Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 5.23  
 

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
5.23
3.65
1.58
1,094.42
2
5.23
3.65
1.58
1,092.84
3
5.23
3.64
1.59
1,091.25
4
5.23
3.64
1.59
1,089.66
5
5.23
3.63
1.60
1,088.06
6
5.23
3.63
1.60
1,086.46
7
5.23
3.62
1.61
1,084.85
8
5.23
3.62
1.61
1,083.24
9
5.23
3.61
1.62
1,081.62
10
5.23
3.61
1.62
1,079.99
11
5.23
3.60
1.63
1,078.36
12
5.23
3.59
1.64
1,076.73
13
5.23
3.59
1.64
1,075.09
14
5.23
3.58
1.65
1,073.44
15
5.23
3.58
1.65
1,071.79
16
5.23
3.57
1.66
1,070.13
17
5.23
3.57
1.66
1,068.47
18
5.23
3.56
1.67
1,066.80
19
5.23
3.56
1.67
1,065.13
20
5.23
3.55
1.68
1,063.45
21
5.23
3.54
1.69
1,061.76
22
5.23
3.54
1.69
1,060.07
23
5.23
3.53
1.70
1,058.38
24
5.23
3.53
1.70
1,056.67
25
5.23
3.52
1.71
1,054.97
26
5.23
3.52
1.71
1,053.25
27
5.23
3.51
1.72
1,051.53
28
5.23
3.51
1.72
1,049.81
29
5.23
3.50
1.73
1,048.08
30
5.23
3.49
1.74
1,046.34
31
5.23
3.49
1.74
1,044.60
32
5.23
3.48
1.75
1,042.85
33
5.23
3.48
1.75
1,041.10
34
5.23
3.47
1.76
1,039.34
35
5.23
3.46
1.77
1,037.57
36
5.23
3.46
1.77
1,035.80
37
5.23
3.45
1.78
1,034.02
38
5.23
3.45
1.78
1,032.24
39
5.23
3.44
1.79
1,030.45
40
5.23
3.43
1.80
1,028.66
41
5.23
3.43
1.80
1,026.85
42
5.23
3.42
1.81
1,025.05
43
5.23
3.42
1.81
1,023.23
44
5.23
3.41
1.82
1,021.41
45
5.23
3.40
1.83
1,019.59
46
5.23
3.40
1.83
1,017.76
47
5.23
3.39
1.84
1,015.92
48
5.23
3.39
1.84
1,014.08
49
5.23
3.38
1.85
1,012.23
50
5.23
3.37
1.86
1,010.37
51
5.23
3.37
1.86
1,008.51
52
5.23
3.36
1.87
1,006.64
53
5.23
3.36
1.87
1,004.77
54
5.23
3.35
1.88
1,002.89
55
5.23
3.34
1.89
1,001.00
56
5.23
3.34
1.89
999.11
57
5.23
3.33
1.90
997.21
58
5.23
3.32
1.91
995.30
59
5.23
3.32
1.91
993.39
60
5.23
3.31
1.92
991.47
61
5.23
3.30
1.93
989.54
62
5.23
3.30
1.93
987.61
63
5.23
3.29
1.94
985.67
64
5.23
3.29
1.94
983.73
65
5.23
3.28
1.95
981.78
66
5.23
3.27
1.96
979.82
67
5.23
3.27
1.96
977.86
68
5.23
3.26
1.97
975.89
69
5.23
3.25
1.98
973.91
70
5.23
3.25
1.98
971.93
71
5.23
3.24
1.99
969.94
72
5.23
3.23
2.00
967.94
73
5.23
3.23
2.00
965.94
74
5.23
3.22
2.01
963.93
75
5.23
3.21
2.02
961.91
76
5.23
3.21
2.02
959.88
77
5.23
3.20
2.03
957.85
78
5.23
3.19
2.04
955.82
79
5.23
3.19
2.04
953.77
80
5.23
3.18
2.05
951.72
81
5.23
3.17
2.06
949.66
82
5.23
3.17
2.06
947.60
83
5.23
3.16
2.07
945.53
84
5.23
3.15
2.08
943.45
85
5.23
3.14
2.09
941.37
86
5.23
3.14
2.09
939.27
87
5.23
3.13
2.10
937.17
