Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 9.10  
 

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
9.10
8.46
0.64
1,143.36
2
9.10
8.46
0.64
1,142.72
3
9.10
8.45
0.65
1,142.07
4
9.10
8.45
0.65
1,141.41
5
9.10
8.44
0.66
1,140.76
6
9.10
8.44
0.66
1,140.09
7
9.10
8.43
0.67
1,139.43
8
9.10
8.43
0.67
1,138.75
9
9.10
8.42
0.68
1,138.07
10
9.10
8.42
0.68
1,137.39
11
9.10
8.41
0.69
1,136.70
12
9.10
8.41
0.69
1,136.01
13
9.10
8.40
0.70
1,135.31
14
9.10
8.40
0.70
1,134.61
15
9.10
8.39
0.71
1,133.90
16
9.10
8.39
0.71
1,133.19
17
9.10
8.38
0.72
1,132.47
18
9.10
8.38
0.72
1,131.74
19
9.10
8.37
0.73
1,131.01
20
9.10
8.36
0.74
1,130.28
21
9.10
8.36
0.74
1,129.54
22
9.10
8.35
0.75
1,128.79
23
9.10
8.35
0.75
1,128.04
24
9.10
8.34
0.76
1,127.28
25
9.10
8.34
0.76
1,126.52
26
9.10
8.33
0.77
1,125.75
27
9.10
8.33
0.77
1,124.98
28
9.10
8.32
0.78
1,124.20
29
9.10
8.31
0.79
1,123.41
30
9.10
8.31
0.79
1,122.62
31
9.10
8.30
0.80
1,121.82
32
9.10
8.30
0.80
1,121.02
33
9.10
8.29
0.81
1,120.21
34
9.10
8.28
0.82
1,119.39
35
9.10
8.28
0.82
1,118.57
36
9.10
8.27
0.83
1,117.75
37
9.10
8.27
0.83
1,116.91
38
9.10
8.26
0.84
1,116.07
39
9.10
8.25
0.85
1,115.23
40
9.10
8.25
0.85
1,114.38
41
9.10
8.24
0.86
1,113.52
42
9.10
8.24
0.86
1,112.65
43
9.10
8.23
0.87
1,111.78
44
9.10
8.22
0.88
1,110.90
45
9.10
8.22
0.88
1,110.02
46
9.10
8.21
0.89
1,109.13
47
9.10
8.20
0.90
1,108.23
48
9.10
8.20
0.90
1,107.33
49
9.10
8.19
0.91
1,106.42
50
9.10
8.18
0.92
1,105.50
51
9.10
8.18
0.92
1,104.58
52
9.10
8.17
0.93
1,103.65
53
9.10
8.16
0.94
1,102.71
54
9.10
8.16
0.94
1,101.77
55
9.10
8.15
0.95
1,100.81
56
9.10
8.14
0.96
1,099.85
57
9.10
8.13
0.97
1,098.89
58
9.10
8.13
0.97
1,097.92
59
9.10
8.12
0.98
1,096.94
60
9.10
8.11
0.99
1,095.95
61
9.10
8.11
0.99
1,094.95
62
9.10
8.10
1.00
1,093.95
63
9.10
8.09
1.01
1,092.94
64
9.10
8.08
1.02
1,091.93
65
9.10
8.08
1.02
1,090.90
66
9.10
8.07
1.03
1,089.87
67
9.10
8.06
1.04
1,088.83
68
9.10
8.05
1.05
1,087.78
69
9.10
8.05
1.05
1,086.73
70
9.10
8.04
1.06
1,085.67
71
9.10
8.03
1.07
1,084.60
72
9.10
8.02
1.08
1,083.52
73
9.10
8.01
1.09
1,082.43
74
9.10
8.01
1.09
1,081.34
75
9.10
8.00
1.10
1,080.23
76
9.10
7.99
1.11
1,079.12
77
9.10
7.98
1.12
1,078.00
78
9.10
7.97
1.13
1,076.88
79
9.10
7.96
1.14
1,075.74
80
9.10
7.96
1.14
1,074.60
81
9.10
7.95
1.15
1,073.44
82
9.10
7.94
1.16
1,072.28
83
9.10
7.93
1.17
1,071.11
84
9.10
7.92
1.18
1,069.94
85
9.10
7.91
1.19
1,068.75
86
9.10
7.90
1.20
1,067.55
87
