Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 6.10  
 

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
6.10
4.79
1.31
1,119.69
2
6.10
4.78
1.32
1,118.37
3
6.10
4.78
1.32
1,117.05
4
6.10
4.77
1.33
1,115.72
5
6.10
4.77
1.33
1,114.38
6
6.10
4.76
1.34
1,113.04
7
6.10
4.75
1.35
1,111.69
8
6.10
4.75
1.35
1,110.34
9
6.10
4.74
1.36
1,108.98
10
6.10
4.74
1.36
1,107.62
11
6.10
4.73
1.37
1,106.25
12
6.10
4.72
1.38
1,104.88
13
6.10
4.72
1.38
1,103.49
14
6.10
4.71
1.39
1,102.11
15
6.10
4.71
1.39
1,100.71
16
6.10
4.70
1.40
1,099.32
17
6.10
4.69
1.41
1,097.91
18
6.10
4.69
1.41
1,096.50
19
6.10
4.68
1.42
1,095.08
20
6.10
4.68
1.42
1,093.66
21
6.10
4.67
1.43
1,092.23
22
6.10
4.66
1.44
1,090.79
23
6.10
4.66
1.44
1,089.35
24
6.10
4.65
1.45
1,087.91
25
6.10
4.65
1.45
1,086.45
26
6.10
4.64
1.46
1,084.99
27
6.10
4.63
1.47
1,083.53
28
6.10
4.63
1.47
1,082.05
29
6.10
4.62
1.48
1,080.57
30
6.10
4.61
1.49
1,079.09
31
6.10
4.61
1.49
1,077.60
32
6.10
4.60
1.50
1,076.10
33
6.10
4.60
1.50
1,074.60
34
6.10
4.59
1.51
1,073.09
35
6.10
4.58
1.52
1,071.57
36
6.10
4.58
1.52
1,070.05
37
6.10
4.57
1.53
1,068.52
38
6.10
4.56
1.54
1,066.98
39
6.10
4.56
1.54
1,065.44
40
6.10
4.55
1.55
1,063.89
41
6.10
4.54
1.56
1,062.33
42
6.10
4.54
1.56
1,060.77
43
6.10
4.53
1.57
1,059.20
44
6.10
4.52
1.58
1,057.62
45
6.10
4.52
1.58
1,056.04
46
6.10
4.51
1.59
1,054.45
47
6.10
4.50
1.60
1,052.85
48
6.10
4.50
1.60
1,051.25
49
6.10
4.49
1.61
1,049.64
50
6.10
4.48
1.62
1,048.02
51
6.10
4.48
1.62
1,046.40
52
6.10
4.47
1.63
1,044.77
53
6.10
4.46
1.64
1,043.13
54
6.10
4.46
1.64
1,041.48
55
6.10
4.45
1.65
1,039.83
56
6.10
4.44
1.66
1,038.17
57
6.10
4.43
1.67
1,036.51
58
6.10
4.43
1.67
1,034.83
59
6.10
4.42
1.68
1,033.15
60
6.10
4.41
1.69
1,031.46
61
6.10
4.41
1.69
1,029.77
62
6.10
4.40
1.70
1,028.07
63
6.10
4.39
1.71
1,026.36
64
6.10
4.38
1.72
1,024.64
65
6.10
4.38
1.72
1,022.92
66
6.10
4.37
1.73
1,021.19
67
6.10
4.36
1.74
1,019.45
68
6.10
4.35
1.75
1,017.70
69
6.10
4.35
1.75
1,015.95
70
6.10
4.34
1.76
1,014.19
71
6.10
4.33
1.77
1,012.42
72
6.10
4.32
1.78
1,010.64
73
6.10
4.32
1.78
1,008.86
74
6.10
4.31
1.79
1,007.07
75
6.10
4.30
1.80
1,005.27
76
6.10
4.29
1.81
1,003.46
77
6.10
4.29
1.81
1,001.65
78
6.10
4.28
1.82
999.82
79
6.10
4.27
1.83
997.99
80
6.10
4.26
1.84
996.16
81
6.10
4.25
1.85
994.31
82
6.10
4.25
1.85
992.46
83
6.10
4.24
1.86
990.60
84
6.10
4.23
1.87
988.73
85
6.10
4.22
1.88
986.85
86
6.10
4.21
1.89
