Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,801.12  
 

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
1,801.12
250.83
1,550.29
600,449.71
2
1,801.12
250.19
1,550.93
598,898.78
3
1,801.12
249.54
1,551.58
597,347.20
4
1,801.12
248.89
1,552.23
595,794.98
5
1,801.12
248.25
1,552.87
594,242.10
6
1,801.12
247.60
1,553.52
592,688.59
7
1,801.12
246.95
1,554.17
591,134.42
8
1,801.12
246.31
1,554.81
589,579.60
9
1,801.12
245.66
1,555.46
588,024.14
10
1,801.12
245.01
1,556.11
586,468.03
11
1,801.12
244.36
1,556.76
584,911.27
12
1,801.12
243.71
1,557.41
583,353.87
13
1,801.12
243.06
1,558.06
581,795.81
14
1,801.12
242.41
1,558.71
580,237.11
15
1,801.12
241.77
1,559.35
578,677.75
16
1,801.12
241.12
1,560.00
577,117.75
17
1,801.12
240.47
1,560.65
575,557.09
18
1,801.12
239.82
1,561.30
573,995.79
19
1,801.12
239.16
1,561.96
572,433.83
20
1,801.12
238.51
1,562.61
570,871.23
21
1,801.12
237.86
1,563.26
569,307.97
22
1,801.12
237.21
1,563.91
567,744.06
23
1,801.12
236.56
1,564.56
566,179.50
24
1,801.12
235.91
1,565.21
564,614.29
25
1,801.12
235.26
1,565.86
563,048.43
26
1,801.12
234.60
1,566.52
561,481.91
27
1,801.12
233.95
1,567.17
559,914.74
28
1,801.12
233.30
1,567.82
558,346.92
29
1,801.12
232.64
1,568.48
556,778.44
30
1,801.12
231.99
1,569.13
555,209.31
31
1,801.12
231.34
1,569.78
553,639.53
32
1,801.12
230.68
1,570.44
552,069.10
33
1,801.12
230.03
1,571.09
550,498.00
34
1,801.12
229.37
1,571.75
548,926.26
35
1,801.12
228.72
1,572.40
547,353.86
36
1,801.12
228.06
1,573.06
545,780.80
37
1,801.12
227.41
1,573.71
544,207.09
38
1,801.12
226.75
1,574.37
542,632.72
39
1,801.12
226.10
1,575.02
541,057.70
40
1,801.12
225.44
1,575.68
539,482.02
41
1,801.12
224.78
1,576.34
537,905.68
42
1,801.12
224.13
1,576.99
536,328.69
43
1,801.12
223.47
1,577.65
534,751.04
44
1,801.12
222.81
1,578.31
533,172.74
45
1,801.12
222.16
1,578.96
531,593.77
46
1,801.12
221.50
1,579.62
530,014.15
47
1,801.12
220.84
1,580.28
528,433.87
48
1,801.12
220.18
1,580.94
526,852.93
49
1,801.12
219.52
1,581.60
525,271.33
50
1,801.12
218.86
1,582.26
523,689.07
51
1,801.12
218.20
1,582.92
522,106.16
52
1,801.12
217.54
1,583.58
520,522.58
53
1,801.12
216.88
1,584.24
518,938.35
54
1,801.12
216.22
1,584.90
517,353.45
55
1,801.12
215.56
1,585.56
515,767.89
56
1,801.12
214.90
1,586.22
514,181.68
57
1,801.12
214.24
1,586.88
512,594.80
58
1,801.12
213.58
1,587.54
511,007.26
59
1,801.12
212.92
1,588.20
509,419.06
60
1,801.12
212.26
1,588.86
507,830.20
61
1,801.12
211.60
1,589.52
506,240.67
62
1,801.12
210.93
1,590.19
504,650.49
63
1,801.12
210.27
1,590.85
503,059.64
64
1,801.12
209.61
1,591.51
501,468.13
65
1,801.12
208.95
1,592.17
499,875.95
66
1,801.12
208.28
1,592.84
498,283.11
67
1,801.12
207.62
1,593.50
496,689.61
68
1,801.12
206.95
1,594.17
495,095.45
69
1,801.12
206.29
1,594.83
493,500.62
70
1,801.12
205.63
1,595.49
491,905.12
71
1,801.12
204.96