9.10
7.90
1.20
1,066.35
88
9.10
7.89
1.21
1,065.13
89
9.10
7.88
1.22
1,063.91
90
9.10
7.87
1.23
1,062.68
91
9.10
7.86
1.24
1,061.44
92
9.10
7.85
1.25
1,060.19
93
9.10
7.84
1.26
1,058.93
94
9.10
7.83
1.27
1,057.66
95
9.10
7.82
1.28
1,056.39
96
9.10
7.81
1.29
1,055.10
97
9.10
7.80
1.30
1,053.80
98
9.10
7.79
1.31
1,052.50
99
9.10
7.78
1.32
1,051.18
100
9.10
7.77
1.33
1,049.85
101
9.10
7.76
1.34
1,048.52
102
9.10
7.75
1.35
1,047.17
103
9.10
7.74
1.36
1,045.82
104
9.10
7.73
1.37
1,044.45
105
9.10
7.72
1.38
1,043.08
106
9.10
7.71
1.39
1,041.69
107
9.10
7.70
1.40
1,040.30
108
9.10
7.69
1.41
1,038.89
109
9.10
7.68
1.42
1,037.47
110
9.10
7.67
1.43
1,036.05
111
9.10
7.66
1.44
1,034.61
112
9.10
7.65
1.45
1,033.16
113
9.10
7.64
1.46
1,031.70
114
9.10
7.63
1.47
1,030.23
115
9.10
7.62
1.48
1,028.75
116
9.10
7.61
1.49
1,027.26
117
9.10
7.60
1.50
1,025.76
118
9.10
7.59
1.51
1,024.24
119
9.10
7.58
1.52
1,022.72
120
9.10
7.56
1.54
1,021.18
121
9.10
7.55
1.55
1,019.63
122
9.10
7.54
1.56
1,018.08
123
9.10
7.53
1.57
1,016.51
124
9.10
7.52
1.58
1,014.92
125
9.10
7.51
1.59
1,013.33
126
9.10
7.49
1.61
1,011.72
127
9.10
7.48
1.62
1,010.11
128
9.10
7.47
1.63
1,008.48
129
9.10
7.46
1.64
1,006.84
130
9.10
7.45
1.65
1,005.18
131
9.10
7.43
1.67
1,003.52
132
9.10
7.42
1.68
1,001.84
133
9.10
7.41
1.69
1,000.15
134
9.10
7.40
1.70
998.44
135
9.10
7.38
1.72
996.73
136
9.10
7.37
1.73
995.00
137
9.10
7.36
1.74
993.26
138
9.10
7.35
1.75
991.51
139
9.10
7.33
1.77
989.74
140
9.10
7.32
1.78
987.96
141
9.10
7.31
1.79
986.16
142
9.10
7.29
1.81
984.36
143
9.10
7.28
1.82
982.54
144
9.10
7.27
1.83
980.71
145
9.10
7.25
1.85
978.86
146
9.10
7.24
1.86
977.00
147
9.10
7.23
1.87
975.12
148
9.10
7.21
1.89
973.24
149
9.10
7.20
1.90
971.33
150
9.10
7.18
1.92
969.42
151
9.10
7.17
1.93
967.49
152
9.10
7.16
1.94
965.54
153
9.10
7.14
1.96
963.58
154
9.10
7.13
1.97
961.61
155
9.10
7.11
1.99
959.62
156
9.10
7.10
2.00
957.62
157
9.10
7.08
2.02
955.60
158
9.10
7.07
2.03
953.57
159
9.10
7.05
2.05
951.52
160
9.10
7.04
2.06
949.46
161
9.10
7.02
2.08
947.38
162
9.10
7.01
2.09
945.29
163
9.10
6.99
2.11
943.18
164
9.10
6.98
2.12
941.05
165
9.10
6.96
2.14
938.91
166
9.10
6.94
2.16
936.76
167
9.10
6.93
2.17
934.59
168
9.10
6.91
2.19
932.40
169
9.10
6.90
2.20
930.19
170
9.10
6.88
2.22
927.97
171
9.10
6.86
2.24
925.74
172
9.10
6.85
2.25
923.48
173
9.10
6.83
2.27
921.21
174
9.10
6.81
2.29
918.93
175
9.10
6.80
2.30
916.62
176
9.10
6.78
2.32
914.30
177
9.10
6.76
