Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,800.98  
 

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
1,800.98
1,315.10
485.88
360,226.12
2
1,800.98
1,313.32
487.66
359,738.46
3
1,800.98
1,311.55
489.43
359,249.03
4
1,800.98
1,309.76
491.22
358,757.81
5
1,800.98
1,307.97
493.01
358,264.80
6
1,800.98
1,306.17
494.81
357,769.99
7
1,800.98
1,304.37
496.61
357,273.38
8
1,800.98
1,302.56
498.42
356,774.96
9
1,800.98
1,300.74
500.24
356,274.72
10
1,800.98
1,298.92
502.06
355,772.66
11
1,800.98
1,297.09
503.89
355,268.77
12
1,800.98
1,295.25
505.73
354,763.04
13
1,800.98
1,293.41
507.57
354,255.47
14
1,800.98
1,291.56
509.42
353,746.04
15
1,800.98
1,289.70
511.28
353,234.76
16
1,800.98
1,287.84
513.14
352,721.62
17
1,800.98
1,285.96
515.02
352,206.60
18
1,800.98
1,284.09
516.89
351,689.71
19
1,800.98
1,282.20
518.78
351,170.93
20
1,800.98
1,280.31
520.67
350,650.26
21
1,800.98
1,278.41
522.57
350,127.70
22
1,800.98
1,276.51
524.47
349,603.22
23
1,800.98
1,274.60
526.38
349,076.84
24
1,800.98
1,272.68
528.30
348,548.53
25
1,800.98
1,270.75
530.23
348,018.30
26
1,800.98
1,268.82
532.16
347,486.14
27
1,800.98
1,266.88
534.10
346,952.04
28
1,800.98
1,264.93
536.05
346,415.99
29
1,800.98
1,262.97
538.01
345,877.98
30
1,800.98
1,261.01
539.97
345,338.01
31
1,800.98
1,259.04
541.94
344,796.08
32
1,800.98
1,257.07
543.91
344,252.17
33
1,800.98
1,255.09
545.89
343,706.27
34
1,800.98
1,253.10
547.88
343,158.39
35
1,800.98
1,251.10
549.88
342,608.51
36
1,800.98
1,249.09
551.89
342,056.62
37
1,800.98
1,247.08
553.90
341,502.72
38
1,800.98
1,245.06
555.92
340,946.81
39
1,800.98
1,243.04
557.94
340,388.86
40
1,800.98
1,241.00
559.98
339,828.88
41
1,800.98
1,238.96
562.02
339,266.86
42
1,800.98
1,236.91
564.07
338,702.79
43
1,800.98
1,234.85
566.13
338,136.67
44
1,800.98
1,232.79
568.19
337,568.48
45
1,800.98
1,230.72
570.26
336,998.21
46
1,800.98
1,228.64
572.34
336,425.87
47
1,800.98
1,226.55
574.43
335,851.45
48
1,800.98
1,224.46
576.52
335,274.92
49
1,800.98
1,222.36
578.62
334,696.30
50
1,800.98
1,220.25
580.73
334,115.57
51
1,800.98
1,218.13
582.85
333,532.72
52
1,800.98
1,216.00
584.98
332,947.74
53
1,800.98
1,213.87
587.11
332,360.63
54
1,800.98
1,211.73
589.25
331,771.39
55
1,800.98
1,209.58
591.40
331,179.99
56
1,800.98
1,207.43
593.55
330,586.44
57
1,800.98
1,205.26
595.72
329,990.72
58
1,800.98
1,203.09
597.89
329,392.83
59
1,800.98
1,200.91
600.07
328,792.76
60
1,800.98
1,198.72
602.26
328,190.50
61
1,800.98
1,196.53
604.45
327,586.05
62
1,800.98
1,194.32
606.66
326,979.40
63
1,800.98
1,192.11
608.87
326,370.53
64
1,800.98
1,189.89
611.09
325,759.44
65
1,800.98
1,187.66
613.32
325,146.13
66
1,800.98
1,185.43
615.55
324,530.57
67
1,800.98
1,183.18
617.80
323,912.78
68
1,800.98
1,180.93
620.05
323,292.73
69
1,800.98
1,178.67
622.31
322,670.42
70
1,800.98
1,176.40
624.58
322,045.85
71
1,800.98
1,174.13
