Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,801.20  
 

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
1,801.20
1,236.90
564.30
382,475.70
2
1,801.20
1,235.08
566.12
381,909.58
3
1,801.20
1,233.25
567.95
381,341.63
4
1,801.20
1,231.42
569.78
380,771.84
5
1,801.20
1,229.58
571.62
380,200.22
6
1,801.20
1,227.73
573.47
379,626.75
7
1,801.20
1,225.88
575.32
379,051.43
8
1,801.20
1,224.02
577.18
378,474.25
9
1,801.20
1,222.16
579.04
377,895.20
10
1,801.20
1,220.29
580.91
377,314.29
11
1,801.20
1,218.41
582.79
376,731.50
12
1,801.20
1,216.53
584.67
376,146.83
13
1,801.20
1,214.64
586.56
375,560.27
14
1,801.20
1,212.75
588.45
374,971.82
15
1,801.20
1,210.85
590.35
374,381.46
16
1,801.20
1,208.94
592.26
373,789.20
17
1,801.20
1,207.03
594.17
373,195.03
18
1,801.20
1,205.11
596.09
372,598.94
19
1,801.20
1,203.18
598.02
372,000.92
20
1,801.20
1,201.25
599.95
371,400.98
21
1,801.20
1,199.32
601.88
370,799.09
22
1,801.20
1,197.37
603.83
370,195.27
23
1,801.20
1,195.42
605.78
369,589.49
24
1,801.20
1,193.47
607.73
368,981.75
25
1,801.20
1,191.50
609.70
368,372.06
26
1,801.20
1,189.53
611.67
367,760.39
27
1,801.20
1,187.56
613.64
367,146.75
28
1,801.20
1,185.58
615.62
366,531.13
29
1,801.20
1,183.59
617.61
365,913.52
30
1,801.20
1,181.60
619.60
365,293.92
31
1,801.20
1,179.59
621.61
364,672.31
32
1,801.20
1,177.59
623.61
364,048.70
33
1,801.20
1,175.57
625.63
363,423.07
34
1,801.20
1,173.55
627.65
362,795.43
35
1,801.20
1,171.53
629.67
362,165.75
36
1,801.20
1,169.49
631.71
361,534.05
37
1,801.20
1,167.45
633.75
360,900.30
38
1,801.20
1,165.41
635.79
360,264.51
39
1,801.20
1,163.35
637.85
359,626.66
40
1,801.20
1,161.29
639.91
358,986.76
41
1,801.20
1,159.23
641.97
358,344.78
42
1,801.20
1,157.16
644.04
357,700.74
43
1,801.20
1,155.08
646.12
357,054.61
44
1,801.20
1,152.99
648.21
356,406.40
45
1,801.20
1,150.90
650.30
355,756.10
46
1,801.20
1,148.80
652.40
355,103.69
47
1,801.20
1,146.69
654.51
354,449.18
48
1,801.20
1,144.58
656.62
353,792.56
49
1,801.20
1,142.46
658.74
353,133.81
50
1,801.20
1,140.33
660.87
352,472.94
51
1,801.20
1,138.19
663.01
351,809.94
52
1,801.20
1,136.05
665.15
351,144.79
53
1,801.20
1,133.91
667.29
350,477.49
54
1,801.20
1,131.75
669.45
349,808.04
55
1,801.20
1,129.59
671.61
349,136.43
56
1,801.20
1,127.42
673.78
348,462.65
57
1,801.20
1,125.24
675.96
347,786.70
58
1,801.20
1,123.06
678.14
347,108.56
59
1,801.20
1,120.87
680.33
346,428.23
60
1,801.20
1,118.67
682.53
345,745.70
61
1,801.20
1,116.47
684.73
345,060.97
62
1,801.20
1,114.26
686.94
344,374.03
63
1,801.20
1,112.04
689.16
343,684.87
64
1,801.20
1,109.82
691.38
342,993.49
65
1,801.20
1,107.58
693.62
342,299.87
66
1,801.20
1,105.34
695.86
341,604.02
67
1,801.20
1,103.10
698.10
340,905.91
68
1,801.20
1,100.84
700.36
340,205.55
69
1,801.20
1,098.58
702.62
339,502.93
70
1,801.20
1,096.31
704.89
338,798.05
71
1,801.20
