Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 8.90  
 

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
8.90
8.22
0.68
1,143.32
2
8.90
8.22
0.68
1,142.64
3
8.90
8.21
0.69
1,141.95
4
8.90
8.21
0.69
1,141.26
5
8.90
8.20
0.70
1,140.56
6
8.90
8.20
0.70
1,139.86
7
8.90
8.19
0.71
1,139.15
8
8.90
8.19
0.71
1,138.44
9
8.90
8.18
0.72
1,137.72
10
8.90
8.18
0.72
1,137.00
11
8.90
8.17
0.73
1,136.27
12
8.90
8.17
0.73
1,135.54
13
8.90
8.16
0.74
1,134.80
14
8.90
8.16
0.74
1,134.06
15
8.90
8.15
0.75
1,133.31
16
8.90
8.15
0.75
1,132.56
17
8.90
8.14
0.76
1,131.80
18
8.90
8.13
0.77
1,131.03
19
8.90
8.13
0.77
1,130.26
20
8.90
8.12
0.78
1,129.48
21
8.90
8.12
0.78
1,128.70
22
8.90
8.11
0.79
1,127.91
23
8.90
8.11
0.79
1,127.12
24
8.90
8.10
0.80
1,126.32
25
8.90
8.10
0.80
1,125.52
26
8.90
8.09
0.81
1,124.71
27
8.90
8.08
0.82
1,123.89
28
8.90
8.08
0.82
1,123.07
29
8.90
8.07
0.83
1,122.24
30
8.90
8.07
0.83
1,121.41
31
8.90
8.06
0.84
1,120.57
32
8.90
8.05
0.85
1,119.72
33
8.90
8.05
0.85
1,118.87
34
8.90
8.04
0.86
1,118.01
35
8.90
8.04
0.86
1,117.15
36
8.90
8.03
0.87
1,116.28
37
8.90
8.02
0.88
1,115.40
38
8.90
8.02
0.88
1,114.52
39
8.90
8.01
0.89
1,113.63
40
8.90
8.00
0.90
1,112.73
41
8.90
8.00
0.90
1,111.83
42
8.90
7.99
0.91
1,110.92
43
8.90
7.98
0.92
1,110.01
44
8.90
7.98
0.92
1,109.08
45
8.90
7.97
0.93
1,108.16
46
8.90
7.96
0.94
1,107.22
47
8.90
7.96
0.94
1,106.28
48
8.90
7.95
0.95
1,105.33
49
8.90
7.94
0.96
1,104.37
50
8.90
7.94
0.96
1,103.41
51
8.90
7.93
0.97
1,102.44
52
8.90
7.92
0.98
1,101.47
53
8.90
7.92
0.98
1,100.48
54
8.90
7.91
0.99
1,099.49
55
8.90
7.90
1.00
1,098.50
56
8.90
7.90
1.00
1,097.49
57
8.90
7.89
1.01
1,096.48
58
8.90
7.88
1.02
1,095.46
59
8.90
7.87
1.03
1,094.43
60
8.90
7.87
1.03
1,093.40
61
8.90
7.86
1.04
1,092.36
62
8.90
7.85
1.05
1,091.31
63
8.90
7.84
1.06
1,090.25
64
8.90
7.84
1.06
1,089.19
65
8.90
7.83
1.07
1,088.12
66
8.90
7.82
1.08
1,087.04
67
8.90
7.81
1.09
1,085.95
68
8.90
7.81
1.09
1,084.86
69
8.90
7.80
1.10
1,083.76
70
8.90
7.79
1.11
1,082.64
71
8.90
7.78
1.12
1,081.53
72
8.90
7.77
1.13
1,080.40
73
8.90
7.77
1.13
1,079.27
74
8.90
7.76
1.14
1,078.12
75
8.90
7.75
1.15
1,076.97
76
8.90
7.74
1.16
1,075.81
77
8.90
7.73
1.17
1,074.64
78
8.90
7.72
1.18
1,073.47
79
8.90
7.72
1.18
1,072.28
80
8.90
7.71
1.19
1,071.09
81
8.90
7.70
1.20
1,069.89
82
8.90
7.69
1.21
1,068.68
83
8.90
7.68
1.22
1,067.46
84
8.90
7.67
1.23
1,066.23
85
8.90
7.66
1.24
1,065.00
86
8.90
7.65
1.25
1,063.75
