Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 7.18  
 

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
7.18
6.39
0.79
1,039.21
2
7.18
6.39
0.79
1,038.42
3
7.18
6.38
0.80
1,037.62
4
7.18
6.38
0.80
1,036.82
5
7.18
6.37
0.81
1,036.01
6
7.18
6.37
0.81
1,035.20
7
7.18
6.36
0.82
1,034.38
8
7.18
6.36
0.82
1,033.56
9
7.18
6.35
0.83
1,032.73
10
7.18
6.35
0.83
1,031.90
11
7.18
6.34
0.84
1,031.06
12
7.18
6.34
0.84
1,030.21
13
7.18
6.33
0.85
1,029.37
14
7.18
6.33
0.85
1,028.51
15
7.18
6.32
0.86
1,027.65
16
7.18
6.32
0.86
1,026.79
17
7.18
6.31
0.87
1,025.92
18
7.18
6.31
0.87
1,025.04
19
7.18
6.30
0.88
1,024.16
20
7.18
6.29
0.89
1,023.28
21
7.18
6.29
0.89
1,022.39
22
7.18
6.28
0.90
1,021.49
23
7.18
6.28
0.90
1,020.59
24
7.18
6.27
0.91
1,019.68
25
7.18
6.27
0.91
1,018.77
26
7.18
6.26
0.92
1,017.85
27
7.18
6.26
0.92
1,016.92
28
7.18
6.25
0.93
1,015.99
29
7.18
6.24
0.94
1,015.06
30
7.18
6.24
0.94
1,014.12
31
7.18
6.23
0.95
1,013.17
32
7.18
6.23
0.95
1,012.22
33
7.18
6.22
0.96
1,011.26
34
7.18
6.22
0.96
1,010.29
35
7.18
6.21
0.97
1,009.32
36
7.18
6.20
0.98
1,008.34
37
7.18
6.20
0.98
1,007.36
38
7.18
6.19
0.99
1,006.37
39
7.18
6.18
1.00
1,005.38
40
7.18
6.18
1.00
1,004.38
41
7.18
6.17
1.01
1,003.37
42
7.18
6.17
1.01
1,002.36
43
7.18
6.16
1.02
1,001.34
44
7.18
6.15
1.03
1,000.31
45
7.18
6.15
1.03
999.28
46
7.18
6.14
1.04
998.24
47
7.18
6.14
1.04
997.19
48
7.18
6.13
1.05
996.14
49
7.18
6.12
1.06
995.08
50
7.18
6.12
1.06
994.02
51
7.18
6.11
1.07
992.95
52
7.18
6.10
1.08
991.87
53
7.18
6.10
1.08
990.79
54
7.18
6.09
1.09
989.70
55
7.18
6.08
1.10
988.60
56
7.18
6.08
1.10
987.49
57
7.18
6.07
1.11
986.38
58
7.18
6.06
1.12
985.27
59
7.18
6.06
1.12
984.14
60
7.18
6.05
1.13
983.01
61
7.18
6.04
1.14
981.87
62
7.18
6.03
1.15
980.73
63
7.18
6.03
1.15
979.57
64
7.18
6.02
1.16
978.41
65
7.18
6.01
1.17
977.25
66
7.18
6.01
1.17
976.07
67
7.18
6.00
1.18
974.89
68
7.18
5.99
1.19
973.70
69
7.18
5.98
1.20
972.51
70
7.18
5.98
1.20
971.30
71
7.18
5.97
1.21
970.09
72
7.18
5.96
1.22
968.88
73
7.18
5.95
1.23
967.65
74
7.18
5.95
1.23
966.42
75
7.18
5.94
1.24
965.18
76
7.18
5.93
1.25
963.93
77
7.18
5.92
1.26
962.67
78
7.18
5.92
1.26
961.41
79
7.18
5.91
1.27
960.14
80
7.18
5.90
1.28
958.86
81
7.18
5.89
1.29
957.57
82
7.18
5.89
1.29
956.28
83
7.18
5.88
1.30
954.97
84
7.18
5.87
1.31
953.66
85
7.18
5.86
1.32
952.34
86
7.18
5.85
1.33
951.02
87
7.18
5.84
1.34
949.68
88
7.18
5.84
1.34
