
337
1,800.81
154.72
1,646.09
39,611.83
338
1,800.81
148.54
1,652.27
37,959.56
339
1,800.81
142.35
1,658.46
36,301.10
340
1,800.81
136.13
1,664.68
34,636.42
341
1,800.81
129.89
1,670.92
32,965.49
342
1,800.81
123.62
1,677.19
31,288.31
343
1,800.81
117.33
1,683.48
29,604.83
344
1,800.81
111.02
1,689.79
27,915.03
345
1,800.81
104.68
1,696.13
26,218.91
346
1,800.81
98.32
1,702.49
24,516.42
347
1,800.81
91.94
1,708.87
22,807.54
348
1,800.81
85.53
1,715.28
21,092.26
349
1,800.81
79.10
1,721.71
19,370.55
350
1,800.81
72.64
1,728.17
17,642.38
351
1,800.81
66.16
1,734.65
15,907.73
352
1,800.81
59.65
1,741.16
14,166.57
353
1,800.81
53.12
1,747.69
12,418.88
354
1,800.81
46.57
1,754.24
10,664.65
355
1,800.81
39.99
1,760.82
8,903.83
356
1,800.81
33.39
1,767.42
7,136.41
357
1,800.81
26.76
1,774.05
5,362.36
358
1,800.81
20.11
1,780.70
3,581.66
359
1,800.81
13.43
1,787.38
1,794.28
360
1,801.01
6.73
1,794.28
0.00
Totals
648,291.80
292,881.80
355,410.00

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