Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 6.20  
 

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
6.20
4.96
1.24
1,106.76
2
6.20
4.96
1.24
1,105.52
3
6.20
4.95
1.25
1,104.27
4
6.20
4.95
1.25
1,103.02
5
6.20
4.94
1.26
1,101.76
6
6.20
4.93
1.27
1,100.49
7
6.20
4.93
1.27
1,099.22
8
6.20
4.92
1.28
1,097.95
9
6.20
4.92
1.28
1,096.66
10
6.20
4.91
1.29
1,095.38
11
6.20
4.91
1.29
1,094.08
12
6.20
4.90
1.30
1,092.78
13
6.20
4.89
1.31
1,091.48
14
6.20
4.89
1.31
1,090.17
15
6.20
4.88
1.32
1,088.85
16
6.20
4.88
1.32
1,087.53
17
6.20
4.87
1.33
1,086.20
18
6.20
4.87
1.33
1,084.86
19
6.20
4.86
1.34
1,083.52
20
6.20
4.85
1.35
1,082.18
21
6.20
4.85
1.35
1,080.82
22
6.20
4.84
1.36
1,079.47
23
6.20
4.84
1.36
1,078.10
24
6.20
4.83
1.37
1,076.73
25
6.20
4.82
1.38
1,075.35
26
6.20
4.82
1.38
1,073.97
27
6.20
4.81
1.39
1,072.58
28
6.20
4.80
1.40
1,071.18
29
6.20
4.80
1.40
1,069.78
30
6.20
4.79
1.41
1,068.37
31
6.20
4.79
1.41
1,066.96
32
6.20
4.78
1.42
1,065.54
33
6.20
4.77
1.43
1,064.11
34
6.20
4.77
1.43
1,062.68
35
6.20
4.76
1.44
1,061.24
36
6.20
4.75
1.45
1,059.79
37
6.20
4.75
1.45
1,058.34
38
6.20
4.74
1.46
1,056.88
39
6.20
4.73
1.47
1,055.41
40
6.20
4.73
1.47
1,053.94
41
6.20
4.72
1.48
1,052.46
42
6.20
4.71
1.49
1,050.97
43
6.20
4.71
1.49
1,049.48
44
6.20
4.70
1.50
1,047.98
45
6.20
4.69
1.51
1,046.48
46
6.20
4.69
1.51
1,044.96
47
6.20
4.68
1.52
1,043.44
48
6.20
4.67
1.53
1,041.92
49
6.20
4.67
1.53
1,040.38
50
6.20
4.66
1.54
1,038.84
51
6.20
4.65
1.55
1,037.30
52
6.20
4.65
1.55
1,035.74
53
6.20
4.64
1.56
1,034.18
54
6.20
4.63
1.57
1,032.62
55
6.20
4.63
1.57
1,031.04
56
6.20
4.62
1.58
1,029.46
57
6.20
4.61
1.59
1,027.87
58
6.20
4.60
1.60
1,026.27
59
6.20
4.60
1.60
1,024.67
60
6.20
4.59
1.61
1,023.06
61
6.20
4.58
1.62
1,021.44
62
6.20
4.58
1.62
1,019.82
63
6.20
4.57
1.63
1,018.19
64
6.20
4.56
1.64
1,016.55
65
6.20
4.55
1.65
1,014.90
66
6.20
4.55
1.65
1,013.25
67
6.20
4.54
1.66
1,011.58
68
6.20
4.53
1.67
1,009.92
69
6.20
4.52
1.68
1,008.24
70
6.20
4.52
1.68
1,006.56
71
6.20
4.51
1.69
1,004.86
72
6.20
4.50
1.70
1,003.17
73
6.20
4.49
1.71
1,001.46
74
6.20
4.49
1.71
999.74
75
6.20
4.48
1.72
998.02
76
6.20
4.47
1.73
996.29
77
6.20
4.46
1.74
994.55
78
6.20
4.45
1.75
992.81
79
6.20
4.45
1.75
991.06
80
6.20
4.44
1.76
989.30
81
6.20
4.43
1.77
987.53
82
6.20
4.42
1.78
985.75
83
6.20
4.42
1.78
983.97
84
6.20
4.41
1.79
982.17
85
6.20
4.40
1.80
980.37
86
6.20
4.39
1.81
978.56
