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
5.19
0.61
829.39
2
5.80
5.18
0.62
828.77
3
5.80
5.18
0.62
828.15
4
5.80
5.18
0.62
827.53
5
5.80
5.17
0.63
826.90
6
5.80
5.17
0.63
826.27
7
5.80
5.16
0.64
825.63
8
5.80
5.16
0.64
824.99
9
5.80
5.16
0.64
824.35
10
5.80
5.15
0.65
823.70
11
5.80
5.15
0.65
823.05
12
5.80
5.14
0.66
822.39
13
5.80
5.14
0.66
821.73
14
5.80
5.14
0.66
821.07
15
5.80
5.13
0.67
820.40
16
5.80
5.13
0.67
819.73
17
5.80
5.12
0.68
819.05
18
5.80
5.12
0.68
818.37
19
5.80
5.11
0.69
817.68
20
5.80
5.11
0.69
816.99
21
5.80
5.11
0.69
816.30
22
5.80
5.10
0.70
815.60
23
5.80
5.10
0.70
814.90
24
5.80
5.09
0.71
814.19
25
5.80
5.09
0.71
813.48
26
5.80
5.08
0.72
812.77
27
5.80
5.08
0.72
812.05
28
5.80
5.08
0.72
811.32
29
5.80
5.07
0.73
810.59
30
5.80
5.07
0.73
809.86
31
5.80
5.06
0.74
809.12
32
5.80
5.06
0.74
808.38
33
5.80
5.05
0.75
807.63
34
5.80
5.05
0.75
806.88
35
5.80
5.04
0.76
806.12
36
5.80
5.04
0.76
805.36
37
5.80
5.03
0.77
804.59
38
5.80
5.03
0.77
803.82
39
5.80
5.02
0.78
803.04
40
5.80
5.02
0.78
802.26
41
5.80
5.01
0.79
801.48
42
5.80
5.01
0.79
800.69
43
5.80
5.00
0.80
799.89
44
5.80
5.00
0.80
799.09
45
5.80
4.99
0.81
798.28
46
5.80
4.99
0.81
797.47
47
5.80
4.98
0.82
796.66
48
5.80
4.98
0.82
795.84
49
5.80
4.97
0.83
795.01
50
5.80
4.97
0.83
794.18
51
5.80
4.96
0.84
793.34
52
5.80
4.96
0.84
792.50
53
5.80
4.95
0.85
791.66
54
5.80
4.95
0.85
790.80
55
5.80
4.94
0.86
789.95
56
5.80
4.94
0.86
789.08
57
5.80
4.93
0.87
788.21
58
5.80
4.93
0.87
787.34
59
5.80
4.92
0.88
786.46
60
5.80
4.92
0.88
785.58
61
5.80
4.91
0.89
784.69
62
5.80
4.90
0.90
783.79
63
5.80
4.90
0.90
782.89
64
5.80
4.89
0.91
781.98
65
5.80
4.89
0.91
781.07
66
5.80
4.88
0.92
780.15
67
5.80
4.88
0.92
779.23
68
5.80
4.87
0.93
778.30
69
5.80
4.86
0.94
777.36
70
5.80
4.86
0.94
776.42
71
5.80
4.85
0.95
775.47
72
5.80
4.85
0.95
774.52
73
5.80
4.84
0.96
773.56
74
5.80
4.83
0.97
772.60
75
5.80
4.83
0.97
771.62
76
5.80
4.82
0.98
770.65
77
5.80
4.82
0.98
769.66
78
5.80
4.81
0.99
768.67
79
5.80
4.80
1.00
767.68
80
5.80
4.80
1.00
766.68
81
5.80
4.79
1.01
765.67
82
5.80
4.79
1.01
764.65
83
5.80
4.78
1.02
763.63
84
5.80
4.77
1.03
762.61
85
5.80
4.77
1.03
761.57
86
5.80
4.76
1.04
760.53
87
5.80
4.75
1.05
759.48
88
5.80
4.75
1.05
758.43
89
5.80
4.74
1.06
757.37
90
5.80
4.73
1.07
756.31
91
5.80
4.73
1.07
755.23
92
5.80
4.72
1.08
754.15
93
5.80
