Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 8.69  
 

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
8.69
8.08
0.61
1,091.39
2
8.69
8.07
0.62
1,090.77
3
8.69
8.07
0.62
1,090.15
4
8.69
8.06
0.63
1,089.52
5
8.69
8.06
0.63
1,088.89
6
8.69
8.05
0.64
1,088.25
7
8.69
8.05
0.64
1,087.61
8
8.69
8.04
0.65
1,086.96
9
8.69
8.04
0.65
1,086.31
10
8.69
8.03
0.66
1,085.65
11
8.69
8.03
0.66
1,084.99
12
8.69
8.02
0.67
1,084.33
13
8.69
8.02
0.67
1,083.66
14
8.69
8.01
0.68
1,082.98
15
8.69
8.01
0.68
1,082.30
16
8.69
8.00
0.69
1,081.62
17
8.69
8.00
0.69
1,080.93
18
8.69
7.99
0.70
1,080.23
19
8.69
7.99
0.70
1,079.53
20
8.69
7.98
0.71
1,078.82
21
8.69
7.98
0.71
1,078.11
22
8.69
7.97
0.72
1,077.40
23
8.69
7.97
0.72
1,076.67
24
8.69
7.96
0.73
1,075.95
25
8.69
7.96
0.73
1,075.21
26
8.69
7.95
0.74
1,074.48
27
8.69
7.95
0.74
1,073.73
28
8.69
7.94
0.75
1,072.98
29
8.69
7.94
0.75
1,072.23
30
8.69
7.93
0.76
1,071.47
31
8.69
7.92
0.77
1,070.70
32
8.69
7.92
0.77
1,069.93
33
8.69
7.91
0.78
1,069.16
34
8.69
7.91
0.78
1,068.37
35
8.69
7.90
0.79
1,067.58
36
8.69
7.90
0.79
1,066.79
37
8.69
7.89
0.80
1,065.99
38
8.69
7.88
0.81
1,065.18
39
8.69
7.88
0.81
1,064.37
40
8.69
7.87
0.82
1,063.55
41
8.69
7.87
0.82
1,062.73
42
8.69
7.86
0.83
1,061.90
43
8.69
7.85
0.84
1,061.06
44
8.69
7.85
0.84
1,060.22
45
8.69
7.84
0.85
1,059.37
46
8.69
7.83
0.86
1,058.52
47
8.69
7.83
0.86
1,057.66
48
8.69
7.82
0.87
1,056.79
49
8.69
7.82
0.87
1,055.91
50
8.69
7.81
0.88
1,055.03
51
8.69
7.80
0.89
1,054.15
52
8.69
7.80
0.89
1,053.25
53
8.69
7.79
0.90
1,052.35
54
8.69
7.78
0.91
1,051.44
55
8.69
7.78
0.91
1,050.53
56
8.69
7.77
0.92
1,049.61
57
8.69
7.76
0.93
1,048.68
58
8.69
7.76
0.93
1,047.75
59
8.69
7.75
0.94
1,046.81
60
8.69
7.74
0.95
1,045.86
61
8.69
7.74
0.95
1,044.91
62
8.69
7.73
0.96
1,043.94
63
8.69
7.72
0.97
1,042.97
64
8.69
7.71
0.98
1,042.00
65
8.69
7.71
0.98
1,041.01
66
8.69
7.70
0.99
1,040.02
67
8.69
7.69
1.00
1,039.02
68
8.69
7.68
1.01
1,038.02
69
8.69
7.68
1.01
1,037.01
70
8.69
7.67
1.02
1,035.99
71
8.69
7.66
1.03
1,034.96
72
8.69
7.65
1.04
1,033.92
73
8.69
7.65
1.04
1,032.88
74
8.69
7.64
1.05
1,031.83
75
8.69
7.63
1.06
1,030.77
76
8.69
7.62
1.07
1,029.70
77
8.69
7.62
1.07
1,028.63
78
8.69
7.61
1.08
1,027.55
79
8.69
7.60
1.09
1,026.46
80
8.69
7.59
1.10
1,025.36
81
8.69
7.58
1.11
1,024.25
82
8.69
7.58
1.11
1,023.14
83
8.69
7.57
1.12
1,022.01
84
8.69
7.56
1.13
1,020.88
85
8.69
7.55
1.14
1,019.74
86
8.69
