Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 5.20  
 

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
5.20
3.75
1.45
1,056.55
2
5.20
3.74
1.46
1,055.09
3
5.20
3.74
1.46
1,053.63
4
5.20
3.73
1.47
1,052.16
5
5.20
3.73
1.47
1,050.68
6
5.20
3.72
1.48
1,049.20
7
5.20
3.72
1.48
1,047.72
8
5.20
3.71
1.49
1,046.23
9
5.20
3.71
1.49
1,044.74
10
5.20
3.70
1.50
1,043.24
11
5.20
3.69
1.51
1,041.73
12
5.20
3.69
1.51
1,040.22
13
5.20
3.68
1.52
1,038.71
14
5.20
3.68
1.52
1,037.18
15
5.20
3.67
1.53
1,035.66
16
5.20
3.67
1.53
1,034.13
17
5.20
3.66
1.54
1,032.59
18
5.20
3.66
1.54
1,031.05
19
5.20
3.65
1.55
1,029.50
20
5.20
3.65
1.55
1,027.94
21
5.20
3.64
1.56
1,026.38
22
5.20
3.64
1.56
1,024.82
23
5.20
3.63
1.57
1,023.25
24
5.20
3.62
1.58
1,021.67
25
5.20
3.62
1.58
1,020.09
26
5.20
3.61
1.59
1,018.50
27
5.20
3.61
1.59
1,016.91
28
5.20
3.60
1.60
1,015.31
29
5.20
3.60
1.60
1,013.71
30
5.20
3.59
1.61
1,012.10
31
5.20
3.58
1.62
1,010.48
32
5.20
3.58
1.62
1,008.86
33
5.20
3.57
1.63
1,007.23
34
5.20
3.57
1.63
1,005.60
35
5.20
3.56
1.64
1,003.96
36
5.20
3.56
1.64
1,002.32
37
5.20
3.55
1.65
1,000.67
38
5.20
3.54
1.66
999.01
39
5.20
3.54
1.66
997.35
40
5.20
3.53
1.67
995.68
41
5.20
3.53
1.67
994.01
42
5.20
3.52
1.68
992.33
43
5.20
3.51
1.69
990.64
44
5.20
3.51
1.69
988.95
45
5.20
3.50
1.70
987.26
46
5.20
3.50
1.70
985.55
47
5.20
3.49
1.71
983.84
48
5.20
3.48
1.72
982.13
49
5.20
3.48
1.72
980.41
50
5.20
3.47
1.73
978.68
51
5.20
3.47
1.73
976.94
52
5.20
3.46
1.74
975.20
53
5.20
3.45
1.75
973.46
54
5.20
3.45
1.75
971.71
55
5.20
3.44
1.76
969.95
56
5.20
3.44
1.76
968.18
57
5.20
3.43
1.77
966.41
58
5.20
3.42
1.78
964.63
59
5.20
3.42
1.78
962.85
60
5.20
3.41
1.79
961.06
61
5.20
3.40
1.80
959.26
62
5.20
3.40
1.80
957.46
63
5.20
3.39
1.81
955.65
64
5.20
3.38
1.82
953.84
65
5.20
3.38
1.82
952.02
66
5.20
3.37
1.83
950.19
67
5.20
3.37
1.83
948.35
68
5.20
3.36
1.84
946.51
69
5.20
3.35
1.85
944.66
70
5.20
3.35
1.85
942.81
71
5.20
3.34
1.86
940.95
72
5.20
3.33
1.87
939.08
73
5.20
3.33
1.87
937.21
74
5.20
3.32
1.88
935.33
75
5.20
3.31
1.89
933.44
76
5.20
3.31
1.89
931.54
77
5.20
3.30
1.90
929.64
78
5.20
3.29
1.91
927.74
79
5.20
3.29
1.91
925.82
80
5.20
3.28
1.92
923.90
81
5.20
3.27
1.93
921.97
82
5.20
3.27
1.93
920.04
83
5.20
3.26
1.94
918.10
84
5.20
3.25
1.95
916.15
85
5.20
3.24
1.96
914.19
86
5.20
3.24
1.96
912.23
87
5.20
3.23
1.97
910.26
88
5.20
3.22
1.98
908.29
