Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 8.38  
 

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
8.38
7.79
0.59
1,052.41
2
8.38
7.78
0.60
1,051.81
3
8.38
7.78
0.60
1,051.21
4
8.38
7.77
0.61
1,050.60
5
8.38
7.77
0.61
1,049.99
6
8.38
7.77
0.61
1,049.38
7
8.38
7.76
0.62
1,048.76
8
8.38
7.76
0.62
1,048.14
9
8.38
7.75
0.63
1,047.51
10
8.38
7.75
0.63
1,046.88
11
8.38
7.74
0.64
1,046.24
12
8.38
7.74
0.64
1,045.60
13
8.38
7.73
0.65
1,044.95
14
8.38
7.73
0.65
1,044.30
15
8.38
7.72
0.66
1,043.64
16
8.38
7.72
0.66
1,042.98
17
8.38
7.71
0.67
1,042.31
18
8.38
7.71
0.67
1,041.64
19
8.38
7.70
0.68
1,040.97
20
8.38
7.70
0.68
1,040.29
21
8.38
7.69
0.69
1,039.60
22
8.38
7.69
0.69
1,038.91
23
8.38
7.68
0.70
1,038.21
24
8.38
7.68
0.70
1,037.51
25
8.38
7.67
0.71
1,036.80
26
8.38
7.67
0.71
1,036.09
27
8.38
7.66
0.72
1,035.37
28
8.38
7.66
0.72
1,034.65
29
8.38
7.65
0.73
1,033.92
30
8.38
7.65
0.73
1,033.19
31
8.38
7.64
0.74
1,032.45
32
8.38
7.64
0.74
1,031.71
33
8.38
7.63
0.75
1,030.96
34
8.38
7.62
0.76
1,030.20
35
8.38
7.62
0.76
1,029.44
36
8.38
7.61
0.77
1,028.68
37
8.38
7.61
0.77
1,027.90
38
8.38
7.60
0.78
1,027.13
39
8.38
7.60
0.78
1,026.34
40
8.38
7.59
0.79
1,025.55
41
8.38
7.58
0.80
1,024.76
42
8.38
7.58
0.80
1,023.96
43
8.38
7.57
0.81
1,023.15
44
8.38
7.57
0.81
1,022.34
45
8.38
7.56
0.82
1,021.52
46
8.38
7.55
0.83
1,020.69
47
8.38
7.55
0.83
1,019.86
48
8.38
7.54
0.84
1,019.02
49
8.38
7.54
0.84
1,018.18
50
8.38
7.53
0.85
1,017.33
51
8.38
7.52
0.86
1,016.48
52
8.38
7.52
0.86
1,015.61
53
8.38
7.51
0.87
1,014.74
54
8.38
7.50
0.88
1,013.87
55
8.38
7.50
0.88
1,012.99
56
8.38
7.49
0.89
1,012.10
57
8.38
7.49
0.89
1,011.20
58
8.38
7.48
0.90
1,010.30
59
8.38
7.47
0.91
1,009.40
60
8.38
7.47
0.91
1,008.48
61
8.38
7.46
0.92
1,007.56
62
8.38
7.45
0.93
1,006.63
63
8.38
7.44
0.94
1,005.70
64
8.38
7.44
0.94
1,004.75
65
8.38
7.43
0.95
1,003.81
66
8.38
7.42
0.96
1,002.85
67
8.38
7.42
0.96
1,001.89
68
8.38
7.41
0.97
1,000.92
69
8.38
7.40
0.98
999.94
70
8.38
7.40
0.98
998.95
71
8.38
7.39
0.99
997.96
72
8.38
7.38
1.00
996.96
73
8.38
7.37
1.01
995.96
74
8.38
7.37
1.01
994.94
75
8.38
7.36
1.02
993.92
76
8.38
7.35
1.03
992.89
77
8.38
7.34
1.04
991.85
78
8.38
7.34
1.04
990.81
79
8.38
7.33
1.05
989.76
80
8.38
7.32
1.06
988.70
81
8.38
7.31
1.07
987.63
82
8.38
7.30
1.08
986.55
83
8.38
7.30
1.08
985.47
84
8.38
7.29
1.09
984.38
85
8.38
7.28
1.10
983.28
86
8.38
7.27
1.11
982.17
