Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,830.98  
 

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
1,830.98
1,278.40
552.58
382,967.42
2
1,830.98
1,276.56
554.42
382,413.00
3
1,830.98
1,274.71
556.27
381,856.73
4
1,830.98
1,272.86
558.12
381,298.60
5
1,830.98
1,271.00
559.98
380,738.62
6
1,830.98
1,269.13
561.85
380,176.77
7
1,830.98
1,267.26
563.72
379,613.04
8
1,830.98
1,265.38
565.60
379,047.44
9
1,830.98
1,263.49
567.49
378,479.95
10
1,830.98
1,261.60
569.38
377,910.57
11
1,830.98
1,259.70
571.28
377,339.29
12
1,830.98
1,257.80
573.18
376,766.11
13
1,830.98
1,255.89
575.09
376,191.02
14
1,830.98
1,253.97
577.01
375,614.01
15
1,830.98
1,252.05
578.93
375,035.08
16
1,830.98
1,250.12
580.86
374,454.21
17
1,830.98
1,248.18
582.80
373,871.41
18
1,830.98
1,246.24
584.74
373,286.67
19
1,830.98
1,244.29
586.69
372,699.98
20
1,830.98
1,242.33
588.65
372,111.33
21
1,830.98
1,240.37
590.61
371,520.72
22
1,830.98
1,238.40
592.58
370,928.15
23
1,830.98
1,236.43
594.55
370,333.59
24
1,830.98
1,234.45
596.53
369,737.06
25
1,830.98
1,232.46
598.52
369,138.54
26
1,830.98
1,230.46
600.52
368,538.02
27
1,830.98
1,228.46
602.52
367,935.50
28
1,830.98
1,226.45
604.53
367,330.97
29
1,830.98
1,224.44
606.54
366,724.43
30
1,830.98
1,222.41
608.57
366,115.86
31
1,830.98
1,220.39
610.59
365,505.27
32
1,830.98
1,218.35
612.63
364,892.64
33
1,830.98
1,216.31
614.67
364,277.97
34
1,830.98
1,214.26
616.72
363,661.25
35
1,830.98
1,212.20
618.78
363,042.47
36
1,830.98
1,210.14
620.84
362,421.63
37
1,830.98
1,208.07
622.91
361,798.72
38
1,830.98
1,206.00
624.98
361,173.74
39
1,830.98
1,203.91
627.07
360,546.67
40
1,830.98
1,201.82
629.16
359,917.51
41
1,830.98
1,199.73
631.25
359,286.26
42
1,830.98
1,197.62
633.36
358,652.90
43
1,830.98
1,195.51
635.47
358,017.43
44
1,830.98
1,193.39
637.59
357,379.84
45
1,830.98
1,191.27
639.71
356,740.13
46
1,830.98
1,189.13
641.85
356,098.28
47
1,830.98
1,186.99
643.99
355,454.30
48
1,830.98
1,184.85
646.13
354,808.16
49
1,830.98
1,182.69
648.29
354,159.88
50
1,830.98
1,180.53
650.45
353,509.43
51
1,830.98
1,178.36
652.62
352,856.82
52
1,830.98
1,176.19
654.79
352,202.02
53
1,830.98
1,174.01
656.97
351,545.05
54
1,830.98
1,171.82
659.16
350,885.89
55
1,830.98
1,169.62
661.36
350,224.53
56
1,830.98
1,167.42
663.56
349,560.96
57
1,830.98
1,165.20
665.78
348,895.19
58
1,830.98
1,162.98
668.00
348,227.19
59
1,830.98
1,160.76
670.22
347,556.97
60
1,830.98
1,158.52
672.46
346,884.51
61
1,830.98
1,156.28
674.70
346,209.81
62
1,830.98
1,154.03
676.95
345,532.87
63
1,830.98
1,151.78
679.20
344,853.66
64
1,830.98
1,149.51
681.47
344,172.19
65
1,830.98
1,147.24
683.74
343,488.45
66
1,830.98
1,144.96
686.02
342,802.44
67
1,830.98
1,142.67
688.31
342,114.13
68
1,830.98
1,140.38
690.60
341,423.53
69
1,830.98
1,138.08
692.90
340,730.63
70
1,830.98
1,135.77
695.21
340,035.42
71
1,830.98
1,133.45
