Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 8.79  
 

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
8.79
8.17
0.62
1,104.38
2
8.79
8.17
0.62
1,103.76
3
8.79
8.16
0.63
1,103.13
4
8.79
8.16
0.63
1,102.50
5
8.79
8.15
0.64
1,101.87
6
8.79
8.15
0.64
1,101.23
7
8.79
8.14
0.65
1,100.58
8
8.79
8.14
0.65
1,099.93
9
8.79
8.13
0.66
1,099.27
10
8.79
8.13
0.66
1,098.61
11
8.79
8.13
0.66
1,097.95
12
8.79
8.12
0.67
1,097.28
13
8.79
8.12
0.67
1,096.61
14
8.79
8.11
0.68
1,095.93
15
8.79
8.11
0.68
1,095.24
16
8.79
8.10
0.69
1,094.55
17
8.79
8.10
0.69
1,093.86
18
8.79
8.09
0.70
1,093.16
19
8.79
8.08
0.71
1,092.45
20
8.79
8.08
0.71
1,091.74
21
8.79
8.07
0.72
1,091.02
22
8.79
8.07
0.72
1,090.30
23
8.79
8.06
0.73
1,089.58
24
8.79
8.06
0.73
1,088.85
25
8.79
8.05
0.74
1,088.11
26
8.79
8.05
0.74
1,087.37
27
8.79
8.04
0.75
1,086.62
28
8.79
8.04
0.75
1,085.86
29
8.79
8.03
0.76
1,085.11
30
8.79
8.03
0.76
1,084.34
31
8.79
8.02
0.77
1,083.57
32
8.79
8.01
0.78
1,082.79
33
8.79
8.01
0.78
1,082.01
34
8.79
8.00
0.79
1,081.22
35
8.79
8.00
0.79
1,080.43
36
8.79
7.99
0.80
1,079.63
37
8.79
7.98
0.81
1,078.83
38
8.79
7.98
0.81
1,078.02
39
8.79
7.97
0.82
1,077.20
40
8.79
7.97
0.82
1,076.38
41
8.79
7.96
0.83
1,075.55
42
8.79
7.95
0.84
1,074.71
43
8.79
7.95
0.84
1,073.87
44
8.79
7.94
0.85
1,073.02
45
8.79
7.94
0.85
1,072.17
46
8.79
7.93
0.86
1,071.31
47
8.79
7.92
0.87
1,070.44
48
8.79
7.92
0.87
1,069.57
49
8.79
7.91
0.88
1,068.69
50
8.79
7.90
0.89
1,067.80
51
8.79
7.90
0.89
1,066.91
52
8.79
7.89
0.90
1,066.01
53
8.79
7.88
0.91
1,065.10
54
8.79
7.88
0.91
1,064.19
55
8.79
7.87
0.92
1,063.27
56
8.79
7.86
0.93
1,062.34
57
8.79
7.86
0.93
1,061.41
58
8.79
7.85
0.94
1,060.47
59
8.79
7.84
0.95
1,059.52
60
8.79
7.84
0.95
1,058.57
61
8.79
7.83
0.96
1,057.61
62
8.79
7.82
0.97
1,056.64
63
8.79
7.81
0.98
1,055.67
64
8.79
7.81
0.98
1,054.68
65
8.79
7.80
0.99
1,053.69
66
8.79
7.79
1.00
1,052.70
67
8.79
7.79
1.00
1,051.69
68
8.79
7.78
1.01
1,050.68
69
8.79
7.77
1.02
1,049.66
70
8.79
7.76
1.03
1,048.63
71
8.79
7.76
1.03
1,047.60
72
8.79
7.75
1.04
1,046.56
73
8.79
7.74
1.05
1,045.51
74
8.79
7.73
1.06
1,044.45
75
8.79
7.72
1.07
1,043.38
76
8.79
7.72
1.07
1,042.31
77
8.79
7.71
1.08
1,041.23
78
8.79
7.70
1.09
1,040.14
79
8.79
7.69
1.10
1,039.04
80
8.79
7.68
1.11
1,037.94
81
8.79
7.68
1.11
1,036.82
82
8.79
7.67
1.12
1,035.70
83
8.79
7.66
1.13
1,034.57
84
8.79
7.65
1.14
1,033.43
85
8.79
7.64
1.15
1,032.29
86
8.79
7.63
1.16
