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
6.86
0.78
1,078.22
2
7.64
6.85
0.79
1,077.43
3
7.64
6.85
0.79
1,076.63
4
7.64
6.84
0.80
1,075.83
5
7.64
6.84
0.80
1,075.03
6
7.64
6.83
0.81
1,074.22
7
7.64
6.83
0.81
1,073.41
8
7.64
6.82
0.82
1,072.59
9
7.64
6.82
0.82
1,071.76
10
7.64
6.81
0.83
1,070.93
11
7.64
6.80
0.84
1,070.10
12
7.64
6.80
0.84
1,069.26
13
7.64
6.79
0.85
1,068.41
14
7.64
6.79
0.85
1,067.56
15
7.64
6.78
0.86
1,066.70
16
7.64
6.78
0.86
1,065.84
17
7.64
6.77
0.87
1,064.98
18
7.64
6.77
0.87
1,064.10
19
7.64
6.76
0.88
1,063.22
20
7.64
6.76
0.88
1,062.34
21
7.64
6.75
0.89
1,061.45
22
7.64
6.74
0.90
1,060.55
23
7.64
6.74
0.90
1,059.65
24
7.64
6.73
0.91
1,058.75
25
7.64
6.73
0.91
1,057.83
26
7.64
6.72
0.92
1,056.92
27
7.64
6.72
0.92
1,055.99
28
7.64
6.71
0.93
1,055.06
29
7.64
6.70
0.94
1,054.13
30
7.64
6.70
0.94
1,053.18
31
7.64
6.69
0.95
1,052.24
32
7.64
6.69
0.95
1,051.28
33
7.64
6.68
0.96
1,050.32
34
7.64
6.67
0.97
1,049.36
35
7.64
6.67
0.97
1,048.38
36
7.64
6.66
0.98
1,047.41
37
7.64
6.66
0.98
1,046.42
38
7.64
6.65
0.99
1,045.43
39
7.64
6.64
1.00
1,044.43
40
7.64
6.64
1.00
1,043.43
41
7.64
6.63
1.01
1,042.42
42
7.64
6.62
1.02
1,041.40
43
7.64
6.62
1.02
1,040.38
44
7.64
6.61
1.03
1,039.35
45
7.64
6.60
1.04
1,038.31
46
7.64
6.60
1.04
1,037.27
47
7.64
6.59
1.05
1,036.22
48
7.64
6.58
1.06
1,035.17
49
7.64
6.58
1.06
1,034.11
50
7.64
6.57
1.07
1,033.04
51
7.64
6.56
1.08
1,031.96
52
7.64
6.56
1.08
1,030.88
53
7.64
6.55
1.09
1,029.79
54
7.64
6.54
1.10
1,028.69
55
7.64
6.54
1.10
1,027.59
56
7.64
6.53
1.11
1,026.48
57
7.64
6.52
1.12
1,025.36
58
7.64
6.52
1.12
1,024.24
59
7.64
6.51
1.13
1,023.10
60
7.64
6.50
1.14
1,021.96
61
7.64
6.49
1.15
1,020.82
62
7.64
6.49
1.15
1,019.66
63
7.64
6.48
1.16
1,018.50
64
7.64
6.47
1.17
1,017.34
65
7.64
6.46
1.18
1,016.16
66
7.64
6.46
1.18
1,014.98
67
7.64
6.45
1.19
1,013.79
68
7.64
6.44
1.20
1,012.59
69
7.64
6.43
1.21
1,011.38
70
7.64
6.43
1.21
1,010.17
71
7.64
6.42
1.22
1,008.95
72
7.64
6.41
1.23
1,007.72
73
7.64
6.40
1.24
1,006.48
74
7.64
6.40
1.24
1,005.24
75
7.64
6.39
1.25
1,003.98
76
7.64
6.38
1.26
1,002.72
77
7.64
6.37
1.27
1,001.46
78
7.64
6.36
1.28
1,000.18
79
7.64
6.36
1.28
998.89
80
7.64
6.35
1.29
997.60
81
7.64
6.34
1.30
996.30
82
7.64
6.33
1.31
994.99
83
7.64
6.32
1.32
993.67
84
7.64
6.31
1.33
992.35
85
7.64
6.31
1.33
991.01
86
7.64
6.30
1.34
989.67
87
7.64
6.29
1.35
988.32
88
7.64
6.28
