Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 8.80  
 

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
8.80
8.10
0.70
1,143.30
2
8.80
8.10
0.70
1,142.60
3
8.80
8.09
0.71
1,141.90
4
8.80
8.09
0.71
1,141.18
5
8.80
8.08
0.72
1,140.47
6
8.80
8.08
0.72
1,139.75
7
8.80
8.07
0.73
1,139.02
8
8.80
8.07
0.73
1,138.29
9
8.80
8.06
0.74
1,137.55
10
8.80
8.06
0.74
1,136.81
11
8.80
8.05
0.75
1,136.06
12
8.80
8.05
0.75
1,135.31
13
8.80
8.04
0.76
1,134.55
14
8.80
8.04
0.76
1,133.78
15
8.80
8.03
0.77
1,133.02
16
8.80
8.03
0.77
1,132.24
17
8.80
8.02
0.78
1,131.46
18
8.80
8.01
0.79
1,130.68
19
8.80
8.01
0.79
1,129.88
20
8.80
8.00
0.80
1,129.09
21
8.80
8.00
0.80
1,128.29
22
8.80
7.99
0.81
1,127.48
23
8.80
7.99
0.81
1,126.66
24
8.80
7.98
0.82
1,125.84
25
8.80
7.97
0.83
1,125.02
26
8.80
7.97
0.83
1,124.19
27
8.80
7.96
0.84
1,123.35
28
8.80
7.96
0.84
1,122.51
29
8.80
7.95
0.85
1,121.66
30
8.80
7.95
0.85
1,120.80
31
8.80
7.94
0.86
1,119.94
32
8.80
7.93
0.87
1,119.08
33
8.80
7.93
0.87
1,118.20
34
8.80
7.92
0.88
1,117.32
35
8.80
7.91
0.89
1,116.44
36
8.80
7.91
0.89
1,115.55
37
8.80
7.90
0.90
1,114.65
38
8.80
7.90
0.90
1,113.74
39
8.80
7.89
0.91
1,112.83
40
8.80
7.88
0.92
1,111.92
41
8.80
7.88
0.92
1,110.99
42
8.80
7.87
0.93
1,110.06
43
8.80
7.86
0.94
1,109.12
44
8.80
7.86
0.94
1,108.18
45
8.80
7.85
0.95
1,107.23
46
8.80
7.84
0.96
1,106.27
47
8.80
7.84
0.96
1,105.31
48
8.80
7.83
0.97
1,104.34
49
8.80
7.82
0.98
1,103.36
50
8.80
7.82
0.98
1,102.38
51
8.80
7.81
0.99
1,101.38
52
8.80
7.80
1.00
1,100.39
53
8.80
7.79
1.01
1,099.38
54
8.80
7.79
1.01
1,098.37
55
8.80
7.78
1.02
1,097.35
56
8.80
7.77
1.03
1,096.32
57
8.80
7.77
1.03
1,095.29
58
8.80
7.76
1.04
1,094.24
59
8.80
7.75
1.05
1,093.19
60
8.80
7.74
1.06
1,092.14
61
8.80
7.74
1.06
1,091.07
62
8.80
7.73
1.07
1,090.00
63
8.80
7.72
1.08
1,088.92
64
8.80
7.71
1.09
1,087.84
65
8.80
7.71
1.09
1,086.74
66
8.80
7.70
1.10
1,085.64
67
8.80
7.69
1.11
1,084.53
68
8.80
7.68
1.12
1,083.41
69
8.80
7.67
1.13
1,082.29
70
8.80
7.67
1.13
1,081.15
71
8.80
7.66
1.14
1,080.01
72
8.80
7.65
1.15
1,078.86
73
8.80
7.64
1.16
1,077.70
74
8.80
7.63
1.17
1,076.54
75
8.80
7.63
1.17
1,075.36
76
8.80
7.62
1.18
1,074.18
77
8.80
7.61
1.19
1,072.99
78
8.80
7.60
1.20
1,071.79
79
8.80
7.59
1.21
1,070.58
80
8.80
7.58
1.22
1,069.36
81
8.80
7.57
1.23
1,068.14
82
8.80
7.57
1.23
1,066.90
83
8.80
7.56
1.24
1,065.66
84
8.80
7.55
1.25
1,064.41
85
8.80
7.54
1.26
1,063.15
86
8.80
7.53
1.27
