Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 5.14  
 

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
5.14
3.85
1.29
998.71
2
5.14
3.85
1.29
997.42
3
5.14
3.84
1.30
996.13
4
5.14
3.84
1.30
994.83
5
5.14
3.83
1.31
993.52
6
5.14
3.83
1.31
992.21
7
5.14
3.82
1.32
990.89
8
5.14
3.82
1.32
989.57
9
5.14
3.81
1.33
988.25
10
5.14
3.81
1.33
986.92
11
5.14
3.80
1.34
985.58
12
5.14
3.80
1.34
984.24
13
5.14
3.79
1.35
982.89
14
5.14
3.79
1.35
981.54
15
5.14
3.78
1.36
980.18
16
5.14
3.78
1.36
978.82
17
5.14
3.77
1.37
977.45
18
5.14
3.77
1.37
976.08
19
5.14
3.76
1.38
974.70
20
5.14
3.76
1.38
973.32
21
5.14
3.75
1.39
971.93
22
5.14
3.75
1.39
970.54
23
5.14
3.74
1.40
969.14
24
5.14
3.74
1.40
967.73
25
5.14
3.73
1.41
966.32
26
5.14
3.72
1.42
964.91
27
5.14
3.72
1.42
963.49
28
5.14
3.71
1.43
962.06
29
5.14
3.71
1.43
960.63
30
5.14
3.70
1.44
959.19
31
5.14
3.70
1.44
957.75
32
5.14
3.69
1.45
956.30
33
5.14
3.69
1.45
954.84
34
5.14
3.68
1.46
953.38
35
5.14
3.67
1.47
951.92
36
5.14
3.67
1.47
950.45
37
5.14
3.66
1.48
948.97
38
5.14
3.66
1.48
947.49
39
5.14
3.65
1.49
946.00
40
5.14
3.65
1.49
944.51
41
5.14
3.64
1.50
943.01
42
5.14
3.63
1.51
941.50
43
5.14
3.63
1.51
939.99
44
5.14
3.62
1.52
938.47
45
5.14
3.62
1.52
936.95
46
5.14
3.61
1.53
935.42
47
5.14
3.61
1.53
933.89
48
5.14
3.60
1.54
932.34
49
5.14
3.59
1.55
930.80
50
5.14
3.59
1.55
929.25
51
5.14
3.58
1.56
927.69
52
5.14
3.58
1.56
926.12
53
5.14
3.57
1.57
924.55
54
5.14
3.56
1.58
922.98
55
5.14
3.56
1.58
921.39
56
5.14
3.55
1.59
919.80
57
5.14
3.55
1.59
918.21
58
5.14
3.54
1.60
916.61
59
5.14
3.53
1.61
915.00
60
5.14
3.53
1.61
913.39
61
5.14
3.52
1.62
911.77
62
5.14
3.51
1.63
910.14
63
5.14
3.51
1.63
908.51
64
5.14
3.50
1.64
906.87
65
5.14
3.50
1.64
905.23
66
5.14
3.49
1.65
903.58
67
5.14
3.48
1.66
901.92
68
5.14
3.48
1.66
900.25
69
5.14
3.47
1.67
898.58
70
5.14
3.46
1.68
896.91
71
5.14
3.46
1.68
895.22
72
5.14
3.45
1.69
893.53
73
5.14
3.44
1.70
891.84
74
5.14
3.44
1.70
890.14
75
5.14
3.43
1.71
888.43
76
5.14
3.42
1.72
886.71
77
5.14
3.42
1.72
884.99
78
5.14
3.41
1.73
883.26
79
5.14
3.40
1.74
881.52
80
5.14
3.40
1.74
879.78
81
5.14
3.39
1.75
878.03
82
5.14
3.38
1.76
876.27
83
5.14
3.38
1.76
874.51
84
5.14
3.37
1.77
872.74
85
5.14
3.36
1.78
870.97
86
5.14
3.36
1.78
869.18
87
5.14
3.35
1.79
867.39
88
5.14
3.34
1.80
865.60
89
5.14
3.34
1.80
863.79
90
5.14
3.33
1.81
861.98
91
5.14
