Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 8.14  
 

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
8.14
7.60
0.54
999.46
2
8.14
7.60
0.54
998.92
3
8.14
7.60
0.54
998.38
4
8.14
7.59
0.55
997.83
5
8.14
7.59
0.55
997.28
6
8.14
7.58
0.56
996.72
7
8.14
7.58
0.56
996.16
8
8.14
7.57
0.57
995.60
9
8.14
7.57
0.57
995.03
10
8.14
7.57
0.57
994.45
11
8.14
7.56
0.58
993.88
12
8.14
7.56
0.58
993.29
13
8.14
7.55
0.59
992.71
14
8.14
7.55
0.59
992.12
15
8.14
7.54
0.60
991.52
16
8.14
7.54
0.60
990.92
17
8.14
7.54
0.60
990.32
18
8.14
7.53
0.61
989.71
19
8.14
7.53
0.61
989.09
20
8.14
7.52
0.62
988.47
21
8.14
7.52
0.62
987.85
22
8.14
7.51
0.63
987.22
23
8.14
7.51
0.63
986.59
24
8.14
7.50
0.64
985.95
25
8.14
7.50
0.64
985.31
26
8.14
7.49
0.65
984.66
27
8.14
7.49
0.65
984.01
28
8.14
7.48
0.66
983.35
29
8.14
7.48
0.66
982.69
30
8.14
7.47
0.67
982.02
31
8.14
7.47
0.67
981.35
32
8.14
7.46
0.68
980.67
33
8.14
7.46
0.68
979.99
34
8.14
7.45
0.69
979.30
35
8.14
7.45
0.69
978.61
36
8.14
7.44
0.70
977.91
37
8.14
7.44
0.70
977.20
38
8.14
7.43
0.71
976.49
39
8.14
7.43
0.71
975.78
40
8.14
7.42
0.72
975.06
41
8.14
7.41
0.73
974.33
42
8.14
7.41
0.73
973.60
43
8.14
7.40
0.74
972.87
44
8.14
7.40
0.74
972.12
45
8.14
7.39
0.75
971.38
46
8.14
7.39
0.75
970.62
47
8.14
7.38
0.76
969.86
48
8.14
7.38
0.76
969.10
49
8.14
7.37
0.77
968.33
50
8.14
7.36
0.78
967.55
51
8.14
7.36
0.78
966.77
52
8.14
7.35
0.79
965.98
53
8.14
7.35
0.79
965.19
54
8.14
7.34
0.80
964.39
55
8.14
7.33
0.81
963.58
56
8.14
7.33
0.81
962.77
57
8.14
7.32
0.82
961.95
58
8.14
7.31
0.83
961.12
59
8.14
7.31
0.83
960.29
60
8.14
7.30
0.84
959.45
61
8.14
7.30
0.84
958.61
62
8.14
7.29
0.85
957.76
63
8.14
7.28
0.86
956.90
64
8.14
7.28
0.86
956.04
65
8.14
7.27
0.87
955.17
66
8.14
7.26
0.88
954.29
67
8.14
7.26
0.88
953.41
68
8.14
7.25
0.89
952.52
69
8.14
7.24
0.90
951.62
70
8.14
7.24
0.90
950.72
71
8.14
7.23
0.91
949.81
72
8.14
7.22
0.92
948.89
73
8.14
7.22
0.92
947.96
74
8.14
7.21
0.93
947.03
75
8.14
7.20
0.94
946.09
76
8.14
7.19
0.95
945.15
77
8.14
7.19
0.95
944.19
78
8.14
7.18
0.96
943.23
79
8.14
7.17
0.97
942.27
80
8.14
7.17
0.97
941.29
81
8.14
7.16
0.98
940.31
82
8.14
7.15
0.99
939.32
83
8.14
7.14
1.00
938.32
84
8.14
7.14
1.00
937.32
85
8.14
7.13
1.01
936.31
86
8.14
7.12
1.02
935.29
87
8.14
7.11
1.03
934.26
88
8.14
7.10
1.04
933.22
89
8.14
7.10
1.04
932.18
90
8.14
7.09
1.05
931.13
91
