Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,830.00  
 

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
1,830.00
1,317.49
512.51
371,484.49
2
1,830.00
1,315.67
514.33
370,970.16
3
1,830.00
1,313.85
516.15
370,454.02
4
1,830.00
1,312.02
517.98
369,936.04
5
1,830.00
1,310.19
519.81
369,416.23
6
1,830.00
1,308.35
521.65
368,894.58
7
1,830.00
1,306.50
523.50
368,371.08
8
1,830.00
1,304.65
525.35
367,845.73
9
1,830.00
1,302.79
527.21
367,318.52
10
1,830.00
1,300.92
529.08
366,789.44
11
1,830.00
1,299.05
530.95
366,258.48
12
1,830.00
1,297.17
532.83
365,725.65
13
1,830.00
1,295.28
534.72
365,190.93
14
1,830.00
1,293.38
536.62
364,654.31
15
1,830.00
1,291.48
538.52
364,115.79
16
1,830.00
1,289.58
540.42
363,575.37
17
1,830.00
1,287.66
542.34
363,033.03
18
1,830.00
1,285.74
544.26
362,488.78
19
1,830.00
1,283.81
546.19
361,942.59
20
1,830.00
1,281.88
548.12
361,394.47
21
1,830.00
1,279.94
550.06
360,844.41
22
1,830.00
1,277.99
552.01
360,292.40
23
1,830.00
1,276.04
553.96
359,738.44
24
1,830.00
1,274.07
555.93
359,182.51
25
1,830.00
1,272.10
557.90
358,624.61
26
1,830.00
1,270.13
559.87
358,064.74
27
1,830.00
1,268.15
561.85
357,502.89
28
1,830.00
1,266.16
563.84
356,939.04
29
1,830.00
1,264.16
565.84
356,373.20
30
1,830.00
1,262.16
567.84
355,805.36
31
1,830.00
1,260.14
569.86
355,235.50
32
1,830.00
1,258.13
571.87
354,663.63
33
1,830.00
1,256.10
573.90
354,089.73
34
1,830.00
1,254.07
575.93
353,513.80
35
1,830.00
1,252.03
577.97
352,935.82
36
1,830.00
1,249.98
580.02
352,355.81
37
1,830.00
1,247.93
582.07
351,773.73
38
1,830.00
1,245.87
584.13
351,189.60
39
1,830.00
1,243.80
586.20
350,603.39
40
1,830.00
1,241.72
588.28
350,015.11
41
1,830.00
1,239.64
590.36
349,424.75
42
1,830.00
1,237.55
592.45
348,832.30
43
1,830.00
1,235.45
594.55
348,237.75
44
1,830.00
1,233.34
596.66
347,641.09
45
1,830.00
1,231.23
598.77
347,042.32
46
1,830.00
1,229.11
600.89
346,441.42
47
1,830.00
1,226.98
603.02
345,838.40
48
1,830.00
1,224.84
605.16
345,233.25
49
1,830.00
1,222.70
607.30
344,625.95
50
1,830.00
1,220.55
609.45
344,016.50
51
1,830.00
1,218.39
611.61
343,404.89
52
1,830.00
1,216.23
613.77
342,791.12
53
1,830.00
1,214.05
615.95
342,175.17
54
1,830.00
1,211.87
618.13
341,557.04
55
1,830.00
1,209.68
620.32
340,936.72
56
1,830.00
1,207.48
622.52
340,314.21
57
1,830.00
1,205.28
624.72
339,689.48
58
1,830.00
1,203.07
626.93
339,062.55
59
1,830.00
1,200.85
629.15
338,433.40
60
1,830.00
1,198.62
631.38
337,802.02
61
1,830.00
1,196.38
633.62
337,168.40
62
1,830.00
1,194.14
635.86
336,532.54
63
1,830.00
1,191.89
638.11
335,894.42
64
1,830.00
1,189.63
640.37
335,254.05
65
1,830.00
1,187.36
642.64
334,611.41
66
1,830.00
1,185.08
644.92
333,966.49
67
1,830.00
1,182.80
647.20
333,319.29
68
1,830.00
1,180.51
649.49
332,669.79
69
1,830.00
1,178.21
651.79
332,018.00
70
1,830.00
1,175.90
654.10
331,363.90
71
1,830.00
1,173.58