1.36
986.96
89
7.64
6.27
1.37
985.59
90
7.64
6.26
1.38
984.21
91
7.64
6.25
1.39
982.83
92
7.64
6.25
1.39
981.43
93
7.64
6.24
1.40
980.03
94
7.64
6.23
1.41
978.61
95
7.64
6.22
1.42
977.19
96
7.64
6.21
1.43
975.76
97
7.64
6.20
1.44
974.32
98
7.64
6.19
1.45
972.87
99
7.64
6.18
1.46
971.41
100
7.64
6.17
1.47
969.95
101
7.64
6.16
1.48
968.47
102
7.64
6.15
1.49
966.98
103
7.64
6.14
1.50
965.49
104
7.64
6.13
1.51
963.98
105
7.64
6.13
1.51
962.47
106
7.64
6.12
1.52
960.94
107
7.64
6.11
1.53
959.41
108
7.64
6.10
1.54
957.87
109
7.64
6.09
1.55
956.31
110
7.64
6.08
1.56
954.75
111
7.64
6.07
1.57
953.18
112
7.64
6.06
1.58
951.59
113
7.64
6.05
1.59
950.00
114
7.64
6.04
1.60
948.40
115
7.64
6.03
1.61
946.78
116
7.64
6.02
1.62
945.16
117
7.64
6.01
1.63
943.52
118
7.64
6.00
1.64
941.88
119
7.64
5.98
1.66
940.22
120
7.64
5.97
1.67
938.56
121
7.64
5.96
1.68
936.88
122
7.64
5.95
1.69
935.20
123
7.64
5.94
1.70
933.50
124
7.64
5.93
1.71
931.79
125
7.64
5.92
1.72
930.07
126
7.64
5.91
1.73
928.34
127
7.64
5.90
1.74
926.60
128
7.64
5.89
1.75
924.85
129
7.64
5.88
1.76
923.08
130
7.64
5.87
1.77
921.31
131
7.64
5.85
1.79
919.52
132
7.64
5.84
1.80
917.73
133
7.64
5.83
1.81
915.92
134
7.64
5.82
1.82
914.10
135
7.64
5.81
1.83
912.26
136
7.64
5.80
1.84
910.42
137
7.64
5.78
1.86
908.57
138
7.64
5.77
1.87
906.70
139
7.64
5.76
1.88
904.82
140
7.64
5.75
1.89
902.93
141
7.64
5.74
1.90
901.03
142
7.64
5.73
1.91
899.11
143
7.64
5.71
1.93
897.19
144
7.64
5.70
1.94
895.25
145
7.64
5.69
1.95
893.30
146
7.64
5.68
1.96
891.33
147
7.64
5.66
1.98
889.36
148
7.64
5.65
1.99
887.37
149
7.64
5.64
2.00
885.37
150
7.64
5.63
2.01
883.35
151
7.64
5.61
2.03
881.32
152
7.64
5.60
2.04
879.28
153
7.64
5.59
2.05
877.23
154
7.64
5.57
2.07
875.17
155
7.64
5.56
2.08
873.09
156
7.64
5.55
2.09
870.99
157
7.64
5.53
2.11
868.89
158
7.64
5.52
2.12
866.77
159
7.64
5.51
2.13
864.64
160
7.64
5.49
2.15
862.49
161
7.64
5.48
2.16
860.33
162
7.64
5.47
2.17
858.16
163
7.64
5.45
2.19
855.97
164
7.64
5.44
2.20
853.77
165
7.64
5.42
2.22
851.55
166
7.64
5.41
2.23
849.33
167
7.64
5.40
2.24
847.08
168
7.64
5.38
2.26
844.83
169
7.64
5.37
2.27
842.55
170
7.64
5.35
2.29
840.27
171
7.64
5.34
2.30
837.97
172
7.64
5.32
2.32
835.65
173
7.64
5.31
2.33
833.32
174
7.64
5.30
2.34
830.98
175
7.64
5.28
2.36
828.62
176
7.64
5.27
2.37
826.24
177
7.64
5.25
2.39
823.85
178
7.64
5.23
2.41
821.45
179
7.64
5.22
2.42
819.03
180
7.64
5.20
