Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 9.00  
 

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
9.00
8.29
0.71
1,169.29
2
9.00
8.28
0.72
1,168.57
3
9.00
8.28
0.72
1,167.85
4
9.00
8.27
0.73
1,167.12
5
9.00
8.27
0.73
1,166.39
6
9.00
8.26
0.74
1,165.65
7
9.00
8.26
0.74
1,164.91
8
9.00
8.25
0.75
1,164.16
9
9.00
8.25
0.75
1,163.40
10
9.00
8.24
0.76
1,162.64
11
9.00
8.24
0.76
1,161.88
12
9.00
8.23
0.77
1,161.11
13
9.00
8.22
0.78
1,160.33
14
9.00
8.22
0.78
1,159.55
15
9.00
8.21
0.79
1,158.77
16
9.00
8.21
0.79
1,157.97
17
9.00
8.20
0.80
1,157.18
18
9.00
8.20
0.80
1,156.37
19
9.00
8.19
0.81
1,155.56
20
9.00
8.19
0.81
1,154.75
21
9.00
8.18
0.82
1,153.93
22
9.00
8.17
0.83
1,153.10
23
9.00
8.17
0.83
1,152.27
24
9.00
8.16
0.84
1,151.43
25
9.00
8.16
0.84
1,150.59
26
9.00
8.15
0.85
1,149.74
27
9.00
8.14
0.86
1,148.88
28
9.00
8.14
0.86
1,148.02
29
9.00
8.13
0.87
1,147.15
30
9.00
8.13
0.87
1,146.28
31
9.00
8.12
0.88
1,145.40
32
9.00
8.11
0.89
1,144.51
33
9.00
8.11
0.89
1,143.62
34
9.00
8.10
0.90
1,142.72
35
9.00
8.09
0.91
1,141.81
36
9.00
8.09
0.91
1,140.90
37
9.00
8.08
0.92
1,139.98
38
9.00
8.07
0.93
1,139.06
39
9.00
8.07
0.93
1,138.12
40
9.00
8.06
0.94
1,137.19
41
9.00
8.06
0.94
1,136.24
42
9.00
8.05
0.95
1,135.29
43
9.00
8.04
0.96
1,134.33
44
9.00
8.03
0.97
1,133.37
45
9.00
8.03
0.97
1,132.39
46
9.00
8.02
0.98
1,131.41
47
9.00
8.01
0.99
1,130.43
48
9.00
8.01
0.99
1,129.44
49
9.00
8.00
1.00
1,128.44
50
9.00
7.99
1.01
1,127.43
51
9.00
7.99
1.01
1,126.42
52
9.00
7.98
1.02
1,125.39
53
9.00
7.97
1.03
1,124.37
54
9.00
7.96
1.04
1,123.33
55
9.00
7.96
1.04
1,122.29
56
9.00
7.95
1.05
1,121.24
57
9.00
7.94
1.06
1,120.18
58
9.00
7.93
1.07
1,119.11
59
9.00
7.93
1.07
1,118.04
60
9.00
7.92
1.08
1,116.96
61
9.00
7.91
1.09
1,115.87
62
9.00
7.90
1.10
1,114.78
63
9.00
7.90
1.10
1,113.67
64
9.00
7.89
1.11
1,112.56
65
9.00
7.88
1.12
1,111.44
66
9.00
7.87
1.13
1,110.31
67
9.00
7.86
1.14
1,109.18
68
9.00
7.86
1.14
1,108.04
69
9.00
7.85
1.15
1,106.88
70
9.00
7.84
1.16
1,105.72
71
9.00
7.83
1.17
1,104.56
72
9.00
7.82
1.18
1,103.38
73
9.00
7.82
1.18
1,102.20
74
9.00
7.81
1.19
1,101.00
75
9.00
7.80
1.20
1,099.80
76
9.00
7.79
1.21
1,098.59
77
9.00
7.78
1.22
1,097.37
78
9.00
7.77
1.23
1,096.15
79
9.00
7.76
1.24
1,094.91
80
9.00
7.76
1.24
1,093.67
81
9.00
7.75
1.25
1,092.41
82
9.00
7.74
1.26
1,091.15
83
9.00
7.73
1.27
1,089.88
84
9.00
7.72
1.28
1,088.60
85
9.00
7.71
1.29
1,087.31
86
9.00
7.70
1.30
1,086.01
