Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 2,980.07  
 

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
2,980.07
2,520.83
459.24
483,540.76
2
2,980.07
2,518.44
461.63
483,079.13
3
2,980.07
2,516.04
464.03
482,615.10
4
2,980.07
2,513.62
466.45
482,148.65
5
2,980.07
2,511.19
468.88
481,679.77
6
2,980.07
2,508.75
471.32
481,208.45
7
2,980.07
2,506.29
473.78
480,734.68
8
2,980.07
2,503.83
476.24
480,258.43
9
2,980.07
2,501.35
478.72
479,779.71
10
2,980.07
2,498.85
481.22
479,298.49
11
2,980.07
2,496.35
483.72
478,814.77
12
2,980.07
2,493.83
486.24
478,328.52
13
2,980.07
2,491.29
488.78
477,839.75
14
2,980.07
2,488.75
491.32
477,348.43
15
2,980.07
2,486.19
493.88
476,854.55
16
2,980.07
2,483.62
496.45
476,358.09
17
2,980.07
2,481.03
499.04
475,859.06
18
2,980.07
2,478.43
501.64
475,357.42
19
2,980.07
2,475.82
504.25
474,853.17
20
2,980.07
2,473.19
506.88
474,346.29
21
2,980.07
2,470.55
509.52
473,836.78
22
2,980.07
2,467.90
512.17
473,324.61
23
2,980.07
2,465.23
514.84
472,809.77
24
2,980.07
2,462.55
517.52
472,292.25
25
2,980.07
2,459.86
520.21
471,772.03
26
2,980.07
2,457.15
522.92
471,249.11
27
2,980.07
2,454.42
525.65
470,723.46
28
2,980.07
2,451.68
528.39
470,195.08
29
2,980.07
2,448.93
531.14
469,663.94
30
2,980.07
2,446.17
533.90
469,130.04
31
2,980.07
2,443.39
536.68
468,593.35
32
2,980.07
2,440.59
539.48
468,053.87
33
2,980.07
2,437.78
542.29
467,511.58
34
2,980.07
2,434.96
545.11
466,966.47
35
2,980.07
2,432.12
547.95
466,418.52
36
2,980.07
2,429.26
550.81
465,867.71
37
2,980.07
2,426.39
553.68
465,314.03
38
2,980.07
2,423.51
556.56
464,757.47
39
2,980.07
2,420.61
559.46
464,198.02
40
2,980.07
2,417.70
562.37
463,635.64
41
2,980.07
2,414.77
565.30
463,070.34
42
2,980.07
2,411.82
568.25
462,502.10
43
2,980.07
2,408.87
571.20
461,930.89
44
2,980.07
2,405.89
574.18
461,356.71
45
2,980.07
2,402.90
577.17
460,779.54
46
2,980.07
2,399.89
580.18
460,199.37
47
2,980.07
2,396.87
583.20
459,616.17
48
2,980.07
2,393.83
586.24
459,029.93
49
2,980.07
2,390.78
589.29
458,440.64
50
2,980.07
2,387.71
592.36
457,848.28
51
2,980.07
2,384.63
595.44
457,252.84
52
2,980.07
2,381.53
598.54
456,654.30
53
2,980.07
2,378.41
601.66
456,052.63
54
2,980.07
2,375.27
604.80
455,447.84
55
2,980.07
2,372.12
607.95
454,839.89
56
2,980.07
2,368.96
611.11
454,228.78
57
2,980.07
2,365.77
614.30
453,614.49
58
2,980.07
2,362.58
617.49
452,996.99
59
2,980.07
2,359.36
620.71
452,376.28
60
2,980.07
2,356.13
623.94
451,752.34
61
2,980.07
2,352.88
627.19
451,125.14
62
2,980.07
2,349.61
630.46
450,494.68
63
2,980.07
2,346.33
633.74
449,860.94
64
2,980.07
2,343.03
637.04
449,223.90
65
2,980.07
2,339.71
640.36
448,583.53
66
2,980.07
2,336.37
643.70
447,939.84
67
2,980.07
2,333.02
647.05
447,292.79
68
2,980.07
2,329.65
650.42
446,642.37
69
2,980.07
2,326.26
653.81
445,988.56
70
2,980.07
2,322.86
657.21
445,331.35
71
2,980.07
2,319.43
660.64
444,670.71
72
2,980.07
2,315.99
664.08
444,006.63
73
2,980.07
2,312.53
667.54
