Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 5.98  
 

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
5.98
4.54
1.44
1,144.56
2
5.98
4.53
1.45
1,143.11
3
5.98
4.52
1.46
1,141.65
4
5.98
4.52
1.46
1,140.19
5
5.98
4.51
1.47
1,138.72
6
5.98
4.51
1.47
1,137.25
7
5.98
4.50
1.48
1,135.77
8
5.98
4.50
1.48
1,134.29
9
5.98
4.49
1.49
1,132.80
10
5.98
4.48
1.50
1,131.30
11
5.98
4.48
1.50
1,129.80
12
5.98
4.47
1.51
1,128.29
13
5.98
4.47
1.51
1,126.78
14
5.98
4.46
1.52
1,125.26
15
5.98
4.45
1.53
1,123.73
16
5.98
4.45
1.53
1,122.20
17
5.98
4.44
1.54
1,120.66
18
5.98
4.44
1.54
1,119.12
19
5.98
4.43
1.55
1,117.57
20
5.98
4.42
1.56
1,116.01
21
5.98
4.42
1.56
1,114.45
22
5.98
4.41
1.57
1,112.88
23
5.98
4.41
1.57
1,111.31
24
5.98
4.40
1.58
1,109.73
25
5.98
4.39
1.59
1,108.14
26
5.98
4.39
1.59
1,106.54
27
5.98
4.38
1.60
1,104.95
28
5.98
4.37
1.61
1,103.34
29
5.98
4.37
1.61
1,101.73
30
5.98
4.36
1.62
1,100.11
31
5.98
4.35
1.63
1,098.48
32
5.98
4.35
1.63
1,096.85
33
5.98
4.34
1.64
1,095.21
34
5.98
4.34
1.64
1,093.57
35
5.98
4.33
1.65
1,091.92
36
5.98
4.32
1.66
1,090.26
37
5.98
4.32
1.66
1,088.59
38
5.98
4.31
1.67
1,086.92
39
5.98
4.30
1.68
1,085.24
40
5.98
4.30
1.68
1,083.56
41
5.98
4.29
1.69
1,081.87
42
5.98
4.28
1.70
1,080.17
43
5.98
4.28
1.70
1,078.47
44
5.98
4.27
1.71
1,076.76
45
5.98
4.26
1.72
1,075.04
46
5.98
4.26
1.72
1,073.31
47
5.98
4.25
1.73
1,071.58
48
5.98
4.24
1.74
1,069.84
49
5.98
4.23
1.75
1,068.10
50
5.98
4.23
1.75
1,066.35
51
5.98
4.22
1.76
1,064.59
52
5.98
4.21
1.77
1,062.82
53
5.98
4.21
1.77
1,061.05
54
5.98
4.20
1.78
1,059.27
55
5.98
4.19
1.79
1,057.48
56
5.98
4.19
1.79
1,055.69
57
5.98
4.18
1.80
1,053.89
58
5.98
4.17
1.81
1,052.08
59
5.98
4.16
1.82
1,050.26
60
5.98
4.16
1.82
1,048.44
61
5.98
4.15
1.83
1,046.61
62
5.98
4.14
1.84
1,044.77
63
5.98
4.14
1.84
1,042.93
64
5.98
4.13
1.85
1,041.08
65
5.98
4.12
1.86
1,039.22
66
5.98
4.11
1.87
1,037.35
67
5.98
4.11
1.87
1,035.48
68
5.98
4.10
1.88
1,033.60
69
5.98
4.09
1.89
1,031.71
70
5.98
4.08
1.90
1,029.81
71
5.98
4.08
1.90
1,027.91
72
5.98
4.07
1.91
1,026.00
73
5.98
4.06
1.92
1,024.08
74
5.98
4.05
1.93
1,022.15
75
5.98
4.05
1.93
1,020.22
76
5.98
4.04
1.94
1,018.28
77
5.98
4.03
1.95
1,016.33
78
5.98
4.02
1.96
1,014.37
79
5.98
4.02
1.96
1,012.40
80
5.98
4.01
1.97
1,010.43
81
5.98
4.00
1.98
1,008.45
82
5.98
3.99
1.99
1,006.46
83
5.98
3.98
2.00
1,004.47
84
5.98
3.98
2.00
1,002.46
85
5.98
3.97
2.01
1,000.45
