Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 5.18  
 

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
5.18
3.29
1.89
1,169.11
2
5.18
3.29
1.89
1,167.22
3
5.18
3.28
1.90
1,165.32
4
5.18
3.28
1.90
1,163.42
5
5.18
3.27
1.91
1,161.51
6
5.18
3.27
1.91
1,159.60
7
5.18
3.26
1.92
1,157.68
8
5.18
3.26
1.92
1,155.76
9
5.18
3.25
1.93
1,153.83
10
5.18
3.25
1.93
1,151.89
11
5.18
3.24
1.94
1,149.95
12
5.18
3.23
1.95
1,148.01
13
5.18
3.23
1.95
1,146.06
14
5.18
3.22
1.96
1,144.10
15
5.18
3.22
1.96
1,142.14
16
5.18
3.21
1.97
1,140.17
17
5.18
3.21
1.97
1,138.20
18
5.18
3.20
1.98
1,136.22
19
5.18
3.20
1.98
1,134.23
20
5.18
3.19
1.99
1,132.24
21
5.18
3.18
2.00
1,130.25
22
5.18
3.18
2.00
1,128.25
23
5.18
3.17
2.01
1,126.24
24
5.18
3.17
2.01
1,124.23
25
5.18
3.16
2.02
1,122.21
26
5.18
3.16
2.02
1,120.19
27
5.18
3.15
2.03
1,118.16
28
5.18
3.14
2.04
1,116.12
29
5.18
3.14
2.04
1,114.08
30
5.18
3.13
2.05
1,112.03
31
5.18
3.13
2.05
1,109.98
32
5.18
3.12
2.06
1,107.92
33
5.18
3.12
2.06
1,105.86
34
5.18
3.11
2.07
1,103.79
35
5.18
3.10
2.08
1,101.71
36
5.18
3.10
2.08
1,099.63
37
5.18
3.09
2.09
1,097.54
38
5.18
3.09
2.09
1,095.45
39
5.18
3.08
2.10
1,093.35
40
5.18
3.08
2.10
1,091.25
41
5.18
3.07
2.11
1,089.14
42
5.18
3.06
2.12
1,087.02
43
5.18
3.06
2.12
1,084.90
44
5.18
3.05
2.13
1,082.77
45
5.18
3.05
2.13
1,080.63
46
5.18
3.04
2.14
1,078.49
47
5.18
3.03
2.15
1,076.35
48
5.18
3.03
2.15
1,074.19
49
5.18
3.02
2.16
1,072.03
50
5.18
3.02
2.16
1,069.87
51
5.18
3.01
2.17
1,067.70
52
5.18
3.00
2.18
1,065.52
53
5.18
3.00
2.18
1,063.34
54
5.18
2.99
2.19
1,061.15
55
5.18
2.98
2.20
1,058.95
56
5.18
2.98
2.20
1,056.75
57
5.18
2.97
2.21
1,054.54
58
5.18
2.97
2.21
1,052.33
59
5.18
2.96
2.22
1,050.11
60
5.18
2.95
2.23
1,047.88
61
5.18
2.95
2.23
1,045.65
62
5.18
2.94
2.24
1,043.41
63
5.18
2.93
2.25
1,041.17
64
5.18
2.93
2.25
1,038.91
65
5.18
2.92
2.26
1,036.66
66
5.18
2.92
2.26
1,034.39
67
5.18
2.91
2.27
1,032.12
68
5.18
2.90
2.28
1,029.84
69
5.18
2.90
2.28
1,027.56
70
5.18
2.89
2.29
1,025.27
71
5.18
2.88
2.30
1,022.97
72
5.18
2.88
2.30
1,020.67
73
5.18
2.87
2.31
1,018.36
74
5.18
2.86
2.32
1,016.05
75
5.18
2.86
2.32
1,013.72
76
5.18
2.85
2.33
1,011.39
77
5.18
2.84
2.34
1,009.06
78
5.18
2.84
2.34
1,006.72
79
5.18
2.83
2.35
1,004.37
80
5.18
2.82
2.36
1,002.01
81
5.18
2.82
2.36
999.65
82
5.18
2.81
2.37
997.28
83
5.18
2.80
2.38
994.91
84
5.18
2.80
2.38
992.53
85
5.18
2.79
2.39
990.14
86
