Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,980.67  
 

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
1,980.67
1,465.91
514.77
390,393.24
2
1,980.67
1,463.97
516.70
389,876.54
3
1,980.67
1,462.04
518.63
389,357.91
4
1,980.67
1,460.09
520.58
388,837.33
5
1,980.67
1,458.14
522.53
388,314.80
6
1,980.67
1,456.18
524.49
387,790.31
7
1,980.67
1,454.21
526.46
387,263.85
8
1,980.67
1,452.24
528.43
386,735.42
9
1,980.67
1,450.26
530.41
386,205.01
10
1,980.67
1,448.27
532.40
385,672.61
11
1,980.67
1,446.27
534.40
385,138.21
12
1,980.67
1,444.27
536.40
384,601.81
13
1,980.67
1,442.26
538.41
384,063.40
14
1,980.67
1,440.24
540.43
383,522.96
15
1,980.67
1,438.21
542.46
382,980.51
16
1,980.67
1,436.18
544.49
382,436.01
17
1,980.67
1,434.14
546.53
381,889.48
18
1,980.67
1,432.09
548.58
381,340.89
19
1,980.67
1,430.03
550.64
380,790.25
20
1,980.67
1,427.96
552.71
380,237.54
21
1,980.67
1,425.89
554.78
379,682.77
22
1,980.67
1,423.81
556.86
379,125.91
23
1,980.67
1,421.72
558.95
378,566.96
24
1,980.67
1,419.63
561.04
378,005.91
25
1,980.67
1,417.52
563.15
377,442.77
26
1,980.67
1,415.41
565.26
376,877.51
27
1,980.67
1,413.29
567.38
376,310.13
28
1,980.67
1,411.16
569.51
375,740.62
29
1,980.67
1,409.03
571.64
375,168.98
30
1,980.67
1,406.88
573.79
374,595.19
31
1,980.67
1,404.73
575.94
374,019.25
32
1,980.67
1,402.57
578.10
373,441.16
33
1,980.67
1,400.40
580.27
372,860.89
34
1,980.67
1,398.23
582.44
372,278.45
35
1,980.67
1,396.04
584.63
371,693.82
36
1,980.67
1,393.85
586.82
371,107.00
37
1,980.67
1,391.65
589.02
370,517.99
38
1,980.67
1,389.44
591.23
369,926.76
39
1,980.67
1,387.23
593.44
369,333.31
40
1,980.67
1,385.00
595.67
368,737.64
41
1,980.67
1,382.77
597.90
368,139.74
42
1,980.67
1,380.52
600.15
367,539.59
43
1,980.67
1,378.27
602.40
366,937.20
44
1,980.67
1,376.01
604.66
366,332.54
45
1,980.67
1,373.75
606.92
365,725.62
46
1,980.67
1,371.47
609.20
365,116.42
47
1,980.67
1,369.19
611.48
364,504.94
48
1,980.67
1,366.89
613.78
363,891.16
49
1,980.67
1,364.59
616.08
363,275.08
50
1,980.67
1,362.28
618.39
362,656.69
51
1,980.67
1,359.96
620.71
362,035.99
52
1,980.67
1,357.63
623.04
361,412.95
53
1,980.67
1,355.30
625.37
360,787.58
54
1,980.67
1,352.95
627.72
360,159.86
55
1,980.67
1,350.60
630.07
359,529.79
56
1,980.67
1,348.24
632.43
358,897.36
57
1,980.67
1,345.87
634.80
358,262.55
58
1,980.67
1,343.48
637.19
357,625.37
59
1,980.67
1,341.10
639.57
356,985.79
60
1,980.67
1,338.70
641.97
356,343.82
61
1,980.67
1,336.29
644.38
355,699.44
62
1,980.67
1,333.87
646.80
355,052.64
63
1,980.67
1,331.45
649.22
354,403.42
64
1,980.67
1,329.01
651.66
353,751.76
65
1,980.67
1,326.57
654.10
353,097.66
66
1,980.67
1,324.12
656.55
352,441.11
67
1,980.67
1,321.65
659.02
351,782.09
68
1,980.67
1,319.18
661.49
351,120.60
69
1,980.67
1,316.70
663.97
350,456.64
70
1,980.67
1,314.21
666.46
349,790.18
71
1,980.67
1,311.71
668.96
349,121.22
72
