Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 8.40  
 

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
8.40
7.69
0.71
1,117.29
2
8.40
7.68
0.72
1,116.57
3
8.40
7.68
0.72
1,115.84
4
8.40
7.67
0.73
1,115.12
5
8.40
7.67
0.73
1,114.38
6
8.40
7.66
0.74
1,113.64
7
8.40
7.66
0.74
1,112.90
8
8.40
7.65
0.75
1,112.15
9
8.40
7.65
0.75
1,111.40
10
8.40
7.64
0.76
1,110.64
11
8.40
7.64
0.76
1,109.87
12
8.40
7.63
0.77
1,109.10
13
8.40
7.63
0.77
1,108.33
14
8.40
7.62
0.78
1,107.55
15
8.40
7.61
0.79
1,106.76
16
8.40
7.61
0.79
1,105.97
17
8.40
7.60
0.80
1,105.18
18
8.40
7.60
0.80
1,104.37
19
8.40
7.59
0.81
1,103.57
20
8.40
7.59
0.81
1,102.75
21
8.40
7.58
0.82
1,101.93
22
8.40
7.58
0.82
1,101.11
23
8.40
7.57
0.83
1,100.28
24
8.40
7.56
0.84
1,099.44
25
8.40
7.56
0.84
1,098.60
26
8.40
7.55
0.85
1,097.76
27
8.40
7.55
0.85
1,096.90
28
8.40
7.54
0.86
1,096.04
29
8.40
7.54
0.86
1,095.18
30
8.40
7.53
0.87
1,094.31
31
8.40
7.52
0.88
1,093.43
32
8.40
7.52
0.88
1,092.55
33
8.40
7.51
0.89
1,091.66
34
8.40
7.51
0.89
1,090.77
35
8.40
7.50
0.90
1,089.87
36
8.40
7.49
0.91
1,088.96
37
8.40
7.49
0.91
1,088.05
38
8.40
7.48
0.92
1,087.13
39
8.40
7.47
0.93
1,086.20
40
8.40
7.47
0.93
1,085.27
41
8.40
7.46
0.94
1,084.33
42
8.40
7.45
0.95
1,083.38
43
8.40
7.45
0.95
1,082.43
44
8.40
7.44
0.96
1,081.47
45
8.40
7.44
0.96
1,080.51
46
8.40
7.43
0.97
1,079.54
47
8.40
7.42
0.98
1,078.56
48
8.40
7.42
0.98
1,077.57
49
8.40
7.41
0.99
1,076.58
50
8.40
7.40
1.00
1,075.58
51
8.40
7.39
1.01
1,074.58
52
8.40
7.39
1.01
1,073.57
53
8.40
7.38
1.02
1,072.55
54
8.40
7.37
1.03
1,071.52
55
8.40
7.37
1.03
1,070.49
56
8.40
7.36
1.04
1,069.45
57
8.40
7.35
1.05
1,068.40
58
8.40
7.35
1.05
1,067.34
59
8.40
7.34
1.06
1,066.28
60
8.40
7.33
1.07
1,065.21
61
8.40
7.32
1.08
1,064.14
62
8.40
7.32
1.08
1,063.05
63
8.40
7.31
1.09
1,061.96
64
8.40
7.30
1.10
1,060.86
65
8.40
7.29
1.11
1,059.75
66
8.40
7.29
1.11
1,058.64
67
8.40
7.28
1.12
1,057.52
68
8.40
7.27
1.13
1,056.39
69
8.40
7.26
1.14
1,055.25
70
8.40
7.25
1.15
1,054.11
71
8.40
7.25
1.15
1,052.95
72
8.40
7.24
1.16
1,051.79
73
8.40
7.23
1.17
1,050.62
74
8.40
7.22
1.18
1,049.45
75
8.40
7.21
1.19
1,048.26
76
8.40
7.21
1.19
1,047.07
77
8.40
7.20
1.20
1,045.87
78
8.40
7.19
1.21
1,044.66
79
8.40
7.18
1.22
1,043.44
80
8.40
7.17
1.23
1,042.21
81
8.40
7.17
1.23
1,040.98
82
8.40
7.16
1.24
1,039.74
83
8.40
7.15
1.25
1,038.48
84
8.40
7.14
1.26
1,037.22
85
8.40
7.13
1.27
1,035.95
86
8.40
7.12