1,061.88
87
8.80
7.52
1.28
1,060.60
88
8.80
7.51
1.29
1,059.31
89
8.80
7.50
1.30
1,058.02
90
8.80
7.49
1.31
1,056.71
91
8.80
7.49
1.31
1,055.40
92
8.80
7.48
1.32
1,054.07
93
8.80
7.47
1.33
1,052.74
94
8.80
7.46
1.34
1,051.40
95
8.80
7.45
1.35
1,050.04
96
8.80
7.44
1.36
1,048.68
97
8.80
7.43
1.37
1,047.31
98
8.80
7.42
1.38
1,045.93
99
8.80
7.41
1.39
1,044.54
100
8.80
7.40
1.40
1,043.14
101
8.80
7.39
1.41
1,041.72
102
8.80
7.38
1.42
1,040.30
103
8.80
7.37
1.43
1,038.87
104
8.80
7.36
1.44
1,037.43
105
8.80
7.35
1.45
1,035.98
106
8.80
7.34
1.46
1,034.52
107
8.80
7.33
1.47
1,033.04
108
8.80
7.32
1.48
1,031.56
109
8.80
7.31
1.49
1,030.07
110
8.80
7.30
1.50
1,028.57
111
8.80
7.29
1.51
1,027.05
112
8.80
7.27
1.53
1,025.53
113
8.80
7.26
1.54
1,023.99
114
8.80
7.25
1.55
1,022.44
115
8.80
7.24
1.56
1,020.89
116
8.80
7.23
1.57
1,019.32
117
8.80
7.22
1.58
1,017.74
118
8.80
7.21
1.59
1,016.15
119
8.80
7.20
1.60
1,014.54
120
8.80
7.19
1.61
1,012.93
121
8.80
7.17
1.63
1,011.31
122
8.80
7.16
1.64
1,009.67
123
8.80
7.15
1.65
1,008.02
124
8.80
7.14
1.66
1,006.36
125
8.80
7.13
1.67
1,004.69
126
8.80
7.12
1.68
1,003.01
127
8.80
7.10
1.70
1,001.31
128
8.80
7.09
1.71
999.60
129
8.80
7.08
1.72
997.88
130
8.80
7.07
1.73
996.15
131
8.80
7.06
1.74
994.41
132
8.80
7.04
1.76
992.65
133
8.80
7.03
1.77
990.88
134
8.80
7.02
1.78
989.10
135
8.80
7.01
1.79
987.31
136
8.80
6.99
1.81
985.50
137
8.80
6.98
1.82
983.68
138
8.80
6.97
1.83
981.85
139
8.80
6.95
1.85
980.00
140
8.80
6.94
1.86
978.15
141
8.80
6.93
1.87
976.27
142
8.80
6.92
1.88
974.39
143
8.80
6.90
1.90
972.49
144
8.80
6.89
1.91
970.58
145
8.80
6.87
1.93
968.65
146
8.80
6.86
1.94
966.72
147
8.80
6.85
1.95
964.76
148
8.80
6.83
1.97
962.80
149
8.80
6.82
1.98
960.82
150
8.80
6.81
1.99
958.82
151
8.80
6.79
2.01
956.81
152
8.80
6.78
2.02
954.79
153
8.80
6.76
2.04
952.76
154
8.80
6.75
2.05
950.70
155
8.80
6.73
2.07
948.64
156
8.80
6.72
2.08
946.56
157
8.80
6.70
2.10
944.46
158
8.80
6.69
2.11
942.35
159
8.80
6.67
2.13
940.23
160
8.80
6.66
2.14
938.09
161
8.80
6.64
2.16
935.93
162
8.80
6.63
2.17
933.76
163
8.80
6.61
2.19
931.58
164
8.80
6.60
2.20
929.37
165
8.80
6.58
2.22
927.16
166
8.80
6.57
2.23
924.92
167
8.80
6.55
2.25
922.68
168
8.80
6.54
2.26
920.41
169
8.80
6.52
2.28
918.13
170
8.80
6.50
2.30
915.84
171
8.80
6.49
2.31
913.52
172
8.80
6.47
2.33
911.19
173
8.80
6.45
2.35
908.85
174
8.80
6.44
2.36
906.49
175
8.80
6.42
2.38
904.11
176
8.80
6.40
2.40
901.71
177
8.80
