Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,801.95  
 

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
1,801.95
1,315.80
486.15
360,418.85
2
1,801.95
1,314.03
487.92
359,930.93
3
1,801.95
1,312.25
489.70
359,441.22
4
1,801.95
1,310.46
491.49
358,949.74
5
1,801.95
1,308.67
493.28
358,456.46
6
1,801.95
1,306.87
495.08
357,961.38
7
1,801.95
1,305.07
496.88
357,464.50
8
1,801.95
1,303.26
498.69
356,965.80
9
1,801.95
1,301.44
500.51
356,465.29
10
1,801.95
1,299.61
502.34
355,962.96
11
1,801.95
1,297.78
504.17
355,458.79
12
1,801.95
1,295.94
506.01
354,952.78
13
1,801.95
1,294.10
507.85
354,444.93
14
1,801.95
1,292.25
509.70
353,935.23
15
1,801.95
1,290.39
511.56
353,423.67
16
1,801.95
1,288.52
513.43
352,910.24
17
1,801.95
1,286.65
515.30
352,394.94
18
1,801.95
1,284.77
517.18
351,877.76
19
1,801.95
1,282.89
519.06
351,358.70
20
1,801.95
1,281.00
520.95
350,837.75
21
1,801.95
1,279.10
522.85
350,314.89
22
1,801.95
1,277.19
524.76
349,790.13
23
1,801.95
1,275.28
526.67
349,263.46
24
1,801.95
1,273.36
528.59
348,734.87
25
1,801.95
1,271.43
530.52
348,204.34
26
1,801.95
1,269.50
532.45
347,671.89
27
1,801.95
1,267.55
534.40
347,137.49
28
1,801.95
1,265.61
536.34
346,601.15
29
1,801.95
1,263.65
538.30
346,062.85
30
1,801.95
1,261.69
540.26
345,522.59
31
1,801.95
1,259.72
542.23
344,980.35
32
1,801.95
1,257.74
544.21
344,436.15
33
1,801.95
1,255.76
546.19
343,889.95
34
1,801.95
1,253.77
548.18
343,341.77
35
1,801.95
1,251.77
550.18
342,791.58
36
1,801.95
1,249.76
552.19
342,239.40
37
1,801.95
1,247.75
554.20
341,685.19
38
1,801.95
1,245.73
556.22
341,128.97
39
1,801.95
1,243.70
558.25
340,570.72
40
1,801.95
1,241.66
560.29
340,010.43
41
1,801.95
1,239.62
562.33
339,448.10
42
1,801.95
1,237.57
564.38
338,883.73
43
1,801.95
1,235.51
566.44
338,317.29
44
1,801.95
1,233.45
568.50
337,748.79
45
1,801.95
1,231.38
570.57
337,178.21
46
1,801.95
1,229.30
572.65
336,605.56
47
1,801.95
1,227.21
574.74
336,030.82
48
1,801.95
1,225.11
576.84
335,453.98
49
1,801.95
1,223.01
578.94
334,875.04
50
1,801.95
1,220.90
581.05
334,293.99
51
1,801.95
1,218.78
583.17
333,710.82
52
1,801.95
1,216.65
585.30
333,125.52
53
1,801.95
1,214.52
587.43
332,538.09
54
1,801.95
1,212.38
589.57
331,948.52
55
1,801.95
1,210.23
591.72
331,356.80
56
1,801.95
1,208.07
593.88
330,762.92
57
1,801.95
1,205.91
596.04
330,166.88
58
1,801.95
1,203.73
598.22
329,568.66
59
1,801.95
1,201.55
600.40
328,968.26
60
1,801.95
1,199.36
602.59
328,365.68
61
1,801.95
1,197.17
604.78
327,760.89
62
1,801.95
1,194.96
606.99
327,153.90
63
1,801.95
1,192.75
609.20
326,544.70
64
1,801.95
1,190.53
611.42
325,933.28
65
1,801.95
1,188.30
613.65
325,319.63
66
1,801.95
1,186.06
615.89
324,703.74
67
1,801.95
1,183.82
618.13
324,085.61
68
1,801.95
1,181.56
620.39
323,465.22
69
1,801.95
1,179.30
622.65
322,842.57
70
1,801.95
1,177.03
624.92
322,217.65
71
1,801.95
1,174.75
