Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,801.54  
 

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
1,801.54
1,333.33
468.21
355,086.79
2
1,801.54
1,331.58
469.96
354,616.83
3
1,801.54
1,329.81
471.73
354,145.10
4
1,801.54
1,328.04
473.50
353,671.60
5
1,801.54
1,326.27
475.27
353,196.33
6
1,801.54
1,324.49
477.05
352,719.28
7
1,801.54
1,322.70
478.84
352,240.44
8
1,801.54
1,320.90
480.64
351,759.80
9
1,801.54
1,319.10
482.44
351,277.36
10
1,801.54
1,317.29
484.25
350,793.11
11
1,801.54
1,315.47
486.07
350,307.04
12
1,801.54
1,313.65
487.89
349,819.15
13
1,801.54
1,311.82
489.72
349,329.43
14
1,801.54
1,309.99
491.55
348,837.88
15
1,801.54
1,308.14
493.40
348,344.48
16
1,801.54
1,306.29
495.25
347,849.23
17
1,801.54
1,304.43
497.11
347,352.13
18
1,801.54
1,302.57
498.97
346,853.16
19
1,801.54
1,300.70
500.84
346,352.32
20
1,801.54
1,298.82
502.72
345,849.60
21
1,801.54
1,296.94
504.60
345,345.00
22
1,801.54
1,295.04
506.50
344,838.50
23
1,801.54
1,293.14
508.40
344,330.10
24
1,801.54
1,291.24
510.30
343,819.80
25
1,801.54
1,289.32
512.22
343,307.59
26
1,801.54
1,287.40
514.14
342,793.45
27
1,801.54
1,285.48
516.06
342,277.38
28
1,801.54
1,283.54
518.00
341,759.38
29
1,801.54
1,281.60
519.94
341,239.44
30
1,801.54
1,279.65
521.89
340,717.55
31
1,801.54
1,277.69
523.85
340,193.70
32
1,801.54
1,275.73
525.81
339,667.89
33
1,801.54
1,273.75
527.79
339,140.10
34
1,801.54
1,271.78
529.76
338,610.34
35
1,801.54
1,269.79
531.75
338,078.59
36
1,801.54
1,267.79
533.75
337,544.84
37
1,801.54
1,265.79
535.75
337,009.09
38
1,801.54
1,263.78
537.76
336,471.34
39
1,801.54
1,261.77
539.77
335,931.57
40
1,801.54
1,259.74
541.80
335,389.77
41
1,801.54
1,257.71
543.83
334,845.94
42
1,801.54
1,255.67
545.87
334,300.07
43
1,801.54
1,253.63
547.91
333,752.16
44
1,801.54
1,251.57
549.97
333,202.19
45
1,801.54
1,249.51
552.03
332,650.16
46
1,801.54
1,247.44
554.10
332,096.05
47
1,801.54
1,245.36
556.18
331,539.88
48
1,801.54
1,243.27
558.27
330,981.61
49
1,801.54
1,241.18
560.36
330,421.25
50
1,801.54
1,239.08
562.46
329,858.79
51
1,801.54
1,236.97
564.57
329,294.22
52
1,801.54
1,234.85
566.69
328,727.53
53
1,801.54
1,232.73
568.81
328,158.72
54
1,801.54
1,230.60
570.94
327,587.78
55
1,801.54
1,228.45
573.09
327,014.69
56
1,801.54
1,226.31
575.23
326,439.46
57
1,801.54
1,224.15
577.39
325,862.06
58
1,801.54
1,221.98
579.56
325,282.51
59
1,801.54
1,219.81
581.73
324,700.78
60
1,801.54
1,217.63
583.91
324,116.86
61
1,801.54
1,215.44
586.10
323,530.76
62
1,801.54
1,213.24
588.30
322,942.46
63
1,801.54
1,211.03
590.51
322,351.96
64
1,801.54
1,208.82
592.72
321,759.24
65
1,801.54
1,206.60
594.94
321,164.29
66
1,801.54
1,204.37
597.17
320,567.12
67
1,801.54
1,202.13
599.41
319,967.71
68
1,801.54
1,199.88
601.66
319,366.05
69
1,801.54
1,197.62
603.92
318,762.13
70
1,801.54
1,195.36
606.18
318,155.95
71
1,801.54
1,193.08
