Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 7.64  
 

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
7.64
6.88
0.76
1,065.24
2
7.64
6.88
0.76
1,064.48
3
7.64
6.87
0.77
1,063.72
4
7.64
6.87
0.77
1,062.95
5
7.64
6.86
0.78
1,062.17
6
7.64
6.86
0.78
1,061.39
7
7.64
6.85
0.79
1,060.61
8
7.64
6.85
0.79
1,059.82
9
7.64
6.84
0.80
1,059.02
10
7.64
6.84
0.80
1,058.22
11
7.64
6.83
0.81
1,057.42
12
7.64
6.83
0.81
1,056.61
13
7.64
6.82
0.82
1,055.79
14
7.64
6.82
0.82
1,054.97
15
7.64
6.81
0.83
1,054.14
16
7.64
6.81
0.83
1,053.31
17
7.64
6.80
0.84
1,052.47
18
7.64
6.80
0.84
1,051.63
19
7.64
6.79
0.85
1,050.78
20
7.64
6.79
0.85
1,049.93
21
7.64
6.78
0.86
1,049.07
22
7.64
6.78
0.86
1,048.20
23
7.64
6.77
0.87
1,047.33
24
7.64
6.76
0.88
1,046.46
25
7.64
6.76
0.88
1,045.58
26
7.64
6.75
0.89
1,044.69
27
7.64
6.75
0.89
1,043.80
28
7.64
6.74
0.90
1,042.90
29
7.64
6.74
0.90
1,041.99
30
7.64
6.73
0.91
1,041.08
31
7.64
6.72
0.92
1,040.17
32
7.64
6.72
0.92
1,039.24
33
7.64
6.71
0.93
1,038.31
34
7.64
6.71
0.93
1,037.38
35
7.64
6.70
0.94
1,036.44
36
7.64
6.69
0.95
1,035.49
37
7.64
6.69
0.95
1,034.54
38
7.64
6.68
0.96
1,033.58
39
7.64
6.68
0.96
1,032.62
40
7.64
6.67
0.97
1,031.65
41
7.64
6.66
0.98
1,030.67
42
7.64
6.66
0.98
1,029.69
43
7.64
6.65
0.99
1,028.70
44
7.64
6.64
1.00
1,027.70
45
7.64
6.64
1.00
1,026.70
46
7.64
6.63
1.01
1,025.69
47
7.64
6.62
1.02
1,024.67
48
7.64
6.62
1.02
1,023.65
49
7.64
6.61
1.03
1,022.62
50
7.64
6.60
1.04
1,021.59
51
7.64
6.60
1.04
1,020.54
52
7.64
6.59
1.05
1,019.49
53
7.64
6.58
1.06
1,018.44
54
7.64
6.58
1.06
1,017.38
55
7.64
6.57
1.07
1,016.31
56
7.64
6.56
1.08
1,015.23
57
7.64
6.56
1.08
1,014.15
58
7.64
6.55
1.09
1,013.06
59
7.64
6.54
1.10
1,011.96
60
7.64
6.54
1.10
1,010.85
61
7.64
6.53
1.11
1,009.74
62
7.64
6.52
1.12
1,008.62
63
7.64
6.51
1.13
1,007.50
64
7.64
6.51
1.13
1,006.37
65
7.64
6.50
1.14
1,005.22
66
7.64
6.49
1.15
1,004.08
67
7.64
6.48
1.16
1,002.92
68
7.64
6.48
1.16
1,001.76
69
7.64
6.47
1.17
1,000.59
70
7.64
6.46
1.18
999.41
71
7.64
6.45
1.19
998.22
72
7.64
6.45
1.19
997.03
73
7.64
6.44
1.20
995.83
74
7.64
6.43
1.21
994.62
75
7.64
6.42
1.22
993.41
76
7.64
6.42
1.22
992.18
77
7.64
6.41
1.23
990.95
78
7.64
6.40
1.24
989.71
79
7.64
6.39
1.25
988.46
80
7.64
6.38
1.26
987.20
81
7.64
6.38
1.26
985.94
82
7.64
6.37
1.27
984.67
83
7.64
6.36
1.28
983.39
84
7.64
6.35
1.29
982.10
85
7.64
6.34
1.30
980.80
86
7.64
6.33
1.31
979.50
