Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 8.90  
 

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
8.90
8.27
0.63
1,117.37
2
8.90
8.26
0.64
1,116.73
3
8.90
8.26
0.64
1,116.09
4
8.90
8.25
0.65
1,115.45
5
8.90
8.25
0.65
1,114.80
6
8.90
8.24
0.66
1,114.14
7
8.90
8.24
0.66
1,113.48
8
8.90
8.24
0.66
1,112.82
9
8.90
8.23
0.67
1,112.15
10
8.90
8.23
0.67
1,111.47
11
8.90
8.22
0.68
1,110.79
12
8.90
8.22
0.68
1,110.11
13
8.90
8.21
0.69
1,109.42
14
8.90
8.21
0.69
1,108.72
15
8.90
8.20
0.70
1,108.02
16
8.90
8.19
0.71
1,107.32
17
8.90
8.19
0.71
1,106.61
18
8.90
8.18
0.72
1,105.89
19
8.90
8.18
0.72
1,105.17
20
8.90
8.17
0.73
1,104.44
21
8.90
8.17
0.73
1,103.71
22
8.90
8.16
0.74
1,102.97
23
8.90
8.16
0.74
1,102.23
24
8.90
8.15
0.75
1,101.48
25
8.90
8.15
0.75
1,100.73
26
8.90
8.14
0.76
1,099.97
27
8.90
8.14
0.76
1,099.21
28
8.90
8.13
0.77
1,098.44
29
8.90
8.12
0.78
1,097.66
30
8.90
8.12
0.78
1,096.88
31
8.90
8.11
0.79
1,096.09
32
8.90
8.11
0.79
1,095.30
33
8.90
8.10
0.80
1,094.50
34
8.90
8.09
0.81
1,093.69
35
8.90
8.09
0.81
1,092.88
36
8.90
8.08
0.82
1,092.06
37
8.90
8.08
0.82
1,091.24
38
8.90
8.07
0.83
1,090.41
39
8.90
8.06
0.84
1,089.57
40
8.90
8.06
0.84
1,088.73
41
8.90
8.05
0.85
1,087.89
42
8.90
8.05
0.85
1,087.03
43
8.90
8.04
0.86
1,086.17
44
8.90
8.03
0.87
1,085.30
45
8.90
8.03
0.87
1,084.43
46
8.90
8.02
0.88
1,083.55
47
8.90
8.01
0.89
1,082.66
48
8.90
8.01
0.89
1,081.77
49
8.90
8.00
0.90
1,080.87
50
8.90
7.99
0.91
1,079.97
51
8.90
7.99
0.91
1,079.05
52
8.90
7.98
0.92
1,078.13
53
8.90
7.97
0.93
1,077.21
54
8.90
7.97
0.93
1,076.27
55
8.90
7.96
0.94
1,075.33
56
8.90
7.95
0.95
1,074.39
57
8.90
7.95
0.95
1,073.43
58
8.90
7.94
0.96
1,072.47
59
8.90
7.93
0.97
1,071.50
60
8.90
7.92
0.98
1,070.53
61
8.90
7.92
0.98
1,069.55
62
8.90
7.91
0.99
1,068.56
63
8.90
7.90
1.00
1,067.56
64
8.90
7.90
1.00
1,066.55
65
8.90
7.89
1.01
1,065.54
66
8.90
7.88
1.02
1,064.52
67
8.90
7.87
1.03
1,063.50
68
8.90
7.87
1.03
1,062.46
69
8.90
7.86
1.04
1,061.42
70
8.90
7.85
1.05
1,060.37
71
8.90
7.84
1.06
1,059.31
72
8.90
7.83
1.07
1,058.25
73
8.90
7.83
1.07
1,057.17
74
8.90
7.82
1.08
1,056.09
75
8.90
7.81
1.09
1,055.00
76
8.90
7.80
1.10
1,053.91
77
8.90
7.79
1.11
1,052.80
78
8.90
7.79
1.11
1,051.69
79
8.90
7.78
1.12
1,050.56
80
8.90
7.77
1.13
1,049.43
81
8.90
7.76
1.14
1,048.30
82
8.90
7.75
1.15
1,047.15
83
8.90
7.74
1.16
1,045.99
84
8.90
7.74
1.16
1,044.83
85
8.90
7.73
1.17
1,043.66
86
8.90
7.72
1.18