8.14
7.08
1.06
930.07
92
8.14
7.07
1.07
929.00
93
8.14
7.06
1.08
927.92
94
8.14
7.06
1.08
926.84
95
8.14
7.05
1.09
925.75
96
8.14
7.04
1.10
924.65
97
8.14
7.03
1.11
923.54
98
8.14
7.02
1.12
922.42
99
8.14
7.01
1.13
921.30
100
8.14
7.01
1.13
920.16
101
8.14
7.00
1.14
919.02
102
8.14
6.99
1.15
917.87
103
8.14
6.98
1.16
916.71
104
8.14
6.97
1.17
915.54
105
8.14
6.96
1.18
914.36
106
8.14
6.95
1.19
913.17
107
8.14
6.94
1.20
911.98
108
8.14
6.93
1.21
910.77
109
8.14
6.93
1.21
909.56
110
8.14
6.92
1.22
908.33
111
8.14
6.91
1.23
907.10
112
8.14
6.90
1.24
905.86
113
8.14
6.89
1.25
904.61
114
8.14
6.88
1.26
903.34
115
8.14
6.87
1.27
902.07
116
8.14
6.86
1.28
900.79
117
8.14
6.85
1.29
899.50
118
8.14
6.84
1.30
898.20
119
8.14
6.83
1.31
896.89
120
8.14
6.82
1.32
895.57
121
8.14
6.81
1.33
894.24
122
8.14
6.80
1.34
892.90
123
8.14
6.79
1.35
891.55
124
8.14
6.78
1.36
890.19
125
8.14
6.77
1.37
888.82
126
8.14
6.76
1.38
887.44
127
8.14
6.75
1.39
886.05
128
8.14
6.74
1.40
884.65
129
8.14
6.73
1.41
883.23
130
8.14
6.72
1.42
881.81
131
8.14
6.71
1.43
880.37
132
8.14
6.69
1.45
878.93
133
8.14
6.68
1.46
877.47
134
8.14
6.67
1.47
876.00
135
8.14
6.66
1.48
874.53
136
8.14
6.65
1.49
873.04
137
8.14
6.64
1.50
871.54
138
8.14
6.63
1.51
870.02
139
8.14
6.62
1.52
868.50
140
8.14
6.60
1.54
866.96
141
8.14
6.59
1.55
865.41
142
8.14
6.58
1.56
863.86
143
8.14
6.57
1.57
862.28
144
8.14
6.56
1.58
860.70
145
8.14
6.54
1.60
859.11
146
8.14
6.53
1.61
857.50
147
8.14
6.52
1.62
855.88
148
8.14
6.51
1.63
854.25
149
8.14
6.50
1.64
852.60
150
8.14
6.48
1.66
850.95
151
8.14
6.47
1.67
849.28
152
8.14
6.46
1.68
847.60
153
8.14
6.45
1.69
845.90
154
8.14
6.43
1.71
844.19
155
8.14
6.42
1.72
842.47
156
8.14
6.41
1.73
840.74
157
8.14
6.39
1.75
838.99
158
8.14
6.38
1.76
837.23
159
8.14
6.37
1.77
835.46
160
8.14
6.35
1.79
833.67
161
8.14
6.34
1.80
831.87
162
8.14
6.33
1.81
830.06
163
8.14
6.31
1.83
828.23
164
8.14
6.30
1.84
826.39
165
8.14
6.28
1.86
824.53
166
8.14
6.27
1.87
822.66
167
8.14
6.26
1.88
820.78
168
8.14
6.24
1.90
818.88
169
8.14
6.23
1.91
816.96
170
8.14
6.21
1.93
815.04
171
8.14
6.20
1.94
813.09
172
8.14
6.18
1.96
811.14
173
8.14
6.17
1.97
809.17
174
8.14
6.15
1.99
807.18
175
8.14
6.14
2.00
805.18
176
8.14
6.12
2.02
803.16
177
8.14
6.11
2.03
801.13
178
8.14
6.09
2.05
799.08
179
8.14
6.08
2.06
797.01
180
8.14
6.06
2.08
794.94
181
8.14
6.04
2.10
792.84
182