443,339.10
74
2,980.07
2,309.06
671.01
442,668.08
75
2,980.07
2,305.56
674.51
441,993.58
76
2,980.07
2,302.05
678.02
441,315.56
77
2,980.07
2,298.52
681.55
440,634.01
78
2,980.07
2,294.97
685.10
439,948.90
79
2,980.07
2,291.40
688.67
439,260.24
80
2,980.07
2,287.81
692.26
438,567.98
81
2,980.07
2,284.21
695.86
437,872.12
82
2,980.07
2,280.58
699.49
437,172.63
83
2,980.07
2,276.94
703.13
436,469.50
84
2,980.07
2,273.28
706.79
435,762.71
85
2,980.07
2,269.60
710.47
435,052.24
86
2,980.07
2,265.90
714.17
434,338.07
87
2,980.07
2,262.18
717.89
433,620.17
88
2,980.07
2,258.44
721.63
432,898.54
89
2,980.07
2,254.68
725.39
432,173.15
90
2,980.07
2,250.90
729.17
431,443.98
91
2,980.07
2,247.10
732.97
430,711.02
92
2,980.07
2,243.29
736.78
429,974.23
93
2,980.07
2,239.45
740.62
429,233.61
94
2,980.07
2,235.59
744.48
428,489.13
95
2,980.07
2,231.71
748.36
427,740.78
96
2,980.07
2,227.82
752.25
426,988.53
97
2,980.07
2,223.90
756.17
426,232.35
98
2,980.07
2,219.96
760.11
425,472.24
99
2,980.07
2,216.00
764.07
424,708.18
100
2,980.07
2,212.02
768.05
423,940.13
101
2,980.07
2,208.02
772.05
423,168.08
102
2,980.07
2,204.00
776.07
422,392.01
103
2,980.07
2,199.96
780.11
421,611.90
104
2,980.07
2,195.90
784.17
420,827.72
105
2,980.07
2,191.81
788.26
420,039.46
106
2,980.07
2,187.71
792.36
419,247.10
107
2,980.07
2,183.58
796.49
418,450.61
108
2,980.07
2,179.43
800.64
417,649.97
109
2,980.07
2,175.26
804.81
416,845.16
110
2,980.07
2,171.07
809.00
416,036.16
111
2,980.07
2,166.85
813.22
415,222.94
112
2,980.07
2,162.62
817.45
414,405.49
113
2,980.07
2,158.36
821.71
413,583.78
114
2,980.07
2,154.08
825.99
412,757.80
115
2,980.07
2,149.78
830.29
411,927.51
116
2,980.07
2,145.46
834.61
411,092.89
117
2,980.07
2,141.11
838.96
410,253.93
118
2,980.07
2,136.74
843.33
409,410.60
119
2,980.07
2,132.35
847.72
408,562.88
120
2,980.07
2,127.93
852.14
407,710.74
121
2,980.07
2,123.49
856.58
406,854.16
122
2,980.07
2,119.03
861.04
405,993.12
123
2,980.07
2,114.55
865.52
405,127.60
124
2,980.07
2,110.04
870.03
404,257.57
125
2,980.07
2,105.51
874.56
403,383.01
126
2,980.07
2,100.95
879.12
402,503.89
127
2,980.07
2,096.37
883.70
401,620.20
128
2,980.07
2,091.77
888.30
400,731.90
129
2,980.07
2,087.15
892.92
399,838.97
130
2,980.07
2,082.49
897.58
398,941.40
131
2,980.07
2,077.82
902.25
398,039.15
132
2,980.07
2,073.12
906.95
397,132.20
133
2,980.07
2,068.40
911.67
396,220.53
134
2,980.07
2,063.65
916.42
395,304.10
135
2,980.07
2,058.88
921.19
394,382.91
136
2,980.07
2,054.08
925.99
393,456.92
137
2,980.07
2,049.25
930.82
392,526.10
138
2,980.07
2,044.41
935.66
391,590.44
139
2,980.07
2,039.53
940.54
390,649.90
140
2,980.07
2,034.63
945.44
389,704.47
141
2,980.07
2,029.71
950.36
388,754.11
142
2,980.07
2,024.76
955.31
387,798.80
143
2,980.07
2,019.79
960.28
386,838.51
144
2,980.07
2,014.78
965.29
385,873.23
145
2,980.07
2,009.76
970.31
384,902.91
146
2,980.07
2,004.70
975.37
383,927.55
147
2,980.07
1,999.62
980.45
382,947.10