1,596.16
490,308.96
72
1,801.12
204.30
1,596.82
488,712.14
73
1,801.12
203.63
1,597.49
487,114.65
74
1,801.12
202.96
1,598.16
485,516.49
75
1,801.12
202.30
1,598.82
483,917.67
76
1,801.12
201.63
1,599.49
482,318.18
77
1,801.12
200.97
1,600.15
480,718.03
78
1,801.12
200.30
1,600.82
479,117.21
79
1,801.12
199.63
1,601.49
477,515.72
80
1,801.12
198.96
1,602.16
475,913.56
81
1,801.12
198.30
1,602.82
474,310.74
82
1,801.12
197.63
1,603.49
472,707.25
83
1,801.12
196.96
1,604.16
471,103.09
84
1,801.12
196.29
1,604.83
469,498.27
85
1,801.12
195.62
1,605.50
467,892.77
86
1,801.12
194.96
1,606.16
466,286.60
87
1,801.12
194.29
1,606.83
464,679.77
88
1,801.12
193.62
1,607.50
463,072.27
89
1,801.12
192.95
1,608.17
461,464.09
90
1,801.12
192.28
1,608.84
459,855.25
91
1,801.12
191.61
1,609.51
458,245.74
92
1,801.12
190.94
1,610.18
456,635.55
93
1,801.12
190.26
1,610.86
455,024.70
94
1,801.12
189.59
1,611.53
453,413.17
95
1,801.12
188.92
1,612.20
451,800.97
96
1,801.12
188.25
1,612.87
450,188.10
97
1,801.12
187.58
1,613.54
448,574.56
98
1,801.12
186.91
1,614.21
446,960.35
99
1,801.12
186.23
1,614.89
445,345.46
100
1,801.12
185.56
1,615.56
443,729.90
101
1,801.12
184.89
1,616.23
442,113.67
102
1,801.12
184.21
1,616.91
440,496.76
103
1,801.12
183.54
1,617.58
438,879.18
104
1,801.12
182.87
1,618.25
437,260.93
105
1,801.12
182.19
1,618.93
435,642.00
106
1,801.12
181.52
1,619.60
434,022.40
107
1,801.12
180.84
1,620.28
432,402.12
108
1,801.12
180.17
1,620.95
430,781.17
109
1,801.12
179.49
1,621.63
429,159.54
110
1,801.12
178.82
1,622.30
427,537.24
111
1,801.12
178.14
1,622.98
425,914.26
112
1,801.12
177.46
1,623.66
424,290.60
113
1,801.12
176.79
1,624.33
422,666.27
114
1,801.12
176.11
1,625.01
421,041.26
115
1,801.12
175.43
1,625.69
419,415.58
116
1,801.12
174.76
1,626.36
417,789.21
117
1,801.12
174.08
1,627.04
416,162.17
118
1,801.12
173.40
1,627.72
414,534.45
119
1,801.12
172.72
1,628.40
412,906.06
120
1,801.12
172.04
1,629.08
411,276.98
121
1,801.12
171.37
1,629.75
409,647.23
122
1,801.12
170.69
1,630.43
408,016.79
123
1,801.12
170.01
1,631.11
406,385.68
124
1,801.12
169.33
1,631.79
404,753.89
125
1,801.12
168.65
1,632.47
403,121.41
126
1,801.12
167.97
1,633.15
401,488.26
127
1,801.12
167.29
1,633.83
399,854.43
128
1,801.12
166.61
1,634.51
398,219.91
129
1,801.12
165.92
1,635.20
396,584.72
130
1,801.12
165.24
1,635.88
394,948.84
131
1,801.12
164.56
1,636.56
393,312.28
132
1,801.12
163.88
1,637.24
391,675.04
133
1,801.12
163.20
1,637.92
390,037.12
134
1,801.12
162.52
1,638.60
388,398.52
135
1,801.12
161.83
1,639.29
386,759.23
136
1,801.12
161.15
1,639.97
385,119.26
137
1,801.12
160.47
1,640.65
383,478.61
138
1,801.12
159.78
1,641.34
381,837.27
139
1,801.12
159.10
1,642.02
380,195.25
140
1,801.12
158.41
1,642.71
378,552.54
141
1,801.12
157.73
1,643.39
376,909.15
142
1,801.12
157.05
1,644.07
375,265.08
143
1,801.12
156.36