1,031.13
87
8.79
7.63
1.16
1,029.97
88
8.79
7.62
1.17
1,028.80
89
8.79
7.61
1.18
1,027.61
90
8.79
7.60
1.19
1,026.42
91
8.79
7.59
1.20
1,025.23
92
8.79
7.58
1.21
1,024.02
93
8.79
7.57
1.22
1,022.80
94
8.79
7.56
1.23
1,021.58
95
8.79
7.56
1.23
1,020.34
96
8.79
7.55
1.24
1,019.10
97
8.79
7.54
1.25
1,017.84
98
8.79
7.53
1.26
1,016.58
99
8.79
7.52
1.27
1,015.31
100
8.79
7.51
1.28
1,014.03
101
8.79
7.50
1.29
1,012.74
102
8.79
7.49
1.30
1,011.44
103
8.79
7.48
1.31
1,010.13
104
8.79
7.47
1.32
1,008.81
105
8.79
7.46
1.33
1,007.48
106
8.79
7.45
1.34
1,006.14
107
8.79
7.44
1.35
1,004.79
108
8.79
7.43
1.36
1,003.44
109
8.79
7.42
1.37
1,002.07
110
8.79
7.41
1.38
1,000.69
111
8.79
7.40
1.39
999.30
112
8.79
7.39
1.40
997.90
113
8.79
7.38
1.41
996.49
114
8.79
7.37
1.42
995.07
115
8.79
7.36
1.43
993.64
116
8.79
7.35
1.44
992.20
117
8.79
7.34
1.45
990.75
118
8.79
7.33
1.46
989.28
119
8.79
7.32
1.47
987.81
120
8.79
7.31
1.48
986.33
121
8.79
7.29
1.50
984.83
122
8.79
7.28
1.51
983.32
123
8.79
7.27
1.52
981.81
124
8.79
7.26
1.53
980.28
125
8.79
7.25
1.54
978.74
126
8.79
7.24
1.55
977.19
127
8.79
7.23
1.56
975.62
128
8.79
7.22
1.57
974.05
129
8.79
7.20
1.59
972.46
130
8.79
7.19
1.60
970.87
131
8.79
7.18
1.61
969.26
132
8.79
7.17
1.62
967.63
133
8.79
7.16
1.63
966.00
134
8.79
7.14
1.65
964.35
135
8.79
7.13
1.66
962.70
136
8.79
7.12
1.67
961.03
137
8.79
7.11
1.68
959.34
138
8.79
7.10
1.69
957.65
139
8.79
7.08
1.71
955.94
140
8.79
7.07
1.72
954.22
141
8.79
7.06
1.73
952.49
142
8.79
7.04
1.75
950.74
143
8.79
7.03
1.76
948.99
144
8.79
7.02
1.77
947.21
145
8.79
7.01
1.78
945.43
146
8.79
6.99
1.80
943.63
147
8.79
6.98
1.81
941.82
148
8.79
6.97
1.82
940.00
149
8.79
6.95
1.84
938.16
150
8.79
6.94
1.85
936.31
151
8.79
6.92
1.87
934.44
152
8.79
6.91
1.88
932.56
153
8.79
6.90
1.89
930.67
154
8.79
6.88
1.91
928.76
155
8.79
6.87
1.92
926.84
156
8.79
6.85
1.94
924.91
157
8.79
6.84
1.95
922.96
158
8.79
6.83
1.96
920.99
159
8.79
6.81
1.98
919.01
160
8.79
6.80
1.99
917.02
161
8.79
6.78
2.01
915.01
162
8.79
6.77
2.02
912.99
163
8.79
6.75
2.04
910.95
164
8.79
6.74
2.05
908.90
165
8.79
6.72
2.07
906.83
166
8.79
6.71
2.08
904.75
167
8.79
6.69
2.10
902.65
168
8.79
6.68
2.11
900.54
169
8.79
6.66
2.13
898.41
170
8.79
6.64
2.15
896.26
171
8.79
6.63
2.16
894.10
172
8.79
6.61
2.18
891.92
173
8.79
6.60
2.19
889.73
174
8.79
6.58
2.21
887.52
175
8.79
6.56
2.23
885.29
176
8.79
6.55
2.24
883.05
177
8.79
6.53
2.26
880.79
178
8.79
6.51