148
2,980.07
1,994.52
985.55
381,961.55
149
2,980.07
1,989.38
990.69
380,970.86
150
2,980.07
1,984.22
995.85
379,975.01
151
2,980.07
1,979.04
1,001.03
378,973.98
152
2,980.07
1,973.82
1,006.25
377,967.73
153
2,980.07
1,968.58
1,011.49
376,956.24
154
2,980.07
1,963.31
1,016.76
375,939.49
155
2,980.07
1,958.02
1,022.05
374,917.44
156
2,980.07
1,952.69
1,027.38
373,890.06
157
2,980.07
1,947.34
1,032.73
372,857.33
158
2,980.07
1,941.97
1,038.10
371,819.23
159
2,980.07
1,936.56
1,043.51
370,775.72
160
2,980.07
1,931.12
1,048.95
369,726.77
161
2,980.07
1,925.66
1,054.41
368,672.36
162
2,980.07
1,920.17
1,059.90
367,612.46
163
2,980.07
1,914.65
1,065.42
366,547.04
164
2,980.07
1,909.10
1,070.97
365,476.07
165
2,980.07
1,903.52
1,076.55
364,399.52
166
2,980.07
1,897.91
1,082.16
363,317.36
167
2,980.07
1,892.28
1,087.79
362,229.57
168
2,980.07
1,886.61
1,093.46
361,136.11
169
2,980.07
1,880.92
1,099.15
360,036.96
170
2,980.07
1,875.19
1,104.88
358,932.08
171
2,980.07
1,869.44
1,110.63
357,821.45
172
2,980.07
1,863.65
1,116.42
356,705.03
173
2,980.07
1,857.84
1,122.23
355,582.80
174
2,980.07
1,851.99
1,128.08
354,454.73
175
2,980.07
1,846.12
1,133.95
353,320.78
176
2,980.07
1,840.21
1,139.86
352,180.92
177
2,980.07
1,834.28
1,145.79
351,035.12
178
2,980.07
1,828.31
1,151.76
349,883.36
179
2,980.07
1,822.31
1,157.76
348,725.60
180
2,980.07
1,816.28
1,163.79
347,561.81
181
2,980.07
1,810.22
1,169.85
346,391.96
182
2,980.07
1,804.12
1,175.95
345,216.01
183
2,980.07
1,798.00
1,182.07
344,033.94
184
2,980.07
1,791.84
1,188.23
342,845.72
185
2,980.07
1,785.65
1,194.42
341,651.30
186
2,980.07
1,779.43
1,200.64
340,450.66
187
2,980.07
1,773.18
1,206.89
339,243.78
188
2,980.07
1,766.89
1,213.18
338,030.60
189
2,980.07
1,760.58
1,219.49
336,811.11
190
2,980.07
1,754.22
1,225.85
335,585.26
191
2,980.07
1,747.84
1,232.23
334,353.03
192
2,980.07
1,741.42
1,238.65
333,114.38
193
2,980.07
1,734.97
1,245.10
331,869.28
194
2,980.07
1,728.49
1,251.58
330,617.70
195
2,980.07
1,721.97
1,258.10
329,359.60
196
2,980.07
1,715.41
1,264.66
328,094.94
197
2,980.07
1,708.83
1,271.24
326,823.70
198
2,980.07
1,702.21
1,277.86
325,545.84
199
2,980.07
1,695.55
1,284.52
324,261.32
200
2,980.07
1,688.86
1,291.21
322,970.11
201
2,980.07
1,682.14
1,297.93
321,672.17
202
2,980.07
1,675.38
1,304.69
320,367.48
203
2,980.07
1,668.58
1,311.49
319,055.99
204
2,980.07
1,661.75
1,318.32
317,737.67
205
2,980.07
1,654.88
1,325.19
316,412.48
206
2,980.07
1,647.98
1,332.09
315,080.40
207
2,980.07
1,641.04
1,339.03
313,741.37
208
2,980.07
1,634.07
1,346.00
312,395.37
209
2,980.07
1,627.06
1,353.01
311,042.36
210
2,980.07
1,620.01
1,360.06
309,682.30
211
2,980.07
1,612.93
1,367.14
308,315.16
212
2,980.07
1,605.81
1,374.26
306,940.90
213
2,980.07
1,598.65
1,381.42
305,559.48
214
2,980.07
1,591.46
1,388.61
304,170.86
215
2,980.07
1,584.22
1,395.85
302,775.02
216
2,980.07
1,576.95
1,403.12
301,371.90
217
2,980.07
1,569.65
1,410.42
299,961.47
218
