Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 2,380.16  
 

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
2,380.16
1,073.25
1,306.91
642,643.09
2
2,380.16
1,071.07
1,309.09
641,334.00
3
2,380.16
1,068.89
1,311.27
640,022.73
4
2,380.16
1,066.70
1,313.46
638,709.28
5
2,380.16
1,064.52
1,315.64
637,393.63
6
2,380.16
1,062.32
1,317.84
636,075.79
7
2,380.16
1,060.13
1,320.03
634,755.76
8
2,380.16
1,057.93
1,322.23
633,433.53
9
2,380.16
1,055.72
1,324.44
632,109.09
10
2,380.16
1,053.52
1,326.64
630,782.44
11
2,380.16
1,051.30
1,328.86
629,453.59
12
2,380.16
1,049.09
1,331.07
628,122.52
13
2,380.16
1,046.87
1,333.29
626,789.23
14
2,380.16
1,044.65
1,335.51
625,453.72
15
2,380.16
1,042.42
1,337.74
624,115.98
16
2,380.16
1,040.19
1,339.97
622,776.01
17
2,380.16
1,037.96
1,342.20
621,433.81
18
2,380.16
1,035.72
1,344.44
620,089.38
19
2,380.16
1,033.48
1,346.68
618,742.70
20
2,380.16
1,031.24
1,348.92
617,393.78
21
2,380.16
1,028.99
1,351.17
616,042.61
22
2,380.16
1,026.74
1,353.42
614,689.18
23
2,380.16
1,024.48
1,355.68
613,333.51
24
2,380.16
1,022.22
1,357.94
611,975.57
25
2,380.16
1,019.96
1,360.20
610,615.37
26
2,380.16
1,017.69
1,362.47
609,252.90
27
2,380.16
1,015.42
1,364.74
607,888.16
28
2,380.16
1,013.15
1,367.01
606,521.15
29
2,380.16
1,010.87
1,369.29
605,151.86
30
2,380.16
1,008.59
1,371.57
603,780.28
31
2,380.16
1,006.30
1,373.86
602,406.42
32
2,380.16
1,004.01
1,376.15
601,030.28
33
2,380.16
1,001.72
1,378.44
599,651.83
34
2,380.16
999.42
1,380.74
598,271.09
35
2,380.16
997.12
1,383.04
596,888.05
36
2,380.16
994.81
1,385.35
595,502.70
37
2,380.16
992.50
1,387.66
594,115.05
38
2,380.16
990.19
1,389.97
592,725.08
39
2,380.16
987.88
1,392.28
591,332.80
40
2,380.16
985.55
1,394.61
589,938.19
41
2,380.16
983.23
1,396.93
588,541.26
42
2,380.16
980.90
1,399.26
587,142.00
43
2,380.16
978.57
1,401.59
585,740.41
44
2,380.16
976.23
1,403.93
584,336.49
45
2,380.16
973.89
1,406.27
582,930.22
46
2,380.16
971.55
1,408.61
581,521.61
47
2,380.16
969.20
1,410.96
580,110.65
48
2,380.16
966.85
1,413.31
578,697.34
49
2,380.16
964.50
1,415.66
577,281.68
50
2,380.16
962.14
1,418.02
575,863.66
51
2,380.16
959.77
1,420.39
574,443.27
52
2,380.16
957.41
1,422.75
573,020.51
53
2,380.16
955.03
1,425.13
571,595.39
54
2,380.16
952.66
1,427.50
570,167.89
55
2,380.16
950.28
1,429.88
568,738.01
56
2,380.16
947.90
1,432.26
567,305.74
57
2,380.16
945.51
1,434.65
565,871.09
58
2,380.16
943.12
1,437.04
564,434.05
59
2,380.16
940.72
1,439.44
562,994.62
60
2,380.16
938.32
1,441.84
561,552.78
61
2,380.16
935.92
1,444.24
560,108.54
62
2,380.16
933.51
1,446.65
558,661.90
63
2,380.16
931.10
1,449.06
557,212.84
64
2,380.16
928.69
1,451.47
555,761.37
65
2,380.16
926.27
1,453.89
554,307.48
66
2,380.16
923.85
1,456.31
552,851.16
67
2,380.16
921.42
1,458.74
551,392.42
68
2,380.16
918.99
1,461.17
549,931.25
69
2,380.16
916.55
1,463.61
548,467.64
70
2,380.16
914.11
1,466.05
