Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,800.62  
 

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
1,800.62
1,257.20
543.42
376,616.58
2
1,800.62
1,255.39
545.23
376,071.35
3
1,800.62
1,253.57
547.05
375,524.30
4
1,800.62
1,251.75
548.87
374,975.43
5
1,800.62
1,249.92
550.70
374,424.73
6
1,800.62
1,248.08
552.54
373,872.19
7
1,800.62
1,246.24
554.38
373,317.81
8
1,800.62
1,244.39
556.23
372,761.58
9
1,800.62
1,242.54
558.08
372,203.50
10
1,800.62
1,240.68
559.94
371,643.56
11
1,800.62
1,238.81
561.81
371,081.75
12
1,800.62
1,236.94
563.68
370,518.07
13
1,800.62
1,235.06
565.56
369,952.51
14
1,800.62
1,233.18
567.44
369,385.06
15
1,800.62
1,231.28
569.34
368,815.73
16
1,800.62
1,229.39
571.23
368,244.49
17
1,800.62
1,227.48
573.14
367,671.36
18
1,800.62
1,225.57
575.05
367,096.31
19
1,800.62
1,223.65
576.97
366,519.34
20
1,800.62
1,221.73
578.89
365,940.45
21
1,800.62
1,219.80
580.82
365,359.63
22
1,800.62
1,217.87
582.75
364,776.88
23
1,800.62
1,215.92
584.70
364,192.18
24
1,800.62
1,213.97
586.65
363,605.54
25
1,800.62
1,212.02
588.60
363,016.93
26
1,800.62
1,210.06
590.56
362,426.37
27
1,800.62
1,208.09
592.53
361,833.84
28
1,800.62
1,206.11
594.51
361,239.33
29
1,800.62
1,204.13
596.49
360,642.84
30
1,800.62
1,202.14
598.48
360,044.37
31
1,800.62
1,200.15
600.47
359,443.89
32
1,800.62
1,198.15
602.47
358,841.42
33
1,800.62
1,196.14
604.48
358,236.94
34
1,800.62
1,194.12
606.50
357,630.44
35
1,800.62
1,192.10
608.52
357,021.92
36
1,800.62
1,190.07
610.55
356,411.38
37
1,800.62
1,188.04
612.58
355,798.79
38
1,800.62
1,186.00
614.62
355,184.17
39
1,800.62
1,183.95
616.67
354,567.50
40
1,800.62
1,181.89
618.73
353,948.77
41
1,800.62
1,179.83
620.79
353,327.98
42
1,800.62
1,177.76
622.86
352,705.12
43
1,800.62
1,175.68
624.94
352,080.18
44
1,800.62
1,173.60
627.02
351,453.16
45
1,800.62
1,171.51
629.11
350,824.05
46
1,800.62
1,169.41
631.21
350,192.85
47
1,800.62
1,167.31
633.31
349,559.54
48
1,800.62
1,165.20
635.42
348,924.11
49
1,800.62
1,163.08
637.54
348,286.57
50
1,800.62
1,160.96
639.66
347,646.91
51
1,800.62
1,158.82
641.80
347,005.11
52
1,800.62
1,156.68
643.94
346,361.18
53
1,800.62
1,154.54
646.08
345,715.09
54
1,800.62
1,152.38
648.24
345,066.86
55
1,800.62
1,150.22
650.40
344,416.46
56
1,800.62
1,148.05
652.57
343,763.89
57
1,800.62
1,145.88
654.74
343,109.15
58
1,800.62
1,143.70
656.92
342,452.23
59
1,800.62
1,141.51
659.11
341,793.12
60
1,800.62
1,139.31
661.31
341,131.81
61
1,800.62
1,137.11
663.51
340,468.30
62
1,800.62
1,134.89
665.73
339,802.57
63
1,800.62
1,132.68
667.94
339,134.62
64
1,800.62
1,130.45
670.17
338,464.45
65
1,800.62
1,128.21
672.41
337,792.05
66
1,800.62
1,125.97
674.65
337,117.40
67
1,800.62
1,123.72
676.90
336,440.51
68
1,800.62
1,121.47
679.15
335,761.35
69
1,800.62
1,119.20
681.42
335,079.94
70
1,800.62
1,116.93
683.69
334,396.25
71
1,800.62
1,114.65