2.44
816.59
181
7.64
5.19
2.45
814.14
182
7.64
5.17
2.47
811.67
183
7.64
5.16
2.48
809.19
184
7.64
5.14
2.50
806.69
185
7.64
5.13
2.51
804.18
186
7.64
5.11
2.53
801.65
187
7.64
5.09
2.55
799.10
188
7.64
5.08
2.56
796.54
189
7.64
5.06
2.58
793.96
190
7.64
5.04
2.60
791.36
191
7.64
5.03
2.61
788.75
192
7.64
5.01
2.63
786.12
193
7.64
5.00
2.64
783.48
194
7.64
4.98
2.66
780.82
195
7.64
4.96
2.68
778.14
196
7.64
4.94
2.70
775.44
197
7.64
4.93
2.71
772.73
198
7.64
4.91
2.73
770.00
199
7.64
4.89
2.75
767.25
200
7.64
4.88
2.76
764.49
201
7.64
4.86
2.78
761.71
202
7.64
4.84
2.80
758.91
203
7.64
4.82
2.82
756.09
204
7.64
4.80
2.84
753.25
205
7.64
4.79
2.85
750.40
206
7.64
4.77
2.87
747.53
207
7.64
4.75
2.89
744.64
208
7.64
4.73
2.91
741.73
209
7.64
4.71
2.93
738.80
210
7.64
4.69
2.95
735.86
211
7.64
4.68
2.96
732.89
212
7.64
4.66
2.98
729.91
213
7.64
4.64
3.00
726.91
214
7.64
4.62
3.02
723.89
215
7.64
4.60
3.04
720.85
216
7.64
4.58
3.06
717.79
217
7.64
4.56
3.08
714.71
218
7.64
4.54
3.10
711.61
219
7.64
4.52
3.12
708.49
220
7.64
4.50
3.14
705.35
221
7.64
4.48
3.16
702.19
222
7.64
4.46
3.18
699.02
223
7.64
4.44
3.20
695.82
224
7.64
4.42
3.22
692.60
225
7.64
4.40
3.24
689.36
226
7.64
4.38
3.26
686.10
227
7.64
4.36
3.28
682.82
228
7.64
4.34
3.30
679.52
229
7.64
4.32
3.32
676.20
230
7.64
4.30
3.34
672.85
231
7.64
4.28
3.36
669.49
232
7.64
4.25
3.39
666.10
233
7.64
4.23
3.41
662.70
234
7.64
4.21
3.43
659.27
235
7.64
4.19
3.45
655.82
236
7.64
4.17
3.47
652.34
237
7.64
4.15
3.49
648.85
238
7.64
4.12
3.52
645.33
239
7.64
4.10
3.54
641.79
240
7.64
4.08
3.56
638.23
241
7.64
4.06
3.58
634.64
242
7.64
4.03
3.61
631.04
243
7.64
4.01
3.63
627.41
244
7.64
3.99
3.65
623.75
245
7.64
3.96
3.68
620.08
246
7.64
3.94
3.70
616.38
247
7.64
3.92
3.72
612.65
248
7.64
3.89
3.75
608.91
249
7.64
3.87
3.77
605.14
250
7.64
3.85
3.79
601.34
251
7.64
3.82
3.82
597.52
252
7.64
3.80
3.84
593.68
253
7.64
3.77
3.87
589.81
254
7.64
3.75
3.89
585.92
255
7.64
3.72
3.92
582.00
256
7.64
3.70
3.94
578.06
257
7.64
3.67
3.97
574.09
258
7.64
3.65
3.99
570.10
259
7.64
3.62
4.02
566.08
260
7.64
3.60
4.04
562.04
261
7.64
3.57
4.07
557.97
262
7.64
3.55
4.09
553.88
263
7.64
3.52
4.12
549.76
264
7.64
3.49
4.15
545.61
265
7.64
3.47
4.17
541.44
266
7.64
3.44
4.20
537.24
267
7.64
3.41
4.23
533.01
268
7.64
3.39
4.25
528.76
269
7.64
3.36
4.28
524.48
270
7.64
3.33
4.31
520.17
271
7.64
3.31
4.33
515.84
272
