Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 9.31  
 

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
9.31
8.65
0.66
1,169.34
2
9.31
8.65
0.66
1,168.68
3
9.31
8.64
0.67
1,168.01
4
9.31
8.64
0.67
1,167.34
5
9.31
8.63
0.68
1,166.67
6
9.31
8.63
0.68
1,165.99
7
9.31
8.62
0.69
1,165.30
8
9.31
8.62
0.69
1,164.61
9
9.31
8.61
0.70
1,163.91
10
9.31
8.61
0.70
1,163.21
11
9.31
8.60
0.71
1,162.50
12
9.31
8.60
0.71
1,161.79
13
9.31
8.59
0.72
1,161.07
14
9.31
8.59
0.72
1,160.35
15
9.31
8.58
0.73
1,159.62
16
9.31
8.58
0.73
1,158.89
17
9.31
8.57
0.74
1,158.15
18
9.31
8.57
0.74
1,157.40
19
9.31
8.56
0.75
1,156.65
20
9.31
8.55
0.76
1,155.90
21
9.31
8.55
0.76
1,155.14
22
9.31
8.54
0.77
1,154.37
23
9.31
8.54
0.77
1,153.60
24
9.31
8.53
0.78
1,152.82
25
9.31
8.53
0.78
1,152.03
26
9.31
8.52
0.79
1,151.24
27
9.31
8.51
0.80
1,150.45
28
9.31
8.51
0.80
1,149.65
29
9.31
8.50
0.81
1,148.84
30
9.31
8.50
0.81
1,148.03
31
9.31
8.49
0.82
1,147.21
32
9.31
8.48
0.83
1,146.38
33
9.31
8.48
0.83
1,145.55
34
9.31
8.47
0.84
1,144.71
35
9.31
8.47
0.84
1,143.87
36
9.31
8.46
0.85
1,143.02
37
9.31
8.45
0.86
1,142.16
38
9.31
8.45
0.86
1,141.30
39
9.31
8.44
0.87
1,140.43
40
9.31
8.43
0.88
1,139.56
41
9.31
8.43
0.88
1,138.67
42
9.31
8.42
0.89
1,137.78
43
9.31
8.41
0.90
1,136.89
44
9.31
8.41
0.90
1,135.99
45
9.31
8.40
0.91
1,135.08
46
9.31
8.39
0.92
1,134.16
47
9.31
8.39
0.92
1,133.24
48
9.31
8.38
0.93
1,132.31
49
9.31
8.37
0.94
1,131.38
50
9.31
8.37
0.94
1,130.44
51
9.31
8.36
0.95
1,129.49
52
9.31
8.35
0.96
1,128.53
53
9.31
8.35
0.96
1,127.57
54
9.31
8.34
0.97
1,126.59
55
9.31
8.33
0.98
1,125.62
56
9.31
8.32
0.99
1,124.63
57
9.31
8.32
0.99
1,123.64
58
9.31
8.31
1.00
1,122.64
59
9.31
8.30
1.01
1,121.63
60
9.31
8.30
1.01
1,120.62
61
9.31
8.29
1.02
1,119.60
62
9.31
8.28
1.03
1,118.57
63
9.31
8.27
1.04
1,117.53
64
9.31
8.27
1.04
1,116.48
65
9.31
8.26
1.05
1,115.43
66
9.31
8.25
1.06
1,114.37
67
9.31
8.24
1.07
1,113.30
68
9.31
8.23
1.08
1,112.23
69
9.31
8.23
1.08
1,111.14
70
9.31
8.22
1.09
1,110.05
71
9.31
8.21
1.10
1,108.95
72
9.31
8.20
1.11
1,107.84
73
9.31
8.19
1.12
1,106.72
74
9.31
8.19
1.12
1,105.60
75
9.31
8.18
1.13
1,104.47
76
9.31
8.17
1.14
1,103.33
77
9.31
8.16
1.15
1,102.18
78
9.31
8.15
1.16
1,101.02
79
9.31
8.14
1.17
1,099.85
80
9.31
8.13
1.18
1,098.67
81
9.31
8.13
1.18
1,097.49
82
9.31
8.12
1.19
1,096.30
83
9.31
8.11
1.20
1,095.09
84
9.31
8.10
1.21
1,093.88
85
9.31
8.09
1.22
1,092.66
86
9.31
8.08
1.23
1,091.43
87
