Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 5.23  
 

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
5.23
3.46
1.77
1,144.23
2
5.23
3.46
1.77
1,142.46
3
5.23
3.45
1.78
1,140.68
4
5.23
3.45
1.78
1,138.90
5
5.23
3.44
1.79
1,137.11
6
5.23
3.44
1.79
1,135.31
7
5.23
3.43
1.80
1,133.51
8
5.23
3.42
1.81
1,131.70
9
5.23
3.42
1.81
1,129.89
10
5.23
3.41
1.82
1,128.08
11
5.23
3.41
1.82
1,126.25
12
5.23
3.40
1.83
1,124.43
13
5.23
3.40
1.83
1,122.59
14
5.23
3.39
1.84
1,120.75
15
5.23
3.39
1.84
1,118.91
16
5.23
3.38
1.85
1,117.06
17
5.23
3.37
1.86
1,115.20
18
5.23
3.37
1.86
1,113.34
19
5.23
3.36
1.87
1,111.48
20
5.23
3.36
1.87
1,109.60
21
5.23
3.35
1.88
1,107.73
22
5.23
3.35
1.88
1,105.84
23
5.23
3.34
1.89
1,103.95
24
5.23
3.33
1.90
1,102.06
25
5.23
3.33
1.90
1,100.16
26
5.23
3.32
1.91
1,098.25
27
5.23
3.32
1.91
1,096.34
28
5.23
3.31
1.92
1,094.42
29
5.23
3.31
1.92
1,092.50
30
5.23
3.30
1.93
1,090.57
31
5.23
3.29
1.94
1,088.63
32
5.23
3.29
1.94
1,086.69
33
5.23
3.28
1.95
1,084.74
34
5.23
3.28
1.95
1,082.79
35
5.23
3.27
1.96
1,080.83
36
5.23
3.27
1.96
1,078.86
37
5.23
3.26
1.97
1,076.89
38
5.23
3.25
1.98
1,074.92
39
5.23
3.25
1.98
1,072.93
40
5.23
3.24
1.99
1,070.94
41
5.23
3.24
1.99
1,068.95
42
5.23
3.23
2.00
1,066.95
43
5.23
3.22
2.01
1,064.94
44
5.23
3.22
2.01
1,062.93
45
5.23
3.21
2.02
1,060.91
46
5.23
3.20
2.03
1,058.89
47
5.23
3.20
2.03
1,056.85
48
5.23
3.19
2.04
1,054.82
49
5.23
3.19
2.04
1,052.77
50
5.23
3.18
2.05
1,050.72
51
5.23
3.17
2.06
1,048.67
52
5.23
3.17
2.06
1,046.60
53
5.23
3.16
2.07
1,044.54
54
5.23
3.16
2.07
1,042.46
55
5.23
3.15
2.08
1,040.38
56
5.23
3.14
2.09
1,038.29
57
5.23
3.14
2.09
1,036.20
58
5.23
3.13
2.10
1,034.10
59
5.23
3.12
2.11
1,031.99
60
5.23
3.12
2.11
1,029.88
61
5.23
3.11
2.12
1,027.76
62
5.23
3.10
2.13
1,025.64
63
5.23
3.10
2.13
1,023.51
64
5.23
3.09
2.14
1,021.37
65
5.23
3.09
2.14
1,019.22
66
5.23
3.08
2.15
1,017.07
67
5.23
3.07
2.16
1,014.91
68
5.23
3.07
2.16
1,012.75
69
5.23
3.06
2.17
1,010.58
70
5.23
3.05
2.18
1,008.40
71
5.23
3.05
2.18
1,006.22
72
5.23
3.04
2.19
1,004.03
73
5.23
3.03
2.20
1,001.83
74
5.23
3.03
2.20
999.63
75
5.23
3.02
2.21
997.42
76
5.23
3.01
2.22
995.20
77
5.23
3.01
2.22
992.98
78
5.23
3.00
2.23
990.75
79
5.23
2.99
2.24
988.51
80
5.23
2.99
2.24
986.27
81
5.23
2.98
2.25
984.01
82
5.23
2.97
2.26
981.76
83
5.23
2.97
2.26
979.49
84
5.23
2.96
2.27
977.22
85
5.23
2.95
2.28
974.94
86
5.23
2.95
2.28