2.28
878.52
179
8.79
6.50
2.29
876.22
180
8.79
6.48
2.31
873.91
181
8.79
6.46
2.33
871.59
182
8.79
6.45
2.34
869.24
183
8.79
6.43
2.36
866.88
184
8.79
6.41
2.38
864.50
185
8.79
6.39
2.40
862.11
186
8.79
6.38
2.41
859.69
187
8.79
6.36
2.43
857.26
188
8.79
6.34
2.45
854.81
189
8.79
6.32
2.47
852.34
190
8.79
6.30
2.49
849.86
191
8.79
6.29
2.50
847.35
192
8.79
6.27
2.52
844.83
193
8.79
6.25
2.54
842.29
194
8.79
6.23
2.56
839.73
195
8.79
6.21
2.58
837.15
196
8.79
6.19
2.60
834.55
197
8.79
6.17
2.62
831.93
198
8.79
6.15
2.64
829.29
199
8.79
6.13
2.66
826.64
200
8.79
6.11
2.68
823.96
201
8.79
6.09
2.70
821.26
202
8.79
6.07
2.72
818.55
203
8.79
6.05
2.74
815.81
204
8.79
6.03
2.76
813.06
205
8.79
6.01
2.78
810.28
206
8.79
5.99
2.80
807.48
207
8.79
5.97
2.82
804.66
208
8.79
5.95
2.84
801.82
209
8.79
5.93
2.86
798.96
210
8.79
5.91
2.88
796.08
211
8.79
5.89
2.90
793.18
212
8.79
5.87
2.92
790.26
213
8.79
5.84
2.95
787.31
214
8.79
5.82
2.97
784.35
215
8.79
5.80
2.99
781.36
216
8.79
5.78
3.01
778.34
217
8.79
5.76
3.03
775.31
218
8.79
5.73
3.06
772.26
219
8.79
5.71
3.08
769.18
220
8.79
5.69
3.10
766.08
221
8.79
5.67
3.12
762.95
222
8.79
5.64
3.15
759.80
223
8.79
5.62
3.17
756.63
224
8.79
5.60
3.19
753.44
225
8.79
5.57
3.22
750.22
226
8.79
5.55
3.24
746.98
227
8.79
5.52
3.27
743.71
228
8.79
5.50
3.29
740.43
229
8.79
5.48
3.31
737.11
230
8.79
5.45
3.34
733.77
231
8.79
5.43
3.36
730.41
232
8.79
5.40
3.39
727.02
233
8.79
5.38
3.41
723.61
234
8.79
5.35
3.44
720.17
235
8.79
5.33
3.46
716.71
236
8.79
5.30
3.49
713.22
237
8.79
5.27
3.52
709.70
238
8.79
5.25
3.54
706.16
239
8.79
5.22
3.57
702.59
240
8.79
5.20
3.59
699.00
241
8.79
5.17
3.62
695.38
242
8.79
5.14
3.65
691.73
243
8.79
5.12
3.67
688.06
244
8.79
5.09
3.70
684.36
245
8.79
5.06
3.73
680.63
246
8.79
5.03
3.76
676.87
247
8.79
5.01
3.78
673.09
248
8.79
4.98
3.81
669.28
249
8.79
4.95
3.84
665.44
250
8.79
4.92
3.87
661.57
251
8.79
4.89
3.90
657.67
252
8.79
4.86
3.93
653.74
253
8.79
4.83
3.96
649.79
254
8.79
4.81
3.98
645.81
255
8.79
4.78
4.01
641.79
256
8.79
4.75
4.04
637.75
257
8.79
4.72
4.07
633.67
258
8.79
4.69
4.10
629.57
259
8.79
4.66
4.13
625.44
260
8.79
4.63
4.16
621.27
261
8.79
4.59
4.20
617.08
262
8.79
4.56
4.23
612.85
263
8.79
4.53
4.26
608.59
264
8.79
4.50
4.29
604.31
265
8.79
4.47
4.32
599.98
266
8.79
4.44
4.35
595.63
267
8.79
4.41
4.38
591.25
268
8.79
4.37
4.42
586.83
269
8.79
4.34
4.45
582.38
270
8.79
4.31
4.48
577.90
271
8.79
4.27
4.52
