Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,800.07  
 

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
1,800.07
1,236.13
563.95
382,236.06
2
1,800.07
1,234.30
565.77
381,670.29
3
1,800.07
1,232.48
567.59
381,102.70
4
1,800.07
1,230.64
569.43
380,533.27
5
1,800.07
1,228.81
571.26
379,962.01
6
1,800.07
1,226.96
573.11
379,388.90
7
1,800.07
1,225.11
574.96
378,813.94
8
1,800.07
1,223.25
576.82
378,237.12
9
1,800.07
1,221.39
578.68
377,658.44
10
1,800.07
1,219.52
580.55
377,077.89
11
1,800.07
1,217.65
582.42
376,495.47
12
1,800.07
1,215.77
584.30
375,911.17
13
1,800.07
1,213.88
586.19
375,324.98
14
1,800.07
1,211.99
588.08
374,736.89
15
1,800.07
1,210.09
589.98
374,146.91
16
1,800.07
1,208.18
591.89
373,555.02
17
1,800.07
1,206.27
593.80
372,961.22
18
1,800.07
1,204.35
595.72
372,365.51
19
1,800.07
1,202.43
597.64
371,767.87
20
1,800.07
1,200.50
599.57
371,168.30
21
1,800.07
1,198.56
601.51
370,566.79
22
1,800.07
1,196.62
603.45
369,963.35
23
1,800.07
1,194.67
605.40
369,357.95
24
1,800.07
1,192.72
607.35
368,750.60
25
1,800.07
1,190.76
609.31
368,141.28
26
1,800.07
1,188.79
611.28
367,530.00
27
1,800.07
1,186.82
613.25
366,916.75
28
1,800.07
1,184.84
615.23
366,301.52
29
1,800.07
1,182.85
617.22
365,684.29
30
1,800.07
1,180.86
619.21
365,065.08
31
1,800.07
1,178.86
621.21
364,443.87
32
1,800.07
1,176.85
623.22
363,820.65
33
1,800.07
1,174.84
625.23
363,195.41
34
1,800.07
1,172.82
627.25
362,568.16
35
1,800.07
1,170.79
629.28
361,938.88
36
1,800.07
1,168.76
631.31
361,307.58
37
1,800.07
1,166.72
633.35
360,674.23
38
1,800.07
1,164.68
635.39
360,038.83
39
1,800.07
1,162.63
637.44
359,401.39
40
1,800.07
1,160.57
639.50
358,761.89
41
1,800.07
1,158.50
641.57
358,120.32
42
1,800.07
1,156.43
643.64
357,476.68
43
1,800.07
1,154.35
645.72
356,830.96
44
1,800.07
1,152.27
647.80
356,183.16
45
1,800.07
1,150.17
649.90
355,533.26
46
1,800.07
1,148.08
651.99
354,881.27
47
1,800.07
1,145.97
654.10
354,227.17
48
1,800.07
1,143.86
656.21
353,570.96
49
1,800.07
1,141.74
658.33
352,912.63
50
1,800.07
1,139.61
660.46
352,252.17
51
1,800.07
1,137.48
662.59
351,589.58
52
1,800.07
1,135.34
664.73
350,924.85
53
1,800.07
1,133.19
666.88
350,257.98
54
1,800.07
1,131.04
669.03
349,588.95
55
1,800.07
1,128.88
671.19
348,917.76
56
1,800.07
1,126.71
673.36
348,244.40
57
1,800.07
1,124.54
675.53
347,568.87
58
1,800.07
1,122.36
677.71
346,891.16
59
1,800.07
1,120.17
679.90
346,211.26
60
1,800.07
1,117.97
682.10
345,529.16
61
1,800.07
1,115.77
684.30
344,844.87
62
1,800.07
1,113.56
686.51
344,158.36
63
1,800.07
1,111.34
688.73
343,469.63
64
1,800.07
1,109.12
690.95
342,778.68
65
1,800.07
1,106.89
693.18
342,085.50
66
1,800.07
1,104.65
695.42
341,390.08
67
1,800.07
1,102.41
697.66
340,692.42
68
1,800.07
1,100.15
699.92
339,992.50
69
1,800.07
1,097.89
702.18
339,290.32
70
1,800.07
1,095.63
704.44
338,585.88
71
1,800.07