87
6.20
4.38
1.82
976.75
88
6.20
4.38
1.82
974.92
89
6.20
4.37
1.83
973.09
90
6.20
4.36
1.84
971.25
91
6.20
4.35
1.85
969.40
92
6.20
4.34
1.86
967.54
93
6.20
4.33
1.87
965.67
94
6.20
4.33
1.87
963.80
95
6.20
4.32
1.88
961.92
96
6.20
4.31
1.89
960.02
97
6.20
4.30
1.90
958.12
98
6.20
4.29
1.91
956.22
99
6.20
4.28
1.92
954.30
100
6.20
4.27
1.93
952.37
101
6.20
4.27
1.93
950.44
102
6.20
4.26
1.94
948.50
103
6.20
4.25
1.95
946.55
104
6.20
4.24
1.96
944.58
105
6.20
4.23
1.97
942.62
106
6.20
4.22
1.98
940.64
107
6.20
4.21
1.99
938.65
108
6.20
4.20
2.00
936.66
109
6.20
4.20
2.00
934.65
110
6.20
4.19
2.01
932.64
111
6.20
4.18
2.02
930.61
112
6.20
4.17
2.03
928.58
113
6.20
4.16
2.04
926.54
114
6.20
4.15
2.05
924.49
115
6.20
4.14
2.06
922.43
116
6.20
4.13
2.07
920.37
117
6.20
4.12
2.08
918.29
118
6.20
4.11
2.09
916.20
119
6.20
4.10
2.10
914.10
120
6.20
4.09
2.11
912.00
121
6.20
4.08
2.12
909.88
122
6.20
4.08
2.12
907.76
123
6.20
4.07
2.13
905.63
124
6.20
4.06
2.14
903.48
125
6.20
4.05
2.15
901.33
126
6.20
4.04
2.16
899.17
127
6.20
4.03
2.17
896.99
128
6.20
4.02
2.18
894.81
129
6.20
4.01
2.19
892.62
130
6.20
4.00
2.20
890.42
131
6.20
3.99
2.21
888.21
132
6.20
3.98
2.22
885.98
133
6.20
3.97
2.23
883.75
134
6.20
3.96
2.24
881.51
135
6.20
3.95
2.25
879.26
136
6.20
3.94
2.26
877.00
137
6.20
3.93
2.27
874.73
138
6.20
3.92
2.28
872.44
139
6.20
3.91
2.29
870.15
140
6.20
3.90
2.30
867.85
141
6.20
3.89
2.31
865.54
142
6.20
3.88
2.32
863.21
143
6.20
3.87
2.33
860.88
144
6.20
3.86
2.34
858.54
145
6.20
3.85
2.35
856.18
146
6.20
3.83
2.37
853.82
147
6.20
3.82
2.38
851.44
148
6.20
3.81
2.39
849.06
149
6.20
3.80
2.40
846.66
150
6.20
3.79
2.41
844.25
151
6.20
3.78
2.42
841.83
152
6.20
3.77
2.43
839.40
153
6.20
3.76
2.44
836.96
154
6.20
3.75
2.45
834.51
155
6.20
3.74
2.46
832.05
156
6.20
3.73
2.47
829.58
157
6.20
3.72
2.48
827.09
158
6.20
3.70
2.50
824.60
159
6.20
3.69
2.51
822.09
160
6.20
3.68
2.52
819.57
161
6.20
3.67
2.53
817.04
162
6.20
3.66
2.54
814.50
163
6.20
3.65
2.55
811.95
164
6.20
3.64
2.56
809.39
165
6.20
3.63
2.57
806.81
166
6.20
3.61
2.59
804.23
167
6.20
3.60
2.60
801.63
168
6.20
3.59
2.61
799.02
169
6.20
3.58
2.62
796.40
170
6.20
3.57
2.63
793.77
171
6.20
3.56
2.64
791.12
172
6.20
3.54
2.66
788.47
173
6.20
3.53
2.67
785.80
174
6.20
3.52
2.68
783.12
175
6.20
3.51
2.69
780.42
176
6.20
3.50
2.70
777.72
177
6.20
3.48
2.72
775.00
178
6.20
3.47
2.73
772.28
179
6.20
3.46
2.74