984.96
87
6.10
4.21
1.89
983.07
88
6.10
4.20
1.90
981.17
89
6.10
4.19
1.91
979.26
90
6.10
4.18
1.92
977.34
91
6.10
4.17
1.93
975.42
92
6.10
4.17
1.93
973.48
93
6.10
4.16
1.94
971.54
94
6.10
4.15
1.95
969.59
95
6.10
4.14
1.96
967.63
96
6.10
4.13
1.97
965.66
97
6.10
4.12
1.98
963.69
98
6.10
4.12
1.98
961.70
99
6.10
4.11
1.99
959.71
100
6.10
4.10
2.00
957.71
101
6.10
4.09
2.01
955.70
102
6.10
4.08
2.02
953.68
103
6.10
4.07
2.03
951.65
104
6.10
4.06
2.04
949.62
105
6.10
4.06
2.04
947.57
106
6.10
4.05
2.05
945.52
107
6.10
4.04
2.06
943.46
108
6.10
4.03
2.07
941.39
109
6.10
4.02
2.08
939.31
110
6.10
4.01
2.09
937.22
111
6.10
4.00
2.10
935.12
112
6.10
3.99
2.11
933.02
113
6.10
3.98
2.12
930.90
114
6.10
3.98
2.12
928.78
115
6.10
3.97
2.13
926.64
116
6.10
3.96
2.14
924.50
117
6.10
3.95
2.15
922.35
118
6.10
3.94
2.16
920.19
119
6.10
3.93
2.17
918.02
120
6.10
3.92
2.18
915.84
121
6.10
3.91
2.19
913.65
122
6.10
3.90
2.20
911.45
123
6.10
3.89
2.21
909.25
124
6.10
3.88
2.22
907.03
125
6.10
3.87
2.23
904.80
126
6.10
3.86
2.24
902.57
127
6.10
3.85
2.25
900.32
128
6.10
3.85
2.25
898.07
129
6.10
3.84
2.26
895.80
130
6.10
3.83
2.27
893.53
131
6.10
3.82
2.28
891.24
132
6.10
3.81
2.29
888.95
133
6.10
3.80
2.30
886.65
134
6.10
3.79
2.31
884.33
135
6.10
3.78
2.32
882.01
136
6.10
3.77
2.33
879.68
137
6.10
3.76
2.34
877.33
138
6.10
3.75
2.35
874.98
139
6.10
3.74
2.36
872.62
140
6.10
3.73
2.37
870.25
141
6.10
3.72
2.38
867.86
142
6.10
3.71
2.39
865.47
143
6.10
3.70
2.40
863.06
144
6.10
3.69
2.41
860.65
145
6.10
3.68
2.42
858.23
146
6.10
3.67
2.43
855.79
147
6.10
3.65
2.45
853.35
148
6.10
3.64
2.46
850.89
149
6.10
3.63
2.47
848.43
150
6.10
3.62
2.48
845.95
151
6.10
3.61
2.49
843.46
152
6.10
3.60
2.50
840.96
153
6.10
3.59
2.51
838.46
154
6.10
3.58
2.52
835.94
155
6.10
3.57
2.53
833.41
156
6.10
3.56
2.54
830.87
157
6.10
3.55
2.55
828.31
158
6.10
3.54
2.56
825.75
159
6.10
3.53
2.57
823.18
160
6.10
3.52
2.58
820.59
161
6.10
3.50
2.60
818.00
162
6.10
3.49
2.61
815.39
163
6.10
3.48
2.62
812.77
164
6.10
3.47
2.63
810.15
165
6.10
3.46
2.64
807.51
166
6.10
3.45
2.65
804.85
167
6.10
3.44
2.66
802.19
168
6.10
3.43
2.67
799.52
169
6.10
3.41
2.69
796.83
170
6.10
3.40
2.70
794.14
171
6.10
3.39
2.71
791.43
172
6.10
3.38
2.72
788.71
173
6.10
3.37
2.73
785.98
174
6.10
3.36
2.74
783.23
175
6.10
3.35
2.75
780.48
176
6.10
3.33
2.77
777.71
177
6.10
3.32
2.78
774.93
178
6.10
3.31
2.79
772.14
179
6.10
3.30
2.80
