Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,820.00  
 

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
1,820.00
1,270.73
549.27
380,670.73
2
1,820.00
1,268.90
551.10
380,119.64
3
1,820.00
1,267.07
552.93
379,566.70
4
1,820.00
1,265.22
554.78
379,011.92
5
1,820.00
1,263.37
556.63
378,455.30
6
1,820.00
1,261.52
558.48
377,896.81
7
1,820.00
1,259.66
560.34
377,336.47
8
1,820.00
1,257.79
562.21
376,774.26
9
1,820.00
1,255.91
564.09
376,210.17
10
1,820.00
1,254.03
565.97
375,644.21
11
1,820.00
1,252.15
567.85
375,076.35
12
1,820.00
1,250.25
569.75
374,506.61
13
1,820.00
1,248.36
571.64
373,934.96
14
1,820.00
1,246.45
573.55
373,361.41
15
1,820.00
1,244.54
575.46
372,785.95
16
1,820.00
1,242.62
577.38
372,208.57
17
1,820.00
1,240.70
579.30
371,629.27
18
1,820.00
1,238.76
581.24
371,048.03
19
1,820.00
1,236.83
583.17
370,464.86
20
1,820.00
1,234.88
585.12
369,879.74
21
1,820.00
1,232.93
587.07
369,292.67
22
1,820.00
1,230.98
589.02
368,703.65
23
1,820.00
1,229.01
590.99
368,112.66
24
1,820.00
1,227.04
592.96
367,519.70
25
1,820.00
1,225.07
594.93
366,924.77
26
1,820.00
1,223.08
596.92
366,327.85
27
1,820.00
1,221.09
598.91
365,728.94
28
1,820.00
1,219.10
600.90
365,128.04
29
1,820.00
1,217.09
602.91
364,525.13
30
1,820.00
1,215.08
604.92
363,920.22
31
1,820.00
1,213.07
606.93
363,313.29
32
1,820.00
1,211.04
608.96
362,704.33
33
1,820.00
1,209.01
610.99
362,093.34
34
1,820.00
1,206.98
613.02
361,480.32
35
1,820.00
1,204.93
615.07
360,865.26
36
1,820.00
1,202.88
617.12
360,248.14
37
1,820.00
1,200.83
619.17
359,628.97
38
1,820.00
1,198.76
621.24
359,007.73
39
1,820.00
1,196.69
623.31
358,384.42
40
1,820.00
1,194.61
625.39
357,759.04
41
1,820.00
1,192.53
627.47
357,131.57
42
1,820.00
1,190.44
629.56
356,502.01
43
1,820.00
1,188.34
631.66
355,870.35
44
1,820.00
1,186.23
633.77
355,236.58
45
1,820.00
1,184.12
635.88
354,600.70
46
1,820.00
1,182.00
638.00
353,962.71
47
1,820.00
1,179.88
640.12
353,322.58
48
1,820.00
1,177.74
642.26
352,680.32
49
1,820.00
1,175.60
644.40
352,035.92
50
1,820.00
1,173.45
646.55
351,389.38
51
1,820.00
1,171.30
648.70
350,740.68
52
1,820.00
1,169.14
650.86
350,089.81
53
1,820.00
1,166.97
653.03
349,436.78
54
1,820.00
1,164.79
655.21
348,781.57
55
1,820.00
1,162.61
657.39
348,124.17
56
1,820.00
1,160.41
659.59
347,464.59
57
1,820.00
1,158.22
661.78
346,802.80
58
1,820.00
1,156.01
663.99
346,138.81
59
1,820.00
1,153.80
666.20
345,472.61
60
1,820.00
1,151.58
668.42
344,804.18
61
1,820.00
1,149.35
670.65
344,133.53
62
1,820.00
1,147.11
672.89
343,460.64
63
1,820.00
1,144.87
675.13
342,785.51
64
1,820.00
1,142.62
677.38
342,108.13
65
1,820.00
1,140.36
679.64
341,428.49
66
1,820.00
1,138.09
681.91
340,746.58
67
1,820.00
1,135.82
684.18
340,062.40
68
1,820.00
1,133.54
686.46
339,375.95
69
1,820.00
1,131.25
688.75
338,687.20
70
1,820.00
1,128.96
691.04
337,996.16
71
1,820.00
1,126.65