3.32
1.82
860.16
92
5.14
3.32
1.82
858.34
93
5.14
3.31
1.83
856.51
94
5.14
3.30
1.84
854.67
95
5.14
3.29
1.85
852.82
96
5.14
3.29
1.85
850.97
97
5.14
3.28
1.86
849.11
98
5.14
3.27
1.87
847.24
99
5.14
3.27
1.87
845.37
100
5.14
3.26
1.88
843.49
101
5.14
3.25
1.89
841.60
102
5.14
3.24
1.90
839.70
103
5.14
3.24
1.90
837.80
104
5.14
3.23
1.91
835.89
105
5.14
3.22
1.92
833.97
106
5.14
3.21
1.93
832.04
107
5.14
3.21
1.93
830.11
108
5.14
3.20
1.94
828.17
109
5.14
3.19
1.95
826.22
110
5.14
3.18
1.96
824.26
111
5.14
3.18
1.96
822.30
112
5.14
3.17
1.97
820.33
113
5.14
3.16
1.98
818.35
114
5.14
3.15
1.99
816.37
115
5.14
3.15
1.99
814.37
116
5.14
3.14
2.00
812.37
117
5.14
3.13
2.01
810.36
118
5.14
3.12
2.02
808.35
119
5.14
3.12
2.02
806.32
120
5.14
3.11
2.03
804.29
121
5.14
3.10
2.04
802.25
122
5.14
3.09
2.05
800.20
123
5.14
3.08
2.06
798.14
124
5.14
3.08
2.06
796.08
125
5.14
3.07
2.07
794.01
126
5.14
3.06
2.08
791.93
127
5.14
3.05
2.09
789.84
128
5.14
3.04
2.10
787.75
129
5.14
3.04
2.10
785.64
130
5.14
3.03
2.11
783.53
131
5.14
3.02
2.12
781.41
132
5.14
3.01
2.13
779.28
133
5.14
3.00
2.14
777.14
134
5.14
3.00
2.14
775.00
135
5.14
2.99
2.15
772.85
136
5.14
2.98
2.16
770.69
137
5.14
2.97
2.17
768.52
138
5.14
2.96
2.18
766.34
139
5.14
2.95
2.19
764.15
140
5.14
2.95
2.19
761.96
141
5.14
2.94
2.20
759.75
142
5.14
2.93
2.21
757.54
143
5.14
2.92
2.22
755.32
144
5.14
2.91
2.23
753.09
145
5.14
2.90
2.24
750.85
146
5.14
2.89
2.25
748.61
147
5.14
2.89
2.25
746.35
148
5.14
2.88
2.26
744.09
149
5.14
2.87
2.27
741.82
150
5.14
2.86
2.28
739.54
151
5.14
2.85
2.29
737.25
152
5.14
2.84
2.30
734.95
153
5.14
2.83
2.31
732.64
154
5.14
2.82
2.32
730.33
155
5.14
2.81
2.33
728.00
156
5.14
2.81
2.33
725.67
157
5.14
2.80
2.34
723.32
158
5.14
2.79
2.35
720.97
159
5.14
2.78
2.36
718.61
160
5.14
2.77
2.37
716.24
161
5.14
2.76
2.38
713.86
162
5.14
2.75
2.39
711.47
163
5.14
2.74
2.40
709.07
164
5.14
2.73
2.41
706.67
165
5.14
2.72
2.42
704.25
166
5.14
2.71
2.43
701.82
167
5.14
2.70
2.44
699.39
168
5.14
2.70
2.44
696.94
169
5.14
2.69
2.45
694.49
170
5.14
2.68
2.46
692.03
171
5.14
2.67
2.47
689.55
172
5.14
2.66
2.48
687.07
173
5.14
2.65
2.49
684.58
174
5.14
2.64
2.50
682.08
175
5.14
2.63
2.51
679.57
176
5.14
2.62
2.52
677.05
177
5.14
2.61
2.53
674.52
178
5.14
2.60
2.54
671.98
179
5.14
2.59
2.55
669.43
180
5.14
2.58
2.56
666.87
181
5.14
2.57
2.57
664.30
182
5.14
2.56