1,093.35
706.72
337,879.16
72
1,800.07
1,091.07
709.00
337,170.16
73
1,800.07
1,088.78
711.29
336,458.87
74
1,800.07
1,086.48
713.59
335,745.28
75
1,800.07
1,084.18
715.89
335,029.39
76
1,800.07
1,081.87
718.20
334,311.18
77
1,800.07
1,079.55
720.52
333,590.66
78
1,800.07
1,077.22
722.85
332,867.81
79
1,800.07
1,074.89
725.18
332,142.62
80
1,800.07
1,072.54
727.53
331,415.10
81
1,800.07
1,070.19
729.88
330,685.22
82
1,800.07
1,067.84
732.23
329,952.99
83
1,800.07
1,065.47
734.60
329,218.39
84
1,800.07
1,063.10
736.97
328,481.42
85
1,800.07
1,060.72
739.35
327,742.07
86
1,800.07
1,058.33
741.74
327,000.34
87
1,800.07
1,055.94
744.13
326,256.21
88
1,800.07
1,053.54
746.53
325,509.67
89
1,800.07
1,051.12
748.95
324,760.73
90
1,800.07
1,048.71
751.36
324,009.36
91
1,800.07
1,046.28
753.79
323,255.57
92
1,800.07
1,043.85
756.22
322,499.35
93
1,800.07
1,041.40
758.67
321,740.68
94
1,800.07
1,038.95
761.12
320,979.57
95
1,800.07
1,036.50
763.57
320,216.00
96
1,800.07
1,034.03
766.04
319,449.96
97
1,800.07
1,031.56
768.51
318,681.44
98
1,800.07
1,029.08
770.99
317,910.45
99
1,800.07
1,026.59
773.48
317,136.96
100
1,800.07
1,024.09
775.98
316,360.98
101
1,800.07
1,021.58
778.49
315,582.50
102
1,800.07
1,019.07
781.00
314,801.49
103
1,800.07
1,016.55
783.52
314,017.97
104
1,800.07
1,014.02
786.05
313,231.92
105
1,800.07
1,011.48
788.59
312,443.32
106
1,800.07
1,008.93
791.14
311,652.19
107
1,800.07
1,006.38
793.69
310,858.49
108
1,800.07
1,003.81
796.26
310,062.24
109
1,800.07
1,001.24
798.83
309,263.41
110
1,800.07
998.66
801.41
308,462.00
111
1,800.07
996.08
803.99
307,658.01
112
1,800.07
993.48
806.59
306,851.42
113
1,800.07
990.87
809.20
306,042.22
114
1,800.07
988.26
811.81
305,230.41
115
1,800.07
985.64
814.43
304,415.98
116
1,800.07
983.01
817.06
303,598.92
117
1,800.07
980.37
819.70
302,779.22
118
1,800.07
977.72
822.35
301,956.88
119
1,800.07
975.07
825.00
301,131.88
120
1,800.07
972.41
827.66
300,304.21
121
1,800.07
969.73
830.34
299,473.87
122
1,800.07
967.05
833.02
298,640.86
123
1,800.07
964.36
835.71
297,805.15
124
1,800.07
961.66
838.41
296,966.74
125
1,800.07
958.96
841.11
296,125.62
126
1,800.07
956.24
843.83
295,281.79
127
1,800.07
953.51
846.56
294,435.24
128
1,800.07
950.78
849.29
293,585.95
129
1,800.07
948.04
852.03
292,733.92
130
1,800.07
945.29
854.78
291,879.13
131
1,800.07
942.53
857.54
291,021.59
132
1,800.07
939.76
860.31
290,161.28
133
1,800.07
936.98
863.09
289,298.19
134
1,800.07
934.19
865.88
288,432.31
135
1,800.07
931.40
868.67
287,563.63
136
1,800.07
928.59
871.48
286,692.15
137
1,800.07
925.78
874.29
285,817.86
138
1,800.07
922.95
877.12
284,940.74
139
1,800.07
920.12
879.95
284,060.80
140
1,800.07
917.28
882.79
283,178.01
141
1,800.07
914.43
885.64
282,292.36
142
1,800.07
911.57
888.50
281,403.86
143
1,800.07
908.70
891.37
280,512.49
144
1,800.07
905.82
894.25
279,618.25
145
1,800.07