608.46
317,547.49
72
1,801.54
1,190.80
610.74
316,936.76
73
1,801.54
1,188.51
613.03
316,323.73
74
1,801.54
1,186.21
615.33
315,708.40
75
1,801.54
1,183.91
617.63
315,090.77
76
1,801.54
1,181.59
619.95
314,470.82
77
1,801.54
1,179.27
622.27
313,848.54
78
1,801.54
1,176.93
624.61
313,223.94
79
1,801.54
1,174.59
626.95
312,596.99
80
1,801.54
1,172.24
629.30
311,967.68
81
1,801.54
1,169.88
631.66
311,336.02
82
1,801.54
1,167.51
634.03
310,701.99
83
1,801.54
1,165.13
636.41
310,065.59
84
1,801.54
1,162.75
638.79
309,426.79
85
1,801.54
1,160.35
641.19
308,785.60
86
1,801.54
1,157.95
643.59
308,142.01
87
1,801.54
1,155.53
646.01
307,496.00
88
1,801.54
1,153.11
648.43
306,847.57
89
1,801.54
1,150.68
650.86
306,196.71
90
1,801.54
1,148.24
653.30
305,543.41
91
1,801.54
1,145.79
655.75
304,887.66
92
1,801.54
1,143.33
658.21
304,229.44
93
1,801.54
1,140.86
660.68
303,568.76
94
1,801.54
1,138.38
663.16
302,905.61
95
1,801.54
1,135.90
665.64
302,239.96
96
1,801.54
1,133.40
668.14
301,571.82
97
1,801.54
1,130.89
670.65
300,901.18
98
1,801.54
1,128.38
673.16
300,228.02
99
1,801.54
1,125.86
675.68
299,552.33
100
1,801.54
1,123.32
678.22
298,874.11
101
1,801.54
1,120.78
680.76
298,193.35
102
1,801.54
1,118.23
683.31
297,510.04
103
1,801.54
1,115.66
685.88
296,824.16
104
1,801.54
1,113.09
688.45
296,135.71
105
1,801.54
1,110.51
691.03
295,444.68
106
1,801.54
1,107.92
693.62
294,751.06
107
1,801.54
1,105.32
696.22
294,054.83
108
1,801.54
1,102.71
698.83
293,356.00
109
1,801.54
1,100.08
701.46
292,654.54
110
1,801.54
1,097.45
704.09
291,950.46
111
1,801.54
1,094.81
706.73
291,243.73
112
1,801.54
1,092.16
709.38
290,534.36
113
1,801.54
1,089.50
712.04
289,822.32
114
1,801.54
1,086.83
714.71
289,107.61
115
1,801.54
1,084.15
717.39
288,390.23
116
1,801.54
1,081.46
720.08
287,670.15
117
1,801.54
1,078.76
722.78
286,947.37
118
1,801.54
1,076.05
725.49
286,221.89
119
1,801.54
1,073.33
728.21
285,493.68
120
1,801.54
1,070.60
730.94
284,762.74
121
1,801.54
1,067.86
733.68
284,029.06
122
1,801.54
1,065.11
736.43
283,292.63
123
1,801.54
1,062.35
739.19
282,553.44
124
1,801.54
1,059.58
741.96
281,811.47
125
1,801.54
1,056.79
744.75
281,066.72
126
1,801.54
1,054.00
747.54
280,319.18
127
1,801.54
1,051.20
750.34
279,568.84
128
1,801.54
1,048.38
753.16
278,815.68
129
1,801.54
1,045.56
755.98
278,059.70
130
1,801.54
1,042.72
758.82
277,300.89
131
1,801.54
1,039.88
761.66
276,539.23
132
1,801.54
1,037.02
764.52
275,774.71
133
1,801.54
1,034.16
767.38
275,007.32
134
1,801.54
1,031.28
770.26
274,237.06
135
1,801.54
1,028.39
773.15
273,463.91
136
1,801.54
1,025.49
776.05
272,687.86
137
1,801.54
1,022.58
778.96
271,908.90
138
1,801.54
1,019.66
781.88
271,127.02
139
1,801.54
1,016.73
784.81
270,342.20
140
1,801.54
1,013.78
787.76
269,554.45
141
1,801.54
1,010.83
790.71
268,763.74
142
1,801.54
1,007.86
793.68
267,970.06
143
1,801.54
1,004.89
796.65