685.97
333,710.29
72
1,800.62
1,112.37
688.25
333,022.03
73
1,800.62
1,110.07
690.55
332,331.49
74
1,800.62
1,107.77
692.85
331,638.64
75
1,800.62
1,105.46
695.16
330,943.48
76
1,800.62
1,103.14
697.48
330,246.01
77
1,800.62
1,100.82
699.80
329,546.21
78
1,800.62
1,098.49
702.13
328,844.07
79
1,800.62
1,096.15
704.47
328,139.60
80
1,800.62
1,093.80
706.82
327,432.78
81
1,800.62
1,091.44
709.18
326,723.60
82
1,800.62
1,089.08
711.54
326,012.06
83
1,800.62
1,086.71
713.91
325,298.15
84
1,800.62
1,084.33
716.29
324,581.85
85
1,800.62
1,081.94
718.68
323,863.17
86
1,800.62
1,079.54
721.08
323,142.10
87
1,800.62
1,077.14
723.48
322,418.62
88
1,800.62
1,074.73
725.89
321,692.73
89
1,800.62
1,072.31
728.31
320,964.42
90
1,800.62
1,069.88
730.74
320,233.68
91
1,800.62
1,067.45
733.17
319,500.50
92
1,800.62
1,065.00
735.62
318,764.89
93
1,800.62
1,062.55
738.07
318,026.81
94
1,800.62
1,060.09
740.53
317,286.28
95
1,800.62
1,057.62
743.00
316,543.29
96
1,800.62
1,055.14
745.48
315,797.81
97
1,800.62
1,052.66
747.96
315,049.85
98
1,800.62
1,050.17
750.45
314,299.39
99
1,800.62
1,047.66
752.96
313,546.44
100
1,800.62
1,045.15
755.47
312,790.97
101
1,800.62
1,042.64
757.98
312,032.99
102
1,800.62
1,040.11
760.51
311,272.48
103
1,800.62
1,037.57
763.05
310,509.44
104
1,800.62
1,035.03
765.59
309,743.85
105
1,800.62
1,032.48
768.14
308,975.71
106
1,800.62
1,029.92
770.70
308,205.01
107
1,800.62
1,027.35
773.27
307,431.74
108
1,800.62
1,024.77
775.85
306,655.89
109
1,800.62
1,022.19
778.43
305,877.45
110
1,800.62
1,019.59
781.03
305,096.43
111
1,800.62
1,016.99
783.63
304,312.79
112
1,800.62
1,014.38
786.24
303,526.55
113
1,800.62
1,011.76
788.86
302,737.69
114
1,800.62
1,009.13
791.49
301,946.19
115
1,800.62
1,006.49
794.13
301,152.06
116
1,800.62
1,003.84
796.78
300,355.28
117
1,800.62
1,001.18
799.44
299,555.84
118
1,800.62
998.52
802.10
298,753.74
119
1,800.62
995.85
804.77
297,948.97
120
1,800.62
993.16
807.46
297,141.51
121
1,800.62
990.47
810.15
296,331.36
122
1,800.62
987.77
812.85
295,518.51
123
1,800.62
985.06
815.56
294,702.96
124
1,800.62
982.34
818.28
293,884.68
125
1,800.62
979.62
821.00
293,063.67
126
1,800.62
976.88
823.74
292,239.93
127
1,800.62
974.13
826.49
291,413.45
128
1,800.62
971.38
829.24
290,584.20
129
1,800.62
968.61
832.01
289,752.20
130
1,800.62
965.84
834.78
288,917.42
131
1,800.62
963.06
837.56
288,079.86
132
1,800.62
960.27
840.35
287,239.50
133
1,800.62
957.47
843.15
286,396.35
134
1,800.62
954.65
845.97
285,550.38
135
1,800.62
951.83
848.79
284,701.60
136
1,800.62
949.01
851.61
283,849.98
137
1,800.62
946.17
854.45
282,995.53
138
1,800.62
943.32
857.30
282,138.23
139
1,800.62
940.46
860.16
281,278.07
140
1,800.62
937.59
863.03
280,415.04
141
1,800.62
934.72
865.90
279,549.14
142
1,800.62
931.83
868.79
278,680.35
143
1,800.62
928.93
871.69
277,808.66
144
1,800.62
926.03
874.59
276,934.07