626.85
321,418.99
72
1,800.98
1,171.84
629.14
320,789.85
73
1,800.98
1,169.55
631.43
320,158.42
74
1,800.98
1,167.24
633.74
319,524.68
75
1,800.98
1,164.93
636.05
318,888.63
76
1,800.98
1,162.61
638.37
318,250.27
77
1,800.98
1,160.29
640.69
317,609.58
78
1,800.98
1,157.95
643.03
316,966.55
79
1,800.98
1,155.61
645.37
316,321.18
80
1,800.98
1,153.25
647.73
315,673.45
81
1,800.98
1,150.89
650.09
315,023.36
82
1,800.98
1,148.52
652.46
314,370.91
83
1,800.98
1,146.14
654.84
313,716.07
84
1,800.98
1,143.76
657.22
313,058.85
85
1,800.98
1,141.36
659.62
312,399.23
86
1,800.98
1,138.96
662.02
311,737.20
87
1,800.98
1,136.54
664.44
311,072.76
88
1,800.98
1,134.12
666.86
310,405.90
89
1,800.98
1,131.69
669.29
309,736.61
90
1,800.98
1,129.25
671.73
309,064.88
91
1,800.98
1,126.80
674.18
308,390.70
92
1,800.98
1,124.34
676.64
307,714.06
93
1,800.98
1,121.87
679.11
307,034.95
94
1,800.98
1,119.40
681.58
306,353.37
95
1,800.98
1,116.91
684.07
305,669.31
96
1,800.98
1,114.42
686.56
304,982.74
97
1,800.98
1,111.92
689.06
304,293.68
98
1,800.98
1,109.40
691.58
303,602.11
99
1,800.98
1,106.88
694.10
302,908.01
100
1,800.98
1,104.35
696.63
302,211.38
101
1,800.98
1,101.81
699.17
301,512.21
102
1,800.98
1,099.26
701.72
300,810.50
103
1,800.98
1,096.70
704.28
300,106.22
104
1,800.98
1,094.14
706.84
299,399.38
105
1,800.98
1,091.56
709.42
298,689.96
106
1,800.98
1,088.97
712.01
297,977.95
107
1,800.98
1,086.38
714.60
297,263.35
108
1,800.98
1,083.77
717.21
296,546.14
109
1,800.98
1,081.16
719.82
295,826.32
110
1,800.98
1,078.53
722.45
295,103.87
111
1,800.98
1,075.90
725.08
294,378.79
112
1,800.98
1,073.26
727.72
293,651.07
113
1,800.98
1,070.60
730.38
292,920.69
114
1,800.98
1,067.94
733.04
292,187.65
115
1,800.98
1,065.27
735.71
291,451.94
116
1,800.98
1,062.59
738.39
290,713.54
117
1,800.98
1,059.89
741.09
289,972.46
118
1,800.98
1,057.19
743.79
289,228.67
119
1,800.98
1,054.48
746.50
288,482.17
120
1,800.98
1,051.76
749.22
287,732.95
121
1,800.98
1,049.03
751.95
286,980.99
122
1,800.98
1,046.28
754.70
286,226.30
123
1,800.98
1,043.53
757.45
285,468.85
124
1,800.98
1,040.77
760.21
284,708.64
125
1,800.98
1,038.00
762.98
283,945.66
126
1,800.98
1,035.22
765.76
283,179.90
127
1,800.98
1,032.43
768.55
282,411.35
128
1,800.98
1,029.62
771.36
281,639.99
129
1,800.98
1,026.81
774.17
280,865.83
130
1,800.98
1,023.99
776.99
280,088.84
131
1,800.98
1,021.16
779.82
279,309.01
132
1,800.98
1,018.31
782.67
278,526.35
133
1,800.98
1,015.46
785.52
277,740.83
134
1,800.98
1,012.60
788.38
276,952.44
135
1,800.98
1,009.72
791.26
276,161.19
136
1,800.98
1,006.84
794.14
275,367.04
137
1,800.98
1,003.94
797.04
274,570.01
138
1,800.98
1,001.04
799.94
273,770.06
139
1,800.98
998.12
802.86
272,967.20
140
1,800.98
995.19
805.79
272,161.42
141
1,800.98
992.26
808.72
271,352.69
142
1,800.98
989.31
811.67
270,541.02
143
1,800.98
986.35
814.63
269,726.39
