Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,800.64  
 

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
1,800.64
1,277.15
523.49
371,011.51
2
1,800.64
1,275.35
525.29
370,486.22
3
1,800.64
1,273.55
527.09
369,959.13
4
1,800.64
1,271.73
528.91
369,430.22
5
1,800.64
1,269.92
530.72
368,899.50
6
1,800.64
1,268.09
532.55
368,366.95
7
1,800.64
1,266.26
534.38
367,832.57
8
1,800.64
1,264.42
536.22
367,296.36
9
1,800.64
1,262.58
538.06
366,758.30
10
1,800.64
1,260.73
539.91
366,218.39
11
1,800.64
1,258.88
541.76
365,676.63
12
1,800.64
1,257.01
543.63
365,133.00
13
1,800.64
1,255.14
545.50
364,587.51
14
1,800.64
1,253.27
547.37
364,040.14
15
1,800.64
1,251.39
549.25
363,490.88
16
1,800.64
1,249.50
551.14
362,939.74
17
1,800.64
1,247.61
553.03
362,386.71
18
1,800.64
1,245.70
554.94
361,831.77
19
1,800.64
1,243.80
556.84
361,274.93
20
1,800.64
1,241.88
558.76
360,716.17
21
1,800.64
1,239.96
560.68
360,155.49
22
1,800.64
1,238.03
562.61
359,592.89
23
1,800.64
1,236.10
564.54
359,028.35
24
1,800.64
1,234.16
566.48
358,461.87
25
1,800.64
1,232.21
568.43
357,893.44
26
1,800.64
1,230.26
570.38
357,323.06
27
1,800.64
1,228.30
572.34
356,750.72
28
1,800.64
1,226.33
574.31
356,176.41
29
1,800.64
1,224.36
576.28
355,600.13
30
1,800.64
1,222.38
578.26
355,021.86
31
1,800.64
1,220.39
580.25
354,441.61
32
1,800.64
1,218.39
582.25
353,859.36
33
1,800.64
1,216.39
584.25
353,275.11
34
1,800.64
1,214.38
586.26
352,688.86
35
1,800.64
1,212.37
588.27
352,100.58
36
1,800.64
1,210.35
590.29
351,510.29
37
1,800.64
1,208.32
592.32
350,917.97
38
1,800.64
1,206.28
594.36
350,323.61
39
1,800.64
1,204.24
596.40
349,727.20
40
1,800.64
1,202.19
598.45
349,128.75
41
1,800.64
1,200.13
600.51
348,528.24
42
1,800.64
1,198.07
602.57
347,925.67
43
1,800.64
1,195.99
604.65
347,321.02
44
1,800.64
1,193.92
606.72
346,714.30
45
1,800.64
1,191.83
608.81
346,105.49
46
1,800.64
1,189.74
610.90
345,494.59
47
1,800.64
1,187.64
613.00
344,881.58
48
1,800.64
1,185.53
615.11
344,266.47
49
1,800.64
1,183.42
617.22
343,649.25
50
1,800.64
1,181.29
619.35
343,029.90
51
1,800.64
1,179.17
621.47
342,408.43
52
1,800.64
1,177.03
623.61
341,784.82
53
1,800.64
1,174.89
625.75
341,159.06
54
1,800.64
1,172.73
627.91
340,531.16
55
1,800.64
1,170.58
630.06
339,901.09
56
1,800.64
1,168.41
632.23
339,268.86
57
1,800.64
1,166.24
634.40
338,634.46
58
1,800.64
1,164.06
636.58
337,997.88
59
1,800.64
1,161.87
638.77
337,359.10
60
1,800.64
1,159.67
640.97
336,718.14
61
1,800.64
1,157.47
643.17
336,074.96
62
1,800.64
1,155.26
645.38
335,429.58
63
1,800.64
1,153.04
647.60
334,781.98
64
1,800.64
1,150.81
649.83
334,132.15
65
1,800.64
1,148.58
652.06
333,480.09
66
1,800.64
1,146.34
654.30
332,825.79
67
1,800.64
1,144.09
656.55
332,169.24
68
1,800.64
1,141.83
658.81
331,510.43
69
1,800.64
1,139.57
661.07
330,849.36
70
1,800.64
1,137.29
663.35
330,186.01
71
1,800.64
1,135.01
