Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,820.01  
 

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
1,820.01
1,290.88
529.13
375,000.87
2
1,820.01
1,289.07
530.94
374,469.93
3
1,820.01
1,287.24
532.77
373,937.16
4
1,820.01
1,285.41
534.60
373,402.56
5
1,820.01
1,283.57
536.44
372,866.12
6
1,820.01
1,281.73
538.28
372,327.84
7
1,820.01
1,279.88
540.13
371,787.70
8
1,820.01
1,278.02
541.99
371,245.72
9
1,820.01
1,276.16
543.85
370,701.86
10
1,820.01
1,274.29
545.72
370,156.14
11
1,820.01
1,272.41
547.60
369,608.54
12
1,820.01
1,270.53
549.48
369,059.06
13
1,820.01
1,268.64
551.37
368,507.69
14
1,820.01
1,266.75
553.26
367,954.43
15
1,820.01
1,264.84
555.17
367,399.26
16
1,820.01
1,262.93
557.08
366,842.18
17
1,820.01
1,261.02
558.99
366,283.19
18
1,820.01
1,259.10
560.91
365,722.28
19
1,820.01
1,257.17
562.84
365,159.44
20
1,820.01
1,255.24
564.77
364,594.67
21
1,820.01
1,253.29
566.72
364,027.95
22
1,820.01
1,251.35
568.66
363,459.29
23
1,820.01
1,249.39
570.62
362,888.67
24
1,820.01
1,247.43
572.58
362,316.09
25
1,820.01
1,245.46
574.55
361,741.54
26
1,820.01
1,243.49
576.52
361,165.02
27
1,820.01
1,241.50
578.51
360,586.51
28
1,820.01
1,239.52
580.49
360,006.02
29
1,820.01
1,237.52
582.49
359,423.53
30
1,820.01
1,235.52
584.49
358,839.04
31
1,820.01
1,233.51
586.50
358,252.54
32
1,820.01
1,231.49
588.52
357,664.02
33
1,820.01
1,229.47
590.54
357,073.48
34
1,820.01
1,227.44
592.57
356,480.91
35
1,820.01
1,225.40
594.61
355,886.30
36
1,820.01
1,223.36
596.65
355,289.65
37
1,820.01
1,221.31
598.70
354,690.95
38
1,820.01
1,219.25
600.76
354,090.19
39
1,820.01
1,217.19
602.82
353,487.37
40
1,820.01
1,215.11
604.90
352,882.47
41
1,820.01
1,213.03
606.98
352,275.49
42
1,820.01
1,210.95
609.06
351,666.43
43
1,820.01
1,208.85
611.16
351,055.27
44
1,820.01
1,206.75
613.26
350,442.02
45
1,820.01
1,204.64
615.37
349,826.65
46
1,820.01
1,202.53
617.48
349,209.17
47
1,820.01
1,200.41
619.60
348,589.57
48
1,820.01
1,198.28
621.73
347,967.83
49
1,820.01
1,196.14
623.87
347,343.96
50
1,820.01
1,193.99
626.02
346,717.95
51
1,820.01
1,191.84
628.17
346,089.78
52
1,820.01
1,189.68
630.33
345,459.45
53
1,820.01
1,187.52
632.49
344,826.96
54
1,820.01
1,185.34
634.67
344,192.29
55
1,820.01
1,183.16
636.85
343,555.44
56
1,820.01
1,180.97
639.04
342,916.41
57
1,820.01
1,178.78
641.23
342,275.17
58
1,820.01
1,176.57
643.44
341,631.73
59
1,820.01
1,174.36
645.65
340,986.08
60
1,820.01
1,172.14
647.87
340,338.21
61
1,820.01
1,169.91
650.10
339,688.11
62
1,820.01
1,167.68
652.33
339,035.78
63
1,820.01
1,165.44
654.57
338,381.21
64
1,820.01
1,163.19
656.82
337,724.38
65
1,820.01
1,160.93
659.08
337,065.30
66
1,820.01
1,158.66
661.35
336,403.95
67
1,820.01
1,156.39
663.62
335,740.33
68
1,820.01
1,154.11
665.90
335,074.43
69
1,820.01
1,151.82
668.19
334,406.24
70
1,820.01
1,149.52
670.49
333,735.75
71
1,820.01
1,147.22
