Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 5.70  
 

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
5.70
4.10
1.60
1,157.40
2
5.70
4.10
1.60
1,155.80
3
5.70
4.09
1.61
1,154.20
4
5.70
4.09
1.61
1,152.59
5
5.70
4.08
1.62
1,150.97
6
5.70
4.08
1.62
1,149.34
7
5.70
4.07
1.63
1,147.71
8
5.70
4.06
1.64
1,146.08
9
5.70
4.06
1.64
1,144.44
10
5.70
4.05
1.65
1,142.79
11
5.70
4.05
1.65
1,141.14
12
5.70
4.04
1.66
1,139.48
13
5.70
4.04
1.66
1,137.82
14
5.70
4.03
1.67
1,136.15
15
5.70
4.02
1.68
1,134.47
16
5.70
4.02
1.68
1,132.79
17
5.70
4.01
1.69
1,131.10
18
5.70
4.01
1.69
1,129.41
19
5.70
4.00
1.70
1,127.71
20
5.70
3.99
1.71
1,126.00
21
5.70
3.99
1.71
1,124.29
22
5.70
3.98
1.72
1,122.57
23
5.70
3.98
1.72
1,120.84
24
5.70
3.97
1.73
1,119.11
25
5.70
3.96
1.74
1,117.38
26
5.70
3.96
1.74
1,115.64
27
5.70
3.95
1.75
1,113.89
28
5.70
3.95
1.75
1,112.13
29
5.70
3.94
1.76
1,110.37
30
5.70
3.93
1.77
1,108.60
31
5.70
3.93
1.77
1,106.83
32
5.70
3.92
1.78
1,105.05
33
5.70
3.91
1.79
1,103.26
34
5.70
3.91
1.79
1,101.47
35
5.70
3.90
1.80
1,099.67
36
5.70
3.89
1.81
1,097.87
37
5.70
3.89
1.81
1,096.05
38
5.70
3.88
1.82
1,094.24
39
5.70
3.88
1.82
1,092.41
40
5.70
3.87
1.83
1,090.58
41
5.70
3.86
1.84
1,088.74
42
5.70
3.86
1.84
1,086.90
43
5.70
3.85
1.85
1,085.05
44
5.70
3.84
1.86
1,083.19
45
5.70
3.84
1.86
1,081.33
46
5.70
3.83
1.87
1,079.46
47
5.70
3.82
1.88
1,077.58
48
5.70
3.82
1.88
1,075.70
49
5.70
3.81
1.89
1,073.81
50
5.70
3.80
1.90
1,071.91
51
5.70
3.80
1.90
1,070.01
52
5.70
3.79
1.91
1,068.10
53
5.70
3.78
1.92
1,066.18
54
5.70
3.78
1.92
1,064.25
55
5.70
3.77
1.93
1,062.32
56
5.70
3.76
1.94
1,060.39
57
5.70
3.76
1.94
1,058.44
58
5.70
3.75
1.95
1,056.49
59
5.70
3.74
1.96
1,054.53
60
5.70
3.73
1.97
1,052.57
61
5.70
3.73
1.97
1,050.59
62
5.70
3.72
1.98
1,048.62
63
5.70
3.71
1.99
1,046.63
64
5.70
3.71
1.99
1,044.64
65
5.70
3.70
2.00
1,042.64
66
5.70
3.69
2.01
1,040.63
67
5.70
3.69
2.01
1,038.61
68
5.70
3.68
2.02
1,036.59
69
5.70
3.67
2.03
1,034.56
70
5.70
3.66
2.04
1,032.53
71
5.70
3.66
2.04
1,030.48
72
5.70
3.65
2.05
1,028.43
73
5.70
3.64
2.06
1,026.38
74
5.70
3.64
2.06
1,024.31
75
5.70
3.63
2.07
1,022.24
76
5.70
3.62
2.08
1,020.16
77
5.70
3.61
2.09
1,018.07
78
5.70
3.61
2.09
1,015.98
79
5.70
3.60
2.10
1,013.88
80
5.70
3.59
2.11
1,011.77
81
5.70
3.58
2.12
1,009.65
82
5.70
3.58
2.12
1,007.53
83
5.70
3.57
2.13
1,005.40
84
5.70
3.56
2.14
1,003.26
85
5.70
3.55
2.15
1,001.11
86