2.34
911.96
178
9.10
6.74
2.36
909.61
179
9.10
6.73
2.37
907.24
180
9.10
6.71
2.39
904.85
181
9.10
6.69
2.41
902.44
182
9.10
6.67
2.43
900.01
183
9.10
6.66
2.44
897.57
184
9.10
6.64
2.46
895.11
185
9.10
6.62
2.48
892.63
186
9.10
6.60
2.50
890.13
187
9.10
6.58
2.52
887.61
188
9.10
6.56
2.54
885.08
189
9.10
6.55
2.55
882.52
190
9.10
6.53
2.57
879.95
191
9.10
6.51
2.59
877.36
192
9.10
6.49
2.61
874.75
193
9.10
6.47
2.63
872.11
194
9.10
6.45
2.65
869.46
195
9.10
6.43
2.67
866.80
196
9.10
6.41
2.69
864.11
197
9.10
6.39
2.71
861.40
198
9.10
6.37
2.73
858.67
199
9.10
6.35
2.75
855.92
200
9.10
6.33
2.77
853.15
201
9.10
6.31
2.79
850.36
202
9.10
6.29
2.81
847.55
203
9.10
6.27
2.83
844.72
204
9.10
6.25
2.85
841.86
205
9.10
6.23
2.87
838.99
206
9.10
6.21
2.89
836.09
207
9.10
6.18
2.92
833.18
208
9.10
6.16
2.94
830.24
209
9.10
6.14
2.96
827.28
210
9.10
6.12
2.98
824.30
211
9.10
6.10
3.00
821.30
212
9.10
6.07
3.03
818.27
213
9.10
6.05
3.05
815.22
214
9.10
6.03
3.07
812.15
215
9.10
6.01
3.09
809.06
216
9.10
5.98
3.12
805.94
217
9.10
5.96
3.14
802.80
218
9.10
5.94
3.16
799.64
219
9.10
5.91
3.19
796.45
220
9.10
5.89
3.21
793.24
221
9.10
5.87
3.23
790.01
222
9.10
5.84
3.26
786.75
223
9.10
5.82
3.28
783.47
224
9.10
5.79
3.31
780.17
225
9.10
5.77
3.33
776.84
226
9.10
5.75
3.35
773.48
227
9.10
5.72
3.38
770.10
228
9.10
5.70
3.40
766.70
229
9.10
5.67
3.43
763.27
230
9.10
5.64
3.46
759.81
231
9.10
5.62
3.48
756.33
232
9.10
5.59
3.51
752.83
233
9.10
5.57
3.53
749.29
234
9.10
5.54
3.56
745.73
235
9.10
5.52
3.58
742.15
236
9.10
5.49
3.61
738.54
237
9.10
5.46
3.64
734.90
238
9.10
5.44
3.66
731.24
239
9.10
5.41
3.69
727.54
240
9.10
5.38
3.72
723.83
241
9.10
5.35
3.75
720.08
242
9.10
5.33
3.77
716.30
243
9.10
5.30
3.80
712.50
244
9.10
5.27
3.83
708.67
245
9.10
5.24
3.86
704.81
246
9.10
5.21
3.89
700.92
247
9.10
5.18
3.92
697.01
248
9.10
5.15
3.95
693.06
249
9.10
5.13
3.97
689.09
250
9.10
5.10
4.00
685.09
251
9.10
5.07
4.03
681.05
252
9.10
5.04
4.06
676.99
253
9.10
5.01
4.09
672.90
254
9.10
4.98
4.12
668.77
255
9.10
4.95
4.15
664.62
256
9.10
4.92
4.18
660.43
257
9.10
4.88
4.22
656.22
258
9.10
4.85
4.25
651.97
259
9.10
4.82
4.28
647.69
260
9.10
4.79
4.31
643.38
261
9.10
4.76
4.34
639.04
262
9.10
4.73
4.37
634.67
263
9.10
4.69
4.41
630.26
264
9.10
4.66
4.44
625.82
265
9.10
4.63
4.47
621.35
266
9.10
4.60
4.50
616.85
267
9.10
4.56
4.54
612.31
268
9.10
4.53
4.57
607.74
269
9.10
4.49
4.61
603.13
270
9.10
4.46
4.64
598.49
271
