Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 8.28  
 

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
8.28
7.43
0.85
1,169.15
2
8.28
7.43
0.85
1,168.30
3
8.28
7.42
0.86
1,167.45
4
8.28
7.42
0.86
1,166.59
5
8.28
7.41
0.87
1,165.72
6
8.28
7.41
0.87
1,164.84
7
8.28
7.40
0.88
1,163.97
8
8.28
7.40
0.88
1,163.08
9
8.28
7.39
0.89
1,162.19
10
8.28
7.38
0.90
1,161.30
11
8.28
7.38
0.90
1,160.40
12
8.28
7.37
0.91
1,159.49
13
8.28
7.37
0.91
1,158.58
14
8.28
7.36
0.92
1,157.66
15
8.28
7.36
0.92
1,156.74
16
8.28
7.35
0.93
1,155.81
17
8.28
7.34
0.94
1,154.87
18
8.28
7.34
0.94
1,153.93
19
8.28
7.33
0.95
1,152.98
20
8.28
7.33
0.95
1,152.03
21
8.28
7.32
0.96
1,151.07
22
8.28
7.31
0.97
1,150.10
23
8.28
7.31
0.97
1,149.13
24
8.28
7.30
0.98
1,148.15
25
8.28
7.30
0.98
1,147.17
26
8.28
7.29
0.99
1,146.18
27
8.28
7.28
1.00
1,145.18
28
8.28
7.28
1.00
1,144.17
29
8.28
7.27
1.01
1,143.17
30
8.28
7.26
1.02
1,142.15
31
8.28
7.26
1.02
1,141.13
32
8.28
7.25
1.03
1,140.10
33
8.28
7.24
1.04
1,139.06
34
8.28
7.24
1.04
1,138.02
35
8.28
7.23
1.05
1,136.97
36
8.28
7.22
1.06
1,135.92
37
8.28
7.22
1.06
1,134.85
38
8.28
7.21
1.07
1,133.78
39
8.28
7.20
1.08
1,132.71
40
8.28
7.20
1.08
1,131.63
41
8.28
7.19
1.09
1,130.54
42
8.28
7.18
1.10
1,129.44
43
8.28
7.18
1.10
1,128.34
44
8.28
7.17
1.11
1,127.23
45
8.28
7.16
1.12
1,126.11
46
8.28
7.16
1.12
1,124.98
47
8.28
7.15
1.13
1,123.85
48
8.28
7.14
1.14
1,122.71
49
8.28
7.13
1.15
1,121.57
50
8.28
7.13
1.15
1,120.41
51
8.28
7.12
1.16
1,119.25
52
8.28
7.11
1.17
1,118.09
53
8.28
7.10
1.18
1,116.91
54
8.28
7.10
1.18
1,115.73
55
8.28
7.09
1.19
1,114.54
56
8.28
7.08
1.20
1,113.34
57
8.28
7.07
1.21
1,112.13
58
8.28
7.07
1.21
1,110.92
59
8.28
7.06
1.22
1,109.70
60
8.28
7.05
1.23
1,108.47
61
8.28
7.04
1.24
1,107.23
62
8.28
7.04
1.24
1,105.99
63
8.28
7.03
1.25
1,104.74
64
8.28
7.02
1.26
1,103.48
65
8.28
7.01
1.27
1,102.21
66
8.28
7.00
1.28
1,100.93
67
8.28
7.00
1.28
1,099.65
68
8.28
6.99
1.29
1,098.35
69
8.28
6.98
1.30
1,097.05
70
8.28
6.97
1.31
1,095.74
71
8.28
6.96
1.32
1,094.43
72
8.28
6.95
1.33
1,093.10
73
8.28
6.95
1.33
1,091.77
74
8.28
6.94
1.34
1,090.42
75
8.28
6.93
1.35
1,089.07
76
8.28
6.92
1.36
1,087.71
77
8.28
6.91
1.37
1,086.34
78
8.28
6.90
1.38
1,084.97
79
8.28
6.89
1.39
1,083.58
80
8.28
6.89
1.39
1,082.19
81
8.28
6.88
1.40
1,080.78
82
8.28
6.87
1.41
1,079.37
83
8.28
6.86
1.42
1,077.95
84
8.28
6.85
1.43
1,076.52
85
8.28
6.84
1.44
1,075.08
86
8.28
6.83
1.45
1,073.63
87