769.34
180
6.10
3.29
2.81
766.53
181
6.10
3.27
2.83
763.70
182
6.10
3.26
2.84
760.86
183
6.10
3.25
2.85
758.01
184
6.10
3.24
2.86
755.15
185
6.10
3.23
2.87
752.27
186
6.10
3.21
2.89
749.39
187
6.10
3.20
2.90
746.49
188
6.10
3.19
2.91
743.57
189
6.10
3.18
2.92
740.65
190
6.10
3.16
2.94
737.71
191
6.10
3.15
2.95
734.76
192
6.10
3.14
2.96
731.80
193
6.10
3.13
2.97
728.83
194
6.10
3.11
2.99
725.84
195
6.10
3.10
3.00
722.84
196
6.10
3.09
3.01
719.83
197
6.10
3.07
3.03
716.80
198
6.10
3.06
3.04
713.76
199
6.10
3.05
3.05
710.71
200
6.10
3.04
3.06
707.65
201
6.10
3.02
3.08
704.57
202
6.10
3.01
3.09
701.48
203
6.10
3.00
3.10
698.37
204
6.10
2.98
3.12
695.26
205
6.10
2.97
3.13
692.13
206
6.10
2.96
3.14
688.98
207
6.10
2.94
3.16
685.82
208
6.10
2.93
3.17
682.65
209
6.10
2.92
3.18
679.47
210
6.10
2.90
3.20
676.27
211
6.10
2.89
3.21
673.06
212
6.10
2.87
3.23
669.83
213
6.10
2.86
3.24
666.59
214
6.10
2.85
3.25
663.34
215
6.10
2.83
3.27
660.07
216
6.10
2.82
3.28
656.79
217
6.10
2.81
3.29
653.50
218
6.10
2.79
3.31
650.19
219
6.10
2.78
3.32
646.87
220
6.10
2.76
3.34
643.53
221
6.10
2.75
3.35
640.18
222
6.10
2.73
3.37
636.81
223
6.10
2.72
3.38
633.43
224
6.10
2.71
3.39
630.04
225
6.10
2.69
3.41
626.63
226
6.10
2.68
3.42
623.20
227
6.10
2.66
3.44
619.76
228
6.10
2.65
3.45
616.31
229
6.10
2.63
3.47
612.84
230
6.10
2.62
3.48
609.36
231
6.10
2.60
3.50
605.86
232
6.10
2.59
3.51
602.35
233
6.10
2.57
3.53
598.82
234
6.10
2.56
3.54
595.28
235
6.10
2.54
3.56
591.72
236
6.10
2.53
3.57
588.15
237
6.10
2.51
3.59
584.56
238
6.10
2.50
3.60
580.96
239
6.10
2.48
3.62
577.34
240
6.10
2.47
3.63
573.71
241
6.10
2.45
3.65
570.06
242
6.10
2.43
3.67
566.39
243
6.10
2.42
3.68
562.71
244
6.10
2.40
3.70
559.01
245
6.10
2.39
3.71
555.30
246
6.10
2.37
3.73
551.57
247
6.10
2.36
3.74
547.83
248
6.10
2.34
3.76
544.07
249
6.10
2.32
3.78
540.29
250
6.10
2.31
3.79
536.50
251
6.10
2.29
3.81
532.69
252
6.10
2.28
3.82
528.86
253
6.10
2.26
3.84
525.02
254
6.10
2.24
3.86
521.17
255
6.10
2.23
3.87
517.29
256
6.10
2.21
3.89
513.40
257
6.10
2.19
3.91
509.49
258
6.10
2.18
3.92
505.57
259
6.10
2.16
3.94
501.63
260
6.10
2.14
3.96
497.67
261
6.10
2.13
3.97
493.70
262
6.10
2.11
3.99
489.70
263
6.10
2.09
4.01
485.70
264
6.10
2.07
4.03
481.67
265
6.10
2.06
4.04
477.63
266
6.10
2.04
4.06
473.57
267
6.10
2.02
4.08
469.49
268
6.10
2.01
4.09
465.40
269
6.10
1.99
4.11
461.28
270
6.10
1.97
4.13
457.15
271
6.10
1.95
4.15
453.01
272
