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
8.20
0.70
1,156.30
2
8.90
8.19
0.71
1,155.59
3
8.90
8.19
0.71
1,154.87
4
8.90
8.18
0.72
1,154.15
5
8.90
8.18
0.72
1,153.43
6
8.90
8.17
0.73
1,152.70
7
8.90
8.16
0.74
1,151.96
8
8.90
8.16
0.74
1,151.22
9
8.90
8.15
0.75
1,150.48
10
8.90
8.15
0.75
1,149.73
11
8.90
8.14
0.76
1,148.97
12
8.90
8.14
0.76
1,148.21
13
8.90
8.13
0.77
1,147.44
14
8.90
8.13
0.77
1,146.67
15
8.90
8.12
0.78
1,145.89
16
8.90
8.12
0.78
1,145.11
17
8.90
8.11
0.79
1,144.32
18
8.90
8.11
0.79
1,143.52
19
8.90
8.10
0.80
1,142.72
20
8.90
8.09
0.81
1,141.92
21
8.90
8.09
0.81
1,141.11
22
8.90
8.08
0.82
1,140.29
23
8.90
8.08
0.82
1,139.47
24
8.90
8.07
0.83
1,138.64
25
8.90
8.07
0.83
1,137.80
26
8.90
8.06
0.84
1,136.96
27
8.90
8.05
0.85
1,136.12
28
8.90
8.05
0.85
1,135.26
29
8.90
8.04
0.86
1,134.41
30
8.90
8.04
0.86
1,133.54
31
8.90
8.03
0.87
1,132.67
32
8.90
8.02
0.88
1,131.79
33
8.90
8.02
0.88
1,130.91
34
8.90
8.01
0.89
1,130.02
35
8.90
8.00
0.90
1,129.12
36
8.90
8.00
0.90
1,128.22
37
8.90
7.99
0.91
1,127.31
38
8.90
7.99
0.91
1,126.40
39
8.90
7.98
0.92
1,125.48
40
8.90
7.97
0.93
1,124.55
41
8.90
7.97
0.93
1,123.62
42
8.90
7.96
0.94
1,122.67
43
8.90
7.95
0.95
1,121.73
44
8.90
7.95
0.95
1,120.77
45
8.90
7.94
0.96
1,119.81
46
8.90
7.93
0.97
1,118.84
47
8.90
7.93
0.97
1,117.87
48
8.90
7.92
0.98
1,116.89
49
8.90
7.91
0.99
1,115.90
50
8.90
7.90
1.00
1,114.90
51
8.90
7.90
1.00
1,113.90
52
8.90
7.89
1.01
1,112.89
53
8.90
7.88
1.02
1,111.87
54
8.90
7.88
1.02
1,110.85
55
8.90
7.87
1.03
1,109.82
56
8.90
7.86
1.04
1,108.78
57
8.90
7.85
1.05
1,107.73
58
8.90
7.85
1.05
1,106.68
59
8.90
7.84
1.06
1,105.62
60
8.90
7.83
1.07
1,104.55
61
8.90
7.82
1.08
1,103.47
62
8.90
7.82
1.08
1,102.39
63
8.90
7.81
1.09
1,101.30
64
8.90
7.80
1.10
1,100.20
65
8.90
7.79
1.11
1,099.09
66
8.90
7.79
1.11
1,097.98
67
8.90
7.78
1.12
1,096.85
68
8.90
7.77
1.13
1,095.72
69
8.90
7.76
1.14
1,094.59
70
8.90
7.75
1.15
1,093.44
71
8.90
7.75
1.15
1,092.28
72
8.90
7.74
1.16
1,091.12
73
8.90
7.73
1.17
1,089.95
74
8.90
7.72
1.18
1,088.77
75
8.90
7.71
1.19
1,087.58
76
8.90
7.70
1.20
1,086.39
77
8.90
7.70
1.20
1,085.18
78
8.90
7.69
1.21
1,083.97
79
8.90
7.68
1.22
1,082.75
80
8.90
7.67
1.23
1,081.52
81
8.90
7.66
1.24
1,080.28
82
8.90
7.65
1.25
1,079.03
83
8.90
7.64
1.26
1,077.77
84
8.90
7.63
1.27
1,076.51
85
8.90
7.63
1.27
1,075.23
86
8.90
7.62
1.28
1,073.95
87
8.90
7.61
1.29
1,072.65
88
8.90
7.60
1.30
1,071.35
