Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 6.13  
 

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
6.13
4.71
1.42
1,157.58
2
6.13
4.70
1.43
1,156.15
3
6.13
4.70
1.43
1,154.72
4
6.13
4.69
1.44
1,153.28
5
6.13
4.69
1.44
1,151.83
6
6.13
4.68
1.45
1,150.38
7
6.13
4.67
1.46
1,148.93
8
6.13
4.67
1.46
1,147.46
9
6.13
4.66
1.47
1,146.00
10
6.13
4.66
1.47
1,144.52
11
6.13
4.65
1.48
1,143.04
12
6.13
4.64
1.49
1,141.55
13
6.13
4.64
1.49
1,140.06
14
6.13
4.63
1.50
1,138.56
15
6.13
4.63
1.50
1,137.06
16
6.13
4.62
1.51
1,135.55
17
6.13
4.61
1.52
1,134.03
18
6.13
4.61
1.52
1,132.51
19
6.13
4.60
1.53
1,130.98
20
6.13
4.59
1.54
1,129.44
21
6.13
4.59
1.54
1,127.90
22
6.13
4.58
1.55
1,126.35
23
6.13
4.58
1.55
1,124.80
24
6.13
4.57
1.56
1,123.24
25
6.13
4.56
1.57
1,121.67
26
6.13
4.56
1.57
1,120.10
27
6.13
4.55
1.58
1,118.52
28
6.13
4.54
1.59
1,116.93
29
6.13
4.54
1.59
1,115.34
30
6.13
4.53
1.60
1,113.74
31
6.13
4.52
1.61
1,112.14
32
6.13
4.52
1.61
1,110.53
33
6.13
4.51
1.62
1,108.91
34
6.13
4.50
1.63
1,107.28
35
6.13
4.50
1.63
1,105.65
36
6.13
4.49
1.64
1,104.01
37
6.13
4.49
1.64
1,102.37
38
6.13
4.48
1.65
1,100.72
39
6.13
4.47
1.66
1,099.06
40
6.13
4.46
1.67
1,097.39
41
6.13
4.46
1.67
1,095.72
42
6.13
4.45
1.68
1,094.04
43
6.13
4.44
1.69
1,092.36
44
6.13
4.44
1.69
1,090.66
45
6.13
4.43
1.70
1,088.96
46
6.13
4.42
1.71
1,087.26
47
6.13
4.42
1.71
1,085.55
48
6.13
4.41
1.72
1,083.83
49
6.13
4.40
1.73
1,082.10
50
6.13
4.40
1.73
1,080.36
51
6.13
4.39
1.74
1,078.62
52
6.13
4.38
1.75
1,076.88
53
6.13
4.37
1.76
1,075.12
54
6.13
4.37
1.76
1,073.36
55
6.13
4.36
1.77
1,071.59
56
6.13
4.35
1.78
1,069.81
57
6.13
4.35
1.78
1,068.03
58
6.13
4.34
1.79
1,066.24
59
6.13
4.33
1.80
1,064.44
60
6.13
4.32
1.81
1,062.63
61
6.13
4.32
1.81
1,060.82
62
6.13
4.31
1.82
1,059.00
63
6.13
4.30
1.83
1,057.17
64
6.13
4.29
1.84
1,055.34
65
6.13
4.29
1.84
1,053.49
66
6.13
4.28
1.85
1,051.64
67
6.13
4.27
1.86
1,049.79
68
6.13
4.26
1.87
1,047.92
69
6.13
4.26
1.87
1,046.05
70
6.13
4.25
1.88
1,044.17
71
6.13
4.24
1.89
1,042.28
72
6.13
4.23
1.90
1,040.38
73
6.13
4.23
1.90
1,038.48
74
6.13
4.22
1.91
1,036.57
75
6.13
4.21
1.92
1,034.65
76
6.13
4.20
1.93
1,032.72
77
6.13
4.20
1.93
1,030.79
78
6.13
4.19
1.94
1,028.85
79
6.13
4.18
1.95
1,026.90
80
6.13
4.17
1.96
1,024.94
81
6.13
4.16
1.97
1,022.97
82
6.13
4.16
1.97
1,021.00
83
6.13
4.15
1.98
1,019.01
84
6.13
4.14
1.99
1,017.02
85
6.13
4.13
2.00
1,015.03
86
6.13