627.20
321,590.45
72
1,801.95
1,172.47
629.48
320,960.97
73
1,801.95
1,170.17
631.78
320,329.19
74
1,801.95
1,167.87
634.08
319,695.10
75
1,801.95
1,165.56
636.39
319,058.71
76
1,801.95
1,163.23
638.72
318,419.99
77
1,801.95
1,160.91
641.04
317,778.95
78
1,801.95
1,158.57
643.38
317,135.57
79
1,801.95
1,156.22
645.73
316,489.84
80
1,801.95
1,153.87
648.08
315,841.76
81
1,801.95
1,151.51
650.44
315,191.32
82
1,801.95
1,149.14
652.81
314,538.50
83
1,801.95
1,146.75
655.20
313,883.31
84
1,801.95
1,144.37
657.58
313,225.72
85
1,801.95
1,141.97
659.98
312,565.74
86
1,801.95
1,139.56
662.39
311,903.35
87
1,801.95
1,137.15
664.80
311,238.55
88
1,801.95
1,134.72
667.23
310,571.33
89
1,801.95
1,132.29
669.66
309,901.67
90
1,801.95
1,129.85
672.10
309,229.57
91
1,801.95
1,127.40
674.55
308,555.02
92
1,801.95
1,124.94
677.01
307,878.01
93
1,801.95
1,122.47
679.48
307,198.53
94
1,801.95
1,119.99
681.96
306,516.57
95
1,801.95
1,117.51
684.44
305,832.13
96
1,801.95
1,115.01
686.94
305,145.20
97
1,801.95
1,112.51
689.44
304,455.75
98
1,801.95
1,109.99
691.96
303,763.80
99
1,801.95
1,107.47
694.48
303,069.32
100
1,801.95
1,104.94
697.01
302,372.31
101
1,801.95
1,102.40
699.55
301,672.76
102
1,801.95
1,099.85
702.10
300,970.66
103
1,801.95
1,097.29
704.66
300,266.00
104
1,801.95
1,094.72
707.23
299,558.77
105
1,801.95
1,092.14
709.81
298,848.96
106
1,801.95
1,089.55
712.40
298,136.56
107
1,801.95
1,086.96
714.99
297,421.57
108
1,801.95
1,084.35
717.60
296,703.97
109
1,801.95
1,081.73
720.22
295,983.75
110
1,801.95
1,079.11
722.84
295,260.91
111
1,801.95
1,076.47
725.48
294,535.43
112
1,801.95
1,073.83
728.12
293,807.31
113
1,801.95
1,071.17
730.78
293,076.53
114
1,801.95
1,068.51
733.44
292,343.09
115
1,801.95
1,065.83
736.12
291,606.97
116
1,801.95
1,063.15
738.80
290,868.17
117
1,801.95
1,060.46
741.49
290,126.68
118
1,801.95
1,057.75
744.20
289,382.48
119
1,801.95
1,055.04
746.91
288,635.57
120
1,801.95
1,052.32
749.63
287,885.94
121
1,801.95
1,049.58
752.37
287,133.57
122
1,801.95
1,046.84
755.11
286,378.47
123
1,801.95
1,044.09
757.86
285,620.60
124
1,801.95
1,041.33
760.62
284,859.98
125
1,801.95
1,038.55
763.40
284,096.58
126
1,801.95
1,035.77
766.18
283,330.40
127
1,801.95
1,032.98
768.97
282,561.43
128
1,801.95
1,030.17
771.78
281,789.65
129
1,801.95
1,027.36
774.59
281,015.06
130
1,801.95
1,024.53
777.42
280,237.64
131
1,801.95
1,021.70
780.25
279,457.39
132
1,801.95
1,018.86
783.09
278,674.29
133
1,801.95
1,016.00
785.95
277,888.34
134
1,801.95
1,013.13
788.82
277,099.53
135
1,801.95
1,010.26
791.69
276,307.84
136
1,801.95
1,007.37
794.58
275,513.26
137
1,801.95
1,004.48
797.47
274,715.79
138
1,801.95
1,001.57
800.38
273,915.40
139
1,801.95
998.65
803.30
273,112.10
140
1,801.95
995.72
806.23
272,305.87
141
1,801.95
992.78
809.17
271,496.71
142
1,801.95
989.83
812.12
270,684.59
143
1,801.95
986.87
815.08
269,869.51
