Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 6.06  
 

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
6.06
4.85
1.21
1,081.79
2
6.06
4.85
1.21
1,080.58
3
6.06
4.84
1.22
1,079.36
4
6.06
4.83
1.23
1,078.13
5
6.06
4.83
1.23
1,076.90
6
6.06
4.82
1.24
1,075.66
7
6.06
4.82
1.24
1,074.42
8
6.06
4.81
1.25
1,073.17
9
6.06
4.81
1.25
1,071.92
10
6.06
4.80
1.26
1,070.66
11
6.06
4.80
1.26
1,069.40
12
6.06
4.79
1.27
1,068.13
13
6.06
4.78
1.28
1,066.85
14
6.06
4.78
1.28
1,065.57
15
6.06
4.77
1.29
1,064.28
16
6.06
4.77
1.29
1,062.99
17
6.06
4.76
1.30
1,061.69
18
6.06
4.76
1.30
1,060.39
19
6.06
4.75
1.31
1,059.08
20
6.06
4.74
1.32
1,057.76
21
6.06
4.74
1.32
1,056.44
22
6.06
4.73
1.33
1,055.11
23
6.06
4.73
1.33
1,053.78
24
6.06
4.72
1.34
1,052.44
25
6.06
4.71
1.35
1,051.09
26
6.06
4.71
1.35
1,049.74
27
6.06
4.70
1.36
1,048.38
28
6.06
4.70
1.36
1,047.02
29
6.06
4.69
1.37
1,045.65
30
6.06
4.68
1.38
1,044.27
31
6.06
4.68
1.38
1,042.89
32
6.06
4.67
1.39
1,041.50
33
6.06
4.67
1.39
1,040.10
34
6.06
4.66
1.40
1,038.70
35
6.06
4.65
1.41
1,037.30
36
6.06
4.65
1.41
1,035.88
37
6.06
4.64
1.42
1,034.46
38
6.06
4.63
1.43
1,033.04
39
6.06
4.63
1.43
1,031.60
40
6.06
4.62
1.44
1,030.16
41
6.06
4.61
1.45
1,028.72
42
6.06
4.61
1.45
1,027.27
43
6.06
4.60
1.46
1,025.81
44
6.06
4.59
1.47
1,024.34
45
6.06
4.59
1.47
1,022.87
46
6.06
4.58
1.48
1,021.39
47
6.06
4.57
1.49
1,019.91
48
6.06
4.57
1.49
1,018.41
49
6.06
4.56
1.50
1,016.92
50
6.06
4.55
1.51
1,015.41
51
6.06
4.55
1.51
1,013.90
52
6.06
4.54
1.52
1,012.38
53
6.06
4.53
1.53
1,010.86
54
6.06
4.53
1.53
1,009.32
55
6.06
4.52
1.54
1,007.78
56
6.06
4.51
1.55
1,006.24
57
6.06
4.51
1.55
1,004.69
58
6.06
4.50
1.56
1,003.13
59
6.06
4.49
1.57
1,001.56
60
6.06
4.49
1.57
999.98
61
6.06
4.48
1.58
998.40
62
6.06
4.47
1.59
996.82
63
6.06
4.46
1.60
995.22
64
6.06
4.46
1.60
993.62
65
6.06
4.45
1.61
992.01
66
6.06
4.44
1.62
990.39
67
6.06
4.44
1.62
988.77
68
6.06
4.43
1.63
987.14
69
6.06
4.42
1.64
985.50
70
6.06
4.41
1.65
983.85
71
6.06
4.41
1.65
982.20
72
6.06
4.40
1.66
980.54
73
6.06
4.39
1.67
978.87
74
6.06
4.38
1.68
977.20
75
6.06
4.38
1.68
975.51
76
6.06
4.37
1.69
973.82
77
6.06
4.36
1.70
972.12
78
6.06
4.35
1.71
970.42
79
6.06
4.35
1.71
968.71
80
6.06
4.34
1.72
966.98
81
6.06
4.33
1.73
965.26
82
6.06
4.32
1.74
963.52
83
6.06
4.32
1.74
961.78
84
6.06
4.31
1.75
960.02
85
6.06
4.30
1.76
958.26
86
6.06
4.29
1.77
956.50
87
6.06
4.28
1.78
