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
8.01
0.69
1,130.31
2
8.70
8.01
0.69
1,129.62
3
8.70
8.00
0.70
1,128.92
4
8.70
8.00
0.70
1,128.22
5
8.70
7.99
0.71
1,127.51
6
8.70
7.99
0.71
1,126.79
7
8.70
7.98
0.72
1,126.08
8
8.70
7.98
0.72
1,125.35
9
8.70
7.97
0.73
1,124.62
10
8.70
7.97
0.73
1,123.89
11
8.70
7.96
0.74
1,123.15
12
8.70
7.96
0.74
1,122.41
13
8.70
7.95
0.75
1,121.66
14
8.70
7.95
0.75
1,120.90
15
8.70
7.94
0.76
1,120.14
16
8.70
7.93
0.77
1,119.37
17
8.70
7.93
0.77
1,118.60
18
8.70
7.92
0.78
1,117.83
19
8.70
7.92
0.78
1,117.05
20
8.70
7.91
0.79
1,116.26
21
8.70
7.91
0.79
1,115.46
22
8.70
7.90
0.80
1,114.67
23
8.70
7.90
0.80
1,113.86
24
8.70
7.89
0.81
1,113.05
25
8.70
7.88
0.82
1,112.23
26
8.70
7.88
0.82
1,111.41
27
8.70
7.87
0.83
1,110.59
28
8.70
7.87
0.83
1,109.75
29
8.70
7.86
0.84
1,108.91
30
8.70
7.85
0.85
1,108.07
31
8.70
7.85
0.85
1,107.22
32
8.70
7.84
0.86
1,106.36
33
8.70
7.84
0.86
1,105.50
34
8.70
7.83
0.87
1,104.63
35
8.70
7.82
0.88
1,103.75
36
8.70
7.82
0.88
1,102.87
37
8.70
7.81
0.89
1,101.98
38
8.70
7.81
0.89
1,101.09
39
8.70
7.80
0.90
1,100.19
40
8.70
7.79
0.91
1,099.28
41
8.70
7.79
0.91
1,098.37
42
8.70
7.78
0.92
1,097.45
43
8.70
7.77
0.93
1,096.52
44
8.70
7.77
0.93
1,095.59
45
8.70
7.76
0.94
1,094.65
46
8.70
7.75
0.95
1,093.70
47
8.70
7.75
0.95
1,092.75
48
8.70
7.74
0.96
1,091.79
49
8.70
7.73
0.97
1,090.82
50
8.70
7.73
0.97
1,089.85
51
8.70
7.72
0.98
1,088.87
52
8.70
7.71
0.99
1,087.88
53
8.70
7.71
0.99
1,086.89
54
8.70
7.70
1.00
1,085.89
55
8.70
7.69
1.01
1,084.88
56
8.70
7.68
1.02
1,083.86
57
8.70
7.68
1.02
1,082.84
58
8.70
7.67
1.03
1,081.81
59
8.70
7.66
1.04
1,080.77
60
8.70
7.66
1.04
1,079.73
61
8.70
7.65
1.05
1,078.68
62
8.70
7.64
1.06
1,077.62
63
8.70
7.63
1.07
1,076.55
64
8.70
7.63
1.07
1,075.48
65
8.70
7.62
1.08
1,074.39
66
8.70
7.61
1.09
1,073.30
67
8.70
7.60
1.10
1,072.21
68
8.70
7.59
1.11
1,071.10
69
8.70
7.59
1.11
1,069.99
70
8.70
7.58
1.12
1,068.87
71
8.70
7.57
1.13
1,067.74
72
8.70
7.56
1.14
1,066.60
73
8.70
7.56
1.14
1,065.46
74
8.70
7.55
1.15
1,064.30
75
8.70
7.54
1.16
1,063.14
76
8.70
7.53
1.17
1,061.97
77
8.70
7.52
1.18
1,060.79
78
8.70
7.51
1.19
1,059.61
79
8.70
7.51
1.19
1,058.41
80
8.70
7.50
1.20
1,057.21
81
8.70
7.49
1.21
1,056.00
82
8.70
7.48
1.22
1,054.78
83
8.70
7.47
1.23
1,053.55
84
8.70
7.46
1.24
1,052.31
85
8.70
7.45
1.25
1,051.07
86
8.70
7.45
1.25
1,049.81
87
8.70
7.44
1.26
1,048.55
88
8.70
7.43
1.27