89
8.90
7.59
1.31
1,070.04
90
8.90
7.58
1.32
1,068.72
91
8.90
7.57
1.33
1,067.39
92
8.90
7.56
1.34
1,066.05
93
8.90
7.55
1.35
1,064.70
94
8.90
7.54
1.36
1,063.34
95
8.90
7.53
1.37
1,061.98
96
8.90
7.52
1.38
1,060.60
97
8.90
7.51
1.39
1,059.21
98
8.90
7.50
1.40
1,057.81
99
8.90
7.49
1.41
1,056.41
100
8.90
7.48
1.42
1,054.99
101
8.90
7.47
1.43
1,053.56
102
8.90
7.46
1.44
1,052.12
103
8.90
7.45
1.45
1,050.68
104
8.90
7.44
1.46
1,049.22
105
8.90
7.43
1.47
1,047.75
106
8.90
7.42
1.48
1,046.27
107
8.90
7.41
1.49
1,044.78
108
8.90
7.40
1.50
1,043.28
109
8.90
7.39
1.51
1,041.77
110
8.90
7.38
1.52
1,040.25
111
8.90
7.37
1.53
1,038.72
112
8.90
7.36
1.54
1,037.18
113
8.90
7.35
1.55
1,035.63
114
8.90
7.34
1.56
1,034.06
115
8.90
7.32
1.58
1,032.49
116
8.90
7.31
1.59
1,030.90
117
8.90
7.30
1.60
1,029.30
118
8.90
7.29
1.61
1,027.69
119
8.90
7.28
1.62
1,026.07
120
8.90
7.27
1.63
1,024.44
121
8.90
7.26
1.64
1,022.80
122
8.90
7.24
1.66
1,021.14
123
8.90
7.23
1.67
1,019.48
124
8.90
7.22
1.68
1,017.80
125
8.90
7.21
1.69
1,016.11
126
8.90
7.20
1.70
1,014.40
127
8.90
7.19
1.71
1,012.69
128
8.90
7.17
1.73
1,010.96
129
8.90
7.16
1.74
1,009.22
130
8.90
7.15
1.75
1,007.47
131
8.90
7.14
1.76
1,005.71
132
8.90
7.12
1.78
1,003.93
133
8.90
7.11
1.79
1,002.14
134
8.90
7.10
1.80
1,000.34
135
8.90
7.09
1.81
998.53
136
8.90
7.07
1.83
996.70
137
8.90
7.06
1.84
994.86
138
8.90
7.05
1.85
993.01
139
8.90
7.03
1.87
991.14
140
8.90
7.02
1.88
989.26
141
8.90
7.01
1.89
987.37
142
8.90
6.99
1.91
985.46
143
8.90
6.98
1.92
983.54
144
8.90
6.97
1.93
981.61
145
8.90
6.95
1.95
979.66
146
8.90
6.94
1.96
977.70
147
8.90
6.93
1.97
975.73
148
8.90
6.91
1.99
973.74
149
8.90
6.90
2.00
971.74
150
8.90
6.88
2.02
969.72
151
8.90
6.87
2.03
967.69
152
8.90
6.85
2.05
965.64
153
8.90
6.84
2.06
963.58
154
8.90
6.83
2.07
961.51
155
8.90
6.81
2.09
959.42
156
8.90
6.80
2.10
957.31
157
8.90
6.78
2.12
955.20
158
8.90
6.77
2.13
953.06
159
8.90
6.75
2.15
950.91
160
8.90
6.74
2.16
948.75
161
8.90
6.72
2.18
946.57
162
8.90
6.70
2.20
944.37
163
8.90
6.69
2.21
942.16
164
8.90
6.67
2.23
939.94
165
8.90
6.66
2.24
937.69
166
8.90
6.64
2.26
935.44
167
8.90
6.63
2.27
933.16
168
8.90
6.61
2.29
930.87
169
8.90
6.59
2.31
928.57
170
8.90
6.58
2.32
926.24
171
8.90
6.56
2.34
923.90
172
8.90
6.54
2.36
921.55
173
8.90
6.53
2.37
919.18
174
8.90
6.51
2.39
916.79
175
8.90
6.49
2.41
914.38
176
8.90
6.48
2.42
911.96
177
8.90
6.46
2.44
909.52
178
8.90
