Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 6.06  
 

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
6.06
4.66
1.40
1,144.60
2
6.06
4.65
1.41
1,143.19
3
6.06
4.64
1.42
1,141.77
4
6.06
4.64
1.42
1,140.35
5
6.06
4.63
1.43
1,138.92
6
6.06
4.63
1.43
1,137.49
7
6.06
4.62
1.44
1,136.05
8
6.06
4.62
1.44
1,134.60
9
6.06
4.61
1.45
1,133.15
10
6.06
4.60
1.46
1,131.70
11
6.06
4.60
1.46
1,130.23
12
6.06
4.59
1.47
1,128.77
13
6.06
4.59
1.47
1,127.29
14
6.06
4.58
1.48
1,125.81
15
6.06
4.57
1.49
1,124.32
16
6.06
4.57
1.49
1,122.83
17
6.06
4.56
1.50
1,121.33
18
6.06
4.56
1.50
1,119.83
19
6.06
4.55
1.51
1,118.32
20
6.06
4.54
1.52
1,116.80
21
6.06
4.54
1.52
1,115.28
22
6.06
4.53
1.53
1,113.75
23
6.06
4.52
1.54
1,112.21
24
6.06
4.52
1.54
1,110.67
25
6.06
4.51
1.55
1,109.12
26
6.06
4.51
1.55
1,107.57
27
6.06
4.50
1.56
1,106.01
28
6.06
4.49
1.57
1,104.44
29
6.06
4.49
1.57
1,102.87
30
6.06
4.48
1.58
1,101.29
31
6.06
4.47
1.59
1,099.70
32
6.06
4.47
1.59
1,098.11
33
6.06
4.46
1.60
1,096.51
34
6.06
4.45
1.61
1,094.91
35
6.06
4.45
1.61
1,093.30
36
6.06
4.44
1.62
1,091.68
37
6.06
4.43
1.63
1,090.05
38
6.06
4.43
1.63
1,088.42
39
6.06
4.42
1.64
1,086.78
40
6.06
4.42
1.64
1,085.14
41
6.06
4.41
1.65
1,083.49
42
6.06
4.40
1.66
1,081.83
43
6.06
4.39
1.67
1,080.16
44
6.06
4.39
1.67
1,078.49
45
6.06
4.38
1.68
1,076.81
46
6.06
4.37
1.69
1,075.13
47
6.06
4.37
1.69
1,073.43
48
6.06
4.36
1.70
1,071.73
49
6.06
4.35
1.71
1,070.03
50
6.06
4.35
1.71
1,068.32
51
6.06
4.34
1.72
1,066.60
52
6.06
4.33
1.73
1,064.87
53
6.06
4.33
1.73
1,063.13
54
6.06
4.32
1.74
1,061.39
55
6.06
4.31
1.75
1,059.65
56
6.06
4.30
1.76
1,057.89
57
6.06
4.30
1.76
1,056.13
58
6.06
4.29
1.77
1,054.36
59
6.06
4.28
1.78
1,052.58
60
6.06
4.28
1.78
1,050.80
61
6.06
4.27
1.79
1,049.01
62
6.06
4.26
1.80
1,047.21
63
6.06
4.25
1.81
1,045.40
64
6.06
4.25
1.81
1,043.59
65
6.06
4.24
1.82
1,041.77
66
6.06
4.23
1.83
1,039.94
67
6.06
4.22
1.84
1,038.11
68
6.06
4.22
1.84
1,036.26
69
6.06
4.21
1.85
1,034.41
70
6.06
4.20
1.86
1,032.56
71
6.06
4.19
1.87
1,030.69
72
6.06
4.19
1.87
1,028.82
73
6.06
4.18
1.88
1,026.94
74
6.06
4.17
1.89
1,025.05
75
6.06
4.16
1.90
1,023.15
76
6.06
4.16
1.90
1,021.25
77
6.06
4.15
1.91
1,019.34
78
6.06
4.14
1.92
1,017.42
79
6.06
4.13
1.93
1,015.49
80
6.06
4.13
1.93
1,013.56
81
6.06
4.12
1.94
1,011.62
82
6.06
4.11
1.95
1,009.67
83
6.06
4.10
1.96
1,007.71
84
6.06
4.09
1.97
1,005.74
85
6.06
4.09
1.97
1,003.77
86
6.06