144
1,801.95
983.90
818.05
269,051.46
145
1,801.95
980.92
821.03
268,230.42
146
1,801.95
977.92
824.03
267,406.40
147
1,801.95
974.92
827.03
266,579.37
148
1,801.95
971.90
830.05
265,749.32
149
1,801.95
968.88
833.07
264,916.25
150
1,801.95
965.84
836.11
264,080.14
151
1,801.95
962.79
839.16
263,240.98
152
1,801.95
959.73
842.22
262,398.76
153
1,801.95
956.66
845.29
261,553.48
154
1,801.95
953.58
848.37
260,705.11
155
1,801.95
950.49
851.46
259,853.64
156
1,801.95
947.38
854.57
258,999.08
157
1,801.95
944.27
857.68
258,141.40
158
1,801.95
941.14
860.81
257,280.59
159
1,801.95
938.00
863.95
256,416.64
160
1,801.95
934.85
867.10
255,549.54
161
1,801.95
931.69
870.26
254,679.28
162
1,801.95
928.52
873.43
253,805.85
163
1,801.95
925.33
876.62
252,929.23
164
1,801.95
922.14
879.81
252,049.42
165
1,801.95
918.93
883.02
251,166.40
166
1,801.95
915.71
886.24
250,280.16
167
1,801.95
912.48
889.47
249,390.69
168
1,801.95
909.24
892.71
248,497.98
169
1,801.95
905.98
895.97
247,602.01
170
1,801.95
902.72
899.23
246,702.78
171
1,801.95
899.44
902.51
245,800.26
172
1,801.95
896.15
905.80
244,894.46
173
1,801.95
892.84
909.11
243,985.35
174
1,801.95
889.53
912.42
243,072.93
175
1,801.95
886.20
915.75
242,157.19
176
1,801.95
882.86
919.09
241,238.10
177
1,801.95
879.51
922.44
240,315.67
178
1,801.95
876.15
925.80
239,389.87
179
1,801.95
872.78
929.17
238,460.69
180
1,801.95
869.39
932.56
237,528.13
181
1,801.95
865.99
935.96
236,592.17
182
1,801.95
862.58
939.37
235,652.79
183
1,801.95
859.15
942.80
234,710.00
184
1,801.95
855.71
946.24
233,763.76
185
1,801.95
852.26
949.69
232,814.07
186
1,801.95
848.80
953.15
231,860.92
187
1,801.95
845.33
956.62
230,904.30
188
1,801.95
841.84
960.11
229,944.19
189
1,801.95
838.34
963.61
228,980.58
190
1,801.95
834.83
967.12
228,013.45
191
1,801.95
831.30
970.65
227,042.80
192
1,801.95
827.76
974.19
226,068.61
193
1,801.95
824.21
977.74
225,090.87
194
1,801.95
820.64
981.31
224,109.56
195
1,801.95
817.07
984.88
223,124.68
196
1,801.95
813.48
988.47
222,136.21
197
1,801.95
809.87
992.08
221,144.13
198
1,801.95
806.25
995.70
220,148.43
199
1,801.95
802.62
999.33
219,149.11
200
1,801.95
798.98
1,002.97
218,146.14
201
1,801.95
795.32
1,006.63
217,139.51
202
1,801.95
791.65
1,010.30
216,129.22
203
1,801.95
787.97
1,013.98
215,115.24
204
1,801.95
784.27
1,017.68
214,097.56
205
1,801.95
780.56
1,021.39
213,076.18
206
1,801.95
776.84
1,025.11
212,051.07
207
1,801.95
773.10
1,028.85
211,022.22
208
1,801.95
769.35
1,032.60
209,989.62
209
1,801.95
765.59
1,036.36
208,953.26
210
1,801.95
761.81
1,040.14
207,913.12
211
1,801.95
758.02
1,043.93
206,869.18
212
1,801.95
754.21
1,047.74
205,821.44
213
1,801.95
750.39
1,051.56
204,769.88
214
1,801.95
746.56
1,055.39
203,714.49
215
1,801.95
742.71
1,059.24
202,655.25
216
1,801.95
738.85
1,063.10
201,592.15
217
1,801.95
734.97
1,066.98
200,525.17
218