7.54
1.15
1,018.59
87
8.69
7.53
1.16
1,017.44
88
8.69
7.52
1.17
1,016.27
89
8.69
7.52
1.17
1,015.10
90
8.69
7.51
1.18
1,013.91
91
8.69
7.50
1.19
1,012.72
92
8.69
7.49
1.20
1,011.52
93
8.69
7.48
1.21
1,010.31
94
8.69
7.47
1.22
1,009.10
95
8.69
7.46
1.23
1,007.87
96
8.69
7.45
1.24
1,006.63
97
8.69
7.44
1.25
1,005.39
98
8.69
7.44
1.25
1,004.13
99
8.69
7.43
1.26
1,002.87
100
8.69
7.42
1.27
1,001.60
101
8.69
7.41
1.28
1,000.32
102
8.69
7.40
1.29
999.02
103
8.69
7.39
1.30
997.72
104
8.69
7.38
1.31
996.41
105
8.69
7.37
1.32
995.09
106
8.69
7.36
1.33
993.76
107
8.69
7.35
1.34
992.42
108
8.69
7.34
1.35
991.07
109
8.69
7.33
1.36
989.71
110
8.69
7.32
1.37
988.34
111
8.69
7.31
1.38
986.96
112
8.69
7.30
1.39
985.57
113
8.69
7.29
1.40
984.17
114
8.69
7.28
1.41
982.76
115
8.69
7.27
1.42
981.33
116
8.69
7.26
1.43
979.90
117
8.69
7.25
1.44
978.46
118
8.69
7.24
1.45
977.01
119
8.69
7.23
1.46
975.54
120
8.69
7.21
1.48
974.07
121
8.69
7.20
1.49
972.58
122
8.69
7.19
1.50
971.08
123
8.69
7.18
1.51
969.58
124
8.69
7.17
1.52
968.06
125
8.69
7.16
1.53
966.53
126
8.69
7.15
1.54
964.98
127
8.69
7.14
1.55
963.43
128
8.69
7.13
1.56
961.87
129
8.69
7.11
1.58
960.29
130
8.69
7.10
1.59
958.70
131
8.69
7.09
1.60
957.10
132
8.69
7.08
1.61
955.49
133
8.69
7.07
1.62
953.87
134
8.69
7.05
1.64
952.23
135
8.69
7.04
1.65
950.58
136
8.69
7.03
1.66
948.93
137
8.69
7.02
1.67
947.25
138
8.69
7.01
1.68
945.57
139
8.69
6.99
1.70
943.87
140
8.69
6.98
1.71
942.16
141
8.69
6.97
1.72
940.44
142
8.69
6.96
1.73
938.71
143
8.69
6.94
1.75
936.96
144
8.69
6.93
1.76
935.20
145
8.69
6.92
1.77
933.43
146
8.69
6.90
1.79
931.64
147
8.69
6.89
1.80
929.84
148
8.69
6.88
1.81
928.03
149
8.69
6.86
1.83
926.20
150
8.69
6.85
1.84
924.36
151
8.69
6.84
1.85
922.51
152
8.69
6.82
1.87
920.64
153
8.69
6.81
1.88
918.76
154
8.69
6.79
1.90
916.86
155
8.69
6.78
1.91
914.95
156
8.69
6.77
1.92
913.03
157
8.69
6.75
1.94
911.09
158
8.69
6.74
1.95
909.14
159
8.69
6.72
1.97
907.17
160
8.69
6.71
1.98
905.19
161
8.69
6.69
2.00
903.20
162
8.69
6.68
2.01
901.19
163
8.69
6.67
2.02
899.16
164
8.69
6.65
2.04
897.12
165
8.69
6.63
2.06
895.07
166
8.69
6.62
2.07
893.00
167
8.69
6.60
2.09
890.91
168
8.69
6.59
2.10
888.81
169
8.69
6.57
2.12
886.70
170
8.69
6.56
2.13
884.56
171
8.69
6.54
2.15
882.42
172
8.69
6.53
2.16
880.25
173
8.69
6.51
2.18
878.07
174
8.69
6.49
2.20
875.88
175
8.69
6.48
2.21
873.66
176
8.69
6.46
2.23
871.44
177
8.69
6.44
2.25
869.19
178
8.69
