Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 9.00  
 

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
9.00
8.32
0.68
1,156.32
2
9.00
8.31
0.69
1,155.63
3
9.00
8.31
0.69
1,154.93
4
9.00
8.30
0.70
1,154.23
5
9.00
8.30
0.70
1,153.53
6
9.00
8.29
0.71
1,152.82
7
9.00
8.29
0.71
1,152.11
8
9.00
8.28
0.72
1,151.39
9
9.00
8.28
0.72
1,150.66
10
9.00
8.27
0.73
1,149.93
11
9.00
8.27
0.73
1,149.20
12
9.00
8.26
0.74
1,148.46
13
9.00
8.25
0.75
1,147.71
14
9.00
8.25
0.75
1,146.96
15
9.00
8.24
0.76
1,146.21
16
9.00
8.24
0.76
1,145.44
17
9.00
8.23
0.77
1,144.68
18
9.00
8.23
0.77
1,143.90
19
9.00
8.22
0.78
1,143.13
20
9.00
8.22
0.78
1,142.34
21
9.00
8.21
0.79
1,141.55
22
9.00
8.20
0.80
1,140.76
23
9.00
8.20
0.80
1,139.96
24
9.00
8.19
0.81
1,139.15
25
9.00
8.19
0.81
1,138.34
26
9.00
8.18
0.82
1,137.52
27
9.00
8.18
0.82
1,136.70
28
9.00
8.17
0.83
1,135.87
29
9.00
8.16
0.84
1,135.03
30
9.00
8.16
0.84
1,134.19
31
9.00
8.15
0.85
1,133.34
32
9.00
8.15
0.85
1,132.49
33
9.00
8.14
0.86
1,131.63
34
9.00
8.13
0.87
1,130.76
35
9.00
8.13
0.87
1,129.89
36
9.00
8.12
0.88
1,129.01
37
9.00
8.11
0.89
1,128.12
38
9.00
8.11
0.89
1,127.23
39
9.00
8.10
0.90
1,126.33
40
9.00
8.10
0.90
1,125.43
41
9.00
8.09
0.91
1,124.52
42
9.00
8.08
0.92
1,123.60
43
9.00
8.08
0.92
1,122.68
44
9.00
8.07
0.93
1,121.75
45
9.00
8.06
0.94
1,120.81
46
9.00
8.06
0.94
1,119.86
47
9.00
8.05
0.95
1,118.91
48
9.00
8.04
0.96
1,117.96
49
9.00
8.04
0.96
1,116.99
50
9.00
8.03
0.97
1,116.02
51
9.00
8.02
0.98
1,115.04
52
9.00
8.01
0.99
1,114.05
53
9.00
8.01
0.99
1,113.06
54
9.00
8.00
1.00
1,112.06
55
9.00
7.99
1.01
1,111.05
56
9.00
7.99
1.01
1,110.04
57
9.00
7.98
1.02
1,109.02
58
9.00
7.97
1.03
1,107.99
59
9.00
7.96
1.04
1,106.95
60
9.00
7.96
1.04
1,105.91
61
9.00
7.95
1.05
1,104.86
62
9.00
7.94
1.06
1,103.80
63
9.00
7.93
1.07
1,102.73
64
9.00
7.93
1.07
1,101.66
65
9.00
7.92
1.08
1,100.58
66
9.00
7.91
1.09
1,099.49
67
9.00
7.90
1.10
1,098.39
68
9.00
7.89
1.11
1,097.29
69
9.00
7.89
1.11
1,096.17
70
9.00
7.88
1.12
1,095.05
71
9.00
7.87
1.13
1,093.92
72
9.00
7.86
1.14
1,092.78
73
9.00
7.85
1.15
1,091.64
74
9.00
7.85
1.15
1,090.48
75
9.00
7.84
1.16
1,089.32
76
9.00
7.83
1.17
1,088.15
77
9.00
7.82
1.18
1,086.97
78
9.00
7.81
1.19
1,085.79
79
9.00
7.80
1.20
1,084.59
80
9.00
7.80
1.20
1,083.38
81
9.00
7.79
1.21
1,082.17
82
9.00
7.78
1.22
1,080.95
83
9.00
7.77
1.23
1,079.72
84
9.00
7.76
1.24
1,078.48
85
9.00
7.75
1.25
1,077.23
86
9.00
7.74
1.26
1,075.97