9.31
8.07
1.24
1,090.20
88
9.31
8.06
1.25
1,088.95
89
9.31
8.05
1.26
1,087.69
90
9.31
8.04
1.27
1,086.43
91
9.31
8.04
1.27
1,085.15
92
9.31
8.03
1.28
1,083.87
93
9.31
8.02
1.29
1,082.57
94
9.31
8.01
1.30
1,081.27
95
9.31
8.00
1.31
1,079.96
96
9.31
7.99
1.32
1,078.64
97
9.31
7.98
1.33
1,077.30
98
9.31
7.97
1.34
1,075.96
99
9.31
7.96
1.35
1,074.61
100
9.31
7.95
1.36
1,073.25
101
9.31
7.94
1.37
1,071.87
102
9.31
7.93
1.38
1,070.49
103
9.31
7.92
1.39
1,069.10
104
9.31
7.91
1.40
1,067.69
105
9.31
7.90
1.41
1,066.28
106
9.31
7.89
1.42
1,064.86
107
9.31
7.88
1.43
1,063.42
108
9.31
7.86
1.45
1,061.98
109
9.31
7.85
1.46
1,060.52
110
9.31
7.84
1.47
1,059.06
111
9.31
7.83
1.48
1,057.58
112
9.31
7.82
1.49
1,056.09
113
9.31
7.81
1.50
1,054.59
114
9.31
7.80
1.51
1,053.08
115
9.31
7.79
1.52
1,051.56
116
9.31
7.78
1.53
1,050.03
117
9.31
7.77
1.54
1,048.48
118
9.31
7.75
1.56
1,046.93
119
9.31
7.74
1.57
1,045.36
120
9.31
7.73
1.58
1,043.78
121
9.31
7.72
1.59
1,042.19
122
9.31
7.71
1.60
1,040.59
123
9.31
7.70
1.61
1,038.97
124
9.31
7.68
1.63
1,037.35
125
9.31
7.67
1.64
1,035.71
126
9.31
7.66
1.65
1,034.06
127
9.31
7.65
1.66
1,032.40
128
9.31
7.64
1.67
1,030.72
129
9.31
7.62
1.69
1,029.04
130
9.31
7.61
1.70
1,027.34
131
9.31
7.60
1.71
1,025.62
132
9.31
7.59
1.72
1,023.90
133
9.31
7.57
1.74
1,022.16
134
9.31
7.56
1.75
1,020.41
135
9.31
7.55
1.76
1,018.65
136
9.31
7.53
1.78
1,016.87
137
9.31
7.52
1.79
1,015.08
138
9.31
7.51
1.80
1,013.28
139
9.31
7.49
1.82
1,011.46
140
9.31
7.48
1.83
1,009.63
141
9.31
7.47
1.84
1,007.79
142
9.31
7.45
1.86
1,005.94
143
9.31
7.44
1.87
1,004.07
144
9.31
7.43
1.88
1,002.18
145
9.31
7.41
1.90
1,000.28
146
9.31
7.40
1.91
998.37
147
9.31
7.38
1.93
996.44
148
9.31
7.37
1.94
994.50
149
9.31
7.36
1.95
992.55
150
9.31
7.34
1.97
990.58
151
9.31
7.33
1.98
988.60
152
9.31
7.31
2.00
986.60
153
9.31
7.30
2.01
984.58
154
9.31
7.28
2.03
982.56
155
9.31
7.27
2.04
980.51
156
9.31
7.25
2.06
978.45
157
9.31
7.24
2.07
976.38
158
9.31
7.22
2.09
974.29
159
9.31
7.21
2.10
972.19
160
9.31
7.19
2.12
970.07
161
9.31
7.17
2.14
967.93
162
9.31
7.16
2.15
965.78
163
9.31
7.14
2.17
963.61
164
9.31
7.13
2.18
961.43
165
9.31
7.11
2.20
959.23
166
9.31
7.09
2.22
957.02
167
9.31
7.08
2.23
954.78
168
9.31
7.06
2.25
952.54
169
9.31
7.04
2.27
950.27
170
9.31
7.03
2.28
947.99
171
9.31
7.01
2.30
945.69
172
9.31
6.99
2.32
943.37
173
9.31
6.98
2.33
941.04
174
9.31
6.96
2.35
938.69
175
9.31
6.94
2.37
936.32
176
9.31
6.92
2.39