4.08
1.98
1,001.78
87
6.06
4.07
1.99
999.79
88
6.06
4.06
2.00
997.80
89
6.06
4.05
2.01
995.79
90
6.06
4.05
2.01
993.78
91
6.06
4.04
2.02
991.75
92
6.06
4.03
2.03
989.72
93
6.06
4.02
2.04
987.68
94
6.06
4.01
2.05
985.63
95
6.06
4.00
2.06
983.58
96
6.06
4.00
2.06
981.51
97
6.06
3.99
2.07
979.44
98
6.06
3.98
2.08
977.36
99
6.06
3.97
2.09
975.27
100
6.06
3.96
2.10
973.17
101
6.06
3.95
2.11
971.07
102
6.06
3.94
2.12
968.95
103
6.06
3.94
2.12
966.83
104
6.06
3.93
2.13
964.70
105
6.06
3.92
2.14
962.56
106
6.06
3.91
2.15
960.41
107
6.06
3.90
2.16
958.25
108
6.06
3.89
2.17
956.08
109
6.06
3.88
2.18
953.90
110
6.06
3.88
2.18
951.72
111
6.06
3.87
2.19
949.53
112
6.06
3.86
2.20
947.32
113
6.06
3.85
2.21
945.11
114
6.06
3.84
2.22
942.89
115
6.06
3.83
2.23
940.66
116
6.06
3.82
2.24
938.42
117
6.06
3.81
2.25
936.18
118
6.06
3.80
2.26
933.92
119
6.06
3.79
2.27
931.65
120
6.06
3.78
2.28
929.38
121
6.06
3.78
2.28
927.09
122
6.06
3.77
2.29
924.80
123
6.06
3.76
2.30
922.50
124
6.06
3.75
2.31
920.18
125
6.06
3.74
2.32
917.86
126
6.06
3.73
2.33
915.53
127
6.06
3.72
2.34
913.19
128
6.06
3.71
2.35
910.84
129
6.06
3.70
2.36
908.48
130
6.06
3.69
2.37
906.11
131
6.06
3.68
2.38
903.73
132
6.06
3.67
2.39
901.34
133
6.06
3.66
2.40
898.95
134
6.06
3.65
2.41
896.54
135
6.06
3.64
2.42
894.12
136
6.06
3.63
2.43
891.69
137
6.06
3.62
2.44
889.25
138
6.06
3.61
2.45
886.81
139
6.06
3.60
2.46
884.35
140
6.06
3.59
2.47
881.88
141
6.06
3.58
2.48
879.41
142
6.06
3.57
2.49
876.92
143
6.06
3.56
2.50
874.42
144
6.06
3.55
2.51
871.91
145
6.06
3.54
2.52
869.39
146
6.06
3.53
2.53
866.87
147
6.06
3.52
2.54
864.33
148
6.06
3.51
2.55
861.78
149
6.06
3.50
2.56
859.22
150
6.06
3.49
2.57
856.65
151
6.06
3.48
2.58
854.07
152
6.06
3.47
2.59
851.48
153
6.06
3.46
2.60
848.88
154
6.06
3.45
2.61
846.27
155
6.06
3.44
2.62
843.65
156
6.06
3.43
2.63
841.01
157
6.06
3.42
2.64
838.37
158
6.06
3.41
2.65
835.72
159
6.06
3.40
2.66
833.05
160
6.06
3.38
2.68
830.38
161
6.06
3.37
2.69
827.69
162
6.06
3.36
2.70
824.99
163
6.06
3.35
2.71
822.28
164
6.06
3.34
2.72
819.56
165
6.06
3.33
2.73
816.83
166
6.06
3.32
2.74
814.09
167
6.06
3.31
2.75
811.34
168
6.06
3.30
2.76
808.58
169
6.06
3.28
2.78
805.80
170
6.06
3.27
2.79
803.01
171
6.06
3.26
2.80
800.22
172
6.06
3.25
2.81
797.41
173
6.06
3.24
2.82
794.59
174
6.06
3.23
2.83
791.75
175
6.06
3.22
2.84
788.91
176
6.06
3.20
2.86
786.06
177
6.06
3.19
2.87
783.19
178
6.06
3.18
2.88
780.31
179
6.06
