Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 7.88  
 

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
7.88
6.95
0.93
1,169.07
2
7.88
6.94
0.94
1,168.13
3
7.88
6.94
0.94
1,167.18
4
7.88
6.93
0.95
1,166.23
5
7.88
6.92
0.96
1,165.28
6
7.88
6.92
0.96
1,164.32
7
7.88
6.91
0.97
1,163.35
8
7.88
6.91
0.97
1,162.38
9
7.88
6.90
0.98
1,161.40
10
7.88
6.90
0.98
1,160.42
11
7.88
6.89
0.99
1,159.43
12
7.88
6.88
1.00
1,158.43
13
7.88
6.88
1.00
1,157.43
14
7.88
6.87
1.01
1,156.42
15
7.88
6.87
1.01
1,155.41
16
7.88
6.86
1.02
1,154.39
17
7.88
6.85
1.03
1,153.36
18
7.88
6.85
1.03
1,152.33
19
7.88
6.84
1.04
1,151.29
20
7.88
6.84
1.04
1,150.25
21
7.88
6.83
1.05
1,149.20
22
7.88
6.82
1.06
1,148.14
23
7.88
6.82
1.06
1,147.08
24
7.88
6.81
1.07
1,146.01
25
7.88
6.80
1.08
1,144.93
26
7.88
6.80
1.08
1,143.85
27
7.88
6.79
1.09
1,142.76
28
7.88
6.79
1.09
1,141.67
29
7.88
6.78
1.10
1,140.56
30
7.88
6.77
1.11
1,139.46
31
7.88
6.77
1.11
1,138.34
32
7.88
6.76
1.12
1,137.22
33
7.88
6.75
1.13
1,136.09
34
7.88
6.75
1.13
1,134.96
35
7.88
6.74
1.14
1,133.82
36
7.88
6.73
1.15
1,132.67
37
7.88
6.73
1.15
1,131.52
38
7.88
6.72
1.16
1,130.35
39
7.88
6.71
1.17
1,129.19
40
7.88
6.70
1.18
1,128.01
41
7.88
6.70
1.18
1,126.83
42
7.88
6.69
1.19
1,125.64
43
7.88
6.68
1.20
1,124.44
44
7.88
6.68
1.20
1,123.24
45
7.88
6.67
1.21
1,122.03
46
7.88
6.66
1.22
1,120.81
47
7.88
6.65
1.23
1,119.58
48
7.88
6.65
1.23
1,118.35
49
7.88
6.64
1.24
1,117.11
50
7.88
6.63
1.25
1,115.86
51
7.88
6.63
1.25
1,114.61
52
7.88
6.62
1.26
1,113.35
53
7.88
6.61
1.27
1,112.08
54
7.88
6.60
1.28
1,110.80
55
7.88
6.60
1.28
1,109.52
56
7.88
6.59
1.29
1,108.22
57
7.88
6.58
1.30
1,106.92
58
7.88
6.57
1.31
1,105.62
59
7.88
6.56
1.32
1,104.30
60
7.88
6.56
1.32
1,102.98
61
7.88
6.55
1.33
1,101.65
62
7.88
6.54
1.34
1,100.31
63
7.88
6.53
1.35
1,098.96
64
7.88
6.53
1.35
1,097.61
65
7.88
6.52
1.36
1,096.24
66
7.88
6.51
1.37
1,094.87
67
7.88
6.50
1.38
1,093.49
68
7.88
6.49
1.39
1,092.11
69
7.88
6.48
1.40
1,090.71
70
7.88
6.48
1.40
1,089.31
71
7.88
6.47
1.41
1,087.89
72
7.88
6.46
1.42
1,086.47
73
7.88
6.45
1.43
1,085.04
74
7.88
6.44
1.44
1,083.61
75
7.88
6.43
1.45
1,082.16
76
7.88
6.43
1.45
1,080.71
77
7.88
6.42
1.46
1,079.24
78
7.88
6.41
1.47
1,077.77
79
7.88
6.40
1.48
1,076.29
80
7.88
6.39
1.49
1,074.80
81
7.88
6.38
1.50
1,073.30
82
7.88
6.37
1.51
1,071.79
83
7.88
6.36
1.52
1,070.28
84
7.88
6.35
1.53
1,068.75
85
7.88
6.35
1.53
1,067.22
86
7.88
6.34
1.54
1,065.68
