Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,380.22  
 

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
1,380.22
622.36
757.86
372,659.14
2
1,380.22
621.10
759.12
371,900.02
3
1,380.22
619.83
760.39
371,139.63
4
1,380.22
618.57
761.65
370,377.98
5
1,380.22
617.30
762.92
369,615.06
6
1,380.22
616.03
764.19
368,850.86
7
1,380.22
614.75
765.47
368,085.39
8
1,380.22
613.48
766.74
367,318.65
9
1,380.22
612.20
768.02
366,550.63
10
1,380.22
610.92
769.30
365,781.32
11
1,380.22
609.64
770.58
365,010.74
12
1,380.22
608.35
771.87
364,238.87
13
1,380.22
607.06
773.16
363,465.72
14
1,380.22
605.78
774.44
362,691.27
15
1,380.22
604.49
775.73
361,915.54
16
1,380.22
603.19
777.03
361,138.51
17
1,380.22
601.90
778.32
360,360.19
18
1,380.22
600.60
779.62
359,580.57
19
1,380.22
599.30
780.92
358,799.65
20
1,380.22
598.00
782.22
358,017.43
21
1,380.22
596.70
783.52
357,233.90
22
1,380.22
595.39
784.83
356,449.07
23
1,380.22
594.08
786.14
355,662.94
24
1,380.22
592.77
787.45
354,875.49
25
1,380.22
591.46
788.76
354,086.73
26
1,380.22
590.14
790.08
353,296.65
27
1,380.22
588.83
791.39
352,505.26
28
1,380.22
587.51
792.71
351,712.55
29
1,380.22
586.19
794.03
350,918.51
30
1,380.22
584.86
795.36
350,123.16
31
1,380.22
583.54
796.68
349,326.48
32
1,380.22
582.21
798.01
348,528.47
33
1,380.22
580.88
799.34
347,729.13
34
1,380.22
579.55
800.67
346,928.46
35
1,380.22
578.21
802.01
346,126.45
36
1,380.22
576.88
803.34
345,323.11
37
1,380.22
575.54
804.68
344,518.43
38
1,380.22
574.20
806.02
343,712.40
39
1,380.22
572.85
807.37
342,905.04
40
1,380.22
571.51
808.71
342,096.33
41
1,380.22
570.16
810.06
341,286.27
42
1,380.22
568.81
811.41
340,474.86
43
1,380.22
567.46
812.76
339,662.10
44
1,380.22
566.10
814.12
338,847.98
45
1,380.22
564.75
815.47
338,032.51
46
1,380.22
563.39
816.83
337,215.67
47
1,380.22
562.03
818.19
336,397.48
48
1,380.22
560.66
819.56
335,577.92
49
1,380.22
559.30
820.92
334,757.00
50
1,380.22
557.93
822.29
333,934.71
51
1,380.22
556.56
823.66
333,111.05
52
1,380.22
555.19
825.03
332,286.01
53
1,380.22
553.81
826.41
331,459.60
54
1,380.22
552.43
827.79
330,631.81
55
1,380.22
551.05
829.17
329,802.65
56
1,380.22
549.67
830.55
328,972.10
57
1,380.22
548.29
831.93
328,140.16
58
1,380.22
546.90
833.32
327,306.84
59
1,380.22
545.51
834.71
326,472.14
60
1,380.22
544.12
836.10
325,636.04
61
1,380.22
542.73
837.49
324,798.54
62
1,380.22
541.33
838.89
323,959.65
63
1,380.22
539.93
840.29
323,119.37
64
1,380.22
538.53
841.69
322,277.68
65
1,380.22
537.13
843.09
321,434.59
66
1,380.22
535.72
844.50
320,590.09
67
1,380.22
534.32
845.90
319,744.19
68
1,380.22
532.91
847.31
318,896.88
69
1,380.22
531.49
848.73
318,048.15
70
1,380.22
530.08
850.14
317,198.01
71
1,380.22
528.66
851.56
316,346.45
72
1,380.22
527.24
852.98
315,493.48
73
1,380.22
525.82
854.40
314,639.08