972.66
87
5.23
2.94
2.29
970.37
88
5.23
2.93
2.30
968.07
89
5.23
2.92
2.31
965.76
90
5.23
2.92
2.31
963.45
91
5.23
2.91
2.32
961.13
92
5.23
2.90
2.33
958.80
93
5.23
2.90
2.33
956.47
94
5.23
2.89
2.34
954.13
95
5.23
2.88
2.35
951.78
96
5.23
2.88
2.35
949.43
97
5.23
2.87
2.36
947.07
98
5.23
2.86
2.37
944.70
99
5.23
2.85
2.38
942.32
100
5.23
2.85
2.38
939.94
101
5.23
2.84
2.39
937.55
102
5.23
2.83
2.40
935.15
103
5.23
2.82
2.41
932.74
104
5.23
2.82
2.41
930.33
105
5.23
2.81
2.42
927.91
106
5.23
2.80
2.43
925.48
107
5.23
2.80
2.43
923.05
108
5.23
2.79
2.44
920.61
109
5.23
2.78
2.45
918.16
110
5.23
2.77
2.46
915.70
111
5.23
2.77
2.46
913.24
112
5.23
2.76
2.47
910.77
113
5.23
2.75
2.48
908.29
114
5.23
2.74
2.49
905.80
115
5.23
2.74
2.49
903.31
116
5.23
2.73
2.50
900.81
117
5.23
2.72
2.51
898.30
118
5.23
2.71
2.52
895.78
119
5.23
2.71
2.52
893.26
120
5.23
2.70
2.53
890.73
121
5.23
2.69
2.54
888.19
122
5.23
2.68
2.55
885.64
123
5.23
2.68
2.55
883.09
124
5.23
2.67
2.56
880.52
125
5.23
2.66
2.57
877.95
126
5.23
2.65
2.58
875.38
127
5.23
2.64
2.59
872.79
128
5.23
2.64
2.59
870.20
129
5.23
2.63
2.60
867.60
130
5.23
2.62
2.61
864.99
131
5.23
2.61
2.62
862.37
132
5.23
2.61
2.62
859.74
133
5.23
2.60
2.63
857.11
134
5.23
2.59
2.64
854.47
135
5.23
2.58
2.65
851.82
136
5.23
2.57
2.66
849.17
137
5.23
2.57
2.66
846.50
138
5.23
2.56
2.67
843.83
139
5.23
2.55
2.68
841.15
140
5.23
2.54
2.69
838.46
141
5.23
2.53
2.70
835.76
142
5.23
2.52
2.71
833.06
143
5.23
2.52
2.71
830.34
144
5.23
2.51
2.72
827.62
145
5.23
2.50
2.73
824.89
146
5.23
2.49
2.74
822.15
147
5.23
2.48
2.75
819.41
148
5.23
2.48
2.75
816.65
149
5.23
2.47
2.76
813.89
150
5.23
2.46
2.77
811.12
151
5.23
2.45
2.78
808.34
152
5.23
2.44
2.79
805.55
153
5.23
2.43
2.80
802.75
154
5.23
2.42
2.81
799.95
155
5.23
2.42
2.81
797.13
156
5.23
2.41
2.82
794.31
157
5.23
2.40
2.83
791.48
158
5.23
2.39
2.84
788.64
159
5.23
2.38
2.85
785.79
160
5.23
2.37
2.86
782.94
161
5.23
2.37
2.86
780.07
162
5.23
2.36
2.87
777.20
163
5.23
2.35
2.88
774.32
164
5.23
2.34
2.89
771.43
165
5.23
2.33
2.90
768.53
166
5.23
2.32
2.91
765.62
167
5.23
2.31
2.92
762.70
168
5.23
2.30
2.93
759.78
169
5.23
2.30
2.93
756.84
170
5.23
2.29
2.94
753.90
171
5.23
2.28
2.95
750.94
172
5.23
2.27
2.96
747.98
173
5.23
2.26
2.97
745.01
174
5.23
2.25
2.98
742.03
175
5.23
2.24
2.99
739.04
176
5.23
2.23
3.00
736.05
177
5.23
2.22
3.01
733.04
178
5.23
2.21
3.02
730.02
179