547,001.59
71
2,380.16
911.67
1,468.49
545,533.10
72
2,380.16
909.22
1,470.94
544,062.16
73
2,380.16
906.77
1,473.39
542,588.77
74
2,380.16
904.31
1,475.85
541,112.93
75
2,380.16
901.85
1,478.31
539,634.62
76
2,380.16
899.39
1,480.77
538,153.85
77
2,380.16
896.92
1,483.24
536,670.62
78
2,380.16
894.45
1,485.71
535,184.91
79
2,380.16
891.97
1,488.19
533,696.72
80
2,380.16
889.49
1,490.67
532,206.06
81
2,380.16
887.01
1,493.15
530,712.91
82
2,380.16
884.52
1,495.64
529,217.27
83
2,380.16
882.03
1,498.13
527,719.14
84
2,380.16
879.53
1,500.63
526,218.51
85
2,380.16
877.03
1,503.13
524,715.38
86
2,380.16
874.53
1,505.63
523,209.75
87
2,380.16
872.02
1,508.14
521,701.60
88
2,380.16
869.50
1,510.66
520,190.95
89
2,380.16
866.98
1,513.18
518,677.77
90
2,380.16
864.46
1,515.70
517,162.07
91
2,380.16
861.94
1,518.22
515,643.85
92
2,380.16
859.41
1,520.75
514,123.10
93
2,380.16
856.87
1,523.29
512,599.81
94
2,380.16
854.33
1,525.83
511,073.98
95
2,380.16
851.79
1,528.37
509,545.61
96
2,380.16
849.24
1,530.92
508,014.69
97
2,380.16
846.69
1,533.47
506,481.23
98
2,380.16
844.14
1,536.02
504,945.20
99
2,380.16
841.58
1,538.58
503,406.62
100
2,380.16
839.01
1,541.15
501,865.47
101
2,380.16
836.44
1,543.72
500,321.75
102
2,380.16
833.87
1,546.29
498,775.46
103
2,380.16
831.29
1,548.87
497,226.59
104
2,380.16
828.71
1,551.45
495,675.14
105
2,380.16
826.13
1,554.03
494,121.11
106
2,380.16
823.54
1,556.62
492,564.48
107
2,380.16
820.94
1,559.22
491,005.26
108
2,380.16
818.34
1,561.82
489,443.45
109
2,380.16
815.74
1,564.42
487,879.02
110
2,380.16
813.13
1,567.03
486,312.00
111
2,380.16
810.52
1,569.64
484,742.36
112
2,380.16
807.90
1,572.26
483,170.10
113
2,380.16
805.28
1,574.88
481,595.22
114
2,380.16
802.66
1,577.50
480,017.72
115
2,380.16
800.03
1,580.13
478,437.59
116
2,380.16
797.40
1,582.76
476,854.83
117
2,380.16
794.76
1,585.40
475,269.43
118
2,380.16
792.12
1,588.04
473,681.38
119
2,380.16
789.47
1,590.69
472,090.69
120
2,380.16
786.82
1,593.34
470,497.35
121
2,380.16
784.16
1,596.00
468,901.35
122
2,380.16
781.50
1,598.66
467,302.69
123
2,380.16
778.84
1,601.32
465,701.37
124
2,380.16
776.17
1,603.99
464,097.38
125
2,380.16
773.50
1,606.66
462,490.72
126
2,380.16
770.82
1,609.34
460,881.37
127
2,380.16
768.14
1,612.02
459,269.35
128
2,380.16
765.45
1,614.71
457,654.64
129
2,380.16
762.76
1,617.40
456,037.24
130
2,380.16
760.06
1,620.10
454,417.14
131
2,380.16
757.36
1,622.80
452,794.34
132
2,380.16
754.66
1,625.50
451,168.84
133
2,380.16
751.95
1,628.21
449,540.63
134
2,380.16
749.23
1,630.93
447,909.70
135
2,380.16
746.52
1,633.64
446,276.06
136
2,380.16
743.79
1,636.37
444,639.69
137
2,380.16
741.07
1,639.09
443,000.60
138
2,380.16
738.33
1,641.83
441,358.77
139
2,380.16
735.60
1,644.56
439,714.21
140
2,380.16
732.86
1,647.30
438,066.90
141
2,380.16
730.11
1,650.05
436,416.86
142
2,380.16
727.36
1,652.80
434,764.06
143
2,380.16
724.61
1,655.55
433,108.50
