Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 9.41  
 

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
9.41
8.80
0.61
1,156.39
2
9.41
8.79
0.62
1,155.77
3
9.41
8.79
0.62
1,155.15
4
9.41
8.78
0.63
1,154.52
5
9.41
8.78
0.63
1,153.89
6
9.41
8.77
0.64
1,153.26
7
9.41
8.77
0.64
1,152.62
8
9.41
8.76
0.65
1,151.97
9
9.41
8.76
0.65
1,151.32
10
9.41
8.75
0.66
1,150.67
11
9.41
8.75
0.66
1,150.01
12
9.41
8.74
0.67
1,149.34
13
9.41
8.74
0.67
1,148.67
14
9.41
8.73
0.68
1,148.00
15
9.41
8.73
0.68
1,147.32
16
9.41
8.72
0.69
1,146.63
17
9.41
8.72
0.69
1,145.94
18
9.41
8.71
0.70
1,145.24
19
9.41
8.71
0.70
1,144.54
20
9.41
8.70
0.71
1,143.83
21
9.41
8.70
0.71
1,143.12
22
9.41
8.69
0.72
1,142.40
23
9.41
8.69
0.72
1,141.68
24
9.41
8.68
0.73
1,140.95
25
9.41
8.68
0.73
1,140.22
26
9.41
8.67
0.74
1,139.48
27
9.41
8.66
0.75
1,138.73
28
9.41
8.66
0.75
1,137.98
29
9.41
8.65
0.76
1,137.23
30
9.41
8.65
0.76
1,136.46
31
9.41
8.64
0.77
1,135.70
32
9.41
8.64
0.77
1,134.92
33
9.41
8.63
0.78
1,134.14
34
9.41
8.62
0.79
1,133.36
35
9.41
8.62
0.79
1,132.57
36
9.41
8.61
0.80
1,131.77
37
9.41
8.61
0.80
1,130.96
38
9.41
8.60
0.81
1,130.15
39
9.41
8.59
0.82
1,129.34
40
9.41
8.59
0.82
1,128.52
41
9.41
8.58
0.83
1,127.69
42
9.41
8.58
0.83
1,126.85
43
9.41
8.57
0.84
1,126.01
44
9.41
8.56
0.85
1,125.16
45
9.41
8.56
0.85
1,124.31
46
9.41
8.55
0.86
1,123.45
47
9.41
8.54
0.87
1,122.58
48
9.41
8.54
0.87
1,121.71
49
9.41
8.53
0.88
1,120.83
50
9.41
8.52
0.89
1,119.94
51
9.41
8.52
0.89
1,119.05
52
9.41
8.51
0.90
1,118.15
53
9.41
8.50
0.91
1,117.24
54
9.41
8.50
0.91
1,116.32
55
9.41
8.49
0.92
1,115.40
56
9.41
8.48
0.93
1,114.47
57
9.41
8.47
0.94
1,113.54
58
9.41
8.47
0.94
1,112.60
59
9.41
8.46
0.95
1,111.65
60
9.41
8.45
0.96
1,110.69
61
9.41
8.45
0.96
1,109.73
62
9.41
8.44
0.97
1,108.75
63
9.41
8.43
0.98
1,107.78
64
9.41
8.42
0.99
1,106.79
65
9.41
8.42
0.99
1,105.80
66
9.41
8.41
1.00
1,104.79
67
9.41
8.40
1.01
1,103.79
68
9.41
8.39
1.02
1,102.77
69
9.41
8.39
1.02
1,101.74
70
9.41
8.38
1.03
1,100.71
71
9.41
8.37
1.04
1,099.67
72
9.41
8.36
1.05
1,098.62
73
9.41
8.35
1.06
1,097.57
74
9.41
8.35
1.06
1,096.50
75
9.41
8.34
1.07
1,095.43
76
9.41
8.33
1.08
1,094.35
77
9.41
8.32
1.09
1,093.26
78
9.41
8.31
1.10
1,092.17
79
9.41
8.31
1.10
1,091.06
80
9.41
8.30
1.11
1,089.95
81
9.41
8.29
1.12
1,088.83
82
9.41
8.28
1.13
1,087.70
83
9.41
8.27
1.14
1,086.56
84
9.41
8.26
1.15
1,085.41
85
9.41
8.25
1.16
1,084.25
86
9.41
8.24
1.17
1,083.09
87
9.41