87
7.88
6.33
1.55
1,064.12
88
7.88
6.32
1.56
1,062.56
89
7.88
6.31
1.57
1,060.99
90
7.88
6.30
1.58
1,059.41
91
7.88
6.29
1.59
1,057.82
92
7.88
6.28
1.60
1,056.22
93
7.88
6.27
1.61
1,054.61
94
7.88
6.26
1.62
1,052.99
95
7.88
6.25
1.63
1,051.37
96
7.88
6.24
1.64
1,049.73
97
7.88
6.23
1.65
1,048.08
98
7.88
6.22
1.66
1,046.42
99
7.88
6.21
1.67
1,044.76
100
7.88
6.20
1.68
1,043.08
101
7.88
6.19
1.69
1,041.39
102
7.88
6.18
1.70
1,039.70
103
7.88
6.17
1.71
1,037.99
104
7.88
6.16
1.72
1,036.27
105
7.88
6.15
1.73
1,034.55
106
7.88
6.14
1.74
1,032.81
107
7.88
6.13
1.75
1,031.06
108
7.88
6.12
1.76
1,029.30
109
7.88
6.11
1.77
1,027.53
110
7.88
6.10
1.78
1,025.76
111
7.88
6.09
1.79
1,023.97
112
7.88
6.08
1.80
1,022.17
113
7.88
6.07
1.81
1,020.36
114
7.88
6.06
1.82
1,018.53
115
7.88
6.05
1.83
1,016.70
116
7.88
6.04
1.84
1,014.86
117
7.88
6.03
1.85
1,013.00
118
7.88
6.01
1.87
1,011.14
119
7.88
6.00
1.88
1,009.26
120
7.88
5.99
1.89
1,007.37
121
7.88
5.98
1.90
1,005.48
122
7.88
5.97
1.91
1,003.57
123
7.88
5.96
1.92
1,001.64
124
7.88
5.95
1.93
999.71
125
7.88
5.94
1.94
997.77
126
7.88
5.92
1.96
995.81
127
7.88
5.91
1.97
993.84
128
7.88
5.90
1.98
991.87
129
7.88
5.89
1.99
989.87
130
7.88
5.88
2.00
987.87
131
7.88
5.87
2.01
985.86
132
7.88
5.85
2.03
983.83
133
7.88
5.84
2.04
981.79
134
7.88
5.83
2.05
979.74
135
7.88
5.82
2.06
977.68
136
7.88
5.80
2.08
975.60
137
7.88
5.79
2.09
973.52
138
7.88
5.78
2.10
971.42
139
7.88
5.77
2.11
969.30
140
7.88
5.76
2.12
967.18
141
7.88
5.74
2.14
965.04
142
7.88
5.73
2.15
962.89
143
7.88
5.72
2.16
960.73
144
7.88
5.70
2.18
958.55
145
7.88
5.69
2.19
956.37
146
7.88
5.68
2.20
954.16
147
7.88
5.67
2.21
951.95
148
7.88
5.65
2.23
949.72
149
7.88
5.64
2.24
947.48
150
7.88
5.63
2.25
945.23
151
7.88
5.61
2.27
942.96
152
7.88
5.60
2.28
940.68
153
7.88
5.59
2.29
938.38
154
7.88
5.57
2.31
936.07
155
7.88
5.56
2.32
933.75
156
7.88
5.54
2.34
931.42
157
7.88
5.53
2.35
929.07
158
7.88
5.52
2.36
926.70
159
7.88
5.50
2.38
924.32
160
7.88
5.49
2.39
921.93
161
7.88
5.47
2.41
919.53
162
7.88
5.46
2.42
917.11
163
7.88
5.45
2.43
914.67
164
7.88
5.43
2.45
912.22
165
7.88
5.42
2.46
909.76
166
7.88
5.40
2.48
907.28
167
7.88
5.39
2.49
904.79
168
7.88
5.37
2.51
902.28
169
7.88
5.36
2.52
899.76
170
7.88
5.34
2.54
897.22
171
7.88
5.33
2.55
894.67
172
7.88
5.31
2.57
892.10
173
7.88
5.30
2.58
889.52
174
7.88
5.28
2.60
886.92
175
7.88
5.27
2.61
884.30
176
7.88
5.25
2.63
881.67
177
7.88
5.23
2.65
879.03
