Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 5.61  
 

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
5.61
4.16
1.46
1,106.55
2
5.61
4.15
1.46
1,105.08
3
5.61
4.14
1.47
1,103.62
4
5.61
4.14
1.47
1,102.15
5
5.61
4.13
1.48
1,100.67
6
5.61
4.13
1.48
1,099.19
7
5.61
4.12
1.49
1,097.70
8
5.61
4.12
1.49
1,096.21
9
5.61
4.11
1.50
1,094.71
10
5.61
4.11
1.50
1,093.20
11
5.61
4.10
1.51
1,091.69
12
5.61
4.09
1.52
1,090.18
13
5.61
4.09
1.52
1,088.65
14
5.61
4.08
1.53
1,087.13
15
5.61
4.08
1.53
1,085.59
16
5.61
4.07
1.54
1,084.05
17
5.61
4.07
1.54
1,082.51
18
5.61
4.06
1.55
1,080.96
19
5.61
4.05
1.56
1,079.40
20
5.61
4.05
1.56
1,077.84
21
5.61
4.04
1.57
1,076.27
22
5.61
4.04
1.57
1,074.70
23
5.61
4.03
1.58
1,073.12
24
5.61
4.02
1.59
1,071.53
25
5.61
4.02
1.59
1,069.94
26
5.61
4.01
1.60
1,068.34
27
5.61
4.01
1.60
1,066.74
28
5.61
4.00
1.61
1,065.13
29
5.61
3.99
1.62
1,063.51
30
5.61
3.99
1.62
1,061.89
31
5.61
3.98
1.63
1,060.26
32
5.61
3.98
1.63
1,058.63
33
5.61
3.97
1.64
1,056.99
34
5.61
3.96
1.65
1,055.34
35
5.61
3.96
1.65
1,053.69
36
5.61
3.95
1.66
1,052.03
37
5.61
3.95
1.66
1,050.37
38
5.61
3.94
1.67
1,048.70
39
5.61
3.93
1.68
1,047.02
40
5.61
3.93
1.68
1,045.33
41
5.61
3.92
1.69
1,043.64
42
5.61
3.91
1.70
1,041.95
43
5.61
3.91
1.70
1,040.25
44
5.61
3.90
1.71
1,038.54
45
5.61
3.89
1.72
1,036.82
46
5.61
3.89
1.72
1,035.10
47
5.61
3.88
1.73
1,033.37
48
5.61
3.88
1.73
1,031.64
49
5.61
3.87
1.74
1,029.89
50
5.61
3.86
1.75
1,028.15
51
5.61
3.86
1.75
1,026.39
52
5.61
3.85
1.76
1,024.63
53
5.61
3.84
1.77
1,022.86
54
5.61
3.84
1.77
1,021.09
55
5.61
3.83
1.78
1,019.31
56
5.61
3.82
1.79
1,017.52
57
5.61
3.82
1.79
1,015.73
58
5.61
3.81
1.80
1,013.93
59
5.61
3.80
1.81
1,012.12
60
5.61
3.80
1.81
1,010.30
61
5.61
3.79
1.82
1,008.48
62
5.61
3.78
1.83
1,006.65
63
5.61
3.77
1.84
1,004.82
64
5.61
3.77
1.84
1,002.98
65
5.61
3.76
1.85
1,001.13
66
5.61
3.75
1.86
999.27
67
5.61
3.75
1.86
997.41
68
5.61
3.74
1.87
995.54
69
5.61
3.73
1.88
993.66
70
5.61
3.73
1.88
991.78
71
5.61
3.72
1.89
989.89
72
5.61
3.71
1.90
987.99
73
5.61
3.70
1.91
986.09
74
5.61
3.70
1.91
984.17
75
5.61
3.69
1.92
982.25
76
5.61
3.68
1.93
980.33
77
5.61
3.68
1.93
978.39
78
5.61
3.67
1.94
976.45
79
5.61
3.66
1.95
974.50
80
5.61
3.65
1.96
972.55
81
5.61
3.65
1.96
970.59
82
5.61
3.64
1.97
968.62
83
5.61
3.63
1.98
966.64
84
5.61
3.62
1.99
964.65
85
5.61
3.62
1.99
962.66
86
5.61
3.61
2.00
960.66
87
5.61
