Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,801.42  
 

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
1,801.42
1,315.42
486.00
360,314.00
2
1,801.42
1,313.64
487.78
359,826.22
3
1,801.42
1,311.87
489.55
359,336.67
4
1,801.42
1,310.08
491.34
358,845.33
5
1,801.42
1,308.29
493.13
358,352.20
6
1,801.42
1,306.49
494.93
357,857.27
7
1,801.42
1,304.69
496.73
357,360.54
8
1,801.42
1,302.88
498.54
356,862.00
9
1,801.42
1,301.06
500.36
356,361.64
10
1,801.42
1,299.24
502.18
355,859.45
11
1,801.42
1,297.40
504.02
355,355.44
12
1,801.42
1,295.57
505.85
354,849.58
13
1,801.42
1,293.72
507.70
354,341.88
14
1,801.42
1,291.87
509.55
353,832.34
15
1,801.42
1,290.01
511.41
353,320.93
16
1,801.42
1,288.15
513.27
352,807.66
17
1,801.42
1,286.28
515.14
352,292.52
18
1,801.42
1,284.40
517.02
351,775.50
19
1,801.42
1,282.51
518.91
351,256.59
20
1,801.42
1,280.62
520.80
350,735.79
21
1,801.42
1,278.72
522.70
350,213.10
22
1,801.42
1,276.82
524.60
349,688.50
23
1,801.42
1,274.91
526.51
349,161.98
24
1,801.42
1,272.99
528.43
348,633.55
25
1,801.42
1,271.06
530.36
348,103.19
26
1,801.42
1,269.13
532.29
347,570.90
27
1,801.42
1,267.19
534.23
347,036.66
28
1,801.42
1,265.24
536.18
346,500.48
29
1,801.42
1,263.28
538.14
345,962.34
30
1,801.42
1,261.32
540.10
345,422.24
31
1,801.42
1,259.35
542.07
344,880.18
32
1,801.42
1,257.38
544.04
344,336.13
33
1,801.42
1,255.39
546.03
343,790.10
34
1,801.42
1,253.40
548.02
343,242.08
35
1,801.42
1,251.40
550.02
342,692.07
36
1,801.42
1,249.40
552.02
342,140.05
37
1,801.42
1,247.39
554.03
341,586.01
38
1,801.42
1,245.37
556.05
341,029.96
39
1,801.42
1,243.34
558.08
340,471.88
40
1,801.42
1,241.30
560.12
339,911.76
41
1,801.42
1,239.26
562.16
339,349.60
42
1,801.42
1,237.21
564.21
338,785.39
43
1,801.42
1,235.16
566.26
338,219.13
44
1,801.42
1,233.09
568.33
337,650.80
45
1,801.42
1,231.02
570.40
337,080.40
46
1,801.42
1,228.94
572.48
336,507.92
47
1,801.42
1,226.85
574.57
335,933.35
48
1,801.42
1,224.76
576.66
335,356.69
49
1,801.42
1,222.65
578.77
334,777.92
50
1,801.42
1,220.54
580.88
334,197.04
51
1,801.42
1,218.43
582.99
333,614.05
52
1,801.42
1,216.30
585.12
333,028.93
53
1,801.42
1,214.17
587.25
332,441.68
54
1,801.42
1,212.03
589.39
331,852.29
55
1,801.42
1,209.88
591.54
331,260.75
56
1,801.42
1,207.72
593.70
330,667.05
57
1,801.42
1,205.56
595.86
330,071.18
58
1,801.42
1,203.38
598.04
329,473.15
59
1,801.42
1,201.20
600.22
328,872.93
60
1,801.42
1,199.02
602.40
328,270.53
61
1,801.42
1,196.82
604.60
327,665.93
62
1,801.42
1,194.62
606.80
327,059.12
63
1,801.42
1,192.40
609.02
326,450.11
64
1,801.42
1,190.18
611.24
325,838.87
65
1,801.42
1,187.95
613.47
325,225.40
66
1,801.42
1,185.72
615.70
324,609.70
67
1,801.42
1,183.47
617.95
323,991.75
68
1,801.42
1,181.22
620.20
323,371.55
69
1,801.42
1,178.96
622.46
322,749.09
70
1,801.42
1,176.69
624.73
322,124.36
71
1,801.42
1,174.41
