Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,800.37  
 

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
1,800.37
1,257.03
543.34
376,564.66
2
1,800.37
1,255.22
545.15
376,019.50
3
1,800.37
1,253.40
546.97
375,472.53
4
1,800.37
1,251.58
548.79
374,923.74
5
1,800.37
1,249.75
550.62
374,373.11
6
1,800.37
1,247.91
552.46
373,820.65
7
1,800.37
1,246.07
554.30
373,266.35
8
1,800.37
1,244.22
556.15
372,710.20
9
1,800.37
1,242.37
558.00
372,152.20
10
1,800.37
1,240.51
559.86
371,592.34
11
1,800.37
1,238.64
561.73
371,030.61
12
1,800.37
1,236.77
563.60
370,467.01
13
1,800.37
1,234.89
565.48
369,901.53
14
1,800.37
1,233.01
567.36
369,334.16
15
1,800.37
1,231.11
569.26
368,764.91
16
1,800.37
1,229.22
571.15
368,193.75
17
1,800.37
1,227.31
573.06
367,620.69
18
1,800.37
1,225.40
574.97
367,045.73
19
1,800.37
1,223.49
576.88
366,468.84
20
1,800.37
1,221.56
578.81
365,890.03
21
1,800.37
1,219.63
580.74
365,309.30
22
1,800.37
1,217.70
582.67
364,726.63
23
1,800.37
1,215.76
584.61
364,142.01
24
1,800.37
1,213.81
586.56
363,555.45
25
1,800.37
1,211.85
588.52
362,966.93
26
1,800.37
1,209.89
590.48
362,376.45
27
1,800.37
1,207.92
592.45
361,784.00
28
1,800.37
1,205.95
594.42
361,189.58
29
1,800.37
1,203.97
596.40
360,593.17
30
1,800.37
1,201.98
598.39
359,994.78
31
1,800.37
1,199.98
600.39
359,394.39
32
1,800.37
1,197.98
602.39
358,792.00
33
1,800.37
1,195.97
604.40
358,187.61
34
1,800.37
1,193.96
606.41
357,581.20
35
1,800.37
1,191.94
608.43
356,972.76
36
1,800.37
1,189.91
610.46
356,362.30
37
1,800.37
1,187.87
612.50
355,749.81
38
1,800.37
1,185.83
614.54
355,135.27
39
1,800.37
1,183.78
616.59
354,518.68
40
1,800.37
1,181.73
618.64
353,900.04
41
1,800.37
1,179.67
620.70
353,279.34
42
1,800.37
1,177.60
622.77
352,656.57
43
1,800.37
1,175.52
624.85
352,031.72
44
1,800.37
1,173.44
626.93
351,404.79
45
1,800.37
1,171.35
629.02
350,775.77
46
1,800.37
1,169.25
631.12
350,144.65
47
1,800.37
1,167.15
633.22
349,511.43
48
1,800.37
1,165.04
635.33
348,876.10
49
1,800.37
1,162.92
637.45
348,238.65
50
1,800.37
1,160.80
639.57
347,599.07
51
1,800.37
1,158.66
641.71
346,957.37
52
1,800.37
1,156.52
643.85
346,313.52
53
1,800.37
1,154.38
645.99
345,667.53
54
1,800.37
1,152.23
648.14
345,019.38
55
1,800.37
1,150.06
650.31
344,369.08
56
1,800.37
1,147.90
652.47
343,716.61
57
1,800.37
1,145.72
654.65
343,061.96
58
1,800.37
1,143.54
656.83
342,405.13
59
1,800.37
1,141.35
659.02
341,746.11
60
1,800.37
1,139.15
661.22
341,084.89
61
1,800.37
1,136.95
663.42
340,421.47
62
1,800.37
1,134.74
665.63
339,755.84
63
1,800.37
1,132.52
667.85
339,087.99
64
1,800.37
1,130.29
670.08
338,417.91
65
1,800.37
1,128.06
672.31
337,745.60
66
1,800.37
1,125.82
674.55
337,071.05
67
1,800.37
1,123.57
676.80
336,394.25
68
1,800.37
1,121.31
679.06
335,715.20
69
1,800.37
1,119.05
681.32
335,033.88
70
1,800.37
1,116.78
683.59
334,350.29
71
1,800.37
1,114.50
