Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 8.40  
 

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
8.40
7.74
0.67
1,091.34
2
8.40
7.73
0.67
1,090.67
3
8.40
7.73
0.67
1,089.99
4
8.40
7.72
0.68
1,089.31
5
8.40
7.72
0.68
1,088.63
6
8.40
7.71
0.69
1,087.94
7
8.40
7.71
0.69
1,087.24
8
8.40
7.70
0.70
1,086.55
9
8.40
7.70
0.70
1,085.84
10
8.40
7.69
0.71
1,085.13
11
8.40
7.69
0.71
1,084.42
12
8.40
7.68
0.72
1,083.70
13
8.40
7.68
0.72
1,082.98
14
8.40
7.67
0.73
1,082.25
15
8.40
7.67
0.73
1,081.51
16
8.40
7.66
0.74
1,080.78
17
8.40
7.66
0.74
1,080.03
18
8.40
7.65
0.75
1,079.28
19
8.40
7.64
0.76
1,078.53
20
8.40
7.64
0.76
1,077.77
21
8.40
7.63
0.77
1,077.00
22
8.40
7.63
0.77
1,076.23
23
8.40
7.62
0.78
1,075.45
24
8.40
7.62
0.78
1,074.67
25
8.40
7.61
0.79
1,073.88
26
8.40
7.61
0.79
1,073.09
27
8.40
7.60
0.80
1,072.29
28
8.40
7.60
0.80
1,071.49
29
8.40
7.59
0.81
1,070.67
30
8.40
7.58
0.82
1,069.86
31
8.40
7.58
0.82
1,069.04
32
8.40
7.57
0.83
1,068.21
33
8.40
7.57
0.83
1,067.38
34
8.40
7.56
0.84
1,066.54
35
8.40
7.55
0.85
1,065.69
36
8.40
7.55
0.85
1,064.84
37
8.40
7.54
0.86
1,063.98
38
8.40
7.54
0.86
1,063.12
39
8.40
7.53
0.87
1,062.25
40
8.40
7.52
0.88
1,061.37
41
8.40
7.52
0.88
1,060.49
42
8.40
7.51
0.89
1,059.60
43
8.40
7.51
0.89
1,058.71
44
8.40
7.50
0.90
1,057.81
45
8.40
7.49
0.91
1,056.90
46
8.40
7.49
0.91
1,055.99
47
8.40
7.48
0.92
1,055.07
48
8.40
7.47
0.93
1,054.14
49
8.40
7.47
0.93
1,053.21
50
8.40
7.46
0.94
1,052.27
51
8.40
7.45
0.95
1,051.32
52
8.40
7.45
0.95
1,050.37
53
8.40
7.44
0.96
1,049.41
54
8.40
7.43
0.97
1,048.44
55
8.40
7.43
0.97
1,047.47
56
8.40
7.42
0.98
1,046.49
57
8.40
7.41
0.99
1,045.50
58
8.40
7.41
0.99
1,044.51
59
8.40
7.40
1.00
1,043.50
60
8.40
7.39
1.01
1,042.50
61
8.40
7.38
1.02
1,041.48
62
8.40
7.38
1.02
1,040.46
63
8.40
7.37
1.03
1,039.43
64
8.40
7.36
1.04
1,038.39
65
8.40
7.36
1.04
1,037.35
66
8.40
7.35
1.05
1,036.29
67
8.40
7.34
1.06
1,035.23
68
8.40
7.33
1.07
1,034.17
69
8.40
7.33
1.07
1,033.09
70
8.40
7.32
1.08
1,032.01
71
8.40
7.31
1.09
1,030.92
72
8.40
7.30
1.10
1,029.82
73
8.40
7.29
1.11
1,028.72
74
8.40
7.29
1.11
1,027.60
75
8.40
7.28
1.12
1,026.48
76
8.40
7.27
1.13
1,025.35
77
8.40
7.26
1.14
1,024.22
78
8.40
7.25
1.15
1,023.07
79
8.40
7.25
1.15
1,021.92
80
8.40
7.24
1.16
1,020.76
81
8.40
7.23
1.17
1,019.59
82
8.40
7.22
1.18
1,018.41
83
8.40
7.21
1.19
1,017.22
84
8.40
7.21
1.19
1,016.03
85
8.40
7.20
1.20
1,014.82
86
8.40
