Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 4.80  
 

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
4.80
3.29
1.51
1,018.49
2
4.80
3.29
1.51
1,016.98
3
4.80
3.28
1.52
1,015.47
4
4.80
3.28
1.52
1,013.95
5
4.80
3.27
1.53
1,012.42
6
4.80
3.27
1.53
1,010.89
7
4.80
3.26
1.54
1,009.35
8
4.80
3.26
1.54
1,007.81
9
4.80
3.25
1.55
1,006.27
10
4.80
3.25
1.55
1,004.72
11
4.80
3.24
1.56
1,003.16
12
4.80
3.24
1.56
1,001.60
13
4.80
3.23
1.57
1,000.03
14
4.80
3.23
1.57
998.46
15
4.80
3.22
1.58
996.89
16
4.80
3.22
1.58
995.31
17
4.80
3.21
1.59
993.72
18
4.80
3.21
1.59
992.13
19
4.80
3.20
1.60
990.53
20
4.80
3.20
1.60
988.93
21
4.80
3.19
1.61
987.33
22
4.80
3.19
1.61
985.71
23
4.80
3.18
1.62
984.10
24
4.80
3.18
1.62
982.48
25
4.80
3.17
1.63
980.85
26
4.80
3.17
1.63
979.22
27
4.80
3.16
1.64
977.58
28
4.80
3.16
1.64
975.93
29
4.80
3.15
1.65
974.29
30
4.80
3.15
1.65
972.63
31
4.80
3.14
1.66
970.97
32
4.80
3.14
1.66
969.31
33
4.80
3.13
1.67
967.64
34
4.80
3.12
1.68
965.96
35
4.80
3.12
1.68
964.28
36
4.80
3.11
1.69
962.60
37
4.80
3.11
1.69
960.90
38
4.80
3.10
1.70
959.21
39
4.80
3.10
1.70
957.50
40
4.80
3.09
1.71
955.80
41
4.80
3.09
1.71
954.08
42
4.80
3.08
1.72
952.36
43
4.80
3.08
1.72
950.64
44
4.80
3.07
1.73
948.91
45
4.80
3.06
1.74
947.17
46
4.80
3.06
1.74
945.43
47
4.80
3.05
1.75
943.68
48
4.80
3.05
1.75
941.93
49
4.80
3.04
1.76
940.17
50
4.80
3.04
1.76
938.41
51
4.80
3.03
1.77
936.64
52
4.80
3.02
1.78
934.86
53
4.80
3.02
1.78
933.08
54
4.80
3.01
1.79
931.30
55
4.80
3.01
1.79
929.50
56
4.80
3.00
1.80
927.70
57
4.80
3.00
1.80
925.90
58
4.80
2.99
1.81
924.09
59
4.80
2.98
1.82
922.27
60
4.80
2.98
1.82
920.45
61
4.80
2.97
1.83
918.63
62
4.80
2.97
1.83
916.79
63
4.80
2.96
1.84
914.95
64
4.80
2.95
1.85
913.11
65
4.80
2.95
1.85
911.25
66
4.80
2.94
1.86
909.40
67
4.80
2.94
1.86
907.53
68
4.80
2.93
1.87
905.66
69
4.80
2.92
1.88
903.79
70
4.80
2.92
1.88
901.91
71
4.80
2.91
1.89
900.02
72
4.80
2.91
1.89
898.13
73
4.80
2.90
1.90
896.23
74
4.80
2.89
1.91
894.32
75
4.80
2.89
1.91
892.41
76
4.80
2.88
1.92
890.49
77
4.80
2.88
1.92
888.57
78
4.80
2.87
1.93
886.64
79
4.80
2.86
1.94
884.70
80
4.80
2.86
1.94
882.76
81
4.80
2.85
1.95
880.81
82
4.80
2.84
1.96
878.85
83
4.80
2.84
1.96
876.89
84
4.80
2.83
1.97
874.92
85
4.80
2.83
1.97
872.94
86
4.80
2.82
1.98
870.96
87
4.80
2.81
1.99
868.98
88
4.80
2.81
1.99
866.98
89
4.80
2.80
2.00
864.98
90