1,980.67
1,309.20
671.47
348,449.76
73
1,980.67
1,306.69
673.98
347,775.77
74
1,980.67
1,304.16
676.51
347,099.26
75
1,980.67
1,301.62
679.05
346,420.22
76
1,980.67
1,299.08
681.59
345,738.62
77
1,980.67
1,296.52
684.15
345,054.47
78
1,980.67
1,293.95
686.72
344,367.75
79
1,980.67
1,291.38
689.29
343,678.46
80
1,980.67
1,288.79
691.88
342,986.59
81
1,980.67
1,286.20
694.47
342,292.12
82
1,980.67
1,283.60
697.07
341,595.04
83
1,980.67
1,280.98
699.69
340,895.35
84
1,980.67
1,278.36
702.31
340,193.04
85
1,980.67
1,275.72
704.95
339,488.10
86
1,980.67
1,273.08
707.59
338,780.51
87
1,980.67
1,270.43
710.24
338,070.26
88
1,980.67
1,267.76
712.91
337,357.36
89
1,980.67
1,265.09
715.58
336,641.78
90
1,980.67
1,262.41
718.26
335,923.51
91
1,980.67
1,259.71
720.96
335,202.56
92
1,980.67
1,257.01
723.66
334,478.90
93
1,980.67
1,254.30
726.37
333,752.52
94
1,980.67
1,251.57
729.10
333,023.42
95
1,980.67
1,248.84
731.83
332,291.59
96
1,980.67
1,246.09
734.58
331,557.02
97
1,980.67
1,243.34
737.33
330,819.68
98
1,980.67
1,240.57
740.10
330,079.59
99
1,980.67
1,237.80
742.87
329,336.72
100
1,980.67
1,235.01
745.66
328,591.06
101
1,980.67
1,232.22
748.45
327,842.61
102
1,980.67
1,229.41
751.26
327,091.35
103
1,980.67
1,226.59
754.08
326,337.27
104
1,980.67
1,223.76
756.91
325,580.36
105
1,980.67
1,220.93
759.74
324,820.62
106
1,980.67
1,218.08
762.59
324,058.03
107
1,980.67
1,215.22
765.45
323,292.57
108
1,980.67
1,212.35
768.32
322,524.25
109
1,980.67
1,209.47
771.20
321,753.05
110
1,980.67
1,206.57
774.10
320,978.95
111
1,980.67
1,203.67
777.00
320,201.95
112
1,980.67
1,200.76
779.91
319,422.04
113
1,980.67
1,197.83
782.84
318,639.20
114
1,980.67
1,194.90
785.77
317,853.43
115
1,980.67
1,191.95
788.72
317,064.71
116
1,980.67
1,188.99
791.68
316,273.03
117
1,980.67
1,186.02
794.65
315,478.39
118
1,980.67
1,183.04
797.63
314,680.76
119
1,980.67
1,180.05
800.62
313,880.14
120
1,980.67
1,177.05
803.62
313,076.52
121
1,980.67
1,174.04
806.63
312,269.89
122
1,980.67
1,171.01
809.66
311,460.23
123
1,980.67
1,167.98
812.69
310,647.54
124
1,980.67
1,164.93
815.74
309,831.80
125
1,980.67
1,161.87
818.80
309,013.00
126
1,980.67
1,158.80
821.87
308,191.12
127
1,980.67
1,155.72
824.95
307,366.17
128
1,980.67
1,152.62
828.05
306,538.12
129
1,980.67
1,149.52
831.15
305,706.97
130
1,980.67
1,146.40
834.27
304,872.70
131
1,980.67
1,143.27
837.40
304,035.31
132
1,980.67
1,140.13
840.54
303,194.77
133
1,980.67
1,136.98
843.69
302,351.08
134
1,980.67
1,133.82
846.85
301,504.23
135
1,980.67
1,130.64
850.03
300,654.20
136
1,980.67
1,127.45
853.22
299,800.98
137
1,980.67
1,124.25
856.42
298,944.56
138
1,980.67
1,121.04
859.63
298,084.94
139
1,980.67
1,117.82
862.85
297,222.08
140
1,980.67
1,114.58
866.09
296,356.00
141
1,980.67
1,111.33
869.34
295,486.66
142
1,980.67
1,108.07
872.60
294,614.07
143
1,980.67
1,104.80
875.87
293,738.20
144
1,980.67
1,101.52
879.15
292,859.05
