Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 8.49  
 

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
8.49
7.85
0.64
1,091.36
2
8.49
7.84
0.65
1,090.71
3
8.49
7.84
0.65
1,090.06
4
8.49
7.83
0.66
1,089.41
5
8.49
7.83
0.66
1,088.75
6
8.49
7.83
0.66
1,088.08
7
8.49
7.82
0.67
1,087.41
8
8.49
7.82
0.67
1,086.74
9
8.49
7.81
0.68
1,086.06
10
8.49
7.81
0.68
1,085.38
11
8.49
7.80
0.69
1,084.69
12
8.49
7.80
0.69
1,083.99
13
8.49
7.79
0.70
1,083.29
14
8.49
7.79
0.70
1,082.59
15
8.49
7.78
0.71
1,081.88
16
8.49
7.78
0.71
1,081.17
17
8.49
7.77
0.72
1,080.45
18
8.49
7.77
0.72
1,079.72
19
8.49
7.76
0.73
1,079.00
20
8.49
7.76
0.73
1,078.26
21
8.49
7.75
0.74
1,077.52
22
8.49
7.74
0.75
1,076.78
23
8.49
7.74
0.75
1,076.02
24
8.49
7.73
0.76
1,075.27
25
8.49
7.73
0.76
1,074.51
26
8.49
7.72
0.77
1,073.74
27
8.49
7.72
0.77
1,072.97
28
8.49
7.71
0.78
1,072.19
29
8.49
7.71
0.78
1,071.41
30
8.49
7.70
0.79
1,070.62
31
8.49
7.70
0.79
1,069.82
32
8.49
7.69
0.80
1,069.02
33
8.49
7.68
0.81
1,068.21
34
8.49
7.68
0.81
1,067.40
35
8.49
7.67
0.82
1,066.58
36
8.49
7.67
0.82
1,065.76
37
8.49
7.66
0.83
1,064.93
38
8.49
7.65
0.84
1,064.09
39
8.49
7.65
0.84
1,063.25
40
8.49
7.64
0.85
1,062.40
41
8.49
7.64
0.85
1,061.55
42
8.49
7.63
0.86
1,060.69
43
8.49
7.62
0.87
1,059.82
44
8.49
7.62
0.87
1,058.95
45
8.49
7.61
0.88
1,058.07
46
8.49
7.60
0.89
1,057.19
47
8.49
7.60
0.89
1,056.30
48
8.49
7.59
0.90
1,055.40
49
8.49
7.59
0.90
1,054.49
50
8.49
7.58
0.91
1,053.58
51
8.49
7.57
0.92
1,052.67
52
8.49
7.57
0.92
1,051.74
53
8.49
7.56
0.93
1,050.81
54
8.49
7.55
0.94
1,049.87
55
8.49
7.55
0.94
1,048.93
56
8.49
7.54
0.95
1,047.98
57
8.49
7.53
0.96
1,047.02
58
8.49
7.53
0.96
1,046.06
59
8.49
7.52
0.97
1,045.09
60
8.49
7.51
0.98
1,044.11
61
8.49
7.50
0.99
1,043.12
62
8.49
7.50
0.99
1,042.13
63
8.49
7.49
1.00
1,041.13
64
8.49
7.48
1.01
1,040.12
65
8.49
7.48
1.01
1,039.11
66
8.49
7.47
1.02
1,038.09
67
8.49
7.46
1.03
1,037.06
68
8.49
7.45
1.04
1,036.02
69
8.49
7.45
1.04
1,034.98
70
8.49
7.44
1.05
1,033.93
71
8.49
7.43
1.06
1,032.87
72
8.49
7.42
1.07
1,031.80
73
8.49
7.42
1.07
1,030.73
74
8.49
7.41
1.08
1,029.65
75
8.49
7.40
1.09
1,028.56
76
8.49
7.39
1.10
1,027.46
77
8.49
7.38
1.11
1,026.36
78
8.49
7.38
1.11
1,025.24
79
8.49
7.37
1.12
1,024.12
80
8.49
7.36
1.13
1,022.99
81
8.49
7.35
1.14
1,021.85
82
8.49
7.34
1.15
1,020.71
83
8.49
7.34
1.15
1,019.56
84
8.49
7.33
1.16
1,018.39
85
8.49
7.32
1.17
1,017.22
86
8.49
7.31
