Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 6.00  
 

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
6.00
4.61
1.39
1,132.61
2
6.00
4.60
1.40
1,131.21
3
6.00
4.60
1.40
1,129.80
4
6.00
4.59
1.41
1,128.39
5
6.00
4.58
1.42
1,126.98
6
6.00
4.58
1.42
1,125.56
7
6.00
4.57
1.43
1,124.13
8
6.00
4.57
1.43
1,122.70
9
6.00
4.56
1.44
1,121.26
10
6.00
4.56
1.44
1,119.81
11
6.00
4.55
1.45
1,118.36
12
6.00
4.54
1.46
1,116.90
13
6.00
4.54
1.46
1,115.44
14
6.00
4.53
1.47
1,113.97
15
6.00
4.53
1.47
1,112.50
16
6.00
4.52
1.48
1,111.02
17
6.00
4.51
1.49
1,109.53
18
6.00
4.51
1.49
1,108.04
19
6.00
4.50
1.50
1,106.54
20
6.00
4.50
1.50
1,105.04
21
6.00
4.49
1.51
1,103.52
22
6.00
4.48
1.52
1,102.01
23
6.00
4.48
1.52
1,100.48
24
6.00
4.47
1.53
1,098.96
25
6.00
4.46
1.54
1,097.42
26
6.00
4.46
1.54
1,095.88
27
6.00
4.45
1.55
1,094.33
28
6.00
4.45
1.55
1,092.78
29
6.00
4.44
1.56
1,091.22
30
6.00
4.43
1.57
1,089.65
31
6.00
4.43
1.57
1,088.08
32
6.00
4.42
1.58
1,086.50
33
6.00
4.41
1.59
1,084.91
34
6.00
4.41
1.59
1,083.32
35
6.00
4.40
1.60
1,081.72
36
6.00
4.39
1.61
1,080.11
37
6.00
4.39
1.61
1,078.50
38
6.00
4.38
1.62
1,076.88
39
6.00
4.37
1.63
1,075.26
40
6.00
4.37
1.63
1,073.62
41
6.00
4.36
1.64
1,071.99
42
6.00
4.35
1.65
1,070.34
43
6.00
4.35
1.65
1,068.69
44
6.00
4.34
1.66
1,067.03
45
6.00
4.33
1.67
1,065.37
46
6.00
4.33
1.67
1,063.69
47
6.00
4.32
1.68
1,062.02
48
6.00
4.31
1.69
1,060.33
49
6.00
4.31
1.69
1,058.64
50
6.00
4.30
1.70
1,056.94
51
6.00
4.29
1.71
1,055.23
52
6.00
4.29
1.71
1,053.52
53
6.00
4.28
1.72
1,051.80
54
6.00
4.27
1.73
1,050.07
55
6.00
4.27
1.73
1,048.34
56
6.00
4.26
1.74
1,046.60
57
6.00
4.25
1.75
1,044.85
58
6.00
4.24
1.76
1,043.09
59
6.00
4.24
1.76
1,041.33
60
6.00
4.23
1.77
1,039.56
61
6.00
4.22
1.78
1,037.78
62
6.00
4.22
1.78
1,036.00
63
6.00
4.21
1.79
1,034.21
64
6.00
4.20
1.80
1,032.41
65
6.00
4.19
1.81
1,030.60
66
6.00
4.19
1.81
1,028.79
67
6.00
4.18
1.82
1,026.97
68
6.00
4.17
1.83
1,025.14
69
6.00
4.16
1.84
1,023.31
70
6.00
4.16
1.84
1,021.46
71
6.00
4.15
1.85
1,019.61
72
6.00
4.14
1.86
1,017.76
73
6.00
4.13
1.87
1,015.89
74
6.00
4.13
1.87
1,014.02
75
6.00
4.12
1.88
1,012.14
76
6.00
4.11
1.89
1,010.25
77
6.00
4.10
1.90
1,008.35
78
6.00
4.10
1.90
1,006.45
79
6.00
4.09
1.91
1,004.54
80
6.00
4.08
1.92
1,002.62
81
6.00
4.07
1.93
1,000.69
82
6.00
4.07
1.93
998.76
83
6.00
4.06
1.94
996.82
84
6.00
4.05
1.95
994.86
85
6.00
4.04
1.96
992.91
86
6.00
4.03
