Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 5.92  
 

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
5.92
4.49
1.43
1,132.57
2
5.92
4.48
1.44
1,131.13
3
5.92
4.48
1.44
1,129.69
4
5.92
4.47
1.45
1,128.24
5
5.92
4.47
1.45
1,126.79
6
5.92
4.46
1.46
1,125.33
7
5.92
4.45
1.47
1,123.86
8
5.92
4.45
1.47
1,122.39
9
5.92
4.44
1.48
1,120.91
10
5.92
4.44
1.48
1,119.43
11
5.92
4.43
1.49
1,117.94
12
5.92
4.43
1.49
1,116.45
13
5.92
4.42
1.50
1,114.95
14
5.92
4.41
1.51
1,113.44
15
5.92
4.41
1.51
1,111.93
16
5.92
4.40
1.52
1,110.41
17
5.92
4.40
1.52
1,108.88
18
5.92
4.39
1.53
1,107.35
19
5.92
4.38
1.54
1,105.82
20
5.92
4.38
1.54
1,104.27
21
5.92
4.37
1.55
1,102.72
22
5.92
4.36
1.56
1,101.17
23
5.92
4.36
1.56
1,099.61
24
5.92
4.35
1.57
1,098.04
25
5.92
4.35
1.57
1,096.47
26
5.92
4.34
1.58
1,094.89
27
5.92
4.33
1.59
1,093.30
28
5.92
4.33
1.59
1,091.71
29
5.92
4.32
1.60
1,090.11
30
5.92
4.32
1.60
1,088.50
31
5.92
4.31
1.61
1,086.89
32
5.92
4.30
1.62
1,085.28
33
5.92
4.30
1.62
1,083.65
34
5.92
4.29
1.63
1,082.02
35
5.92
4.28
1.64
1,080.38
36
5.92
4.28
1.64
1,078.74
37
5.92
4.27
1.65
1,077.09
38
5.92
4.26
1.66
1,075.43
39
5.92
4.26
1.66
1,073.77
40
5.92
4.25
1.67
1,072.10
41
5.92
4.24
1.68
1,070.42
42
5.92
4.24
1.68
1,068.74
43
5.92
4.23
1.69
1,067.05
44
5.92
4.22
1.70
1,065.36
45
5.92
4.22
1.70
1,063.65
46
5.92
4.21
1.71
1,061.94
47
5.92
4.20
1.72
1,060.23
48
5.92
4.20
1.72
1,058.50
49
5.92
4.19
1.73
1,056.77
50
5.92
4.18
1.74
1,055.04
51
5.92
4.18
1.74
1,053.29
52
5.92
4.17
1.75
1,051.54
53
5.92
4.16
1.76
1,049.78
54
5.92
4.16
1.76
1,048.02
55
5.92
4.15
1.77
1,046.25
56
5.92
4.14
1.78
1,044.47
57
5.92
4.13
1.79
1,042.68
58
5.92
4.13
1.79
1,040.89
59
5.92
4.12
1.80
1,039.09
60
5.92
4.11
1.81
1,037.28
61
5.92
4.11
1.81
1,035.47
62
5.92
4.10
1.82
1,033.65
63
5.92
4.09
1.83
1,031.82
64
5.92
4.08
1.84
1,029.99
65
5.92
4.08
1.84
1,028.14
66
5.92
4.07
1.85
1,026.29
67
5.92
4.06
1.86
1,024.43
68
5.92
4.06
1.86
1,022.57
69
5.92
4.05
1.87
1,020.70
70
5.92
4.04
1.88
1,018.82
71
5.92
4.03
1.89
1,016.93
72
5.92
4.03
1.89
1,015.04
73
5.92
4.02
1.90
1,013.13
74
5.92
4.01
1.91
1,011.22
75
5.92
4.00
1.92
1,009.31
76
5.92
4.00
1.92
1,007.38
77
5.92
3.99
1.93
1,005.45
78
5.92
3.98
1.94
1,003.51
79
5.92
3.97
1.95
1,001.56
80
5.92
3.96
1.96
999.61
81
5.92
3.96
1.96
997.64
82
5.92
3.95
1.97
995.67
83
5.92
3.94
1.98
993.69
84
5.92
3.93
1.99
991.71
85
5.92
3.93
1.99
989.71
86
5.92