8.14
6.03
2.11
790.73
183
8.14
6.01
2.13
788.60
184
8.14
6.00
2.14
786.46
185
8.14
5.98
2.16
784.30
186
8.14
5.96
2.18
782.12
187
8.14
5.95
2.19
779.93
188
8.14
5.93
2.21
777.72
189
8.14
5.91
2.23
775.49
190
8.14
5.90
2.24
773.25
191
8.14
5.88
2.26
770.99
192
8.14
5.86
2.28
768.71
193
8.14
5.85
2.29
766.42
194
8.14
5.83
2.31
764.11
195
8.14
5.81
2.33
761.78
196
8.14
5.79
2.35
759.43
197
8.14
5.77
2.37
757.07
198
8.14
5.76
2.38
754.68
199
8.14
5.74
2.40
752.28
200
8.14
5.72
2.42
749.86
201
8.14
5.70
2.44
747.42
202
8.14
5.68
2.46
744.97
203
8.14
5.66
2.48
742.49
204
8.14
5.65
2.49
740.00
205
8.14
5.63
2.51
737.49
206
8.14
5.61
2.53
734.95
207
8.14
5.59
2.55
732.40
208
8.14
5.57
2.57
729.83
209
8.14
5.55
2.59
727.24
210
8.14
5.53
2.61
724.63
211
8.14
5.51
2.63
722.00
212
8.14
5.49
2.65
719.35
213
8.14
5.47
2.67
716.68
214
8.14
5.45
2.69
713.99
215
8.14
5.43
2.71
711.28
216
8.14
5.41
2.73
708.55
217
8.14
5.39
2.75
705.80
218
8.14
5.37
2.77
703.02
219
8.14
5.35
2.79
700.23
220
8.14
5.32
2.82
697.41
221
8.14
5.30
2.84
694.58
222
8.14
5.28
2.86
691.72
223
8.14
5.26
2.88
688.84
224
8.14
5.24
2.90
685.94
225
8.14
5.22
2.92
683.01
226
8.14
5.19
2.95
680.07
227
8.14
5.17
2.97
677.10
228
8.14
5.15
2.99
674.11
229
8.14
5.13
3.01
671.09
230
8.14
5.10
3.04
668.06
231
8.14
5.08
3.06
665.00
232
8.14
5.06
3.08
661.91
233
8.14
5.03
3.11
658.81
234
8.14
5.01
3.13
655.68
235
8.14
4.99
3.15
652.52
236
8.14
4.96
3.18
649.34
237
8.14
4.94
3.20
646.14
238
8.14
4.91
3.23
642.92
239
8.14
4.89
3.25
639.66
240
8.14
4.86
3.28
636.39
241
8.14
4.84
3.30
633.09
242
8.14
4.81
3.33
629.76
243
8.14
4.79
3.35
626.41
244
8.14
4.76
3.38
623.03
245
8.14
4.74
3.40
619.63
246
8.14
4.71
3.43
616.20
247
8.14
4.69
3.45
612.75
248
8.14
4.66
3.48
609.27
249
8.14
4.63
3.51
605.76
250
8.14
4.61
3.53
602.23
251
8.14
4.58
3.56
598.67
252
8.14
4.55
3.59
595.08
253
8.14
4.53
3.61
591.46
254
8.14
4.50
3.64
587.82
255
8.14
4.47
3.67
584.15
256
8.14
4.44
3.70
580.45
257
8.14
4.41
3.73
576.73
258
8.14
4.39
3.75
572.97
259
8.14
4.36
3.78
569.19
260
8.14
4.33
3.81
565.38
261
8.14
4.30
3.84
561.54
262
8.14
4.27
3.87
557.67
263
8.14
4.24
3.90
553.77
264
8.14
4.21
3.93
549.84
265
8.14
4.18
3.96
545.88
266
8.14
4.15
3.99
541.89
267
8.14
4.12
4.02
537.87
268
8.14
4.09
4.05
533.82
269
8.14
4.06
4.08
529.74
270
8.14
4.03
4.11
525.63
271
8.14
4.00
4.14
521.49
272
8.14
3.97
4.17
517.31