1,094.04
707.16
338,090.88
72
1,801.20
1,091.75
709.45
337,381.43
73
1,801.20
1,089.46
711.74
336,669.69
74
1,801.20
1,087.16
714.04
335,955.66
75
1,801.20
1,084.86
716.34
335,239.31
76
1,801.20
1,082.54
718.66
334,520.66
77
1,801.20
1,080.22
720.98
333,799.68
78
1,801.20
1,077.89
723.31
333,076.38
79
1,801.20
1,075.56
725.64
332,350.73
80
1,801.20
1,073.22
727.98
331,622.75
81
1,801.20
1,070.87
730.33
330,892.42
82
1,801.20
1,068.51
732.69
330,159.72
83
1,801.20
1,066.14
735.06
329,424.66
84
1,801.20
1,063.77
737.43
328,687.23
85
1,801.20
1,061.39
739.81
327,947.42
86
1,801.20
1,059.00
742.20
327,205.21
87
1,801.20
1,056.60
744.60
326,460.61
88
1,801.20
1,054.20
747.00
325,713.61
89
1,801.20
1,051.78
749.42
324,964.19
90
1,801.20
1,049.36
751.84
324,212.36
91
1,801.20
1,046.94
754.26
323,458.09
92
1,801.20
1,044.50
756.70
322,701.39
93
1,801.20
1,042.06
759.14
321,942.25
94
1,801.20
1,039.61
761.59
321,180.65
95
1,801.20
1,037.15
764.05
320,416.60
96
1,801.20
1,034.68
766.52
319,650.08
97
1,801.20
1,032.20
769.00
318,881.08
98
1,801.20
1,029.72
771.48
318,109.60
99
1,801.20
1,027.23
773.97
317,335.63
100
1,801.20
1,024.73
776.47
316,559.16
101
1,801.20
1,022.22
778.98
315,780.18
102
1,801.20
1,019.71
781.49
314,998.69
103
1,801.20
1,017.18
784.02
314,214.67
104
1,801.20
1,014.65
786.55
313,428.12
105
1,801.20
1,012.11
789.09
312,639.04
106
1,801.20
1,009.56
791.64
311,847.40
107
1,801.20
1,007.01
794.19
311,053.21
108
1,801.20
1,004.44
796.76
310,256.45
109
1,801.20
1,001.87
799.33
309,457.12
110
1,801.20
999.29
801.91
308,655.21
111
1,801.20
996.70
804.50
307,850.71
112
1,801.20
994.10
807.10
307,043.61
113
1,801.20
991.49
809.71
306,233.90
114
1,801.20
988.88
812.32
305,421.58
115
1,801.20
986.26
814.94
304,606.64
116
1,801.20
983.63
817.57
303,789.07
117
1,801.20
980.99
820.21
302,968.85
118
1,801.20
978.34
822.86
302,145.99
119
1,801.20
975.68
825.52
301,320.47
120
1,801.20
973.01
828.19
300,492.28
121
1,801.20
970.34
830.86
299,661.42
122
1,801.20
967.66
833.54
298,827.88
123
1,801.20
964.97
836.23
297,991.64
124
1,801.20
962.26
838.94
297,152.71
125
1,801.20
959.56
841.64
296,311.06
126
1,801.20
956.84
844.36
295,466.70
127
1,801.20
954.11
847.09
294,619.61
128
1,801.20
951.38
849.82
293,769.79
129
1,801.20
948.63
852.57
292,917.22
130
1,801.20
945.88
855.32
292,061.90
131
1,801.20
943.12
858.08
291,203.82
132
1,801.20
940.35
860.85
290,342.96
133
1,801.20
937.57
863.63
289,479.33
134
1,801.20
934.78
866.42
288,612.90
135
1,801.20
931.98
869.22
287,743.68
136
1,801.20
929.17
872.03
286,871.66
137
1,801.20
926.36
874.84
285,996.81
138
1,801.20
923.53
877.67
285,119.14
139
1,801.20
920.70
880.50
284,238.64
140
1,801.20
917.85
883.35
283,355.29
141
1,801.20
915.00
886.20
282,469.10
142
1,801.20
912.14
889.06
281,580.04
143
1,801.20
909.27
891.93
280,688.10
144
1,801.20
906.39
894.81
279,793.29
145
1,801.20
