Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 5.80  
 

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
5.80
4.45
1.35
1,094.65
2
5.80
4.45
1.35
1,093.30
3
5.80
4.44
1.36
1,091.94
4
5.80
4.44
1.36
1,090.58
5
5.80
4.43
1.37
1,089.21
6
5.80
4.42
1.38
1,087.83
7
5.80
4.42
1.38
1,086.45
8
5.80
4.41
1.39
1,085.07
9
5.80
4.41
1.39
1,083.67
10
5.80
4.40
1.40
1,082.28
11
5.80
4.40
1.40
1,080.87
12
5.80
4.39
1.41
1,079.46
13
5.80
4.39
1.41
1,078.05
14
5.80
4.38
1.42
1,076.63
15
5.80
4.37
1.43
1,075.20
16
5.80
4.37
1.43
1,073.77
17
5.80
4.36
1.44
1,072.33
18
5.80
4.36
1.44
1,070.89
19
5.80
4.35
1.45
1,069.44
20
5.80
4.34
1.46
1,067.98
21
5.80
4.34
1.46
1,066.52
22
5.80
4.33
1.47
1,065.06
23
5.80
4.33
1.47
1,063.58
24
5.80
4.32
1.48
1,062.10
25
5.80
4.31
1.49
1,060.62
26
5.80
4.31
1.49
1,059.13
27
5.80
4.30
1.50
1,057.63
28
5.80
4.30
1.50
1,056.13
29
5.80
4.29
1.51
1,054.62
30
5.80
4.28
1.52
1,053.10
31
5.80
4.28
1.52
1,051.58
32
5.80
4.27
1.53
1,050.05
33
5.80
4.27
1.53
1,048.52
34
5.80
4.26
1.54
1,046.98
35
5.80
4.25
1.55
1,045.43
36
5.80
4.25
1.55
1,043.88
37
5.80
4.24
1.56
1,042.32
38
5.80
4.23
1.57
1,040.75
39
5.80
4.23
1.57
1,039.18
40
5.80
4.22
1.58
1,037.60
41
5.80
4.22
1.58
1,036.02
42
5.80
4.21
1.59
1,034.43
43
5.80
4.20
1.60
1,032.83
44
5.80
4.20
1.60
1,031.22
45
5.80
4.19
1.61
1,029.61
46
5.80
4.18
1.62
1,028.00
47
5.80
4.18
1.62
1,026.37
48
5.80
4.17
1.63
1,024.74
49
5.80
4.16
1.64
1,023.11
50
5.80
4.16
1.64
1,021.46
51
5.80
4.15
1.65
1,019.81
52
5.80
4.14
1.66
1,018.15
53
5.80
4.14
1.66
1,016.49
54
5.80
4.13
1.67
1,014.82
55
5.80
4.12
1.68
1,013.14
56
5.80
4.12
1.68
1,011.46
57
5.80
4.11
1.69
1,009.77
58
5.80
4.10
1.70
1,008.07
59
5.80
4.10
1.70
1,006.37
60
5.80
4.09
1.71
1,004.65
61
5.80
4.08
1.72
1,002.93
62
5.80
4.07
1.73
1,001.21
63
5.80
4.07
1.73
999.48
64
5.80
4.06
1.74
997.74
65
5.80
4.05
1.75
995.99
66
5.80
4.05
1.75
994.24
67
5.80
4.04
1.76
992.48
68
5.80
4.03
1.77
990.71
69
5.80
4.02
1.78
988.93
70
5.80
4.02
1.78
987.15
71
5.80
4.01
1.79
985.36
72
5.80
4.00
1.80
983.56
73
5.80
4.00
1.80
981.76
74
5.80
3.99
1.81
979.95
75
5.80
3.98
1.82
978.13
76
5.80
3.97
1.83
976.30
77
5.80
3.97
1.83
974.47
78
5.80
3.96
1.84
972.63
79
5.80
3.95
1.85
970.78
80
5.80
3.94
1.86
968.92
81
5.80
3.94
1.86
967.06
82
5.80
3.93
1.87
965.19
83
5.80
3.92
1.88
963.31
84
5.80
3.91
1.89
961.42
85
5.80
3.91
1.89
959.53
86
5.80
3.90
1.90
957.63
87
5.80
3.89
