Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 5.78  
 

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
5.78
4.39
1.39
1,106.61
2
5.78
4.38
1.40
1,105.21
3
5.78
4.37
1.41
1,103.80
4
5.78
4.37
1.41
1,102.39
5
5.78
4.36
1.42
1,100.97
6
5.78
4.36
1.42
1,099.55
7
5.78
4.35
1.43
1,098.12
8
5.78
4.35
1.43
1,096.69
9
5.78
4.34
1.44
1,095.25
10
5.78
4.34
1.44
1,093.81
11
5.78
4.33
1.45
1,092.36
12
5.78
4.32
1.46
1,090.90
13
5.78
4.32
1.46
1,089.44
14
5.78
4.31
1.47
1,087.97
15
5.78
4.31
1.47
1,086.50
16
5.78
4.30
1.48
1,085.02
17
5.78
4.29
1.49
1,083.53
18
5.78
4.29
1.49
1,082.04
19
5.78
4.28
1.50
1,080.55
20
5.78
4.28
1.50
1,079.04
21
5.78
4.27
1.51
1,077.53
22
5.78
4.27
1.51
1,076.02
23
5.78
4.26
1.52
1,074.50
24
5.78
4.25
1.53
1,072.97
25
5.78
4.25
1.53
1,071.44
26
5.78
4.24
1.54
1,069.90
27
5.78
4.24
1.54
1,068.36
28
5.78
4.23
1.55
1,066.80
29
5.78
4.22
1.56
1,065.25
30
5.78
4.22
1.56
1,063.68
31
5.78
4.21
1.57
1,062.11
32
5.78
4.20
1.58
1,060.54
33
5.78
4.20
1.58
1,058.96
34
5.78
4.19
1.59
1,057.37
35
5.78
4.19
1.59
1,055.77
36
5.78
4.18
1.60
1,054.17
37
5.78
4.17
1.61
1,052.56
38
5.78
4.17
1.61
1,050.95
39
5.78
4.16
1.62
1,049.33
40
5.78
4.15
1.63
1,047.70
41
5.78
4.15
1.63
1,046.07
42
5.78
4.14
1.64
1,044.43
43
5.78
4.13
1.65
1,042.79
44
5.78
4.13
1.65
1,041.13
45
5.78
4.12
1.66
1,039.48
46
5.78
4.11
1.67
1,037.81
47
5.78
4.11
1.67
1,036.14
48
5.78
4.10
1.68
1,034.46
49
5.78
4.09
1.69
1,032.77
50
5.78
4.09
1.69
1,031.08
51
5.78
4.08
1.70
1,029.38
52
5.78
4.07
1.71
1,027.68
53
5.78
4.07
1.71
1,025.97
54
5.78
4.06
1.72
1,024.25
55
5.78
4.05
1.73
1,022.52
56
5.78
4.05
1.73
1,020.79
57
5.78
4.04
1.74
1,019.05
58
5.78
4.03
1.75
1,017.30
59
5.78
4.03
1.75
1,015.55
60
5.78
4.02
1.76
1,013.79
61
5.78
4.01
1.77
1,012.02
62
5.78
4.01
1.77
1,010.25
63
5.78
4.00
1.78
1,008.47
64
5.78
3.99
1.79
1,006.68
65
5.78
3.98
1.80
1,004.88
66
5.78
3.98
1.80
1,003.08
67
5.78
3.97
1.81
1,001.27
68
5.78
3.96
1.82
999.46
69
5.78
3.96
1.82
997.63
70
5.78
3.95
1.83
995.80
71
5.78
3.94
1.84
993.96
72
5.78
3.93
1.85
992.12
73
5.78
3.93
1.85
990.26
74
5.78
3.92
1.86
988.40
75
5.78
3.91
1.87
986.54
76
5.78
3.91
1.87
984.66
77
5.78
3.90
1.88
982.78
78
5.78
3.89
1.89
980.89
79
5.78
3.88
1.90
978.99
80
5.78
3.88
1.90
977.09
81
5.78
3.87
1.91
975.18
82
5.78
3.86
1.92
973.26
83
5.78
3.85
1.93
971.33
84
5.78
3.84
1.94
969.39
85
5.78
3.84
1.94
967.45
86
5.78
3.83
1.95
965.50