672.79
333,062.95
72
1,820.01
1,144.90
675.11
332,387.85
73
1,820.01
1,142.58
677.43
331,710.42
74
1,820.01
1,140.25
679.76
331,030.67
75
1,820.01
1,137.92
682.09
330,348.57
76
1,820.01
1,135.57
684.44
329,664.14
77
1,820.01
1,133.22
686.79
328,977.35
78
1,820.01
1,130.86
689.15
328,288.20
79
1,820.01
1,128.49
691.52
327,596.68
80
1,820.01
1,126.11
693.90
326,902.78
81
1,820.01
1,123.73
696.28
326,206.50
82
1,820.01
1,121.33
698.68
325,507.82
83
1,820.01
1,118.93
701.08
324,806.75
84
1,820.01
1,116.52
703.49
324,103.26
85
1,820.01
1,114.10
705.91
323,397.36
86
1,820.01
1,111.68
708.33
322,689.02
87
1,820.01
1,109.24
710.77
321,978.26
88
1,820.01
1,106.80
713.21
321,265.05
89
1,820.01
1,104.35
715.66
320,549.39
90
1,820.01
1,101.89
718.12
319,831.27
91
1,820.01
1,099.42
720.59
319,110.68
92
1,820.01
1,096.94
723.07
318,387.61
93
1,820.01
1,094.46
725.55
317,662.06
94
1,820.01
1,091.96
728.05
316,934.01
95
1,820.01
1,089.46
730.55
316,203.46
96
1,820.01
1,086.95
733.06
315,470.40
97
1,820.01
1,084.43
735.58
314,734.82
98
1,820.01
1,081.90
738.11
313,996.71
99
1,820.01
1,079.36
740.65
313,256.06
100
1,820.01
1,076.82
743.19
312,512.87
101
1,820.01
1,074.26
745.75
311,767.12
102
1,820.01
1,071.70
748.31
311,018.81
103
1,820.01
1,069.13
750.88
310,267.93
104
1,820.01
1,066.55
753.46
309,514.47
105
1,820.01
1,063.96
756.05
308,758.41
106
1,820.01
1,061.36
758.65
307,999.76
107
1,820.01
1,058.75
761.26
307,238.50
108
1,820.01
1,056.13
763.88
306,474.62
109
1,820.01
1,053.51
766.50
305,708.12
110
1,820.01
1,050.87
769.14
304,938.98
111
1,820.01
1,048.23
771.78
304,167.20
112
1,820.01
1,045.57
774.44
303,392.76
113
1,820.01
1,042.91
777.10
302,615.66
114
1,820.01
1,040.24
779.77
301,835.90
115
1,820.01
1,037.56
782.45
301,053.45
116
1,820.01
1,034.87
785.14
300,268.31
117
1,820.01
1,032.17
787.84
299,480.47
118
1,820.01
1,029.46
790.55
298,689.92
119
1,820.01
1,026.75
793.26
297,896.66
120
1,820.01
1,024.02
795.99
297,100.67
121
1,820.01
1,021.28
798.73
296,301.94
122
1,820.01
1,018.54
801.47
295,500.47
123
1,820.01
1,015.78
804.23
294,696.24
124
1,820.01
1,013.02
806.99
293,889.25
125
1,820.01
1,010.24
809.77
293,079.49
126
1,820.01
1,007.46
812.55
292,266.94
127
1,820.01
1,004.67
815.34
291,451.60
128
1,820.01
1,001.86
818.15
290,633.45
129
1,820.01
999.05
820.96
289,812.49
130
1,820.01
996.23
823.78
288,988.71
131
1,820.01
993.40
826.61
288,162.10
132
1,820.01
990.56
829.45
287,332.65
133
1,820.01
987.71
832.30
286,500.35
134
1,820.01
984.84
835.17
285,665.18
135
1,820.01
981.97
838.04
284,827.14
136
1,820.01
979.09
840.92
283,986.23
137
1,820.01
976.20
843.81
283,142.42
138
1,820.01
973.30
846.71
282,295.71
139
1,820.01
970.39
849.62
281,446.09
140
1,820.01
967.47
852.54
280,593.55
141
1,820.01
964.54
855.47
279,738.09
142
1,820.01
961.60
858.41
278,879.67
143
1,820.01
958.65
861.36
278,018.31
144
1,820.01
955.69
