Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 8.70  
 

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
8.70
8.04
0.66
1,117.34
2
8.70
8.03
0.67
1,116.67
3
8.70
8.03
0.67
1,115.99
4
8.70
8.02
0.68
1,115.31
5
8.70
8.02
0.68
1,114.63
6
8.70
8.01
0.69
1,113.94
7
8.70
8.01
0.69
1,113.25
8
8.70
8.00
0.70
1,112.55
9
8.70
8.00
0.70
1,111.85
10
8.70
7.99
0.71
1,111.14
11
8.70
7.99
0.71
1,110.42
12
8.70
7.98
0.72
1,109.70
13
8.70
7.98
0.72
1,108.98
14
8.70
7.97
0.73
1,108.25
15
8.70
7.97
0.73
1,107.52
16
8.70
7.96
0.74
1,106.78
17
8.70
7.95
0.75
1,106.03
18
8.70
7.95
0.75
1,105.28
19
8.70
7.94
0.76
1,104.53
20
8.70
7.94
0.76
1,103.76
21
8.70
7.93
0.77
1,103.00
22
8.70
7.93
0.77
1,102.23
23
8.70
7.92
0.78
1,101.45
24
8.70
7.92
0.78
1,100.66
25
8.70
7.91
0.79
1,099.88
26
8.70
7.91
0.79
1,099.08
27
8.70
7.90
0.80
1,098.28
28
8.70
7.89
0.81
1,097.47
29
8.70
7.89
0.81
1,096.66
30
8.70
7.88
0.82
1,095.85
31
8.70
7.88
0.82
1,095.02
32
8.70
7.87
0.83
1,094.19
33
8.70
7.86
0.84
1,093.36
34
8.70
7.86
0.84
1,092.52
35
8.70
7.85
0.85
1,091.67
36
8.70
7.85
0.85
1,090.81
37
8.70
7.84
0.86
1,089.95
38
8.70
7.83
0.87
1,089.09
39
8.70
7.83
0.87
1,088.22
40
8.70
7.82
0.88
1,087.34
41
8.70
7.82
0.88
1,086.45
42
8.70
7.81
0.89
1,085.56
43
8.70
7.80
0.90
1,084.66
44
8.70
7.80
0.90
1,083.76
45
8.70
7.79
0.91
1,082.85
46
8.70
7.78
0.92
1,081.93
47
8.70
7.78
0.92
1,081.01
48
8.70
7.77
0.93
1,080.08
49
8.70
7.76
0.94
1,079.14
50
8.70
7.76
0.94
1,078.20
51
8.70
7.75
0.95
1,077.25
52
8.70
7.74
0.96
1,076.29
53
8.70
7.74
0.96
1,075.33
54
8.70
7.73
0.97
1,074.36
55
8.70
7.72
0.98
1,073.38
56
8.70
7.71
0.99
1,072.39
57
8.70
7.71
0.99
1,071.40
58
8.70
7.70
1.00
1,070.40
59
8.70
7.69
1.01
1,069.39
60
8.70
7.69
1.01
1,068.38
61
8.70
7.68
1.02
1,067.36
62
8.70
7.67
1.03
1,066.33
63
8.70
7.66
1.04
1,065.30
64
8.70
7.66
1.04
1,064.25
65
8.70
7.65
1.05
1,063.20
66
8.70
7.64
1.06
1,062.14
67
8.70
7.63
1.07
1,061.08
68
8.70
7.63
1.07
1,060.00
69
8.70
7.62
1.08
1,058.92
70
8.70
7.61
1.09
1,057.83
71
8.70
7.60
1.10
1,056.74
72
8.70
7.60
1.10
1,055.63
73
8.70
7.59
1.11
1,054.52
74
8.70
7.58
1.12
1,053.40
75
8.70
7.57
1.13
1,052.27
76
8.70
7.56
1.14
1,051.13
77
8.70
7.56
1.14
1,049.99
78
8.70
7.55
1.15
1,048.83
79
8.70
7.54
1.16
1,047.67
80
8.70
7.53
1.17
1,046.50
81
8.70
7.52
1.18
1,045.33
82
8.70
7.51
1.19
1,044.14
83
8.70
7.50
1.20
1,042.94
84
8.70
7.50
1.20
1,041.74
85
8.70
7.49
1.21
1,040.53
86
8.70
7.48
