Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,580.32  
 

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
1,580.32
960.70
619.62
368,290.38
2
1,580.32
959.09
621.23
367,669.15
3
1,580.32
957.47
622.85
367,046.30
4
1,580.32
955.85
624.47
366,421.83
5
1,580.32
954.22
626.10
365,795.74
6
1,580.32
952.59
627.73
365,168.01
7
1,580.32
950.96
629.36
364,538.65
8
1,580.32
949.32
631.00
363,907.65
9
1,580.32
947.68
632.64
363,275.00
10
1,580.32
946.03
634.29
362,640.71
11
1,580.32
944.38
635.94
362,004.77
12
1,580.32
942.72
637.60
361,367.17
13
1,580.32
941.06
639.26
360,727.91
14
1,580.32
939.40
640.92
360,086.99
15
1,580.32
937.73
642.59
359,444.39
16
1,580.32
936.05
644.27
358,800.13
17
1,580.32
934.38
645.94
358,154.18
18
1,580.32
932.69
647.63
357,506.56
19
1,580.32
931.01
649.31
356,857.24
20
1,580.32
929.32
651.00
356,206.24
21
1,580.32
927.62
652.70
355,553.54
22
1,580.32
925.92
654.40
354,899.14
23
1,580.32
924.22
656.10
354,243.04
24
1,580.32
922.51
657.81
353,585.22
25
1,580.32
920.79
659.53
352,925.70
26
1,580.32
919.08
661.24
352,264.46
27
1,580.32
917.36
662.96
351,601.49
28
1,580.32
915.63
664.69
350,936.80
29
1,580.32
913.90
666.42
350,270.38
30
1,580.32
912.16
668.16
349,602.22
31
1,580.32
910.42
669.90
348,932.32
32
1,580.32
908.68
671.64
348,260.68
33
1,580.32
906.93
673.39
347,587.29
34
1,580.32
905.18
675.14
346,912.14
35
1,580.32
903.42
676.90
346,235.24
36
1,580.32
901.65
678.67
345,556.58
37
1,580.32
899.89
680.43
344,876.14
38
1,580.32
898.11
682.21
344,193.94
39
1,580.32
896.34
683.98
343,509.96
40
1,580.32
894.56
685.76
342,824.19
41
1,580.32
892.77
687.55
342,136.64
42
1,580.32
890.98
689.34
341,447.31
43
1,580.32
889.19
691.13
340,756.17
44
1,580.32
887.39
692.93
340,063.24
45
1,580.32
885.58
694.74
339,368.50
46
1,580.32
883.77
696.55
338,671.95
47
1,580.32
881.96
698.36
337,973.59
48
1,580.32
880.14
700.18
337,273.41
49
1,580.32
878.32
702.00
336,571.40
50
1,580.32
876.49
703.83
335,867.57
51
1,580.32
874.66
705.66
335,161.91
52
1,580.32
872.82
707.50
334,454.40
53
1,580.32
870.98
709.34
333,745.06
54
1,580.32
869.13
711.19
333,033.87
55
1,580.32
867.28
713.04
332,320.82
56
1,580.32
865.42
714.90
331,605.92
57
1,580.32
863.56
716.76
330,889.16
58
1,580.32
861.69
718.63
330,170.53
59
1,580.32
859.82
720.50
329,450.03
60
1,580.32
857.94
722.38
328,727.65
61
1,580.32
856.06
724.26
328,003.39
62
1,580.32
854.18
726.14
327,277.25
63
1,580.32
852.28
728.04
326,549.21
64
1,580.32
850.39
729.93
325,819.28
65
1,580.32
848.49
731.83
325,087.45
66
1,580.32
846.58
733.74
324,353.71
67
1,580.32
844.67
735.65
323,618.06
68
1,580.32
842.76
737.56
322,880.50
69
1,580.32
840.83
739.49
322,141.01
70
1,580.32
838.91
741.41
321,399.60
71
1,580.32
836.98
743.34
320,656.26
72
1,580.32
835.04
745.28
319,910.98
73
1,580.32
833.10
747.22
319,163.76