665.63
329,520.39
72
1,800.64
1,132.73
667.91
328,852.48
73
1,800.64
1,130.43
670.21
328,182.27
74
1,800.64
1,128.13
672.51
327,509.75
75
1,800.64
1,125.81
674.83
326,834.93
76
1,800.64
1,123.50
677.14
326,157.78
77
1,800.64
1,121.17
679.47
325,478.31
78
1,800.64
1,118.83
681.81
324,796.50
79
1,800.64
1,116.49
684.15
324,112.35
80
1,800.64
1,114.14
686.50
323,425.84
81
1,800.64
1,111.78
688.86
322,736.98
82
1,800.64
1,109.41
691.23
322,045.75
83
1,800.64
1,107.03
693.61
321,352.14
84
1,800.64
1,104.65
695.99
320,656.15
85
1,800.64
1,102.26
698.38
319,957.77
86
1,800.64
1,099.85
700.79
319,256.98
87
1,800.64
1,097.45
703.19
318,553.79
88
1,800.64
1,095.03
705.61
317,848.17
89
1,800.64
1,092.60
708.04
317,140.14
90
1,800.64
1,090.17
710.47
316,429.67
91
1,800.64
1,087.73
712.91
315,716.75
92
1,800.64
1,085.28
715.36
315,001.39
93
1,800.64
1,082.82
717.82
314,283.57
94
1,800.64
1,080.35
720.29
313,563.28
95
1,800.64
1,077.87
722.77
312,840.51
96
1,800.64
1,075.39
725.25
312,115.26
97
1,800.64
1,072.90
727.74
311,387.52
98
1,800.64
1,070.39
730.25
310,657.27
99
1,800.64
1,067.88
732.76
309,924.52
100
1,800.64
1,065.37
735.27
309,189.24
101
1,800.64
1,062.84
737.80
308,451.44
102
1,800.64
1,060.30
740.34
307,711.10
103
1,800.64
1,057.76
742.88
306,968.22
104
1,800.64
1,055.20
745.44
306,222.78
105
1,800.64
1,052.64
748.00
305,474.78
106
1,800.64
1,050.07
750.57
304,724.21
107
1,800.64
1,047.49
753.15
303,971.06
108
1,800.64
1,044.90
755.74
303,215.32
109
1,800.64
1,042.30
758.34
302,456.98
110
1,800.64
1,039.70
760.94
301,696.04
111
1,800.64
1,037.08
763.56
300,932.48
112
1,800.64
1,034.46
766.18
300,166.30
113
1,800.64
1,031.82
768.82
299,397.48
114
1,800.64
1,029.18
771.46
298,626.02
115
1,800.64
1,026.53
774.11
297,851.90
116
1,800.64
1,023.87
776.77
297,075.13
117
1,800.64
1,021.20
779.44
296,295.68
118
1,800.64
1,018.52
782.12
295,513.56
119
1,800.64
1,015.83
784.81
294,728.75
120
1,800.64
1,013.13
787.51
293,941.24
121
1,800.64
1,010.42
790.22
293,151.02
122
1,800.64
1,007.71
792.93
292,358.09
123
1,800.64
1,004.98
795.66
291,562.43
124
1,800.64
1,002.25
798.39
290,764.04
125
1,800.64
999.50
801.14
289,962.90
126
1,800.64
996.75
803.89
289,159.00
127
1,800.64
993.98
806.66
288,352.35
128
1,800.64
991.21
809.43
287,542.92
129
1,800.64
988.43
812.21
286,730.71
130
1,800.64
985.64
815.00
285,915.71
131
1,800.64
982.84
817.80
285,097.90
132
1,800.64
980.02
820.62
284,277.28
133
1,800.64
977.20
823.44
283,453.85
134
1,800.64
974.37
826.27
282,627.58
135
1,800.64
971.53
829.11
281,798.47
136
1,800.64
968.68
831.96
280,966.51
137
1,800.64
965.82
834.82
280,131.70
138
1,800.64
962.95
837.69
279,294.01
139
1,800.64
960.07
840.57
278,453.44
140
1,800.64
957.18
843.46
277,609.99
141
1,800.64
954.28
846.36
276,763.63
142
1,800.64
951.37
849.27
275,914.37
143
1,800.64
948.46
852.18
275,062.18
144
1,800.64
945.53
