Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 8.11  
 

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
8.11
7.37
0.74
1,104.26
2
8.11
7.36
0.75
1,103.51
3
8.11
7.36
0.75
1,102.76
4
8.11
7.35
0.76
1,102.00
5
8.11
7.35
0.76
1,101.23
6
8.11
7.34
0.77
1,100.47
7
8.11
7.34
0.77
1,099.69
8
8.11
7.33
0.78
1,098.91
9
8.11
7.33
0.78
1,098.13
10
8.11
7.32
0.79
1,097.34
11
8.11
7.32
0.79
1,096.55
12
8.11
7.31
0.80
1,095.75
13
8.11
7.30
0.81
1,094.94
14
8.11
7.30
0.81
1,094.13
15
8.11
7.29
0.82
1,093.31
16
8.11
7.29
0.82
1,092.49
17
8.11
7.28
0.83
1,091.67
18
8.11
7.28
0.83
1,090.83
19
8.11
7.27
0.84
1,090.00
20
8.11
7.27
0.84
1,089.15
21
8.11
7.26
0.85
1,088.30
22
8.11
7.26
0.85
1,087.45
23
8.11
7.25
0.86
1,086.59
24
8.11
7.24
0.87
1,085.72
25
8.11
7.24
0.87
1,084.85
26
8.11
7.23
0.88
1,083.97
27
8.11
7.23
0.88
1,083.09
28
8.11
7.22
0.89
1,082.20
29
8.11
7.21
0.90
1,081.31
30
8.11
7.21
0.90
1,080.40
31
8.11
7.20
0.91
1,079.50
32
8.11
7.20
0.91
1,078.58
33
8.11
7.19
0.92
1,077.66
34
8.11
7.18
0.93
1,076.74
35
8.11
7.18
0.93
1,075.81
36
8.11
7.17
0.94
1,074.87
37
8.11
7.17
0.94
1,073.92
38
8.11
7.16
0.95
1,072.97
39
8.11
7.15
0.96
1,072.02
40
8.11
7.15
0.96
1,071.05
41
8.11
7.14
0.97
1,070.08
42
8.11
7.13
0.98
1,069.11
43
8.11
7.13
0.98
1,068.13
44
8.11
7.12
0.99
1,067.14
45
8.11
7.11
1.00
1,066.14
46
8.11
7.11
1.00
1,065.14
47
8.11
7.10
1.01
1,064.13
48
8.11
7.09
1.02
1,063.11
49
8.11
7.09
1.02
1,062.09
50
8.11
7.08
1.03
1,061.06
51
8.11
7.07
1.04
1,060.02
52
8.11
7.07
1.04
1,058.98
53
8.11
7.06
1.05
1,057.93
54
8.11
7.05
1.06
1,056.87
55
8.11
7.05
1.06
1,055.81
56
8.11
7.04
1.07
1,054.74
57
8.11
7.03
1.08
1,053.66
58
8.11
7.02
1.09
1,052.58
59
8.11
7.02
1.09
1,051.48
60
8.11
7.01
1.10
1,050.38
61
8.11
7.00
1.11
1,049.27
62
8.11
7.00
1.11
1,048.16
63
8.11
6.99
1.12
1,047.04
64
8.11
6.98
1.13
1,045.91
65
8.11
6.97
1.14
1,044.77
66
8.11
6.97
1.14
1,043.63
67
8.11
6.96
1.15
1,042.47
68
8.11
6.95
1.16
1,041.31
69
8.11
6.94
1.17
1,040.15
70
8.11
6.93
1.18
1,038.97
71
8.11
6.93
1.18
1,037.79
72
8.11
6.92
1.19
1,036.59
73
8.11
6.91
1.20
1,035.40
74
8.11
6.90
1.21
1,034.19
75
8.11
6.89
1.22
1,032.97
76
8.11
6.89
1.22
1,031.75
77
8.11
6.88
1.23
1,030.52
78
8.11
6.87
1.24
1,029.28
79
8.11
6.86
1.25
1,028.03
80
8.11
6.85
1.26
1,026.77
81
8.11
6.85
1.26
1,025.51
82
8.11
6.84
1.27
1,024.23
83
8.11
6.83
1.28
1,022.95
84
8.11
6.82
1.29
1,021.66
85
8.11
6.81
1.30
1,020.36
86
8.11
