Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 9.20  
 

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
9.20
8.60
0.60
1,130.40
2
9.20
8.60
0.60
1,129.80
3
9.20
8.59
0.61
1,129.19
4
9.20
8.59
0.61
1,128.57
5
9.20
8.58
0.62
1,127.96
6
9.20
8.58
0.62
1,127.33
7
9.20
8.57
0.63
1,126.71
8
9.20
8.57
0.63
1,126.07
9
9.20
8.56
0.64
1,125.44
10
9.20
8.56
0.64
1,124.79
11
9.20
8.55
0.65
1,124.15
12
9.20
8.55
0.65
1,123.50
13
9.20
8.54
0.66
1,122.84
14
9.20
8.54
0.66
1,122.18
15
9.20
8.53
0.67
1,121.51
16
9.20
8.53
0.67
1,120.84
17
9.20
8.52
0.68
1,120.16
18
9.20
8.52
0.68
1,119.48
19
9.20
8.51
0.69
1,118.79
20
9.20
8.51
0.69
1,118.10
21
9.20
8.50
0.70
1,117.40
22
9.20
8.50
0.70
1,116.70
23
9.20
8.49
0.71
1,115.99
24
9.20
8.49
0.71
1,115.28
25
9.20
8.48
0.72
1,114.56
26
9.20
8.48
0.72
1,113.83
27
9.20
8.47
0.73
1,113.10
28
9.20
8.46
0.74
1,112.37
29
9.20
8.46
0.74
1,111.62
30
9.20
8.45
0.75
1,110.88
31
9.20
8.45
0.75
1,110.12
32
9.20
8.44
0.76
1,109.37
33
9.20
8.44
0.76
1,108.60
34
9.20
8.43
0.77
1,107.83
35
9.20
8.42
0.78
1,107.06
36
9.20
8.42
0.78
1,106.27
37
9.20
8.41
0.79
1,105.49
38
9.20
8.41
0.79
1,104.69
39
9.20
8.40
0.80
1,103.89
40
9.20
8.39
0.81
1,103.09
41
9.20
8.39
0.81
1,102.28
42
9.20
8.38
0.82
1,101.46
43
9.20
8.38
0.82
1,100.63
44
9.20
8.37
0.83
1,099.80
45
9.20
8.36
0.84
1,098.97
46
9.20
8.36
0.84
1,098.12
47
9.20
8.35
0.85
1,097.27
48
9.20
8.34
0.86
1,096.42
49
9.20
8.34
0.86
1,095.55
50
9.20
8.33
0.87
1,094.68
51
9.20
8.32
0.88
1,093.81
52
9.20
8.32
0.88
1,092.93
53
9.20
8.31
0.89
1,092.04
54
9.20
8.30
0.90
1,091.14
55
9.20
8.30
0.90
1,090.24
56
9.20
8.29
0.91
1,089.33
57
9.20
8.28
0.92
1,088.41
58
9.20
8.28
0.92
1,087.49
59
9.20
8.27
0.93
1,086.56
60
9.20
8.26
0.94
1,085.62
61
9.20
8.26
0.94
1,084.68
62
9.20
8.25
0.95
1,083.72
63
9.20
8.24
0.96
1,082.76
64
9.20
8.23
0.97
1,081.80
65
9.20
8.23
0.97
1,080.82
66
9.20
8.22
0.98
1,079.84
67
9.20
8.21
0.99
1,078.85
68
9.20
8.20
1.00
1,077.86
69
9.20
8.20
1.00
1,076.85
70
9.20
8.19
1.01
1,075.84
71
9.20
8.18
1.02
1,074.82
72
9.20
8.17
1.03
1,073.80
73
9.20
8.17
1.03
1,072.76
74
9.20
8.16
1.04
1,071.72
75
9.20
8.15
1.05
1,070.67
76
9.20
8.14
1.06
1,069.61
77
9.20
8.13
1.07
1,068.54
78
9.20
8.13
1.07
1,067.47
79
9.20
8.12
1.08
1,066.39
80
9.20
8.11
1.09
1,065.30
81
9.20
8.10
1.10
1,064.20
82
9.20
8.09
1.11
1,063.09
83
9.20
8.08
1.12
1,061.97
84
9.20
8.08
1.12
1,060.85
85
9.20
8.07
1.13
1,059.72
86
9.20
8.06
1.14
1,058.57
87