4.80
2.79
2.01
862.98
91
4.80
2.79
2.01
860.96
92
4.80
2.78
2.02
858.94
93
4.80
2.77
2.03
856.92
94
4.80
2.77
2.03
854.88
95
4.80
2.76
2.04
852.84
96
4.80
2.75
2.05
850.80
97
4.80
2.75
2.05
848.74
98
4.80
2.74
2.06
846.69
99
4.80
2.73
2.07
844.62
100
4.80
2.73
2.07
842.55
101
4.80
2.72
2.08
840.47
102
4.80
2.71
2.09
838.38
103
4.80
2.71
2.09
836.29
104
4.80
2.70
2.10
834.19
105
4.80
2.69
2.11
832.08
106
4.80
2.69
2.11
829.97
107
4.80
2.68
2.12
827.85
108
4.80
2.67
2.13
825.72
109
4.80
2.67
2.13
823.59
110
4.80
2.66
2.14
821.45
111
4.80
2.65
2.15
819.30
112
4.80
2.65
2.15
817.15
113
4.80
2.64
2.16
814.99
114
4.80
2.63
2.17
812.82
115
4.80
2.62
2.18
810.64
116
4.80
2.62
2.18
808.46
117
4.80
2.61
2.19
806.27
118
4.80
2.60
2.20
804.07
119
4.80
2.60
2.20
801.87
120
4.80
2.59
2.21
799.66
121
4.80
2.58
2.22
797.44
122
4.80
2.58
2.22
795.22
123
4.80
2.57
2.23
792.99
124
4.80
2.56
2.24
790.75
125
4.80
2.55
2.25
788.50
126
4.80
2.55
2.25
786.25
127
4.80
2.54
2.26
783.99
128
4.80
2.53
2.27
781.72
129
4.80
2.52
2.28
779.44
130
4.80
2.52
2.28
777.16
131
4.80
2.51
2.29
774.87
132
4.80
2.50
2.30
772.57
133
4.80
2.49
2.31
770.26
134
4.80
2.49
2.31
767.95
135
4.80
2.48
2.32
765.63
136
4.80
2.47
2.33
763.30
137
4.80
2.46
2.34
760.97
138
4.80
2.46
2.34
758.63
139
4.80
2.45
2.35
756.28
140
4.80
2.44
2.36
753.92
141
4.80
2.43
2.37
751.55
142
4.80
2.43
2.37
749.18
143
4.80
2.42
2.38
746.80
144
4.80
2.41
2.39
744.41
145
4.80
2.40
2.40
742.01
146
4.80
2.40
2.40
739.61
147
4.80
2.39
2.41
737.20
148
4.80
2.38
2.42
734.78
149
4.80
2.37
2.43
732.35
150
4.80
2.36
2.44
729.92
151
4.80
2.36
2.44
727.47
152
4.80
2.35
2.45
725.02
153
4.80
2.34
2.46
722.56
154
4.80
2.33
2.47
720.10
155
4.80
2.33
2.47
717.62
156
4.80
2.32
2.48
715.14
157
4.80
2.31
2.49
712.65
158
4.80
2.30
2.50
710.15
159
4.80
2.29
2.51
707.64
160
4.80
2.29
2.51
705.13
161
4.80
2.28
2.52
702.61
162
4.80
2.27
2.53
700.07
163
4.80
2.26
2.54
697.54
164
4.80
2.25
2.55
694.99
165
4.80
2.24
2.56
692.43
166
4.80
2.24
2.56
689.87
167
4.80
2.23
2.57
687.30
168
4.80
2.22
2.58
684.71
169
4.80
2.21
2.59
682.13
170
4.80
2.20
2.60
679.53
171
4.80
2.19
2.61
676.92
172
4.80
2.19
2.61
674.31
173
4.80
2.18
2.62
671.69
174
4.80
2.17
2.63
669.06
175
4.80
2.16
2.64
666.42
176
4.80
2.15
2.65
663.77
177
4.80
2.14
2.66
661.11
178
4.80
2.13
2.67
658.45
179
4.80
2.13
2.67
655.77
180
4.80
2.12
2.68
653.09
181
4.80
2.11