267,173.41
144
1,801.54
1,001.90
799.64
266,373.77
145
1,801.54
998.90
802.64
265,571.13
146
1,801.54
995.89
805.65
264,765.48
147
1,801.54
992.87
808.67
263,956.81
148
1,801.54
989.84
811.70
263,145.11
149
1,801.54
986.79
814.75
262,330.36
150
1,801.54
983.74
817.80
261,512.56
151
1,801.54
980.67
820.87
260,691.69
152
1,801.54
977.59
823.95
259,867.75
153
1,801.54
974.50
827.04
259,040.71
154
1,801.54
971.40
830.14
258,210.57
155
1,801.54
968.29
833.25
257,377.32
156
1,801.54
965.16
836.38
256,540.95
157
1,801.54
962.03
839.51
255,701.44
158
1,801.54
958.88
842.66
254,858.78
159
1,801.54
955.72
845.82
254,012.96
160
1,801.54
952.55
848.99
253,163.97
161
1,801.54
949.36
852.18
252,311.79
162
1,801.54
946.17
855.37
251,456.42
163
1,801.54
942.96
858.58
250,597.84
164
1,801.54
939.74
861.80
249,736.05
165
1,801.54
936.51
865.03
248,871.02
166
1,801.54
933.27
868.27
248,002.74
167
1,801.54
930.01
871.53
247,131.21
168
1,801.54
926.74
874.80
246,256.41
169
1,801.54
923.46
878.08
245,378.34
170
1,801.54
920.17
881.37
244,496.96
171
1,801.54
916.86
884.68
243,612.29
172
1,801.54
913.55
887.99
242,724.29
173
1,801.54
910.22
891.32
241,832.97
174
1,801.54
906.87
894.67
240,938.30
175
1,801.54
903.52
898.02
240,040.28
176
1,801.54
900.15
901.39
239,138.89
177
1,801.54
896.77
904.77
238,234.12
178
1,801.54
893.38
908.16
237,325.96
179
1,801.54
889.97
911.57
236,414.39
180
1,801.54
886.55
914.99
235,499.41
181
1,801.54
883.12
918.42
234,580.99
182
1,801.54
879.68
921.86
233,659.13
183
1,801.54
876.22
925.32
232,733.81
184
1,801.54
872.75
928.79
231,805.02
185
1,801.54
869.27
932.27
230,872.75
186
1,801.54
865.77
935.77
229,936.99
187
1,801.54
862.26
939.28
228,997.71
188
1,801.54
858.74
942.80
228,054.91
189
1,801.54
855.21
946.33
227,108.58
190
1,801.54
851.66
949.88
226,158.69
191
1,801.54
848.10
953.44
225,205.25
192
1,801.54
844.52
957.02
224,248.23
193
1,801.54
840.93
960.61
223,287.62
194
1,801.54
837.33
964.21
222,323.41
195
1,801.54
833.71
967.83
221,355.58
196
1,801.54
830.08
971.46
220,384.12
197
1,801.54
826.44
975.10
219,409.02
198
1,801.54
822.78
978.76
218,430.27
199
1,801.54
819.11
982.43
217,447.84
200
1,801.54
815.43
986.11
216,461.73
201
1,801.54
811.73
989.81
215,471.92
202
1,801.54
808.02
993.52
214,478.40
203
1,801.54
804.29
997.25
213,481.16
204
1,801.54
800.55
1,000.99
212,480.17
205
1,801.54
796.80
1,004.74
211,475.43
206
1,801.54
793.03
1,008.51
210,466.92
207
1,801.54
789.25
1,012.29
209,454.63
208
1,801.54
785.45
1,016.09
208,438.55
209
1,801.54
781.64
1,019.90
207,418.65
210
1,801.54
777.82
1,023.72
206,394.93
211
1,801.54
773.98
1,027.56
205,367.38
212
1,801.54
770.13
1,031.41
204,335.96
213
1,801.54
766.26
1,035.28
203,300.68
214
1,801.54
762.38
1,039.16
202,261.52
215
1,801.54
758.48
1,043.06
201,218.46
216
1,801.54
754.57
1,046.97
200,171.49
217
1,801.54
750.64
1,050.90
199,120.59
218
