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
6.33
0.85
1,065.15
2
7.18
6.32
0.86
1,064.29
3
7.18
6.32
0.86
1,063.43
4
7.18
6.31
0.87
1,062.57
5
7.18
6.31
0.87
1,061.70
6
7.18
6.30
0.88
1,060.82
7
7.18
6.30
0.88
1,059.94
8
7.18
6.29
0.89
1,059.05
9
7.18
6.29
0.89
1,058.16
10
7.18
6.28
0.90
1,057.26
11
7.18
6.28
0.90
1,056.36
12
7.18
6.27
0.91
1,055.45
13
7.18
6.27
0.91
1,054.54
14
7.18
6.26
0.92
1,053.62
15
7.18
6.26
0.92
1,052.70
16
7.18
6.25
0.93
1,051.77
17
7.18
6.24
0.94
1,050.83
18
7.18
6.24
0.94
1,049.89
19
7.18
6.23
0.95
1,048.94
20
7.18
6.23
0.95
1,047.99
21
7.18
6.22
0.96
1,047.04
22
7.18
6.22
0.96
1,046.07
23
7.18
6.21
0.97
1,045.10
24
7.18
6.21
0.97
1,044.13
25
7.18
6.20
0.98
1,043.15
26
7.18
6.19
0.99
1,042.16
27
7.18
6.19
0.99
1,041.17
28
7.18
6.18
1.00
1,040.17
29
7.18
6.18
1.00
1,039.17
30
7.18
6.17
1.01
1,038.16
31
7.18
6.16
1.02
1,037.14
32
7.18
6.16
1.02
1,036.12
33
7.18
6.15
1.03
1,035.09
34
7.18
6.15
1.03
1,034.06
35
7.18
6.14
1.04
1,033.02
36
7.18
6.13
1.05
1,031.97
37
7.18
6.13
1.05
1,030.92
38
7.18
6.12
1.06
1,029.86
39
7.18
6.11
1.07
1,028.79
40
7.18
6.11
1.07
1,027.72
41
7.18
6.10
1.08
1,026.64
42
7.18
6.10
1.08
1,025.56
43
7.18
6.09
1.09
1,024.47
44
7.18
6.08
1.10
1,023.37
45
7.18
6.08
1.10
1,022.27
46
7.18
6.07
1.11
1,021.16
47
7.18
6.06
1.12
1,020.04
48
7.18
6.06
1.12
1,018.92
49
7.18
6.05
1.13
1,017.79
50
7.18
6.04
1.14
1,016.65
51
7.18
6.04
1.14
1,015.51
52
7.18
6.03
1.15
1,014.36
53
7.18
6.02
1.16
1,013.20
54
7.18
6.02
1.16
1,012.04
55
7.18
6.01
1.17
1,010.86
56
7.18
6.00
1.18
1,009.69
57
7.18
6.00
1.18
1,008.50
58
7.18
5.99
1.19
1,007.31
59
7.18
5.98
1.20
1,006.11
60
7.18
5.97
1.21
1,004.90
61
7.18
5.97
1.21
1,003.69
62
7.18
5.96
1.22
1,002.47
63
7.18
5.95
1.23
1,001.24
64
7.18
5.94
1.24
1,000.01
65
7.18
5.94
1.24
998.76
66
7.18
5.93
1.25
997.51
67
7.18
5.92
1.26
996.26
68
7.18
5.92
1.26
994.99
69
7.18
5.91
1.27
993.72
70
7.18
5.90
1.28
992.44
71
7.18
5.89
1.29
991.15
72
7.18
5.88
1.30
989.86
73
7.18
5.88
1.30
988.56
74
7.18
5.87
1.31
987.25
75
7.18
5.86
1.32
985.93
76
7.18
5.85
1.33
984.60
77
7.18
5.85
1.33
983.27
78
7.18
5.84
1.34
981.92
79
7.18
5.83
1.35
980.58
80
7.18
5.82
1.36
979.22
81
7.18
5.81
1.37
977.85
82
7.18
5.81
1.37
976.48
83
7.18
5.80
1.38
975.10
84
7.18
5.79
1.39
973.70
85
7.18
5.78
1.40
972.31
86
7.18
5.77
1.41
970.90
87
7.18
5.76
1.42
969.48
88
7.18
5.76
1.42
968.06
89
7.18
5.75