5.70
3.55
2.15
998.96
87
5.70
3.54
2.16
996.79
88
5.70
3.53
2.17
994.62
89
5.70
3.52
2.18
992.45
90
5.70
3.51
2.19
990.26
91
5.70
3.51
2.19
988.07
92
5.70
3.50
2.20
985.87
93
5.70
3.49
2.21
983.66
94
5.70
3.48
2.22
981.44
95
5.70
3.48
2.22
979.22
96
5.70
3.47
2.23
976.99
97
5.70
3.46
2.24
974.75
98
5.70
3.45
2.25
972.50
99
5.70
3.44
2.26
970.24
100
5.70
3.44
2.26
967.98
101
5.70
3.43
2.27
965.71
102
5.70
3.42
2.28
963.43
103
5.70
3.41
2.29
961.14
104
5.70
3.40
2.30
958.84
105
5.70
3.40
2.30
956.54
106
5.70
3.39
2.31
954.23
107
5.70
3.38
2.32
951.91
108
5.70
3.37
2.33
949.58
109
5.70
3.36
2.34
947.24
110
5.70
3.35
2.35
944.90
111
5.70
3.35
2.35
942.54
112
5.70
3.34
2.36
940.18
113
5.70
3.33
2.37
937.81
114
5.70
3.32
2.38
935.43
115
5.70
3.31
2.39
933.05
116
5.70
3.30
2.40
930.65
117
5.70
3.30
2.40
928.25
118
5.70
3.29
2.41
925.83
119
5.70
3.28
2.42
923.41
120
5.70
3.27
2.43
920.98
121
5.70
3.26
2.44
918.55
122
5.70
3.25
2.45
916.10
123
5.70
3.24
2.46
913.64
124
5.70
3.24
2.46
911.18
125
5.70
3.23
2.47
908.71
126
5.70
3.22
2.48
906.22
127
5.70
3.21
2.49
903.73
128
5.70
3.20
2.50
901.23
129
5.70
3.19
2.51
898.73
130
5.70
3.18
2.52
896.21
131
5.70
3.17
2.53
893.68
132
5.70
3.17
2.53
891.15
133
5.70
3.16
2.54
888.60
134
5.70
3.15
2.55
886.05
135
5.70
3.14
2.56
883.49
136
5.70
3.13
2.57
880.92
137
5.70
3.12
2.58
878.34
138
5.70
3.11
2.59
875.75
139
5.70
3.10
2.60
873.15
140
5.70
3.09
2.61
870.54
141
5.70
3.08
2.62
867.93
142
5.70
3.07
2.63
865.30
143
5.70
3.06
2.64
862.67
144
5.70
3.06
2.64
860.02
145
5.70
3.05
2.65
857.37
146
5.70
3.04
2.66
854.70
147
5.70
3.03
2.67
852.03
148
5.70
3.02
2.68
849.35
149
5.70
3.01
2.69
846.66
150
5.70
3.00
2.70
843.95
151
5.70
2.99
2.71
841.24
152
5.70
2.98
2.72
838.52
153
5.70
2.97
2.73
835.79
154
5.70
2.96
2.74
833.05
155
5.70
2.95
2.75
830.30
156
5.70
2.94
2.76
827.54
157
5.70
2.93
2.77
824.77
158
5.70
2.92
2.78
822.00
159
5.70
2.91
2.79
819.21
160
5.70
2.90
2.80
816.41
161
5.70
2.89
2.81
813.60
162
5.70
2.88
2.82
810.78
163
5.70
2.87
2.83
807.95
164
5.70
2.86
2.84
805.11
165
5.70
2.85
2.85
802.27
166
5.70
2.84
2.86
799.41
167
5.70
2.83
2.87
796.54
168
5.70
2.82
2.88
793.66
169
5.70
2.81
2.89
790.77
170
5.70
2.80
2.90
787.87
171
5.70
2.79
2.91
784.96
172
5.70
2.78
2.92
782.04
173
5.70
2.77
2.93
779.11
174
5.70
2.76
2.94
776.17
175
5.70
2.75
2.95
773.22
176
5.70
2.74
2.96
770.26
177
5.70
2.73
2.97
767.29
178
5.70
2.72
2.98
764.30
179
5.70