855.11
274,207.07
145
1,800.64
942.59
858.05
273,349.01
146
1,800.64
939.64
861.00
272,488.01
147
1,800.64
936.68
863.96
271,624.05
148
1,800.64
933.71
866.93
270,757.12
149
1,800.64
930.73
869.91
269,887.20
150
1,800.64
927.74
872.90
269,014.30
151
1,800.64
924.74
875.90
268,138.40
152
1,800.64
921.73
878.91
267,259.48
153
1,800.64
918.70
881.94
266,377.55
154
1,800.64
915.67
884.97
265,492.58
155
1,800.64
912.63
888.01
264,604.57
156
1,800.64
909.58
891.06
263,713.51
157
1,800.64
906.52
894.12
262,819.39
158
1,800.64
903.44
897.20
261,922.19
159
1,800.64
900.36
900.28
261,021.91
160
1,800.64
897.26
903.38
260,118.53
161
1,800.64
894.16
906.48
259,212.05
162
1,800.64
891.04
909.60
258,302.45
163
1,800.64
887.91
912.73
257,389.72
164
1,800.64
884.78
915.86
256,473.86
165
1,800.64
881.63
919.01
255,554.85
166
1,800.64
878.47
922.17
254,632.68
167
1,800.64
875.30
925.34
253,707.34
168
1,800.64
872.12
928.52
252,778.82
169
1,800.64
868.93
931.71
251,847.10
170
1,800.64
865.72
934.92
250,912.19
171
1,800.64
862.51
938.13
249,974.06
172
1,800.64
859.29
941.35
249,032.70
173
1,800.64
856.05
944.59
248,088.11
174
1,800.64
852.80
947.84
247,140.28
175
1,800.64
849.54
951.10
246,189.18
176
1,800.64
846.28
954.36
245,234.82
177
1,800.64
842.99
957.65
244,277.17
178
1,800.64
839.70
960.94
243,316.23
179
1,800.64
836.40
964.24
242,351.99
180
1,800.64
833.08
967.56
241,384.44
181
1,800.64
829.76
970.88
240,413.56
182
1,800.64
826.42
974.22
239,439.34
183
1,800.64
823.07
977.57
238,461.77
184
1,800.64
819.71
980.93
237,480.84
185
1,800.64
816.34
984.30
236,496.55
186
1,800.64
812.96
987.68
235,508.86
187
1,800.64
809.56
991.08
234,517.78
188
1,800.64
806.15
994.49
233,523.30
189
1,800.64
802.74
997.90
232,525.39
190
1,800.64
799.31
1,001.33
231,524.06
191
1,800.64
795.86
1,004.78
230,519.28
192
1,800.64
792.41
1,008.23
229,511.05
193
1,800.64
788.94
1,011.70
228,499.36
194
1,800.64
785.47
1,015.17
227,484.19
195
1,800.64
781.98
1,018.66
226,465.52
196
1,800.64
778.48
1,022.16
225,443.36
197
1,800.64
774.96
1,025.68
224,417.68
198
1,800.64
771.44
1,029.20
223,388.48
199
1,800.64
767.90
1,032.74
222,355.73
200
1,800.64
764.35
1,036.29
221,319.44
201
1,800.64
760.79
1,039.85
220,279.59
202
1,800.64
757.21
1,043.43
219,236.16
203
1,800.64
753.62
1,047.02
218,189.14
204
1,800.64
750.03
1,050.61
217,138.53
205
1,800.64
746.41
1,054.23
216,084.30
206
1,800.64
742.79
1,057.85
215,026.45
207
1,800.64
739.15
1,061.49
213,964.96
208
1,800.64
735.50
1,065.14
212,899.83
209
1,800.64
731.84
1,068.80
211,831.03
210
1,800.64
728.17
1,072.47
210,758.56
211
1,800.64
724.48
1,076.16
209,682.40
212
1,800.64
720.78
1,079.86
208,602.55
213
1,800.64
717.07
1,083.57
207,518.98
214
1,800.64
713.35
1,087.29
206,431.68
215
1,800.64
709.61
1,091.03
205,340.65
216
1,800.64
705.86
1,094.78
204,245.87
217
1,800.64
702.10
1,098.54
203,147.33
218
1,800.64