954.72
88
6.06
4.28
1.78
952.94
89
6.06
4.27
1.79
951.14
90
6.06
4.26
1.80
949.34
91
6.06
4.25
1.81
947.54
92
6.06
4.24
1.82
945.72
93
6.06
4.24
1.82
943.90
94
6.06
4.23
1.83
942.07
95
6.06
4.22
1.84
940.22
96
6.06
4.21
1.85
938.38
97
6.06
4.20
1.86
936.52
98
6.06
4.19
1.87
934.65
99
6.06
4.19
1.87
932.78
100
6.06
4.18
1.88
930.90
101
6.06
4.17
1.89
929.01
102
6.06
4.16
1.90
927.11
103
6.06
4.15
1.91
925.20
104
6.06
4.14
1.92
923.29
105
6.06
4.14
1.92
921.36
106
6.06
4.13
1.93
919.43
107
6.06
4.12
1.94
917.49
108
6.06
4.11
1.95
915.54
109
6.06
4.10
1.96
913.58
110
6.06
4.09
1.97
911.61
111
6.06
4.08
1.98
909.63
112
6.06
4.07
1.99
907.65
113
6.06
4.07
1.99
905.65
114
6.06
4.06
2.00
903.65
115
6.06
4.05
2.01
901.64
116
6.06
4.04
2.02
899.62
117
6.06
4.03
2.03
897.59
118
6.06
4.02
2.04
895.55
119
6.06
4.01
2.05
893.50
120
6.06
4.00
2.06
891.44
121
6.06
3.99
2.07
889.37
122
6.06
3.98
2.08
887.30
123
6.06
3.97
2.09
885.21
124
6.06
3.97
2.09
883.11
125
6.06
3.96
2.10
881.01
126
6.06
3.95
2.11
878.90
127
6.06
3.94
2.12
876.77
128
6.06
3.93
2.13
874.64
129
6.06
3.92
2.14
872.50
130
6.06
3.91
2.15
870.35
131
6.06
3.90
2.16
868.18
132
6.06
3.89
2.17
866.01
133
6.06
3.88
2.18
863.83
134
6.06
3.87
2.19
861.64
135
6.06
3.86
2.20
859.44
136
6.06
3.85
2.21
857.23
137
6.06
3.84
2.22
855.01
138
6.06
3.83
2.23
852.78
139
6.06
3.82
2.24
850.54
140
6.06
3.81
2.25
848.29
141
6.06
3.80
2.26
846.03
142
6.06
3.79
2.27
843.76
143
6.06
3.78
2.28
841.48
144
6.06
3.77
2.29
839.19
145
6.06
3.76
2.30
836.89
146
6.06
3.75
2.31
834.57
147
6.06
3.74
2.32
832.25
148
6.06
3.73
2.33
829.92
149
6.06
3.72
2.34
827.58
150
6.06
3.71
2.35
825.22
151
6.06
3.70
2.36
822.86
152
6.06
3.69
2.37
820.49
153
6.06
3.68
2.38
818.10
154
6.06
3.66
2.40
815.71
155
6.06
3.65
2.41
813.30
156
6.06
3.64
2.42
810.88
157
6.06
3.63
2.43
808.46
158
6.06
3.62
2.44
806.02
159
6.06
3.61
2.45
803.57
160
6.06
3.60
2.46
801.11
161
6.06
3.59
2.47
798.63
162
6.06
3.58
2.48
796.15
163
6.06
3.57
2.49
793.66
164
6.06
3.55
2.51
791.15
165
6.06
3.54
2.52
788.64
166
6.06
3.53
2.53
786.11
167
6.06
3.52
2.54
783.57
168
6.06
3.51
2.55
781.02
169
6.06
3.50
2.56
778.46
170
6.06
3.49
2.57
775.88
171
6.06
3.48
2.58
773.30
172
6.06
3.46
2.60
770.70
173
6.06
3.45
2.61
768.10
174
6.06
3.44
2.62
765.48
175
6.06
3.43
2.63
762.84
176
6.06
3.42
2.64
760.20
177
6.06
3.41
2.65
757.55
178
6.06
3.39
2.67
754.88
179
6.06
3.38
2.68
752.20
180
6.06