1,644.76
373,620.32
144
1,801.12
155.68
1,645.44
371,974.87
145
1,801.12
154.99
1,646.13
370,328.74
146
1,801.12
154.30
1,646.82
368,681.93
147
1,801.12
153.62
1,647.50
367,034.42
148
1,801.12
152.93
1,648.19
365,386.24
149
1,801.12
152.24
1,648.88
363,737.36
150
1,801.12
151.56
1,649.56
362,087.80
151
1,801.12
150.87
1,650.25
360,437.55
152
1,801.12
150.18
1,650.94
358,786.61
153
1,801.12
149.49
1,651.63
357,134.98
154
1,801.12
148.81
1,652.31
355,482.67
155
1,801.12
148.12
1,653.00
353,829.67
156
1,801.12
147.43
1,653.69
352,175.98
157
1,801.12
146.74
1,654.38
350,521.60
158
1,801.12
146.05
1,655.07
348,866.53
159
1,801.12
145.36
1,655.76
347,210.77
160
1,801.12
144.67
1,656.45
345,554.32
161
1,801.12
143.98
1,657.14
343,897.18
162
1,801.12
143.29
1,657.83
342,239.35
163
1,801.12
142.60
1,658.52
340,580.83
164
1,801.12
141.91
1,659.21
338,921.62
165
1,801.12
141.22
1,659.90
337,261.72
166
1,801.12
140.53
1,660.59
335,601.12
167
1,801.12
139.83
1,661.29
333,939.84
168
1,801.12
139.14
1,661.98
332,277.86
169
1,801.12
138.45
1,662.67
330,615.19
170
1,801.12
137.76
1,663.36
328,951.82
171
1,801.12
137.06
1,664.06
327,287.77
172
1,801.12
136.37
1,664.75
325,623.02
173
1,801.12
135.68
1,665.44
323,957.57
174
1,801.12
134.98
1,666.14
322,291.44
175
1,801.12
134.29
1,666.83
320,624.60
176
1,801.12
133.59
1,667.53
318,957.08
177
1,801.12
132.90
1,668.22
317,288.86
178
1,801.12
132.20
1,668.92
315,619.94
179
1,801.12
131.51
1,669.61
313,950.33
180
1,801.12
130.81
1,670.31
312,280.02
181
1,801.12
130.12
1,671.00
310,609.02
182
1,801.12
129.42
1,671.70
308,937.32
183
1,801.12
128.72
1,672.40
307,264.92
184
1,801.12
128.03
1,673.09
305,591.83
185
1,801.12
127.33
1,673.79
303,918.04
186
1,801.12
126.63
1,674.49
302,243.55
187
1,801.12
125.93
1,675.19
300,568.37
188
1,801.12
125.24
1,675.88
298,892.48
189
1,801.12
124.54
1,676.58
297,215.90
190
1,801.12
123.84
1,677.28
295,538.62
191
1,801.12
123.14
1,677.98
293,860.64
192
1,801.12
122.44
1,678.68
292,181.96
193
1,801.12
121.74
1,679.38
290,502.59
194
1,801.12
121.04
1,680.08
288,822.51
195
1,801.12
120.34
1,680.78
287,141.73
196
1,801.12
119.64
1,681.48
285,460.25
197
1,801.12
118.94
1,682.18
283,778.08
198
1,801.12
118.24
1,682.88
282,095.20
199
1,801.12
117.54
1,683.58
280,411.62
200
1,801.12
116.84
1,684.28
278,727.33
201
1,801.12
116.14
1,684.98
277,042.35
202
1,801.12
115.43
1,685.69
275,356.67
203
1,801.12
114.73
1,686.39
273,670.28
204
1,801.12
114.03
1,687.09
271,983.19
205
1,801.12
113.33
1,687.79
270,295.39
206
1,801.12
112.62
1,688.50
268,606.90
207
1,801.12
111.92
1,689.20
266,917.70
208
1,801.12
111.22
1,689.90
265,227.79
209
1,801.12
110.51
1,690.61
263,537.18
210
1,801.12
109.81
1,691.31
261,845.87
211
1,801.12
109.10
1,692.02
260,153.85
212
1,801.12
108.40
1,692.72
258,461.13
213
1,801.12
107.69
1,693.43
256,767.70
214
1,801.12
106.99
1,694.13
255,073.57