685.87
333,664.42
72
1,800.37
1,112.21
688.16
332,976.26
73
1,800.37
1,109.92
690.45
332,285.81
74
1,800.37
1,107.62
692.75
331,593.06
75
1,800.37
1,105.31
695.06
330,898.00
76
1,800.37
1,102.99
697.38
330,200.63
77
1,800.37
1,100.67
699.70
329,500.92
78
1,800.37
1,098.34
702.03
328,798.89
79
1,800.37
1,096.00
704.37
328,094.52
80
1,800.37
1,093.65
706.72
327,387.80
81
1,800.37
1,091.29
709.08
326,678.72
82
1,800.37
1,088.93
711.44
325,967.28
83
1,800.37
1,086.56
713.81
325,253.46
84
1,800.37
1,084.18
716.19
324,537.27
85
1,800.37
1,081.79
718.58
323,818.69
86
1,800.37
1,079.40
720.97
323,097.72
87
1,800.37
1,076.99
723.38
322,374.34
88
1,800.37
1,074.58
725.79
321,648.55
89
1,800.37
1,072.16
728.21
320,920.34
90
1,800.37
1,069.73
730.64
320,189.71
91
1,800.37
1,067.30
733.07
319,456.64
92
1,800.37
1,064.86
735.51
318,721.12
93
1,800.37
1,062.40
737.97
317,983.16
94
1,800.37
1,059.94
740.43
317,242.73
95
1,800.37
1,057.48
742.89
316,499.84
96
1,800.37
1,055.00
745.37
315,754.47
97
1,800.37
1,052.51
747.86
315,006.61
98
1,800.37
1,050.02
750.35
314,256.26
99
1,800.37
1,047.52
752.85
313,503.41
100
1,800.37
1,045.01
755.36
312,748.06
101
1,800.37
1,042.49
757.88
311,990.18
102
1,800.37
1,039.97
760.40
311,229.78
103
1,800.37
1,037.43
762.94
310,466.84
104
1,800.37
1,034.89
765.48
309,701.36
105
1,800.37
1,032.34
768.03
308,933.33
106
1,800.37
1,029.78
770.59
308,162.73
107
1,800.37
1,027.21
773.16
307,389.57
108
1,800.37
1,024.63
775.74
306,613.84
109
1,800.37
1,022.05
778.32
305,835.51
110
1,800.37
1,019.45
780.92
305,054.59
111
1,800.37
1,016.85
783.52
304,271.07
112
1,800.37
1,014.24
786.13
303,484.94
113
1,800.37
1,011.62
788.75
302,696.18
114
1,800.37
1,008.99
791.38
301,904.80
115
1,800.37
1,006.35
794.02
301,110.78
116
1,800.37
1,003.70
796.67
300,314.11
117
1,800.37
1,001.05
799.32
299,514.79
118
1,800.37
998.38
801.99
298,712.80
119
1,800.37
995.71
804.66
297,908.14
120
1,800.37
993.03
807.34
297,100.80
121
1,800.37
990.34
810.03
296,290.77
122
1,800.37
987.64
812.73
295,478.03
123
1,800.37
984.93
815.44
294,662.59
124
1,800.37
982.21
818.16
293,844.43
125
1,800.37
979.48
820.89
293,023.54
126
1,800.37
976.75
823.62
292,199.91
127
1,800.37
974.00
826.37
291,373.54
128
1,800.37
971.25
829.12
290,544.42
129
1,800.37
968.48
831.89
289,712.53
130
1,800.37
965.71
834.66
288,877.87
131
1,800.37
962.93
837.44
288,040.43
132
1,800.37
960.13
840.24
287,200.19
133
1,800.37
957.33
843.04
286,357.15
134
1,800.37
954.52
845.85
285,511.31
135
1,800.37
951.70
848.67
284,662.64
136
1,800.37
948.88
851.49
283,811.15
137
1,800.37
946.04
854.33
282,956.81
138
1,800.37
943.19
857.18
282,099.63
139
1,800.37
940.33
860.04
281,239.60
140
1,800.37
937.47
862.90
280,376.69
141
1,800.37
934.59
865.78
279,510.91
142
1,800.37
931.70
868.67
278,642.24
143
1,800.37
928.81
871.56
277,770.68
144
1,800.37
925.90
874.47
276,896.21