1.22
1,039.31
87
8.70
7.47
1.23
1,038.08
88
8.70
7.46
1.24
1,036.84
89
8.70
7.45
1.25
1,035.59
90
8.70
7.44
1.26
1,034.33
91
8.70
7.43
1.27
1,033.07
92
8.70
7.43
1.27
1,031.79
93
8.70
7.42
1.28
1,030.51
94
8.70
7.41
1.29
1,029.21
95
8.70
7.40
1.30
1,027.91
96
8.70
7.39
1.31
1,026.60
97
8.70
7.38
1.32
1,025.28
98
8.70
7.37
1.33
1,023.95
99
8.70
7.36
1.34
1,022.61
100
8.70
7.35
1.35
1,021.26
101
8.70
7.34
1.36
1,019.90
102
8.70
7.33
1.37
1,018.53
103
8.70
7.32
1.38
1,017.15
104
8.70
7.31
1.39
1,015.76
105
8.70
7.30
1.40
1,014.36
106
8.70
7.29
1.41
1,012.95
107
8.70
7.28
1.42
1,011.53
108
8.70
7.27
1.43
1,010.10
109
8.70
7.26
1.44
1,008.66
110
8.70
7.25
1.45
1,007.21
111
8.70
7.24
1.46
1,005.75
112
8.70
7.23
1.47
1,004.28
113
8.70
7.22
1.48
1,002.80
114
8.70
7.21
1.49
1,001.31
115
8.70
7.20
1.50
999.80
116
8.70
7.19
1.51
998.29
117
8.70
7.18
1.52
996.76
118
8.70
7.16
1.54
995.23
119
8.70
7.15
1.55
993.68
120
8.70
7.14
1.56
992.12
121
8.70
7.13
1.57
990.56
122
8.70
7.12
1.58
988.97
123
8.70
7.11
1.59
987.38
124
8.70
7.10
1.60
985.78
125
8.70
7.09
1.61
984.17
126
8.70
7.07
1.63
982.54
127
8.70
7.06
1.64
980.90
128
8.70
7.05
1.65
979.25
129
8.70
7.04
1.66
977.59
130
8.70
7.03
1.67
975.92
131
8.70
7.01
1.69
974.23
132
8.70
7.00
1.70
972.53
133
8.70
6.99
1.71
970.82
134
8.70
6.98
1.72
969.10
135
8.70
6.97
1.73
967.37
136
8.70
6.95
1.75
965.62
137
8.70
6.94
1.76
963.86
138
8.70
6.93
1.77
962.09
139
8.70
6.91
1.79
960.30
140
8.70
6.90
1.80
958.50
141
8.70
6.89
1.81
956.69
142
8.70
6.88
1.82
954.87
143
8.70
6.86
1.84
953.03
144
8.70
6.85
1.85
951.18
145
8.70
6.84
1.86
949.32
146
8.70
6.82
1.88
947.44
147
8.70
6.81
1.89
945.55
148
8.70
6.80
1.90
943.65
149
8.70
6.78
1.92
941.73
150
8.70
6.77
1.93
939.80
151
8.70
6.75
1.95
937.85
152
8.70
6.74
1.96
935.90
153
8.70
6.73
1.97
933.92
154
8.70
6.71
1.99
931.93
155
8.70
6.70
2.00
929.93
156
8.70
6.68
2.02
927.92
157
8.70
6.67
2.03
925.89
158
8.70
6.65
2.05
923.84
159
8.70
6.64
2.06
921.78
160
8.70
6.63
2.07
919.71
161
8.70
6.61
2.09
917.62
162
8.70
6.60
2.10
915.51
163
8.70
6.58
2.12
913.39
164
8.70
6.57
2.13
911.26
165
8.70
6.55
2.15
909.11
166
8.70
6.53
2.17
906.94
167
8.70
6.52
2.18
904.76
168
8.70
6.50
2.20
902.56
169
8.70
6.49
2.21
900.35
170
8.70
6.47
2.23
898.12
171
8.70
6.46
2.24
895.88
172
8.70
6.44
2.26
893.62
173
8.70
6.42
2.28
891.34
174
8.70
6.41
2.29
889.04
175
8.70
6.39
2.31
886.73
176
8.70
6.37
2.33
884.41
177
8.70
6.36
2.34
