Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 9.00  
 

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
9.00
8.36
0.64
1,130.36
2
9.00
8.36
0.64
1,129.72
3
9.00
8.36
0.64
1,129.08
4
9.00
8.35
0.65
1,128.43
5
9.00
8.35
0.65
1,127.78
6
9.00
8.34
0.66
1,127.12
7
9.00
8.34
0.66
1,126.45
8
9.00
8.33
0.67
1,125.78
9
9.00
8.33
0.67
1,125.11
10
9.00
8.32
0.68
1,124.43
11
9.00
8.32
0.68
1,123.75
12
9.00
8.31
0.69
1,123.06
13
9.00
8.31
0.69
1,122.36
14
9.00
8.30
0.70
1,121.67
15
9.00
8.30
0.70
1,120.96
16
9.00
8.29
0.71
1,120.25
17
9.00
8.29
0.71
1,119.54
18
9.00
8.28
0.72
1,118.82
19
9.00
8.27
0.73
1,118.09
20
9.00
8.27
0.73
1,117.36
21
9.00
8.26
0.74
1,116.62
22
9.00
8.26
0.74
1,115.88
23
9.00
8.25
0.75
1,115.14
24
9.00
8.25
0.75
1,114.38
25
9.00
8.24
0.76
1,113.62
26
9.00
8.24
0.76
1,112.86
27
9.00
8.23
0.77
1,112.09
28
9.00
8.22
0.78
1,111.32
29
9.00
8.22
0.78
1,110.53
30
9.00
8.21
0.79
1,109.75
31
9.00
8.21
0.79
1,108.96
32
9.00
8.20
0.80
1,108.16
33
9.00
8.20
0.80
1,107.35
34
9.00
8.19
0.81
1,106.54
35
9.00
8.18
0.82
1,105.73
36
9.00
8.18
0.82
1,104.90
37
9.00
8.17
0.83
1,104.08
38
9.00
8.17
0.83
1,103.24
39
9.00
8.16
0.84
1,102.40
40
9.00
8.15
0.85
1,101.55
41
9.00
8.15
0.85
1,100.70
42
9.00
8.14
0.86
1,099.84
43
9.00
8.13
0.87
1,098.98
44
9.00
8.13
0.87
1,098.10
45
9.00
8.12
0.88
1,097.23
46
9.00
8.11
0.89
1,096.34
47
9.00
8.11
0.89
1,095.45
48
9.00
8.10
0.90
1,094.55
49
9.00
8.10
0.90
1,093.65
50
9.00
8.09
0.91
1,092.73
51
9.00
8.08
0.92
1,091.82
52
9.00
8.07
0.93
1,090.89
53
9.00
8.07
0.93
1,089.96
54
9.00
8.06
0.94
1,089.02
55
9.00
8.05
0.95
1,088.07
56
9.00
8.05
0.95
1,087.12
57
9.00
8.04
0.96
1,086.16
58
9.00
8.03
0.97
1,085.19
59
9.00
8.03
0.97
1,084.22
60
9.00
8.02
0.98
1,083.24
61
9.00
8.01
0.99
1,082.25
62
9.00
8.00
1.00
1,081.25
63
9.00
8.00
1.00
1,080.25
64
9.00
7.99
1.01
1,079.24
65
9.00
7.98
1.02
1,078.22
66
9.00
7.97
1.03
1,077.20
67
9.00
7.97
1.03
1,076.16
68
9.00
7.96
1.04
1,075.12
69
9.00
7.95
1.05
1,074.07
70
9.00
7.94
1.06
1,073.02
71
9.00
7.94
1.06
1,071.95
72
9.00
7.93
1.07
1,070.88
73
9.00
7.92
1.08
1,069.80
74
9.00
7.91
1.09
1,068.71
75
9.00
7.90
1.10
1,067.62
76
9.00
7.90
1.10
1,066.51
77
9.00
7.89
1.11
1,065.40
78
9.00
7.88
1.12
1,064.28
79
9.00
7.87
1.13
1,063.15
80
9.00
7.86
1.14
1,062.02
81
9.00
7.85
1.15
1,060.87
82
9.00
7.85
1.15
1,059.72
83
9.00
7.84
1.16
1,058.55
84
9.00
7.83
1.17
1,057.38
85
9.00
7.82
1.18
1,056.20
86
9.00
7.81
1.19