3.92
2.00
987.71
87
5.92
3.91
2.01
985.70
88
5.92
3.90
2.02
983.68
89
5.92
3.89
2.03
981.65
90
5.92
3.89
2.03
979.62
91
5.92
3.88
2.04
977.58
92
5.92
3.87
2.05
975.53
93
5.92
3.86
2.06
973.47
94
5.92
3.85
2.07
971.40
95
5.92
3.85
2.07
969.33
96
5.92
3.84
2.08
967.24
97
5.92
3.83
2.09
965.15
98
5.92
3.82
2.10
963.05
99
5.92
3.81
2.11
960.95
100
5.92
3.80
2.12
958.83
101
5.92
3.80
2.12
956.70
102
5.92
3.79
2.13
954.57
103
5.92
3.78
2.14
952.43
104
5.92
3.77
2.15
950.28
105
5.92
3.76
2.16
948.12
106
5.92
3.75
2.17
945.95
107
5.92
3.74
2.18
943.78
108
5.92
3.74
2.18
941.59
109
5.92
3.73
2.19
939.40
110
5.92
3.72
2.20
937.20
111
5.92
3.71
2.21
934.99
112
5.92
3.70
2.22
932.77
113
5.92
3.69
2.23
930.54
114
5.92
3.68
2.24
928.31
115
5.92
3.67
2.25
926.06
116
5.92
3.67
2.25
923.81
117
5.92
3.66
2.26
921.54
118
5.92
3.65
2.27
919.27
119
5.92
3.64
2.28
916.99
120
5.92
3.63
2.29
914.70
121
5.92
3.62
2.30
912.40
122
5.92
3.61
2.31
910.09
123
5.92
3.60
2.32
907.77
124
5.92
3.59
2.33
905.45
125
5.92
3.58
2.34
903.11
126
5.92
3.57
2.35
900.77
127
5.92
3.57
2.35
898.41
128
5.92
3.56
2.36
896.05
129
5.92
3.55
2.37
893.68
130
5.92
3.54
2.38
891.29
131
5.92
3.53
2.39
888.90
132
5.92
3.52
2.40
886.50
133
5.92
3.51
2.41
884.09
134
5.92
3.50
2.42
881.67
135
5.92
3.49
2.43
879.24
136
5.92
3.48
2.44
876.80
137
5.92
3.47
2.45
874.35
138
5.92
3.46
2.46
871.89
139
5.92
3.45
2.47
869.42
140
5.92
3.44
2.48
866.94
141
5.92
3.43
2.49
864.45
142
5.92
3.42
2.50
861.96
143
5.92
3.41
2.51
859.45
144
5.92
3.40
2.52
856.93
145
5.92
3.39
2.53
854.40
146
5.92
3.38
2.54
851.86
147
5.92
3.37
2.55
849.32
148
5.92
3.36
2.56
846.76
149
5.92
3.35
2.57
844.19
150
5.92
3.34
2.58
841.61
151
5.92
3.33
2.59
839.02
152
5.92
3.32
2.60
836.42
153
5.92
3.31
2.61
833.81
154
5.92
3.30
2.62
831.19
155
5.92
3.29
2.63
828.56
156
5.92
3.28
2.64
825.92
157
5.92
3.27
2.65
823.27
158
5.92
3.26
2.66
820.61
159
5.92
3.25
2.67
817.94
160
5.92
3.24
2.68
815.26
161
5.92
3.23
2.69
812.57
162
5.92
3.22
2.70
809.86
163
5.92
3.21
2.71
807.15
164
5.92
3.19
2.73
804.42
165
5.92
3.18
2.74
801.69
166
5.92
3.17
2.75
798.94
167
5.92
3.16
2.76
796.18
168
5.92
3.15
2.77
793.41
169
5.92
3.14
2.78
790.64
170
5.92
3.13
2.79
787.84
171
5.92
3.12
2.80
785.04
172
5.92
3.11
2.81
782.23
173
5.92
3.10
2.82
779.41
174
5.92
3.09
2.83
776.57
175
5.92
3.07
2.85
773.73
176
5.92
3.06
2.86
770.87
177
5.92
3.05
2.87
768.00
178
5.92
3.04
2.88
765.12