697.53
339,337.89
72
1,830.98
1,131.13
699.85
338,638.04
73
1,830.98
1,128.79
702.19
337,935.85
74
1,830.98
1,126.45
704.53
337,231.32
75
1,830.98
1,124.10
706.88
336,524.45
76
1,830.98
1,121.75
709.23
335,815.21
77
1,830.98
1,119.38
711.60
335,103.62
78
1,830.98
1,117.01
713.97
334,389.65
79
1,830.98
1,114.63
716.35
333,673.30
80
1,830.98
1,112.24
718.74
332,954.57
81
1,830.98
1,109.85
721.13
332,233.44
82
1,830.98
1,107.44
723.54
331,509.90
83
1,830.98
1,105.03
725.95
330,783.95
84
1,830.98
1,102.61
728.37
330,055.59
85
1,830.98
1,100.19
730.79
329,324.79
86
1,830.98
1,097.75
733.23
328,591.56
87
1,830.98
1,095.31
735.67
327,855.89
88
1,830.98
1,092.85
738.13
327,117.76
89
1,830.98
1,090.39
740.59
326,377.17
90
1,830.98
1,087.92
743.06
325,634.12
91
1,830.98
1,085.45
745.53
324,888.58
92
1,830.98
1,082.96
748.02
324,140.56
93
1,830.98
1,080.47
750.51
323,390.05
94
1,830.98
1,077.97
753.01
322,637.04
95
1,830.98
1,075.46
755.52
321,881.52
96
1,830.98
1,072.94
758.04
321,123.48
97
1,830.98
1,070.41
760.57
320,362.91
98
1,830.98
1,067.88
763.10
319,599.80
99
1,830.98
1,065.33
765.65
318,834.16
100
1,830.98
1,062.78
768.20
318,065.96
101
1,830.98
1,060.22
770.76
317,295.20
102
1,830.98
1,057.65
773.33
316,521.87
103
1,830.98
1,055.07
775.91
315,745.96
104
1,830.98
1,052.49
778.49
314,967.47
105
1,830.98
1,049.89
781.09
314,186.38
106
1,830.98
1,047.29
783.69
313,402.69
107
1,830.98
1,044.68
786.30
312,616.38
108
1,830.98
1,042.05
788.93
311,827.46
109
1,830.98
1,039.42
791.56
311,035.90
110
1,830.98
1,036.79
794.19
310,241.71
111
1,830.98
1,034.14
796.84
309,444.87
112
1,830.98
1,031.48
799.50
308,645.37
113
1,830.98
1,028.82
802.16
307,843.21
114
1,830.98
1,026.14
804.84
307,038.37
115
1,830.98
1,023.46
807.52
306,230.85
116
1,830.98
1,020.77
810.21
305,420.64
117
1,830.98
1,018.07
812.91
304,607.73
118
1,830.98
1,015.36
815.62
303,792.11
119
1,830.98
1,012.64
818.34
302,973.77
120
1,830.98
1,009.91
821.07
302,152.70
121
1,830.98
1,007.18
823.80
301,328.90
122
1,830.98
1,004.43
826.55
300,502.35
123
1,830.98
1,001.67
829.31
299,673.04
124
1,830.98
998.91
832.07
298,840.97
125
1,830.98
996.14
834.84
298,006.13
126
1,830.98
993.35
837.63
297,168.50
127
1,830.98
990.56
840.42
296,328.08
128
1,830.98
987.76
843.22
295,484.87
129
1,830.98
984.95
846.03
294,638.83
130
1,830.98
982.13
848.85
293,789.98
131
1,830.98
979.30
851.68
292,938.30
132
1,830.98
976.46
854.52
292,083.79
133
1,830.98
973.61
857.37
291,226.42
134
1,830.98
970.75
860.23
290,366.19
135
1,830.98
967.89
863.09
289,503.10
136
1,830.98
965.01
865.97
288,637.13
137
1,830.98
962.12
868.86
287,768.27
138
1,830.98
959.23
871.75
286,896.52
139
1,830.98
956.32
874.66
286,021.86
140
1,830.98
953.41
877.57
285,144.29
141
1,830.98
950.48
880.50
284,263.79
142
1,830.98
947.55
883.43
283,380.36
143
1,830.98
944.60
886.38
282,493.98
144
1,830.98
941.65
889.33