693.35
337,302.81
72
1,820.00
1,124.34
695.66
336,607.15
73
1,820.00
1,122.02
697.98
335,909.18
74
1,820.00
1,119.70
700.30
335,208.87
75
1,820.00
1,117.36
702.64
334,506.24
76
1,820.00
1,115.02
704.98
333,801.26
77
1,820.00
1,112.67
707.33
333,093.93
78
1,820.00
1,110.31
709.69
332,384.24
79
1,820.00
1,107.95
712.05
331,672.19
80
1,820.00
1,105.57
714.43
330,957.76
81
1,820.00
1,103.19
716.81
330,240.96
82
1,820.00
1,100.80
719.20
329,521.76
83
1,820.00
1,098.41
721.59
328,800.16
84
1,820.00
1,096.00
724.00
328,076.17
85
1,820.00
1,093.59
726.41
327,349.75
86
1,820.00
1,091.17
728.83
326,620.92
87
1,820.00
1,088.74
731.26
325,889.65
88
1,820.00
1,086.30
733.70
325,155.95
89
1,820.00
1,083.85
736.15
324,419.81
90
1,820.00
1,081.40
738.60
323,681.21
91
1,820.00
1,078.94
741.06
322,940.14
92
1,820.00
1,076.47
743.53
322,196.61
93
1,820.00
1,073.99
746.01
321,450.60
94
1,820.00
1,071.50
748.50
320,702.10
95
1,820.00
1,069.01
750.99
319,951.11
96
1,820.00
1,066.50
753.50
319,197.61
97
1,820.00
1,063.99
756.01
318,441.60
98
1,820.00
1,061.47
758.53
317,683.08
99
1,820.00
1,058.94
761.06
316,922.02
100
1,820.00
1,056.41
763.59
316,158.43
101
1,820.00
1,053.86
766.14
315,392.29
102
1,820.00
1,051.31
768.69
314,623.60
103
1,820.00
1,048.75
771.25
313,852.34
104
1,820.00
1,046.17
773.83
313,078.52
105
1,820.00
1,043.60
776.40
312,302.11
106
1,820.00
1,041.01
778.99
311,523.12
107
1,820.00
1,038.41
781.59
310,741.53
108
1,820.00
1,035.81
784.19
309,957.33
109
1,820.00
1,033.19
786.81
309,170.52
110
1,820.00
1,030.57
789.43
308,381.09
111
1,820.00
1,027.94
792.06
307,589.03
112
1,820.00
1,025.30
794.70
306,794.33
113
1,820.00
1,022.65
797.35
305,996.97
114
1,820.00
1,019.99
800.01
305,196.96
115
1,820.00
1,017.32
802.68
304,394.29
116
1,820.00
1,014.65
805.35
303,588.93
117
1,820.00
1,011.96
808.04
302,780.90
118
1,820.00
1,009.27
810.73
301,970.17
119
1,820.00
1,006.57
813.43
301,156.73
120
1,820.00
1,003.86
816.14
300,340.59
121
1,820.00
1,001.14
818.86
299,521.73
122
1,820.00
998.41
821.59
298,700.13
123
1,820.00
995.67
824.33
297,875.80
124
1,820.00
992.92
827.08
297,048.72
125
1,820.00
990.16
829.84
296,218.88
126
1,820.00
987.40
832.60
295,386.28
127
1,820.00
984.62
835.38
294,550.90
128
1,820.00
981.84
838.16
293,712.73
129
1,820.00
979.04
840.96
292,871.78
130
1,820.00
976.24
843.76
292,028.02
131
1,820.00
973.43
846.57
291,181.44
132
1,820.00
970.60
849.40
290,332.05
133
1,820.00
967.77
852.23
289,479.82
134
1,820.00
964.93
855.07
288,624.75
135
1,820.00
962.08
857.92
287,766.84
136
1,820.00
959.22
860.78
286,906.06
137
1,820.00
956.35
863.65
286,042.41
138
1,820.00
953.47
866.53
285,175.89
139
1,820.00
950.59
869.41
284,306.47
140
1,820.00
947.69
872.31
283,434.16
141
1,820.00
944.78
875.22
282,558.94
142
1,820.00
941.86
878.14
281,680.81
143
1,820.00
938.94
881.06
280,799.74
144
1,820.00
936.00
884.00
