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
7.51
0.69
1,091.31
2
8.20
7.50
0.70
1,090.61
3
8.20
7.50
0.70
1,089.91
4
8.20
7.49
0.71
1,089.20
5
8.20
7.49
0.71
1,088.49
6
8.20
7.48
0.72
1,087.77
7
8.20
7.48
0.72
1,087.05
8
8.20
7.47
0.73
1,086.32
9
8.20
7.47
0.73
1,085.59
10
8.20
7.46
0.74
1,084.86
11
8.20
7.46
0.74
1,084.12
12
8.20
7.45
0.75
1,083.37
13
8.20
7.45
0.75
1,082.62
14
8.20
7.44
0.76
1,081.86
15
8.20
7.44
0.76
1,081.10
16
8.20
7.43
0.77
1,080.33
17
8.20
7.43
0.77
1,079.56
18
8.20
7.42
0.78
1,078.78
19
8.20
7.42
0.78
1,078.00
20
8.20
7.41
0.79
1,077.21
21
8.20
7.41
0.79
1,076.41
22
8.20
7.40
0.80
1,075.61
23
8.20
7.39
0.81
1,074.81
24
8.20
7.39
0.81
1,074.00
25
8.20
7.38
0.82
1,073.18
26
8.20
7.38
0.82
1,072.36
27
8.20
7.37
0.83
1,071.53
28
8.20
7.37
0.83
1,070.70
29
8.20
7.36
0.84
1,069.86
30
8.20
7.36
0.84
1,069.01
31
8.20
7.35
0.85
1,068.16
32
8.20
7.34
0.86
1,067.31
33
8.20
7.34
0.86
1,066.45
34
8.20
7.33
0.87
1,065.58
35
8.20
7.33
0.87
1,064.70
36
8.20
7.32
0.88
1,063.82
37
8.20
7.31
0.89
1,062.94
38
8.20
7.31
0.89
1,062.04
39
8.20
7.30
0.90
1,061.15
40
8.20
7.30
0.90
1,060.24
41
8.20
7.29
0.91
1,059.33
42
8.20
7.28
0.92
1,058.41
43
8.20
7.28
0.92
1,057.49
44
8.20
7.27
0.93
1,056.56
45
8.20
7.26
0.94
1,055.62
46
8.20
7.26
0.94
1,054.68
47
8.20
7.25
0.95
1,053.73
48
8.20
7.24
0.96
1,052.78
49
8.20
7.24
0.96
1,051.81
50
8.20
7.23
0.97
1,050.85
51
8.20
7.22
0.98
1,049.87
52
8.20
7.22
0.98
1,048.89
53
8.20
7.21
0.99
1,047.90
54
8.20
7.20
1.00
1,046.90
55
8.20
7.20
1.00
1,045.90
56
8.20
7.19
1.01
1,044.89
57
8.20
7.18
1.02
1,043.88
58
8.20
7.18
1.02
1,042.85
59
8.20
7.17
1.03
1,041.82
60
8.20
7.16
1.04
1,040.78
61
8.20
7.16
1.04
1,039.74
62
8.20
7.15
1.05
1,038.69
63
8.20
7.14
1.06
1,037.63
64
8.20
7.13
1.07
1,036.56
65
8.20
7.13
1.07
1,035.49
66
8.20
7.12
1.08
1,034.41
67
8.20
7.11
1.09
1,033.32
68
8.20
7.10
1.10
1,032.22
69
8.20
7.10
1.10
1,031.12
70
8.20
7.09
1.11
1,030.01
71
8.20
7.08
1.12
1,028.89
72
8.20
7.07
1.13
1,027.76
73
8.20
7.07
1.13
1,026.63
74
8.20
7.06
1.14
1,025.49
75
8.20
7.05
1.15
1,024.34
76
8.20
7.04
1.16
1,023.18
77
8.20
7.03
1.17
1,022.01
78
8.20
7.03
1.17
1,020.84
79
8.20
7.02
1.18
1,019.66
80
8.20
7.01
1.19
1,018.47
81
8.20
7.00
1.20
1,017.27
82
8.20
6.99
1.21
1,016.07
83
8.20
6.99
1.21
1,014.85
84
8.20
6.98
1.22
1,013.63
85
8.20
6.97
1.23
1,012.40
86
8.20
6.96
1.24
1,011.16
87
8.20
6.95
1.25
1,009.91
88
8.20