144
2,380.16
721.85
1,658.31
431,450.19
145
2,380.16
719.08
1,661.08
429,789.12
146
2,380.16
716.32
1,663.84
428,125.27
147
2,380.16
713.54
1,666.62
426,458.65
148
2,380.16
710.76
1,669.40
424,789.26
149
2,380.16
707.98
1,672.18
423,117.08
150
2,380.16
705.20
1,674.96
421,442.11
151
2,380.16
702.40
1,677.76
419,764.36
152
2,380.16
699.61
1,680.55
418,083.81
153
2,380.16
696.81
1,683.35
416,400.45
154
2,380.16
694.00
1,686.16
414,714.29
155
2,380.16
691.19
1,688.97
413,025.32
156
2,380.16
688.38
1,691.78
411,333.54
157
2,380.16
685.56
1,694.60
409,638.93
158
2,380.16
682.73
1,697.43
407,941.51
159
2,380.16
679.90
1,700.26
406,241.25
160
2,380.16
677.07
1,703.09
404,538.16
161
2,380.16
674.23
1,705.93
402,832.23
162
2,380.16
671.39
1,708.77
401,123.45
163
2,380.16
668.54
1,711.62
399,411.83
164
2,380.16
665.69
1,714.47
397,697.36
165
2,380.16
662.83
1,717.33
395,980.03
166
2,380.16
659.97
1,720.19
394,259.84
167
2,380.16
657.10
1,723.06
392,536.78
168
2,380.16
654.23
1,725.93
390,810.84
169
2,380.16
651.35
1,728.81
389,082.03
170
2,380.16
648.47
1,731.69
387,350.34
171
2,380.16
645.58
1,734.58
385,615.77
172
2,380.16
642.69
1,737.47
383,878.30
173
2,380.16
639.80
1,740.36
382,137.94
174
2,380.16
636.90
1,743.26
380,394.68
175
2,380.16
633.99
1,746.17
378,648.51
176
2,380.16
631.08
1,749.08
376,899.43
177
2,380.16
628.17
1,751.99
375,147.43
178
2,380.16
625.25
1,754.91
373,392.52
179
2,380.16
622.32
1,757.84
371,634.68
180
2,380.16
619.39
1,760.77
369,873.91
181
2,380.16
616.46
1,763.70
368,110.21
182
2,380.16
613.52
1,766.64
366,343.56
183
2,380.16
610.57
1,769.59
364,573.98
184
2,380.16
607.62
1,772.54
362,801.44
185
2,380.16
604.67
1,775.49
361,025.95
186
2,380.16
601.71
1,778.45
359,247.50
187
2,380.16
598.75
1,781.41
357,466.08
188
2,380.16
595.78
1,784.38
355,681.70
189
2,380.16
592.80
1,787.36
353,894.34
190
2,380.16
589.82
1,790.34
352,104.01
191
2,380.16
586.84
1,793.32
350,310.69
192
2,380.16
583.85
1,796.31
348,514.38
193
2,380.16
580.86
1,799.30
346,715.08
194
2,380.16
577.86
1,802.30
344,912.78
195
2,380.16
574.85
1,805.31
343,107.47
196
2,380.16
571.85
1,808.31
341,299.16
197
2,380.16
568.83
1,811.33
339,487.83
198
2,380.16
565.81
1,814.35
337,673.48
199
2,380.16
562.79
1,817.37
335,856.11
200
2,380.16
559.76
1,820.40
334,035.71
201
2,380.16
556.73
1,823.43
332,212.28
202
2,380.16
553.69
1,826.47
330,385.80
203
2,380.16
550.64
1,829.52
328,556.29
204
2,380.16
547.59
1,832.57
326,723.72
205
2,380.16
544.54
1,835.62
324,888.10
206
2,380.16
541.48
1,838.68
323,049.42
207
2,380.16
538.42
1,841.74
321,207.68
208
2,380.16
535.35
1,844.81
319,362.86
209
2,380.16
532.27
1,847.89
317,514.97
210
2,380.16
529.19
1,850.97
315,664.00
211
2,380.16
526.11
1,854.05
313,809.95
212
2,380.16
523.02
1,857.14
311,952.81
213
2,380.16
519.92
1,860.24
310,092.57
214
2,380.16
516.82
1,863.34
308,229.23
215
2,380.16
513.72
1,866.44
306,362.79
216
2,380.16
510.60