1.28
1,034.68
87
8.40
7.11
1.29
1,033.39
88
8.40
7.10
1.30
1,032.09
89
8.40
7.10
1.30
1,030.79
90
8.40
7.09
1.31
1,029.48
91
8.40
7.08
1.32
1,028.15
92
8.40
7.07
1.33
1,026.82
93
8.40
7.06
1.34
1,025.48
94
8.40
7.05
1.35
1,024.13
95
8.40
7.04
1.36
1,022.77
96
8.40
7.03
1.37
1,021.40
97
8.40
7.02
1.38
1,020.03
98
8.40
7.01
1.39
1,018.64
99
8.40
7.00
1.40
1,017.24
100
8.40
6.99
1.41
1,015.84
101
8.40
6.98
1.42
1,014.42
102
8.40
6.97
1.43
1,012.99
103
8.40
6.96
1.44
1,011.56
104
8.40
6.95
1.45
1,010.11
105
8.40
6.94
1.46
1,008.66
106
8.40
6.93
1.47
1,007.19
107
8.40
6.92
1.48
1,005.72
108
8.40
6.91
1.49
1,004.23
109
8.40
6.90
1.50
1,002.73
110
8.40
6.89
1.51
1,001.23
111
8.40
6.88
1.52
999.71
112
8.40
6.87
1.53
998.19
113
8.40
6.86
1.54
996.65
114
8.40
6.85
1.55
995.10
115
8.40
6.84
1.56
993.54
116
8.40
6.83
1.57
991.97
117
8.40
6.82
1.58
990.39
118
8.40
6.81
1.59
988.80
119
8.40
6.80
1.60
987.20
120
8.40
6.79
1.61
985.59
121
8.40
6.78
1.62
983.96
122
8.40
6.76
1.64
982.33
123
8.40
6.75
1.65
980.68
124
8.40
6.74
1.66
979.02
125
8.40
6.73
1.67
977.35
126
8.40
6.72
1.68
975.67
127
8.40
6.71
1.69
973.98
128
8.40
6.70
1.70
972.28
129
8.40
6.68
1.72
970.56
130
8.40
6.67
1.73
968.83
131
8.40
6.66
1.74
967.09
132
8.40
6.65
1.75
965.34
133
8.40
6.64
1.76
963.58
134
8.40
6.62
1.78
961.80
135
8.40
6.61
1.79
960.02
136
8.40
6.60
1.80
958.22
137
8.40
6.59
1.81
956.40
138
8.40
6.58
1.82
954.58
139
8.40
6.56
1.84
952.74
140
8.40
6.55
1.85
950.89
141
8.40
6.54
1.86
949.03
142
8.40
6.52
1.88
947.15
143
8.40
6.51
1.89
945.27
144
8.40
6.50
1.90
943.36
145
8.40
6.49
1.91
941.45
146
8.40
6.47
1.93
939.52
147
8.40
6.46
1.94
937.58
148
8.40
6.45
1.95
935.63
149
8.40
6.43
1.97
933.66
150
8.40
6.42
1.98
931.68
151
8.40
6.41
1.99
929.68
152
8.40
6.39
2.01
927.68
153
8.40
6.38
2.02
925.65
154
8.40
6.36
2.04
923.62
155
8.40
6.35
2.05
921.57
156
8.40
6.34
2.06
919.50
157
8.40
6.32
2.08
917.42
158
8.40
6.31
2.09
915.33
159
8.40
6.29
2.11
913.22
160
8.40
6.28
2.12
911.10
161
8.40
6.26
2.14
908.97
162
8.40
6.25
2.15
906.82
163
8.40
6.23
2.17
904.65
164
8.40
6.22
2.18
902.47
165
8.40
6.20
2.20
900.27
166
8.40
6.19
2.21
898.06
167
8.40
6.17
2.23
895.84
168
8.40
6.16
2.24
893.60
169
8.40
6.14
2.26
891.34
170
8.40
6.13
2.27
889.07
171
8.40
6.11
2.29
886.78
172
8.40
6.10
2.30
884.48
173
8.40
6.08
2.32
882.16
174
8.40
6.06
2.34
879.82
175
8.40
6.05
2.35
877.47
176
8.40
6.03
2.37
875.10
177
8.40
6.02
2.38
872.72