279,915.74
145
1,820.00
933.05
886.95
279,028.79
146
1,820.00
930.10
889.90
278,138.89
147
1,820.00
927.13
892.87
277,246.02
148
1,820.00
924.15
895.85
276,350.17
149
1,820.00
921.17
898.83
275,451.34
150
1,820.00
918.17
901.83
274,549.51
151
1,820.00
915.17
904.83
273,644.68
152
1,820.00
912.15
907.85
272,736.82
153
1,820.00
909.12
910.88
271,825.95
154
1,820.00
906.09
913.91
270,912.03
155
1,820.00
903.04
916.96
269,995.07
156
1,820.00
899.98
920.02
269,075.06
157
1,820.00
896.92
923.08
268,151.97
158
1,820.00
893.84
926.16
267,225.81
159
1,820.00
890.75
929.25
266,296.57
160
1,820.00
887.66
932.34
265,364.22
161
1,820.00
884.55
935.45
264,428.77
162
1,820.00
881.43
938.57
263,490.20
163
1,820.00
878.30
941.70
262,548.50
164
1,820.00
875.16
944.84
261,603.66
165
1,820.00
872.01
947.99
260,655.67
166
1,820.00
868.85
951.15
259,704.53
167
1,820.00
865.68
954.32
258,750.21
168
1,820.00
862.50
957.50
257,792.71
169
1,820.00
859.31
960.69
256,832.02
170
1,820.00
856.11
963.89
255,868.12
171
1,820.00
852.89
967.11
254,901.02
172
1,820.00
849.67
970.33
253,930.69
173
1,820.00
846.44
973.56
252,957.12
174
1,820.00
843.19
976.81
251,980.31
175
1,820.00
839.93
980.07
251,000.25
176
1,820.00
836.67
983.33
250,016.92
177
1,820.00
833.39
986.61
249,030.30
178
1,820.00
830.10
989.90
248,040.41
179
1,820.00
826.80
993.20
247,047.21
180
1,820.00
823.49
996.51
246,050.70
181
1,820.00
820.17
999.83
245,050.87
182
1,820.00
816.84
1,003.16
244,047.70
183
1,820.00
813.49
1,006.51
243,041.20
184
1,820.00
810.14
1,009.86
242,031.33
185
1,820.00
806.77
1,013.23
241,018.10
186
1,820.00
803.39
1,016.61
240,001.50
187
1,820.00
800.00
1,020.00
238,981.50
188
1,820.00
796.61
1,023.39
237,958.11
189
1,820.00
793.19
1,026.81
236,931.30
190
1,820.00
789.77
1,030.23
235,901.07
191
1,820.00
786.34
1,033.66
234,867.41
192
1,820.00
782.89
1,037.11
233,830.30
193
1,820.00
779.43
1,040.57
232,789.73
194
1,820.00
775.97
1,044.03
231,745.70
195
1,820.00
772.49
1,047.51
230,698.19
196
1,820.00
768.99
1,051.01
229,647.18
197
1,820.00
765.49
1,054.51
228,592.67
198
1,820.00
761.98
1,058.02
227,534.65
199
1,820.00
758.45
1,061.55
226,473.10
200
1,820.00
754.91
1,065.09
225,408.01
201
1,820.00
751.36
1,068.64
224,339.37
202
1,820.00
747.80
1,072.20
223,267.16
203
1,820.00
744.22
1,075.78
222,191.39
204
1,820.00
740.64
1,079.36
221,112.03
205
1,820.00
737.04
1,082.96
220,029.07
206
1,820.00
733.43
1,086.57
218,942.50
207
1,820.00
729.81
1,090.19
217,852.30
208
1,820.00
726.17
1,093.83
216,758.48
209
1,820.00
722.53
1,097.47
215,661.01
210
1,820.00
718.87
1,101.13
214,559.88
211
1,820.00
715.20
1,104.80
213,455.08
212
1,820.00
711.52
1,108.48
212,346.59
213
1,820.00
707.82
1,112.18
211,234.41
214
1,820.00
704.11
1,115.89
210,118.53
215
1,820.00
700.40
1,119.60
208,998.92
216
1,820.00
696.66
1,123.34
207,875.59
217
1,820.00
692.92
1,127.08
206,748.51
218