5.23
2.21
3.02
727.00
180
5.23
2.20
3.03
723.97
181
5.23
2.19
3.04
720.92
182
5.23
2.18
3.05
717.87
183
5.23
2.17
3.06
714.81
184
5.23
2.16
3.07
711.74
185
5.23
2.15
3.08
708.66
186
5.23
2.14
3.09
705.57
187
5.23
2.13
3.10
702.47
188
5.23
2.12
3.11
699.36
189
5.23
2.11
3.12
696.25
190
5.23
2.10
3.13
693.12
191
5.23
2.09
3.14
689.98
192
5.23
2.08
3.15
686.84
193
5.23
2.07
3.16
683.68
194
5.23
2.07
3.16
680.52
195
5.23
2.06
3.17
677.34
196
5.23
2.05
3.18
674.16
197
5.23
2.04
3.19
670.97
198
5.23
2.03
3.20
667.76
199
5.23
2.02
3.21
664.55
200
5.23
2.01
3.22
661.33
201
5.23
2.00
3.23
658.09
202
5.23
1.99
3.24
654.85
203
5.23
1.98
3.25
651.60
204
5.23
1.97
3.26
648.34
205
5.23
1.96
3.27
645.07
206
5.23
1.95
3.28
641.79
207
5.23
1.94
3.29
638.50
208
5.23
1.93
3.30
635.19
209
5.23
1.92
3.31
631.88
210
5.23
1.91
3.32
628.56
211
5.23
1.90
3.33
625.23
212
5.23
1.89
3.34
621.89
213
5.23
1.88
3.35
618.54
214
5.23
1.87
3.36
615.18
215
5.23
1.86
3.37
611.80
216
5.23
1.85
3.38
608.42
217
5.23
1.84
3.39
605.03
218
5.23
1.83
3.40
601.63
219
5.23
1.82
3.41
598.22
220
5.23
1.81
3.42
594.79
221
5.23
1.80
3.43
591.36
222
5.23
1.79
3.44
587.92
223
5.23
1.78
3.45
584.46
224
5.23
1.77
3.46
581.00
225
5.23
1.76
3.47
577.52
226
5.23
1.74
3.49
574.04
227
5.23
1.73
3.50
570.54
228
5.23
1.72
3.51
567.04
229
5.23
1.71
3.52
563.52
230
5.23
1.70
3.53
559.99
231
5.23
1.69
3.54
556.45
232
5.23
1.68
3.55
552.90
233
5.23
1.67
3.56
549.34
234
5.23
1.66
3.57
545.77
235
5.23
1.65
3.58
542.19
236
5.23
1.64
3.59
538.60
237
5.23
1.63
3.60
535.00
238
5.23
1.62
3.61
531.38
239
5.23
1.61
3.62
527.76
240
5.23
1.59
3.64
524.12
241
5.23
1.58
3.65
520.48
242
5.23
1.57
3.66
516.82
243
5.23
1.56
3.67
513.15
244
5.23
1.55
3.68
509.47
245
5.23
1.54
3.69
505.78
246
5.23
1.53
3.70
502.08
247
5.23
1.52
3.71
498.36
248
5.23
1.51
3.72
494.64
249
5.23
1.49
3.74
490.90
250
5.23
1.48
3.75
487.15
251
5.23
1.47
3.76
483.40
252
5.23
1.46
3.77
479.63
253
5.23
1.45
3.78
475.85
254
5.23
1.44
3.79
472.05
255
5.23
1.43
3.80
468.25
256
5.23
1.41
3.82
464.43
257
5.23
1.40
3.83
460.61
258
5.23
1.39
3.84
456.77
259
5.23
1.38
3.85
452.92
260
5.23
1.37
3.86
449.06
261
5.23
1.36
3.87
445.18
262
5.23
1.34
3.89
441.30
263
5.23
1.33
3.90
437.40
264
5.23
1.32
3.91
433.49
265
5.23
1.31
3.92
429.57
266
5.23
1.30
3.93
425.64
267
5.23
1.29
3.94
421.69
268
5.23
1.27
3.96
417.74
269
5.23
1.26
3.97
413.77
270
5.23
1.25
3.98
409.79
271
5.23