3.60
2.01
958.65
88
5.61
3.59
2.02
956.64
89
5.61
3.59
2.02
954.61
90
5.61
3.58
2.03
952.58
91
5.61
3.57
2.04
950.55
92
5.61
3.56
2.05
948.50
93
5.61
3.56
2.05
946.45
94
5.61
3.55
2.06
944.39
95
5.61
3.54
2.07
942.32
96
5.61
3.53
2.08
940.24
97
5.61
3.53
2.08
938.16
98
5.61
3.52
2.09
936.07
99
5.61
3.51
2.10
933.97
100
5.61
3.50
2.11
931.86
101
5.61
3.49
2.12
929.74
102
5.61
3.49
2.12
927.62
103
5.61
3.48
2.13
925.49
104
5.61
3.47
2.14
923.35
105
5.61
3.46
2.15
921.20
106
5.61
3.45
2.16
919.05
107
5.61
3.45
2.16
916.88
108
5.61
3.44
2.17
914.71
109
5.61
3.43
2.18
912.53
110
5.61
3.42
2.19
910.34
111
5.61
3.41
2.20
908.15
112
5.61
3.41
2.20
905.94
113
5.61
3.40
2.21
903.73
114
5.61
3.39
2.22
901.51
115
5.61
3.38
2.23
899.28
116
5.61
3.37
2.24
897.04
117
5.61
3.36
2.25
894.80
118
5.61
3.36
2.25
892.54
119
5.61
3.35
2.26
890.28
120
5.61
3.34
2.27
888.01
121
5.61
3.33
2.28
885.73
122
5.61
3.32
2.29
883.44
123
5.61
3.31
2.30
881.14
124
5.61
3.30
2.31
878.84
125
5.61
3.30
2.31
876.52
126
5.61
3.29
2.32
874.20
127
5.61
3.28
2.33
871.87
128
5.61
3.27
2.34
869.53
129
5.61
3.26
2.35
867.18
130
5.61
3.25
2.36
864.82
131
5.61
3.24
2.37
862.45
132
5.61
3.23
2.38
860.08
133
5.61
3.23
2.38
857.69
134
5.61
3.22
2.39
855.30
135
5.61
3.21
2.40
852.89
136
5.61
3.20
2.41
850.48
137
5.61
3.19
2.42
848.06
138
5.61
3.18
2.43
845.63
139
5.61
3.17
2.44
843.19
140
5.61
3.16
2.45
840.75
141
5.61
3.15
2.46
838.29
142
5.61
3.14
2.47
835.82
143
5.61
3.13
2.48
833.35
144
5.61
3.13
2.48
830.86
145
5.61
3.12
2.49
828.37
146
5.61
3.11
2.50
825.86
147
5.61
3.10
2.51
823.35
148
5.61
3.09
2.52
820.83
149
5.61
3.08
2.53
818.30
150
5.61
3.07
2.54
815.75
151
5.61
3.06
2.55
813.20
152
5.61
3.05
2.56
810.64
153
5.61
3.04
2.57
808.07
154
5.61
3.03
2.58
805.49
155
5.61
3.02
2.59
802.90
156
5.61
3.01
2.60
800.31
157
5.61
3.00
2.61
797.70
158
5.61
2.99
2.62
795.08
159
5.61
2.98
2.63
792.45
160
5.61
2.97
2.64
789.81
161
5.61
2.96
2.65
787.16
162
5.61
2.95
2.66
784.50
163
5.61
2.94
2.67
781.84
164
5.61
2.93
2.68
779.16
165
5.61
2.92
2.69
776.47
166
5.61
2.91
2.70
773.77
167
5.61
2.90
2.71
771.06
168
5.61
2.89
2.72
768.35
169
5.61
2.88
2.73
765.62
170
5.61
2.87
2.74
762.88
171
5.61
2.86
2.75
760.13
172
5.61
2.85
2.76
757.37
173
5.61
2.84
2.77
754.60
174
5.61
2.83
2.78
751.82
175
5.61
2.82
2.79
749.03
176
5.61
2.81
2.80
746.23
177
5.61
2.80
2.81
743.42
178
5.61
2.79
2.82
740.59
179
5.61
2.78
2.83
737.76