627.01
321,497.35
72
1,801.42
1,172.13
629.29
320,868.06
73
1,801.42
1,169.83
631.59
320,236.47
74
1,801.42
1,167.53
633.89
319,602.58
75
1,801.42
1,165.22
636.20
318,966.38
76
1,801.42
1,162.90
638.52
318,327.86
77
1,801.42
1,160.57
640.85
317,687.01
78
1,801.42
1,158.23
643.19
317,043.82
79
1,801.42
1,155.89
645.53
316,398.29
80
1,801.42
1,153.54
647.88
315,750.40
81
1,801.42
1,151.17
650.25
315,100.16
82
1,801.42
1,148.80
652.62
314,447.54
83
1,801.42
1,146.42
655.00
313,792.54
84
1,801.42
1,144.04
657.38
313,135.16
85
1,801.42
1,141.64
659.78
312,475.38
86
1,801.42
1,139.23
662.19
311,813.19
87
1,801.42
1,136.82
664.60
311,148.59
88
1,801.42
1,134.40
667.02
310,481.57
89
1,801.42
1,131.96
669.46
309,812.11
90
1,801.42
1,129.52
671.90
309,140.21
91
1,801.42
1,127.07
674.35
308,465.87
92
1,801.42
1,124.62
676.80
307,789.06
93
1,801.42
1,122.15
679.27
307,109.79
94
1,801.42
1,119.67
681.75
306,428.04
95
1,801.42
1,117.19
684.23
305,743.81
96
1,801.42
1,114.69
686.73
305,057.08
97
1,801.42
1,112.19
689.23
304,367.84
98
1,801.42
1,109.67
691.75
303,676.10
99
1,801.42
1,107.15
694.27
302,981.83
100
1,801.42
1,104.62
696.80
302,285.03
101
1,801.42
1,102.08
699.34
301,585.69
102
1,801.42
1,099.53
701.89
300,883.80
103
1,801.42
1,096.97
704.45
300,179.36
104
1,801.42
1,094.40
707.02
299,472.34
105
1,801.42
1,091.83
709.59
298,762.75
106
1,801.42
1,089.24
712.18
298,050.57
107
1,801.42
1,086.64
714.78
297,335.79
108
1,801.42
1,084.04
717.38
296,618.41
109
1,801.42
1,081.42
720.00
295,898.41
110
1,801.42
1,078.80
722.62
295,175.78
111
1,801.42
1,076.16
725.26
294,450.52
112
1,801.42
1,073.52
727.90
293,722.62
113
1,801.42
1,070.86
730.56
292,992.07
114
1,801.42
1,068.20
733.22
292,258.85
115
1,801.42
1,065.53
735.89
291,522.95
116
1,801.42
1,062.84
738.58
290,784.38
117
1,801.42
1,060.15
741.27
290,043.11
118
1,801.42
1,057.45
743.97
289,299.14
119
1,801.42
1,054.74
746.68
288,552.45
120
1,801.42
1,052.01
749.41
287,803.05
121
1,801.42
1,049.28
752.14
287,050.91
122
1,801.42
1,046.54
754.88
286,296.03
123
1,801.42
1,043.79
757.63
285,538.40
124
1,801.42
1,041.03
760.39
284,778.00
125
1,801.42
1,038.25
763.17
284,014.84
126
1,801.42
1,035.47
765.95
283,248.89
127
1,801.42
1,032.68
768.74
282,480.14
128
1,801.42
1,029.88
771.54
281,708.60
129
1,801.42
1,027.06
774.36
280,934.24
130
1,801.42
1,024.24
777.18
280,157.06
131
1,801.42
1,021.41
780.01
279,377.05
132
1,801.42
1,018.56
782.86
278,594.19
133
1,801.42
1,015.71
785.71
277,808.48
134
1,801.42
1,012.84
788.58
277,019.90
135
1,801.42
1,009.97
791.45
276,228.45
136
1,801.42
1,007.08
794.34
275,434.11
137
1,801.42
1,004.19
797.23
274,636.88
138
1,801.42
1,001.28
800.14
273,836.74
139
1,801.42
998.36
803.06
273,033.68
140
1,801.42
995.44
805.98
272,227.70
141
1,801.42
992.50
808.92
271,418.78
142
1,801.42
989.55
811.87
270,606.90
143
1,801.42
986.59
814.83
269,792.07
