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
5.16
0.64
839.36
2
5.80
5.16
0.64
838.72
3
5.80
5.15
0.65
838.08
4
5.80
5.15
0.65
837.43
5
5.80
5.15
0.65
836.77
6
5.80
5.14
0.66
836.12
7
5.80
5.14
0.66
835.45
8
5.80
5.13
0.67
834.79
9
5.80
5.13
0.67
834.12
10
5.80
5.13
0.67
833.45
11
5.80
5.12
0.68
832.77
12
5.80
5.12
0.68
832.09
13
5.80
5.11
0.69
831.40
14
5.80
5.11
0.69
830.71
15
5.80
5.11
0.69
830.01
16
5.80
5.10
0.70
829.32
17
5.80
5.10
0.70
828.61
18
5.80
5.09
0.71
827.91
19
5.80
5.09
0.71
827.19
20
5.80
5.08
0.72
826.48
21
5.80
5.08
0.72
825.76
22
5.80
5.07
0.73
825.03
23
5.80
5.07
0.73
824.30
24
5.80
5.07
0.73
823.57
25
5.80
5.06
0.74
822.83
26
5.80
5.06
0.74
822.09
27
5.80
5.05
0.75
821.34
28
5.80
5.05
0.75
820.59
29
5.80
5.04
0.76
819.83
30
5.80
5.04
0.76
819.07
31
5.80
5.03
0.77
818.30
32
5.80
5.03
0.77
817.53
33
5.80
5.02
0.78
816.76
34
5.80
5.02
0.78
815.98
35
5.80
5.01
0.79
815.19
36
5.80
5.01
0.79
814.40
37
5.80
5.01
0.79
813.61
38
5.80
5.00
0.80
812.81
39
5.80
5.00
0.80
812.00
40
5.80
4.99
0.81
811.19
41
5.80
4.99
0.81
810.38
42
5.80
4.98
0.82
809.56
43
5.80
4.98
0.82
808.73
44
5.80
4.97
0.83
807.90
45
5.80
4.97
0.83
807.07
46
5.80
4.96
0.84
806.23
47
5.80
4.95
0.85
805.38
48
5.80
4.95
0.85
804.53
49
5.80
4.94
0.86
803.68
50
5.80
4.94
0.86
802.82
51
5.80
4.93
0.87
801.95
52
5.80
4.93
0.87
801.08
53
5.80
4.92
0.88
800.20
54
5.80
4.92
0.88
799.32
55
5.80
4.91
0.89
798.43
56
5.80
4.91
0.89
797.54
57
5.80
4.90
0.90
796.64
58
5.80
4.90
0.90
795.74
59
5.80
4.89
0.91
794.83
60
5.80
4.88
0.92
793.91
61
5.80
4.88
0.92
792.99
62
5.80
4.87
0.93
792.07
63
5.80
4.87
0.93
791.13
64
5.80
4.86
0.94
790.20
65
5.80
4.86
0.94
789.25
66
5.80
4.85
0.95
788.30
67
5.80
4.84
0.96
787.35
68
5.80
4.84
0.96
786.39
69
5.80
4.83
0.97
785.42
70
5.80
4.83
0.97
784.45
71
5.80
4.82
0.98
783.47
72
5.80
4.82
0.98
782.48
73
5.80
4.81
0.99
781.49
74
5.80
4.80
1.00
780.50
75
5.80
4.80
1.00
779.49
76
5.80
4.79
1.01
778.48
77
5.80
4.78
1.02
777.47
78
5.80
4.78
1.02
776.45
79
5.80
4.77
1.03
775.42
80
5.80
4.77
1.03
774.38
81
5.80
4.76
1.04
773.34
82
5.80
4.75
1.05
772.30
83
5.80
4.75
1.05
771.24
84
5.80
4.74
1.06
770.18
85
5.80
4.73
1.07
769.11
86
5.80
4.73
1.07
768.04
87
5.80
4.72
1.08
766.96
88
5.80
4.71
1.09
765.88
89
5.80
4.71
1.09
764.78
90
5.80
4.70
1.10
763.68
91
5.80
4.69
1.11
762.58
92
5.80
4.69
1.11
761.46
93
5.80
