Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 8.60  
 

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
8.60
7.92
0.68
1,117.32
2
8.60
7.91
0.69
1,116.63
3
8.60
7.91
0.69
1,115.94
4
8.60
7.90
0.70
1,115.25
5
8.60
7.90
0.70
1,114.55
6
8.60
7.89
0.71
1,113.84
7
8.60
7.89
0.71
1,113.13
8
8.60
7.88
0.72
1,112.42
9
8.60
7.88
0.72
1,111.70
10
8.60
7.87
0.73
1,110.97
11
8.60
7.87
0.73
1,110.24
12
8.60
7.86
0.74
1,109.50
13
8.60
7.86
0.74
1,108.76
14
8.60
7.85
0.75
1,108.02
15
8.60
7.85
0.75
1,107.27
16
8.60
7.84
0.76
1,106.51
17
8.60
7.84
0.76
1,105.75
18
8.60
7.83
0.77
1,104.98
19
8.60
7.83
0.77
1,104.21
20
8.60
7.82
0.78
1,103.43
21
8.60
7.82
0.78
1,102.64
22
8.60
7.81
0.79
1,101.85
23
8.60
7.80
0.80
1,101.06
24
8.60
7.80
0.80
1,100.26
25
8.60
7.79
0.81
1,099.45
26
8.60
7.79
0.81
1,098.64
27
8.60
7.78
0.82
1,097.82
28
8.60
7.78
0.82
1,097.00
29
8.60
7.77
0.83
1,096.17
30
8.60
7.76
0.84
1,095.33
31
8.60
7.76
0.84
1,094.49
32
8.60
7.75
0.85
1,093.64
33
8.60
7.75
0.85
1,092.79
34
8.60
7.74
0.86
1,091.93
35
8.60
7.73
0.87
1,091.06
36
8.60
7.73
0.87
1,090.19
37
8.60
7.72
0.88
1,089.32
38
8.60
7.72
0.88
1,088.43
39
8.60
7.71
0.89
1,087.54
40
8.60
7.70
0.90
1,086.64
41
8.60
7.70
0.90
1,085.74
42
8.60
7.69
0.91
1,084.83
43
8.60
7.68
0.92
1,083.92
44
8.60
7.68
0.92
1,082.99
45
8.60
7.67
0.93
1,082.07
46
8.60
7.66
0.94
1,081.13
47
8.60
7.66
0.94
1,080.19
48
8.60
7.65
0.95
1,079.24
49
8.60
7.64
0.96
1,078.28
50
8.60
7.64
0.96
1,077.32
51
8.60
7.63
0.97
1,076.35
52
8.60
7.62
0.98
1,075.38
53
8.60
7.62
0.98
1,074.39
54
8.60
7.61
0.99
1,073.40
55
8.60
7.60
1.00
1,072.41
56
8.60
7.60
1.00
1,071.40
57
8.60
7.59
1.01
1,070.39
58
8.60
7.58
1.02
1,069.37
59
8.60
7.57
1.03
1,068.35
60
8.60
7.57
1.03
1,067.32
61
8.60
7.56
1.04
1,066.28
62
8.60
7.55
1.05
1,065.23
63
8.60
7.55
1.05
1,064.18
64
8.60
7.54
1.06
1,063.11
65
8.60
7.53
1.07
1,062.04
66
8.60
7.52
1.08
1,060.97
67
8.60
7.52
1.08
1,059.88
68
8.60
7.51
1.09
1,058.79
69
8.60
7.50
1.10
1,057.69
70
8.60
7.49
1.11
1,056.58
71
8.60
7.48
1.12
1,055.47
72
8.60
7.48
1.12
1,054.34
73
8.60
7.47
1.13
1,053.21
74
8.60
7.46
1.14
1,052.07
75
8.60
7.45
1.15
1,050.92
76
8.60
7.44
1.16
1,049.77
77
8.60
7.44
1.16
1,048.60
78
8.60
7.43
1.17
1,047.43
79
8.60
7.42
1.18
1,046.25
80
8.60
7.41
1.19
1,045.06
81
8.60
7.40
1.20
1,043.86
82
8.60
7.39
1.21
1,042.66
83
8.60
7.39
1.21
1,041.44
84
8.60
7.38
1.22
1,040.22
85
8.60
7.37
1.23
1,038.99
86
8.60
7.36