769.53
180
6.20
3.45
2.75
766.78
181
6.20
3.43
2.77
764.02
182
6.20
3.42
2.78
761.24
183
6.20
3.41
2.79
758.45
184
6.20
3.40
2.80
755.65
185
6.20
3.38
2.82
752.83
186
6.20
3.37
2.83
750.00
187
6.20
3.36
2.84
747.16
188
6.20
3.35
2.85
744.31
189
6.20
3.33
2.87
741.44
190
6.20
3.32
2.88
738.56
191
6.20
3.31
2.89
735.67
192
6.20
3.30
2.90
732.77
193
6.20
3.28
2.92
729.85
194
6.20
3.27
2.93
726.92
195
6.20
3.26
2.94
723.97
196
6.20
3.24
2.96
721.02
197
6.20
3.23
2.97
718.05
198
6.20
3.22
2.98
715.06
199
6.20
3.20
3.00
712.06
200
6.20
3.19
3.01
709.05
201
6.20
3.18
3.02
706.03
202
6.20
3.16
3.04
702.99
203
6.20
3.15
3.05
699.94
204
6.20
3.14
3.06
696.88
205
6.20
3.12
3.08
693.80
206
6.20
3.11
3.09
690.71
207
6.20
3.09
3.11
687.60
208
6.20
3.08
3.12
684.48
209
6.20
3.07
3.13
681.35
210
6.20
3.05
3.15
678.20
211
6.20
3.04
3.16
675.03
212
6.20
3.02
3.18
671.86
213
6.20
3.01
3.19
668.67
214
6.20
3.00
3.20
665.46
215
6.20
2.98
3.22
662.24
216
6.20
2.97
3.23
659.01
217
6.20
2.95
3.25
655.76
218
6.20
2.94
3.26
652.50
219
6.20
2.92
3.28
649.22
220
6.20
2.91
3.29
645.93
221
6.20
2.89
3.31
642.62
222
6.20
2.88
3.32
639.30
223
6.20
2.86
3.34
635.96
224
6.20
2.85
3.35
632.61
225
6.20
2.83
3.37
629.25
226
6.20
2.82
3.38
625.87
227
6.20
2.80
3.40
622.47
228
6.20
2.79
3.41
619.06
229
6.20
2.77
3.43
615.63
230
6.20
2.76
3.44
612.19
231
6.20
2.74
3.46
608.73
232
6.20
2.73
3.47
605.26
233
6.20
2.71
3.49
601.77
234
6.20
2.70
3.50
598.26
235
6.20
2.68
3.52
594.74
236
6.20
2.66
3.54
591.21
237
6.20
2.65
3.55
587.65
238
6.20
2.63
3.57
584.09
239
6.20
2.62
3.58
580.50
240
6.20
2.60
3.60
576.90
241
6.20
2.58
3.62
573.29
242
6.20
2.57
3.63
569.65
243
6.20
2.55
3.65
566.01
244
6.20
2.54
3.66
562.34
245
6.20
2.52
3.68
558.66
246
6.20
2.50
3.70
554.96
247
6.20
2.49
3.71
551.25
248
6.20
2.47
3.73
547.52
249
6.20
2.45
3.75
543.77
250
6.20
2.44
3.76
540.01
251
6.20
2.42
3.78
536.22
252
6.20
2.40
3.80
532.43
253
6.20
2.38
3.82
528.61
254
6.20
2.37
3.83
524.78
255
6.20
2.35
3.85
520.93
256
6.20
2.33
3.87
517.06
257
6.20
2.32
3.88
513.18
258
6.20
2.30
3.90
509.28
259
6.20
2.28
3.92
505.36
260
6.20
2.26
3.94
501.42
261
6.20
2.25
3.95
497.47
262
6.20
2.23
3.97
493.50
263
6.20
2.21
3.99
489.51
264
6.20
2.19
4.01
485.50
265
6.20
2.17
4.03
481.47
266
6.20
2.16
4.04
477.43
267
6.20
2.14
4.06
473.37
268
6.20
2.12
4.08
469.29
269
6.20
2.10
4.10
465.19
270
6.20
2.08
4.12
461.08
271
6.20
2.07
4.13
456.94
272