6.44
2.46
907.06
179
8.90
6.43
2.47
904.58
180
8.90
6.41
2.49
902.09
181
8.90
6.39
2.51
899.58
182
8.90
6.37
2.53
897.05
183
8.90
6.35
2.55
894.51
184
8.90
6.34
2.56
891.94
185
8.90
6.32
2.58
889.36
186
8.90
6.30
2.60
886.76
187
8.90
6.28
2.62
884.14
188
8.90
6.26
2.64
881.50
189
8.90
6.24
2.66
878.85
190
8.90
6.23
2.67
876.17
191
8.90
6.21
2.69
873.48
192
8.90
6.19
2.71
870.77
193
8.90
6.17
2.73
868.04
194
8.90
6.15
2.75
865.28
195
8.90
6.13
2.77
862.51
196
8.90
6.11
2.79
859.72
197
8.90
6.09
2.81
856.91
198
8.90
6.07
2.83
854.08
199
8.90
6.05
2.85
851.23
200
8.90
6.03
2.87
848.36
201
8.90
6.01
2.89
845.47
202
8.90
5.99
2.91
842.56
203
8.90
5.97
2.93
839.63
204
8.90
5.95
2.95
836.67
205
8.90
5.93
2.97
833.70
206
8.90
5.91
2.99
830.71
207
8.90
5.88
3.02
827.69
208
8.90
5.86
3.04
824.65
209
8.90
5.84
3.06
821.59
210
8.90
5.82
3.08
818.51
211
8.90
5.80
3.10
815.41
212
8.90
5.78
3.12
812.29
213
8.90
5.75
3.15
809.14
214
8.90
5.73
3.17
805.97
215
8.90
5.71
3.19
802.78
216
8.90
5.69
3.21
799.57
217
8.90
5.66
3.24
796.33
218
8.90
5.64
3.26
793.07
219
8.90
5.62
3.28
789.79
220
8.90
5.59
3.31
786.48
221
8.90
5.57
3.33
783.16
222
8.90
5.55
3.35
779.80
223
8.90
5.52
3.38
776.43
224
8.90
5.50
3.40
773.03
225
8.90
5.48
3.42
769.60
226
8.90
5.45
3.45
766.15
227
8.90
5.43
3.47
762.68
228
8.90
5.40
3.50
759.18
229
8.90
5.38
3.52
755.66
230
8.90
5.35
3.55
752.11
231
8.90
5.33
3.57
748.54
232
8.90
5.30
3.60
744.94
233
8.90
5.28
3.62
741.32
234
8.90
5.25
3.65
737.67
235
8.90
5.23
3.67
734.00
236
8.90
5.20
3.70
730.29
237
8.90
5.17
3.73
726.57
238
8.90
5.15
3.75
722.81
239
8.90
5.12
3.78
719.03
240
8.90
5.09
3.81
715.23
241
8.90
5.07
3.83
711.39
242
8.90
5.04
3.86
707.53
243
8.90
5.01
3.89
703.64
244
8.90
4.98
3.92
699.73
245
8.90
4.96
3.94
695.78
246
8.90
4.93
3.97
691.81
247
8.90
4.90
4.00
687.81
248
8.90
4.87
4.03
683.79
249
8.90
4.84
4.06
679.73
250
8.90
4.81
4.09
675.64
251
8.90
4.79
4.11
671.53
252
8.90
4.76
4.14
667.39
253
8.90
4.73
4.17
663.21
254
8.90
4.70
4.20
659.01
255
8.90
4.67
4.23
654.78
256
8.90
4.64
4.26
650.52
257
8.90
4.61
4.29
646.22
258
8.90
4.58
4.32
641.90
259
8.90
4.55
4.35
637.55
260
8.90
4.52
4.38
633.17
261
8.90
4.48
4.42
628.75
262
8.90
4.45
4.45
624.30
263
8.90
4.42
4.48
619.83
264
8.90
4.39
4.51
615.32
265
8.90
4.36
4.54
610.77
266
8.90
4.33
4.57
606.20
267
8.90
4.29
4.61
601.59
268
8.90
4.26
4.64
596.96
269
8.90
4.23
4.67
592.28
270
8.90
4.20
4.70
587.58
271