1,055.01
87
9.00
7.80
1.20
1,053.82
88
9.00
7.79
1.21
1,052.61
89
9.00
7.78
1.22
1,051.40
90
9.00
7.78
1.22
1,050.17
91
9.00
7.77
1.23
1,048.94
92
9.00
7.76
1.24
1,047.70
93
9.00
7.75
1.25
1,046.44
94
9.00
7.74
1.26
1,045.18
95
9.00
7.73
1.27
1,043.91
96
9.00
7.72
1.28
1,042.63
97
9.00
7.71
1.29
1,041.35
98
9.00
7.70
1.30
1,040.05
99
9.00
7.69
1.31
1,038.74
100
9.00
7.68
1.32
1,037.42
101
9.00
7.67
1.33
1,036.09
102
9.00
7.66
1.34
1,034.76
103
9.00
7.65
1.35
1,033.41
104
9.00
7.64
1.36
1,032.05
105
9.00
7.63
1.37
1,030.69
106
9.00
7.62
1.38
1,029.31
107
9.00
7.61
1.39
1,027.92
108
9.00
7.60
1.40
1,026.52
109
9.00
7.59
1.41
1,025.12
110
9.00
7.58
1.42
1,023.70
111
9.00
7.57
1.43
1,022.27
112
9.00
7.56
1.44
1,020.83
113
9.00
7.55
1.45
1,019.38
114
9.00
7.54
1.46
1,017.92
115
9.00
7.53
1.47
1,016.45
116
9.00
7.52
1.48
1,014.96
117
9.00
7.51
1.49
1,013.47
118
9.00
7.50
1.50
1,011.97
119
9.00
7.48
1.52
1,010.45
120
9.00
7.47
1.53
1,008.92
121
9.00
7.46
1.54
1,007.38
122
9.00
7.45
1.55
1,005.84
123
9.00
7.44
1.56
1,004.27
124
9.00
7.43
1.57
1,002.70
125
9.00
7.42
1.58
1,001.12
126
9.00
7.40
1.60
999.52
127
9.00
7.39
1.61
997.91
128
9.00
7.38
1.62
996.29
129
9.00
7.37
1.63
994.66
130
9.00
7.36
1.64
993.02
131
9.00
7.34
1.66
991.36
132
9.00
7.33
1.67
989.70
133
9.00
7.32
1.68
988.01
134
9.00
7.31
1.69
986.32
135
9.00
7.29
1.71
984.62
136
9.00
7.28
1.72
982.90
137
9.00
7.27
1.73
981.17
138
9.00
7.26
1.74
979.42
139
9.00
7.24
1.76
977.67
140
9.00
7.23
1.77
975.90
141
9.00
7.22
1.78
974.12
142
9.00
7.20
1.80
972.32
143
9.00
7.19
1.81
970.51
144
9.00
7.18
1.82
968.69
145
9.00
7.16
1.84
966.85
146
9.00
7.15
1.85
965.00
147
9.00
7.14
1.86
963.14
148
9.00
7.12
1.88
961.27
149
9.00
7.11
1.89
959.37
150
9.00
7.10
1.90
957.47
151
9.00
7.08
1.92
955.55
152
9.00
7.07
1.93
953.62
153
9.00
7.05
1.95
951.67
154
9.00
7.04
1.96
949.71
155
9.00
7.02
1.98
947.73
156
9.00
7.01
1.99
945.74
157
9.00
6.99
2.01
943.74
158
9.00
6.98
2.02
941.72
159
9.00
6.96
2.04
939.68
160
9.00
6.95
2.05
937.63
161
9.00
6.93
2.07
935.57
162
9.00
6.92
2.08
933.49
163
9.00
6.90
2.10
931.39
164
9.00
6.89
2.11
929.28
165
9.00
6.87
2.13
927.15
166
9.00
6.86
2.14
925.01
167
9.00
6.84
2.16
922.85
168
9.00
6.83
2.17
920.67
169
9.00
6.81
2.19
918.48
170
9.00
6.79
2.21
916.28
171
9.00
6.78
2.22
914.05
172
9.00
6.76
2.24
911.81
173
9.00
6.74
2.26
909.56
174
9.00
6.73
2.27
907.28
175
9.00
6.71
2.29
904.99
176
9.00
6.69
2.31
902.69
177
9.00
6.68