6.80
1.31
1,019.06
87
8.11
6.79
1.32
1,017.74
88
8.11
6.78
1.33
1,016.41
89
8.11
6.78
1.33
1,015.08
90
8.11
6.77
1.34
1,013.74
91
8.11
6.76
1.35
1,012.39
92
8.11
6.75
1.36
1,011.03
93
8.11
6.74
1.37
1,009.66
94
8.11
6.73
1.38
1,008.28
95
8.11
6.72
1.39
1,006.89
96
8.11
6.71
1.40
1,005.49
97
8.11
6.70
1.41
1,004.08
98
8.11
6.69
1.42
1,002.67
99
8.11
6.68
1.43
1,001.24
100
8.11
6.67
1.44
999.81
101
8.11
6.67
1.44
998.36
102
8.11
6.66
1.45
996.91
103
8.11
6.65
1.46
995.44
104
8.11
6.64
1.47
993.97
105
8.11
6.63
1.48
992.49
106
8.11
6.62
1.49
990.99
107
8.11
6.61
1.50
989.49
108
8.11
6.60
1.51
987.98
109
8.11
6.59
1.52
986.45
110
8.11
6.58
1.53
984.92
111
8.11
6.57
1.54
983.38
112
8.11
6.56
1.55
981.82
113
8.11
6.55
1.56
980.26
114
8.11
6.54
1.57
978.68
115
8.11
6.52
1.59
977.10
116
8.11
6.51
1.60
975.50
117
8.11
6.50
1.61
973.89
118
8.11
6.49
1.62
972.28
119
8.11
6.48
1.63
970.65
120
8.11
6.47
1.64
969.01
121
8.11
6.46
1.65
967.36
122
8.11
6.45
1.66
965.70
123
8.11
6.44
1.67
964.03
124
8.11
6.43
1.68
962.34
125
8.11
6.42
1.69
960.65
126
8.11
6.40
1.71
958.94
127
8.11
6.39
1.72
957.23
128
8.11
6.38
1.73
955.50
129
8.11
6.37
1.74
953.76
130
8.11
6.36
1.75
952.01
131
8.11
6.35
1.76
950.24
132
8.11
6.33
1.78
948.47
133
8.11
6.32
1.79
946.68
134
8.11
6.31
1.80
944.88
135
8.11
6.30
1.81
943.07
136
8.11
6.29
1.82
941.25
137
8.11
6.27
1.84
939.41
138
8.11
6.26
1.85
937.57
139
8.11
6.25
1.86
935.71
140
8.11
6.24
1.87
933.84
141
8.11
6.23
1.88
931.95
142
8.11
6.21
1.90
930.05
143
8.11
6.20
1.91
928.14
144
8.11
6.19
1.92
926.22
145
8.11
6.17
1.94
924.29
146
8.11
6.16
1.95
922.34
147
8.11
6.15
1.96
920.38
148
8.11
6.14
1.97
918.40
149
8.11
6.12
1.99
916.42
150
8.11
6.11
2.00
914.42
151
8.11
6.10
2.01
912.40
152
8.11
6.08
2.03
910.37
153
8.11
6.07
2.04
908.33
154
8.11
6.06
2.05
906.28
155
8.11
6.04
2.07
904.21
156
8.11
6.03
2.08
902.13
157
8.11
6.01
2.10
900.03
158
8.11
6.00
2.11
897.92
159
8.11
5.99
2.12
895.80
160
8.11
5.97
2.14
893.66
161
8.11
5.96
2.15
891.51
162
8.11
5.94
2.17
889.34
163
8.11
5.93
2.18
887.16
164
8.11
5.91
2.20
884.97
165
8.11
5.90
2.21
882.76
166
8.11
5.89
2.22
880.53
167
8.11
5.87
2.24
878.29
168
8.11
5.86
2.25
876.04
169
8.11
5.84
2.27
873.77
170
8.11
5.83
2.28
871.48
171
8.11
5.81
2.30
869.18
172
8.11
5.79
2.32
866.87
173
8.11
5.78
2.33
864.54
174
8.11
5.76
2.35
862.19
175
8.11
5.75
2.36
859.83
176
8.11
5.73
2.38
857.45
177
8.11
5.72
2.39
855.06
178
8.11
