Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,880.16  
 

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
1,880.16
1,391.51
488.65
370,581.35
2
1,880.16
1,389.68
490.48
370,090.87
3
1,880.16
1,387.84
492.32
369,598.55
4
1,880.16
1,385.99
494.17
369,104.39
5
1,880.16
1,384.14
496.02
368,608.37
6
1,880.16
1,382.28
497.88
368,110.49
7
1,880.16
1,380.41
499.75
367,610.75
8
1,880.16
1,378.54
501.62
367,109.13
9
1,880.16
1,376.66
503.50
366,605.62
10
1,880.16
1,374.77
505.39
366,100.24
11
1,880.16
1,372.88
507.28
365,592.95
12
1,880.16
1,370.97
509.19
365,083.77
13
1,880.16
1,369.06
511.10
364,572.67
14
1,880.16
1,367.15
513.01
364,059.66
15
1,880.16
1,365.22
514.94
363,544.72
16
1,880.16
1,363.29
516.87
363,027.85
17
1,880.16
1,361.35
518.81
362,509.05
18
1,880.16
1,359.41
520.75
361,988.30
19
1,880.16
1,357.46
522.70
361,465.59
20
1,880.16
1,355.50
524.66
360,940.93
21
1,880.16
1,353.53
526.63
360,414.30
22
1,880.16
1,351.55
528.61
359,885.69
23
1,880.16
1,349.57
530.59
359,355.10
24
1,880.16
1,347.58
532.58
358,822.52
25
1,880.16
1,345.58
534.58
358,287.95
26
1,880.16
1,343.58
536.58
357,751.37
27
1,880.16
1,341.57
538.59
357,212.78
28
1,880.16
1,339.55
540.61
356,672.16
29
1,880.16
1,337.52
542.64
356,129.52
30
1,880.16
1,335.49
544.67
355,584.85
31
1,880.16
1,333.44
546.72
355,038.13
32
1,880.16
1,331.39
548.77
354,489.37
33
1,880.16
1,329.34
550.82
353,938.54
34
1,880.16
1,327.27
552.89
353,385.65
35
1,880.16
1,325.20
554.96
352,830.69
36
1,880.16
1,323.12
557.04
352,273.64
37
1,880.16
1,321.03
559.13
351,714.51
38
1,880.16
1,318.93
561.23
351,153.28
39
1,880.16
1,316.82
563.34
350,589.94
40
1,880.16
1,314.71
565.45
350,024.49
41
1,880.16
1,312.59
567.57
349,456.93
42
1,880.16
1,310.46
569.70
348,887.23
43
1,880.16
1,308.33
571.83
348,315.40
44
1,880.16
1,306.18
573.98
347,741.42
45
1,880.16
1,304.03
576.13
347,165.29
46
1,880.16
1,301.87
578.29
346,587.00
47
1,880.16
1,299.70
580.46
346,006.54
48
1,880.16
1,297.52
582.64
345,423.91
49
1,880.16
1,295.34
584.82
344,839.09
50
1,880.16
1,293.15
587.01
344,252.07
51
1,880.16
1,290.95
589.21
343,662.86
52
1,880.16
1,288.74
591.42
343,071.43
53
1,880.16
1,286.52
593.64
342,477.79
54
1,880.16
1,284.29
595.87
341,881.92
55
1,880.16
1,282.06
598.10
341,283.82
56
1,880.16
1,279.81
600.35
340,683.47
57
1,880.16
1,277.56
602.60
340,080.88
58
1,880.16
1,275.30
604.86
339,476.02
59
1,880.16
1,273.04
607.12
338,868.90
60
1,880.16
1,270.76
609.40
338,259.49
61
1,880.16
1,268.47
611.69
337,647.81
62
1,880.16
1,266.18
613.98
337,033.83
63
1,880.16
1,263.88
616.28
336,417.54
64
1,880.16
1,261.57
618.59
335,798.95
65
1,880.16
1,259.25
620.91
335,178.03
66
1,880.16
1,256.92
623.24
334,554.79
67
1,880.16
1,254.58
625.58
333,929.21
68
1,880.16
1,252.23
627.93
333,301.29
69
1,880.16
1,249.88
630.28
332,671.01
70
1,880.16
1,247.52
632.64
332,038.36
71
1,880.16
1,245.14
635.02
