Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 8.99  
 

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
8.99
8.40
0.59
1,104.41
2
8.99
8.40
0.59
1,103.82
3
8.99
8.39
0.60
1,103.22
4
8.99
8.39
0.60
1,102.62
5
8.99
8.38
0.61
1,102.02
6
8.99
8.38
0.61
1,101.41
7
8.99
8.38
0.61
1,100.79
8
8.99
8.37
0.62
1,100.17
9
8.99
8.37
0.62
1,099.55
10
8.99
8.36
0.63
1,098.92
11
8.99
8.36
0.63
1,098.29
12
8.99
8.35
0.64
1,097.65
13
8.99
8.35
0.64
1,097.01
14
8.99
8.34
0.65
1,096.36
15
8.99
8.34
0.65
1,095.70
16
8.99
8.33
0.66
1,095.05
17
8.99
8.33
0.66
1,094.38
18
8.99
8.32
0.67
1,093.71
19
8.99
8.32
0.67
1,093.04
20
8.99
8.31
0.68
1,092.36
21
8.99
8.31
0.68
1,091.68
22
8.99
8.30
0.69
1,090.99
23
8.99
8.30
0.69
1,090.30
24
8.99
8.29
0.70
1,089.60
25
8.99
8.29
0.70
1,088.89
26
8.99
8.28
0.71
1,088.18
27
8.99
8.27
0.72
1,087.47
28
8.99
8.27
0.72
1,086.75
29
8.99
8.26
0.73
1,086.02
30
8.99
8.26
0.73
1,085.29
31
8.99
8.25
0.74
1,084.55
32
8.99
8.25
0.74
1,083.81
33
8.99
8.24
0.75
1,083.06
34
8.99
8.24
0.75
1,082.31
35
8.99
8.23
0.76
1,081.55
36
8.99
8.22
0.77
1,080.78
37
8.99
8.22
0.77
1,080.01
38
8.99
8.21
0.78
1,079.23
39
8.99
8.21
0.78
1,078.45
40
8.99
8.20
0.79
1,077.66
41
8.99
8.19
0.80
1,076.86
42
8.99
8.19
0.80
1,076.06
43
8.99
8.18
0.81
1,075.26
44
8.99
8.18
0.81
1,074.44
45
8.99
8.17
0.82
1,073.62
46
8.99
8.16
0.83
1,072.80
47
8.99
8.16
0.83
1,071.96
48
8.99
8.15
0.84
1,071.13
49
8.99
8.15
0.84
1,070.28
50
8.99
8.14
0.85
1,069.43
51
8.99
8.13
0.86
1,068.57
52
8.99
8.13
0.86
1,067.71
53
8.99
8.12
0.87
1,066.84
54
8.99
8.11
0.88
1,065.96
55
8.99
8.11
0.88
1,065.07
56
8.99
8.10
0.89
1,064.18
57
8.99
8.09
0.90
1,063.29
58
8.99
8.09
0.90
1,062.38
59
8.99
8.08
0.91
1,061.47
60
8.99
8.07
0.92
1,060.55
61
8.99
8.06
0.93
1,059.63
62
8.99
8.06
0.93
1,058.69
63
8.99
8.05
0.94
1,057.75
64
8.99
8.04
0.95
1,056.81
65
8.99
8.04
0.95
1,055.85
66
8.99
8.03
0.96
1,054.89
67
8.99
8.02
0.97
1,053.92
68
8.99
8.01
0.98
1,052.95
69
8.99
8.01
0.98
1,051.96
70
8.99
8.00
0.99
1,050.97
71
8.99
7.99
1.00
1,049.98
72
8.99
7.98
1.01
1,048.97
73
8.99
7.98
1.01
1,047.96
74
8.99
7.97
1.02
1,046.93
75
8.99
7.96
1.03
1,045.91
76
8.99
7.95
1.04
1,044.87
77
8.99
7.95
1.04
1,043.82
78
8.99
7.94
1.05
1,042.77
79
8.99
7.93
1.06
1,041.71
80
8.99
7.92
1.07
1,040.64
81
8.99
7.91
1.08
1,039.57
82
8.99
7.91
1.08
1,038.48
83
8.99
7.90
1.09
1,037.39
84
8.99
7.89
1.10
1,036.29
85
8.99
7.88
1.11
1,035.18
86
8.99
7.87
1.12