903.50
897.70
278,895.59
146
1,801.20
900.60
900.60
277,994.99
147
1,801.20
897.69
903.51
277,091.48
148
1,801.20
894.77
906.43
276,185.06
149
1,801.20
891.85
909.35
275,275.71
150
1,801.20
888.91
912.29
274,363.42
151
1,801.20
885.97
915.23
273,448.18
152
1,801.20
883.01
918.19
272,529.99
153
1,801.20
880.04
921.16
271,608.84
154
1,801.20
877.07
924.13
270,684.71
155
1,801.20
874.09
927.11
269,757.59
156
1,801.20
871.09
930.11
268,827.49
157
1,801.20
868.09
933.11
267,894.37
158
1,801.20
865.08
936.12
266,958.25
159
1,801.20
862.05
939.15
266,019.10
160
1,801.20
859.02
942.18
265,076.92
161
1,801.20
855.98
945.22
264,131.70
162
1,801.20
852.93
948.27
263,183.43
163
1,801.20
849.86
951.34
262,232.09
164
1,801.20
846.79
954.41
261,277.68
165
1,801.20
843.71
957.49
260,320.19
166
1,801.20
840.62
960.58
259,359.61
167
1,801.20
837.52
963.68
258,395.92
168
1,801.20
834.40
966.80
257,429.13
169
1,801.20
831.28
969.92
256,459.21
170
1,801.20
828.15
973.05
255,486.16
171
1,801.20
825.01
976.19
254,509.96
172
1,801.20
821.86
979.34
253,530.62
173
1,801.20
818.69
982.51
252,548.11
174
1,801.20
815.52
985.68
251,562.43
175
1,801.20
812.34
988.86
250,573.57
176
1,801.20
809.14
992.06
249,581.51
177
1,801.20
805.94
995.26
248,586.25
178
1,801.20
802.73
998.47
247,587.78
179
1,801.20
799.50
1,001.70
246,586.08
180
1,801.20
796.27
1,004.93
245,581.15
181
1,801.20
793.02
1,008.18
244,572.97
182
1,801.20
789.77
1,011.43
243,561.54
183
1,801.20
786.50
1,014.70
242,546.84
184
1,801.20
783.22
1,017.98
241,528.86
185
1,801.20
779.94
1,021.26
240,507.60
186
1,801.20
776.64
1,024.56
239,483.04
187
1,801.20
773.33
1,027.87
238,455.17
188
1,801.20
770.01
1,031.19
237,423.98
189
1,801.20
766.68
1,034.52
236,389.46
190
1,801.20
763.34
1,037.86
235,351.60
191
1,801.20
759.99
1,041.21
234,310.39
192
1,801.20
756.63
1,044.57
233,265.82
193
1,801.20
753.25
1,047.95
232,217.88
194
1,801.20
749.87
1,051.33
231,166.55
195
1,801.20
746.48
1,054.72
230,111.82
196
1,801.20
743.07
1,058.13
229,053.69
197
1,801.20
739.65
1,061.55
227,992.14
198
1,801.20
736.22
1,064.98
226,927.17
199
1,801.20
732.79
1,068.41
225,858.75
200
1,801.20
729.34
1,071.86
224,786.89
201
1,801.20
725.87
1,075.33
223,711.56
202
1,801.20
722.40
1,078.80
222,632.76
203
1,801.20
718.92
1,082.28
221,550.48
204
1,801.20
715.42
1,085.78
220,464.71
205
1,801.20
711.92
1,089.28
219,375.42
206
1,801.20
708.40
1,092.80
218,282.62
207
1,801.20
704.87
1,096.33
217,186.29
208
1,801.20
701.33
1,099.87
216,086.43
209
1,801.20
697.78
1,103.42
214,983.00
210
1,801.20
694.22
1,106.98
213,876.02
211
1,801.20
690.64
1,110.56
212,765.46
212
1,801.20
687.06
1,114.14
211,651.32
213
1,801.20
683.46
1,117.74
210,533.57
214
1,801.20
679.85
1,121.35
209,412.22
215
1,801.20
676.23
1,124.97
208,287.25
216
1,801.20
672.59
1,128.61
207,158.64
217
1,801.20
668.95
1,132.25
206,026.39
218
1,801.20