87
7.64
6.33
1.31
978.18
88
7.64
6.32
1.32
976.86
89
7.64
6.31
1.33
975.53
90
7.64
6.30
1.34
974.19
91
7.64
6.29
1.35
972.84
92
7.64
6.28
1.36
971.48
93
7.64
6.27
1.37
970.12
94
7.64
6.27
1.37
968.74
95
7.64
6.26
1.38
967.36
96
7.64
6.25
1.39
965.97
97
7.64
6.24
1.40
964.56
98
7.64
6.23
1.41
963.15
99
7.64
6.22
1.42
961.73
100
7.64
6.21
1.43
960.31
101
7.64
6.20
1.44
958.87
102
7.64
6.19
1.45
957.42
103
7.64
6.18
1.46
955.96
104
7.64
6.17
1.47
954.50
105
7.64
6.16
1.48
953.02
106
7.64
6.15
1.49
951.54
107
7.64
6.15
1.49
950.04
108
7.64
6.14
1.50
948.54
109
7.64
6.13
1.51
947.02
110
7.64
6.12
1.52
945.50
111
7.64
6.11
1.53
943.97
112
7.64
6.10
1.54
942.42
113
7.64
6.09
1.55
940.87
114
7.64
6.08
1.56
939.31
115
7.64
6.07
1.57
937.73
116
7.64
6.06
1.58
936.15
117
7.64
6.05
1.59
934.55
118
7.64
6.04
1.60
932.95
119
7.64
6.03
1.61
931.34
120
7.64
6.01
1.63
929.71
121
7.64
6.00
1.64
928.07
122
7.64
5.99
1.65
926.43
123
7.64
5.98
1.66
924.77
124
7.64
5.97
1.67
923.10
125
7.64
5.96
1.68
921.43
126
7.64
5.95
1.69
919.74
127
7.64
5.94
1.70
918.04
128
7.64
5.93
1.71
916.33
129
7.64
5.92
1.72
914.60
130
7.64
5.91
1.73
912.87
131
7.64
5.90
1.74
911.13
132
7.64
5.88
1.76
909.37
133
7.64
5.87
1.77
907.60
134
7.64
5.86
1.78
905.83
135
7.64
5.85
1.79
904.04
136
7.64
5.84
1.80
902.23
137
7.64
5.83
1.81
900.42
138
7.64
5.82
1.82
898.60
139
7.64
5.80
1.84
896.76
140
7.64
5.79
1.85
894.91
141
7.64
5.78
1.86
893.05
142
7.64
5.77
1.87
891.18
143
7.64
5.76
1.88
889.29
144
7.64
5.74
1.90
887.40
145
7.64
5.73
1.91
885.49
146
7.64
5.72
1.92
883.57
147
7.64
5.71
1.93
881.63
148
7.64
5.69
1.95
879.69
149
7.64
5.68
1.96
877.73
150
7.64
5.67
1.97
875.76
151
7.64
5.66
1.98
873.77
152
7.64
5.64
2.00
871.78
153
7.64
5.63
2.01
869.77
154
7.64
5.62
2.02
867.74
155
7.64
5.60
2.04
865.71
156
7.64
5.59
2.05
863.66
157
7.64
5.58
2.06
861.60
158
7.64
5.56
2.08
859.52
159
7.64
5.55
2.09
857.43
160
7.64
5.54
2.10
855.33
161
7.64
5.52
2.12
853.21
162
7.64
5.51
2.13
851.08
163
7.64
5.50
2.14
848.94
164
7.64
5.48
2.16
846.78
165
7.64
5.47
2.17
844.61
166
7.64
5.45
2.19
842.43
167
7.64
5.44
2.20
840.23
168
7.64
5.43
2.21
838.01
169
7.64
5.41
2.23
835.79
170
7.64
5.40
2.24
833.54
171
7.64
5.38
2.26
831.29
172
7.64
5.37
2.27
829.02
173
7.64
5.35
2.29
826.73
174
7.64
5.34
2.30
824.43
175
7.64
5.32
2.32
822.11
176
7.64
5.31
2.33
819.78
177
7.64
5.29
2.35
817.44
178
7.64
5.28
2.36
815.08
179
7.64
5.26