74
1,380.22
524.40
855.82
313,783.26
75
1,380.22
522.97
857.25
312,926.01
76
1,380.22
521.54
858.68
312,067.34
77
1,380.22
520.11
860.11
311,207.23
78
1,380.22
518.68
861.54
310,345.69
79
1,380.22
517.24
862.98
309,482.71
80
1,380.22
515.80
864.42
308,618.29
81
1,380.22
514.36
865.86
307,752.44
82
1,380.22
512.92
867.30
306,885.14
83
1,380.22
511.48
868.74
306,016.39
84
1,380.22
510.03
870.19
305,146.20
85
1,380.22
508.58
871.64
304,274.56
86
1,380.22
507.12
873.10
303,401.46
87
1,380.22
505.67
874.55
302,526.91
88
1,380.22
504.21
876.01
301,650.90
89
1,380.22
502.75
877.47
300,773.43
90
1,380.22
501.29
878.93
299,894.50
91
1,380.22
499.82
880.40
299,014.11
92
1,380.22
498.36
881.86
298,132.24
93
1,380.22
496.89
883.33
297,248.91
94
1,380.22
495.41
884.81
296,364.11
95
1,380.22
493.94
886.28
295,477.83
96
1,380.22
492.46
887.76
294,590.07
97
1,380.22
490.98
889.24
293,700.83
98
1,380.22
489.50
890.72
292,810.11
99
1,380.22
488.02
892.20
291,917.91
100
1,380.22
486.53
893.69
291,024.22
101
1,380.22
485.04
895.18
290,129.04
102
1,380.22
483.55
896.67
289,232.37
103
1,380.22
482.05
898.17
288,334.20
104
1,380.22
480.56
899.66
287,434.54
105
1,380.22
479.06
901.16
286,533.38
106
1,380.22
477.56
902.66
285,630.71
107
1,380.22
476.05
904.17
284,726.54
108
1,380.22
474.54
905.68
283,820.87
109
1,380.22
473.03
907.19
282,913.68
110
1,380.22
471.52
908.70
282,004.99
111
1,380.22
470.01
910.21
281,094.77
112
1,380.22
468.49
911.73
280,183.05
113
1,380.22
466.97
913.25
279,269.80
114
1,380.22
465.45
914.77
278,355.03
115
1,380.22
463.93
916.29
277,438.73
116
1,380.22
462.40
917.82
276,520.91
117
1,380.22
460.87
919.35
275,601.56
118
1,380.22
459.34
920.88
274,680.67
119
1,380.22
457.80
922.42
273,758.26
120
1,380.22
456.26
923.96
272,834.30
121
1,380.22
454.72
925.50
271,908.80
122
1,380.22
453.18
927.04
270,981.76
123
1,380.22
451.64
928.58
270,053.18
124
1,380.22
450.09
930.13
269,123.05
125
1,380.22
448.54
931.68
268,191.37
126
1,380.22
446.99
933.23
267,258.13
127
1,380.22
445.43
934.79
266,323.34
128
1,380.22
443.87
936.35
265,387.00
129
1,380.22
442.31
937.91
264,449.09
130
1,380.22
440.75
939.47
263,509.62
131
1,380.22
439.18
941.04
262,568.58
132
1,380.22
437.61
942.61
261,625.97
133
1,380.22
436.04
944.18
260,681.80
134
1,380.22
434.47
945.75
259,736.05
135
1,380.22
432.89
947.33
258,788.72
136
1,380.22
431.31
948.91
257,839.81
137
1,380.22
429.73
950.49
256,889.33
138
1,380.22
428.15
952.07
255,937.26
139
1,380.22
426.56
953.66
254,983.60
140
1,380.22
424.97
955.25
254,028.35
141
1,380.22
423.38
956.84
253,071.51
142
1,380.22
421.79
958.43
252,113.08
143
1,380.22
420.19
960.03
251,153.05
144
1,380.22
418.59
961.63
250,191.41
145
1,380.22
416.99
963.23
249,228.18
146
1,380.22
415.38
964.84
248,263.34
147
1,380.22
413.77
966.45
247,296.89
148
1,380.22
