Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 5.49  
 

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
5.49
4.06
1.43
1,081.57
2
5.49
4.06
1.43
1,080.14
3
5.49
4.05
1.44
1,078.70
4
5.49
4.05
1.44
1,077.25
5
5.49
4.04
1.45
1,075.80
6
5.49
4.03
1.46
1,074.35
7
5.49
4.03
1.46
1,072.89
8
5.49
4.02
1.47
1,071.42
9
5.49
4.02
1.47
1,069.95
10
5.49
4.01
1.48
1,068.47
11
5.49
4.01
1.48
1,066.99
12
5.49
4.00
1.49
1,065.50
13
5.49
4.00
1.49
1,064.00
14
5.49
3.99
1.50
1,062.50
15
5.49
3.98
1.51
1,061.00
16
5.49
3.98
1.51
1,059.49
17
5.49
3.97
1.52
1,057.97
18
5.49
3.97
1.52
1,056.45
19
5.49
3.96
1.53
1,054.92
20
5.49
3.96
1.53
1,053.38
21
5.49
3.95
1.54
1,051.84
22
5.49
3.94
1.55
1,050.30
23
5.49
3.94
1.55
1,048.75
24
5.49
3.93
1.56
1,047.19
25
5.49
3.93
1.56
1,045.63
26
5.49
3.92
1.57
1,044.06
27
5.49
3.92
1.57
1,042.48
28
5.49
3.91
1.58
1,040.90
29
5.49
3.90
1.59
1,039.32
30
5.49
3.90
1.59
1,037.72
31
5.49
3.89
1.60
1,036.12
32
5.49
3.89
1.60
1,034.52
33
5.49
3.88
1.61
1,032.91
34
5.49
3.87
1.62
1,031.29
35
5.49
3.87
1.62
1,029.67
36
5.49
3.86
1.63
1,028.04
37
5.49
3.86
1.63
1,026.41
38
5.49
3.85
1.64
1,024.77
39
5.49
3.84
1.65
1,023.12
40
5.49
3.84
1.65
1,021.47
41
5.49
3.83
1.66
1,019.81
42
5.49
3.82
1.67
1,018.14
43
5.49
3.82
1.67
1,016.47
44
5.49
3.81
1.68
1,014.79
45
5.49
3.81
1.68
1,013.11
46
5.49
3.80
1.69
1,011.41
47
5.49
3.79
1.70
1,009.72
48
5.49
3.79
1.70
1,008.01
49
5.49
3.78
1.71
1,006.30
50
5.49
3.77
1.72
1,004.59
51
5.49
3.77
1.72
1,002.86
52
5.49
3.76
1.73
1,001.14
53
5.49
3.75
1.74
999.40
54
5.49
3.75
1.74
997.66
55
5.49
3.74
1.75
995.91
56
5.49
3.73
1.76
994.15
57
5.49
3.73
1.76
992.39
58
5.49
3.72
1.77
990.62
59
5.49
3.71
1.78
988.85
60
5.49
3.71
1.78
987.07
61
5.49
3.70
1.79
985.28
62
5.49
3.69
1.80
983.48
63
5.49
3.69
1.80
981.68
64
5.49
3.68
1.81
979.87
65
5.49
3.67
1.82
978.06
66
5.49
3.67
1.82
976.23
67
5.49
3.66
1.83
974.40
68
5.49
3.65
1.84
972.57
69
5.49
3.65
1.84
970.73
70
5.49
3.64
1.85
968.88
71
5.49
3.63
1.86
967.02
72
5.49
3.63
1.86
965.16
73
5.49
3.62
1.87
963.28
74
5.49
3.61
1.88
961.41
75
5.49
3.61
1.88
959.52
76
5.49
3.60
1.89
957.63
77
5.49
3.59
1.90
955.73
78
5.49
3.58
1.91
953.83
79
5.49
3.58
1.91
951.91
80
5.49
3.57
1.92
949.99
81
5.49
3.56
1.93
948.06
82
5.49
3.56
1.93
946.13
83
5.49
3.55
1.94
944.19
84
5.49
3.54
1.95
942.24
85
5.49
3.53
1.96
940.28
86
5.49
3.53
1.96
938.32
87
5.49
3.52
1.97
936.35