882.06
178
8.70
6.34
2.36
879.70
179
8.70
6.32
2.38
877.33
180
8.70
6.31
2.39
874.93
181
8.70
6.29
2.41
872.52
182
8.70
6.27
2.43
870.09
183
8.70
6.25
2.45
867.65
184
8.70
6.24
2.46
865.18
185
8.70
6.22
2.48
862.70
186
8.70
6.20
2.50
860.20
187
8.70
6.18
2.52
857.69
188
8.70
6.16
2.54
855.15
189
8.70
6.15
2.55
852.60
190
8.70
6.13
2.57
850.02
191
8.70
6.11
2.59
847.43
192
8.70
6.09
2.61
844.82
193
8.70
6.07
2.63
842.20
194
8.70
6.05
2.65
839.55
195
8.70
6.03
2.67
836.88
196
8.70
6.02
2.68
834.20
197
8.70
6.00
2.70
831.50
198
8.70
5.98
2.72
828.77
199
8.70
5.96
2.74
826.03
200
8.70
5.94
2.76
823.27
201
8.70
5.92
2.78
820.48
202
8.70
5.90
2.80
817.68
203
8.70
5.88
2.82
814.86
204
8.70
5.86
2.84
812.01
205
8.70
5.84
2.86
809.15
206
8.70
5.82
2.88
806.27
207
8.70
5.80
2.90
803.36
208
8.70
5.77
2.93
800.44
209
8.70
5.75
2.95
797.49
210
8.70
5.73
2.97
794.52
211
8.70
5.71
2.99
791.53
212
8.70
5.69
3.01
788.52
213
8.70
5.67
3.03
785.49
214
8.70
5.65
3.05
782.43
215
8.70
5.62
3.08
779.36
216
8.70
5.60
3.10
776.26
217
8.70
5.58
3.12
773.14
218
8.70
5.56
3.14
769.99
219
8.70
5.53
3.17
766.83
220
8.70
5.51
3.19
763.64
221
8.70
5.49
3.21
760.43
222
8.70
5.47
3.23
757.19
223
8.70
5.44
3.26
753.94
224
8.70
5.42
3.28
750.66
225
8.70
5.40
3.30
747.35
226
8.70
5.37
3.33
744.02
227
8.70
5.35
3.35
740.67
228
8.70
5.32
3.38
737.29
229
8.70
5.30
3.40
733.89
230
8.70
5.27
3.43
730.47
231
8.70
5.25
3.45
727.02
232
8.70
5.23
3.47
723.54
233
8.70
5.20
3.50
720.04
234
8.70
5.18
3.52
716.52
235
8.70
5.15
3.55
712.97
236
8.70
5.12
3.58
709.39
237
8.70
5.10
3.60
705.79
238
8.70
5.07
3.63
702.17
239
8.70
5.05
3.65
698.51
240
8.70
5.02
3.68
694.83
241
8.70
4.99
3.71
691.13
242
8.70
4.97
3.73
687.40
243
8.70
4.94
3.76
683.64
244
8.70
4.91
3.79
679.85
245
8.70
4.89
3.81
676.04
246
8.70
4.86
3.84
672.19
247
8.70
4.83
3.87
668.33
248
8.70
4.80
3.90
664.43
249
8.70
4.78
3.92
660.51
250
8.70
4.75
3.95
656.55
251
8.70
4.72
3.98
652.57
252
8.70
4.69
4.01
648.56
253
8.70
4.66
4.04
644.52
254
8.70
4.63
4.07
640.46
255
8.70
4.60
4.10
636.36
256
8.70
4.57
4.13
632.23
257
8.70
4.54
4.16
628.08
258
8.70
4.51
4.19
623.89
259
8.70
4.48
4.22
619.68
260
8.70
4.45
4.25
615.43
261
8.70
4.42
4.28
611.15
262
8.70
4.39
4.31
606.85
263
8.70
4.36
4.34
602.51
264
8.70
4.33
4.37
598.14
265
8.70
4.30
4.40
593.74
266
8.70
4.27
4.43
589.30
267
8.70
4.24
4.46
584.84
268
8.70
4.20
4.50
580.34
269
8.70
4.17
4.53
575.82
270
8.70
4.14
4.56
