Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 8.20  
 

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
8.20
7.55
0.65
1,065.35
2
8.20
7.55
0.65
1,064.70
3
8.20
7.54
0.66
1,064.04
4
8.20
7.54
0.66
1,063.38
5
8.20
7.53
0.67
1,062.71
6
8.20
7.53
0.67
1,062.04
7
8.20
7.52
0.68
1,061.36
8
8.20
7.52
0.68
1,060.68
9
8.20
7.51
0.69
1,059.99
10
8.20
7.51
0.69
1,059.30
11
8.20
7.50
0.70
1,058.60
12
8.20
7.50
0.70
1,057.90
13
8.20
7.49
0.71
1,057.19
14
8.20
7.49
0.71
1,056.48
15
8.20
7.48
0.72
1,055.76
16
8.20
7.48
0.72
1,055.04
17
8.20
7.47
0.73
1,054.32
18
8.20
7.47
0.73
1,053.58
19
8.20
7.46
0.74
1,052.85
20
8.20
7.46
0.74
1,052.10
21
8.20
7.45
0.75
1,051.36
22
8.20
7.45
0.75
1,050.60
23
8.20
7.44
0.76
1,049.85
24
8.20
7.44
0.76
1,049.08
25
8.20
7.43
0.77
1,048.31
26
8.20
7.43
0.77
1,047.54
27
8.20
7.42
0.78
1,046.76
28
8.20
7.41
0.79
1,045.97
29
8.20
7.41
0.79
1,045.18
30
8.20
7.40
0.80
1,044.39
31
8.20
7.40
0.80
1,043.58
32
8.20
7.39
0.81
1,042.78
33
8.20
7.39
0.81
1,041.96
34
8.20
7.38
0.82
1,041.14
35
8.20
7.37
0.83
1,040.32
36
8.20
7.37
0.83
1,039.49
37
8.20
7.36
0.84
1,038.65
38
8.20
7.36
0.84
1,037.81
39
8.20
7.35
0.85
1,036.96
40
8.20
7.35
0.85
1,036.10
41
8.20
7.34
0.86
1,035.24
42
8.20
7.33
0.87
1,034.37
43
8.20
7.33
0.87
1,033.50
44
8.20
7.32
0.88
1,032.62
45
8.20
7.31
0.89
1,031.74
46
8.20
7.31
0.89
1,030.84
47
8.20
7.30
0.90
1,029.95
48
8.20
7.30
0.90
1,029.04
49
8.20
7.29
0.91
1,028.13
50
8.20
7.28
0.92
1,027.21
51
8.20
7.28
0.92
1,026.29
52
8.20
7.27
0.93
1,025.36
53
8.20
7.26
0.94
1,024.42
54
8.20
7.26
0.94
1,023.48
55
8.20
7.25
0.95
1,022.53
56
8.20
7.24
0.96
1,021.57
57
8.20
7.24
0.96
1,020.61
58
8.20
7.23
0.97
1,019.64
59
8.20
7.22
0.98
1,018.66
60
8.20
7.22
0.98
1,017.67
61
8.20
7.21
0.99
1,016.68
62
8.20
7.20
1.00
1,015.68
63
8.20
7.19
1.01
1,014.68
64
8.20
7.19
1.01
1,013.67
65
8.20
7.18
1.02
1,012.65
66
8.20
7.17
1.03
1,011.62
67
8.20
7.17
1.03
1,010.58
68
8.20
7.16
1.04
1,009.54
69
8.20
7.15
1.05
1,008.49
70
8.20
7.14
1.06
1,007.44
71
8.20
7.14
1.06
1,006.37
72
8.20
7.13
1.07
1,005.30
73
8.20
7.12
1.08
1,004.22
74
8.20
7.11
1.09
1,003.14
75
8.20
7.11
1.09
1,002.04
76
8.20
7.10
1.10
1,000.94
77
8.20
7.09
1.11
999.83
78
8.20
7.08
1.12
998.71
79
8.20
7.07
1.13
997.59
80
8.20
7.07
1.13
996.45
81
8.20
7.06
1.14
995.31
82
8.20
7.05
1.15
994.16
83
8.20
7.04
1.16
993.00
84
8.20
7.03
1.17
991.84
85
8.20
7.03
1.17
990.66
86
8.20
7.02