3.17
2.89
777.42
180
6.06
3.16
2.90
774.52
181
6.06
3.15
2.91
771.61
182
6.06
3.13
2.93
768.68
183
6.06
3.12
2.94
765.74
184
6.06
3.11
2.95
762.79
185
6.06
3.10
2.96
759.83
186
6.06
3.09
2.97
756.86
187
6.06
3.07
2.99
753.87
188
6.06
3.06
3.00
750.88
189
6.06
3.05
3.01
747.87
190
6.06
3.04
3.02
744.85
191
6.06
3.03
3.03
741.81
192
6.06
3.01
3.05
738.76
193
6.06
3.00
3.06
735.71
194
6.06
2.99
3.07
732.63
195
6.06
2.98
3.08
729.55
196
6.06
2.96
3.10
726.45
197
6.06
2.95
3.11
723.35
198
6.06
2.94
3.12
720.22
199
6.06
2.93
3.13
717.09
200
6.06
2.91
3.15
713.94
201
6.06
2.90
3.16
710.78
202
6.06
2.89
3.17
707.61
203
6.06
2.87
3.19
704.43
204
6.06
2.86
3.20
701.23
205
6.06
2.85
3.21
698.02
206
6.06
2.84
3.22
694.79
207
6.06
2.82
3.24
691.56
208
6.06
2.81
3.25
688.30
209
6.06
2.80
3.26
685.04
210
6.06
2.78
3.28
681.76
211
6.06
2.77
3.29
678.47
212
6.06
2.76
3.30
675.17
213
6.06
2.74
3.32
671.85
214
6.06
2.73
3.33
668.52
215
6.06
2.72
3.34
665.18
216
6.06
2.70
3.36
661.82
217
6.06
2.69
3.37
658.45
218
6.06
2.67
3.39
655.06
219
6.06
2.66
3.40
651.67
220
6.06
2.65
3.41
648.25
221
6.06
2.63
3.43
644.83
222
6.06
2.62
3.44
641.39
223
6.06
2.61
3.45
637.93
224
6.06
2.59
3.47
634.46
225
6.06
2.58
3.48
630.98
226
6.06
2.56
3.50
627.48
227
6.06
2.55
3.51
623.97
228
6.06
2.53
3.53
620.45
229
6.06
2.52
3.54
616.91
230
6.06
2.51
3.55
613.35
231
6.06
2.49
3.57
609.79
232
6.06
2.48
3.58
606.20
233
6.06
2.46
3.60
602.61
234
6.06
2.45
3.61
598.99
235
6.06
2.43
3.63
595.37
236
6.06
2.42
3.64
591.73
237
6.06
2.40
3.66
588.07
238
6.06
2.39
3.67
584.40
239
6.06
2.37
3.69
580.71
240
6.06
2.36
3.70
577.01
241
6.06
2.34
3.72
573.30
242
6.06
2.33
3.73
569.57
243
6.06
2.31
3.75
565.82
244
6.06
2.30
3.76
562.06
245
6.06
2.28
3.78
558.28
246
6.06
2.27
3.79
554.49
247
6.06
2.25
3.81
550.68
248
6.06
2.24
3.82
546.86
249
6.06
2.22
3.84
543.02
250
6.06
2.21
3.85
539.17
251
6.06
2.19
3.87
535.30
252
6.06
2.17
3.89
531.41
253
6.06
2.16
3.90
527.51
254
6.06
2.14
3.92
523.59
255
6.06
2.13
3.93
519.66
256
6.06
2.11
3.95
515.71
257
6.06
2.10
3.96
511.75
258
6.06
2.08
3.98
507.77
259
6.06
2.06
4.00
503.77
260
6.06
2.05
4.01
499.76
261
6.06
2.03
4.03
495.73
262
6.06
2.01
4.05
491.68
263
6.06
2.00
4.06
487.62
264
6.06
1.98
4.08
483.54
265
6.06
1.96
4.10
479.44
266
6.06
1.95
4.11
475.33
267
6.06
1.93
4.13
471.20
268
6.06
1.91
4.15
467.06
269
6.06
1.90
4.16
462.89
270
6.06
1.88
4.18
458.71
271
6.06
1.86
4.20
454.52