87
5.78
3.82
1.96
963.54
88
5.78
3.81
1.97
961.58
89
5.78
3.81
1.97
959.60
90
5.78
3.80
1.98
957.62
91
5.78
3.79
1.99
955.63
92
5.78
3.78
2.00
953.63
93
5.78
3.77
2.01
951.63
94
5.78
3.77
2.01
949.61
95
5.78
3.76
2.02
947.59
96
5.78
3.75
2.03
945.56
97
5.78
3.74
2.04
943.53
98
5.78
3.73
2.05
941.48
99
5.78
3.73
2.05
939.43
100
5.78
3.72
2.06
937.37
101
5.78
3.71
2.07
935.30
102
5.78
3.70
2.08
933.22
103
5.78
3.69
2.09
931.13
104
5.78
3.69
2.09
929.04
105
5.78
3.68
2.10
926.94
106
5.78
3.67
2.11
924.83
107
5.78
3.66
2.12
922.71
108
5.78
3.65
2.13
920.58
109
5.78
3.64
2.14
918.44
110
5.78
3.64
2.14
916.30
111
5.78
3.63
2.15
914.15
112
5.78
3.62
2.16
911.98
113
5.78
3.61
2.17
909.81
114
5.78
3.60
2.18
907.64
115
5.78
3.59
2.19
905.45
116
5.78
3.58
2.20
903.25
117
5.78
3.58
2.20
901.05
118
5.78
3.57
2.21
898.83
119
5.78
3.56
2.22
896.61
120
5.78
3.55
2.23
894.38
121
5.78
3.54
2.24
892.14
122
5.78
3.53
2.25
889.89
123
5.78
3.52
2.26
887.64
124
5.78
3.51
2.27
885.37
125
5.78
3.50
2.28
883.09
126
5.78
3.50
2.28
880.81
127
5.78
3.49
2.29
878.52
128
5.78
3.48
2.30
876.21
129
5.78
3.47
2.31
873.90
130
5.78
3.46
2.32
871.58
131
5.78
3.45
2.33
869.25
132
5.78
3.44
2.34
866.91
133
5.78
3.43
2.35
864.56
134
5.78
3.42
2.36
862.21
135
5.78
3.41
2.37
859.84
136
5.78
3.40
2.38
857.46
137
5.78
3.39
2.39
855.08
138
5.78
3.38
2.40
852.68
139
5.78
3.38
2.40
850.28
140
5.78
3.37
2.41
847.86
141
5.78
3.36
2.42
845.44
142
5.78
3.35
2.43
843.00
143
5.78
3.34
2.44
840.56
144
5.78
3.33
2.45
838.11
145
5.78
3.32
2.46
835.65
146
5.78
3.31
2.47
833.17
147
5.78
3.30
2.48
830.69
148
5.78
3.29
2.49
828.20
149
5.78
3.28
2.50
825.70
150
5.78
3.27
2.51
823.19
151
5.78
3.26
2.52
820.67
152
5.78
3.25
2.53
818.13
153
5.78
3.24
2.54
815.59
154
5.78
3.23
2.55
813.04
155
5.78
3.22
2.56
810.48
156
5.78
3.21
2.57
807.91
157
5.78
3.20
2.58
805.32
158
5.78
3.19
2.59
802.73
159
5.78
3.18
2.60
800.13
160
5.78
3.17
2.61
797.52
161
5.78
3.16
2.62
794.89
162
5.78
3.15
2.63
792.26
163
5.78
3.14
2.64
789.62
164
5.78
3.13
2.65
786.96
165
5.78
3.12
2.66
784.30
166
5.78
3.10
2.68
781.62
167
5.78
3.09
2.69
778.94
168
5.78
3.08
2.70
776.24
169
5.78
3.07
2.71
773.53
170
5.78
3.06
2.72
770.81
171
5.78
3.05
2.73
768.08
172
5.78
3.04
2.74
765.34
173
5.78
3.03
2.75
762.59
174
5.78
3.02
2.76
759.83
175
5.78
3.01
2.77
757.06
176
5.78
3.00
2.78
754.28
177
5.78
2.99
2.79
751.48
178
5.78
2.97
2.81
748.68
179
5.78
2.96