4.12
2.01
1,013.02
87
6.13
4.12
2.01
1,011.01
88
6.13
4.11
2.02
1,008.98
89
6.13
4.10
2.03
1,006.95
90
6.13
4.09
2.04
1,004.91
91
6.13
4.08
2.05
1,002.86
92
6.13
4.07
2.06
1,000.81
93
6.13
4.07
2.06
998.74
94
6.13
4.06
2.07
996.67
95
6.13
4.05
2.08
994.59
96
6.13
4.04
2.09
992.50
97
6.13
4.03
2.10
990.40
98
6.13
4.02
2.11
988.30
99
6.13
4.01
2.12
986.18
100
6.13
4.01
2.12
984.06
101
6.13
4.00
2.13
981.93
102
6.13
3.99
2.14
979.79
103
6.13
3.98
2.15
977.64
104
6.13
3.97
2.16
975.48
105
6.13
3.96
2.17
973.31
106
6.13
3.95
2.18
971.13
107
6.13
3.95
2.18
968.95
108
6.13
3.94
2.19
966.76
109
6.13
3.93
2.20
964.55
110
6.13
3.92
2.21
962.34
111
6.13
3.91
2.22
960.12
112
6.13
3.90
2.23
957.89
113
6.13
3.89
2.24
955.65
114
6.13
3.88
2.25
953.41
115
6.13
3.87
2.26
951.15
116
6.13
3.86
2.27
948.88
117
6.13
3.85
2.28
946.61
118
6.13
3.85
2.28
944.32
119
6.13
3.84
2.29
942.03
120
6.13
3.83
2.30
939.73
121
6.13
3.82
2.31
937.41
122
6.13
3.81
2.32
935.09
123
6.13
3.80
2.33
932.76
124
6.13
3.79
2.34
930.42
125
6.13
3.78
2.35
928.07
126
6.13
3.77
2.36
925.71
127
6.13
3.76
2.37
923.34
128
6.13
3.75
2.38
920.96
129
6.13
3.74
2.39
918.57
130
6.13
3.73
2.40
916.18
131
6.13
3.72
2.41
913.77
132
6.13
3.71
2.42
911.35
133
6.13
3.70
2.43
908.92
134
6.13
3.69
2.44
906.48
135
6.13
3.68
2.45
904.04
136
6.13
3.67
2.46
901.58
137
6.13
3.66
2.47
899.11
138
6.13
3.65
2.48
896.64
139
6.13
3.64
2.49
894.15
140
6.13
3.63
2.50
891.65
141
6.13
3.62
2.51
889.14
142
6.13
3.61
2.52
886.62
143
6.13
3.60
2.53
884.10
144
6.13
3.59
2.54
881.56
145
6.13
3.58
2.55
879.01
146
6.13
3.57
2.56
876.45
147
6.13
3.56
2.57
873.88
148
6.13
3.55
2.58
871.30
149
6.13
3.54
2.59
868.71
150
6.13
3.53
2.60
866.11
151
6.13
3.52
2.61
863.50
152
6.13
3.51
2.62
860.88
153
6.13
3.50
2.63
858.24
154
6.13
3.49
2.64
855.60
155
6.13
3.48
2.65
852.95
156
6.13
3.47
2.66
850.28
157
6.13
3.45
2.68
847.61
158
6.13
3.44
2.69
844.92
159
6.13
3.43
2.70
842.22
160
6.13
3.42
2.71
839.51
161
6.13
3.41
2.72
836.79
162
6.13
3.40
2.73
834.06
163
6.13
3.39
2.74
831.32
164
6.13
3.38
2.75
828.57
165
6.13
3.37
2.76
825.80
166
6.13
3.35
2.78
823.03
167
6.13
3.34
2.79
820.24
168
6.13
3.33
2.80
817.45
169
6.13
3.32
2.81
814.64
170
6.13
3.31
2.82
811.82
171
6.13
3.30
2.83
808.98
172
6.13
3.29
2.84
806.14
173
6.13
3.27
2.86
803.29
174
6.13
3.26
2.87
800.42
175
6.13
3.25
2.88
797.54
176
6.13
3.24
2.89
794.65
177
6.13
3.23
2.90
791.75
178
6.13
3.22
2.91
788.84
179