1.18
1,016.04
87
8.49
7.30
1.19
1,014.86
88
8.49
7.29
1.20
1,013.66
89
8.49
7.29
1.20
1,012.46
90
8.49
7.28
1.21
1,011.24
91
8.49
7.27
1.22
1,010.02
92
8.49
7.26
1.23
1,008.79
93
8.49
7.25
1.24
1,007.55
94
8.49
7.24
1.25
1,006.31
95
8.49
7.23
1.26
1,005.05
96
8.49
7.22
1.27
1,003.78
97
8.49
7.21
1.28
1,002.51
98
8.49
7.21
1.28
1,001.22
99
8.49
7.20
1.29
999.93
100
8.49
7.19
1.30
998.63
101
8.49
7.18
1.31
997.31
102
8.49
7.17
1.32
995.99
103
8.49
7.16
1.33
994.66
104
8.49
7.15
1.34
993.32
105
8.49
7.14
1.35
991.97
106
8.49
7.13
1.36
990.61
107
8.49
7.12
1.37
989.24
108
8.49
7.11
1.38
987.86
109
8.49
7.10
1.39
986.47
110
8.49
7.09
1.40
985.07
111
8.49
7.08
1.41
983.66
112
8.49
7.07
1.42
982.24
113
8.49
7.06
1.43
980.81
114
8.49
7.05
1.44
979.37
115
8.49
7.04
1.45
977.92
116
8.49
7.03
1.46
976.46
117
8.49
7.02
1.47
974.98
118
8.49
7.01
1.48
973.50
119
8.49
7.00
1.49
972.01
120
8.49
6.99
1.50
970.51
121
8.49
6.98
1.51
968.99
122
8.49
6.96
1.53
967.47
123
8.49
6.95
1.54
965.93
124
8.49
6.94
1.55
964.38
125
8.49
6.93
1.56
962.82
126
8.49
6.92
1.57
961.25
127
8.49
6.91
1.58
959.67
128
8.49
6.90
1.59
958.08
129
8.49
6.89
1.60
956.48
130
8.49
6.87
1.62
954.86
131
8.49
6.86
1.63
953.23
132
8.49
6.85
1.64
951.60
133
8.49
6.84
1.65
949.95
134
8.49
6.83
1.66
948.28
135
8.49
6.82
1.67
946.61
136
8.49
6.80
1.69
944.92
137
8.49
6.79
1.70
943.22
138
8.49
6.78
1.71
941.51
139
8.49
6.77
1.72
939.79
140
8.49
6.75
1.74
938.06
141
8.49
6.74
1.75
936.31
142
8.49
6.73
1.76
934.55
143
8.49
6.72
1.77
932.77
144
8.49
6.70
1.79
930.99
145
8.49
6.69
1.80
929.19
146
8.49
6.68
1.81
927.38
147
8.49
6.67
1.82
925.55
148
8.49
6.65
1.84
923.72
149
8.49
6.64
1.85
921.87
150
8.49
6.63
1.86
920.00
151
8.49
6.61
1.88
918.12
152
8.49
6.60
1.89
916.23
153
8.49
6.59
1.90
914.33
154
8.49
6.57
1.92
912.41
155
8.49
6.56
1.93
910.48
156
8.49
6.54
1.95
908.53
157
8.49
6.53
1.96
906.57
158
8.49
6.52
1.97
904.60
159
8.49
6.50
1.99
902.61
160
8.49
6.49
2.00
900.61
161
8.49
6.47
2.02
898.59
162
8.49
6.46
2.03
896.56
163
8.49
6.44
2.05
894.51
164
8.49
6.43
2.06
892.45
165
8.49
6.41
2.08
890.38
166
8.49
6.40
2.09
888.29
167
8.49
6.38
2.11
886.18
168
8.49
6.37
2.12
884.06
169
8.49
6.35
2.14
881.93
170
8.49
6.34
2.15
879.77
171
8.49
6.32
2.17
877.61
172
8.49
6.31
2.18
875.43
173
8.49
6.29
2.20
873.23
174
8.49
6.28
2.21
871.01
175
8.49
6.26
2.23
868.78
176
8.49
6.24
2.25
866.54
177
8.49
6.23
2.26
864.28
178
8.49
6.21
2.28
862.00