1,034.06
87
8.99
7.86
1.13
1,032.93
88
8.99
7.85
1.14
1,031.80
89
8.99
7.85
1.14
1,030.65
90
8.99
7.84
1.15
1,029.50
91
8.99
7.83
1.16
1,028.34
92
8.99
7.82
1.17
1,027.17
93
8.99
7.81
1.18
1,025.99
94
8.99
7.80
1.19
1,024.80
95
8.99
7.79
1.20
1,023.60
96
8.99
7.78
1.21
1,022.40
97
8.99
7.77
1.22
1,021.18
98
8.99
7.77
1.22
1,019.96
99
8.99
7.76
1.23
1,018.72
100
8.99
7.75
1.24
1,017.48
101
8.99
7.74
1.25
1,016.22
102
8.99
7.73
1.26
1,014.96
103
8.99
7.72
1.27
1,013.69
104
8.99
7.71
1.28
1,012.41
105
8.99
7.70
1.29
1,011.12
106
8.99
7.69
1.30
1,009.82
107
8.99
7.68
1.31
1,008.50
108
8.99
7.67
1.32
1,007.18
109
8.99
7.66
1.33
1,005.85
110
8.99
7.65
1.34
1,004.51
111
8.99
7.64
1.35
1,003.16
112
8.99
7.63
1.36
1,001.80
113
8.99
7.62
1.37
1,000.43
114
8.99
7.61
1.38
999.04
115
8.99
7.60
1.39
997.65
116
8.99
7.59
1.40
996.25
117
8.99
7.58
1.41
994.83
118
8.99
7.56
1.43
993.41
119
8.99
7.55
1.44
991.97
120
8.99
7.54
1.45
990.52
121
8.99
7.53
1.46
989.07
122
8.99
7.52
1.47
987.60
123
8.99
7.51
1.48
986.12
124
8.99
7.50
1.49
984.63
125
8.99
7.49
1.50
983.12
126
8.99
7.48
1.51
981.61
127
8.99
7.46
1.53
980.08
128
8.99
7.45
1.54
978.55
129
8.99
7.44
1.55
977.00
130
8.99
7.43
1.56
975.44
131
8.99
7.42
1.57
973.86
132
8.99
7.41
1.58
972.28
133
8.99
7.39
1.60
970.68
134
8.99
7.38
1.61
969.07
135
8.99
7.37
1.62
967.45
136
8.99
7.36
1.63
965.82
137
8.99
7.34
1.65
964.17
138
8.99
7.33
1.66
962.51
139
8.99
7.32
1.67
960.84
140
8.99
7.31
1.68
959.16
141
8.99
7.29
1.70
957.46
142
8.99
7.28
1.71
955.75
143
8.99
7.27
1.72
954.03
144
8.99
7.25
1.74
952.30
145
8.99
7.24
1.75
950.55
146
8.99
7.23
1.76
948.79
147
8.99
7.21
1.78
947.01
148
8.99
7.20
1.79
945.22
149
8.99
7.19
1.80
943.42
150
8.99
7.17
1.82
941.60
151
8.99
7.16
1.83
939.77
152
8.99
7.15
1.84
937.93
153
8.99
7.13
1.86
936.07
154
8.99
7.12
1.87
934.20
155
8.99
7.10
1.89
932.31
156
8.99
7.09
1.90
930.41
157
8.99
7.08
1.91
928.50
158
8.99
7.06
1.93
926.57
159
8.99
7.05
1.94
924.63
160
8.99
7.03
1.96
922.67
161
8.99
7.02
1.97
920.69
162
8.99
7.00
1.99
918.70
163
8.99
6.99
2.00
916.70
164
8.99
6.97
2.02
914.68
165
8.99
6.96
2.03
912.65
166
8.99
6.94
2.05
910.60
167
8.99
6.92
2.07
908.53
168
8.99
6.91
2.08
906.45
169
8.99
6.89
2.10
904.35
170
8.99
6.88
2.11
902.24
171
8.99
6.86
2.13
900.11
172
8.99
6.84
2.15
897.96
173
8.99
6.83
2.16
895.80
174
8.99
6.81
2.18
893.62
175
8.99
6.80
2.19
891.43
176
8.99
6.78
2.21
889.22
177
8.99
6.76
2.23
886.99
178
8.99