331,403.35
72
1,880.16
1,242.76
637.40
330,765.95
73
1,880.16
1,240.37
639.79
330,126.16
74
1,880.16
1,237.97
642.19
329,483.98
75
1,880.16
1,235.56
644.60
328,839.38
76
1,880.16
1,233.15
647.01
328,192.37
77
1,880.16
1,230.72
649.44
327,542.93
78
1,880.16
1,228.29
651.87
326,891.06
79
1,880.16
1,225.84
654.32
326,236.74
80
1,880.16
1,223.39
656.77
325,579.96
81
1,880.16
1,220.92
659.24
324,920.73
82
1,880.16
1,218.45
661.71
324,259.02
83
1,880.16
1,215.97
664.19
323,594.83
84
1,880.16
1,213.48
666.68
322,928.15
85
1,880.16
1,210.98
669.18
322,258.97
86
1,880.16
1,208.47
671.69
321,587.29
87
1,880.16
1,205.95
674.21
320,913.08
88
1,880.16
1,203.42
676.74
320,236.34
89
1,880.16
1,200.89
679.27
319,557.07
90
1,880.16
1,198.34
681.82
318,875.25
91
1,880.16
1,195.78
684.38
318,190.87
92
1,880.16
1,193.22
686.94
317,503.93
93
1,880.16
1,190.64
689.52
316,814.41
94
1,880.16
1,188.05
692.11
316,122.30
95
1,880.16
1,185.46
694.70
315,427.60
96
1,880.16
1,182.85
697.31
314,730.29
97
1,880.16
1,180.24
699.92
314,030.37
98
1,880.16
1,177.61
702.55
313,327.82
99
1,880.16
1,174.98
705.18
312,622.64
100
1,880.16
1,172.33
707.83
311,914.82
101
1,880.16
1,169.68
710.48
311,204.34
102
1,880.16
1,167.02
713.14
310,491.19
103
1,880.16
1,164.34
715.82
309,775.38
104
1,880.16
1,161.66
718.50
309,056.87
105
1,880.16
1,158.96
721.20
308,335.68
106
1,880.16
1,156.26
723.90
307,611.78
107
1,880.16
1,153.54
726.62
306,885.16
108
1,880.16
1,150.82
729.34
306,155.82
109
1,880.16
1,148.08
732.08
305,423.74
110
1,880.16
1,145.34
734.82
304,688.92
111
1,880.16
1,142.58
737.58
303,951.35
112
1,880.16
1,139.82
740.34
303,211.00
113
1,880.16
1,137.04
743.12
302,467.89
114
1,880.16
1,134.25
745.91
301,721.98
115
1,880.16
1,131.46
748.70
300,973.28
116
1,880.16
1,128.65
751.51
300,221.77
117
1,880.16
1,125.83
754.33
299,467.44
118
1,880.16
1,123.00
757.16
298,710.28
119
1,880.16
1,120.16
760.00
297,950.29
120
1,880.16
1,117.31
762.85
297,187.44
121
1,880.16
1,114.45
765.71
296,421.73
122
1,880.16
1,111.58
768.58
295,653.15
123
1,880.16
1,108.70
771.46
294,881.69
124
1,880.16
1,105.81
774.35
294,107.34
125
1,880.16
1,102.90
777.26
293,330.08
126
1,880.16
1,099.99
780.17
292,549.91
127
1,880.16
1,097.06
783.10
291,766.81
128
1,880.16
1,094.13
786.03
290,980.78
129
1,880.16
1,091.18
788.98
290,191.80
130
1,880.16
1,088.22
791.94
289,399.85
131
1,880.16
1,085.25
794.91
288,604.94
132
1,880.16
1,082.27
797.89
287,807.05
133
1,880.16
1,079.28
800.88
287,006.17
134
1,880.16
1,076.27
803.89
286,202.28
135
1,880.16
1,073.26
806.90
285,395.38
136
1,880.16
1,070.23
809.93
284,585.45
137
1,880.16
1,067.20
812.96
283,772.49
138
1,880.16
1,064.15
816.01
282,956.48
139
1,880.16
1,061.09
819.07
282,137.40
140
1,880.16
1,058.02
822.14
281,315.26
141
1,880.16
1,054.93
825.23
280,490.03
142
1,880.16
1,051.84
828.32
279,661.71
143
1,880.16
1,048.73
831.43
278,830.28
144
1,880.16