5.70
2.41
852.65
179
8.11
5.68
2.43
850.22
180
8.11
5.67
2.44
847.78
181
8.11
5.65
2.46
845.32
182
8.11
5.64
2.47
842.85
183
8.11
5.62
2.49
840.35
184
8.11
5.60
2.51
837.85
185
8.11
5.59
2.52
835.32
186
8.11
5.57
2.54
832.78
187
8.11
5.55
2.56
830.22
188
8.11
5.53
2.58
827.65
189
8.11
5.52
2.59
825.06
190
8.11
5.50
2.61
822.45
191
8.11
5.48
2.63
819.82
192
8.11
5.47
2.64
817.17
193
8.11
5.45
2.66
814.51
194
8.11
5.43
2.68
811.83
195
8.11
5.41
2.70
809.13
196
8.11
5.39
2.72
806.42
197
8.11
5.38
2.73
803.69
198
8.11
5.36
2.75
800.93
199
8.11
5.34
2.77
798.16
200
8.11
5.32
2.79
795.37
201
8.11
5.30
2.81
792.57
202
8.11
5.28
2.83
789.74
203
8.11
5.26
2.85
786.89
204
8.11
5.25
2.86
784.03
205
8.11
5.23
2.88
781.15
206
8.11
5.21
2.90
778.25
207
8.11
5.19
2.92
775.32
208
8.11
5.17
2.94
772.38
209
8.11
5.15
2.96
769.42
210
8.11
5.13
2.98
766.44
211
8.11
5.11
3.00
763.44
212
8.11
5.09
3.02
760.42
213
8.11
5.07
3.04
757.38
214
8.11
5.05
3.06
754.32
215
8.11
5.03
3.08
751.24
216
8.11
5.01
3.10
748.14
217
8.11
4.99
3.12
745.01
218
8.11
4.97
3.14
741.87
219
8.11
4.95
3.16
738.71
220
8.11
4.92
3.19
735.52
221
8.11
4.90
3.21
732.31
222
8.11
4.88
3.23
729.09
223
8.11
4.86
3.25
725.84
224
8.11
4.84
3.27
722.57
225
8.11
4.82
3.29
719.27
226
8.11
4.80
3.31
715.96
227
8.11
4.77
3.34
712.62
228
8.11
4.75
3.36
709.26
229
8.11
4.73
3.38
705.88
230
8.11
4.71
3.40
702.48
231
8.11
4.68
3.43
699.05
232
8.11
4.66
3.45
695.60
233
8.11
4.64
3.47
692.13
234
8.11
4.61
3.50
688.63
235
8.11
4.59
3.52
685.11
236
8.11
4.57
3.54
681.57
237
8.11
4.54
3.57
678.00
238
8.11
4.52
3.59
674.41
239
8.11
4.50
3.61
670.80
240
8.11
4.47
3.64
667.16
241
8.11
4.45
3.66
663.50
242
8.11
4.42
3.69
659.81
243
8.11
4.40
3.71
656.10
244
8.11
4.37
3.74
652.37
245
8.11
4.35
3.76
648.60
246
8.11
4.32
3.79
644.82
247
8.11
4.30
3.81
641.01
248
8.11
4.27
3.84
637.17
249
8.11
4.25
3.86
633.31
250
8.11
4.22
3.89
629.42
251
8.11
4.20
3.91
625.51
252
8.11
4.17
3.94
621.57
253
8.11
4.14
3.97
617.60
254
8.11
4.12
3.99
613.61
255
8.11
4.09
4.02
609.59
256
8.11
4.06
4.05
605.54
257
8.11
4.04
4.07
601.47
258
8.11
4.01
4.10
597.37
259
8.11
3.98
4.13
593.24
260
8.11
3.95
4.16
589.09
261
8.11
3.93
4.18
584.90
262
8.11
3.90
4.21
580.69
263
8.11
3.87
4.24
576.45
264
8.11
3.84
4.27
572.19
265
8.11
3.81
4.30
567.89
266
8.11
3.79
4.32
563.57
267
8.11
3.76
4.35
559.22
268
8.11
3.73
4.38
554.83
269
8.11
3.70
4.41
550.42
270
8.11
3.67
4.44
545.98
271
