Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 8.20  
 

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
8.20
7.45
0.75
1,117.25
2
8.20
7.45
0.75
1,116.50
3
8.20
7.44
0.76
1,115.75
4
8.20
7.44
0.76
1,114.98
5
8.20
7.43
0.77
1,114.22
6
8.20
7.43
0.77
1,113.44
7
8.20
7.42
0.78
1,112.67
8
8.20
7.42
0.78
1,111.89
9
8.20
7.41
0.79
1,111.10
10
8.20
7.41
0.79
1,110.31
11
8.20
7.40
0.80
1,109.51
12
8.20
7.40
0.80
1,108.70
13
8.20
7.39
0.81
1,107.90
14
8.20
7.39
0.81
1,107.08
15
8.20
7.38
0.82
1,106.26
16
8.20
7.38
0.82
1,105.44
17
8.20
7.37
0.83
1,104.61
18
8.20
7.36
0.84
1,103.77
19
8.20
7.36
0.84
1,102.93
20
8.20
7.35
0.85
1,102.08
21
8.20
7.35
0.85
1,101.23
22
8.20
7.34
0.86
1,100.37
23
8.20
7.34
0.86
1,099.51
24
8.20
7.33
0.87
1,098.64
25
8.20
7.32
0.88
1,097.76
26
8.20
7.32
0.88
1,096.88
27
8.20
7.31
0.89
1,095.99
28
8.20
7.31
0.89
1,095.10
29
8.20
7.30
0.90
1,094.20
30
8.20
7.29
0.91
1,093.29
31
8.20
7.29
0.91
1,092.38
32
8.20
7.28
0.92
1,091.46
33
8.20
7.28
0.92
1,090.54
34
8.20
7.27
0.93
1,089.61
35
8.20
7.26
0.94
1,088.68
36
8.20
7.26
0.94
1,087.73
37
8.20
7.25
0.95
1,086.79
38
8.20
7.25
0.95
1,085.83
39
8.20
7.24
0.96
1,084.87
40
8.20
7.23
0.97
1,083.90
41
8.20
7.23
0.97
1,082.93
42
8.20
7.22
0.98
1,081.95
43
8.20
7.21
0.99
1,080.96
44
8.20
7.21
0.99
1,079.97
45
8.20
7.20
1.00
1,078.97
46
8.20
7.19
1.01
1,077.96
47
8.20
7.19
1.01
1,076.95
48
8.20
7.18
1.02
1,075.93
49
8.20
7.17
1.03
1,074.90
50
8.20
7.17
1.03
1,073.86
51
8.20
7.16
1.04
1,072.82
52
8.20
7.15
1.05
1,071.78
53
8.20
7.15
1.05
1,070.72
54
8.20
7.14
1.06
1,069.66
55
8.20
7.13
1.07
1,068.59
56
8.20
7.12
1.08
1,067.51
57
8.20
7.12
1.08
1,066.43
58
8.20
7.11
1.09
1,065.34
59
8.20
7.10
1.10
1,064.24
60
8.20
7.09
1.11
1,063.14
61
8.20
7.09
1.11
1,062.02
62
8.20
7.08
1.12
1,060.91
63
8.20
7.07
1.13
1,059.78
64
8.20
7.07
1.13
1,058.64
65
8.20
7.06
1.14
1,057.50
66
8.20
7.05
1.15
1,056.35
67
8.20
7.04
1.16
1,055.19
68
8.20
7.03
1.17
1,054.03
69
8.20
7.03
1.17
1,052.85
70
8.20
7.02
1.18
1,051.67
71
8.20
7.01
1.19
1,050.48
72
8.20
7.00
1.20
1,049.29
73
8.20
7.00
1.20
1,048.08
74
8.20
6.99
1.21
1,046.87
75
8.20
6.98
1.22
1,045.65
76
8.20
6.97
1.23
1,044.42
77
8.20
6.96
1.24
1,043.18
78
8.20
6.95
1.25
1,041.94
79
8.20
6.95
1.25
1,040.68
80
8.20
6.94
1.26
1,039.42
81
8.20
6.93
1.27
1,038.15
82
8.20
6.92
1.28
1,036.87
83
8.20
6.91
1.29
1,035.58
84
8.20
6.90
1.30
1,034.29
85
8.20
6.90
1.30
1,032.98
86
8.20
6.89
1.31