6.39
2.41
899.30
178
8.80
6.37
2.43
896.87
179
8.80
6.35
2.45
894.42
180
8.80
6.34
2.46
891.96
181
8.80
6.32
2.48
889.47
182
8.80
6.30
2.50
886.97
183
8.80
6.28
2.52
884.46
184
8.80
6.26
2.54
881.92
185
8.80
6.25
2.55
879.37
186
8.80
6.23
2.57
876.80
187
8.80
6.21
2.59
874.21
188
8.80
6.19
2.61
871.60
189
8.80
6.17
2.63
868.97
190
8.80
6.16
2.64
866.33
191
8.80
6.14
2.66
863.67
192
8.80
6.12
2.68
860.98
193
8.80
6.10
2.70
858.28
194
8.80
6.08
2.72
855.56
195
8.80
6.06
2.74
852.82
196
8.80
6.04
2.76
850.06
197
8.80
6.02
2.78
847.28
198
8.80
6.00
2.80
844.49
199
8.80
5.98
2.82
841.67
200
8.80
5.96
2.84
838.83
201
8.80
5.94
2.86
835.97
202
8.80
5.92
2.88
833.09
203
8.80
5.90
2.90
830.19
204
8.80
5.88
2.92
827.27
205
8.80
5.86
2.94
824.33
206
8.80
5.84
2.96
821.37
207
8.80
5.82
2.98
818.39
208
8.80
5.80
3.00
815.39
209
8.80
5.78
3.02
812.36
210
8.80
5.75
3.05
809.32
211
8.80
5.73
3.07
806.25
212
8.80
5.71
3.09
803.16
213
8.80
5.69
3.11
800.05
214
8.80
5.67
3.13
796.92
215
8.80
5.64
3.16
793.76
216
8.80
5.62
3.18
790.58
217
8.80
5.60
3.20
787.38
218
8.80
5.58
3.22
784.16
219
8.80
5.55
3.25
780.92
220
8.80
5.53
3.27
777.65
221
8.80
5.51
3.29
774.36
222
8.80
5.49
3.31
771.04
223
8.80
5.46
3.34
767.70
224
8.80
5.44
3.36
764.34
225
8.80
5.41
3.39
760.95
226
8.80
5.39
3.41
757.55
227
8.80
5.37
3.43
754.11
228
8.80
5.34
3.46
750.65
229
8.80
5.32
3.48
747.17
230
8.80
5.29
3.51
743.66
231
8.80
5.27
3.53
740.13
232
8.80
5.24
3.56
736.57
233
8.80
5.22
3.58
732.99
234
8.80
5.19
3.61
729.38
235
8.80
5.17
3.63
725.75
236
8.80
5.14
3.66
722.09
237
8.80
5.11
3.69
718.40
238
8.80
5.09
3.71
714.69
239
8.80
5.06
3.74
710.95
240
8.80
5.04
3.76
707.19
241
8.80
5.01
3.79
703.40
242
8.80
4.98
3.82
699.58
243
8.80
4.96
3.84
695.74
244
8.80
4.93
3.87
691.87
245
8.80
4.90
3.90
687.97
246
8.80
4.87
3.93
684.04
247
8.80
4.85
3.95
680.09
248
8.80
4.82
3.98
676.10
249
8.80
4.79
4.01
672.09
250
8.80
4.76
4.04
668.05
251
8.80
4.73
4.07
663.98
252
8.80
4.70
4.10
659.89
253
8.80
4.67
4.13
655.76
254
8.80
4.64
4.16
651.61
255
8.80
4.62
4.18
647.42
256
8.80
4.59
4.21
643.21
257
8.80
4.56
4.24
638.96
258
8.80
4.53
4.27
634.69
259
8.80
4.50
4.30
630.39
260
8.80
4.47
4.33
626.05
261
8.80
4.43
4.37
621.69
262
8.80
4.40
4.40
617.29
263
8.80
4.37
4.43
612.86
264
8.80
4.34
4.46
608.40
265
8.80
4.31
4.49
603.91
266
8.80
4.28
4.52
599.39
267
8.80
4.25
4.55
594.84
268
8.80
4.21
4.59
590.25
269
8.80
4.18
4.62
585.63
270
8.80
4.15