2.82
745.86
180
5.78
2.95
2.83
743.03
181
5.78
2.94
2.84
740.19
182
5.78
2.93
2.85
737.34
183
5.78
2.92
2.86
734.48
184
5.78
2.91
2.87
731.61
185
5.78
2.90
2.88
728.73
186
5.78
2.88
2.90
725.83
187
5.78
2.87
2.91
722.92
188
5.78
2.86
2.92
720.01
189
5.78
2.85
2.93
717.08
190
5.78
2.84
2.94
714.13
191
5.78
2.83
2.95
711.18
192
5.78
2.82
2.96
708.22
193
5.78
2.80
2.98
705.24
194
5.78
2.79
2.99
702.25
195
5.78
2.78
3.00
699.25
196
5.78
2.77
3.01
696.24
197
5.78
2.76
3.02
693.21
198
5.78
2.74
3.04
690.18
199
5.78
2.73
3.05
687.13
200
5.78
2.72
3.06
684.07
201
5.78
2.71
3.07
681.00
202
5.78
2.70
3.08
677.91
203
5.78
2.68
3.10
674.82
204
5.78
2.67
3.11
671.71
205
5.78
2.66
3.12
668.59
206
5.78
2.65
3.13
665.45
207
5.78
2.63
3.15
662.31
208
5.78
2.62
3.16
659.15
209
5.78
2.61
3.17
655.98
210
5.78
2.60
3.18
652.80
211
5.78
2.58
3.20
649.60
212
5.78
2.57
3.21
646.39
213
5.78
2.56
3.22
643.17
214
5.78
2.55
3.23
639.93
215
5.78
2.53
3.25
636.69
216
5.78
2.52
3.26
633.43
217
5.78
2.51
3.27
630.16
218
5.78
2.49
3.29
626.87
219
5.78
2.48
3.30
623.57
220
5.78
2.47
3.31
620.26
221
5.78
2.46
3.32
616.93
222
5.78
2.44
3.34
613.60
223
5.78
2.43
3.35
610.25
224
5.78
2.42
3.36
606.88
225
5.78
2.40
3.38
603.50
226
5.78
2.39
3.39
600.11
227
5.78
2.38
3.40
596.71
228
5.78
2.36
3.42
593.29
229
5.78
2.35
3.43
589.86
230
5.78
2.33
3.45
586.41
231
5.78
2.32
3.46
582.95
232
5.78
2.31
3.47
579.48
233
5.78
2.29
3.49
576.00
234
5.78
2.28
3.50
572.50
235
5.78
2.27
3.51
568.98
236
5.78
2.25
3.53
565.45
237
5.78
2.24
3.54
561.91
238
5.78
2.22
3.56
558.36
239
5.78
2.21
3.57
554.79
240
5.78
2.20
3.58
551.20
241
5.78
2.18
3.60
547.60
242
5.78
2.17
3.61
543.99
243
5.78
2.15
3.63
540.37
244
5.78
2.14
3.64
536.72
245
5.78
2.12
3.66
533.07
246
5.78
2.11
3.67
529.40
247
5.78
2.10
3.68
525.71
248
5.78
2.08
3.70
522.02
249
5.78
2.07
3.71
518.30
250
5.78
2.05
3.73
514.57
251
5.78
2.04
3.74
510.83
252
5.78
2.02
3.76
507.07
253
5.78
2.01
3.77
503.30
254
5.78
1.99
3.79
499.51
255
5.78
1.98
3.80
495.71
256
5.78
1.96
3.82
491.89
257
5.78
1.95
3.83
488.06
258
5.78
1.93
3.85
484.21
259
5.78
1.92
3.86
480.35
260
5.78
1.90
3.88
476.47
261
5.78
1.89
3.89
472.57
262
5.78
1.87
3.91
468.66
263
5.78
1.86
3.92
464.74
264
5.78
1.84
3.94
460.80
265
5.78
1.82
3.96
456.84
266
5.78
1.81
3.97
452.87
267
5.78
1.79
3.99
448.88
268
5.78
1.78
4.00
444.88
269
5.78
1.76
4.02
440.86
270
5.78
1.75
4.03
436.83
271
5.78
1.73