8.24
1.17
1,081.91
88
9.41
8.23
1.18
1,080.73
89
9.41
8.22
1.19
1,079.54
90
9.41
8.21
1.20
1,078.34
91
9.41
8.20
1.21
1,077.13
92
9.41
8.19
1.22
1,075.91
93
9.41
8.18
1.23
1,074.68
94
9.41
8.17
1.24
1,073.44
95
9.41
8.16
1.25
1,072.20
96
9.41
8.15
1.26
1,070.94
97
9.41
8.14
1.27
1,069.67
98
9.41
8.13
1.28
1,068.40
99
9.41
8.12
1.29
1,067.11
100
9.41
8.11
1.30
1,065.81
101
9.41
8.10
1.31
1,064.51
102
9.41
8.09
1.32
1,063.19
103
9.41
8.08
1.33
1,061.87
104
9.41
8.07
1.34
1,060.53
105
9.41
8.06
1.35
1,059.19
106
9.41
8.05
1.36
1,057.83
107
9.41
8.04
1.37
1,056.47
108
9.41
8.03
1.38
1,055.09
109
9.41
8.02
1.39
1,053.70
110
9.41
8.01
1.40
1,052.31
111
9.41
8.00
1.41
1,050.90
112
9.41
7.99
1.42
1,049.48
113
9.41
7.98
1.43
1,048.05
114
9.41
7.97
1.44
1,046.61
115
9.41
7.96
1.45
1,045.16
116
9.41
7.95
1.46
1,043.69
117
9.41
7.94
1.47
1,042.22
118
9.41
7.93
1.48
1,040.74
119
9.41
7.91
1.50
1,039.24
120
9.41
7.90
1.51
1,037.73
121
9.41
7.89
1.52
1,036.21
122
9.41
7.88
1.53
1,034.68
123
9.41
7.87
1.54
1,033.14
124
9.41
7.86
1.55
1,031.59
125
9.41
7.84
1.57
1,030.02
126
9.41
7.83
1.58
1,028.44
127
9.41
7.82
1.59
1,026.85
128
9.41
7.81
1.60
1,025.25
129
9.41
7.80
1.61
1,023.64
130
9.41
7.78
1.63
1,022.01
131
9.41
7.77
1.64
1,020.37
132
9.41
7.76
1.65
1,018.72
133
9.41
7.75
1.66
1,017.06
134
9.41
7.73
1.68
1,015.38
135
9.41
7.72
1.69
1,013.70
136
9.41
7.71
1.70
1,011.99
137
9.41
7.70
1.71
1,010.28
138
9.41
7.68
1.73
1,008.55
139
9.41
7.67
1.74
1,006.81
140
9.41
7.66
1.75
1,005.06
141
9.41
7.64
1.77
1,003.29
142
9.41
7.63
1.78
1,001.51
143
9.41
7.62
1.79
999.71
144
9.41
7.60
1.81
997.91
145
9.41
7.59
1.82
996.08
146
9.41
7.57
1.84
994.25
147
9.41
7.56
1.85
992.40
148
9.41
7.55
1.86
990.54
149
9.41
7.53
1.88
988.66
150
9.41
7.52
1.89
986.77
151
9.41
7.50
1.91
984.86
152
9.41
7.49
1.92
982.94
153
9.41
7.47
1.94
981.00
154
9.41
7.46
1.95
979.05
155
9.41
7.44
1.97
977.09
156
9.41
7.43
1.98
975.11
157
9.41
7.41
2.00
973.11
158
9.41
7.40
2.01
971.10
159
9.41
7.38
2.03
969.08
160
9.41
7.37
2.04
967.04
161
9.41
7.35
2.06
964.98
162
9.41
7.34
2.07
962.91
163
9.41
7.32
2.09
960.82
164
9.41
7.31
2.10
958.71
165
9.41
7.29
2.12
956.60
166
9.41
7.27
2.14
954.46
167
9.41
7.26
2.15
952.31
168
9.41
7.24
2.17
950.14
169
9.41
7.23
2.18
947.95
170
9.41
7.21
2.20
945.75
171
9.41
7.19
2.22
943.53
172
9.41
7.17
2.24
941.30
173
9.41
7.16
2.25
939.05
174
9.41
7.14
2.27
936.78
175
9.41
7.12
2.29
934.49
176
9.41
7.11
2.30
932.19
177
9.41