4.65
580.98
271
8.80
4.12
4.68
576.29
272
8.80
4.08
4.72
571.58
273
8.80
4.05
4.75
566.82
274
8.80
4.02
4.78
562.04
275
8.80
3.98
4.82
557.22
276
8.80
3.95
4.85
552.37
277
8.80
3.91
4.89
547.48
278
8.80
3.88
4.92
542.56
279
8.80
3.84
4.96
537.60
280
8.80
3.81
4.99
532.61
281
8.80
3.77
5.03
527.58
282
8.80
3.74
5.06
522.52
283
8.80
3.70
5.10
517.42
284
8.80
3.67
5.13
512.28
285
8.80
3.63
5.17
507.11
286
8.80
3.59
5.21
501.91
287
8.80
3.56
5.24
496.66
288
8.80
3.52
5.28
491.38
289
8.80
3.48
5.32
486.06
290
8.80
3.44
5.36
480.70
291
8.80
3.40
5.40
475.31
292
8.80
3.37
5.43
469.87
293
8.80
3.33
5.47
464.40
294
8.80
3.29
5.51
458.89
295
8.80
3.25
5.55
453.34
296
8.80
3.21
5.59
447.75
297
8.80
3.17
5.63
442.12
298
8.80
3.13
5.67
436.46
299
8.80
3.09
5.71
430.75
300
8.80
3.05
5.75
425.00
301
8.80
3.01
5.79
419.21
302
8.80
2.97
5.83
413.38
303
8.80
2.93
5.87
407.51
304
8.80
2.89
5.91
401.59
305
8.80
2.84
5.96
395.64
306
8.80
2.80
6.00
389.64
307
8.80
2.76
6.04
383.60
308
8.80
2.72
6.08
377.52
309
8.80
2.67
6.13
371.39
310
8.80
2.63
6.17
365.22
311
8.80
2.59
6.21
359.01
312
8.80
2.54
6.26
352.75
313
8.80
2.50
6.30
346.45
314
8.80
2.45
6.35
340.11
315
8.80
2.41
6.39
333.71
316
8.80
2.36
6.44
327.28
317
8.80
2.32
6.48
320.80
318
8.80
2.27
6.53
314.27
319
8.80
2.23
6.57
307.69
320
8.80
2.18
6.62
301.07
321
8.80
2.13
6.67
294.41
322
8.80
2.09
6.71
287.69
323
8.80
2.04
6.76
280.93
324
8.80
1.99
6.81
274.12
325
8.80
1.94
6.86
267.26
326
8.80
1.89
6.91
260.35
327
8.80
1.84
6.96
253.40
328
8.80
1.79
7.01
246.39
329
8.80
1.75
7.05
239.34
330
8.80
1.70
7.10
232.23
331
8.80
1.64
7.16
225.08
332
8.80
1.59
7.21
217.87
333
8.80
1.54
7.26
210.62
334
8.80
1.49
7.31
203.31
335
8.80
1.44
7.36
195.95
336
8.80
1.39
7.41
188.54
337
8.80
1.34
7.46
181.07
338
8.80
1.28
7.52
173.56
339
8.80
1.23
7.57
165.98
340
8.80
1.18
7.62
158.36
341
8.80
1.12
7.68
150.68
342
8.80
1.07
7.73
142.95
343
8.80
1.01
7.79
135.16
344
8.80
0.96
7.84
127.32
345
8.80
0.90
7.90
119.42
346
8.80
0.85
7.95
111.47
347
8.80
0.79
8.01
103.46
348
8.80
0.73
8.07
95.39
349
8.80
0.68
8.12
87.27
350
8.80
0.62
8.18
79.08
351
8.80
0.56
8.24
70.84
352
8.80
0.50
8.30
62.55
353
8.80
0.44
8.36
54.19
354
8.80
0.38
8.42
45.77
355
8.80
0.32
8.48
37.30
356
8.80
0.26
8.54
28.76
357
8.80
0.20
8.60
20.16
358
8.80
0.14
8.66
11.51
359
8.80
0.08
8.72
2.79
360
2.81
0.02
2.79
0.00
Totals
3,162.01
2,018.01
1,144.00

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