1,869.56
304,493.23
217
2,380.16
507.49
1,872.67
302,620.56
218
2,380.16
504.37
1,875.79
300,744.77
219
2,380.16
501.24
1,878.92
298,865.85
220
2,380.16
498.11
1,882.05
296,983.80
221
2,380.16
494.97
1,885.19
295,098.61
222
2,380.16
491.83
1,888.33
293,210.28
223
2,380.16
488.68
1,891.48
291,318.81
224
2,380.16
485.53
1,894.63
289,424.18
225
2,380.16
482.37
1,897.79
287,526.39
226
2,380.16
479.21
1,900.95
285,625.44
227
2,380.16
476.04
1,904.12
283,721.32
228
2,380.16
472.87
1,907.29
281,814.03
229
2,380.16
469.69
1,910.47
279,903.56
230
2,380.16
466.51
1,913.65
277,989.91
231
2,380.16
463.32
1,916.84
276,073.06
232
2,380.16
460.12
1,920.04
274,153.03
233
2,380.16
456.92
1,923.24
272,229.79
234
2,380.16
453.72
1,926.44
270,303.34
235
2,380.16
450.51
1,929.65
268,373.69
236
2,380.16
447.29
1,932.87
266,440.82
237
2,380.16
444.07
1,936.09
264,504.73
238
2,380.16
440.84
1,939.32
262,565.41
239
2,380.16
437.61
1,942.55
260,622.86
240
2,380.16
434.37
1,945.79
258,677.07
241
2,380.16
431.13
1,949.03
256,728.04
242
2,380.16
427.88
1,952.28
254,775.76
243
2,380.16
424.63
1,955.53
252,820.22
244
2,380.16
421.37
1,958.79
250,861.43
245
2,380.16
418.10
1,962.06
248,899.37
246
2,380.16
414.83
1,965.33
246,934.05
247
2,380.16
411.56
1,968.60
244,965.44
248
2,380.16
408.28
1,971.88
242,993.56
249
2,380.16
404.99
1,975.17
241,018.39
250
2,380.16
401.70
1,978.46
239,039.92
251
2,380.16
398.40
1,981.76
237,058.16
252
2,380.16
395.10
1,985.06
235,073.10
253
2,380.16
391.79
1,988.37
233,084.73
254
2,380.16
388.47
1,991.69
231,093.04
255
2,380.16
385.16
1,995.00
229,098.04
256
2,380.16
381.83
1,998.33
227,099.71
257
2,380.16
378.50
2,001.66
225,098.05
258
2,380.16
375.16
2,005.00
223,093.05
259
2,380.16
371.82
2,008.34
221,084.71
260
2,380.16
368.47
2,011.69
219,073.03
261
2,380.16
365.12
2,015.04
217,057.99
262
2,380.16
361.76
2,018.40
215,039.59
263
2,380.16
358.40
2,021.76
213,017.83
264
2,380.16
355.03
2,025.13
210,992.70
265
2,380.16
351.65
2,028.51
208,964.20
266
2,380.16
348.27
2,031.89
206,932.31
267
2,380.16
344.89
2,035.27
204,897.04
268
2,380.16
341.50
2,038.66
202,858.37
269
2,380.16
338.10
2,042.06
200,816.31
270
2,380.16
334.69
2,045.47
198,770.84
271
2,380.16
331.28
2,048.88
196,721.97
272
2,380.16
327.87
2,052.29
194,669.68
273
2,380.16
324.45
2,055.71
192,613.97
274
2,380.16
321.02
2,059.14
190,554.83
275
2,380.16
317.59
2,062.57
188,492.26
276
2,380.16
314.15
2,066.01
186,426.26
277
2,380.16
310.71
2,069.45
184,356.81
278
2,380.16
307.26
2,072.90
182,283.91
279
2,380.16
303.81
2,076.35
180,207.56
280
2,380.16
300.35
2,079.81
178,127.74
281
2,380.16
296.88
2,083.28
176,044.46
282
2,380.16
293.41
2,086.75
173,957.71
283
2,380.16
289.93
2,090.23
171,867.48
284
2,380.16
286.45
2,093.71
169,773.76
285
2,380.16
282.96
2,097.20
167,676.56
286
2,380.16
279.46
2,100.70
165,575.86
287
2,380.16
275.96
2,104.20
163,471.66
288
2,380.16
272.45
2,107.71
161,363.95