9.20
8.05
1.15
1,057.42
88
9.20
8.04
1.16
1,056.26
89
9.20
8.03
1.17
1,055.10
90
9.20
8.02
1.18
1,053.92
91
9.20
8.01
1.19
1,052.73
92
9.20
8.01
1.19
1,051.54
93
9.20
8.00
1.20
1,050.33
94
9.20
7.99
1.21
1,049.12
95
9.20
7.98
1.22
1,047.90
96
9.20
7.97
1.23
1,046.67
97
9.20
7.96
1.24
1,045.43
98
9.20
7.95
1.25
1,044.18
99
9.20
7.94
1.26
1,042.92
100
9.20
7.93
1.27
1,041.65
101
9.20
7.92
1.28
1,040.37
102
9.20
7.91
1.29
1,039.08
103
9.20
7.90
1.30
1,037.78
104
9.20
7.89
1.31
1,036.47
105
9.20
7.88
1.32
1,035.15
106
9.20
7.87
1.33
1,033.82
107
9.20
7.86
1.34
1,032.49
108
9.20
7.85
1.35
1,031.14
109
9.20
7.84
1.36
1,029.78
110
9.20
7.83
1.37
1,028.41
111
9.20
7.82
1.38
1,027.03
112
9.20
7.81
1.39
1,025.64
113
9.20
7.80
1.40
1,024.24
114
9.20
7.79
1.41
1,022.83
115
9.20
7.78
1.42
1,021.40
116
9.20
7.77
1.43
1,019.97
117
9.20
7.76
1.44
1,018.53
118
9.20
7.75
1.45
1,017.07
119
9.20
7.73
1.47
1,015.61
120
9.20
7.72
1.48
1,014.13
121
9.20
7.71
1.49
1,012.64
122
9.20
7.70
1.50
1,011.14
123
9.20
7.69
1.51
1,009.63
124
9.20
7.68
1.52
1,008.11
125
9.20
7.67
1.53
1,006.57
126
9.20
7.65
1.55
1,005.03
127
9.20
7.64
1.56
1,003.47
128
9.20
7.63
1.57
1,001.90
129
9.20
7.62
1.58
1,000.32
130
9.20
7.61
1.59
998.72
131
9.20
7.59
1.61
997.12
132
9.20
7.58
1.62
995.50
133
9.20
7.57
1.63
993.87
134
9.20
7.56
1.64
992.23
135
9.20
7.55
1.65
990.57
136
9.20
7.53
1.67
988.91
137
9.20
7.52
1.68
987.23
138
9.20
7.51
1.69
985.53
139
9.20
7.49
1.71
983.83
140
9.20
7.48
1.72
982.11
141
9.20
7.47
1.73
980.38
142
9.20
7.45
1.75
978.63
143
9.20
7.44
1.76
976.87
144
9.20
7.43
1.77
975.10
145
9.20
7.41
1.79
973.32
146
9.20
7.40
1.80
971.52
147
9.20
7.39
1.81
969.71
148
9.20
7.37
1.83
967.88
149
9.20
7.36
1.84
966.04
150
9.20
7.35
1.85
964.18
151
9.20
7.33
1.87
962.32
152
9.20
7.32
1.88
960.43
153
9.20
7.30
1.90
958.54
154
9.20
7.29
1.91
956.63
155
9.20
7.27
1.93
954.70
156
9.20
7.26
1.94
952.76
157
9.20
7.24
1.96
950.81
158
9.20
7.23
1.97
948.84
159
9.20
7.22
1.98
946.85
160
9.20
7.20
2.00
944.85
161
9.20
7.18
2.02
942.84
162
9.20
7.17
2.03
940.80
163
9.20
7.15
2.05
938.76
164
9.20
7.14
2.06
936.70
165
9.20
7.12
2.08
934.62
166
9.20
7.11
2.09
932.53
167
9.20
7.09
2.11
930.42
168
9.20
7.08
2.12
928.29
169
9.20
7.06
2.14
926.15
170
9.20
7.04
2.16
923.99
171
9.20
7.03
2.17
921.82
172
9.20
7.01
2.19
919.63
173
9.20
6.99
2.21
917.42
174
9.20
6.98
2.22
915.20
175
9.20
6.96
2.24
912.96
176
9.20
6.94
2.26
910.70
177
9.20
6.93
2.27