87
9.00
7.69
1.31
1,084.71
88
9.00
7.68
1.32
1,083.39
89
9.00
7.67
1.33
1,082.06
90
9.00
7.66
1.34
1,080.73
91
9.00
7.66
1.34
1,079.38
92
9.00
7.65
1.35
1,078.03
93
9.00
7.64
1.36
1,076.66
94
9.00
7.63
1.37
1,075.29
95
9.00
7.62
1.38
1,073.91
96
9.00
7.61
1.39
1,072.51
97
9.00
7.60
1.40
1,071.11
98
9.00
7.59
1.41
1,069.70
99
9.00
7.58
1.42
1,068.28
100
9.00
7.57
1.43
1,066.84
101
9.00
7.56
1.44
1,065.40
102
9.00
7.55
1.45
1,063.95
103
9.00
7.54
1.46
1,062.48
104
9.00
7.53
1.47
1,061.01
105
9.00
7.52
1.48
1,059.52
106
9.00
7.50
1.50
1,058.03
107
9.00
7.49
1.51
1,056.52
108
9.00
7.48
1.52
1,055.01
109
9.00
7.47
1.53
1,053.48
110
9.00
7.46
1.54
1,051.94
111
9.00
7.45
1.55
1,050.39
112
9.00
7.44
1.56
1,048.83
113
9.00
7.43
1.57
1,047.26
114
9.00
7.42
1.58
1,045.68
115
9.00
7.41
1.59
1,044.09
116
9.00
7.40
1.60
1,042.48
117
9.00
7.38
1.62
1,040.87
118
9.00
7.37
1.63
1,039.24
119
9.00
7.36
1.64
1,037.60
120
9.00
7.35
1.65
1,035.95
121
9.00
7.34
1.66
1,034.29
122
9.00
7.33
1.67
1,032.62
123
9.00
7.31
1.69
1,030.93
124
9.00
7.30
1.70
1,029.23
125
9.00
7.29
1.71
1,027.52
126
9.00
7.28
1.72
1,025.80
127
9.00
7.27
1.73
1,024.07
128
9.00
7.25
1.75
1,022.32
129
9.00
7.24
1.76
1,020.56
130
9.00
7.23
1.77
1,018.79
131
9.00
7.22
1.78
1,017.01
132
9.00
7.20
1.80
1,015.21
133
9.00
7.19
1.81
1,013.40
134
9.00
7.18
1.82
1,011.58
135
9.00
7.17
1.83
1,009.75
136
9.00
7.15
1.85
1,007.90
137
9.00
7.14
1.86
1,006.04
138
9.00
7.13
1.87
1,004.16
139
9.00
7.11
1.89
1,002.28
140
9.00
7.10
1.90
1,000.38
141
9.00
7.09
1.91
998.46
142
9.00
7.07
1.93
996.53
143
9.00
7.06
1.94
994.59
144
9.00
7.05
1.95
992.64
145
9.00
7.03
1.97
990.67
146
9.00
7.02
1.98
988.69
147
9.00
7.00
2.00
986.69
148
9.00
6.99
2.01
984.68
149
9.00
6.97
2.03
982.65
150
9.00
6.96
2.04
980.61
151
9.00
6.95
2.05
978.56
152
9.00
6.93
2.07
976.49
153
9.00
6.92
2.08
974.41
154
9.00
6.90
2.10
972.31
155
9.00
6.89
2.11
970.20
156
9.00
6.87
2.13
968.07
157
9.00
6.86
2.14
965.93
158
9.00
6.84
2.16
963.77
159
9.00
6.83
2.17
961.60
160
9.00
6.81
2.19
959.41
161
9.00
6.80
2.20
957.20
162
9.00
6.78
2.22
954.98
163
9.00
6.76
2.24
952.75
164
9.00
6.75
2.25
950.50
165
9.00
6.73
2.27
948.23
166
9.00
6.72
2.28
945.95
167
9.00
6.70
2.30
943.65
168
9.00
6.68
2.32
941.33
169
9.00
6.67
2.33
939.00
170
9.00
6.65
2.35
936.65
171
9.00
6.63
2.37
934.28
172
9.00
6.62
2.38
931.90
173
9.00
6.60
2.40
929.50
174
9.00
6.58
2.42
927.09
175
9.00
6.57
2.43
924.65
176
9.00
6.55
2.45
