Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 7.73  
 

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
7.73
7.02
0.71
1,052.29
2
7.73
7.02
0.71
1,051.58
3
7.73
7.01
0.72
1,050.86
4
7.73
7.01
0.72
1,050.13
5
7.73
7.00
0.73
1,049.40
6
7.73
7.00
0.73
1,048.67
7
7.73
6.99
0.74
1,047.93
8
7.73
6.99
0.74
1,047.19
9
7.73
6.98
0.75
1,046.44
10
7.73
6.98
0.75
1,045.68
11
7.73
6.97
0.76
1,044.92
12
7.73
6.97
0.76
1,044.16
13
7.73
6.96
0.77
1,043.39
14
7.73
6.96
0.77
1,042.62
15
7.73
6.95
0.78
1,041.84
16
7.73
6.95
0.78
1,041.05
17
7.73
6.94
0.79
1,040.26
18
7.73
6.94
0.79
1,039.47
19
7.73
6.93
0.80
1,038.67
20
7.73
6.92
0.81
1,037.86
21
7.73
6.92
0.81
1,037.05
22
7.73
6.91
0.82
1,036.24
23
7.73
6.91
0.82
1,035.41
24
7.73
6.90
0.83
1,034.59
25
7.73
6.90
0.83
1,033.75
26
7.73
6.89
0.84
1,032.92
27
7.73
6.89
0.84
1,032.07
28
7.73
6.88
0.85
1,031.22
29
7.73
6.87
0.86
1,030.37
30
7.73
6.87
0.86
1,029.51
31
7.73
6.86
0.87
1,028.64
32
7.73
6.86
0.87
1,027.77
33
7.73
6.85
0.88
1,026.89
34
7.73
6.85
0.88
1,026.01
35
7.73
6.84
0.89
1,025.12
36
7.73
6.83
0.90
1,024.22
37
7.73
6.83
0.90
1,023.32
38
7.73
6.82
0.91
1,022.41
39
7.73
6.82
0.91
1,021.50
40
7.73
6.81
0.92
1,020.58
41
7.73
6.80
0.93
1,019.65
42
7.73
6.80
0.93
1,018.72
43
7.73
6.79
0.94
1,017.78
44
7.73
6.79
0.94
1,016.83
45
7.73
6.78
0.95
1,015.88
46
7.73
6.77
0.96
1,014.93
47
7.73
6.77
0.96
1,013.96
48
7.73
6.76
0.97
1,012.99
49
7.73
6.75
0.98
1,012.01
50
7.73
6.75
0.98
1,011.03
51
7.73
6.74
0.99
1,010.04
52
7.73
6.73
1.00
1,009.05
53
7.73
6.73
1.00
1,008.04
54
7.73
6.72
1.01
1,007.03
55
7.73
6.71
1.02
1,006.02
56
7.73
6.71
1.02
1,004.99
57
7.73
6.70
1.03
1,003.96
58
7.73
6.69
1.04
1,002.93
59
7.73
6.69
1.04
1,001.88
60
7.73
6.68
1.05
1,000.83
61
7.73
6.67
1.06
999.77
62
7.73
6.67
1.06
998.71
63
7.73
6.66
1.07
997.64
64
7.73
6.65
1.08
996.56
65
7.73
6.64
1.09
995.47
66
7.73
6.64
1.09
994.38
67
7.73
6.63
1.10
993.28
68
7.73
6.62
1.11
992.17
69
7.73
6.61
1.12
991.05
70
7.73
6.61
1.12
989.93
71
7.73
6.60
1.13
988.80
72
7.73
6.59
1.14
987.66
73
7.73
6.58
1.15
986.52
74
7.73
6.58
1.15
985.36
75
7.73
6.57
1.16
984.20
76
7.73
6.56
1.17
983.03
77
7.73
6.55
1.18
981.86
78
7.73
6.55
1.18
980.67
79
7.73
6.54
1.19
979.48
80
7.73
6.53
1.20
978.28
81
7.73
6.52
1.21
977.07
82
7.73
6.51
1.22
975.86
83
7.73
6.51
1.22
974.63
84
7.73
6.50
1.23
973.40
85
7.73
6.49
1.24
972.16
86
7.73
6.48
1.25
970.91
87
7.73
6.47
