Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 9.21  
 

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
9.21
8.56
0.65
1,156.35
2
9.21
8.55
0.66
1,155.69
3
9.21
8.55
0.66
1,155.03
4
9.21
8.54
0.67
1,154.36
5
9.21
8.54
0.67
1,153.69
6
9.21
8.53
0.68
1,153.01
7
9.21
8.53
0.68
1,152.33
8
9.21
8.52
0.69
1,151.64
9
9.21
8.52
0.69
1,150.95
10
9.21
8.51
0.70
1,150.25
11
9.21
8.51
0.70
1,149.55
12
9.21
8.50
0.71
1,148.84
13
9.21
8.50
0.71
1,148.12
14
9.21
8.49
0.72
1,147.40
15
9.21
8.49
0.72
1,146.68
16
9.21
8.48
0.73
1,145.95
17
9.21
8.48
0.73
1,145.22
18
9.21
8.47
0.74
1,144.48
19
9.21
8.46
0.75
1,143.73
20
9.21
8.46
0.75
1,142.98
21
9.21
8.45
0.76
1,142.22
22
9.21
8.45
0.76
1,141.46
23
9.21
8.44
0.77
1,140.69
24
9.21
8.44
0.77
1,139.92
25
9.21
8.43
0.78
1,139.14
26
9.21
8.42
0.79
1,138.35
27
9.21
8.42
0.79
1,137.56
28
9.21
8.41
0.80
1,136.77
29
9.21
8.41
0.80
1,135.96
30
9.21
8.40
0.81
1,135.16
31
9.21
8.40
0.81
1,134.34
32
9.21
8.39
0.82
1,133.52
33
9.21
8.38
0.83
1,132.69
34
9.21
8.38
0.83
1,131.86
35
9.21
8.37
0.84
1,131.02
36
9.21
8.36
0.85
1,130.18
37
9.21
8.36
0.85
1,129.33
38
9.21
8.35
0.86
1,128.47
39
9.21
8.35
0.86
1,127.60
40
9.21
8.34
0.87
1,126.73
41
9.21
8.33
0.88
1,125.86
42
9.21
8.33
0.88
1,124.97
43
9.21
8.32
0.89
1,124.08
44
9.21
8.31
0.90
1,123.19
45
9.21
8.31
0.90
1,122.28
46
9.21
8.30
0.91
1,121.37
47
9.21
8.29
0.92
1,120.46
48
9.21
8.29
0.92
1,119.53
49
9.21
8.28
0.93
1,118.60
50
9.21
8.27
0.94
1,117.67
51
9.21
8.27
0.94
1,116.72
52
9.21
8.26
0.95
1,115.77
53
9.21
8.25
0.96
1,114.81
54
9.21
8.24
0.97
1,113.85
55
9.21
8.24
0.97
1,112.88
56
9.21
8.23
0.98
1,111.90
57
9.21
8.22
0.99
1,110.91
58
9.21
8.22
0.99
1,109.92
59
9.21
8.21
1.00
1,108.92
60
9.21
8.20
1.01
1,107.91
61
9.21
8.19
1.02
1,106.89
62
9.21
8.19
1.02
1,105.87
63
9.21
8.18
1.03
1,104.84
64
9.21
8.17
1.04
1,103.80
65
9.21
8.16
1.05
1,102.75
66
9.21
8.16
1.05
1,101.70
67
9.21
8.15
1.06
1,100.64
68
9.21
8.14
1.07
1,099.57
69
9.21
8.13
1.08
1,098.49
70
9.21
8.12
1.09
1,097.40
71
9.21
8.12
1.09
1,096.31
72
9.21
8.11
1.10
1,095.21
73
9.21
8.10
1.11
1,094.10
74
9.21
8.09
1.12
1,092.98
75
9.21
8.08
1.13
1,091.85
76
9.21
8.08
1.13
1,090.72
77
9.21
8.07
1.14
1,089.57
78
9.21
8.06
1.15
1,088.42
79
9.21
8.05
1.16
1,087.26
80
9.21
8.04
1.17
1,086.09
81
9.21
8.03
1.18
1,084.92
82
9.21
8.02
1.19
1,083.73
83
9.21
8.02
1.19
1,082.53
84
9.21
8.01
1.20
1,081.33
85
9.21
8.00
1.21
1,080.12
86
9.21
7.99
1.22
1,078.90