1.91
955.72
88
5.80
3.88
1.92
953.80
89
5.80
3.87
1.93
951.87
90
5.80
3.87
1.93
949.94
91
5.80
3.86
1.94
948.00
92
5.80
3.85
1.95
946.05
93
5.80
3.84
1.96
944.09
94
5.80
3.84
1.96
942.13
95
5.80
3.83
1.97
940.16
96
5.80
3.82
1.98
938.18
97
5.80
3.81
1.99
936.19
98
5.80
3.80
2.00
934.19
99
5.80
3.80
2.00
932.19
100
5.80
3.79
2.01
930.17
101
5.80
3.78
2.02
928.15
102
5.80
3.77
2.03
926.12
103
5.80
3.76
2.04
924.08
104
5.80
3.75
2.05
922.04
105
5.80
3.75
2.05
919.98
106
5.80
3.74
2.06
917.92
107
5.80
3.73
2.07
915.85
108
5.80
3.72
2.08
913.77
109
5.80
3.71
2.09
911.68
110
5.80
3.70
2.10
909.59
111
5.80
3.70
2.10
907.48
112
5.80
3.69
2.11
905.37
113
5.80
3.68
2.12
903.25
114
5.80
3.67
2.13
901.12
115
5.80
3.66
2.14
898.98
116
5.80
3.65
2.15
896.83
117
5.80
3.64
2.16
894.67
118
5.80
3.63
2.17
892.51
119
5.80
3.63
2.17
890.33
120
5.80
3.62
2.18
888.15
121
5.80
3.61
2.19
885.96
122
5.80
3.60
2.20
883.76
123
5.80
3.59
2.21
881.55
124
5.80
3.58
2.22
879.33
125
5.80
3.57
2.23
877.10
126
5.80
3.56
2.24
874.86
127
5.80
3.55
2.25
872.62
128
5.80
3.55
2.25
870.36
129
5.80
3.54
2.26
868.10
130
5.80
3.53
2.27
865.83
131
5.80
3.52
2.28
863.54
132
5.80
3.51
2.29
861.25
133
5.80
3.50
2.30
858.95
134
5.80
3.49
2.31
856.64
135
5.80
3.48
2.32
854.32
136
5.80
3.47
2.33
851.99
137
5.80
3.46
2.34
849.65
138
5.80
3.45
2.35
847.30
139
5.80
3.44
2.36
844.95
140
5.80
3.43
2.37
842.58
141
5.80
3.42
2.38
840.20
142
5.80
3.41
2.39
837.82
143
5.80
3.40
2.40
835.42
144
5.80
3.39
2.41
833.01
145
5.80
3.38
2.42
830.60
146
5.80
3.37
2.43
828.17
147
5.80
3.36
2.44
825.74
148
5.80
3.35
2.45
823.29
149
5.80
3.34
2.46
820.83
150
5.80
3.33
2.47
818.37
151
5.80
3.32
2.48
815.89
152
5.80
3.31
2.49
813.41
153
5.80
3.30
2.50
810.91
154
5.80
3.29
2.51
808.41
155
5.80
3.28
2.52
805.89
156
5.80
3.27
2.53
803.37
157
5.80
3.26
2.54
800.83
158
5.80
3.25
2.55
798.28
159
5.80
3.24
2.56
795.73
160
5.80
3.23
2.57
793.16
161
5.80
3.22
2.58
790.58
162
5.80
3.21
2.59
787.99
163
5.80
3.20
2.60
785.39
164
5.80
3.19
2.61
782.78
165
5.80
3.18
2.62
780.16
166
5.80
3.17
2.63
777.53
167
5.80
3.16
2.64
774.89
168
5.80
3.15
2.65
772.24
169
5.80
3.14
2.66
769.58
170
5.80
3.13
2.67
766.90
171
5.80
3.12
2.68
764.22
172
5.80
3.10
2.70
761.52
173
5.80
3.09
2.71
758.82
174
5.80
3.08
2.72
756.10
175
5.80
3.07
2.73
753.37
176
5.80
3.06
2.74
750.63
177
5.80
3.05
2.75
747.88
178
5.80
3.04
2.76
745.12
179
5.80
3.03
2.77
742.35
180
