Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 2,980.01  
 

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
2,980.01
2,426.58
553.43
517,117.57
2
2,980.01
2,423.99
556.02
516,561.55
3
2,980.01
2,421.38
558.63
516,002.92
4
2,980.01
2,418.76
561.25
515,441.68
5
2,980.01
2,416.13
563.88
514,877.80
6
2,980.01
2,413.49
566.52
514,311.28
7
2,980.01
2,410.83
569.18
513,742.10
8
2,980.01
2,408.17
571.84
513,170.26
9
2,980.01
2,405.49
574.52
512,595.74
10
2,980.01
2,402.79
577.22
512,018.52
11
2,980.01
2,400.09
579.92
511,438.60
12
2,980.01
2,397.37
582.64
510,855.95
13
2,980.01
2,394.64
585.37
510,270.58
14
2,980.01
2,391.89
588.12
509,682.46
15
2,980.01
2,389.14
590.87
509,091.59
16
2,980.01
2,386.37
593.64
508,497.95
17
2,980.01
2,383.58
596.43
507,901.52
18
2,980.01
2,380.79
599.22
507,302.30
19
2,980.01
2,377.98
602.03
506,700.27
20
2,980.01
2,375.16
604.85
506,095.42
21
2,980.01
2,372.32
607.69
505,487.73
22
2,980.01
2,369.47
610.54
504,877.19
23
2,980.01
2,366.61
613.40
504,263.79
24
2,980.01
2,363.74
616.27
503,647.52
25
2,980.01
2,360.85
619.16
503,028.36
26
2,980.01
2,357.95
622.06
502,406.29
27
2,980.01
2,355.03
624.98
501,781.31
28
2,980.01
2,352.10
627.91
501,153.40
29
2,980.01
2,349.16
630.85
500,522.55
30
2,980.01
2,346.20
633.81
499,888.74
31
2,980.01
2,343.23
636.78
499,251.96
32
2,980.01
2,340.24
639.77
498,612.19
33
2,980.01
2,337.24
642.77
497,969.43
34
2,980.01
2,334.23
645.78
497,323.65
35
2,980.01
2,331.20
648.81
496,674.84
36
2,980.01
2,328.16
651.85
496,023.00
37
2,980.01
2,325.11
654.90
495,368.09
38
2,980.01
2,322.04
657.97
494,710.12
39
2,980.01
2,318.95
661.06
494,049.07
40
2,980.01
2,315.85
664.16
493,384.91
41
2,980.01
2,312.74
667.27
492,717.64
42
2,980.01
2,309.61
670.40
492,047.25
43
2,980.01
2,306.47
673.54
491,373.71
44
2,980.01
2,303.31
676.70
490,697.01
45
2,980.01
2,300.14
679.87
490,017.14
46
2,980.01
2,296.96
683.05
489,334.09
47
2,980.01
2,293.75
686.26
488,647.83
48
2,980.01
2,290.54
689.47
487,958.36
49
2,980.01
2,287.30
692.71
487,265.65
50
2,980.01
2,284.06
695.95
486,569.70
51
2,980.01
2,280.80
699.21
485,870.49
52
2,980.01
2,277.52
702.49
485,168.00
53
2,980.01
2,274.22
705.79
484,462.21
54
2,980.01
2,270.92
709.09
483,753.12
55
2,980.01
2,267.59
712.42
483,040.70
56
2,980.01
2,264.25
715.76
482,324.94
57
2,980.01
2,260.90
719.11
481,605.83
58
2,980.01
2,257.53
722.48
480,883.35
59
2,980.01
2,254.14
725.87
480,157.48
60
2,980.01
2,250.74
729.27
479,428.21
61
2,980.01
2,247.32
732.69
478,695.52
62
2,980.01
2,243.89
736.12
477,959.39
63
2,980.01
2,240.43
739.58
477,219.82
64
2,980.01
2,236.97
743.04
476,476.78
65
2,980.01
2,233.48
746.53
475,730.25
66
2,980.01
2,229.99
750.02
474,980.23
67
2,980.01
2,226.47
753.54
474,226.69
68
2,980.01
2,222.94
757.07
473,469.61
69
2,980.01
2,219.39
760.62
472,708.99
70
2,980.01
2,215.82
764.19
471,944.81
71
2,980.01
2,212.24
767.77
471,177.04
72
2,980.01
2,208.64
771.37
470,405.67
73
2,980.01
2,205.03
774.98