902.93
897.14
278,721.11
146
1,800.07
900.04
900.03
277,821.08
147
1,800.07
897.13
902.94
276,918.14
148
1,800.07
894.21
905.86
276,012.28
149
1,800.07
891.29
908.78
275,103.50
150
1,800.07
888.36
911.71
274,191.79
151
1,800.07
885.41
914.66
273,277.13
152
1,800.07
882.46
917.61
272,359.51
153
1,800.07
879.49
920.58
271,438.94
154
1,800.07
876.52
923.55
270,515.39
155
1,800.07
873.54
926.53
269,588.86
156
1,800.07
870.55
929.52
268,659.34
157
1,800.07
867.55
932.52
267,726.81
158
1,800.07
864.53
935.54
266,791.28
159
1,800.07
861.51
938.56
265,852.72
160
1,800.07
858.48
941.59
264,911.13
161
1,800.07
855.44
944.63
263,966.51
162
1,800.07
852.39
947.68
263,018.83
163
1,800.07
849.33
950.74
262,068.09
164
1,800.07
846.26
953.81
261,114.28
165
1,800.07
843.18
956.89
260,157.39
166
1,800.07
840.09
959.98
259,197.41
167
1,800.07
836.99
963.08
258,234.34
168
1,800.07
833.88
966.19
257,268.15
169
1,800.07
830.76
969.31
256,298.84
170
1,800.07
827.63
972.44
255,326.40
171
1,800.07
824.49
975.58
254,350.82
172
1,800.07
821.34
978.73
253,372.09
173
1,800.07
818.18
981.89
252,390.20
174
1,800.07
815.01
985.06
251,405.14
175
1,800.07
811.83
988.24
250,416.90
176
1,800.07
808.64
991.43
249,425.47
177
1,800.07
805.44
994.63
248,430.84
178
1,800.07
802.22
997.85
247,432.99
179
1,800.07
799.00
1,001.07
246,431.92
180
1,800.07
795.77
1,004.30
245,427.62
181
1,800.07
792.53
1,007.54
244,420.08
182
1,800.07
789.27
1,010.80
243,409.28
183
1,800.07
786.01
1,014.06
242,395.22
184
1,800.07
782.73
1,017.34
241,377.89
185
1,800.07
779.45
1,020.62
240,357.27
186
1,800.07
776.15
1,023.92
239,333.35
187
1,800.07
772.85
1,027.22
238,306.13
188
1,800.07
769.53
1,030.54
237,275.59
189
1,800.07
766.20
1,033.87
236,241.72
190
1,800.07
762.86
1,037.21
235,204.51
191
1,800.07
759.51
1,040.56
234,163.96
192
1,800.07
756.15
1,043.92
233,120.04
193
1,800.07
752.78
1,047.29
232,072.76
194
1,800.07
749.40
1,050.67
231,022.09
195
1,800.07
746.01
1,054.06
229,968.03
196
1,800.07
742.61
1,057.46
228,910.56
197
1,800.07
739.19
1,060.88
227,849.68
198
1,800.07
735.76
1,064.31
226,785.38
199
1,800.07
732.33
1,067.74
225,717.64
200
1,800.07
728.88
1,071.19
224,646.45
201
1,800.07
725.42
1,074.65
223,571.80
202
1,800.07
721.95
1,078.12
222,493.68
203
1,800.07
718.47
1,081.60
221,412.08
204
1,800.07
714.98
1,085.09
220,326.98
205
1,800.07
711.47
1,088.60
219,238.38
206
1,800.07
707.96
1,092.11
218,146.27
207
1,800.07
704.43
1,095.64
217,050.63
208
1,800.07
700.89
1,099.18
215,951.46
209
1,800.07
697.34
1,102.73
214,848.73
210
1,800.07
693.78
1,106.29
213,742.44
211
1,800.07
690.21
1,109.86
212,632.58
212
1,800.07
686.63
1,113.44
211,519.14
213
1,800.07
683.03
1,117.04
210,402.10
214
1,800.07
679.42
1,120.65
209,281.45
215
1,800.07
675.80
1,124.27
208,157.19
216
1,800.07
672.17
1,127.90
207,029.29
217
1,800.07
668.53
1,131.54
205,897.75
218
1,800.07