665.29
1,135.91
204,890.49
219
1,801.20
661.63
1,139.57
203,750.91
220
1,801.20
657.95
1,143.25
202,607.66
221
1,801.20
654.25
1,146.95
201,460.71
222
1,801.20
650.55
1,150.65
200,310.06
223
1,801.20
646.83
1,154.37
199,155.70
224
1,801.20
643.11
1,158.09
197,997.60
225
1,801.20
639.37
1,161.83
196,835.77
226
1,801.20
635.62
1,165.58
195,670.19
227
1,801.20
631.85
1,169.35
194,500.84
228
1,801.20
628.08
1,173.12
193,327.71
229
1,801.20
624.29
1,176.91
192,150.80
230
1,801.20
620.49
1,180.71
190,970.09
231
1,801.20
616.67
1,184.53
189,785.56
232
1,801.20
612.85
1,188.35
188,597.21
233
1,801.20
609.01
1,192.19
187,405.02
234
1,801.20
605.16
1,196.04
186,208.99
235
1,801.20
601.30
1,199.90
185,009.09
236
1,801.20
597.43
1,203.77
183,805.31
237
1,801.20
593.54
1,207.66
182,597.65
238
1,801.20
589.64
1,211.56
181,386.09
239
1,801.20
585.73
1,215.47
180,170.61
240
1,801.20
581.80
1,219.40
178,951.21
241
1,801.20
577.86
1,223.34
177,727.88
242
1,801.20
573.91
1,227.29
176,500.59
243
1,801.20
569.95
1,231.25
175,269.34
244
1,801.20
565.97
1,235.23
174,034.11
245
1,801.20
561.99
1,239.21
172,794.90
246
1,801.20
557.98
1,243.22
171,551.68
247
1,801.20
553.97
1,247.23
170,304.45
248
1,801.20
549.94
1,251.26
169,053.19
249
1,801.20
545.90
1,255.30
167,797.89
250
1,801.20
541.85
1,259.35
166,538.54
251
1,801.20
537.78
1,263.42
165,275.12
252
1,801.20
533.70
1,267.50
164,007.62
253
1,801.20
529.61
1,271.59
162,736.03
254
1,801.20
525.50
1,275.70
161,460.33
255
1,801.20
521.38
1,279.82
160,180.51
256
1,801.20
517.25
1,283.95
158,896.56
257
1,801.20
513.10
1,288.10
157,608.47
258
1,801.20
508.94
1,292.26
156,316.21
259
1,801.20
504.77
1,296.43
155,019.78
260
1,801.20
500.58
1,300.62
153,719.17
261
1,801.20
496.38
1,304.82
152,414.35
262
1,801.20
492.17
1,309.03
151,105.32
263
1,801.20
487.94
1,313.26
149,792.07
264
1,801.20
483.70
1,317.50
148,474.57
265
1,801.20
479.45
1,321.75
147,152.82
266
1,801.20
475.18
1,326.02
145,826.80
267
1,801.20
470.90
1,330.30
144,496.50
268
1,801.20
466.60
1,334.60
143,161.90
269
1,801.20
462.29
1,338.91
141,823.00
270
1,801.20
457.97
1,343.23
140,479.77
271
1,801.20
453.63
1,347.57
139,132.20
272
1,801.20
449.28
1,351.92
137,780.28
273
1,801.20
444.92
1,356.28
136,424.00
274
1,801.20
440.54
1,360.66
135,063.33
275
1,801.20
436.14
1,365.06
133,698.27
276
1,801.20
431.73
1,369.47
132,328.81
277
1,801.20
427.31
1,373.89
130,954.92
278
1,801.20
422.88
1,378.32
129,576.60
279
1,801.20
418.42
1,382.78
128,193.82
280
1,801.20
413.96
1,387.24
126,806.58
281
1,801.20
409.48
1,391.72
125,414.86
282
1,801.20
404.99
1,396.21
124,018.64
283
1,801.20
400.48
1,400.72
122,617.92
284
1,801.20
395.95
1,405.25
121,212.67
285
1,801.20
391.42
1,409.78
119,802.89
286
1,801.20
386.86
1,414.34
118,388.55
287
1,801.20
382.30
1,418.90
116,969.65
288
1,801.20
377.71
1,423.49
115,546.16
289
1,801.20
373.12
1,428.08
