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
3.70
1.44
1,043.56
2
5.14
3.70
1.44
1,042.12
3
5.14
3.69
1.45
1,040.67
4
5.14
3.69
1.45
1,039.21
5
5.14
3.68
1.46
1,037.75
6
5.14
3.68
1.46
1,036.29
7
5.14
3.67
1.47
1,034.82
8
5.14
3.66
1.48
1,033.34
9
5.14
3.66
1.48
1,031.86
10
5.14
3.65
1.49
1,030.38
11
5.14
3.65
1.49
1,028.89
12
5.14
3.64
1.50
1,027.39
13
5.14
3.64
1.50
1,025.89
14
5.14
3.63
1.51
1,024.38
15
5.14
3.63
1.51
1,022.87
16
5.14
3.62
1.52
1,021.35
17
5.14
3.62
1.52
1,019.83
18
5.14
3.61
1.53
1,018.30
19
5.14
3.61
1.53
1,016.77
20
5.14
3.60
1.54
1,015.23
21
5.14
3.60
1.54
1,013.69
22
5.14
3.59
1.55
1,012.14
23
5.14
3.58
1.56
1,010.58
24
5.14
3.58
1.56
1,009.02
25
5.14
3.57
1.57
1,007.45
26
5.14
3.57
1.57
1,005.88
27
5.14
3.56
1.58
1,004.31
28
5.14
3.56
1.58
1,002.72
29
5.14
3.55
1.59
1,001.13
30
5.14
3.55
1.59
999.54
31
5.14
3.54
1.60
997.94
32
5.14
3.53
1.61
996.33
33
5.14
3.53
1.61
994.72
34
5.14
3.52
1.62
993.11
35
5.14
3.52
1.62
991.48
36
5.14
3.51
1.63
989.85
37
5.14
3.51
1.63
988.22
38
5.14
3.50
1.64
986.58
39
5.14
3.49
1.65
984.93
40
5.14
3.49
1.65
983.28
41
5.14
3.48
1.66
981.62
42
5.14
3.48
1.66
979.96
43
5.14
3.47
1.67
978.29
44
5.14
3.46
1.68
976.62
45
5.14
3.46
1.68
974.94
46
5.14
3.45
1.69
973.25
47
5.14
3.45
1.69
971.56
48
5.14
3.44
1.70
969.86
49
5.14
3.43
1.71
968.15
50
5.14
3.43
1.71
966.44
51
5.14
3.42
1.72
964.72
52
5.14
3.42
1.72
963.00
53
5.14
3.41
1.73
961.27
54
5.14
3.40
1.74
959.53
55
5.14
3.40
1.74
957.79
56
5.14
3.39
1.75
956.05
57
5.14
3.39
1.75
954.29
58
5.14
3.38
1.76
952.53
59
5.14
3.37
1.77
950.76
60
5.14
3.37
1.77
948.99
61
5.14
3.36
1.78
947.21
62
5.14
3.35
1.79
945.43
63
5.14
3.35
1.79
943.64
64
5.14
3.34
1.80
941.84
65
5.14
3.34
1.80
940.03
66
5.14
3.33
1.81
938.22
67
5.14
3.32
1.82
936.41
68
5.14
3.32
1.82
934.58
69
5.14
3.31
1.83
932.75
70
5.14
3.30
1.84
930.92
71
5.14
3.30
1.84
929.07
72
5.14
3.29
1.85
927.22
73
5.14
3.28
1.86
925.37
74
5.14
3.28
1.86
923.50
75
5.14
3.27
1.87
921.64
76
5.14
3.26
1.88
919.76
77
5.14
3.26
1.88
917.88
78
5.14
3.25
1.89
915.99
79
5.14
3.24
1.90
914.09
80
5.14
3.24
1.90
912.19
81
5.14
3.23
1.91
910.28
82
5.14
3.22
1.92
908.36
83
5.14
3.22
1.92
906.44
84
5.14
3.21
1.93
904.51
85
5.14
3.20
1.94
902.57
86
5.14
3.20
1.94
900.63
87
5.14
3.19
1.95
898.68
88
5.14
3.18
1.96
896.72
89
5.14
3.18
1.96
894.76
90
5.14
3.17
1.97
892.79
91
5.14
3.16