908.43
178
9.20
6.91
2.29
906.13
179
9.20
6.89
2.31
903.83
180
9.20
6.87
2.33
901.50
181
9.20
6.86
2.34
899.15
182
9.20
6.84
2.36
896.79
183
9.20
6.82
2.38
894.41
184
9.20
6.80
2.40
892.01
185
9.20
6.78
2.42
889.59
186
9.20
6.76
2.44
887.16
187
9.20
6.75
2.45
884.70
188
9.20
6.73
2.47
882.23
189
9.20
6.71
2.49
879.74
190
9.20
6.69
2.51
877.23
191
9.20
6.67
2.53
874.70
192
9.20
6.65
2.55
872.15
193
9.20
6.63
2.57
869.58
194
9.20
6.61
2.59
867.00
195
9.20
6.59
2.61
864.39
196
9.20
6.57
2.63
861.76
197
9.20
6.55
2.65
859.12
198
9.20
6.53
2.67
856.45
199
9.20
6.51
2.69
853.76
200
9.20
6.49
2.71
851.05
201
9.20
6.47
2.73
848.32
202
9.20
6.45
2.75
845.58
203
9.20
6.43
2.77
842.81
204
9.20
6.41
2.79
840.01
205
9.20
6.39
2.81
837.20
206
9.20
6.37
2.83
834.37
207
9.20
6.34
2.86
831.51
208
9.20
6.32
2.88
828.64
209
9.20
6.30
2.90
825.74
210
9.20
6.28
2.92
822.82
211
9.20
6.26
2.94
819.87
212
9.20
6.23
2.97
816.91
213
9.20
6.21
2.99
813.92
214
9.20
6.19
3.01
810.91
215
9.20
6.17
3.03
807.87
216
9.20
6.14
3.06
804.82
217
9.20
6.12
3.08
801.74
218
9.20
6.10
3.10
798.63
219
9.20
6.07
3.13
795.51
220
9.20
6.05
3.15
792.36
221
9.20
6.03
3.17
789.18
222
9.20
6.00
3.20
785.98
223
9.20
5.98
3.22
782.76
224
9.20
5.95
3.25
779.51
225
9.20
5.93
3.27
776.24
226
9.20
5.90
3.30
772.94
227
9.20
5.88
3.32
769.62
228
9.20
5.85
3.35
766.27
229
9.20
5.83
3.37
762.90
230
9.20
5.80
3.40
759.50
231
9.20
5.78
3.42
756.08
232
9.20
5.75
3.45
752.62
233
9.20
5.72
3.48
749.15
234
9.20
5.70
3.50
745.64
235
9.20
5.67
3.53
742.11
236
9.20
5.64
3.56
738.56
237
9.20
5.62
3.58
734.97
238
9.20
5.59
3.61
731.36
239
9.20
5.56
3.64
727.72
240
9.20
5.53
3.67
724.06
241
9.20
5.51
3.69
720.36
242
9.20
5.48
3.72
716.64
243
9.20
5.45
3.75
712.89
244
9.20
5.42
3.78
709.11
245
9.20
5.39
3.81
705.30
246
9.20
5.36
3.84
701.47
247
9.20
5.33
3.87
697.60
248
9.20
5.30
3.90
693.71
249
9.20
5.28
3.92
689.78
250
9.20
5.25
3.95
685.83
251
9.20
5.22
3.98
681.84
252
9.20
5.18
4.02
677.83
253
9.20
5.15
4.05
673.78
254
9.20
5.12
4.08
669.70
255
9.20
5.09
4.11
665.60
256
9.20
5.06
4.14
661.46
257
9.20
5.03
4.17
657.29
258
9.20
5.00
4.20
653.09
259
9.20
4.97
4.23
648.85
260
9.20
4.93
4.27
644.59
261
9.20
4.90
4.30
640.29
262
9.20
4.87
4.33
635.96
263
9.20
4.84
4.36
631.59
264
9.20
4.80
4.40
627.19
265
9.20
4.77
4.43
622.76
266
9.20
4.74
4.46
618.30
267
9.20
4.70
4.50
613.80
268
9.20
4.67
4.53
609.27
269
9.20
4.63
4.57
604.70
270
9.20
4.60
4.60
600.10
271
9.20