2.71
2.99
761.31
180
5.70
2.70
3.00
758.31
181
5.70
2.69
3.01
755.29
182
5.70
2.67
3.03
752.27
183
5.70
2.66
3.04
749.23
184
5.70
2.65
3.05
746.18
185
5.70
2.64
3.06
743.13
186
5.70
2.63
3.07
740.06
187
5.70
2.62
3.08
736.98
188
5.70
2.61
3.09
733.89
189
5.70
2.60
3.10
730.79
190
5.70
2.59
3.11
727.68
191
5.70
2.58
3.12
724.56
192
5.70
2.57
3.13
721.42
193
5.70
2.56
3.14
718.28
194
5.70
2.54
3.16
715.12
195
5.70
2.53
3.17
711.95
196
5.70
2.52
3.18
708.77
197
5.70
2.51
3.19
705.58
198
5.70
2.50
3.20
702.38
199
5.70
2.49
3.21
699.17
200
5.70
2.48
3.22
695.95
201
5.70
2.46
3.24
692.71
202
5.70
2.45
3.25
689.47
203
5.70
2.44
3.26
686.21
204
5.70
2.43
3.27
682.94
205
5.70
2.42
3.28
679.66
206
5.70
2.41
3.29
676.36
207
5.70
2.40
3.30
673.06
208
5.70
2.38
3.32
669.74
209
5.70
2.37
3.33
666.42
210
5.70
2.36
3.34
663.08
211
5.70
2.35
3.35
659.72
212
5.70
2.34
3.36
656.36
213
5.70
2.32
3.38
652.98
214
5.70
2.31
3.39
649.60
215
5.70
2.30
3.40
646.20
216
5.70
2.29
3.41
642.79
217
5.70
2.28
3.42
639.36
218
5.70
2.26
3.44
635.93
219
5.70
2.25
3.45
632.48
220
5.70
2.24
3.46
629.02
221
5.70
2.23
3.47
625.55
222
5.70
2.22
3.48
622.06
223
5.70
2.20
3.50
618.57
224
5.70
2.19
3.51
615.06
225
5.70
2.18
3.52
611.54
226
5.70
2.17
3.53
608.00
227
5.70
2.15
3.55
604.45
228
5.70
2.14
3.56
600.90
229
5.70
2.13
3.57
597.32
230
5.70
2.12
3.58
593.74
231
5.70
2.10
3.60
590.14
232
5.70
2.09
3.61
586.53
233
5.70
2.08
3.62
582.91
234
5.70
2.06
3.64
579.27
235
5.70
2.05
3.65
575.63
236
5.70
2.04
3.66
571.96
237
5.70
2.03
3.67
568.29
238
5.70
2.01
3.69
564.60
239
5.70
2.00
3.70
560.90
240
5.70
1.99
3.71
557.19
241
5.70
1.97
3.73
553.46
242
5.70
1.96
3.74
549.72
243
5.70
1.95
3.75
545.97
244
5.70
1.93
3.77
542.20
245
5.70
1.92
3.78
538.42
246
5.70
1.91
3.79
534.63
247
5.70
1.89
3.81
530.82
248
5.70
1.88
3.82
527.00
249
5.70
1.87
3.83
523.17
250
5.70
1.85
3.85
519.32
251
5.70
1.84
3.86
515.46
252
5.70
1.83
3.87
511.59
253
5.70
1.81
3.89
507.70
254
5.70
1.80
3.90
503.80
255
5.70
1.78
3.92
499.88
256
5.70
1.77
3.93
495.95
257
5.70
1.76
3.94
492.01
258
5.70
1.74
3.96
488.05
259
5.70
1.73
3.97
484.08
260
5.70
1.71
3.99
480.09
261
5.70
1.70
4.00
476.09
262
5.70
1.69
4.01
472.08
263
5.70
1.67
4.03
468.05
264
5.70
1.66
4.04
464.01
265
5.70
1.64
4.06
459.95
266
5.70
1.63
4.07
455.88
267
5.70
1.61
4.09
451.80
268
5.70
1.60
4.10
447.70
269
5.70
1.59
4.11
443.58
270
5.70
1.57
4.13
439.45
271
5.70
1.56
4.14
435.31