281,604.64
145
1,830.98
938.68
892.30
280,712.35
146
1,830.98
935.71
895.27
279,817.07
147
1,830.98
932.72
898.26
278,918.82
148
1,830.98
929.73
901.25
278,017.57
149
1,830.98
926.73
904.25
277,113.31
150
1,830.98
923.71
907.27
276,206.04
151
1,830.98
920.69
910.29
275,295.75
152
1,830.98
917.65
913.33
274,382.42
153
1,830.98
914.61
916.37
273,466.05
154
1,830.98
911.55
919.43
272,546.62
155
1,830.98
908.49
922.49
271,624.13
156
1,830.98
905.41
925.57
270,698.57
157
1,830.98
902.33
928.65
269,769.92
158
1,830.98
899.23
931.75
268,838.17
159
1,830.98
896.13
934.85
267,903.32
160
1,830.98
893.01
937.97
266,965.35
161
1,830.98
889.88
941.10
266,024.25
162
1,830.98
886.75
944.23
265,080.02
163
1,830.98
883.60
947.38
264,132.64
164
1,830.98
880.44
950.54
263,182.10
165
1,830.98
877.27
953.71
262,228.39
166
1,830.98
874.09
956.89
261,271.51
167
1,830.98
870.91
960.07
260,311.43
168
1,830.98
867.70
963.28
259,348.16
169
1,830.98
864.49
966.49
258,381.67
170
1,830.98
861.27
969.71
257,411.97
171
1,830.98
858.04
972.94
256,439.02
172
1,830.98
854.80
976.18
255,462.84
173
1,830.98
851.54
979.44
254,483.40
174
1,830.98
848.28
982.70
253,500.70
175
1,830.98
845.00
985.98
252,514.72
176
1,830.98
841.72
989.26
251,525.46
177
1,830.98
838.42
992.56
250,532.90
178
1,830.98
835.11
995.87
249,537.03
179
1,830.98
831.79
999.19
248,537.84
180
1,830.98
828.46
1,002.52
247,535.32
181
1,830.98
825.12
1,005.86
246,529.46
182
1,830.98
821.76
1,009.22
245,520.24
183
1,830.98
818.40
1,012.58
244,507.66
184
1,830.98
815.03
1,015.95
243,491.71
185
1,830.98
811.64
1,019.34
242,472.37
186
1,830.98
808.24
1,022.74
241,449.63
187
1,830.98
804.83
1,026.15
240,423.48
188
1,830.98
801.41
1,029.57
239,393.91
189
1,830.98
797.98
1,033.00
238,360.91
190
1,830.98
794.54
1,036.44
237,324.47
191
1,830.98
791.08
1,039.90
236,284.57
192
1,830.98
787.62
1,043.36
235,241.20
193
1,830.98
784.14
1,046.84
234,194.36
194
1,830.98
780.65
1,050.33
233,144.03
195
1,830.98
777.15
1,053.83
232,090.20
196
1,830.98
773.63
1,057.35
231,032.85
197
1,830.98
770.11
1,060.87
229,971.98
198
1,830.98
766.57
1,064.41
228,907.57
199
1,830.98
763.03
1,067.95
227,839.62
200
1,830.98
759.47
1,071.51
226,768.10
201
1,830.98
755.89
1,075.09
225,693.02
202
1,830.98
752.31
1,078.67
224,614.35
203
1,830.98
748.71
1,082.27
223,532.08
204
1,830.98
745.11
1,085.87
222,446.21
205
1,830.98
741.49
1,089.49
221,356.72
206
1,830.98
737.86
1,093.12
220,263.59
207
1,830.98
734.21
1,096.77
219,166.82
208
1,830.98
730.56
1,100.42
218,066.40
209
1,830.98
726.89
1,104.09
216,962.31
210
1,830.98
723.21
1,107.77
215,854.54
211
1,830.98
719.52
1,111.46
214,743.07
212
1,830.98
715.81
1,115.17
213,627.90
213
1,830.98
712.09
1,118.89
212,509.01
214
1,830.98
708.36
1,122.62
211,386.40
215
1,830.98
704.62
1,126.36
210,260.04
216
1,830.98
700.87
1,130.11
209,129.92
217
1,830.98
697.10
1,133.88
207,996.04
218