6.43
2.26
866.93
179
8.69
6.41
2.28
864.65
180
8.69
6.39
2.30
862.36
181
8.69
6.38
2.31
860.04
182
8.69
6.36
2.33
857.71
183
8.69
6.34
2.35
855.37
184
8.69
6.33
2.36
853.00
185
8.69
6.31
2.38
850.62
186
8.69
6.29
2.40
848.22
187
8.69
6.27
2.42
845.81
188
8.69
6.26
2.43
843.37
189
8.69
6.24
2.45
840.92
190
8.69
6.22
2.47
838.45
191
8.69
6.20
2.49
835.96
192
8.69
6.18
2.51
833.45
193
8.69
6.16
2.53
830.93
194
8.69
6.15
2.54
828.38
195
8.69
6.13
2.56
825.82
196
8.69
6.11
2.58
823.24
197
8.69
6.09
2.60
820.63
198
8.69
6.07
2.62
818.01
199
8.69
6.05
2.64
815.37
200
8.69
6.03
2.66
812.71
201
8.69
6.01
2.68
810.03
202
8.69
5.99
2.70
807.34
203
8.69
5.97
2.72
804.62
204
8.69
5.95
2.74
801.88
205
8.69
5.93
2.76
799.12
206
8.69
5.91
2.78
796.34
207
8.69
5.89
2.80
793.54
208
8.69
5.87
2.82
790.72
209
8.69
5.85
2.84
787.87
210
8.69
5.83
2.86
785.01
211
8.69
5.81
2.88
782.13
212
8.69
5.78
2.91
779.22
213
8.69
5.76
2.93
776.29
214
8.69
5.74
2.95
773.35
215
8.69
5.72
2.97
770.38
216
8.69
5.70
2.99
767.38
217
8.69
5.68
3.01
764.37
218
8.69
5.65
3.04
761.33
219
8.69
5.63
3.06
758.27
220
8.69
5.61
3.08
755.19
221
8.69
5.59
3.10
752.09
222
8.69
5.56
3.13
748.96
223
8.69
5.54
3.15
745.81
224
8.69
5.52
3.17
742.63
225
8.69
5.49
3.20
739.44
226
8.69
5.47
3.22
736.21
227
8.69
5.44
3.25
732.97
228
8.69
5.42
3.27
729.70
229
8.69
5.40
3.29
726.41
230
8.69
5.37
3.32
723.09
231
8.69
5.35
3.34
719.75
232
8.69
5.32
3.37
716.38
233
8.69
5.30
3.39
712.99
234
8.69
5.27
3.42
709.57
235
8.69
5.25
3.44
706.13
236
8.69
5.22
3.47
702.66
237
8.69
5.20
3.49
699.17
238
8.69
5.17
3.52
695.65
239
8.69
5.14
3.55
692.10
240
8.69
5.12
3.57
688.53
241
8.69
5.09
3.60
684.94
242
8.69
5.07
3.62
681.31
243
8.69
5.04
3.65
677.66
244
8.69
5.01
3.68
673.98
245
8.69
4.98
3.71
670.28
246
8.69
4.96
3.73
666.54
247
8.69
4.93
3.76
662.78
248
8.69
4.90
3.79
659.00
249
8.69
4.87
3.82
655.18
250
8.69
4.85
3.84
651.33
251
8.69
4.82
3.87
647.46
252
8.69
4.79
3.90
643.56
253
8.69
4.76
3.93
639.63
254
8.69
4.73
3.96
635.67
255
8.69
4.70
3.99
631.68
256
8.69
4.67
4.02
627.66
257
8.69
4.64
4.05
623.62
258
8.69
4.61
4.08
619.54
259
8.69
4.58
4.11
615.43
260
8.69
4.55
4.14
611.29
261
8.69
4.52
4.17
607.12
262
8.69
4.49
4.20
602.92
263
8.69
4.46
4.23
598.69
264
8.69
4.43
4.26
594.43
265
8.69
4.40
4.29
590.14
266
8.69
4.36
4.33
585.81
267
8.69
4.33
4.36
581.45
268
8.69
4.30
4.39
577.06
269
8.69
4.27
4.42
572.64
270
8.69
4.24
4.45
568.19
271