178
7.88
5.22
2.66
876.37
179
7.88
5.20
2.68
873.69
180
7.88
5.19
2.69
871.00
181
7.88
5.17
2.71
868.29
182
7.88
5.16
2.72
865.57
183
7.88
5.14
2.74
862.83
184
7.88
5.12
2.76
860.07
185
7.88
5.11
2.77
857.30
186
7.88
5.09
2.79
854.51
187
7.88
5.07
2.81
851.70
188
7.88
5.06
2.82
848.88
189
7.88
5.04
2.84
846.04
190
7.88
5.02
2.86
843.18
191
7.88
5.01
2.87
840.31
192
7.88
4.99
2.89
837.42
193
7.88
4.97
2.91
834.51
194
7.88
4.95
2.93
831.58
195
7.88
4.94
2.94
828.64
196
7.88
4.92
2.96
825.68
197
7.88
4.90
2.98
822.70
198
7.88
4.88
3.00
819.71
199
7.88
4.87
3.01
816.69
200
7.88
4.85
3.03
813.66
201
7.88
4.83
3.05
810.61
202
7.88
4.81
3.07
807.55
203
7.88
4.79
3.09
804.46
204
7.88
4.78
3.10
801.36
205
7.88
4.76
3.12
798.24
206
7.88
4.74
3.14
795.10
207
7.88
4.72
3.16
791.94
208
7.88
4.70
3.18
788.76
209
7.88
4.68
3.20
785.56
210
7.88
4.66
3.22
782.35
211
7.88
4.65
3.23
779.11
212
7.88
4.63
3.25
775.86
213
7.88
4.61
3.27
772.58
214
7.88
4.59
3.29
769.29
215
7.88
4.57
3.31
765.98
216
7.88
4.55
3.33
762.65
217
7.88
4.53
3.35
759.30
218
7.88
4.51
3.37
755.92
219
7.88
4.49
3.39
752.53
220
7.88
4.47
3.41
749.12
221
7.88
4.45
3.43
745.69
222
7.88
4.43
3.45
742.24
223
7.88
4.41
3.47
738.76
224
7.88
4.39
3.49
735.27
225
7.88
4.37
3.51
731.76
226
7.88
4.34
3.54
728.22
227
7.88
4.32
3.56
724.66
228
7.88
4.30
3.58
721.09
229
7.88
4.28
3.60
717.49
230
7.88
4.26
3.62
713.87
231
7.88
4.24
3.64
710.23
232
7.88
4.22
3.66
706.56
233
7.88
4.20
3.68
702.88
234
7.88
4.17
3.71
699.17
235
7.88
4.15
3.73
695.44
236
7.88
4.13
3.75
691.69
237
7.88
4.11
3.77
687.92
238
7.88
4.08
3.80
684.12
239
7.88
4.06
3.82
680.31
240
7.88
4.04
3.84
676.47
241
7.88
4.02
3.86
672.60
242
7.88
3.99
3.89
668.72
243
7.88
3.97
3.91
664.81
244
7.88
3.95
3.93
660.87
245
7.88
3.92
3.96
656.92
246
7.88
3.90
3.98
652.94
247
7.88
3.88
4.00
648.93
248
7.88
3.85
4.03
644.91
249
7.88
3.83
4.05
640.86
250
7.88
3.81
4.07
636.78
251
7.88
3.78
4.10
632.68
252
7.88
3.76
4.12
628.56
253
7.88
3.73
4.15
624.41
254
7.88
3.71
4.17
620.24
255
7.88
3.68
4.20
616.04
256
7.88
3.66
4.22
611.82
257
7.88
3.63
4.25
607.57
258
7.88
3.61
4.27
603.30
259
7.88
3.58
4.30
599.00
260
7.88
3.56
4.32
594.68
261
7.88
3.53
4.35
590.33
262
7.88
3.51
4.37
585.95
263
7.88
3.48
4.40
581.55
264
7.88
3.45
4.43
577.13
265
7.88
3.43
4.45
572.67
266
7.88
3.40
4.48
568.19
267
7.88
3.37
4.51
563.69
268
7.88
3.35
4.53
559.15
269
7.88
3.32
4.56
554.59
270
7.88
3.29
4.59
550.01
271
7.88