88
5.49
3.51
1.98
934.37
89
5.49
3.50
1.99
932.38
90
5.49
3.50
1.99
930.39
91
5.49
3.49
2.00
928.39
92
5.49
3.48
2.01
926.38
93
5.49
3.47
2.02
924.36
94
5.49
3.47
2.02
922.34
95
5.49
3.46
2.03
920.31
96
5.49
3.45
2.04
918.27
97
5.49
3.44
2.05
916.22
98
5.49
3.44
2.05
914.17
99
5.49
3.43
2.06
912.11
100
5.49
3.42
2.07
910.04
101
5.49
3.41
2.08
907.96
102
5.49
3.40
2.09
905.87
103
5.49
3.40
2.09
903.78
104
5.49
3.39
2.10
901.68
105
5.49
3.38
2.11
899.57
106
5.49
3.37
2.12
897.46
107
5.49
3.37
2.12
895.33
108
5.49
3.36
2.13
893.20
109
5.49
3.35
2.14
891.06
110
5.49
3.34
2.15
888.91
111
5.49
3.33
2.16
886.75
112
5.49
3.33
2.16
884.59
113
5.49
3.32
2.17
882.42
114
5.49
3.31
2.18
880.23
115
5.49
3.30
2.19
878.05
116
5.49
3.29
2.20
875.85
117
5.49
3.28
2.21
873.64
118
5.49
3.28
2.21
871.43
119
5.49
3.27
2.22
869.21
120
5.49
3.26
2.23
866.98
121
5.49
3.25
2.24
864.74
122
5.49
3.24
2.25
862.49
123
5.49
3.23
2.26
860.23
124
5.49
3.23
2.26
857.97
125
5.49
3.22
2.27
855.70
126
5.49
3.21
2.28
853.42
127
5.49
3.20
2.29
851.13
128
5.49
3.19
2.30
848.83
129
5.49
3.18
2.31
846.52
130
5.49
3.17
2.32
844.21
131
5.49
3.17
2.32
841.88
132
5.49
3.16
2.33
839.55
133
5.49
3.15
2.34
837.21
134
5.49
3.14
2.35
834.86
135
5.49
3.13
2.36
832.50
136
5.49
3.12
2.37
830.13
137
5.49
3.11
2.38
827.75
138
5.49
3.10
2.39
825.37
139
5.49
3.10
2.39
822.97
140
5.49
3.09
2.40
820.57
141
5.49
3.08
2.41
818.15
142
5.49
3.07
2.42
815.73
143
5.49
3.06
2.43
813.30
144
5.49
3.05
2.44
810.86
145
5.49
3.04
2.45
808.41
146
5.49
3.03
2.46
805.95
147
5.49
3.02
2.47
803.49
148
5.49
3.01
2.48
801.01
149
5.49
3.00
2.49
798.52
150
5.49
2.99
2.50
796.03
151
5.49
2.99
2.50
793.52
152
5.49
2.98
2.51
791.01
153
5.49
2.97
2.52
788.48
154
5.49
2.96
2.53
785.95
155
5.49
2.95
2.54
783.41
156
5.49
2.94
2.55
780.86
157
5.49
2.93
2.56
778.29
158
5.49
2.92
2.57
775.72
159
5.49
2.91
2.58
773.14
160
5.49
2.90
2.59
770.55
161
5.49
2.89
2.60
767.95
162
5.49
2.88
2.61
765.34
163
5.49
2.87
2.62
762.72
164
5.49
2.86
2.63
760.09
165
5.49
2.85
2.64
757.45
166
5.49
2.84
2.65
754.80
167
5.49
2.83
2.66
752.14
168
5.49
2.82
2.67
749.47
169
5.49
2.81
2.68
746.79
170
5.49
2.80
2.69
744.10
171
5.49
2.79
2.70
741.40
172
5.49
2.78
2.71
738.69
173
5.49
2.77
2.72
735.97
174
5.49
2.76
2.73
733.24
175
5.49
2.75
2.74
730.50
176
5.49
2.74
2.75
727.75
177
5.49
2.73
2.76
724.99
178
5.49
2.72
2.77
722.22
179
5.49
2.71
2.78
719.44