1.98
890.81
92
5.14
3.15
1.99
888.83
93
5.14
3.15
1.99
886.83
94
5.14
3.14
2.00
884.83
95
5.14
3.13
2.01
882.83
96
5.14
3.13
2.01
880.81
97
5.14
3.12
2.02
878.79
98
5.14
3.11
2.03
876.77
99
5.14
3.11
2.03
874.73
100
5.14
3.10
2.04
872.69
101
5.14
3.09
2.05
870.64
102
5.14
3.08
2.06
868.58
103
5.14
3.08
2.06
866.52
104
5.14
3.07
2.07
864.45
105
5.14
3.06
2.08
862.37
106
5.14
3.05
2.09
860.29
107
5.14
3.05
2.09
858.19
108
5.14
3.04
2.10
856.09
109
5.14
3.03
2.11
853.98
110
5.14
3.02
2.12
851.87
111
5.14
3.02
2.12
849.75
112
5.14
3.01
2.13
847.61
113
5.14
3.00
2.14
845.48
114
5.14
2.99
2.15
843.33
115
5.14
2.99
2.15
841.18
116
5.14
2.98
2.16
839.02
117
5.14
2.97
2.17
836.85
118
5.14
2.96
2.18
834.67
119
5.14
2.96
2.18
832.49
120
5.14
2.95
2.19
830.30
121
5.14
2.94
2.20
828.10
122
5.14
2.93
2.21
825.89
123
5.14
2.93
2.21
823.68
124
5.14
2.92
2.22
821.45
125
5.14
2.91
2.23
819.22
126
5.14
2.90
2.24
816.98
127
5.14
2.89
2.25
814.74
128
5.14
2.89
2.25
812.48
129
5.14
2.88
2.26
810.22
130
5.14
2.87
2.27
807.95
131
5.14
2.86
2.28
805.67
132
5.14
2.85
2.29
803.38
133
5.14
2.85
2.29
801.09
134
5.14
2.84
2.30
798.79
135
5.14
2.83
2.31
796.48
136
5.14
2.82
2.32
794.16
137
5.14
2.81
2.33
791.83
138
5.14
2.80
2.34
789.49
139
5.14
2.80
2.34
787.15
140
5.14
2.79
2.35
784.80
141
5.14
2.78
2.36
782.44
142
5.14
2.77
2.37
780.07
143
5.14
2.76
2.38
777.69
144
5.14
2.75
2.39
775.31
145
5.14
2.75
2.39
772.91
146
5.14
2.74
2.40
770.51
147
5.14
2.73
2.41
768.10
148
5.14
2.72
2.42
765.68
149
5.14
2.71
2.43
763.25
150
5.14
2.70
2.44
760.81
151
5.14
2.69
2.45
758.37
152
5.14
2.69
2.45
755.91
153
5.14
2.68
2.46
753.45
154
5.14
2.67
2.47
750.98
155
5.14
2.66
2.48
748.50
156
5.14
2.65
2.49
746.01
157
5.14
2.64
2.50
743.51
158
5.14
2.63
2.51
741.01
159
5.14
2.62
2.52
738.49
160
5.14
2.62
2.52
735.96
161
5.14
2.61
2.53
733.43
162
5.14
2.60
2.54
730.89
163
5.14
2.59
2.55
728.34
164
5.14
2.58
2.56
725.78
165
5.14
2.57
2.57
723.21
166
5.14
2.56
2.58
720.63
167
5.14
2.55
2.59
718.04
168
5.14
2.54
2.60
715.44
169
5.14
2.53
2.61
712.84
170
5.14
2.52
2.62
710.22
171
5.14
2.52
2.62
707.60
172
5.14
2.51
2.63
704.96
173
5.14
2.50
2.64
702.32
174
5.14
2.49
2.65
699.67
175
5.14
2.48
2.66
697.01
176
5.14
2.47
2.67
694.33
177
5.14
2.46
2.68
691.65
178
5.14
2.45
2.69
688.96
179
5.14
2.44
2.70
686.26
180
5.14
2.43
2.71
683.55
181
5.14
2.42
2.72
680.84
182
5.14
2.41
2.73