1.24
1,037.75
87
8.60
7.35
1.25
1,036.50
88
8.60
7.34
1.26
1,035.24
89
8.60
7.33
1.27
1,033.97
90
8.60
7.32
1.28
1,032.70
91
8.60
7.31
1.29
1,031.41
92
8.60
7.31
1.29
1,030.12
93
8.60
7.30
1.30
1,028.81
94
8.60
7.29
1.31
1,027.50
95
8.60
7.28
1.32
1,026.18
96
8.60
7.27
1.33
1,024.85
97
8.60
7.26
1.34
1,023.51
98
8.60
7.25
1.35
1,022.16
99
8.60
7.24
1.36
1,020.80
100
8.60
7.23
1.37
1,019.43
101
8.60
7.22
1.38
1,018.05
102
8.60
7.21
1.39
1,016.66
103
8.60
7.20
1.40
1,015.26
104
8.60
7.19
1.41
1,013.85
105
8.60
7.18
1.42
1,012.43
106
8.60
7.17
1.43
1,011.01
107
8.60
7.16
1.44
1,009.57
108
8.60
7.15
1.45
1,008.12
109
8.60
7.14
1.46
1,006.66
110
8.60
7.13
1.47
1,005.19
111
8.60
7.12
1.48
1,003.71
112
8.60
7.11
1.49
1,002.22
113
8.60
7.10
1.50
1,000.72
114
8.60
7.09
1.51
999.21
115
8.60
7.08
1.52
997.68
116
8.60
7.07
1.53
996.15
117
8.60
7.06
1.54
994.61
118
8.60
7.05
1.55
993.05
119
8.60
7.03
1.57
991.49
120
8.60
7.02
1.58
989.91
121
8.60
7.01
1.59
988.32
122
8.60
7.00
1.60
986.72
123
8.60
6.99
1.61
985.11
124
8.60
6.98
1.62
983.49
125
8.60
6.97
1.63
981.86
126
8.60
6.95
1.65
980.21
127
8.60
6.94
1.66
978.55
128
8.60
6.93
1.67
976.88
129
8.60
6.92
1.68
975.20
130
8.60
6.91
1.69
973.51
131
8.60
6.90
1.70
971.81
132
8.60
6.88
1.72
970.09
133
8.60
6.87
1.73
968.36
134
8.60
6.86
1.74
966.62
135
8.60
6.85
1.75
964.87
136
8.60
6.83
1.77
963.10
137
8.60
6.82
1.78
961.33
138
8.60
6.81
1.79
959.53
139
8.60
6.80
1.80
957.73
140
8.60
6.78
1.82
955.92
141
8.60
6.77
1.83
954.09
142
8.60
6.76
1.84
952.24
143
8.60
6.75
1.85
950.39
144
8.60
6.73
1.87
948.52
145
8.60
6.72
1.88
946.64
146
8.60
6.71
1.89
944.75
147
8.60
6.69
1.91
942.84
148
8.60
6.68
1.92
940.92
149
8.60
6.66
1.94
938.98
150
8.60
6.65
1.95
937.03
151
8.60
6.64
1.96
935.07
152
8.60
6.62
1.98
933.09
153
8.60
6.61
1.99
931.10
154
8.60
6.60
2.00
929.10
155
8.60
6.58
2.02
927.08
156
8.60
6.57
2.03
925.05
157
8.60
6.55
2.05
923.00
158
8.60
6.54
2.06
920.94
159
8.60
6.52
2.08
918.86
160
8.60
6.51
2.09
916.77
161
8.60
6.49
2.11
914.66
162
8.60
6.48
2.12
912.54
163
8.60
6.46
2.14
910.40
164
8.60
6.45
2.15
908.25
165
8.60
6.43
2.17
906.09
166
8.60
6.42
2.18
903.90
167
8.60
6.40
2.20
901.71
168
8.60
6.39
2.21
899.49
169
8.60
6.37
2.23
897.27
170
8.60
6.36
2.24
895.02
171
8.60
6.34
2.26
892.76
172
8.60
6.32
2.28
890.48
173
8.60
6.31
2.29
888.19
174
8.60
6.29
2.31
885.88
175
8.60
6.28
2.32
883.56
176
8.60
6.26
2.34
881.22
177
8.60
6.24
2.36
878.86