1,031.67
87
8.20
6.88
1.32
1,030.35
88
8.20
6.87
1.33
1,029.02
89
8.20
6.86
1.34
1,027.68
90
8.20
6.85
1.35
1,026.33
91
8.20
6.84
1.36
1,024.97
92
8.20
6.83
1.37
1,023.60
93
8.20
6.82
1.38
1,022.23
94
8.20
6.81
1.39
1,020.84
95
8.20
6.81
1.39
1,019.45
96
8.20
6.80
1.40
1,018.04
97
8.20
6.79
1.41
1,016.63
98
8.20
6.78
1.42
1,015.21
99
8.20
6.77
1.43
1,013.78
100
8.20
6.76
1.44
1,012.34
101
8.20
6.75
1.45
1,010.88
102
8.20
6.74
1.46
1,009.42
103
8.20
6.73
1.47
1,007.95
104
8.20
6.72
1.48
1,006.47
105
8.20
6.71
1.49
1,004.98
106
8.20
6.70
1.50
1,003.48
107
8.20
6.69
1.51
1,001.97
108
8.20
6.68
1.52
1,000.45
109
8.20
6.67
1.53
998.92
110
8.20
6.66
1.54
997.38
111
8.20
6.65
1.55
995.83
112
8.20
6.64
1.56
994.27
113
8.20
6.63
1.57
992.70
114
8.20
6.62
1.58
991.12
115
8.20
6.61
1.59
989.52
116
8.20
6.60
1.60
987.92
117
8.20
6.59
1.61
986.31
118
8.20
6.58
1.62
984.68
119
8.20
6.56
1.64
983.05
120
8.20
6.55
1.65
981.40
121
8.20
6.54
1.66
979.74
122
8.20
6.53
1.67
978.07
123
8.20
6.52
1.68
976.40
124
8.20
6.51
1.69
974.70
125
8.20
6.50
1.70
973.00
126
8.20
6.49
1.71
971.29
127
8.20
6.48
1.72
969.56
128
8.20
6.46
1.74
967.83
129
8.20
6.45
1.75
966.08
130
8.20
6.44
1.76
964.32
131
8.20
6.43
1.77
962.55
132
8.20
6.42
1.78
960.77
133
8.20
6.41
1.79
958.97
134
8.20
6.39
1.81
957.16
135
8.20
6.38
1.82
955.35
136
8.20
6.37
1.83
953.51
137
8.20
6.36
1.84
951.67
138
8.20
6.34
1.86
949.82
139
8.20
6.33
1.87
947.95
140
8.20
6.32
1.88
946.07
141
8.20
6.31
1.89
944.18
142
8.20
6.29
1.91
942.27
143
8.20
6.28
1.92
940.35
144
8.20
6.27
1.93
938.42
145
8.20
6.26
1.94
936.48
146
8.20
6.24
1.96
934.52
147
8.20
6.23
1.97
932.55
148
8.20
6.22
1.98
930.57
149
8.20
6.20
2.00
928.57
150
8.20
6.19
2.01
926.56
151
8.20
6.18
2.02
924.54
152
8.20
6.16
2.04
922.50
153
8.20
6.15
2.05
920.45
154
8.20
6.14
2.06
918.39
155
8.20
6.12
2.08
916.31
156
8.20
6.11
2.09
914.22
157
8.20
6.09
2.11
912.11
158
8.20
6.08
2.12
909.99
159
8.20
6.07
2.13
907.86
160
8.20
6.05
2.15
905.71
161
8.20
6.04
2.16
903.55
162
8.20
6.02
2.18
901.38
163
8.20
6.01
2.19
899.18
164
8.20
5.99
2.21
896.98
165
8.20
5.98
2.22
894.76
166
8.20
5.97
2.23
892.52
167
8.20
5.95
2.25
890.27
168
8.20
5.94
2.26
888.01
169
8.20
5.92
2.28
885.73
170
8.20
5.90
2.30
883.43
171
8.20
5.89
2.31
881.12
172
8.20
5.87
2.33
878.80
173
8.20
5.86
2.34
876.46
174
8.20
5.84
2.36
874.10
175
8.20
5.83
2.37
871.73
176
8.20
5.81
2.39
869.34
177
8.20
5.80
2.40
866.93
178
8.20
5.78