1.26
969.65
88
7.73
6.46
1.27
968.39
89
7.73
6.46
1.27
967.11
90
7.73
6.45
1.28
965.83
91
7.73
6.44
1.29
964.54
92
7.73
6.43
1.30
963.24
93
7.73
6.42
1.31
961.93
94
7.73
6.41
1.32
960.61
95
7.73
6.40
1.33
959.29
96
7.73
6.40
1.33
957.95
97
7.73
6.39
1.34
956.61
98
7.73
6.38
1.35
955.26
99
7.73
6.37
1.36
953.90
100
7.73
6.36
1.37
952.52
101
7.73
6.35
1.38
951.14
102
7.73
6.34
1.39
949.76
103
7.73
6.33
1.40
948.36
104
7.73
6.32
1.41
946.95
105
7.73
6.31
1.42
945.53
106
7.73
6.30
1.43
944.11
107
7.73
6.29
1.44
942.67
108
7.73
6.28
1.45
941.23
109
7.73
6.27
1.46
939.77
110
7.73
6.27
1.46
938.30
111
7.73
6.26
1.47
936.83
112
7.73
6.25
1.48
935.35
113
7.73
6.24
1.49
933.85
114
7.73
6.23
1.50
932.35
115
7.73
6.22
1.51
930.83
116
7.73
6.21
1.52
929.31
117
7.73
6.20
1.53
927.77
118
7.73
6.19
1.54
926.23
119
7.73
6.17
1.56
924.67
120
7.73
6.16
1.57
923.11
121
7.73
6.15
1.58
921.53
122
7.73
6.14
1.59
919.95
123
7.73
6.13
1.60
918.35
124
7.73
6.12
1.61
916.74
125
7.73
6.11
1.62
915.12
126
7.73
6.10
1.63
913.49
127
7.73
6.09
1.64
911.85
128
7.73
6.08
1.65
910.20
129
7.73
6.07
1.66
908.54
130
7.73
6.06
1.67
906.87
131
7.73
6.05
1.68
905.18
132
7.73
6.03
1.70
903.49
133
7.73
6.02
1.71
901.78
134
7.73
6.01
1.72
900.06
135
7.73
6.00
1.73
898.33
136
7.73
5.99
1.74
896.59
137
7.73
5.98
1.75
894.84
138
7.73
5.97
1.76
893.08
139
7.73
5.95
1.78
891.30
140
7.73
5.94
1.79
889.51
141
7.73
5.93
1.80
887.71
142
7.73
5.92
1.81
885.90
143
7.73
5.91
1.82
884.08
144
7.73
5.89
1.84
882.24
145
7.73
5.88
1.85
880.39
146
7.73
5.87
1.86
878.53
147
7.73
5.86
1.87
876.66
148
7.73
5.84
1.89
874.77
149
7.73
5.83
1.90
872.87
150
7.73
5.82
1.91
870.96
151
7.73
5.81
1.92
869.04
152
7.73
5.79
1.94
867.10
153
7.73
5.78
1.95
865.15
154
7.73
5.77
1.96
863.19
155
7.73
5.75
1.98
861.22
156
7.73
5.74
1.99
859.23
157
7.73
5.73
2.00
857.22
158
7.73
5.71
2.02
855.21
159
7.73
5.70
2.03
853.18
160
7.73
5.69
2.04
851.14
161
7.73
5.67
2.06
849.08
162
7.73
5.66
2.07
847.01
163
7.73
5.65
2.08
844.93
164
7.73
5.63
2.10
842.83
165
7.73
5.62
2.11
840.72
166
7.73
5.60
2.13
838.60
167
7.73
5.59
2.14
836.46
168
7.73
5.58
2.15
834.30
169
7.73
5.56
2.17
832.14
170
7.73
5.55
2.18
829.95
171
7.73
5.53
2.20
827.76
172
7.73
5.52
2.21
825.54
173
7.73
5.50
2.23
823.32
174
7.73
5.49
2.24
821.08
175
7.73
5.47
2.26
818.82
176
7.73
5.46
2.27
816.55
177
7.73
5.44
2.29
814.26
178
7.73
5.43
2.30
811.96
179
7.73
5.41
2.32
809.65