6.13
3.20
2.93
785.91
180
6.13
3.19
2.94
782.97
181
6.13
3.18
2.95
780.02
182
6.13
3.17
2.96
777.06
183
6.13
3.16
2.97
774.09
184
6.13
3.14
2.99
771.10
185
6.13
3.13
3.00
768.11
186
6.13
3.12
3.01
765.10
187
6.13
3.11
3.02
762.07
188
6.13
3.10
3.03
759.04
189
6.13
3.08
3.05
755.99
190
6.13
3.07
3.06
752.94
191
6.13
3.06
3.07
749.86
192
6.13
3.05
3.08
746.78
193
6.13
3.03
3.10
743.68
194
6.13
3.02
3.11
740.58
195
6.13
3.01
3.12
737.45
196
6.13
3.00
3.13
734.32
197
6.13
2.98
3.15
731.17
198
6.13
2.97
3.16
728.01
199
6.13
2.96
3.17
724.84
200
6.13
2.94
3.19
721.66
201
6.13
2.93
3.20
718.46
202
6.13
2.92
3.21
715.25
203
6.13
2.91
3.22
712.02
204
6.13
2.89
3.24
708.78
205
6.13
2.88
3.25
705.53
206
6.13
2.87
3.26
702.27
207
6.13
2.85
3.28
698.99
208
6.13
2.84
3.29
695.70
209
6.13
2.83
3.30
692.40
210
6.13
2.81
3.32
689.08
211
6.13
2.80
3.33
685.75
212
6.13
2.79
3.34
682.41
213
6.13
2.77
3.36
679.05
214
6.13
2.76
3.37
675.68
215
6.13
2.74
3.39
672.29
216
6.13
2.73
3.40
668.89
217
6.13
2.72
3.41
665.48
218
6.13
2.70
3.43
662.06
219
6.13
2.69
3.44
658.62
220
6.13
2.68
3.45
655.16
221
6.13
2.66
3.47
651.69
222
6.13
2.65
3.48
648.21
223
6.13
2.63
3.50
644.71
224
6.13
2.62
3.51
641.20
225
6.13
2.60
3.53
637.68
226
6.13
2.59
3.54
634.14
227
6.13
2.58
3.55
630.58
228
6.13
2.56
3.57
627.02
229
6.13
2.55
3.58
623.43
230
6.13
2.53
3.60
619.84
231
6.13
2.52
3.61
616.22
232
6.13
2.50
3.63
612.60
233
6.13
2.49
3.64
608.96
234
6.13
2.47
3.66
605.30
235
6.13
2.46
3.67
601.63
236
6.13
2.44
3.69
597.94
237
6.13
2.43
3.70
594.24
238
6.13
2.41
3.72
590.53
239
6.13
2.40
3.73
586.80
240
6.13
2.38
3.75
583.05
241
6.13
2.37
3.76
579.29
242
6.13
2.35
3.78
575.51
243
6.13
2.34
3.79
571.72
244
6.13
2.32
3.81
567.91
245
6.13
2.31
3.82
564.09
246
6.13
2.29
3.84
560.25
247
6.13
2.28
3.85
556.40
248
6.13
2.26
3.87
552.53
249
6.13
2.24
3.89
548.64
250
6.13
2.23
3.90
544.74
251
6.13
2.21
3.92
540.82
252
6.13
2.20
3.93
536.89
253
6.13
2.18
3.95
532.94
254
6.13
2.17
3.96
528.98
255
6.13
2.15
3.98
525.00
256
6.13
2.13
4.00
521.00
257
6.13
2.12
4.01
516.98
258
6.13
2.10
4.03
512.96
259
6.13
2.08
4.05
508.91
260
6.13
2.07
4.06
504.85
261
6.13
2.05
4.08
500.77
262
6.13
2.03
4.10
496.67
263
6.13
2.02
4.11
492.56
264
6.13
2.00
4.13
488.43
265
6.13
1.98
4.15
484.28
266
6.13
1.97
4.16
480.12
267
6.13
1.95
4.18
475.94
268
6.13
1.93
4.20
471.75
269
6.13
1.92
4.21
467.53
270
6.13
1.90
4.23
463.30
271
6.13
1.88
4.25