1,801.95
731.08
1,070.87
199,454.30
219
1,801.95
727.18
1,074.77
198,379.53
220
1,801.95
723.26
1,078.69
197,300.84
221
1,801.95
719.33
1,082.62
196,218.21
222
1,801.95
715.38
1,086.57
195,131.64
223
1,801.95
711.42
1,090.53
194,041.11
224
1,801.95
707.44
1,094.51
192,946.60
225
1,801.95
703.45
1,098.50
191,848.10
226
1,801.95
699.45
1,102.50
190,745.60
227
1,801.95
695.43
1,106.52
189,639.07
228
1,801.95
691.39
1,110.56
188,528.52
229
1,801.95
687.34
1,114.61
187,413.91
230
1,801.95
683.28
1,118.67
186,295.24
231
1,801.95
679.20
1,122.75
185,172.49
232
1,801.95
675.11
1,126.84
184,045.65
233
1,801.95
671.00
1,130.95
182,914.70
234
1,801.95
666.88
1,135.07
181,779.63
235
1,801.95
662.74
1,139.21
180,640.41
236
1,801.95
658.58
1,143.37
179,497.05
237
1,801.95
654.42
1,147.53
178,349.51
238
1,801.95
650.23
1,151.72
177,197.80
239
1,801.95
646.03
1,155.92
176,041.88
240
1,801.95
641.82
1,160.13
174,881.75
241
1,801.95
637.59
1,164.36
173,717.39
242
1,801.95
633.34
1,168.61
172,548.78
243
1,801.95
629.08
1,172.87
171,375.92
244
1,801.95
624.81
1,177.14
170,198.78
245
1,801.95
620.52
1,181.43
169,017.34
246
1,801.95
616.21
1,185.74
167,831.60
247
1,801.95
611.89
1,190.06
166,641.54
248
1,801.95
607.55
1,194.40
165,447.14
249
1,801.95
603.19
1,198.76
164,248.38
250
1,801.95
598.82
1,203.13
163,045.25
251
1,801.95
594.44
1,207.51
161,837.74
252
1,801.95
590.03
1,211.92
160,625.82
253
1,801.95
585.61
1,216.34
159,409.48
254
1,801.95
581.18
1,220.77
158,188.72
255
1,801.95
576.73
1,225.22
156,963.49
256
1,801.95
572.26
1,229.69
155,733.81
257
1,801.95
567.78
1,234.17
154,499.64
258
1,801.95
563.28
1,238.67
153,260.97
259
1,801.95
558.76
1,243.19
152,017.78
260
1,801.95
554.23
1,247.72
150,770.06
261
1,801.95
549.68
1,252.27
149,517.79
262
1,801.95
545.12
1,256.83
148,260.96
263
1,801.95
540.53
1,261.42
146,999.55
264
1,801.95
535.94
1,266.01
145,733.53
265
1,801.95
531.32
1,270.63
144,462.90
266
1,801.95
526.69
1,275.26
143,187.64
267
1,801.95
522.04
1,279.91
141,907.73
268
1,801.95
517.37
1,284.58
140,623.15
269
1,801.95
512.69
1,289.26
139,333.89
270
1,801.95
507.99
1,293.96
138,039.93
271
1,801.95
503.27
1,298.68
136,741.25
272
1,801.95
498.54
1,303.41
135,437.83
273
1,801.95
493.78
1,308.17
134,129.67
274
1,801.95
489.01
1,312.94
132,816.73
275
1,801.95
484.23
1,317.72
131,499.01
276
1,801.95
479.42
1,322.53
130,176.48
277
1,801.95
474.60
1,327.35
128,849.13
278
1,801.95
469.76
1,332.19
127,516.95
279
1,801.95
464.91
1,337.04
126,179.90
280
1,801.95
460.03
1,341.92
124,837.98
281
1,801.95
455.14
1,346.81
123,491.17
282
1,801.95
450.23
1,351.72
122,139.45
283
1,801.95
445.30
1,356.65
120,782.80
284
1,801.95
440.35
1,361.60
119,421.20
285
1,801.95
435.39
1,366.56
118,054.64
286
1,801.95
430.41
1,371.54
116,683.10
287
1,801.95
425.41
1,376.54
115,306.56
288
1,801.95
420.39
1,381.56
113,925.00
289
1,801.95
415.35
1,386.60