8.11
3.64
4.47
541.51
272
8.11
3.61
4.50
537.01
273
8.11
3.58
4.53
532.48
274
8.11
3.55
4.56
527.92
275
8.11
3.52
4.59
523.33
276
8.11
3.49
4.62
518.71
277
8.11
3.46
4.65
514.06
278
8.11
3.43
4.68
509.37
279
8.11
3.40
4.71
504.66
280
8.11
3.36
4.75
499.92
281
8.11
3.33
4.78
495.14
282
8.11
3.30
4.81
490.33
283
8.11
3.27
4.84
485.49
284
8.11
3.24
4.87
480.61
285
8.11
3.20
4.91
475.71
286
8.11
3.17
4.94
470.77
287
8.11
3.14
4.97
465.80
288
8.11
3.11
5.00
460.79
289
8.11
3.07
5.04
455.76
290
8.11
3.04
5.07
450.68
291
8.11
3.00
5.11
445.58
292
8.11
2.97
5.14
440.44
293
8.11
2.94
5.17
435.27
294
8.11
2.90
5.21
430.06
295
8.11
2.87
5.24
424.81
296
8.11
2.83
5.28
419.54
297
8.11
2.80
5.31
414.22
298
8.11
2.76
5.35
408.87
299
8.11
2.73
5.38
403.49
300
8.11
2.69
5.42
398.07
301
8.11
2.65
5.46
392.61
302
8.11
2.62
5.49
387.12
303
8.11
2.58
5.53
381.59
304
8.11
2.54
5.57
376.03
305
8.11
2.51
5.60
370.42
306
8.11
2.47
5.64
364.78
307
8.11
2.43
5.68
359.10
308
8.11
2.39
5.72
353.39
309
8.11
2.36
5.75
347.63
310
8.11
2.32
5.79
341.84
311
8.11
2.28
5.83
336.01
312
8.11
2.24
5.87
330.14
313
8.11
2.20
5.91
324.23
314
8.11
2.16
5.95
318.28
315
8.11
2.12
5.99
312.30
316
8.11
2.08
6.03
306.27
317
8.11
2.04
6.07
300.20
318
8.11
2.00
6.11
294.09
319
8.11
1.96
6.15
287.94
320
8.11
1.92
6.19
281.75
321
8.11
1.88
6.23
275.52
322
8.11
1.84
6.27
269.25
323
8.11
1.79
6.32
262.93
324
8.11
1.75
6.36
256.57
325
8.11
1.71
6.40
250.17
326
8.11
1.67
6.44
243.73
327
8.11
1.62
6.49
237.25
328
8.11
1.58
6.53
230.72
329
8.11
1.54
6.57
224.15
330
8.11
1.49
6.62
217.53
331
8.11
1.45
6.66
210.87
332
8.11
1.41
6.70
204.17
333
8.11
1.36
6.75
197.42
334
8.11
1.32
6.79
190.62
335
8.11
1.27
6.84
183.79
336
8.11
1.23
6.88
176.90
337
8.11
1.18
6.93
169.97
338
8.11
1.13
6.98
162.99
339
8.11
1.09
7.02
155.97
340
8.11
1.04
7.07
148.90
341
8.11
0.99
7.12
141.78
342
8.11
0.95
7.16
134.62
343
8.11
0.90
7.21
127.40
344
8.11
0.85
7.26
120.14
345
8.11
0.80
7.31
112.83
346
8.11
0.75
7.36
105.48
347
8.11
0.70
7.41
98.07
348
8.11
0.65
7.46
90.61
349
8.11
0.60
7.51
83.11
350
8.11
0.55
7.56
75.55
351
8.11
0.50
7.61
67.95
352
8.11
0.45
7.66
60.29
353
8.11
0.40
7.71
52.58
354
8.11
0.35
7.76
44.82
355
8.11
0.30
7.81
37.01
356
8.11
0.25
7.86
29.15
357
8.11
0.19
7.92
21.23
358
8.11
0.14
7.97
13.26
359
8.11
0.09
8.02
5.24
360
5.28
0.03
5.24
0.00
Totals
2,916.77
1,811.77
1,105.00

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