Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 2,380.02  
 

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
2,380.02
2,013.26
366.76
386,178.24
2
2,380.02
2,011.34
368.68
385,809.56
3
2,380.02
2,009.42
370.60
385,438.96
4
2,380.02
2,007.49
372.53
385,066.44
5
2,380.02
2,005.55
374.47
384,691.97
6
2,380.02
2,003.60
376.42
384,315.56
7
2,380.02
2,001.64
378.38
383,937.18
8
2,380.02
1,999.67
380.35
383,556.83
9
2,380.02
1,997.69
382.33
383,174.51
10
2,380.02
1,995.70
384.32
382,790.19
11
2,380.02
1,993.70
386.32
382,403.87
12
2,380.02
1,991.69
388.33
382,015.53
13
2,380.02
1,989.66
390.36
381,625.18
14
2,380.02
1,987.63
392.39
381,232.79
15
2,380.02
1,985.59
394.43
380,838.36
16
2,380.02
1,983.53
396.49
380,441.87
17
2,380.02
1,981.47
398.55
380,043.32
18
2,380.02
1,979.39
400.63
379,642.69
19
2,380.02
1,977.31
402.71
379,239.97
20
2,380.02
1,975.21
404.81
378,835.16
21
2,380.02
1,973.10
406.92
378,428.24
22
2,380.02
1,970.98
409.04
378,019.20
23
2,380.02
1,968.85
411.17
377,608.03
24
2,380.02
1,966.71
413.31
377,194.72
25
2,380.02
1,964.56
415.46
376,779.26
26
2,380.02
1,962.39
417.63
376,361.63
27
2,380.02
1,960.22
419.80
375,941.83
28
2,380.02
1,958.03
421.99
375,519.84
29
2,380.02
1,955.83
424.19
375,095.65
30
2,380.02
1,953.62
426.40
374,669.25
31
2,380.02
1,951.40
428.62
374,240.63
32
2,380.02
1,949.17
430.85
373,809.78
33
2,380.02
1,946.93
433.09
373,376.69
34
2,380.02
1,944.67
435.35
372,941.34
35
2,380.02
1,942.40
437.62
372,503.72
36
2,380.02
1,940.12
439.90
372,063.83
37
2,380.02
1,937.83
442.19
371,621.64
38
2,380.02
1,935.53
444.49
371,177.15
39
2,380.02
1,933.21
446.81
370,730.34
40
2,380.02
1,930.89
449.13
370,281.21
41
2,380.02
1,928.55
451.47
369,829.74
42
2,380.02
1,926.20
453.82
369,375.91
43
2,380.02
1,923.83
456.19
368,919.73
44
2,380.02
1,921.46
458.56
368,461.16
45
2,380.02
1,919.07
460.95
368,000.21
46
2,380.02
1,916.67
463.35
367,536.86
47
2,380.02
1,914.25
465.77
367,071.10
48
2,380.02
1,911.83
468.19
366,602.90
49
2,380.02
1,909.39
470.63
366,132.27
50
2,380.02
1,906.94
473.08
365,659.19
51
2,380.02
1,904.47
475.55
365,183.65
52
2,380.02
1,902.00
478.02
364,705.63
53
2,380.02
1,899.51
480.51
364,225.11
54
2,380.02
1,897.01
483.01
363,742.10
55
2,380.02
1,894.49
485.53
363,256.57
56
2,380.02
1,891.96
488.06
362,768.51
57
2,380.02
1,889.42
490.60
362,277.91
58
2,380.02
1,886.86
493.16
361,784.76
59
2,380.02
1,884.30
495.72
361,289.03
60
2,380.02
1,881.71
498.31
360,790.72
61
2,380.02
1,879.12
500.90
360,289.82
62
2,380.02
1,876.51
503.51
359,786.31
63
2,380.02
1,873.89
506.13
359,280.18
64
2,380.02
1,871.25
508.77
358,771.41
65
2,380.02
1,868.60
511.42
358,259.99
66
2,380.02
1,865.94
514.08
357,745.91
67
2,380.02
1,863.26
516.76
357,229.15
68
2,380.02
1,860.57
519.45
356,709.70
69
2,380.02
1,857.86
522.16
356,187.54
70
2,380.02
1,855.14
524.88
355,662.66
71
2,380.02
1,852.41
527.61
355,135.05
72
2,380.02
1,849.66
530.36