1,830.98
693.32
1,137.66
206,858.38
219
1,830.98
689.53
1,141.45
205,716.93
220
1,830.98
685.72
1,145.26
204,571.68
221
1,830.98
681.91
1,149.07
203,422.60
222
1,830.98
678.08
1,152.90
202,269.70
223
1,830.98
674.23
1,156.75
201,112.95
224
1,830.98
670.38
1,160.60
199,952.35
225
1,830.98
666.51
1,164.47
198,787.87
226
1,830.98
662.63
1,168.35
197,619.52
227
1,830.98
658.73
1,172.25
196,447.27
228
1,830.98
654.82
1,176.16
195,271.12
229
1,830.98
650.90
1,180.08
194,091.04
230
1,830.98
646.97
1,184.01
192,907.03
231
1,830.98
643.02
1,187.96
191,719.07
232
1,830.98
639.06
1,191.92
190,527.16
233
1,830.98
635.09
1,195.89
189,331.27
234
1,830.98
631.10
1,199.88
188,131.39
235
1,830.98
627.10
1,203.88
186,927.52
236
1,830.98
623.09
1,207.89
185,719.63
237
1,830.98
619.07
1,211.91
184,507.71
238
1,830.98
615.03
1,215.95
183,291.76
239
1,830.98
610.97
1,220.01
182,071.75
240
1,830.98
606.91
1,224.07
180,847.68
241
1,830.98
602.83
1,228.15
179,619.52
242
1,830.98
598.73
1,232.25
178,387.27
243
1,830.98
594.62
1,236.36
177,150.92
244
1,830.98
590.50
1,240.48
175,910.44
245
1,830.98
586.37
1,244.61
174,665.83
246
1,830.98
582.22
1,248.76
173,417.07
247
1,830.98
578.06
1,252.92
172,164.15
248
1,830.98
573.88
1,257.10
170,907.05
249
1,830.98
569.69
1,261.29
169,645.76
250
1,830.98
565.49
1,265.49
168,380.26
251
1,830.98
561.27
1,269.71
167,110.55
252
1,830.98
557.04
1,273.94
165,836.61
253
1,830.98
552.79
1,278.19
164,558.41
254
1,830.98
548.53
1,282.45
163,275.96
255
1,830.98
544.25
1,286.73
161,989.24
256
1,830.98
539.96
1,291.02
160,698.22
257
1,830.98
535.66
1,295.32
159,402.90
258
1,830.98
531.34
1,299.64
158,103.26
259
1,830.98
527.01
1,303.97
156,799.29
260
1,830.98
522.66
1,308.32
155,490.98
261
1,830.98
518.30
1,312.68
154,178.30
262
1,830.98
513.93
1,317.05
152,861.25
263
1,830.98
509.54
1,321.44
151,539.81
264
1,830.98
505.13
1,325.85
150,213.96
265
1,830.98
500.71
1,330.27
148,883.69
266
1,830.98
496.28
1,334.70
147,548.99
267
1,830.98
491.83
1,339.15
146,209.84
268
1,830.98
487.37
1,343.61
144,866.23
269
1,830.98
482.89
1,348.09
143,518.14
270
1,830.98
478.39
1,352.59
142,165.55
271
1,830.98
473.89
1,357.09
140,808.45
272
1,830.98
469.36
1,361.62
139,446.84
273
1,830.98
464.82
1,366.16
138,080.68
274
1,830.98
460.27
1,370.71
136,709.97
275
1,830.98
455.70
1,375.28
135,334.69
276
1,830.98
451.12
1,379.86
133,954.82
277
1,830.98
446.52
1,384.46
132,570.36
278
1,830.98
441.90
1,389.08
131,181.28
279
1,830.98
437.27
1,393.71
129,787.57
280
1,830.98
432.63
1,398.35
128,389.22
281
1,830.98
427.96
1,403.02
126,986.20
282
1,830.98
423.29
1,407.69
125,578.51
283
1,830.98
418.60
1,412.38
124,166.12
284
1,830.98
413.89
1,417.09
122,749.03
285
1,830.98
409.16
1,421.82
121,327.21
286
1,830.98
404.42
1,426.56
119,900.66
287
1,830.98
399.67
1,431.31
118,469.35
288
1,830.98
394.90
1,436.08
117,033.26
289
1,830.98
390.11
1,440.87