664.88
1,135.19
204,762.56
219
1,800.07
661.21
1,138.86
203,623.70
220
1,800.07
657.53
1,142.54
202,481.17
221
1,800.07
653.85
1,146.22
201,334.94
222
1,800.07
650.14
1,149.93
200,185.02
223
1,800.07
646.43
1,153.64
199,031.38
224
1,800.07
642.71
1,157.36
197,874.01
225
1,800.07
638.97
1,161.10
196,712.91
226
1,800.07
635.22
1,164.85
195,548.06
227
1,800.07
631.46
1,168.61
194,379.45
228
1,800.07
627.68
1,172.39
193,207.06
229
1,800.07
623.90
1,176.17
192,030.89
230
1,800.07
620.10
1,179.97
190,850.92
231
1,800.07
616.29
1,183.78
189,667.14
232
1,800.07
612.47
1,187.60
188,479.53
233
1,800.07
608.63
1,191.44
187,288.10
234
1,800.07
604.78
1,195.29
186,092.81
235
1,800.07
600.92
1,199.15
184,893.67
236
1,800.07
597.05
1,203.02
183,690.65
237
1,800.07
593.17
1,206.90
182,483.75
238
1,800.07
589.27
1,210.80
181,272.95
239
1,800.07
585.36
1,214.71
180,058.24
240
1,800.07
581.44
1,218.63
178,839.61
241
1,800.07
577.50
1,222.57
177,617.04
242
1,800.07
573.56
1,226.51
176,390.52
243
1,800.07
569.59
1,230.48
175,160.05
244
1,800.07
565.62
1,234.45
173,925.60
245
1,800.07
561.63
1,238.44
172,687.16
246
1,800.07
557.64
1,242.43
171,444.73
247
1,800.07
553.62
1,246.45
170,198.28
248
1,800.07
549.60
1,250.47
168,947.81
249
1,800.07
545.56
1,254.51
167,693.30
250
1,800.07
541.51
1,258.56
166,434.74
251
1,800.07
537.45
1,262.62
165,172.12
252
1,800.07
533.37
1,266.70
163,905.42
253
1,800.07
529.28
1,270.79
162,634.62
254
1,800.07
525.17
1,274.90
161,359.73
255
1,800.07
521.06
1,279.01
160,080.71
256
1,800.07
516.93
1,283.14
158,797.57
257
1,800.07
512.78
1,287.29
157,510.29
258
1,800.07
508.63
1,291.44
156,218.84
259
1,800.07
504.46
1,295.61
154,923.23
260
1,800.07
500.27
1,299.80
153,623.43
261
1,800.07
496.08
1,303.99
152,319.44
262
1,800.07
491.86
1,308.21
151,011.23
263
1,800.07
487.64
1,312.43
149,698.80
264
1,800.07
483.40
1,316.67
148,382.14
265
1,800.07
479.15
1,320.92
147,061.22
266
1,800.07
474.89
1,325.18
145,736.03
267
1,800.07
470.61
1,329.46
144,406.57
268
1,800.07
466.31
1,333.76
143,072.81
269
1,800.07
462.01
1,338.06
141,734.75
270
1,800.07
457.69
1,342.38
140,392.36
271
1,800.07
453.35
1,346.72
139,045.64
272
1,800.07
449.00
1,351.07
137,694.57
273
1,800.07
444.64
1,355.43
136,339.14
274
1,800.07
440.26
1,359.81
134,979.33
275
1,800.07
435.87
1,364.20
133,615.13
276
1,800.07
431.47
1,368.60
132,246.53
277
1,800.07
427.05
1,373.02
130,873.51
278
1,800.07
422.61
1,377.46
129,496.05
279
1,800.07
418.16
1,381.91
128,114.14
280
1,800.07
413.70
1,386.37
126,727.77
281
1,800.07
409.23
1,390.84
125,336.93
282
1,800.07
404.73
1,395.34
123,941.59
283
1,800.07
400.23
1,399.84
122,541.75
284
1,800.07
395.71
1,404.36
121,137.39
285
1,800.07
391.17
1,408.90
119,728.49
286
1,800.07
386.62
1,413.45
118,315.05
287
1,800.07
382.06
1,418.01
116,897.03
288
1,800.07
377.48
1,422.59
115,474.44
289
1,800.07
372.89
1,427.18