7.19
1.21
1,013.61
87
8.40
7.18
1.22
1,012.39
88
8.40
7.17
1.23
1,011.16
89
8.40
7.16
1.24
1,009.93
90
8.40
7.15
1.25
1,008.68
91
8.40
7.14
1.26
1,007.42
92
8.40
7.14
1.26
1,006.16
93
8.40
7.13
1.27
1,004.89
94
8.40
7.12
1.28
1,003.61
95
8.40
7.11
1.29
1,002.31
96
8.40
7.10
1.30
1,001.01
97
8.40
7.09
1.31
999.70
98
8.40
7.08
1.32
998.39
99
8.40
7.07
1.33
997.06
100
8.40
7.06
1.34
995.72
101
8.40
7.05
1.35
994.37
102
8.40
7.04
1.36
993.02
103
8.40
7.03
1.37
991.65
104
8.40
7.02
1.38
990.27
105
8.40
7.01
1.39
988.89
106
8.40
7.00
1.40
987.49
107
8.40
6.99
1.41
986.09
108
8.40
6.98
1.42
984.67
109
8.40
6.97
1.43
983.25
110
8.40
6.96
1.44
981.81
111
8.40
6.95
1.45
980.37
112
8.40
6.94
1.46
978.91
113
8.40
6.93
1.47
977.45
114
8.40
6.92
1.48
975.97
115
8.40
6.91
1.49
974.48
116
8.40
6.90
1.50
972.98
117
8.40
6.89
1.51
971.48
118
8.40
6.88
1.52
969.96
119
8.40
6.87
1.53
968.43
120
8.40
6.86
1.54
966.89
121
8.40
6.85
1.55
965.34
122
8.40
6.84
1.56
963.77
123
8.40
6.83
1.57
962.20
124
8.40
6.82
1.58
960.62
125
8.40
6.80
1.60
959.02
126
8.40
6.79
1.61
957.41
127
8.40
6.78
1.62
955.80
128
8.40
6.77
1.63
954.17
129
8.40
6.76
1.64
952.52
130
8.40
6.75
1.65
950.87
131
8.40
6.74
1.66
949.21
132
8.40
6.72
1.68
947.53
133
8.40
6.71
1.69
945.84
134
8.40
6.70
1.70
944.14
135
8.40
6.69
1.71
942.43
136
8.40
6.68
1.72
940.71
137
8.40
6.66
1.74
938.97
138
8.40
6.65
1.75
937.22
139
8.40
6.64
1.76
935.46
140
8.40
6.63
1.77
933.68
141
8.40
6.61
1.79
931.90
142
8.40
6.60
1.80
930.10
143
8.40
6.59
1.81
928.29
144
8.40
6.58
1.82
926.46
145
8.40
6.56
1.84
924.63
146
8.40
6.55
1.85
922.77
147
8.40
6.54
1.86
920.91
148
8.40
6.52
1.88
919.03
149
8.40
6.51
1.89
917.14
150
8.40
6.50
1.90
915.24
151
8.40
6.48
1.92
913.32
152
8.40
6.47
1.93
911.39
153
8.40
6.46
1.94
909.45
154
8.40
6.44
1.96
907.49
155
8.40
6.43
1.97
905.52
156
8.40
6.41
1.99
903.53
157
8.40
6.40
2.00
901.53
158
8.40
6.39
2.01
899.52
159
8.40
6.37
2.03
897.49
160
8.40
6.36
2.04
895.45
161
8.40
6.34
2.06
893.39
162
8.40
6.33
2.07
891.32
163
8.40
6.31
2.09
889.23
164
8.40
6.30
2.10
887.13
165
8.40
6.28
2.12
885.01
166
8.40
6.27
2.13
882.88
167
8.40
6.25
2.15
880.74
168
8.40
6.24
2.16
878.58
169
8.40
6.22
2.18
876.40
170
8.40
6.21
2.19
874.21
171
8.40
6.19
2.21
872.00
172
8.40
6.18
2.22
869.78
173
8.40
6.16
2.24
867.54
174
8.40
6.15
2.25
865.28
175
8.40
6.13
2.27
863.01
176
8.40
6.11
2.29
860.72
177
8.40
6.10
2.30
858.42
178
8.40
6.08
