Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 8.88  
 

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
8.88
8.30
0.58
1,091.42
2
8.88
8.30
0.58
1,090.84
3
8.88
8.29
0.59
1,090.26
4
8.88
8.29
0.59
1,089.67
5
8.88
8.29
0.59
1,089.07
6
8.88
8.28
0.60
1,088.48
7
8.88
8.28
0.60
1,087.87
8
8.88
8.27
0.61
1,087.27
9
8.88
8.27
0.61
1,086.65
10
8.88
8.26
0.62
1,086.04
11
8.88
8.26
0.62
1,085.41
12
8.88
8.25
0.63
1,084.79
13
8.88
8.25
0.63
1,084.16
14
8.88
8.24
0.64
1,083.52
15
8.88
8.24
0.64
1,082.88
16
8.88
8.23
0.65
1,082.24
17
8.88
8.23
0.65
1,081.58
18
8.88
8.22
0.66
1,080.93
19
8.88
8.22
0.66
1,080.27
20
8.88
8.21
0.67
1,079.60
21
8.88
8.21
0.67
1,078.93
22
8.88
8.20
0.68
1,078.26
23
8.88
8.20
0.68
1,077.58
24
8.88
8.19
0.69
1,076.89
25
8.88
8.19
0.69
1,076.20
26
8.88
8.18
0.70
1,075.50
27
8.88
8.18
0.70
1,074.80
28
8.88
8.17
0.71
1,074.09
29
8.88
8.17
0.71
1,073.38
30
8.88
8.16
0.72
1,072.66
31
8.88
8.16
0.72
1,071.94
32
8.88
8.15
0.73
1,071.21
33
8.88
8.15
0.73
1,070.48
34
8.88
8.14
0.74
1,069.74
35
8.88
8.13
0.75
1,068.99
36
8.88
8.13
0.75
1,068.24
37
8.88
8.12
0.76
1,067.48
38
8.88
8.12
0.76
1,066.72
39
8.88
8.11
0.77
1,065.95
40
8.88
8.11
0.77
1,065.18
41
8.88
8.10
0.78
1,064.40
42
8.88
8.09
0.79
1,063.61
43
8.88
8.09
0.79
1,062.82
44
8.88
8.08
0.80
1,062.02
45
8.88
8.08
0.80
1,061.22
46
8.88
8.07
0.81
1,060.41
47
8.88
8.06
0.82
1,059.59
48
8.88
8.06
0.82
1,058.77
49
8.88
8.05
0.83
1,057.94
50
8.88
8.04
0.84
1,057.10
51
8.88
8.04
0.84
1,056.26
52
8.88
8.03
0.85
1,055.41
53
8.88
8.03
0.85
1,054.56
54
8.88
8.02
0.86
1,053.70
55
8.88
8.01
0.87
1,052.83
56
8.88
8.01
0.87
1,051.96
57
8.88
8.00
0.88
1,051.08
58
8.88
7.99
0.89
1,050.19
59
8.88
7.99
0.89
1,049.29
60
8.88
7.98
0.90
1,048.39
61
8.88
7.97
0.91
1,047.49
62
8.88
7.97
0.91
1,046.57
63
8.88
7.96
0.92
1,045.65
64
8.88
7.95
0.93
1,044.72
65
8.88
7.94
0.94
1,043.79
66
8.88
7.94
0.94
1,042.84
67
8.88
7.93
0.95
1,041.89
68
8.88
7.92
0.96
1,040.93
69
8.88
7.92
0.96
1,039.97
70
8.88
7.91
0.97
1,039.00
71
8.88
7.90
0.98
1,038.02
72
8.88
7.89
0.99
1,037.03
73
8.88
7.89
0.99
1,036.04
74
8.88
7.88
1.00
1,035.04
75
8.88
7.87
1.01
1,034.03
76
8.88
7.86
1.02
1,033.01
77
8.88
7.86
1.02
1,031.99
78
8.88
7.85
1.03
1,030.95
79
8.88
7.84
1.04
1,029.91
80
8.88
7.83
1.05
1,028.86
81
8.88
7.82
1.06
1,027.81
82
8.88
7.82
1.06
1,026.74
83
8.88
7.81
1.07
1,025.67
84
8.88
7.80
1.08
1,024.59
85
8.88
7.79
1.09
1,023.50
86
8.88
7.78
1.10
1,022.40