87
8.38
7.26
1.12
981.06
88
8.38
7.26
1.12
979.93
89
8.38
7.25
1.13
978.80
90
8.38
7.24
1.14
977.66
91
8.38
7.23
1.15
976.51
92
8.38
7.22
1.16
975.35
93
8.38
7.21
1.17
974.18
94
8.38
7.20
1.18
973.01
95
8.38
7.20
1.18
971.83
96
8.38
7.19
1.19
970.63
97
8.38
7.18
1.20
969.43
98
8.38
7.17
1.21
968.22
99
8.38
7.16
1.22
967.00
100
8.38
7.15
1.23
965.77
101
8.38
7.14
1.24
964.54
102
8.38
7.13
1.25
963.29
103
8.38
7.12
1.26
962.03
104
8.38
7.12
1.26
960.77
105
8.38
7.11
1.27
959.50
106
8.38
7.10
1.28
958.21
107
8.38
7.09
1.29
956.92
108
8.38
7.08
1.30
955.62
109
8.38
7.07
1.31
954.30
110
8.38
7.06
1.32
952.98
111
8.38
7.05
1.33
951.65
112
8.38
7.04
1.34
950.31
113
8.38
7.03
1.35
948.96
114
8.38
7.02
1.36
947.59
115
8.38
7.01
1.37
946.22
116
8.38
7.00
1.38
944.84
117
8.38
6.99
1.39
943.45
118
8.38
6.98
1.40
942.05
119
8.38
6.97
1.41
940.63
120
8.38
6.96
1.42
939.21
121
8.38
6.95
1.43
937.78
122
8.38
6.94
1.44
936.33
123
8.38
6.92
1.46
934.88
124
8.38
6.91
1.47
933.41
125
8.38
6.90
1.48
931.93
126
8.38
6.89
1.49
930.45
127
8.38
6.88
1.50
928.95
128
8.38
6.87
1.51
927.44
129
8.38
6.86
1.52
925.92
130
8.38
6.85
1.53
924.39
131
8.38
6.84
1.54
922.84
132
8.38
6.83
1.55
921.29
133
8.38
6.81
1.57
919.72
134
8.38
6.80
1.58
918.14
135
8.38
6.79
1.59
916.55
136
8.38
6.78
1.60
914.95
137
8.38
6.77
1.61
913.34
138
8.38
6.75
1.63
911.71
139
8.38
6.74
1.64
910.08
140
8.38
6.73
1.65
908.43
141
8.38
6.72
1.66
906.77
142
8.38
6.71
1.67
905.09
143
8.38
6.69
1.69
903.41
144
8.38
6.68
1.70
901.71
145
8.38
6.67
1.71
900.00
146
8.38
6.66
1.72
898.27
147
8.38
6.64
1.74
896.54
148
8.38
6.63
1.75
894.79
149
8.38
6.62
1.76
893.02
150
8.38
6.60
1.78
891.25
151
8.38
6.59
1.79
889.46
152
8.38
6.58
1.80
887.66
153
8.38
6.56
1.82
885.84
154
8.38
6.55
1.83
884.02
155
8.38
6.54
1.84
882.17
156
8.38
6.52
1.86
880.32
157
8.38
6.51
1.87
878.45
158
8.38
6.50
1.88
876.57
159
8.38
6.48
1.90
874.67
160
8.38
6.47
1.91
872.76
161
8.38
6.45
1.93
870.83
162
8.38
6.44
1.94
868.89
163
8.38
6.43
1.95
866.94
164
8.38
6.41
1.97
864.97
165
8.38
6.40
1.98
862.99
166
8.38
6.38
2.00
860.99
167
8.38
6.37
2.01
858.98
168
8.38
6.35
2.03
856.95
169
8.38
6.34
2.04
854.91
170
8.38
6.32
2.06
852.85
171
8.38
6.31
2.07
850.78
172
8.38
6.29
2.09
848.69
173
8.38
6.28
2.10
846.59
174
8.38
6.26
2.12
844.47
175
8.38
6.25
2.13
842.33
176
8.38
6.23
2.15
840.18
177
8.38
6.21
2.17
838.02
178
8.38
6.20
2.18
835.84
179
8.38
6.18