145
1,800.62
923.11
877.51
276,056.57
146
1,800.62
920.19
880.43
275,176.14
147
1,800.62
917.25
883.37
274,292.77
148
1,800.62
914.31
886.31
273,406.46
149
1,800.62
911.35
889.27
272,517.19
150
1,800.62
908.39
892.23
271,624.96
151
1,800.62
905.42
895.20
270,729.76
152
1,800.62
902.43
898.19
269,831.57
153
1,800.62
899.44
901.18
268,930.39
154
1,800.62
896.43
904.19
268,026.21
155
1,800.62
893.42
907.20
267,119.01
156
1,800.62
890.40
910.22
266,208.78
157
1,800.62
887.36
913.26
265,295.53
158
1,800.62
884.32
916.30
264,379.22
159
1,800.62
881.26
919.36
263,459.87
160
1,800.62
878.20
922.42
262,537.45
161
1,800.62
875.12
925.50
261,611.95
162
1,800.62
872.04
928.58
260,683.37
163
1,800.62
868.94
931.68
259,751.70
164
1,800.62
865.84
934.78
258,816.92
165
1,800.62
862.72
937.90
257,879.02
166
1,800.62
859.60
941.02
256,938.00
167
1,800.62
856.46
944.16
255,993.84
168
1,800.62
853.31
947.31
255,046.53
169
1,800.62
850.16
950.46
254,096.06
170
1,800.62
846.99
953.63
253,142.43
171
1,800.62
843.81
956.81
252,185.62
172
1,800.62
840.62
960.00
251,225.62
173
1,800.62
837.42
963.20
250,262.42
174
1,800.62
834.21
966.41
249,296.00
175
1,800.62
830.99
969.63
248,326.37
176
1,800.62
827.75
972.87
247,353.51
177
1,800.62
824.51
976.11
246,377.40
178
1,800.62
821.26
979.36
245,398.04
179
1,800.62
817.99
982.63
244,415.41
180
1,800.62
814.72
985.90
243,429.51
181
1,800.62
811.43
989.19
242,440.32
182
1,800.62
808.13
992.49
241,447.83
183
1,800.62
804.83
995.79
240,452.04
184
1,800.62
801.51
999.11
239,452.93
185
1,800.62
798.18
1,002.44
238,450.48
186
1,800.62
794.83
1,005.79
237,444.70
187
1,800.62
791.48
1,009.14
236,435.56
188
1,800.62
788.12
1,012.50
235,423.06
189
1,800.62
784.74
1,015.88
234,407.18
190
1,800.62
781.36
1,019.26
233,387.92
191
1,800.62
777.96
1,022.66
232,365.26
192
1,800.62
774.55
1,026.07
231,339.19
193
1,800.62
771.13
1,029.49
230,309.70
194
1,800.62
767.70
1,032.92
229,276.78
195
1,800.62
764.26
1,036.36
228,240.42
196
1,800.62
760.80
1,039.82
227,200.60
197
1,800.62
757.34
1,043.28
226,157.31
198
1,800.62
753.86
1,046.76
225,110.55
199
1,800.62
750.37
1,050.25
224,060.30
200
1,800.62
746.87
1,053.75
223,006.55
201
1,800.62
743.36
1,057.26
221,949.28
202
1,800.62
739.83
1,060.79
220,888.49
203
1,800.62
736.29
1,064.33
219,824.17
204
1,800.62
732.75
1,067.87
218,756.29
205
1,800.62
729.19
1,071.43
217,684.86
206
1,800.62
725.62
1,075.00
216,609.86
207
1,800.62
722.03
1,078.59
215,531.27
208
1,800.62
718.44
1,082.18
214,449.09
209
1,800.62
714.83
1,085.79
213,363.30
210
1,800.62
711.21
1,089.41
212,273.89
211
1,800.62
707.58
1,093.04
211,180.85
212
1,800.62
703.94
1,096.68
210,084.17
213
1,800.62
700.28
1,100.34
208,983.83
214
1,800.62
696.61
1,104.01
207,879.82
215
1,800.62
692.93
1,107.69
206,772.13
216
1,800.62
689.24
1,111.38
205,660.75
217
1,800.62
685.54
1,115.08
204,545.67
218
1,800.62