74
1,580.32
831.16
749.16
318,414.60
75
1,580.32
829.20
751.12
317,663.48
76
1,580.32
827.25
753.07
316,910.41
77
1,580.32
825.29
755.03
316,155.38
78
1,580.32
823.32
757.00
315,398.38
79
1,580.32
821.35
758.97
314,639.41
80
1,580.32
819.37
760.95
313,878.46
81
1,580.32
817.39
762.93
313,115.54
82
1,580.32
815.41
764.91
312,350.62
83
1,580.32
813.41
766.91
311,583.71
84
1,580.32
811.42
768.90
310,814.81
85
1,580.32
809.41
770.91
310,043.90
86
1,580.32
807.41
772.91
309,270.99
87
1,580.32
805.39
774.93
308,496.06
88
1,580.32
803.38
776.94
307,719.12
89
1,580.32
801.35
778.97
306,940.15
90
1,580.32
799.32
781.00
306,159.15
91
1,580.32
797.29
783.03
305,376.12
92
1,580.32
795.25
785.07
304,591.05
93
1,580.32
793.21
787.11
303,803.94
94
1,580.32
791.16
789.16
303,014.78
95
1,580.32
789.10
791.22
302,223.56
96
1,580.32
787.04
793.28
301,430.28
97
1,580.32
784.97
795.35
300,634.93
98
1,580.32
782.90
797.42
299,837.51
99
1,580.32
780.83
799.49
299,038.02
100
1,580.32
778.74
801.58
298,236.45
101
1,580.32
776.66
803.66
297,432.78
102
1,580.32
774.56
805.76
296,627.03
103
1,580.32
772.47
807.85
295,819.17
104
1,580.32
770.36
809.96
295,009.22
105
1,580.32
768.25
812.07
294,197.15
106
1,580.32
766.14
814.18
293,382.97
107
1,580.32
764.02
816.30
292,566.67
108
1,580.32
761.89
818.43
291,748.24
109
1,580.32
759.76
820.56
290,927.68
110
1,580.32
757.62
822.70
290,104.98
111
1,580.32
755.48
824.84
289,280.15
112
1,580.32
753.33
826.99
288,453.16
113
1,580.32
751.18
829.14
287,624.02
114
1,580.32
749.02
831.30
286,792.72
115
1,580.32
746.86
833.46
285,959.26
116
1,580.32
744.69
835.63
285,123.62
117
1,580.32
742.51
837.81
284,285.81
118
1,580.32
740.33
839.99
283,445.82
119
1,580.32
738.14
842.18
282,603.64
120
1,580.32
735.95
844.37
281,759.27
121
1,580.32
733.75
846.57
280,912.69
122
1,580.32
731.54
848.78
280,063.92
123
1,580.32
729.33
850.99
279,212.93
124
1,580.32
727.12
853.20
278,359.73
125
1,580.32
724.90
855.42
277,504.30
126
1,580.32
722.67
857.65
276,646.65
127
1,580.32
720.43
859.89
275,786.76
128
1,580.32
718.19
862.13
274,924.64
129
1,580.32
715.95
864.37
274,060.27
130
1,580.32
713.70
866.62
273,193.65
131
1,580.32
711.44
868.88
272,324.77
132
1,580.32
709.18
871.14
271,453.63
133
1,580.32
706.91
873.41
270,580.22
134
1,580.32
704.64
875.68
269,704.54
135
1,580.32
702.36
877.96
268,826.57
136
1,580.32
700.07
880.25
267,946.32
137
1,580.32
697.78
882.54
267,063.78
138
1,580.32
695.48
884.84
266,178.94
139
1,580.32
693.17
887.15
265,291.79
140
1,580.32
690.86
889.46
264,402.33
141
1,580.32
688.55
891.77
263,510.56
142
1,580.32
686.23
894.09
262,616.47
143
1,580.32
683.90
896.42
261,720.04
144
1,580.32
681.56
898.76
260,821.29
145
1,580.32
679.22
901.10
259,920.19
146
1,580.32
676.88
903.44
259,016.74
147
1,580.32
674.52
905.80
258,110.95
148
1,580.32