1,047.28
89
8.70
7.42
1.28
1,045.99
90
8.70
7.41
1.29
1,044.70
91
8.70
7.40
1.30
1,043.40
92
8.70
7.39
1.31
1,042.09
93
8.70
7.38
1.32
1,040.78
94
8.70
7.37
1.33
1,039.45
95
8.70
7.36
1.34
1,038.11
96
8.70
7.35
1.35
1,036.76
97
8.70
7.34
1.36
1,035.41
98
8.70
7.33
1.37
1,034.04
99
8.70
7.32
1.38
1,032.67
100
8.70
7.31
1.39
1,031.28
101
8.70
7.30
1.40
1,029.89
102
8.70
7.30
1.40
1,028.48
103
8.70
7.29
1.41
1,027.07
104
8.70
7.28
1.42
1,025.64
105
8.70
7.26
1.44
1,024.21
106
8.70
7.25
1.45
1,022.76
107
8.70
7.24
1.46
1,021.31
108
8.70
7.23
1.47
1,019.84
109
8.70
7.22
1.48
1,018.36
110
8.70
7.21
1.49
1,016.88
111
8.70
7.20
1.50
1,015.38
112
8.70
7.19
1.51
1,013.87
113
8.70
7.18
1.52
1,012.35
114
8.70
7.17
1.53
1,010.82
115
8.70
7.16
1.54
1,009.28
116
8.70
7.15
1.55
1,007.73
117
8.70
7.14
1.56
1,006.17
118
8.70
7.13
1.57
1,004.60
119
8.70
7.12
1.58
1,003.01
120
8.70
7.10
1.60
1,001.42
121
8.70
7.09
1.61
999.81
122
8.70
7.08
1.62
998.20
123
8.70
7.07
1.63
996.57
124
8.70
7.06
1.64
994.92
125
8.70
7.05
1.65
993.27
126
8.70
7.04
1.66
991.61
127
8.70
7.02
1.68
989.93
128
8.70
7.01
1.69
988.24
129
8.70
7.00
1.70
986.54
130
8.70
6.99
1.71
984.83
131
8.70
6.98
1.72
983.11
132
8.70
6.96
1.74
981.37
133
8.70
6.95
1.75
979.62
134
8.70
6.94
1.76
977.86
135
8.70
6.93
1.77
976.09
136
8.70
6.91
1.79
974.30
137
8.70
6.90
1.80
972.50
138
8.70
6.89
1.81
970.69
139
8.70
6.88
1.82
968.87
140
8.70
6.86
1.84
967.03
141
8.70
6.85
1.85
965.18
142
8.70
6.84
1.86
963.32
143
8.70
6.82
1.88
961.44
144
8.70
6.81
1.89
959.55
145
8.70
6.80
1.90
957.65
146
8.70
6.78
1.92
955.73
147
8.70
6.77
1.93
953.80
148
8.70
6.76
1.94
951.86
149
8.70
6.74
1.96
949.90
150
8.70
6.73
1.97
947.93
151
8.70
6.71
1.99
945.94
152
8.70
6.70
2.00
943.94
153
8.70
6.69
2.01
941.93
154
8.70
6.67
2.03
939.90
155
8.70
6.66
2.04
937.86
156
8.70
6.64
2.06
935.80
157
8.70
6.63
2.07
933.73
158
8.70
6.61
2.09
931.64
159
8.70
6.60
2.10
929.54
160
8.70
6.58
2.12
927.43
161
8.70
6.57
2.13
925.30
162
8.70
6.55
2.15
923.15
163
8.70
6.54
2.16
920.99
164
8.70
6.52
2.18
918.81
165
8.70
6.51
2.19
916.62
166
8.70
6.49
2.21
914.41
167
8.70
6.48
2.22
912.19
168
8.70
6.46
2.24
909.95
169
8.70
6.45
2.25
907.70
170
8.70
6.43
2.27
905.43
171
8.70
6.41
2.29
903.14
172
8.70
6.40
2.30
900.84
173
8.70
6.38
2.32
898.52
174
8.70
6.36
2.34
896.18
175
8.70
6.35
2.35
893.83
176
8.70
6.33
2.37
891.46
177
8.70
6.31
2.39
889.08
178
8.70
6.30
2.40
886.68