87
9.00
7.73
1.27
1,074.71
88
9.00
7.72
1.28
1,073.43
89
9.00
7.72
1.28
1,072.15
90
9.00
7.71
1.29
1,070.85
91
9.00
7.70
1.30
1,069.55
92
9.00
7.69
1.31
1,068.24
93
9.00
7.68
1.32
1,066.92
94
9.00
7.67
1.33
1,065.58
95
9.00
7.66
1.34
1,064.24
96
9.00
7.65
1.35
1,062.89
97
9.00
7.64
1.36
1,061.53
98
9.00
7.63
1.37
1,060.16
99
9.00
7.62
1.38
1,058.78
100
9.00
7.61
1.39
1,057.39
101
9.00
7.60
1.40
1,055.99
102
9.00
7.59
1.41
1,054.58
103
9.00
7.58
1.42
1,053.16
104
9.00
7.57
1.43
1,051.73
105
9.00
7.56
1.44
1,050.29
106
9.00
7.55
1.45
1,048.84
107
9.00
7.54
1.46
1,047.38
108
9.00
7.53
1.47
1,045.91
109
9.00
7.52
1.48
1,044.42
110
9.00
7.51
1.49
1,042.93
111
9.00
7.50
1.50
1,041.43
112
9.00
7.49
1.51
1,039.91
113
9.00
7.47
1.53
1,038.39
114
9.00
7.46
1.54
1,036.85
115
9.00
7.45
1.55
1,035.30
116
9.00
7.44
1.56
1,033.74
117
9.00
7.43
1.57
1,032.17
118
9.00
7.42
1.58
1,030.59
119
9.00
7.41
1.59
1,029.00
120
9.00
7.40
1.60
1,027.39
121
9.00
7.38
1.62
1,025.78
122
9.00
7.37
1.63
1,024.15
123
9.00
7.36
1.64
1,022.51
124
9.00
7.35
1.65
1,020.86
125
9.00
7.34
1.66
1,019.20
126
9.00
7.33
1.67
1,017.52
127
9.00
7.31
1.69
1,015.84
128
9.00
7.30
1.70
1,014.14
129
9.00
7.29
1.71
1,012.43
130
9.00
7.28
1.72
1,010.71
131
9.00
7.26
1.74
1,008.97
132
9.00
7.25
1.75
1,007.22
133
9.00
7.24
1.76
1,005.46
134
9.00
7.23
1.77
1,003.69
135
9.00
7.21
1.79
1,001.90
136
9.00
7.20
1.80
1,000.10
137
9.00
7.19
1.81
998.29
138
9.00
7.18
1.82
996.47
139
9.00
7.16
1.84
994.63
140
9.00
7.15
1.85
992.78
141
9.00
7.14
1.86
990.91
142
9.00
7.12
1.88
989.04
143
9.00
7.11
1.89
987.14
144
9.00
7.10
1.90
985.24
145
9.00
7.08
1.92
983.32
146
9.00
7.07
1.93
981.39
147
9.00
7.05
1.95
979.44
148
9.00
7.04
1.96
977.48
149
9.00
7.03
1.97
975.51
150
9.00
7.01
1.99
973.52
151
9.00
7.00
2.00
971.52
152
9.00
6.98
2.02
969.50
153
9.00
6.97
2.03
967.47
154
9.00
6.95
2.05
965.42
155
9.00
6.94
2.06
963.36
156
9.00
6.92
2.08
961.28
157
9.00
6.91
2.09
959.19
158
9.00
6.89
2.11
957.09
159
9.00
6.88
2.12
954.97
160
9.00
6.86
2.14
952.83
161
9.00
6.85
2.15
950.68
162
9.00
6.83
2.17
948.51
163
9.00
6.82
2.18
946.33
164
9.00
6.80
2.20
944.13
165
9.00
6.79
2.21
941.92
166
9.00
6.77
2.23
939.69
167
9.00
6.75
2.25
937.44
168
9.00
6.74
2.26
935.18
169
9.00
6.72
2.28
932.90
170
9.00
6.71
2.29
930.61
171
9.00
6.69
2.31
928.29
172
9.00
6.67
2.33
925.97
173
9.00
6.66
2.34
923.62
174
9.00
6.64
2.36
921.26
175
9.00
6.62
2.38
918.88
176
9.00
6.60
2.40
916.49