3.37
2.69
749.51
181
6.06
3.36
2.70
746.81
182
6.06
3.35
2.71
744.09
183
6.06
3.33
2.73
741.37
184
6.06
3.32
2.74
738.63
185
6.06
3.31
2.75
735.87
186
6.06
3.30
2.76
733.11
187
6.06
3.28
2.78
730.33
188
6.06
3.27
2.79
727.55
189
6.06
3.26
2.80
724.74
190
6.06
3.25
2.81
721.93
191
6.06
3.23
2.83
719.10
192
6.06
3.22
2.84
716.27
193
6.06
3.21
2.85
713.41
194
6.06
3.20
2.86
710.55
195
6.06
3.18
2.88
707.67
196
6.06
3.17
2.89
704.78
197
6.06
3.16
2.90
701.88
198
6.06
3.14
2.92
698.96
199
6.06
3.13
2.93
696.03
200
6.06
3.12
2.94
693.09
201
6.06
3.10
2.96
690.14
202
6.06
3.09
2.97
687.17
203
6.06
3.08
2.98
684.18
204
6.06
3.06
3.00
681.19
205
6.06
3.05
3.01
678.18
206
6.06
3.04
3.02
675.16
207
6.06
3.02
3.04
672.12
208
6.06
3.01
3.05
669.07
209
6.06
3.00
3.06
666.01
210
6.06
2.98
3.08
662.93
211
6.06
2.97
3.09
659.84
212
6.06
2.96
3.10
656.74
213
6.06
2.94
3.12
653.62
214
6.06
2.93
3.13
650.49
215
6.06
2.91
3.15
647.34
216
6.06
2.90
3.16
644.18
217
6.06
2.89
3.17
641.01
218
6.06
2.87
3.19
637.82
219
6.06
2.86
3.20
634.61
220
6.06
2.84
3.22
631.40
221
6.06
2.83
3.23
628.16
222
6.06
2.81
3.25
624.92
223
6.06
2.80
3.26
621.66
224
6.06
2.78
3.28
618.38
225
6.06
2.77
3.29
615.09
226
6.06
2.76
3.30
611.79
227
6.06
2.74
3.32
608.47
228
6.06
2.73
3.33
605.13
229
6.06
2.71
3.35
601.78
230
6.06
2.70
3.36
598.42
231
6.06
2.68
3.38
595.04
232
6.06
2.67
3.39
591.64
233
6.06
2.65
3.41
588.23
234
6.06
2.63
3.43
584.81
235
6.06
2.62
3.44
581.37
236
6.06
2.60
3.46
577.91
237
6.06
2.59
3.47
574.44
238
6.06
2.57
3.49
570.95
239
6.06
2.56
3.50
567.45
240
6.06
2.54
3.52
563.93
241
6.06
2.53
3.53
560.40
242
6.06
2.51
3.55
556.85
243
6.06
2.49
3.57
553.28
244
6.06
2.48
3.58
549.70
245
6.06
2.46
3.60
546.10
246
6.06
2.45
3.61
542.49
247
6.06
2.43
3.63
538.86
248
6.06
2.41
3.65
535.21
249
6.06
2.40
3.66
531.55
250
6.06
2.38
3.68
527.87
251
6.06
2.36
3.70
524.18
252
6.06
2.35
3.71
520.46
253
6.06
2.33
3.73
516.73
254
6.06
2.31
3.75
512.99
255
6.06
2.30
3.76
509.23
256
6.06
2.28
3.78
505.45
257
6.06
2.26
3.80
501.65
258
6.06
2.25
3.81
497.84
259
6.06
2.23
3.83
494.01
260
6.06
2.21
3.85
490.16
261
6.06
2.20
3.86
486.30
262
6.06
2.18
3.88
482.42
263
6.06
2.16
3.90
478.52
264
6.06
2.14
3.92
474.60
265
6.06
2.13
3.93
470.67
266
6.06
2.11
3.95
466.71
267
6.06
2.09
3.97
462.74
268
6.06
2.07
3.99
458.76
269
6.06
2.05
4.01
454.75
270
6.06
2.04
4.02
450.73
271
6.06
2.02
4.04
446.69
272
6.06
2.00