180
5.61
2.77
2.84
734.92
181
5.61
2.76
2.85
732.06
182
5.61
2.75
2.86
729.20
183
5.61
2.73
2.88
726.32
184
5.61
2.72
2.89
723.44
185
5.61
2.71
2.90
720.54
186
5.61
2.70
2.91
717.63
187
5.61
2.69
2.92
714.71
188
5.61
2.68
2.93
711.78
189
5.61
2.67
2.94
708.84
190
5.61
2.66
2.95
705.89
191
5.61
2.65
2.96
702.93
192
5.61
2.64
2.97
699.95
193
5.61
2.62
2.99
696.97
194
5.61
2.61
3.00
693.97
195
5.61
2.60
3.01
690.96
196
5.61
2.59
3.02
687.94
197
5.61
2.58
3.03
684.91
198
5.61
2.57
3.04
681.87
199
5.61
2.56
3.05
678.82
200
5.61
2.55
3.06
675.76
201
5.61
2.53
3.08
672.68
202
5.61
2.52
3.09
669.59
203
5.61
2.51
3.10
666.49
204
5.61
2.50
3.11
663.38
205
5.61
2.49
3.12
660.26
206
5.61
2.48
3.13
657.13
207
5.61
2.46
3.15
653.98
208
5.61
2.45
3.16
650.82
209
5.61
2.44
3.17
647.65
210
5.61
2.43
3.18
644.47
211
5.61
2.42
3.19
641.28
212
5.61
2.40
3.21
638.07
213
5.61
2.39
3.22
634.86
214
5.61
2.38
3.23
631.63
215
5.61
2.37
3.24
628.39
216
5.61
2.36
3.25
625.13
217
5.61
2.34
3.27
621.87
218
5.61
2.33
3.28
618.59
219
5.61
2.32
3.29
615.30
220
5.61
2.31
3.30
612.00
221
5.61
2.29
3.32
608.68
222
5.61
2.28
3.33
605.35
223
5.61
2.27
3.34
602.01
224
5.61
2.26
3.35
598.66
225
5.61
2.24
3.37
595.30
226
5.61
2.23
3.38
591.92
227
5.61
2.22
3.39
588.53
228
5.61
2.21
3.40
585.12
229
5.61
2.19
3.42
581.71
230
5.61
2.18
3.43
578.28
231
5.61
2.17
3.44
574.84
232
5.61
2.16
3.45
571.38
233
5.61
2.14
3.47
567.92
234
5.61
2.13
3.48
564.44
235
5.61
2.12
3.49
560.94
236
5.61
2.10
3.51
557.44
237
5.61
2.09
3.52
553.92
238
5.61
2.08
3.53
550.38
239
5.61
2.06
3.55
546.84
240
5.61
2.05
3.56
543.28
241
5.61
2.04
3.57
539.71
242
5.61
2.02
3.59
536.12
243
5.61
2.01
3.60
532.52
244
5.61
2.00
3.61
528.91
245
5.61
1.98
3.63
525.28
246
5.61
1.97
3.64
521.64
247
5.61
1.96
3.65
517.99
248
5.61
1.94
3.67
514.32
249
5.61
1.93
3.68
510.64
250
5.61
1.91
3.70
506.94
251
5.61
1.90
3.71
503.23
252
5.61
1.89
3.72
499.51
253
5.61
1.87
3.74
495.77
254
5.61
1.86
3.75
492.02
255
5.61
1.85
3.76
488.26
256
5.61
1.83
3.78
484.48
257
5.61
1.82
3.79
480.69
258
5.61
1.80
3.81
476.88
259
5.61
1.79
3.82
473.06
260
5.61
1.77
3.84
469.22
261
5.61
1.76
3.85
465.37
262
5.61
1.75
3.86
461.51
263
5.61
1.73
3.88
457.63
264
5.61
1.72
3.89
453.73
265
5.61
1.70
3.91
449.82
266
5.61
1.69
3.92
445.90
267
5.61
1.67
3.94
441.96
268
5.61
1.66
3.95
438.01
269
5.61
1.64
3.97
434.04
270
5.61
1.63
3.98
430.06
271
5.61
1.61
4.00
426.06
272
5.61