1,820.00
689.16
1,130.84
205,617.67
219
1,820.00
685.39
1,134.61
204,483.06
220
1,820.00
681.61
1,138.39
203,344.67
221
1,820.00
677.82
1,142.18
202,202.49
222
1,820.00
674.01
1,145.99
201,056.49
223
1,820.00
670.19
1,149.81
199,906.68
224
1,820.00
666.36
1,153.64
198,753.04
225
1,820.00
662.51
1,157.49
197,595.55
226
1,820.00
658.65
1,161.35
196,434.20
227
1,820.00
654.78
1,165.22
195,268.98
228
1,820.00
650.90
1,169.10
194,099.88
229
1,820.00
647.00
1,173.00
192,926.88
230
1,820.00
643.09
1,176.91
191,749.97
231
1,820.00
639.17
1,180.83
190,569.13
232
1,820.00
635.23
1,184.77
189,384.36
233
1,820.00
631.28
1,188.72
188,195.65
234
1,820.00
627.32
1,192.68
187,002.96
235
1,820.00
623.34
1,196.66
185,806.31
236
1,820.00
619.35
1,200.65
184,605.66
237
1,820.00
615.35
1,204.65
183,401.01
238
1,820.00
611.34
1,208.66
182,192.35
239
1,820.00
607.31
1,212.69
180,979.66
240
1,820.00
603.27
1,216.73
179,762.92
241
1,820.00
599.21
1,220.79
178,542.13
242
1,820.00
595.14
1,224.86
177,317.27
243
1,820.00
591.06
1,228.94
176,088.33
244
1,820.00
586.96
1,233.04
174,855.29
245
1,820.00
582.85
1,237.15
173,618.14
246
1,820.00
578.73
1,241.27
172,376.87
247
1,820.00
574.59
1,245.41
171,131.46
248
1,820.00
570.44
1,249.56
169,881.90
249
1,820.00
566.27
1,253.73
168,628.17
250
1,820.00
562.09
1,257.91
167,370.27
251
1,820.00
557.90
1,262.10
166,108.17
252
1,820.00
553.69
1,266.31
164,841.86
253
1,820.00
549.47
1,270.53
163,571.33
254
1,820.00
545.24
1,274.76
162,296.57
255
1,820.00
540.99
1,279.01
161,017.56
256
1,820.00
536.73
1,283.27
159,734.28
257
1,820.00
532.45
1,287.55
158,446.73
258
1,820.00
528.16
1,291.84
157,154.89
259
1,820.00
523.85
1,296.15
155,858.74
260
1,820.00
519.53
1,300.47
154,558.27
261
1,820.00
515.19
1,304.81
153,253.46
262
1,820.00
510.84
1,309.16
151,944.31
263
1,820.00
506.48
1,313.52
150,630.79
264
1,820.00
502.10
1,317.90
149,312.89
265
1,820.00
497.71
1,322.29
147,990.60
266
1,820.00
493.30
1,326.70
146,663.90
267
1,820.00
488.88
1,331.12
145,332.78
268
1,820.00
484.44
1,335.56
143,997.22
269
1,820.00
479.99
1,340.01
142,657.21
270
1,820.00
475.52
1,344.48
141,312.74
271
1,820.00
471.04
1,348.96
139,963.78
272
1,820.00
466.55
1,353.45
138,610.33
273
1,820.00
462.03
1,357.97
137,252.36
274
1,820.00
457.51
1,362.49
135,889.87
275
1,820.00
452.97
1,367.03
134,522.84
276
1,820.00
448.41
1,371.59
133,151.24
277
1,820.00
443.84
1,376.16
131,775.08
278
1,820.00
439.25
1,380.75
130,394.33
279
1,820.00
434.65
1,385.35
129,008.98
280
1,820.00
430.03
1,389.97
127,619.01
281
1,820.00
425.40
1,394.60
126,224.41
282
1,820.00
420.75
1,399.25
124,825.15
283
1,820.00
416.08
1,403.92
123,421.24
284
1,820.00
411.40
1,408.60
122,012.64
285
1,820.00
406.71
1,413.29
120,599.35
286
1,820.00
402.00
1,418.00
119,181.35
287
1,820.00
397.27
1,422.73
117,758.62
288
1,820.00
392.53
1,427.47
116,331.15
289
1,820.00
387.77
1,432.23