8.28
6.82
1.46
1,072.17
88
8.28
6.81
1.47
1,070.70
89
8.28
6.80
1.48
1,069.23
90
8.28
6.79
1.49
1,067.74
91
8.28
6.78
1.50
1,066.25
92
8.28
6.78
1.50
1,064.74
93
8.28
6.77
1.51
1,063.23
94
8.28
6.76
1.52
1,061.70
95
8.28
6.75
1.53
1,060.17
96
8.28
6.74
1.54
1,058.63
97
8.28
6.73
1.55
1,057.07
98
8.28
6.72
1.56
1,055.51
99
8.28
6.71
1.57
1,053.94
100
8.28
6.70
1.58
1,052.35
101
8.28
6.69
1.59
1,050.76
102
8.28
6.68
1.60
1,049.16
103
8.28
6.67
1.61
1,047.54
104
8.28
6.66
1.62
1,045.92
105
8.28
6.65
1.63
1,044.29
106
8.28
6.64
1.64
1,042.64
107
8.28
6.63
1.65
1,040.99
108
8.28
6.61
1.67
1,039.32
109
8.28
6.60
1.68
1,037.64
110
8.28
6.59
1.69
1,035.96
111
8.28
6.58
1.70
1,034.26
112
8.28
6.57
1.71
1,032.55
113
8.28
6.56
1.72
1,030.83
114
8.28
6.55
1.73
1,029.10
115
8.28
6.54
1.74
1,027.36
116
8.28
6.53
1.75
1,025.61
117
8.28
6.52
1.76
1,023.85
118
8.28
6.51
1.77
1,022.07
119
8.28
6.49
1.79
1,020.29
120
8.28
6.48
1.80
1,018.49
121
8.28
6.47
1.81
1,016.68
122
8.28
6.46
1.82
1,014.86
123
8.28
6.45
1.83
1,013.03
124
8.28
6.44
1.84
1,011.19
125
8.28
6.43
1.85
1,009.33
126
8.28
6.41
1.87
1,007.47
127
8.28
6.40
1.88
1,005.59
128
8.28
6.39
1.89
1,003.70
129
8.28
6.38
1.90
1,001.80
130
8.28
6.37
1.91
999.88
131
8.28
6.35
1.93
997.96
132
8.28
6.34
1.94
996.02
133
8.28
6.33
1.95
994.07
134
8.28
6.32
1.96
992.10
135
8.28
6.30
1.98
990.13
136
8.28
6.29
1.99
988.14
137
8.28
6.28
2.00
986.14
138
8.28
6.27
2.01
984.12
139
8.28
6.25
2.03
982.10
140
8.28
6.24
2.04
980.06
141
8.28
6.23
2.05
978.00
142
8.28
6.21
2.07
975.94
143
8.28
6.20
2.08
973.86
144
8.28
6.19
2.09
971.77
145
8.28
6.17
2.11
969.66
146
8.28
6.16
2.12
967.54
147
8.28
6.15
2.13
965.41
148
8.28
6.13
2.15
963.27
149
8.28
6.12
2.16
961.11
150
8.28
6.11
2.17
958.93
151
8.28
6.09
2.19
956.75
152
8.28
6.08
2.20
954.55
153
8.28
6.07
2.21
952.33
154
8.28
6.05
2.23
950.10
155
8.28
6.04
2.24
947.86
156
8.28
6.02
2.26
945.60
157
8.28
6.01
2.27
943.33
158
8.28
5.99
2.29
941.04
159
8.28
5.98
2.30
938.74
160
8.28
5.96
2.32
936.43
161
8.28
5.95
2.33
934.10
162
8.28
5.94
2.34
931.75
163
8.28
5.92
2.36
929.40
164
8.28
5.91
2.37
927.02
165
8.28
5.89
2.39
924.63
166
8.28
5.88
2.40
922.23
167
8.28
5.86
2.42
919.81
168
8.28
5.84
2.44
917.37
169
8.28
5.83
2.45
914.92
170
8.28
5.81
2.47
912.45
171
8.28
5.80
2.48
909.97
172
8.28
5.78
2.50
907.47
173
8.28
5.77
2.51
904.96
174
8.28
5.75
2.53
902.43
175
8.28
5.73
2.55
899.88
176
8.28
5.72
2.56
897.32
177
8.28
5.70
2.58