215
1,801.12
106.28
1,694.84
253,378.73
216
1,801.12
105.57
1,695.55
251,683.18
217
1,801.12
104.87
1,696.25
249,986.93
218
1,801.12
104.16
1,696.96
248,289.97
219
1,801.12
103.45
1,697.67
246,592.31
220
1,801.12
102.75
1,698.37
244,893.93
221
1,801.12
102.04
1,699.08
243,194.85
222
1,801.12
101.33
1,699.79
241,495.06
223
1,801.12
100.62
1,700.50
239,794.57
224
1,801.12
99.91
1,701.21
238,093.36
225
1,801.12
99.21
1,701.91
236,391.45
226
1,801.12
98.50
1,702.62
234,688.82
227
1,801.12
97.79
1,703.33
232,985.49
228
1,801.12
97.08
1,704.04
231,281.45
229
1,801.12
96.37
1,704.75
229,576.69
230
1,801.12
95.66
1,705.46
227,871.23
231
1,801.12
94.95
1,706.17
226,165.06
232
1,801.12
94.24
1,706.88
224,458.17
233
1,801.12
93.52
1,707.60
222,750.58
234
1,801.12
92.81
1,708.31
221,042.27
235
1,801.12
92.10
1,709.02
219,333.25
236
1,801.12
91.39
1,709.73
217,623.52
237
1,801.12
90.68
1,710.44
215,913.08
238
1,801.12
89.96
1,711.16
214,201.92
239
1,801.12
89.25
1,711.87
212,490.05
240
1,801.12
88.54
1,712.58
210,777.47
241
1,801.12
87.82
1,713.30
209,064.17
242
1,801.12
87.11
1,714.01
207,350.16
243
1,801.12
86.40
1,714.72
205,635.44
244
1,801.12
85.68
1,715.44
203,920.00
245
1,801.12
84.97
1,716.15
202,203.85
246
1,801.12
84.25
1,716.87
200,486.98
247
1,801.12
83.54
1,717.58
198,769.39
248
1,801.12
82.82
1,718.30
197,051.10
249
1,801.12
82.10
1,719.02
195,332.08
250
1,801.12
81.39
1,719.73
193,612.35
251
1,801.12
80.67
1,720.45
191,891.90
252
1,801.12
79.95
1,721.17
190,170.74
253
1,801.12
79.24
1,721.88
188,448.85
254
1,801.12
78.52
1,722.60
186,726.25
255
1,801.12
77.80
1,723.32
185,002.94
256
1,801.12
77.08
1,724.04
183,278.90
257
1,801.12
76.37
1,724.75
181,554.15
258
1,801.12
75.65
1,725.47
179,828.67
259
1,801.12
74.93
1,726.19
178,102.48
260
1,801.12
74.21
1,726.91
176,375.57
261
1,801.12
73.49
1,727.63
174,647.94
262
1,801.12
72.77
1,728.35
172,919.59
263
1,801.12
72.05
1,729.07
171,190.52
264
1,801.12
71.33
1,729.79
169,460.73
265
1,801.12
70.61
1,730.51
167,730.22
266
1,801.12
69.89
1,731.23
165,998.99
267
1,801.12
69.17
1,731.95
164,267.03
268
1,801.12
68.44
1,732.68
162,534.36
269
1,801.12
67.72
1,733.40
160,800.96
270
1,801.12
67.00
1,734.12
159,066.84
271
1,801.12
66.28
1,734.84
157,332.00
272
1,801.12
65.55
1,735.57
155,596.43
273
1,801.12
64.83
1,736.29
153,860.15
274
1,801.12
64.11
1,737.01
152,123.13
275
1,801.12
63.38
1,737.74
150,385.40
276
1,801.12
62.66
1,738.46
148,646.94
277
1,801.12
61.94
1,739.18
146,907.76
278
1,801.12
61.21
1,739.91
145,167.85
279
1,801.12
60.49
1,740.63
143,427.21
280
1,801.12
59.76
1,741.36
141,685.86
281
1,801.12
59.04
1,742.08
139,943.77
282
1,801.12
58.31
1,742.81
138,200.96
283
1,801.12
57.58
1,743.54
136,457.42
284
1,801.12
56.86
1,744.26
134,713.16
285
1,801.12
56.13
1,744.99
132,968.17
286
1,801.12
55.40
1,745.72
131,222.46
287
1,801.12
54.68
1,746.44
129,476.01
288