87
8.88
7.77
1.11
1,021.30
88
8.88
7.77
1.11
1,020.18
89
8.88
7.76
1.12
1,019.06
90
8.88
7.75
1.13
1,017.93
91
8.88
7.74
1.14
1,016.79
92
8.88
7.73
1.15
1,015.64
93
8.88
7.72
1.16
1,014.49
94
8.88
7.71
1.17
1,013.32
95
8.88
7.71
1.17
1,012.15
96
8.88
7.70
1.18
1,010.96
97
8.88
7.69
1.19
1,009.77
98
8.88
7.68
1.20
1,008.57
99
8.88
7.67
1.21
1,007.36
100
8.88
7.66
1.22
1,006.14
101
8.88
7.65
1.23
1,004.91
102
8.88
7.64
1.24
1,003.67
103
8.88
7.63
1.25
1,002.42
104
8.88
7.62
1.26
1,001.17
105
8.88
7.61
1.27
999.90
106
8.88
7.60
1.28
998.62
107
8.88
7.59
1.29
997.34
108
8.88
7.58
1.30
996.04
109
8.88
7.57
1.31
994.73
110
8.88
7.56
1.32
993.42
111
8.88
7.55
1.33
992.09
112
8.88
7.54
1.34
990.76
113
8.88
7.53
1.35
989.41
114
8.88
7.52
1.36
988.05
115
8.88
7.51
1.37
986.69
116
8.88
7.50
1.38
985.31
117
8.88
7.49
1.39
983.92
118
8.88
7.48
1.40
982.52
119
8.88
7.47
1.41
981.12
120
8.88
7.46
1.42
979.70
121
8.88
7.45
1.43
978.27
122
8.88
7.44
1.44
976.82
123
8.88
7.43
1.45
975.37
124
8.88
7.42
1.46
973.91
125
8.88
7.41
1.47
972.44
126
8.88
7.39
1.49
970.95
127
8.88
7.38
1.50
969.45
128
8.88
7.37
1.51
967.94
129
8.88
7.36
1.52
966.43
130
8.88
7.35
1.53
964.89
131
8.88
7.34
1.54
963.35
132
8.88
7.33
1.55
961.80
133
8.88
7.31
1.57
960.23
134
8.88
7.30
1.58
958.65
135
8.88
7.29
1.59
957.06
136
8.88
7.28
1.60
955.46
137
8.88
7.27
1.61
953.85
138
8.88
7.25
1.63
952.22
139
8.88
7.24
1.64
950.58
140
8.88
7.23
1.65
948.93
141
8.88
7.22
1.66
947.26
142
8.88
7.20
1.68
945.59
143
8.88
7.19
1.69
943.90
144
8.88
7.18
1.70
942.19
145
8.88
7.16
1.72
940.48
146
8.88
7.15
1.73
938.75
147
8.88
7.14
1.74
937.01
148
8.88
7.13
1.75
935.25
149
8.88
7.11
1.77
933.49
150
8.88
7.10
1.78
931.70
151
8.88
7.08
1.80
929.91
152
8.88
7.07
1.81
928.10
153
8.88
7.06
1.82
926.28
154
8.88
7.04
1.84
924.44
155
8.88
7.03
1.85
922.59
156
8.88
7.02
1.86
920.73
157
8.88
7.00
1.88
918.85
158
8.88
6.99
1.89
916.96
159
8.88
6.97
1.91
915.05
160
8.88
6.96
1.92
913.13
161
8.88
6.94
1.94
911.19
162
8.88
6.93
1.95
909.24
163
8.88
6.91
1.97
907.27
164
8.88
6.90
1.98
905.29
165
8.88
6.88
2.00
903.30
166
8.88
6.87
2.01
901.28
167
8.88
6.85
2.03
899.26
168
8.88
6.84
2.04
897.22
169
8.88
6.82
2.06
895.16
170
8.88
6.81
2.07
893.09
171
8.88
6.79
2.09
891.00
172
8.88
6.78
2.10
888.89
173
8.88
6.76
2.12
886.77
174
8.88
6.74
2.14
884.63
175
8.88
6.73
2.15
882.48
176
8.88
6.71
2.17
880.31
177
8.88
6.69
2.19
878.13
178
8.88
6.68
2.20
875.92
179