672.16
908.16
257,202.79
149
1,580.32
669.80
910.52
256,292.27
150
1,580.32
667.43
912.89
255,379.38
151
1,580.32
665.05
915.27
254,464.11
152
1,580.32
662.67
917.65
253,546.45
153
1,580.32
660.28
920.04
252,626.41
154
1,580.32
657.88
922.44
251,703.97
155
1,580.32
655.48
924.84
250,779.13
156
1,580.32
653.07
927.25
249,851.88
157
1,580.32
650.66
929.66
248,922.22
158
1,580.32
648.23
932.09
247,990.13
159
1,580.32
645.81
934.51
247,055.62
160
1,580.32
643.37
936.95
246,118.68
161
1,580.32
640.93
939.39
245,179.29
162
1,580.32
638.49
941.83
244,237.46
163
1,580.32
636.04
944.28
243,293.17
164
1,580.32
633.58
946.74
242,346.43
165
1,580.32
631.11
949.21
241,397.22
166
1,580.32
628.64
951.68
240,445.54
167
1,580.32
626.16
954.16
239,491.38
168
1,580.32
623.68
956.64
238,534.73
169
1,580.32
621.18
959.14
237,575.60
170
1,580.32
618.69
961.63
236,613.96
171
1,580.32
616.18
964.14
235,649.83
172
1,580.32
613.67
966.65
234,683.18
173
1,580.32
611.15
969.17
233,714.01
174
1,580.32
608.63
971.69
232,742.32
175
1,580.32
606.10
974.22
231,768.10
176
1,580.32
603.56
976.76
230,791.34
177
1,580.32
601.02
979.30
229,812.04
178
1,580.32
598.47
981.85
228,830.19
179
1,580.32
595.91
984.41
227,845.78
180
1,580.32
593.35
986.97
226,858.81
181
1,580.32
590.78
989.54
225,869.27
182
1,580.32
588.20
992.12
224,877.15
183
1,580.32
585.62
994.70
223,882.45
184
1,580.32
583.03
997.29
222,885.16
185
1,580.32
580.43
999.89
221,885.27
186
1,580.32
577.83
1,002.49
220,882.77
187
1,580.32
575.22
1,005.10
219,877.67
188
1,580.32
572.60
1,007.72
218,869.95
189
1,580.32
569.97
1,010.35
217,859.60
190
1,580.32
567.34
1,012.98
216,846.62
191
1,580.32
564.70
1,015.62
215,831.01
192
1,580.32
562.06
1,018.26
214,812.75
193
1,580.32
559.41
1,020.91
213,791.84
194
1,580.32
556.75
1,023.57
212,768.27
195
1,580.32
554.08
1,026.24
211,742.03
196
1,580.32
551.41
1,028.91
210,713.12
197
1,580.32
548.73
1,031.59
209,681.53
198
1,580.32
546.05
1,034.27
208,647.26
199
1,580.32
543.35
1,036.97
207,610.29
200
1,580.32
540.65
1,039.67
206,570.62
201
1,580.32
537.94
1,042.38
205,528.25
202
1,580.32
535.23
1,045.09
204,483.16
203
1,580.32
532.51
1,047.81
203,435.35
204
1,580.32
529.78
1,050.54
202,384.81
205
1,580.32
527.04
1,053.28
201,331.53
206
1,580.32
524.30
1,056.02
200,275.51
207
1,580.32
521.55
1,058.77
199,216.74
208
1,580.32
518.79
1,061.53
198,155.21
209
1,580.32
516.03
1,064.29
197,090.92
210
1,580.32
513.26
1,067.06
196,023.86
211
1,580.32
510.48
1,069.84
194,954.02
212
1,580.32
507.69
1,072.63
193,881.39
213
1,580.32
504.90
1,075.42
192,805.97
214
1,580.32
502.10
1,078.22
191,727.75
215
1,580.32
499.29
1,081.03
190,646.72
216
1,580.32
496.48
1,083.84
189,562.88
217
1,580.32
493.65
1,086.67
188,476.21
218
1,580.32
490.82
1,089.50
187,386.71
219
1,580.32
487.99
1,092.33
186,294.38
220
1,580.32
