Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 6.16  
 

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
6.16
5.21
0.95
999.05
2
6.16
5.20
0.96
998.09
3
6.16
5.20
0.96
997.13
4
6.16
5.19
0.97
996.16
5
6.16
5.19
0.97
995.19
6
6.16
5.18
0.98
994.22
7
6.16
5.18
0.98
993.23
8
6.16
5.17
0.99
992.25
9
6.16
5.17
0.99
991.25
10
6.16
5.16
1.00
990.26
11
6.16
5.16
1.00
989.25
12
6.16
5.15
1.01
988.25
13
6.16
5.15
1.01
987.23
14
6.16
5.14
1.02
986.22
15
6.16
5.14
1.02
985.19
16
6.16
5.13
1.03
984.16
17
6.16
5.13
1.03
983.13
18
6.16
5.12
1.04
982.09
19
6.16
5.12
1.04
981.05
20
6.16
5.11
1.05
979.99
21
6.16
5.10
1.06
978.94
22
6.16
5.10
1.06
977.88
23
6.16
5.09
1.07
976.81
24
6.16
5.09
1.07
975.74
25
6.16
5.08
1.08
974.66
26
6.16
5.08
1.08
973.58
27
6.16
5.07
1.09
972.49
28
6.16
5.07
1.09
971.39
29
6.16
5.06
1.10
970.29
30
6.16
5.05
1.11
969.19
31
6.16
5.05
1.11
968.07
32
6.16
5.04
1.12
966.96
33
6.16
5.04
1.12
965.83
34
6.16
5.03
1.13
964.70
35
6.16
5.02
1.14
963.57
36
6.16
5.02
1.14
962.42
37
6.16
5.01
1.15
961.28
38
6.16
5.01
1.15
960.12
39
6.16
5.00
1.16
958.96
40
6.16
4.99
1.17
957.80
41
6.16
4.99
1.17
956.63
42
6.16
4.98
1.18
955.45
43
6.16
4.98
1.18
954.27
44
6.16
4.97
1.19
953.08
45
6.16
4.96
1.20
951.88
46
6.16
4.96
1.20
950.68
47
6.16
4.95
1.21
949.47
48
6.16
4.95
1.21
948.26
49
6.16
4.94
1.22
947.03
50
6.16
4.93
1.23
945.81
51
6.16
4.93
1.23
944.57
52
6.16
4.92
1.24
943.33
53
6.16
4.91
1.25
942.09
54
6.16
4.91
1.25
940.83
55
6.16
4.90
1.26
939.57
56
6.16
4.89
1.27
938.31
57
6.16
4.89
1.27
937.03
58
6.16
4.88
1.28
935.75
59
6.16
4.87
1.29
934.47
60
6.16
4.87
1.29
933.17
61
6.16
4.86
1.30
931.87
62
6.16
4.85
1.31
930.57
63
6.16
4.85
1.31
929.25
64
6.16
4.84
1.32
927.93
65
6.16
4.83
1.33
926.61
66
6.16
4.83
1.33
925.27
67
6.16
4.82
1.34
923.93
68
6.16
4.81
1.35
922.58
69
6.16
4.81
1.35
921.23
70
6.16
4.80
1.36
919.87
71
6.16
4.79
1.37
918.50
72
6.16
4.78
1.38
917.12
73
6.16
4.78
1.38
915.74
74
6.16
4.77
1.39
914.35
75
6.16
4.76
1.40
912.95
76
6.16
4.75
1.41
911.55
77
6.16
4.75
1.41
910.13
78
6.16
4.74
1.42
908.71
79
6.16
4.73
1.43
907.29
80
6.16
4.73
1.43
905.85
81
6.16
4.72
1.44
904.41
82
6.16
4.71
1.45
902.96
83
6.16
4.70
1.46
901.50
84
6.16
4.70
1.46
900.04
85
6.16
4.69
1.47
898.57
86
6.16
4.68
1.48
897.09
87
6.16
4.67
1.49
895.60
88
6.16
4.66
1.50
894.10
89
6.16
4.66
1.50
892.60
90
6.16
4.65
1.51
891.09
91