114,047.26
290
1,800.07
368.28
1,431.79
112,615.47
291
1,800.07
363.65
1,436.42
111,179.05
292
1,800.07
359.02
1,441.05
109,738.00
293
1,800.07
354.36
1,445.71
108,292.29
294
1,800.07
349.69
1,450.38
106,841.91
295
1,800.07
345.01
1,455.06
105,386.85
296
1,800.07
340.31
1,459.76
103,927.10
297
1,800.07
335.60
1,464.47
102,462.62
298
1,800.07
330.87
1,469.20
100,993.42
299
1,800.07
326.12
1,473.95
99,519.48
300
1,800.07
321.36
1,478.71
98,040.77
301
1,800.07
316.59
1,483.48
96,557.29
302
1,800.07
311.80
1,488.27
95,069.02
303
1,800.07
306.99
1,493.08
93,575.95
304
1,800.07
302.17
1,497.90
92,078.05
305
1,800.07
297.34
1,502.73
90,575.31
306
1,800.07
292.48
1,507.59
89,067.73
307
1,800.07
287.61
1,512.46
87,555.27
308
1,800.07
282.73
1,517.34
86,037.93
309
1,800.07
277.83
1,522.24
84,515.69
310
1,800.07
272.92
1,527.15
82,988.54
311
1,800.07
267.98
1,532.09
81,456.45
312
1,800.07
263.04
1,537.03
79,919.42
313
1,800.07
258.07
1,542.00
78,377.42
314
1,800.07
253.09
1,546.98
76,830.45
315
1,800.07
248.10
1,551.97
75,278.47
316
1,800.07
243.09
1,556.98
73,721.49
317
1,800.07
238.06
1,562.01
72,159.48
318
1,800.07
233.01
1,567.06
70,592.42
319
1,800.07
227.95
1,572.12
69,020.31
320
1,800.07
222.88
1,577.19
67,443.12
321
1,800.07
217.79
1,582.28
65,860.83
322
1,800.07
212.68
1,587.39
64,273.44
323
1,800.07
207.55
1,592.52
62,680.92
324
1,800.07
202.41
1,597.66
61,083.25
325
1,800.07
197.25
1,602.82
59,480.43
326
1,800.07
192.07
1,608.00
57,872.43
327
1,800.07
186.88
1,613.19
56,259.24
328
1,800.07
181.67
1,618.40
54,640.84
329
1,800.07
176.44
1,623.63
53,017.22
330
1,800.07
171.20
1,628.87
51,388.35
331
1,800.07
165.94
1,634.13
49,754.22
332
1,800.07
160.66
1,639.41
48,114.82
333
1,800.07
155.37
1,644.70
46,470.12
334
1,800.07
150.06
1,650.01
44,820.11
335
1,800.07
144.73
1,655.34
43,164.77
336
1,800.07
139.39
1,660.68
41,504.09
337
1,800.07
134.02
1,666.05
39,838.04
338
1,800.07
128.64
1,671.43
38,166.61
339
1,800.07
123.25
1,676.82
36,489.79
340
1,800.07
117.83
1,682.24
34,807.55
341
1,800.07
112.40
1,687.67
33,119.88
342
1,800.07
106.95
1,693.12
31,426.76
343
1,800.07
101.48
1,698.59
29,728.17
344
1,800.07
96.00
1,704.07
28,024.10
345
1,800.07
90.49
1,709.58
26,314.52
346
1,800.07
84.97
1,715.10
24,599.43
347
1,800.07
79.44
1,720.63
22,878.79
348
1,800.07
73.88
1,726.19
21,152.60
349
1,800.07
68.31
1,731.76
19,420.84
350
1,800.07
62.71
1,737.36
17,683.48
351
1,800.07
57.10
1,742.97
15,940.51
352
1,800.07
51.47
1,748.60
14,191.92
353
1,800.07
45.83
1,754.24
12,437.68
354
1,800.07
40.16
1,759.91
10,677.77
355
1,800.07
34.48
1,765.59
8,912.18
356
1,800.07
28.78
1,771.29
7,140.89
357
1,800.07
23.06
1,777.01
5,363.88
358
1,800.07
17.32
1,782.75
3,581.13
359
1,800.07
11.56
1,788.51
1,792.62
360
1,798.41
5.79
1,792.62
0.00
Totals
648,023.54
265,223.54
382,800.00

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