2,980.07
1,562.30
1,417.77
298,543.70
219
2,980.07
1,554.92
1,425.15
297,118.55
220
2,980.07
1,547.49
1,432.58
295,685.97
221
2,980.07
1,540.03
1,440.04
294,245.93
222
2,980.07
1,532.53
1,447.54
292,798.39
223
2,980.07
1,524.99
1,455.08
291,343.32
224
2,980.07
1,517.41
1,462.66
289,880.66
225
2,980.07
1,509.80
1,470.27
288,410.38
226
2,980.07
1,502.14
1,477.93
286,932.45
227
2,980.07
1,494.44
1,485.63
285,446.82
228
2,980.07
1,486.70
1,493.37
283,953.45
229
2,980.07
1,478.92
1,501.15
282,452.31
230
2,980.07
1,471.11
1,508.96
280,943.34
231
2,980.07
1,463.25
1,516.82
279,426.52
232
2,980.07
1,455.35
1,524.72
277,901.80
233
2,980.07
1,447.41
1,532.66
276,369.13
234
2,980.07
1,439.42
1,540.65
274,828.48
235
2,980.07
1,431.40
1,548.67
273,279.81
236
2,980.07
1,423.33
1,556.74
271,723.07
237
2,980.07
1,415.22
1,564.85
270,158.23
238
2,980.07
1,407.07
1,573.00
268,585.23
239
2,980.07
1,398.88
1,581.19
267,004.04
240
2,980.07
1,390.65
1,589.42
265,414.62
241
2,980.07
1,382.37
1,597.70
263,816.92
242
2,980.07
1,374.05
1,606.02
262,210.89
243
2,980.07
1,365.68
1,614.39
260,596.51
244
2,980.07
1,357.27
1,622.80
258,973.71
245
2,980.07
1,348.82
1,631.25
257,342.46
246
2,980.07
1,340.33
1,639.74
255,702.72
247
2,980.07
1,331.78
1,648.29
254,054.43
248
2,980.07
1,323.20
1,656.87
252,397.56
249
2,980.07
1,314.57
1,665.50
250,732.06
250
2,980.07
1,305.90
1,674.17
249,057.89
251
2,980.07
1,297.18
1,682.89
247,375.00
252
2,980.07
1,288.41
1,691.66
245,683.34
253
2,980.07
1,279.60
1,700.47
243,982.87
254
2,980.07
1,270.74
1,709.33
242,273.54
255
2,980.07
1,261.84
1,718.23
240,555.31
256
2,980.07
1,252.89
1,727.18
238,828.14
257
2,980.07
1,243.90
1,736.17
237,091.96
258
2,980.07
1,234.85
1,745.22
235,346.75
259
2,980.07
1,225.76
1,754.31
233,592.44
260
2,980.07
1,216.63
1,763.44
231,829.00
261
2,980.07
1,207.44
1,772.63
230,056.37
262
2,980.07
1,198.21
1,781.86
228,274.51
263
2,980.07
1,188.93
1,791.14
226,483.37
264
2,980.07
1,179.60
1,800.47
224,682.90
265
2,980.07
1,170.22
1,809.85
222,873.05
266
2,980.07
1,160.80
1,819.27
221,053.78
267
2,980.07
1,151.32
1,828.75
219,225.03
268
2,980.07
1,141.80
1,838.27
217,386.76
269
2,980.07
1,132.22
1,847.85
215,538.91
270
2,980.07
1,122.60
1,857.47
213,681.44
271
2,980.07
1,112.92
1,867.15
211,814.30
272
2,980.07
1,103.20
1,876.87
209,937.43
273
2,980.07
1,093.42
1,886.65
208,050.78
274
2,980.07
1,083.60
1,896.47
206,154.31
275
2,980.07
1,073.72
1,906.35
204,247.96
276
2,980.07
1,063.79
1,916.28
202,331.68
277
2,980.07
1,053.81
1,926.26
200,405.42
278
2,980.07
1,043.78
1,936.29
198,469.13
279
2,980.07
1,033.69
1,946.38
196,522.75
280
2,980.07
1,023.56
1,956.51
194,566.24
281
2,980.07
1,013.37
1,966.70
192,599.53
282
2,980.07
1,003.12
1,976.95
190,622.59
283
2,980.07
992.83
1,987.24
188,635.34
284
2,980.07
982.48
1,997.59
186,637.75
285
2,980.07
972.07
2,008.00
184,629.75
286
2,980.07
961.61
2,018.46
182,611.29
287
2,980.07
951.10
2,028.97
180,582.32
288
2,980.07
940.53