144
1,800.98
983.38
817.60
268,908.78
145
1,800.98
980.40
820.58
268,088.20
146
1,800.98
977.40
823.58
267,264.62
147
1,800.98
974.40
826.58
266,438.05
148
1,800.98
971.39
829.59
265,608.46
149
1,800.98
968.36
832.62
264,775.84
150
1,800.98
965.33
835.65
263,940.19
151
1,800.98
962.28
838.70
263,101.49
152
1,800.98
959.22
841.76
262,259.73
153
1,800.98
956.16
844.82
261,414.91
154
1,800.98
953.08
847.90
260,567.01
155
1,800.98
949.98
851.00
259,716.01
156
1,800.98
946.88
854.10
258,861.91
157
1,800.98
943.77
857.21
258,004.70
158
1,800.98
940.64
860.34
257,144.36
159
1,800.98
937.51
863.47
256,280.89
160
1,800.98
934.36
866.62
255,414.26
161
1,800.98
931.20
869.78
254,544.48
162
1,800.98
928.03
872.95
253,671.53
163
1,800.98
924.84
876.14
252,795.39
164
1,800.98
921.65
879.33
251,916.06
165
1,800.98
918.44
882.54
251,033.53
166
1,800.98
915.23
885.75
250,147.77
167
1,800.98
912.00
888.98
249,258.79
168
1,800.98
908.76
892.22
248,366.56
169
1,800.98
905.50
895.48
247,471.09
170
1,800.98
902.24
898.74
246,572.35
171
1,800.98
898.96
902.02
245,670.33
172
1,800.98
895.67
905.31
244,765.02
173
1,800.98
892.37
908.61
243,856.41
174
1,800.98
889.06
911.92
242,944.49
175
1,800.98
885.74
915.24
242,029.25
176
1,800.98
882.40
918.58
241,110.67
177
1,800.98
879.05
921.93
240,188.74
178
1,800.98
875.69
925.29
239,263.44
179
1,800.98
872.31
928.67
238,334.78
180
1,800.98
868.93
932.05
237,402.73
181
1,800.98
865.53
935.45
236,467.28
182
1,800.98
862.12
938.86
235,528.42
183
1,800.98
858.70
942.28
234,586.14
184
1,800.98
855.26
945.72
233,640.42
185
1,800.98
851.81
949.17
232,691.25
186
1,800.98
848.35
952.63
231,738.63
187
1,800.98
844.88
956.10
230,782.53
188
1,800.98
841.39
959.59
229,822.94
189
1,800.98
837.90
963.08
228,859.86
190
1,800.98
834.38
966.60
227,893.26
191
1,800.98
830.86
970.12
226,923.14
192
1,800.98
827.32
973.66
225,949.49
193
1,800.98
823.77
977.21
224,972.28
194
1,800.98
820.21
980.77
223,991.51
195
1,800.98
816.64
984.34
223,007.17
196
1,800.98
813.05
987.93
222,019.23
197
1,800.98
809.45
991.53
221,027.70
198
1,800.98
805.83
995.15
220,032.55
199
1,800.98
802.20
998.78
219,033.77
200
1,800.98
798.56
1,002.42
218,031.35
201
1,800.98
794.91
1,006.07
217,025.28
202
1,800.98
791.24
1,009.74
216,015.54
203
1,800.98
787.56
1,013.42
215,002.11
204
1,800.98
783.86
1,017.12
213,984.99
205
1,800.98
780.15
1,020.83
212,964.17
206
1,800.98
776.43
1,024.55
211,939.62
207
1,800.98
772.70
1,028.28
210,911.34
208
1,800.98
768.95
1,032.03
209,879.30
209
1,800.98
765.18
1,035.80
208,843.51
210
1,800.98
761.41
1,039.57
207,803.94
211
1,800.98
757.62
1,043.36
206,760.58
212
1,800.98
753.81
1,047.17
205,713.41
213
1,800.98
750.00
1,050.98
204,662.43
214
1,800.98
746.17
1,054.81
203,607.61
215
1,800.98
742.32
1,058.66
202,548.95
216
1,800.98
738.46
1,062.52
201,486.43
217
1,800.98
734.59
1,066.39
200,420.04
218