4.05
432.78
272
5.78
1.71
4.07
428.71
273
5.78
1.70
4.08
424.63
274
5.78
1.68
4.10
420.53
275
5.78
1.66
4.12
416.41
276
5.78
1.65
4.13
412.28
277
5.78
1.63
4.15
408.13
278
5.78
1.62
4.16
403.97
279
5.78
1.60
4.18
399.79
280
5.78
1.58
4.20
395.59
281
5.78
1.57
4.21
391.37
282
5.78
1.55
4.23
387.14
283
5.78
1.53
4.25
382.90
284
5.78
1.52
4.26
378.63
285
5.78
1.50
4.28
374.35
286
5.78
1.48
4.30
370.05
287
5.78
1.46
4.32
365.74
288
5.78
1.45
4.33
361.41
289
5.78
1.43
4.35
357.06
290
5.78
1.41
4.37
352.69
291
5.78
1.40
4.38
348.31
292
5.78
1.38
4.40
343.90
293
5.78
1.36
4.42
339.49
294
5.78
1.34
4.44
335.05
295
5.78
1.33
4.45
330.60
296
5.78
1.31
4.47
326.12
297
5.78
1.29
4.49
321.63
298
5.78
1.27
4.51
317.13
299
5.78
1.26
4.52
312.60
300
5.78
1.24
4.54
308.06
301
5.78
1.22
4.56
303.50
302
5.78
1.20
4.58
298.92
303
5.78
1.18
4.60
294.32
304
5.78
1.17
4.61
289.71
305
5.78
1.15
4.63
285.08
306
5.78
1.13
4.65
280.42
307
5.78
1.11
4.67
275.75
308
5.78
1.09
4.69
271.07
309
5.78
1.07
4.71
266.36
310
5.78
1.05
4.73
261.63
311
5.78
1.04
4.74
256.89
312
5.78
1.02
4.76
252.13
313
5.78
1.00
4.78
247.34
314
5.78
0.98
4.80
242.54
315
5.78
0.96
4.82
237.72
316
5.78
0.94
4.84
232.88
317
5.78
0.92
4.86
228.03
318
5.78
0.90
4.88
223.15
319
5.78
0.88
4.90
218.25
320
5.78
0.86
4.92
213.34
321
5.78
0.84
4.94
208.40
322
5.78
0.82
4.96
203.45
323
5.78
0.81
4.97
198.47
324
5.78
0.79
4.99
193.48
325
5.78
0.77
5.01
188.46
326
5.78
0.75
5.03
183.43
327
5.78
0.73
5.05
178.37
328
5.78
0.71
5.07
173.30
329
5.78
0.69
5.09
168.21
330
5.78
0.67
5.11
163.09
331
5.78
0.65
5.13
157.96
332
5.78
0.63
5.15
152.80
333
5.78
0.60
5.18
147.63
334
5.78
0.58
5.20
142.43
335
5.78
0.56
5.22
137.22
336
5.78
0.54
5.24
131.98
337
5.78
0.52
5.26
126.72
338
5.78
0.50
5.28
121.44
339
5.78
0.48
5.30
116.14
340
5.78
0.46
5.32
110.82
341
5.78
0.44
5.34
105.48
342
5.78
0.42
5.36
100.12
343
5.78
0.40
5.38
94.74
344
5.78
0.37
5.41
89.33
345
5.78
0.35
5.43
83.90
346
5.78
0.33
5.45
78.46
347
5.78
0.31
5.47
72.99
348
5.78
0.29
5.49
67.50
349
5.78
0.27
5.51
61.98
350
5.78
0.25
5.53
56.45
351
5.78
0.22
5.56
50.89
352
5.78
0.20
5.58
45.31
353
5.78
0.18
5.60
39.71
354
5.78
0.16
5.62
34.09
355
5.78
0.13
5.65
28.45
356
5.78
0.11
5.67
22.78
357
5.78
0.09
5.69
17.09
358
5.78
0.07
5.71
11.38
359
5.78
0.05
5.73
5.64
360
5.66
0.02
5.64
0.00
Totals
2,080.68
972.68
1,108.00

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