Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 5.12  
 

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
5.12
3.26
1.86
1,157.14
2
5.12
3.25
1.87
1,155.27
3
5.12
3.25
1.87
1,153.40
4
5.12
3.24
1.88
1,151.53
5
5.12
3.24
1.88
1,149.65
6
5.12
3.23
1.89
1,147.76
7
5.12
3.23
1.89
1,145.87
8
5.12
3.22
1.90
1,143.97
9
5.12
3.22
1.90
1,142.07
10
5.12
3.21
1.91
1,140.16
11
5.12
3.21
1.91
1,138.25
12
5.12
3.20
1.92
1,136.33
13
5.12
3.20
1.92
1,134.40
14
5.12
3.19
1.93
1,132.47
15
5.12
3.19
1.93
1,130.54
16
5.12
3.18
1.94
1,128.60
17
5.12
3.17
1.95
1,126.65
18
5.12
3.17
1.95
1,124.70
19
5.12
3.16
1.96
1,122.74
20
5.12
3.16
1.96
1,120.78
21
5.12
3.15
1.97
1,118.81
22
5.12
3.15
1.97
1,116.84
23
5.12
3.14
1.98
1,114.86
24
5.12
3.14
1.98
1,112.88
25
5.12
3.13
1.99
1,110.89
26
5.12
3.12
2.00
1,108.89
27
5.12
3.12
2.00
1,106.89
28
5.12
3.11
2.01
1,104.88
29
5.12
3.11
2.01
1,102.87
30
5.12
3.10
2.02
1,100.85
31
5.12
3.10
2.02
1,098.83
32
5.12
3.09
2.03
1,096.80
33
5.12
3.08
2.04
1,094.77
34
5.12
3.08
2.04
1,092.72
35
5.12
3.07
2.05
1,090.68
36
5.12
3.07
2.05
1,088.62
37
5.12
3.06
2.06
1,086.57
38
5.12
3.06
2.06
1,084.50
39
5.12
3.05
2.07
1,082.43
40
5.12
3.04
2.08
1,080.36
41
5.12
3.04
2.08
1,078.28
42
5.12
3.03
2.09
1,076.19
43
5.12
3.03
2.09
1,074.10
44
5.12
3.02
2.10
1,072.00
45
5.12
3.01
2.11
1,069.89
46
5.12
3.01
2.11
1,067.78
47
5.12
3.00
2.12
1,065.66
48
5.12
3.00
2.12
1,063.54
49
5.12
2.99
2.13
1,061.41
50
5.12
2.99
2.13
1,059.28
51
5.12
2.98
2.14
1,057.14
52
5.12
2.97
2.15
1,054.99
53
5.12
2.97
2.15
1,052.84
54
5.12
2.96
2.16
1,050.68
55
5.12
2.96
2.16
1,048.51
56
5.12
2.95
2.17
1,046.34
57
5.12
2.94
2.18
1,044.16
58
5.12
2.94
2.18
1,041.98
59
5.12
2.93
2.19
1,039.79
60
5.12
2.92
2.20
1,037.60
61
5.12
2.92
2.20
1,035.39
62
5.12
2.91
2.21
1,033.19
63
5.12
2.91
2.21
1,030.97
64
5.12
2.90
2.22
1,028.75
65
5.12
2.89
2.23
1,026.53
66
5.12
2.89
2.23
1,024.29
67
5.12
2.88
2.24
1,022.05
68
5.12
2.87
2.25
1,019.81
69
5.12
2.87
2.25
1,017.56
70
5.12
2.86
2.26
1,015.30
71
5.12
2.86
2.26
1,013.03
72
5.12
2.85
2.27
1,010.76
73
5.12
2.84
2.28
1,008.49
74
5.12
2.84
2.28
1,006.20
75
5.12
2.83
2.29
1,003.91
76
5.12
2.82
2.30
1,001.61
77
5.12
2.82
2.30
999.31
78
5.12
2.81
2.31
997.00
79
5.12
2.80
2.32
994.69
80
5.12
2.80
2.32
992.36
81
5.12
2.79
2.33
990.04
82
5.12
2.78
2.34
987.70
83
5.12
2.78
2.34
985.36
84
5.12
2.77
2.35
983.01
85
5.12
2.76
2.36
980.65
86
5.12
2.76
2.36