6.20
2.05
4.15
452.79
273
6.20
2.03
4.17
448.62
274
6.20
2.01
4.19
444.42
275
6.20
1.99
4.21
440.22
276
6.20
1.97
4.23
435.99
277
6.20
1.95
4.25
431.74
278
6.20
1.93
4.27
427.47
279
6.20
1.91
4.29
423.19
280
6.20
1.90
4.30
418.88
281
6.20
1.88
4.32
414.56
282
6.20
1.86
4.34
410.22
283
6.20
1.84
4.36
405.85
284
6.20
1.82
4.38
401.47
285
6.20
1.80
4.40
397.07
286
6.20
1.78
4.42
392.65
287
6.20
1.76
4.44
388.21
288
6.20
1.74
4.46
383.75
289
6.20
1.72
4.48
379.27
290
6.20
1.70
4.50
374.76
291
6.20
1.68
4.52
370.24
292
6.20
1.66
4.54
365.70
293
6.20
1.64
4.56
361.14
294
6.20
1.62
4.58
356.56
295
6.20
1.60
4.60
351.95
296
6.20
1.58
4.62
347.33
297
6.20
1.56
4.64
342.69
298
6.20
1.53
4.67
338.02
299
6.20
1.51
4.69
333.34
300
6.20
1.49
4.71
328.63
301
6.20
1.47
4.73
323.90
302
6.20
1.45
4.75
319.15
303
6.20
1.43
4.77
314.38
304
6.20
1.41
4.79
309.59
305
6.20
1.39
4.81
304.78
306
6.20
1.37
4.83
299.94
307
6.20
1.34
4.86
295.08
308
6.20
1.32
4.88
290.21
309
6.20
1.30
4.90
285.31
310
6.20
1.28
4.92
280.38
311
6.20
1.26
4.94
275.44
312
6.20
1.23
4.97
270.47
313
6.20
1.21
4.99
265.49
314
6.20
1.19
5.01
260.47
315
6.20
1.17
5.03
255.44
316
6.20
1.14
5.06
250.39
317
6.20
1.12
5.08
245.31
318
6.20
1.10
5.10
240.21
319
6.20
1.08
5.12
235.08
320
6.20
1.05
5.15
229.93
321
6.20
1.03
5.17
224.76
322
6.20
1.01
5.19
219.57
323
6.20
0.98
5.22
214.35
324
6.20
0.96
5.24
209.11
325
6.20
0.94
5.26
203.85
326
6.20
0.91
5.29
198.56
327
6.20
0.89
5.31
193.25
328
6.20
0.87
5.33
187.92
329
6.20
0.84
5.36
182.56
330
6.20
0.82
5.38
177.18
331
6.20
0.79
5.41
171.77
332
6.20
0.77
5.43
166.34
333
6.20
0.75
5.45
160.89
334
6.20
0.72
5.48
155.41
335
6.20
0.70
5.50
149.90
336
6.20
0.67
5.53
144.38
337
6.20
0.65
5.55
138.82
338
6.20
0.62
5.58
133.24
339
6.20
0.60
5.60
127.64
340
6.20
0.57
5.63
122.01
341
6.20
0.55
5.65
116.36
342
6.20
0.52
5.68
110.68
343
6.20
0.50
5.70
104.98
344
6.20
0.47
5.73
99.25
345
6.20
0.44
5.76
93.49
346
6.20
0.42
5.78
87.71
347
6.20
0.39
5.81
81.90
348
6.20
0.37
5.83
76.07
349
6.20
0.34
5.86
70.21
350
6.20
0.31
5.89
64.32
351
6.20
0.29
5.91
58.41
352
6.20
0.26
5.94
52.47
353
6.20
0.24
5.96
46.51
354
6.20
0.21
5.99
40.52
355
6.20
0.18
6.02
34.50
356
6.20
0.15
6.05
28.45
357
6.20
0.13
6.07
22.38
358
6.20
0.10
6.10
16.28
359
6.20
0.07
6.13
10.15
360
6.20
0.05
6.15
4.00
361
4.02
0.02
4.00
0.00
Totals
2,236.02
1,128.02
1,108.00

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