179
8.49
6.20
2.29
859.70
180
8.49
6.18
2.31
857.39
181
8.49
6.16
2.33
855.07
182
8.49
6.15
2.34
852.72
183
8.49
6.13
2.36
850.36
184
8.49
6.11
2.38
847.98
185
8.49
6.09
2.40
845.59
186
8.49
6.08
2.41
843.18
187
8.49
6.06
2.43
840.75
188
8.49
6.04
2.45
838.30
189
8.49
6.03
2.46
835.83
190
8.49
6.01
2.48
833.35
191
8.49
5.99
2.50
830.85
192
8.49
5.97
2.52
828.33
193
8.49
5.95
2.54
825.80
194
8.49
5.94
2.55
823.24
195
8.49
5.92
2.57
820.67
196
8.49
5.90
2.59
818.08
197
8.49
5.88
2.61
815.47
198
8.49
5.86
2.63
812.84
199
8.49
5.84
2.65
810.19
200
8.49
5.82
2.67
807.52
201
8.49
5.80
2.69
804.84
202
8.49
5.78
2.71
802.13
203
8.49
5.77
2.72
799.41
204
8.49
5.75
2.74
796.66
205
8.49
5.73
2.76
793.90
206
8.49
5.71
2.78
791.12
207
8.49
5.69
2.80
788.31
208
8.49
5.67
2.82
785.49
209
8.49
5.65
2.84
782.64
210
8.49
5.63
2.86
779.78
211
8.49
5.60
2.89
776.89
212
8.49
5.58
2.91
773.99
213
8.49
5.56
2.93
771.06
214
8.49
5.54
2.95
768.11
215
8.49
5.52
2.97
765.14
216
8.49
5.50
2.99
762.15
217
8.49
5.48
3.01
759.14
218
8.49
5.46
3.03
756.11
219
8.49
5.43
3.06
753.05
220
8.49
5.41
3.08
749.97
221
8.49
5.39
3.10
746.88
222
8.49
5.37
3.12
743.75
223
8.49
5.35
3.14
740.61
224
8.49
5.32
3.17
737.44
225
8.49
5.30
3.19
734.25
226
8.49
5.28
3.21
731.04
227
8.49
5.25
3.24
727.80
228
8.49
5.23
3.26
724.55
229
8.49
5.21
3.28
721.26
230
8.49
5.18
3.31
717.96
231
8.49
5.16
3.33
714.63
232
8.49
5.14
3.35
711.27
233
8.49
5.11
3.38
707.90
234
8.49
5.09
3.40
704.49
235
8.49
5.06
3.43
701.07
236
8.49
5.04
3.45
697.62
237
8.49
5.01
3.48
694.14
238
8.49
4.99
3.50
690.64
239
8.49
4.96
3.53
687.11
240
8.49
4.94
3.55
683.56
241
8.49
4.91
3.58
679.99
242
8.49
4.89
3.60
676.38
243
8.49
4.86
3.63
672.75
244
8.49
4.84
3.65
669.10
245
8.49
4.81
3.68
665.42
246
8.49
4.78
3.71
661.71
247
8.49
4.76
3.73
657.98
248
8.49
4.73
3.76
654.22
249
8.49
4.70
3.79
650.43
250
8.49
4.67
3.82
646.61
251
8.49
4.65
3.84
642.77
252
8.49
4.62
3.87
638.90
253
8.49
4.59
3.90
635.00
254
8.49
4.56
3.93
631.08
255
8.49
4.54
3.95
627.12
256
8.49
4.51
3.98
623.14
257
8.49
4.48
4.01
619.13
258
8.49
4.45
4.04
615.09
259
8.49
4.42
4.07
611.02
260
8.49
4.39
4.10
606.92
261
8.49
4.36
4.13
602.80
262
8.49
4.33
4.16
598.64
263
8.49
4.30
4.19
594.45
264
8.49
4.27
4.22
590.23
265
8.49
4.24
4.25
585.99
266
8.49
4.21
4.28
581.71
267
8.49
4.18
4.31
577.40
268
8.49
4.15
4.34
573.06
269
8.49
4.12
4.37
568.69
270
8.49
4.09
4.40
564.28
271
8.49
4.06
4.43
559.85