864.32
277,153.99
145
1,820.01
952.72
867.29
276,286.70
146
1,820.01
949.74
870.27
275,416.42
147
1,820.01
946.74
873.27
274,543.16
148
1,820.01
943.74
876.27
273,666.89
149
1,820.01
940.73
879.28
272,787.61
150
1,820.01
937.71
882.30
271,905.31
151
1,820.01
934.67
885.34
271,019.97
152
1,820.01
931.63
888.38
270,131.59
153
1,820.01
928.58
891.43
269,240.16
154
1,820.01
925.51
894.50
268,345.66
155
1,820.01
922.44
897.57
267,448.09
156
1,820.01
919.35
900.66
266,547.43
157
1,820.01
916.26
903.75
265,643.68
158
1,820.01
913.15
906.86
264,736.82
159
1,820.01
910.03
909.98
263,826.84
160
1,820.01
906.90
913.11
262,913.74
161
1,820.01
903.77
916.24
261,997.50
162
1,820.01
900.62
919.39
261,078.10
163
1,820.01
897.46
922.55
260,155.55
164
1,820.01
894.28
925.73
259,229.82
165
1,820.01
891.10
928.91
258,300.91
166
1,820.01
887.91
932.10
257,368.81
167
1,820.01
884.71
935.30
256,433.51
168
1,820.01
881.49
938.52
255,494.99
169
1,820.01
878.26
941.75
254,553.24
170
1,820.01
875.03
944.98
253,608.26
171
1,820.01
871.78
948.23
252,660.03
172
1,820.01
868.52
951.49
251,708.54
173
1,820.01
865.25
954.76
250,753.78
174
1,820.01
861.97
958.04
249,795.73
175
1,820.01
858.67
961.34
248,834.39
176
1,820.01
855.37
964.64
247,869.75
177
1,820.01
852.05
967.96
246,901.80
178
1,820.01
848.72
971.29
245,930.51
179
1,820.01
845.39
974.62
244,955.89
180
1,820.01
842.04
977.97
243,977.91
181
1,820.01
838.67
981.34
242,996.58
182
1,820.01
835.30
984.71
242,011.87
183
1,820.01
831.92
988.09
241,023.77
184
1,820.01
828.52
991.49
240,032.28
185
1,820.01
825.11
994.90
239,037.38
186
1,820.01
821.69
998.32
238,039.06
187
1,820.01
818.26
1,001.75
237,037.31
188
1,820.01
814.82
1,005.19
236,032.12
189
1,820.01
811.36
1,008.65
235,023.47
190
1,820.01
807.89
1,012.12
234,011.35
191
1,820.01
804.41
1,015.60
232,995.76
192
1,820.01
800.92
1,019.09
231,976.67
193
1,820.01
797.42
1,022.59
230,954.08
194
1,820.01
793.90
1,026.11
229,927.97
195
1,820.01
790.38
1,029.63
228,898.34
196
1,820.01
786.84
1,033.17
227,865.17
197
1,820.01
783.29
1,036.72
226,828.45
198
1,820.01
779.72
1,040.29
225,788.16
199
1,820.01
776.15
1,043.86
224,744.30
200
1,820.01
772.56
1,047.45
223,696.84
201
1,820.01
768.96
1,051.05
222,645.79
202
1,820.01
765.34
1,054.67
221,591.13
203
1,820.01
761.72
1,058.29
220,532.84
204
1,820.01
758.08
1,061.93
219,470.91
205
1,820.01
754.43
1,065.58
218,405.33
206
1,820.01
750.77
1,069.24
217,336.09
207
1,820.01
747.09
1,072.92
216,263.17
208
1,820.01
743.40
1,076.61
215,186.56
209
1,820.01
739.70
1,080.31
214,106.26
210
1,820.01
735.99
1,084.02
213,022.24
211
1,820.01
732.26
1,087.75
211,934.49
212
1,820.01
728.52
1,091.49
210,843.01
213
1,820.01
724.77
1,095.24
209,747.77
214
1,820.01
721.01
1,099.00
208,648.77
215
1,820.01
717.23
1,102.78
207,545.99
216
1,820.01
713.44
1,106.57
206,439.42
217
1,820.01
709.64
1,110.37
205,329.04
218