1,801.54
746.70
1,054.84
198,065.76
219
1,801.54
742.75
1,058.79
197,006.96
220
1,801.54
738.78
1,062.76
195,944.20
221
1,801.54
734.79
1,066.75
194,877.45
222
1,801.54
730.79
1,070.75
193,806.70
223
1,801.54
726.78
1,074.76
192,731.93
224
1,801.54
722.74
1,078.80
191,653.14
225
1,801.54
718.70
1,082.84
190,570.30
226
1,801.54
714.64
1,086.90
189,483.40
227
1,801.54
710.56
1,090.98
188,392.42
228
1,801.54
706.47
1,095.07
187,297.35
229
1,801.54
702.37
1,099.17
186,198.18
230
1,801.54
698.24
1,103.30
185,094.88
231
1,801.54
694.11
1,107.43
183,987.45
232
1,801.54
689.95
1,111.59
182,875.86
233
1,801.54
685.78
1,115.76
181,760.10
234
1,801.54
681.60
1,119.94
180,640.16
235
1,801.54
677.40
1,124.14
179,516.02
236
1,801.54
673.19
1,128.35
178,387.67
237
1,801.54
668.95
1,132.59
177,255.08
238
1,801.54
664.71
1,136.83
176,118.25
239
1,801.54
660.44
1,141.10
174,977.15
240
1,801.54
656.16
1,145.38
173,831.78
241
1,801.54
651.87
1,149.67
172,682.11
242
1,801.54
647.56
1,153.98
171,528.12
243
1,801.54
643.23
1,158.31
170,369.81
244
1,801.54
638.89
1,162.65
169,207.16
245
1,801.54
634.53
1,167.01
168,040.15
246
1,801.54
630.15
1,171.39
166,868.76
247
1,801.54
625.76
1,175.78
165,692.98
248
1,801.54
621.35
1,180.19
164,512.79
249
1,801.54
616.92
1,184.62
163,328.17
250
1,801.54
612.48
1,189.06
162,139.11
251
1,801.54
608.02
1,193.52
160,945.59
252
1,801.54
603.55
1,197.99
159,747.60
253
1,801.54
599.05
1,202.49
158,545.11
254
1,801.54
594.54
1,207.00
157,338.11
255
1,801.54
590.02
1,211.52
156,126.59
256
1,801.54
585.47
1,216.07
154,910.53
257
1,801.54
580.91
1,220.63
153,689.90
258
1,801.54
576.34
1,225.20
152,464.70
259
1,801.54
571.74
1,229.80
151,234.90
260
1,801.54
567.13
1,234.41
150,000.49
261
1,801.54
562.50
1,239.04
148,761.45
262
1,801.54
557.86
1,243.68
147,517.77
263
1,801.54
553.19
1,248.35
146,269.42
264
1,801.54
548.51
1,253.03
145,016.39
265
1,801.54
543.81
1,257.73
143,758.66
266
1,801.54
539.09
1,262.45
142,496.22
267
1,801.54
534.36
1,267.18
141,229.04
268
1,801.54
529.61
1,271.93
139,957.11
269
1,801.54
524.84
1,276.70
138,680.41
270
1,801.54
520.05
1,281.49
137,398.92
271
1,801.54
515.25
1,286.29
136,112.62
272
1,801.54
510.42
1,291.12
134,821.51
273
1,801.54
505.58
1,295.96
133,525.55
274
1,801.54
500.72
1,300.82
132,224.73
275
1,801.54
495.84
1,305.70
130,919.03
276
1,801.54
490.95
1,310.59
129,608.44
277
1,801.54
486.03
1,315.51
128,292.93
278
1,801.54
481.10
1,320.44
126,972.49
279
1,801.54
476.15
1,325.39
125,647.09
280
1,801.54
471.18
1,330.36
124,316.73
281
1,801.54
466.19
1,335.35
122,981.38
282
1,801.54
461.18
1,340.36
121,641.02
283
1,801.54
456.15
1,345.39
120,295.63
284
1,801.54
451.11
1,350.43
118,945.20
285
1,801.54
446.04
1,355.50
117,589.71
286
1,801.54
440.96
1,360.58
116,229.13
287
1,801.54
435.86
1,365.68
114,863.45
288
1,801.54
430.74
1,370.80
113,492.64
289
1,801.54
425.60
1,375.94