87
9.21
7.98
1.23
1,077.67
88
9.21
7.97
1.24
1,076.43
89
9.21
7.96
1.25
1,075.18
90
9.21
7.95
1.26
1,073.92
91
9.21
7.94
1.27
1,072.65
92
9.21
7.93
1.28
1,071.37
93
9.21
7.92
1.29
1,070.09
94
9.21
7.91
1.30
1,068.79
95
9.21
7.90
1.31
1,067.49
96
9.21
7.89
1.32
1,066.17
97
9.21
7.89
1.32
1,064.85
98
9.21
7.88
1.33
1,063.51
99
9.21
7.87
1.34
1,062.17
100
9.21
7.86
1.35
1,060.81
101
9.21
7.85
1.36
1,059.45
102
9.21
7.84
1.37
1,058.07
103
9.21
7.83
1.38
1,056.69
104
9.21
7.82
1.39
1,055.29
105
9.21
7.80
1.41
1,053.89
106
9.21
7.79
1.42
1,052.47
107
9.21
7.78
1.43
1,051.05
108
9.21
7.77
1.44
1,049.61
109
9.21
7.76
1.45
1,048.16
110
9.21
7.75
1.46
1,046.71
111
9.21
7.74
1.47
1,045.24
112
9.21
7.73
1.48
1,043.76
113
9.21
7.72
1.49
1,042.27
114
9.21
7.71
1.50
1,040.77
115
9.21
7.70
1.51
1,039.25
116
9.21
7.69
1.52
1,037.73
117
9.21
7.67
1.54
1,036.19
118
9.21
7.66
1.55
1,034.65
119
9.21
7.65
1.56
1,033.09
120
9.21
7.64
1.57
1,031.52
121
9.21
7.63
1.58
1,029.94
122
9.21
7.62
1.59
1,028.35
123
9.21
7.61
1.60
1,026.74
124
9.21
7.59
1.62
1,025.13
125
9.21
7.58
1.63
1,023.50
126
9.21
7.57
1.64
1,021.86
127
9.21
7.56
1.65
1,020.20
128
9.21
7.55
1.66
1,018.54
129
9.21
7.53
1.68
1,016.86
130
9.21
7.52
1.69
1,015.17
131
9.21
7.51
1.70
1,013.47
132
9.21
7.50
1.71
1,011.76
133
9.21
7.48
1.73
1,010.03
134
9.21
7.47
1.74
1,008.29
135
9.21
7.46
1.75
1,006.54
136
9.21
7.44
1.77
1,004.77
137
9.21
7.43
1.78
1,002.99
138
9.21
7.42
1.79
1,001.20
139
9.21
7.40
1.81
999.39
140
9.21
7.39
1.82
997.58
141
9.21
7.38
1.83
995.74
142
9.21
7.36
1.85
993.90
143
9.21
7.35
1.86
992.04
144
9.21
7.34
1.87
990.17
145
9.21
7.32
1.89
988.28
146
9.21
7.31
1.90
986.38
147
9.21
7.30
1.91
984.46
148
9.21
7.28
1.93
982.53
149
9.21
7.27
1.94
980.59
150
9.21
7.25
1.96
978.63
151
9.21
7.24
1.97
976.66
152
9.21
7.22
1.99
974.67
153
9.21
7.21
2.00
972.67
154
9.21
7.19
2.02
970.66
155
9.21
7.18
2.03
968.63
156
9.21
7.16
2.05
966.58
157
9.21
7.15
2.06
964.52
158
9.21
7.13
2.08
962.44
159
9.21
7.12
2.09
960.35
160
9.21
7.10
2.11
958.24
161
9.21
7.09
2.12
956.12
162
9.21
7.07
2.14
953.98
163
9.21
7.06
2.15
951.83
164
9.21
7.04
2.17
949.65
165
9.21
7.02
2.19
947.47
166
9.21
7.01
2.20
945.27
167
9.21
6.99
2.22
943.05
168
9.21
6.97
2.24
940.81
169
9.21
6.96
2.25
938.56
170
9.21
6.94
2.27
936.29
171
9.21
6.92
2.29
934.01
172
9.21
6.91
2.30
931.70
173
9.21
6.89
2.32
929.38
174
9.21
6.87
2.34
927.05
175
9.21
6.86
2.35
924.69
176
9.21
6.84
2.37
922.32