412.16
968.06
246,328.83
149
1,380.22
410.55
969.67
245,359.16
150
1,380.22
408.93
971.29
244,387.87
151
1,380.22
407.31
972.91
243,414.97
152
1,380.22
405.69
974.53
242,440.44
153
1,380.22
404.07
976.15
241,464.29
154
1,380.22
402.44
977.78
240,486.51
155
1,380.22
400.81
979.41
239,507.10
156
1,380.22
399.18
981.04
238,526.06
157
1,380.22
397.54
982.68
237,543.38
158
1,380.22
395.91
984.31
236,559.06
159
1,380.22
394.27
985.95
235,573.11
160
1,380.22
392.62
987.60
234,585.51
161
1,380.22
390.98
989.24
233,596.27
162
1,380.22
389.33
990.89
232,605.37
163
1,380.22
387.68
992.54
231,612.83
164
1,380.22
386.02
994.20
230,618.63
165
1,380.22
384.36
995.86
229,622.78
166
1,380.22
382.70
997.52
228,625.26
167
1,380.22
381.04
999.18
227,626.08
168
1,380.22
379.38
1,000.84
226,625.24
169
1,380.22
377.71
1,002.51
225,622.73
170
1,380.22
376.04
1,004.18
224,618.55
171
1,380.22
374.36
1,005.86
223,612.69
172
1,380.22
372.69
1,007.53
222,605.16
173
1,380.22
371.01
1,009.21
221,595.95
174
1,380.22
369.33
1,010.89
220,585.05
175
1,380.22
367.64
1,012.58
219,572.48
176
1,380.22
365.95
1,014.27
218,558.21
177
1,380.22
364.26
1,015.96
217,542.25
178
1,380.22
362.57
1,017.65
216,524.60
179
1,380.22
360.87
1,019.35
215,505.26
180
1,380.22
359.18
1,021.04
214,484.21
181
1,380.22
357.47
1,022.75
213,461.47
182
1,380.22
355.77
1,024.45
212,437.02
183
1,380.22
354.06
1,026.16
211,410.86
184
1,380.22
352.35
1,027.87
210,382.99
185
1,380.22
350.64
1,029.58
209,353.41
186
1,380.22
348.92
1,031.30
208,322.11
187
1,380.22
347.20
1,033.02
207,289.09
188
1,380.22
345.48
1,034.74
206,254.36
189
1,380.22
343.76
1,036.46
205,217.89
190
1,380.22
342.03
1,038.19
204,179.70
191
1,380.22
340.30
1,039.92
203,139.78
192
1,380.22
338.57
1,041.65
202,098.13
193
1,380.22
336.83
1,043.39
201,054.74
194
1,380.22
335.09
1,045.13
200,009.61
195
1,380.22
333.35
1,046.87
198,962.74
196
1,380.22
331.60
1,048.62
197,914.12
197
1,380.22
329.86
1,050.36
196,863.76
198
1,380.22
328.11
1,052.11
195,811.65
199
1,380.22
326.35
1,053.87
194,757.78
200
1,380.22
324.60
1,055.62
193,702.16
201
1,380.22
322.84
1,057.38
192,644.77
202
1,380.22
321.07
1,059.15
191,585.63
203
1,380.22
319.31
1,060.91
190,524.72
204
1,380.22
317.54
1,062.68
189,462.04
205
1,380.22
315.77
1,064.45
188,397.59
206
1,380.22
314.00
1,066.22
187,331.36
207
1,380.22
312.22
1,068.00
186,263.36
208
1,380.22
310.44
1,069.78
185,193.58
209
1,380.22
308.66
1,071.56
184,122.02
210
1,380.22
306.87
1,073.35
183,048.67
211
1,380.22
305.08
1,075.14
181,973.53
212
1,380.22
303.29
1,076.93
180,896.60
213
1,380.22
301.49
1,078.73
179,817.87
214
1,380.22
299.70
1,080.52
178,737.35
215
1,380.22
297.90
1,082.32
177,655.02
216
1,380.22
296.09
1,084.13
176,570.90
217
1,380.22
294.28
1,085.94
175,484.96
218
1,380.22
292.47
1,087.75
174,397.22
219
1,380.22
290.66
