Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 2,160.01  
 

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
2,160.01
498.53
1,661.48
682,038.52
2
2,160.01
497.32
1,662.69
680,375.83
3
2,160.01
496.11
1,663.90
678,711.93
4
2,160.01
494.89
1,665.12
677,046.81
5
2,160.01
493.68
1,666.33
675,380.48
6
2,160.01
492.46
1,667.55
673,712.94
7
2,160.01
491.25
1,668.76
672,044.18
8
2,160.01
490.03
1,669.98
670,374.20
9
2,160.01
488.81
1,671.20
668,703.00
10
2,160.01
487.60
1,672.41
667,030.59
11
2,160.01
486.38
1,673.63
665,356.96
12
2,160.01
485.16
1,674.85
663,682.10
13
2,160.01
483.93
1,676.08
662,006.03
14
2,160.01
482.71
1,677.30
660,328.73
15
2,160.01
481.49
1,678.52
658,650.21
16
2,160.01
480.27
1,679.74
656,970.46
17
2,160.01
479.04
1,680.97
655,289.50
18
2,160.01
477.82
1,682.19
653,607.30
19
2,160.01
476.59
1,683.42
651,923.88
20
2,160.01
475.36
1,684.65
650,239.23
21
2,160.01
474.13
1,685.88
648,553.35
22
2,160.01
472.90
1,687.11
646,866.25
23
2,160.01
471.67
1,688.34
645,177.91
24
2,160.01
470.44
1,689.57
643,488.34
25
2,160.01
469.21
1,690.80
641,797.54
26
2,160.01
467.98
1,692.03
640,105.51
27
2,160.01
466.74
1,693.27
638,412.24
28
2,160.01
465.51
1,694.50
636,717.74
29
2,160.01
464.27
1,695.74
635,022.01
30
2,160.01
463.04
1,696.97
633,325.03
31
2,160.01
461.80
1,698.21
631,626.82
32
2,160.01
460.56
1,699.45
629,927.37
33
2,160.01
459.32
1,700.69
628,226.69
34
2,160.01
458.08
1,701.93
626,524.76
35
2,160.01
456.84
1,703.17
624,821.59
36
2,160.01
455.60
1,704.41
623,117.18
37
2,160.01
454.36
1,705.65
621,411.52
38
2,160.01
453.11
1,706.90
619,704.63
39
2,160.01
451.87
1,708.14
617,996.48
40
2,160.01
450.62
1,709.39
616,287.10
41
2,160.01
449.38
1,710.63
614,576.46
42
2,160.01
448.13
1,711.88
612,864.58
43
2,160.01
446.88
1,713.13
611,151.45
44
2,160.01
445.63
1,714.38
609,437.07
45
2,160.01
444.38
1,715.63
607,721.44
46
2,160.01
443.13
1,716.88
606,004.56
47
2,160.01
441.88
1,718.13
604,286.43
48
2,160.01
440.63
1,719.38
602,567.05
49
2,160.01
439.37
1,720.64
600,846.41
50
2,160.01
438.12
1,721.89
599,124.52
51
2,160.01
436.86
1,723.15
597,401.37
52
2,160.01
435.61
1,724.40
595,676.96
53
2,160.01
434.35
1,725.66
593,951.30
54
2,160.01
433.09
1,726.92
592,224.38
55
2,160.01
431.83
1,728.18
590,496.20
56
2,160.01
430.57
1,729.44
588,766.76
57
2,160.01
429.31
1,730.70
587,036.06
58
2,160.01
428.05
1,731.96
585,304.10
59
2,160.01
426.78
1,733.23
583,570.87
60
2,160.01
425.52
1,734.49
581,836.38
61
2,160.01
424.26
1,735.75
580,100.63
62
2,160.01
422.99
1,737.02
578,363.61
63
2,160.01
421.72
1,738.29
576,625.32
64
2,160.01
420.46
1,739.55
574,885.77
65
2,160.01
419.19
1,740.82
573,144.95
66
2,160.01
417.92
1,742.09
571,402.85
67
2,160.01
416.65
1,743.36
569,659.49
68
2,160.01
415.38
1,744.63
567,914.86
69
2,160.01
414.10
1,745.91
566,168.95
70
2,160.01
412.83
1,747.18
564,421.77
71
2,160.01
411.56
1,748.45
562,673.32