7.09
2.32
929.86
178
9.41
7.07
2.34
927.53
179
9.41
7.05
2.36
925.17
180
9.41
7.04
2.37
922.79
181
9.41
7.02
2.39
920.40
182
9.41
7.00
2.41
917.99
183
9.41
6.98
2.43
915.56
184
9.41
6.96
2.45
913.11
185
9.41
6.94
2.47
910.65
186
9.41
6.92
2.49
908.16
187
9.41
6.91
2.50
905.66
188
9.41
6.89
2.52
903.13
189
9.41
6.87
2.54
900.59
190
9.41
6.85
2.56
898.03
191
9.41
6.83
2.58
895.45
192
9.41
6.81
2.60
892.85
193
9.41
6.79
2.62
890.23
194
9.41
6.77
2.64
887.59
195
9.41
6.75
2.66
884.93
196
9.41
6.73
2.68
882.24
197
9.41
6.71
2.70
879.54
198
9.41
6.69
2.72
876.82
199
9.41
6.67
2.74
874.08
200
9.41
6.65
2.76
871.32
201
9.41
6.63
2.78
868.53
202
9.41
6.60
2.81
865.73
203
9.41
6.58
2.83
862.90
204
9.41
6.56
2.85
860.05
205
9.41
6.54
2.87
857.18
206
9.41
6.52
2.89
854.29
207
9.41
6.50
2.91
851.37
208
9.41
6.47
2.94
848.44
209
9.41
6.45
2.96
845.48
210
9.41
6.43
2.98
842.50
211
9.41
6.41
3.00
839.50
212
9.41
6.38
3.03
836.47
213
9.41
6.36
3.05
833.42
214
9.41
6.34
3.07
830.35
215
9.41
6.31
3.10
827.25
216
9.41
6.29
3.12
824.13
217
9.41
6.27
3.14
820.99
218
9.41
6.24
3.17
817.82
219
9.41
6.22
3.19
814.63
220
9.41
6.19
3.22
811.42
221
9.41
6.17
3.24
808.18
222
9.41
6.15
3.26
804.91
223
9.41
6.12
3.29
801.62
224
9.41
6.10
3.31
798.31
225
9.41
6.07
3.34
794.97
226
9.41
6.05
3.36
791.60
227
9.41
6.02
3.39
788.21
228
9.41
5.99
3.42
784.80
229
9.41
5.97
3.44
781.35
230
9.41
5.94
3.47
777.89
231
9.41
5.92
3.49
774.39
232
9.41
5.89
3.52
770.87
233
9.41
5.86
3.55
767.32
234
9.41
5.83
3.58
763.75
235
9.41
5.81
3.60
760.14
236
9.41
5.78
3.63
756.51
237
9.41
5.75
3.66
752.86
238
9.41
5.72
3.69
749.17
239
9.41
5.70
3.71
745.46
240
9.41
5.67
3.74
741.72
241
9.41
5.64
3.77
737.95
242
9.41
5.61
3.80
734.15
243
9.41
5.58
3.83
730.32
244
9.41
5.55
3.86
726.46
245
9.41
5.52
3.89
722.58
246
9.41
5.49
3.92
718.66
247
9.41
5.46
3.95
714.72
248
9.41
5.43
3.98
710.74
249
9.41
5.40
4.01
706.74
250
9.41
5.37
4.04
702.70
251
9.41
5.34
4.07
698.63
252
9.41
5.31
4.10
694.54
253
9.41
5.28
4.13
690.41
254
9.41
5.25
4.16
686.25
255
9.41
5.22
4.19
682.06
256
9.41
5.19
4.22
677.83
257
9.41
5.15
4.26
673.58
258
9.41
5.12
4.29
669.29
259
9.41
5.09
4.32
664.97
260
9.41
5.06
4.35
660.62
261
9.41
5.02
4.39
656.23
262
9.41
4.99
4.42
651.81
263
9.41
4.96
4.45
647.36
264
9.41
4.92
4.49
642.87
265
9.41
4.89
4.52
638.35
266
9.41
4.85
4.56
633.79
267
9.41
4.82
4.59
629.20
268
9.41
4.78
4.63
624.57
269
9.41
4.75
4.66
619.91
270
9.41
4.71
4.70
615.22