1,045.61
834.55
277,995.73
145
1,880.16
1,042.48
837.68
277,158.06
146
1,880.16
1,039.34
840.82
276,317.24
147
1,880.16
1,036.19
843.97
275,473.27
148
1,880.16
1,033.02
847.14
274,626.13
149
1,880.16
1,029.85
850.31
273,775.82
150
1,880.16
1,026.66
853.50
272,922.32
151
1,880.16
1,023.46
856.70
272,065.62
152
1,880.16
1,020.25
859.91
271,205.71
153
1,880.16
1,017.02
863.14
270,342.57
154
1,880.16
1,013.78
866.38
269,476.19
155
1,880.16
1,010.54
869.62
268,606.57
156
1,880.16
1,007.27
872.89
267,733.68
157
1,880.16
1,004.00
876.16
266,857.52
158
1,880.16
1,000.72
879.44
265,978.08
159
1,880.16
997.42
882.74
265,095.34
160
1,880.16
994.11
886.05
264,209.28
161
1,880.16
990.78
889.38
263,319.91
162
1,880.16
987.45
892.71
262,427.20
163
1,880.16
984.10
896.06
261,531.14
164
1,880.16
980.74
899.42
260,631.72
165
1,880.16
977.37
902.79
259,728.93
166
1,880.16
973.98
906.18
258,822.76
167
1,880.16
970.59
909.57
257,913.18
168
1,880.16
967.17
912.99
257,000.19
169
1,880.16
963.75
916.41
256,083.79
170
1,880.16
960.31
919.85
255,163.94
171
1,880.16
956.86
923.30
254,240.64
172
1,880.16
953.40
926.76
253,313.89
173
1,880.16
949.93
930.23
252,383.65
174
1,880.16
946.44
933.72
251,449.93
175
1,880.16
942.94
937.22
250,512.71
176
1,880.16
939.42
940.74
249,571.97
177
1,880.16
935.89
944.27
248,627.71
178
1,880.16
932.35
947.81
247,679.90
179
1,880.16
928.80
951.36
246,728.54
180
1,880.16
925.23
954.93
245,773.61
181
1,880.16
921.65
958.51
244,815.10
182
1,880.16
918.06
962.10
243,853.00
183
1,880.16
914.45
965.71
242,887.29
184
1,880.16
910.83
969.33
241,917.96
185
1,880.16
907.19
972.97
240,944.99
186
1,880.16
903.54
976.62
239,968.37
187
1,880.16
899.88
980.28
238,988.09
188
1,880.16
896.21
983.95
238,004.14
189
1,880.16
892.52
987.64
237,016.50
190
1,880.16
888.81
991.35
236,025.15
191
1,880.16
885.09
995.07
235,030.08
192
1,880.16
881.36
998.80
234,031.28
193
1,880.16
877.62
1,002.54
233,028.74
194
1,880.16
873.86
1,006.30
232,022.44
195
1,880.16
870.08
1,010.08
231,012.36
196
1,880.16
866.30
1,013.86
229,998.50
197
1,880.16
862.49
1,017.67
228,980.83
198
1,880.16
858.68
1,021.48
227,959.35
199
1,880.16
854.85
1,025.31
226,934.04
200
1,880.16
851.00
1,029.16
225,904.88
201
1,880.16
847.14
1,033.02
224,871.87
202
1,880.16
843.27
1,036.89
223,834.98
203
1,880.16
839.38
1,040.78
222,794.20
204
1,880.16
835.48
1,044.68
221,749.51
205
1,880.16
831.56
1,048.60
220,700.92
206
1,880.16
827.63
1,052.53
219,648.38
207
1,880.16
823.68
1,056.48
218,591.91
208
1,880.16
819.72
1,060.44
217,531.46
209
1,880.16
815.74
1,064.42
216,467.05
210
1,880.16
811.75
1,068.41
215,398.64
211
1,880.16
807.74
1,072.42
214,326.22
212
1,880.16
803.72
1,076.44
213,249.79
213
1,880.16
799.69
1,080.47
212,169.31
214
1,880.16
795.63
1,084.53
211,084.79
215
1,880.16
791.57
1,088.59
209,996.20
216
1,880.16
787.49
1,092.67
208,903.52
217
1,880.16
783.39
1,096.77
