Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 5.80  
 

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
5.80
5.23
0.57
809.43
2
5.80
5.23
0.57
808.86
3
5.80
5.22
0.58
808.28
4
5.80
5.22
0.58
807.70
5
5.80
5.22
0.58
807.12
6
5.80
5.21
0.59
806.53
7
5.80
5.21
0.59
805.94
8
5.80
5.21
0.59
805.35
9
5.80
5.20
0.60
804.75
10
5.80
5.20
0.60
804.14
11
5.80
5.19
0.61
803.54
12
5.80
5.19
0.61
802.93
13
5.80
5.19
0.61
802.31
14
5.80
5.18
0.62
801.69
15
5.80
5.18
0.62
801.07
16
5.80
5.17
0.63
800.45
17
5.80
5.17
0.63
799.82
18
5.80
5.17
0.63
799.18
19
5.80
5.16
0.64
798.54
20
5.80
5.16
0.64
797.90
21
5.80
5.15
0.65
797.25
22
5.80
5.15
0.65
796.60
23
5.80
5.14
0.66
795.95
24
5.80
5.14
0.66
795.29
25
5.80
5.14
0.66
794.62
26
5.80
5.13
0.67
793.95
27
5.80
5.13
0.67
793.28
28
5.80
5.12
0.68
792.61
29
5.80
5.12
0.68
791.92
30
5.80
5.11
0.69
791.24
31
5.80
5.11
0.69
790.55
32
5.80
5.11
0.69
789.85
33
5.80
5.10
0.70
789.16
34
5.80
5.10
0.70
788.45
35
5.80
5.09
0.71
787.74
36
5.80
5.09
0.71
787.03
37
5.80
5.08
0.72
786.32
38
5.80
5.08
0.72
785.59
39
5.80
5.07
0.73
784.87
40
5.80
5.07
0.73
784.14
41
5.80
5.06
0.74
783.40
42
5.80
5.06
0.74
782.66
43
5.80
5.05
0.75
781.91
44
5.80
5.05
0.75
781.16
45
5.80
5.05
0.75
780.41
46
5.80
5.04
0.76
779.65
47
5.80
5.04
0.76
778.88
48
5.80
5.03
0.77
778.11
49
5.80
5.03
0.77
777.34
50
5.80
5.02
0.78
776.56
51
5.80
5.02
0.78
775.78
52
5.80
5.01
0.79
774.99
53
5.80
5.01
0.79
774.19
54
5.80
5.00
0.80
773.39
55
5.80
4.99
0.81
772.59
56
5.80
4.99
0.81
771.78
57
5.80
4.98
0.82
770.96
58
5.80
4.98
0.82
770.14
59
5.80
4.97
0.83
769.31
60
5.80
4.97
0.83
768.48
61
5.80
4.96
0.84
767.64
62
5.80
4.96
0.84
766.80
63
5.80
4.95
0.85
765.95
64
5.80
4.95
0.85
765.10
65
5.80
4.94
0.86
764.24
66
5.80
4.94
0.86
763.38
67
5.80
4.93
0.87
762.51
68
5.80
4.92
0.88
761.63
69
5.80
4.92
0.88
760.75
70
5.80
4.91
0.89
759.86
71
5.80
4.91
0.89
758.97
72
5.80
4.90
0.90
758.07
73
5.80
4.90
0.90
757.17
74
5.80
4.89
0.91
756.26
75
5.80
4.88
0.92
755.34
76
5.80
4.88
0.92
754.42
77
5.80
4.87
0.93
753.49
78
5.80
4.87
0.93
752.56
79
5.80
4.86
0.94
751.62
80
5.80
4.85
0.95
750.68
81
5.80
4.85
0.95
749.72
82
5.80
4.84
0.96
748.77
83
5.80
4.84
0.96
747.80
84
5.80
4.83
0.97
746.83
85
5.80
4.82
0.98
745.85
86
5.80
4.82
0.98
744.87
87
5.80
4.81
0.99
743.88
88
5.80
4.80
1.00
742.89
89
5.80
4.80
1.00
741.88
90
5.80
4.79
1.01
740.88
91
5.80