4.06
442.63
273
6.06
1.98
4.08
438.55
274
6.06
1.96
4.10
434.46
275
6.06
1.95
4.11
430.34
276
6.06
1.93
4.13
426.21
277
6.06
1.91
4.15
422.06
278
6.06
1.89
4.17
417.89
279
6.06
1.87
4.19
413.70
280
6.06
1.85
4.21
409.49
281
6.06
1.83
4.23
405.27
282
6.06
1.82
4.24
401.02
283
6.06
1.80
4.26
396.76
284
6.06
1.78
4.28
392.48
285
6.06
1.76
4.30
388.17
286
6.06
1.74
4.32
383.85
287
6.06
1.72
4.34
379.51
288
6.06
1.70
4.36
375.15
289
6.06
1.68
4.38
370.77
290
6.06
1.66
4.40
366.37
291
6.06
1.64
4.42
361.95
292
6.06
1.62
4.44
357.52
293
6.06
1.60
4.46
353.06
294
6.06
1.58
4.48
348.58
295
6.06
1.56
4.50
344.08
296
6.06
1.54
4.52
339.56
297
6.06
1.52
4.54
335.02
298
6.06
1.50
4.56
330.46
299
6.06
1.48
4.58
325.88
300
6.06
1.46
4.60
321.28
301
6.06
1.44
4.62
316.66
302
6.06
1.42
4.64
312.02
303
6.06
1.40
4.66
307.36
304
6.06
1.38
4.68
302.67
305
6.06
1.36
4.70
297.97
306
6.06
1.33
4.73
293.24
307
6.06
1.31
4.75
288.50
308
6.06
1.29
4.77
283.73
309
6.06
1.27
4.79
278.94
310
6.06
1.25
4.81
274.13
311
6.06
1.23
4.83
269.30
312
6.06
1.21
4.85
264.44
313
6.06
1.18
4.88
259.57
314
6.06
1.16
4.90
254.67
315
6.06
1.14
4.92
249.75
316
6.06
1.12
4.94
244.81
317
6.06
1.10
4.96
239.85
318
6.06
1.07
4.99
234.86
319
6.06
1.05
5.01
229.85
320
6.06
1.03
5.03
224.82
321
6.06
1.01
5.05
219.77
322
6.06
0.98
5.08
214.69
323
6.06
0.96
5.10
209.60
324
6.06
0.94
5.12
204.48
325
6.06
0.92
5.14
199.33
326
6.06
0.89
5.17
194.16
327
6.06
0.87
5.19
188.97
328
6.06
0.85
5.21
183.76
329
6.06
0.82
5.24
178.52
330
6.06
0.80
5.26
173.26
331
6.06
0.78
5.28
167.98
332
6.06
0.75
5.31
162.67
333
6.06
0.73
5.33
157.34
334
6.06
0.70
5.36
151.98
335
6.06
0.68
5.38
146.61
336
6.06
0.66
5.40
141.20
337
6.06
0.63
5.43
135.77
338
6.06
0.61
5.45
130.32
339
6.06
0.58
5.48
124.85
340
6.06
0.56
5.50
119.35
341
6.06
0.53
5.53
113.82
342
6.06
0.51
5.55
108.27
343
6.06
0.48
5.58
102.69
344
6.06
0.46
5.60
97.09
345
6.06
0.43
5.63
91.47
346
6.06
0.41
5.65
85.82
347
6.06
0.38
5.68
80.14
348
6.06
0.36
5.70
74.44
349
6.06
0.33
5.73
68.72
350
6.06
0.31
5.75
62.96
351
6.06
0.28
5.78
57.19
352
6.06
0.26
5.80
51.38
353
6.06
0.23
5.83
45.55
354
6.06
0.20
5.86
39.70
355
6.06
0.18
5.88
33.81
356
6.06
0.15
5.91
27.91
357
6.06
0.12
5.94
21.97
358
6.06
0.10
5.96
16.01
359
6.06
0.07
5.99
10.02
360
6.06
0.04
6.02
4.01
361
4.02
0.02
4.01
0.00
Totals
2,185.62
1,102.62
1,083.00

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