144
1,801.42
983.62
817.80
268,974.27
145
1,801.42
980.64
820.78
268,153.48
146
1,801.42
977.64
823.78
267,329.71
147
1,801.42
974.64
826.78
266,502.93
148
1,801.42
971.63
829.79
265,673.13
149
1,801.42
968.60
832.82
264,840.31
150
1,801.42
965.56
835.86
264,004.45
151
1,801.42
962.52
838.90
263,165.55
152
1,801.42
959.46
841.96
262,323.59
153
1,801.42
956.39
845.03
261,478.56
154
1,801.42
953.31
848.11
260,630.44
155
1,801.42
950.22
851.20
259,779.24
156
1,801.42
947.11
854.31
258,924.93
157
1,801.42
944.00
857.42
258,067.51
158
1,801.42
940.87
860.55
257,206.96
159
1,801.42
937.73
863.69
256,343.27
160
1,801.42
934.58
866.84
255,476.44
161
1,801.42
931.42
870.00
254,606.44
162
1,801.42
928.25
873.17
253,733.27
163
1,801.42
925.07
876.35
252,856.92
164
1,801.42
921.87
879.55
251,977.38
165
1,801.42
918.67
882.75
251,094.63
166
1,801.42
915.45
885.97
250,208.65
167
1,801.42
912.22
889.20
249,319.45
168
1,801.42
908.98
892.44
248,427.01
169
1,801.42
905.72
895.70
247,531.31
170
1,801.42
902.46
898.96
246,632.35
171
1,801.42
899.18
902.24
245,730.11
172
1,801.42
895.89
905.53
244,824.58
173
1,801.42
892.59
908.83
243,915.75
174
1,801.42
889.28
912.14
243,003.61
175
1,801.42
885.95
915.47
242,088.14
176
1,801.42
882.61
918.81
241,169.33
177
1,801.42
879.26
922.16
240,247.18
178
1,801.42
875.90
925.52
239,321.66
179
1,801.42
872.53
928.89
238,392.76
180
1,801.42
869.14
932.28
237,460.48
181
1,801.42
865.74
935.68
236,524.81
182
1,801.42
862.33
939.09
235,585.72
183
1,801.42
858.91
942.51
234,643.20
184
1,801.42
855.47
945.95
233,697.25
185
1,801.42
852.02
949.40
232,747.85
186
1,801.42
848.56
952.86
231,794.99
187
1,801.42
845.09
956.33
230,838.66
188
1,801.42
841.60
959.82
229,878.84
189
1,801.42
838.10
963.32
228,915.52
190
1,801.42
834.59
966.83
227,948.69
191
1,801.42
831.06
970.36
226,978.33
192
1,801.42
827.53
973.89
226,004.43
193
1,801.42
823.97
977.45
225,026.99
194
1,801.42
820.41
981.01
224,045.98
195
1,801.42
816.83
984.59
223,061.39
196
1,801.42
813.24
988.18
222,073.22
197
1,801.42
809.64
991.78
221,081.44
198
1,801.42
806.03
995.39
220,086.05
199
1,801.42
802.40
999.02
219,087.02
200
1,801.42
798.75
1,002.67
218,084.36
201
1,801.42
795.10
1,006.32
217,078.04
202
1,801.42
791.43
1,009.99
216,068.05
203
1,801.42
787.75
1,013.67
215,054.38
204
1,801.42
784.05
1,017.37
214,037.01
205
1,801.42
780.34
1,021.08
213,015.93
206
1,801.42
776.62
1,024.80
211,991.13
207
1,801.42
772.88
1,028.54
210,962.60
208
1,801.42
769.13
1,032.29
209,930.31
209
1,801.42
765.37
1,036.05
208,894.26
210
1,801.42
761.59
1,039.83
207,854.44
211
1,801.42
757.80
1,043.62
206,810.82
212
1,801.42
754.00
1,047.42
205,763.40
213
1,801.42
750.18
1,051.24
204,712.16
214
1,801.42
746.35
1,055.07
203,657.08
215
1,801.42
742.50
1,058.92
202,598.16
216
1,801.42
738.64
1,062.78
201,535.38
217
1,801.42
734.76
1,066.66
200,468.73
218