1.60
4.01
422.05
273
5.61
1.58
4.03
418.02
274
5.61
1.57
4.04
413.98
275
5.61
1.55
4.06
409.92
276
5.61
1.54
4.07
405.85
277
5.61
1.52
4.09
401.76
278
5.61
1.51
4.10
397.66
279
5.61
1.49
4.12
393.54
280
5.61
1.48
4.13
389.41
281
5.61
1.46
4.15
385.26
282
5.61
1.44
4.17
381.09
283
5.61
1.43
4.18
376.91
284
5.61
1.41
4.20
372.71
285
5.61
1.40
4.21
368.50
286
5.61
1.38
4.23
364.27
287
5.61
1.37
4.24
360.03
288
5.61
1.35
4.26
355.77
289
5.61
1.33
4.28
351.49
290
5.61
1.32
4.29
347.20
291
5.61
1.30
4.31
342.89
292
5.61
1.29
4.32
338.57
293
5.61
1.27
4.34
334.23
294
5.61
1.25
4.36
329.87
295
5.61
1.24
4.37
325.50
296
5.61
1.22
4.39
321.11
297
5.61
1.20
4.41
316.70
298
5.61
1.19
4.42
312.28
299
5.61
1.17
4.44
307.84
300
5.61
1.15
4.46
303.39
301
5.61
1.14
4.47
298.92
302
5.61
1.12
4.49
294.43
303
5.61
1.10
4.51
289.92
304
5.61
1.09
4.52
285.40
305
5.61
1.07
4.54
280.86
306
5.61
1.05
4.56
276.30
307
5.61
1.04
4.57
271.73
308
5.61
1.02
4.59
267.14
309
5.61
1.00
4.61
262.53
310
5.61
0.98
4.63
257.90
311
5.61
0.97
4.64
253.26
312
5.61
0.95
4.66
248.60
313
5.61
0.93
4.68
243.92
314
5.61
0.91
4.70
239.23
315
5.61
0.90
4.71
234.51
316
5.61
0.88
4.73
229.78
317
5.61
0.86
4.75
225.03
318
5.61
0.84
4.77
220.27
319
5.61
0.83
4.78
215.48
320
5.61
0.81
4.80
210.68
321
5.61
0.79
4.82
205.86
322
5.61
0.77
4.84
201.02
323
5.61
0.75
4.86
196.17
324
5.61
0.74
4.87
191.29
325
5.61
0.72
4.89
186.40
326
5.61
0.70
4.91
181.49
327
5.61
0.68
4.93
176.56
328
5.61
0.66
4.95
171.61
329
5.61
0.64
4.97
166.65
330
5.61
0.62
4.99
161.66
331
5.61
0.61
5.00
156.66
332
5.61
0.59
5.02
151.64
333
5.61
0.57
5.04
146.59
334
5.61
0.55
5.06
141.53
335
5.61
0.53
5.08
136.45
336
5.61
0.51
5.10
131.36
337
5.61
0.49
5.12
126.24
338
5.61
0.47
5.14
121.10
339
5.61
0.45
5.16
115.95
340
5.61
0.43
5.18
110.77
341
5.61
0.42
5.19
105.58
342
5.61
0.40
5.21
100.36
343
5.61
0.38
5.23
95.13
344
5.61
0.36
5.25
89.88
345
5.61
0.34
5.27
84.60
346
5.61
0.32
5.29
79.31
347
5.61
0.30
5.31
74.00
348
5.61
0.28
5.33
68.66
349
5.61
0.26
5.35
63.31
350
5.61
0.24
5.37
57.94
351
5.61
0.22
5.39
52.55
352
5.61
0.20
5.41
47.13
353
5.61
0.18
5.43
41.70
354
5.61
0.16
5.45
36.25
355
5.61
0.14
5.47
30.77
356
5.61
0.12
5.49
25.28
357
5.61
0.09
5.52
19.76
358
5.61
0.07
5.54
14.23
359
5.61
0.05
5.56
8.67
360
5.61
0.03
5.58
3.09
361
3.10
0.01
3.09
0.00
Totals
2,022.70
914.70
1,108.00

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