485.14
1,095.18
185,199.20
221
1,580.32
482.29
1,098.03
184,101.17
222
1,580.32
479.43
1,100.89
183,000.28
223
1,580.32
476.56
1,103.76
181,896.53
224
1,580.32
473.69
1,106.63
180,789.89
225
1,580.32
470.81
1,109.51
179,680.38
226
1,580.32
467.92
1,112.40
178,567.98
227
1,580.32
465.02
1,115.30
177,452.68
228
1,580.32
462.12
1,118.20
176,334.48
229
1,580.32
459.20
1,121.12
175,213.36
230
1,580.32
456.28
1,124.04
174,089.33
231
1,580.32
453.36
1,126.96
172,962.36
232
1,580.32
450.42
1,129.90
171,832.47
233
1,580.32
447.48
1,132.84
170,699.63
234
1,580.32
444.53
1,135.79
169,563.84
235
1,580.32
441.57
1,138.75
168,425.09
236
1,580.32
438.61
1,141.71
167,283.38
237
1,580.32
435.63
1,144.69
166,138.69
238
1,580.32
432.65
1,147.67
164,991.02
239
1,580.32
429.66
1,150.66
163,840.37
240
1,580.32
426.67
1,153.65
162,686.71
241
1,580.32
423.66
1,156.66
161,530.06
242
1,580.32
420.65
1,159.67
160,370.39
243
1,580.32
417.63
1,162.69
159,207.70
244
1,580.32
414.60
1,165.72
158,041.98
245
1,580.32
411.57
1,168.75
156,873.23
246
1,580.32
408.52
1,171.80
155,701.44
247
1,580.32
405.47
1,174.85
154,526.59
248
1,580.32
402.41
1,177.91
153,348.68
249
1,580.32
399.35
1,180.97
152,167.71
250
1,580.32
396.27
1,184.05
150,983.66
251
1,580.32
393.19
1,187.13
149,796.52
252
1,580.32
390.10
1,190.22
148,606.30
253
1,580.32
387.00
1,193.32
147,412.97
254
1,580.32
383.89
1,196.43
146,216.54
255
1,580.32
380.77
1,199.55
145,016.99
256
1,580.32
377.65
1,202.67
143,814.32
257
1,580.32
374.52
1,205.80
142,608.52
258
1,580.32
371.38
1,208.94
141,399.57
259
1,580.32
368.23
1,212.09
140,187.48
260
1,580.32
365.07
1,215.25
138,972.23
261
1,580.32
361.91
1,218.41
137,753.82
262
1,580.32
358.73
1,221.59
136,532.24
263
1,580.32
355.55
1,224.77
135,307.47
264
1,580.32
352.36
1,227.96
134,079.51
265
1,580.32
349.17
1,231.15
132,848.36
266
1,580.32
345.96
1,234.36
131,614.00
267
1,580.32
342.74
1,237.58
130,376.42
268
1,580.32
339.52
1,240.80
129,135.62
269
1,580.32
336.29
1,244.03
127,891.59
270
1,580.32
333.05
1,247.27
126,644.32
271
1,580.32
329.80
1,250.52
125,393.81
272
1,580.32
326.55
1,253.77
124,140.03
273
1,580.32
323.28
1,257.04
122,882.99
274
1,580.32
320.01
1,260.31
121,622.68
275
1,580.32
316.73
1,263.59
120,359.09
276
1,580.32
313.44
1,266.88
119,092.20
277
1,580.32
310.14
1,270.18
117,822.02
278
1,580.32
306.83
1,273.49
116,548.53
279
1,580.32
303.51
1,276.81
115,271.72
280
1,580.32
300.19
1,280.13
113,991.59
281
1,580.32
296.85
1,283.47
112,708.12
282
1,580.32
293.51
1,286.81
111,421.31
283
1,580.32
290.16
1,290.16
110,131.15
284
1,580.32
286.80
1,293.52
108,837.63
285
1,580.32
283.43
1,296.89
107,540.74
286
1,580.32
280.05
1,300.27
106,240.47
287
1,580.32
276.67
1,303.65
104,936.82
288
1,580.32
273.27
1,307.05
103,629.78
289
1,580.32
269.87
1,310.45
102,319.33
290
1,580.32
266.46