1,042.47
87
8.90
7.71
1.19
1,041.28
88
8.90
7.70
1.20
1,040.09
89
8.90
7.69
1.21
1,038.88
90
8.90
7.68
1.22
1,037.66
91
8.90
7.67
1.23
1,036.44
92
8.90
7.67
1.23
1,035.20
93
8.90
7.66
1.24
1,033.96
94
8.90
7.65
1.25
1,032.70
95
8.90
7.64
1.26
1,031.44
96
8.90
7.63
1.27
1,030.17
97
8.90
7.62
1.28
1,028.89
98
8.90
7.61
1.29
1,027.60
99
8.90
7.60
1.30
1,026.30
100
8.90
7.59
1.31
1,024.99
101
8.90
7.58
1.32
1,023.67
102
8.90
7.57
1.33
1,022.34
103
8.90
7.56
1.34
1,021.00
104
8.90
7.55
1.35
1,019.65
105
8.90
7.54
1.36
1,018.29
106
8.90
7.53
1.37
1,016.93
107
8.90
7.52
1.38
1,015.55
108
8.90
7.51
1.39
1,014.16
109
8.90
7.50
1.40
1,012.76
110
8.90
7.49
1.41
1,011.35
111
8.90
7.48
1.42
1,009.93
112
8.90
7.47
1.43
1,008.50
113
8.90
7.46
1.44
1,007.06
114
8.90
7.45
1.45
1,005.60
115
8.90
7.44
1.46
1,004.14
116
8.90
7.43
1.47
1,002.67
117
8.90
7.42
1.48
1,001.18
118
8.90
7.40
1.50
999.69
119
8.90
7.39
1.51
998.18
120
8.90
7.38
1.52
996.66
121
8.90
7.37
1.53
995.13
122
8.90
7.36
1.54
993.59
123
8.90
7.35
1.55
992.04
124
8.90
7.34
1.56
990.48
125
8.90
7.33
1.57
988.91
126
8.90
7.31
1.59
987.32
127
8.90
7.30
1.60
985.72
128
8.90
7.29
1.61
984.11
129
8.90
7.28
1.62
982.49
130
8.90
7.27
1.63
980.86
131
8.90
7.25
1.65
979.21
132
8.90
7.24
1.66
977.55
133
8.90
7.23
1.67
975.88
134
8.90
7.22
1.68
974.20
135
8.90
7.21
1.69
972.50
136
8.90
7.19
1.71
970.80
137
8.90
7.18
1.72
969.08
138
8.90
7.17
1.73
967.34
139
8.90
7.15
1.75
965.60
140
8.90
7.14
1.76
963.84
141
8.90
7.13
1.77
962.07
142
8.90
7.12
1.78
960.28
143
8.90
7.10
1.80
958.49
144
8.90
7.09
1.81
956.67
145
8.90
7.08
1.82
954.85
146
8.90
7.06
1.84
953.01
147
8.90
7.05
1.85
951.16
148
8.90
7.03
1.87
949.29
149
8.90
7.02
1.88
947.42
150
8.90
7.01
1.89
945.52
151
8.90
6.99
1.91
943.62
152
8.90
6.98
1.92
941.69
153
8.90
6.96
1.94
939.76
154
8.90
6.95
1.95
937.81
155
8.90
6.94
1.96
935.85
156
8.90
6.92
1.98
933.87
157
8.90
6.91
1.99
931.87
158
8.90
6.89
2.01
929.87
159
8.90
6.88
2.02
927.84
160
8.90
6.86
2.04
925.80
161
8.90
6.85
2.05
923.75
162
8.90
6.83
2.07
921.68
163
8.90
6.82
2.08
919.60
164
8.90
6.80
2.10
917.50
165
8.90
6.79
2.11
915.39
166
8.90
6.77
2.13
913.26
167
8.90
6.75
2.15
911.11
168
8.90
6.74
2.16
908.95
169
8.90
6.72
2.18
906.77
170
8.90
6.71
2.19
904.58
171
8.90
6.69
2.21
902.37
172
8.90
6.67
2.23
900.14
173
8.90
6.66
2.24
897.90
174
8.90
6.64
2.26
895.64
175
8.90
6.62
2.28
893.36
176
8.90
6.61
2.29
891.07
177
8.90
6.59
2.31
