Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,980.99  
 

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
1,980.99
717.50
1,263.49
572,736.51
2
1,980.99
715.92
1,265.07
571,471.44
3
1,980.99
714.34
1,266.65
570,204.79
4
1,980.99
712.76
1,268.23
568,936.56
5
1,980.99
711.17
1,269.82
567,666.74
6
1,980.99
709.58
1,271.41
566,395.33
7
1,980.99
707.99
1,273.00
565,122.33
8
1,980.99
706.40
1,274.59
563,847.75
9
1,980.99
704.81
1,276.18
562,571.57
10
1,980.99
703.21
1,277.78
561,293.79
11
1,980.99
701.62
1,279.37
560,014.42
12
1,980.99
700.02
1,280.97
558,733.45
13
1,980.99
698.42
1,282.57
557,450.87
14
1,980.99
696.81
1,284.18
556,166.70
15
1,980.99
695.21
1,285.78
554,880.92
16
1,980.99
693.60
1,287.39
553,593.53
17
1,980.99
691.99
1,289.00
552,304.53
18
1,980.99
690.38
1,290.61
551,013.92
19
1,980.99
688.77
1,292.22
549,721.70
20
1,980.99
687.15
1,293.84
548,427.86
21
1,980.99
685.53
1,295.46
547,132.40
22
1,980.99
683.92
1,297.07
545,835.33
23
1,980.99
682.29
1,298.70
544,536.63
24
1,980.99
680.67
1,300.32
543,236.31
25
1,980.99
679.05
1,301.94
541,934.37
26
1,980.99
677.42
1,303.57
540,630.80
27
1,980.99
675.79
1,305.20
539,325.60
28
1,980.99
674.16
1,306.83
538,018.76
29
1,980.99
672.52
1,308.47
536,710.30
30
1,980.99
670.89
1,310.10
535,400.19
31
1,980.99
669.25
1,311.74
534,088.45
32
1,980.99
667.61
1,313.38
532,775.07
33
1,980.99
665.97
1,315.02
531,460.05
34
1,980.99
664.33
1,316.66
530,143.39
35
1,980.99
662.68
1,318.31
528,825.08
36
1,980.99
661.03
1,319.96
527,505.12
37
1,980.99
659.38
1,321.61
526,183.51
38
1,980.99
657.73
1,323.26
524,860.25
39
1,980.99
656.08
1,324.91
523,535.34
40
1,980.99
654.42
1,326.57
522,208.76
41
1,980.99
652.76
1,328.23
520,880.54
42
1,980.99
651.10
1,329.89
519,550.65
43
1,980.99
649.44
1,331.55
518,219.09
44
1,980.99
647.77
1,333.22
516,885.88
45
1,980.99
646.11
1,334.88
515,551.00
46
1,980.99
644.44
1,336.55
514,214.44
47
1,980.99
642.77
1,338.22
512,876.22
48
1,980.99
641.10
1,339.89
511,536.33
49
1,980.99
639.42
1,341.57
510,194.76
50
1,980.99
637.74
1,343.25
508,851.51
51
1,980.99
636.06
1,344.93
507,506.59
52
1,980.99
634.38
1,346.61
506,159.98
53
1,980.99
632.70
1,348.29
504,811.69
54
1,980.99
631.01
1,349.98
503,461.71
55
1,980.99
629.33
1,351.66
502,110.05
56
1,980.99
627.64
1,353.35
500,756.70
57
1,980.99
625.95
1,355.04
499,401.65
58
1,980.99
624.25
1,356.74
498,044.92
59
1,980.99
622.56
1,358.43
496,686.48
60
1,980.99
620.86
1,360.13
495,326.35
61
1,980.99
619.16
1,361.83
493,964.52
62
1,980.99
617.46
1,363.53
492,600.98
63
1,980.99
615.75
1,365.24
491,235.75
64
1,980.99
614.04
1,366.95
489,868.80
65
1,980.99
612.34
1,368.65
488,500.15
66
1,980.99
610.63
1,370.36
487,129.78
67
1,980.99
608.91
1,372.08
485,757.70
68
1,980.99
607.20
1,373.79
484,383.91
69
1,980.99
605.48
1,375.51
483,008.40
70
1,980.99
603.76
1,377.23
481,631.17
71
1,980.99
602.04
1,378.95
480,252.22