177
9.00
6.59
2.41
914.07
178
9.00
6.57
2.43
911.64
179
9.00
6.55
2.45
909.20
180
9.00
6.53
2.47
906.73
181
9.00
6.52
2.48
904.25
182
9.00
6.50
2.50
901.75
183
9.00
6.48
2.52
899.23
184
9.00
6.46
2.54
896.69
185
9.00
6.44
2.56
894.14
186
9.00
6.43
2.57
891.56
187
9.00
6.41
2.59
888.97
188
9.00
6.39
2.61
886.36
189
9.00
6.37
2.63
883.73
190
9.00
6.35
2.65
881.08
191
9.00
6.33
2.67
878.42
192
9.00
6.31
2.69
875.73
193
9.00
6.29
2.71
873.02
194
9.00
6.27
2.73
870.30
195
9.00
6.26
2.74
867.55
196
9.00
6.24
2.76
864.79
197
9.00
6.22
2.78
862.01
198
9.00
6.20
2.80
859.20
199
9.00
6.18
2.82
856.38
200
9.00
6.16
2.84
853.53
201
9.00
6.13
2.87
850.67
202
9.00
6.11
2.89
847.78
203
9.00
6.09
2.91
844.87
204
9.00
6.07
2.93
841.95
205
9.00
6.05
2.95
839.00
206
9.00
6.03
2.97
836.03
207
9.00
6.01
2.99
833.04
208
9.00
5.99
3.01
830.02
209
9.00
5.97
3.03
826.99
210
9.00
5.94
3.06
823.93
211
9.00
5.92
3.08
820.86
212
9.00
5.90
3.10
817.76
213
9.00
5.88
3.12
814.63
214
9.00
5.86
3.14
811.49
215
9.00
5.83
3.17
808.32
216
9.00
5.81
3.19
805.13
217
9.00
5.79
3.21
801.92
218
9.00
5.76
3.24
798.68
219
9.00
5.74
3.26
795.42
220
9.00
5.72
3.28
792.14
221
9.00
5.69
3.31
788.83
222
9.00
5.67
3.33
785.50
223
9.00
5.65
3.35
782.15
224
9.00
5.62
3.38
778.77
225
9.00
5.60
3.40
775.37
226
9.00
5.57
3.43
771.94
227
9.00
5.55
3.45
768.49
228
9.00
5.52
3.48
765.01
229
9.00
5.50
3.50
761.51
230
9.00
5.47
3.53
757.98
231
9.00
5.45
3.55
754.43
232
9.00
5.42
3.58
750.86
233
9.00
5.40
3.60
747.25
234
9.00
5.37
3.63
743.62
235
9.00
5.34
3.66
739.97
236
9.00
5.32
3.68
736.29
237
9.00
5.29
3.71
732.58
238
9.00
5.27
3.73
728.84
239
9.00
5.24
3.76
725.08
240
9.00
5.21
3.79
721.29
241
9.00
5.18
3.82
717.48
242
9.00
5.16
3.84
713.63
243
9.00
5.13
3.87
709.76
244
9.00
5.10
3.90
705.87
245
9.00
5.07
3.93
701.94
246
9.00
5.05
3.95
697.98
247
9.00
5.02
3.98
694.00
248
9.00
4.99
4.01
689.99
249
9.00
4.96
4.04
685.95
250
9.00
4.93
4.07
681.88
251
9.00
4.90
4.10
677.78
252
9.00
4.87
4.13
673.65
253
9.00
4.84
4.16
669.49
254
9.00
4.81
4.19
665.31
255
9.00
4.78
4.22
661.09
256
9.00
4.75
4.25
656.84
257
9.00
4.72
4.28
652.56
258
9.00
4.69
4.31
648.25
259
9.00
4.66
4.34
643.91
260
9.00
4.63
4.37
639.54
261
9.00
4.60
4.40
635.13
262
9.00
4.57
4.43
630.70
263
9.00
4.53
4.47
626.23
264
9.00
4.50
4.50
621.73
265
9.00
4.47
4.53
617.20
266
9.00
4.44
4.56
612.64
267
9.00
4.40
4.60
608.04
268
9.00
4.37
4.63
603.41
269
9.00
4.34
4.66
598.75
270
9.00