2.42
864.51
179
8.20
5.76
2.44
862.08
180
8.20
5.75
2.45
859.62
181
8.20
5.73
2.47
857.16
182
8.20
5.71
2.49
854.67
183
8.20
5.70
2.50
852.17
184
8.20
5.68
2.52
849.65
185
8.20
5.66
2.54
847.11
186
8.20
5.65
2.55
844.56
187
8.20
5.63
2.57
841.99
188
8.20
5.61
2.59
839.40
189
8.20
5.60
2.60
836.80
190
8.20
5.58
2.62
834.18
191
8.20
5.56
2.64
831.54
192
8.20
5.54
2.66
828.88
193
8.20
5.53
2.67
826.21
194
8.20
5.51
2.69
823.52
195
8.20
5.49
2.71
820.81
196
8.20
5.47
2.73
818.08
197
8.20
5.45
2.75
815.33
198
8.20
5.44
2.76
812.57
199
8.20
5.42
2.78
809.79
200
8.20
5.40
2.80
806.99
201
8.20
5.38
2.82
804.16
202
8.20
5.36
2.84
801.33
203
8.20
5.34
2.86
798.47
204
8.20
5.32
2.88
795.59
205
8.20
5.30
2.90
792.70
206
8.20
5.28
2.92
789.78
207
8.20
5.27
2.93
786.85
208
8.20
5.25
2.95
783.89
209
8.20
5.23
2.97
780.92
210
8.20
5.21
2.99
777.92
211
8.20
5.19
3.01
774.91
212
8.20
5.17
3.03
771.88
213
8.20
5.15
3.05
768.82
214
8.20
5.13
3.07
765.75
215
8.20
5.10
3.10
762.65
216
8.20
5.08
3.12
759.54
217
8.20
5.06
3.14
756.40
218
8.20
5.04
3.16
753.24
219
8.20
5.02
3.18
750.06
220
8.20
5.00
3.20
746.86
221
8.20
4.98
3.22
743.64
222
8.20
4.96
3.24
740.40
223
8.20
4.94
3.26
737.14
224
8.20
4.91
3.29
733.85
225
8.20
4.89
3.31
730.54
226
8.20
4.87
3.33
727.21
227
8.20
4.85
3.35
723.86
228
8.20
4.83
3.37
720.49
229
8.20
4.80
3.40
717.09
230
8.20
4.78
3.42
713.67
231
8.20
4.76
3.44
710.23
232
8.20
4.73
3.47
706.76
233
8.20
4.71
3.49
703.28
234
8.20
4.69
3.51
699.76
235
8.20
4.67
3.53
696.23
236
8.20
4.64
3.56
692.67
237
8.20
4.62
3.58
689.09
238
8.20
4.59
3.61
685.48
239
8.20
4.57
3.63
681.85
240
8.20
4.55
3.65
678.20
241
8.20
4.52
3.68
674.52
242
8.20
4.50
3.70
670.82
243
8.20
4.47
3.73
667.09
244
8.20
4.45
3.75
663.34
245
8.20
4.42
3.78
659.56
246
8.20
4.40
3.80
655.75
247
8.20
4.37
3.83
651.93
248
8.20
4.35
3.85
648.07
249
8.20
4.32
3.88
644.19
250
8.20
4.29
3.91
640.29
251
8.20
4.27
3.93
636.36
252
8.20
4.24
3.96
632.40
253
8.20
4.22
3.98
628.41
254
8.20
4.19
4.01
624.40
255
8.20
4.16
4.04
620.37
256
8.20
4.14
4.06
616.30
257
8.20
4.11
4.09
612.21
258
8.20
4.08
4.12
608.09
259
8.20
4.05
4.15
603.95
260
8.20
4.03
4.17
599.77
261
8.20
4.00
4.20
595.57
262
8.20
3.97
4.23
591.34
263
8.20
3.94
4.26
587.08
264
8.20
3.91
4.29
582.80
265
8.20
3.89
4.31
578.48
266
8.20
3.86
4.34
574.14
267
8.20
3.83
4.37
569.77
268
8.20
3.80
4.40
565.37
269
8.20
3.77
4.43
560.94
270
8.20
3.74
4.46
556.47
271
8.20
3.71
4.49