145
1,800.37
922.99
877.38
276,018.83
146
1,800.37
920.06
880.31
275,138.52
147
1,800.37
917.13
883.24
274,255.28
148
1,800.37
914.18
886.19
273,369.10
149
1,800.37
911.23
889.14
272,479.96
150
1,800.37
908.27
892.10
271,587.85
151
1,800.37
905.29
895.08
270,692.78
152
1,800.37
902.31
898.06
269,794.71
153
1,800.37
899.32
901.05
268,893.66
154
1,800.37
896.31
904.06
267,989.60
155
1,800.37
893.30
907.07
267,082.53
156
1,800.37
890.28
910.09
266,172.44
157
1,800.37
887.24
913.13
265,259.31
158
1,800.37
884.20
916.17
264,343.14
159
1,800.37
881.14
919.23
263,423.91
160
1,800.37
878.08
922.29
262,501.62
161
1,800.37
875.01
925.36
261,576.25
162
1,800.37
871.92
928.45
260,647.81
163
1,800.37
868.83
931.54
259,716.26
164
1,800.37
865.72
934.65
258,781.61
165
1,800.37
862.61
937.76
257,843.85
166
1,800.37
859.48
940.89
256,902.96
167
1,800.37
856.34
944.03
255,958.93
168
1,800.37
853.20
947.17
255,011.76
169
1,800.37
850.04
950.33
254,061.43
170
1,800.37
846.87
953.50
253,107.93
171
1,800.37
843.69
956.68
252,151.25
172
1,800.37
840.50
959.87
251,191.38
173
1,800.37
837.30
963.07
250,228.32
174
1,800.37
834.09
966.28
249,262.04
175
1,800.37
830.87
969.50
248,292.55
176
1,800.37
827.64
972.73
247,319.82
177
1,800.37
824.40
975.97
246,343.85
178
1,800.37
821.15
979.22
245,364.62
179
1,800.37
817.88
982.49
244,382.14
180
1,800.37
814.61
985.76
243,396.37
181
1,800.37
811.32
989.05
242,407.33
182
1,800.37
808.02
992.35
241,414.98
183
1,800.37
804.72
995.65
240,419.33
184
1,800.37
801.40
998.97
239,420.35
185
1,800.37
798.07
1,002.30
238,418.05
186
1,800.37
794.73
1,005.64
237,412.41
187
1,800.37
791.37
1,009.00
236,403.41
188
1,800.37
788.01
1,012.36
235,391.05
189
1,800.37
784.64
1,015.73
234,375.32
190
1,800.37
781.25
1,019.12
233,356.20
191
1,800.37
777.85
1,022.52
232,333.69
192
1,800.37
774.45
1,025.92
231,307.76
193
1,800.37
771.03
1,029.34
230,278.42
194
1,800.37
767.59
1,032.78
229,245.64
195
1,800.37
764.15
1,036.22
228,209.42
196
1,800.37
760.70
1,039.67
227,169.75
197
1,800.37
757.23
1,043.14
226,126.62
198
1,800.37
753.76
1,046.61
225,080.00
199
1,800.37
750.27
1,050.10
224,029.90
200
1,800.37
746.77
1,053.60
222,976.29
201
1,800.37
743.25
1,057.12
221,919.18
202
1,800.37
739.73
1,060.64
220,858.54
203
1,800.37
736.20
1,064.17
219,794.36
204
1,800.37
732.65
1,067.72
218,726.64
205
1,800.37
729.09
1,071.28
217,655.36
206
1,800.37
725.52
1,074.85
216,580.51
207
1,800.37
721.94
1,078.43
215,502.07
208
1,800.37
718.34
1,082.03
214,420.04
209
1,800.37
714.73
1,085.64
213,334.41
210
1,800.37
711.11
1,089.26
212,245.15
211
1,800.37
707.48
1,092.89
211,152.27
212
1,800.37
703.84
1,096.53
210,055.74
213
1,800.37
700.19
1,100.18
208,955.55
214
1,800.37
696.52
1,103.85
207,851.70
215
1,800.37
692.84
1,107.53
206,744.17
216
1,800.37
689.15
1,111.22
205,632.95
217
1,800.37
685.44
1,114.93
204,518.02
218
1,800.37