4.78
1.02
739.86
92
5.80
4.78
1.02
738.84
93
5.80
4.77
1.03
737.81
94
5.80
4.77
1.03
736.77
95
5.80
4.76
1.04
735.73
96
5.80
4.75
1.05
734.68
97
5.80
4.74
1.06
733.63
98
5.80
4.74
1.06
732.57
99
5.80
4.73
1.07
731.50
100
5.80
4.72
1.08
730.42
101
5.80
4.72
1.08
729.34
102
5.80
4.71
1.09
728.25
103
5.80
4.70
1.10
727.15
104
5.80
4.70
1.10
726.05
105
5.80
4.69
1.11
724.94
106
5.80
4.68
1.12
723.82
107
5.80
4.67
1.13
722.70
108
5.80
4.67
1.13
721.56
109
5.80
4.66
1.14
720.42
110
5.80
4.65
1.15
719.28
111
5.80
4.65
1.15
718.12
112
5.80
4.64
1.16
716.96
113
5.80
4.63
1.17
715.79
114
5.80
4.62
1.18
714.61
115
5.80
4.62
1.18
713.43
116
5.80
4.61
1.19
712.24
117
5.80
4.60
1.20
711.04
118
5.80
4.59
1.21
709.83
119
5.80
4.58
1.22
708.61
120
5.80
4.58
1.22
707.39
121
5.80
4.57
1.23
706.16
122
5.80
4.56
1.24
704.92
123
5.80
4.55
1.25
703.67
124
5.80
4.54
1.26
702.41
125
5.80
4.54
1.26
701.15
126
5.80
4.53
1.27
699.88
127
5.80
4.52
1.28
698.60
128
5.80
4.51
1.29
697.31
129
5.80
4.50
1.30
696.01
130
5.80
4.50
1.30
694.71
131
5.80
4.49
1.31
693.40
132
5.80
4.48
1.32
692.07
133
5.80
4.47
1.33
690.74
134
5.80
4.46
1.34
689.41
135
5.80
4.45
1.35
688.06
136
5.80
4.44
1.36
686.70
137
5.80
4.43
1.37
685.34
138
5.80
4.43
1.37
683.96
139
5.80
4.42
1.38
682.58
140
5.80
4.41
1.39
681.19
141
5.80
4.40
1.40
679.79
142
5.80
4.39
1.41
678.38
143
5.80
4.38
1.42
676.96
144
5.80
4.37
1.43
675.53
145
5.80
4.36
1.44
674.09
146
5.80
4.35
1.45
672.65
147
5.80
4.34
1.46
671.19
148
5.80
4.33
1.47
669.73
149
5.80
4.33
1.47
668.25
150
5.80
4.32
1.48
666.77
151
5.80
4.31
1.49
665.27
152
5.80
4.30
1.50
663.77
153
5.80
4.29
1.51
662.26
154
5.80
4.28
1.52
660.73
155
5.80
4.27
1.53
659.20
156
5.80
4.26
1.54
657.66
157
5.80
4.25
1.55
656.11
158
5.80
4.24
1.56
654.54
159
5.80
4.23
1.57
652.97
160
5.80
4.22
1.58
651.39
161
5.80
4.21
1.59
649.79
162
5.80
4.20
1.60
648.19
163
5.80
4.19
1.61
646.58
164
5.80
4.18
1.62
644.95
165
5.80
4.17
1.63
643.32
166
5.80
4.15
1.65
641.67
167
5.80
4.14
1.66
640.02
168
5.80
4.13
1.67
638.35
169
5.80
4.12
1.68
636.67
170
5.80
4.11
1.69
634.99
171
5.80
4.10
1.70
633.29
172
5.80
4.09
1.71
631.58
173
5.80
4.08
1.72
629.85
174
5.80
4.07
1.73
628.12
175
5.80
4.06
1.74
626.38
176
5.80
4.05
1.75
624.62
177
5.80
4.03
1.77
622.86
178
5.80
4.02
1.78
621.08
179
5.80
4.01
1.79
619.29
180
5.80
4.00
1.80
617.49
181
5.80
3.99
1.81
615.68
182
5.80
3.98