1.43
966.63
90
7.18
5.74
1.44
965.19
91
7.18
5.73
1.45
963.74
92
7.18
5.72
1.46
962.28
93
7.18
5.71
1.47
960.81
94
7.18
5.70
1.48
959.34
95
7.18
5.70
1.48
957.86
96
7.18
5.69
1.49
956.36
97
7.18
5.68
1.50
954.86
98
7.18
5.67
1.51
953.35
99
7.18
5.66
1.52
951.83
100
7.18
5.65
1.53
950.30
101
7.18
5.64
1.54
948.76
102
7.18
5.63
1.55
947.22
103
7.18
5.62
1.56
945.66
104
7.18
5.61
1.57
944.10
105
7.18
5.61
1.57
942.52
106
7.18
5.60
1.58
940.94
107
7.18
5.59
1.59
939.35
108
7.18
5.58
1.60
937.74
109
7.18
5.57
1.61
936.13
110
7.18
5.56
1.62
934.51
111
7.18
5.55
1.63
932.88
112
7.18
5.54
1.64
931.24
113
7.18
5.53
1.65
929.59
114
7.18
5.52
1.66
927.93
115
7.18
5.51
1.67
926.25
116
7.18
5.50
1.68
924.57
117
7.18
5.49
1.69
922.88
118
7.18
5.48
1.70
921.18
119
7.18
5.47
1.71
919.47
120
7.18
5.46
1.72
917.75
121
7.18
5.45
1.73
916.02
122
7.18
5.44
1.74
914.28
123
7.18
5.43
1.75
912.53
124
7.18
5.42
1.76
910.77
125
7.18
5.41
1.77
908.99
126
7.18
5.40
1.78
907.21
127
7.18
5.39
1.79
905.42
128
7.18
5.38
1.80
903.61
129
7.18
5.37
1.81
901.80
130
7.18
5.35
1.83
899.97
131
7.18
5.34
1.84
898.14
132
7.18
5.33
1.85
896.29
133
7.18
5.32
1.86
894.43
134
7.18
5.31
1.87
892.56
135
7.18
5.30
1.88
890.68
136
7.18
5.29
1.89
888.79
137
7.18
5.28
1.90
886.89
138
7.18
5.27
1.91
884.97
139
7.18
5.25
1.93
883.05
140
7.18
5.24
1.94
881.11
141
7.18
5.23
1.95
879.16
142
7.18
5.22
1.96
877.20
143
7.18
5.21
1.97
875.23
144
7.18
5.20
1.98
873.25
145
7.18
5.18
2.00
871.25
146
7.18
5.17
2.01
869.25
147
7.18
5.16
2.02
867.23
148
7.18
5.15
2.03
865.20
149
7.18
5.14
2.04
863.15
150
7.18
5.12
2.06
861.10
151
7.18
5.11
2.07
859.03
152
7.18
5.10
2.08
856.95
153
7.18
5.09
2.09
854.86
154
7.18
5.08
2.10
852.76
155
7.18
5.06
2.12
850.64
156
7.18
5.05
2.13
848.51
157
7.18
5.04
2.14
846.37
158
7.18
5.03
2.15
844.21
159
7.18
5.01
2.17
842.05
160
7.18
5.00
2.18
839.87
161
7.18
4.99
2.19
837.67
162
7.18
4.97
2.21
835.47
163
7.18
4.96
2.22
833.25
164
7.18
4.95
2.23
831.01
165
7.18
4.93
2.25
828.77
166
7.18
4.92
2.26
826.51
167
7.18
4.91
2.27
824.24
168
7.18
4.89
2.29
821.95
169
7.18
4.88
2.30
819.65
170
7.18
4.87
2.31
817.34
171
7.18
4.85
2.33
815.01
172
7.18
4.84
2.34
812.67
173
7.18
4.83
2.35
810.31
174
7.18
4.81
2.37
807.95
175
7.18
4.80
2.38
805.56
176
7.18
4.78
2.40
803.17
177
7.18
4.77
2.41
800.75
178
7.18
4.75
2.43
798.33
179
7.18
4.74
2.44
795.89
180
7.18
4.73
2.45
793.43
181
7.18
4.71