112,538.40
290
1,801.95
410.30
1,391.65
111,146.75
291
1,801.95
405.22
1,396.73
109,750.02
292
1,801.95
400.13
1,401.82
108,348.20
293
1,801.95
395.02
1,406.93
106,941.27
294
1,801.95
389.89
1,412.06
105,529.21
295
1,801.95
384.74
1,417.21
104,112.00
296
1,801.95
379.57
1,422.38
102,689.62
297
1,801.95
374.39
1,427.56
101,262.06
298
1,801.95
369.18
1,432.77
99,829.30
299
1,801.95
363.96
1,437.99
98,391.31
300
1,801.95
358.72
1,443.23
96,948.08
301
1,801.95
353.46
1,448.49
95,499.58
302
1,801.95
348.18
1,453.77
94,045.81
303
1,801.95
342.88
1,459.07
92,586.73
304
1,801.95
337.56
1,464.39
91,122.34
305
1,801.95
332.22
1,469.73
89,652.61
306
1,801.95
326.86
1,475.09
88,177.52
307
1,801.95
321.48
1,480.47
86,697.05
308
1,801.95
316.08
1,485.87
85,211.18
309
1,801.95
310.67
1,491.28
83,719.90
310
1,801.95
305.23
1,496.72
82,223.17
311
1,801.95
299.77
1,502.18
80,721.00
312
1,801.95
294.30
1,507.65
79,213.34
313
1,801.95
288.80
1,513.15
77,700.19
314
1,801.95
283.28
1,518.67
76,181.52
315
1,801.95
277.75
1,524.20
74,657.32
316
1,801.95
272.19
1,529.76
73,127.56
317
1,801.95
266.61
1,535.34
71,592.22
318
1,801.95
261.01
1,540.94
70,051.28
319
1,801.95
255.40
1,546.55
68,504.72
320
1,801.95
249.76
1,552.19
66,952.53
321
1,801.95
244.10
1,557.85
65,394.68
322
1,801.95
238.42
1,563.53
63,831.15
323
1,801.95
232.72
1,569.23
62,261.92
324
1,801.95
227.00
1,574.95
60,686.96
325
1,801.95
221.25
1,580.70
59,106.27
326
1,801.95
215.49
1,586.46
57,519.81
327
1,801.95
209.71
1,592.24
55,927.57
328
1,801.95
203.90
1,598.05
54,329.52
329
1,801.95
198.08
1,603.87
52,725.64
330
1,801.95
192.23
1,609.72
51,115.92
331
1,801.95
186.36
1,615.59
49,500.33
332
1,801.95
180.47
1,621.48
47,878.85
333
1,801.95
174.56
1,627.39
46,251.46
334
1,801.95
168.63
1,633.32
44,618.14
335
1,801.95
162.67
1,639.28
42,978.86
336
1,801.95
156.69
1,645.26
41,333.60
337
1,801.95
150.70
1,651.25
39,682.35
338
1,801.95
144.68
1,657.27
38,025.07
339
1,801.95
138.63
1,663.32
36,361.75
340
1,801.95
132.57
1,669.38
34,692.37
341
1,801.95
126.48
1,675.47
33,016.91
342
1,801.95
120.37
1,681.58
31,335.33
343
1,801.95
114.24
1,687.71
29,647.62
344
1,801.95
108.09
1,693.86
27,953.76
345
1,801.95
101.91
1,700.04
26,253.73
346
1,801.95
95.72
1,706.23
24,547.50
347
1,801.95
89.50
1,712.45
22,835.04
348
1,801.95
83.25
1,718.70
21,116.34
349
1,801.95
76.99
1,724.96
19,391.38
350
1,801.95
70.70
1,731.25
17,660.13
351
1,801.95
64.39
1,737.56
15,922.56
352
1,801.95
58.05
1,743.90
14,178.67
353
1,801.95
51.69
1,750.26
12,428.41
354
1,801.95
45.31
1,756.64
10,671.77
355
1,801.95
38.91
1,763.04
8,908.73
356
1,801.95
32.48
1,769.47
7,139.26
357
1,801.95
26.03
1,775.92
5,363.34
358
1,801.95
19.55
1,782.40
3,580.94
359
1,801.95
13.06
1,788.89
1,792.05
360
1,798.58
6.53
1,792.05
0.00
Totals
648,698.63
287,793.63
360,905.00

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