178
8.40
6.00
2.40
870.32
179
8.40
5.98
2.42
867.90
180
8.40
5.97
2.43
865.47
181
8.40
5.95
2.45
863.02
182
8.40
5.93
2.47
860.55
183
8.40
5.92
2.48
858.07
184
8.40
5.90
2.50
855.57
185
8.40
5.88
2.52
853.05
186
8.40
5.86
2.54
850.52
187
8.40
5.85
2.55
847.96
188
8.40
5.83
2.57
845.39
189
8.40
5.81
2.59
842.81
190
8.40
5.79
2.61
840.20
191
8.40
5.78
2.62
837.58
192
8.40
5.76
2.64
834.93
193
8.40
5.74
2.66
832.27
194
8.40
5.72
2.68
829.60
195
8.40
5.70
2.70
826.90
196
8.40
5.68
2.72
824.18
197
8.40
5.67
2.73
821.45
198
8.40
5.65
2.75
818.70
199
8.40
5.63
2.77
815.93
200
8.40
5.61
2.79
813.14
201
8.40
5.59
2.81
810.33
202
8.40
5.57
2.83
807.50
203
8.40
5.55
2.85
804.65
204
8.40
5.53
2.87
801.78
205
8.40
5.51
2.89
798.89
206
8.40
5.49
2.91
795.99
207
8.40
5.47
2.93
793.06
208
8.40
5.45
2.95
790.11
209
8.40
5.43
2.97
787.14
210
8.40
5.41
2.99
784.15
211
8.40
5.39
3.01
781.15
212
8.40
5.37
3.03
778.12
213
8.40
5.35
3.05
775.07
214
8.40
5.33
3.07
771.99
215
8.40
5.31
3.09
768.90
216
8.40
5.29
3.11
765.79
217
8.40
5.26
3.14
762.65
218
8.40
5.24
3.16
759.50
219
8.40
5.22
3.18
756.32
220
8.40
5.20
3.20
753.12
221
8.40
5.18
3.22
749.89
222
8.40
5.16
3.24
746.65
223
8.40
5.13
3.27
743.38
224
8.40
5.11
3.29
740.09
225
8.40
5.09
3.31
736.78
226
8.40
5.07
3.33
733.45
227
8.40
5.04
3.36
730.09
228
8.40
5.02
3.38
726.71
229
8.40
5.00
3.40
723.31
230
8.40
4.97
3.43
719.88
231
8.40
4.95
3.45
716.43
232
8.40
4.93
3.47
712.95
233
8.40
4.90
3.50
709.45
234
8.40
4.88
3.52
705.93
235
8.40
4.85
3.55
702.39
236
8.40
4.83
3.57
698.81
237
8.40
4.80
3.60
695.22
238
8.40
4.78
3.62
691.60
239
8.40
4.75
3.65
687.95
240
8.40
4.73
3.67
684.28
241
8.40
4.70
3.70
680.59
242
8.40
4.68
3.72
676.87
243
8.40
4.65
3.75
673.12
244
8.40
4.63
3.77
669.35
245
8.40
4.60
3.80
665.55
246
8.40
4.58
3.82
661.72
247
8.40
4.55
3.85
657.87
248
8.40
4.52
3.88
654.00
249
8.40
4.50
3.90
650.09
250
8.40
4.47
3.93
646.16
251
8.40
4.44
3.96
642.20
252
8.40
4.42
3.98
638.22
253
8.40
4.39
4.01
634.21
254
8.40
4.36
4.04
630.17
255
8.40
4.33
4.07
626.10
256
8.40
4.30
4.10
622.00
257
8.40
4.28
4.12
617.88
258
8.40
4.25
4.15
613.73
259
8.40
4.22
4.18
609.55
260
8.40
4.19
4.21
605.34
261
8.40
4.16
4.24
601.10
262
8.40
4.13
4.27
596.83
263
8.40
4.10
4.30
592.54
264
8.40
4.07
4.33
588.21
265
8.40
4.04
4.36
583.85
266
8.40
4.01
4.39
579.47
267
8.40
3.98
4.42
575.05
268
8.40
3.95
4.45
570.61
269
8.40
3.92
4.48
566.13
270
8.40
3.89
4.51
561.62