2.47
790.97
182
7.18
4.70
2.48
788.48
183
7.18
4.68
2.50
785.98
184
7.18
4.67
2.51
783.47
185
7.18
4.65
2.53
780.94
186
7.18
4.64
2.54
778.40
187
7.18
4.62
2.56
775.84
188
7.18
4.61
2.57
773.27
189
7.18
4.59
2.59
770.68
190
7.18
4.58
2.60
768.07
191
7.18
4.56
2.62
765.46
192
7.18
4.54
2.64
762.82
193
7.18
4.53
2.65
760.17
194
7.18
4.51
2.67
757.50
195
7.18
4.50
2.68
754.82
196
7.18
4.48
2.70
752.12
197
7.18
4.47
2.71
749.41
198
7.18
4.45
2.73
746.68
199
7.18
4.43
2.75
743.93
200
7.18
4.42
2.76
741.17
201
7.18
4.40
2.78
738.39
202
7.18
4.38
2.80
735.59
203
7.18
4.37
2.81
732.78
204
7.18
4.35
2.83
729.95
205
7.18
4.33
2.85
727.11
206
7.18
4.32
2.86
724.24
207
7.18
4.30
2.88
721.36
208
7.18
4.28
2.90
718.47
209
7.18
4.27
2.91
715.55
210
7.18
4.25
2.93
712.62
211
7.18
4.23
2.95
709.67
212
7.18
4.21
2.97
706.71
213
7.18
4.20
2.98
703.72
214
7.18
4.18
3.00
700.72
215
7.18
4.16
3.02
697.70
216
7.18
4.14
3.04
694.66
217
7.18
4.12
3.06
691.61
218
7.18
4.11
3.07
688.53
219
7.18
4.09
3.09
685.44
220
7.18
4.07
3.11
682.33
221
7.18
4.05
3.13
679.20
222
7.18
4.03
3.15
676.06
223
7.18
4.01
3.17
672.89
224
7.18
4.00
3.18
669.71
225
7.18
3.98
3.20
666.50
226
7.18
3.96
3.22
663.28
227
7.18
3.94
3.24
660.04
228
7.18
3.92
3.26
656.78
229
7.18
3.90
3.28
653.50
230
7.18
3.88
3.30
650.20
231
7.18
3.86
3.32
646.88
232
7.18
3.84
3.34
643.54
233
7.18
3.82
3.36
640.18
234
7.18
3.80
3.38
636.80
235
7.18
3.78
3.40
633.40
236
7.18
3.76
3.42
629.98
237
7.18
3.74
3.44
626.54
238
7.18
3.72
3.46
623.08
239
7.18
3.70
3.48
619.60
240
7.18
3.68
3.50
616.10
241
7.18
3.66
3.52
612.58
242
7.18
3.64
3.54
609.04
243
7.18
3.62
3.56
605.47
244
7.18
3.59
3.59
601.89
245
7.18
3.57
3.61
598.28
246
7.18
3.55
3.63
594.65
247
7.18
3.53
3.65
591.00
248
7.18
3.51
3.67
587.33
249
7.18
3.49
3.69
583.64
250
7.18
3.47
3.71
579.92
251
7.18
3.44
3.74
576.19
252
7.18
3.42
3.76
572.43
253
7.18
3.40
3.78
568.65
254
7.18
3.38
3.80
564.84
255
7.18
3.35
3.83
561.02
256
7.18
3.33
3.85
557.17
257
7.18
3.31
3.87
553.30
258
7.18
3.29
3.89
549.40
259
7.18
3.26
3.92
545.48
260
7.18
3.24
3.94
541.54
261
7.18
3.22
3.96
537.58
262
7.18
3.19
3.99
533.59
263
7.18
3.17
4.01
529.58
264
7.18
3.14
4.04
525.54
265
7.18
3.12
4.06
521.48
266
7.18
3.10
4.08
517.40
267
7.18
3.07
4.11
513.29
268
7.18
3.05
4.13
509.16
269
7.18
3.02
4.16
505.00
270
7.18
3.00
4.18
500.82
271
7.18
2.97
4.21
496.62
272
7.18
2.95
4.23
492.38
273