2.20
833.64
180
8.38
6.17
2.21
831.42
181
8.38
6.15
2.23
829.19
182
8.38
6.13
2.25
826.94
183
8.38
6.12
2.26
824.68
184
8.38
6.10
2.28
822.40
185
8.38
6.08
2.30
820.10
186
8.38
6.07
2.31
817.79
187
8.38
6.05
2.33
815.46
188
8.38
6.03
2.35
813.11
189
8.38
6.01
2.37
810.74
190
8.38
6.00
2.38
808.36
191
8.38
5.98
2.40
805.96
192
8.38
5.96
2.42
803.54
193
8.38
5.94
2.44
801.10
194
8.38
5.92
2.46
798.64
195
8.38
5.91
2.47
796.17
196
8.38
5.89
2.49
793.68
197
8.38
5.87
2.51
791.17
198
8.38
5.85
2.53
788.64
199
8.38
5.83
2.55
786.09
200
8.38
5.81
2.57
783.53
201
8.38
5.79
2.59
780.94
202
8.38
5.78
2.60
778.34
203
8.38
5.76
2.62
775.71
204
8.38
5.74
2.64
773.07
205
8.38
5.72
2.66
770.41
206
8.38
5.70
2.68
767.73
207
8.38
5.68
2.70
765.02
208
8.38
5.66
2.72
762.30
209
8.38
5.64
2.74
759.56
210
8.38
5.62
2.76
756.80
211
8.38
5.60
2.78
754.01
212
8.38
5.58
2.80
751.21
213
8.38
5.56
2.82
748.39
214
8.38
5.53
2.85
745.54
215
8.38
5.51
2.87
742.68
216
8.38
5.49
2.89
739.79
217
8.38
5.47
2.91
736.88
218
8.38
5.45
2.93
733.95
219
8.38
5.43
2.95
731.00
220
8.38
5.41
2.97
728.02
221
8.38
5.38
3.00
725.03
222
8.38
5.36
3.02
722.01
223
8.38
5.34
3.04
718.97
224
8.38
5.32
3.06
715.91
225
8.38
5.29
3.09
712.82
226
8.38
5.27
3.11
709.71
227
8.38
5.25
3.13
706.58
228
8.38
5.23
3.15
703.43
229
8.38
5.20
3.18
700.25
230
8.38
5.18
3.20
697.05
231
8.38
5.16
3.22
693.83
232
8.38
5.13
3.25
690.58
233
8.38
5.11
3.27
687.30
234
8.38
5.08
3.30
684.01
235
8.38
5.06
3.32
680.69
236
8.38
5.03
3.35
677.34
237
8.38
5.01
3.37
673.97
238
8.38
4.98
3.40
670.57
239
8.38
4.96
3.42
667.15
240
8.38
4.93
3.45
663.71
241
8.38
4.91
3.47
660.24
242
8.38
4.88
3.50
656.74
243
8.38
4.86
3.52
653.22
244
8.38
4.83
3.55
649.67
245
8.38
4.80
3.58
646.09
246
8.38
4.78
3.60
642.49
247
8.38
4.75
3.63
638.86
248
8.38
4.72
3.66
635.21
249
8.38
4.70
3.68
631.53
250
8.38
4.67
3.71
627.82
251
8.38
4.64
3.74
624.08
252
8.38
4.62
3.76
620.32
253
8.38
4.59
3.79
616.52
254
8.38
4.56
3.82
612.70
255
8.38
4.53
3.85
608.85
256
8.38
4.50
3.88
604.98
257
8.38
4.47
3.91
601.07
258
8.38
4.45
3.93
597.14
259
8.38
4.42
3.96
593.17
260
8.38
4.39
3.99
589.18
261
8.38
4.36
4.02
585.16
262
8.38
4.33
4.05
581.11
263
8.38
4.30
4.08
577.02
264
8.38
4.27
4.11
572.91
265
8.38
4.24
4.14
568.77
266
8.38
4.21
4.17
564.59
267
8.38
4.18
4.20
560.39
268
8.38
4.14
4.24
556.15
269
8.38
4.11
4.27
551.89
270
8.38
4.08
4.30
547.59
271
8.38
4.05
4.33