922.20
177
9.00
6.53
2.47
919.74
178
9.00
6.51
2.49
917.25
179
9.00
6.50
2.50
914.75
180
9.00
6.48
2.52
912.23
181
9.00
6.46
2.54
909.69
182
9.00
6.44
2.56
907.13
183
9.00
6.43
2.57
904.56
184
9.00
6.41
2.59
901.97
185
9.00
6.39
2.61
899.35
186
9.00
6.37
2.63
896.72
187
9.00
6.35
2.65
894.08
188
9.00
6.33
2.67
891.41
189
9.00
6.31
2.69
888.72
190
9.00
6.30
2.70
886.02
191
9.00
6.28
2.72
883.29
192
9.00
6.26
2.74
880.55
193
9.00
6.24
2.76
877.79
194
9.00
6.22
2.78
875.01
195
9.00
6.20
2.80
872.20
196
9.00
6.18
2.82
869.38
197
9.00
6.16
2.84
866.54
198
9.00
6.14
2.86
863.68
199
9.00
6.12
2.88
860.80
200
9.00
6.10
2.90
857.89
201
9.00
6.08
2.92
854.97
202
9.00
6.06
2.94
852.03
203
9.00
6.04
2.96
849.06
204
9.00
6.01
2.99
846.08
205
9.00
5.99
3.01
843.07
206
9.00
5.97
3.03
840.04
207
9.00
5.95
3.05
836.99
208
9.00
5.93
3.07
833.92
209
9.00
5.91
3.09
830.83
210
9.00
5.89
3.11
827.71
211
9.00
5.86
3.14
824.57
212
9.00
5.84
3.16
821.42
213
9.00
5.82
3.18
818.23
214
9.00
5.80
3.20
815.03
215
9.00
5.77
3.23
811.80
216
9.00
5.75
3.25
808.55
217
9.00
5.73
3.27
805.28
218
9.00
5.70
3.30
801.98
219
9.00
5.68
3.32
798.66
220
9.00
5.66
3.34
795.32
221
9.00
5.63
3.37
791.96
222
9.00
5.61
3.39
788.57
223
9.00
5.59
3.41
785.15
224
9.00
5.56
3.44
781.71
225
9.00
5.54
3.46
778.25
226
9.00
5.51
3.49
774.76
227
9.00
5.49
3.51
771.25
228
9.00
5.46
3.54
767.71
229
9.00
5.44
3.56
764.15
230
9.00
5.41
3.59
760.56
231
9.00
5.39
3.61
756.95
232
9.00
5.36
3.64
753.31
233
9.00
5.34
3.66
749.65
234
9.00
5.31
3.69
745.96
235
9.00
5.28
3.72
742.24
236
9.00
5.26
3.74
738.50
237
9.00
5.23
3.77
734.73
238
9.00
5.20
3.80
730.94
239
9.00
5.18
3.82
727.11
240
9.00
5.15
3.85
723.26
241
9.00
5.12
3.88
719.39
242
9.00
5.10
3.90
715.48
243
9.00
5.07
3.93
711.55
244
9.00
5.04
3.96
707.59
245
9.00
5.01
3.99
703.60
246
9.00
4.98
4.02
699.59
247
9.00
4.96
4.04
695.54
248
9.00
4.93
4.07
691.47
249
9.00
4.90
4.10
687.37
250
9.00
4.87
4.13
683.24
251
9.00
4.84
4.16
679.07
252
9.00
4.81
4.19
674.88
253
9.00
4.78
4.22
670.67
254
9.00
4.75
4.25
666.42
255
9.00
4.72
4.28
662.14
256
9.00
4.69
4.31
657.83
257
9.00
4.66
4.34
653.49
258
9.00
4.63
4.37
649.11
259
9.00
4.60
4.40
644.71
260
9.00
4.57
4.43
640.28
261
9.00
4.54
4.46
635.81
262
9.00
4.50
4.50
631.32
263
9.00
4.47
4.53
626.79
264
9.00
4.44
4.56
622.23
265
9.00
4.41
4.59
617.64
266
9.00
4.37
4.63
613.01
267
9.00
4.34
4.66
608.35
268
9.00
4.31
4.69
603.66
269
9.00
4.28
4.72
598.94
270
9.00