681.82
1,118.80
203,426.87
219
1,800.62
678.09
1,122.53
202,304.34
220
1,800.62
674.35
1,126.27
201,178.06
221
1,800.62
670.59
1,130.03
200,048.04
222
1,800.62
666.83
1,133.79
198,914.24
223
1,800.62
663.05
1,137.57
197,776.67
224
1,800.62
659.26
1,141.36
196,635.31
225
1,800.62
655.45
1,145.17
195,490.14
226
1,800.62
651.63
1,148.99
194,341.15
227
1,800.62
647.80
1,152.82
193,188.34
228
1,800.62
643.96
1,156.66
192,031.68
229
1,800.62
640.11
1,160.51
190,871.16
230
1,800.62
636.24
1,164.38
189,706.78
231
1,800.62
632.36
1,168.26
188,538.52
232
1,800.62
628.46
1,172.16
187,366.36
233
1,800.62
624.55
1,176.07
186,190.29
234
1,800.62
620.63
1,179.99
185,010.31
235
1,800.62
616.70
1,183.92
183,826.39
236
1,800.62
612.75
1,187.87
182,638.52
237
1,800.62
608.80
1,191.82
181,446.70
238
1,800.62
604.82
1,195.80
180,250.90
239
1,800.62
600.84
1,199.78
179,051.12
240
1,800.62
596.84
1,203.78
177,847.33
241
1,800.62
592.82
1,207.80
176,639.54
242
1,800.62
588.80
1,211.82
175,427.72
243
1,800.62
584.76
1,215.86
174,211.85
244
1,800.62
580.71
1,219.91
172,991.94
245
1,800.62
576.64
1,223.98
171,767.96
246
1,800.62
572.56
1,228.06
170,539.90
247
1,800.62
568.47
1,232.15
169,307.75
248
1,800.62
564.36
1,236.26
168,071.49
249
1,800.62
560.24
1,240.38
166,831.10
250
1,800.62
556.10
1,244.52
165,586.59
251
1,800.62
551.96
1,248.66
164,337.92
252
1,800.62
547.79
1,252.83
163,085.10
253
1,800.62
543.62
1,257.00
161,828.09
254
1,800.62
539.43
1,261.19
160,566.90
255
1,800.62
535.22
1,265.40
159,301.50
256
1,800.62
531.01
1,269.61
158,031.89
257
1,800.62
526.77
1,273.85
156,758.04
258
1,800.62
522.53
1,278.09
155,479.95
259
1,800.62
518.27
1,282.35
154,197.59
260
1,800.62
513.99
1,286.63
152,910.97
261
1,800.62
509.70
1,290.92
151,620.05
262
1,800.62
505.40
1,295.22
150,324.83
263
1,800.62
501.08
1,299.54
149,025.29
264
1,800.62
496.75
1,303.87
147,721.42
265
1,800.62
492.40
1,308.22
146,413.21
266
1,800.62
488.04
1,312.58
145,100.63
267
1,800.62
483.67
1,316.95
143,783.68
268
1,800.62
479.28
1,321.34
142,462.34
269
1,800.62
474.87
1,325.75
141,136.59
270
1,800.62
470.46
1,330.16
139,806.43
271
1,800.62
466.02
1,334.60
138,471.83
272
1,800.62
461.57
1,339.05
137,132.78
273
1,800.62
457.11
1,343.51
135,789.27
274
1,800.62
452.63
1,347.99
134,441.28
275
1,800.62
448.14
1,352.48
133,088.80
276
1,800.62
443.63
1,356.99
131,731.81
277
1,800.62
439.11
1,361.51
130,370.30
278
1,800.62
434.57
1,366.05
129,004.24
279
1,800.62
430.01
1,370.61
127,633.64
280
1,800.62
425.45
1,375.17
126,258.46
281
1,800.62
420.86
1,379.76
124,878.71
282
1,800.62
416.26
1,384.36
123,494.35
283
1,800.62
411.65
1,388.97
122,105.38
284
1,800.62
407.02
1,393.60
120,711.77
285
1,800.62
402.37
1,398.25
119,313.53
286
1,800.62
397.71
1,402.91
117,910.62
287
1,800.62
393.04
1,407.58
116,503.03
288
1,800.62
388.34
1,412.28
115,090.76
289
1,800.62
383.64
1,416.98