145
1,980.67
1,098.22
882.45
291,976.60
146
1,980.67
1,094.91
885.76
291,090.84
147
1,980.67
1,091.59
889.08
290,201.76
148
1,980.67
1,088.26
892.41
289,309.35
149
1,980.67
1,084.91
895.76
288,413.59
150
1,980.67
1,081.55
899.12
287,514.47
151
1,980.67
1,078.18
902.49
286,611.98
152
1,980.67
1,074.79
905.88
285,706.10
153
1,980.67
1,071.40
909.27
284,796.83
154
1,980.67
1,067.99
912.68
283,884.15
155
1,980.67
1,064.57
916.10
282,968.05
156
1,980.67
1,061.13
919.54
282,048.51
157
1,980.67
1,057.68
922.99
281,125.52
158
1,980.67
1,054.22
926.45
280,199.07
159
1,980.67
1,050.75
929.92
279,269.14
160
1,980.67
1,047.26
933.41
278,335.73
161
1,980.67
1,043.76
936.91
277,398.82
162
1,980.67
1,040.25
940.42
276,458.40
163
1,980.67
1,036.72
943.95
275,514.45
164
1,980.67
1,033.18
947.49
274,566.96
165
1,980.67
1,029.63
951.04
273,615.91
166
1,980.67
1,026.06
954.61
272,661.30
167
1,980.67
1,022.48
958.19
271,703.11
168
1,980.67
1,018.89
961.78
270,741.33
169
1,980.67
1,015.28
965.39
269,775.94
170
1,980.67
1,011.66
969.01
268,806.93
171
1,980.67
1,008.03
972.64
267,834.28
172
1,980.67
1,004.38
976.29
266,857.99
173
1,980.67
1,000.72
979.95
265,878.04
174
1,980.67
997.04
983.63
264,894.41
175
1,980.67
993.35
987.32
263,907.10
176
1,980.67
989.65
991.02
262,916.08
177
1,980.67
985.94
994.73
261,921.34
178
1,980.67
982.21
998.46
260,922.88
179
1,980.67
978.46
1,002.21
259,920.67
180
1,980.67
974.70
1,005.97
258,914.70
181
1,980.67
970.93
1,009.74
257,904.96
182
1,980.67
967.14
1,013.53
256,891.44
183
1,980.67
963.34
1,017.33
255,874.11
184
1,980.67
959.53
1,021.14
254,852.97
185
1,980.67
955.70
1,024.97
253,828.00
186
1,980.67
951.85
1,028.82
252,799.18
187
1,980.67
948.00
1,032.67
251,766.51
188
1,980.67
944.12
1,036.55
250,729.96
189
1,980.67
940.24
1,040.43
249,689.53
190
1,980.67
936.34
1,044.33
248,645.20
191
1,980.67
932.42
1,048.25
247,596.95
192
1,980.67
928.49
1,052.18
246,544.76
193
1,980.67
924.54
1,056.13
245,488.64
194
1,980.67
920.58
1,060.09
244,428.55
195
1,980.67
916.61
1,064.06
243,364.49
196
1,980.67
912.62
1,068.05
242,296.43
197
1,980.67
908.61
1,072.06
241,224.37
198
1,980.67
904.59
1,076.08
240,148.30
199
1,980.67
900.56
1,080.11
239,068.18
200
1,980.67
896.51
1,084.16
237,984.02
201
1,980.67
892.44
1,088.23
236,895.79
202
1,980.67
888.36
1,092.31
235,803.48
203
1,980.67
884.26
1,096.41
234,707.07
204
1,980.67
880.15
1,100.52
233,606.55
205
1,980.67
876.02
1,104.65
232,501.91
206
1,980.67
871.88
1,108.79
231,393.12
207
1,980.67
867.72
1,112.95
230,280.17
208
1,980.67
863.55
1,117.12
229,163.05
209
1,980.67
859.36
1,121.31
228,041.74
210
1,980.67
855.16
1,125.51
226,916.23
211
1,980.67
850.94
1,129.73
225,786.50
212
1,980.67
846.70
1,133.97
224,652.53
213
1,980.67
842.45
1,138.22
223,514.30
214
1,980.67
838.18
1,142.49
222,371.81
215
1,980.67
833.89
1,146.78
221,225.04
216
1,980.67
829.59
1,151.08
220,073.96
217