4.71
1.09
753.07
94
5.80
4.71
1.09
751.97
95
5.80
4.70
1.10
750.87
96
5.80
4.69
1.11
749.77
97
5.80
4.69
1.11
748.65
98
5.80
4.68
1.12
747.53
99
5.80
4.67
1.13
746.40
100
5.80
4.67
1.13
745.27
101
5.80
4.66
1.14
744.13
102
5.80
4.65
1.15
742.98
103
5.80
4.64
1.16
741.82
104
5.80
4.64
1.16
740.66
105
5.80
4.63
1.17
739.49
106
5.80
4.62
1.18
738.31
107
5.80
4.61
1.19
737.12
108
5.80
4.61
1.19
735.93
109
5.80
4.60
1.20
734.73
110
5.80
4.59
1.21
733.52
111
5.80
4.58
1.22
732.30
112
5.80
4.58
1.22
731.08
113
5.80
4.57
1.23
729.85
114
5.80
4.56
1.24
728.61
115
5.80
4.55
1.25
727.37
116
5.80
4.55
1.25
726.11
117
5.80
4.54
1.26
724.85
118
5.80
4.53
1.27
723.58
119
5.80
4.52
1.28
722.30
120
5.80
4.51
1.29
721.02
121
5.80
4.51
1.29
719.72
122
5.80
4.50
1.30
718.42
123
5.80
4.49
1.31
717.11
124
5.80
4.48
1.32
715.79
125
5.80
4.47
1.33
714.47
126
5.80
4.47
1.33
713.13
127
5.80
4.46
1.34
711.79
128
5.80
4.45
1.35
710.44
129
5.80
4.44
1.36
709.08
130
5.80
4.43
1.37
707.71
131
5.80
4.42
1.38
706.33
132
5.80
4.41
1.39
704.95
133
5.80
4.41
1.39
703.56
134
5.80
4.40
1.40
702.15
135
5.80
4.39
1.41
700.74
136
5.80
4.38
1.42
699.32
137
5.80
4.37
1.43
697.89
138
5.80
4.36
1.44
696.45
139
5.80
4.35
1.45
695.01
140
5.80
4.34
1.46
693.55
141
5.80
4.33
1.47
692.08
142
5.80
4.33
1.47
690.61
143
5.80
4.32
1.48
689.13
144
5.80
4.31
1.49
687.63
145
5.80
4.30
1.50
686.13
146
5.80
4.29
1.51
684.62
147
5.80
4.28
1.52
683.10
148
5.80
4.27
1.53
681.57
149
5.80
4.26
1.54
680.03
150
5.80
4.25
1.55
678.48
151
5.80
4.24
1.56
676.92
152
5.80
4.23
1.57
675.35
153
5.80
4.22
1.58
673.77
154
5.80
4.21
1.59
672.18
155
5.80
4.20
1.60
670.58
156
5.80
4.19
1.61
668.97
157
5.80
4.18
1.62
667.35
158
5.80
4.17
1.63
665.72
159
5.80
4.16
1.64
664.09
160
5.80
4.15
1.65
662.44
161
5.80
4.14
1.66
660.78
162
5.80
4.13
1.67
659.11
163
5.80
4.12
1.68
657.43
164
5.80
4.11
1.69
655.73
165
5.80
4.10
1.70
654.03
166
5.80
4.09
1.71
652.32
167
5.80
4.08
1.72
650.60
168
5.80
4.07
1.73
648.86
169
5.80
4.06
1.74
647.12
170
5.80
4.04
1.76
645.36
171
5.80
4.03
1.77
643.60
172
5.80
4.02
1.78
641.82
173
5.80
4.01
1.79
640.03
174
5.80
4.00
1.80
638.23
175
5.80
3.99
1.81
636.42
176
5.80
3.98
1.82
634.60
177
5.80
3.97
1.83
632.76
178
5.80
3.95
1.85
630.92
179
5.80
3.94
1.86
629.06
180
5.80
3.93
1.87
627.19
181
5.80
3.92
1.88
625.31
182
5.80
3.91
1.89
623.42
183
5.80
3.90
1.90
621.52