681.73
1,118.64
203,399.38
219
1,800.37
678.00
1,122.37
202,277.00
220
1,800.37
674.26
1,126.11
201,150.89
221
1,800.37
670.50
1,129.87
200,021.02
222
1,800.37
666.74
1,133.63
198,887.39
223
1,800.37
662.96
1,137.41
197,749.98
224
1,800.37
659.17
1,141.20
196,608.78
225
1,800.37
655.36
1,145.01
195,463.77
226
1,800.37
651.55
1,148.82
194,314.94
227
1,800.37
647.72
1,152.65
193,162.29
228
1,800.37
643.87
1,156.50
192,005.80
229
1,800.37
640.02
1,160.35
190,845.44
230
1,800.37
636.15
1,164.22
189,681.23
231
1,800.37
632.27
1,168.10
188,513.13
232
1,800.37
628.38
1,171.99
187,341.13
233
1,800.37
624.47
1,175.90
186,165.23
234
1,800.37
620.55
1,179.82
184,985.42
235
1,800.37
616.62
1,183.75
183,801.66
236
1,800.37
612.67
1,187.70
182,613.97
237
1,800.37
608.71
1,191.66
181,422.31
238
1,800.37
604.74
1,195.63
180,226.68
239
1,800.37
600.76
1,199.61
179,027.07
240
1,800.37
596.76
1,203.61
177,823.45
241
1,800.37
592.74
1,207.63
176,615.83
242
1,800.37
588.72
1,211.65
175,404.18
243
1,800.37
584.68
1,215.69
174,188.49
244
1,800.37
580.63
1,219.74
172,968.75
245
1,800.37
576.56
1,223.81
171,744.94
246
1,800.37
572.48
1,227.89
170,517.05
247
1,800.37
568.39
1,231.98
169,285.07
248
1,800.37
564.28
1,236.09
168,048.98
249
1,800.37
560.16
1,240.21
166,808.78
250
1,800.37
556.03
1,244.34
165,564.44
251
1,800.37
551.88
1,248.49
164,315.95
252
1,800.37
547.72
1,252.65
163,063.30
253
1,800.37
543.54
1,256.83
161,806.47
254
1,800.37
539.35
1,261.02
160,545.46
255
1,800.37
535.15
1,265.22
159,280.24
256
1,800.37
530.93
1,269.44
158,010.80
257
1,800.37
526.70
1,273.67
156,737.14
258
1,800.37
522.46
1,277.91
155,459.22
259
1,800.37
518.20
1,282.17
154,177.05
260
1,800.37
513.92
1,286.45
152,890.60
261
1,800.37
509.64
1,290.73
151,599.87
262
1,800.37
505.33
1,295.04
150,304.83
263
1,800.37
501.02
1,299.35
149,005.48
264
1,800.37
496.68
1,303.69
147,701.79
265
1,800.37
492.34
1,308.03
146,393.76
266
1,800.37
487.98
1,312.39
145,081.37
267
1,800.37
483.60
1,316.77
143,764.61
268
1,800.37
479.22
1,321.15
142,443.45
269
1,800.37
474.81
1,325.56
141,117.89
270
1,800.37
470.39
1,329.98
139,787.92
271
1,800.37
465.96
1,334.41
138,453.51
272
1,800.37
461.51
1,338.86
137,114.65
273
1,800.37
457.05
1,343.32
135,771.33
274
1,800.37
452.57
1,347.80
134,423.53
275
1,800.37
448.08
1,352.29
133,071.24
276
1,800.37
443.57
1,356.80
131,714.44
277
1,800.37
439.05
1,361.32
130,353.11
278
1,800.37
434.51
1,365.86
128,987.26
279
1,800.37
429.96
1,370.41
127,616.84
280
1,800.37
425.39
1,374.98
126,241.86
281
1,800.37
420.81
1,379.56
124,862.30
282
1,800.37
416.21
1,384.16
123,478.14
283
1,800.37
411.59
1,388.78
122,089.36
284
1,800.37
406.96
1,393.41
120,695.95
285
1,800.37
402.32
1,398.05
119,297.90
286
1,800.37
397.66
1,402.71
117,895.19
287
1,800.37
392.98
1,407.39
116,487.81
288
1,800.37
388.29
1,412.08
115,075.73
289
1,800.37
383.59
1,416.78