978.29
87
5.12
2.75
2.37
975.92
88
5.12
2.74
2.38
973.55
89
5.12
2.74
2.38
971.17
90
5.12
2.73
2.39
968.78
91
5.12
2.72
2.40
966.38
92
5.12
2.72
2.40
963.98
93
5.12
2.71
2.41
961.57
94
5.12
2.70
2.42
959.16
95
5.12
2.70
2.42
956.73
96
5.12
2.69
2.43
954.30
97
5.12
2.68
2.44
951.87
98
5.12
2.68
2.44
949.43
99
5.12
2.67
2.45
946.98
100
5.12
2.66
2.46
944.52
101
5.12
2.66
2.46
942.06
102
5.12
2.65
2.47
939.58
103
5.12
2.64
2.48
937.11
104
5.12
2.64
2.48
934.62
105
5.12
2.63
2.49
932.13
106
5.12
2.62
2.50
929.63
107
5.12
2.61
2.51
927.13
108
5.12
2.61
2.51
924.62
109
5.12
2.60
2.52
922.10
110
5.12
2.59
2.53
919.57
111
5.12
2.59
2.53
917.04
112
5.12
2.58
2.54
914.49
113
5.12
2.57
2.55
911.95
114
5.12
2.56
2.56
909.39
115
5.12
2.56
2.56
906.83
116
5.12
2.55
2.57
904.26
117
5.12
2.54
2.58
901.68
118
5.12
2.54
2.58
899.10
119
5.12
2.53
2.59
896.51
120
5.12
2.52
2.60
893.91
121
5.12
2.51
2.61
891.30
122
5.12
2.51
2.61
888.69
123
5.12
2.50
2.62
886.07
124
5.12
2.49
2.63
883.44
125
5.12
2.48
2.64
880.81
126
5.12
2.48
2.64
878.16
127
5.12
2.47
2.65
875.51
128
5.12
2.46
2.66
872.86
129
5.12
2.45
2.67
870.19
130
5.12
2.45
2.67
867.52
131
5.12
2.44
2.68
864.84
132
5.12
2.43
2.69
862.15
133
5.12
2.42
2.70
859.45
134
5.12
2.42
2.70
856.75
135
5.12
2.41
2.71
854.04
136
5.12
2.40
2.72
851.32
137
5.12
2.39
2.73
848.60
138
5.12
2.39
2.73
845.86
139
5.12
2.38
2.74
843.12
140
5.12
2.37
2.75
840.38
141
5.12
2.36
2.76
837.62
142
5.12
2.36
2.76
834.85
143
5.12
2.35
2.77
832.08
144
5.12
2.34
2.78
829.30
145
5.12
2.33
2.79
826.52
146
5.12
2.32
2.80
823.72
147
5.12
2.32
2.80
820.92
148
5.12
2.31
2.81
818.11
149
5.12
2.30
2.82
815.29
150
5.12
2.29
2.83
812.46
151
5.12
2.29
2.83
809.62
152
5.12
2.28
2.84
806.78
153
5.12
2.27
2.85
803.93
154
5.12
2.26
2.86
801.07
155
5.12
2.25
2.87
798.20
156
5.12
2.24
2.88
795.33
157
5.12
2.24
2.88
792.45
158
5.12
2.23
2.89
789.55
159
5.12
2.22
2.90
786.66
160
5.12
2.21
2.91
783.75
161
5.12
2.20
2.92
780.83
162
5.12
2.20
2.92
777.91
163
5.12
2.19
2.93
774.98
164
5.12
2.18
2.94
772.04
165
5.12
2.17
2.95
769.09
166
5.12
2.16
2.96
766.13
167
5.12
2.15
2.97
763.17
168
5.12
2.15
2.97
760.19
169
5.12
2.14
2.98
757.21
170
5.12
2.13
2.99
754.22
171
5.12
2.12
3.00
751.22
172
5.12
2.11
3.01
748.21
173
5.12
2.10
3.02
745.20
174
5.12
2.10
3.02
742.17
175
5.12
2.09
3.03
739.14
176
5.12
2.08
3.04
736.10
177
5.12
2.07
3.05
733.05
178
5.12
2.06
3.06
729.99
179
5.12
2.05