354,604.70
73
2,380.02
1,846.90
533.12
354,071.57
74
2,380.02
1,844.12
535.90
353,535.68
75
2,380.02
1,841.33
538.69
352,996.99
76
2,380.02
1,838.53
541.49
352,455.50
77
2,380.02
1,835.71
544.31
351,911.18
78
2,380.02
1,832.87
547.15
351,364.03
79
2,380.02
1,830.02
550.00
350,814.03
80
2,380.02
1,827.16
552.86
350,261.17
81
2,380.02
1,824.28
555.74
349,705.43
82
2,380.02
1,821.38
558.64
349,146.79
83
2,380.02
1,818.47
561.55
348,585.24
84
2,380.02
1,815.55
564.47
348,020.77
85
2,380.02
1,812.61
567.41
347,453.36
86
2,380.02
1,809.65
570.37
346,882.99
87
2,380.02
1,806.68
573.34
346,309.65
88
2,380.02
1,803.70
576.32
345,733.33
89
2,380.02
1,800.69
579.33
345,154.00
90
2,380.02
1,797.68
582.34
344,571.66
91
2,380.02
1,794.64
585.38
343,986.28
92
2,380.02
1,791.60
588.42
343,397.86
93
2,380.02
1,788.53
591.49
342,806.37
94
2,380.02
1,785.45
594.57
342,211.80
95
2,380.02
1,782.35
597.67
341,614.13
96
2,380.02
1,779.24
600.78
341,013.35
97
2,380.02
1,776.11
603.91
340,409.44
98
2,380.02
1,772.97
607.05
339,802.39
99
2,380.02
1,769.80
610.22
339,192.17
100
2,380.02
1,766.63
613.39
338,578.78
101
2,380.02
1,763.43
616.59
337,962.19
102
2,380.02
1,760.22
619.80
337,342.39
103
2,380.02
1,756.99
623.03
336,719.36
104
2,380.02
1,753.75
626.27
336,093.09
105
2,380.02
1,750.48
629.54
335,463.55
106
2,380.02
1,747.21
632.81
334,830.74
107
2,380.02
1,743.91
636.11
334,194.63
108
2,380.02
1,740.60
639.42
333,555.21
109
2,380.02
1,737.27
642.75
332,912.45
110
2,380.02
1,733.92
646.10
332,266.35
111
2,380.02
1,730.55
649.47
331,616.89
112
2,380.02
1,727.17
652.85
330,964.04
113
2,380.02
1,723.77
656.25
330,307.79
114
2,380.02
1,720.35
659.67
329,648.12
115
2,380.02
1,716.92
663.10
328,985.02
116
2,380.02
1,713.46
666.56
328,318.46
117
2,380.02
1,709.99
670.03
327,648.44
118
2,380.02
1,706.50
673.52
326,974.92
119
2,380.02
1,702.99
677.03
326,297.89
120
2,380.02
1,699.47
680.55
325,617.34
121
2,380.02
1,695.92
684.10
324,933.24
122
2,380.02
1,692.36
687.66
324,245.58
123
2,380.02
1,688.78
691.24
323,554.34
124
2,380.02
1,685.18
694.84
322,859.50
125
2,380.02
1,681.56
698.46
322,161.04
126
2,380.02
1,677.92
702.10
321,458.94
127
2,380.02
1,674.27
705.75
320,753.19
128
2,380.02
1,670.59
709.43
320,043.76
129
2,380.02
1,666.89
713.13
319,330.63
130
2,380.02
1,663.18
716.84
318,613.79
131
2,380.02
1,659.45
720.57
317,893.22
132
2,380.02
1,655.69
724.33
317,168.90
133
2,380.02
1,651.92
728.10
316,440.80
134
2,380.02
1,648.13
731.89
315,708.91
135
2,380.02
1,644.32
735.70
314,973.20
136
2,380.02
1,640.49
739.53
314,233.67
137
2,380.02
1,636.63
743.39
313,490.28
138
2,380.02
1,632.76
747.26
312,743.02
139
2,380.02
1,628.87
751.15
311,991.87
140
2,380.02
1,624.96
755.06
311,236.81
141
2,380.02
1,621.03
758.99
310,477.82
142
2,380.02
1,617.07
762.95
309,714.87
143
2,380.02
1,613.10
766.92
308,947.95
144
2,380.02
1,609.10
770.92
308,177.03
145
2,380.02
1,605.09
774.93
307,402.10
146
2,380.02