5.80
3.02
2.78
739.56
181
5.80
3.00
2.80
736.77
182
5.80
2.99
2.81
733.96
183
5.80
2.98
2.82
731.14
184
5.80
2.97
2.83
728.31
185
5.80
2.96
2.84
725.47
186
5.80
2.95
2.85
722.62
187
5.80
2.94
2.86
719.75
188
5.80
2.92
2.88
716.88
189
5.80
2.91
2.89
713.99
190
5.80
2.90
2.90
711.09
191
5.80
2.89
2.91
708.18
192
5.80
2.88
2.92
705.26
193
5.80
2.87
2.93
702.32
194
5.80
2.85
2.95
699.38
195
5.80
2.84
2.96
696.42
196
5.80
2.83
2.97
693.45
197
5.80
2.82
2.98
690.46
198
5.80
2.81
2.99
687.47
199
5.80
2.79
3.01
684.46
200
5.80
2.78
3.02
681.44
201
5.80
2.77
3.03
678.41
202
5.80
2.76
3.04
675.37
203
5.80
2.74
3.06
672.31
204
5.80
2.73
3.07
669.24
205
5.80
2.72
3.08
666.16
206
5.80
2.71
3.09
663.07
207
5.80
2.69
3.11
659.96
208
5.80
2.68
3.12
656.84
209
5.80
2.67
3.13
653.71
210
5.80
2.66
3.14
650.56
211
5.80
2.64
3.16
647.41
212
5.80
2.63
3.17
644.24
213
5.80
2.62
3.18
641.05
214
5.80
2.60
3.20
637.86
215
5.80
2.59
3.21
634.65
216
5.80
2.58
3.22
631.43
217
5.80
2.57
3.23
628.19
218
5.80
2.55
3.25
624.95
219
5.80
2.54
3.26
621.68
220
5.80
2.53
3.27
618.41
221
5.80
2.51
3.29
615.12
222
5.80
2.50
3.30
611.82
223
5.80
2.49
3.31
608.51
224
5.80
2.47
3.33
605.18
225
5.80
2.46
3.34
601.84
226
5.80
2.44
3.36
598.48
227
5.80
2.43
3.37
595.11
228
5.80
2.42
3.38
591.73
229
5.80
2.40
3.40
588.34
230
5.80
2.39
3.41
584.93
231
5.80
2.38
3.42
581.50
232
5.80
2.36
3.44
578.06
233
5.80
2.35
3.45
574.61
234
5.80
2.33
3.47
571.15
235
5.80
2.32
3.48
567.67
236
5.80
2.31
3.49
564.17
237
5.80
2.29
3.51
560.67
238
5.80
2.28
3.52
557.14
239
5.80
2.26
3.54
553.61
240
5.80
2.25
3.55
550.06
241
5.80
2.23
3.57
546.49
242
5.80
2.22
3.58
542.91
243
5.80
2.21
3.59
539.32
244
5.80
2.19
3.61
535.71
245
5.80
2.18
3.62
532.08
246
5.80
2.16
3.64
528.44
247
5.80
2.15
3.65
524.79
248
5.80
2.13
3.67
521.12
249
5.80
2.12
3.68
517.44
250
5.80
2.10
3.70
513.74
251
5.80
2.09
3.71
510.03
252
5.80
2.07
3.73
506.30
253
5.80
2.06
3.74
502.56
254
5.80
2.04
3.76
498.80
255
5.80
2.03
3.77
495.03
256
5.80
2.01
3.79
491.24
257
5.80
2.00
3.80
487.43
258
5.80
1.98
3.82
483.61
259
5.80
1.96
3.84
479.78
260
5.80
1.95
3.85
475.93
261
5.80
1.93
3.87
472.06
262
5.80
1.92
3.88
468.18
263
5.80
1.90
3.90
464.28
264
5.80
1.89
3.91
460.37
265
5.80
1.87
3.93
456.44
266
5.80
1.85
3.95
452.49
267
5.80
1.84
3.96
448.53
268
5.80
1.82
3.98
444.55
269
5.80
1.81
3.99
440.56
270
5.80
1.79
4.01
436.55
271
5.80
1.77
4.03
432.52
272
5.80