573.38
272
8.79
4.24
4.55
568.83
273
8.79
4.21
4.58
564.25
274
8.79
4.17
4.62
559.63
275
8.79
4.14
4.65
554.98
276
8.79
4.10
4.69
550.30
277
8.79
4.07
4.72
545.58
278
8.79
4.03
4.76
540.82
279
8.79
4.00
4.79
536.03
280
8.79
3.96
4.83
531.20
281
8.79
3.93
4.86
526.34
282
8.79
3.89
4.90
521.45
283
8.79
3.86
4.93
516.51
284
8.79
3.82
4.97
511.54
285
8.79
3.78
5.01
506.54
286
8.79
3.75
5.04
501.49
287
8.79
3.71
5.08
496.41
288
8.79
3.67
5.12
491.29
289
8.79
3.63
5.16
486.14
290
8.79
3.60
5.19
480.94
291
8.79
3.56
5.23
475.71
292
8.79
3.52
5.27
470.44
293
8.79
3.48
5.31
465.13
294
8.79
3.44
5.35
459.78
295
8.79
3.40
5.39
454.39
296
8.79
3.36
5.43
448.96
297
8.79
3.32
5.47
443.49
298
8.79
3.28
5.51
437.98
299
8.79
3.24
5.55
432.43
300
8.79
3.20
5.59
426.83
301
8.79
3.16
5.63
421.20
302
8.79
3.12
5.67
415.53
303
8.79
3.07
5.72
409.81
304
8.79
3.03
5.76
404.05
305
8.79
2.99
5.80
398.25
306
8.79
2.95
5.84
392.40
307
8.79
2.90
5.89
386.52
308
8.79
2.86
5.93
380.59
309
8.79
2.81
5.98
374.61
310
8.79
2.77
6.02
368.59
311
8.79
2.73
6.06
362.53
312
8.79
2.68
6.11
356.42
313
8.79
2.64
6.15
350.26
314
8.79
2.59
6.20
344.06
315
8.79
2.54
6.25
337.82
316
8.79
2.50
6.29
331.53
317
8.79
2.45
6.34
325.19
318
8.79
2.41
6.38
318.80
319
8.79
2.36
6.43
312.37
320
8.79
2.31
6.48
305.89
321
8.79
2.26
6.53
299.36
322
8.79
2.21
6.58
292.79
323
8.79
2.17
6.62
286.16
324
8.79
2.12
6.67
279.49
325
8.79
2.07
6.72
272.77
326
8.79
2.02
6.77
265.99
327
8.79
1.97
6.82
259.17
328
8.79
1.92
6.87
252.30
329
8.79
1.87
6.92
245.37
330
8.79
1.81
6.98
238.40
331
8.79
1.76
7.03
231.37
332
8.79
1.71
7.08
224.29
333
8.79
1.66
7.13
217.16
334
8.79
1.61
7.18
209.98
335
8.79
1.55
7.24
202.74
336
8.79
1.50
7.29
195.45
337
8.79
1.45
7.34
188.11
338
8.79
1.39
7.40
180.71
339
8.79
1.34
7.45
173.25
340
8.79
1.28
7.51
165.75
341
8.79
1.23
7.56
158.18
342
8.79
1.17
7.62
150.56
343
8.79
1.11
7.68
142.89
344
8.79
1.06
7.73
135.15
345
8.79
1.00
7.79
127.36
346
8.79
0.94
7.85
119.51
347
8.79
0.88
7.91
111.61
348
8.79
0.83
7.96
103.64
349
8.79
0.77
8.02
95.62
350
8.79
0.71
8.08
87.54
351
8.79
0.65
8.14
79.39
352
8.79
0.59
8.20
71.19
353
8.79
0.53
8.26
62.93
354
8.79
0.47
8.32
54.60
355
8.79
0.40
8.39
46.22
356
8.79
0.34
8.45
37.77
357
8.79
0.28
8.51
29.26
358
8.79
0.22
8.57
20.68
359
8.79
0.15
8.64
12.05
360
8.79
0.09
8.70
3.35
361
3.37
0.02
3.35
0.00
Totals
3,167.77
2,062.77
1,105.00

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