114,118.08
290
1,801.20
368.51
1,432.69
112,685.39
291
1,801.20
363.88
1,437.32
111,248.07
292
1,801.20
359.24
1,441.96
109,806.11
293
1,801.20
354.58
1,446.62
108,359.49
294
1,801.20
349.91
1,451.29
106,908.20
295
1,801.20
345.22
1,455.98
105,452.23
296
1,801.20
340.52
1,460.68
103,991.55
297
1,801.20
335.81
1,465.39
102,526.15
298
1,801.20
331.07
1,470.13
101,056.03
299
1,801.20
326.33
1,474.87
99,581.15
300
1,801.20
321.56
1,479.64
98,101.52
301
1,801.20
316.79
1,484.41
96,617.10
302
1,801.20
311.99
1,489.21
95,127.90
303
1,801.20
307.18
1,494.02
93,633.88
304
1,801.20
302.36
1,498.84
92,135.04
305
1,801.20
297.52
1,503.68
90,631.36
306
1,801.20
292.66
1,508.54
89,122.82
307
1,801.20
287.79
1,513.41
87,609.42
308
1,801.20
282.91
1,518.29
86,091.12
309
1,801.20
278.00
1,523.20
84,567.92
310
1,801.20
273.08
1,528.12
83,039.81
311
1,801.20
268.15
1,533.05
81,506.76
312
1,801.20
263.20
1,538.00
79,968.76
313
1,801.20
258.23
1,542.97
78,425.79
314
1,801.20
253.25
1,547.95
76,877.84
315
1,801.20
248.25
1,552.95
75,324.89
316
1,801.20
243.24
1,557.96
73,766.93
317
1,801.20
238.21
1,562.99
72,203.93
318
1,801.20
233.16
1,568.04
70,635.89
319
1,801.20
228.10
1,573.10
69,062.79
320
1,801.20
223.02
1,578.18
67,484.60
321
1,801.20
217.92
1,583.28
65,901.32
322
1,801.20
212.81
1,588.39
64,312.93
323
1,801.20
207.68
1,593.52
62,719.40
324
1,801.20
202.53
1,598.67
61,120.74
325
1,801.20
197.37
1,603.83
59,516.90
326
1,801.20
192.19
1,609.01
57,907.89
327
1,801.20
186.99
1,614.21
56,293.69
328
1,801.20
181.78
1,619.42
54,674.27
329
1,801.20
176.55
1,624.65
53,049.62
330
1,801.20
171.31
1,629.89
51,419.73
331
1,801.20
166.04
1,635.16
49,784.57
332
1,801.20
160.76
1,640.44
48,144.13
333
1,801.20
155.47
1,645.73
46,498.40
334
1,801.20
150.15
1,651.05
44,847.35
335
1,801.20
144.82
1,656.38
43,190.97
336
1,801.20
139.47
1,661.73
41,529.24
337
1,801.20
134.10
1,667.10
39,862.15
338
1,801.20
128.72
1,672.48
38,189.67
339
1,801.20
123.32
1,677.88
36,511.79
340
1,801.20
117.90
1,683.30
34,828.49
341
1,801.20
112.47
1,688.73
33,139.76
342
1,801.20
107.01
1,694.19
31,445.57
343
1,801.20
101.54
1,699.66
29,745.92
344
1,801.20
96.05
1,705.15
28,040.77
345
1,801.20
90.55
1,710.65
26,330.12
346
1,801.20
85.02
1,716.18
24,613.94
347
1,801.20
79.48
1,721.72
22,892.22
348
1,801.20
73.92
1,727.28
21,164.95
349
1,801.20
68.35
1,732.85
19,432.09
350
1,801.20
62.75
1,738.45
17,693.64
351
1,801.20
57.14
1,744.06
15,949.58
352
1,801.20
51.50
1,749.70
14,199.88
353
1,801.20
45.85
1,755.35
12,444.54
354
1,801.20
40.19
1,761.01
10,683.52
355
1,801.20
34.50
1,766.70
8,916.82
356
1,801.20
28.79
1,772.41
7,144.41
357
1,801.20
23.07
1,778.13
5,366.28
358
1,801.20
17.33
1,783.87
3,582.41
359
1,801.20
11.57
1,789.63
1,792.78
360
1,798.57
5.79
1,792.78
0.00
Totals
648,429.37
265,389.37
383,040.00

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