2,039.54
178,542.79
289
2,980.07
929.91
2,050.16
176,492.63
290
2,980.07
919.23
2,060.84
174,431.79
291
2,980.07
908.50
2,071.57
172,360.22
292
2,980.07
897.71
2,082.36
170,277.86
293
2,980.07
886.86
2,093.21
168,184.65
294
2,980.07
875.96
2,104.11
166,080.54
295
2,980.07
865.00
2,115.07
163,965.48
296
2,980.07
853.99
2,126.08
161,839.39
297
2,980.07
842.91
2,137.16
159,702.24
298
2,980.07
831.78
2,148.29
157,553.95
299
2,980.07
820.59
2,159.48
155,394.47
300
2,980.07
809.35
2,170.72
153,223.75
301
2,980.07
798.04
2,182.03
151,041.72
302
2,980.07
786.68
2,193.39
148,848.32
303
2,980.07
775.25
2,204.82
146,643.51
304
2,980.07
763.77
2,216.30
144,427.20
305
2,980.07
752.23
2,227.84
142,199.36
306
2,980.07
740.62
2,239.45
139,959.91
307
2,980.07
728.96
2,251.11
137,708.80
308
2,980.07
717.23
2,262.84
135,445.96
309
2,980.07
705.45
2,274.62
133,171.34
310
2,980.07
693.60
2,286.47
130,884.87
311
2,980.07
681.69
2,298.38
128,586.49
312
2,980.07
669.72
2,310.35
126,276.14
313
2,980.07
657.69
2,322.38
123,953.76
314
2,980.07
645.59
2,334.48
121,619.28
315
2,980.07
633.43
2,346.64
119,272.65
316
2,980.07
621.21
2,358.86
116,913.79
317
2,980.07
608.93
2,371.14
114,542.65
318
2,980.07
596.58
2,383.49
112,159.15
319
2,980.07
584.16
2,395.91
109,763.24
320
2,980.07
571.68
2,408.39
107,354.86
321
2,980.07
559.14
2,420.93
104,933.93
322
2,980.07
546.53
2,433.54
102,500.39
323
2,980.07
533.86
2,446.21
100,054.17
324
2,980.07
521.12
2,458.95
97,595.22
325
2,980.07
508.31
2,471.76
95,123.46
326
2,980.07
495.43
2,484.64
92,638.82
327
2,980.07
482.49
2,497.58
90,141.25
328
2,980.07
469.49
2,510.58
87,630.66
329
2,980.07
456.41
2,523.66
85,107.00
330
2,980.07
443.27
2,536.80
82,570.20
331
2,980.07
430.05
2,550.02
80,020.18
332
2,980.07
416.77
2,563.30
77,456.88
333
2,980.07
403.42
2,576.65
74,880.23
334
2,980.07
390.00
2,590.07
72,290.17
335
2,980.07
376.51
2,603.56
69,686.61
336
2,980.07
362.95
2,617.12
67,069.49
337
2,980.07
349.32
2,630.75
64,438.74
338
2,980.07
335.62
2,644.45
61,794.29
339
2,980.07
321.85
2,658.22
59,136.06
340
2,980.07
308.00
2,672.07
56,463.99
341
2,980.07
294.08
2,685.99
53,778.01
342
2,980.07
280.09
2,699.98
51,078.03
343
2,980.07
266.03
2,714.04
48,363.99
344
2,980.07
251.90
2,728.17
45,635.82
345
2,980.07
237.69
2,742.38
42,893.43
346
2,980.07
223.40
2,756.67
40,136.77
347
2,980.07
209.05
2,771.02
37,365.74
348
2,980.07
194.61
2,785.46
34,580.28
349
2,980.07
180.11
2,799.96
31,780.32
350
2,980.07
165.52
2,814.55
28,965.77
351
2,980.07
150.86
2,829.21
26,136.57
352
2,980.07
136.13
2,843.94
23,292.62
353
2,980.07
121.32
2,858.75
20,433.87
354
2,980.07
106.43
2,873.64
17,560.23
355
2,980.07
91.46
2,888.61
14,671.62
356
2,980.07
76.41
2,903.66
11,767.96
357
2,980.07
61.29
2,918.78
8,849.18
358
2,980.07
46.09
2,933.98
5,915.20
359
2,980.07
30.81
2,949.26
2,965.94
360
2,981.39
15.45
2,965.94
0.00
Totals
1,072,826.52
588,826.52
484,000.00

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