1.82
613.86
183
5.80
3.96
1.84
612.02
184
5.80
3.95
1.85
610.17
185
5.80
3.94
1.86
608.31
186
5.80
3.93
1.87
606.44
187
5.80
3.92
1.88
604.56
188
5.80
3.90
1.90
602.66
189
5.80
3.89
1.91
600.76
190
5.80
3.88
1.92
598.84
191
5.80
3.87
1.93
596.90
192
5.80
3.86
1.94
594.96
193
5.80
3.84
1.96
593.00
194
5.80
3.83
1.97
591.03
195
5.80
3.82
1.98
589.05
196
5.80
3.80
2.00
587.05
197
5.80
3.79
2.01
585.04
198
5.80
3.78
2.02
583.02
199
5.80
3.77
2.03
580.99
200
5.80
3.75
2.05
578.94
201
5.80
3.74
2.06
576.88
202
5.80
3.73
2.07
574.80
203
5.80
3.71
2.09
572.72
204
5.80
3.70
2.10
570.62
205
5.80
3.69
2.11
568.50
206
5.80
3.67
2.13
566.37
207
5.80
3.66
2.14
564.23
208
5.80
3.64
2.16
562.07
209
5.80
3.63
2.17
559.90
210
5.80
3.62
2.18
557.72
211
5.80
3.60
2.20
555.52
212
5.80
3.59
2.21
553.31
213
5.80
3.57
2.23
551.08
214
5.80
3.56
2.24
548.84
215
5.80
3.54
2.26
546.59
216
5.80
3.53
2.27
544.32
217
5.80
3.52
2.28
542.03
218
5.80
3.50
2.30
539.73
219
5.80
3.49
2.31
537.42
220
5.80
3.47
2.33
535.09
221
5.80
3.46
2.34
532.75
222
5.80
3.44
2.36
530.39
223
5.80
3.43
2.37
528.01
224
5.80
3.41
2.39
525.62
225
5.80
3.39
2.41
523.22
226
5.80
3.38
2.42
520.79
227
5.80
3.36
2.44
518.36
228
5.80
3.35
2.45
515.91
229
5.80
3.33
2.47
513.44
230
5.80
3.32
2.48
510.95
231
5.80
3.30
2.50
508.45
232
5.80
3.28
2.52
505.94
233
5.80
3.27
2.53
503.41
234
5.80
3.25
2.55
500.86
235
5.80
3.23
2.57
498.29
236
5.80
3.22
2.58
495.71
237
5.80
3.20
2.60
493.11
238
5.80
3.18
2.62
490.50
239
5.80
3.17
2.63
487.86
240
5.80
3.15
2.65
485.21
241
5.80
3.13
2.67
482.55
242
5.80
3.12
2.68
479.86
243
5.80
3.10
2.70
477.16
244
5.80
3.08
2.72
474.44
245
5.80
3.06
2.74
471.71
246
5.80
3.05
2.75
468.96
247
5.80
3.03
2.77
466.18
248
5.80
3.01
2.79
463.39
249
5.80
2.99
2.81
460.59
250
5.80
2.97
2.83
457.76
251
5.80
2.96
2.84
454.92
252
5.80
2.94
2.86
452.06
253
5.80
2.92
2.88
449.18
254
5.80
2.90
2.90
446.28
255
5.80
2.88
2.92
443.36
256
5.80
2.86
2.94
440.42
257
5.80
2.84
2.96
437.47
258
5.80
2.83
2.97
434.49
259
5.80
2.81
2.99
431.50
260
5.80
2.79
3.01
428.49
261
5.80
2.77
3.03
425.45
262
5.80
2.75
3.05
422.40
263
5.80
2.73
3.07
419.33
264
5.80
2.71
3.09
416.24
265
5.80
2.69
3.11
413.12
266
5.80
2.67
3.13
409.99
267
5.80
2.65
3.15
406.84
268
5.80
2.63
3.17
403.67
269
5.80
2.61
3.19
400.48
270
5.80
2.59
3.21
397.26
271
5.80
2.57
3.23
394.03
272
5.80
2.54
3.26
390.77
273
5.80
2.52
