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
5.21
0.59
819.41
2
5.80
5.21
0.59
818.82
3
5.80
5.20
0.60
818.22
4
5.80
5.20
0.60
817.62
5
5.80
5.20
0.60
817.01
6
5.80
5.19
0.61
816.41
7
5.80
5.19
0.61
815.79
8
5.80
5.18
0.62
815.18
9
5.80
5.18
0.62
814.56
10
5.80
5.18
0.62
813.93
11
5.80
5.17
0.63
813.30
12
5.80
5.17
0.63
812.67
13
5.80
5.16
0.64
812.04
14
5.80
5.16
0.64
811.40
15
5.80
5.16
0.64
810.75
16
5.80
5.15
0.65
810.10
17
5.80
5.15
0.65
809.45
18
5.80
5.14
0.66
808.79
19
5.80
5.14
0.66
808.13
20
5.80
5.14
0.66
807.47
21
5.80
5.13
0.67
806.80
22
5.80
5.13
0.67
806.13
23
5.80
5.12
0.68
805.45
24
5.80
5.12
0.68
804.77
25
5.80
5.11
0.69
804.08
26
5.80
5.11
0.69
803.39
27
5.80
5.10
0.70
802.69
28
5.80
5.10
0.70
801.99
29
5.80
5.10
0.70
801.29
30
5.80
5.09
0.71
800.58
31
5.80
5.09
0.71
799.87
32
5.80
5.08
0.72
799.15
33
5.80
5.08
0.72
798.43
34
5.80
5.07
0.73
797.70
35
5.80
5.07
0.73
796.97
36
5.80
5.06
0.74
796.24
37
5.80
5.06
0.74
795.49
38
5.80
5.05
0.75
794.75
39
5.80
5.05
0.75
794.00
40
5.80
5.05
0.75
793.24
41
5.80
5.04
0.76
792.49
42
5.80
5.04
0.76
791.72
43
5.80
5.03
0.77
790.95
44
5.80
5.03
0.77
790.18
45
5.80
5.02
0.78
789.40
46
5.80
5.02
0.78
788.61
47
5.80
5.01
0.79
787.83
48
5.80
5.01
0.79
787.03
49
5.80
5.00
0.80
786.23
50
5.80
5.00
0.80
785.43
51
5.80
4.99
0.81
784.62
52
5.80
4.99
0.81
783.80
53
5.80
4.98
0.82
782.98
54
5.80
4.98
0.82
782.16
55
5.80
4.97
0.83
781.33
56
5.80
4.96
0.84
780.49
57
5.80
4.96
0.84
779.65
58
5.80
4.95
0.85
778.81
59
5.80
4.95
0.85
777.96
60
5.80
4.94
0.86
777.10
61
5.80
4.94
0.86
776.24
62
5.80
4.93
0.87
775.37
63
5.80
4.93
0.87
774.50
64
5.80
4.92
0.88
773.62
65
5.80
4.92
0.88
772.73
66
5.80
4.91
0.89
771.84
67
5.80
4.90
0.90
770.95
68
5.80
4.90
0.90
770.05
69
5.80
4.89
0.91
769.14
70
5.80
4.89
0.91
768.23
71
5.80
4.88
0.92
767.31
72
5.80
4.88
0.92
766.38
73
5.80
4.87
0.93
765.45
74
5.80
4.86
0.94
764.52
75
5.80
4.86
0.94
763.58
76
5.80
4.85
0.95
762.63
77
5.80
4.85
0.95
761.67
78
5.80
4.84
0.96
760.71
79
5.80
4.83
0.97
759.75
80
5.80
4.83
0.97
758.77
81
5.80
4.82
0.98
757.80
82
5.80
4.82
0.98
756.81
83
5.80
4.81
0.99
755.82
84
5.80
4.80
1.00
754.82
85
5.80
4.80
1.00
753.82
86
5.80
4.79
1.01
752.81
87
5.80
4.78
1.02
751.79
88
5.80
4.78
1.02
750.77
89
5.80
4.77
1.03
749.74
90
5.80
4.76
1.04
748.70
91
5.80
4.76
1.04
747.66
92
5.80
4.75
1.05
746.61
93
5.80