8.90
4.16
4.74
582.84
272
8.90
4.13
4.77
578.07
273
8.90
4.09
4.81
573.27
274
8.90
4.06
4.84
568.43
275
8.90
4.03
4.87
563.55
276
8.90
3.99
4.91
558.64
277
8.90
3.96
4.94
553.70
278
8.90
3.92
4.98
548.72
279
8.90
3.89
5.01
543.71
280
8.90
3.85
5.05
538.66
281
8.90
3.82
5.08
533.58
282
8.90
3.78
5.12
528.46
283
8.90
3.74
5.16
523.30
284
8.90
3.71
5.19
518.11
285
8.90
3.67
5.23
512.88
286
8.90
3.63
5.27
507.61
287
8.90
3.60
5.30
502.30
288
8.90
3.56
5.34
496.96
289
8.90
3.52
5.38
491.58
290
8.90
3.48
5.42
486.16
291
8.90
3.44
5.46
480.71
292
8.90
3.41
5.49
475.21
293
8.90
3.37
5.53
469.68
294
8.90
3.33
5.57
464.11
295
8.90
3.29
5.61
458.49
296
8.90
3.25
5.65
452.84
297
8.90
3.21
5.69
447.15
298
8.90
3.17
5.73
441.42
299
8.90
3.13
5.77
435.64
300
8.90
3.09
5.81
429.83
301
8.90
3.04
5.86
423.97
302
8.90
3.00
5.90
418.08
303
8.90
2.96
5.94
412.14
304
8.90
2.92
5.98
406.16
305
8.90
2.88
6.02
400.13
306
8.90
2.83
6.07
394.07
307
8.90
2.79
6.11
387.96
308
8.90
2.75
6.15
381.81
309
8.90
2.70
6.20
375.61
310
8.90
2.66
6.24
369.37
311
8.90
2.62
6.28
363.09
312
8.90
2.57
6.33
356.76
313
8.90
2.53
6.37
350.39
314
8.90
2.48
6.42
343.97
315
8.90
2.44
6.46
337.51
316
8.90
2.39
6.51
331.00
317
8.90
2.34
6.56
324.44
318
8.90
2.30
6.60
317.84
319
8.90
2.25
6.65
311.19
320
8.90
2.20
6.70
304.50
321
8.90
2.16
6.74
297.75
322
8.90
2.11
6.79
290.96
323
8.90
2.06
6.84
284.12
324
8.90
2.01
6.89
277.24
325
8.90
1.96
6.94
270.30
326
8.90
1.91
6.99
263.31
327
8.90
1.87
7.03
256.28
328
8.90
1.82
7.08
249.19
329
8.90
1.77
7.13
242.06
330
8.90
1.71
7.19
234.87
331
8.90
1.66
7.24
227.64
332
8.90
1.61
7.29
220.35
333
8.90
1.56
7.34
213.01
334
8.90
1.51
7.39
205.62
335
8.90
1.46
7.44
198.18
336
8.90
1.40
7.50
190.68
337
8.90
1.35
7.55
183.13
338
8.90
1.30
7.60
175.53
339
8.90
1.24
7.66
167.87
340
8.90
1.19
7.71
160.16
341
8.90
1.13
7.77
152.39
342
8.90
1.08
7.82
144.57
343
8.90
1.02
7.88
136.70
344
8.90
0.97
7.93
128.77
345
8.90
0.91
7.99
120.78
346
8.90
0.86
8.04
112.73
347
8.90
0.80
8.10
104.63
348
8.90
0.74
8.16
96.47
349
8.90
0.68
8.22
88.26
350
8.90
0.63
8.27
79.98
351
8.90
0.57
8.33
71.65
352
8.90
0.51
8.39
63.26
353
8.90
0.45
8.45
54.80
354
8.90
0.39
8.51
46.29
355
8.90
0.33
8.57
37.72
356
8.90
0.27
8.63
29.09
357
8.90
0.21
8.69
20.39
358
8.90
0.14
8.76
11.64
359
8.90
0.08
8.82
2.82
360
2.84
0.02
2.82
0.00
Totals
3,197.94
2,040.94
1,157.00

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