9.10
4.43
4.67
593.82
272
9.10
4.39
4.71
589.11
273
9.10
4.36
4.74
584.37
274
9.10
4.32
4.78
579.59
275
9.10
4.29
4.81
574.78
276
9.10
4.25
4.85
569.93
277
9.10
4.22
4.88
565.04
278
9.10
4.18
4.92
560.12
279
9.10
4.14
4.96
555.17
280
9.10
4.11
4.99
550.17
281
9.10
4.07
5.03
545.14
282
9.10
4.03
5.07
540.07
283
9.10
3.99
5.11
534.97
284
9.10
3.96
5.14
529.82
285
9.10
3.92
5.18
524.64
286
9.10
3.88
5.22
519.42
287
9.10
3.84
5.26
514.16
288
9.10
3.80
5.30
508.87
289
9.10
3.76
5.34
503.53
290
9.10
3.72
5.38
498.15
291
9.10
3.68
5.42
492.74
292
9.10
3.64
5.46
487.28
293
9.10
3.60
5.50
481.79
294
9.10
3.56
5.54
476.25
295
9.10
3.52
5.58
470.67
296
9.10
3.48
5.62
465.05
297
9.10
3.44
5.66
459.39
298
9.10
3.40
5.70
453.69
299
9.10
3.36
5.74
447.94
300
9.10
3.31
5.79
442.16
301
9.10
3.27
5.83
436.33
302
9.10
3.23
5.87
430.45
303
9.10
3.18
5.92
424.54
304
9.10
3.14
5.96
418.58
305
9.10
3.10
6.00
412.57
306
9.10
3.05
6.05
406.53
307
9.10
3.01
6.09
400.43
308
9.10
2.96
6.14
394.29
309
9.10
2.92
6.18
388.11
310
9.10
2.87
6.23
381.88
311
9.10
2.82
6.28
375.60
312
9.10
2.78
6.32
369.28
313
9.10
2.73
6.37
362.91
314
9.10
2.68
6.42
356.50
315
9.10
2.64
6.46
350.03
316
9.10
2.59
6.51
343.52
317
9.10
2.54
6.56
336.96
318
9.10
2.49
6.61
330.36
319
9.10
2.44
6.66
323.70
320
9.10
2.39
6.71
316.99
321
9.10
2.34
6.76
310.24
322
9.10
2.29
6.81
303.43
323
9.10
2.24
6.86
296.58
324
9.10
2.19
6.91
289.67
325
9.10
2.14
6.96
282.71
326
9.10
2.09
7.01
275.70
327
9.10
2.04
7.06
268.64
328
9.10
1.99
7.11
261.53
329
9.10
1.93
7.17
254.36
330
9.10
1.88
7.22
247.14
331
9.10
1.83
7.27
239.87
332
9.10
1.77
7.33
232.55
333
9.10
1.72
7.38
225.17
334
9.10
1.67
7.43
217.73
335
9.10
1.61
7.49
210.24
336
9.10
1.55
7.55
202.70
337
9.10
1.50
7.60
195.10
338
9.10
1.44
7.66
187.44
339
9.10
1.39
7.71
179.72
340
9.10
1.33
7.77
171.95
341
9.10
1.27
7.83
164.13
342
9.10
1.21
7.89
156.24
343
9.10
1.16
7.94
148.29
344
9.10
1.10
8.00
140.29
345
9.10
1.04
8.06
132.23
346
9.10
0.98
8.12
124.11
347
9.10
0.92
8.18
115.92
348
9.10
0.86
8.24
107.68
349
9.10
0.80
8.30
99.38
350
9.10
0.73
8.37
91.01
351
9.10
0.67
8.43
82.59
352
9.10
0.61
8.49
74.10
353
9.10
0.55
8.55
65.55
354
9.10
0.48
8.62
56.93
355
9.10
0.42
8.68
48.25
356
9.10
0.36
8.74
39.51
357
9.10
0.29
8.81
30.70
358
9.10
0.23
8.87
21.83
359
9.10
0.16
8.94
12.89
360
9.10
0.10
9.00
3.88
361
3.91
0.03
3.88
0.00
Totals
3,279.91
2,135.91
1,144.00

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