948.34
89
7.18
5.83
1.35
946.99
90
7.18
5.82
1.36
945.63
91
7.18
5.81
1.37
944.26
92
7.18
5.80
1.38
942.88
93
7.18
5.79
1.39
941.50
94
7.18
5.79
1.39
940.10
95
7.18
5.78
1.40
938.70
96
7.18
5.77
1.41
937.29
97
7.18
5.76
1.42
935.87
98
7.18
5.75
1.43
934.44
99
7.18
5.74
1.44
933.00
100
7.18
5.73
1.45
931.56
101
7.18
5.73
1.45
930.10
102
7.18
5.72
1.46
928.64
103
7.18
5.71
1.47
927.17
104
7.18
5.70
1.48
925.68
105
7.18
5.69
1.49
924.19
106
7.18
5.68
1.50
922.69
107
7.18
5.67
1.51
921.18
108
7.18
5.66
1.52
919.67
109
7.18
5.65
1.53
918.14
110
7.18
5.64
1.54
916.60
111
7.18
5.63
1.55
915.05
112
7.18
5.62
1.56
913.50
113
7.18
5.61
1.57
911.93
114
7.18
5.60
1.58
910.36
115
7.18
5.59
1.59
908.77
116
7.18
5.59
1.59
907.18
117
7.18
5.58
1.60
905.57
118
7.18
5.57
1.61
903.96
119
7.18
5.56
1.62
902.33
120
7.18
5.55
1.63
900.70
121
7.18
5.54
1.64
899.05
122
7.18
5.53
1.65
897.40
123
7.18
5.52
1.66
895.74
124
7.18
5.51
1.67
894.06
125
7.18
5.49
1.69
892.37
126
7.18
5.48
1.70
890.68
127
7.18
5.47
1.71
888.97
128
7.18
5.46
1.72
887.26
129
7.18
5.45
1.73
885.53
130
7.18
5.44
1.74
883.79
131
7.18
5.43
1.75
882.04
132
7.18
5.42
1.76
880.28
133
7.18
5.41
1.77
878.51
134
7.18
5.40
1.78
876.73
135
7.18
5.39
1.79
874.94
136
7.18
5.38
1.80
873.14
137
7.18
5.37
1.81
871.33
138
7.18
5.36
1.82
869.50
139
7.18
5.34
1.84
867.66
140
7.18
5.33
1.85
865.82
141
7.18
5.32
1.86
863.96
142
7.18
5.31
1.87
862.09
143
7.18
5.30
1.88
860.21
144
7.18
5.29
1.89
858.31
145
7.18
5.28
1.90
856.41
146
7.18
5.26
1.92
854.49
147
7.18
5.25
1.93
852.56
148
7.18
5.24
1.94
850.62
149
7.18
5.23
1.95
848.67
150
7.18
5.22
1.96
846.71
151
7.18
5.20
1.98
844.73
152
7.18
5.19
1.99
842.74
153
7.18
5.18
2.00
840.74
154
7.18
5.17
2.01
838.73
155
7.18
5.15
2.03
836.70
156
7.18
5.14
2.04
834.66
157
7.18
5.13
2.05
832.61
158
7.18
5.12
2.06
830.55
159
7.18
5.10
2.08
828.48
160
7.18
5.09
2.09
826.39
161
7.18
5.08
2.10
824.29
162
7.18
5.07
2.11
822.17
163
7.18
5.05
2.13
820.05
164
7.18
5.04
2.14
817.91
165
7.18
5.03
2.15
815.75
166
7.18
5.01
2.17
813.59
167
7.18
5.00
2.18
811.41
168
7.18
4.99
2.19
809.21
169
7.18
4.97
2.21
807.01
170
7.18
4.96
2.22
804.79
171
7.18
4.95
2.23
802.55
172
7.18
4.93
2.25
800.30
173
7.18
4.92
2.26
798.04
174
7.18
4.90
2.28
795.77
175
7.18
4.89
2.29
793.48
176
7.18
4.88
2.30
791.17
177
7.18
4.86
2.32
788.86
178
7.18
4.85
2.33
786.52
179
7.18
4.83
2.35
784.18
180
7.18
4.82
2.36
781.82