6.10
1.93
4.17
448.84
273
6.10
1.92
4.18
444.66
274
6.10
1.90
4.20
440.46
275
6.10
1.88
4.22
436.24
276
6.10
1.86
4.24
432.00
277
6.10
1.85
4.25
427.75
278
6.10
1.83
4.27
423.47
279
6.10
1.81
4.29
419.18
280
6.10
1.79
4.31
414.87
281
6.10
1.77
4.33
410.54
282
6.10
1.75
4.35
406.20
283
6.10
1.73
4.37
401.83
284
6.10
1.72
4.38
397.45
285
6.10
1.70
4.40
393.04
286
6.10
1.68
4.42
388.62
287
6.10
1.66
4.44
384.18
288
6.10
1.64
4.46
379.72
289
6.10
1.62
4.48
375.25
290
6.10
1.60
4.50
370.75
291
6.10
1.58
4.52
366.23
292
6.10
1.56
4.54
361.70
293
6.10
1.54
4.56
357.14
294
6.10
1.53
4.57
352.57
295
6.10
1.51
4.59
347.97
296
6.10
1.49
4.61
343.36
297
6.10
1.47
4.63
338.72
298
6.10
1.45
4.65
334.07
299
6.10
1.43
4.67
329.40
300
6.10
1.41
4.69
324.70
301
6.10
1.39
4.71
319.99
302
6.10
1.37
4.73
315.26
303
6.10
1.35
4.75
310.50
304
6.10
1.33
4.77
305.73
305
6.10
1.31
4.79
300.94
306
6.10
1.29
4.81
296.12
307
6.10
1.26
4.84
291.29
308
6.10
1.24
4.86
286.43
309
6.10
1.22
4.88
281.55
310
6.10
1.20
4.90
276.66
311
6.10
1.18
4.92
271.74
312
6.10
1.16
4.94
266.80
313
6.10
1.14
4.96
261.84
314
6.10
1.12
4.98
256.86
315
6.10
1.10
5.00
251.85
316
6.10
1.08
5.02
246.83
317
6.10
1.05
5.05
241.78
318
6.10
1.03
5.07
236.71
319
6.10
1.01
5.09
231.63
320
6.10
0.99
5.11
226.51
321
6.10
0.97
5.13
221.38
322
6.10
0.95
5.15
216.23
323
6.10
0.92
5.18
211.05
324
6.10
0.90
5.20
205.85
325
6.10
0.88
5.22
200.63
326
6.10
0.86
5.24
195.39
327
6.10
0.83
5.27
190.12
328
6.10
0.81
5.29
184.84
329
6.10
0.79
5.31
179.52
330
6.10
0.77
5.33
174.19
331
6.10
0.74
5.36
168.84
332
6.10
0.72
5.38
163.46
333
6.10
0.70
5.40
158.05
334
6.10
0.68
5.42
152.63
335
6.10
0.65
5.45
147.18
336
6.10
0.63
5.47
141.71
337
6.10
0.61
5.49
136.22
338
6.10
0.58
5.52
130.70
339
6.10
0.56
5.54
125.15
340
6.10
0.53
5.57
119.59
341
6.10
0.51
5.59
114.00
342
6.10
0.49
5.61
108.39
343
6.10
0.46
5.64
102.75
344
6.10
0.44
5.66
97.09
345
6.10
0.41
5.69
91.40
346
6.10
0.39
5.71
85.69
347
6.10
0.37
5.73
79.96
348
6.10
0.34
5.76
74.20
349
6.10
0.32
5.78
68.42
350
6.10
0.29
5.81
62.61
351
6.10
0.27
5.83
56.78
352
6.10
0.24
5.86
50.92
353
6.10
0.22
5.88
45.04
354
6.10
0.19
5.91
39.13
355
6.10
0.17
5.93
33.20
356
6.10
0.14
5.96
27.24
357
6.10
0.12
5.98
21.26
358
6.10
0.09
6.01
15.25
359
6.10
0.07
6.03
9.21
360
6.10
0.04
6.06
3.15
361
3.16
0.01
3.15
0.00
Totals
2,199.16
1,078.16
1,121.00

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