2.69
650.40
182
4.80
2.10
2.70
647.70
183
4.80
2.09
2.71
644.99
184
4.80
2.08
2.72
642.27
185
4.80
2.07
2.73
639.55
186
4.80
2.07
2.73
636.81
187
4.80
2.06
2.74
634.07
188
4.80
2.05
2.75
631.32
189
4.80
2.04
2.76
628.56
190
4.80
2.03
2.77
625.78
191
4.80
2.02
2.78
623.01
192
4.80
2.01
2.79
620.22
193
4.80
2.00
2.80
617.42
194
4.80
1.99
2.81
614.61
195
4.80
1.98
2.82
611.80
196
4.80
1.98
2.82
608.97
197
4.80
1.97
2.83
606.14
198
4.80
1.96
2.84
603.30
199
4.80
1.95
2.85
600.45
200
4.80
1.94
2.86
597.59
201
4.80
1.93
2.87
594.71
202
4.80
1.92
2.88
591.84
203
4.80
1.91
2.89
588.95
204
4.80
1.90
2.90
586.05
205
4.80
1.89
2.91
583.14
206
4.80
1.88
2.92
580.22
207
4.80
1.87
2.93
577.30
208
4.80
1.86
2.94
574.36
209
4.80
1.85
2.95
571.42
210
4.80
1.85
2.95
568.46
211
4.80
1.84
2.96
565.50
212
4.80
1.83
2.97
562.52
213
4.80
1.82
2.98
559.54
214
4.80
1.81
2.99
556.55
215
4.80
1.80
3.00
553.54
216
4.80
1.79
3.01
550.53
217
4.80
1.78
3.02
547.51
218
4.80
1.77
3.03
544.48
219
4.80
1.76
3.04
541.44
220
4.80
1.75
3.05
538.38
221
4.80
1.74
3.06
535.32
222
4.80
1.73
3.07
532.25
223
4.80
1.72
3.08
529.17
224
4.80
1.71
3.09
526.08
225
4.80
1.70
3.10
522.98
226
4.80
1.69
3.11
519.87
227
4.80
1.68
3.12
516.74
228
4.80
1.67
3.13
513.61
229
4.80
1.66
3.14
510.47
230
4.80
1.65
3.15
507.32
231
4.80
1.64
3.16
504.16
232
4.80
1.63
3.17
500.99
233
4.80
1.62
3.18
497.80
234
4.80
1.61
3.19
494.61
235
4.80
1.60
3.20
491.41
236
4.80
1.59
3.21
488.20
237
4.80
1.58
3.22
484.97
238
4.80
1.57
3.23
481.74
239
4.80
1.56
3.24
478.49
240
4.80
1.55
3.25
475.24
241
4.80
1.53
3.27
471.97
242
4.80
1.52
3.28
468.70
243
4.80
1.51
3.29
465.41
244
4.80
1.50
3.30
462.11
245
4.80
1.49
3.31
458.81
246
4.80
1.48
3.32
455.49
247
4.80
1.47
3.33
452.16
248
4.80
1.46
3.34
448.82
249
4.80
1.45
3.35
445.47
250
4.80
1.44
3.36
442.11
251
4.80
1.43
3.37
438.73
252
4.80
1.42
3.38
435.35
253
4.80
1.41
3.39
431.96
254
4.80
1.39
3.41
428.55
255
4.80
1.38
3.42
425.14
256
4.80
1.37
3.43
421.71
257
4.80
1.36
3.44
418.27
258
4.80
1.35
3.45
414.82
259
4.80
1.34
3.46
411.36
260
4.80
1.33
3.47
407.89
261
4.80
1.32
3.48
404.41
262
4.80
1.31
3.49
400.91
263
4.80
1.29
3.51
397.41
264
4.80
1.28
3.52
393.89
265
4.80
1.27
3.53
390.36
266
4.80
1.26
3.54
386.82
267
4.80
1.25
3.55
383.27
268
4.80
1.24
3.56
379.71
269
4.80
1.23
3.57
376.13
270
4.80
1.21
3.59
372.55
271
4.80
1.20
3.60
368.95
272
4.80