115,592.39
290
1,830.98
385.31
1,445.67
114,146.72
291
1,830.98
380.49
1,450.49
112,696.23
292
1,830.98
375.65
1,455.33
111,240.91
293
1,830.98
370.80
1,460.18
109,780.73
294
1,830.98
365.94
1,465.04
108,315.68
295
1,830.98
361.05
1,469.93
106,845.76
296
1,830.98
356.15
1,474.83
105,370.93
297
1,830.98
351.24
1,479.74
103,891.19
298
1,830.98
346.30
1,484.68
102,406.51
299
1,830.98
341.36
1,489.62
100,916.89
300
1,830.98
336.39
1,494.59
99,422.29
301
1,830.98
331.41
1,499.57
97,922.72
302
1,830.98
326.41
1,504.57
96,418.15
303
1,830.98
321.39
1,509.59
94,908.57
304
1,830.98
316.36
1,514.62
93,393.95
305
1,830.98
311.31
1,519.67
91,874.28
306
1,830.98
306.25
1,524.73
90,349.55
307
1,830.98
301.17
1,529.81
88,819.73
308
1,830.98
296.07
1,534.91
87,284.82
309
1,830.98
290.95
1,540.03
85,744.79
310
1,830.98
285.82
1,545.16
84,199.62
311
1,830.98
280.67
1,550.31
82,649.31
312
1,830.98
275.50
1,555.48
81,093.83
313
1,830.98
270.31
1,560.67
79,533.16
314
1,830.98
265.11
1,565.87
77,967.29
315
1,830.98
259.89
1,571.09
76,396.20
316
1,830.98
254.65
1,576.33
74,819.88
317
1,830.98
249.40
1,581.58
73,238.30
318
1,830.98
244.13
1,586.85
71,651.44
319
1,830.98
238.84
1,592.14
70,059.30
320
1,830.98
233.53
1,597.45
68,461.85
321
1,830.98
228.21
1,602.77
66,859.08
322
1,830.98
222.86
1,608.12
65,250.96
323
1,830.98
217.50
1,613.48
63,637.48
324
1,830.98
212.12
1,618.86
62,018.63
325
1,830.98
206.73
1,624.25
60,394.38
326
1,830.98
201.31
1,629.67
58,764.71
327
1,830.98
195.88
1,635.10
57,129.62
328
1,830.98
190.43
1,640.55
55,489.07
329
1,830.98
184.96
1,646.02
53,843.05
330
1,830.98
179.48
1,651.50
52,191.55
331
1,830.98
173.97
1,657.01
50,534.54
332
1,830.98
168.45
1,662.53
48,872.01
333
1,830.98
162.91
1,668.07
47,203.94
334
1,830.98
157.35
1,673.63
45,530.30
335
1,830.98
151.77
1,679.21
43,851.09
336
1,830.98
146.17
1,684.81
42,166.28
337
1,830.98
140.55
1,690.43
40,475.85
338
1,830.98
134.92
1,696.06
38,779.79
339
1,830.98
129.27
1,701.71
37,078.08
340
1,830.98
123.59
1,707.39
35,370.69
341
1,830.98
117.90
1,713.08
33,657.62
342
1,830.98
112.19
1,718.79
31,938.83
343
1,830.98
106.46
1,724.52
30,214.31
344
1,830.98
100.71
1,730.27
28,484.04
345
1,830.98
94.95
1,736.03
26,748.01
346
1,830.98
89.16
1,741.82
25,006.19
347
1,830.98
83.35
1,747.63
23,258.57
348
1,830.98
77.53
1,753.45
21,505.11
349
1,830.98
71.68
1,759.30
19,745.82
350
1,830.98
65.82
1,765.16
17,980.66
351
1,830.98
59.94
1,771.04
16,209.61
352
1,830.98
54.03
1,776.95
14,432.66
353
1,830.98
48.11
1,782.87
12,649.79
354
1,830.98
42.17
1,788.81
10,860.98
355
1,830.98
36.20
1,794.78
9,066.20
356
1,830.98
30.22
1,800.76
7,265.44
357
1,830.98
24.22
1,806.76
5,458.68
358
1,830.98
18.20
1,812.78
3,645.90
359
1,830.98
12.15
1,818.83
1,827.07
360
1,833.16
6.09
1,827.07
0.00
Totals
659,154.98
275,634.98
383,520.00

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