2.32
900.36
178
9.00
6.66
2.34
898.02
179
9.00
6.64
2.36
895.66
180
9.00
6.62
2.38
893.29
181
9.00
6.61
2.39
890.89
182
9.00
6.59
2.41
888.48
183
9.00
6.57
2.43
886.05
184
9.00
6.55
2.45
883.61
185
9.00
6.54
2.46
881.14
186
9.00
6.52
2.48
878.66
187
9.00
6.50
2.50
876.16
188
9.00
6.48
2.52
873.64
189
9.00
6.46
2.54
871.10
190
9.00
6.44
2.56
868.54
191
9.00
6.42
2.58
865.96
192
9.00
6.40
2.60
863.37
193
9.00
6.39
2.61
860.75
194
9.00
6.37
2.63
858.12
195
9.00
6.35
2.65
855.47
196
9.00
6.33
2.67
852.79
197
9.00
6.31
2.69
850.10
198
9.00
6.29
2.71
847.39
199
9.00
6.27
2.73
844.66
200
9.00
6.25
2.75
841.90
201
9.00
6.23
2.77
839.13
202
9.00
6.21
2.79
836.33
203
9.00
6.19
2.81
833.52
204
9.00
6.16
2.84
830.68
205
9.00
6.14
2.86
827.83
206
9.00
6.12
2.88
824.95
207
9.00
6.10
2.90
822.05
208
9.00
6.08
2.92
819.13
209
9.00
6.06
2.94
816.19
210
9.00
6.04
2.96
813.23
211
9.00
6.01
2.99
810.24
212
9.00
5.99
3.01
807.23
213
9.00
5.97
3.03
804.20
214
9.00
5.95
3.05
801.15
215
9.00
5.93
3.07
798.08
216
9.00
5.90
3.10
794.98
217
9.00
5.88
3.12
791.86
218
9.00
5.86
3.14
788.71
219
9.00
5.83
3.17
785.55
220
9.00
5.81
3.19
782.36
221
9.00
5.79
3.21
779.14
222
9.00
5.76
3.24
775.91
223
9.00
5.74
3.26
772.64
224
9.00
5.71
3.29
769.36
225
9.00
5.69
3.31
766.05
226
9.00
5.67
3.33
762.71
227
9.00
5.64
3.36
759.36
228
9.00
5.62
3.38
755.97
229
9.00
5.59
3.41
752.56
230
9.00
5.57
3.43
749.13
231
9.00
5.54
3.46
745.67
232
9.00
5.51
3.49
742.18
233
9.00
5.49
3.51
738.67
234
9.00
5.46
3.54
735.14
235
9.00
5.44
3.56
731.57
236
9.00
5.41
3.59
727.98
237
9.00
5.38
3.62
724.37
238
9.00
5.36
3.64
720.73
239
9.00
5.33
3.67
717.06
240
9.00
5.30
3.70
713.36
241
9.00
5.28
3.72
709.63
242
9.00
5.25
3.75
705.88
243
9.00
5.22
3.78
702.10
244
9.00
5.19
3.81
698.30
245
9.00
5.16
3.84
694.46
246
9.00
5.14
3.86
690.60
247
9.00
5.11
3.89
686.70
248
9.00
5.08
3.92
682.78
249
9.00
5.05
3.95
678.83
250
9.00
5.02
3.98
674.85
251
9.00
4.99
4.01
670.84
252
9.00
4.96
4.04
666.81
253
9.00
4.93
4.07
662.74
254
9.00
4.90
4.10
658.64
255
9.00
4.87
4.13
654.51
256
9.00
4.84
4.16
650.35
257
9.00
4.81
4.19
646.16
258
9.00
4.78
4.22
641.94
259
9.00
4.75
4.25
637.69
260
9.00
4.72
4.28
633.40
261
9.00
4.68
4.32
629.09
262
9.00
4.65
4.35
624.74
263
9.00
4.62
4.38
620.36
264
9.00
4.59
4.41
615.95
265
9.00
4.56
4.44
611.50
266
9.00
4.52
4.48
607.03
267
9.00
4.49
4.51
602.52
268
9.00
4.46
4.54
597.97
269
9.00
4.42
4.58
593.40
270
9.00
4.39
4.61