894.74
178
8.28
5.69
2.59
892.15
179
8.28
5.67
2.61
889.54
180
8.28
5.65
2.63
886.91
181
8.28
5.64
2.64
884.27
182
8.28
5.62
2.66
881.61
183
8.28
5.60
2.68
878.93
184
8.28
5.58
2.70
876.23
185
8.28
5.57
2.71
873.52
186
8.28
5.55
2.73
870.79
187
8.28
5.53
2.75
868.04
188
8.28
5.52
2.76
865.28
189
8.28
5.50
2.78
862.50
190
8.28
5.48
2.80
859.70
191
8.28
5.46
2.82
856.88
192
8.28
5.44
2.84
854.04
193
8.28
5.43
2.85
851.19
194
8.28
5.41
2.87
848.32
195
8.28
5.39
2.89
845.43
196
8.28
5.37
2.91
842.52
197
8.28
5.35
2.93
839.60
198
8.28
5.33
2.95
836.65
199
8.28
5.32
2.96
833.69
200
8.28
5.30
2.98
830.70
201
8.28
5.28
3.00
827.70
202
8.28
5.26
3.02
824.68
203
8.28
5.24
3.04
821.64
204
8.28
5.22
3.06
818.58
205
8.28
5.20
3.08
815.50
206
8.28
5.18
3.10
812.41
207
8.28
5.16
3.12
809.29
208
8.28
5.14
3.14
806.15
209
8.28
5.12
3.16
802.99
210
8.28
5.10
3.18
799.82
211
8.28
5.08
3.20
796.62
212
8.28
5.06
3.22
793.40
213
8.28
5.04
3.24
790.16
214
8.28
5.02
3.26
786.90
215
8.28
5.00
3.28
783.62
216
8.28
4.98
3.30
780.32
217
8.28
4.96
3.32
777.00
218
8.28
4.94
3.34
773.66
219
8.28
4.92
3.36
770.29
220
8.28
4.89
3.39
766.91
221
8.28
4.87
3.41
763.50
222
8.28
4.85
3.43
760.07
223
8.28
4.83
3.45
756.62
224
8.28
4.81
3.47
753.15
225
8.28
4.79
3.49
749.66
226
8.28
4.76
3.52
746.14
227
8.28
4.74
3.54
742.60
228
8.28
4.72
3.56
739.04
229
8.28
4.70
3.58
735.45
230
8.28
4.67
3.61
731.85
231
8.28
4.65
3.63
728.22
232
8.28
4.63
3.65
724.56
233
8.28
4.60
3.68
720.89
234
8.28
4.58
3.70
717.19
235
8.28
4.56
3.72
713.47
236
8.28
4.53
3.75
709.72
237
8.28
4.51
3.77
705.95
238
8.28
4.49
3.79
702.16
239
8.28
4.46
3.82
698.34
240
8.28
4.44
3.84
694.49
241
8.28
4.41
3.87
690.63
242
8.28
4.39
3.89
686.74
243
8.28
4.36
3.92
682.82
244
8.28
4.34
3.94
678.88
245
8.28
4.31
3.97
674.91
246
8.28
4.29
3.99
670.92
247
8.28
4.26
4.02
666.90
248
8.28
4.24
4.04
662.86
249
8.28
4.21
4.07
658.79
250
8.28
4.19
4.09
654.70
251
8.28
4.16
4.12
650.58
252
8.28
4.13
4.15
646.43
253
8.28
4.11
4.17
642.26
254
8.28
4.08
4.20
638.06
255
8.28
4.05
4.23
633.84
256
8.28
4.03
4.25
629.58
257
8.28
4.00
4.28
625.30
258
8.28
3.97
4.31
621.00
259
8.28
3.95
4.33
616.66
260
8.28
3.92
4.36
612.30
261
8.28
3.89
4.39
607.91
262
8.28
3.86
4.42
603.50
263
8.28
3.83
4.45
599.05
264
8.28
3.81
4.47
594.58
265
8.28
3.78
4.50
590.07
266
8.28
3.75
4.53
585.54
267
8.28
3.72
4.56
580.98
268
8.28
3.69
4.59
576.40
269
8.28
3.66
4.62
571.78
270
8.28
3.63
4.65
567.13
271