8.88
6.66
2.22
873.70
180
8.88
6.64
2.24
871.47
181
8.88
6.63
2.25
869.21
182
8.88
6.61
2.27
866.94
183
8.88
6.59
2.29
864.66
184
8.88
6.57
2.31
862.35
185
8.88
6.56
2.32
860.03
186
8.88
6.54
2.34
857.69
187
8.88
6.52
2.36
855.33
188
8.88
6.50
2.38
852.95
189
8.88
6.49
2.39
850.56
190
8.88
6.47
2.41
848.15
191
8.88
6.45
2.43
845.72
192
8.88
6.43
2.45
843.27
193
8.88
6.41
2.47
840.80
194
8.88
6.39
2.49
838.31
195
8.88
6.37
2.51
835.81
196
8.88
6.36
2.52
833.29
197
8.88
6.34
2.54
830.74
198
8.88
6.32
2.56
828.18
199
8.88
6.30
2.58
825.60
200
8.88
6.28
2.60
822.99
201
8.88
6.26
2.62
820.37
202
8.88
6.24
2.64
817.73
203
8.88
6.22
2.66
815.07
204
8.88
6.20
2.68
812.39
205
8.88
6.18
2.70
809.68
206
8.88
6.16
2.72
806.96
207
8.88
6.14
2.74
804.22
208
8.88
6.12
2.76
801.45
209
8.88
6.09
2.79
798.67
210
8.88
6.07
2.81
795.86
211
8.88
6.05
2.83
793.03
212
8.88
6.03
2.85
790.18
213
8.88
6.01
2.87
787.31
214
8.88
5.99
2.89
784.42
215
8.88
5.96
2.92
781.50
216
8.88
5.94
2.94
778.57
217
8.88
5.92
2.96
775.61
218
8.88
5.90
2.98
772.62
219
8.88
5.88
3.00
769.62
220
8.88
5.85
3.03
766.59
221
8.88
5.83
3.05
763.54
222
8.88
5.81
3.07
760.47
223
8.88
5.78
3.10
757.37
224
8.88
5.76
3.12
754.25
225
8.88
5.74
3.14
751.10
226
8.88
5.71
3.17
747.94
227
8.88
5.69
3.19
744.74
228
8.88
5.66
3.22
741.53
229
8.88
5.64
3.24
738.28
230
8.88
5.61
3.27
735.02
231
8.88
5.59
3.29
731.73
232
8.88
5.56
3.32
728.41
233
8.88
5.54
3.34
725.07
234
8.88
5.51
3.37
721.70
235
8.88
5.49
3.39
718.31
236
8.88
5.46
3.42
714.90
237
8.88
5.44
3.44
711.45
238
8.88
5.41
3.47
707.98
239
8.88
5.38
3.50
704.48
240
8.88
5.36
3.52
700.96
241
8.88
5.33
3.55
697.41
242
8.88
5.30
3.58
693.84
243
8.88
5.28
3.60
690.23
244
8.88
5.25
3.63
686.60
245
8.88
5.22
3.66
682.94
246
8.88
5.19
3.69
679.25
247
8.88
5.17
3.71
675.54
248
8.88
5.14
3.74
671.80
249
8.88
5.11
3.77
668.02
250
8.88
5.08
3.80
664.22
251
8.88
5.05
3.83
660.40
252
8.88
5.02
3.86
656.54
253
8.88
4.99
3.89
652.65
254
8.88
4.96
3.92
648.73
255
8.88
4.93
3.95
644.79
256
8.88
4.90
3.98
640.81
257
8.88
4.87
4.01
636.80
258
8.88
4.84
4.04
632.76
259
8.88
4.81
4.07
628.70
260
8.88
4.78
4.10
624.60
261
8.88
4.75
4.13
620.47
262
8.88
4.72
4.16
616.30
263
8.88
4.69
4.19
612.11
264
8.88
4.65
4.23
607.88
265
8.88
4.62
4.26
603.63
266
8.88
4.59
4.29
599.34
267
8.88
4.56
4.32
595.01
268
8.88
4.52
4.36
590.66
269
8.88
4.49
4.39
586.27
270
8.88
4.46
4.42
581.85
271
8.88
4.42
4.46
577.39
272
8.88
4.39