177
9.21
6.82
2.39
919.93
178
9.21
6.80
2.41
917.53
179
9.21
6.79
2.42
915.10
180
9.21
6.77
2.44
912.66
181
9.21
6.75
2.46
910.20
182
9.21
6.73
2.48
907.72
183
9.21
6.71
2.50
905.23
184
9.21
6.69
2.52
902.71
185
9.21
6.68
2.53
900.18
186
9.21
6.66
2.55
897.63
187
9.21
6.64
2.57
895.05
188
9.21
6.62
2.59
892.46
189
9.21
6.60
2.61
889.85
190
9.21
6.58
2.63
887.23
191
9.21
6.56
2.65
884.58
192
9.21
6.54
2.67
881.91
193
9.21
6.52
2.69
879.22
194
9.21
6.50
2.71
876.51
195
9.21
6.48
2.73
873.79
196
9.21
6.46
2.75
871.04
197
9.21
6.44
2.77
868.27
198
9.21
6.42
2.79
865.48
199
9.21
6.40
2.81
862.67
200
9.21
6.38
2.83
859.84
201
9.21
6.36
2.85
856.99
202
9.21
6.34
2.87
854.12
203
9.21
6.32
2.89
851.23
204
9.21
6.30
2.91
848.31
205
9.21
6.27
2.94
845.38
206
9.21
6.25
2.96
842.42
207
9.21
6.23
2.98
839.44
208
9.21
6.21
3.00
836.44
209
9.21
6.19
3.02
833.42
210
9.21
6.16
3.05
830.37
211
9.21
6.14
3.07
827.30
212
9.21
6.12
3.09
824.21
213
9.21
6.10
3.11
821.09
214
9.21
6.07
3.14
817.96
215
9.21
6.05
3.16
814.80
216
9.21
6.03
3.18
811.61
217
9.21
6.00
3.21
808.41
218
9.21
5.98
3.23
805.17
219
9.21
5.95
3.26
801.92
220
9.21
5.93
3.28
798.64
221
9.21
5.91
3.30
795.34
222
9.21
5.88
3.33
792.01
223
9.21
5.86
3.35
788.66
224
9.21
5.83
3.38
785.28
225
9.21
5.81
3.40
781.88
226
9.21
5.78
3.43
778.45
227
9.21
5.76
3.45
775.00
228
9.21
5.73
3.48
771.52
229
9.21
5.71
3.50
768.01
230
9.21
5.68
3.53
764.48
231
9.21
5.65
3.56
760.93
232
9.21
5.63
3.58
757.35
233
9.21
5.60
3.61
753.74
234
9.21
5.57
3.64
750.10
235
9.21
5.55
3.66
746.44
236
9.21
5.52
3.69
742.75
237
9.21
5.49
3.72
739.03
238
9.21
5.47
3.74
735.29
239
9.21
5.44
3.77
731.52
240
9.21
5.41
3.80
727.72
241
9.21
5.38
3.83
723.89
242
9.21
5.35
3.86
720.03
243
9.21
5.33
3.88
716.15
244
9.21
5.30
3.91
712.24
245
9.21
5.27
3.94
708.29
246
9.21
5.24
3.97
704.32
247
9.21
5.21
4.00
700.32
248
9.21
5.18
4.03
696.29
249
9.21
5.15
4.06
692.23
250
9.21
5.12
4.09
688.14
251
9.21
5.09
4.12
684.02
252
9.21
5.06
4.15
679.87
253
9.21
5.03
4.18
675.69
254
9.21
5.00
4.21
671.47
255
9.21
4.97
4.24
667.23
256
9.21
4.93
4.28
662.95
257
9.21
4.90
4.31
658.65
258
9.21
4.87
4.34
654.31
259
9.21
4.84
4.37
649.94
260
9.21
4.81
4.40
645.53
261
9.21
4.77
4.44
641.10
262
9.21
4.74
4.47
636.63
263
9.21
4.71
4.50
632.13
264
9.21
4.68
4.53
627.59
265
9.21
4.64
4.57
623.02
266
9.21
4.61
4.60
618.42
267
9.21
4.57
4.64
613.79
268
9.21
4.54
4.67
609.12
269
9.21
4.50
4.71
604.41
270
9.21