87
8.90
7.65
1.25
1,062.50
88
8.90
7.64
1.26
1,061.23
89
8.90
7.63
1.27
1,059.96
90
8.90
7.62
1.28
1,058.68
91
8.90
7.61
1.29
1,057.39
92
8.90
7.60
1.30
1,056.09
93
8.90
7.59
1.31
1,054.78
94
8.90
7.58
1.32
1,053.46
95
8.90
7.57
1.33
1,052.13
96
8.90
7.56
1.34
1,050.79
97
8.90
7.55
1.35
1,049.45
98
8.90
7.54
1.36
1,048.09
99
8.90
7.53
1.37
1,046.72
100
8.90
7.52
1.38
1,045.35
101
8.90
7.51
1.39
1,043.96
102
8.90
7.50
1.40
1,042.56
103
8.90
7.49
1.41
1,041.16
104
8.90
7.48
1.42
1,039.74
105
8.90
7.47
1.43
1,038.31
106
8.90
7.46
1.44
1,036.88
107
8.90
7.45
1.45
1,035.43
108
8.90
7.44
1.46
1,033.97
109
8.90
7.43
1.47
1,032.50
110
8.90
7.42
1.48
1,031.02
111
8.90
7.41
1.49
1,029.53
112
8.90
7.40
1.50
1,028.03
113
8.90
7.39
1.51
1,026.52
114
8.90
7.38
1.52
1,025.00
115
8.90
7.37
1.53
1,023.47
116
8.90
7.36
1.54
1,021.92
117
8.90
7.35
1.55
1,020.37
118
8.90
7.33
1.57
1,018.80
119
8.90
7.32
1.58
1,017.23
120
8.90
7.31
1.59
1,015.64
121
8.90
7.30
1.60
1,014.04
122
8.90
7.29
1.61
1,012.43
123
8.90
7.28
1.62
1,010.80
124
8.90
7.27
1.63
1,009.17
125
8.90
7.25
1.65
1,007.52
126
8.90
7.24
1.66
1,005.86
127
8.90
7.23
1.67
1,004.19
128
8.90
7.22
1.68
1,002.51
129
8.90
7.21
1.69
1,000.82
130
8.90
7.19
1.71
999.11
131
8.90
7.18
1.72
997.39
132
8.90
7.17
1.73
995.66
133
8.90
7.16
1.74
993.92
134
8.90
7.14
1.76
992.16
135
8.90
7.13
1.77
990.39
136
8.90
7.12
1.78
988.61
137
8.90
7.11
1.79
986.81
138
8.90
7.09
1.81
985.01
139
8.90
7.08
1.82
983.19
140
8.90
7.07
1.83
981.35
141
8.90
7.05
1.85
979.51
142
8.90
7.04
1.86
977.65
143
8.90
7.03
1.87
975.77
144
8.90
7.01
1.89
973.89
145
8.90
7.00
1.90
971.99
146
8.90
6.99
1.91
970.07
147
8.90
6.97
1.93
968.15
148
8.90
6.96
1.94
966.20
149
8.90
6.94
1.96
964.25
150
8.90
6.93
1.97
962.28
151
8.90
6.92
1.98
960.30
152
8.90
6.90
2.00
958.30
153
8.90
6.89
2.01
956.29
154
8.90
6.87
2.03
954.26
155
8.90
6.86
2.04
952.22
156
8.90
6.84
2.06
950.16
157
8.90
6.83
2.07
948.09
158
8.90
6.81
2.09
946.01
159
8.90
6.80
2.10
943.90
160
8.90
6.78
2.12
941.79
161
8.90
6.77
2.13
939.66
162
8.90
6.75
2.15
937.51
163
8.90
6.74
2.16
935.35
164
8.90
6.72
2.18
933.17
165
8.90
6.71
2.19
930.98
166
8.90
6.69
2.21
928.77
167
8.90
6.68
2.22
926.55
168
8.90
6.66
2.24
924.31
169
8.90
6.64
2.26
922.05
170
8.90
6.63
2.27
919.78
171
8.90
6.61
2.29
917.49
172
8.90
6.59
2.31
915.18
173
8.90
6.58
2.32
912.86
174
8.90
6.56
2.34
910.52
175
8.90
6.54
2.36
908.17
176
8.90
6.53
2.37
905.79
177
8.90