6.74
2.25
884.74
179
8.99
6.73
2.26
882.48
180
8.99
6.71
2.28
880.20
181
8.99
6.69
2.30
877.91
182
8.99
6.68
2.31
875.59
183
8.99
6.66
2.33
873.26
184
8.99
6.64
2.35
870.91
185
8.99
6.62
2.37
868.54
186
8.99
6.60
2.39
866.16
187
8.99
6.59
2.40
863.75
188
8.99
6.57
2.42
861.33
189
8.99
6.55
2.44
858.89
190
8.99
6.53
2.46
856.43
191
8.99
6.51
2.48
853.95
192
8.99
6.49
2.50
851.46
193
8.99
6.47
2.52
848.94
194
8.99
6.46
2.53
846.41
195
8.99
6.44
2.55
843.85
196
8.99
6.42
2.57
841.28
197
8.99
6.40
2.59
838.69
198
8.99
6.38
2.61
836.08
199
8.99
6.36
2.63
833.44
200
8.99
6.34
2.65
830.79
201
8.99
6.32
2.67
828.12
202
8.99
6.30
2.69
825.43
203
8.99
6.28
2.71
822.71
204
8.99
6.26
2.73
819.98
205
8.99
6.24
2.75
817.22
206
8.99
6.21
2.78
814.45
207
8.99
6.19
2.80
811.65
208
8.99
6.17
2.82
808.83
209
8.99
6.15
2.84
805.99
210
8.99
6.13
2.86
803.13
211
8.99
6.11
2.88
800.25
212
8.99
6.09
2.90
797.35
213
8.99
6.06
2.93
794.42
214
8.99
6.04
2.95
791.47
215
8.99
6.02
2.97
788.50
216
8.99
6.00
2.99
785.50
217
8.99
5.97
3.02
782.49
218
8.99
5.95
3.04
779.45
219
8.99
5.93
3.06
776.38
220
8.99
5.90
3.09
773.30
221
8.99
5.88
3.11
770.19
222
8.99
5.86
3.13
767.05
223
8.99
5.83
3.16
763.90
224
8.99
5.81
3.18
760.72
225
8.99
5.78
3.21
757.51
226
8.99
5.76
3.23
754.28
227
8.99
5.74
3.25
751.03
228
8.99
5.71
3.28
747.75
229
8.99
5.69
3.30
744.44
230
8.99
5.66
3.33
741.11
231
8.99
5.64
3.35
737.76
232
8.99
5.61
3.38
734.38
233
8.99
5.58
3.41
730.97
234
8.99
5.56
3.43
727.54
235
8.99
5.53
3.46
724.09
236
8.99
5.51
3.48
720.60
237
8.99
5.48
3.51
717.09
238
8.99
5.45
3.54
713.55
239
8.99
5.43
3.56
709.99
240
8.99
5.40
3.59
706.40
241
8.99
5.37
3.62
702.78
242
8.99
5.34
3.65
699.13
243
8.99
5.32
3.67
695.46
244
8.99
5.29
3.70
691.76
245
8.99
5.26
3.73
688.03
246
8.99
5.23
3.76
684.27
247
8.99
5.20
3.79
680.48
248
8.99
5.17
3.82
676.67
249
8.99
5.15
3.84
672.82
250
8.99
5.12
3.87
668.95
251
8.99
5.09
3.90
665.05
252
8.99
5.06
3.93
661.11
253
8.99
5.03
3.96
657.15
254
8.99
5.00
3.99
653.16
255
8.99
4.97
4.02
649.14
256
8.99
4.94
4.05
645.08
257
8.99
4.91
4.08
641.00
258
8.99
4.87
4.12
636.88
259
8.99
4.84
4.15
632.73
260
8.99
4.81
4.18
628.56
261
8.99
4.78
4.21
624.35
262
8.99
4.75
4.24
620.10
263
8.99
4.72
4.27
615.83
264
8.99
4.68
4.31
611.52
265
8.99
4.65
4.34
607.18
266
8.99
4.62
4.37
602.81
267
8.99
4.58
4.41
598.40
268
8.99
4.55
4.44
593.96
269
8.99
4.52
4.47
589.49
270
8.99
4.48
4.51
584.98
271
8.99
4.45