179
8.70
6.28
2.42
884.26
180
8.70
6.26
2.44
881.82
181
8.70
6.25
2.45
879.37
182
8.70
6.23
2.47
876.89
183
8.70
6.21
2.49
874.41
184
8.70
6.19
2.51
871.90
185
8.70
6.18
2.52
869.38
186
8.70
6.16
2.54
866.83
187
8.70
6.14
2.56
864.27
188
8.70
6.12
2.58
861.70
189
8.70
6.10
2.60
859.10
190
8.70
6.09
2.61
856.48
191
8.70
6.07
2.63
853.85
192
8.70
6.05
2.65
851.20
193
8.70
6.03
2.67
848.53
194
8.70
6.01
2.69
845.84
195
8.70
5.99
2.71
843.13
196
8.70
5.97
2.73
840.40
197
8.70
5.95
2.75
837.66
198
8.70
5.93
2.77
834.89
199
8.70
5.91
2.79
832.10
200
8.70
5.89
2.81
829.30
201
8.70
5.87
2.83
826.47
202
8.70
5.85
2.85
823.63
203
8.70
5.83
2.87
820.76
204
8.70
5.81
2.89
817.87
205
8.70
5.79
2.91
814.97
206
8.70
5.77
2.93
812.04
207
8.70
5.75
2.95
809.09
208
8.70
5.73
2.97
806.12
209
8.70
5.71
2.99
803.13
210
8.70
5.69
3.01
800.12
211
8.70
5.67
3.03
797.09
212
8.70
5.65
3.05
794.03
213
8.70
5.62
3.08
790.96
214
8.70
5.60
3.10
787.86
215
8.70
5.58
3.12
784.74
216
8.70
5.56
3.14
781.60
217
8.70
5.54
3.16
778.44
218
8.70
5.51
3.19
775.25
219
8.70
5.49
3.21
772.04
220
8.70
5.47
3.23
768.81
221
8.70
5.45
3.25
765.56
222
8.70
5.42
3.28
762.28
223
8.70
5.40
3.30
758.98
224
8.70
5.38
3.32
755.66
225
8.70
5.35
3.35
752.31
226
8.70
5.33
3.37
748.94
227
8.70
5.30
3.40
745.54
228
8.70
5.28
3.42
742.12
229
8.70
5.26
3.44
738.68
230
8.70
5.23
3.47
735.21
231
8.70
5.21
3.49
731.72
232
8.70
5.18
3.52
728.20
233
8.70
5.16
3.54
724.66
234
8.70
5.13
3.57
721.09
235
8.70
5.11
3.59
717.50
236
8.70
5.08
3.62
713.88
237
8.70
5.06
3.64
710.24
238
8.70
5.03
3.67
706.57
239
8.70
5.00
3.70
702.88
240
8.70
4.98
3.72
699.15
241
8.70
4.95
3.75
695.41
242
8.70
4.93
3.77
691.63
243
8.70
4.90
3.80
687.83
244
8.70
4.87
3.83
684.00
245
8.70
4.85
3.85
680.15
246
8.70
4.82
3.88
676.27
247
8.70
4.79
3.91
672.36
248
8.70
4.76
3.94
668.42
249
8.70
4.73
3.97
664.45
250
8.70
4.71
3.99
660.46
251
8.70
4.68
4.02
656.44
252
8.70
4.65
4.05
652.39
253
8.70
4.62
4.08
648.31
254
8.70
4.59
4.11
644.20
255
8.70
4.56
4.14
640.06
256
8.70
4.53
4.17
635.90
257
8.70
4.50
4.20
631.70
258
8.70
4.47
4.23
627.48
259
8.70
4.44
4.26
623.22
260
8.70
4.41
4.29
618.94
261
8.70
4.38
4.32
614.62
262
8.70
4.35
4.35
610.27
263
8.70
4.32
4.38
605.90
264
8.70
4.29
4.41
601.49
265
8.70
4.26
4.44
597.05
266
8.70
4.23
4.47
592.58
267
8.70
4.20
4.50
588.08
268
8.70
4.17
4.53
583.54
269
8.70
4.13
4.57
578.97
270
8.70
4.10
4.60
574.38
271
8.70