1,089.56
173,307.66
220
1,380.22
288.85
1,091.37
172,216.28
221
1,380.22
287.03
1,093.19
171,123.09
222
1,380.22
285.21
1,095.01
170,028.08
223
1,380.22
283.38
1,096.84
168,931.24
224
1,380.22
281.55
1,098.67
167,832.57
225
1,380.22
279.72
1,100.50
166,732.07
226
1,380.22
277.89
1,102.33
165,629.74
227
1,380.22
276.05
1,104.17
164,525.57
228
1,380.22
274.21
1,106.01
163,419.55
229
1,380.22
272.37
1,107.85
162,311.70
230
1,380.22
270.52
1,109.70
161,202.00
231
1,380.22
268.67
1,111.55
160,090.45
232
1,380.22
266.82
1,113.40
158,977.05
233
1,380.22
264.96
1,115.26
157,861.79
234
1,380.22
263.10
1,117.12
156,744.67
235
1,380.22
261.24
1,118.98
155,625.69
236
1,380.22
259.38
1,120.84
154,504.85
237
1,380.22
257.51
1,122.71
153,382.14
238
1,380.22
255.64
1,124.58
152,257.55
239
1,380.22
253.76
1,126.46
151,131.10
240
1,380.22
251.89
1,128.33
150,002.76
241
1,380.22
250.00
1,130.22
148,872.55
242
1,380.22
248.12
1,132.10
147,740.45
243
1,380.22
246.23
1,133.99
146,606.46
244
1,380.22
244.34
1,135.88
145,470.59
245
1,380.22
242.45
1,137.77
144,332.82
246
1,380.22
240.55
1,139.67
143,193.15
247
1,380.22
238.66
1,141.56
142,051.59
248
1,380.22
236.75
1,143.47
140,908.12
249
1,380.22
234.85
1,145.37
139,762.75
250
1,380.22
232.94
1,147.28
138,615.46
251
1,380.22
231.03
1,149.19
137,466.27
252
1,380.22
229.11
1,151.11
136,315.16
253
1,380.22
227.19
1,153.03
135,162.13
254
1,380.22
225.27
1,154.95
134,007.18
255
1,380.22
223.35
1,156.87
132,850.31
256
1,380.22
221.42
1,158.80
131,691.51
257
1,380.22
219.49
1,160.73
130,530.77
258
1,380.22
217.55
1,162.67
129,368.10
259
1,380.22
215.61
1,164.61
128,203.50
260
1,380.22
213.67
1,166.55
127,036.95
261
1,380.22
211.73
1,168.49
125,868.46
262
1,380.22
209.78
1,170.44
124,698.02
263
1,380.22
207.83
1,172.39
123,525.63
264
1,380.22
205.88
1,174.34
122,351.28
265
1,380.22
203.92
1,176.30
121,174.98
266
1,380.22
201.96
1,178.26
119,996.72
267
1,380.22
199.99
1,180.23
118,816.50
268
1,380.22
198.03
1,182.19
117,634.30
269
1,380.22
196.06
1,184.16
116,450.14
270
1,380.22
194.08
1,186.14
115,264.00
271
1,380.22
192.11
1,188.11
114,075.89
272
1,380.22
190.13
1,190.09
112,885.80
273
1,380.22
188.14
1,192.08
111,693.72
274
1,380.22
186.16
1,194.06
110,499.66
275
1,380.22
184.17
1,196.05
109,303.60
276
1,380.22
182.17
1,198.05
108,105.55
277
1,380.22
180.18
1,200.04
106,905.51
278
1,380.22
178.18
1,202.04
105,703.47
279
1,380.22
176.17
1,204.05
104,499.42
280
1,380.22
174.17
1,206.05
103,293.36
281
1,380.22
172.16
1,208.06
102,085.30
282
1,380.22
170.14
1,210.08
100,875.22
283
1,380.22
168.13
1,212.09
99,663.13
284
1,380.22
166.11
1,214.11
98,449.01
285
1,380.22
164.08
1,216.14
97,232.87
286
1,380.22
162.05
1,218.17
96,014.71
287
1,380.22
160.02
1,220.20
94,794.51
288
1,380.22
157.99
1,222.23
93,572.28
289
1,380.22
155.95
1,224.27
92,348.02