7.18
2.92
4.26
488.13
274
7.18
2.90
4.28
483.85
275
7.18
2.87
4.31
479.54
276
7.18
2.85
4.33
475.21
277
7.18
2.82
4.36
470.85
278
7.18
2.80
4.38
466.46
279
7.18
2.77
4.41
462.05
280
7.18
2.74
4.44
457.62
281
7.18
2.72
4.46
453.15
282
7.18
2.69
4.49
448.66
283
7.18
2.66
4.52
444.15
284
7.18
2.64
4.54
439.60
285
7.18
2.61
4.57
435.03
286
7.18
2.58
4.60
430.44
287
7.18
2.56
4.62
425.81
288
7.18
2.53
4.65
421.16
289
7.18
2.50
4.68
416.48
290
7.18
2.47
4.71
411.78
291
7.18
2.44
4.74
407.04
292
7.18
2.42
4.76
402.28
293
7.18
2.39
4.79
397.49
294
7.18
2.36
4.82
392.67
295
7.18
2.33
4.85
387.82
296
7.18
2.30
4.88
382.94
297
7.18
2.27
4.91
378.03
298
7.18
2.24
4.94
373.10
299
7.18
2.22
4.96
368.13
300
7.18
2.19
4.99
363.14
301
7.18
2.16
5.02
358.12
302
7.18
2.13
5.05
353.06
303
7.18
2.10
5.08
347.98
304
7.18
2.07
5.11
342.86
305
7.18
2.04
5.14
337.72
306
7.18
2.01
5.17
332.54
307
7.18
1.97
5.21
327.34
308
7.18
1.94
5.24
322.10
309
7.18
1.91
5.27
316.84
310
7.18
1.88
5.30
311.54
311
7.18
1.85
5.33
306.21
312
7.18
1.82
5.36
300.84
313
7.18
1.79
5.39
295.45
314
7.18
1.75
5.43
290.03
315
7.18
1.72
5.46
284.57
316
7.18
1.69
5.49
279.08
317
7.18
1.66
5.52
273.55
318
7.18
1.62
5.56
268.00
319
7.18
1.59
5.59
262.41
320
7.18
1.56
5.62
256.79
321
7.18
1.52
5.66
251.13
322
7.18
1.49
5.69
245.44
323
7.18
1.46
5.72
239.72
324
7.18
1.42
5.76
233.96
325
7.18
1.39
5.79
228.17
326
7.18
1.35
5.83
222.35
327
7.18
1.32
5.86
216.49
328
7.18
1.29
5.89
210.59
329
7.18
1.25
5.93
204.66
330
7.18
1.22
5.96
198.70
331
7.18
1.18
6.00
192.70
332
7.18
1.14
6.04
186.66
333
7.18
1.11
6.07
180.59
334
7.18
1.07
6.11
174.48
335
7.18
1.04
6.14
168.34
336
7.18
1.00
6.18
162.16
337
7.18
0.96
6.22
155.94
338
7.18
0.93
6.25
149.69
339
7.18
0.89
6.29
143.40
340
7.18
0.85
6.33
137.07
341
7.18
0.81
6.37
130.70
342
7.18
0.78
6.40
124.30
343
7.18
0.74
6.44
117.86
344
7.18
0.70
6.48
111.38
345
7.18
0.66
6.52
104.86
346
7.18
0.62
6.56
98.30
347
7.18
0.58
6.60
91.70
348
7.18
0.54
6.64
85.07
349
7.18
0.51
6.67
78.39
350
7.18
0.47
6.71
71.68
351
7.18
0.43
6.75
64.92
352
7.18
0.39
6.79
58.13
353
7.18
0.35
6.83
51.29
354
7.18
0.30
6.88
44.42
355
7.18
0.26
6.92
37.50
356
7.18
0.22
6.96
30.55
357
7.18
0.18
7.00
23.55
358
7.18
0.14
7.04
16.51
359
7.18
0.10
7.08
9.42
360
7.18
0.06
7.12
2.30
361
2.31
0.01
2.30
0.00
Totals
2,587.11
1,521.11
1,066.00

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