272
6.06
1.85
4.21
450.30
273
6.06
1.83
4.23
446.07
274
6.06
1.81
4.25
441.82
275
6.06
1.79
4.27
437.56
276
6.06
1.78
4.28
433.28
277
6.06
1.76
4.30
428.98
278
6.06
1.74
4.32
424.66
279
6.06
1.73
4.33
420.33
280
6.06
1.71
4.35
415.97
281
6.06
1.69
4.37
411.60
282
6.06
1.67
4.39
407.22
283
6.06
1.65
4.41
402.81
284
6.06
1.64
4.42
398.39
285
6.06
1.62
4.44
393.94
286
6.06
1.60
4.46
389.48
287
6.06
1.58
4.48
385.01
288
6.06
1.56
4.50
380.51
289
6.06
1.55
4.51
376.00
290
6.06
1.53
4.53
371.46
291
6.06
1.51
4.55
366.91
292
6.06
1.49
4.57
362.34
293
6.06
1.47
4.59
357.76
294
6.06
1.45
4.61
353.15
295
6.06
1.43
4.63
348.52
296
6.06
1.42
4.64
343.88
297
6.06
1.40
4.66
339.22
298
6.06
1.38
4.68
334.54
299
6.06
1.36
4.70
329.83
300
6.06
1.34
4.72
325.11
301
6.06
1.32
4.74
320.37
302
6.06
1.30
4.76
315.62
303
6.06
1.28
4.78
310.84
304
6.06
1.26
4.80
306.04
305
6.06
1.24
4.82
301.22
306
6.06
1.22
4.84
296.39
307
6.06
1.20
4.86
291.53
308
6.06
1.18
4.88
286.66
309
6.06
1.16
4.90
281.76
310
6.06
1.14
4.92
276.85
311
6.06
1.12
4.94
271.91
312
6.06
1.10
4.96
266.96
313
6.06
1.08
4.98
261.98
314
6.06
1.06
5.00
256.98
315
6.06
1.04
5.02
251.97
316
6.06
1.02
5.04
246.93
317
6.06
1.00
5.06
241.87
318
6.06
0.98
5.08
236.80
319
6.06
0.96
5.10
231.70
320
6.06
0.94
5.12
226.58
321
6.06
0.92
5.14
221.44
322
6.06
0.90
5.16
216.28
323
6.06
0.88
5.18
211.10
324
6.06
0.86
5.20
205.90
325
6.06
0.84
5.22
200.67
326
6.06
0.82
5.24
195.43
327
6.06
0.79
5.27
190.16
328
6.06
0.77
5.29
184.88
329
6.06
0.75
5.31
179.57
330
6.06
0.73
5.33
174.24
331
6.06
0.71
5.35
168.88
332
6.06
0.69
5.37
163.51
333
6.06
0.66
5.40
158.11
334
6.06
0.64
5.42
152.70
335
6.06
0.62
5.44
147.26
336
6.06
0.60
5.46
141.79
337
6.06
0.58
5.48
136.31
338
6.06
0.55
5.51
130.80
339
6.06
0.53
5.53
125.28
340
6.06
0.51
5.55
119.72
341
6.06
0.49
5.57
114.15
342
6.06
0.46
5.60
108.56
343
6.06
0.44
5.62
102.94
344
6.06
0.42
5.64
97.29
345
6.06
0.40
5.66
91.63
346
6.06
0.37
5.69
85.94
347
6.06
0.35
5.71
80.23
348
6.06
0.33
5.73
74.50
349
6.06
0.30
5.76
68.74
350
6.06
0.28
5.78
62.96
351
6.06
0.26
5.80
57.15
352
6.06
0.23
5.83
51.33
353
6.06
0.21
5.85
45.48
354
6.06
0.18
5.88
39.60
355
6.06
0.16
5.90
33.70
356
6.06
0.14
5.92
27.78
357
6.06
0.11
5.95
21.83
358
6.06
0.09
5.97
15.86
359
6.06
0.06
6.00
9.86
360
6.06
0.04
6.02
3.84
361
3.86
0.02
3.84
0.00
Totals
2,185.46
1,039.46
1,146.00

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