72
1,980.99
600.32
1,380.67
478,871.55
73
1,980.99
598.59
1,382.40
477,489.14
74
1,980.99
596.86
1,384.13
476,105.02
75
1,980.99
595.13
1,385.86
474,719.16
76
1,980.99
593.40
1,387.59
473,331.57
77
1,980.99
591.66
1,389.33
471,942.24
78
1,980.99
589.93
1,391.06
470,551.18
79
1,980.99
588.19
1,392.80
469,158.38
80
1,980.99
586.45
1,394.54
467,763.84
81
1,980.99
584.70
1,396.29
466,367.55
82
1,980.99
582.96
1,398.03
464,969.52
83
1,980.99
581.21
1,399.78
463,569.74
84
1,980.99
579.46
1,401.53
462,168.21
85
1,980.99
577.71
1,403.28
460,764.93
86
1,980.99
575.96
1,405.03
459,359.90
87
1,980.99
574.20
1,406.79
457,953.11
88
1,980.99
572.44
1,408.55
456,544.56
89
1,980.99
570.68
1,410.31
455,134.25
90
1,980.99
568.92
1,412.07
453,722.18
91
1,980.99
567.15
1,413.84
452,308.34
92
1,980.99
565.39
1,415.60
450,892.74
93
1,980.99
563.62
1,417.37
449,475.36
94
1,980.99
561.84
1,419.15
448,056.22
95
1,980.99
560.07
1,420.92
446,635.30
96
1,980.99
558.29
1,422.70
445,212.60
97
1,980.99
556.52
1,424.47
443,788.13
98
1,980.99
554.74
1,426.25
442,361.87
99
1,980.99
552.95
1,428.04
440,933.84
100
1,980.99
551.17
1,429.82
439,504.01
101
1,980.99
549.38
1,431.61
438,072.40
102
1,980.99
547.59
1,433.40
436,639.00
103
1,980.99
545.80
1,435.19
435,203.81
104
1,980.99
544.00
1,436.99
433,766.83
105
1,980.99
542.21
1,438.78
432,328.05
106
1,980.99
540.41
1,440.58
430,887.47
107
1,980.99
538.61
1,442.38
429,445.09
108
1,980.99
536.81
1,444.18
428,000.90
109
1,980.99
535.00
1,445.99
426,554.91
110
1,980.99
533.19
1,447.80
425,107.12
111
1,980.99
531.38
1,449.61
423,657.51
112
1,980.99
529.57
1,451.42
422,206.09
113
1,980.99
527.76
1,453.23
420,752.86
114
1,980.99
525.94
1,455.05
419,297.81
115
1,980.99
524.12
1,456.87
417,840.94
116
1,980.99
522.30
1,458.69
416,382.25
117
1,980.99
520.48
1,460.51
414,921.74
118
1,980.99
518.65
1,462.34
413,459.40
119
1,980.99
516.82
1,464.17
411,995.24
120
1,980.99
514.99
1,466.00
410,529.24
121
1,980.99
513.16
1,467.83
409,061.41
122
1,980.99
511.33
1,469.66
407,591.75
123
1,980.99
509.49
1,471.50
406,120.25
124
1,980.99
507.65
1,473.34
404,646.91
125
1,980.99
505.81
1,475.18
403,171.73
126
1,980.99
503.96
1,477.03
401,694.70
127
1,980.99
502.12
1,478.87
400,215.83
128
1,980.99
500.27
1,480.72
398,735.11
129
1,980.99
498.42
1,482.57
397,252.54
130
1,980.99
496.57
1,484.42
395,768.12
131
1,980.99
494.71
1,486.28
394,281.84
132
1,980.99
492.85
1,488.14
392,793.70
133
1,980.99
490.99
1,490.00
391,303.70
134
1,980.99
489.13
1,491.86
389,811.84
135
1,980.99
487.26
1,493.73
388,318.12
136
1,980.99
485.40
1,495.59
386,822.52
137
1,980.99
483.53
1,497.46
385,325.06
138
1,980.99
481.66
1,499.33
383,825.73
139
1,980.99
479.78
1,501.21
382,324.52
140
1,980.99
477.91
1,503.08
380,821.44
141
1,980.99
476.03
1,504.96
379,316.47
142
1,980.99
474.15
1,506.84
377,809.63
143
1,980.99
472.26
1,508.73
376,300.90
144
1,980.99
470.38
1,510.61