4.07
4.63
569.74
272
8.70
4.04
4.66
565.08
273
8.70
4.00
4.70
560.38
274
8.70
3.97
4.73
555.65
275
8.70
3.94
4.76
550.89
276
8.70
3.90
4.80
546.09
277
8.70
3.87
4.83
541.26
278
8.70
3.83
4.87
536.39
279
8.70
3.80
4.90
531.49
280
8.70
3.76
4.94
526.56
281
8.70
3.73
4.97
521.59
282
8.70
3.69
5.01
516.58
283
8.70
3.66
5.04
511.54
284
8.70
3.62
5.08
506.46
285
8.70
3.59
5.11
501.35
286
8.70
3.55
5.15
496.20
287
8.70
3.51
5.19
491.02
288
8.70
3.48
5.22
485.79
289
8.70
3.44
5.26
480.54
290
8.70
3.40
5.30
475.24
291
8.70
3.37
5.33
469.91
292
8.70
3.33
5.37
464.53
293
8.70
3.29
5.41
459.12
294
8.70
3.25
5.45
453.68
295
8.70
3.21
5.49
448.19
296
8.70
3.17
5.53
442.67
297
8.70
3.14
5.56
437.10
298
8.70
3.10
5.60
431.50
299
8.70
3.06
5.64
425.85
300
8.70
3.02
5.68
420.17
301
8.70
2.98
5.72
414.45
302
8.70
2.94
5.76
408.68
303
8.70
2.89
5.81
402.88
304
8.70
2.85
5.85
397.03
305
8.70
2.81
5.89
391.14
306
8.70
2.77
5.93
385.21
307
8.70
2.73
5.97
379.24
308
8.70
2.69
6.01
373.23
309
8.70
2.64
6.06
367.17
310
8.70
2.60
6.10
361.07
311
8.70
2.56
6.14
354.93
312
8.70
2.51
6.19
348.74
313
8.70
2.47
6.23
342.51
314
8.70
2.43
6.27
336.24
315
8.70
2.38
6.32
329.92
316
8.70
2.34
6.36
323.56
317
8.70
2.29
6.41
317.15
318
8.70
2.25
6.45
310.70
319
8.70
2.20
6.50
304.20
320
8.70
2.15
6.55
297.65
321
8.70
2.11
6.59
291.06
322
8.70
2.06
6.64
284.42
323
8.70
2.01
6.69
277.74
324
8.70
1.97
6.73
271.01
325
8.70
1.92
6.78
264.22
326
8.70
1.87
6.83
257.40
327
8.70
1.82
6.88
250.52
328
8.70
1.77
6.93
243.59
329
8.70
1.73
6.97
236.62
330
8.70
1.68
7.02
229.60
331
8.70
1.63
7.07
222.52
332
8.70
1.58
7.12
215.40
333
8.70
1.53
7.17
208.22
334
8.70
1.47
7.23
201.00
335
8.70
1.42
7.28
193.72
336
8.70
1.37
7.33
186.39
337
8.70
1.32
7.38
179.02
338
8.70
1.27
7.43
171.58
339
8.70
1.22
7.48
164.10
340
8.70
1.16
7.54
156.56
341
8.70
1.11
7.59
148.97
342
8.70
1.06
7.64
141.32
343
8.70
1.00
7.70
133.63
344
8.70
0.95
7.75
125.87
345
8.70
0.89
7.81
118.06
346
8.70
0.84
7.86
110.20
347
8.70
0.78
7.92
102.28
348
8.70
0.72
7.98
94.31
349
8.70
0.67
8.03
86.27
350
8.70
0.61
8.09
78.18
351
8.70
0.55
8.15
70.04
352
8.70
0.50
8.20
61.83
353
8.70
0.44
8.26
53.57
354
8.70
0.38
8.32
45.25
355
8.70
0.32
8.38
36.87
356
8.70
0.26
8.44
28.43
357
8.70
0.20
8.50
19.94
358
8.70
0.14
8.56
11.38
359
8.70
0.08
8.62
2.76
360
2.78
0.02
2.76
0.00
Totals
3,126.08
1,995.08
1,131.00

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