656.42
330,707.48
72
1,830.00
1,171.26
658.74
330,048.73
73
1,830.00
1,168.92
661.08
329,387.65
74
1,830.00
1,166.58
663.42
328,724.24
75
1,830.00
1,164.23
665.77
328,058.47
76
1,830.00
1,161.87
668.13
327,390.34
77
1,830.00
1,159.51
670.49
326,719.85
78
1,830.00
1,157.13
672.87
326,046.98
79
1,830.00
1,154.75
675.25
325,371.73
80
1,830.00
1,152.36
677.64
324,694.09
81
1,830.00
1,149.96
680.04
324,014.05
82
1,830.00
1,147.55
682.45
323,331.60
83
1,830.00
1,145.13
684.87
322,646.73
84
1,830.00
1,142.71
687.29
321,959.44
85
1,830.00
1,140.27
689.73
321,269.71
86
1,830.00
1,137.83
692.17
320,577.54
87
1,830.00
1,135.38
694.62
319,882.92
88
1,830.00
1,132.92
697.08
319,185.84
89
1,830.00
1,130.45
699.55
318,486.29
90
1,830.00
1,127.97
702.03
317,784.26
91
1,830.00
1,125.49
704.51
317,079.75
92
1,830.00
1,122.99
707.01
316,372.74
93
1,830.00
1,120.49
709.51
315,663.22
94
1,830.00
1,117.97
712.03
314,951.20
95
1,830.00
1,115.45
714.55
314,236.65
96
1,830.00
1,112.92
717.08
313,519.57
97
1,830.00
1,110.38
719.62
312,799.95
98
1,830.00
1,107.83
722.17
312,077.79
99
1,830.00
1,105.28
724.72
311,353.06
100
1,830.00
1,102.71
727.29
310,625.77
101
1,830.00
1,100.13
729.87
309,895.90
102
1,830.00
1,097.55
732.45
309,163.45
103
1,830.00
1,094.95
735.05
308,428.40
104
1,830.00
1,092.35
737.65
307,690.76
105
1,830.00
1,089.74
740.26
306,950.49
106
1,830.00
1,087.12
742.88
306,207.61
107
1,830.00
1,084.49
745.51
305,462.09
108
1,830.00
1,081.84
748.16
304,713.94
109
1,830.00
1,079.20
750.80
303,963.13
110
1,830.00
1,076.54
753.46
303,209.67
111
1,830.00
1,073.87
756.13
302,453.54
112
1,830.00
1,071.19
758.81
301,694.73
113
1,830.00
1,068.50
761.50
300,933.23
114
1,830.00
1,065.81
764.19
300,169.04
115
1,830.00
1,063.10
766.90
299,402.13
116
1,830.00
1,060.38
769.62
298,632.52
117
1,830.00
1,057.66
772.34
297,860.17
118
1,830.00
1,054.92
775.08
297,085.10
119
1,830.00
1,052.18
777.82
296,307.27
120
1,830.00
1,049.42
780.58
295,526.69
121
1,830.00
1,046.66
783.34
294,743.35
122
1,830.00
1,043.88
786.12
293,957.23
123
1,830.00
1,041.10
788.90
293,168.33
124
1,830.00
1,038.30
791.70
292,376.64
125
1,830.00
1,035.50
794.50
291,582.14
126
1,830.00
1,032.69
797.31
290,784.82
127
1,830.00
1,029.86
800.14
289,984.69
128
1,830.00
1,027.03
802.97
289,181.72
129
1,830.00
1,024.19
805.81
288,375.90
130
1,830.00
1,021.33
808.67
287,567.23
131
1,830.00
1,018.47
811.53
286,755.70
132
1,830.00
1,015.59
814.41
285,941.29
133
1,830.00
1,012.71
817.29
285,124.00
134
1,830.00
1,009.81
820.19
284,303.81
135
1,830.00
1,006.91
823.09
283,480.72
136
1,830.00
1,003.99
826.01
282,654.72
137
1,830.00
1,001.07
828.93
281,825.79
138
1,830.00
998.13
831.87
280,993.92
139
1,830.00
995.19
834.81
280,159.11
140
1,830.00
992.23
837.77
279,321.34
141
1,830.00
989.26
840.74
278,480.60
142
1,830.00
986.29
843.71
277,636.89
143
1,830.00
983.30
846.70
276,790.18
144