72
2,160.01
410.28
1,749.73
560,923.59
73
2,160.01
409.01
1,751.00
559,172.59
74
2,160.01
407.73
1,752.28
557,420.31
75
2,160.01
406.45
1,753.56
555,666.75
76
2,160.01
405.17
1,754.84
553,911.92
77
2,160.01
403.89
1,756.12
552,155.80
78
2,160.01
402.61
1,757.40
550,398.41
79
2,160.01
401.33
1,758.68
548,639.73
80
2,160.01
400.05
1,759.96
546,879.77
81
2,160.01
398.77
1,761.24
545,118.52
82
2,160.01
397.48
1,762.53
543,356.00
83
2,160.01
396.20
1,763.81
541,592.18
84
2,160.01
394.91
1,765.10
539,827.08
85
2,160.01
393.62
1,766.39
538,060.70
86
2,160.01
392.34
1,767.67
536,293.02
87
2,160.01
391.05
1,768.96
534,524.06
88
2,160.01
389.76
1,770.25
532,753.81
89
2,160.01
388.47
1,771.54
530,982.26
90
2,160.01
387.17
1,772.84
529,209.43
91
2,160.01
385.88
1,774.13
527,435.30
92
2,160.01
384.59
1,775.42
525,659.88
93
2,160.01
383.29
1,776.72
523,883.16
94
2,160.01
382.00
1,778.01
522,105.15
95
2,160.01
380.70
1,779.31
520,325.84
96
2,160.01
379.40
1,780.61
518,545.24
97
2,160.01
378.11
1,781.90
516,763.33
98
2,160.01
376.81
1,783.20
514,980.13
99
2,160.01
375.51
1,784.50
513,195.63
100
2,160.01
374.21
1,785.80
511,409.82
101
2,160.01
372.90
1,787.11
509,622.71
102
2,160.01
371.60
1,788.41
507,834.30
103
2,160.01
370.30
1,789.71
506,044.59
104
2,160.01
368.99
1,791.02
504,253.57
105
2,160.01
367.68
1,792.33
502,461.25
106
2,160.01
366.38
1,793.63
500,667.61
107
2,160.01
365.07
1,794.94
498,872.67
108
2,160.01
363.76
1,796.25
497,076.42
109
2,160.01
362.45
1,797.56
495,278.87
110
2,160.01
361.14
1,798.87
493,480.00
111
2,160.01
359.83
1,800.18
491,679.82
112
2,160.01
358.52
1,801.49
489,878.32
113
2,160.01
357.20
1,802.81
488,075.52
114
2,160.01
355.89
1,804.12
486,271.39
115
2,160.01
354.57
1,805.44
484,465.96
116
2,160.01
353.26
1,806.75
482,659.20
117
2,160.01
351.94
1,808.07
480,851.13
118
2,160.01
350.62
1,809.39
479,041.74
119
2,160.01
349.30
1,810.71
477,231.03
120
2,160.01
347.98
1,812.03
475,419.01
121
2,160.01
346.66
1,813.35
473,605.65
122
2,160.01
345.34
1,814.67
471,790.98
123
2,160.01
344.01
1,816.00
469,974.99
124
2,160.01
342.69
1,817.32
468,157.67
125
2,160.01
341.36
1,818.65
466,339.02
126
2,160.01
340.04
1,819.97
464,519.05
127
2,160.01
338.71
1,821.30
462,697.75
128
2,160.01
337.38
1,822.63
460,875.13
129
2,160.01
336.05
1,823.96
459,051.17
130
2,160.01
334.72
1,825.29
457,225.89
131
2,160.01
333.39
1,826.62
455,399.27
132
2,160.01
332.06
1,827.95
453,571.32
133
2,160.01
330.73
1,829.28
451,742.04
134
2,160.01
329.40
1,830.61
449,911.43
135
2,160.01
328.06
1,831.95
448,079.48
136
2,160.01
326.72
1,833.29
446,246.19
137
2,160.01
325.39
1,834.62
444,411.57
138
2,160.01
324.05
1,835.96
442,575.61
139
2,160.01
322.71
1,837.30
440,738.31
140
2,160.01
321.37
1,838.64
438,899.67
141
2,160.01
320.03
1,839.98
437,059.69
142
2,160.01
318.69
1,841.32
435,218.37
143
2,160.01
317.35
1,842.66
433,375.71
144
2,160.01
316.00