289
2,380.16
268.94
2,111.22
159,252.73
290
2,380.16
265.42
2,114.74
157,137.99
291
2,380.16
261.90
2,118.26
155,019.73
292
2,380.16
258.37
2,121.79
152,897.94
293
2,380.16
254.83
2,125.33
150,772.61
294
2,380.16
251.29
2,128.87
148,643.74
295
2,380.16
247.74
2,132.42
146,511.31
296
2,380.16
244.19
2,135.97
144,375.34
297
2,380.16
240.63
2,139.53
142,235.81
298
2,380.16
237.06
2,143.10
140,092.71
299
2,380.16
233.49
2,146.67
137,946.03
300
2,380.16
229.91
2,150.25
135,795.78
301
2,380.16
226.33
2,153.83
133,641.95
302
2,380.16
222.74
2,157.42
131,484.53
303
2,380.16
219.14
2,161.02
129,323.51
304
2,380.16
215.54
2,164.62
127,158.89
305
2,380.16
211.93
2,168.23
124,990.66
306
2,380.16
208.32
2,171.84
122,818.82
307
2,380.16
204.70
2,175.46
120,643.35
308
2,380.16
201.07
2,179.09
118,464.27
309
2,380.16
197.44
2,182.72
116,281.55
310
2,380.16
193.80
2,186.36
114,095.19
311
2,380.16
190.16
2,190.00
111,905.19
312
2,380.16
186.51
2,193.65
109,711.54
313
2,380.16
182.85
2,197.31
107,514.23
314
2,380.16
179.19
2,200.97
105,313.26
315
2,380.16
175.52
2,204.64
103,108.62
316
2,380.16
171.85
2,208.31
100,900.31
317
2,380.16
168.17
2,211.99
98,688.32
318
2,380.16
164.48
2,215.68
96,472.64
319
2,380.16
160.79
2,219.37
94,253.26
320
2,380.16
157.09
2,223.07
92,030.19
321
2,380.16
153.38
2,226.78
89,803.42
322
2,380.16
149.67
2,230.49
87,572.93
323
2,380.16
145.95
2,234.21
85,338.72
324
2,380.16
142.23
2,237.93
83,100.80
325
2,380.16
138.50
2,241.66
80,859.14
326
2,380.16
134.77
2,245.39
78,613.74
327
2,380.16
131.02
2,249.14
76,364.60
328
2,380.16
127.27
2,252.89
74,111.72
329
2,380.16
123.52
2,256.64
71,855.08
330
2,380.16
119.76
2,260.40
69,594.68
331
2,380.16
115.99
2,264.17
67,330.51
332
2,380.16
112.22
2,267.94
65,062.57
333
2,380.16
108.44
2,271.72
62,790.84
334
2,380.16
104.65
2,275.51
60,515.33
335
2,380.16
100.86
2,279.30
58,236.03
336
2,380.16
97.06
2,283.10
55,952.93
337
2,380.16
93.25
2,286.91
53,666.03
338
2,380.16
89.44
2,290.72
51,375.31
339
2,380.16
85.63
2,294.53
49,080.78
340
2,380.16
81.80
2,298.36
46,782.42
341
2,380.16
77.97
2,302.19
44,480.23
342
2,380.16
74.13
2,306.03
42,174.20
343
2,380.16
70.29
2,309.87
39,864.33
344
2,380.16
66.44
2,313.72
37,550.61
345
2,380.16
62.58
2,317.58
35,233.04
346
2,380.16
58.72
2,321.44
32,911.60
347
2,380.16
54.85
2,325.31
30,586.29
348
2,380.16
50.98
2,329.18
28,257.11
349
2,380.16
47.10
2,333.06
25,924.05
350
2,380.16
43.21
2,336.95
23,587.09
351
2,380.16
39.31
2,340.85
21,246.24
352
2,380.16
35.41
2,344.75
18,901.49
353
2,380.16
31.50
2,348.66
16,552.84
354
2,380.16
27.59
2,352.57
14,200.26
355
2,380.16
23.67
2,356.49
11,843.77
356
2,380.16
19.74
2,360.42
9,483.35
357
2,380.16
15.81
2,364.35
7,119.00
358
2,380.16
11.86
2,368.30
4,750.70
359
2,380.16
7.92
2,372.24
2,378.46
360
2,382.42
3.96
2,378.46
0.00
Totals
856,859.86
212,909.86
643,950.00

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