1,830.00
980.30
849.70
275,940.48
145
1,830.00
977.29
852.71
275,087.77
146
1,830.00
974.27
855.73
274,232.04
147
1,830.00
971.24
858.76
273,373.28
148
1,830.00
968.20
861.80
272,511.48
149
1,830.00
965.14
864.86
271,646.62
150
1,830.00
962.08
867.92
270,778.70
151
1,830.00
959.01
870.99
269,907.71
152
1,830.00
955.92
874.08
269,033.63
153
1,830.00
952.83
877.17
268,156.46
154
1,830.00
949.72
880.28
267,276.18
155
1,830.00
946.60
883.40
266,392.78
156
1,830.00
943.47
886.53
265,506.26
157
1,830.00
940.33
889.67
264,616.59
158
1,830.00
937.18
892.82
263,723.78
159
1,830.00
934.02
895.98
262,827.80
160
1,830.00
930.85
899.15
261,928.65
161
1,830.00
927.66
902.34
261,026.31
162
1,830.00
924.47
905.53
260,120.78
163
1,830.00
921.26
908.74
259,212.04
164
1,830.00
918.04
911.96
258,300.08
165
1,830.00
914.81
915.19
257,384.90
166
1,830.00
911.57
918.43
256,466.47
167
1,830.00
908.32
921.68
255,544.79
168
1,830.00
905.05
924.95
254,619.84
169
1,830.00
901.78
928.22
253,691.62
170
1,830.00
898.49
931.51
252,760.11
171
1,830.00
895.19
934.81
251,825.30
172
1,830.00
891.88
938.12
250,887.18
173
1,830.00
888.56
941.44
249,945.74
174
1,830.00
885.22
944.78
249,000.97
175
1,830.00
881.88
948.12
248,052.85
176
1,830.00
878.52
951.48
247,101.37
177
1,830.00
875.15
954.85
246,146.52
178
1,830.00
871.77
958.23
245,188.29
179
1,830.00
868.38
961.62
244,226.66
180
1,830.00
864.97
965.03
243,261.63
181
1,830.00
861.55
968.45
242,293.18
182
1,830.00
858.12
971.88
241,321.30
183
1,830.00
854.68
975.32
240,345.98
184
1,830.00
851.23
978.77
239,367.21
185
1,830.00
847.76
982.24
238,384.97
186
1,830.00
844.28
985.72
237,399.25
187
1,830.00
840.79
989.21
236,410.04
188
1,830.00
837.29
992.71
235,417.32
189
1,830.00
833.77
996.23
234,421.09
190
1,830.00
830.24
999.76
233,421.33
191
1,830.00
826.70
1,003.30
232,418.03
192
1,830.00
823.15
1,006.85
231,411.18
193
1,830.00
819.58
1,010.42
230,400.76
194
1,830.00
816.00
1,014.00
229,386.77
195
1,830.00
812.41
1,017.59
228,369.18
196
1,830.00
808.81
1,021.19
227,347.98
197
1,830.00
805.19
1,024.81
226,323.17
198
1,830.00
801.56
1,028.44
225,294.74
199
1,830.00
797.92
1,032.08
224,262.65
200
1,830.00
794.26
1,035.74
223,226.92
201
1,830.00
790.60
1,039.40
222,187.51
202
1,830.00
786.91
1,043.09
221,144.43
203
1,830.00
783.22
1,046.78
220,097.65
204
1,830.00
779.51
1,050.49
219,047.16
205
1,830.00
775.79
1,054.21
217,992.95
206
1,830.00
772.06
1,057.94
216,935.01
207
1,830.00
768.31
1,061.69
215,873.32
208
1,830.00
764.55
1,065.45
214,807.87
209
1,830.00
760.78
1,069.22
213,738.65
210
1,830.00
756.99
1,073.01
212,665.64
211
1,830.00
753.19
1,076.81
211,588.83
212
1,830.00
749.38
1,080.62
210,508.21
213
1,830.00
745.55
1,084.45
209,423.76
214
1,830.00
741.71
1,088.29
208,335.47
215
1,830.00
737.85
1,092.15
207,243.32
216
1,830.00
733.99
1,096.01
206,147.31
217
1,830.00
730.11
1,099.89
205,047.42
218