184
5.80
3.88
1.92
619.60
185
5.80
3.87
1.93
617.68
186
5.80
3.86
1.94
615.74
187
5.80
3.85
1.95
613.78
188
5.80
3.84
1.96
611.82
189
5.80
3.82
1.98
609.84
190
5.80
3.81
1.99
607.86
191
5.80
3.80
2.00
605.85
192
5.80
3.79
2.01
603.84
193
5.80
3.77
2.03
601.82
194
5.80
3.76
2.04
599.78
195
5.80
3.75
2.05
597.73
196
5.80
3.74
2.06
595.66
197
5.80
3.72
2.08
593.58
198
5.80
3.71
2.09
591.49
199
5.80
3.70
2.10
589.39
200
5.80
3.68
2.12
587.27
201
5.80
3.67
2.13
585.14
202
5.80
3.66
2.14
583.00
203
5.80
3.64
2.16
580.85
204
5.80
3.63
2.17
578.68
205
5.80
3.62
2.18
576.49
206
5.80
3.60
2.20
574.30
207
5.80
3.59
2.21
572.09
208
5.80
3.58
2.22
569.86
209
5.80
3.56
2.24
567.62
210
5.80
3.55
2.25
565.37
211
5.80
3.53
2.27
563.10
212
5.80
3.52
2.28
560.82
213
5.80
3.51
2.29
558.53
214
5.80
3.49
2.31
556.22
215
5.80
3.48
2.32
553.90
216
5.80
3.46
2.34
551.56
217
5.80
3.45
2.35
549.20
218
5.80
3.43
2.37
546.84
219
5.80
3.42
2.38
544.45
220
5.80
3.40
2.40
542.06
221
5.80
3.39
2.41
539.65
222
5.80
3.37
2.43
537.22
223
5.80
3.36
2.44
534.78
224
5.80
3.34
2.46
532.32
225
5.80
3.33
2.47
529.85
226
5.80
3.31
2.49
527.36
227
5.80
3.30
2.50
524.85
228
5.80
3.28
2.52
522.33
229
5.80
3.26
2.54
519.80
230
5.80
3.25
2.55
517.25
231
5.80
3.23
2.57
514.68
232
5.80
3.22
2.58
512.10
233
5.80
3.20
2.60
509.50
234
5.80
3.18
2.62
506.88
235
5.80
3.17
2.63
504.25
236
5.80
3.15
2.65
501.60
237
5.80
3.14
2.66
498.94
238
5.80
3.12
2.68
496.25
239
5.80
3.10
2.70
493.56
240
5.80
3.08
2.72
490.84
241
5.80
3.07
2.73
488.11
242
5.80
3.05
2.75
485.36
243
5.80
3.03
2.77
482.59
244
5.80
3.02
2.78
479.81
245
5.80
3.00
2.80
477.01
246
5.80
2.98
2.82
474.19
247
5.80
2.96
2.84
471.35
248
5.80
2.95
2.85
468.50
249
5.80
2.93
2.87
465.63
250
5.80
2.91
2.89
462.74
251
5.80
2.89
2.91
459.83
252
5.80
2.87
2.93
456.90
253
5.80
2.86
2.94
453.96
254
5.80
2.84
2.96
450.99
255
5.80
2.82
2.98
448.01
256
5.80
2.80
3.00
445.01
257
5.80
2.78
3.02
442.00
258
5.80
2.76
3.04
438.96
259
5.80
2.74
3.06
435.90
260
5.80
2.72
3.08
432.83
261
5.80
2.71
3.09
429.73
262
5.80
2.69
3.11
426.62
263
5.80
2.67
3.13
423.48
264
5.80
2.65
3.15
420.33
265
5.80
2.63
3.17
417.16
266
5.80
2.61
3.19
413.96
267
5.80
2.59
3.21
410.75
268
5.80
2.57
3.23
407.52
269
5.80
2.55
3.25
404.27
270
5.80
2.53
3.27
400.99
271
5.80
2.51
3.29
397.70
272
5.80
2.49
3.31
394.38
273
5.80
2.46
3.34
391.05
274