6.51
2.39
903.40
178
8.90
6.49
2.41
901.00
179
8.90
6.48
2.42
898.57
180
8.90
6.46
2.44
896.13
181
8.90
6.44
2.46
893.67
182
8.90
6.42
2.48
891.20
183
8.90
6.41
2.49
888.70
184
8.90
6.39
2.51
886.19
185
8.90
6.37
2.53
883.66
186
8.90
6.35
2.55
881.11
187
8.90
6.33
2.57
878.54
188
8.90
6.31
2.59
875.96
189
8.90
6.30
2.60
873.35
190
8.90
6.28
2.62
870.73
191
8.90
6.26
2.64
868.09
192
8.90
6.24
2.66
865.43
193
8.90
6.22
2.68
862.75
194
8.90
6.20
2.70
860.05
195
8.90
6.18
2.72
857.33
196
8.90
6.16
2.74
854.59
197
8.90
6.14
2.76
851.84
198
8.90
6.12
2.78
849.06
199
8.90
6.10
2.80
846.26
200
8.90
6.08
2.82
843.44
201
8.90
6.06
2.84
840.61
202
8.90
6.04
2.86
837.75
203
8.90
6.02
2.88
834.87
204
8.90
6.00
2.90
831.97
205
8.90
5.98
2.92
829.05
206
8.90
5.96
2.94
826.11
207
8.90
5.94
2.96
823.15
208
8.90
5.92
2.98
820.16
209
8.90
5.89
3.01
817.16
210
8.90
5.87
3.03
814.13
211
8.90
5.85
3.05
811.08
212
8.90
5.83
3.07
808.01
213
8.90
5.81
3.09
804.92
214
8.90
5.79
3.11
801.80
215
8.90
5.76
3.14
798.67
216
8.90
5.74
3.16
795.51
217
8.90
5.72
3.18
792.32
218
8.90
5.69
3.21
789.12
219
8.90
5.67
3.23
785.89
220
8.90
5.65
3.25
782.64
221
8.90
5.63
3.27
779.37
222
8.90
5.60
3.30
776.07
223
8.90
5.58
3.32
772.75
224
8.90
5.55
3.35
769.40
225
8.90
5.53
3.37
766.03
226
8.90
5.51
3.39
762.64
227
8.90
5.48
3.42
759.22
228
8.90
5.46
3.44
755.77
229
8.90
5.43
3.47
752.31
230
8.90
5.41
3.49
748.81
231
8.90
5.38
3.52
745.29
232
8.90
5.36
3.54
741.75
233
8.90
5.33
3.57
738.18
234
8.90
5.31
3.59
734.59
235
8.90
5.28
3.62
730.97
236
8.90
5.25
3.65
727.32
237
8.90
5.23
3.67
723.65
238
8.90
5.20
3.70
719.95
239
8.90
5.17
3.73
716.23
240
8.90
5.15
3.75
712.47
241
8.90
5.12
3.78
708.69
242
8.90
5.09
3.81
704.89
243
8.90
5.07
3.83
701.05
244
8.90
5.04
3.86
697.19
245
8.90
5.01
3.89
693.30
246
8.90
4.98
3.92
689.39
247
8.90
4.95
3.95
685.44
248
8.90
4.93
3.97
681.47
249
8.90
4.90
4.00
677.47
250
8.90
4.87
4.03
673.44
251
8.90
4.84
4.06
669.38
252
8.90
4.81
4.09
665.29
253
8.90
4.78
4.12
661.17
254
8.90
4.75
4.15
657.02
255
8.90
4.72
4.18
652.84
256
8.90
4.69
4.21
648.64
257
8.90
4.66
4.24
644.40
258
8.90
4.63
4.27
640.13
259
8.90
4.60
4.30
635.83
260
8.90
4.57
4.33
631.50
261
8.90
4.54
4.36
627.14
262
8.90
4.51
4.39
622.75
263
8.90
4.48
4.42
618.32
264
8.90
4.44
4.46
613.87
265
8.90
4.41
4.49
609.38
266
8.90
4.38
4.52
604.86
267
8.90
4.35
4.55
600.31
268
8.90
4.31
4.59
595.72
269
8.90
4.28
4.62
591.10
270
8.90
4.25