3.28
387.50
274
5.80
2.50
3.30
384.20
275
5.80
2.48
3.32
380.88
276
5.80
2.46
3.34
377.54
277
5.80
2.44
3.36
374.18
278
5.80
2.42
3.38
370.79
279
5.80
2.39
3.41
367.39
280
5.80
2.37
3.43
363.96
281
5.80
2.35
3.45
360.51
282
5.80
2.33
3.47
357.04
283
5.80
2.31
3.49
353.55
284
5.80
2.28
3.52
350.03
285
5.80
2.26
3.54
346.49
286
5.80
2.24
3.56
342.93
287
5.80
2.21
3.59
339.34
288
5.80
2.19
3.61
335.73
289
5.80
2.17
3.63
332.10
290
5.80
2.14
3.66
328.45
291
5.80
2.12
3.68
324.77
292
5.80
2.10
3.70
321.07
293
5.80
2.07
3.73
317.34
294
5.80
2.05
3.75
313.59
295
5.80
2.03
3.77
309.81
296
5.80
2.00
3.80
306.02
297
5.80
1.98
3.82
302.19
298
5.80
1.95
3.85
298.34
299
5.80
1.93
3.87
294.47
300
5.80
1.90
3.90
290.57
301
5.80
1.88
3.92
286.65
302
5.80
1.85
3.95
282.70
303
5.80
1.83
3.97
278.73
304
5.80
1.80
4.00
274.73
305
5.80
1.77
4.03
270.70
306
5.80
1.75
4.05
266.65
307
5.80
1.72
4.08
262.57
308
5.80
1.70
4.10
258.47
309
5.80
1.67
4.13
254.34
310
5.80
1.64
4.16
250.18
311
5.80
1.62
4.18
245.99
312
5.80
1.59
4.21
241.78
313
5.80
1.56
4.24
237.54
314
5.80
1.53
4.27
233.28
315
5.80
1.51
4.29
228.98
316
5.80
1.48
4.32
224.66
317
5.80
1.45
4.35
220.31
318
5.80
1.42
4.38
215.94
319
5.80
1.39
4.41
211.53
320
5.80
1.37
4.43
207.10
321
5.80
1.34
4.46
202.64
322
5.80
1.31
4.49
198.14
323
5.80
1.28
4.52
193.62
324
5.80
1.25
4.55
189.07
325
5.80
1.22
4.58
184.50
326
5.80
1.19
4.61
179.89
327
5.80
1.16
4.64
175.25
328
5.80
1.13
4.67
170.58
329
5.80
1.10
4.70
165.88
330
5.80
1.07
4.73
161.15
331
5.80
1.04
4.76
156.39
332
5.80
1.01
4.79
151.60
333
5.80
0.98
4.82
146.78
334
5.80
0.95
4.85
141.93
335
5.80
0.92
4.88
137.05
336
5.80
0.89
4.91
132.13
337
5.80
0.85
4.95
127.19
338
5.80
0.82
4.98
122.21
339
5.80
0.79
5.01
117.20
340
5.80
0.76
5.04
112.15
341
5.80
0.72
5.08
107.08
342
5.80
0.69
5.11
101.97
343
5.80
0.66
5.14
96.83
344
5.80
0.63
5.17
91.65
345
5.80
0.59
5.21
86.45
346
5.80
0.56
5.24
81.20
347
5.80
0.52
5.28
75.93
348
5.80
0.49
5.31
70.62
349
5.80
0.46
5.34
65.28
350
5.80
0.42
5.38
59.90
351
5.80
0.39
5.41
54.48
352
5.80
0.35
5.45
49.04
353
5.80
0.32
5.48
43.55
354
5.80
0.28
5.52
38.03
355
5.80
0.25
5.55
32.48
356
5.80
0.21
5.59
26.89
357
5.80
0.17
5.63
21.26
358
5.80
0.14
5.66
15.60
359
5.80
0.10
5.70
9.90
360
5.80
0.06
5.74
4.16
361
4.19
0.03
4.16
0.00
Totals
2,092.19
1,282.19
810.00

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