179
5.92
3.03
2.89
762.23
180
5.92
3.02
2.90
759.33
181
5.92
3.01
2.91
756.41
182
5.92
2.99
2.93
753.49
183
5.92
2.98
2.94
750.55
184
5.92
2.97
2.95
747.60
185
5.92
2.96
2.96
744.64
186
5.92
2.95
2.97
741.67
187
5.92
2.94
2.98
738.68
188
5.92
2.92
3.00
735.69
189
5.92
2.91
3.01
732.68
190
5.92
2.90
3.02
729.66
191
5.92
2.89
3.03
726.63
192
5.92
2.88
3.04
723.58
193
5.92
2.86
3.06
720.53
194
5.92
2.85
3.07
717.46
195
5.92
2.84
3.08
714.38
196
5.92
2.83
3.09
711.29
197
5.92
2.82
3.10
708.18
198
5.92
2.80
3.12
705.06
199
5.92
2.79
3.13
701.94
200
5.92
2.78
3.14
698.79
201
5.92
2.77
3.15
695.64
202
5.92
2.75
3.17
692.47
203
5.92
2.74
3.18
689.30
204
5.92
2.73
3.19
686.10
205
5.92
2.72
3.20
682.90
206
5.92
2.70
3.22
679.68
207
5.92
2.69
3.23
676.45
208
5.92
2.68
3.24
673.21
209
5.92
2.66
3.26
669.96
210
5.92
2.65
3.27
666.69
211
5.92
2.64
3.28
663.41
212
5.92
2.63
3.29
660.11
213
5.92
2.61
3.31
656.81
214
5.92
2.60
3.32
653.48
215
5.92
2.59
3.33
650.15
216
5.92
2.57
3.35
646.81
217
5.92
2.56
3.36
643.45
218
5.92
2.55
3.37
640.07
219
5.92
2.53
3.39
636.69
220
5.92
2.52
3.40
633.29
221
5.92
2.51
3.41
629.87
222
5.92
2.49
3.43
626.45
223
5.92
2.48
3.44
623.01
224
5.92
2.47
3.45
619.55
225
5.92
2.45
3.47
616.08
226
5.92
2.44
3.48
612.60
227
5.92
2.42
3.50
609.11
228
5.92
2.41
3.51
605.60
229
5.92
2.40
3.52
602.08
230
5.92
2.38
3.54
598.54
231
5.92
2.37
3.55
594.99
232
5.92
2.36
3.56
591.42
233
5.92
2.34
3.58
587.84
234
5.92
2.33
3.59
584.25
235
5.92
2.31
3.61
580.64
236
5.92
2.30
3.62
577.02
237
5.92
2.28
3.64
573.39
238
5.92
2.27
3.65
569.74
239
5.92
2.26
3.66
566.07
240
5.92
2.24
3.68
562.39
241
5.92
2.23
3.69
558.70
242
5.92
2.21
3.71
554.99
243
5.92
2.20
3.72
551.27
244
5.92
2.18
3.74
547.53
245
5.92
2.17
3.75
543.78
246
5.92
2.15
3.77
540.01
247
5.92
2.14
3.78
536.23
248
5.92
2.12
3.80
532.43
249
5.92
2.11
3.81
528.62
250
5.92
2.09
3.83
524.79
251
5.92
2.08
3.84
520.95
252
5.92
2.06
3.86
517.09
253
5.92
2.05
3.87
513.21
254
5.92
2.03
3.89
509.33
255
5.92
2.02
3.90
505.42
256
5.92
2.00
3.92
501.50
257
5.92
1.99
3.93
497.57
258
5.92
1.97
3.95
493.62
259
5.92
1.95
3.97
489.65
260
5.92
1.94
3.98
485.67
261
5.92
1.92
4.00
481.67
262
5.92
1.91
4.01
477.66
263
5.92
1.89
4.03
473.63
264
5.92
1.87
4.05
469.58
265
5.92
1.86
4.06
465.52
266
5.92
1.84
4.08
461.45
267
5.92
1.83
4.09
457.35
268
5.92
1.81
4.11
453.24
269
5.92
1.79
4.13
449.12
270
5.92
1.78
4.14
444.97
271