180
7.73
5.40
2.33
807.31
181
7.73
5.38
2.35
804.96
182
7.73
5.37
2.36
802.60
183
7.73
5.35
2.38
800.22
184
7.73
5.33
2.40
797.83
185
7.73
5.32
2.41
795.42
186
7.73
5.30
2.43
792.99
187
7.73
5.29
2.44
790.55
188
7.73
5.27
2.46
788.09
189
7.73
5.25
2.48
785.61
190
7.73
5.24
2.49
783.12
191
7.73
5.22
2.51
780.61
192
7.73
5.20
2.53
778.08
193
7.73
5.19
2.54
775.54
194
7.73
5.17
2.56
772.98
195
7.73
5.15
2.58
770.40
196
7.73
5.14
2.59
767.81
197
7.73
5.12
2.61
765.20
198
7.73
5.10
2.63
762.57
199
7.73
5.08
2.65
759.92
200
7.73
5.07
2.66
757.26
201
7.73
5.05
2.68
754.58
202
7.73
5.03
2.70
751.88
203
7.73
5.01
2.72
749.16
204
7.73
4.99
2.74
746.42
205
7.73
4.98
2.75
743.67
206
7.73
4.96
2.77
740.90
207
7.73
4.94
2.79
738.11
208
7.73
4.92
2.81
735.30
209
7.73
4.90
2.83
732.47
210
7.73
4.88
2.85
729.62
211
7.73
4.86
2.87
726.76
212
7.73
4.85
2.88
723.87
213
7.73
4.83
2.90
720.97
214
7.73
4.81
2.92
718.04
215
7.73
4.79
2.94
715.10
216
7.73
4.77
2.96
712.14
217
7.73
4.75
2.98
709.16
218
7.73
4.73
3.00
706.15
219
7.73
4.71
3.02
703.13
220
7.73
4.69
3.04
700.09
221
7.73
4.67
3.06
697.03
222
7.73
4.65
3.08
693.94
223
7.73
4.63
3.10
690.84
224
7.73
4.61
3.12
687.72
225
7.73
4.58
3.15
684.57
226
7.73
4.56
3.17
681.40
227
7.73
4.54
3.19
678.22
228
7.73
4.52
3.21
675.01
229
7.73
4.50
3.23
671.78
230
7.73
4.48
3.25
668.53
231
7.73
4.46
3.27
665.25
232
7.73
4.44
3.29
661.96
233
7.73
4.41
3.32
658.64
234
7.73
4.39
3.34
655.30
235
7.73
4.37
3.36
651.94
236
7.73
4.35
3.38
648.56
237
7.73
4.32
3.41
645.15
238
7.73
4.30
3.43
641.72
239
7.73
4.28
3.45
638.27
240
7.73
4.26
3.47
634.80
241
7.73
4.23
3.50
631.30
242
7.73
4.21
3.52
627.78
243
7.73
4.19
3.54
624.23
244
7.73
4.16
3.57
620.66
245
7.73
4.14
3.59
617.07
246
7.73
4.11
3.62
613.45
247
7.73
4.09
3.64
609.81
248
7.73
4.07
3.66
606.15
249
7.73
4.04
3.69
602.46
250
7.73
4.02
3.71
598.75
251
7.73
3.99
3.74
595.01
252
7.73
3.97
3.76
591.25
253
7.73
3.94
3.79
587.46
254
7.73
3.92
3.81
583.64
255
7.73
3.89
3.84
579.80
256
7.73
3.87
3.86
575.94
257
7.73
3.84
3.89
572.05
258
7.73
3.81
3.92
568.13
259
7.73
3.79
3.94
564.19
260
7.73
3.76
3.97
560.22
261
7.73
3.73
4.00
556.23
262
7.73
3.71
4.02
552.20
263
7.73
3.68
4.05
548.16
264
7.73
3.65
4.08
544.08
265
7.73
3.63
4.10
539.98
266
7.73
3.60
4.13
535.85
267
7.73
3.57
4.16
531.69
268
7.73
3.54
4.19
527.50
269
7.73
3.52
4.21
523.29
270
7.73
3.49
4.24
519.05
271
7.73
3.46
4.27