86
5.98
3.96
2.02
998.43
87
5.98
3.95
2.03
996.40
88
5.98
3.94
2.04
994.37
89
5.98
3.94
2.04
992.32
90
5.98
3.93
2.05
990.27
91
5.98
3.92
2.06
988.21
92
5.98
3.91
2.07
986.14
93
5.98
3.90
2.08
984.07
94
5.98
3.90
2.08
981.98
95
5.98
3.89
2.09
979.89
96
5.98
3.88
2.10
977.79
97
5.98
3.87
2.11
975.68
98
5.98
3.86
2.12
973.56
99
5.98
3.85
2.13
971.43
100
5.98
3.85
2.13
969.30
101
5.98
3.84
2.14
967.16
102
5.98
3.83
2.15
965.00
103
5.98
3.82
2.16
962.84
104
5.98
3.81
2.17
960.68
105
5.98
3.80
2.18
958.50
106
5.98
3.79
2.19
956.31
107
5.98
3.79
2.19
954.12
108
5.98
3.78
2.20
951.91
109
5.98
3.77
2.21
949.70
110
5.98
3.76
2.22
947.48
111
5.98
3.75
2.23
945.25
112
5.98
3.74
2.24
943.01
113
5.98
3.73
2.25
940.77
114
5.98
3.72
2.26
938.51
115
5.98
3.71
2.27
936.25
116
5.98
3.71
2.27
933.97
117
5.98
3.70
2.28
931.69
118
5.98
3.69
2.29
929.40
119
5.98
3.68
2.30
927.09
120
5.98
3.67
2.31
924.78
121
5.98
3.66
2.32
922.47
122
5.98
3.65
2.33
920.14
123
5.98
3.64
2.34
917.80
124
5.98
3.63
2.35
915.45
125
5.98
3.62
2.36
913.10
126
5.98
3.61
2.37
910.73
127
5.98
3.60
2.38
908.35
128
5.98
3.60
2.38
905.97
129
5.98
3.59
2.39
903.58
130
5.98
3.58
2.40
901.17
131
5.98
3.57
2.41
898.76
132
5.98
3.56
2.42
896.34
133
5.98
3.55
2.43
893.91
134
5.98
3.54
2.44
891.46
135
5.98
3.53
2.45
889.01
136
5.98
3.52
2.46
886.55
137
5.98
3.51
2.47
884.08
138
5.98
3.50
2.48
881.60
139
5.98
3.49
2.49
879.11
140
5.98
3.48
2.50
876.61
141
5.98
3.47
2.51
874.10
142
5.98
3.46
2.52
871.58
143
5.98
3.45
2.53
869.05
144
5.98
3.44
2.54
866.51
145
5.98
3.43
2.55
863.96
146
5.98
3.42
2.56
861.40
147
5.98
3.41
2.57
858.83
148
5.98
3.40
2.58
856.25
149
5.98
3.39
2.59
853.66
150
5.98
3.38
2.60
851.06
151
5.98
3.37
2.61
848.45
152
5.98
3.36
2.62
845.82
153
5.98
3.35
2.63
843.19
154
5.98
3.34
2.64
840.55
155
5.98
3.33
2.65
837.90
156
5.98
3.32
2.66
835.23
157
5.98
3.31
2.67
832.56
158
5.98
3.30
2.68
829.88
159
5.98
3.28
2.70
827.18
160
5.98
3.27
2.71
824.47
161
5.98
3.26
2.72
821.76
162
5.98
3.25
2.73
819.03
163
5.98
3.24
2.74
816.29
164
5.98
3.23
2.75
813.54
165
5.98
3.22
2.76
810.78
166
5.98
3.21
2.77
808.01
167
5.98
3.20
2.78
805.23
168
5.98
3.19
2.79
802.44
169
5.98
3.18
2.80
799.64
170
5.98
3.17
2.81
796.82
171
5.98
3.15
2.83
794.00
172
5.98
3.14
2.84
791.16
173
5.98
3.13
2.85
788.31
174
5.98
3.12
2.86
785.45
175
5.98
3.11
2.87
782.58
176
5.98
3.10
2.88
779.70
177
5.98
3.09
2.89
776.80
178
5.98
3.07
2.91
773.90