89
5.20
3.22
1.98
906.30
90
5.20
3.21
1.99
904.31
91
5.20
3.20
2.00
902.32
92
5.20
3.20
2.00
900.31
93
5.20
3.19
2.01
898.30
94
5.20
3.18
2.02
896.28
95
5.20
3.17
2.03
894.26
96
5.20
3.17
2.03
892.22
97
5.20
3.16
2.04
890.18
98
5.20
3.15
2.05
888.13
99
5.20
3.15
2.05
886.08
100
5.20
3.14
2.06
884.02
101
5.20
3.13
2.07
881.95
102
5.20
3.12
2.08
879.87
103
5.20
3.12
2.08
877.79
104
5.20
3.11
2.09
875.70
105
5.20
3.10
2.10
873.60
106
5.20
3.09
2.11
871.49
107
5.20
3.09
2.11
869.38
108
5.20
3.08
2.12
867.26
109
5.20
3.07
2.13
865.13
110
5.20
3.06
2.14
862.99
111
5.20
3.06
2.14
860.85
112
5.20
3.05
2.15
858.70
113
5.20
3.04
2.16
856.54
114
5.20
3.03
2.17
854.37
115
5.20
3.03
2.17
852.20
116
5.20
3.02
2.18
850.02
117
5.20
3.01
2.19
847.83
118
5.20
3.00
2.20
845.63
119
5.20
2.99
2.21
843.43
120
5.20
2.99
2.21
841.21
121
5.20
2.98
2.22
838.99
122
5.20
2.97
2.23
836.77
123
5.20
2.96
2.24
834.53
124
5.20
2.96
2.24
832.28
125
5.20
2.95
2.25
830.03
126
5.20
2.94
2.26
827.77
127
5.20
2.93
2.27
825.50
128
5.20
2.92
2.28
823.23
129
5.20
2.92
2.28
820.94
130
5.20
2.91
2.29
818.65
131
5.20
2.90
2.30
816.35
132
5.20
2.89
2.31
814.04
133
5.20
2.88
2.32
811.72
134
5.20
2.87
2.33
809.40
135
5.20
2.87
2.33
807.07
136
5.20
2.86
2.34
804.72
137
5.20
2.85
2.35
802.37
138
5.20
2.84
2.36
800.02
139
5.20
2.83
2.37
797.65
140
5.20
2.83
2.37
795.27
141
5.20
2.82
2.38
792.89
142
5.20
2.81
2.39
790.50
143
5.20
2.80
2.40
788.10
144
5.20
2.79
2.41
785.69
145
5.20
2.78
2.42
783.27
146
5.20
2.77
2.43
780.85
147
5.20
2.77
2.43
778.41
148
5.20
2.76
2.44
775.97
149
5.20
2.75
2.45
773.52
150
5.20
2.74
2.46
771.06
151
5.20
2.73
2.47
768.59
152
5.20
2.72
2.48
766.11
153
5.20
2.71
2.49
763.62
154
5.20
2.70
2.50
761.13
155
5.20
2.70
2.50
758.62
156
5.20
2.69
2.51
756.11
157
5.20
2.68
2.52
753.59
158
5.20
2.67
2.53
751.06
159
5.20
2.66
2.54
748.52
160
5.20
2.65
2.55
745.97
161
5.20
2.64
2.56
743.41
162
5.20
2.63
2.57
740.84
163
5.20
2.62
2.58
738.27
164
5.20
2.61
2.59
735.68
165
5.20
2.61
2.59
733.09
166
5.20
2.60
2.60
730.48
167
5.20
2.59
2.61
727.87
168
5.20
2.58
2.62
725.25
169
5.20
2.57
2.63
722.62
170
5.20
2.56
2.64
719.98
171
5.20
2.55
2.65
717.33
172
5.20
2.54
2.66
714.67
173
5.20
2.53
2.67
712.00
174
5.20
2.52
2.68
709.32
175
5.20
2.51
2.69
706.63
176
5.20
2.50
2.70
703.93
177
5.20
2.49
2.71
701.23
178
5.20
2.48
2.72
698.51
179
5.20
2.47
2.73
695.78
180
5.20
2.46
2.74
693.05
181