1.24
3.99
405.80
272
5.23
1.23
4.00
401.79
273
5.23
1.21
4.02
397.78
274
5.23
1.20
4.03
393.75
275
5.23
1.19
4.04
389.71
276
5.23
1.18
4.05
385.66
277
5.23
1.17
4.06
381.59
278
5.23
1.15
4.08
377.51
279
5.23
1.14
4.09
373.42
280
5.23
1.13
4.10
369.32
281
5.23
1.12
4.11
365.21
282
5.23
1.10
4.13
361.08
283
5.23
1.09
4.14
356.94
284
5.23
1.08
4.15
352.79
285
5.23
1.07
4.16
348.63
286
5.23
1.05
4.18
344.45
287
5.23
1.04
4.19
340.26
288
5.23
1.03
4.20
336.06
289
5.23
1.02
4.21
331.84
290
5.23
1.00
4.23
327.62
291
5.23
0.99
4.24
323.37
292
5.23
0.98
4.25
319.12
293
5.23
0.96
4.27
314.86
294
5.23
0.95
4.28
310.58
295
5.23
0.94
4.29
306.29
296
5.23
0.93
4.30
301.98
297
5.23
0.91
4.32
297.66
298
5.23
0.90
4.33
293.33
299
5.23
0.89
4.34
288.99
300
5.23
0.87
4.36
284.63
301
5.23
0.86
4.37
280.26
302
5.23
0.85
4.38
275.88
303
5.23
0.83
4.40
271.48
304
5.23
0.82
4.41
267.07
305
5.23
0.81
4.42
262.65
306
5.23
0.79
4.44
258.21
307
5.23
0.78
4.45
253.76
308
5.23
0.77
4.46
249.30
309
5.23
0.75
4.48
244.82
310
5.23
0.74
4.49
240.33
311
5.23
0.73
4.50
235.83
312
5.23
0.71
4.52
231.31
313
5.23
0.70
4.53
226.78
314
5.23
0.69
4.54
222.23
315
5.23
0.67
4.56
217.67
316
5.23
0.66
4.57
213.10
317
5.23
0.64
4.59
208.52
318
5.23
0.63
4.60
203.91
319
5.23
0.62
4.61
199.30
320
5.23
0.60
4.63
194.67
321
5.23
0.59
4.64
190.03
322
5.23
0.57
4.66
185.38
323
5.23
0.56
4.67
180.71
324
5.23
0.55
4.68
176.02
325
5.23
0.53
4.70
171.32
326
5.23
0.52
4.71
166.61
327
5.23
0.50
4.73
161.88
328
5.23
0.49
4.74
157.14
329
5.23
0.47
4.76
152.39
330
5.23
0.46
4.77
147.62
331
5.23
0.45
4.78
142.83
332
5.23
0.43
4.80
138.04
333
5.23
0.42
4.81
133.22
334
5.23
0.40
4.83
128.39
335
5.23
0.39
4.84
123.55
336
5.23
0.37
4.86
118.70
337
5.23
0.36
4.87
113.82
338
5.23
0.34
4.89
108.94
339
5.23
0.33
4.90
104.04
340
5.23
0.31
4.92
99.12
341
5.23
0.30
4.93
94.19
342
5.23
0.28
4.95
89.25
343
5.23
0.27
4.96
84.28
344
5.23
0.25
4.98
79.31
345
5.23
0.24
4.99
74.32
346
5.23
0.22
5.01
69.31
347
5.23
0.21
5.02
64.29
348
5.23
0.19
5.04
59.26
349
5.23
0.18
5.05
54.21
350
5.23
0.16
5.07
49.14
351
5.23
0.15
5.08
44.06
352
5.23
0.13
5.10
38.96
353
5.23
0.12
5.11
33.85
354
5.23
0.10
5.13
28.72
355
5.23
0.09
5.14
23.58
356
5.23
0.07
5.16
18.42
357
5.23
0.06
5.17
13.25
358
5.23
0.04
5.19
8.06
359
5.23
0.02
5.21
2.85
360
2.86
0.01
2.85
0.00
Totals
1,880.43
734.43
1,146.00

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