588.78
271
9.00
4.35
4.65
584.14
272
9.00
4.32
4.68
579.46
273
9.00
4.29
4.71
574.74
274
9.00
4.25
4.75
570.00
275
9.00
4.22
4.78
565.21
276
9.00
4.18
4.82
560.39
277
9.00
4.14
4.86
555.54
278
9.00
4.11
4.89
550.64
279
9.00
4.07
4.93
545.72
280
9.00
4.04
4.96
540.75
281
9.00
4.00
5.00
535.75
282
9.00
3.96
5.04
530.71
283
9.00
3.93
5.07
525.64
284
9.00
3.89
5.11
520.53
285
9.00
3.85
5.15
515.38
286
9.00
3.81
5.19
510.19
287
9.00
3.77
5.23
504.96
288
9.00
3.73
5.27
499.70
289
9.00
3.70
5.30
494.39
290
9.00
3.66
5.34
489.05
291
9.00
3.62
5.38
483.67
292
9.00
3.58
5.42
478.24
293
9.00
3.54
5.46
472.78
294
9.00
3.50
5.50
467.28
295
9.00
3.46
5.54
461.73
296
9.00
3.41
5.59
456.15
297
9.00
3.37
5.63
450.52
298
9.00
3.33
5.67
444.85
299
9.00
3.29
5.71
439.14
300
9.00
3.25
5.75
433.39
301
9.00
3.21
5.79
427.60
302
9.00
3.16
5.84
421.76
303
9.00
3.12
5.88
415.88
304
9.00
3.08
5.92
409.95
305
9.00
3.03
5.97
403.98
306
9.00
2.99
6.01
397.97
307
9.00
2.94
6.06
391.92
308
9.00
2.90
6.10
385.81
309
9.00
2.85
6.15
379.67
310
9.00
2.81
6.19
373.48
311
9.00
2.76
6.24
367.24
312
9.00
2.72
6.28
360.95
313
9.00
2.67
6.33
354.62
314
9.00
2.62
6.38
348.25
315
9.00
2.58
6.42
341.82
316
9.00
2.53
6.47
335.35
317
9.00
2.48
6.52
328.83
318
9.00
2.43
6.57
322.26
319
9.00
2.38
6.62
315.65
320
9.00
2.33
6.67
308.98
321
9.00
2.29
6.71
302.26
322
9.00
2.24
6.76
295.50
323
9.00
2.19
6.81
288.69
324
9.00
2.14
6.86
281.82
325
9.00
2.08
6.92
274.91
326
9.00
2.03
6.97
267.94
327
9.00
1.98
7.02
260.92
328
9.00
1.93
7.07
253.85
329
9.00
1.88
7.12
246.73
330
9.00
1.82
7.18
239.55
331
9.00
1.77
7.23
232.32
332
9.00
1.72
7.28
225.04
333
9.00
1.66
7.34
217.71
334
9.00
1.61
7.39
210.32
335
9.00
1.56
7.44
202.87
336
9.00
1.50
7.50
195.37
337
9.00
1.44
7.56
187.82
338
9.00
1.39
7.61
180.21
339
9.00
1.33
7.67
172.54
340
9.00
1.28
7.72
164.82
341
9.00
1.22
7.78
157.03
342
9.00
1.16
7.84
149.20
343
9.00
1.10
7.90
141.30
344
9.00
1.05
7.95
133.34
345
9.00
0.99
8.01
125.33
346
9.00
0.93
8.07
117.26
347
9.00
0.87
8.13
109.12
348
9.00
0.81
8.19
100.93
349
9.00
0.75
8.25
92.68
350
9.00
0.69
8.31
84.36
351
9.00
0.62
8.38
75.99
352
9.00
0.56
8.44
67.55
353
9.00
0.50
8.50
59.05
354
9.00
0.44
8.56
50.49
355
9.00
0.37
8.63
41.86
356
9.00
0.31
8.69
33.17
357
9.00
0.25
8.75
24.41
358
9.00
0.18
8.82
15.59
359
9.00
0.12
8.88
6.71
360
6.76
0.05
6.71
0.00
Totals
3,237.76
2,106.76
1,131.00

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