1,801.42
730.88
1,070.54
199,398.18
219
1,801.42
726.97
1,074.45
198,323.73
220
1,801.42
723.06
1,078.36
197,245.37
221
1,801.42
719.12
1,082.30
196,163.07
222
1,801.42
715.18
1,086.24
195,076.83
223
1,801.42
711.22
1,090.20
193,986.63
224
1,801.42
707.24
1,094.18
192,892.45
225
1,801.42
703.25
1,098.17
191,794.28
226
1,801.42
699.25
1,102.17
190,692.11
227
1,801.42
695.23
1,106.19
189,585.93
228
1,801.42
691.20
1,110.22
188,475.71
229
1,801.42
687.15
1,114.27
187,361.44
230
1,801.42
683.09
1,118.33
186,243.10
231
1,801.42
679.01
1,122.41
185,120.70
232
1,801.42
674.92
1,126.50
183,994.20
233
1,801.42
670.81
1,130.61
182,863.59
234
1,801.42
666.69
1,134.73
181,728.86
235
1,801.42
662.55
1,138.87
180,589.99
236
1,801.42
658.40
1,143.02
179,446.97
237
1,801.42
654.23
1,147.19
178,299.79
238
1,801.42
650.05
1,151.37
177,148.42
239
1,801.42
645.85
1,155.57
175,992.85
240
1,801.42
641.64
1,159.78
174,833.07
241
1,801.42
637.41
1,164.01
173,669.06
242
1,801.42
633.17
1,168.25
172,500.81
243
1,801.42
628.91
1,172.51
171,328.30
244
1,801.42
624.63
1,176.79
170,151.52
245
1,801.42
620.34
1,181.08
168,970.44
246
1,801.42
616.04
1,185.38
167,785.06
247
1,801.42
611.72
1,189.70
166,595.35
248
1,801.42
607.38
1,194.04
165,401.31
249
1,801.42
603.03
1,198.39
164,202.92
250
1,801.42
598.66
1,202.76
163,000.15
251
1,801.42
594.27
1,207.15
161,793.01
252
1,801.42
589.87
1,211.55
160,581.46
253
1,801.42
585.45
1,215.97
159,365.49
254
1,801.42
581.02
1,220.40
158,145.09
255
1,801.42
576.57
1,224.85
156,920.24
256
1,801.42
572.11
1,229.31
155,690.93
257
1,801.42
567.62
1,233.80
154,457.13
258
1,801.42
563.12
1,238.30
153,218.83
259
1,801.42
558.61
1,242.81
151,976.02
260
1,801.42
554.08
1,247.34
150,728.68
261
1,801.42
549.53
1,251.89
149,476.79
262
1,801.42
544.97
1,256.45
148,220.34
263
1,801.42
540.39
1,261.03
146,959.31
264
1,801.42
535.79
1,265.63
145,693.68
265
1,801.42
531.17
1,270.25
144,423.43
266
1,801.42
526.54
1,274.88
143,148.56
267
1,801.42
521.90
1,279.52
141,869.03
268
1,801.42
517.23
1,284.19
140,584.84
269
1,801.42
512.55
1,288.87
139,295.97
270
1,801.42
507.85
1,293.57
138,002.40
271
1,801.42
503.13
1,298.29
136,704.12
272
1,801.42
498.40
1,303.02
135,401.10
273
1,801.42
493.65
1,307.77
134,093.33
274
1,801.42
488.88
1,312.54
132,780.79
275
1,801.42
484.10
1,317.32
131,463.46
276
1,801.42
479.29
1,322.13
130,141.34
277
1,801.42
474.47
1,326.95
128,814.39
278
1,801.42
469.64
1,331.78
127,482.61
279
1,801.42
464.78
1,336.64
126,145.97
280
1,801.42
459.91
1,341.51
124,804.46
281
1,801.42
455.02
1,346.40
123,458.05
282
1,801.42
450.11
1,351.31
122,106.74
283
1,801.42
445.18
1,356.24
120,750.50
284
1,801.42
440.24
1,361.18
119,389.32
285
1,801.42
435.27
1,366.15
118,023.17
286
1,801.42
430.29
1,371.13
116,652.04
287
1,801.42
425.29
1,376.13
115,275.92
288
1,801.42
420.28
1,381.14
113,894.77
289
1,801.42
415.24
1,386.18