933.94
177
9.31
6.91
2.40
931.53
178
9.31
6.89
2.42
929.11
179
9.31
6.87
2.44
926.68
180
9.31
6.85
2.46
924.22
181
9.31
6.84
2.47
921.74
182
9.31
6.82
2.49
919.25
183
9.31
6.80
2.51
916.74
184
9.31
6.78
2.53
914.21
185
9.31
6.76
2.55
911.66
186
9.31
6.74
2.57
909.09
187
9.31
6.72
2.59
906.51
188
9.31
6.70
2.61
903.90
189
9.31
6.69
2.62
901.28
190
9.31
6.67
2.64
898.63
191
9.31
6.65
2.66
895.97
192
9.31
6.63
2.68
893.29
193
9.31
6.61
2.70
890.58
194
9.31
6.59
2.72
887.86
195
9.31
6.57
2.74
885.12
196
9.31
6.55
2.76
882.35
197
9.31
6.53
2.78
879.57
198
9.31
6.51
2.80
876.76
199
9.31
6.48
2.83
873.94
200
9.31
6.46
2.85
871.09
201
9.31
6.44
2.87
868.22
202
9.31
6.42
2.89
865.33
203
9.31
6.40
2.91
862.42
204
9.31
6.38
2.93
859.49
205
9.31
6.36
2.95
856.54
206
9.31
6.33
2.98
853.56
207
9.31
6.31
3.00
850.57
208
9.31
6.29
3.02
847.55
209
9.31
6.27
3.04
844.51
210
9.31
6.25
3.06
841.44
211
9.31
6.22
3.09
838.35
212
9.31
6.20
3.11
835.24
213
9.31
6.18
3.13
832.11
214
9.31
6.15
3.16
828.96
215
9.31
6.13
3.18
825.78
216
9.31
6.11
3.20
822.57
217
9.31
6.08
3.23
819.35
218
9.31
6.06
3.25
816.10
219
9.31
6.04
3.27
812.82
220
9.31
6.01
3.30
809.52
221
9.31
5.99
3.32
806.20
222
9.31
5.96
3.35
802.85
223
9.31
5.94
3.37
799.48
224
9.31
5.91
3.40
796.09
225
9.31
5.89
3.42
792.66
226
9.31
5.86
3.45
789.22
227
9.31
5.84
3.47
785.74
228
9.31
5.81
3.50
782.24
229
9.31
5.79
3.52
778.72
230
9.31
5.76
3.55
775.17
231
9.31
5.73
3.58
771.59
232
9.31
5.71
3.60
767.99
233
9.31
5.68
3.63
764.36
234
9.31
5.65
3.66
760.70
235
9.31
5.63
3.68
757.02
236
9.31
5.60
3.71
753.31
237
9.31
5.57
3.74
749.57
238
9.31
5.54
3.77
745.80
239
9.31
5.52
3.79
742.01
240
9.31
5.49
3.82
738.18
241
9.31
5.46
3.85
734.33
242
9.31
5.43
3.88
730.45
243
9.31
5.40
3.91
726.55
244
9.31
5.37
3.94
722.61
245
9.31
5.34
3.97
718.64
246
9.31
5.31
4.00
714.65
247
9.31
5.29
4.02
710.62
248
9.31
5.26
4.05
706.57
249
9.31
5.23
4.08
702.49
250
9.31
5.20
4.11
698.37
251
9.31
5.17
4.14
694.23
252
9.31
5.13
4.18
690.05
253
9.31
5.10
4.21
685.84
254
9.31
5.07
4.24
681.61
255
9.31
5.04
4.27
677.34
256
9.31
5.01
4.30
673.04
257
9.31
4.98
4.33
668.71
258
9.31
4.95
4.36
664.34
259
9.31
4.91
4.40
659.94
260
9.31
4.88
4.43
655.52
261
9.31
4.85
4.46
651.05
262
9.31
4.82
4.49
646.56
263
9.31
4.78
4.53
642.03
264
9.31
4.75
4.56
637.47
265
9.31
4.71
4.60
632.87
266
9.31
4.68
4.63
628.24
267
9.31
4.65
4.66
623.58
268
9.31
4.61
4.70
618.88
269
9.31
4.58
4.73
614.15
270
9.31