290
1,380.22
153.91
1,226.31
91,121.71
291
1,380.22
151.87
1,228.35
89,893.36
292
1,380.22
149.82
1,230.40
88,662.96
293
1,380.22
147.77
1,232.45
87,430.52
294
1,380.22
145.72
1,234.50
86,196.01
295
1,380.22
143.66
1,236.56
84,959.45
296
1,380.22
141.60
1,238.62
83,720.83
297
1,380.22
139.53
1,240.69
82,480.15
298
1,380.22
137.47
1,242.75
81,237.39
299
1,380.22
135.40
1,244.82
79,992.57
300
1,380.22
133.32
1,246.90
78,745.67
301
1,380.22
131.24
1,248.98
77,496.69
302
1,380.22
129.16
1,251.06
76,245.63
303
1,380.22
127.08
1,253.14
74,992.49
304
1,380.22
124.99
1,255.23
73,737.26
305
1,380.22
122.90
1,257.32
72,479.93
306
1,380.22
120.80
1,259.42
71,220.51
307
1,380.22
118.70
1,261.52
69,958.99
308
1,380.22
116.60
1,263.62
68,695.37
309
1,380.22
114.49
1,265.73
67,429.64
310
1,380.22
112.38
1,267.84
66,161.81
311
1,380.22
110.27
1,269.95
64,891.86
312
1,380.22
108.15
1,272.07
63,619.79
313
1,380.22
106.03
1,274.19
62,345.60
314
1,380.22
103.91
1,276.31
61,069.29
315
1,380.22
101.78
1,278.44
59,790.85
316
1,380.22
99.65
1,280.57
58,510.29
317
1,380.22
97.52
1,282.70
57,227.58
318
1,380.22
95.38
1,284.84
55,942.74
319
1,380.22
93.24
1,286.98
54,655.76
320
1,380.22
91.09
1,289.13
53,366.63
321
1,380.22
88.94
1,291.28
52,075.36
322
1,380.22
86.79
1,293.43
50,781.93
323
1,380.22
84.64
1,295.58
49,486.35
324
1,380.22
82.48
1,297.74
48,188.60
325
1,380.22
80.31
1,299.91
46,888.70
326
1,380.22
78.15
1,302.07
45,586.63
327
1,380.22
75.98
1,304.24
44,282.38
328
1,380.22
73.80
1,306.42
42,975.97
329
1,380.22
71.63
1,308.59
41,667.37
330
1,380.22
69.45
1,310.77
40,356.60
331
1,380.22
67.26
1,312.96
39,043.64
332
1,380.22
65.07
1,315.15
37,728.49
333
1,380.22
62.88
1,317.34
36,411.15
334
1,380.22
60.69
1,319.53
35,091.62
335
1,380.22
58.49
1,321.73
33,769.89
336
1,380.22
56.28
1,323.94
32,445.95
337
1,380.22
54.08
1,326.14
31,119.81
338
1,380.22
51.87
1,328.35
29,791.45
339
1,380.22
49.65
1,330.57
28,460.88
340
1,380.22
47.43
1,332.79
27,128.10
341
1,380.22
45.21
1,335.01
25,793.09
342
1,380.22
42.99
1,337.23
24,455.86
343
1,380.22
40.76
1,339.46
23,116.40
344
1,380.22
38.53
1,341.69
21,774.71
345
1,380.22
36.29
1,343.93
20,430.78
346
1,380.22
34.05
1,346.17
19,084.61
347
1,380.22
31.81
1,348.41
17,736.20
348
1,380.22
29.56
1,350.66
16,385.54
349
1,380.22
27.31
1,352.91
15,032.63
350
1,380.22
25.05
1,355.17
13,677.46
351
1,380.22
22.80
1,357.42
12,320.04
352
1,380.22
20.53
1,359.69
10,960.35
353
1,380.22
18.27
1,361.95
9,598.40
354
1,380.22
16.00
1,364.22
8,234.18
355
1,380.22
13.72
1,366.50
6,867.68
356
1,380.22
11.45
1,368.77
5,498.91
357
1,380.22
9.16
1,371.06
4,127.85
358
1,380.22
6.88
1,373.34
2,754.51
359
1,380.22
4.59
1,375.63
1,378.88
360
1,381.18
2.30
1,378.88
0.00
Totals
496,880.16
123,463.16
373,417.00

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