888.76
178
8.90
6.57
2.33
886.43
179
8.90
6.56
2.34
884.09
180
8.90
6.54
2.36
881.73
181
8.90
6.52
2.38
879.35
182
8.90
6.50
2.40
876.95
183
8.90
6.49
2.41
874.54
184
8.90
6.47
2.43
872.11
185
8.90
6.45
2.45
869.66
186
8.90
6.43
2.47
867.19
187
8.90
6.41
2.49
864.70
188
8.90
6.40
2.50
862.20
189
8.90
6.38
2.52
859.68
190
8.90
6.36
2.54
857.13
191
8.90
6.34
2.56
854.57
192
8.90
6.32
2.58
851.99
193
8.90
6.30
2.60
849.39
194
8.90
6.28
2.62
846.78
195
8.90
6.26
2.64
844.14
196
8.90
6.24
2.66
841.48
197
8.90
6.22
2.68
838.81
198
8.90
6.20
2.70
836.11
199
8.90
6.18
2.72
833.39
200
8.90
6.16
2.74
830.66
201
8.90
6.14
2.76
827.90
202
8.90
6.12
2.78
825.12
203
8.90
6.10
2.80
822.32
204
8.90
6.08
2.82
819.51
205
8.90
6.06
2.84
816.67
206
8.90
6.04
2.86
813.81
207
8.90
6.02
2.88
810.93
208
8.90
6.00
2.90
808.02
209
8.90
5.98
2.92
805.10
210
8.90
5.95
2.95
802.15
211
8.90
5.93
2.97
799.19
212
8.90
5.91
2.99
796.20
213
8.90
5.89
3.01
793.19
214
8.90
5.87
3.03
790.15
215
8.90
5.84
3.06
787.10
216
8.90
5.82
3.08
784.02
217
8.90
5.80
3.10
780.92
218
8.90
5.78
3.12
777.79
219
8.90
5.75
3.15
774.64
220
8.90
5.73
3.17
771.47
221
8.90
5.71
3.19
768.28
222
8.90
5.68
3.22
765.06
223
8.90
5.66
3.24
761.82
224
8.90
5.63
3.27
758.55
225
8.90
5.61
3.29
755.26
226
8.90
5.59
3.31
751.95
227
8.90
5.56
3.34
748.61
228
8.90
5.54
3.36
745.25
229
8.90
5.51
3.39
741.86
230
8.90
5.49
3.41
738.45
231
8.90
5.46
3.44
735.01
232
8.90
5.44
3.46
731.54
233
8.90
5.41
3.49
728.05
234
8.90
5.38
3.52
724.54
235
8.90
5.36
3.54
721.00
236
8.90
5.33
3.57
717.43
237
8.90
5.31
3.59
713.83
238
8.90
5.28
3.62
710.21
239
8.90
5.25
3.65
706.57
240
8.90
5.23
3.67
702.89
241
8.90
5.20
3.70
699.19
242
8.90
5.17
3.73
695.46
243
8.90
5.14
3.76
691.71
244
8.90
5.12
3.78
687.92
245
8.90
5.09
3.81
684.11
246
8.90
5.06
3.84
680.27
247
8.90
5.03
3.87
676.40
248
8.90
5.00
3.90
672.50
249
8.90
4.97
3.93
668.58
250
8.90
4.94
3.96
664.62
251
8.90
4.92
3.98
660.64
252
8.90
4.89
4.01
656.62
253
8.90
4.86
4.04
652.58
254
8.90
4.83
4.07
648.50
255
8.90
4.80
4.10
644.40
256
8.90
4.77
4.13
640.27
257
8.90
4.74
4.16
636.10
258
8.90
4.70
4.20
631.91
259
8.90
4.67
4.23
627.68
260
8.90
4.64
4.26
623.42
261
8.90
4.61
4.29
619.13
262
8.90
4.58
4.32
614.81
263
8.90
4.55
4.35
610.46
264
8.90
4.51
4.39
606.07
265
8.90
4.48
4.42
601.66
266
8.90
4.45
4.45
597.21
267
8.90
4.42
4.48
592.72
268
8.90
4.38
4.52
588.21
269
8.90
4.35
4.55
583.66
270
8.90
4.32
4.58