180
5.49
2.70
2.79
716.65
181
5.49
2.69
2.80
713.84
182
5.49
2.68
2.81
711.03
183
5.49
2.67
2.82
708.21
184
5.49
2.66
2.83
705.37
185
5.49
2.65
2.84
702.53
186
5.49
2.63
2.86
699.67
187
5.49
2.62
2.87
696.81
188
5.49
2.61
2.88
693.93
189
5.49
2.60
2.89
691.04
190
5.49
2.59
2.90
688.14
191
5.49
2.58
2.91
685.23
192
5.49
2.57
2.92
682.31
193
5.49
2.56
2.93
679.38
194
5.49
2.55
2.94
676.44
195
5.49
2.54
2.95
673.49
196
5.49
2.53
2.96
670.52
197
5.49
2.51
2.98
667.55
198
5.49
2.50
2.99
664.56
199
5.49
2.49
3.00
661.56
200
5.49
2.48
3.01
658.55
201
5.49
2.47
3.02
655.53
202
5.49
2.46
3.03
652.50
203
5.49
2.45
3.04
649.46
204
5.49
2.44
3.05
646.40
205
5.49
2.42
3.07
643.34
206
5.49
2.41
3.08
640.26
207
5.49
2.40
3.09
637.17
208
5.49
2.39
3.10
634.07
209
5.49
2.38
3.11
630.96
210
5.49
2.37
3.12
627.83
211
5.49
2.35
3.14
624.70
212
5.49
2.34
3.15
621.55
213
5.49
2.33
3.16
618.39
214
5.49
2.32
3.17
615.22
215
5.49
2.31
3.18
612.04
216
5.49
2.30
3.19
608.84
217
5.49
2.28
3.21
605.64
218
5.49
2.27
3.22
602.42
219
5.49
2.26
3.23
599.19
220
5.49
2.25
3.24
595.94
221
5.49
2.23
3.26
592.69
222
5.49
2.22
3.27
589.42
223
5.49
2.21
3.28
586.14
224
5.49
2.20
3.29
582.85
225
5.49
2.19
3.30
579.55
226
5.49
2.17
3.32
576.23
227
5.49
2.16
3.33
572.90
228
5.49
2.15
3.34
569.56
229
5.49
2.14
3.35
566.20
230
5.49
2.12
3.37
562.84
231
5.49
2.11
3.38
559.46
232
5.49
2.10
3.39
556.07
233
5.49
2.09
3.40
552.66
234
5.49
2.07
3.42
549.24
235
5.49
2.06
3.43
545.81
236
5.49
2.05
3.44
542.37
237
5.49
2.03
3.46
538.91
238
5.49
2.02
3.47
535.44
239
5.49
2.01
3.48
531.96
240
5.49
1.99
3.50
528.47
241
5.49
1.98
3.51
524.96
242
5.49
1.97
3.52
521.44
243
5.49
1.96
3.53
517.90
244
5.49
1.94
3.55
514.36
245
5.49
1.93
3.56
510.79
246
5.49
1.92
3.57
507.22
247
5.49
1.90
3.59
503.63
248
5.49
1.89
3.60
500.03
249
5.49
1.88
3.61
496.42
250
5.49
1.86
3.63
492.79
251
5.49
1.85
3.64
489.14
252
5.49
1.83
3.66
485.49
253
5.49
1.82
3.67
481.82
254
5.49
1.81
3.68
478.14
255
5.49
1.79
3.70
474.44
256
5.49
1.78
3.71
470.73
257
5.49
1.77
3.72
467.00
258
5.49
1.75
3.74
463.27
259
5.49
1.74
3.75
459.51
260
5.49
1.72
3.77
455.75
261
5.49
1.71
3.78
451.96
262
5.49
1.69
3.80
448.17
263
5.49
1.68
3.81
444.36
264
5.49
1.67
3.82
440.54
265
5.49
1.65
3.84
436.70
266
5.49
1.64
3.85
432.85
267
5.49
1.62
3.87
428.98
268
5.49
1.61
3.88
425.10
269
5.49
1.59
3.90
421.20
270
5.49
1.58
3.91
417.29
271
5.49
1.56
3.93