3.07
726.92
180
5.12
2.04
3.08
723.85
181
5.12
2.04
3.08
720.77
182
5.12
2.03
3.09
717.67
183
5.12
2.02
3.10
714.57
184
5.12
2.01
3.11
711.46
185
5.12
2.00
3.12
708.34
186
5.12
1.99
3.13
705.21
187
5.12
1.98
3.14
702.08
188
5.12
1.97
3.15
698.93
189
5.12
1.97
3.15
695.78
190
5.12
1.96
3.16
692.61
191
5.12
1.95
3.17
689.44
192
5.12
1.94
3.18
686.26
193
5.12
1.93
3.19
683.07
194
5.12
1.92
3.20
679.87
195
5.12
1.91
3.21
676.66
196
5.12
1.90
3.22
673.45
197
5.12
1.89
3.23
670.22
198
5.12
1.88
3.24
666.99
199
5.12
1.88
3.24
663.74
200
5.12
1.87
3.25
660.49
201
5.12
1.86
3.26
657.23
202
5.12
1.85
3.27
653.96
203
5.12
1.84
3.28
650.67
204
5.12
1.83
3.29
647.38
205
5.12
1.82
3.30
644.09
206
5.12
1.81
3.31
640.78
207
5.12
1.80
3.32
637.46
208
5.12
1.79
3.33
634.13
209
5.12
1.78
3.34
630.80
210
5.12
1.77
3.35
627.45
211
5.12
1.76
3.36
624.09
212
5.12
1.76
3.36
620.73
213
5.12
1.75
3.37
617.36
214
5.12
1.74
3.38
613.97
215
5.12
1.73
3.39
610.58
216
5.12
1.72
3.40
607.18
217
5.12
1.71
3.41
603.76
218
5.12
1.70
3.42
600.34
219
5.12
1.69
3.43
596.91
220
5.12
1.68
3.44
593.47
221
5.12
1.67
3.45
590.02
222
5.12
1.66
3.46
586.56
223
5.12
1.65
3.47
583.09
224
5.12
1.64
3.48
579.61
225
5.12
1.63
3.49
576.12
226
5.12
1.62
3.50
572.62
227
5.12
1.61
3.51
569.11
228
5.12
1.60
3.52
565.59
229
5.12
1.59
3.53
562.06
230
5.12
1.58
3.54
558.52
231
5.12
1.57
3.55
554.97
232
5.12
1.56
3.56
551.41
233
5.12
1.55
3.57
547.84
234
5.12
1.54
3.58
544.26
235
5.12
1.53
3.59
540.67
236
5.12
1.52
3.60
537.07
237
5.12
1.51
3.61
533.47
238
5.12
1.50
3.62
529.85
239
5.12
1.49
3.63
526.22
240
5.12
1.48
3.64
522.58
241
5.12
1.47
3.65
518.93
242
5.12
1.46
3.66
515.27
243
5.12
1.45
3.67
511.59
244
5.12
1.44
3.68
507.91
245
5.12
1.43
3.69
504.22
246
5.12
1.42
3.70
500.52
247
5.12
1.41
3.71
496.81
248
5.12
1.40
3.72
493.08
249
5.12
1.39
3.73
489.35
250
5.12
1.38
3.74
485.61
251
5.12
1.37
3.75
481.85
252
5.12
1.36
3.76
478.09
253
5.12
1.34
3.78
474.31
254
5.12
1.33
3.79
470.53
255
5.12
1.32
3.80
466.73
256
5.12
1.31
3.81
462.92
257
5.12
1.30
3.82
459.11
258
5.12
1.29
3.83
455.28
259
5.12
1.28
3.84
451.44
260
5.12
1.27
3.85
447.59
261
5.12
1.26
3.86
443.73
262
5.12
1.25
3.87
439.85
263
5.12
1.24
3.88
435.97
264
5.12
1.23
3.89
432.08
265
5.12
1.22
3.90
428.17
266
5.12
1.20
3.92
424.26
267
5.12
1.19
3.93
420.33
268
5.12
1.18
3.94
416.39
269
5.12
1.17
3.95
412.44
270
5.12
1.16
3.96
408.48
271
5.12
1.15
3.97
404.51