579.07
271
8.90
4.28
4.62
574.46
272
8.90
4.25
4.65
569.80
273
8.90
4.21
4.69
565.12
274
8.90
4.18
4.72
560.40
275
8.90
4.14
4.76
555.64
276
8.90
4.11
4.79
550.85
277
8.90
4.07
4.83
546.03
278
8.90
4.04
4.86
541.16
279
8.90
4.00
4.90
536.27
280
8.90
3.97
4.93
531.33
281
8.90
3.93
4.97
526.36
282
8.90
3.89
5.01
521.36
283
8.90
3.86
5.04
516.31
284
8.90
3.82
5.08
511.23
285
8.90
3.78
5.12
506.11
286
8.90
3.74
5.16
500.95
287
8.90
3.70
5.20
495.76
288
8.90
3.67
5.23
490.53
289
8.90
3.63
5.27
485.25
290
8.90
3.59
5.31
479.94
291
8.90
3.55
5.35
474.59
292
8.90
3.51
5.39
469.20
293
8.90
3.47
5.43
463.77
294
8.90
3.43
5.47
458.30
295
8.90
3.39
5.51
452.79
296
8.90
3.35
5.55
447.24
297
8.90
3.31
5.59
441.65
298
8.90
3.27
5.63
436.01
299
8.90
3.22
5.68
430.34
300
8.90
3.18
5.72
424.62
301
8.90
3.14
5.76
418.86
302
8.90
3.10
5.80
413.06
303
8.90
3.05
5.85
407.22
304
8.90
3.01
5.89
401.33
305
8.90
2.97
5.93
395.40
306
8.90
2.92
5.98
389.42
307
8.90
2.88
6.02
383.40
308
8.90
2.84
6.06
377.33
309
8.90
2.79
6.11
371.23
310
8.90
2.75
6.15
365.07
311
8.90
2.70
6.20
358.87
312
8.90
2.65
6.25
352.63
313
8.90
2.61
6.29
346.33
314
8.90
2.56
6.34
339.99
315
8.90
2.51
6.39
333.61
316
8.90
2.47
6.43
327.18
317
8.90
2.42
6.48
320.70
318
8.90
2.37
6.53
314.17
319
8.90
2.32
6.58
307.59
320
8.90
2.27
6.63
300.97
321
8.90
2.23
6.67
294.29
322
8.90
2.18
6.72
287.57
323
8.90
2.13
6.77
280.80
324
8.90
2.08
6.82
273.97
325
8.90
2.03
6.87
267.10
326
8.90
1.98
6.92
260.17
327
8.90
1.92
6.98
253.20
328
8.90
1.87
7.03
246.17
329
8.90
1.82
7.08
239.09
330
8.90
1.77
7.13
231.96
331
8.90
1.72
7.18
224.78
332
8.90
1.66
7.24
217.54
333
8.90
1.61
7.29
210.25
334
8.90
1.55
7.35
202.90
335
8.90
1.50
7.40
195.50
336
8.90
1.45
7.45
188.05
337
8.90
1.39
7.51
180.54
338
8.90
1.34
7.56
172.97
339
8.90
1.28
7.62
165.35
340
8.90
1.22
7.68
157.68
341
8.90
1.17
7.73
149.94
342
8.90
1.11
7.79
142.15
343
8.90
1.05
7.85
134.30
344
8.90
0.99
7.91
126.40
345
8.90
0.93
7.97
118.43
346
8.90
0.88
8.02
110.41
347
8.90
0.82
8.08
102.32
348
8.90
0.76
8.14
94.18
349
8.90
0.70
8.20
85.98
350
8.90
0.64
8.26
77.71
351
8.90
0.57
8.33
69.39
352
8.90
0.51
8.39
61.00
353
8.90
0.45
8.45
52.55
354
8.90
0.39
8.51
44.04
355
8.90
0.33
8.57
35.47
356
8.90
0.26
8.64
26.83
357
8.90
0.20
8.70
18.13
358
8.90
0.13
8.77
9.36
359
8.90
0.07
8.83
0.53
360
0.53
0.00
0.53
0.00
Totals
3,195.63
2,077.63
1,118.00

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