1,800.98
730.70
1,070.28
199,349.76
219
1,800.98
726.80
1,074.18
198,275.57
220
1,800.98
722.88
1,078.10
197,197.47
221
1,800.98
718.95
1,082.03
196,115.44
222
1,800.98
715.00
1,085.98
195,029.47
223
1,800.98
711.04
1,089.94
193,939.53
224
1,800.98
707.07
1,093.91
192,845.62
225
1,800.98
703.08
1,097.90
191,747.72
226
1,800.98
699.08
1,101.90
190,645.82
227
1,800.98
695.06
1,105.92
189,539.91
228
1,800.98
691.03
1,109.95
188,429.96
229
1,800.98
686.98
1,114.00
187,315.96
230
1,800.98
682.92
1,118.06
186,197.91
231
1,800.98
678.85
1,122.13
185,075.77
232
1,800.98
674.76
1,126.22
183,949.55
233
1,800.98
670.65
1,130.33
182,819.22
234
1,800.98
666.53
1,134.45
181,684.77
235
1,800.98
662.39
1,138.59
180,546.18
236
1,800.98
658.24
1,142.74
179,403.44
237
1,800.98
654.08
1,146.90
178,256.53
238
1,800.98
649.89
1,151.09
177,105.45
239
1,800.98
645.70
1,155.28
175,950.16
240
1,800.98
641.48
1,159.50
174,790.67
241
1,800.98
637.26
1,163.72
173,626.95
242
1,800.98
633.01
1,167.97
172,458.98
243
1,800.98
628.76
1,172.22
171,286.76
244
1,800.98
624.48
1,176.50
170,110.26
245
1,800.98
620.19
1,180.79
168,929.48
246
1,800.98
615.89
1,185.09
167,744.38
247
1,800.98
611.57
1,189.41
166,554.97
248
1,800.98
607.23
1,193.75
165,361.22
249
1,800.98
602.88
1,198.10
164,163.12
250
1,800.98
598.51
1,202.47
162,960.65
251
1,800.98
594.13
1,206.85
161,753.80
252
1,800.98
589.73
1,211.25
160,542.55
253
1,800.98
585.31
1,215.67
159,326.88
254
1,800.98
580.88
1,220.10
158,106.78
255
1,800.98
576.43
1,224.55
156,882.23
256
1,800.98
571.97
1,229.01
155,653.22
257
1,800.98
567.49
1,233.49
154,419.72
258
1,800.98
562.99
1,237.99
153,181.73
259
1,800.98
558.48
1,242.50
151,939.23
260
1,800.98
553.95
1,247.03
150,692.19
261
1,800.98
549.40
1,251.58
149,440.61
262
1,800.98
544.84
1,256.14
148,184.47
263
1,800.98
540.26
1,260.72
146,923.74
264
1,800.98
535.66
1,265.32
145,658.42
265
1,800.98
531.05
1,269.93
144,388.49
266
1,800.98
526.42
1,274.56
143,113.92
267
1,800.98
521.77
1,279.21
141,834.71
268
1,800.98
517.11
1,283.87
140,550.84
269
1,800.98
512.42
1,288.56
139,262.28
270
1,800.98
507.73
1,293.25
137,969.03
271
1,800.98
503.01
1,297.97
136,671.06
272
1,800.98
498.28
1,302.70
135,368.36
273
1,800.98
493.53
1,307.45
134,060.91
274
1,800.98
488.76
1,312.22
132,748.70
275
1,800.98
483.98
1,317.00
131,431.70
276
1,800.98
479.18
1,321.80
130,109.90
277
1,800.98
474.36
1,326.62
128,783.27
278
1,800.98
469.52
1,331.46
127,451.82
279
1,800.98
464.67
1,336.31
126,115.50
280
1,800.98
459.80
1,341.18
124,774.32
281
1,800.98
454.91
1,346.07
123,428.25
282
1,800.98
450.00
1,350.98
122,077.27
283
1,800.98
445.07
1,355.91
120,721.36
284
1,800.98
440.13
1,360.85
119,360.51
285
1,800.98
435.17
1,365.81
117,994.70
286
1,800.98
430.19
1,370.79
116,623.91
287
1,800.98
425.19
1,375.79
115,248.12
288
1,800.98
420.18
1,380.80
113,867.31
289
1,800.98
415.14
1,385.84