88
5.23
3.12
2.11
935.07
89
5.23
3.12
2.11
932.96
90
5.23
3.11
2.12
930.84
91
5.23
3.10
2.13
928.71
92
5.23
3.10
2.13
926.57
93
5.23
3.09
2.14
924.43
94
5.23
3.08
2.15
922.28
95
5.23
3.07
2.16
920.13
96
5.23
3.07
2.16
917.97
97
5.23
3.06
2.17
915.79
98
5.23
3.05
2.18
913.62
99
5.23
3.05
2.18
911.43
100
5.23
3.04
2.19
909.24
101
5.23
3.03
2.20
907.04
102
5.23
3.02
2.21
904.84
103
5.23
3.02
2.21
902.62
104
5.23
3.01
2.22
900.40
105
5.23
3.00
2.23
898.17
106
5.23
2.99
2.24
895.94
107
5.23
2.99
2.24
893.69
108
5.23
2.98
2.25
891.44
109
5.23
2.97
2.26
889.18
110
5.23
2.96
2.27
886.92
111
5.23
2.96
2.27
884.64
112
5.23
2.95
2.28
882.36
113
5.23
2.94
2.29
880.07
114
5.23
2.93
2.30
877.78
115
5.23
2.93
2.30
875.47
116
5.23
2.92
2.31
873.16
117
5.23
2.91
2.32
870.84
118
5.23
2.90
2.33
868.51
119
5.23
2.90
2.33
866.18
120
5.23
2.89
2.34
863.84
121
5.23
2.88
2.35
861.49
122
5.23
2.87
2.36
859.13
123
5.23
2.86
2.37
856.76
124
5.23
2.86
2.37
854.39
125
5.23
2.85
2.38
852.00
126
5.23
2.84
2.39
849.61
127
5.23
2.83
2.40
847.22
128
5.23
2.82
2.41
844.81
129
5.23
2.82
2.41
842.40
130
5.23
2.81
2.42
839.97
131
5.23
2.80
2.43
837.54
132
5.23
2.79
2.44
835.11
133
5.23
2.78
2.45
832.66
134
5.23
2.78
2.45
830.21
135
5.23
2.77
2.46
827.74
136
5.23
2.76
2.47
825.27
137
5.23
2.75
2.48
822.79
138
5.23
2.74
2.49
820.31
139
5.23
2.73
2.50
817.81
140
5.23
2.73
2.50
815.31
141
5.23
2.72
2.51
812.79
142
5.23
2.71
2.52
810.27
143
5.23
2.70
2.53
807.74
144
5.23
2.69
2.54
805.21
145
5.23
2.68
2.55
802.66
146
5.23
2.68
2.55
800.11
147
5.23
2.67
2.56
797.54
148
5.23
2.66
2.57
794.97
149
5.23
2.65
2.58
792.39
150
5.23
2.64
2.59
789.80
151
5.23
2.63
2.60
787.21
152
5.23
2.62
2.61
784.60
153
5.23
2.62
2.61
781.99
154
5.23
2.61
2.62
779.36
155
5.23
2.60
2.63
776.73
156
5.23
2.59
2.64
774.09
157
5.23
2.58
2.65
771.44
158
5.23
2.57
2.66
768.78
159
5.23
2.56
2.67
766.11
160
5.23
2.55
2.68
763.44
161
5.23
2.54
2.69
760.75
162
5.23
2.54
2.69
758.06
163
5.23
2.53
2.70
755.35
164
5.23
2.52
2.71
752.64
165
5.23
2.51
2.72
749.92
166
5.23
2.50
2.73
747.19
167
5.23
2.49
2.74
744.45
168
5.23
2.48
2.75
741.70
169
5.23
2.47
2.76
738.95
170
5.23
2.46
2.77
736.18
171
5.23
2.45
2.78
733.40
172
5.23
2.44
2.79
730.62
173
5.23
2.44
2.79
727.82
174
5.23
2.43
2.80
725.02
175
5.23
2.42
2.81
722.20
176
5.23
2.41
2.82
719.38
177
5.23
2.40
2.83
716.55
178
5.23
2.39
2.84
713.71
179
5.23
2.38
2.85
710.86
180
5.23