1,601.05
778.97
306,623.13
147
2,380.02
1,597.00
783.02
305,840.11
148
2,380.02
1,592.92
787.10
305,053.00
149
2,380.02
1,588.82
791.20
304,261.80
150
2,380.02
1,584.70
795.32
303,466.48
151
2,380.02
1,580.55
799.47
302,667.01
152
2,380.02
1,576.39
803.63
301,863.38
153
2,380.02
1,572.21
807.81
301,055.57
154
2,380.02
1,568.00
812.02
300,243.55
155
2,380.02
1,563.77
816.25
299,427.30
156
2,380.02
1,559.52
820.50
298,606.79
157
2,380.02
1,555.24
824.78
297,782.02
158
2,380.02
1,550.95
829.07
296,952.94
159
2,380.02
1,546.63
833.39
296,119.55
160
2,380.02
1,542.29
837.73
295,281.82
161
2,380.02
1,537.93
842.09
294,439.73
162
2,380.02
1,533.54
846.48
293,593.25
163
2,380.02
1,529.13
850.89
292,742.36
164
2,380.02
1,524.70
855.32
291,887.04
165
2,380.02
1,520.25
859.77
291,027.27
166
2,380.02
1,515.77
864.25
290,163.01
167
2,380.02
1,511.27
868.75
289,294.26
168
2,380.02
1,506.74
873.28
288,420.98
169
2,380.02
1,502.19
877.83
287,543.15
170
2,380.02
1,497.62
882.40
286,660.75
171
2,380.02
1,493.02
887.00
285,773.76
172
2,380.02
1,488.40
891.62
284,882.14
173
2,380.02
1,483.76
896.26
283,985.88
174
2,380.02
1,479.09
900.93
283,084.96
175
2,380.02
1,474.40
905.62
282,179.34
176
2,380.02
1,469.68
910.34
281,269.00
177
2,380.02
1,464.94
915.08
280,353.93
178
2,380.02
1,460.18
919.84
279,434.08
179
2,380.02
1,455.39
924.63
278,509.45
180
2,380.02
1,450.57
929.45
277,580.00
181
2,380.02
1,445.73
934.29
276,645.71
182
2,380.02
1,440.86
939.16
275,706.55
183
2,380.02
1,435.97
944.05
274,762.50
184
2,380.02
1,431.05
948.97
273,813.54
185
2,380.02
1,426.11
953.91
272,859.63
186
2,380.02
1,421.14
958.88
271,900.75
187
2,380.02
1,416.15
963.87
270,936.88
188
2,380.02
1,411.13
968.89
269,967.99
189
2,380.02
1,406.08
973.94
268,994.06
190
2,380.02
1,401.01
979.01
268,015.05
191
2,380.02
1,395.91
984.11
267,030.94
192
2,380.02
1,390.79
989.23
266,041.70
193
2,380.02
1,385.63
994.39
265,047.32
194
2,380.02
1,380.45
999.57
264,047.75
195
2,380.02
1,375.25
1,004.77
263,042.98
196
2,380.02
1,370.02
1,010.00
262,032.98
197
2,380.02
1,364.76
1,015.26
261,017.71
198
2,380.02
1,359.47
1,020.55
259,997.16
199
2,380.02
1,354.15
1,025.87
258,971.29
200
2,380.02
1,348.81
1,031.21
257,940.08
201
2,380.02
1,343.44
1,036.58
256,903.50
202
2,380.02
1,338.04
1,041.98
255,861.52
203
2,380.02
1,332.61
1,047.41
254,814.11
204
2,380.02
1,327.16
1,052.86
253,761.25
205
2,380.02
1,321.67
1,058.35
252,702.90
206
2,380.02
1,316.16
1,063.86
251,639.04
207
2,380.02
1,310.62
1,069.40
250,569.64
208
2,380.02
1,305.05
1,074.97
249,494.67
209
2,380.02
1,299.45
1,080.57
248,414.10
210
2,380.02
1,293.82
1,086.20
247,327.90
211
2,380.02
1,288.17
1,091.85
246,236.05
212
2,380.02
1,282.48
1,097.54
245,138.51
213
2,380.02
1,276.76
1,103.26
244,035.25
214
2,380.02
1,271.02
1,109.00
242,926.25
215
2,380.02
1,265.24
1,114.78
241,811.47
216
2,380.02
1,259.43
1,120.59
240,690.89
217
2,380.02
1,253.60
1,126.42
239,564.46