1,980.67
825.28
1,155.39
218,918.57
218
1,980.67
820.94
1,159.73
217,758.84
219
1,980.67
816.60
1,164.07
216,594.77
220
1,980.67
812.23
1,168.44
215,426.33
221
1,980.67
807.85
1,172.82
214,253.51
222
1,980.67
803.45
1,177.22
213,076.29
223
1,980.67
799.04
1,181.63
211,894.65
224
1,980.67
794.60
1,186.07
210,708.59
225
1,980.67
790.16
1,190.51
209,518.08
226
1,980.67
785.69
1,194.98
208,323.10
227
1,980.67
781.21
1,199.46
207,123.64
228
1,980.67
776.71
1,203.96
205,919.68
229
1,980.67
772.20
1,208.47
204,711.21
230
1,980.67
767.67
1,213.00
203,498.21
231
1,980.67
763.12
1,217.55
202,280.66
232
1,980.67
758.55
1,222.12
201,058.54
233
1,980.67
753.97
1,226.70
199,831.84
234
1,980.67
749.37
1,231.30
198,600.54
235
1,980.67
744.75
1,235.92
197,364.62
236
1,980.67
740.12
1,240.55
196,124.07
237
1,980.67
735.47
1,245.20
194,878.86
238
1,980.67
730.80
1,249.87
193,628.99
239
1,980.67
726.11
1,254.56
192,374.43
240
1,980.67
721.40
1,259.27
191,115.16
241
1,980.67
716.68
1,263.99
189,851.17
242
1,980.67
711.94
1,268.73
188,582.45
243
1,980.67
707.18
1,273.49
187,308.96
244
1,980.67
702.41
1,278.26
186,030.70
245
1,980.67
697.62
1,283.05
184,747.64
246
1,980.67
692.80
1,287.87
183,459.78
247
1,980.67
687.97
1,292.70
182,167.08
248
1,980.67
683.13
1,297.54
180,869.54
249
1,980.67
678.26
1,302.41
179,567.13
250
1,980.67
673.38
1,307.29
178,259.84
251
1,980.67
668.47
1,312.20
176,947.64
252
1,980.67
663.55
1,317.12
175,630.52
253
1,980.67
658.61
1,322.06
174,308.47
254
1,980.67
653.66
1,327.01
172,981.46
255
1,980.67
648.68
1,331.99
171,649.47
256
1,980.67
643.69
1,336.98
170,312.48
257
1,980.67
638.67
1,342.00
168,970.48
258
1,980.67
633.64
1,347.03
167,623.45
259
1,980.67
628.59
1,352.08
166,271.37
260
1,980.67
623.52
1,357.15
164,914.22
261
1,980.67
618.43
1,362.24
163,551.98
262
1,980.67
613.32
1,367.35
162,184.63
263
1,980.67
608.19
1,372.48
160,812.15
264
1,980.67
603.05
1,377.62
159,434.52
265
1,980.67
597.88
1,382.79
158,051.73
266
1,980.67
592.69
1,387.98
156,663.76
267
1,980.67
587.49
1,393.18
155,270.58
268
1,980.67
582.26
1,398.41
153,872.17
269
1,980.67
577.02
1,403.65
152,468.52
270
1,980.67
571.76
1,408.91
151,059.61
271
1,980.67
566.47
1,414.20
149,645.41
272
1,980.67
561.17
1,419.50
148,225.91
273
1,980.67
555.85
1,424.82
146,801.09
274
1,980.67
550.50
1,430.17
145,370.92
275
1,980.67
545.14
1,435.53
143,935.39
276
1,980.67
539.76
1,440.91
142,494.48
277
1,980.67
534.35
1,446.32
141,048.17
278
1,980.67
528.93
1,451.74
139,596.43
279
1,980.67
523.49
1,457.18
138,139.24
280
1,980.67
518.02
1,462.65
136,676.60
281
1,980.67
512.54
1,468.13
135,208.46
282
1,980.67
507.03
1,473.64
133,734.83
283
1,980.67
501.51
1,479.16
132,255.66
284
1,980.67
495.96
1,484.71
130,770.95
285
1,980.67
490.39
1,490.28
129,280.67
286
1,980.67
484.80
1,495.87
127,784.80
287
1,980.67
479.19
1,501.48
126,283.33
288
1,980.67
473.56
1,507.11
124,776.22
289
1,980.67