1.97
990.94
87
6.00
4.03
1.97
988.97
88
6.00
4.02
1.98
986.98
89
6.00
4.01
1.99
984.99
90
6.00
4.00
2.00
982.99
91
6.00
3.99
2.01
980.99
92
6.00
3.99
2.01
978.97
93
6.00
3.98
2.02
976.95
94
6.00
3.97
2.03
974.92
95
6.00
3.96
2.04
972.88
96
6.00
3.95
2.05
970.83
97
6.00
3.94
2.06
968.78
98
6.00
3.94
2.06
966.71
99
6.00
3.93
2.07
964.64
100
6.00
3.92
2.08
962.56
101
6.00
3.91
2.09
960.47
102
6.00
3.90
2.10
958.37
103
6.00
3.89
2.11
956.26
104
6.00
3.88
2.12
954.15
105
6.00
3.88
2.12
952.02
106
6.00
3.87
2.13
949.89
107
6.00
3.86
2.14
947.75
108
6.00
3.85
2.15
945.60
109
6.00
3.84
2.16
943.44
110
6.00
3.83
2.17
941.28
111
6.00
3.82
2.18
939.10
112
6.00
3.82
2.18
936.91
113
6.00
3.81
2.19
934.72
114
6.00
3.80
2.20
932.52
115
6.00
3.79
2.21
930.31
116
6.00
3.78
2.22
928.09
117
6.00
3.77
2.23
925.86
118
6.00
3.76
2.24
923.62
119
6.00
3.75
2.25
921.37
120
6.00
3.74
2.26
919.11
121
6.00
3.73
2.27
916.85
122
6.00
3.72
2.28
914.57
123
6.00
3.72
2.28
912.29
124
6.00
3.71
2.29
909.99
125
6.00
3.70
2.30
907.69
126
6.00
3.69
2.31
905.38
127
6.00
3.68
2.32
903.06
128
6.00
3.67
2.33
900.72
129
6.00
3.66
2.34
898.38
130
6.00
3.65
2.35
896.03
131
6.00
3.64
2.36
893.67
132
6.00
3.63
2.37
891.30
133
6.00
3.62
2.38
888.92
134
6.00
3.61
2.39
886.54
135
6.00
3.60
2.40
884.14
136
6.00
3.59
2.41
881.73
137
6.00
3.58
2.42
879.31
138
6.00
3.57
2.43
876.88
139
6.00
3.56
2.44
874.45
140
6.00
3.55
2.45
872.00
141
6.00
3.54
2.46
869.54
142
6.00
3.53
2.47
867.07
143
6.00
3.52
2.48
864.60
144
6.00
3.51
2.49
862.11
145
6.00
3.50
2.50
859.61
146
6.00
3.49
2.51
857.10
147
6.00
3.48
2.52
854.58
148
6.00
3.47
2.53
852.06
149
6.00
3.46
2.54
849.52
150
6.00
3.45
2.55
846.97
151
6.00
3.44
2.56
844.41
152
6.00
3.43
2.57
841.84
153
6.00
3.42
2.58
839.26
154
6.00
3.41
2.59
836.67
155
6.00
3.40
2.60
834.07
156
6.00
3.39
2.61
831.46
157
6.00
3.38
2.62
828.84
158
6.00
3.37
2.63
826.20
159
6.00
3.36
2.64
823.56
160
6.00
3.35
2.65
820.90
161
6.00
3.33
2.67
818.24
162
6.00
3.32
2.68
815.56
163
6.00
3.31
2.69
812.88
164
6.00
3.30
2.70
810.18
165
6.00
3.29
2.71
807.47
166
6.00
3.28
2.72
804.75
167
6.00
3.27
2.73
802.02
168
6.00
3.26
2.74
799.28
169
6.00
3.25
2.75
796.53
170
6.00
3.24
2.76
793.76
171
6.00
3.22
2.78
790.99
172
6.00
3.21
2.79
788.20
173
6.00
3.20
2.80
785.40
174
6.00
3.19
2.81
782.59
175
6.00
3.18
2.82
779.77
176
6.00
3.17
2.83
776.94
177
6.00
3.16
2.84
774.10
178
6.00
3.14
2.86
771.24
179
6.00
3.13