272
5.70
1.54
4.16
431.15
273
5.70
1.53
4.17
426.98
274
5.70
1.51
4.19
422.79
275
5.70
1.50
4.20
418.59
276
5.70
1.48
4.22
414.37
277
5.70
1.47
4.23
410.14
278
5.70
1.45
4.25
405.89
279
5.70
1.44
4.26
401.63
280
5.70
1.42
4.28
397.35
281
5.70
1.41
4.29
393.06
282
5.70
1.39
4.31
388.75
283
5.70
1.38
4.32
384.43
284
5.70
1.36
4.34
380.09
285
5.70
1.35
4.35
375.74
286
5.70
1.33
4.37
371.37
287
5.70
1.32
4.38
366.98
288
5.70
1.30
4.40
362.58
289
5.70
1.28
4.42
358.17
290
5.70
1.27
4.43
353.73
291
5.70
1.25
4.45
349.29
292
5.70
1.24
4.46
344.82
293
5.70
1.22
4.48
340.34
294
5.70
1.21
4.49
335.85
295
5.70
1.19
4.51
331.34
296
5.70
1.17
4.53
326.81
297
5.70
1.16
4.54
322.27
298
5.70
1.14
4.56
317.71
299
5.70
1.13
4.57
313.14
300
5.70
1.11
4.59
308.55
301
5.70
1.09
4.61
303.94
302
5.70
1.08
4.62
299.32
303
5.70
1.06
4.64
294.68
304
5.70
1.04
4.66
290.02
305
5.70
1.03
4.67
285.35
306
5.70
1.01
4.69
280.66
307
5.70
0.99
4.71
275.95
308
5.70
0.98
4.72
271.23
309
5.70
0.96
4.74
266.49
310
5.70
0.94
4.76
261.73
311
5.70
0.93
4.77
256.96
312
5.70
0.91
4.79
252.17
313
5.70
0.89
4.81
247.36
314
5.70
0.88
4.82
242.54
315
5.70
0.86
4.84
237.70
316
5.70
0.84
4.86
232.84
317
5.70
0.82
4.88
227.96
318
5.70
0.81
4.89
223.07
319
5.70
0.79
4.91
218.16
320
5.70
0.77
4.93
213.23
321
5.70
0.76
4.94
208.29
322
5.70
0.74
4.96
203.33
323
5.70
0.72
4.98
198.35
324
5.70
0.70
5.00
193.35
325
5.70
0.68
5.02
188.33
326
5.70
0.67
5.03
183.30
327
5.70
0.65
5.05
178.25
328
5.70
0.63
5.07
173.18
329
5.70
0.61
5.09
168.10
330
5.70
0.60
5.10
162.99
331
5.70
0.58
5.12
157.87
332
5.70
0.56
5.14
152.73
333
5.70
0.54
5.16
147.57
334
5.70
0.52
5.18
142.39
335
5.70
0.50
5.20
137.20
336
5.70
0.49
5.21
131.98
337
5.70
0.47
5.23
126.75
338
5.70
0.45
5.25
121.50
339
5.70
0.43
5.27
116.23
340
5.70
0.41
5.29
110.94
341
5.70
0.39
5.31
105.63
342
5.70
0.37
5.33
100.31
343
5.70
0.36
5.34
94.96
344
5.70
0.34
5.36
89.60
345
5.70
0.32
5.38
84.22
346
5.70
0.30
5.40
78.81
347
5.70
0.28
5.42
73.39
348
5.70
0.26
5.44
67.95
349
5.70
0.24
5.46
62.49
350
5.70
0.22
5.48
57.01
351
5.70
0.20
5.50
51.52
352
5.70
0.18
5.52
46.00
353
5.70
0.16
5.54
40.46
354
5.70
0.14
5.56
34.91
355
5.70
0.12
5.58
29.33
356
5.70
0.10
5.60
23.73
357
5.70
0.08
5.62
18.12
358
5.70
0.06
5.64
12.48
359
5.70
0.04
5.66
6.83
360
5.70
0.02
5.68
1.15
361
1.15
0.00
1.15
0.00
Totals
2,053.15
894.15
1,159.00

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