178
8.60
6.23
2.37
876.48
179
8.60
6.21
2.39
874.09
180
8.60
6.19
2.41
871.68
181
8.60
6.17
2.43
869.26
182
8.60
6.16
2.44
866.82
183
8.60
6.14
2.46
864.36
184
8.60
6.12
2.48
861.88
185
8.60
6.10
2.50
859.38
186
8.60
6.09
2.51
856.87
187
8.60
6.07
2.53
854.34
188
8.60
6.05
2.55
851.79
189
8.60
6.03
2.57
849.22
190
8.60
6.02
2.58
846.64
191
8.60
6.00
2.60
844.04
192
8.60
5.98
2.62
841.42
193
8.60
5.96
2.64
838.78
194
8.60
5.94
2.66
836.12
195
8.60
5.92
2.68
833.44
196
8.60
5.90
2.70
830.74
197
8.60
5.88
2.72
828.03
198
8.60
5.87
2.73
825.29
199
8.60
5.85
2.75
822.54
200
8.60
5.83
2.77
819.76
201
8.60
5.81
2.79
816.97
202
8.60
5.79
2.81
814.16
203
8.60
5.77
2.83
811.33
204
8.60
5.75
2.85
808.47
205
8.60
5.73
2.87
805.60
206
8.60
5.71
2.89
802.71
207
8.60
5.69
2.91
799.79
208
8.60
5.67
2.93
796.86
209
8.60
5.64
2.96
793.90
210
8.60
5.62
2.98
790.92
211
8.60
5.60
3.00
787.93
212
8.60
5.58
3.02
784.91
213
8.60
5.56
3.04
781.87
214
8.60
5.54
3.06
778.81
215
8.60
5.52
3.08
775.72
216
8.60
5.49
3.11
772.62
217
8.60
5.47
3.13
769.49
218
8.60
5.45
3.15
766.34
219
8.60
5.43
3.17
763.17
220
8.60
5.41
3.19
759.97
221
8.60
5.38
3.22
756.76
222
8.60
5.36
3.24
753.52
223
8.60
5.34
3.26
750.26
224
8.60
5.31
3.29
746.97
225
8.60
5.29
3.31
743.66
226
8.60
5.27
3.33
740.33
227
8.60
5.24
3.36
736.97
228
8.60
5.22
3.38
733.59
229
8.60
5.20
3.40
730.19
230
8.60
5.17
3.43
726.76
231
8.60
5.15
3.45
723.31
232
8.60
5.12
3.48
719.83
233
8.60
5.10
3.50
716.33
234
8.60
5.07
3.53
712.80
235
8.60
5.05
3.55
709.25
236
8.60
5.02
3.58
705.68
237
8.60
5.00
3.60
702.08
238
8.60
4.97
3.63
698.45
239
8.60
4.95
3.65
694.80
240
8.60
4.92
3.68
691.12
241
8.60
4.90
3.70
687.41
242
8.60
4.87
3.73
683.68
243
8.60
4.84
3.76
679.93
244
8.60
4.82
3.78
676.14
245
8.60
4.79
3.81
672.33
246
8.60
4.76
3.84
668.49
247
8.60
4.74
3.86
664.63
248
8.60
4.71
3.89
660.74
249
8.60
4.68
3.92
656.82
250
8.60
4.65
3.95
652.87
251
8.60
4.62
3.98
648.89
252
8.60
4.60
4.00
644.89
253
8.60
4.57
4.03
640.86
254
8.60
4.54
4.06
636.80
255
8.60
4.51
4.09
632.71
256
8.60
4.48
4.12
628.59
257
8.60
4.45
4.15
624.44
258
8.60
4.42
4.18
620.27
259
8.60
4.39
4.21
616.06
260
8.60
4.36
4.24
611.82
261
8.60
4.33
4.27
607.56
262
8.60
4.30
4.30
603.26
263
8.60
4.27
4.33
598.93
264
8.60
4.24
4.36
594.58
265
8.60
4.21
4.39
590.19
266
8.60
4.18
4.42
585.77
267
8.60
4.15
4.45
581.32
268
8.60
4.12
4.48
576.83
269
8.60
4.09
4.51
572.32
270
8.60
4.05
4.55