413.37
272
5.49
1.55
3.94
409.43
273
5.49
1.54
3.95
405.47
274
5.49
1.52
3.97
401.50
275
5.49
1.51
3.98
397.52
276
5.49
1.49
4.00
393.52
277
5.49
1.48
4.01
389.50
278
5.49
1.46
4.03
385.48
279
5.49
1.45
4.04
381.43
280
5.49
1.43
4.06
377.37
281
5.49
1.42
4.07
373.30
282
5.49
1.40
4.09
369.21
283
5.49
1.38
4.11
365.10
284
5.49
1.37
4.12
360.98
285
5.49
1.35
4.14
356.84
286
5.49
1.34
4.15
352.69
287
5.49
1.32
4.17
348.52
288
5.49
1.31
4.18
344.34
289
5.49
1.29
4.20
340.14
290
5.49
1.28
4.21
335.93
291
5.49
1.26
4.23
331.70
292
5.49
1.24
4.25
327.45
293
5.49
1.23
4.26
323.19
294
5.49
1.21
4.28
318.91
295
5.49
1.20
4.29
314.62
296
5.49
1.18
4.31
310.31
297
5.49
1.16
4.33
305.98
298
5.49
1.15
4.34
301.64
299
5.49
1.13
4.36
297.28
300
5.49
1.11
4.38
292.90
301
5.49
1.10
4.39
288.51
302
5.49
1.08
4.41
284.10
303
5.49
1.07
4.42
279.68
304
5.49
1.05
4.44
275.24
305
5.49
1.03
4.46
270.78
306
5.49
1.02
4.47
266.31
307
5.49
1.00
4.49
261.81
308
5.49
0.98
4.51
257.31
309
5.49
0.96
4.53
252.78
310
5.49
0.95
4.54
248.24
311
5.49
0.93
4.56
243.68
312
5.49
0.91
4.58
239.10
313
5.49
0.90
4.59
234.51
314
5.49
0.88
4.61
229.90
315
5.49
0.86
4.63
225.27
316
5.49
0.84
4.65
220.63
317
5.49
0.83
4.66
215.96
318
5.49
0.81
4.68
211.28
319
5.49
0.79
4.70
206.59
320
5.49
0.77
4.72
201.87
321
5.49
0.76
4.73
197.14
322
5.49
0.74
4.75
192.39
323
5.49
0.72
4.77
187.62
324
5.49
0.70
4.79
182.83
325
5.49
0.69
4.80
178.03
326
5.49
0.67
4.82
173.21
327
5.49
0.65
4.84
168.37
328
5.49
0.63
4.86
163.51
329
5.49
0.61
4.88
158.63
330
5.49
0.59
4.90
153.73
331
5.49
0.58
4.91
148.82
332
5.49
0.56
4.93
143.89
333
5.49
0.54
4.95
138.94
334
5.49
0.52
4.97
133.97
335
5.49
0.50
4.99
128.98
336
5.49
0.48
5.01
123.98
337
5.49
0.46
5.03
118.95
338
5.49
0.45
5.04
113.91
339
5.49
0.43
5.06
108.84
340
5.49
0.41
5.08
103.76
341
5.49
0.39
5.10
98.66
342
5.49
0.37
5.12
93.54
343
5.49
0.35
5.14
88.40
344
5.49
0.33
5.16
83.24
345
5.49
0.31
5.18
78.07
346
5.49
0.29
5.20
72.87
347
5.49
0.27
5.22
67.65
348
5.49
0.25
5.24
62.42
349
5.49
0.23
5.26
57.16
350
5.49
0.21
5.28
51.88
351
5.49
0.19
5.30
46.59
352
5.49
0.17
5.32
41.27
353
5.49
0.15
5.34
35.94
354
5.49
0.13
5.36
30.58
355
5.49
0.11
5.38
25.21
356
5.49
0.09
5.40
19.81
357
5.49
0.07
5.42
14.40
358
5.49
0.05
5.44
8.96
359
5.49
0.03
5.46
3.50
360
3.52
0.01
3.50
0.00
Totals
1,974.43
891.43
1,083.00

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