5.20
2.45
2.75
690.30
182
5.20
2.44
2.76
687.55
183
5.20
2.44
2.76
684.78
184
5.20
2.43
2.77
682.01
185
5.20
2.42
2.78
679.22
186
5.20
2.41
2.79
676.43
187
5.20
2.40
2.80
673.62
188
5.20
2.39
2.81
670.81
189
5.20
2.38
2.82
667.99
190
5.20
2.37
2.83
665.15
191
5.20
2.36
2.84
662.31
192
5.20
2.35
2.85
659.45
193
5.20
2.34
2.86
656.59
194
5.20
2.33
2.87
653.71
195
5.20
2.32
2.88
650.83
196
5.20
2.31
2.89
647.93
197
5.20
2.29
2.91
645.03
198
5.20
2.28
2.92
642.11
199
5.20
2.27
2.93
639.19
200
5.20
2.26
2.94
636.25
201
5.20
2.25
2.95
633.31
202
5.20
2.24
2.96
630.35
203
5.20
2.23
2.97
627.38
204
5.20
2.22
2.98
624.40
205
5.20
2.21
2.99
621.41
206
5.20
2.20
3.00
618.41
207
5.20
2.19
3.01
615.40
208
5.20
2.18
3.02
612.38
209
5.20
2.17
3.03
609.35
210
5.20
2.16
3.04
606.31
211
5.20
2.15
3.05
603.26
212
5.20
2.14
3.06
600.20
213
5.20
2.13
3.07
597.12
214
5.20
2.11
3.09
594.04
215
5.20
2.10
3.10
590.94
216
5.20
2.09
3.11
587.83
217
5.20
2.08
3.12
584.71
218
5.20
2.07
3.13
581.59
219
5.20
2.06
3.14
578.45
220
5.20
2.05
3.15
575.29
221
5.20
2.04
3.16
572.13
222
5.20
2.03
3.17
568.96
223
5.20
2.02
3.18
565.77
224
5.20
2.00
3.20
562.58
225
5.20
1.99
3.21
559.37
226
5.20
1.98
3.22
556.15
227
5.20
1.97
3.23
552.92
228
5.20
1.96
3.24
549.68
229
5.20
1.95
3.25
546.42
230
5.20
1.94
3.26
543.16
231
5.20
1.92
3.28
539.88
232
5.20
1.91
3.29
536.60
233
5.20
1.90
3.30
533.30
234
5.20
1.89
3.31
529.98
235
5.20
1.88
3.32
526.66
236
5.20
1.87
3.33
523.33
237
5.20
1.85
3.35
519.98
238
5.20
1.84
3.36
516.62
239
5.20
1.83
3.37
513.25
240
5.20
1.82
3.38
509.87
241
5.20
1.81
3.39
506.48
242
5.20
1.79
3.41
503.07
243
5.20
1.78
3.42
499.65
244
5.20
1.77
3.43
496.22
245
5.20
1.76
3.44
492.78
246
5.20
1.75
3.45
489.32
247
5.20
1.73
3.47
485.86
248
5.20
1.72
3.48
482.38
249
5.20
1.71
3.49
478.89
250
5.20
1.70
3.50
475.38
251
5.20
1.68
3.52
471.87
252
5.20
1.67
3.53
468.34
253
5.20
1.66
3.54
464.80
254
5.20
1.65
3.55
461.24
255
5.20
1.63
3.57
457.67
256
5.20
1.62
3.58
454.10
257
5.20
1.61
3.59
450.50
258
5.20
1.60
3.60
446.90
259
5.20
1.58
3.62
443.28
260
5.20
1.57
3.63
439.65
261
5.20
1.56
3.64
436.01
262
5.20
1.54
3.66
432.35
263
5.20
1.53
3.67
428.68
264
5.20
1.52
3.68
425.00
265
5.20
1.51
3.69
421.31
266
5.20
1.49
3.71
417.60
267
5.20
1.48
3.72
413.88
268
5.20
1.47
3.73
410.15
269
5.20
1.45
3.75
406.40
270
5.20
1.44
3.76
402.64
271
5.20
1.43
3.77
398.86
272
5.20
1.41
3.79