543.26
272
8.38
4.02
4.36
538.90
273
8.38
3.99
4.39
534.50
274
8.38
3.95
4.43
530.08
275
8.38
3.92
4.46
525.62
276
8.38
3.89
4.49
521.12
277
8.38
3.85
4.53
516.60
278
8.38
3.82
4.56
512.04
279
8.38
3.79
4.59
507.45
280
8.38
3.75
4.63
502.82
281
8.38
3.72
4.66
498.16
282
8.38
3.68
4.70
493.46
283
8.38
3.65
4.73
488.73
284
8.38
3.61
4.77
483.97
285
8.38
3.58
4.80
479.16
286
8.38
3.54
4.84
474.33
287
8.38
3.51
4.87
469.46
288
8.38
3.47
4.91
464.55
289
8.38
3.44
4.94
459.60
290
8.38
3.40
4.98
454.62
291
8.38
3.36
5.02
449.61
292
8.38
3.33
5.05
444.55
293
8.38
3.29
5.09
439.46
294
8.38
3.25
5.13
434.33
295
8.38
3.21
5.17
429.16
296
8.38
3.17
5.21
423.96
297
8.38
3.14
5.24
418.71
298
8.38
3.10
5.28
413.43
299
8.38
3.06
5.32
408.11
300
8.38
3.02
5.36
402.74
301
8.38
2.98
5.40
397.34
302
8.38
2.94
5.44
391.90
303
8.38
2.90
5.48
386.42
304
8.38
2.86
5.52
380.90
305
8.38
2.82
5.56
375.33
306
8.38
2.78
5.60
369.73
307
8.38
2.73
5.65
364.08
308
8.38
2.69
5.69
358.40
309
8.38
2.65
5.73
352.67
310
8.38
2.61
5.77
346.90
311
8.38
2.57
5.81
341.08
312
8.38
2.52
5.86
335.22
313
8.38
2.48
5.90
329.32
314
8.38
2.44
5.94
323.38
315
8.38
2.39
5.99
317.39
316
8.38
2.35
6.03
311.36
317
8.38
2.30
6.08
305.28
318
8.38
2.26
6.12
299.16
319
8.38
2.21
6.17
292.99
320
8.38
2.17
6.21
286.78
321
8.38
2.12
6.26
280.52
322
8.38
2.07
6.31
274.21
323
8.38
2.03
6.35
267.86
324
8.38
1.98
6.40
261.46
325
8.38
1.93
6.45
255.02
326
8.38
1.89
6.49
248.52
327
8.38
1.84
6.54
241.98
328
8.38
1.79
6.59
235.39
329
8.38
1.74
6.64
228.75
330
8.38
1.69
6.69
222.06
331
8.38
1.64
6.74
215.33
332
8.38
1.59
6.79
208.54
333
8.38
1.54
6.84
201.70
334
8.38
1.49
6.89
194.81
335
8.38
1.44
6.94
187.87
336
8.38
1.39
6.99
180.88
337
8.38
1.34
7.04
173.84
338
8.38
1.29
7.09
166.75
339
8.38
1.23
7.15
159.60
340
8.38
1.18
7.20
152.40
341
8.38
1.13
7.25
145.15
342
8.38
1.07
7.31
137.84
343
8.38
1.02
7.36
130.48
344
8.38
0.97
7.41
123.06
345
8.38
0.91
7.47
115.59
346
8.38
0.85
7.53
108.07
347
8.38
0.80
7.58
100.49
348
8.38
0.74
7.64
92.85
349
8.38
0.69
7.69
85.16
350
8.38
0.63
7.75
77.41
351
8.38
0.57
7.81
69.60
352
8.38
0.51
7.87
61.74
353
8.38
0.46
7.92
53.81
354
8.38
0.40
7.98
45.83
355
8.38
0.34
8.04
37.79
356
8.38
0.28
8.10
29.69
357
8.38
0.22
8.16
21.53
358
8.38
0.16
8.22
13.31
359
8.38
0.10
8.28
5.03
360
5.06
0.04
5.03
0.00
Totals
3,013.48
1,960.48
1,053.00

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