207,806.75
218
1,880.16
779.28
1,100.88
206,705.87
219
1,880.16
775.15
1,105.01
205,600.85
220
1,880.16
771.00
1,109.16
204,491.70
221
1,880.16
766.84
1,113.32
203,378.38
222
1,880.16
762.67
1,117.49
202,260.89
223
1,880.16
758.48
1,121.68
201,139.21
224
1,880.16
754.27
1,125.89
200,013.32
225
1,880.16
750.05
1,130.11
198,883.21
226
1,880.16
745.81
1,134.35
197,748.86
227
1,880.16
741.56
1,138.60
196,610.26
228
1,880.16
737.29
1,142.87
195,467.39
229
1,880.16
733.00
1,147.16
194,320.23
230
1,880.16
728.70
1,151.46
193,168.77
231
1,880.16
724.38
1,155.78
192,012.99
232
1,880.16
720.05
1,160.11
190,852.88
233
1,880.16
715.70
1,164.46
189,688.42
234
1,880.16
711.33
1,168.83
188,519.59
235
1,880.16
706.95
1,173.21
187,346.38
236
1,880.16
702.55
1,177.61
186,168.77
237
1,880.16
698.13
1,182.03
184,986.74
238
1,880.16
693.70
1,186.46
183,800.28
239
1,880.16
689.25
1,190.91
182,609.38
240
1,880.16
684.79
1,195.37
181,414.00
241
1,880.16
680.30
1,199.86
180,214.14
242
1,880.16
675.80
1,204.36
179,009.79
243
1,880.16
671.29
1,208.87
177,800.91
244
1,880.16
666.75
1,213.41
176,587.51
245
1,880.16
662.20
1,217.96
175,369.55
246
1,880.16
657.64
1,222.52
174,147.02
247
1,880.16
653.05
1,227.11
172,919.92
248
1,880.16
648.45
1,231.71
171,688.21
249
1,880.16
643.83
1,236.33
170,451.88
250
1,880.16
639.19
1,240.97
169,210.91
251
1,880.16
634.54
1,245.62
167,965.29
252
1,880.16
629.87
1,250.29
166,715.00
253
1,880.16
625.18
1,254.98
165,460.02
254
1,880.16
620.48
1,259.68
164,200.34
255
1,880.16
615.75
1,264.41
162,935.93
256
1,880.16
611.01
1,269.15
161,666.78
257
1,880.16
606.25
1,273.91
160,392.87
258
1,880.16
601.47
1,278.69
159,114.18
259
1,880.16
596.68
1,283.48
157,830.70
260
1,880.16
591.87
1,288.29
156,542.41
261
1,880.16
587.03
1,293.13
155,249.28
262
1,880.16
582.18
1,297.98
153,951.31
263
1,880.16
577.32
1,302.84
152,648.46
264
1,880.16
572.43
1,307.73
151,340.73
265
1,880.16
567.53
1,312.63
150,028.10
266
1,880.16
562.61
1,317.55
148,710.55
267
1,880.16
557.66
1,322.50
147,388.05
268
1,880.16
552.71
1,327.45
146,060.60
269
1,880.16
547.73
1,332.43
144,728.16
270
1,880.16
542.73
1,337.43
143,390.74
271
1,880.16
537.72
1,342.44
142,048.29
272
1,880.16
532.68
1,347.48
140,700.81
273
1,880.16
527.63
1,352.53
139,348.28
274
1,880.16
522.56
1,357.60
137,990.68
275
1,880.16
517.47
1,362.69
136,627.98
276
1,880.16
512.35
1,367.81
135,260.18
277
1,880.16
507.23
1,372.93
133,887.24
278
1,880.16
502.08
1,378.08
132,509.16
279
1,880.16
496.91
1,383.25
131,125.91
280
1,880.16
491.72
1,388.44
129,737.47
281
1,880.16
486.52
1,393.64
128,343.83
282
1,880.16
481.29
1,398.87
126,944.95
283
1,880.16
476.04
1,404.12
125,540.84
284
1,880.16
470.78
1,409.38
124,131.46
285
1,880.16
465.49
1,414.67
122,716.79
286
1,880.16
460.19
1,419.97
121,296.82
287
1,880.16
454.86
1,425.30
119,871.52
288
1,880.16
449.52
1,430.64
118,440.88
289
1,880.16
444.15
