Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 8.48  
 

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
8.48
7.88
0.60
1,065.40
2
8.48
7.88
0.60
1,064.80
3
8.48
7.88
0.60
1,064.20
4
8.48
7.87
0.61
1,063.59
5
8.48
7.87
0.61
1,062.98
6
8.48
7.86
0.62
1,062.36
7
8.48
7.86
0.62
1,061.73
8
8.48
7.85
0.63
1,061.11
9
8.48
7.85
0.63
1,060.47
10
8.48
7.84
0.64
1,059.84
11
8.48
7.84
0.64
1,059.20
12
8.48
7.83
0.65
1,058.55
13
8.48
7.83
0.65
1,057.90
14
8.48
7.82
0.66
1,057.24
15
8.48
7.82
0.66
1,056.58
16
8.48
7.81
0.67
1,055.92
17
8.48
7.81
0.67
1,055.25
18
8.48
7.80
0.68
1,054.57
19
8.48
7.80
0.68
1,053.89
20
8.48
7.79
0.69
1,053.20
21
8.48
7.79
0.69
1,052.51
22
8.48
7.78
0.70
1,051.82
23
8.48
7.78
0.70
1,051.12
24
8.48
7.77
0.71
1,050.41
25
8.48
7.77
0.71
1,049.70
26
8.48
7.76
0.72
1,048.98
27
8.48
7.76
0.72
1,048.26
28
8.48
7.75
0.73
1,047.53
29
8.48
7.75
0.73
1,046.80
30
8.48
7.74
0.74
1,046.06
31
8.48
7.74
0.74
1,045.32
32
8.48
7.73
0.75
1,044.57
33
8.48
7.73
0.75
1,043.81
34
8.48
7.72
0.76
1,043.05
35
8.48
7.71
0.77
1,042.29
36
8.48
7.71
0.77
1,041.52
37
8.48
7.70
0.78
1,040.74
38
8.48
7.70
0.78
1,039.96
39
8.48
7.69
0.79
1,039.17
40
8.48
7.69
0.79
1,038.37
41
8.48
7.68
0.80
1,037.57
42
8.48
7.67
0.81
1,036.77
43
8.48
7.67
0.81
1,035.96
44
8.48
7.66
0.82
1,035.14
45
8.48
7.66
0.82
1,034.31
46
8.48
7.65
0.83
1,033.48
47
8.48
7.64
0.84
1,032.65
48
8.48
7.64
0.84
1,031.80
49
8.48
7.63
0.85
1,030.95
50
8.48
7.62
0.86
1,030.10
51
8.48
7.62
0.86
1,029.24
52
8.48
7.61
0.87
1,028.37
53
8.48
7.61
0.87
1,027.50
54
8.48
7.60
0.88
1,026.61
55
8.48
7.59
0.89
1,025.73
56
8.48
7.59
0.89
1,024.83
57
8.48
7.58
0.90
1,023.93
58
8.48
7.57
0.91
1,023.03
59
8.48
7.57
0.91
1,022.11
60
8.48
7.56
0.92
1,021.19
61
8.48
7.55
0.93
1,020.26
62
8.48
7.55
0.93
1,019.33
63
8.48
7.54
0.94
1,018.39
64
8.48
7.53
0.95
1,017.44
65
8.48
7.52
0.96
1,016.48
66
8.48
7.52
0.96
1,015.52
67
8.48
7.51
0.97
1,014.55
68
8.48
7.50
0.98
1,013.58
69
8.48
7.50
0.98
1,012.59
70
8.48
7.49
0.99
1,011.60
71
8.48
7.48
1.00
1,010.60
72
8.48
7.47
1.01
1,009.60
73
8.48
7.47
1.01
1,008.58
74
8.48
7.46
1.02
1,007.56
75
8.48
7.45
1.03
1,006.54
76
8.48
7.44
1.04
1,005.50
77
8.48
7.44
1.04
1,004.46
78
8.48
7.43
1.05
1,003.41
79
8.48
7.42
1.06
1,002.35
80
8.48
7.41
1.07
1,001.28
81
8.48
7.41
1.07
1,000.20
82
8.48
7.40
1.08
999.12
83
8.48
7.39
1.09
998.03
84
8.48
7.38
1.10
996.93
85
8.48
7.37
1.11
995.83
86
8.48
7.36