469,630.69
74
2,980.01
2,201.39
778.62
468,852.07
75
2,980.01
2,197.74
782.27
468,069.80
76
2,980.01
2,194.08
785.93
467,283.87
77
2,980.01
2,190.39
789.62
466,494.25
78
2,980.01
2,186.69
793.32
465,700.94
79
2,980.01
2,182.97
797.04
464,903.90
80
2,980.01
2,179.24
800.77
464,103.13
81
2,980.01
2,175.48
804.53
463,298.60
82
2,980.01
2,171.71
808.30
462,490.30
83
2,980.01
2,167.92
812.09
461,678.22
84
2,980.01
2,164.12
815.89
460,862.32
85
2,980.01
2,160.29
819.72
460,042.60
86
2,980.01
2,156.45
823.56
459,219.04
87
2,980.01
2,152.59
827.42
458,391.62
88
2,980.01
2,148.71
831.30
457,560.32
89
2,980.01
2,144.81
835.20
456,725.13
90
2,980.01
2,140.90
839.11
455,886.02
91
2,980.01
2,136.97
843.04
455,042.97
92
2,980.01
2,133.01
847.00
454,195.98
93
2,980.01
2,129.04
850.97
453,345.01
94
2,980.01
2,125.05
854.96
452,490.05
95
2,980.01
2,121.05
858.96
451,631.09
96
2,980.01
2,117.02
862.99
450,768.10
97
2,980.01
2,112.98
867.03
449,901.07
98
2,980.01
2,108.91
871.10
449,029.97
99
2,980.01
2,104.83
875.18
448,154.79
100
2,980.01
2,100.73
879.28
447,275.50
101
2,980.01
2,096.60
883.41
446,392.10
102
2,980.01
2,092.46
887.55
445,504.55
103
2,980.01
2,088.30
891.71
444,612.84
104
2,980.01
2,084.12
895.89
443,716.95
105
2,980.01
2,079.92
900.09
442,816.87
106
2,980.01
2,075.70
904.31
441,912.56
107
2,980.01
2,071.47
908.54
441,004.02
108
2,980.01
2,067.21
912.80
440,091.21
109
2,980.01
2,062.93
917.08
439,174.13
110
2,980.01
2,058.63
921.38
438,252.75
111
2,980.01
2,054.31
925.70
437,327.05
112
2,980.01
2,049.97
930.04
436,397.01
113
2,980.01
2,045.61
934.40
435,462.61
114
2,980.01
2,041.23
938.78
434,523.83
115
2,980.01
2,036.83
943.18
433,580.65
116
2,980.01
2,032.41
947.60
432,633.05
117
2,980.01
2,027.97
952.04
431,681.01
118
2,980.01
2,023.50
956.51
430,724.50
119
2,980.01
2,019.02
960.99
429,763.52
120
2,980.01
2,014.52
965.49
428,798.02
121
2,980.01
2,009.99
970.02
427,828.00
122
2,980.01
2,005.44
974.57
426,853.44
123
2,980.01
2,000.88
979.13
425,874.30
124
2,980.01
1,996.29
983.72
424,890.58
125
2,980.01
1,991.67
988.34
423,902.24
126
2,980.01
1,987.04
992.97
422,909.27
127
2,980.01
1,982.39
997.62
421,911.65
128
2,980.01
1,977.71
1,002.30
420,909.35
129
2,980.01
1,973.01
1,007.00
419,902.35
130
2,980.01
1,968.29
1,011.72
418,890.64
131
2,980.01
1,963.55
1,016.46
417,874.18
132
2,980.01
1,958.79
1,021.22
416,852.95
133
2,980.01
1,954.00
1,026.01
415,826.94
134
2,980.01
1,949.19
1,030.82
414,796.12
135
2,980.01
1,944.36
1,035.65
413,760.47
136
2,980.01
1,939.50
1,040.51
412,719.96
137
2,980.01
1,934.62
1,045.39
411,674.57
138
2,980.01
1,929.72
1,050.29
410,624.29
139
2,980.01
1,924.80
1,055.21
409,569.08
140
2,980.01
1,919.86
1,060.15
408,508.92
141
2,980.01
1,914.89
1,065.12
407,443.80
142
2,980.01
1,909.89
1,070.12
406,373.68
143
2,980.01
1,904.88
1,075.13
405,298.55
144
2,980.01
1,899.84
1,080.17
404,218.38
145
2,980.01
1,894.77
1,085.24
403,133.14
146
2,980.01
1,889.69
1,090.32
402,042.82
147
2,980.01