5.92
1.76
4.16
440.82
272
5.92
1.74
4.18
436.64
273
5.92
1.73
4.19
432.45
274
5.92
1.71
4.21
428.24
275
5.92
1.70
4.22
424.02
276
5.92
1.68
4.24
419.77
277
5.92
1.66
4.26
415.52
278
5.92
1.64
4.28
411.24
279
5.92
1.63
4.29
406.95
280
5.92
1.61
4.31
402.64
281
5.92
1.59
4.33
398.31
282
5.92
1.58
4.34
393.97
283
5.92
1.56
4.36
389.61
284
5.92
1.54
4.38
385.23
285
5.92
1.52
4.40
380.84
286
5.92
1.51
4.41
376.42
287
5.92
1.49
4.43
371.99
288
5.92
1.47
4.45
367.55
289
5.92
1.45
4.47
363.08
290
5.92
1.44
4.48
358.60
291
5.92
1.42
4.50
354.10
292
5.92
1.40
4.52
349.58
293
5.92
1.38
4.54
345.04
294
5.92
1.37
4.55
340.49
295
5.92
1.35
4.57
335.92
296
5.92
1.33
4.59
331.33
297
5.92
1.31
4.61
326.72
298
5.92
1.29
4.63
322.09
299
5.92
1.27
4.65
317.45
300
5.92
1.26
4.66
312.78
301
5.92
1.24
4.68
308.10
302
5.92
1.22
4.70
303.40
303
5.92
1.20
4.72
298.68
304
5.92
1.18
4.74
293.94
305
5.92
1.16
4.76
289.19
306
5.92
1.14
4.78
284.41
307
5.92
1.13
4.79
279.62
308
5.92
1.11
4.81
274.80
309
5.92
1.09
4.83
269.97
310
5.92
1.07
4.85
265.12
311
5.92
1.05
4.87
260.25
312
5.92
1.03
4.89
255.36
313
5.92
1.01
4.91
250.45
314
5.92
0.99
4.93
245.52
315
5.92
0.97
4.95
240.57
316
5.92
0.95
4.97
235.61
317
5.92
0.93
4.99
230.62
318
5.92
0.91
5.01
225.61
319
5.92
0.89
5.03
220.59
320
5.92
0.87
5.05
215.54
321
5.92
0.85
5.07
210.47
322
5.92
0.83
5.09
205.39
323
5.92
0.81
5.11
200.28
324
5.92
0.79
5.13
195.15
325
5.92
0.77
5.15
190.00
326
5.92
0.75
5.17
184.84
327
5.92
0.73
5.19
179.65
328
5.92
0.71
5.21
174.44
329
5.92
0.69
5.23
169.21
330
5.92
0.67
5.25
163.96
331
5.92
0.65
5.27
158.69
332
5.92
0.63
5.29
153.40
333
5.92
0.61
5.31
148.08
334
5.92
0.59
5.33
142.75
335
5.92
0.57
5.35
137.39
336
5.92
0.54
5.38
132.02
337
5.92
0.52
5.40
126.62
338
5.92
0.50
5.42
121.20
339
5.92
0.48
5.44
115.76
340
5.92
0.46
5.46
110.30
341
5.92
0.44
5.48
104.82
342
5.92
0.41
5.51
99.31
343
5.92
0.39
5.53
93.78
344
5.92
0.37
5.55
88.24
345
5.92
0.35
5.57
82.66
346
5.92
0.33
5.59
77.07
347
5.92
0.31
5.61
71.46
348
5.92
0.28
5.64
65.82
349
5.92
0.26
5.66
60.16
350
5.92
0.24
5.68
54.48
351
5.92
0.22
5.70
48.77
352
5.92
0.19
5.73
43.05
353
5.92
0.17
5.75
37.30
354
5.92
0.15
5.77
31.53
355
5.92
0.12
5.80
25.73
356
5.92
0.10
5.82
19.91
357
5.92
0.08
5.84
14.07
358
5.92
0.06
5.86
8.21
359
5.92
0.03
5.89
2.32
360
2.33
0.01
2.32
0.00
Totals
2,127.61
993.61
1,134.00

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