2.87
768.37
180
6.00
3.12
2.88
765.49
181
6.00
3.11
2.89
762.60
182
6.00
3.10
2.90
759.70
183
6.00
3.09
2.91
756.79
184
6.00
3.07
2.93
753.86
185
6.00
3.06
2.94
750.93
186
6.00
3.05
2.95
747.98
187
6.00
3.04
2.96
745.02
188
6.00
3.03
2.97
742.04
189
6.00
3.01
2.99
739.06
190
6.00
3.00
3.00
736.06
191
6.00
2.99
3.01
733.05
192
6.00
2.98
3.02
730.03
193
6.00
2.97
3.03
726.99
194
6.00
2.95
3.05
723.95
195
6.00
2.94
3.06
720.89
196
6.00
2.93
3.07
717.82
197
6.00
2.92
3.08
714.73
198
6.00
2.90
3.10
711.64
199
6.00
2.89
3.11
708.53
200
6.00
2.88
3.12
705.40
201
6.00
2.87
3.13
702.27
202
6.00
2.85
3.15
699.12
203
6.00
2.84
3.16
695.96
204
6.00
2.83
3.17
692.79
205
6.00
2.81
3.19
689.61
206
6.00
2.80
3.20
686.41
207
6.00
2.79
3.21
683.20
208
6.00
2.78
3.22
679.97
209
6.00
2.76
3.24
676.73
210
6.00
2.75
3.25
673.48
211
6.00
2.74
3.26
670.22
212
6.00
2.72
3.28
666.94
213
6.00
2.71
3.29
663.65
214
6.00
2.70
3.30
660.35
215
6.00
2.68
3.32
657.03
216
6.00
2.67
3.33
653.70
217
6.00
2.66
3.34
650.35
218
6.00
2.64
3.36
647.00
219
6.00
2.63
3.37
643.63
220
6.00
2.61
3.39
640.24
221
6.00
2.60
3.40
636.84
222
6.00
2.59
3.41
633.43
223
6.00
2.57
3.43
630.00
224
6.00
2.56
3.44
626.56
225
6.00
2.55
3.45
623.11
226
6.00
2.53
3.47
619.64
227
6.00
2.52
3.48
616.15
228
6.00
2.50
3.50
612.66
229
6.00
2.49
3.51
609.15
230
6.00
2.47
3.53
605.62
231
6.00
2.46
3.54
602.08
232
6.00
2.45
3.55
598.53
233
6.00
2.43
3.57
594.96
234
6.00
2.42
3.58
591.38
235
6.00
2.40
3.60
587.78
236
6.00
2.39
3.61
584.17
237
6.00
2.37
3.63
580.54
238
6.00
2.36
3.64
576.90
239
6.00
2.34
3.66
573.24
240
6.00
2.33
3.67
569.57
241
6.00
2.31
3.69
565.88
242
6.00
2.30
3.70
562.18
243
6.00
2.28
3.72
558.47
244
6.00
2.27
3.73
554.74
245
6.00
2.25
3.75
550.99
246
6.00
2.24
3.76
547.23
247
6.00
2.22
3.78
543.45
248
6.00
2.21
3.79
539.66
249
6.00
2.19
3.81
535.85
250
6.00
2.18
3.82
532.03
251
6.00
2.16
3.84
528.19
252
6.00
2.15
3.85
524.34
253
6.00
2.13
3.87
520.47
254
6.00
2.11
3.89
516.58
255
6.00
2.10
3.90
512.68
256
6.00
2.08
3.92
508.76
257
6.00
2.07
3.93
504.83
258
6.00
2.05
3.95
500.88
259
6.00
2.03
3.97
496.91
260
6.00
2.02
3.98
492.93
261
6.00
2.00
4.00
488.93
262
6.00
1.99
4.01
484.92
263
6.00
1.97
4.03
480.89
264
6.00
1.95
4.05
476.84
265
6.00
1.94
4.06
472.78
266
6.00
1.92
4.08
468.70
267
6.00
1.90
4.10
464.61
268
6.00
1.89
4.11
460.49
269
6.00
1.87
4.13
456.37
270
6.00
1.85
4.15
452.22
271
6.00
1.84
4.16
448.06