1,884.58
1,095.43
400,947.38
148
2,980.01
1,879.44
1,100.57
399,846.81
149
2,980.01
1,874.28
1,105.73
398,741.08
150
2,980.01
1,869.10
1,110.91
397,630.17
151
2,980.01
1,863.89
1,116.12
396,514.05
152
2,980.01
1,858.66
1,121.35
395,392.70
153
2,980.01
1,853.40
1,126.61
394,266.10
154
2,980.01
1,848.12
1,131.89
393,134.21
155
2,980.01
1,842.82
1,137.19
391,997.02
156
2,980.01
1,837.49
1,142.52
390,854.49
157
2,980.01
1,832.13
1,147.88
389,706.61
158
2,980.01
1,826.75
1,153.26
388,553.35
159
2,980.01
1,821.34
1,158.67
387,394.69
160
2,980.01
1,815.91
1,164.10
386,230.59
161
2,980.01
1,810.46
1,169.55
385,061.03
162
2,980.01
1,804.97
1,175.04
383,886.00
163
2,980.01
1,799.47
1,180.54
382,705.45
164
2,980.01
1,793.93
1,186.08
381,519.38
165
2,980.01
1,788.37
1,191.64
380,327.74
166
2,980.01
1,782.79
1,197.22
379,130.51
167
2,980.01
1,777.17
1,202.84
377,927.68
168
2,980.01
1,771.54
1,208.47
376,719.20
169
2,980.01
1,765.87
1,214.14
375,505.07
170
2,980.01
1,760.18
1,219.83
374,285.24
171
2,980.01
1,754.46
1,225.55
373,059.69
172
2,980.01
1,748.72
1,231.29
371,828.40
173
2,980.01
1,742.95
1,237.06
370,591.33
174
2,980.01
1,737.15
1,242.86
369,348.47
175
2,980.01
1,731.32
1,248.69
368,099.78
176
2,980.01
1,725.47
1,254.54
366,845.24
177
2,980.01
1,719.59
1,260.42
365,584.81
178
2,980.01
1,713.68
1,266.33
364,318.48
179
2,980.01
1,707.74
1,272.27
363,046.22
180
2,980.01
1,701.78
1,278.23
361,767.98
181
2,980.01
1,695.79
1,284.22
360,483.76
182
2,980.01
1,689.77
1,290.24
359,193.52
183
2,980.01
1,683.72
1,296.29
357,897.23
184
2,980.01
1,677.64
1,302.37
356,594.86
185
2,980.01
1,671.54
1,308.47
355,286.39
186
2,980.01
1,665.40
1,314.61
353,971.79
187
2,980.01
1,659.24
1,320.77
352,651.02
188
2,980.01
1,653.05
1,326.96
351,324.06
189
2,980.01
1,646.83
1,333.18
349,990.88
190
2,980.01
1,640.58
1,339.43
348,651.45
191
2,980.01
1,634.30
1,345.71
347,305.75
192
2,980.01
1,628.00
1,352.01
345,953.73
193
2,980.01
1,621.66
1,358.35
344,595.38
194
2,980.01
1,615.29
1,364.72
343,230.66
195
2,980.01
1,608.89
1,371.12
341,859.55
196
2,980.01
1,602.47
1,377.54
340,482.00
197
2,980.01
1,596.01
1,384.00
339,098.00
198
2,980.01
1,589.52
1,390.49
337,707.51
199
2,980.01
1,583.00
1,397.01
336,310.51
200
2,980.01
1,576.46
1,403.55
334,906.95
201
2,980.01
1,569.88
1,410.13
333,496.82
202
2,980.01
1,563.27
1,416.74
332,080.08
203
2,980.01
1,556.63
1,423.38
330,656.69
204
2,980.01
1,549.95
1,430.06
329,226.63
205
2,980.01
1,543.25
1,436.76
327,789.87
206
2,980.01
1,536.52
1,443.49
326,346.38
207
2,980.01
1,529.75
1,450.26
324,896.12
208
2,980.01
1,522.95
1,457.06
323,439.06
209
2,980.01
1,516.12
1,463.89
321,975.17
210
2,980.01
1,509.26
1,470.75
320,504.42
211
2,980.01
1,502.36
1,477.65
319,026.77
212
2,980.01
1,495.44
1,484.57
317,542.20
213
2,980.01
1,488.48
1,491.53
316,050.67
214
2,980.01
1,481.49
1,498.52
314,552.15
215
2,980.01
1,474.46
1,505.55
313,046.60
216
2,980.01
1,467.41
1,512.60
311,534.00
217
2,980.01
1,460.32