4.56
4.64
595.46
272
9.20
4.53
4.67
590.79
273
9.20
4.49
4.71
586.08
274
9.20
4.46
4.74
581.34
275
9.20
4.42
4.78
576.56
276
9.20
4.38
4.82
571.75
277
9.20
4.35
4.85
566.89
278
9.20
4.31
4.89
562.00
279
9.20
4.27
4.93
557.08
280
9.20
4.24
4.96
552.11
281
9.20
4.20
5.00
547.11
282
9.20
4.16
5.04
542.07
283
9.20
4.12
5.08
536.99
284
9.20
4.08
5.12
531.88
285
9.20
4.04
5.16
526.72
286
9.20
4.01
5.19
521.53
287
9.20
3.97
5.23
516.29
288
9.20
3.93
5.27
511.02
289
9.20
3.89
5.31
505.70
290
9.20
3.85
5.35
500.35
291
9.20
3.80
5.40
494.95
292
9.20
3.76
5.44
489.52
293
9.20
3.72
5.48
484.04
294
9.20
3.68
5.52
478.52
295
9.20
3.64
5.56
472.96
296
9.20
3.60
5.60
467.36
297
9.20
3.55
5.65
461.71
298
9.20
3.51
5.69
456.02
299
9.20
3.47
5.73
450.29
300
9.20
3.42
5.78
444.51
301
9.20
3.38
5.82
438.69
302
9.20
3.34
5.86
432.83
303
9.20
3.29
5.91
426.92
304
9.20
3.25
5.95
420.97
305
9.20
3.20
6.00
414.97
306
9.20
3.16
6.04
408.92
307
9.20
3.11
6.09
402.83
308
9.20
3.06
6.14
396.70
309
9.20
3.02
6.18
390.51
310
9.20
2.97
6.23
384.28
311
9.20
2.92
6.28
378.00
312
9.20
2.87
6.33
371.68
313
9.20
2.83
6.37
365.31
314
9.20
2.78
6.42
358.88
315
9.20
2.73
6.47
352.41
316
9.20
2.68
6.52
345.89
317
9.20
2.63
6.57
339.32
318
9.20
2.58
6.62
332.70
319
9.20
2.53
6.67
326.03
320
9.20
2.48
6.72
319.31
321
9.20
2.43
6.77
312.54
322
9.20
2.38
6.82
305.72
323
9.20
2.32
6.88
298.84
324
9.20
2.27
6.93
291.91
325
9.20
2.22
6.98
284.93
326
9.20
2.17
7.03
277.90
327
9.20
2.11
7.09
270.81
328
9.20
2.06
7.14
263.67
329
9.20
2.01
7.19
256.48
330
9.20
1.95
7.25
249.23
331
9.20
1.90
7.30
241.92
332
9.20
1.84
7.36
234.56
333
9.20
1.78
7.42
227.15
334
9.20
1.73
7.47
219.67
335
9.20
1.67
7.53
212.14
336
9.20
1.61
7.59
204.56
337
9.20
1.56
7.64
196.91
338
9.20
1.50
7.70
189.21
339
9.20
1.44
7.76
181.45
340
9.20
1.38
7.82
173.63
341
9.20
1.32
7.88
165.75
342
9.20
1.26
7.94
157.81
343
9.20
1.20
8.00
149.81
344
9.20
1.14
8.06
141.75
345
9.20
1.08
8.12
133.63
346
9.20
1.02
8.18
125.44
347
9.20
0.95
8.25
117.20
348
9.20
0.89
8.31
108.89
349
9.20
0.83
8.37
100.52
350
9.20
0.76
8.44
92.08
351
9.20
0.70
8.50
83.58
352
9.20
0.64
8.56
75.02
353
9.20
0.57
8.63
66.39
354
9.20
0.50
8.70
57.69
355
9.20
0.44
8.76
48.93
356
9.20
0.37
8.83
40.10
357
9.20
0.30
8.90
31.21
358
9.20
0.24
8.96
22.24
359
9.20
0.17
9.03
13.21
360
9.20
0.10
9.10
4.11
361
4.14
0.03
4.11
0.00
Totals
3,316.14
2,185.14
1,131.00

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