112,116.70
290
1,801.54
420.44
1,381.10
110,735.60
291
1,801.54
415.26
1,386.28
109,349.32
292
1,801.54
410.06
1,391.48
107,957.84
293
1,801.54
404.84
1,396.70
106,561.14
294
1,801.54
399.60
1,401.94
105,159.20
295
1,801.54
394.35
1,407.19
103,752.01
296
1,801.54
389.07
1,412.47
102,339.54
297
1,801.54
383.77
1,417.77
100,921.77
298
1,801.54
378.46
1,423.08
99,498.69
299
1,801.54
373.12
1,428.42
98,070.27
300
1,801.54
367.76
1,433.78
96,636.49
301
1,801.54
362.39
1,439.15
95,197.34
302
1,801.54
356.99
1,444.55
93,752.79
303
1,801.54
351.57
1,449.97
92,302.82
304
1,801.54
346.14
1,455.40
90,847.42
305
1,801.54
340.68
1,460.86
89,386.56
306
1,801.54
335.20
1,466.34
87,920.22
307
1,801.54
329.70
1,471.84
86,448.38
308
1,801.54
324.18
1,477.36
84,971.02
309
1,801.54
318.64
1,482.90
83,488.12
310
1,801.54
313.08
1,488.46
81,999.66
311
1,801.54
307.50
1,494.04
80,505.62
312
1,801.54
301.90
1,499.64
79,005.98
313
1,801.54
296.27
1,505.27
77,500.71
314
1,801.54
290.63
1,510.91
75,989.80
315
1,801.54
284.96
1,516.58
74,473.22
316
1,801.54
279.27
1,522.27
72,950.95
317
1,801.54
273.57
1,527.97
71,422.98
318
1,801.54
267.84
1,533.70
69,889.27
319
1,801.54
262.08
1,539.46
68,349.82
320
1,801.54
256.31
1,545.23
66,804.59
321
1,801.54
250.52
1,551.02
65,253.57
322
1,801.54
244.70
1,556.84
63,696.73
323
1,801.54
238.86
1,562.68
62,134.05
324
1,801.54
233.00
1,568.54
60,565.51
325
1,801.54
227.12
1,574.42
58,991.10
326
1,801.54
221.22
1,580.32
57,410.77
327
1,801.54
215.29
1,586.25
55,824.52
328
1,801.54
209.34
1,592.20
54,232.32
329
1,801.54
203.37
1,598.17
52,634.16
330
1,801.54
197.38
1,604.16
51,029.99
331
1,801.54
191.36
1,610.18
49,419.82
332
1,801.54
185.32
1,616.22
47,803.60
333
1,801.54
179.26
1,622.28
46,181.32
334
1,801.54
173.18
1,628.36
44,552.96
335
1,801.54
167.07
1,634.47
42,918.50
336
1,801.54
160.94
1,640.60
41,277.90
337
1,801.54
154.79
1,646.75
39,631.15
338
1,801.54
148.62
1,652.92
37,978.23
339
1,801.54
142.42
1,659.12
36,319.11
340
1,801.54
136.20
1,665.34
34,653.77
341
1,801.54
129.95
1,671.59
32,982.18
342
1,801.54
123.68
1,677.86
31,304.32
343
1,801.54
117.39
1,684.15
29,620.17
344
1,801.54
111.08
1,690.46
27,929.71
345
1,801.54
104.74
1,696.80
26,232.90
346
1,801.54
98.37
1,703.17
24,529.74
347
1,801.54
91.99
1,709.55
22,820.18
348
1,801.54
85.58
1,715.96
21,104.22
349
1,801.54
79.14
1,722.40
19,381.82
350
1,801.54
72.68
1,728.86
17,652.96
351
1,801.54
66.20
1,735.34
15,917.62
352
1,801.54
59.69
1,741.85
14,175.77
353
1,801.54
53.16
1,748.38
12,427.39
354
1,801.54
46.60
1,754.94
10,672.45
355
1,801.54
40.02
1,761.52
8,910.94
356
1,801.54
33.42
1,768.12
7,142.81
357
1,801.54
26.79
1,774.75
5,368.06
358
1,801.54
20.13
1,781.41
3,586.65
359
1,801.54
13.45
1,788.09
1,798.56
360
1,805.30
6.74
1,798.56
0.00
Totals
648,558.16
293,003.16
355,555.00

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