4.68
1.12
760.34
94
5.80
4.67
1.13
759.22
95
5.80
4.67
1.13
758.08
96
5.80
4.66
1.14
756.94
97
5.80
4.65
1.15
755.79
98
5.80
4.64
1.16
754.64
99
5.80
4.64
1.16
753.48
100
5.80
4.63
1.17
752.31
101
5.80
4.62
1.18
751.13
102
5.80
4.62
1.18
749.95
103
5.80
4.61
1.19
748.76
104
5.80
4.60
1.20
747.56
105
5.80
4.59
1.21
746.35
106
5.80
4.59
1.21
745.14
107
5.80
4.58
1.22
743.92
108
5.80
4.57
1.23
742.69
109
5.80
4.56
1.24
741.45
110
5.80
4.56
1.24
740.21
111
5.80
4.55
1.25
738.96
112
5.80
4.54
1.26
737.70
113
5.80
4.53
1.27
736.44
114
5.80
4.53
1.27
735.16
115
5.80
4.52
1.28
733.88
116
5.80
4.51
1.29
732.59
117
5.80
4.50
1.30
731.29
118
5.80
4.49
1.31
729.99
119
5.80
4.49
1.31
728.67
120
5.80
4.48
1.32
727.35
121
5.80
4.47
1.33
726.02
122
5.80
4.46
1.34
724.68
123
5.80
4.45
1.35
723.34
124
5.80
4.45
1.35
721.98
125
5.80
4.44
1.36
720.62
126
5.80
4.43
1.37
719.25
127
5.80
4.42
1.38
717.87
128
5.80
4.41
1.39
716.48
129
5.80
4.40
1.40
715.08
130
5.80
4.39
1.41
713.68
131
5.80
4.39
1.41
712.27
132
5.80
4.38
1.42
710.84
133
5.80
4.37
1.43
709.41
134
5.80
4.36
1.44
707.97
135
5.80
4.35
1.45
706.52
136
5.80
4.34
1.46
705.07
137
5.80
4.33
1.47
703.60
138
5.80
4.32
1.48
702.12
139
5.80
4.32
1.48
700.64
140
5.80
4.31
1.49
699.14
141
5.80
4.30
1.50
697.64
142
5.80
4.29
1.51
696.13
143
5.80
4.28
1.52
694.61
144
5.80
4.27
1.53
693.08
145
5.80
4.26
1.54
691.53
146
5.80
4.25
1.55
689.98
147
5.80
4.24
1.56
688.43
148
5.80
4.23
1.57
686.86
149
5.80
4.22
1.58
685.28
150
5.80
4.21
1.59
683.69
151
5.80
4.20
1.60
682.09
152
5.80
4.19
1.61
680.48
153
5.80
4.18
1.62
678.87
154
5.80
4.17
1.63
677.24
155
5.80
4.16
1.64
675.60
156
5.80
4.15
1.65
673.95
157
5.80
4.14
1.66
672.29
158
5.80
4.13
1.67
670.63
159
5.80
4.12
1.68
668.95
160
5.80
4.11
1.69
667.26
161
5.80
4.10
1.70
665.56
162
5.80
4.09
1.71
663.85
163
5.80
4.08
1.72
662.13
164
5.80
4.07
1.73
660.40
165
5.80
4.06
1.74
658.66
166
5.80
4.05
1.75
656.91
167
5.80
4.04
1.76
655.14
168
5.80
4.03
1.77
653.37
169
5.80
4.02
1.78
651.58
170
5.80
4.00
1.80
649.79
171
5.80
3.99
1.81
647.98
172
5.80
3.98
1.82
646.17
173
5.80
3.97
1.83
644.34
174
5.80
3.96
1.84
642.50
175
5.80
3.95
1.85
640.65
176
5.80
3.94
1.86
638.78
177
5.80
3.93
1.87
636.91
178
5.80
3.91
1.89
635.02
179
5.80
3.90
1.90
633.13
180
5.80
3.89
1.91
631.22
181
5.80
3.88
1.92
629.30
182
5.80
3.87
1.93
627.36
183
5.80
3.86
1.94
625.42