2.38
812.70
180
7.64
5.25
2.39
810.31
181
7.64
5.23
2.41
807.90
182
7.64
5.22
2.42
805.48
183
7.64
5.20
2.44
803.04
184
7.64
5.19
2.45
800.59
185
7.64
5.17
2.47
798.12
186
7.64
5.15
2.49
795.63
187
7.64
5.14
2.50
793.13
188
7.64
5.12
2.52
790.62
189
7.64
5.11
2.53
788.08
190
7.64
5.09
2.55
785.53
191
7.64
5.07
2.57
782.96
192
7.64
5.06
2.58
780.38
193
7.64
5.04
2.60
777.78
194
7.64
5.02
2.62
775.16
195
7.64
5.01
2.63
772.53
196
7.64
4.99
2.65
769.88
197
7.64
4.97
2.67
767.21
198
7.64
4.95
2.69
764.53
199
7.64
4.94
2.70
761.82
200
7.64
4.92
2.72
759.10
201
7.64
4.90
2.74
756.37
202
7.64
4.88
2.76
753.61
203
7.64
4.87
2.77
750.84
204
7.64
4.85
2.79
748.05
205
7.64
4.83
2.81
745.24
206
7.64
4.81
2.83
742.41
207
7.64
4.79
2.85
739.57
208
7.64
4.78
2.86
736.70
209
7.64
4.76
2.88
733.82
210
7.64
4.74
2.90
730.92
211
7.64
4.72
2.92
728.00
212
7.64
4.70
2.94
725.06
213
7.64
4.68
2.96
722.11
214
7.64
4.66
2.98
719.13
215
7.64
4.64
3.00
716.13
216
7.64
4.63
3.01
713.12
217
7.64
4.61
3.03
710.08
218
7.64
4.59
3.05
707.03
219
7.64
4.57
3.07
703.96
220
7.64
4.55
3.09
700.86
221
7.64
4.53
3.11
697.75
222
7.64
4.51
3.13
694.61
223
7.64
4.49
3.15
691.46
224
7.64
4.47
3.17
688.29
225
7.64
4.45
3.19
685.09
226
7.64
4.42
3.22
681.88
227
7.64
4.40
3.24
678.64
228
7.64
4.38
3.26
675.38
229
7.64
4.36
3.28
672.10
230
7.64
4.34
3.30
668.81
231
7.64
4.32
3.32
665.48
232
7.64
4.30
3.34
662.14
233
7.64
4.28
3.36
658.78
234
7.64
4.25
3.39
655.39
235
7.64
4.23
3.41
651.99
236
7.64
4.21
3.43
648.56
237
7.64
4.19
3.45
645.11
238
7.64
4.17
3.47
641.63
239
7.64
4.14
3.50
638.14
240
7.64
4.12
3.52
634.62
241
7.64
4.10
3.54
631.08
242
7.64
4.08
3.56
627.51
243
7.64
4.05
3.59
623.92
244
7.64
4.03
3.61
620.31
245
7.64
4.01
3.63
616.68
246
7.64
3.98
3.66
613.02
247
7.64
3.96
3.68
609.34
248
7.64
3.94
3.70
605.64
249
7.64
3.91
3.73
601.91
250
7.64
3.89
3.75
598.16
251
7.64
3.86
3.78
594.38
252
7.64
3.84
3.80
590.58
253
7.64
3.81
3.83
586.75
254
7.64
3.79
3.85
582.90
255
7.64
3.76
3.88
579.03
256
7.64
3.74
3.90
575.13
257
7.64
3.71
3.93
571.20
258
7.64
3.69
3.95
567.25
259
7.64
3.66
3.98
563.27
260
7.64
3.64
4.00
559.27
261
7.64
3.61
4.03
555.24
262
7.64
3.59
4.05
551.19
263
7.64
3.56
4.08
547.11
264
7.64
3.53
4.11
543.00
265
7.64
3.51
4.13
538.87
266
7.64
3.48
4.16
534.71
267
7.64
3.45
4.19
530.52
268
7.64
3.43
4.21
526.31
269
7.64
3.40
4.24
522.07
270
7.64
3.37
4.27
517.80
271
7.64
3.34
4.30