1.12
994.71
87
8.48
7.36
1.12
993.59
88
8.48
7.35
1.13
992.46
89
8.48
7.34
1.14
991.32
90
8.48
7.33
1.15
990.17
91
8.48
7.32
1.16
989.01
92
8.48
7.31
1.17
987.85
93
8.48
7.31
1.17
986.67
94
8.48
7.30
1.18
985.49
95
8.48
7.29
1.19
984.30
96
8.48
7.28
1.20
983.10
97
8.48
7.27
1.21
981.89
98
8.48
7.26
1.22
980.67
99
8.48
7.25
1.23
979.44
100
8.48
7.24
1.24
978.21
101
8.48
7.23
1.25
976.96
102
8.48
7.23
1.25
975.71
103
8.48
7.22
1.26
974.44
104
8.48
7.21
1.27
973.17
105
8.48
7.20
1.28
971.89
106
8.48
7.19
1.29
970.59
107
8.48
7.18
1.30
969.29
108
8.48
7.17
1.31
967.98
109
8.48
7.16
1.32
966.66
110
8.48
7.15
1.33
965.33
111
8.48
7.14
1.34
963.99
112
8.48
7.13
1.35
962.64
113
8.48
7.12
1.36
961.28
114
8.48
7.11
1.37
959.91
115
8.48
7.10
1.38
958.53
116
8.48
7.09
1.39
957.14
117
8.48
7.08
1.40
955.73
118
8.48
7.07
1.41
954.32
119
8.48
7.06
1.42
952.90
120
8.48
7.05
1.43
951.47
121
8.48
7.04
1.44
950.03
122
8.48
7.03
1.45
948.57
123
8.48
7.02
1.46
947.11
124
8.48
7.00
1.48
945.63
125
8.48
6.99
1.49
944.15
126
8.48
6.98
1.50
942.65
127
8.48
6.97
1.51
941.14
128
8.48
6.96
1.52
939.62
129
8.48
6.95
1.53
938.09
130
8.48
6.94
1.54
936.55
131
8.48
6.93
1.55
934.99
132
8.48
6.92
1.56
933.43
133
8.48
6.90
1.58
931.85
134
8.48
6.89
1.59
930.27
135
8.48
6.88
1.60
928.67
136
8.48
6.87
1.61
927.05
137
8.48
6.86
1.62
925.43
138
8.48
6.84
1.64
923.79
139
8.48
6.83
1.65
922.15
140
8.48
6.82
1.66
920.49
141
8.48
6.81
1.67
918.81
142
8.48
6.80
1.68
917.13
143
8.48
6.78
1.70
915.43
144
8.48
6.77
1.71
913.72
145
8.48
6.76
1.72
912.00
146
8.48
6.75
1.73
910.27
147
8.48
6.73
1.75
908.52
148
8.48
6.72
1.76
906.76
149
8.48
6.71
1.77
904.98
150
8.48
6.69
1.79
903.20
151
8.48
6.68
1.80
901.40
152
8.48
6.67
1.81
899.58
153
8.48
6.65
1.83
897.76
154
8.48
6.64
1.84
895.92
155
8.48
6.63
1.85
894.06
156
8.48
6.61
1.87
892.19
157
8.48
6.60
1.88
890.31
158
8.48
6.58
1.90
888.42
159
8.48
6.57
1.91
886.51
160
8.48
6.56
1.92
884.58
161
8.48
6.54
1.94
882.65
162
8.48
6.53
1.95
880.69
163
8.48
6.51
1.97
878.73
164
8.48
6.50
1.98
876.75
165
8.48
6.48
2.00
874.75
166
8.48
6.47
2.01
872.74
167
8.48
6.45
2.03
870.72
168
8.48
6.44
2.04
868.67
169
8.48
6.42
2.06
866.62
170
8.48
6.41
2.07
864.55
171
8.48
6.39
2.09
862.46
172
8.48
6.38
2.10
860.36
173
8.48
6.36
2.12
858.24
174
8.48
6.35
2.13
856.11
175
8.48
6.33
2.15
853.96
176
8.48
6.32
2.16
851.80
177
8.48
6.30
2.18
849.62
178
8.48
6.28
2.20
847.42
179
8.48
6.27