5.80
2.44
3.36
387.69
275
5.80
2.42
3.38
384.32
276
5.80
2.40
3.40
380.92
277
5.80
2.38
3.42
377.50
278
5.80
2.36
3.44
374.06
279
5.80
2.34
3.46
370.60
280
5.80
2.32
3.48
367.11
281
5.80
2.29
3.51
363.61
282
5.80
2.27
3.53
360.08
283
5.80
2.25
3.55
356.53
284
5.80
2.23
3.57
352.96
285
5.80
2.21
3.59
349.36
286
5.80
2.18
3.62
345.75
287
5.80
2.16
3.64
342.11
288
5.80
2.14
3.66
338.45
289
5.80
2.12
3.68
334.76
290
5.80
2.09
3.71
331.05
291
5.80
2.07
3.73
327.32
292
5.80
2.05
3.75
323.57
293
5.80
2.02
3.78
319.79
294
5.80
2.00
3.80
315.99
295
5.80
1.97
3.83
312.16
296
5.80
1.95
3.85
308.32
297
5.80
1.93
3.87
304.44
298
5.80
1.90
3.90
300.55
299
5.80
1.88
3.92
296.62
300
5.80
1.85
3.95
292.68
301
5.80
1.83
3.97
288.71
302
5.80
1.80
4.00
284.71
303
5.80
1.78
4.02
280.69
304
5.80
1.75
4.05
276.65
305
5.80
1.73
4.07
272.57
306
5.80
1.70
4.10
268.48
307
5.80
1.68
4.12
264.36
308
5.80
1.65
4.15
260.21
309
5.80
1.63
4.17
256.03
310
5.80
1.60
4.20
251.83
311
5.80
1.57
4.23
247.61
312
5.80
1.55
4.25
243.36
313
5.80
1.52
4.28
239.08
314
5.80
1.49
4.31
234.77
315
5.80
1.47
4.33
230.44
316
5.80
1.44
4.36
226.08
317
5.80
1.41
4.39
221.69
318
5.80
1.39
4.41
217.28
319
5.80
1.36
4.44
212.84
320
5.80
1.33
4.47
208.37
321
5.80
1.30
4.50
203.87
322
5.80
1.27
4.53
199.34
323
5.80
1.25
4.55
194.79
324
5.80
1.22
4.58
190.21
325
5.80
1.19
4.61
185.59
326
5.80
1.16
4.64
180.95
327
5.80
1.13
4.67
176.29
328
5.80
1.10
4.70
171.59
329
5.80
1.07
4.73
166.86
330
5.80
1.04
4.76
162.10
331
5.80
1.01
4.79
157.32
332
5.80
0.98
4.82
152.50
333
5.80
0.95
4.85
147.65
334
5.80
0.92
4.88
142.77
335
5.80
0.89
4.91
137.87
336
5.80
0.86
4.94
132.93
337
5.80
0.83
4.97
127.96
338
5.80
0.80
5.00
122.96
339
5.80
0.77
5.03
117.93
340
5.80
0.74
5.06
112.86
341
5.80
0.71
5.09
107.77
342
5.80
0.67
5.13
102.64
343
5.80
0.64
5.16
97.48
344
5.80
0.61
5.19
92.29
345
5.80
0.58
5.22
87.07
346
5.80
0.54
5.26
81.82
347
5.80
0.51
5.29
76.53
348
5.80
0.48
5.32
71.20
349
5.80
0.45
5.35
65.85
350
5.80
0.41
5.39
60.46
351
5.80
0.38
5.42
55.04
352
5.80
0.34
5.46
49.58
353
5.80
0.31
5.49
44.09
354
5.80
0.28
5.52
38.57
355
5.80
0.24
5.56
33.01
356
5.80
0.21
5.59
27.42
357
5.80
0.17
5.63
21.79
358
5.80
0.14
5.66
16.12
359
5.80
0.10
5.70
10.42
360
5.80
0.07
5.73
4.69
361
4.72
0.03
4.69
0.00
Totals
2,092.72
1,262.72
830.00

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