1,844.01
431,531.70
145
2,160.01
314.66
1,845.35
429,686.35
146
2,160.01
313.31
1,846.70
427,839.65
147
2,160.01
311.97
1,848.04
425,991.61
148
2,160.01
310.62
1,849.39
424,142.22
149
2,160.01
309.27
1,850.74
422,291.48
150
2,160.01
307.92
1,852.09
420,439.39
151
2,160.01
306.57
1,853.44
418,585.95
152
2,160.01
305.22
1,854.79
416,731.16
153
2,160.01
303.87
1,856.14
414,875.02
154
2,160.01
302.51
1,857.50
413,017.52
155
2,160.01
301.16
1,858.85
411,158.67
156
2,160.01
299.80
1,860.21
409,298.46
157
2,160.01
298.45
1,861.56
407,436.90
158
2,160.01
297.09
1,862.92
405,573.98
159
2,160.01
295.73
1,864.28
403,709.70
160
2,160.01
294.37
1,865.64
401,844.06
161
2,160.01
293.01
1,867.00
399,977.06
162
2,160.01
291.65
1,868.36
398,108.70
163
2,160.01
290.29
1,869.72
396,238.98
164
2,160.01
288.92
1,871.09
394,367.89
165
2,160.01
287.56
1,872.45
392,495.44
166
2,160.01
286.19
1,873.82
390,621.63
167
2,160.01
284.83
1,875.18
388,746.45
168
2,160.01
283.46
1,876.55
386,869.90
169
2,160.01
282.09
1,877.92
384,991.98
170
2,160.01
280.72
1,879.29
383,112.69
171
2,160.01
279.35
1,880.66
381,232.04
172
2,160.01
277.98
1,882.03
379,350.01
173
2,160.01
276.61
1,883.40
377,466.61
174
2,160.01
275.24
1,884.77
375,581.83
175
2,160.01
273.86
1,886.15
373,695.68
176
2,160.01
272.49
1,887.52
371,808.16
177
2,160.01
271.11
1,888.90
369,919.26
178
2,160.01
269.73
1,890.28
368,028.98
179
2,160.01
268.35
1,891.66
366,137.33
180
2,160.01
266.98
1,893.03
364,244.29
181
2,160.01
265.59
1,894.42
362,349.88
182
2,160.01
264.21
1,895.80
360,454.08
183
2,160.01
262.83
1,897.18
358,556.90
184
2,160.01
261.45
1,898.56
356,658.34
185
2,160.01
260.06
1,899.95
354,758.39
186
2,160.01
258.68
1,901.33
352,857.06
187
2,160.01
257.29
1,902.72
350,954.34
188
2,160.01
255.90
1,904.11
349,050.24
189
2,160.01
254.52
1,905.49
347,144.74
190
2,160.01
253.13
1,906.88
345,237.86
191
2,160.01
251.74
1,908.27
343,329.59
192
2,160.01
250.34
1,909.67
341,419.92
193
2,160.01
248.95
1,911.06
339,508.86
194
2,160.01
247.56
1,912.45
337,596.41
195
2,160.01
246.16
1,913.85
335,682.56
196
2,160.01
244.77
1,915.24
333,767.32
197
2,160.01
243.37
1,916.64
331,850.69
198
2,160.01
241.97
1,918.04
329,932.65
199
2,160.01
240.58
1,919.43
328,013.22
200
2,160.01
239.18
1,920.83
326,092.38
201
2,160.01
237.78
1,922.23
324,170.15
202
2,160.01
236.37
1,923.64
322,246.51
203
2,160.01
234.97
1,925.04
320,321.47
204
2,160.01
233.57
1,926.44
318,395.03
205
2,160.01
232.16
1,927.85
316,467.18
206
2,160.01
230.76
1,929.25
314,537.93
207
2,160.01
229.35
1,930.66
312,607.27
208
2,160.01
227.94
1,932.07
310,675.20
209
2,160.01
226.53
1,933.48
308,741.73
210
2,160.01
225.12
1,934.89
306,806.84
211
2,160.01
223.71
1,936.30
304,870.55
212
2,160.01
222.30
1,937.71
302,932.84
213
2,160.01
220.89
1,939.12
300,993.72
214
2,160.01
219.47
1,940.54
299,053.18
215
2,160.01
218.06
1,941.95
297,111.23
216
2,160.01