1.76
4.04
428.48
273
5.80
1.74
4.06
424.42
274
5.80
1.72
4.08
420.34
275
5.80
1.71
4.09
416.25
276
5.80
1.69
4.11
412.14
277
5.80
1.67
4.13
408.02
278
5.80
1.66
4.14
403.87
279
5.80
1.64
4.16
399.71
280
5.80
1.62
4.18
395.54
281
5.80
1.61
4.19
391.34
282
5.80
1.59
4.21
387.13
283
5.80
1.57
4.23
382.91
284
5.80
1.56
4.24
378.66
285
5.80
1.54
4.26
374.40
286
5.80
1.52
4.28
370.12
287
5.80
1.50
4.30
365.83
288
5.80
1.49
4.31
361.51
289
5.80
1.47
4.33
357.18
290
5.80
1.45
4.35
352.83
291
5.80
1.43
4.37
348.47
292
5.80
1.42
4.38
344.08
293
5.80
1.40
4.40
339.68
294
5.80
1.38
4.42
335.26
295
5.80
1.36
4.44
330.82
296
5.80
1.34
4.46
326.36
297
5.80
1.33
4.47
321.89
298
5.80
1.31
4.49
317.40
299
5.80
1.29
4.51
312.89
300
5.80
1.27
4.53
308.36
301
5.80
1.25
4.55
303.81
302
5.80
1.23
4.57
299.25
303
5.80
1.22
4.58
294.66
304
5.80
1.20
4.60
290.06
305
5.80
1.18
4.62
285.44
306
5.80
1.16
4.64
280.80
307
5.80
1.14
4.66
276.14
308
5.80
1.12
4.68
271.46
309
5.80
1.10
4.70
266.76
310
5.80
1.08
4.72
262.05
311
5.80
1.06
4.74
257.31
312
5.80
1.05
4.75
252.56
313
5.80
1.03
4.77
247.78
314
5.80
1.01
4.79
242.99
315
5.80
0.99
4.81
238.17
316
5.80
0.97
4.83
233.34
317
5.80
0.95
4.85
228.49
318
5.80
0.93
4.87
223.62
319
5.80
0.91
4.89
218.73
320
5.80
0.89
4.91
213.82
321
5.80
0.87
4.93
208.88
322
5.80
0.85
4.95
203.93
323
5.80
0.83
4.97
198.96
324
5.80
0.81
4.99
193.97
325
5.80
0.79
5.01
188.96
326
5.80
0.77
5.03
183.93
327
5.80
0.75
5.05
178.87
328
5.80
0.73
5.07
173.80
329
5.80
0.71
5.09
168.71
330
5.80
0.69
5.11
163.59
331
5.80
0.66
5.14
158.46
332
5.80
0.64
5.16
153.30
333
5.80
0.62
5.18
148.12
334
5.80
0.60
5.20
142.92
335
5.80
0.58
5.22
137.70
336
5.80
0.56
5.24
132.46
337
5.80
0.54
5.26
127.20
338
5.80
0.52
5.28
121.92
339
5.80
0.50
5.30
116.61
340
5.80
0.47
5.33
111.29
341
5.80
0.45
5.35
105.94
342
5.80
0.43
5.37
100.57
343
5.80
0.41
5.39
95.18
344
5.80
0.39
5.41
89.77
345
5.80
0.36
5.44
84.33
346
5.80
0.34
5.46
78.87
347
5.80
0.32
5.48
73.39
348
5.80
0.30
5.50
67.89
349
5.80
0.28
5.52
62.37
350
5.80
0.25
5.55
56.82
351
5.80
0.23
5.57
51.25
352
5.80
0.21
5.59
45.66
353
5.80
0.19
5.61
40.04
354
5.80
0.16
5.64
34.41
355
5.80
0.14
5.66
28.75
356
5.80
0.12
5.68
23.06
357
5.80
0.09
5.71
17.36
358
5.80
0.07
5.73
11.63
359
5.80
0.05
5.75
5.88
360
5.80
0.02
5.78
0.10
361
0.10
0.00
0.10
0.00
Totals
2,088.10
992.10
1,096.00

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