678.11
183
5.14
2.40
2.74
675.37
184
5.14
2.39
2.75
672.62
185
5.14
2.38
2.76
669.86
186
5.14
2.37
2.77
667.09
187
5.14
2.36
2.78
664.32
188
5.14
2.35
2.79
661.53
189
5.14
2.34
2.80
658.73
190
5.14
2.33
2.81
655.93
191
5.14
2.32
2.82
653.11
192
5.14
2.31
2.83
650.28
193
5.14
2.30
2.84
647.45
194
5.14
2.29
2.85
644.60
195
5.14
2.28
2.86
641.74
196
5.14
2.27
2.87
638.87
197
5.14
2.26
2.88
636.00
198
5.14
2.25
2.89
633.11
199
5.14
2.24
2.90
630.21
200
5.14
2.23
2.91
627.30
201
5.14
2.22
2.92
624.39
202
5.14
2.21
2.93
621.46
203
5.14
2.20
2.94
618.52
204
5.14
2.19
2.95
615.57
205
5.14
2.18
2.96
612.61
206
5.14
2.17
2.97
609.64
207
5.14
2.16
2.98
606.66
208
5.14
2.15
2.99
603.67
209
5.14
2.14
3.00
600.66
210
5.14
2.13
3.01
597.65
211
5.14
2.12
3.02
594.63
212
5.14
2.11
3.03
591.59
213
5.14
2.10
3.04
588.55
214
5.14
2.08
3.06
585.49
215
5.14
2.07
3.07
582.43
216
5.14
2.06
3.08
579.35
217
5.14
2.05
3.09
576.26
218
5.14
2.04
3.10
573.16
219
5.14
2.03
3.11
570.05
220
5.14
2.02
3.12
566.93
221
5.14
2.01
3.13
563.80
222
5.14
2.00
3.14
560.66
223
5.14
1.99
3.15
557.50
224
5.14
1.97
3.17
554.34
225
5.14
1.96
3.18
551.16
226
5.14
1.95
3.19
547.97
227
5.14
1.94
3.20
544.77
228
5.14
1.93
3.21
541.56
229
5.14
1.92
3.22
538.34
230
5.14
1.91
3.23
535.11
231
5.14
1.90
3.24
531.86
232
5.14
1.88
3.26
528.60
233
5.14
1.87
3.27
525.34
234
5.14
1.86
3.28
522.06
235
5.14
1.85
3.29
518.77
236
5.14
1.84
3.30
515.46
237
5.14
1.83
3.31
512.15
238
5.14
1.81
3.33
508.82
239
5.14
1.80
3.34
505.49
240
5.14
1.79
3.35
502.14
241
5.14
1.78
3.36
498.77
242
5.14
1.77
3.37
495.40
243
5.14
1.75
3.39
492.02
244
5.14
1.74
3.40
488.62
245
5.14
1.73
3.41
485.21
246
5.14
1.72
3.42
481.79
247
5.14
1.71
3.43
478.35
248
5.14
1.69
3.45
474.91
249
5.14
1.68
3.46
471.45
250
5.14
1.67
3.47
467.98
251
5.14
1.66
3.48
464.50
252
5.14
1.65
3.49
461.00
253
5.14
1.63
3.51
457.49
254
5.14
1.62
3.52
453.97
255
5.14
1.61
3.53
450.44
256
5.14
1.60
3.54
446.90
257
5.14
1.58
3.56
443.34
258
5.14
1.57
3.57
439.77
259
5.14
1.56
3.58
436.19
260
5.14
1.54
3.60
432.59
261
5.14
1.53
3.61
428.98
262
5.14
1.52
3.62
425.36
263
5.14
1.51
3.63
421.73
264
5.14
1.49
3.65
418.08
265
5.14
1.48
3.66
414.43
266
5.14
1.47
3.67
410.75
267
5.14
1.45
3.69
407.07
268
5.14
1.44
3.70
403.37
269
5.14
1.43
3.71
399.66
270
5.14
1.42
3.72
395.93
271
5.14
1.40
3.74
392.20
272
5.14
1.39
3.75
388.44
273
5.14
1.38