1,820.01
705.82
1,114.19
204,214.85
219
1,820.01
701.99
1,118.02
203,096.83
220
1,820.01
698.15
1,121.86
201,974.97
221
1,820.01
694.29
1,125.72
200,849.24
222
1,820.01
690.42
1,129.59
199,719.65
223
1,820.01
686.54
1,133.47
198,586.18
224
1,820.01
682.64
1,137.37
197,448.81
225
1,820.01
678.73
1,141.28
196,307.53
226
1,820.01
674.81
1,145.20
195,162.33
227
1,820.01
670.87
1,149.14
194,013.19
228
1,820.01
666.92
1,153.09
192,860.10
229
1,820.01
662.96
1,157.05
191,703.05
230
1,820.01
658.98
1,161.03
190,542.01
231
1,820.01
654.99
1,165.02
189,376.99
232
1,820.01
650.98
1,169.03
188,207.97
233
1,820.01
646.96
1,173.05
187,034.92
234
1,820.01
642.93
1,177.08
185,857.84
235
1,820.01
638.89
1,181.12
184,676.72
236
1,820.01
634.83
1,185.18
183,491.54
237
1,820.01
630.75
1,189.26
182,302.28
238
1,820.01
626.66
1,193.35
181,108.93
239
1,820.01
622.56
1,197.45
179,911.48
240
1,820.01
618.45
1,201.56
178,709.92
241
1,820.01
614.32
1,205.69
177,504.23
242
1,820.01
610.17
1,209.84
176,294.39
243
1,820.01
606.01
1,214.00
175,080.39
244
1,820.01
601.84
1,218.17
173,862.22
245
1,820.01
597.65
1,222.36
172,639.86
246
1,820.01
593.45
1,226.56
171,413.30
247
1,820.01
589.23
1,230.78
170,182.52
248
1,820.01
585.00
1,235.01
168,947.51
249
1,820.01
580.76
1,239.25
167,708.26
250
1,820.01
576.50
1,243.51
166,464.75
251
1,820.01
572.22
1,247.79
165,216.96
252
1,820.01
567.93
1,252.08
163,964.88
253
1,820.01
563.63
1,256.38
162,708.50
254
1,820.01
559.31
1,260.70
161,447.80
255
1,820.01
554.98
1,265.03
160,182.77
256
1,820.01
550.63
1,269.38
158,913.39
257
1,820.01
546.26
1,273.75
157,639.64
258
1,820.01
541.89
1,278.12
156,361.52
259
1,820.01
537.49
1,282.52
155,079.00
260
1,820.01
533.08
1,286.93
153,792.08
261
1,820.01
528.66
1,291.35
152,500.73
262
1,820.01
524.22
1,295.79
151,204.94
263
1,820.01
519.77
1,300.24
149,904.69
264
1,820.01
515.30
1,304.71
148,599.98
265
1,820.01
510.81
1,309.20
147,290.78
266
1,820.01
506.31
1,313.70
145,977.09
267
1,820.01
501.80
1,318.21
144,658.87
268
1,820.01
497.26
1,322.75
143,336.13
269
1,820.01
492.72
1,327.29
142,008.84
270
1,820.01
488.16
1,331.85
140,676.98
271
1,820.01
483.58
1,336.43
139,340.55
272
1,820.01
478.98
1,341.03
137,999.52
273
1,820.01
474.37
1,345.64
136,653.88
274
1,820.01
469.75
1,350.26
135,303.62
275
1,820.01
465.11
1,354.90
133,948.72
276
1,820.01
460.45
1,359.56
132,589.16
277
1,820.01
455.78
1,364.23
131,224.92
278
1,820.01
451.09
1,368.92
129,856.00
279
1,820.01
446.38
1,373.63
128,482.37
280
1,820.01
441.66
1,378.35
127,104.02
281
1,820.01
436.92
1,383.09
125,720.93
282
1,820.01
432.17
1,387.84
124,333.08
283
1,820.01
427.39
1,392.62
122,940.47
284
1,820.01
422.61
1,397.40
121,543.07
285
1,820.01
417.80
1,402.21
120,140.86
286
1,820.01
412.98
1,407.03
118,733.83
287
1,820.01
408.15
1,411.86
117,321.97
288
1,820.01
403.29
1,416.72
115,905.26
289
1,820.01
398.42
1,421.59