112,481.48
290
1,800.98
410.09
1,390.89
111,090.58
291
1,800.98
405.02
1,395.96
109,694.62
292
1,800.98
399.93
1,401.05
108,293.57
293
1,800.98
394.82
1,406.16
106,887.41
294
1,800.98
389.69
1,411.29
105,476.12
295
1,800.98
384.55
1,416.43
104,059.69
296
1,800.98
379.38
1,421.60
102,638.10
297
1,800.98
374.20
1,426.78
101,211.32
298
1,800.98
369.00
1,431.98
99,779.34
299
1,800.98
363.78
1,437.20
98,342.14
300
1,800.98
358.54
1,442.44
96,899.70
301
1,800.98
353.28
1,447.70
95,452.00
302
1,800.98
348.00
1,452.98
93,999.02
303
1,800.98
342.70
1,458.28
92,540.74
304
1,800.98
337.39
1,463.59
91,077.15
305
1,800.98
332.05
1,468.93
89,608.22
306
1,800.98
326.70
1,474.28
88,133.94
307
1,800.98
321.32
1,479.66
86,654.28
308
1,800.98
315.93
1,485.05
85,169.23
309
1,800.98
310.51
1,490.47
83,678.76
310
1,800.98
305.08
1,495.90
82,182.86
311
1,800.98
299.63
1,501.35
80,681.50
312
1,800.98
294.15
1,506.83
79,174.68
313
1,800.98
288.66
1,512.32
77,662.35
314
1,800.98
283.14
1,517.84
76,144.52
315
1,800.98
277.61
1,523.37
74,621.15
316
1,800.98
272.06
1,528.92
73,092.22
317
1,800.98
266.48
1,534.50
71,557.73
318
1,800.98
260.89
1,540.09
70,017.63
319
1,800.98
255.27
1,545.71
68,471.93
320
1,800.98
249.64
1,551.34
66,920.58
321
1,800.98
243.98
1,557.00
65,363.58
322
1,800.98
238.30
1,562.68
63,800.91
323
1,800.98
232.61
1,568.37
62,232.54
324
1,800.98
226.89
1,574.09
60,658.45
325
1,800.98
221.15
1,579.83
59,078.62
326
1,800.98
215.39
1,585.59
57,493.03
327
1,800.98
209.61
1,591.37
55,901.66
328
1,800.98
203.81
1,597.17
54,304.49
329
1,800.98
197.99
1,602.99
52,701.49
330
1,800.98
192.14
1,608.84
51,092.65
331
1,800.98
186.28
1,614.70
49,477.95
332
1,800.98
180.39
1,620.59
47,857.36
333
1,800.98
174.48
1,626.50
46,230.86
334
1,800.98
168.55
1,632.43
44,598.43
335
1,800.98
162.60
1,638.38
42,960.04
336
1,800.98
156.63
1,644.35
41,315.69
337
1,800.98
150.63
1,650.35
39,665.34
338
1,800.98
144.61
1,656.37
38,008.97
339
1,800.98
138.57
1,662.41
36,346.57
340
1,800.98
132.51
1,668.47
34,678.10
341
1,800.98
126.43
1,674.55
33,003.55
342
1,800.98
120.33
1,680.65
31,322.90
343
1,800.98
114.20
1,686.78
29,636.11
344
1,800.98
108.05
1,692.93
27,943.18
345
1,800.98
101.88
1,699.10
26,244.08
346
1,800.98
95.68
1,705.30
24,538.78
347
1,800.98
89.46
1,711.52
22,827.26
348
1,800.98
83.22
1,717.76
21,109.51
349
1,800.98
76.96
1,724.02
19,385.49
350
1,800.98
70.68
1,730.30
17,655.19
351
1,800.98
64.37
1,736.61
15,918.57
352
1,800.98
58.04
1,742.94
14,175.63
353
1,800.98
51.68
1,749.30
12,426.33
354
1,800.98
45.30
1,755.68
10,670.66
355
1,800.98
38.90
1,762.08
8,908.58
356
1,800.98
32.48
1,768.50
7,140.08
357
1,800.98
26.03
1,774.95
5,365.13
358
1,800.98
19.56
1,781.42
3,583.71
359
1,800.98
13.07
1,787.91
1,795.80
360
1,802.35
6.55
1,795.80
0.00
Totals
648,354.17
287,642.17
360,712.00

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