1,801.12
53.95
1,747.17
127,728.84
289
1,801.12
53.22
1,747.90
125,980.94
290
1,801.12
52.49
1,748.63
124,232.31
291
1,801.12
51.76
1,749.36
122,482.96
292
1,801.12
51.03
1,750.09
120,732.87
293
1,801.12
50.31
1,750.81
118,982.06
294
1,801.12
49.58
1,751.54
117,230.51
295
1,801.12
48.85
1,752.27
115,478.24
296
1,801.12
48.12
1,753.00
113,725.23
297
1,801.12
47.39
1,753.73
111,971.50
298
1,801.12
46.65
1,754.47
110,217.03
299
1,801.12
45.92
1,755.20
108,461.84
300
1,801.12
45.19
1,755.93
106,705.91
301
1,801.12
44.46
1,756.66
104,949.25
302
1,801.12
43.73
1,757.39
103,191.86
303
1,801.12
43.00
1,758.12
101,433.74
304
1,801.12
42.26
1,758.86
99,674.88
305
1,801.12
41.53
1,759.59
97,915.29
306
1,801.12
40.80
1,760.32
96,154.97
307
1,801.12
40.06
1,761.06
94,393.91
308
1,801.12
39.33
1,761.79
92,632.13
309
1,801.12
38.60
1,762.52
90,869.60
310
1,801.12
37.86
1,763.26
89,106.34
311
1,801.12
37.13
1,763.99
87,342.35
312
1,801.12
36.39
1,764.73
85,577.62
313
1,801.12
35.66
1,765.46
83,812.16
314
1,801.12
34.92
1,766.20
82,045.96
315
1,801.12
34.19
1,766.93
80,279.03
316
1,801.12
33.45
1,767.67
78,511.36
317
1,801.12
32.71
1,768.41
76,742.95
318
1,801.12
31.98
1,769.14
74,973.81
319
1,801.12
31.24
1,769.88
73,203.93
320
1,801.12
30.50
1,770.62
71,433.31
321
1,801.12
29.76
1,771.36
69,661.95
322
1,801.12
29.03
1,772.09
67,889.86
323
1,801.12
28.29
1,772.83
66,117.03
324
1,801.12
27.55
1,773.57
64,343.46
325
1,801.12
26.81
1,774.31
62,569.15
326
1,801.12
26.07
1,775.05
60,794.10
327
1,801.12
25.33
1,775.79
59,018.31
328
1,801.12
24.59
1,776.53
57,241.78
329
1,801.12
23.85
1,777.27
55,464.51
330
1,801.12
23.11
1,778.01
53,686.50
331
1,801.12
22.37
1,778.75
51,907.75
332
1,801.12
21.63
1,779.49
50,128.26
333
1,801.12
20.89
1,780.23
48,348.02
334
1,801.12
20.15
1,780.97
46,567.05
335
1,801.12
19.40
1,781.72
44,785.33
336
1,801.12
18.66
1,782.46
43,002.87
337
1,801.12
17.92
1,783.20
41,219.67
338
1,801.12
17.17
1,783.95
39,435.72
339
1,801.12
16.43
1,784.69
37,651.04
340
1,801.12
15.69
1,785.43
35,865.60
341
1,801.12
14.94
1,786.18
34,079.43
342
1,801.12
14.20
1,786.92
32,292.51
343
1,801.12
13.46
1,787.66
30,504.84
344
1,801.12
12.71
1,788.41
28,716.43
345
1,801.12
11.97
1,789.15
26,927.28
346
1,801.12
11.22
1,789.90
25,137.38
347
1,801.12
10.47
1,790.65
23,346.73
348
1,801.12
9.73
1,791.39
21,555.34
349
1,801.12
8.98
1,792.14
19,763.20
350
1,801.12
8.23
1,792.89
17,970.32
351
1,801.12
7.49
1,793.63
16,176.68
352
1,801.12
6.74
1,794.38
14,382.30
353
1,801.12
5.99
1,795.13
12,587.18
354
1,801.12
5.24
1,795.88
10,791.30
355
1,801.12
4.50
1,796.62
8,994.68
356
1,801.12
3.75
1,797.37
7,197.30
357
1,801.12
3.00
1,798.12
5,399.18
358
1,801.12
2.25
1,798.87
3,600.31
359
1,801.12
1.50
1,799.62
1,800.69
360
1,801.44
0.75
1,800.69
0.00
Totals
648,403.52
46,403.52
602,000.00

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