114,483.67
290
1,820.01
393.54
1,426.47
113,057.20
291
1,820.01
388.63
1,431.38
111,625.82
292
1,820.01
383.71
1,436.30
110,189.53
293
1,820.01
378.78
1,441.23
108,748.29
294
1,820.01
373.82
1,446.19
107,302.10
295
1,820.01
368.85
1,451.16
105,850.94
296
1,820.01
363.86
1,456.15
104,394.80
297
1,820.01
358.86
1,461.15
102,933.64
298
1,820.01
353.83
1,466.18
101,467.47
299
1,820.01
348.79
1,471.22
99,996.25
300
1,820.01
343.74
1,476.27
98,519.98
301
1,820.01
338.66
1,481.35
97,038.63
302
1,820.01
333.57
1,486.44
95,552.19
303
1,820.01
328.46
1,491.55
94,060.64
304
1,820.01
323.33
1,496.68
92,563.97
305
1,820.01
318.19
1,501.82
91,062.15
306
1,820.01
313.03
1,506.98
89,555.16
307
1,820.01
307.85
1,512.16
88,043.00
308
1,820.01
302.65
1,517.36
86,525.64
309
1,820.01
297.43
1,522.58
85,003.06
310
1,820.01
292.20
1,527.81
83,475.25
311
1,820.01
286.95
1,533.06
81,942.18
312
1,820.01
281.68
1,538.33
80,403.85
313
1,820.01
276.39
1,543.62
78,860.23
314
1,820.01
271.08
1,548.93
77,311.30
315
1,820.01
265.76
1,554.25
75,757.05
316
1,820.01
260.41
1,559.60
74,197.45
317
1,820.01
255.05
1,564.96
72,632.49
318
1,820.01
249.67
1,570.34
71,062.16
319
1,820.01
244.28
1,575.73
69,486.42
320
1,820.01
238.86
1,581.15
67,905.27
321
1,820.01
233.42
1,586.59
66,318.69
322
1,820.01
227.97
1,592.04
64,726.65
323
1,820.01
222.50
1,597.51
63,129.14
324
1,820.01
217.01
1,603.00
61,526.13
325
1,820.01
211.50
1,608.51
59,917.62
326
1,820.01
205.97
1,614.04
58,303.58
327
1,820.01
200.42
1,619.59
56,683.99
328
1,820.01
194.85
1,625.16
55,058.83
329
1,820.01
189.26
1,630.75
53,428.08
330
1,820.01
183.66
1,636.35
51,791.73
331
1,820.01
178.03
1,641.98
50,149.75
332
1,820.01
172.39
1,647.62
48,502.13
333
1,820.01
166.73
1,653.28
46,848.85
334
1,820.01
161.04
1,658.97
45,189.88
335
1,820.01
155.34
1,664.67
43,525.21
336
1,820.01
149.62
1,670.39
41,854.82
337
1,820.01
143.88
1,676.13
40,178.69
338
1,820.01
138.11
1,681.90
38,496.79
339
1,820.01
132.33
1,687.68
36,809.11
340
1,820.01
126.53
1,693.48
35,115.64
341
1,820.01
120.71
1,699.30
33,416.34
342
1,820.01
114.87
1,705.14
31,711.19
343
1,820.01
109.01
1,711.00
30,000.19
344
1,820.01
103.13
1,716.88
28,283.31
345
1,820.01
97.22
1,722.79
26,560.52
346
1,820.01
91.30
1,728.71
24,831.81
347
1,820.01
85.36
1,734.65
23,097.16
348
1,820.01
79.40
1,740.61
21,356.55
349
1,820.01
73.41
1,746.60
19,609.95
350
1,820.01
67.41
1,752.60
17,857.35
351
1,820.01
61.38
1,758.63
16,098.73
352
1,820.01
55.34
1,764.67
14,334.05
353
1,820.01
49.27
1,770.74
12,563.32
354
1,820.01
43.19
1,776.82
10,786.49
355
1,820.01
37.08
1,782.93
9,003.56
356
1,820.01
30.95
1,789.06
7,214.50
357
1,820.01
24.80
1,795.21
5,419.29
358
1,820.01
18.63
1,801.38
3,617.91
359
1,820.01
12.44
1,807.57
1,810.34
360
1,816.56
6.22
1,810.34
0.00
Totals
655,200.15
279,670.15
375,530.00

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