271
8.40
3.86
4.54
557.08
272
8.40
3.83
4.57
552.51
273
8.40
3.80
4.60
547.91
274
8.40
3.77
4.63
543.28
275
8.40
3.74
4.66
538.61
276
8.40
3.70
4.70
533.91
277
8.40
3.67
4.73
529.19
278
8.40
3.64
4.76
524.42
279
8.40
3.61
4.79
519.63
280
8.40
3.57
4.83
514.80
281
8.40
3.54
4.86
509.94
282
8.40
3.51
4.89
505.05
283
8.40
3.47
4.93
500.12
284
8.40
3.44
4.96
495.16
285
8.40
3.40
5.00
490.16
286
8.40
3.37
5.03
485.13
287
8.40
3.34
5.06
480.07
288
8.40
3.30
5.10
474.97
289
8.40
3.27
5.13
469.83
290
8.40
3.23
5.17
464.66
291
8.40
3.19
5.21
459.46
292
8.40
3.16
5.24
454.22
293
8.40
3.12
5.28
448.94
294
8.40
3.09
5.31
443.63
295
8.40
3.05
5.35
438.27
296
8.40
3.01
5.39
432.89
297
8.40
2.98
5.42
427.46
298
8.40
2.94
5.46
422.00
299
8.40
2.90
5.50
416.50
300
8.40
2.86
5.54
410.97
301
8.40
2.83
5.57
405.39
302
8.40
2.79
5.61
399.78
303
8.40
2.75
5.65
394.13
304
8.40
2.71
5.69
388.44
305
8.40
2.67
5.73
382.71
306
8.40
2.63
5.77
376.94
307
8.40
2.59
5.81
371.13
308
8.40
2.55
5.85
365.28
309
8.40
2.51
5.89
359.39
310
8.40
2.47
5.93
353.47
311
8.40
2.43
5.97
347.50
312
8.40
2.39
6.01
341.48
313
8.40
2.35
6.05
335.43
314
8.40
2.31
6.09
329.34
315
8.40
2.26
6.14
323.20
316
8.40
2.22
6.18
317.02
317
8.40
2.18
6.22
310.80
318
8.40
2.14
6.26
304.54
319
8.40
2.09
6.31
298.23
320
8.40
2.05
6.35
291.88
321
8.40
2.01
6.39
285.49
322
8.40
1.96
6.44
279.05
323
8.40
1.92
6.48
272.57
324
8.40
1.87
6.53
266.05
325
8.40
1.83
6.57
259.48
326
8.40
1.78
6.62
252.86
327
8.40
1.74
6.66
246.20
328
8.40
1.69
6.71
239.49
329
8.40
1.65
6.75
232.74
330
8.40
1.60
6.80
225.94
331
8.40
1.55
6.85
219.09
332
8.40
1.51
6.89
212.20
333
8.40
1.46
6.94
205.26
334
8.40
1.41
6.99
198.27
335
8.40
1.36
7.04
191.23
336
8.40
1.31
7.09
184.14
337
8.40
1.27
7.13
177.01
338
8.40
1.22
7.18
169.83
339
8.40
1.17
7.23
162.59
340
8.40
1.12
7.28
155.31
341
8.40
1.07
7.33
147.98
342
8.40
1.02
7.38
140.60
343
8.40
0.97
7.43
133.16
344
8.40
0.92
7.48
125.68
345
8.40
0.86
7.54
118.14
346
8.40
0.81
7.59
110.56
347
8.40
0.76
7.64
102.92
348
8.40
0.71
7.69
95.22
349
8.40
0.65
7.75
87.48
350
8.40
0.60
7.80
79.68
351
8.40
0.55
7.85
71.83
352
8.40
0.49
7.91
63.92
353
8.40
0.44
7.96
55.96
354
8.40
0.38
8.02
47.95
355
8.40
0.33
8.07
39.88
356
8.40
0.27
8.13
31.75
357
8.40
0.22
8.18
23.57
358
8.40
0.16
8.24
15.33
359
8.40
0.11
8.29
7.04
360
7.08
0.05
7.04
0.00
Totals
3,022.68
1,904.68
1,118.00

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