5.18
2.78
2.40
987.74
87
5.18
2.78
2.40
985.34
88
5.18
2.77
2.41
982.93
89
5.18
2.76
2.42
980.52
90
5.18
2.76
2.42
978.09
91
5.18
2.75
2.43
975.66
92
5.18
2.74
2.44
973.23
93
5.18
2.74
2.44
970.79
94
5.18
2.73
2.45
968.34
95
5.18
2.72
2.46
965.88
96
5.18
2.72
2.46
963.42
97
5.18
2.71
2.47
960.95
98
5.18
2.70
2.48
958.47
99
5.18
2.70
2.48
955.98
100
5.18
2.69
2.49
953.49
101
5.18
2.68
2.50
950.99
102
5.18
2.67
2.51
948.49
103
5.18
2.67
2.51
945.98
104
5.18
2.66
2.52
943.46
105
5.18
2.65
2.53
940.93
106
5.18
2.65
2.53
938.40
107
5.18
2.64
2.54
935.86
108
5.18
2.63
2.55
933.31
109
5.18
2.62
2.56
930.75
110
5.18
2.62
2.56
928.19
111
5.18
2.61
2.57
925.62
112
5.18
2.60
2.58
923.04
113
5.18
2.60
2.58
920.46
114
5.18
2.59
2.59
917.87
115
5.18
2.58
2.60
915.27
116
5.18
2.57
2.61
912.67
117
5.18
2.57
2.61
910.05
118
5.18
2.56
2.62
907.43
119
5.18
2.55
2.63
904.80
120
5.18
2.54
2.64
902.17
121
5.18
2.54
2.64
899.53
122
5.18
2.53
2.65
896.88
123
5.18
2.52
2.66
894.22
124
5.18
2.51
2.67
891.55
125
5.18
2.51
2.67
888.88
126
5.18
2.50
2.68
886.20
127
5.18
2.49
2.69
883.51
128
5.18
2.48
2.70
880.82
129
5.18
2.48
2.70
878.12
130
5.18
2.47
2.71
875.40
131
5.18
2.46
2.72
872.69
132
5.18
2.45
2.73
869.96
133
5.18
2.45
2.73
867.23
134
5.18
2.44
2.74
864.49
135
5.18
2.43
2.75
861.74
136
5.18
2.42
2.76
858.98
137
5.18
2.42
2.76
856.22
138
5.18
2.41
2.77
853.45
139
5.18
2.40
2.78
850.67
140
5.18
2.39
2.79
847.88
141
5.18
2.38
2.80
845.08
142
5.18
2.38
2.80
842.28
143
5.18
2.37
2.81
839.47
144
5.18
2.36
2.82
836.65
145
5.18
2.35
2.83
833.82
146
5.18
2.35
2.83
830.99
147
5.18
2.34
2.84
828.15
148
5.18
2.33
2.85
825.30
149
5.18
2.32
2.86
822.44
150
5.18
2.31
2.87
819.57
151
5.18
2.31
2.87
816.69
152
5.18
2.30
2.88
813.81
153
5.18
2.29
2.89
810.92
154
5.18
2.28
2.90
808.02
155
5.18
2.27
2.91
805.11
156
5.18
2.26
2.92
802.20
157
5.18
2.26
2.92
799.27
158
5.18
2.25
2.93
796.34
159
5.18
2.24
2.94
793.40
160
5.18
2.23
2.95
790.45
161
5.18
2.22
2.96
787.50
162
5.18
2.21
2.97
784.53
163
5.18
2.21
2.97
781.56
164
5.18
2.20
2.98
778.58
165
5.18
2.19
2.99
775.59
166
5.18
2.18
3.00
772.59
167
5.18
2.17
3.01
769.58
168
5.18
2.16
3.02
766.56
169
5.18
2.16
3.02
763.54
170
5.18
2.15
3.03
760.51
171
5.18
2.14
3.04
757.47
172
5.18
2.13
3.05
754.42
173
5.18
2.12
3.06
751.36
174
5.18
2.11
3.07
748.29
175
5.18
2.10
3.08
745.22
176
5.18
2.10
3.08
742.13
177
5.18
2.09
3.09
739.04
178
5.18
2.08
3.10
735.94