1,519.69
310,014.30
218
2,980.01
1,453.19
1,526.82
308,487.48
219
2,980.01
1,446.04
1,533.97
306,953.51
220
2,980.01
1,438.84
1,541.17
305,412.34
221
2,980.01
1,431.62
1,548.39
303,863.95
222
2,980.01
1,424.36
1,555.65
302,308.31
223
2,980.01
1,417.07
1,562.94
300,745.37
224
2,980.01
1,409.74
1,570.27
299,175.10
225
2,980.01
1,402.38
1,577.63
297,597.47
226
2,980.01
1,394.99
1,585.02
296,012.45
227
2,980.01
1,387.56
1,592.45
294,420.00
228
2,980.01
1,380.09
1,599.92
292,820.08
229
2,980.01
1,372.59
1,607.42
291,212.67
230
2,980.01
1,365.06
1,614.95
289,597.72
231
2,980.01
1,357.49
1,622.52
287,975.20
232
2,980.01
1,349.88
1,630.13
286,345.07
233
2,980.01
1,342.24
1,637.77
284,707.30
234
2,980.01
1,334.57
1,645.44
283,061.86
235
2,980.01
1,326.85
1,653.16
281,408.70
236
2,980.01
1,319.10
1,660.91
279,747.79
237
2,980.01
1,311.32
1,668.69
278,079.10
238
2,980.01
1,303.50
1,676.51
276,402.59
239
2,980.01
1,295.64
1,684.37
274,718.21
240
2,980.01
1,287.74
1,692.27
273,025.95
241
2,980.01
1,279.81
1,700.20
271,325.75
242
2,980.01
1,271.84
1,708.17
269,617.57
243
2,980.01
1,263.83
1,716.18
267,901.40
244
2,980.01
1,255.79
1,724.22
266,177.17
245
2,980.01
1,247.71
1,732.30
264,444.87
246
2,980.01
1,239.59
1,740.42
262,704.45
247
2,980.01
1,231.43
1,748.58
260,955.86
248
2,980.01
1,223.23
1,756.78
259,199.08
249
2,980.01
1,215.00
1,765.01
257,434.07
250
2,980.01
1,206.72
1,773.29
255,660.78
251
2,980.01
1,198.41
1,781.60
253,879.18
252
2,980.01
1,190.06
1,789.95
252,089.23
253
2,980.01
1,181.67
1,798.34
250,290.89
254
2,980.01
1,173.24
1,806.77
248,484.12
255
2,980.01
1,164.77
1,815.24
246,668.88
256
2,980.01
1,156.26
1,823.75
244,845.13
257
2,980.01
1,147.71
1,832.30
243,012.83
258
2,980.01
1,139.12
1,840.89
241,171.94
259
2,980.01
1,130.49
1,849.52
239,322.42
260
2,980.01
1,121.82
1,858.19
237,464.24
261
2,980.01
1,113.11
1,866.90
235,597.34
262
2,980.01
1,104.36
1,875.65
233,721.69
263
2,980.01
1,095.57
1,884.44
231,837.25
264
2,980.01
1,086.74
1,893.27
229,943.98
265
2,980.01
1,077.86
1,902.15
228,041.83
266
2,980.01
1,068.95
1,911.06
226,130.77
267
2,980.01
1,059.99
1,920.02
224,210.75
268
2,980.01
1,050.99
1,929.02
222,281.73
269
2,980.01
1,041.95
1,938.06
220,343.66
270
2,980.01
1,032.86
1,947.15
218,396.51
271
2,980.01
1,023.73
1,956.28
216,440.24
272
2,980.01
1,014.56
1,965.45
214,474.79
273
2,980.01
1,005.35
1,974.66
212,500.13
274
2,980.01
996.09
1,983.92
210,516.21
275
2,980.01
986.79
1,993.22
208,523.00
276
2,980.01
977.45
2,002.56
206,520.44
277
2,980.01
968.06
2,011.95
204,508.50
278
2,980.01
958.63
2,021.38
202,487.12
279
2,980.01
949.16
2,030.85
200,456.27
280
2,980.01
939.64
2,040.37
198,415.90
281
2,980.01
930.07
2,049.94
196,365.96
282
2,980.01
920.47
2,059.54
194,306.42
283
2,980.01
910.81
2,069.20
192,237.22
284
2,980.01
901.11
2,078.90
190,158.32
285
2,980.01
891.37
2,088.64
188,069.68
286
2,980.01
881.58
2,098.43
185,971.24
287
2,980.01
871.74
2,108.27
183,862.97
288
2,980.01