2.58
661.72
183
5.14
2.55
2.59
659.13
184
5.14
2.54
2.60
656.53
185
5.14
2.53
2.61
653.92
186
5.14
2.52
2.62
651.30
187
5.14
2.51
2.63
648.67
188
5.14
2.50
2.64
646.03
189
5.14
2.49
2.65
643.38
190
5.14
2.48
2.66
640.72
191
5.14
2.47
2.67
638.05
192
5.14
2.46
2.68
635.37
193
5.14
2.45
2.69
632.67
194
5.14
2.44
2.70
629.97
195
5.14
2.43
2.71
627.26
196
5.14
2.42
2.72
624.54
197
5.14
2.41
2.73
621.81
198
5.14
2.40
2.74
619.06
199
5.14
2.39
2.75
616.31
200
5.14
2.38
2.76
613.54
201
5.14
2.36
2.78
610.77
202
5.14
2.35
2.79
607.98
203
5.14
2.34
2.80
605.19
204
5.14
2.33
2.81
602.38
205
5.14
2.32
2.82
599.56
206
5.14
2.31
2.83
596.73
207
5.14
2.30
2.84
593.89
208
5.14
2.29
2.85
591.04
209
5.14
2.28
2.86
588.18
210
5.14
2.27
2.87
585.30
211
5.14
2.26
2.88
582.42
212
5.14
2.24
2.90
579.53
213
5.14
2.23
2.91
576.62
214
5.14
2.22
2.92
573.70
215
5.14
2.21
2.93
570.77
216
5.14
2.20
2.94
567.83
217
5.14
2.19
2.95
564.88
218
5.14
2.18
2.96
561.92
219
5.14
2.17
2.97
558.94
220
5.14
2.15
2.99
555.96
221
5.14
2.14
3.00
552.96
222
5.14
2.13
3.01
549.95
223
5.14
2.12
3.02
546.93
224
5.14
2.11
3.03
543.90
225
5.14
2.10
3.04
540.86
226
5.14
2.08
3.06
537.80
227
5.14
2.07
3.07
534.73
228
5.14
2.06
3.08
531.65
229
5.14
2.05
3.09
528.56
230
5.14
2.04
3.10
525.46
231
5.14
2.03
3.11
522.35
232
5.14
2.01
3.13
519.22
233
5.14
2.00
3.14
516.08
234
5.14
1.99
3.15
512.93
235
5.14
1.98
3.16
509.77
236
5.14
1.96
3.18
506.59
237
5.14
1.95
3.19
503.40
238
5.14
1.94
3.20
500.20
239
5.14
1.93
3.21
496.99
240
5.14
1.92
3.22
493.77
241
5.14
1.90
3.24
490.53
242
5.14
1.89
3.25
487.28
243
5.14
1.88
3.26
484.02
244
5.14
1.87
3.27
480.74
245
5.14
1.85
3.29
477.46
246
5.14
1.84
3.30
474.16
247
5.14
1.83
3.31
470.84
248
5.14
1.81
3.33
467.52
249
5.14
1.80
3.34
464.18
250
5.14
1.79
3.35
460.83
251
5.14
1.78
3.36
457.47
252
5.14
1.76
3.38
454.09
253
5.14
1.75
3.39
450.70
254
5.14
1.74
3.40
447.30
255
5.14
1.72
3.42
443.88
256
5.14
1.71
3.43
440.45
257
5.14
1.70
3.44
437.01
258
5.14
1.68
3.46
433.55
259
5.14
1.67
3.47
430.08
260
5.14
1.66
3.48
426.60
261
5.14
1.64
3.50
423.11
262
5.14
1.63
3.51
419.60
263
5.14
1.62
3.52
416.07
264
5.14
1.60
3.54
412.54
265
5.14
1.59
3.55
408.99
266
5.14
1.58
3.56
405.42
267
5.14
1.56
3.58
401.85
268
5.14
1.55
3.59
398.25
269
5.14
1.53
3.61
394.65
270
5.14
1.52
3.62
391.03
271
5.14
1.51
3.63
387.40
272
5.14
1.49
3.65
383.75
273
5.14