4.54
580.44
272
8.99
4.41
4.58
575.86
273
8.99
4.38
4.61
571.25
274
8.99
4.34
4.65
566.61
275
8.99
4.31
4.68
561.93
276
8.99
4.27
4.72
557.21
277
8.99
4.24
4.75
552.46
278
8.99
4.20
4.79
547.67
279
8.99
4.16
4.83
542.84
280
8.99
4.13
4.86
537.98
281
8.99
4.09
4.90
533.08
282
8.99
4.05
4.94
528.14
283
8.99
4.02
4.97
523.17
284
8.99
3.98
5.01
518.16
285
8.99
3.94
5.05
513.11
286
8.99
3.90
5.09
508.02
287
8.99
3.86
5.13
502.89
288
8.99
3.82
5.17
497.73
289
8.99
3.78
5.21
492.52
290
8.99
3.75
5.24
487.28
291
8.99
3.71
5.28
481.99
292
8.99
3.67
5.32
476.67
293
8.99
3.62
5.37
471.30
294
8.99
3.58
5.41
465.90
295
8.99
3.54
5.45
460.45
296
8.99
3.50
5.49
454.96
297
8.99
3.46
5.53
449.43
298
8.99
3.42
5.57
443.86
299
8.99
3.38
5.61
438.24
300
8.99
3.33
5.66
432.58
301
8.99
3.29
5.70
426.88
302
8.99
3.25
5.74
421.14
303
8.99
3.20
5.79
415.35
304
8.99
3.16
5.83
409.52
305
8.99
3.11
5.88
403.64
306
8.99
3.07
5.92
397.72
307
8.99
3.02
5.97
391.76
308
8.99
2.98
6.01
385.75
309
8.99
2.93
6.06
379.69
310
8.99
2.89
6.10
373.59
311
8.99
2.84
6.15
367.44
312
8.99
2.79
6.20
361.24
313
8.99
2.75
6.24
355.00
314
8.99
2.70
6.29
348.71
315
8.99
2.65
6.34
342.37
316
8.99
2.60
6.39
335.98
317
8.99
2.55
6.44
329.55
318
8.99
2.51
6.48
323.07
319
8.99
2.46
6.53
316.53
320
8.99
2.41
6.58
309.95
321
8.99
2.36
6.63
303.32
322
8.99
2.31
6.68
296.63
323
8.99
2.26
6.73
289.90
324
8.99
2.20
6.79
283.11
325
8.99
2.15
6.84
276.28
326
8.99
2.10
6.89
269.39
327
8.99
2.05
6.94
262.44
328
8.99
2.00
6.99
255.45
329
8.99
1.94
7.05
248.40
330
8.99
1.89
7.10
241.30
331
8.99
1.83
7.16
234.15
332
8.99
1.78
7.21
226.94
333
8.99
1.73
7.26
219.67
334
8.99
1.67
7.32
212.35
335
8.99
1.61
7.38
204.98
336
8.99
1.56
7.43
197.55
337
8.99
1.50
7.49
190.06
338
8.99
1.45
7.54
182.51
339
8.99
1.39
7.60
174.91
340
8.99
1.33
7.66
167.25
341
8.99
1.27
7.72
159.53
342
8.99
1.21
7.78
151.76
343
8.99
1.15
7.84
143.92
344
8.99
1.09
7.90
136.03
345
8.99
1.03
7.96
128.07
346
8.99
0.97
8.02
120.05
347
8.99
0.91
8.08
111.98
348
8.99
0.85
8.14
103.84
349
8.99
0.79
8.20
95.64
350
8.99
0.73
8.26
87.37
351
8.99
0.66
8.33
79.05
352
8.99
0.60
8.39
70.66
353
8.99
0.54
8.45
62.21
354
8.99
0.47
8.52
53.69
355
8.99
0.41
8.58
45.11
356
8.99
0.34
8.65
36.46
357
8.99
0.28
8.71
27.75
358
8.99
0.21
8.78
18.97
359
8.99
0.14
8.85
10.12
360
8.99
0.08
8.91
1.21
361
1.22
0.01
1.21
0.00
Totals
3,237.62
2,132.62
1,105.00

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