3.76
384.68
274
5.14
1.36
3.78
380.90
275
5.14
1.35
3.79
377.11
276
5.14
1.34
3.80
373.31
277
5.14
1.32
3.82
369.49
278
5.14
1.31
3.83
365.66
279
5.14
1.30
3.84
361.81
280
5.14
1.28
3.86
357.95
281
5.14
1.27
3.87
354.08
282
5.14
1.25
3.89
350.20
283
5.14
1.24
3.90
346.30
284
5.14
1.23
3.91
342.38
285
5.14
1.21
3.93
338.46
286
5.14
1.20
3.94
334.51
287
5.14
1.18
3.96
330.56
288
5.14
1.17
3.97
326.59
289
5.14
1.16
3.98
322.61
290
5.14
1.14
4.00
318.61
291
5.14
1.13
4.01
314.60
292
5.14
1.11
4.03
310.57
293
5.14
1.10
4.04
306.53
294
5.14
1.09
4.05
302.48
295
5.14
1.07
4.07
298.41
296
5.14
1.06
4.08
294.33
297
5.14
1.04
4.10
290.23
298
5.14
1.03
4.11
286.12
299
5.14
1.01
4.13
281.99
300
5.14
1.00
4.14
277.85
301
5.14
0.98
4.16
273.69
302
5.14
0.97
4.17
269.52
303
5.14
0.95
4.19
265.34
304
5.14
0.94
4.20
261.14
305
5.14
0.92
4.22
256.92
306
5.14
0.91
4.23
252.69
307
5.14
0.89
4.25
248.45
308
5.14
0.88
4.26
244.19
309
5.14
0.86
4.28
239.91
310
5.14
0.85
4.29
235.62
311
5.14
0.83
4.31
231.31
312
5.14
0.82
4.32
226.99
313
5.14
0.80
4.34
222.66
314
5.14
0.79
4.35
218.31
315
5.14
0.77
4.37
213.94
316
5.14
0.76
4.38
209.56
317
5.14
0.74
4.40
205.16
318
5.14
0.73
4.41
200.75
319
5.14
0.71
4.43
196.32
320
5.14
0.70
4.44
191.87
321
5.14
0.68
4.46
187.41
322
5.14
0.66
4.48
182.94
323
5.14
0.65
4.49
178.44
324
5.14
0.63
4.51
173.93
325
5.14
0.62
4.52
169.41
326
5.14
0.60
4.54
164.87
327
5.14
0.58
4.56
160.31
328
5.14
0.57
4.57
155.74
329
5.14
0.55
4.59
151.15
330
5.14
0.54
4.60
146.55
331
5.14
0.52
4.62
141.93
332
5.14
0.50
4.64
137.29
333
5.14
0.49
4.65
132.64
334
5.14
0.47
4.67
127.97
335
5.14
0.45
4.69
123.28
336
5.14
0.44
4.70
118.58
337
5.14
0.42
4.72
113.86
338
5.14
0.40
4.74
109.12
339
5.14
0.39
4.75
104.37
340
5.14
0.37
4.77
99.60
341
5.14
0.35
4.79
94.81
342
5.14
0.34
4.80
90.00
343
5.14
0.32
4.82
85.18
344
5.14
0.30
4.84
80.35
345
5.14
0.28
4.86
75.49
346
5.14
0.27
4.87
70.62
347
5.14
0.25
4.89
65.73
348
5.14
0.23
4.91
60.82
349
5.14
0.22
4.92
55.90
350
5.14
0.20
4.94
50.95
351
5.14
0.18
4.96
45.99
352
5.14
0.16
4.98
41.02
353
5.14
0.15
4.99
36.02
354
5.14
0.13
5.01
31.01
355
5.14
0.11
5.03
25.98
356
5.14
0.09
5.05
20.93
357
5.14
0.07
5.07
15.87
358
5.14
0.06
5.08
10.78
359
5.14
0.04
5.10
5.68
360
5.14
0.02
5.12
0.56
361
0.56
0.00
0.56
0.00
Totals
1,850.96
805.96
1,045.00

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