2.21
845.21
180
8.48
6.25
2.23
842.98
181
8.48
6.23
2.25
840.74
182
8.48
6.22
2.26
838.47
183
8.48
6.20
2.28
836.19
184
8.48
6.18
2.30
833.90
185
8.48
6.17
2.31
831.59
186
8.48
6.15
2.33
829.26
187
8.48
6.13
2.35
826.91
188
8.48
6.12
2.36
824.55
189
8.48
6.10
2.38
822.16
190
8.48
6.08
2.40
819.76
191
8.48
6.06
2.42
817.35
192
8.48
6.04
2.44
814.91
193
8.48
6.03
2.45
812.46
194
8.48
6.01
2.47
809.99
195
8.48
5.99
2.49
807.50
196
8.48
5.97
2.51
804.99
197
8.48
5.95
2.53
802.46
198
8.48
5.93
2.55
799.92
199
8.48
5.92
2.56
797.36
200
8.48
5.90
2.58
794.77
201
8.48
5.88
2.60
792.17
202
8.48
5.86
2.62
789.55
203
8.48
5.84
2.64
786.91
204
8.48
5.82
2.66
784.25
205
8.48
5.80
2.68
781.57
206
8.48
5.78
2.70
778.87
207
8.48
5.76
2.72
776.15
208
8.48
5.74
2.74
773.41
209
8.48
5.72
2.76
770.65
210
8.48
5.70
2.78
767.87
211
8.48
5.68
2.80
765.07
212
8.48
5.66
2.82
762.25
213
8.48
5.64
2.84
759.40
214
8.48
5.62
2.86
756.54
215
8.48
5.60
2.88
753.66
216
8.48
5.57
2.91
750.75
217
8.48
5.55
2.93
747.82
218
8.48
5.53
2.95
744.87
219
8.48
5.51
2.97
741.90
220
8.48
5.49
2.99
738.91
221
8.48
5.46
3.02
735.89
222
8.48
5.44
3.04
732.86
223
8.48
5.42
3.06
729.80
224
8.48
5.40
3.08
726.71
225
8.48
5.37
3.11
723.61
226
8.48
5.35
3.13
720.48
227
8.48
5.33
3.15
717.33
228
8.48
5.31
3.17
714.15
229
8.48
5.28
3.20
710.96
230
8.48
5.26
3.22
707.73
231
8.48
5.23
3.25
704.49
232
8.48
5.21
3.27
701.22
233
8.48
5.19
3.29
697.92
234
8.48
5.16
3.32
694.61
235
8.48
5.14
3.34
691.26
236
8.48
5.11
3.37
687.90
237
8.48
5.09
3.39
684.50
238
8.48
5.06
3.42
681.09
239
8.48
5.04
3.44
677.64
240
8.48
5.01
3.47
674.17
241
8.48
4.99
3.49
670.68
242
8.48
4.96
3.52
667.16
243
8.48
4.93
3.55
663.62
244
8.48
4.91
3.57
660.04
245
8.48
4.88
3.60
656.44
246
8.48
4.85
3.63
652.82
247
8.48
4.83
3.65
649.17
248
8.48
4.80
3.68
645.49
249
8.48
4.77
3.71
641.78
250
8.48
4.75
3.73
638.05
251
8.48
4.72
3.76
634.29
252
8.48
4.69
3.79
630.50
253
8.48
4.66
3.82
626.68
254
8.48
4.63
3.85
622.84
255
8.48
4.61
3.87
618.96
256
8.48
4.58
3.90
615.06
257
8.48
4.55
3.93
611.13
258
8.48
4.52
3.96
607.17
259
8.48
4.49
3.99
603.18
260
8.48
4.46
4.02
599.16
261
8.48
4.43
4.05
595.11
262
8.48
4.40
4.08
591.03
263
8.48
4.37
4.11
586.93
264
8.48
4.34
4.14
582.79
265
8.48
4.31
4.17
578.62
266
8.48
4.28
4.20
574.42
267
8.48
4.25
4.23
570.18
268
8.48
4.22
4.26
565.92
269
8.48
4.19
4.29
561.63
270
8.48
4.15
4.33
557.30
271
8.48
4.12
4.36
552.94
272