181
7.18
4.80
2.38
779.44
182
7.18
4.79
2.39
777.05
183
7.18
4.78
2.40
774.65
184
7.18
4.76
2.42
772.23
185
7.18
4.75
2.43
769.80
186
7.18
4.73
2.45
767.35
187
7.18
4.72
2.46
764.88
188
7.18
4.70
2.48
762.40
189
7.18
4.69
2.49
759.91
190
7.18
4.67
2.51
757.40
191
7.18
4.65
2.53
754.87
192
7.18
4.64
2.54
752.33
193
7.18
4.62
2.56
749.78
194
7.18
4.61
2.57
747.21
195
7.18
4.59
2.59
744.62
196
7.18
4.58
2.60
742.01
197
7.18
4.56
2.62
739.39
198
7.18
4.54
2.64
736.76
199
7.18
4.53
2.65
734.11
200
7.18
4.51
2.67
731.44
201
7.18
4.50
2.68
728.75
202
7.18
4.48
2.70
726.05
203
7.18
4.46
2.72
723.33
204
7.18
4.45
2.73
720.60
205
7.18
4.43
2.75
717.85
206
7.18
4.41
2.77
715.08
207
7.18
4.39
2.79
712.29
208
7.18
4.38
2.80
709.49
209
7.18
4.36
2.82
706.67
210
7.18
4.34
2.84
703.84
211
7.18
4.33
2.85
700.98
212
7.18
4.31
2.87
698.11
213
7.18
4.29
2.89
695.22
214
7.18
4.27
2.91
692.31
215
7.18
4.25
2.93
689.39
216
7.18
4.24
2.94
686.44
217
7.18
4.22
2.96
683.48
218
7.18
4.20
2.98
680.50
219
7.18
4.18
3.00
677.51
220
7.18
4.16
3.02
674.49
221
7.18
4.15
3.03
671.46
222
7.18
4.13
3.05
668.40
223
7.18
4.11
3.07
665.33
224
7.18
4.09
3.09
662.24
225
7.18
4.07
3.11
659.13
226
7.18
4.05
3.13
656.00
227
7.18
4.03
3.15
652.85
228
7.18
4.01
3.17
649.68
229
7.18
3.99
3.19
646.50
230
7.18
3.97
3.21
643.29
231
7.18
3.95
3.23
640.06
232
7.18
3.93
3.25
636.82
233
7.18
3.91
3.27
633.55
234
7.18
3.89
3.29
630.26
235
7.18
3.87
3.31
626.96
236
7.18
3.85
3.33
623.63
237
7.18
3.83
3.35
620.28
238
7.18
3.81
3.37
616.92
239
7.18
3.79
3.39
613.53
240
7.18
3.77
3.41
610.12
241
7.18
3.75
3.43
606.69
242
7.18
3.73
3.45
603.24
243
7.18
3.71
3.47
599.76
244
7.18
3.69
3.49
596.27
245
7.18
3.66
3.52
592.75
246
7.18
3.64
3.54
589.22
247
7.18
3.62
3.56
585.66
248
7.18
3.60
3.58
582.08
249
7.18
3.58
3.60
578.48
250
7.18
3.56
3.62
574.85
251
7.18
3.53
3.65
571.20
252
7.18
3.51
3.67
567.53
253
7.18
3.49
3.69
563.84
254
7.18
3.47
3.71
560.13
255
7.18
3.44
3.74
556.39
256
7.18
3.42
3.76
552.63
257
7.18
3.40
3.78
548.85
258
7.18
3.37
3.81
545.04
259
7.18
3.35
3.83
541.21
260
7.18
3.33
3.85
537.35
261
7.18
3.30
3.88
533.48
262
7.18
3.28
3.90
529.58
263
7.18
3.25
3.93
525.65
264
7.18
3.23
3.95
521.70
265
7.18
3.21
3.97
517.73
266
7.18
3.18
4.00
513.73
267
7.18
3.16
4.02
509.71
268
7.18
3.13
4.05
505.66
269
7.18
3.11
4.07
501.59
270
7.18
3.08
4.10
497.49
271
7.18
3.06
4.12
493.37
272
7.18
3.03
4.15