114,898.92
290
1,820.00
383.00
1,437.00
113,461.92
291
1,820.00
378.21
1,441.79
112,020.12
292
1,820.00
373.40
1,446.60
110,573.52
293
1,820.00
368.58
1,451.42
109,122.10
294
1,820.00
363.74
1,456.26
107,665.84
295
1,820.00
358.89
1,461.11
106,204.73
296
1,820.00
354.02
1,465.98
104,738.74
297
1,820.00
349.13
1,470.87
103,267.87
298
1,820.00
344.23
1,475.77
101,792.10
299
1,820.00
339.31
1,480.69
100,311.41
300
1,820.00
334.37
1,485.63
98,825.78
301
1,820.00
329.42
1,490.58
97,335.20
302
1,820.00
324.45
1,495.55
95,839.65
303
1,820.00
319.47
1,500.53
94,339.11
304
1,820.00
314.46
1,505.54
92,833.58
305
1,820.00
309.45
1,510.55
91,323.02
306
1,820.00
304.41
1,515.59
89,807.43
307
1,820.00
299.36
1,520.64
88,286.79
308
1,820.00
294.29
1,525.71
86,761.08
309
1,820.00
289.20
1,530.80
85,230.28
310
1,820.00
284.10
1,535.90
83,694.38
311
1,820.00
278.98
1,541.02
82,153.36
312
1,820.00
273.84
1,546.16
80,607.21
313
1,820.00
268.69
1,551.31
79,055.90
314
1,820.00
263.52
1,556.48
77,499.42
315
1,820.00
258.33
1,561.67
75,937.75
316
1,820.00
253.13
1,566.87
74,370.88
317
1,820.00
247.90
1,572.10
72,798.78
318
1,820.00
242.66
1,577.34
71,221.44
319
1,820.00
237.40
1,582.60
69,638.85
320
1,820.00
232.13
1,587.87
68,050.98
321
1,820.00
226.84
1,593.16
66,457.81
322
1,820.00
221.53
1,598.47
64,859.34
323
1,820.00
216.20
1,603.80
63,255.54
324
1,820.00
210.85
1,609.15
61,646.39
325
1,820.00
205.49
1,614.51
60,031.88
326
1,820.00
200.11
1,619.89
58,411.98
327
1,820.00
194.71
1,625.29
56,786.69
328
1,820.00
189.29
1,630.71
55,155.98
329
1,820.00
183.85
1,636.15
53,519.83
330
1,820.00
178.40
1,641.60
51,878.23
331
1,820.00
172.93
1,647.07
50,231.16
332
1,820.00
167.44
1,652.56
48,578.60
333
1,820.00
161.93
1,658.07
46,920.52
334
1,820.00
156.40
1,663.60
45,256.93
335
1,820.00
150.86
1,669.14
43,587.78
336
1,820.00
145.29
1,674.71
41,913.08
337
1,820.00
139.71
1,680.29
40,232.79
338
1,820.00
134.11
1,685.89
38,546.90
339
1,820.00
128.49
1,691.51
36,855.38
340
1,820.00
122.85
1,697.15
35,158.24
341
1,820.00
117.19
1,702.81
33,455.43
342
1,820.00
111.52
1,708.48
31,746.95
343
1,820.00
105.82
1,714.18
30,032.77
344
1,820.00
100.11
1,719.89
28,312.88
345
1,820.00
94.38
1,725.62
26,587.26
346
1,820.00
88.62
1,731.38
24,855.88
347
1,820.00
82.85
1,737.15
23,118.73
348
1,820.00
77.06
1,742.94
21,375.80
349
1,820.00
71.25
1,748.75
19,627.05
350
1,820.00
65.42
1,754.58
17,872.47
351
1,820.00
59.57
1,760.43
16,112.05
352
1,820.00
53.71
1,766.29
14,345.75
353
1,820.00
47.82
1,772.18
12,573.57
354
1,820.00
41.91
1,778.09
10,795.49
355
1,820.00
35.98
1,784.02
9,011.47
356
1,820.00
30.04
1,789.96
7,221.51
357
1,820.00
24.07
1,795.93
5,425.58
358
1,820.00
18.09
1,801.91
3,623.67
359
1,820.00
12.08
1,807.92
1,815.74
360
1,821.80
6.05
1,815.74
0.00
Totals
655,201.80
273,981.80
381,220.00

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