4.65
586.45
271
8.90
4.22
4.68
581.77
272
8.90
4.18
4.72
577.05
273
8.90
4.15
4.75
572.30
274
8.90
4.11
4.79
567.51
275
8.90
4.08
4.82
562.69
276
8.90
4.04
4.86
557.83
277
8.90
4.01
4.89
552.94
278
8.90
3.97
4.93
548.02
279
8.90
3.94
4.96
543.06
280
8.90
3.90
5.00
538.06
281
8.90
3.87
5.03
533.03
282
8.90
3.83
5.07
527.96
283
8.90
3.79
5.11
522.85
284
8.90
3.76
5.14
517.71
285
8.90
3.72
5.18
512.53
286
8.90
3.68
5.22
507.32
287
8.90
3.65
5.25
502.06
288
8.90
3.61
5.29
496.77
289
8.90
3.57
5.33
491.44
290
8.90
3.53
5.37
486.07
291
8.90
3.49
5.41
480.67
292
8.90
3.45
5.45
475.22
293
8.90
3.42
5.48
469.74
294
8.90
3.38
5.52
464.21
295
8.90
3.34
5.56
458.65
296
8.90
3.30
5.60
453.05
297
8.90
3.26
5.64
447.40
298
8.90
3.22
5.68
441.72
299
8.90
3.17
5.73
435.99
300
8.90
3.13
5.77
430.23
301
8.90
3.09
5.81
424.42
302
8.90
3.05
5.85
418.57
303
8.90
3.01
5.89
412.68
304
8.90
2.97
5.93
406.74
305
8.90
2.92
5.98
400.77
306
8.90
2.88
6.02
394.75
307
8.90
2.84
6.06
388.69
308
8.90
2.79
6.11
382.58
309
8.90
2.75
6.15
376.43
310
8.90
2.71
6.19
370.23
311
8.90
2.66
6.24
364.00
312
8.90
2.62
6.28
357.71
313
8.90
2.57
6.33
351.38
314
8.90
2.53
6.37
345.01
315
8.90
2.48
6.42
338.59
316
8.90
2.43
6.47
332.12
317
8.90
2.39
6.51
325.61
318
8.90
2.34
6.56
319.05
319
8.90
2.29
6.61
312.44
320
8.90
2.25
6.65
305.79
321
8.90
2.20
6.70
299.09
322
8.90
2.15
6.75
292.34
323
8.90
2.10
6.80
285.54
324
8.90
2.05
6.85
278.69
325
8.90
2.00
6.90
271.79
326
8.90
1.95
6.95
264.85
327
8.90
1.90
7.00
257.85
328
8.90
1.85
7.05
250.80
329
8.90
1.80
7.10
243.71
330
8.90
1.75
7.15
236.56
331
8.90
1.70
7.20
229.36
332
8.90
1.65
7.25
222.11
333
8.90
1.60
7.30
214.80
334
8.90
1.54
7.36
207.45
335
8.90
1.49
7.41
200.04
336
8.90
1.44
7.46
192.57
337
8.90
1.38
7.52
185.06
338
8.90
1.33
7.57
177.49
339
8.90
1.28
7.62
169.86
340
8.90
1.22
7.68
162.19
341
8.90
1.17
7.73
154.45
342
8.90
1.11
7.79
146.66
343
8.90
1.05
7.85
138.82
344
8.90
1.00
7.90
130.91
345
8.90
0.94
7.96
122.95
346
8.90
0.88
8.02
114.94
347
8.90
0.83
8.07
106.86
348
8.90
0.77
8.13
98.73
349
8.90
0.71
8.19
90.54
350
8.90
0.65
8.25
82.29
351
8.90
0.59
8.31
73.98
352
8.90
0.53
8.37
65.62
353
8.90
0.47
8.43
57.19
354
8.90
0.41
8.49
48.70
355
8.90
0.35
8.55
40.15
356
8.90
0.29
8.61
31.54
357
8.90
0.23
8.67
22.86
358
8.90
0.16
8.74
14.13
359
8.90
0.10
8.80
5.33
360
5.37
0.04
5.33
0.00
Totals
3,200.47
2,056.47
1,144.00

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