1.19
3.61
365.34
273
4.80
1.18
3.62
361.72
274
4.80
1.17
3.63
358.09
275
4.80
1.16
3.64
354.45
276
4.80
1.14
3.66
350.79
277
4.80
1.13
3.67
347.13
278
4.80
1.12
3.68
343.45
279
4.80
1.11
3.69
339.76
280
4.80
1.10
3.70
336.05
281
4.80
1.09
3.71
332.34
282
4.80
1.07
3.73
328.61
283
4.80
1.06
3.74
324.87
284
4.80
1.05
3.75
321.12
285
4.80
1.04
3.76
317.36
286
4.80
1.02
3.78
313.58
287
4.80
1.01
3.79
309.80
288
4.80
1.00
3.80
306.00
289
4.80
0.99
3.81
302.18
290
4.80
0.98
3.82
298.36
291
4.80
0.96
3.84
294.52
292
4.80
0.95
3.85
290.67
293
4.80
0.94
3.86
286.81
294
4.80
0.93
3.87
282.94
295
4.80
0.91
3.89
279.05
296
4.80
0.90
3.90
275.15
297
4.80
0.89
3.91
271.24
298
4.80
0.88
3.92
267.32
299
4.80
0.86
3.94
263.38
300
4.80
0.85
3.95
259.43
301
4.80
0.84
3.96
255.47
302
4.80
0.82
3.98
251.49
303
4.80
0.81
3.99
247.51
304
4.80
0.80
4.00
243.51
305
4.80
0.79
4.01
239.49
306
4.80
0.77
4.03
235.47
307
4.80
0.76
4.04
231.43
308
4.80
0.75
4.05
227.37
309
4.80
0.73
4.07
223.31
310
4.80
0.72
4.08
219.23
311
4.80
0.71
4.09
215.14
312
4.80
0.69
4.11
211.03
313
4.80
0.68
4.12
206.91
314
4.80
0.67
4.13
202.78
315
4.80
0.65
4.15
198.64
316
4.80
0.64
4.16
194.48
317
4.80
0.63
4.17
190.31
318
4.80
0.61
4.19
186.12
319
4.80
0.60
4.20
181.92
320
4.80
0.59
4.21
177.71
321
4.80
0.57
4.23
173.48
322
4.80
0.56
4.24
169.24
323
4.80
0.55
4.25
164.99
324
4.80
0.53
4.27
160.72
325
4.80
0.52
4.28
156.44
326
4.80
0.51
4.29
152.15
327
4.80
0.49
4.31
147.84
328
4.80
0.48
4.32
143.51
329
4.80
0.46
4.34
139.18
330
4.80
0.45
4.35
134.83
331
4.80
0.44
4.36
130.46
332
4.80
0.42
4.38
126.08
333
4.80
0.41
4.39
121.69
334
4.80
0.39
4.41
117.28
335
4.80
0.38
4.42
112.86
336
4.80
0.36
4.44
108.43
337
4.80
0.35
4.45
103.98
338
4.80
0.34
4.46
99.51
339
4.80
0.32
4.48
95.03
340
4.80
0.31
4.49
90.54
341
4.80
0.29
4.51
86.03
342
4.80
0.28
4.52
81.51
343
4.80
0.26
4.54
76.97
344
4.80
0.25
4.55
72.42
345
4.80
0.23
4.57
67.86
346
4.80
0.22
4.58
63.28
347
4.80
0.20
4.60
58.68
348
4.80
0.19
4.61
54.07
349
4.80
0.17
4.63
49.44
350
4.80
0.16
4.64
44.80
351
4.80
0.14
4.66
40.15
352
4.80
0.13
4.67
35.48
353
4.80
0.11
4.69
30.79
354
4.80
0.10
4.70
26.09
355
4.80
0.08
4.72
21.38
356
4.80
0.07
4.73
16.65
357
4.80
0.05
4.75
11.90
358
4.80
0.04
4.76
7.14
359
4.80
0.02
4.78
2.36
360
2.37
0.01
2.36
0.00
Totals
1,725.57
705.57
1,020.00

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