2.37
2.86
708.00
181
5.23
2.36
2.87
705.13
182
5.23
2.35
2.88
702.25
183
5.23
2.34
2.89
699.36
184
5.23
2.33
2.90
696.46
185
5.23
2.32
2.91
693.55
186
5.23
2.31
2.92
690.63
187
5.23
2.30
2.93
687.71
188
5.23
2.29
2.94
684.77
189
5.23
2.28
2.95
681.82
190
5.23
2.27
2.96
678.86
191
5.23
2.26
2.97
675.90
192
5.23
2.25
2.98
672.92
193
5.23
2.24
2.99
669.93
194
5.23
2.23
3.00
666.93
195
5.23
2.22
3.01
663.93
196
5.23
2.21
3.02
660.91
197
5.23
2.20
3.03
657.88
198
5.23
2.19
3.04
654.85
199
5.23
2.18
3.05
651.80
200
5.23
2.17
3.06
648.74
201
5.23
2.16
3.07
645.68
202
5.23
2.15
3.08
642.60
203
5.23
2.14
3.09
639.51
204
5.23
2.13
3.10
636.41
205
5.23
2.12
3.11
633.30
206
5.23
2.11
3.12
630.18
207
5.23
2.10
3.13
627.05
208
5.23
2.09
3.14
623.91
209
5.23
2.08
3.15
620.76
210
5.23
2.07
3.16
617.60
211
5.23
2.06
3.17
614.43
212
5.23
2.05
3.18
611.25
213
5.23
2.04
3.19
608.06
214
5.23
2.03
3.20
604.85
215
5.23
2.02
3.21
601.64
216
5.23
2.01
3.22
598.42
217
5.23
1.99
3.24
595.18
218
5.23
1.98
3.25
591.93
219
5.23
1.97
3.26
588.68
220
5.23
1.96
3.27
585.41
221
5.23
1.95
3.28
582.13
222
5.23
1.94
3.29
578.84
223
5.23
1.93
3.30
575.54
224
5.23
1.92
3.31
572.23
225
5.23
1.91
3.32
568.91
226
5.23
1.90
3.33
565.57
227
5.23
1.89
3.34
562.23
228
5.23
1.87
3.36
558.87
229
5.23
1.86
3.37
555.51
230
5.23
1.85
3.38
552.13
231
5.23
1.84
3.39
548.74
232
5.23
1.83
3.40
545.34
233
5.23
1.82
3.41
541.92
234
5.23
1.81
3.42
538.50
235
5.23
1.80
3.43
535.07
236
5.23
1.78
3.45
531.62
237
5.23
1.77
3.46
528.16
238
5.23
1.76
3.47
524.69
239
5.23
1.75
3.48
521.21
240
5.23
1.74
3.49
517.72
241
5.23
1.73
3.50
514.21
242
5.23
1.71
3.52
510.70
243
5.23
1.70
3.53
507.17
244
5.23
1.69
3.54
503.63
245
5.23
1.68
3.55
500.08
246
5.23
1.67
3.56
496.52
247
5.23
1.66
3.57
492.94
248
5.23
1.64
3.59
489.36
249
5.23
1.63
3.60
485.76
250
5.23
1.62
3.61
482.15
251
5.23
1.61
3.62
478.52
252
5.23
1.60
3.63
474.89
253
5.23
1.58
3.65
471.24
254
5.23
1.57
3.66
467.58
255
5.23
1.56
3.67
463.91
256
5.23
1.55
3.68
460.23
257
5.23
1.53
3.70
456.53
258
5.23
1.52
3.71
452.82
259
5.23
1.51
3.72
449.10
260
5.23
1.50
3.73
445.37
261
5.23
1.48
3.75
441.62
262
5.23
1.47
3.76
437.87
263
5.23
1.46
3.77
434.10
264
5.23
1.45
3.78
430.31
265
5.23
1.43
3.80
426.52
266
5.23
1.42
3.81
422.71
267
5.23
1.41
3.82
418.89
268
5.23
1.40
3.83
415.05
269
5.23
1.38
3.85
411.21
270
5.23
1.37
3.86
407.35
271
5.23
1.36
3.87
403.48
272
5.23