7.64
3.28
4.36
511.47
273
7.64
3.25
4.39
507.08
274
7.64
3.22
4.42
502.66
275
7.64
3.19
4.45
498.22
276
7.64
3.17
4.47
493.74
277
7.64
3.14
4.50
489.24
278
7.64
3.11
4.53
484.71
279
7.64
3.08
4.56
480.15
280
7.64
3.05
4.59
475.56
281
7.64
3.02
4.62
470.94
282
7.64
2.99
4.65
466.30
283
7.64
2.96
4.68
461.62
284
7.64
2.93
4.71
456.91
285
7.64
2.90
4.74
452.18
286
7.64
2.87
4.77
447.41
287
7.64
2.84
4.80
442.61
288
7.64
2.81
4.83
437.78
289
7.64
2.78
4.86
432.93
290
7.64
2.75
4.89
428.04
291
7.64
2.72
4.92
423.12
292
7.64
2.69
4.95
418.16
293
7.64
2.66
4.98
413.18
294
7.64
2.63
5.01
408.17
295
7.64
2.59
5.05
403.12
296
7.64
2.56
5.08
398.04
297
7.64
2.53
5.11
392.93
298
7.64
2.50
5.14
387.79
299
7.64
2.46
5.18
382.61
300
7.64
2.43
5.21
377.40
301
7.64
2.40
5.24
372.16
302
7.64
2.36
5.28
366.89
303
7.64
2.33
5.31
361.58
304
7.64
2.30
5.34
356.24
305
7.64
2.26
5.38
350.86
306
7.64
2.23
5.41
345.45
307
7.64
2.20
5.44
340.00
308
7.64
2.16
5.48
334.52
309
7.64
2.13
5.51
329.01
310
7.64
2.09
5.55
323.46
311
7.64
2.06
5.58
317.88
312
7.64
2.02
5.62
312.25
313
7.64
1.98
5.66
306.60
314
7.64
1.95
5.69
300.91
315
7.64
1.91
5.73
295.18
316
7.64
1.88
5.76
289.41
317
7.64
1.84
5.80
283.61
318
7.64
1.80
5.84
277.78
319
7.64
1.77
5.87
271.90
320
7.64
1.73
5.91
265.99
321
7.64
1.69
5.95
260.04
322
7.64
1.65
5.99
254.05
323
7.64
1.61
6.03
248.03
324
7.64
1.58
6.06
241.96
325
7.64
1.54
6.10
235.86
326
7.64
1.50
6.14
229.72
327
7.64
1.46
6.18
223.54
328
7.64
1.42
6.22
217.32
329
7.64
1.38
6.26
211.06
330
7.64
1.34
6.30
204.76
331
7.64
1.30
6.34
198.42
332
7.64
1.26
6.38
192.04
333
7.64
1.22
6.42
185.62
334
7.64
1.18
6.46
179.16
335
7.64
1.14
6.50
172.66
336
7.64
1.10
6.54
166.12
337
7.64
1.06
6.58
159.53
338
7.64
1.01
6.63
152.91
339
7.64
0.97
6.67
146.24
340
7.64
0.93
6.71
139.53
341
7.64
0.89
6.75
132.77
342
7.64
0.84
6.80
125.98
343
7.64
0.80
6.84
119.14
344
7.64
0.76
6.88
112.25
345
7.64
0.71
6.93
105.33
346
7.64
0.67
6.97
98.36
347
7.64
0.62
7.02
91.34
348
7.64
0.58
7.06
84.28
349
7.64
0.54
7.10
77.18
350
7.64
0.49
7.15
70.03
351
7.64
0.44
7.20
62.83
352
7.64
0.40
7.24
55.59
353
7.64
0.35
7.29
48.31
354
7.64
0.31
7.33
40.97
355
7.64
0.26
7.38
33.59
356
7.64
0.21
7.43
26.17
357
7.64
0.17
7.47
18.69
358
7.64
0.12
7.52
11.17
359
7.64
0.07
7.57
3.60
360
3.63
0.02
3.60
0.00
Totals
2,746.39
1,667.39
1,079.00

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