6.16
4.64
1.52
889.57
92
6.16
4.63
1.53
888.04
93
6.16
4.63
1.53
886.51
94
6.16
4.62
1.54
884.97
95
6.16
4.61
1.55
883.42
96
6.16
4.60
1.56
881.86
97
6.16
4.59
1.57
880.29
98
6.16
4.58
1.58
878.71
99
6.16
4.58
1.58
877.13
100
6.16
4.57
1.59
875.54
101
6.16
4.56
1.60
873.94
102
6.16
4.55
1.61
872.33
103
6.16
4.54
1.62
870.71
104
6.16
4.53
1.63
869.09
105
6.16
4.53
1.63
867.46
106
6.16
4.52
1.64
865.81
107
6.16
4.51
1.65
864.16
108
6.16
4.50
1.66
862.50
109
6.16
4.49
1.67
860.84
110
6.16
4.48
1.68
859.16
111
6.16
4.47
1.69
857.47
112
6.16
4.47
1.69
855.78
113
6.16
4.46
1.70
854.08
114
6.16
4.45
1.71
852.37
115
6.16
4.44
1.72
850.65
116
6.16
4.43
1.73
848.92
117
6.16
4.42
1.74
847.18
118
6.16
4.41
1.75
845.43
119
6.16
4.40
1.76
843.67
120
6.16
4.39
1.77
841.91
121
6.16
4.38
1.78
840.13
122
6.16
4.38
1.78
838.35
123
6.16
4.37
1.79
836.55
124
6.16
4.36
1.80
834.75
125
6.16
4.35
1.81
832.94
126
6.16
4.34
1.82
831.12
127
6.16
4.33
1.83
829.29
128
6.16
4.32
1.84
827.45
129
6.16
4.31
1.85
825.59
130
6.16
4.30
1.86
823.73
131
6.16
4.29
1.87
821.87
132
6.16
4.28
1.88
819.99
133
6.16
4.27
1.89
818.10
134
6.16
4.26
1.90
816.20
135
6.16
4.25
1.91
814.29
136
6.16
4.24
1.92
812.37
137
6.16
4.23
1.93
810.44
138
6.16
4.22
1.94
808.50
139
6.16
4.21
1.95
806.55
140
6.16
4.20
1.96
804.59
141
6.16
4.19
1.97
802.62
142
6.16
4.18
1.98
800.64
143
6.16
4.17
1.99
798.65
144
6.16
4.16
2.00
796.65
145
6.16
4.15
2.01
794.64
146
6.16
4.14
2.02
792.62
147
6.16
4.13
2.03
790.59
148
6.16
4.12
2.04
788.55
149
6.16
4.11
2.05
786.49
150
6.16
4.10
2.06
784.43
151
6.16
4.09
2.07
782.36
152
6.16
4.07
2.09
780.27
153
6.16
4.06
2.10
778.18
154
6.16
4.05
2.11
776.07
155
6.16
4.04
2.12
773.95
156
6.16
4.03
2.13
771.82
157
6.16
4.02
2.14
769.68
158
6.16
4.01
2.15
767.53
159
6.16
4.00
2.16
765.37
160
6.16
3.99
2.17
763.19
161
6.16
3.97
2.19
761.01
162
6.16
3.96
2.20
758.81
163
6.16
3.95
2.21
756.60
164
6.16
3.94
2.22
754.39
165
6.16
3.93
2.23
752.15
166
6.16
3.92
2.24
749.91
167
6.16
3.91
2.25
747.66
168
6.16
3.89
2.27
745.39
169
6.16
3.88
2.28
743.11
170
6.16
3.87
2.29
740.82
171
6.16
3.86
2.30
738.52
172
6.16
3.85
2.31
736.21
173
6.16
3.83
2.33
733.88
174
6.16
3.82
2.34
731.55
175
6.16
3.81
2.35
729.20
176
6.16
3.80
2.36
726.83
177
6.16
3.79
2.37
724.46
178
6.16
3.77
2.39
722.07
179
6.16
3.76
2.40
719.67
180
6.16
3.75
2.41
717.26
181
6.16
3.74
2.42
714.84
182