113,658.95
290
1,800.37
378.86
1,421.51
112,237.44
291
1,800.37
374.12
1,426.25
110,811.19
292
1,800.37
369.37
1,431.00
109,380.19
293
1,800.37
364.60
1,435.77
107,944.43
294
1,800.37
359.81
1,440.56
106,503.87
295
1,800.37
355.01
1,445.36
105,058.51
296
1,800.37
350.20
1,450.17
103,608.34
297
1,800.37
345.36
1,455.01
102,153.33
298
1,800.37
340.51
1,459.86
100,693.47
299
1,800.37
335.64
1,464.73
99,228.75
300
1,800.37
330.76
1,469.61
97,759.14
301
1,800.37
325.86
1,474.51
96,284.63
302
1,800.37
320.95
1,479.42
94,805.21
303
1,800.37
316.02
1,484.35
93,320.86
304
1,800.37
311.07
1,489.30
91,831.56
305
1,800.37
306.11
1,494.26
90,337.29
306
1,800.37
301.12
1,499.25
88,838.05
307
1,800.37
296.13
1,504.24
87,333.80
308
1,800.37
291.11
1,509.26
85,824.55
309
1,800.37
286.08
1,514.29
84,310.26
310
1,800.37
281.03
1,519.34
82,790.92
311
1,800.37
275.97
1,524.40
81,266.52
312
1,800.37
270.89
1,529.48
79,737.04
313
1,800.37
265.79
1,534.58
78,202.46
314
1,800.37
260.67
1,539.70
76,662.77
315
1,800.37
255.54
1,544.83
75,117.94
316
1,800.37
250.39
1,549.98
73,567.96
317
1,800.37
245.23
1,555.14
72,012.82
318
1,800.37
240.04
1,560.33
70,452.49
319
1,800.37
234.84
1,565.53
68,886.96
320
1,800.37
229.62
1,570.75
67,316.22
321
1,800.37
224.39
1,575.98
65,740.23
322
1,800.37
219.13
1,581.24
64,159.00
323
1,800.37
213.86
1,586.51
62,572.49
324
1,800.37
208.57
1,591.80
60,980.70
325
1,800.37
203.27
1,597.10
59,383.59
326
1,800.37
197.95
1,602.42
57,781.17
327
1,800.37
192.60
1,607.77
56,173.40
328
1,800.37
187.24
1,613.13
54,560.28
329
1,800.37
181.87
1,618.50
52,941.78
330
1,800.37
176.47
1,623.90
51,317.88
331
1,800.37
171.06
1,629.31
49,688.57
332
1,800.37
165.63
1,634.74
48,053.83
333
1,800.37
160.18
1,640.19
46,413.64
334
1,800.37
154.71
1,645.66
44,767.98
335
1,800.37
149.23
1,651.14
43,116.83
336
1,800.37
143.72
1,656.65
41,460.19
337
1,800.37
138.20
1,662.17
39,798.02
338
1,800.37
132.66
1,667.71
38,130.31
339
1,800.37
127.10
1,673.27
36,457.04
340
1,800.37
121.52
1,678.85
34,778.19
341
1,800.37
115.93
1,684.44
33,093.75
342
1,800.37
110.31
1,690.06
31,403.69
343
1,800.37
104.68
1,695.69
29,708.00
344
1,800.37
99.03
1,701.34
28,006.66
345
1,800.37
93.36
1,707.01
26,299.64
346
1,800.37
87.67
1,712.70
24,586.94
347
1,800.37
81.96
1,718.41
22,868.53
348
1,800.37
76.23
1,724.14
21,144.38
349
1,800.37
70.48
1,729.89
19,414.50
350
1,800.37
64.71
1,735.66
17,678.84
351
1,800.37
58.93
1,741.44
15,937.40
352
1,800.37
53.12
1,747.25
14,190.15
353
1,800.37
47.30
1,753.07
12,437.08
354
1,800.37
41.46
1,758.91
10,678.17
355
1,800.37
35.59
1,764.78
8,913.40
356
1,800.37
29.71
1,770.66
7,142.74
357
1,800.37
23.81
1,776.56
5,366.18
358
1,800.37
17.89
1,782.48
3,583.69
359
1,800.37
11.95
1,788.42
1,795.27
360
1,801.25
5.98
1,795.27
0.00
Totals
648,134.08
271,026.08
377,108.00

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