4.74
1.06
745.56
94
5.80
4.74
1.06
744.49
95
5.80
4.73
1.07
743.42
96
5.80
4.72
1.08
742.35
97
5.80
4.72
1.08
741.27
98
5.80
4.71
1.09
740.18
99
5.80
4.70
1.10
739.08
100
5.80
4.70
1.10
737.97
101
5.80
4.69
1.11
736.86
102
5.80
4.68
1.12
735.75
103
5.80
4.68
1.12
734.62
104
5.80
4.67
1.13
733.49
105
5.80
4.66
1.14
732.35
106
5.80
4.65
1.15
731.20
107
5.80
4.65
1.15
730.05
108
5.80
4.64
1.16
728.89
109
5.80
4.63
1.17
727.72
110
5.80
4.62
1.18
726.54
111
5.80
4.62
1.18
725.36
112
5.80
4.61
1.19
724.17
113
5.80
4.60
1.20
722.97
114
5.80
4.59
1.21
721.76
115
5.80
4.59
1.21
720.55
116
5.80
4.58
1.22
719.33
117
5.80
4.57
1.23
718.10
118
5.80
4.56
1.24
716.86
119
5.80
4.56
1.24
715.62
120
5.80
4.55
1.25
714.37
121
5.80
4.54
1.26
713.10
122
5.80
4.53
1.27
711.84
123
5.80
4.52
1.28
710.56
124
5.80
4.52
1.28
709.27
125
5.80
4.51
1.29
707.98
126
5.80
4.50
1.30
706.68
127
5.80
4.49
1.31
705.37
128
5.80
4.48
1.32
704.05
129
5.80
4.47
1.33
702.73
130
5.80
4.47
1.33
701.39
131
5.80
4.46
1.34
700.05
132
5.80
4.45
1.35
698.70
133
5.80
4.44
1.36
697.34
134
5.80
4.43
1.37
695.97
135
5.80
4.42
1.38
694.59
136
5.80
4.41
1.39
693.20
137
5.80
4.40
1.40
691.81
138
5.80
4.40
1.40
690.40
139
5.80
4.39
1.41
688.99
140
5.80
4.38
1.42
687.57
141
5.80
4.37
1.43
686.14
142
5.80
4.36
1.44
684.70
143
5.80
4.35
1.45
683.25
144
5.80
4.34
1.46
681.79
145
5.80
4.33
1.47
680.32
146
5.80
4.32
1.48
678.84
147
5.80
4.31
1.49
677.36
148
5.80
4.30
1.50
675.86
149
5.80
4.29
1.51
674.36
150
5.80
4.28
1.52
672.84
151
5.80
4.28
1.52
671.32
152
5.80
4.27
1.53
669.78
153
5.80
4.26
1.54
668.24
154
5.80
4.25
1.55
666.68
155
5.80
4.24
1.56
665.12
156
5.80
4.23
1.57
663.55
157
5.80
4.22
1.58
661.96
158
5.80
4.21
1.59
660.37
159
5.80
4.20
1.60
658.76
160
5.80
4.19
1.61
657.15
161
5.80
4.18
1.62
655.53
162
5.80
4.17
1.63
653.89
163
5.80
4.15
1.65
652.25
164
5.80
4.14
1.66
650.59
165
5.80
4.13
1.67
648.92
166
5.80
4.12
1.68
647.25
167
5.80
4.11
1.69
645.56
168
5.80
4.10
1.70
643.86
169
5.80
4.09
1.71
642.15
170
5.80
4.08
1.72
640.43
171
5.80
4.07
1.73
638.70
172
5.80
4.06
1.74
636.96
173
5.80
4.05
1.75
635.21
174
5.80
4.04
1.76
633.45
175
5.80
4.03
1.77
631.67
176
5.80
4.01
1.79
629.88
177
5.80
4.00
1.80
628.09
178
5.80
3.99
1.81
626.28
179
5.80
3.98
1.82
624.46
180
5.80
3.97
1.83
622.63
181
5.80
3.96
1.84
620.78
182
5.80
3.94
1.86
618.93
183
5.80
3.93
1.87
617.06