218
2,380.02
1,247.73
1,132.29
238,432.18
219
2,380.02
1,241.83
1,138.19
237,293.99
220
2,380.02
1,235.91
1,144.11
236,149.88
221
2,380.02
1,229.95
1,150.07
234,999.80
222
2,380.02
1,223.96
1,156.06
233,843.74
223
2,380.02
1,217.94
1,162.08
232,681.66
224
2,380.02
1,211.88
1,168.14
231,513.52
225
2,380.02
1,205.80
1,174.22
230,339.30
226
2,380.02
1,199.68
1,180.34
229,158.96
227
2,380.02
1,193.54
1,186.48
227,972.48
228
2,380.02
1,187.36
1,192.66
226,779.82
229
2,380.02
1,181.14
1,198.88
225,580.94
230
2,380.02
1,174.90
1,205.12
224,375.82
231
2,380.02
1,168.62
1,211.40
223,164.43
232
2,380.02
1,162.31
1,217.71
221,946.72
233
2,380.02
1,155.97
1,224.05
220,722.67
234
2,380.02
1,149.60
1,230.42
219,492.25
235
2,380.02
1,143.19
1,236.83
218,255.42
236
2,380.02
1,136.75
1,243.27
217,012.15
237
2,380.02
1,130.27
1,249.75
215,762.40
238
2,380.02
1,123.76
1,256.26
214,506.14
239
2,380.02
1,117.22
1,262.80
213,243.34
240
2,380.02
1,110.64
1,269.38
211,973.96
241
2,380.02
1,104.03
1,275.99
210,697.97
242
2,380.02
1,097.39
1,282.63
209,415.34
243
2,380.02
1,090.70
1,289.32
208,126.02
244
2,380.02
1,083.99
1,296.03
206,829.99
245
2,380.02
1,077.24
1,302.78
205,527.21
246
2,380.02
1,070.45
1,309.57
204,217.65
247
2,380.02
1,063.63
1,316.39
202,901.26
248
2,380.02
1,056.78
1,323.24
201,578.02
249
2,380.02
1,049.89
1,330.13
200,247.88
250
2,380.02
1,042.96
1,337.06
198,910.82
251
2,380.02
1,035.99
1,344.03
197,566.80
252
2,380.02
1,028.99
1,351.03
196,215.77
253
2,380.02
1,021.96
1,358.06
194,857.71
254
2,380.02
1,014.88
1,365.14
193,492.57
255
2,380.02
1,007.77
1,372.25
192,120.32
256
2,380.02
1,000.63
1,379.39
190,740.93
257
2,380.02
993.44
1,386.58
189,354.35
258
2,380.02
986.22
1,393.80
187,960.55
259
2,380.02
978.96
1,401.06
186,559.50
260
2,380.02
971.66
1,408.36
185,151.14
261
2,380.02
964.33
1,415.69
183,735.45
262
2,380.02
956.96
1,423.06
182,312.38
263
2,380.02
949.54
1,430.48
180,881.91
264
2,380.02
942.09
1,437.93
179,443.98
265
2,380.02
934.60
1,445.42
177,998.56
266
2,380.02
927.08
1,452.94
176,545.62
267
2,380.02
919.51
1,460.51
175,085.11
268
2,380.02
911.90
1,468.12
173,616.99
269
2,380.02
904.26
1,475.76
172,141.23
270
2,380.02
896.57
1,483.45
170,657.77
271
2,380.02
888.84
1,491.18
169,166.60
272
2,380.02
881.08
1,498.94
167,667.65
273
2,380.02
873.27
1,506.75
166,160.90
274
2,380.02
865.42
1,514.60
164,646.30
275
2,380.02
857.53
1,522.49
163,123.82
276
2,380.02
849.60
1,530.42
161,593.40
277
2,380.02
841.63
1,538.39
160,055.01
278
2,380.02
833.62
1,546.40
158,508.61
279
2,380.02
825.57
1,554.45
156,954.16
280
2,380.02
817.47
1,562.55
155,391.61
281
2,380.02
809.33
1,570.69
153,820.92
282
2,380.02
801.15
1,578.87
152,242.05
283
2,380.02
792.93
1,587.09
150,654.96
284
2,380.02
784.66
1,595.36
149,059.60
285
2,380.02
776.35
1,603.67
147,455.93
286
2,380.02
768.00
1,612.02
145,843.91
287
2,380.02
759.60
1,620.42
144,223.49
288
2,380.02
751.16
1,628.86
142,594.64