2.32
856.10
179
8.40
6.06
2.34
853.76
180
8.40
6.05
2.35
851.41
181
8.40
6.03
2.37
849.04
182
8.40
6.01
2.39
846.66
183
8.40
6.00
2.40
844.25
184
8.40
5.98
2.42
841.83
185
8.40
5.96
2.44
839.40
186
8.40
5.95
2.45
836.94
187
8.40
5.93
2.47
834.47
188
8.40
5.91
2.49
831.98
189
8.40
5.89
2.51
829.48
190
8.40
5.88
2.52
826.95
191
8.40
5.86
2.54
824.41
192
8.40
5.84
2.56
821.85
193
8.40
5.82
2.58
819.27
194
8.40
5.80
2.60
816.67
195
8.40
5.78
2.62
814.06
196
8.40
5.77
2.63
811.42
197
8.40
5.75
2.65
808.77
198
8.40
5.73
2.67
806.10
199
8.40
5.71
2.69
803.41
200
8.40
5.69
2.71
800.70
201
8.40
5.67
2.73
797.97
202
8.40
5.65
2.75
795.22
203
8.40
5.63
2.77
792.46
204
8.40
5.61
2.79
789.67
205
8.40
5.59
2.81
786.86
206
8.40
5.57
2.83
784.04
207
8.40
5.55
2.85
781.19
208
8.40
5.53
2.87
778.32
209
8.40
5.51
2.89
775.44
210
8.40
5.49
2.91
772.53
211
8.40
5.47
2.93
769.60
212
8.40
5.45
2.95
766.65
213
8.40
5.43
2.97
763.68
214
8.40
5.41
2.99
760.69
215
8.40
5.39
3.01
757.68
216
8.40
5.37
3.03
754.65
217
8.40
5.35
3.05
751.59
218
8.40
5.32
3.08
748.52
219
8.40
5.30
3.10
745.42
220
8.40
5.28
3.12
742.30
221
8.40
5.26
3.14
739.16
222
8.40
5.24
3.16
735.99
223
8.40
5.21
3.19
732.81
224
8.40
5.19
3.21
729.60
225
8.40
5.17
3.23
726.37
226
8.40
5.15
3.25
723.11
227
8.40
5.12
3.28
719.83
228
8.40
5.10
3.30
716.53
229
8.40
5.08
3.32
713.21
230
8.40
5.05
3.35
709.86
231
8.40
5.03
3.37
706.49
232
8.40
5.00
3.40
703.09
233
8.40
4.98
3.42
699.67
234
8.40
4.96
3.44
696.23
235
8.40
4.93
3.47
692.76
236
8.40
4.91
3.49
689.27
237
8.40
4.88
3.52
685.75
238
8.40
4.86
3.54
682.21
239
8.40
4.83
3.57
678.64
240
8.40
4.81
3.59
675.05
241
8.40
4.78
3.62
671.43
242
8.40
4.76
3.64
667.78
243
8.40
4.73
3.67
664.11
244
8.40
4.70
3.70
660.42
245
8.40
4.68
3.72
656.70
246
8.40
4.65
3.75
652.95
247
8.40
4.63
3.77
649.17
248
8.40
4.60
3.80
645.37
249
8.40
4.57
3.83
641.54
250
8.40
4.54
3.86
637.69
251
8.40
4.52
3.88
633.80
252
8.40
4.49
3.91
629.89
253
8.40
4.46
3.94
625.95
254
8.40
4.43
3.97
621.99
255
8.40
4.41
3.99
617.99
256
8.40
4.38
4.02
613.97
257
8.40
4.35
4.05
609.92
258
8.40
4.32
4.08
605.84
259
8.40
4.29
4.11
601.73
260
8.40
4.26
4.14
597.59
261
8.40
4.23
4.17
593.43
262
8.40
4.20
4.20
589.23
263
8.40
4.17
4.23
585.00
264
8.40
4.14
4.26
580.75
265
8.40
4.11
4.29
576.46
266
8.40
4.08
4.32
572.14
267
8.40
4.05
4.35
567.80
268
8.40
4.02
4.38
563.42
269
8.40
3.99
4.41
559.01
270
8.40
3.96
4.44
554.57
271