698.32
1,102.32
202,045.01
219
1,800.64
694.53
1,106.11
200,938.90
220
1,800.64
690.73
1,109.91
199,828.98
221
1,800.64
686.91
1,113.73
198,715.26
222
1,800.64
683.08
1,117.56
197,597.70
223
1,800.64
679.24
1,121.40
196,476.30
224
1,800.64
675.39
1,125.25
195,351.05
225
1,800.64
671.52
1,129.12
194,221.93
226
1,800.64
667.64
1,133.00
193,088.93
227
1,800.64
663.74
1,136.90
191,952.03
228
1,800.64
659.84
1,140.80
190,811.22
229
1,800.64
655.91
1,144.73
189,666.50
230
1,800.64
651.98
1,148.66
188,517.84
231
1,800.64
648.03
1,152.61
187,365.23
232
1,800.64
644.07
1,156.57
186,208.65
233
1,800.64
640.09
1,160.55
185,048.11
234
1,800.64
636.10
1,164.54
183,883.57
235
1,800.64
632.10
1,168.54
182,715.03
236
1,800.64
628.08
1,172.56
181,542.47
237
1,800.64
624.05
1,176.59
180,365.88
238
1,800.64
620.01
1,180.63
179,185.25
239
1,800.64
615.95
1,184.69
178,000.56
240
1,800.64
611.88
1,188.76
176,811.80
241
1,800.64
607.79
1,192.85
175,618.95
242
1,800.64
603.69
1,196.95
174,422.00
243
1,800.64
599.58
1,201.06
173,220.93
244
1,800.64
595.45
1,205.19
172,015.74
245
1,800.64
591.30
1,209.34
170,806.41
246
1,800.64
587.15
1,213.49
169,592.91
247
1,800.64
582.98
1,217.66
168,375.25
248
1,800.64
578.79
1,221.85
167,153.40
249
1,800.64
574.59
1,226.05
165,927.35
250
1,800.64
570.38
1,230.26
164,697.08
251
1,800.64
566.15
1,234.49
163,462.59
252
1,800.64
561.90
1,238.74
162,223.85
253
1,800.64
557.64
1,243.00
160,980.86
254
1,800.64
553.37
1,247.27
159,733.59
255
1,800.64
549.08
1,251.56
158,482.03
256
1,800.64
544.78
1,255.86
157,226.17
257
1,800.64
540.46
1,260.18
155,966.00
258
1,800.64
536.13
1,264.51
154,701.49
259
1,800.64
531.79
1,268.85
153,432.64
260
1,800.64
527.42
1,273.22
152,159.42
261
1,800.64
523.05
1,277.59
150,881.83
262
1,800.64
518.66
1,281.98
149,599.85
263
1,800.64
514.25
1,286.39
148,313.46
264
1,800.64
509.83
1,290.81
147,022.64
265
1,800.64
505.39
1,295.25
145,727.39
266
1,800.64
500.94
1,299.70
144,427.69
267
1,800.64
496.47
1,304.17
143,123.52
268
1,800.64
491.99
1,308.65
141,814.87
269
1,800.64
487.49
1,313.15
140,501.72
270
1,800.64
482.97
1,317.67
139,184.05
271
1,800.64
478.45
1,322.19
137,861.86
272
1,800.64
473.90
1,326.74
136,535.12
273
1,800.64
469.34
1,331.30
135,203.82
274
1,800.64
464.76
1,335.88
133,867.94
275
1,800.64
460.17
1,340.47
132,527.47
276
1,800.64
455.56
1,345.08
131,182.40
277
1,800.64
450.94
1,349.70
129,832.69
278
1,800.64
446.30
1,354.34
128,478.35
279
1,800.64
441.64
1,359.00
127,119.36
280
1,800.64
436.97
1,363.67
125,755.69
281
1,800.64
432.29
1,368.35
124,387.34
282
1,800.64
427.58
1,373.06
123,014.28
283
1,800.64
422.86
1,377.78
121,636.50
284
1,800.64
418.13
1,382.51
120,253.99
285
1,800.64
413.37
1,387.27
118,866.72
286
1,800.64
408.60
1,392.04
117,474.68
287
1,800.64
403.82
1,396.82
116,077.86
288
1,800.64
399.02
1,401.62
114,676.24
289
1,800.64
394.20
1,406.44