1.18
989.48
87
8.20
7.01
1.19
988.29
88
8.20
7.00
1.20
987.09
89
8.20
6.99
1.21
985.88
90
8.20
6.98
1.22
984.66
91
8.20
6.97
1.23
983.44
92
8.20
6.97
1.23
982.20
93
8.20
6.96
1.24
980.96
94
8.20
6.95
1.25
979.71
95
8.20
6.94
1.26
978.45
96
8.20
6.93
1.27
977.18
97
8.20
6.92
1.28
975.90
98
8.20
6.91
1.29
974.61
99
8.20
6.90
1.30
973.32
100
8.20
6.89
1.31
972.01
101
8.20
6.89
1.31
970.70
102
8.20
6.88
1.32
969.37
103
8.20
6.87
1.33
968.04
104
8.20
6.86
1.34
966.70
105
8.20
6.85
1.35
965.34
106
8.20
6.84
1.36
963.98
107
8.20
6.83
1.37
962.61
108
8.20
6.82
1.38
961.23
109
8.20
6.81
1.39
959.84
110
8.20
6.80
1.40
958.44
111
8.20
6.79
1.41
957.02
112
8.20
6.78
1.42
955.60
113
8.20
6.77
1.43
954.17
114
8.20
6.76
1.44
952.73
115
8.20
6.75
1.45
951.28
116
8.20
6.74
1.46
949.82
117
8.20
6.73
1.47
948.35
118
8.20
6.72
1.48
946.86
119
8.20
6.71
1.49
945.37
120
8.20
6.70
1.50
943.87
121
8.20
6.69
1.51
942.35
122
8.20
6.67
1.53
940.83
123
8.20
6.66
1.54
939.29
124
8.20
6.65
1.55
937.75
125
8.20
6.64
1.56
936.19
126
8.20
6.63
1.57
934.62
127
8.20
6.62
1.58
933.04
128
8.20
6.61
1.59
931.45
129
8.20
6.60
1.60
929.85
130
8.20
6.59
1.61
928.23
131
8.20
6.57
1.63
926.61
132
8.20
6.56
1.64
924.97
133
8.20
6.55
1.65
923.32
134
8.20
6.54
1.66
921.66
135
8.20
6.53
1.67
919.99
136
8.20
6.52
1.68
918.31
137
8.20
6.50
1.70
916.61
138
8.20
6.49
1.71
914.91
139
8.20
6.48
1.72
913.19
140
8.20
6.47
1.73
911.45
141
8.20
6.46
1.74
909.71
142
8.20
6.44
1.76
907.95
143
8.20
6.43
1.77
906.19
144
8.20
6.42
1.78
904.40
145
8.20
6.41
1.79
902.61
146
8.20
6.39
1.81
900.80
147
8.20
6.38
1.82
898.98
148
8.20
6.37
1.83
897.15
149
8.20
6.35
1.85
895.31
150
8.20
6.34
1.86
893.45
151
8.20
6.33
1.87
891.58
152
8.20
6.32
1.88
889.69
153
8.20
6.30
1.90
887.79
154
8.20
6.29
1.91
885.88
155
8.20
6.28
1.92
883.96
156
8.20
6.26
1.94
882.02
157
8.20
6.25
1.95
880.07
158
8.20
6.23
1.97
878.10
159
8.20
6.22
1.98
876.12
160
8.20
6.21
1.99
874.13
161
8.20
6.19
2.01
872.12
162
8.20
6.18
2.02
870.10
163
8.20
6.16
2.04
868.06
164
8.20
6.15
2.05
866.01
165
8.20
6.13
2.07
863.94
166
8.20
6.12
2.08
861.86
167
8.20
6.10
2.10
859.77
168
8.20
6.09
2.11
857.66
169
8.20
6.08
2.12
855.53
170
8.20
6.06
2.14
853.39
171
8.20
6.04
2.16
851.24
172
8.20
6.03
2.17
849.07
173
8.20
6.01
2.19
846.88
174
8.20
6.00
2.20
844.68
175
8.20
5.98
2.22
842.46
176
8.20
5.97
2.23
840.23
177
8.20
5.95
2.25
837.98
178
8.20
5.94
2.26
835.72
179
8.20