6.94
1.26
1,008.65
89
8.20
6.93
1.27
1,007.39
90
8.20
6.93
1.27
1,006.11
91
8.20
6.92
1.28
1,004.83
92
8.20
6.91
1.29
1,003.54
93
8.20
6.90
1.30
1,002.24
94
8.20
6.89
1.31
1,000.93
95
8.20
6.88
1.32
999.61
96
8.20
6.87
1.33
998.28
97
8.20
6.86
1.34
996.94
98
8.20
6.85
1.35
995.60
99
8.20
6.84
1.36
994.24
100
8.20
6.84
1.36
992.88
101
8.20
6.83
1.37
991.50
102
8.20
6.82
1.38
990.12
103
8.20
6.81
1.39
988.73
104
8.20
6.80
1.40
987.33
105
8.20
6.79
1.41
985.91
106
8.20
6.78
1.42
984.49
107
8.20
6.77
1.43
983.06
108
8.20
6.76
1.44
981.62
109
8.20
6.75
1.45
980.17
110
8.20
6.74
1.46
978.71
111
8.20
6.73
1.47
977.23
112
8.20
6.72
1.48
975.75
113
8.20
6.71
1.49
974.26
114
8.20
6.70
1.50
972.76
115
8.20
6.69
1.51
971.25
116
8.20
6.68
1.52
969.72
117
8.20
6.67
1.53
968.19
118
8.20
6.66
1.54
966.65
119
8.20
6.65
1.55
965.09
120
8.20
6.64
1.56
963.53
121
8.20
6.62
1.58
961.95
122
8.20
6.61
1.59
960.37
123
8.20
6.60
1.60
958.77
124
8.20
6.59
1.61
957.16
125
8.20
6.58
1.62
955.54
126
8.20
6.57
1.63
953.91
127
8.20
6.56
1.64
952.27
128
8.20
6.55
1.65
950.61
129
8.20
6.54
1.66
948.95
130
8.20
6.52
1.68
947.27
131
8.20
6.51
1.69
945.59
132
8.20
6.50
1.70
943.89
133
8.20
6.49
1.71
942.18
134
8.20
6.48
1.72
940.45
135
8.20
6.47
1.73
938.72
136
8.20
6.45
1.75
936.97
137
8.20
6.44
1.76
935.21
138
8.20
6.43
1.77
933.44
139
8.20
6.42
1.78
931.66
140
8.20
6.41
1.79
929.87
141
8.20
6.39
1.81
928.06
142
8.20
6.38
1.82
926.24
143
8.20
6.37
1.83
924.41
144
8.20
6.36
1.84
922.56
145
8.20
6.34
1.86
920.71
146
8.20
6.33
1.87
918.84
147
8.20
6.32
1.88
916.95
148
8.20
6.30
1.90
915.06
149
8.20
6.29
1.91
913.15
150
8.20
6.28
1.92
911.23
151
8.20
6.26
1.94
909.29
152
8.20
6.25
1.95
907.34
153
8.20
6.24
1.96
905.38
154
8.20
6.22
1.98
903.40
155
8.20
6.21
1.99
901.42
156
8.20
6.20
2.00
899.41
157
8.20
6.18
2.02
897.40
158
8.20
6.17
2.03
895.37
159
8.20
6.16
2.04
893.32
160
8.20
6.14
2.06
891.26
161
8.20
6.13
2.07
889.19
162
8.20
6.11
2.09
887.10
163
8.20
6.10
2.10
885.00
164
8.20
6.08
2.12
882.89
165
8.20
6.07
2.13
880.76
166
8.20
6.06
2.14
878.61
167
8.20
6.04
2.16
876.45
168
8.20
6.03
2.17
874.28
169
8.20
6.01
2.19
872.09
170
8.20
6.00
2.20
869.88
171
8.20
5.98
2.22
867.66
172
8.20
5.97
2.23
865.43
173
8.20
5.95
2.25
863.18
174
8.20
5.93
2.27
860.91
175
8.20
5.92
2.28
858.63
176
8.20
5.90
2.30
856.34
177
8.20
5.89
2.31
854.02
178
8.20
5.87
2.33
851.69
179
8.20
5.86
2.34
849.35
180
8.20