216.64
1,943.37
295,167.86
217
2,160.01
215.23
1,944.78
293,223.08
218
2,160.01
213.81
1,946.20
291,276.88
219
2,160.01
212.39
1,947.62
289,329.26
220
2,160.01
210.97
1,949.04
287,380.22
221
2,160.01
209.55
1,950.46
285,429.76
222
2,160.01
208.13
1,951.88
283,477.87
223
2,160.01
206.70
1,953.31
281,524.56
224
2,160.01
205.28
1,954.73
279,569.83
225
2,160.01
203.85
1,956.16
277,613.68
226
2,160.01
202.43
1,957.58
275,656.09
227
2,160.01
201.00
1,959.01
273,697.08
228
2,160.01
199.57
1,960.44
271,736.64
229
2,160.01
198.14
1,961.87
269,774.77
230
2,160.01
196.71
1,963.30
267,811.47
231
2,160.01
195.28
1,964.73
265,846.74
232
2,160.01
193.85
1,966.16
263,880.58
233
2,160.01
192.41
1,967.60
261,912.98
234
2,160.01
190.98
1,969.03
259,943.95
235
2,160.01
189.54
1,970.47
257,973.48
236
2,160.01
188.11
1,971.90
256,001.58
237
2,160.01
186.67
1,973.34
254,028.24
238
2,160.01
185.23
1,974.78
252,053.46
239
2,160.01
183.79
1,976.22
250,077.24
240
2,160.01
182.35
1,977.66
248,099.57
241
2,160.01
180.91
1,979.10
246,120.47
242
2,160.01
179.46
1,980.55
244,139.92
243
2,160.01
178.02
1,981.99
242,157.93
244
2,160.01
176.57
1,983.44
240,174.49
245
2,160.01
175.13
1,984.88
238,189.61
246
2,160.01
173.68
1,986.33
236,203.28
247
2,160.01
172.23
1,987.78
234,215.50
248
2,160.01
170.78
1,989.23
232,226.27
249
2,160.01
169.33
1,990.68
230,235.60
250
2,160.01
167.88
1,992.13
228,243.47
251
2,160.01
166.43
1,993.58
226,249.88
252
2,160.01
164.97
1,995.04
224,254.85
253
2,160.01
163.52
1,996.49
222,258.36
254
2,160.01
162.06
1,997.95
220,260.41
255
2,160.01
160.61
1,999.40
218,261.01
256
2,160.01
159.15
2,000.86
216,260.15
257
2,160.01
157.69
2,002.32
214,257.83
258
2,160.01
156.23
2,003.78
212,254.05
259
2,160.01
154.77
2,005.24
210,248.80
260
2,160.01
153.31
2,006.70
208,242.10
261
2,160.01
151.84
2,008.17
206,233.93
262
2,160.01
150.38
2,009.63
204,224.30
263
2,160.01
148.91
2,011.10
202,213.21
264
2,160.01
147.45
2,012.56
200,200.64
265
2,160.01
145.98
2,014.03
198,186.61
266
2,160.01
144.51
2,015.50
196,171.11
267
2,160.01
143.04
2,016.97
194,154.15
268
2,160.01
141.57
2,018.44
192,135.71
269
2,160.01
140.10
2,019.91
190,115.79
270
2,160.01
138.63
2,021.38
188,094.41
271
2,160.01
137.15
2,022.86
186,071.55
272
2,160.01
135.68
2,024.33
184,047.22
273
2,160.01
134.20
2,025.81
182,021.41
274
2,160.01
132.72
2,027.29
179,994.13
275
2,160.01
131.25
2,028.76
177,965.36
276
2,160.01
129.77
2,030.24
175,935.12
277
2,160.01
128.29
2,031.72
173,903.39
278
2,160.01
126.80
2,033.21
171,870.19
279
2,160.01
125.32
2,034.69
169,835.50
280
2,160.01
123.84
2,036.17
167,799.33
281
2,160.01
122.35
2,037.66
165,761.67
282
2,160.01
120.87
2,039.14
163,722.53
283
2,160.01
119.38
2,040.63
161,681.90
284
2,160.01
117.89
2,042.12
159,639.78
285
2,160.01
116.40
2,043.61
157,596.18
286
2,160.01
114.91
2,045.10
155,551.08
287
2,160.01
113.42
2,046.59
153,504.49
288
2,160.01