8.69
4.20
4.49
563.70
272
8.69
4.17
4.52
559.18
273
8.69
4.14
4.55
554.62
274
8.69
4.10
4.59
550.04
275
8.69
4.07
4.62
545.41
276
8.69
4.03
4.66
540.76
277
8.69
4.00
4.69
536.07
278
8.69
3.96
4.73
531.34
279
8.69
3.93
4.76
526.58
280
8.69
3.89
4.80
521.79
281
8.69
3.86
4.83
516.95
282
8.69
3.82
4.87
512.09
283
8.69
3.79
4.90
507.19
284
8.69
3.75
4.94
502.25
285
8.69
3.71
4.98
497.27
286
8.69
3.68
5.01
492.26
287
8.69
3.64
5.05
487.21
288
8.69
3.60
5.09
482.12
289
8.69
3.57
5.12
477.00
290
8.69
3.53
5.16
471.84
291
8.69
3.49
5.20
466.64
292
8.69
3.45
5.24
461.40
293
8.69
3.41
5.28
456.12
294
8.69
3.37
5.32
450.80
295
8.69
3.33
5.36
445.45
296
8.69
3.29
5.40
440.05
297
8.69
3.25
5.44
434.62
298
8.69
3.21
5.48
429.14
299
8.69
3.17
5.52
423.62
300
8.69
3.13
5.56
418.07
301
8.69
3.09
5.60
412.47
302
8.69
3.05
5.64
406.83
303
8.69
3.01
5.68
401.15
304
8.69
2.97
5.72
395.42
305
8.69
2.92
5.77
389.66
306
8.69
2.88
5.81
383.85
307
8.69
2.84
5.85
378.00
308
8.69
2.80
5.89
372.11
309
8.69
2.75
5.94
366.17
310
8.69
2.71
5.98
360.19
311
8.69
2.66
6.03
354.16
312
8.69
2.62
6.07
348.09
313
8.69
2.57
6.12
341.97
314
8.69
2.53
6.16
335.81
315
8.69
2.48
6.21
329.61
316
8.69
2.44
6.25
323.35
317
8.69
2.39
6.30
317.06
318
8.69
2.34
6.35
310.71
319
8.69
2.30
6.39
304.32
320
8.69
2.25
6.44
297.88
321
8.69
2.20
6.49
291.39
322
8.69
2.16
6.53
284.86
323
8.69
2.11
6.58
278.27
324
8.69
2.06
6.63
271.64
325
8.69
2.01
6.68
264.96
326
8.69
1.96
6.73
258.23
327
8.69
1.91
6.78
251.45
328
8.69
1.86
6.83
244.62
329
8.69
1.81
6.88
237.74
330
8.69
1.76
6.93
230.81
331
8.69
1.71
6.98
223.82
332
8.69
1.66
7.03
216.79
333
8.69
1.60
7.09
209.70
334
8.69
1.55
7.14
202.56
335
8.69
1.50
7.19
195.37
336
8.69
1.44
7.25
188.13
337
8.69
1.39
7.30
180.83
338
8.69
1.34
7.35
173.48
339
8.69
1.28
7.41
166.07
340
8.69
1.23
7.46
158.61
341
8.69
1.17
7.52
151.09
342
8.69
1.12
7.57
143.52
343
8.69
1.06
7.63
135.89
344
8.69
1.01
7.68
128.20
345
8.69
0.95
7.74
120.46
346
8.69
0.89
7.80
112.66
347
8.69
0.83
7.86
104.81
348
8.69
0.78
7.91
96.89
349
8.69
0.72
7.97
88.92
350
8.69
0.66
8.03
80.89
351
8.69
0.60
8.09
72.79
352
8.69
0.54
8.15
64.64
353
8.69
0.48
8.21
56.43
354
8.69
0.42
8.27
48.16
355
8.69
0.36
8.33
39.82
356
8.69
0.29
8.40
31.43
357
8.69
0.23
8.46
22.97
358
8.69
0.17
8.52
14.45
359
8.69
0.11
8.58
5.87
360
5.91
0.04
5.87
0.00
Totals
3,125.62
2,033.62
1,092.00

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