4.24
4.76
594.18
271
9.00
4.21
4.79
589.39
272
9.00
4.17
4.83
584.57
273
9.00
4.14
4.86
579.71
274
9.00
4.11
4.89
574.81
275
9.00
4.07
4.93
569.88
276
9.00
4.04
4.96
564.92
277
9.00
4.00
5.00
559.92
278
9.00
3.97
5.03
554.89
279
9.00
3.93
5.07
549.82
280
9.00
3.89
5.11
544.71
281
9.00
3.86
5.14
539.57
282
9.00
3.82
5.18
534.39
283
9.00
3.79
5.21
529.18
284
9.00
3.75
5.25
523.93
285
9.00
3.71
5.29
518.64
286
9.00
3.67
5.33
513.31
287
9.00
3.64
5.36
507.95
288
9.00
3.60
5.40
502.55
289
9.00
3.56
5.44
497.11
290
9.00
3.52
5.48
491.63
291
9.00
3.48
5.52
486.11
292
9.00
3.44
5.56
480.55
293
9.00
3.40
5.60
474.96
294
9.00
3.36
5.64
469.32
295
9.00
3.32
5.68
463.65
296
9.00
3.28
5.72
457.93
297
9.00
3.24
5.76
452.17
298
9.00
3.20
5.80
446.38
299
9.00
3.16
5.84
440.54
300
9.00
3.12
5.88
434.66
301
9.00
3.08
5.92
428.74
302
9.00
3.04
5.96
422.77
303
9.00
2.99
6.01
416.77
304
9.00
2.95
6.05
410.72
305
9.00
2.91
6.09
404.63
306
9.00
2.87
6.13
398.50
307
9.00
2.82
6.18
392.32
308
9.00
2.78
6.22
386.10
309
9.00
2.73
6.27
379.83
310
9.00
2.69
6.31
373.52
311
9.00
2.65
6.35
367.17
312
9.00
2.60
6.40
360.77
313
9.00
2.56
6.44
354.33
314
9.00
2.51
6.49
347.84
315
9.00
2.46
6.54
341.30
316
9.00
2.42
6.58
334.72
317
9.00
2.37
6.63
328.09
318
9.00
2.32
6.68
321.41
319
9.00
2.28
6.72
314.69
320
9.00
2.23
6.77
307.92
321
9.00
2.18
6.82
301.10
322
9.00
2.13
6.87
294.23
323
9.00
2.08
6.92
287.32
324
9.00
2.04
6.96
280.35
325
9.00
1.99
7.01
273.34
326
9.00
1.94
7.06
266.27
327
9.00
1.89
7.11
259.16
328
9.00
1.84
7.16
251.99
329
9.00
1.78
7.22
244.78
330
9.00
1.73
7.27
237.51
331
9.00
1.68
7.32
230.20
332
9.00
1.63
7.37
222.83
333
9.00
1.58
7.42
215.40
334
9.00
1.53
7.47
207.93
335
9.00
1.47
7.53
200.40
336
9.00
1.42
7.58
192.82
337
9.00
1.37
7.63
185.19
338
9.00
1.31
7.69
177.50
339
9.00
1.26
7.74
169.76
340
9.00
1.20
7.80
161.96
341
9.00
1.15
7.85
154.11
342
9.00
1.09
7.91
146.20
343
9.00
1.04
7.96
138.23
344
9.00
0.98
8.02
130.21
345
9.00
0.92
8.08
122.14
346
9.00
0.87
8.13
114.00
347
9.00
0.81
8.19
105.81
348
9.00
0.75
8.25
97.56
349
9.00
0.69
8.31
89.25
350
9.00
0.63
8.37
80.88
351
9.00
0.57
8.43
72.45
352
9.00
0.51
8.49
63.97
353
9.00
0.45
8.55
55.42
354
9.00
0.39
8.61
46.81
355
9.00
0.33
8.67
38.14
356
9.00
0.27
8.73
29.41
357
9.00
0.21
8.79
20.62
358
9.00
0.15
8.85
11.77
359
9.00
0.08
8.92
2.85
360
2.87
0.02
2.85
0.00
Totals
3,233.87
2,063.87
1,170.00

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