111.93
2,048.08
151,456.41
289
2,160.01
110.44
2,049.57
149,406.84
290
2,160.01
108.94
2,051.07
147,355.77
291
2,160.01
107.45
2,052.56
145,303.21
292
2,160.01
105.95
2,054.06
143,249.15
293
2,160.01
104.45
2,055.56
141,193.59
294
2,160.01
102.95
2,057.06
139,136.54
295
2,160.01
101.45
2,058.56
137,077.98
296
2,160.01
99.95
2,060.06
135,017.92
297
2,160.01
98.45
2,061.56
132,956.36
298
2,160.01
96.95
2,063.06
130,893.30
299
2,160.01
95.44
2,064.57
128,828.74
300
2,160.01
93.94
2,066.07
126,762.66
301
2,160.01
92.43
2,067.58
124,695.08
302
2,160.01
90.92
2,069.09
122,626.00
303
2,160.01
89.41
2,070.60
120,555.40
304
2,160.01
87.90
2,072.11
118,483.30
305
2,160.01
86.39
2,073.62
116,409.68
306
2,160.01
84.88
2,075.13
114,334.55
307
2,160.01
83.37
2,076.64
112,257.91
308
2,160.01
81.85
2,078.16
110,179.76
309
2,160.01
80.34
2,079.67
108,100.09
310
2,160.01
78.82
2,081.19
106,018.90
311
2,160.01
77.31
2,082.70
103,936.19
312
2,160.01
75.79
2,084.22
101,851.97
313
2,160.01
74.27
2,085.74
99,766.23
314
2,160.01
72.75
2,087.26
97,678.96
315
2,160.01
71.22
2,088.79
95,590.18
316
2,160.01
69.70
2,090.31
93,499.87
317
2,160.01
68.18
2,091.83
91,408.04
318
2,160.01
66.65
2,093.36
89,314.68
319
2,160.01
65.13
2,094.88
87,219.79
320
2,160.01
63.60
2,096.41
85,123.38
321
2,160.01
62.07
2,097.94
83,025.44
322
2,160.01
60.54
2,099.47
80,925.97
323
2,160.01
59.01
2,101.00
78,824.97
324
2,160.01
57.48
2,102.53
76,722.44
325
2,160.01
55.94
2,104.07
74,618.37
326
2,160.01
54.41
2,105.60
72,512.77
327
2,160.01
52.87
2,107.14
70,405.63
328
2,160.01
51.34
2,108.67
68,296.96
329
2,160.01
49.80
2,110.21
66,186.75
330
2,160.01
48.26
2,111.75
64,075.00
331
2,160.01
46.72
2,113.29
61,961.71
332
2,160.01
45.18
2,114.83
59,846.88
333
2,160.01
43.64
2,116.37
57,730.51
334
2,160.01
42.10
2,117.91
55,612.60
335
2,160.01
40.55
2,119.46
53,493.14
336
2,160.01
39.01
2,121.00
51,372.13
337
2,160.01
37.46
2,122.55
49,249.58
338
2,160.01
35.91
2,124.10
47,125.48
339
2,160.01
34.36
2,125.65
44,999.83
340
2,160.01
32.81
2,127.20
42,872.64
341
2,160.01
31.26
2,128.75
40,743.89
342
2,160.01
29.71
2,130.30
38,613.59
343
2,160.01
28.16
2,131.85
36,481.73
344
2,160.01
26.60
2,133.41
34,348.32
345
2,160.01
25.05
2,134.96
32,213.36
346
2,160.01
23.49
2,136.52
30,076.84
347
2,160.01
21.93
2,138.08
27,938.76
348
2,160.01
20.37
2,139.64
25,799.12
349
2,160.01
18.81
2,141.20
23,657.92
350
2,160.01
17.25
2,142.76
21,515.16
351
2,160.01
15.69
2,144.32
19,370.84
352
2,160.01
14.12
2,145.89
17,224.96
353
2,160.01
12.56
2,147.45
15,077.51
354
2,160.01
10.99
2,149.02
12,928.49
355
2,160.01
9.43
2,150.58
10,777.91
356
2,160.01
7.86
2,152.15
8,625.76
357
2,160.01
6.29
2,153.72
6,472.04
358
2,160.01
4.72
2,155.29
4,316.75
359
2,160.01
3.15
2,156.86
2,159.88
360
2,161.46
1.57
2,159.88
0.00
Totals
777,605.05
93,905.05
683,700.00

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