272
8.49
4.02
4.47
555.38
273
8.49
3.99
4.50
550.89
274
8.49
3.96
4.53
546.36
275
8.49
3.93
4.56
541.79
276
8.49
3.89
4.60
537.20
277
8.49
3.86
4.63
532.57
278
8.49
3.83
4.66
527.91
279
8.49
3.79
4.70
523.21
280
8.49
3.76
4.73
518.48
281
8.49
3.73
4.76
513.72
282
8.49
3.69
4.80
508.92
283
8.49
3.66
4.83
504.09
284
8.49
3.62
4.87
499.22
285
8.49
3.59
4.90
494.32
286
8.49
3.55
4.94
489.38
287
8.49
3.52
4.97
484.41
288
8.49
3.48
5.01
479.40
289
8.49
3.45
5.04
474.36
290
8.49
3.41
5.08
469.28
291
8.49
3.37
5.12
464.16
292
8.49
3.34
5.15
459.00
293
8.49
3.30
5.19
453.81
294
8.49
3.26
5.23
448.59
295
8.49
3.22
5.27
443.32
296
8.49
3.19
5.30
438.02
297
8.49
3.15
5.34
432.67
298
8.49
3.11
5.38
427.29
299
8.49
3.07
5.42
421.88
300
8.49
3.03
5.46
416.42
301
8.49
2.99
5.50
410.92
302
8.49
2.95
5.54
405.38
303
8.49
2.91
5.58
399.81
304
8.49
2.87
5.62
394.19
305
8.49
2.83
5.66
388.53
306
8.49
2.79
5.70
382.84
307
8.49
2.75
5.74
377.10
308
8.49
2.71
5.78
371.32
309
8.49
2.67
5.82
365.50
310
8.49
2.63
5.86
359.64
311
8.49
2.58
5.91
353.73
312
8.49
2.54
5.95
347.78
313
8.49
2.50
5.99
341.79
314
8.49
2.46
6.03
335.76
315
8.49
2.41
6.08
329.68
316
8.49
2.37
6.12
323.56
317
8.49
2.33
6.16
317.40
318
8.49
2.28
6.21
311.19
319
8.49
2.24
6.25
304.94
320
8.49
2.19
6.30
298.64
321
8.49
2.15
6.34
292.29
322
8.49
2.10
6.39
285.90
323
8.49
2.05
6.44
279.47
324
8.49
2.01
6.48
272.99
325
8.49
1.96
6.53
266.46
326
8.49
1.92
6.57
259.89
327
8.49
1.87
6.62
253.26
328
8.49
1.82
6.67
246.59
329
8.49
1.77
6.72
239.88
330
8.49
1.72
6.77
233.11
331
8.49
1.68
6.81
226.30
332
8.49
1.63
6.86
219.43
333
8.49
1.58
6.91
212.52
334
8.49
1.53
6.96
205.56
335
8.49
1.48
7.01
198.54
336
8.49
1.43
7.06
191.48
337
8.49
1.38
7.11
184.37
338
8.49
1.33
7.16
177.20
339
8.49
1.27
7.22
169.99
340
8.49
1.22
7.27
162.72
341
8.49
1.17
7.32
155.40
342
8.49
1.12
7.37
148.02
343
8.49
1.06
7.43
140.60
344
8.49
1.01
7.48
133.12
345
8.49
0.96
7.53
125.59
346
8.49
0.90
7.59
118.00
347
8.49
0.85
7.64
110.36
348
8.49
0.79
7.70
102.66
349
8.49
0.74
7.75
94.91
350
8.49
0.68
7.81
87.10
351
8.49
0.63
7.86
79.24
352
8.49
0.57
7.92
71.32
353
8.49
0.51
7.98
63.34
354
8.49
0.46
8.03
55.30
355
8.49
0.40
8.09
47.21
356
8.49
0.34
8.15
39.06
357
8.49
0.28
8.21
30.85
358
8.49
0.22
8.27
22.58
359
8.49
0.16
8.33
14.25
360
8.49
0.10
8.39
5.87
361
5.91
0.04
5.87
0.00
Totals
3,062.31
1,970.31
1,092.00

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