179
5.18
2.07
3.11
732.83
180
5.18
2.06
3.12
729.71
181
5.18
2.05
3.13
726.58
182
5.18
2.04
3.14
723.44
183
5.18
2.03
3.15
720.30
184
5.18
2.03
3.15
717.15
185
5.18
2.02
3.16
713.98
186
5.18
2.01
3.17
710.81
187
5.18
2.00
3.18
707.63
188
5.18
1.99
3.19
704.44
189
5.18
1.98
3.20
701.24
190
5.18
1.97
3.21
698.03
191
5.18
1.96
3.22
694.82
192
5.18
1.95
3.23
691.59
193
5.18
1.95
3.23
688.36
194
5.18
1.94
3.24
685.11
195
5.18
1.93
3.25
681.86
196
5.18
1.92
3.26
678.60
197
5.18
1.91
3.27
675.32
198
5.18
1.90
3.28
672.04
199
5.18
1.89
3.29
668.75
200
5.18
1.88
3.30
665.46
201
5.18
1.87
3.31
662.15
202
5.18
1.86
3.32
658.83
203
5.18
1.85
3.33
655.50
204
5.18
1.84
3.34
652.17
205
5.18
1.83
3.35
648.82
206
5.18
1.82
3.36
645.46
207
5.18
1.82
3.36
642.10
208
5.18
1.81
3.37
638.73
209
5.18
1.80
3.38
635.34
210
5.18
1.79
3.39
631.95
211
5.18
1.78
3.40
628.55
212
5.18
1.77
3.41
625.13
213
5.18
1.76
3.42
621.71
214
5.18
1.75
3.43
618.28
215
5.18
1.74
3.44
614.84
216
5.18
1.73
3.45
611.39
217
5.18
1.72
3.46
607.93
218
5.18
1.71
3.47
604.46
219
5.18
1.70
3.48
600.98
220
5.18
1.69
3.49
597.49
221
5.18
1.68
3.50
593.99
222
5.18
1.67
3.51
590.48
223
5.18
1.66
3.52
586.96
224
5.18
1.65
3.53
583.43
225
5.18
1.64
3.54
579.89
226
5.18
1.63
3.55
576.34
227
5.18
1.62
3.56
572.78
228
5.18
1.61
3.57
569.22
229
5.18
1.60
3.58
565.64
230
5.18
1.59
3.59
562.05
231
5.18
1.58
3.60
558.45
232
5.18
1.57
3.61
554.84
233
5.18
1.56
3.62
551.22
234
5.18
1.55
3.63
547.59
235
5.18
1.54
3.64
543.95
236
5.18
1.53
3.65
540.30
237
5.18
1.52
3.66
536.64
238
5.18
1.51
3.67
532.97
239
5.18
1.50
3.68
529.29
240
5.18
1.49
3.69
525.60
241
5.18
1.48
3.70
521.89
242
5.18
1.47
3.71
518.18
243
5.18
1.46
3.72
514.46
244
5.18
1.45
3.73
510.73
245
5.18
1.44
3.74
506.98
246
5.18
1.43
3.75
503.23
247
5.18
1.42
3.76
499.46
248
5.18
1.40
3.78
495.69
249
5.18
1.39
3.79
491.90
250
5.18
1.38
3.80
488.11
251
5.18
1.37
3.81
484.30
252
5.18
1.36
3.82
480.48
253
5.18
1.35
3.83
476.65
254
5.18
1.34
3.84
472.81
255
5.18
1.33
3.85
468.96
256
5.18
1.32
3.86
465.10
257
5.18
1.31
3.87
461.23
258
5.18
1.30
3.88
457.35
259
5.18
1.29
3.89
453.45
260
5.18
1.28
3.90
449.55
261
5.18
1.26
3.92
445.63
262
5.18
1.25
3.93
441.71
263
5.18
1.24
3.94
437.77
264
5.18
1.23
3.95
433.82
265
5.18
1.22
3.96
429.86
266
5.18
1.21
3.97
425.89
267
5.18
1.20
3.98
421.91
268
5.18
1.19
3.99
417.91
269
5.18
1.18
4.00
413.91
270
5.18
1.16
4.02
409.89
271