861.86
2,118.15
181,744.82
289
2,980.01
851.93
2,128.08
179,616.74
290
2,980.01
841.95
2,138.06
177,478.68
291
2,980.01
831.93
2,148.08
175,330.60
292
2,980.01
821.86
2,158.15
173,172.46
293
2,980.01
811.75
2,168.26
171,004.19
294
2,980.01
801.58
2,178.43
168,825.76
295
2,980.01
791.37
2,188.64
166,637.13
296
2,980.01
781.11
2,198.90
164,438.23
297
2,980.01
770.80
2,209.21
162,229.02
298
2,980.01
760.45
2,219.56
160,009.46
299
2,980.01
750.04
2,229.97
157,779.49
300
2,980.01
739.59
2,240.42
155,539.08
301
2,980.01
729.09
2,250.92
153,288.16
302
2,980.01
718.54
2,261.47
151,026.68
303
2,980.01
707.94
2,272.07
148,754.61
304
2,980.01
697.29
2,282.72
146,471.89
305
2,980.01
686.59
2,293.42
144,178.47
306
2,980.01
675.84
2,304.17
141,874.29
307
2,980.01
665.04
2,314.97
139,559.32
308
2,980.01
654.18
2,325.83
137,233.49
309
2,980.01
643.28
2,336.73
134,896.76
310
2,980.01
632.33
2,347.68
132,549.08
311
2,980.01
621.32
2,358.69
130,190.40
312
2,980.01
610.27
2,369.74
127,820.65
313
2,980.01
599.16
2,380.85
125,439.80
314
2,980.01
588.00
2,392.01
123,047.79
315
2,980.01
576.79
2,403.22
120,644.57
316
2,980.01
565.52
2,414.49
118,230.08
317
2,980.01
554.20
2,425.81
115,804.27
318
2,980.01
542.83
2,437.18
113,367.10
319
2,980.01
531.41
2,448.60
110,918.49
320
2,980.01
519.93
2,460.08
108,458.41
321
2,980.01
508.40
2,471.61
105,986.80
322
2,980.01
496.81
2,483.20
103,503.61
323
2,980.01
485.17
2,494.84
101,008.77
324
2,980.01
473.48
2,506.53
98,502.24
325
2,980.01
461.73
2,518.28
95,983.96
326
2,980.01
449.92
2,530.09
93,453.87
327
2,980.01
438.07
2,541.94
90,911.93
328
2,980.01
426.15
2,553.86
88,358.07
329
2,980.01
414.18
2,565.83
85,792.24
330
2,980.01
402.15
2,577.86
83,214.38
331
2,980.01
390.07
2,589.94
80,624.43
332
2,980.01
377.93
2,602.08
78,022.35
333
2,980.01
365.73
2,614.28
75,408.07
334
2,980.01
353.48
2,626.53
72,781.54
335
2,980.01
341.16
2,638.85
70,142.69
336
2,980.01
328.79
2,651.22
67,491.47
337
2,980.01
316.37
2,663.64
64,827.83
338
2,980.01
303.88
2,676.13
62,151.70
339
2,980.01
291.34
2,688.67
59,463.03
340
2,980.01
278.73
2,701.28
56,761.75
341
2,980.01
266.07
2,713.94
54,047.81
342
2,980.01
253.35
2,726.66
51,321.15
343
2,980.01
240.57
2,739.44
48,581.71
344
2,980.01
227.73
2,752.28
45,829.42
345
2,980.01
214.83
2,765.18
43,064.24
346
2,980.01
201.86
2,778.15
40,286.09
347
2,980.01
188.84
2,791.17
37,494.92
348
2,980.01
175.76
2,804.25
34,690.67
349
2,980.01
162.61
2,817.40
31,873.27
350
2,980.01
149.41
2,830.60
29,042.67
351
2,980.01
136.14
2,843.87
26,198.80
352
2,980.01
122.81
2,857.20
23,341.59
353
2,980.01
109.41
2,870.60
20,471.00
354
2,980.01
95.96
2,884.05
17,586.95
355
2,980.01
82.44
2,897.57
14,689.37
356
2,980.01
68.86
2,911.15
11,778.22
357
2,980.01
55.21
2,924.80
8,853.42
358
2,980.01
41.50
2,938.51
5,914.91
359
2,980.01
27.73
2,952.28
2,962.63
360
2,976.52
13.89
2,962.63
0.00
Totals
1,072,800.11
555,129.11
517,671.00

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