184
5.80
3.92
1.88
615.18
185
5.80
3.91
1.89
613.29
186
5.80
3.90
1.90
611.39
187
5.80
3.88
1.92
609.47
188
5.80
3.87
1.93
607.54
189
5.80
3.86
1.94
605.60
190
5.80
3.85
1.95
603.65
191
5.80
3.84
1.96
601.69
192
5.80
3.82
1.98
599.71
193
5.80
3.81
1.99
597.72
194
5.80
3.80
2.00
595.72
195
5.80
3.79
2.01
593.70
196
5.80
3.77
2.03
591.68
197
5.80
3.76
2.04
589.64
198
5.80
3.75
2.05
587.58
199
5.80
3.73
2.07
585.52
200
5.80
3.72
2.08
583.44
201
5.80
3.71
2.09
581.35
202
5.80
3.69
2.11
579.24
203
5.80
3.68
2.12
577.12
204
5.80
3.67
2.13
574.99
205
5.80
3.65
2.15
572.84
206
5.80
3.64
2.16
570.68
207
5.80
3.63
2.17
568.51
208
5.80
3.61
2.19
566.32
209
5.80
3.60
2.20
564.12
210
5.80
3.58
2.22
561.90
211
5.80
3.57
2.23
559.67
212
5.80
3.56
2.24
557.43
213
5.80
3.54
2.26
555.17
214
5.80
3.53
2.27
552.90
215
5.80
3.51
2.29
550.61
216
5.80
3.50
2.30
548.31
217
5.80
3.48
2.32
545.99
218
5.80
3.47
2.33
543.66
219
5.80
3.45
2.35
541.32
220
5.80
3.44
2.36
538.96
221
5.80
3.42
2.38
536.58
222
5.80
3.41
2.39
534.19
223
5.80
3.39
2.41
531.79
224
5.80
3.38
2.42
529.37
225
5.80
3.36
2.44
526.93
226
5.80
3.35
2.45
524.48
227
5.80
3.33
2.47
522.01
228
5.80
3.32
2.48
519.53
229
5.80
3.30
2.50
517.03
230
5.80
3.29
2.51
514.51
231
5.80
3.27
2.53
511.98
232
5.80
3.25
2.55
509.44
233
5.80
3.24
2.56
506.87
234
5.80
3.22
2.58
504.29
235
5.80
3.20
2.60
501.70
236
5.80
3.19
2.61
499.09
237
5.80
3.17
2.63
496.46
238
5.80
3.15
2.65
493.81
239
5.80
3.14
2.66
491.15
240
5.80
3.12
2.68
488.47
241
5.80
3.10
2.70
485.77
242
5.80
3.09
2.71
483.06
243
5.80
3.07
2.73
480.33
244
5.80
3.05
2.75
477.58
245
5.80
3.03
2.77
474.82
246
5.80
3.02
2.78
472.03
247
5.80
3.00
2.80
469.23
248
5.80
2.98
2.82
466.41
249
5.80
2.96
2.84
463.58
250
5.80
2.95
2.85
460.72
251
5.80
2.93
2.87
457.85
252
5.80
2.91
2.89
454.96
253
5.80
2.89
2.91
452.05
254
5.80
2.87
2.93
449.12
255
5.80
2.85
2.95
446.18
256
5.80
2.84
2.96
443.21
257
5.80
2.82
2.98
440.23
258
5.80
2.80
3.00
437.23
259
5.80
2.78
3.02
434.20
260
5.80
2.76
3.04
431.16
261
5.80
2.74
3.06
428.10
262
5.80
2.72
3.08
425.02
263
5.80
2.70
3.10
421.92
264
5.80
2.68
3.12
418.81
265
5.80
2.66
3.14
415.67
266
5.80
2.64
3.16
412.51
267
5.80
2.62
3.18
409.33
268
5.80
2.60
3.20
406.13
269
5.80
2.58
3.22
402.91
270
5.80
2.56
3.24
399.67
271
5.80
2.54
3.26
396.41
272
5.80
2.52
3.28
393.13
273
5.80
2.50
3.30
389.83
274