4.30
4.70
594.05
271
9.00
4.27
4.73
589.32
272
9.00
4.24
4.76
584.56
273
9.00
4.20
4.80
579.76
274
9.00
4.17
4.83
574.93
275
9.00
4.13
4.87
570.06
276
9.00
4.10
4.90
565.16
277
9.00
4.06
4.94
560.22
278
9.00
4.03
4.97
555.24
279
9.00
3.99
5.01
550.24
280
9.00
3.95
5.05
545.19
281
9.00
3.92
5.08
540.11
282
9.00
3.88
5.12
534.99
283
9.00
3.85
5.15
529.84
284
9.00
3.81
5.19
524.64
285
9.00
3.77
5.23
519.41
286
9.00
3.73
5.27
514.15
287
9.00
3.70
5.30
508.84
288
9.00
3.66
5.34
503.50
289
9.00
3.62
5.38
498.12
290
9.00
3.58
5.42
492.70
291
9.00
3.54
5.46
487.24
292
9.00
3.50
5.50
481.74
293
9.00
3.46
5.54
476.21
294
9.00
3.42
5.58
470.63
295
9.00
3.38
5.62
465.01
296
9.00
3.34
5.66
459.35
297
9.00
3.30
5.70
453.66
298
9.00
3.26
5.74
447.92
299
9.00
3.22
5.78
442.14
300
9.00
3.18
5.82
436.31
301
9.00
3.14
5.86
430.45
302
9.00
3.09
5.91
424.54
303
9.00
3.05
5.95
418.59
304
9.00
3.01
5.99
412.60
305
9.00
2.97
6.03
406.57
306
9.00
2.92
6.08
400.49
307
9.00
2.88
6.12
394.37
308
9.00
2.83
6.17
388.20
309
9.00
2.79
6.21
381.99
310
9.00
2.75
6.25
375.74
311
9.00
2.70
6.30
369.44
312
9.00
2.66
6.34
363.10
313
9.00
2.61
6.39
356.71
314
9.00
2.56
6.44
350.27
315
9.00
2.52
6.48
343.79
316
9.00
2.47
6.53
337.26
317
9.00
2.42
6.58
330.68
318
9.00
2.38
6.62
324.06
319
9.00
2.33
6.67
317.39
320
9.00
2.28
6.72
310.67
321
9.00
2.23
6.77
303.90
322
9.00
2.18
6.82
297.09
323
9.00
2.14
6.86
290.22
324
9.00
2.09
6.91
283.31
325
9.00
2.04
6.96
276.34
326
9.00
1.99
7.01
269.33
327
9.00
1.94
7.06
262.27
328
9.00
1.89
7.11
255.15
329
9.00
1.83
7.17
247.98
330
9.00
1.78
7.22
240.77
331
9.00
1.73
7.27
233.50
332
9.00
1.68
7.32
226.18
333
9.00
1.63
7.37
218.80
334
9.00
1.57
7.43
211.37
335
9.00
1.52
7.48
203.89
336
9.00
1.47
7.53
196.36
337
9.00
1.41
7.59
188.77
338
9.00
1.36
7.64
181.13
339
9.00
1.30
7.70
173.43
340
9.00
1.25
7.75
165.68
341
9.00
1.19
7.81
157.87
342
9.00
1.13
7.87
150.00
343
9.00
1.08
7.92
142.08
344
9.00
1.02
7.98
134.10
345
9.00
0.96
8.04
126.06
346
9.00
0.91
8.09
117.97
347
9.00
0.85
8.15
109.82
348
9.00
0.79
8.21
101.61
349
9.00
0.73
8.27
93.34
350
9.00
0.67
8.33
85.01
351
9.00
0.61
8.39
76.62
352
9.00
0.55
8.45
68.17
353
9.00
0.49
8.51
59.66
354
9.00
0.43
8.57
51.09
355
9.00
0.37
8.63
42.46
356
9.00
0.31
8.69
33.76
357
9.00
0.24
8.76
25.00
358
9.00
0.18
8.82
16.18
359
9.00
0.12
8.88
7.30
360
7.35
0.05
7.30
0.00
Totals
3,238.35
2,081.35
1,157.00

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