1.48
3.66
380.09
274
5.14
1.46
3.68
376.41
275
5.14
1.45
3.69
372.73
276
5.14
1.44
3.70
369.02
277
5.14
1.42
3.72
365.30
278
5.14
1.41
3.73
361.57
279
5.14
1.39
3.75
357.83
280
5.14
1.38
3.76
354.07
281
5.14
1.36
3.78
350.29
282
5.14
1.35
3.79
346.50
283
5.14
1.34
3.80
342.70
284
5.14
1.32
3.82
338.88
285
5.14
1.31
3.83
335.04
286
5.14
1.29
3.85
331.19
287
5.14
1.28
3.86
327.33
288
5.14
1.26
3.88
323.45
289
5.14
1.25
3.89
319.56
290
5.14
1.23
3.91
315.65
291
5.14
1.22
3.92
311.73
292
5.14
1.20
3.94
307.79
293
5.14
1.19
3.95
303.83
294
5.14
1.17
3.97
299.87
295
5.14
1.16
3.98
295.88
296
5.14
1.14
4.00
291.88
297
5.14
1.12
4.02
287.87
298
5.14
1.11
4.03
283.84
299
5.14
1.09
4.05
279.79
300
5.14
1.08
4.06
275.73
301
5.14
1.06
4.08
271.65
302
5.14
1.05
4.09
267.56
303
5.14
1.03
4.11
263.45
304
5.14
1.02
4.12
259.32
305
5.14
1.00
4.14
255.18
306
5.14
0.98
4.16
251.03
307
5.14
0.97
4.17
246.85
308
5.14
0.95
4.19
242.67
309
5.14
0.94
4.20
238.46
310
5.14
0.92
4.22
234.24
311
5.14
0.90
4.24
230.00
312
5.14
0.89
4.25
225.75
313
5.14
0.87
4.27
221.48
314
5.14
0.85
4.29
217.19
315
5.14
0.84
4.30
212.89
316
5.14
0.82
4.32
208.57
317
5.14
0.80
4.34
204.24
318
5.14
0.79
4.35
199.88
319
5.14
0.77
4.37
195.51
320
5.14
0.75
4.39
191.13
321
5.14
0.74
4.40
186.72
322
5.14
0.72
4.42
182.30
323
5.14
0.70
4.44
177.87
324
5.14
0.69
4.45
173.41
325
5.14
0.67
4.47
168.94
326
5.14
0.65
4.49
164.45
327
5.14
0.63
4.51
159.94
328
5.14
0.62
4.52
155.42
329
5.14
0.60
4.54
150.88
330
5.14
0.58
4.56
146.32
331
5.14
0.56
4.58
141.74
332
5.14
0.55
4.59
137.15
333
5.14
0.53
4.61
132.54
334
5.14
0.51
4.63
127.91
335
5.14
0.49
4.65
123.26
336
5.14
0.48
4.66
118.60
337
5.14
0.46
4.68
113.92
338
5.14
0.44
4.70
109.21
339
5.14
0.42
4.72
104.50
340
5.14
0.40
4.74
99.76
341
5.14
0.38
4.76
95.00
342
5.14
0.37
4.77
90.23
343
5.14
0.35
4.79
85.44
344
5.14
0.33
4.81
80.63
345
5.14
0.31
4.83
75.80
346
5.14
0.29
4.85
70.95
347
5.14
0.27
4.87
66.08
348
5.14
0.25
4.89
61.20
349
5.14
0.24
4.90
56.29
350
5.14
0.22
4.92
51.37
351
5.14
0.20
4.94
46.43
352
5.14
0.18
4.96
41.47
353
5.14
0.16
4.98
36.49
354
5.14
0.14
5.00
31.49
355
5.14
0.12
5.02
26.47
356
5.14
0.10
5.04
21.43
357
5.14
0.08
5.06
16.37
358
5.14
0.06
5.08
11.30
359
5.14
0.04
5.10
6.20
360
5.14
0.02
5.12
1.08
361
1.09
0.00
1.08
0.00
Totals
1,851.49
851.49
1,000.00

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