184
5.80
3.84
1.96
623.46
185
5.80
3.83
1.97
621.49
186
5.80
3.82
1.98
619.51
187
5.80
3.81
1.99
617.52
188
5.80
3.80
2.00
615.52
189
5.80
3.78
2.02
613.50
190
5.80
3.77
2.03
611.47
191
5.80
3.76
2.04
609.43
192
5.80
3.75
2.05
607.37
193
5.80
3.73
2.07
605.31
194
5.80
3.72
2.08
603.23
195
5.80
3.71
2.09
601.13
196
5.80
3.69
2.11
599.03
197
5.80
3.68
2.12
596.91
198
5.80
3.67
2.13
594.78
199
5.80
3.66
2.14
592.63
200
5.80
3.64
2.16
590.48
201
5.80
3.63
2.17
588.30
202
5.80
3.62
2.18
586.12
203
5.80
3.60
2.20
583.92
204
5.80
3.59
2.21
581.71
205
5.80
3.58
2.22
579.49
206
5.80
3.56
2.24
577.25
207
5.80
3.55
2.25
575.00
208
5.80
3.53
2.27
572.73
209
5.80
3.52
2.28
570.45
210
5.80
3.51
2.29
568.15
211
5.80
3.49
2.31
565.85
212
5.80
3.48
2.32
563.52
213
5.80
3.46
2.34
561.19
214
5.80
3.45
2.35
558.84
215
5.80
3.43
2.37
556.47
216
5.80
3.42
2.38
554.09
217
5.80
3.41
2.39
551.70
218
5.80
3.39
2.41
549.29
219
5.80
3.38
2.42
546.86
220
5.80
3.36
2.44
544.42
221
5.80
3.35
2.45
541.97
222
5.80
3.33
2.47
539.50
223
5.80
3.32
2.48
537.02
224
5.80
3.30
2.50
534.52
225
5.80
3.29
2.51
532.00
226
5.80
3.27
2.53
529.47
227
5.80
3.25
2.55
526.93
228
5.80
3.24
2.56
524.36
229
5.80
3.22
2.58
521.79
230
5.80
3.21
2.59
519.19
231
5.80
3.19
2.61
516.58
232
5.80
3.17
2.63
513.96
233
5.80
3.16
2.64
511.32
234
5.80
3.14
2.66
508.66
235
5.80
3.13
2.67
505.99
236
5.80
3.11
2.69
503.30
237
5.80
3.09
2.71
500.59
238
5.80
3.08
2.72
497.87
239
5.80
3.06
2.74
495.13
240
5.80
3.04
2.76
492.37
241
5.80
3.03
2.77
489.59
242
5.80
3.01
2.79
486.80
243
5.80
2.99
2.81
484.00
244
5.80
2.97
2.83
481.17
245
5.80
2.96
2.84
478.33
246
5.80
2.94
2.86
475.47
247
5.80
2.92
2.88
472.59
248
5.80
2.90
2.90
469.69
249
5.80
2.89
2.91
466.78
250
5.80
2.87
2.93
463.85
251
5.80
2.85
2.95
460.90
252
5.80
2.83
2.97
457.93
253
5.80
2.81
2.99
454.95
254
5.80
2.80
3.00
451.94
255
5.80
2.78
3.02
448.92
256
5.80
2.76
3.04
445.88
257
5.80
2.74
3.06
442.82
258
5.80
2.72
3.08
439.74
259
5.80
2.70
3.10
436.64
260
5.80
2.68
3.12
433.53
261
5.80
2.66
3.14
430.39
262
5.80
2.65
3.15
427.24
263
5.80
2.63
3.17
424.06
264
5.80
2.61
3.19
420.87
265
5.80
2.59
3.21
417.66
266
5.80
2.57
3.23
414.42
267
5.80
2.55
3.25
411.17
268
5.80
2.53
3.27
407.90
269
5.80
2.51
3.29
404.60
270
5.80
2.49
3.31
401.29
271
5.80
2.47
3.33
397.96
272
5.80
2.45
3.35
394.60
273
5.80
2.43
3.37
391.23
274