459.05
272
6.13
1.86
4.27
454.79
273
6.13
1.85
4.28
450.51
274
6.13
1.83
4.30
446.21
275
6.13
1.81
4.32
441.89
276
6.13
1.80
4.33
437.55
277
6.13
1.78
4.35
433.20
278
6.13
1.76
4.37
428.83
279
6.13
1.74
4.39
424.44
280
6.13
1.72
4.41
420.04
281
6.13
1.71
4.42
415.61
282
6.13
1.69
4.44
411.17
283
6.13
1.67
4.46
406.71
284
6.13
1.65
4.48
402.24
285
6.13
1.63
4.50
397.74
286
6.13
1.62
4.51
393.23
287
6.13
1.60
4.53
388.69
288
6.13
1.58
4.55
384.14
289
6.13
1.56
4.57
379.57
290
6.13
1.54
4.59
374.99
291
6.13
1.52
4.61
370.38
292
6.13
1.50
4.63
365.75
293
6.13
1.49
4.64
361.11
294
6.13
1.47
4.66
356.45
295
6.13
1.45
4.68
351.76
296
6.13
1.43
4.70
347.06
297
6.13
1.41
4.72
342.34
298
6.13
1.39
4.74
337.60
299
6.13
1.37
4.76
332.85
300
6.13
1.35
4.78
328.07
301
6.13
1.33
4.80
323.27
302
6.13
1.31
4.82
318.45
303
6.13
1.29
4.84
313.62
304
6.13
1.27
4.86
308.76
305
6.13
1.25
4.88
303.89
306
6.13
1.23
4.90
298.99
307
6.13
1.21
4.92
294.07
308
6.13
1.19
4.94
289.14
309
6.13
1.17
4.96
284.18
310
6.13
1.15
4.98
279.21
311
6.13
1.13
5.00
274.21
312
6.13
1.11
5.02
269.20
313
6.13
1.09
5.04
264.16
314
6.13
1.07
5.06
259.10
315
6.13
1.05
5.08
254.03
316
6.13
1.03
5.10
248.93
317
6.13
1.01
5.12
243.81
318
6.13
0.99
5.14
238.67
319
6.13
0.97
5.16
233.51
320
6.13
0.95
5.18
228.33
321
6.13
0.93
5.20
223.13
322
6.13
0.91
5.22
217.90
323
6.13
0.89
5.24
212.66
324
6.13
0.86
5.27
207.39
325
6.13
0.84
5.29
202.10
326
6.13
0.82
5.31
196.80
327
6.13
0.80
5.33
191.46
328
6.13
0.78
5.35
186.11
329
6.13
0.76
5.37
180.74
330
6.13
0.73
5.40
175.34
331
6.13
0.71
5.42
169.93
332
6.13
0.69
5.44
164.49
333
6.13
0.67
5.46
159.02
334
6.13
0.65
5.48
153.54
335
6.13
0.62
5.51
148.03
336
6.13
0.60
5.53
142.50
337
6.13
0.58
5.55
136.95
338
6.13
0.56
5.57
131.38
339
6.13
0.53
5.60
125.78
340
6.13
0.51
5.62
120.16
341
6.13
0.49
5.64
114.52
342
6.13
0.47
5.66
108.86
343
6.13
0.44
5.69
103.17
344
6.13
0.42
5.71
97.46
345
6.13
0.40
5.73
91.73
346
6.13
0.37
5.76
85.97
347
6.13
0.35
5.78
80.19
348
6.13
0.33
5.80
74.38
349
6.13
0.30
5.83
68.56
350
6.13
0.28
5.85
62.70
351
6.13
0.25
5.88
56.83
352
6.13
0.23
5.90
50.93
353
6.13
0.21
5.92
45.01
354
6.13
0.18
5.95
39.06
355
6.13
0.16
5.97
33.09
356
6.13
0.13
6.00
27.09
357
6.13
0.11
6.02
21.07
358
6.13
0.09
6.04
15.03
359
6.13
0.06
6.07
8.96
360
6.13
0.04
6.09
2.87
361
2.88
0.01
2.87
0.00
Totals
2,209.68
1,050.68
1,159.00

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