567.77
271
8.60
4.02
4.58
563.20
272
8.60
3.99
4.61
558.59
273
8.60
3.96
4.64
553.94
274
8.60
3.92
4.68
549.27
275
8.60
3.89
4.71
544.56
276
8.60
3.86
4.74
539.81
277
8.60
3.82
4.78
535.04
278
8.60
3.79
4.81
530.23
279
8.60
3.76
4.84
525.38
280
8.60
3.72
4.88
520.50
281
8.60
3.69
4.91
515.59
282
8.60
3.65
4.95
510.64
283
8.60
3.62
4.98
505.66
284
8.60
3.58
5.02
500.64
285
8.60
3.55
5.05
495.59
286
8.60
3.51
5.09
490.50
287
8.60
3.47
5.13
485.37
288
8.60
3.44
5.16
480.21
289
8.60
3.40
5.20
475.01
290
8.60
3.36
5.24
469.78
291
8.60
3.33
5.27
464.50
292
8.60
3.29
5.31
459.19
293
8.60
3.25
5.35
453.85
294
8.60
3.21
5.39
448.46
295
8.60
3.18
5.42
443.04
296
8.60
3.14
5.46
437.58
297
8.60
3.10
5.50
432.08
298
8.60
3.06
5.54
426.54
299
8.60
3.02
5.58
420.96
300
8.60
2.98
5.62
415.34
301
8.60
2.94
5.66
409.68
302
8.60
2.90
5.70
403.98
303
8.60
2.86
5.74
398.25
304
8.60
2.82
5.78
392.47
305
8.60
2.78
5.82
386.65
306
8.60
2.74
5.86
380.79
307
8.60
2.70
5.90
374.88
308
8.60
2.66
5.94
368.94
309
8.60
2.61
5.99
362.95
310
8.60
2.57
6.03
356.92
311
8.60
2.53
6.07
350.85
312
8.60
2.49
6.11
344.74
313
8.60
2.44
6.16
338.58
314
8.60
2.40
6.20
332.38
315
8.60
2.35
6.25
326.13
316
8.60
2.31
6.29
319.84
317
8.60
2.27
6.33
313.51
318
8.60
2.22
6.38
307.13
319
8.60
2.18
6.42
300.70
320
8.60
2.13
6.47
294.23
321
8.60
2.08
6.52
287.72
322
8.60
2.04
6.56
281.15
323
8.60
1.99
6.61
274.55
324
8.60
1.94
6.66
267.89
325
8.60
1.90
6.70
261.19
326
8.60
1.85
6.75
254.44
327
8.60
1.80
6.80
247.64
328
8.60
1.75
6.85
240.79
329
8.60
1.71
6.89
233.90
330
8.60
1.66
6.94
226.96
331
8.60
1.61
6.99
219.96
332
8.60
1.56
7.04
212.92
333
8.60
1.51
7.09
205.83
334
8.60
1.46
7.14
198.69
335
8.60
1.41
7.19
191.50
336
8.60
1.36
7.24
184.25
337
8.60
1.31
7.29
176.96
338
8.60
1.25
7.35
169.61
339
8.60
1.20
7.40
162.21
340
8.60
1.15
7.45
154.76
341
8.60
1.10
7.50
147.26
342
8.60
1.04
7.56
139.70
343
8.60
0.99
7.61
132.09
344
8.60
0.94
7.66
124.43
345
8.60
0.88
7.72
116.71
346
8.60
0.83
7.77
108.93
347
8.60
0.77
7.83
101.11
348
8.60
0.72
7.88
93.22
349
8.60
0.66
7.94
85.28
350
8.60
0.60
8.00
77.29
351
8.60
0.55
8.05
69.23
352
8.60
0.49
8.11
61.12
353
8.60
0.43
8.17
52.96
354
8.60
0.38
8.22
44.73
355
8.60
0.32
8.28
36.45
356
8.60
0.26
8.34
28.11
357
8.60
0.20
8.40
19.71
358
8.60
0.14
8.46
11.25
359
8.60
0.08
8.52
2.73
360
2.74
0.02
2.73
0.00
Totals
3,090.14
1,972.14
1,118.00

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