5.18
1.15
4.03
405.87
272
5.18
1.14
4.04
401.83
273
5.18
1.13
4.05
397.78
274
5.18
1.12
4.06
393.72
275
5.18
1.11
4.07
389.64
276
5.18
1.10
4.08
385.56
277
5.18
1.08
4.10
381.46
278
5.18
1.07
4.11
377.36
279
5.18
1.06
4.12
373.24
280
5.18
1.05
4.13
369.11
281
5.18
1.04
4.14
364.97
282
5.18
1.03
4.15
360.81
283
5.18
1.01
4.17
356.65
284
5.18
1.00
4.18
352.47
285
5.18
0.99
4.19
348.28
286
5.18
0.98
4.20
344.08
287
5.18
0.97
4.21
339.87
288
5.18
0.96
4.22
335.64
289
5.18
0.94
4.24
331.41
290
5.18
0.93
4.25
327.16
291
5.18
0.92
4.26
322.90
292
5.18
0.91
4.27
318.63
293
5.18
0.90
4.28
314.34
294
5.18
0.88
4.30
310.05
295
5.18
0.87
4.31
305.74
296
5.18
0.86
4.32
301.42
297
5.18
0.85
4.33
297.09
298
5.18
0.84
4.34
292.74
299
5.18
0.82
4.36
288.39
300
5.18
0.81
4.37
284.02
301
5.18
0.80
4.38
279.64
302
5.18
0.79
4.39
275.24
303
5.18
0.77
4.41
270.84
304
5.18
0.76
4.42
266.42
305
5.18
0.75
4.43
261.99
306
5.18
0.74
4.44
257.55
307
5.18
0.72
4.46
253.09
308
5.18
0.71
4.47
248.62
309
5.18
0.70
4.48
244.14
310
5.18
0.69
4.49
239.65
311
5.18
0.67
4.51
235.14
312
5.18
0.66
4.52
230.62
313
5.18
0.65
4.53
226.09
314
5.18
0.64
4.54
221.55
315
5.18
0.62
4.56
216.99
316
5.18
0.61
4.57
212.42
317
5.18
0.60
4.58
207.84
318
5.18
0.58
4.60
203.24
319
5.18
0.57
4.61
198.63
320
5.18
0.56
4.62
194.01
321
5.18
0.55
4.63
189.38
322
5.18
0.53
4.65
184.73
323
5.18
0.52
4.66
180.07
324
5.18
0.51
4.67
175.40
325
5.18
0.49
4.69
170.71
326
5.18
0.48
4.70
166.01
327
5.18
0.47
4.71
161.30
328
5.18
0.45
4.73
156.57
329
5.18
0.44
4.74
151.83
330
5.18
0.43
4.75
147.08
331
5.18
0.41
4.77
142.31
332
5.18
0.40
4.78
137.53
333
5.18
0.39
4.79
132.74
334
5.18
0.37
4.81
127.93
335
5.18
0.36
4.82
123.11
336
5.18
0.35
4.83
118.28
337
5.18
0.33
4.85
113.43
338
5.18
0.32
4.86
108.57
339
5.18
0.31
4.87
103.70
340
5.18
0.29
4.89
98.81
341
5.18
0.28
4.90
93.91
342
5.18
0.26
4.92
88.99
343
5.18
0.25
4.93
84.06
344
5.18
0.24
4.94
79.12
345
5.18
0.22
4.96
74.16
346
5.18
0.21
4.97
69.19
347
5.18
0.19
4.99
64.20
348
5.18
0.18
5.00
59.20
349
5.18
0.17
5.01
54.19
350
5.18
0.15
5.03
49.16
351
5.18
0.14
5.04
44.12
352
5.18
0.12
5.06
39.06
353
5.18
0.11
5.07
33.99
354
5.18
0.10
5.08
28.91
355
5.18
0.08
5.10
23.81
356
5.18
0.07
5.11
18.70
357
5.18
0.05
5.13
13.57
358
5.18
0.04
5.14
8.43
359
5.18
0.02
5.16
3.27
360
3.28
0.01
3.27
0.00
Totals
1,862.90
691.90
1,171.00

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