374,790.29
145
1,980.99
468.49
1,512.50
373,277.78
146
1,980.99
466.60
1,514.39
371,763.39
147
1,980.99
464.70
1,516.29
370,247.11
148
1,980.99
462.81
1,518.18
368,728.92
149
1,980.99
460.91
1,520.08
367,208.85
150
1,980.99
459.01
1,521.98
365,686.87
151
1,980.99
457.11
1,523.88
364,162.99
152
1,980.99
455.20
1,525.79
362,637.20
153
1,980.99
453.30
1,527.69
361,109.51
154
1,980.99
451.39
1,529.60
359,579.90
155
1,980.99
449.47
1,531.52
358,048.39
156
1,980.99
447.56
1,533.43
356,514.96
157
1,980.99
445.64
1,535.35
354,979.61
158
1,980.99
443.72
1,537.27
353,442.35
159
1,980.99
441.80
1,539.19
351,903.16
160
1,980.99
439.88
1,541.11
350,362.05
161
1,980.99
437.95
1,543.04
348,819.01
162
1,980.99
436.02
1,544.97
347,274.04
163
1,980.99
434.09
1,546.90
345,727.15
164
1,980.99
432.16
1,548.83
344,178.32
165
1,980.99
430.22
1,550.77
342,627.55
166
1,980.99
428.28
1,552.71
341,074.84
167
1,980.99
426.34
1,554.65
339,520.20
168
1,980.99
424.40
1,556.59
337,963.61
169
1,980.99
422.45
1,558.54
336,405.07
170
1,980.99
420.51
1,560.48
334,844.59
171
1,980.99
418.56
1,562.43
333,282.15
172
1,980.99
416.60
1,564.39
331,717.77
173
1,980.99
414.65
1,566.34
330,151.42
174
1,980.99
412.69
1,568.30
328,583.12
175
1,980.99
410.73
1,570.26
327,012.86
176
1,980.99
408.77
1,572.22
325,440.64
177
1,980.99
406.80
1,574.19
323,866.45
178
1,980.99
404.83
1,576.16
322,290.29
179
1,980.99
402.86
1,578.13
320,712.16
180
1,980.99
400.89
1,580.10
319,132.06
181
1,980.99
398.92
1,582.07
317,549.99
182
1,980.99
396.94
1,584.05
315,965.94
183
1,980.99
394.96
1,586.03
314,379.90
184
1,980.99
392.97
1,588.02
312,791.89
185
1,980.99
390.99
1,590.00
311,201.89
186
1,980.99
389.00
1,591.99
309,609.90
187
1,980.99
387.01
1,593.98
308,015.92
188
1,980.99
385.02
1,595.97
306,419.95
189
1,980.99
383.02
1,597.97
304,821.99
190
1,980.99
381.03
1,599.96
303,222.03
191
1,980.99
379.03
1,601.96
301,620.06
192
1,980.99
377.03
1,603.96
300,016.10
193
1,980.99
375.02
1,605.97
298,410.13
194
1,980.99
373.01
1,607.98
296,802.15
195
1,980.99
371.00
1,609.99
295,192.16
196
1,980.99
368.99
1,612.00
293,580.16
197
1,980.99
366.98
1,614.01
291,966.15
198
1,980.99
364.96
1,616.03
290,350.12
199
1,980.99
362.94
1,618.05
288,732.07
200
1,980.99
360.92
1,620.07
287,111.99
201
1,980.99
358.89
1,622.10
285,489.89
202
1,980.99
356.86
1,624.13
283,865.76
203
1,980.99
354.83
1,626.16
282,239.61
204
1,980.99
352.80
1,628.19
280,611.41
205
1,980.99
350.76
1,630.23
278,981.19
206
1,980.99
348.73
1,632.26
277,348.93
207
1,980.99
346.69
1,634.30
275,714.62
208
1,980.99
344.64
1,636.35
274,078.27
209
1,980.99
342.60
1,638.39
272,439.88
210
1,980.99
340.55
1,640.44
270,799.44
211
1,980.99
338.50
1,642.49
269,156.95
212
1,980.99
336.45
1,644.54
267,512.41
213
1,980.99
334.39
1,646.60
265,865.81
214
1,980.99
332.33
1,648.66
264,217.15
215
1,980.99
330.27
1,650.72
262,566.43
216
1,980.99
328.21
1,652.78