112,508.59
290
1,801.42
410.19
1,391.23
111,117.36
291
1,801.42
405.12
1,396.30
109,721.06
292
1,801.42
400.02
1,401.40
108,319.66
293
1,801.42
394.92
1,406.50
106,913.16
294
1,801.42
389.79
1,411.63
105,501.53
295
1,801.42
384.64
1,416.78
104,084.75
296
1,801.42
379.48
1,421.94
102,662.80
297
1,801.42
374.29
1,427.13
101,235.67
298
1,801.42
369.09
1,432.33
99,803.34
299
1,801.42
363.87
1,437.55
98,365.79
300
1,801.42
358.63
1,442.79
96,922.99
301
1,801.42
353.37
1,448.05
95,474.94
302
1,801.42
348.09
1,453.33
94,021.60
303
1,801.42
342.79
1,458.63
92,562.97
304
1,801.42
337.47
1,463.95
91,099.02
305
1,801.42
332.13
1,469.29
89,629.73
306
1,801.42
326.78
1,474.64
88,155.09
307
1,801.42
321.40
1,480.02
86,675.07
308
1,801.42
316.00
1,485.42
85,189.65
309
1,801.42
310.59
1,490.83
83,698.82
310
1,801.42
305.15
1,496.27
82,202.55
311
1,801.42
299.70
1,501.72
80,700.82
312
1,801.42
294.22
1,507.20
79,193.63
313
1,801.42
288.73
1,512.69
77,680.93
314
1,801.42
283.21
1,518.21
76,162.73
315
1,801.42
277.68
1,523.74
74,638.98
316
1,801.42
272.12
1,529.30
73,109.68
317
1,801.42
266.55
1,534.87
71,574.81
318
1,801.42
260.95
1,540.47
70,034.34
319
1,801.42
255.33
1,546.09
68,488.25
320
1,801.42
249.70
1,551.72
66,936.53
321
1,801.42
244.04
1,557.38
65,379.15
322
1,801.42
238.36
1,563.06
63,816.09
323
1,801.42
232.66
1,568.76
62,247.33
324
1,801.42
226.94
1,574.48
60,672.86
325
1,801.42
221.20
1,580.22
59,092.64
326
1,801.42
215.44
1,585.98
57,506.66
327
1,801.42
209.66
1,591.76
55,914.90
328
1,801.42
203.86
1,597.56
54,317.34
329
1,801.42
198.03
1,603.39
52,713.95
330
1,801.42
192.19
1,609.23
51,104.72
331
1,801.42
186.32
1,615.10
49,489.61
332
1,801.42
180.43
1,620.99
47,868.63
333
1,801.42
174.52
1,626.90
46,241.73
334
1,801.42
168.59
1,632.83
44,608.90
335
1,801.42
162.64
1,638.78
42,970.11
336
1,801.42
156.66
1,644.76
41,325.35
337
1,801.42
150.67
1,650.75
39,674.60
338
1,801.42
144.65
1,656.77
38,017.83
339
1,801.42
138.61
1,662.81
36,355.01
340
1,801.42
132.54
1,668.88
34,686.14
341
1,801.42
126.46
1,674.96
33,011.18
342
1,801.42
120.35
1,681.07
31,330.11
343
1,801.42
114.22
1,687.20
29,642.92
344
1,801.42
108.07
1,693.35
27,949.57
345
1,801.42
101.90
1,699.52
26,250.05
346
1,801.42
95.70
1,705.72
24,544.33
347
1,801.42
89.48
1,711.94
22,832.40
348
1,801.42
83.24
1,718.18
21,114.22
349
1,801.42
76.98
1,724.44
19,389.78
350
1,801.42
70.69
1,730.73
17,659.05
351
1,801.42
64.38
1,737.04
15,922.01
352
1,801.42
58.05
1,743.37
14,178.64
353
1,801.42
51.69
1,749.73
12,428.91
354
1,801.42
45.31
1,756.11
10,672.81
355
1,801.42
38.91
1,762.51
8,910.30
356
1,801.42
32.49
1,768.93
7,141.36
357
1,801.42
26.04
1,775.38
5,365.98
358
1,801.42
19.56
1,781.86
3,584.12
359
1,801.42
13.07
1,788.35
1,795.77
360
1,802.32
6.55
1,795.77
0.00
Totals
648,512.10
287,712.10
360,800.00

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