273
8.14
3.93
4.21
513.11
274
8.14
3.90
4.24
508.87
275
8.14
3.87
4.27
504.60
276
8.14
3.84
4.30
500.29
277
8.14
3.80
4.34
495.96
278
8.14
3.77
4.37
491.59
279
8.14
3.74
4.40
487.19
280
8.14
3.70
4.44
482.75
281
8.14
3.67
4.47
478.28
282
8.14
3.64
4.50
473.78
283
8.14
3.60
4.54
469.24
284
8.14
3.57
4.57
464.67
285
8.14
3.53
4.61
460.06
286
8.14
3.50
4.64
455.42
287
8.14
3.46
4.68
450.75
288
8.14
3.43
4.71
446.03
289
8.14
3.39
4.75
441.29
290
8.14
3.36
4.78
436.50
291
8.14
3.32
4.82
431.68
292
8.14
3.28
4.86
426.82
293
8.14
3.25
4.89
421.93
294
8.14
3.21
4.93
417.00
295
8.14
3.17
4.97
412.03
296
8.14
3.13
5.01
407.02
297
8.14
3.10
5.04
401.98
298
8.14
3.06
5.08
396.89
299
8.14
3.02
5.12
391.77
300
8.14
2.98
5.16
386.61
301
8.14
2.94
5.20
381.41
302
8.14
2.90
5.24
376.17
303
8.14
2.86
5.28
370.89
304
8.14
2.82
5.32
365.57
305
8.14
2.78
5.36
360.21
306
8.14
2.74
5.40
354.81
307
8.14
2.70
5.44
349.37
308
8.14
2.66
5.48
343.88
309
8.14
2.61
5.53
338.36
310
8.14
2.57
5.57
332.79
311
8.14
2.53
5.61
327.18
312
8.14
2.49
5.65
321.53
313
8.14
2.44
5.70
315.84
314
8.14
2.40
5.74
310.10
315
8.14
2.36
5.78
304.32
316
8.14
2.31
5.83
298.49
317
8.14
2.27
5.87
292.62
318
8.14
2.23
5.91
286.70
319
8.14
2.18
5.96
280.74
320
8.14
2.13
6.01
274.74
321
8.14
2.09
6.05
268.69
322
8.14
2.04
6.10
262.59
323
8.14
2.00
6.14
256.45
324
8.14
1.95
6.19
250.26
325
8.14
1.90
6.24
244.02
326
8.14
1.86
6.28
237.74
327
8.14
1.81
6.33
231.41
328
8.14
1.76
6.38
225.02
329
8.14
1.71
6.43
218.60
330
8.14
1.66
6.48
212.12
331
8.14
1.61
6.53
205.59
332
8.14
1.56
6.58
199.01
333
8.14
1.51
6.63
192.39
334
8.14
1.46
6.68
185.71
335
8.14
1.41
6.73
178.98
336
8.14
1.36
6.78
172.20
337
8.14
1.31
6.83
165.37
338
8.14
1.26
6.88
158.49
339
8.14
1.21
6.93
151.56
340
8.14
1.15
6.99
144.57
341
8.14
1.10
7.04
137.53
342
8.14
1.05
7.09
130.43
343
8.14
0.99
7.15
123.29
344
8.14
0.94
7.20
116.08
345
8.14
0.88
7.26
108.83
346
8.14
0.83
7.31
101.51
347
8.14
0.77
7.37
94.15
348
8.14
0.72
7.42
86.72
349
8.14
0.66
7.48
79.24
350
8.14
0.60
7.54
71.70
351
8.14
0.55
7.59
64.11
352
8.14
0.49
7.65
56.46
353
8.14
0.43
7.71
48.75
354
8.14
0.37
7.77
40.98
355
8.14
0.31
7.83
33.15
356
8.14
0.25
7.89
25.26
357
8.14
0.19
7.95
17.31
358
8.14
0.13
8.01
9.30
359
8.14
0.07
8.07
1.23
360
1.24
0.01
1.23
0.00
Totals
2,923.50
1,923.50
1,000.00

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