5.80
2.40
3.40
387.83
275
5.80
2.38
3.42
384.41
276
5.80
2.36
3.44
380.98
277
5.80
2.34
3.46
377.52
278
5.80
2.32
3.48
374.04
279
5.80
2.30
3.50
370.54
280
5.80
2.28
3.52
367.01
281
5.80
2.26
3.54
363.47
282
5.80
2.23
3.57
359.90
283
5.80
2.21
3.59
356.32
284
5.80
2.19
3.61
352.71
285
5.80
2.17
3.63
349.07
286
5.80
2.15
3.65
345.42
287
5.80
2.12
3.68
341.74
288
5.80
2.10
3.70
338.04
289
5.80
2.08
3.72
334.32
290
5.80
2.05
3.75
330.57
291
5.80
2.03
3.77
326.81
292
5.80
2.01
3.79
323.01
293
5.80
1.99
3.81
319.20
294
5.80
1.96
3.84
315.36
295
5.80
1.94
3.86
311.50
296
5.80
1.91
3.89
307.61
297
5.80
1.89
3.91
303.70
298
5.80
1.87
3.93
299.77
299
5.80
1.84
3.96
295.81
300
5.80
1.82
3.98
291.83
301
5.80
1.79
4.01
287.82
302
5.80
1.77
4.03
283.79
303
5.80
1.74
4.06
279.74
304
5.80
1.72
4.08
275.66
305
5.80
1.69
4.11
271.55
306
5.80
1.67
4.13
267.42
307
5.80
1.64
4.16
263.26
308
5.80
1.62
4.18
259.08
309
5.80
1.59
4.21
254.87
310
5.80
1.57
4.23
250.64
311
5.80
1.54
4.26
246.38
312
5.80
1.51
4.29
242.09
313
5.80
1.49
4.31
237.78
314
5.80
1.46
4.34
233.44
315
5.80
1.43
4.37
229.08
316
5.80
1.41
4.39
224.69
317
5.80
1.38
4.42
220.27
318
5.80
1.35
4.45
215.82
319
5.80
1.33
4.47
211.35
320
5.80
1.30
4.50
206.85
321
5.80
1.27
4.53
202.32
322
5.80
1.24
4.56
197.76
323
5.80
1.22
4.58
193.18
324
5.80
1.19
4.61
188.56
325
5.80
1.16
4.64
183.92
326
5.80
1.13
4.67
179.25
327
5.80
1.10
4.70
174.55
328
5.80
1.07
4.73
169.83
329
5.80
1.04
4.76
165.07
330
5.80
1.01
4.79
160.29
331
5.80
0.99
4.81
155.47
332
5.80
0.96
4.84
150.63
333
5.80
0.93
4.87
145.75
334
5.80
0.90
4.90
140.85
335
5.80
0.87
4.93
135.91
336
5.80
0.84
4.96
130.95
337
5.80
0.80
5.00
125.95
338
5.80
0.77
5.03
120.93
339
5.80
0.74
5.06
115.87
340
5.80
0.71
5.09
110.78
341
5.80
0.68
5.12
105.66
342
5.80
0.65
5.15
100.51
343
5.80
0.62
5.18
95.33
344
5.80
0.59
5.21
90.12
345
5.80
0.55
5.25
84.87
346
5.80
0.52
5.28
79.59
347
5.80
0.49
5.31
74.28
348
5.80
0.46
5.34
68.94
349
5.80
0.42
5.38
63.56
350
5.80
0.39
5.41
58.15
351
5.80
0.36
5.44
52.71
352
5.80
0.32
5.48
47.23
353
5.80
0.29
5.51
41.72
354
5.80
0.26
5.54
36.18
355
5.80
0.22
5.58
30.60
356
5.80
0.19
5.61
24.99
357
5.80
0.15
5.65
19.34
358
5.80
0.12
5.68
13.66
359
5.80
0.08
5.72
7.95
360
5.80
0.05
5.75
2.20
361
2.21
0.01
2.20
0.00
Totals
2,090.21
1,250.21
840.00

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