514.78
272
7.73
3.43
4.30
510.48
273
7.73
3.40
4.33
506.16
274
7.73
3.37
4.36
501.80
275
7.73
3.35
4.38
497.41
276
7.73
3.32
4.41
493.00
277
7.73
3.29
4.44
488.56
278
7.73
3.26
4.47
484.08
279
7.73
3.23
4.50
479.58
280
7.73
3.20
4.53
475.05
281
7.73
3.17
4.56
470.49
282
7.73
3.14
4.59
465.89
283
7.73
3.11
4.62
461.27
284
7.73
3.08
4.65
456.61
285
7.73
3.04
4.69
451.93
286
7.73
3.01
4.72
447.21
287
7.73
2.98
4.75
442.46
288
7.73
2.95
4.78
437.68
289
7.73
2.92
4.81
432.87
290
7.73
2.89
4.84
428.03
291
7.73
2.85
4.88
423.15
292
7.73
2.82
4.91
418.24
293
7.73
2.79
4.94
413.30
294
7.73
2.76
4.97
408.32
295
7.73
2.72
5.01
403.32
296
7.73
2.69
5.04
398.27
297
7.73
2.66
5.07
393.20
298
7.73
2.62
5.11
388.09
299
7.73
2.59
5.14
382.95
300
7.73
2.55
5.18
377.77
301
7.73
2.52
5.21
372.56
302
7.73
2.48
5.25
367.31
303
7.73
2.45
5.28
362.03
304
7.73
2.41
5.32
356.72
305
7.73
2.38
5.35
351.36
306
7.73
2.34
5.39
345.98
307
7.73
2.31
5.42
340.55
308
7.73
2.27
5.46
335.09
309
7.73
2.23
5.50
329.60
310
7.73
2.20
5.53
324.06
311
7.73
2.16
5.57
318.49
312
7.73
2.12
5.61
312.89
313
7.73
2.09
5.64
307.24
314
7.73
2.05
5.68
301.56
315
7.73
2.01
5.72
295.84
316
7.73
1.97
5.76
290.09
317
7.73
1.93
5.80
284.29
318
7.73
1.90
5.83
278.45
319
7.73
1.86
5.87
272.58
320
7.73
1.82
5.91
266.67
321
7.73
1.78
5.95
260.72
322
7.73
1.74
5.99
254.72
323
7.73
1.70
6.03
248.69
324
7.73
1.66
6.07
242.62
325
7.73
1.62
6.11
236.51
326
7.73
1.58
6.15
230.35
327
7.73
1.54
6.19
224.16
328
7.73
1.49
6.24
217.92
329
7.73
1.45
6.28
211.65
330
7.73
1.41
6.32
205.33
331
7.73
1.37
6.36
198.97
332
7.73
1.33
6.40
192.56
333
7.73
1.28
6.45
186.12
334
7.73
1.24
6.49
179.63
335
7.73
1.20
6.53
173.10
336
7.73
1.15
6.58
166.52
337
7.73
1.11
6.62
159.90
338
7.73
1.07
6.66
153.24
339
7.73
1.02
6.71
146.53
340
7.73
0.98
6.75
139.77
341
7.73
0.93
6.80
132.98
342
7.73
0.89
6.84
126.13
343
7.73
0.84
6.89
119.24
344
7.73
0.79
6.94
112.31
345
7.73
0.75
6.98
105.33
346
7.73
0.70
7.03
98.30
347
7.73
0.66
7.07
91.22
348
7.73
0.61
7.12
84.10
349
7.73
0.56
7.17
76.93
350
7.73
0.51
7.22
69.72
351
7.73
0.46
7.27
62.45
352
7.73
0.42
7.31
55.14
353
7.73
0.37
7.36
47.77
354
7.73
0.32
7.41
40.36
355
7.73
0.27
7.46
32.90
356
7.73
0.22
7.51
25.39
357
7.73
0.17
7.56
17.83
358
7.73
0.12
7.61
10.22
359
7.73
0.07
7.66
2.56
360
2.57
0.02
2.56
0.00
Totals
2,777.64
1,724.64
1,053.00

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