8.28
3.60
4.68
562.46
272
8.28
3.57
4.71
557.75
273
8.28
3.54
4.74
553.01
274
8.28
3.51
4.77
548.25
275
8.28
3.48
4.80
543.45
276
8.28
3.45
4.83
538.62
277
8.28
3.42
4.86
533.77
278
8.28
3.39
4.89
528.88
279
8.28
3.36
4.92
523.96
280
8.28
3.33
4.95
519.01
281
8.28
3.30
4.98
514.03
282
8.28
3.27
5.01
509.01
283
8.28
3.23
5.05
503.97
284
8.28
3.20
5.08
498.89
285
8.28
3.17
5.11
493.78
286
8.28
3.14
5.14
488.64
287
8.28
3.10
5.18
483.46
288
8.28
3.07
5.21
478.25
289
8.28
3.04
5.24
473.01
290
8.28
3.01
5.27
467.74
291
8.28
2.97
5.31
462.43
292
8.28
2.94
5.34
457.09
293
8.28
2.90
5.38
451.71
294
8.28
2.87
5.41
446.30
295
8.28
2.84
5.44
440.86
296
8.28
2.80
5.48
435.38
297
8.28
2.77
5.51
429.87
298
8.28
2.73
5.55
424.32
299
8.28
2.70
5.58
418.73
300
8.28
2.66
5.62
413.11
301
8.28
2.63
5.65
407.46
302
8.28
2.59
5.69
401.77
303
8.28
2.55
5.73
396.04
304
8.28
2.52
5.76
390.28
305
8.28
2.48
5.80
384.48
306
8.28
2.44
5.84
378.64
307
8.28
2.41
5.87
372.77
308
8.28
2.37
5.91
366.86
309
8.28
2.33
5.95
360.91
310
8.28
2.29
5.99
354.92
311
8.28
2.26
6.02
348.90
312
8.28
2.22
6.06
342.83
313
8.28
2.18
6.10
336.73
314
8.28
2.14
6.14
330.59
315
8.28
2.10
6.18
324.41
316
8.28
2.06
6.22
318.19
317
8.28
2.02
6.26
311.93
318
8.28
1.98
6.30
305.64
319
8.28
1.94
6.34
299.30
320
8.28
1.90
6.38
292.92
321
8.28
1.86
6.42
286.50
322
8.28
1.82
6.46
280.04
323
8.28
1.78
6.50
273.54
324
8.28
1.74
6.54
267.00
325
8.28
1.70
6.58
260.42
326
8.28
1.65
6.63
253.79
327
8.28
1.61
6.67
247.12
328
8.28
1.57
6.71
240.41
329
8.28
1.53
6.75
233.66
330
8.28
1.48
6.80
226.87
331
8.28
1.44
6.84
220.03
332
8.28
1.40
6.88
213.15
333
8.28
1.35
6.93
206.22
334
8.28
1.31
6.97
199.25
335
8.28
1.27
7.01
192.24
336
8.28
1.22
7.06
185.18
337
8.28
1.18
7.10
178.07
338
8.28
1.13
7.15
170.93
339
8.28
1.09
7.19
163.73
340
8.28
1.04
7.24
156.49
341
8.28
0.99
7.29
149.21
342
8.28
0.95
7.33
141.88
343
8.28
0.90
7.38
134.50
344
8.28
0.85
7.43
127.07
345
8.28
0.81
7.47
119.60
346
8.28
0.76
7.52
112.08
347
8.28
0.71
7.57
104.51
348
8.28
0.66
7.62
96.89
349
8.28
0.62
7.66
89.23
350
8.28
0.57
7.71
81.52
351
8.28
0.52
7.76
73.76
352
8.28
0.47
7.81
65.94
353
8.28
0.42
7.86
58.08
354
8.28
0.37
7.91
50.17
355
8.28
0.32
7.96
42.21
356
8.28
0.27
8.01
34.20
357
8.28
0.22
8.06
26.14
358
8.28
0.17
8.11
18.02
359
8.28
0.11
8.17
9.86
360
8.28
0.06
8.22
1.64
361
1.65
0.01
1.64
0.00
Totals
2,982.45
1,812.45
1,170.00

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