513.50
272
7.64
3.32
4.32
509.18
273
7.64
3.29
4.35
504.83
274
7.64
3.26
4.38
500.45
275
7.64
3.23
4.41
496.04
276
7.64
3.20
4.44
491.60
277
7.64
3.17
4.47
487.14
278
7.64
3.15
4.49
482.64
279
7.64
3.12
4.52
478.12
280
7.64
3.09
4.55
473.57
281
7.64
3.06
4.58
468.99
282
7.64
3.03
4.61
464.38
283
7.64
3.00
4.64
459.74
284
7.64
2.97
4.67
455.07
285
7.64
2.94
4.70
450.36
286
7.64
2.91
4.73
445.63
287
7.64
2.88
4.76
440.87
288
7.64
2.85
4.79
436.08
289
7.64
2.82
4.82
431.25
290
7.64
2.79
4.85
426.40
291
7.64
2.75
4.89
421.51
292
7.64
2.72
4.92
416.60
293
7.64
2.69
4.95
411.65
294
7.64
2.66
4.98
406.66
295
7.64
2.63
5.01
401.65
296
7.64
2.59
5.05
396.60
297
7.64
2.56
5.08
391.53
298
7.64
2.53
5.11
386.41
299
7.64
2.50
5.14
381.27
300
7.64
2.46
5.18
376.09
301
7.64
2.43
5.21
370.88
302
7.64
2.40
5.24
365.64
303
7.64
2.36
5.28
360.36
304
7.64
2.33
5.31
355.05
305
7.64
2.29
5.35
349.70
306
7.64
2.26
5.38
344.32
307
7.64
2.22
5.42
338.90
308
7.64
2.19
5.45
333.45
309
7.64
2.15
5.49
327.96
310
7.64
2.12
5.52
322.44
311
7.64
2.08
5.56
316.88
312
7.64
2.05
5.59
311.29
313
7.64
2.01
5.63
305.66
314
7.64
1.97
5.67
299.99
315
7.64
1.94
5.70
294.29
316
7.64
1.90
5.74
288.55
317
7.64
1.86
5.78
282.78
318
7.64
1.83
5.81
276.96
319
7.64
1.79
5.85
271.11
320
7.64
1.75
5.89
265.22
321
7.64
1.71
5.93
259.30
322
7.64
1.67
5.97
253.33
323
7.64
1.64
6.00
247.33
324
7.64
1.60
6.04
241.28
325
7.64
1.56
6.08
235.20
326
7.64
1.52
6.12
229.08
327
7.64
1.48
6.16
222.92
328
7.64
1.44
6.20
216.72
329
7.64
1.40
6.24
210.48
330
7.64
1.36
6.28
204.20
331
7.64
1.32
6.32
197.88
332
7.64
1.28
6.36
191.52
333
7.64
1.24
6.40
185.11
334
7.64
1.20
6.44
178.67
335
7.64
1.15
6.49
172.18
336
7.64
1.11
6.53
165.65
337
7.64
1.07
6.57
159.08
338
7.64
1.03
6.61
152.47
339
7.64
0.98
6.66
145.82
340
7.64
0.94
6.70
139.12
341
7.64
0.90
6.74
132.38
342
7.64
0.85
6.79
125.59
343
7.64
0.81
6.83
118.76
344
7.64
0.77
6.87
111.89
345
7.64
0.72
6.92
104.97
346
7.64
0.68
6.96
98.01
347
7.64
0.63
7.01
91.00
348
7.64
0.59
7.05
83.95
349
7.64
0.54
7.10
76.85
350
7.64
0.50
7.14
69.71
351
7.64
0.45
7.19
62.52
352
7.64
0.40
7.24
55.28
353
7.64
0.36
7.28
48.00
354
7.64
0.31
7.33
40.67
355
7.64
0.26
7.38
33.29
356
7.64
0.22
7.42
25.87
357
7.64
0.17
7.47
18.39
358
7.64
0.12
7.52
10.87
359
7.64
0.07
7.57
3.30
360
3.33
0.02
3.30
0.00
Totals
2,746.09
1,680.09
1,066.00

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