289
2,380.02
742.68
1,637.34
140,957.30
290
2,380.02
734.15
1,645.87
139,311.43
291
2,380.02
725.58
1,654.44
137,656.99
292
2,380.02
716.96
1,663.06
135,993.93
293
2,380.02
708.30
1,671.72
134,322.22
294
2,380.02
699.59
1,680.43
132,641.79
295
2,380.02
690.84
1,689.18
130,952.61
296
2,380.02
682.04
1,697.98
129,254.64
297
2,380.02
673.20
1,706.82
127,547.82
298
2,380.02
664.31
1,715.71
125,832.11
299
2,380.02
655.38
1,724.64
124,107.47
300
2,380.02
646.39
1,733.63
122,373.84
301
2,380.02
637.36
1,742.66
120,631.18
302
2,380.02
628.29
1,751.73
118,879.45
303
2,380.02
619.16
1,760.86
117,118.59
304
2,380.02
609.99
1,770.03
115,348.57
305
2,380.02
600.77
1,779.25
113,569.32
306
2,380.02
591.51
1,788.51
111,780.81
307
2,380.02
582.19
1,797.83
109,982.98
308
2,380.02
572.83
1,807.19
108,175.79
309
2,380.02
563.42
1,816.60
106,359.18
310
2,380.02
553.95
1,826.07
104,533.12
311
2,380.02
544.44
1,835.58
102,697.54
312
2,380.02
534.88
1,845.14
100,852.40
313
2,380.02
525.27
1,854.75
98,997.66
314
2,380.02
515.61
1,864.41
97,133.25
315
2,380.02
505.90
1,874.12
95,259.13
316
2,380.02
496.14
1,883.88
93,375.25
317
2,380.02
486.33
1,893.69
91,481.56
318
2,380.02
476.47
1,903.55
89,578.01
319
2,380.02
466.55
1,913.47
87,664.54
320
2,380.02
456.59
1,923.43
85,741.11
321
2,380.02
446.57
1,933.45
83,807.65
322
2,380.02
436.50
1,943.52
81,864.13
323
2,380.02
426.38
1,953.64
79,910.49
324
2,380.02
416.20
1,963.82
77,946.67
325
2,380.02
405.97
1,974.05
75,972.62
326
2,380.02
395.69
1,984.33
73,988.29
327
2,380.02
385.36
1,994.66
71,993.63
328
2,380.02
374.97
2,005.05
69,988.57
329
2,380.02
364.52
2,015.50
67,973.08
330
2,380.02
354.03
2,025.99
65,947.09
331
2,380.02
343.47
2,036.55
63,910.54
332
2,380.02
332.87
2,047.15
61,863.39
333
2,380.02
322.21
2,057.81
59,805.57
334
2,380.02
311.49
2,068.53
57,737.04
335
2,380.02
300.71
2,079.31
55,657.73
336
2,380.02
289.88
2,090.14
53,567.60
337
2,380.02
279.00
2,101.02
51,466.58
338
2,380.02
268.06
2,111.96
49,354.61
339
2,380.02
257.06
2,122.96
47,231.65
340
2,380.02
246.00
2,134.02
45,097.62
341
2,380.02
234.88
2,145.14
42,952.49
342
2,380.02
223.71
2,156.31
40,796.18
343
2,380.02
212.48
2,167.54
38,628.64
344
2,380.02
201.19
2,178.83
36,449.81
345
2,380.02
189.84
2,190.18
34,259.63
346
2,380.02
178.44
2,201.58
32,058.05
347
2,380.02
166.97
2,213.05
29,845.00
348
2,380.02
155.44
2,224.58
27,620.42
349
2,380.02
143.86
2,236.16
25,384.26
350
2,380.02
132.21
2,247.81
23,136.44
351
2,380.02
120.50
2,259.52
20,876.93
352
2,380.02
108.73
2,271.29
18,605.64
353
2,380.02
96.90
2,283.12
16,322.53
354
2,380.02
85.01
2,295.01
14,027.52
355
2,380.02
73.06
2,306.96
11,720.56
356
2,380.02
61.04
2,318.98
9,401.58
357
2,380.02
48.97
2,331.05
7,070.53
358
2,380.02
36.83
2,343.19
4,727.34
359
2,380.02
24.62
2,355.40
2,371.94
360
2,384.29
12.35
2,371.94
0.00
Totals
856,811.47
470,266.47
386,545.00

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