272
5.12
1.14
3.98
400.53
273
5.12
1.13
3.99
396.54
274
5.12
1.12
4.00
392.53
275
5.12
1.10
4.02
388.52
276
5.12
1.09
4.03
384.49
277
5.12
1.08
4.04
380.45
278
5.12
1.07
4.05
376.40
279
5.12
1.06
4.06
372.34
280
5.12
1.05
4.07
368.27
281
5.12
1.04
4.08
364.18
282
5.12
1.02
4.10
360.09
283
5.12
1.01
4.11
355.98
284
5.12
1.00
4.12
351.86
285
5.12
0.99
4.13
347.73
286
5.12
0.98
4.14
343.59
287
5.12
0.97
4.15
339.43
288
5.12
0.95
4.17
335.27
289
5.12
0.94
4.18
331.09
290
5.12
0.93
4.19
326.90
291
5.12
0.92
4.20
322.70
292
5.12
0.91
4.21
318.49
293
5.12
0.90
4.22
314.26
294
5.12
0.88
4.24
310.03
295
5.12
0.87
4.25
305.78
296
5.12
0.86
4.26
301.52
297
5.12
0.85
4.27
297.25
298
5.12
0.84
4.28
292.96
299
5.12
0.82
4.30
288.67
300
5.12
0.81
4.31
284.36
301
5.12
0.80
4.32
280.04
302
5.12
0.79
4.33
275.71
303
5.12
0.78
4.34
271.36
304
5.12
0.76
4.36
267.01
305
5.12
0.75
4.37
262.64
306
5.12
0.74
4.38
258.26
307
5.12
0.73
4.39
253.86
308
5.12
0.71
4.41
249.46
309
5.12
0.70
4.42
245.04
310
5.12
0.69
4.43
240.61
311
5.12
0.68
4.44
236.16
312
5.12
0.66
4.46
231.71
313
5.12
0.65
4.47
227.24
314
5.12
0.64
4.48
222.76
315
5.12
0.63
4.49
218.27
316
5.12
0.61
4.51
213.76
317
5.12
0.60
4.52
209.24
318
5.12
0.59
4.53
204.71
319
5.12
0.58
4.54
200.16
320
5.12
0.56
4.56
195.61
321
5.12
0.55
4.57
191.04
322
5.12
0.54
4.58
186.45
323
5.12
0.52
4.60
181.86
324
5.12
0.51
4.61
177.25
325
5.12
0.50
4.62
172.63
326
5.12
0.49
4.63
167.99
327
5.12
0.47
4.65
163.35
328
5.12
0.46
4.66
158.69
329
5.12
0.45
4.67
154.01
330
5.12
0.43
4.69
149.33
331
5.12
0.42
4.70
144.63
332
5.12
0.41
4.71
139.91
333
5.12
0.39
4.73
135.19
334
5.12
0.38
4.74
130.45
335
5.12
0.37
4.75
125.69
336
5.12
0.35
4.77
120.93
337
5.12
0.34
4.78
116.15
338
5.12
0.33
4.79
111.35
339
5.12
0.31
4.81
106.55
340
5.12
0.30
4.82
101.73
341
5.12
0.29
4.83
96.89
342
5.12
0.27
4.85
92.05
343
5.12
0.26
4.86
87.18
344
5.12
0.25
4.87
82.31
345
5.12
0.23
4.89
77.42
346
5.12
0.22
4.90
72.52
347
5.12
0.20
4.92
67.60
348
5.12
0.19
4.93
62.67
349
5.12
0.18
4.94
57.73
350
5.12
0.16
4.96
52.77
351
5.12
0.15
4.97
47.80
352
5.12
0.13
4.99
42.81
353
5.12
0.12
5.00
37.81
354
5.12
0.11
5.01
32.80
355
5.12
0.09
5.03
27.77
356
5.12
0.08
5.04
22.73
357
5.12
0.06
5.06
17.68
358
5.12
0.05
5.07
12.61
359
5.12
0.04
5.08
7.52
360
5.12
0.02
5.10
2.42
361
2.43
0.01
2.42
0.00
Totals
1,845.63
686.63
1,159.00

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