1,436.01
117,004.87
290
1,880.16
438.77
1,441.39
115,563.48
291
1,880.16
433.36
1,446.80
114,116.68
292
1,880.16
427.94
1,452.22
112,664.46
293
1,880.16
422.49
1,457.67
111,206.79
294
1,880.16
417.03
1,463.13
109,743.66
295
1,880.16
411.54
1,468.62
108,275.04
296
1,880.16
406.03
1,474.13
106,800.91
297
1,880.16
400.50
1,479.66
105,321.25
298
1,880.16
394.95
1,485.21
103,836.05
299
1,880.16
389.39
1,490.77
102,345.27
300
1,880.16
383.79
1,496.37
100,848.91
301
1,880.16
378.18
1,501.98
99,346.93
302
1,880.16
372.55
1,507.61
97,839.32
303
1,880.16
366.90
1,513.26
96,326.06
304
1,880.16
361.22
1,518.94
94,807.12
305
1,880.16
355.53
1,524.63
93,282.49
306
1,880.16
349.81
1,530.35
91,752.14
307
1,880.16
344.07
1,536.09
90,216.05
308
1,880.16
338.31
1,541.85
88,674.20
309
1,880.16
332.53
1,547.63
87,126.57
310
1,880.16
326.72
1,553.44
85,573.13
311
1,880.16
320.90
1,559.26
84,013.87
312
1,880.16
315.05
1,565.11
82,448.76
313
1,880.16
309.18
1,570.98
80,877.78
314
1,880.16
303.29
1,576.87
79,300.92
315
1,880.16
297.38
1,582.78
77,718.13
316
1,880.16
291.44
1,588.72
76,129.42
317
1,880.16
285.49
1,594.67
74,534.74
318
1,880.16
279.51
1,600.65
72,934.09
319
1,880.16
273.50
1,606.66
71,327.43
320
1,880.16
267.48
1,612.68
69,714.75
321
1,880.16
261.43
1,618.73
68,096.02
322
1,880.16
255.36
1,624.80
66,471.22
323
1,880.16
249.27
1,630.89
64,840.33
324
1,880.16
243.15
1,637.01
63,203.32
325
1,880.16
237.01
1,643.15
61,560.17
326
1,880.16
230.85
1,649.31
59,910.86
327
1,880.16
224.67
1,655.49
58,255.37
328
1,880.16
218.46
1,661.70
56,593.66
329
1,880.16
212.23
1,667.93
54,925.73
330
1,880.16
205.97
1,674.19
53,251.54
331
1,880.16
199.69
1,680.47
51,571.07
332
1,880.16
193.39
1,686.77
49,884.31
333
1,880.16
187.07
1,693.09
48,191.21
334
1,880.16
180.72
1,699.44
46,491.77
335
1,880.16
174.34
1,705.82
44,785.95
336
1,880.16
167.95
1,712.21
43,073.74
337
1,880.16
161.53
1,718.63
41,355.11
338
1,880.16
155.08
1,725.08
39,630.03
339
1,880.16
148.61
1,731.55
37,898.48
340
1,880.16
142.12
1,738.04
36,160.44
341
1,880.16
135.60
1,744.56
34,415.88
342
1,880.16
129.06
1,751.10
32,664.78
343
1,880.16
122.49
1,757.67
30,907.12
344
1,880.16
115.90
1,764.26
29,142.86
345
1,880.16
109.29
1,770.87
27,371.98
346
1,880.16
102.64
1,777.52
25,594.47
347
1,880.16
95.98
1,784.18
23,810.29
348
1,880.16
89.29
1,790.87
22,019.42
349
1,880.16
82.57
1,797.59
20,221.83
350
1,880.16
75.83
1,804.33
18,417.50
351
1,880.16
69.07
1,811.09
16,606.41
352
1,880.16
62.27
1,817.89
14,788.52
353
1,880.16
55.46
1,824.70
12,963.82
354
1,880.16
48.61
1,831.55
11,132.27
355
1,880.16
41.75
1,838.41
9,293.86
356
1,880.16
34.85
1,845.31
7,448.55
357
1,880.16
27.93
1,852.23
5,596.32
358
1,880.16
20.99
1,859.17
3,737.15
359
1,880.16
14.01
1,866.15
1,871.00
360
1,878.02
7.02
1,871.00
0.00
Totals
676,855.46
305,785.46
371,070.00

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