395.08
273
5.20
1.40
3.80
391.28
274
5.20
1.39
3.81
387.46
275
5.20
1.37
3.83
383.63
276
5.20
1.36
3.84
379.79
277
5.20
1.35
3.85
375.94
278
5.20
1.33
3.87
372.07
279
5.20
1.32
3.88
368.19
280
5.20
1.30
3.90
364.29
281
5.20
1.29
3.91
360.38
282
5.20
1.28
3.92
356.46
283
5.20
1.26
3.94
352.52
284
5.20
1.25
3.95
348.57
285
5.20
1.23
3.97
344.60
286
5.20
1.22
3.98
340.62
287
5.20
1.21
3.99
336.63
288
5.20
1.19
4.01
332.62
289
5.20
1.18
4.02
328.60
290
5.20
1.16
4.04
324.56
291
5.20
1.15
4.05
320.51
292
5.20
1.14
4.06
316.45
293
5.20
1.12
4.08
312.37
294
5.20
1.11
4.09
308.27
295
5.20
1.09
4.11
304.17
296
5.20
1.08
4.12
300.04
297
5.20
1.06
4.14
295.91
298
5.20
1.05
4.15
291.75
299
5.20
1.03
4.17
287.59
300
5.20
1.02
4.18
283.41
301
5.20
1.00
4.20
279.21
302
5.20
0.99
4.21
275.00
303
5.20
0.97
4.23
270.77
304
5.20
0.96
4.24
266.53
305
5.20
0.94
4.26
262.28
306
5.20
0.93
4.27
258.00
307
5.20
0.91
4.29
253.72
308
5.20
0.90
4.30
249.42
309
5.20
0.88
4.32
245.10
310
5.20
0.87
4.33
240.77
311
5.20
0.85
4.35
236.42
312
5.20
0.84
4.36
232.06
313
5.20
0.82
4.38
227.68
314
5.20
0.81
4.39
223.29
315
5.20
0.79
4.41
218.88
316
5.20
0.78
4.42
214.45
317
5.20
0.76
4.44
210.01
318
5.20
0.74
4.46
205.56
319
5.20
0.73
4.47
201.08
320
5.20
0.71
4.49
196.60
321
5.20
0.70
4.50
192.09
322
5.20
0.68
4.52
187.57
323
5.20
0.66
4.54
183.04
324
5.20
0.65
4.55
178.49
325
5.20
0.63
4.57
173.92
326
5.20
0.62
4.58
169.33
327
5.20
0.60
4.60
164.73
328
5.20
0.58
4.62
160.12
329
5.20
0.57
4.63
155.48
330
5.20
0.55
4.65
150.83
331
5.20
0.53
4.67
146.17
332
5.20
0.52
4.68
141.49
333
5.20
0.50
4.70
136.79
334
5.20
0.48
4.72
132.07
335
5.20
0.47
4.73
127.34
336
5.20
0.45
4.75
122.59
337
5.20
0.43
4.77
117.82
338
5.20
0.42
4.78
113.04
339
5.20
0.40
4.80
108.24
340
5.20
0.38
4.82
103.43
341
5.20
0.37
4.83
98.59
342
5.20
0.35
4.85
93.74
343
5.20
0.33
4.87
88.87
344
5.20
0.31
4.89
83.99
345
5.20
0.30
4.90
79.09
346
5.20
0.28
4.92
74.17
347
5.20
0.26
4.94
69.23
348
5.20
0.25
4.95
64.27
349
5.20
0.23
4.97
59.30
350
5.20
0.21
4.99
54.31
351
5.20
0.19
5.01
49.30
352
5.20
0.17
5.03
44.28
353
5.20
0.16
5.04
39.23
354
5.20
0.14
5.06
34.17
355
5.20
0.12
5.08
29.09
356
5.20
0.10
5.10
24.00
357
5.20
0.08
5.12
18.88
358
5.20
0.07
5.13
13.75
359
5.20
0.05
5.15
8.60
360
5.20
0.03
5.17
3.43
361
3.44
0.01
3.43
0.00
Totals
1,875.44
817.44
1,058.00

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