4.49
572.90
273
8.88
4.36
4.52
568.38
274
8.88
4.32
4.56
563.82
275
8.88
4.29
4.59
559.23
276
8.88
4.25
4.63
554.60
277
8.88
4.22
4.66
549.94
278
8.88
4.18
4.70
545.24
279
8.88
4.15
4.73
540.51
280
8.88
4.11
4.77
535.74
281
8.88
4.07
4.81
530.93
282
8.88
4.04
4.84
526.09
283
8.88
4.00
4.88
521.21
284
8.88
3.96
4.92
516.29
285
8.88
3.93
4.95
511.34
286
8.88
3.89
4.99
506.35
287
8.88
3.85
5.03
501.32
288
8.88
3.81
5.07
496.25
289
8.88
3.77
5.11
491.14
290
8.88
3.73
5.15
486.00
291
8.88
3.70
5.18
480.81
292
8.88
3.66
5.22
475.59
293
8.88
3.62
5.26
470.33
294
8.88
3.58
5.30
465.02
295
8.88
3.54
5.34
459.68
296
8.88
3.50
5.38
454.29
297
8.88
3.45
5.43
448.87
298
8.88
3.41
5.47
443.40
299
8.88
3.37
5.51
437.89
300
8.88
3.33
5.55
432.34
301
8.88
3.29
5.59
426.75
302
8.88
3.25
5.63
421.12
303
8.88
3.20
5.68
415.44
304
8.88
3.16
5.72
409.72
305
8.88
3.12
5.76
403.95
306
8.88
3.07
5.81
398.14
307
8.88
3.03
5.85
392.29
308
8.88
2.98
5.90
386.40
309
8.88
2.94
5.94
380.45
310
8.88
2.89
5.99
374.47
311
8.88
2.85
6.03
368.43
312
8.88
2.80
6.08
362.36
313
8.88
2.76
6.12
356.23
314
8.88
2.71
6.17
350.06
315
8.88
2.66
6.22
343.84
316
8.88
2.61
6.27
337.58
317
8.88
2.57
6.31
331.26
318
8.88
2.52
6.36
324.90
319
8.88
2.47
6.41
318.49
320
8.88
2.42
6.46
312.03
321
8.88
2.37
6.51
305.53
322
8.88
2.32
6.56
298.97
323
8.88
2.27
6.61
292.36
324
8.88
2.22
6.66
285.71
325
8.88
2.17
6.71
279.00
326
8.88
2.12
6.76
272.24
327
8.88
2.07
6.81
265.43
328
8.88
2.02
6.86
258.57
329
8.88
1.97
6.91
251.66
330
8.88
1.91
6.97
244.69
331
8.88
1.86
7.02
237.67
332
8.88
1.81
7.07
230.60
333
8.88
1.75
7.13
223.47
334
8.88
1.70
7.18
216.29
335
8.88
1.64
7.24
209.06
336
8.88
1.59
7.29
201.77
337
8.88
1.53
7.35
194.42
338
8.88
1.48
7.40
187.02
339
8.88
1.42
7.46
179.56
340
8.88
1.37
7.51
172.05
341
8.88
1.31
7.57
164.47
342
8.88
1.25
7.63
156.84
343
8.88
1.19
7.69
149.16
344
8.88
1.13
7.75
141.41
345
8.88
1.08
7.80
133.61
346
8.88
1.02
7.86
125.74
347
8.88
0.96
7.92
117.82
348
8.88
0.90
7.98
109.83
349
8.88
0.84
8.04
101.79
350
8.88
0.77
8.11
93.68
351
8.88
0.71
8.17
85.52
352
8.88
0.65
8.23
77.29
353
8.88
0.59
8.29
68.99
354
8.88
0.52
8.36
60.64
355
8.88
0.46
8.42
52.22
356
8.88
0.40
8.48
43.74
357
8.88
0.33
8.55
35.19
358
8.88
0.27
8.61
26.58
359
8.88
0.20
8.68
17.90
360
8.88
0.14
8.74
9.16
361
8.88
0.07
8.81
0.35
362
0.35
0.00
0.35
0.00
Totals
3,206.03
2,114.03
1,092.00

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