5.80
2.48
3.32
386.50
275
5.80
2.46
3.34
383.16
276
5.80
2.43
3.37
379.79
277
5.80
2.41
3.39
376.41
278
5.80
2.39
3.41
373.00
279
5.80
2.37
3.43
369.57
280
5.80
2.35
3.45
366.12
281
5.80
2.33
3.47
362.64
282
5.80
2.30
3.50
359.15
283
5.80
2.28
3.52
355.63
284
5.80
2.26
3.54
352.09
285
5.80
2.24
3.56
348.53
286
5.80
2.21
3.59
344.94
287
5.80
2.19
3.61
341.33
288
5.80
2.17
3.63
337.70
289
5.80
2.15
3.65
334.05
290
5.80
2.12
3.68
330.37
291
5.80
2.10
3.70
326.67
292
5.80
2.08
3.72
322.95
293
5.80
2.05
3.75
319.20
294
5.80
2.03
3.77
315.43
295
5.80
2.00
3.80
311.63
296
5.80
1.98
3.82
307.81
297
5.80
1.96
3.84
303.97
298
5.80
1.93
3.87
300.10
299
5.80
1.91
3.89
296.21
300
5.80
1.88
3.92
292.29
301
5.80
1.86
3.94
288.34
302
5.80
1.83
3.97
284.38
303
5.80
1.81
3.99
280.38
304
5.80
1.78
4.02
276.37
305
5.80
1.76
4.04
272.32
306
5.80
1.73
4.07
268.25
307
5.80
1.70
4.10
264.16
308
5.80
1.68
4.12
260.04
309
5.80
1.65
4.15
255.89
310
5.80
1.63
4.17
251.71
311
5.80
1.60
4.20
247.51
312
5.80
1.57
4.23
243.29
313
5.80
1.55
4.25
239.03
314
5.80
1.52
4.28
234.75
315
5.80
1.49
4.31
230.44
316
5.80
1.46
4.34
226.11
317
5.80
1.44
4.36
221.74
318
5.80
1.41
4.39
217.35
319
5.80
1.38
4.42
212.93
320
5.80
1.35
4.45
208.49
321
5.80
1.32
4.48
204.01
322
5.80
1.30
4.50
199.51
323
5.80
1.27
4.53
194.97
324
5.80
1.24
4.56
190.41
325
5.80
1.21
4.59
185.82
326
5.80
1.18
4.62
181.20
327
5.80
1.15
4.65
176.56
328
5.80
1.12
4.68
171.88
329
5.80
1.09
4.71
167.17
330
5.80
1.06
4.74
162.43
331
5.80
1.03
4.77
157.66
332
5.80
1.00
4.80
152.87
333
5.80
0.97
4.83
148.04
334
5.80
0.94
4.86
143.18
335
5.80
0.91
4.89
138.29
336
5.80
0.88
4.92
133.37
337
5.80
0.85
4.95
128.41
338
5.80
0.82
4.98
123.43
339
5.80
0.78
5.02
118.41
340
5.80
0.75
5.05
113.37
341
5.80
0.72
5.08
108.29
342
5.80
0.69
5.11
103.17
343
5.80
0.66
5.14
98.03
344
5.80
0.62
5.18
92.85
345
5.80
0.59
5.21
87.64
346
5.80
0.56
5.24
82.40
347
5.80
0.52
5.28
77.12
348
5.80
0.49
5.31
71.81
349
5.80
0.46
5.34
66.47
350
5.80
0.42
5.38
61.09
351
5.80
0.39
5.41
55.68
352
5.80
0.35
5.45
50.23
353
5.80
0.32
5.48
44.75
354
5.80
0.28
5.52
39.24
355
5.80
0.25
5.55
33.69
356
5.80
0.21
5.59
28.10
357
5.80
0.18
5.62
22.48
358
5.80
0.14
5.66
16.82
359
5.80
0.11
5.69
11.13
360
5.80
0.07
5.73
5.40
361
5.43
0.03
5.40
0.00
Totals
2,093.43
1,273.43
820.00

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