5.84
2.36
846.99
181
8.20
5.82
2.38
844.61
182
8.20
5.81
2.39
842.22
183
8.20
5.79
2.41
839.81
184
8.20
5.77
2.43
837.38
185
8.20
5.76
2.44
834.94
186
8.20
5.74
2.46
832.48
187
8.20
5.72
2.48
830.00
188
8.20
5.71
2.49
827.51
189
8.20
5.69
2.51
825.00
190
8.20
5.67
2.53
822.47
191
8.20
5.65
2.55
819.92
192
8.20
5.64
2.56
817.36
193
8.20
5.62
2.58
814.78
194
8.20
5.60
2.60
812.18
195
8.20
5.58
2.62
809.57
196
8.20
5.57
2.63
806.93
197
8.20
5.55
2.65
804.28
198
8.20
5.53
2.67
801.61
199
8.20
5.51
2.69
798.92
200
8.20
5.49
2.71
796.21
201
8.20
5.47
2.73
793.49
202
8.20
5.46
2.74
790.74
203
8.20
5.44
2.76
787.98
204
8.20
5.42
2.78
785.20
205
8.20
5.40
2.80
782.39
206
8.20
5.38
2.82
779.57
207
8.20
5.36
2.84
776.73
208
8.20
5.34
2.86
773.87
209
8.20
5.32
2.88
770.99
210
8.20
5.30
2.90
768.09
211
8.20
5.28
2.92
765.17
212
8.20
5.26
2.94
762.24
213
8.20
5.24
2.96
759.28
214
8.20
5.22
2.98
756.30
215
8.20
5.20
3.00
753.29
216
8.20
5.18
3.02
750.27
217
8.20
5.16
3.04
747.23
218
8.20
5.14
3.06
744.17
219
8.20
5.12
3.08
741.09
220
8.20
5.09
3.11
737.98
221
8.20
5.07
3.13
734.85
222
8.20
5.05
3.15
731.71
223
8.20
5.03
3.17
728.54
224
8.20
5.01
3.19
725.35
225
8.20
4.99
3.21
722.13
226
8.20
4.96
3.24
718.90
227
8.20
4.94
3.26
715.64
228
8.20
4.92
3.28
712.36
229
8.20
4.90
3.30
709.06
230
8.20
4.87
3.33
705.73
231
8.20
4.85
3.35
702.38
232
8.20
4.83
3.37
699.01
233
8.20
4.81
3.39
695.62
234
8.20
4.78
3.42
692.20
235
8.20
4.76
3.44
688.76
236
8.20
4.74
3.46
685.29
237
8.20
4.71
3.49
681.81
238
8.20
4.69
3.51
678.29
239
8.20
4.66
3.54
674.76
240
8.20
4.64
3.56
671.20
241
8.20
4.61
3.59
667.61
242
8.20
4.59
3.61
664.00
243
8.20
4.56
3.64
660.36
244
8.20
4.54
3.66
656.70
245
8.20
4.51
3.69
653.02
246
8.20
4.49
3.71
649.31
247
8.20
4.46
3.74
645.57
248
8.20
4.44
3.76
641.81
249
8.20
4.41
3.79
638.02
250
8.20
4.39
3.81
634.21
251
8.20
4.36
3.84
630.37
252
8.20
4.33
3.87
626.50
253
8.20
4.31
3.89
622.61
254
8.20
4.28
3.92
618.69
255
8.20
4.25
3.95
614.75
256
8.20
4.23
3.97
610.77
257
8.20
4.20
4.00
606.77
258
8.20
4.17
4.03
602.74
259
8.20
4.14
4.06
598.69
260
8.20
4.12
4.08
594.60
261
8.20
4.09
4.11
590.49
262
8.20
4.06
4.14
586.35
263
8.20
4.03
4.17
582.18
264
8.20
4.00
4.20
577.98
265
8.20
3.97
4.23
573.76
266
8.20
3.94
4.26
569.50
267
8.20
3.92
4.28
565.22
268
8.20
3.89
4.31
560.90
269
8.20
3.86
4.34
556.56
270
8.20
3.83
4.37
552.19
271
8.20
3.80
4.40
547.78
272
8.20
3.77