179
5.98
3.06
2.92
770.98
180
5.98
3.05
2.93
768.05
181
5.98
3.04
2.94
765.11
182
5.98
3.03
2.95
762.16
183
5.98
3.02
2.96
759.20
184
5.98
3.01
2.97
756.22
185
5.98
2.99
2.99
753.24
186
5.98
2.98
3.00
750.24
187
5.98
2.97
3.01
747.23
188
5.98
2.96
3.02
744.21
189
5.98
2.95
3.03
741.17
190
5.98
2.93
3.05
738.13
191
5.98
2.92
3.06
735.07
192
5.98
2.91
3.07
732.00
193
5.98
2.90
3.08
728.92
194
5.98
2.89
3.09
725.82
195
5.98
2.87
3.11
722.71
196
5.98
2.86
3.12
719.59
197
5.98
2.85
3.13
716.46
198
5.98
2.84
3.14
713.32
199
5.98
2.82
3.16
710.16
200
5.98
2.81
3.17
706.99
201
5.98
2.80
3.18
703.81
202
5.98
2.79
3.19
700.62
203
5.98
2.77
3.21
697.41
204
5.98
2.76
3.22
694.19
205
5.98
2.75
3.23
690.96
206
5.98
2.74
3.24
687.71
207
5.98
2.72
3.26
684.46
208
5.98
2.71
3.27
681.19
209
5.98
2.70
3.28
677.90
210
5.98
2.68
3.30
674.61
211
5.98
2.67
3.31
671.30
212
5.98
2.66
3.32
667.97
213
5.98
2.64
3.34
664.64
214
5.98
2.63
3.35
661.29
215
5.98
2.62
3.36
657.93
216
5.98
2.60
3.38
654.55
217
5.98
2.59
3.39
651.16
218
5.98
2.58
3.40
647.76
219
5.98
2.56
3.42
644.34
220
5.98
2.55
3.43
640.91
221
5.98
2.54
3.44
637.47
222
5.98
2.52
3.46
634.01
223
5.98
2.51
3.47
630.54
224
5.98
2.50
3.48
627.06
225
5.98
2.48
3.50
623.56
226
5.98
2.47
3.51
620.05
227
5.98
2.45
3.53
616.52
228
5.98
2.44
3.54
612.98
229
5.98
2.43
3.55
609.43
230
5.98
2.41
3.57
605.86
231
5.98
2.40
3.58
602.28
232
5.98
2.38
3.60
598.69
233
5.98
2.37
3.61
595.07
234
5.98
2.36
3.62
591.45
235
5.98
2.34
3.64
587.81
236
5.98
2.33
3.65
584.16
237
5.98
2.31
3.67
580.49
238
5.98
2.30
3.68
576.81
239
5.98
2.28
3.70
573.11
240
5.98
2.27
3.71
569.40
241
5.98
2.25
3.73
565.67
242
5.98
2.24
3.74
561.93
243
5.98
2.22
3.76
558.18
244
5.98
2.21
3.77
554.41
245
5.98
2.19
3.79
550.62
246
5.98
2.18
3.80
546.82
247
5.98
2.16
3.82
543.01
248
5.98
2.15
3.83
539.17
249
5.98
2.13
3.85
535.33
250
5.98
2.12
3.86
531.47
251
5.98
2.10
3.88
527.59
252
5.98
2.09
3.89
523.70
253
5.98
2.07
3.91
519.79
254
5.98
2.06
3.92
515.87
255
5.98
2.04
3.94
511.93
256
5.98
2.03
3.95
507.98
257
5.98
2.01
3.97
504.01
258
5.98
2.00
3.98
500.02
259
5.98
1.98
4.00
496.02
260
5.98
1.96
4.02
492.01
261
5.98
1.95
4.03
487.98
262
5.98
1.93
4.05
483.93
263
5.98
1.92
4.06
479.86
264
5.98
1.90
4.08
475.78
265
5.98
1.88
4.10
471.69
266
5.98
1.87
4.11
467.57
267
5.98
1.85
4.13
463.44
268
5.98
1.83
4.15
459.30
269
5.98
1.82
4.16
455.14
270
5.98
1.80
4.18
450.96
271