6.16
3.72
2.44
712.40
183
6.16
3.71
2.45
709.95
184
6.16
3.70
2.46
707.49
185
6.16
3.68
2.48
705.01
186
6.16
3.67
2.49
702.53
187
6.16
3.66
2.50
700.02
188
6.16
3.65
2.51
697.51
189
6.16
3.63
2.53
694.98
190
6.16
3.62
2.54
692.44
191
6.16
3.61
2.55
689.89
192
6.16
3.59
2.57
687.32
193
6.16
3.58
2.58
684.74
194
6.16
3.57
2.59
682.15
195
6.16
3.55
2.61
679.54
196
6.16
3.54
2.62
676.92
197
6.16
3.53
2.63
674.29
198
6.16
3.51
2.65
671.64
199
6.16
3.50
2.66
668.98
200
6.16
3.48
2.68
666.30
201
6.16
3.47
2.69
663.61
202
6.16
3.46
2.70
660.91
203
6.16
3.44
2.72
658.19
204
6.16
3.43
2.73
655.46
205
6.16
3.41
2.75
652.71
206
6.16
3.40
2.76
649.95
207
6.16
3.39
2.77
647.18
208
6.16
3.37
2.79
644.39
209
6.16
3.36
2.80
641.58
210
6.16
3.34
2.82
638.77
211
6.16
3.33
2.83
635.93
212
6.16
3.31
2.85
633.08
213
6.16
3.30
2.86
630.22
214
6.16
3.28
2.88
627.34
215
6.16
3.27
2.89
624.45
216
6.16
3.25
2.91
621.54
217
6.16
3.24
2.92
618.62
218
6.16
3.22
2.94
615.68
219
6.16
3.21
2.95
612.73
220
6.16
3.19
2.97
609.76
221
6.16
3.18
2.98
606.78
222
6.16
3.16
3.00
603.78
223
6.16
3.14
3.02
600.76
224
6.16
3.13
3.03
597.73
225
6.16
3.11
3.05
594.68
226
6.16
3.10
3.06
591.62
227
6.16
3.08
3.08
588.54
228
6.16
3.07
3.09
585.45
229
6.16
3.05
3.11
582.34
230
6.16
3.03
3.13
579.21
231
6.16
3.02
3.14
576.07
232
6.16
3.00
3.16
572.91
233
6.16
2.98
3.18
569.73
234
6.16
2.97
3.19
566.54
235
6.16
2.95
3.21
563.33
236
6.16
2.93
3.23
560.10
237
6.16
2.92
3.24
556.86
238
6.16
2.90
3.26
553.60
239
6.16
2.88
3.28
550.32
240
6.16
2.87
3.29
547.03
241
6.16
2.85
3.31
543.72
242
6.16
2.83
3.33
540.39
243
6.16
2.81
3.35
537.05
244
6.16
2.80
3.36
533.68
245
6.16
2.78
3.38
530.30
246
6.16
2.76
3.40
526.90
247
6.16
2.74
3.42
523.49
248
6.16
2.73
3.43
520.06
249
6.16
2.71
3.45
516.60
250
6.16
2.69
3.47
513.13
251
6.16
2.67
3.49
509.65
252
6.16
2.65
3.51
506.14
253
6.16
2.64
3.52
502.62
254
6.16
2.62
3.54
499.08
255
6.16
2.60
3.56
495.51
256
6.16
2.58
3.58
491.94
257
6.16
2.56
3.60
488.34
258
6.16
2.54
3.62
484.72
259
6.16
2.52
3.64
481.09
260
6.16
2.51
3.65
477.43
261
6.16
2.49
3.67
473.76
262
6.16
2.47
3.69
470.07
263
6.16
2.45
3.71
466.35
264
6.16
2.43
3.73
462.62
265
6.16
2.41
3.75
458.87
266
6.16
2.39
3.77
455.10
267
6.16
2.37
3.79
451.31
268
6.16
2.35
3.81
447.50
269
6.16
2.33
3.83
443.67
270
6.16
2.31
3.85
439.82
271
6.16
2.29
3.87
435.96
272
6.16
2.27
3.89