113,673.77
290
1,800.62
378.91
1,421.71
112,252.07
291
1,800.62
374.17
1,426.45
110,825.62
292
1,800.62
369.42
1,431.20
109,394.42
293
1,800.62
364.65
1,435.97
107,958.45
294
1,800.62
359.86
1,440.76
106,517.69
295
1,800.62
355.06
1,445.56
105,072.13
296
1,800.62
350.24
1,450.38
103,621.75
297
1,800.62
345.41
1,455.21
102,166.53
298
1,800.62
340.56
1,460.06
100,706.47
299
1,800.62
335.69
1,464.93
99,241.54
300
1,800.62
330.81
1,469.81
97,771.72
301
1,800.62
325.91
1,474.71
96,297.01
302
1,800.62
320.99
1,479.63
94,817.38
303
1,800.62
316.06
1,484.56
93,332.82
304
1,800.62
311.11
1,489.51
91,843.30
305
1,800.62
306.14
1,494.48
90,348.83
306
1,800.62
301.16
1,499.46
88,849.37
307
1,800.62
296.16
1,504.46
87,344.92
308
1,800.62
291.15
1,509.47
85,835.45
309
1,800.62
286.12
1,514.50
84,320.94
310
1,800.62
281.07
1,519.55
82,801.39
311
1,800.62
276.00
1,524.62
81,276.78
312
1,800.62
270.92
1,529.70
79,747.08
313
1,800.62
265.82
1,534.80
78,212.28
314
1,800.62
260.71
1,539.91
76,672.37
315
1,800.62
255.57
1,545.05
75,127.33
316
1,800.62
250.42
1,550.20
73,577.13
317
1,800.62
245.26
1,555.36
72,021.77
318
1,800.62
240.07
1,560.55
70,461.22
319
1,800.62
234.87
1,565.75
68,895.47
320
1,800.62
229.65
1,570.97
67,324.50
321
1,800.62
224.42
1,576.20
65,748.30
322
1,800.62
219.16
1,581.46
64,166.84
323
1,800.62
213.89
1,586.73
62,580.11
324
1,800.62
208.60
1,592.02
60,988.09
325
1,800.62
203.29
1,597.33
59,390.76
326
1,800.62
197.97
1,602.65
57,788.11
327
1,800.62
192.63
1,607.99
56,180.12
328
1,800.62
187.27
1,613.35
54,566.77
329
1,800.62
181.89
1,618.73
52,948.04
330
1,800.62
176.49
1,624.13
51,323.91
331
1,800.62
171.08
1,629.54
49,694.37
332
1,800.62
165.65
1,634.97
48,059.40
333
1,800.62
160.20
1,640.42
46,418.97
334
1,800.62
154.73
1,645.89
44,773.08
335
1,800.62
149.24
1,651.38
43,121.71
336
1,800.62
143.74
1,656.88
41,464.83
337
1,800.62
138.22
1,662.40
39,802.42
338
1,800.62
132.67
1,667.95
38,134.48
339
1,800.62
127.11
1,673.51
36,460.97
340
1,800.62
121.54
1,679.08
34,781.89
341
1,800.62
115.94
1,684.68
33,097.21
342
1,800.62
110.32
1,690.30
31,406.91
343
1,800.62
104.69
1,695.93
29,710.98
344
1,800.62
99.04
1,701.58
28,009.40
345
1,800.62
93.36
1,707.26
26,302.14
346
1,800.62
87.67
1,712.95
24,589.20
347
1,800.62
81.96
1,718.66
22,870.54
348
1,800.62
76.24
1,724.38
21,146.16
349
1,800.62
70.49
1,730.13
19,416.02
350
1,800.62
64.72
1,735.90
17,680.12
351
1,800.62
58.93
1,741.69
15,938.44
352
1,800.62
53.13
1,747.49
14,190.95
353
1,800.62
47.30
1,753.32
12,437.63
354
1,800.62
41.46
1,759.16
10,678.47
355
1,800.62
35.59
1,765.03
8,913.44
356
1,800.62
29.71
1,770.91
7,142.53
357
1,800.62
23.81
1,776.81
5,365.72
358
1,800.62
17.89
1,782.73
3,582.99
359
1,800.62
11.94
1,788.68
1,794.31
360
1,800.29
5.98
1,794.31
0.00
Totals
648,222.87
271,062.87
377,160.00

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