4.54
4.77
609.38
271
9.31
4.51
4.80
604.58
272
9.31
4.47
4.84
599.74
273
9.31
4.44
4.87
594.86
274
9.31
4.40
4.91
589.95
275
9.31
4.36
4.95
585.01
276
9.31
4.33
4.98
580.02
277
9.31
4.29
5.02
575.00
278
9.31
4.25
5.06
569.95
279
9.31
4.22
5.09
564.85
280
9.31
4.18
5.13
559.72
281
9.31
4.14
5.17
554.55
282
9.31
4.10
5.21
549.34
283
9.31
4.06
5.25
544.09
284
9.31
4.02
5.29
538.81
285
9.31
3.98
5.33
533.48
286
9.31
3.95
5.36
528.12
287
9.31
3.91
5.40
522.71
288
9.31
3.87
5.44
517.27
289
9.31
3.83
5.48
511.79
290
9.31
3.79
5.52
506.26
291
9.31
3.74
5.57
500.69
292
9.31
3.70
5.61
495.09
293
9.31
3.66
5.65
489.44
294
9.31
3.62
5.69
483.75
295
9.31
3.58
5.73
478.02
296
9.31
3.54
5.77
472.24
297
9.31
3.49
5.82
466.42
298
9.31
3.45
5.86
460.56
299
9.31
3.41
5.90
454.66
300
9.31
3.36
5.95
448.71
301
9.31
3.32
5.99
442.72
302
9.31
3.27
6.04
436.69
303
9.31
3.23
6.08
430.61
304
9.31
3.18
6.13
424.48
305
9.31
3.14
6.17
418.31
306
9.31
3.09
6.22
412.09
307
9.31
3.05
6.26
405.83
308
9.31
3.00
6.31
399.52
309
9.31
2.95
6.36
393.17
310
9.31
2.91
6.40
386.77
311
9.31
2.86
6.45
380.32
312
9.31
2.81
6.50
373.82
313
9.31
2.76
6.55
367.27
314
9.31
2.72
6.59
360.68
315
9.31
2.67
6.64
354.04
316
9.31
2.62
6.69
347.35
317
9.31
2.57
6.74
340.60
318
9.31
2.52
6.79
333.81
319
9.31
2.47
6.84
326.97
320
9.31
2.42
6.89
320.08
321
9.31
2.37
6.94
313.14
322
9.31
2.32
6.99
306.14
323
9.31
2.26
7.05
299.10
324
9.31
2.21
7.10
292.00
325
9.31
2.16
7.15
284.85
326
9.31
2.11
7.20
277.65
327
9.31
2.05
7.26
270.39
328
9.31
2.00
7.31
263.08
329
9.31
1.95
7.36
255.72
330
9.31
1.89
7.42
248.30
331
9.31
1.84
7.47
240.82
332
9.31
1.78
7.53
233.29
333
9.31
1.73
7.58
225.71
334
9.31
1.67
7.64
218.07
335
9.31
1.61
7.70
210.37
336
9.31
1.56
7.75
202.62
337
9.31
1.50
7.81
194.81
338
9.31
1.44
7.87
186.94
339
9.31
1.38
7.93
179.01
340
9.31
1.32
7.99
171.02
341
9.31
1.26
8.05
162.98
342
9.31
1.21
8.10
154.87
343
9.31
1.15
8.16
146.71
344
9.31
1.09
8.22
138.48
345
9.31
1.02
8.29
130.20
346
9.31
0.96
8.35
121.85
347
9.31
0.90
8.41
113.44
348
9.31
0.84
8.47
104.97
349
9.31
0.78
8.53
96.44
350
9.31
0.71
8.60
87.84
351
9.31
0.65
8.66
79.18
352
9.31
0.59
8.72
70.46
353
9.31
0.52
8.79
61.67
354
9.31
0.46
8.85
52.81
355
9.31
0.39
8.92
43.89
356
9.31
0.32
8.99
34.91
357
9.31
0.26
9.05
25.86
358
9.31
0.19
9.12
16.74
359
9.31
0.12
9.19
7.55
360
7.61
0.06
7.55
0.00
Totals
3,349.90
2,179.90
1,170.00

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