467.91
1,512.76
123,263.46
290
1,980.67
462.24
1,518.43
121,745.03
291
1,980.67
456.54
1,524.13
120,220.90
292
1,980.67
450.83
1,529.84
118,691.06
293
1,980.67
445.09
1,535.58
117,155.48
294
1,980.67
439.33
1,541.34
115,614.14
295
1,980.67
433.55
1,547.12
114,067.03
296
1,980.67
427.75
1,552.92
112,514.11
297
1,980.67
421.93
1,558.74
110,955.37
298
1,980.67
416.08
1,564.59
109,390.78
299
1,980.67
410.22
1,570.45
107,820.32
300
1,980.67
404.33
1,576.34
106,243.98
301
1,980.67
398.41
1,582.26
104,661.73
302
1,980.67
392.48
1,588.19
103,073.54
303
1,980.67
386.53
1,594.14
101,479.39
304
1,980.67
380.55
1,600.12
99,879.27
305
1,980.67
374.55
1,606.12
98,273.15
306
1,980.67
368.52
1,612.15
96,661.00
307
1,980.67
362.48
1,618.19
95,042.81
308
1,980.67
356.41
1,624.26
93,418.55
309
1,980.67
350.32
1,630.35
91,788.20
310
1,980.67
344.21
1,636.46
90,151.74
311
1,980.67
338.07
1,642.60
88,509.14
312
1,980.67
331.91
1,648.76
86,860.38
313
1,980.67
325.73
1,654.94
85,205.43
314
1,980.67
319.52
1,661.15
83,544.28
315
1,980.67
313.29
1,667.38
81,876.90
316
1,980.67
307.04
1,673.63
80,203.27
317
1,980.67
300.76
1,679.91
78,523.36
318
1,980.67
294.46
1,686.21
76,837.16
319
1,980.67
288.14
1,692.53
75,144.63
320
1,980.67
281.79
1,698.88
73,445.75
321
1,980.67
275.42
1,705.25
71,740.50
322
1,980.67
269.03
1,711.64
70,028.86
323
1,980.67
262.61
1,718.06
68,310.79
324
1,980.67
256.17
1,724.50
66,586.29
325
1,980.67
249.70
1,730.97
64,855.32
326
1,980.67
243.21
1,737.46
63,117.86
327
1,980.67
236.69
1,743.98
61,373.88
328
1,980.67
230.15
1,750.52
59,623.36
329
1,980.67
223.59
1,757.08
57,866.28
330
1,980.67
217.00
1,763.67
56,102.61
331
1,980.67
210.38
1,770.29
54,332.32
332
1,980.67
203.75
1,776.92
52,555.40
333
1,980.67
197.08
1,783.59
50,771.81
334
1,980.67
190.39
1,790.28
48,981.53
335
1,980.67
183.68
1,796.99
47,184.54
336
1,980.67
176.94
1,803.73
45,380.82
337
1,980.67
170.18
1,810.49
43,570.32
338
1,980.67
163.39
1,817.28
41,753.04
339
1,980.67
156.57
1,824.10
39,928.95
340
1,980.67
149.73
1,830.94
38,098.01
341
1,980.67
142.87
1,837.80
36,260.21
342
1,980.67
135.98
1,844.69
34,415.51
343
1,980.67
129.06
1,851.61
32,563.90
344
1,980.67
122.11
1,858.56
30,705.35
345
1,980.67
115.15
1,865.52
28,839.82
346
1,980.67
108.15
1,872.52
26,967.30
347
1,980.67
101.13
1,879.54
25,087.76
348
1,980.67
94.08
1,886.59
23,201.17
349
1,980.67
87.00
1,893.67
21,307.50
350
1,980.67
79.90
1,900.77
19,406.74
351
1,980.67
72.78
1,907.89
17,498.84
352
1,980.67
65.62
1,915.05
15,583.79
353
1,980.67
58.44
1,922.23
13,661.56
354
1,980.67
51.23
1,929.44
11,732.12
355
1,980.67
44.00
1,936.67
9,795.45
356
1,980.67
36.73
1,943.94
7,851.51
357
1,980.67
29.44
1,951.23
5,900.28
358
1,980.67
22.13
1,958.54
3,941.74
359
1,980.67
14.78
1,965.89
1,975.85
360
1,983.26
7.41
1,975.85
0.00
Totals
713,043.79
322,135.79
390,908.00

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