3.27
4.61
545.39
272
7.88
3.24
4.64
540.75
273
7.88
3.21
4.67
536.08
274
7.88
3.18
4.70
531.38
275
7.88
3.16
4.72
526.66
276
7.88
3.13
4.75
521.91
277
7.88
3.10
4.78
517.12
278
7.88
3.07
4.81
512.32
279
7.88
3.04
4.84
507.48
280
7.88
3.01
4.87
502.61
281
7.88
2.98
4.90
497.71
282
7.88
2.96
4.92
492.79
283
7.88
2.93
4.95
487.84
284
7.88
2.90
4.98
482.85
285
7.88
2.87
5.01
477.84
286
7.88
2.84
5.04
472.80
287
7.88
2.81
5.07
467.72
288
7.88
2.78
5.10
462.62
289
7.88
2.75
5.13
457.49
290
7.88
2.72
5.16
452.32
291
7.88
2.69
5.19
447.13
292
7.88
2.65
5.23
441.90
293
7.88
2.62
5.26
436.65
294
7.88
2.59
5.29
431.36
295
7.88
2.56
5.32
426.04
296
7.88
2.53
5.35
420.69
297
7.88
2.50
5.38
415.31
298
7.88
2.47
5.41
409.90
299
7.88
2.43
5.45
404.45
300
7.88
2.40
5.48
398.97
301
7.88
2.37
5.51
393.46
302
7.88
2.34
5.54
387.92
303
7.88
2.30
5.58
382.34
304
7.88
2.27
5.61
376.73
305
7.88
2.24
5.64
371.09
306
7.88
2.20
5.68
365.41
307
7.88
2.17
5.71
359.70
308
7.88
2.14
5.74
353.95
309
7.88
2.10
5.78
348.18
310
7.88
2.07
5.81
342.36
311
7.88
2.03
5.85
336.52
312
7.88
2.00
5.88
330.63
313
7.88
1.96
5.92
324.72
314
7.88
1.93
5.95
318.77
315
7.88
1.89
5.99
312.78
316
7.88
1.86
6.02
306.75
317
7.88
1.82
6.06
300.70
318
7.88
1.79
6.09
294.60
319
7.88
1.75
6.13
288.47
320
7.88
1.71
6.17
282.30
321
7.88
1.68
6.20
276.10
322
7.88
1.64
6.24
269.86
323
7.88
1.60
6.28
263.58
324
7.88
1.57
6.31
257.27
325
7.88
1.53
6.35
250.91
326
7.88
1.49
6.39
244.52
327
7.88
1.45
6.43
238.10
328
7.88
1.41
6.47
231.63
329
7.88
1.38
6.50
225.12
330
7.88
1.34
6.54
218.58
331
7.88
1.30
6.58
212.00
332
7.88
1.26
6.62
205.38
333
7.88
1.22
6.66
198.72
334
7.88
1.18
6.70
192.02
335
7.88
1.14
6.74
185.28
336
7.88
1.10
6.78
178.50
337
7.88
1.06
6.82
171.68
338
7.88
1.02
6.86
164.82
339
7.88
0.98
6.90
157.92
340
7.88
0.94
6.94
150.97
341
7.88
0.90
6.98
143.99
342
7.88
0.85
7.03
136.96
343
7.88
0.81
7.07
129.90
344
7.88
0.77
7.11
122.79
345
7.88
0.73
7.15
115.64
346
7.88
0.69
7.19
108.44
347
7.88
0.64
7.24
101.21
348
7.88
0.60
7.28
93.93
349
7.88
0.56
7.32
86.61
350
7.88
0.51
7.37
79.24
351
7.88
0.47
7.41
71.83
352
7.88
0.43
7.45
64.38
353
7.88
0.38
7.50
56.88
354
7.88
0.34
7.54
49.34
355
7.88
0.29
7.59
41.75
356
7.88
0.25
7.63
34.12
357
7.88
0.20
7.68
26.44
358
7.88
0.16
7.72
18.72
359
7.88
0.11
7.77
10.95
360
7.88
0.07
7.81
3.13
361
3.15
0.02
3.13
0.00
Totals
2,839.95
1,669.95
1,170.00

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