5.98
1.79
4.19
446.76
272
5.98
1.77
4.21
442.55
273
5.98
1.75
4.23
438.32
274
5.98
1.74
4.24
434.08
275
5.98
1.72
4.26
429.82
276
5.98
1.70
4.28
425.54
277
5.98
1.68
4.30
421.24
278
5.98
1.67
4.31
416.93
279
5.98
1.65
4.33
412.60
280
5.98
1.63
4.35
408.25
281
5.98
1.62
4.36
403.89
282
5.98
1.60
4.38
399.51
283
5.98
1.58
4.40
395.11
284
5.98
1.56
4.42
390.69
285
5.98
1.55
4.43
386.26
286
5.98
1.53
4.45
381.81
287
5.98
1.51
4.47
377.34
288
5.98
1.49
4.49
372.85
289
5.98
1.48
4.50
368.35
290
5.98
1.46
4.52
363.83
291
5.98
1.44
4.54
359.29
292
5.98
1.42
4.56
354.73
293
5.98
1.40
4.58
350.15
294
5.98
1.39
4.59
345.56
295
5.98
1.37
4.61
340.95
296
5.98
1.35
4.63
336.32
297
5.98
1.33
4.65
331.67
298
5.98
1.31
4.67
327.00
299
5.98
1.29
4.69
322.32
300
5.98
1.28
4.70
317.61
301
5.98
1.26
4.72
312.89
302
5.98
1.24
4.74
308.15
303
5.98
1.22
4.76
303.39
304
5.98
1.20
4.78
298.61
305
5.98
1.18
4.80
293.81
306
5.98
1.16
4.82
288.99
307
5.98
1.14
4.84
284.16
308
5.98
1.12
4.86
279.30
309
5.98
1.11
4.87
274.43
310
5.98
1.09
4.89
269.53
311
5.98
1.07
4.91
264.62
312
5.98
1.05
4.93
259.69
313
5.98
1.03
4.95
254.74
314
5.98
1.01
4.97
249.76
315
5.98
0.99
4.99
244.77
316
5.98
0.97
5.01
239.76
317
5.98
0.95
5.03
234.73
318
5.98
0.93
5.05
229.68
319
5.98
0.91
5.07
224.61
320
5.98
0.89
5.09
219.52
321
5.98
0.87
5.11
214.41
322
5.98
0.85
5.13
209.27
323
5.98
0.83
5.15
204.12
324
5.98
0.81
5.17
198.95
325
5.98
0.79
5.19
193.76
326
5.98
0.77
5.21
188.55
327
5.98
0.75
5.23
183.31
328
5.98
0.73
5.25
178.06
329
5.98
0.70
5.28
172.78
330
5.98
0.68
5.30
167.49
331
5.98
0.66
5.32
162.17
332
5.98
0.64
5.34
156.83
333
5.98
0.62
5.36
151.47
334
5.98
0.60
5.38
146.09
335
5.98
0.58
5.40
140.69
336
5.98
0.56
5.42
135.27
337
5.98
0.54
5.44
129.82
338
5.98
0.51
5.47
124.36
339
5.98
0.49
5.49
118.87
340
5.98
0.47
5.51
113.36
341
5.98
0.45
5.53
107.83
342
5.98
0.43
5.55
102.27
343
5.98
0.40
5.58
96.70
344
5.98
0.38
5.60
91.10
345
5.98
0.36
5.62
85.48
346
5.98
0.34
5.64
79.84
347
5.98
0.32
5.66
74.18
348
5.98
0.29
5.69
68.49
349
5.98
0.27
5.71
62.78
350
5.98
0.25
5.73
57.05
351
5.98
0.23
5.75
51.30
352
5.98
0.20
5.78
45.52
353
5.98
0.18
5.80
39.72
354
5.98
0.16
5.82
33.90
355
5.98
0.13
5.85
28.05
356
5.98
0.11
5.87
22.18
357
5.98
0.09
5.89
16.29
358
5.98
0.06
5.92
10.37
359
5.98
0.04
5.94
4.44
360
4.45
0.02
4.44
0.00
Totals
2,151.27
1,005.27
1,146.00

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