489.22
273
7.18
3.01
4.17
485.05
274
7.18
2.98
4.20
480.85
275
7.18
2.96
4.22
476.62
276
7.18
2.93
4.25
472.37
277
7.18
2.90
4.28
468.09
278
7.18
2.88
4.30
463.79
279
7.18
2.85
4.33
459.46
280
7.18
2.82
4.36
455.11
281
7.18
2.80
4.38
450.72
282
7.18
2.77
4.41
446.31
283
7.18
2.74
4.44
441.88
284
7.18
2.72
4.46
437.41
285
7.18
2.69
4.49
432.92
286
7.18
2.66
4.52
428.40
287
7.18
2.63
4.55
423.85
288
7.18
2.60
4.58
419.28
289
7.18
2.58
4.60
414.67
290
7.18
2.55
4.63
410.04
291
7.18
2.52
4.66
405.38
292
7.18
2.49
4.69
400.69
293
7.18
2.46
4.72
395.98
294
7.18
2.43
4.75
391.23
295
7.18
2.40
4.78
386.46
296
7.18
2.38
4.80
381.65
297
7.18
2.35
4.83
376.82
298
7.18
2.32
4.86
371.95
299
7.18
2.29
4.89
367.06
300
7.18
2.26
4.92
362.13
301
7.18
2.23
4.95
357.18
302
7.18
2.20
4.98
352.19
303
7.18
2.16
5.02
347.18
304
7.18
2.13
5.05
342.13
305
7.18
2.10
5.08
337.06
306
7.18
2.07
5.11
331.95
307
7.18
2.04
5.14
326.81
308
7.18
2.01
5.17
321.64
309
7.18
1.98
5.20
316.43
310
7.18
1.94
5.24
311.20
311
7.18
1.91
5.27
305.93
312
7.18
1.88
5.30
300.63
313
7.18
1.85
5.33
295.30
314
7.18
1.81
5.37
289.93
315
7.18
1.78
5.40
284.53
316
7.18
1.75
5.43
279.10
317
7.18
1.72
5.46
273.64
318
7.18
1.68
5.50
268.14
319
7.18
1.65
5.53
262.61
320
7.18
1.61
5.57
257.04
321
7.18
1.58
5.60
251.44
322
7.18
1.55
5.63
245.81
323
7.18
1.51
5.67
240.14
324
7.18
1.48
5.70
234.43
325
7.18
1.44
5.74
228.69
326
7.18
1.41
5.77
222.92
327
7.18
1.37
5.81
217.11
328
7.18
1.33
5.85
211.26
329
7.18
1.30
5.88
205.38
330
7.18
1.26
5.92
199.46
331
7.18
1.23
5.95
193.51
332
7.18
1.19
5.99
187.52
333
7.18
1.15
6.03
181.49
334
7.18
1.12
6.06
175.43
335
7.18
1.08
6.10
169.33
336
7.18
1.04
6.14
163.19
337
7.18
1.00
6.18
157.01
338
7.18
0.96
6.22
150.79
339
7.18
0.93
6.25
144.54
340
7.18
0.89
6.29
138.25
341
7.18
0.85
6.33
131.92
342
7.18
0.81
6.37
125.55
343
7.18
0.77
6.41
119.14
344
7.18
0.73
6.45
112.69
345
7.18
0.69
6.49
106.21
346
7.18
0.65
6.53
99.68
347
7.18
0.61
6.57
93.11
348
7.18
0.57
6.61
86.50
349
7.18
0.53
6.65
79.86
350
7.18
0.49
6.69
73.17
351
7.18
0.45
6.73
66.44
352
7.18
0.41
6.77
59.66
353
7.18
0.37
6.81
52.85
354
7.18
0.32
6.86
46.00
355
7.18
0.28
6.90
39.10
356
7.18
0.24
6.94
32.16
357
7.18
0.20
6.98
25.18
358
7.18
0.15
7.03
18.15
359
7.18
0.11
7.07
11.08
360
7.18
0.07
7.11
3.97
361
4.00
0.02
3.97
0.00
Totals
2,588.80
1,548.80
1,040.00

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