260,913.65
217
1,980.99
326.14
1,654.85
259,258.80
218
1,980.99
324.07
1,656.92
257,601.89
219
1,980.99
322.00
1,658.99
255,942.90
220
1,980.99
319.93
1,661.06
254,281.84
221
1,980.99
317.85
1,663.14
252,618.70
222
1,980.99
315.77
1,665.22
250,953.48
223
1,980.99
313.69
1,667.30
249,286.18
224
1,980.99
311.61
1,669.38
247,616.80
225
1,980.99
309.52
1,671.47
245,945.33
226
1,980.99
307.43
1,673.56
244,271.77
227
1,980.99
305.34
1,675.65
242,596.12
228
1,980.99
303.25
1,677.74
240,918.38
229
1,980.99
301.15
1,679.84
239,238.54
230
1,980.99
299.05
1,681.94
237,556.60
231
1,980.99
296.95
1,684.04
235,872.55
232
1,980.99
294.84
1,686.15
234,186.40
233
1,980.99
292.73
1,688.26
232,498.15
234
1,980.99
290.62
1,690.37
230,807.78
235
1,980.99
288.51
1,692.48
229,115.30
236
1,980.99
286.39
1,694.60
227,420.70
237
1,980.99
284.28
1,696.71
225,723.99
238
1,980.99
282.15
1,698.84
224,025.15
239
1,980.99
280.03
1,700.96
222,324.19
240
1,980.99
277.91
1,703.08
220,621.11
241
1,980.99
275.78
1,705.21
218,915.90
242
1,980.99
273.64
1,707.35
217,208.55
243
1,980.99
271.51
1,709.48
215,499.07
244
1,980.99
269.37
1,711.62
213,787.45
245
1,980.99
267.23
1,713.76
212,073.70
246
1,980.99
265.09
1,715.90
210,357.80
247
1,980.99
262.95
1,718.04
208,639.76
248
1,980.99
260.80
1,720.19
206,919.57
249
1,980.99
258.65
1,722.34
205,197.23
250
1,980.99
256.50
1,724.49
203,472.73
251
1,980.99
254.34
1,726.65
201,746.09
252
1,980.99
252.18
1,728.81
200,017.28
253
1,980.99
250.02
1,730.97
198,286.31
254
1,980.99
247.86
1,733.13
196,553.18
255
1,980.99
245.69
1,735.30
194,817.88
256
1,980.99
243.52
1,737.47
193,080.41
257
1,980.99
241.35
1,739.64
191,340.77
258
1,980.99
239.18
1,741.81
189,598.96
259
1,980.99
237.00
1,743.99
187,854.97
260
1,980.99
234.82
1,746.17
186,108.80
261
1,980.99
232.64
1,748.35
184,360.44
262
1,980.99
230.45
1,750.54
182,609.90
263
1,980.99
228.26
1,752.73
180,857.17
264
1,980.99
226.07
1,754.92
179,102.26
265
1,980.99
223.88
1,757.11
177,345.14
266
1,980.99
221.68
1,759.31
175,585.83
267
1,980.99
219.48
1,761.51
173,824.33
268
1,980.99
217.28
1,763.71
172,060.62
269
1,980.99
215.08
1,765.91
170,294.70
270
1,980.99
212.87
1,768.12
168,526.58
271
1,980.99
210.66
1,770.33
166,756.25
272
1,980.99
208.45
1,772.54
164,983.71
273
1,980.99
206.23
1,774.76
163,208.94
274
1,980.99
204.01
1,776.98
161,431.97
275
1,980.99
201.79
1,779.20
159,652.77
276
1,980.99
199.57
1,781.42
157,871.34
277
1,980.99
197.34
1,783.65
156,087.69
278
1,980.99
195.11
1,785.88
154,301.81
279
1,980.99
192.88
1,788.11
152,513.70
280
1,980.99
190.64
1,790.35
150,723.35
281
1,980.99
188.40
1,792.59
148,930.76
282
1,980.99
186.16
1,794.83
147,135.94
283
1,980.99
183.92
1,797.07
145,338.87
284
1,980.99
181.67
1,799.32
143,539.55
285
1,980.99
179.42
1,801.57
141,737.99
286
1,980.99
177.17
1,803.82
139,934.17
287
1,980.99
174.92
1,806.07
138,128.10
288
1,980.99
172.66
1,808.33