1,313.86
101,005.46
291
1,580.32
263.04
1,317.28
99,688.18
292
1,580.32
259.60
1,320.72
98,367.46
293
1,580.32
256.17
1,324.15
97,043.31
294
1,580.32
252.72
1,327.60
95,715.70
295
1,580.32
249.26
1,331.06
94,384.64
296
1,580.32
245.79
1,334.53
93,050.12
297
1,580.32
242.32
1,338.00
91,712.11
298
1,580.32
238.83
1,341.49
90,370.63
299
1,580.32
235.34
1,344.98
89,025.65
300
1,580.32
231.84
1,348.48
87,677.17
301
1,580.32
228.33
1,351.99
86,325.17
302
1,580.32
224.81
1,355.51
84,969.66
303
1,580.32
221.28
1,359.04
83,610.61
304
1,580.32
217.74
1,362.58
82,248.03
305
1,580.32
214.19
1,366.13
80,881.90
306
1,580.32
210.63
1,369.69
79,512.21
307
1,580.32
207.06
1,373.26
78,138.95
308
1,580.32
203.49
1,376.83
76,762.12
309
1,580.32
199.90
1,380.42
75,381.70
310
1,580.32
196.31
1,384.01
73,997.68
311
1,580.32
192.70
1,387.62
72,610.07
312
1,580.32
189.09
1,391.23
71,218.83
313
1,580.32
185.47
1,394.85
69,823.98
314
1,580.32
181.83
1,398.49
68,425.49
315
1,580.32
178.19
1,402.13
67,023.36
316
1,580.32
174.54
1,405.78
65,617.58
317
1,580.32
170.88
1,409.44
64,208.14
318
1,580.32
167.21
1,413.11
62,795.03
319
1,580.32
163.53
1,416.79
61,378.24
320
1,580.32
159.84
1,420.48
59,957.76
321
1,580.32
156.14
1,424.18
58,533.58
322
1,580.32
152.43
1,427.89
57,105.69
323
1,580.32
148.71
1,431.61
55,674.08
324
1,580.32
144.98
1,435.34
54,238.75
325
1,580.32
141.25
1,439.07
52,799.68
326
1,580.32
137.50
1,442.82
51,356.85
327
1,580.32
133.74
1,446.58
49,910.28
328
1,580.32
129.97
1,450.35
48,459.93
329
1,580.32
126.20
1,454.12
47,005.81
330
1,580.32
122.41
1,457.91
45,547.90
331
1,580.32
118.61
1,461.71
44,086.19
332
1,580.32
114.81
1,465.51
42,620.68
333
1,580.32
110.99
1,469.33
41,151.35
334
1,580.32
107.16
1,473.16
39,678.20
335
1,580.32
103.33
1,476.99
38,201.21
336
1,580.32
99.48
1,480.84
36,720.37
337
1,580.32
95.63
1,484.69
35,235.68
338
1,580.32
91.76
1,488.56
33,747.12
339
1,580.32
87.88
1,492.44
32,254.68
340
1,580.32
84.00
1,496.32
30,758.35
341
1,580.32
80.10
1,500.22
29,258.13
342
1,580.32
76.19
1,504.13
27,754.01
343
1,580.32
72.28
1,508.04
26,245.96
344
1,580.32
68.35
1,511.97
24,733.99
345
1,580.32
64.41
1,515.91
23,218.08
346
1,580.32
60.46
1,519.86
21,698.23
347
1,580.32
56.51
1,523.81
20,174.41
348
1,580.32
52.54
1,527.78
18,646.63
349
1,580.32
48.56
1,531.76
17,114.87
350
1,580.32
44.57
1,535.75
15,579.12
351
1,580.32
40.57
1,539.75
14,039.37
352
1,580.32
36.56
1,543.76
12,495.61
353
1,580.32
32.54
1,547.78
10,947.83
354
1,580.32
28.51
1,551.81
9,396.02
355
1,580.32
24.47
1,555.85
7,840.17
356
1,580.32
20.42
1,559.90
6,280.27
357
1,580.32
16.35
1,563.97
4,716.30
358
1,580.32
12.28
1,568.04
3,148.27
359
1,580.32
8.20
1,572.12
1,576.14
360
1,580.25
4.10
1,576.14
0.00
Totals
568,915.13
200,005.13
368,910.00

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