5.92
2.28
833.44
180
8.20
5.90
2.30
831.14
181
8.20
5.89
2.31
828.83
182
8.20
5.87
2.33
826.50
183
8.20
5.85
2.35
824.15
184
8.20
5.84
2.36
821.79
185
8.20
5.82
2.38
819.41
186
8.20
5.80
2.40
817.02
187
8.20
5.79
2.41
814.60
188
8.20
5.77
2.43
812.17
189
8.20
5.75
2.45
809.73
190
8.20
5.74
2.46
807.26
191
8.20
5.72
2.48
804.78
192
8.20
5.70
2.50
802.28
193
8.20
5.68
2.52
799.76
194
8.20
5.66
2.54
797.23
195
8.20
5.65
2.55
794.67
196
8.20
5.63
2.57
792.10
197
8.20
5.61
2.59
789.51
198
8.20
5.59
2.61
786.91
199
8.20
5.57
2.63
784.28
200
8.20
5.56
2.64
781.64
201
8.20
5.54
2.66
778.97
202
8.20
5.52
2.68
776.29
203
8.20
5.50
2.70
773.59
204
8.20
5.48
2.72
770.87
205
8.20
5.46
2.74
768.13
206
8.20
5.44
2.76
765.37
207
8.20
5.42
2.78
762.59
208
8.20
5.40
2.80
759.79
209
8.20
5.38
2.82
756.98
210
8.20
5.36
2.84
754.14
211
8.20
5.34
2.86
751.28
212
8.20
5.32
2.88
748.40
213
8.20
5.30
2.90
745.50
214
8.20
5.28
2.92
742.58
215
8.20
5.26
2.94
739.64
216
8.20
5.24
2.96
736.68
217
8.20
5.22
2.98
733.70
218
8.20
5.20
3.00
730.70
219
8.20
5.18
3.02
727.67
220
8.20
5.15
3.05
724.63
221
8.20
5.13
3.07
721.56
222
8.20
5.11
3.09
718.47
223
8.20
5.09
3.11
715.36
224
8.20
5.07
3.13
712.23
225
8.20
5.04
3.16
709.07
226
8.20
5.02
3.18
705.89
227
8.20
5.00
3.20
702.69
228
8.20
4.98
3.22
699.47
229
8.20
4.95
3.25
696.23
230
8.20
4.93
3.27
692.96
231
8.20
4.91
3.29
689.67
232
8.20
4.89
3.31
686.35
233
8.20
4.86
3.34
683.01
234
8.20
4.84
3.36
679.65
235
8.20
4.81
3.39
676.27
236
8.20
4.79
3.41
672.86
237
8.20
4.77
3.43
669.42
238
8.20
4.74
3.46
665.96
239
8.20
4.72
3.48
662.48
240
8.20
4.69
3.51
658.97
241
8.20
4.67
3.53
655.44
242
8.20
4.64
3.56
651.88
243
8.20
4.62
3.58
648.30
244
8.20
4.59
3.61
644.69
245
8.20
4.57
3.63
641.06
246
8.20
4.54
3.66
637.40
247
8.20
4.51
3.69
633.72
248
8.20
4.49
3.71
630.00
249
8.20
4.46
3.74
626.27
250
8.20
4.44
3.76
622.50
251
8.20
4.41
3.79
618.71
252
8.20
4.38
3.82
614.89
253
8.20
4.36
3.84
611.05
254
8.20
4.33
3.87
607.18
255
8.20
4.30
3.90
603.28
256
8.20
4.27
3.93
599.35
257
8.20
4.25
3.95
595.40
258
8.20
4.22
3.98
591.42
259
8.20
4.19
4.01
587.40
260
8.20
4.16
4.04
583.37
261
8.20
4.13
4.07
579.30
262
8.20
4.10
4.10
575.20
263
8.20
4.07
4.13
571.08
264
8.20
4.05
4.15
566.92
265
8.20
4.02
4.18
562.74
266
8.20
3.99
4.21
558.52
267
8.20
3.96
4.24
554.28
268
8.20
3.93
4.27
550.00
269
8.20
3.90
4.30
545.70
270
8.20
3.87
4.33
541.37
271
8.20
3.83