272
6.00
1.82
4.18
443.88
273
6.00
1.80
4.20
439.68
274
6.00
1.79
4.21
435.47
275
6.00
1.77
4.23
431.23
276
6.00
1.75
4.25
426.99
277
6.00
1.73
4.27
422.72
278
6.00
1.72
4.28
418.44
279
6.00
1.70
4.30
414.14
280
6.00
1.68
4.32
409.82
281
6.00
1.66
4.34
405.49
282
6.00
1.65
4.35
401.13
283
6.00
1.63
4.37
396.76
284
6.00
1.61
4.39
392.37
285
6.00
1.59
4.41
387.97
286
6.00
1.58
4.42
383.54
287
6.00
1.56
4.44
379.10
288
6.00
1.54
4.46
374.64
289
6.00
1.52
4.48
370.17
290
6.00
1.50
4.50
365.67
291
6.00
1.49
4.51
361.15
292
6.00
1.47
4.53
356.62
293
6.00
1.45
4.55
352.07
294
6.00
1.43
4.57
347.50
295
6.00
1.41
4.59
342.91
296
6.00
1.39
4.61
338.31
297
6.00
1.37
4.63
333.68
298
6.00
1.36
4.64
329.04
299
6.00
1.34
4.66
324.37
300
6.00
1.32
4.68
319.69
301
6.00
1.30
4.70
314.99
302
6.00
1.28
4.72
310.27
303
6.00
1.26
4.74
305.53
304
6.00
1.24
4.76
300.77
305
6.00
1.22
4.78
295.99
306
6.00
1.20
4.80
291.19
307
6.00
1.18
4.82
286.38
308
6.00
1.16
4.84
281.54
309
6.00
1.14
4.86
276.68
310
6.00
1.12
4.88
271.81
311
6.00
1.10
4.90
266.91
312
6.00
1.08
4.92
262.00
313
6.00
1.06
4.94
257.06
314
6.00
1.04
4.96
252.11
315
6.00
1.02
4.98
247.13
316
6.00
1.00
5.00
242.13
317
6.00
0.98
5.02
237.12
318
6.00
0.96
5.04
232.08
319
6.00
0.94
5.06
227.02
320
6.00
0.92
5.08
221.95
321
6.00
0.90
5.10
216.85
322
6.00
0.88
5.12
211.73
323
6.00
0.86
5.14
206.59
324
6.00
0.84
5.16
201.43
325
6.00
0.82
5.18
196.25
326
6.00
0.80
5.20
191.04
327
6.00
0.78
5.22
185.82
328
6.00
0.75
5.25
180.57
329
6.00
0.73
5.27
175.31
330
6.00
0.71
5.29
170.02
331
6.00
0.69
5.31
164.71
332
6.00
0.67
5.33
159.38
333
6.00
0.65
5.35
154.03
334
6.00
0.63
5.37
148.65
335
6.00
0.60
5.40
143.26
336
6.00
0.58
5.42
137.84
337
6.00
0.56
5.44
132.40
338
6.00
0.54
5.46
126.94
339
6.00
0.52
5.48
121.45
340
6.00
0.49
5.51
115.95
341
6.00
0.47
5.53
110.42
342
6.00
0.45
5.55
104.87
343
6.00
0.43
5.57
99.29
344
6.00
0.40
5.60
93.70
345
6.00
0.38
5.62
88.08
346
6.00
0.36
5.64
82.43
347
6.00
0.33
5.67
76.77
348
6.00
0.31
5.69
71.08
349
6.00
0.29
5.71
65.37
350
6.00
0.27
5.73
59.63
351
6.00
0.24
5.76
53.88
352
6.00
0.22
5.78
48.10
353
6.00
0.20
5.80
42.29
354
6.00
0.17
5.83
36.46
355
6.00
0.15
5.85
30.61
356
6.00
0.12
5.88
24.74
357
6.00
0.10
5.90
18.84
358
6.00
0.08
5.92
12.91
359
6.00
0.05
5.95
6.96
360
6.00
0.03
5.97
0.99
361
1.00
0.00
0.99
0.00
Totals
2,161.00
1,027.00
1,134.00

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