8.40
3.93
4.47
550.10
272
8.40
3.90
4.50
545.59
273
8.40
3.86
4.54
541.06
274
8.40
3.83
4.57
536.49
275
8.40
3.80
4.60
531.89
276
8.40
3.77
4.63
527.26
277
8.40
3.73
4.67
522.59
278
8.40
3.70
4.70
517.90
279
8.40
3.67
4.73
513.16
280
8.40
3.63
4.77
508.40
281
8.40
3.60
4.80
503.60
282
8.40
3.57
4.83
498.77
283
8.40
3.53
4.87
493.90
284
8.40
3.50
4.90
489.00
285
8.40
3.46
4.94
484.06
286
8.40
3.43
4.97
479.09
287
8.40
3.39
5.01
474.09
288
8.40
3.36
5.04
469.04
289
8.40
3.32
5.08
463.97
290
8.40
3.29
5.11
458.85
291
8.40
3.25
5.15
453.70
292
8.40
3.21
5.19
448.52
293
8.40
3.18
5.22
443.29
294
8.40
3.14
5.26
438.03
295
8.40
3.10
5.30
432.74
296
8.40
3.07
5.33
427.40
297
8.40
3.03
5.37
422.03
298
8.40
2.99
5.41
416.62
299
8.40
2.95
5.45
411.17
300
8.40
2.91
5.49
405.68
301
8.40
2.87
5.53
400.15
302
8.40
2.83
5.57
394.59
303
8.40
2.80
5.60
388.98
304
8.40
2.76
5.64
383.34
305
8.40
2.72
5.68
377.65
306
8.40
2.68
5.72
371.93
307
8.40
2.63
5.77
366.16
308
8.40
2.59
5.81
360.36
309
8.40
2.55
5.85
354.51
310
8.40
2.51
5.89
348.62
311
8.40
2.47
5.93
342.69
312
8.40
2.43
5.97
336.72
313
8.40
2.39
6.01
330.70
314
8.40
2.34
6.06
324.65
315
8.40
2.30
6.10
318.55
316
8.40
2.26
6.14
312.40
317
8.40
2.21
6.19
306.21
318
8.40
2.17
6.23
299.98
319
8.40
2.12
6.28
293.71
320
8.40
2.08
6.32
287.39
321
8.40
2.04
6.36
281.02
322
8.40
1.99
6.41
274.62
323
8.40
1.95
6.45
268.16
324
8.40
1.90
6.50
261.66
325
8.40
1.85
6.55
255.11
326
8.40
1.81
6.59
248.52
327
8.40
1.76
6.64
241.88
328
8.40
1.71
6.69
235.19
329
8.40
1.67
6.73
228.46
330
8.40
1.62
6.78
221.68
331
8.40
1.57
6.83
214.85
332
8.40
1.52
6.88
207.97
333
8.40
1.47
6.93
201.04
334
8.40
1.42
6.98
194.07
335
8.40
1.37
7.03
187.04
336
8.40
1.32
7.08
179.97
337
8.40
1.27
7.13
172.84
338
8.40
1.22
7.18
165.67
339
8.40
1.17
7.23
158.44
340
8.40
1.12
7.28
151.16
341
8.40
1.07
7.33
143.83
342
8.40
1.02
7.38
136.45
343
8.40
0.97
7.43
129.02
344
8.40
0.91
7.49
121.53
345
8.40
0.86
7.54
113.99
346
8.40
0.81
7.59
106.40
347
8.40
0.75
7.65
98.75
348
8.40
0.70
7.70
91.05
349
8.40
0.64
7.76
83.30
350
8.40
0.59
7.81
75.49
351
8.40
0.53
7.87
67.62
352
8.40
0.48
7.92
59.70
353
8.40
0.42
7.98
51.73
354
8.40
0.37
8.03
43.69
355
8.40
0.31
8.09
35.60
356
8.40
0.25
8.15
27.45
357
8.40
0.19
8.21
19.25
358
8.40
0.14
8.26
10.98
359
8.40
0.08
8.32
2.66
360
2.68
0.02
2.66
0.00
Totals
3,018.28
1,926.28
1,092.00

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