1.34
3.89
399.59
273
5.23
1.33
3.90
395.69
274
5.23
1.32
3.91
391.78
275
5.23
1.31
3.92
387.86
276
5.23
1.29
3.94
383.92
277
5.23
1.28
3.95
379.97
278
5.23
1.27
3.96
376.01
279
5.23
1.25
3.98
372.03
280
5.23
1.24
3.99
368.04
281
5.23
1.23
4.00
364.04
282
5.23
1.21
4.02
360.02
283
5.23
1.20
4.03
355.99
284
5.23
1.19
4.04
351.95
285
5.23
1.17
4.06
347.89
286
5.23
1.16
4.07
343.82
287
5.23
1.15
4.08
339.74
288
5.23
1.13
4.10
335.64
289
5.23
1.12
4.11
331.53
290
5.23
1.11
4.12
327.40
291
5.23
1.09
4.14
323.26
292
5.23
1.08
4.15
319.11
293
5.23
1.06
4.17
314.94
294
5.23
1.05
4.18
310.76
295
5.23
1.04
4.19
306.57
296
5.23
1.02
4.21
302.36
297
5.23
1.01
4.22
298.14
298
5.23
0.99
4.24
293.90
299
5.23
0.98
4.25
289.65
300
5.23
0.97
4.26
285.39
301
5.23
0.95
4.28
281.11
302
5.23
0.94
4.29
276.82
303
5.23
0.92
4.31
272.51
304
5.23
0.91
4.32
268.19
305
5.23
0.89
4.34
263.85
306
5.23
0.88
4.35
259.50
307
5.23
0.87
4.36
255.14
308
5.23
0.85
4.38
250.76
309
5.23
0.84
4.39
246.36
310
5.23
0.82
4.41
241.95
311
5.23
0.81
4.42
237.53
312
5.23
0.79
4.44
233.09
313
5.23
0.78
4.45
228.64
314
5.23
0.76
4.47
224.17
315
5.23
0.75
4.48
219.69
316
5.23
0.73
4.50
215.19
317
5.23
0.72
4.51
210.68
318
5.23
0.70
4.53
206.15
319
5.23
0.69
4.54
201.61
320
5.23
0.67
4.56
197.05
321
5.23
0.66
4.57
192.48
322
5.23
0.64
4.59
187.89
323
5.23
0.63
4.60
183.28
324
5.23
0.61
4.62
178.67
325
5.23
0.60
4.63
174.03
326
5.23
0.58
4.65
169.38
327
5.23
0.56
4.67
164.72
328
5.23
0.55
4.68
160.04
329
5.23
0.53
4.70
155.34
330
5.23
0.52
4.71
150.63
331
5.23
0.50
4.73
145.90
332
5.23
0.49
4.74
141.15
333
5.23
0.47
4.76
136.40
334
5.23
0.45
4.78
131.62
335
5.23
0.44
4.79
126.83
336
5.23
0.42
4.81
122.02
337
5.23
0.41
4.82
117.20
338
5.23
0.39
4.84
112.36
339
5.23
0.37
4.86
107.50
340
5.23
0.36
4.87
102.63
341
5.23
0.34
4.89
97.74
342
5.23
0.33
4.90
92.84
343
5.23
0.31
4.92
87.92
344
5.23
0.29
4.94
82.98
345
5.23
0.28
4.95
78.03
346
5.23
0.26
4.97
73.06
347
5.23
0.24
4.99
68.07
348
5.23
0.23
5.00
63.07
349
5.23
0.21
5.02
58.05
350
5.23
0.19
5.04
53.01
351
5.23
0.18
5.05
47.96
352
5.23
0.16
5.07
42.89
353
5.23
0.14
5.09
37.80
354
5.23
0.13
5.10
32.70
355
5.23
0.11
5.12
27.58
356
5.23
0.09
5.14
22.44
357
5.23
0.07
5.16
17.28
358
5.23
0.06
5.17
12.11
359
5.23
0.04
5.19
6.92
360
5.23
0.02
5.21
1.72
361
1.72
0.01
1.72
0.00
Totals
1,884.52
788.52
1,096.00

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