271
9.41
4.68
4.73
610.49
272
9.41
4.64
4.77
605.72
273
9.41
4.61
4.80
600.91
274
9.41
4.57
4.84
596.07
275
9.41
4.53
4.88
591.20
276
9.41
4.50
4.91
586.28
277
9.41
4.46
4.95
581.33
278
9.41
4.42
4.99
576.34
279
9.41
4.38
5.03
571.31
280
9.41
4.34
5.07
566.25
281
9.41
4.31
5.10
561.14
282
9.41
4.27
5.14
556.00
283
9.41
4.23
5.18
550.82
284
9.41
4.19
5.22
545.60
285
9.41
4.15
5.26
540.34
286
9.41
4.11
5.30
535.03
287
9.41
4.07
5.34
529.69
288
9.41
4.03
5.38
524.31
289
9.41
3.99
5.42
518.89
290
9.41
3.95
5.46
513.42
291
9.41
3.90
5.51
507.92
292
9.41
3.86
5.55
502.37
293
9.41
3.82
5.59
496.78
294
9.41
3.78
5.63
491.15
295
9.41
3.73
5.68
485.47
296
9.41
3.69
5.72
479.75
297
9.41
3.65
5.76
473.99
298
9.41
3.60
5.81
468.19
299
9.41
3.56
5.85
462.34
300
9.41
3.52
5.89
456.44
301
9.41
3.47
5.94
450.50
302
9.41
3.43
5.98
444.52
303
9.41
3.38
6.03
438.49
304
9.41
3.33
6.08
432.41
305
9.41
3.29
6.12
426.29
306
9.41
3.24
6.17
420.12
307
9.41
3.19
6.22
413.91
308
9.41
3.15
6.26
407.65
309
9.41
3.10
6.31
401.34
310
9.41
3.05
6.36
394.98
311
9.41
3.00
6.41
388.57
312
9.41
2.95
6.46
382.12
313
9.41
2.91
6.50
375.61
314
9.41
2.86
6.55
369.06
315
9.41
2.81
6.60
362.45
316
9.41
2.76
6.65
355.80
317
9.41
2.71
6.70
349.10
318
9.41
2.65
6.76
342.34
319
9.41
2.60
6.81
335.53
320
9.41
2.55
6.86
328.67
321
9.41
2.50
6.91
321.76
322
9.41
2.45
6.96
314.80
323
9.41
2.39
7.02
307.78
324
9.41
2.34
7.07
300.72
325
9.41
2.29
7.12
293.59
326
9.41
2.23
7.18
286.41
327
9.41
2.18
7.23
279.18
328
9.41
2.12
7.29
271.90
329
9.41
2.07
7.34
264.55
330
9.41
2.01
7.40
257.15
331
9.41
1.96
7.45
249.70
332
9.41
1.90
7.51
242.19
333
9.41
1.84
7.57
234.62
334
9.41
1.78
7.63
226.99
335
9.41
1.73
7.68
219.31
336
9.41
1.67
7.74
211.57
337
9.41
1.61
7.80
203.77
338
9.41
1.55
7.86
195.91
339
9.41
1.49
7.92
187.99
340
9.41
1.43
7.98
180.01
341
9.41
1.37
8.04
171.96
342
9.41
1.31
8.10
163.86
343
9.41
1.25
8.16
155.70
344
9.41
1.18
8.23
147.47
345
9.41
1.12
8.29
139.18
346
9.41
1.06
8.35
130.83
347
9.41
0.99
8.42
122.42
348
9.41
0.93
8.48
113.94
349
9.41
0.87
8.54
105.39
350
9.41
0.80
8.61
96.79
351
9.41
0.74
8.67
88.11
352
9.41
0.67
8.74
79.37
353
9.41
0.60
8.81
70.56
354
9.41
0.54
8.87
61.69
355
9.41
0.47
8.94
52.75
356
9.41
0.40
9.01
43.74
357
9.41
0.33
9.08
34.66
358
9.41
0.26
9.15
25.52
359
9.41
0.19
9.22
16.30
360
9.41
0.12
9.29
7.02
361
7.07
0.05
7.02
0.00
Totals
3,394.67
2,237.67
1,157.00

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