113,269.80
290
1,800.64
389.36
1,411.28
111,858.52
291
1,800.64
384.51
1,416.13
110,442.40
292
1,800.64
379.65
1,420.99
109,021.40
293
1,800.64
374.76
1,425.88
107,595.53
294
1,800.64
369.86
1,430.78
106,164.74
295
1,800.64
364.94
1,435.70
104,729.05
296
1,800.64
360.01
1,440.63
103,288.41
297
1,800.64
355.05
1,445.59
101,842.83
298
1,800.64
350.08
1,450.56
100,392.27
299
1,800.64
345.10
1,455.54
98,936.73
300
1,800.64
340.10
1,460.54
97,476.18
301
1,800.64
335.07
1,465.57
96,010.62
302
1,800.64
330.04
1,470.60
94,540.02
303
1,800.64
324.98
1,475.66
93,064.36
304
1,800.64
319.91
1,480.73
91,583.63
305
1,800.64
314.82
1,485.82
90,097.80
306
1,800.64
309.71
1,490.93
88,606.87
307
1,800.64
304.59
1,496.05
87,110.82
308
1,800.64
299.44
1,501.20
85,609.62
309
1,800.64
294.28
1,506.36
84,103.27
310
1,800.64
289.10
1,511.54
82,591.73
311
1,800.64
283.91
1,516.73
81,075.00
312
1,800.64
278.70
1,521.94
79,553.06
313
1,800.64
273.46
1,527.18
78,025.88
314
1,800.64
268.21
1,532.43
76,493.45
315
1,800.64
262.95
1,537.69
74,955.76
316
1,800.64
257.66
1,542.98
73,412.78
317
1,800.64
252.36
1,548.28
71,864.50
318
1,800.64
247.03
1,553.61
70,310.89
319
1,800.64
241.69
1,558.95
68,751.95
320
1,800.64
236.33
1,564.31
67,187.64
321
1,800.64
230.96
1,569.68
65,617.96
322
1,800.64
225.56
1,575.08
64,042.88
323
1,800.64
220.15
1,580.49
62,462.39
324
1,800.64
214.71
1,585.93
60,876.46
325
1,800.64
209.26
1,591.38
59,285.08
326
1,800.64
203.79
1,596.85
57,688.24
327
1,800.64
198.30
1,602.34
56,085.90
328
1,800.64
192.80
1,607.84
54,478.06
329
1,800.64
187.27
1,613.37
52,864.68
330
1,800.64
181.72
1,618.92
51,245.77
331
1,800.64
176.16
1,624.48
49,621.28
332
1,800.64
170.57
1,630.07
47,991.22
333
1,800.64
164.97
1,635.67
46,355.55
334
1,800.64
159.35
1,641.29
44,714.25
335
1,800.64
153.71
1,646.93
43,067.32
336
1,800.64
148.04
1,652.60
41,414.72
337
1,800.64
142.36
1,658.28
39,756.45
338
1,800.64
136.66
1,663.98
38,092.47
339
1,800.64
130.94
1,669.70
36,422.77
340
1,800.64
125.20
1,675.44
34,747.33
341
1,800.64
119.44
1,681.20
33,066.14
342
1,800.64
113.66
1,686.98
31,379.16
343
1,800.64
107.87
1,692.77
29,686.39
344
1,800.64
102.05
1,698.59
27,987.80
345
1,800.64
96.21
1,704.43
26,283.36
346
1,800.64
90.35
1,710.29
24,573.07
347
1,800.64
84.47
1,716.17
22,856.90
348
1,800.64
78.57
1,722.07
21,134.83
349
1,800.64
72.65
1,727.99
19,406.85
350
1,800.64
66.71
1,733.93
17,672.92
351
1,800.64
60.75
1,739.89
15,933.03
352
1,800.64
54.77
1,745.87
14,187.16
353
1,800.64
48.77
1,751.87
12,435.28
354
1,800.64
42.75
1,757.89
10,677.39
355
1,800.64
36.70
1,763.94
8,913.45
356
1,800.64
30.64
1,770.00
7,143.45
357
1,800.64
24.56
1,776.08
5,367.37
358
1,800.64
18.45
1,782.19
3,585.18
359
1,800.64
12.32
1,788.32
1,796.86
360
1,803.04
6.18
1,796.86
0.00
Totals
648,232.80
276,697.80
371,535.00

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