1,830.00
726.21
1,103.79
203,943.63
219
1,830.00
722.30
1,107.70
202,835.93
220
1,830.00
718.38
1,111.62
201,724.30
221
1,830.00
714.44
1,115.56
200,608.74
222
1,830.00
710.49
1,119.51
199,489.23
223
1,830.00
706.52
1,123.48
198,365.76
224
1,830.00
702.55
1,127.45
197,238.30
225
1,830.00
698.55
1,131.45
196,106.85
226
1,830.00
694.55
1,135.45
194,971.40
227
1,830.00
690.52
1,139.48
193,831.92
228
1,830.00
686.49
1,143.51
192,688.41
229
1,830.00
682.44
1,147.56
191,540.85
230
1,830.00
678.37
1,151.63
190,389.22
231
1,830.00
674.30
1,155.70
189,233.52
232
1,830.00
670.20
1,159.80
188,073.72
233
1,830.00
666.09
1,163.91
186,909.82
234
1,830.00
661.97
1,168.03
185,741.79
235
1,830.00
657.84
1,172.16
184,569.62
236
1,830.00
653.68
1,176.32
183,393.31
237
1,830.00
649.52
1,180.48
182,212.83
238
1,830.00
645.34
1,184.66
181,028.16
239
1,830.00
641.14
1,188.86
179,839.30
240
1,830.00
636.93
1,193.07
178,646.23
241
1,830.00
632.71
1,197.29
177,448.94
242
1,830.00
628.46
1,201.54
176,247.41
243
1,830.00
624.21
1,205.79
175,041.61
244
1,830.00
619.94
1,210.06
173,831.55
245
1,830.00
615.65
1,214.35
172,617.21
246
1,830.00
611.35
1,218.65
171,398.56
247
1,830.00
607.04
1,222.96
170,175.60
248
1,830.00
602.71
1,227.29
168,948.30
249
1,830.00
598.36
1,231.64
167,716.66
250
1,830.00
594.00
1,236.00
166,480.66
251
1,830.00
589.62
1,240.38
165,240.28
252
1,830.00
585.23
1,244.77
163,995.50
253
1,830.00
580.82
1,249.18
162,746.32
254
1,830.00
576.39
1,253.61
161,492.71
255
1,830.00
571.95
1,258.05
160,234.67
256
1,830.00
567.50
1,262.50
158,972.16
257
1,830.00
563.03
1,266.97
157,705.19
258
1,830.00
558.54
1,271.46
156,433.73
259
1,830.00
554.04
1,275.96
155,157.76
260
1,830.00
549.52
1,280.48
153,877.28
261
1,830.00
544.98
1,285.02
152,592.26
262
1,830.00
540.43
1,289.57
151,302.70
263
1,830.00
535.86
1,294.14
150,008.56
264
1,830.00
531.28
1,298.72
148,709.84
265
1,830.00
526.68
1,303.32
147,406.52
266
1,830.00
522.06
1,307.94
146,098.58
267
1,830.00
517.43
1,312.57
144,786.02
268
1,830.00
512.78
1,317.22
143,468.80
269
1,830.00
508.12
1,321.88
142,146.92
270
1,830.00
503.44
1,326.56
140,820.36
271
1,830.00
498.74
1,331.26
139,489.10
272
1,830.00
494.02
1,335.98
138,153.12
273
1,830.00
489.29
1,340.71
136,812.41
274
1,830.00
484.54
1,345.46
135,466.96
275
1,830.00
479.78
1,350.22
134,116.73
276
1,830.00
475.00
1,355.00
132,761.73
277
1,830.00
470.20
1,359.80
131,401.93
278
1,830.00
465.38
1,364.62
130,037.31
279
1,830.00
460.55
1,369.45
128,667.86
280
1,830.00
455.70
1,374.30
127,293.56
281
1,830.00
450.83
1,379.17
125,914.39
282
1,830.00
445.95
1,384.05
124,530.34
283
1,830.00
441.04
1,388.96
123,141.38
284
1,830.00
436.13
1,393.87
121,747.51
285
1,830.00
431.19
1,398.81
120,348.70
286
1,830.00
426.23
1,403.77
118,944.93
287
1,830.00
421.26
1,408.74
117,536.19
288
1,830.00
416.27
1,413.73
116,122.47
289
1,830.00
411.27
1,418.73