4.47
4.74
599.67
271
9.21
4.44
4.77
594.90
272
9.21
4.40
4.81
590.09
273
9.21
4.36
4.85
585.24
274
9.21
4.33
4.88
580.36
275
9.21
4.29
4.92
575.44
276
9.21
4.26
4.95
570.49
277
9.21
4.22
4.99
565.50
278
9.21
4.18
5.03
560.47
279
9.21
4.15
5.06
555.40
280
9.21
4.11
5.10
550.30
281
9.21
4.07
5.14
545.16
282
9.21
4.03
5.18
539.98
283
9.21
3.99
5.22
534.77
284
9.21
3.96
5.25
529.51
285
9.21
3.92
5.29
524.22
286
9.21
3.88
5.33
518.88
287
9.21
3.84
5.37
513.51
288
9.21
3.80
5.41
508.10
289
9.21
3.76
5.45
502.65
290
9.21
3.72
5.49
497.15
291
9.21
3.68
5.53
491.62
292
9.21
3.64
5.57
486.05
293
9.21
3.59
5.62
480.43
294
9.21
3.55
5.66
474.78
295
9.21
3.51
5.70
469.08
296
9.21
3.47
5.74
463.34
297
9.21
3.43
5.78
457.55
298
9.21
3.38
5.83
451.73
299
9.21
3.34
5.87
445.86
300
9.21
3.30
5.91
439.95
301
9.21
3.25
5.96
433.99
302
9.21
3.21
6.00
427.99
303
9.21
3.17
6.04
421.94
304
9.21
3.12
6.09
415.85
305
9.21
3.08
6.13
409.72
306
9.21
3.03
6.18
403.54
307
9.21
2.98
6.23
397.31
308
9.21
2.94
6.27
391.04
309
9.21
2.89
6.32
384.73
310
9.21
2.85
6.36
378.36
311
9.21
2.80
6.41
371.95
312
9.21
2.75
6.46
365.49
313
9.21
2.70
6.51
358.98
314
9.21
2.65
6.56
352.43
315
9.21
2.61
6.60
345.82
316
9.21
2.56
6.65
339.17
317
9.21
2.51
6.70
332.47
318
9.21
2.46
6.75
325.72
319
9.21
2.41
6.80
318.92
320
9.21
2.36
6.85
312.07
321
9.21
2.31
6.90
305.17
322
9.21
2.26
6.95
298.21
323
9.21
2.21
7.00
291.21
324
9.21
2.15
7.06
284.15
325
9.21
2.10
7.11
277.04
326
9.21
2.05
7.16
269.88
327
9.21
2.00
7.21
262.67
328
9.21
1.94
7.27
255.40
329
9.21
1.89
7.32
248.08
330
9.21
1.83
7.38
240.70
331
9.21
1.78
7.43
233.27
332
9.21
1.73
7.48
225.79
333
9.21
1.67
7.54
218.25
334
9.21
1.61
7.60
210.65
335
9.21
1.56
7.65
203.00
336
9.21
1.50
7.71
195.29
337
9.21
1.44
7.77
187.53
338
9.21
1.39
7.82
179.70
339
9.21
1.33
7.88
171.82
340
9.21
1.27
7.94
163.88
341
9.21
1.21
8.00
155.89
342
9.21
1.15
8.06
147.83
343
9.21
1.09
8.12
139.71
344
9.21
1.03
8.18
131.54
345
9.21
0.97
8.24
123.30
346
9.21
0.91
8.30
115.00
347
9.21
0.85
8.36
106.64
348
9.21
0.79
8.42
98.22
349
9.21
0.73
8.48
89.74
350
9.21
0.66
8.55
81.19
351
9.21
0.60
8.61
72.58
352
9.21
0.54
8.67
63.91
353
9.21
0.47
8.74
55.17
354
9.21
0.41
8.80
46.37
355
9.21
0.34
8.87
37.50
356
9.21
0.28
8.93
28.57
357
9.21
0.21
9.00
19.57
358
9.21
0.14
9.07
10.50
359
9.21
0.08
9.13
1.37
360
1.38
0.01
1.37
0.00
Totals
3,307.77
2,150.77
1,157.00

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