136,319.77
289
1,980.99
170.40
1,810.59
134,509.18
290
1,980.99
168.14
1,812.85
132,696.32
291
1,980.99
165.87
1,815.12
130,881.20
292
1,980.99
163.60
1,817.39
129,063.81
293
1,980.99
161.33
1,819.66
127,244.15
294
1,980.99
159.06
1,821.93
125,422.22
295
1,980.99
156.78
1,824.21
123,598.01
296
1,980.99
154.50
1,826.49
121,771.51
297
1,980.99
152.21
1,828.78
119,942.74
298
1,980.99
149.93
1,831.06
118,111.68
299
1,980.99
147.64
1,833.35
116,278.33
300
1,980.99
145.35
1,835.64
114,442.68
301
1,980.99
143.05
1,837.94
112,604.75
302
1,980.99
140.76
1,840.23
110,764.51
303
1,980.99
138.46
1,842.53
108,921.98
304
1,980.99
136.15
1,844.84
107,077.14
305
1,980.99
133.85
1,847.14
105,230.00
306
1,980.99
131.54
1,849.45
103,380.55
307
1,980.99
129.23
1,851.76
101,528.78
308
1,980.99
126.91
1,854.08
99,674.70
309
1,980.99
124.59
1,856.40
97,818.31
310
1,980.99
122.27
1,858.72
95,959.59
311
1,980.99
119.95
1,861.04
94,098.55
312
1,980.99
117.62
1,863.37
92,235.18
313
1,980.99
115.29
1,865.70
90,369.49
314
1,980.99
112.96
1,868.03
88,501.46
315
1,980.99
110.63
1,870.36
86,631.09
316
1,980.99
108.29
1,872.70
84,758.39
317
1,980.99
105.95
1,875.04
82,883.35
318
1,980.99
103.60
1,877.39
81,005.97
319
1,980.99
101.26
1,879.73
79,126.23
320
1,980.99
98.91
1,882.08
77,244.15
321
1,980.99
96.56
1,884.43
75,359.72
322
1,980.99
94.20
1,886.79
73,472.93
323
1,980.99
91.84
1,889.15
71,583.78
324
1,980.99
89.48
1,891.51
69,692.27
325
1,980.99
87.12
1,893.87
67,798.39
326
1,980.99
84.75
1,896.24
65,902.15
327
1,980.99
82.38
1,898.61
64,003.54
328
1,980.99
80.00
1,900.99
62,102.55
329
1,980.99
77.63
1,903.36
60,199.19
330
1,980.99
75.25
1,905.74
58,293.45
331
1,980.99
72.87
1,908.12
56,385.33
332
1,980.99
70.48
1,910.51
54,474.82
333
1,980.99
68.09
1,912.90
52,561.92
334
1,980.99
65.70
1,915.29
50,646.63
335
1,980.99
63.31
1,917.68
48,728.95
336
1,980.99
60.91
1,920.08
46,808.87
337
1,980.99
58.51
1,922.48
44,886.39
338
1,980.99
56.11
1,924.88
42,961.51
339
1,980.99
53.70
1,927.29
41,034.22
340
1,980.99
51.29
1,929.70
39,104.53
341
1,980.99
48.88
1,932.11
37,172.42
342
1,980.99
46.47
1,934.52
35,237.89
343
1,980.99
44.05
1,936.94
33,300.95
344
1,980.99
41.63
1,939.36
31,361.59
345
1,980.99
39.20
1,941.79
29,419.80
346
1,980.99
36.77
1,944.22
27,475.58
347
1,980.99
34.34
1,946.65
25,528.94
348
1,980.99
31.91
1,949.08
23,579.86
349
1,980.99
29.47
1,951.52
21,628.34
350
1,980.99
27.04
1,953.95
19,674.39
351
1,980.99
24.59
1,956.40
17,717.99
352
1,980.99
22.15
1,958.84
15,759.15
353
1,980.99
19.70
1,961.29
13,797.86
354
1,980.99
17.25
1,963.74
11,834.12
355
1,980.99
14.79
1,966.20
9,867.92
356
1,980.99
12.33
1,968.66
7,899.26
357
1,980.99
9.87
1,971.12
5,928.15
358
1,980.99
7.41
1,973.58
3,954.57
359
1,980.99
4.94
1,976.05
1,978.52
360
1,980.99
2.47
1,978.52
0.00
Totals
713,156.40
139,156.40
574,000.00

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