432.07
273
6.16
2.25
3.91
428.16
274
6.16
2.23
3.93
424.23
275
6.16
2.21
3.95
420.28
276
6.16
2.19
3.97
416.30
277
6.16
2.17
3.99
412.31
278
6.16
2.15
4.01
408.30
279
6.16
2.13
4.03
404.27
280
6.16
2.11
4.05
400.21
281
6.16
2.08
4.08
396.14
282
6.16
2.06
4.10
392.04
283
6.16
2.04
4.12
387.92
284
6.16
2.02
4.14
383.78
285
6.16
2.00
4.16
379.62
286
6.16
1.98
4.18
375.44
287
6.16
1.96
4.20
371.23
288
6.16
1.93
4.23
367.01
289
6.16
1.91
4.25
362.76
290
6.16
1.89
4.27
358.49
291
6.16
1.87
4.29
354.20
292
6.16
1.84
4.32
349.88
293
6.16
1.82
4.34
345.54
294
6.16
1.80
4.36
341.18
295
6.16
1.78
4.38
336.80
296
6.16
1.75
4.41
332.39
297
6.16
1.73
4.43
327.96
298
6.16
1.71
4.45
323.51
299
6.16
1.68
4.48
319.04
300
6.16
1.66
4.50
314.54
301
6.16
1.64
4.52
310.02
302
6.16
1.61
4.55
305.47
303
6.16
1.59
4.57
300.90
304
6.16
1.57
4.59
296.31
305
6.16
1.54
4.62
291.69
306
6.16
1.52
4.64
287.05
307
6.16
1.50
4.66
282.39
308
6.16
1.47
4.69
277.70
309
6.16
1.45
4.71
272.99
310
6.16
1.42
4.74
268.25
311
6.16
1.40
4.76
263.48
312
6.16
1.37
4.79
258.70
313
6.16
1.35
4.81
253.88
314
6.16
1.32
4.84
249.05
315
6.16
1.30
4.86
244.18
316
6.16
1.27
4.89
239.29
317
6.16
1.25
4.91
234.38
318
6.16
1.22
4.94
229.44
319
6.16
1.20
4.96
224.48
320
6.16
1.17
4.99
219.49
321
6.16
1.14
5.02
214.47
322
6.16
1.12
5.04
209.43
323
6.16
1.09
5.07
204.36
324
6.16
1.06
5.10
199.26
325
6.16
1.04
5.12
194.14
326
6.16
1.01
5.15
188.99
327
6.16
0.98
5.18
183.81
328
6.16
0.96
5.20
178.61
329
6.16
0.93
5.23
173.38
330
6.16
0.90
5.26
168.13
331
6.16
0.88
5.28
162.84
332
6.16
0.85
5.31
157.53
333
6.16
0.82
5.34
152.19
334
6.16
0.79
5.37
146.82
335
6.16
0.76
5.40
141.43
336
6.16
0.74
5.42
136.00
337
6.16
0.71
5.45
130.55
338
6.16
0.68
5.48
125.07
339
6.16
0.65
5.51
119.56
340
6.16
0.62
5.54
114.03
341
6.16
0.59
5.57
108.46
342
6.16
0.56
5.60
102.86
343
6.16
0.54
5.62
97.24
344
6.16
0.51
5.65
91.59
345
6.16
0.48
5.68
85.90
346
6.16
0.45
5.71
80.19
347
6.16
0.42
5.74
74.45
348
6.16
0.39
5.77
68.68
349
6.16
0.36
5.80
62.87
350
6.16
0.33
5.83
57.04
351
6.16
0.30
5.86
51.18
352
6.16
0.27
5.89
45.29
353
6.16
0.24
5.92
39.36
354
6.16
0.21
5.95
33.41
355
6.16
0.17
5.99
27.42
356
6.16
0.14
6.02
21.40
357
6.16
0.11
6.05
15.35
358
6.16
0.08
6.08
9.27
359
6.16
0.05
6.11
3.16
360
3.18
0.02
3.16
0.00
Totals
2,214.62
1,214.62
1,000.00

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