4.37
537.00
272
8.20
3.80
4.40
532.60
273
8.20
3.77
4.43
528.18
274
8.20
3.74
4.46
523.72
275
8.20
3.71
4.49
519.23
276
8.20
3.68
4.52
514.71
277
8.20
3.65
4.55
510.15
278
8.20
3.61
4.59
505.57
279
8.20
3.58
4.62
500.95
280
8.20
3.55
4.65
496.29
281
8.20
3.52
4.68
491.61
282
8.20
3.48
4.72
486.89
283
8.20
3.45
4.75
482.14
284
8.20
3.42
4.78
477.36
285
8.20
3.38
4.82
472.54
286
8.20
3.35
4.85
467.68
287
8.20
3.31
4.89
462.80
288
8.20
3.28
4.92
457.88
289
8.20
3.24
4.96
452.92
290
8.20
3.21
4.99
447.93
291
8.20
3.17
5.03
442.90
292
8.20
3.14
5.06
437.84
293
8.20
3.10
5.10
432.74
294
8.20
3.07
5.13
427.60
295
8.20
3.03
5.17
422.43
296
8.20
2.99
5.21
417.22
297
8.20
2.96
5.24
411.98
298
8.20
2.92
5.28
406.70
299
8.20
2.88
5.32
401.38
300
8.20
2.84
5.36
396.02
301
8.20
2.81
5.39
390.63
302
8.20
2.77
5.43
385.19
303
8.20
2.73
5.47
379.72
304
8.20
2.69
5.51
374.21
305
8.20
2.65
5.55
368.66
306
8.20
2.61
5.59
363.07
307
8.20
2.57
5.63
357.45
308
8.20
2.53
5.67
351.78
309
8.20
2.49
5.71
346.07
310
8.20
2.45
5.75
340.32
311
8.20
2.41
5.79
334.53
312
8.20
2.37
5.83
328.70
313
8.20
2.33
5.87
322.83
314
8.20
2.29
5.91
316.92
315
8.20
2.24
5.96
310.96
316
8.20
2.20
6.00
304.96
317
8.20
2.16
6.04
298.92
318
8.20
2.12
6.08
292.84
319
8.20
2.07
6.13
286.72
320
8.20
2.03
6.17
280.55
321
8.20
1.99
6.21
274.33
322
8.20
1.94
6.26
268.08
323
8.20
1.90
6.30
261.78
324
8.20
1.85
6.35
255.43
325
8.20
1.81
6.39
249.04
326
8.20
1.76
6.44
242.60
327
8.20
1.72
6.48
236.12
328
8.20
1.67
6.53
229.59
329
8.20
1.63
6.57
223.02
330
8.20
1.58
6.62
216.40
331
8.20
1.53
6.67
209.73
332
8.20
1.49
6.71
203.02
333
8.20
1.44
6.76
196.26
334
8.20
1.39
6.81
189.45
335
8.20
1.34
6.86
182.59
336
8.20
1.29
6.91
175.68
337
8.20
1.24
6.96
168.73
338
8.20
1.20
7.00
161.72
339
8.20
1.15
7.05
154.67
340
8.20
1.10
7.10
147.56
341
8.20
1.05
7.15
140.41
342
8.20
0.99
7.21
133.20
343
8.20
0.94
7.26
125.95
344
8.20
0.89
7.31
118.64
345
8.20
0.84
7.36
111.28
346
8.20
0.79
7.41
103.87
347
8.20
0.74
7.46
96.40
348
8.20
0.68
7.52
88.89
349
8.20
0.63
7.57
81.32
350
8.20
0.58
7.62
73.69
351
8.20
0.52
7.68
66.01
352
8.20
0.47
7.73
58.28
353
8.20
0.41
7.79
50.49
354
8.20
0.36
7.84
42.65
355
8.20
0.30
7.90
34.75
356
8.20
0.25
7.95
26.80
357
8.20
0.19
8.01
18.79
358
8.20
0.13
8.07
10.72
359
8.20
0.08
8.12
2.60
360
2.62
0.02
2.60
0.00
Totals
2,946.42
1,880.42
1,066.00

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