571.25
271
8.70
4.11
4.59
566.66
272
8.70
4.07
4.63
562.03
273
8.70
4.04
4.66
557.37
274
8.70
4.01
4.69
552.68
275
8.70
3.97
4.73
547.95
276
8.70
3.94
4.76
543.19
277
8.70
3.90
4.80
538.39
278
8.70
3.87
4.83
533.56
279
8.70
3.83
4.87
528.70
280
8.70
3.80
4.90
523.80
281
8.70
3.76
4.94
518.86
282
8.70
3.73
4.97
513.89
283
8.70
3.69
5.01
508.89
284
8.70
3.66
5.04
503.84
285
8.70
3.62
5.08
498.76
286
8.70
3.58
5.12
493.65
287
8.70
3.55
5.15
488.50
288
8.70
3.51
5.19
483.31
289
8.70
3.47
5.23
478.08
290
8.70
3.44
5.26
472.82
291
8.70
3.40
5.30
467.52
292
8.70
3.36
5.34
462.18
293
8.70
3.32
5.38
456.80
294
8.70
3.28
5.42
451.38
295
8.70
3.24
5.46
445.93
296
8.70
3.21
5.49
440.43
297
8.70
3.17
5.53
434.90
298
8.70
3.13
5.57
429.32
299
8.70
3.09
5.61
423.71
300
8.70
3.05
5.65
418.05
301
8.70
3.00
5.70
412.36
302
8.70
2.96
5.74
406.62
303
8.70
2.92
5.78
400.85
304
8.70
2.88
5.82
395.03
305
8.70
2.84
5.86
389.17
306
8.70
2.80
5.90
383.26
307
8.70
2.75
5.95
377.32
308
8.70
2.71
5.99
371.33
309
8.70
2.67
6.03
365.30
310
8.70
2.63
6.07
359.22
311
8.70
2.58
6.12
353.11
312
8.70
2.54
6.16
346.94
313
8.70
2.49
6.21
340.74
314
8.70
2.45
6.25
334.49
315
8.70
2.40
6.30
328.19
316
8.70
2.36
6.34
321.85
317
8.70
2.31
6.39
315.46
318
8.70
2.27
6.43
309.03
319
8.70
2.22
6.48
302.55
320
8.70
2.17
6.53
296.03
321
8.70
2.13
6.57
289.45
322
8.70
2.08
6.62
282.83
323
8.70
2.03
6.67
276.17
324
8.70
1.98
6.72
269.45
325
8.70
1.94
6.76
262.69
326
8.70
1.89
6.81
255.88
327
8.70
1.84
6.86
249.02
328
8.70
1.79
6.91
242.11
329
8.70
1.74
6.96
235.15
330
8.70
1.69
7.01
228.14
331
8.70
1.64
7.06
221.08
332
8.70
1.59
7.11
213.97
333
8.70
1.54
7.16
206.80
334
8.70
1.49
7.21
199.59
335
8.70
1.43
7.27
192.32
336
8.70
1.38
7.32
185.01
337
8.70
1.33
7.37
177.64
338
8.70
1.28
7.42
170.21
339
8.70
1.22
7.48
162.74
340
8.70
1.17
7.53
155.21
341
8.70
1.12
7.58
147.62
342
8.70
1.06
7.64
139.98
343
8.70
1.01
7.69
132.29
344
8.70
0.95
7.75
124.54
345
8.70
0.90
7.80
116.73
346
8.70
0.84
7.86
108.87
347
8.70
0.78
7.92
100.96
348
8.70
0.73
7.97
92.98
349
8.70
0.67
8.03
84.95
350
8.70
0.61
8.09
76.86
351
8.70
0.55
8.15
68.71
352
8.70
0.49
8.21
60.51
353
8.70
0.43
8.27
52.24
354
8.70
0.38
8.32
43.92
355
8.70
0.32
8.38
35.53
356
8.70
0.26
8.44
27.09
357
8.70
0.19
8.51
18.58
358
8.70
0.13
8.57
10.02
359
8.70
0.07
8.63
1.39
360
1.40
0.01
1.39
0.00
Totals
3,124.70
2,006.70
1,118.00

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