114,703.74
290
1,830.00
406.24
1,423.76
113,279.98
291
1,830.00
401.20
1,428.80
111,851.18
292
1,830.00
396.14
1,433.86
110,417.32
293
1,830.00
391.06
1,438.94
108,978.38
294
1,830.00
385.97
1,444.03
107,534.34
295
1,830.00
380.85
1,449.15
106,085.19
296
1,830.00
375.72
1,454.28
104,630.91
297
1,830.00
370.57
1,459.43
103,171.48
298
1,830.00
365.40
1,464.60
101,706.88
299
1,830.00
360.21
1,469.79
100,237.09
300
1,830.00
355.01
1,474.99
98,762.10
301
1,830.00
349.78
1,480.22
97,281.88
302
1,830.00
344.54
1,485.46
95,796.42
303
1,830.00
339.28
1,490.72
94,305.70
304
1,830.00
334.00
1,496.00
92,809.70
305
1,830.00
328.70
1,501.30
91,308.40
306
1,830.00
323.38
1,506.62
89,801.78
307
1,830.00
318.05
1,511.95
88,289.83
308
1,830.00
312.69
1,517.31
86,772.52
309
1,830.00
307.32
1,522.68
85,249.84
310
1,830.00
301.93
1,528.07
83,721.77
311
1,830.00
296.51
1,533.49
82,188.29
312
1,830.00
291.08
1,538.92
80,649.37
313
1,830.00
285.63
1,544.37
79,105.00
314
1,830.00
280.16
1,549.84
77,555.17
315
1,830.00
274.67
1,555.33
75,999.84
316
1,830.00
269.17
1,560.83
74,439.01
317
1,830.00
263.64
1,566.36
72,872.64
318
1,830.00
258.09
1,571.91
71,300.73
319
1,830.00
252.52
1,577.48
69,723.26
320
1,830.00
246.94
1,583.06
68,140.19
321
1,830.00
241.33
1,588.67
66,551.52
322
1,830.00
235.70
1,594.30
64,957.23
323
1,830.00
230.06
1,599.94
63,357.28
324
1,830.00
224.39
1,605.61
61,751.68
325
1,830.00
218.70
1,611.30
60,140.38
326
1,830.00
213.00
1,617.00
58,523.38
327
1,830.00
207.27
1,622.73
56,900.65
328
1,830.00
201.52
1,628.48
55,272.17
329
1,830.00
195.76
1,634.24
53,637.93
330
1,830.00
189.97
1,640.03
51,997.89
331
1,830.00
184.16
1,645.84
50,352.05
332
1,830.00
178.33
1,651.67
48,700.38
333
1,830.00
172.48
1,657.52
47,042.86
334
1,830.00
166.61
1,663.39
45,379.47
335
1,830.00
160.72
1,669.28
43,710.19
336
1,830.00
154.81
1,675.19
42,035.00
337
1,830.00
148.87
1,681.13
40,353.87
338
1,830.00
142.92
1,687.08
38,666.79
339
1,830.00
136.94
1,693.06
36,973.74
340
1,830.00
130.95
1,699.05
35,274.69
341
1,830.00
124.93
1,705.07
33,569.62
342
1,830.00
118.89
1,711.11
31,858.51
343
1,830.00
112.83
1,717.17
30,141.34
344
1,830.00
106.75
1,723.25
28,418.09
345
1,830.00
100.65
1,729.35
26,688.74
346
1,830.00
94.52
1,735.48
24,953.26
347
1,830.00
88.38
1,741.62
23,211.64
348
1,830.00
82.21
1,747.79
21,463.85
349
1,830.00
76.02
1,753.98
19,709.86
350
1,830.00
69.81
1,760.19
17,949.67
351
1,830.00
63.57
1,766.43
16,183.24
352
1,830.00
57.32
1,772.68
14,410.56
353
1,830.00
51.04
1,778.96
12,631.60
354
1,830.00
44.74
1,785.26
10,846.33
355
1,830.00
38.41
1,791.59
9,054.75
356
1,830.00
32.07
1,797.93
7,256.81
357
1,830.00
25.70
1,804.30
5,452.52
358
1,830.00
19.31
1,810.69
3,641.83
359
1,830.00
12.90
1,817.10
1,824.73
360
1,831.19
6.46
1,824.73
0.00
Totals
658,801.19
286,804.19
371,997.00

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