551.98
272
8.20
3.68
4.52
547.46
273
8.20
3.65
4.55
542.91
274
8.20
3.62
4.58
538.33
275
8.20
3.59
4.61
533.72
276
8.20
3.56
4.64
529.08
277
8.20
3.53
4.67
524.41
278
8.20
3.50
4.70
519.70
279
8.20
3.46
4.74
514.97
280
8.20
3.43
4.77
510.20
281
8.20
3.40
4.80
505.40
282
8.20
3.37
4.83
500.57
283
8.20
3.34
4.86
495.71
284
8.20
3.30
4.90
490.81
285
8.20
3.27
4.93
485.89
286
8.20
3.24
4.96
480.93
287
8.20
3.21
4.99
475.93
288
8.20
3.17
5.03
470.90
289
8.20
3.14
5.06
465.84
290
8.20
3.11
5.09
460.75
291
8.20
3.07
5.13
455.62
292
8.20
3.04
5.16
450.46
293
8.20
3.00
5.20
445.26
294
8.20
2.97
5.23
440.03
295
8.20
2.93
5.27
434.76
296
8.20
2.90
5.30
429.46
297
8.20
2.86
5.34
424.13
298
8.20
2.83
5.37
418.75
299
8.20
2.79
5.41
413.34
300
8.20
2.76
5.44
407.90
301
8.20
2.72
5.48
402.42
302
8.20
2.68
5.52
396.90
303
8.20
2.65
5.55
391.35
304
8.20
2.61
5.59
385.76
305
8.20
2.57
5.63
380.13
306
8.20
2.53
5.67
374.46
307
8.20
2.50
5.70
368.76
308
8.20
2.46
5.74
363.02
309
8.20
2.42
5.78
357.24
310
8.20
2.38
5.82
351.42
311
8.20
2.34
5.86
345.56
312
8.20
2.30
5.90
339.67
313
8.20
2.26
5.94
333.73
314
8.20
2.22
5.98
327.76
315
8.20
2.19
6.01
321.74
316
8.20
2.14
6.06
315.69
317
8.20
2.10
6.10
309.59
318
8.20
2.06
6.14
303.45
319
8.20
2.02
6.18
297.28
320
8.20
1.98
6.22
291.06
321
8.20
1.94
6.26
284.80
322
8.20
1.90
6.30
278.50
323
8.20
1.86
6.34
272.15
324
8.20
1.81
6.39
265.77
325
8.20
1.77
6.43
259.34
326
8.20
1.73
6.47
252.87
327
8.20
1.69
6.51
246.36
328
8.20
1.64
6.56
239.80
329
8.20
1.60
6.60
233.20
330
8.20
1.55
6.65
226.55
331
8.20
1.51
6.69
219.86
332
8.20
1.47
6.73
213.13
333
8.20
1.42
6.78
206.35
334
8.20
1.38
6.82
199.52
335
8.20
1.33
6.87
192.65
336
8.20
1.28
6.92
185.74
337
8.20
1.24
6.96
178.78
338
8.20
1.19
7.01
171.77
339
8.20
1.15
7.05
164.71
340
8.20
1.10
7.10
157.61
341
8.20
1.05
7.15
150.46
342
8.20
1.00
7.20
143.27
343
8.20
0.96
7.24
136.02
344
8.20
0.91
7.29
128.73
345
8.20
0.86
7.34
121.39
346
8.20
0.81
7.39
113.99
347
8.20
0.76
7.44
106.55
348
8.20
0.71
7.49
99.07
349
8.20
0.66
7.54
91.53
350
8.20
0.61
7.59
83.94
351
8.20
0.56
7.64
76.30
352
8.20
0.51
7.69
68.60
353
8.20
0.46
7.74
60.86
354
8.20
0.41
7.79
53.07
355
8.20
0.35
7.85
45.22
356
8.20
0.30
7.90
37.32
357
8.20
0.25
7.95
29.37
358
8.20
0.20
8.00
21.37
359
8.20
0.14
8.06
13.31
360
8.20
0.09
8.11
5.20
361
5.23
0.03
5.20
0.00
Totals
2,957.23
1,839.23
1,118.00

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