8.48
4.09
4.39
548.55
273
8.48
4.06
4.42
544.13
274
8.48
4.02
4.46
539.67
275
8.48
3.99
4.49
535.18
276
8.48
3.96
4.52
530.66
277
8.48
3.92
4.56
526.11
278
8.48
3.89
4.59
521.52
279
8.48
3.86
4.62
516.89
280
8.48
3.82
4.66
512.24
281
8.48
3.79
4.69
507.55
282
8.48
3.75
4.73
502.82
283
8.48
3.72
4.76
498.06
284
8.48
3.68
4.80
493.26
285
8.48
3.65
4.83
488.43
286
8.48
3.61
4.87
483.56
287
8.48
3.58
4.90
478.66
288
8.48
3.54
4.94
473.72
289
8.48
3.50
4.98
468.74
290
8.48
3.47
5.01
463.73
291
8.48
3.43
5.05
458.68
292
8.48
3.39
5.09
453.59
293
8.48
3.35
5.13
448.47
294
8.48
3.32
5.16
443.30
295
8.48
3.28
5.20
438.10
296
8.48
3.24
5.24
432.86
297
8.48
3.20
5.28
427.58
298
8.48
3.16
5.32
422.27
299
8.48
3.12
5.36
416.91
300
8.48
3.08
5.40
411.51
301
8.48
3.04
5.44
406.08
302
8.48
3.00
5.48
400.60
303
8.48
2.96
5.52
395.08
304
8.48
2.92
5.56
389.52
305
8.48
2.88
5.60
383.92
306
8.48
2.84
5.64
378.28
307
8.48
2.80
5.68
372.60
308
8.48
2.76
5.72
366.88
309
8.48
2.71
5.77
361.11
310
8.48
2.67
5.81
355.30
311
8.48
2.63
5.85
349.45
312
8.48
2.58
5.90
343.55
313
8.48
2.54
5.94
337.61
314
8.48
2.50
5.98
331.63
315
8.48
2.45
6.03
325.60
316
8.48
2.41
6.07
319.53
317
8.48
2.36
6.12
313.41
318
8.48
2.32
6.16
307.25
319
8.48
2.27
6.21
301.05
320
8.48
2.23
6.25
294.79
321
8.48
2.18
6.30
288.49
322
8.48
2.13
6.35
282.15
323
8.48
2.09
6.39
275.75
324
8.48
2.04
6.44
269.31
325
8.48
1.99
6.49
262.82
326
8.48
1.94
6.54
256.29
327
8.48
1.90
6.58
249.70
328
8.48
1.85
6.63
243.07
329
8.48
1.80
6.68
236.39
330
8.48
1.75
6.73
229.66
331
8.48
1.70
6.78
222.87
332
8.48
1.65
6.83
216.04
333
8.48
1.60
6.88
209.16
334
8.48
1.55
6.93
202.23
335
8.48
1.50
6.98
195.24
336
8.48
1.44
7.04
188.21
337
8.48
1.39
7.09
181.12
338
8.48
1.34
7.14
173.98
339
8.48
1.29
7.19
166.78
340
8.48
1.23
7.25
159.54
341
8.48
1.18
7.30
152.24
342
8.48
1.13
7.35
144.88
343
8.48
1.07
7.41
137.48
344
8.48
1.02
7.46
130.01
345
8.48
0.96
7.52
122.49
346
8.48
0.91
7.57
114.92
347
8.48
0.85
7.63
107.29
348
8.48
0.79
7.69
99.60
349
8.48
0.74
7.74
91.86
350
8.48
0.68
7.80
84.06
351
8.48
0.62
7.86
76.20
352
8.48
0.56
7.92
68.28
353
8.48
0.51
7.97
60.31
354
8.48
0.45
8.03
52.28
355
8.48
0.39
8.09
44.18
356
8.48
0.33
8.15
36.03
357
8.48
0.27
8.21
27.82
358
8.48
0.21
8.27
19.54
359
8.48
0.14
8.34
11.21
360
8.48
0.08
8.40
2.81
361
2.83
0.02
2.81
0.00
Totals
3,055.63
1,989.63
1,066.00

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