4.43
543.35
273
8.20
3.74
4.46
538.88
274
8.20
3.70
4.50
534.39
275
8.20
3.67
4.53
529.86
276
8.20
3.64
4.56
525.30
277
8.20
3.61
4.59
520.72
278
8.20
3.58
4.62
516.10
279
8.20
3.55
4.65
511.44
280
8.20
3.52
4.68
506.76
281
8.20
3.48
4.72
502.04
282
8.20
3.45
4.75
497.30
283
8.20
3.42
4.78
492.51
284
8.20
3.39
4.81
487.70
285
8.20
3.35
4.85
482.85
286
8.20
3.32
4.88
477.97
287
8.20
3.29
4.91
473.06
288
8.20
3.25
4.95
468.11
289
8.20
3.22
4.98
463.13
290
8.20
3.18
5.02
458.11
291
8.20
3.15
5.05
453.06
292
8.20
3.11
5.09
447.98
293
8.20
3.08
5.12
442.86
294
8.20
3.04
5.16
437.70
295
8.20
3.01
5.19
432.51
296
8.20
2.97
5.23
427.29
297
8.20
2.94
5.26
422.02
298
8.20
2.90
5.30
416.72
299
8.20
2.86
5.34
411.39
300
8.20
2.83
5.37
406.02
301
8.20
2.79
5.41
400.61
302
8.20
2.75
5.45
395.16
303
8.20
2.72
5.48
389.68
304
8.20
2.68
5.52
384.16
305
8.20
2.64
5.56
378.60
306
8.20
2.60
5.60
373.00
307
8.20
2.56
5.64
367.37
308
8.20
2.53
5.67
361.69
309
8.20
2.49
5.71
355.98
310
8.20
2.45
5.75
350.23
311
8.20
2.41
5.79
344.43
312
8.20
2.37
5.83
338.60
313
8.20
2.33
5.87
332.73
314
8.20
2.29
5.91
326.82
315
8.20
2.25
5.95
320.87
316
8.20
2.21
5.99
314.87
317
8.20
2.16
6.04
308.84
318
8.20
2.12
6.08
302.76
319
8.20
2.08
6.12
296.64
320
8.20
2.04
6.16
290.48
321
8.20
2.00
6.20
284.28
322
8.20
1.95
6.25
278.03
323
8.20
1.91
6.29
271.74
324
8.20
1.87
6.33
265.41
325
8.20
1.82
6.38
259.04
326
8.20
1.78
6.42
252.62
327
8.20
1.74
6.46
246.15
328
8.20
1.69
6.51
239.65
329
8.20
1.65
6.55
233.09
330
8.20
1.60
6.60
226.50
331
8.20
1.56
6.64
219.85
332
8.20
1.51
6.69
213.16
333
8.20
1.47
6.73
206.43
334
8.20
1.42
6.78
199.65
335
8.20
1.37
6.83
192.82
336
8.20
1.33
6.87
185.95
337
8.20
1.28
6.92
179.03
338
8.20
1.23
6.97
172.06
339
8.20
1.18
7.02
165.04
340
8.20
1.13
7.07
157.97
341
8.20
1.09
7.11
150.86
342
8.20
1.04
7.16
143.70
343
8.20
0.99
7.21
136.49
344
8.20
0.94
7.26
129.22
345
8.20
0.89
7.31
121.91
346
8.20
0.84
7.36
114.55
347
8.20
0.79
7.41
107.14
348
8.20
0.74
7.46
99.67
349
8.20
0.69
7.51
92.16
350
8.20
0.63
7.57
84.59
351
8.20
0.58
7.62
76.97
352
8.20
0.53
7.67
69.30
353
8.20
0.48
7.72
61.58
354
8.20
0.42
7.78
53.80
355
8.20
0.37
7.83
45.97
356
8.20
0.32
7.88
38.09
357
8.20
0.26
7.94
30.15
358
8.20
0.21
7.99
22.16
359
8.20
0.15
8.05
14.11
360
8.20
0.10
8.10
6.01
361
6.05
0.04
6.01
0.00
Totals
2,958.05
1,866.05
1,092.00

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