Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 6.11  
 

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
6.11
4.64
1.47
1,169.53
2
6.11
4.63
1.48
1,168.04
3
6.11
4.62
1.49
1,166.56
4
6.11
4.62
1.49
1,165.07
5
6.11
4.61
1.50
1,163.57
6
6.11
4.61
1.50
1,162.06
7
6.11
4.60
1.51
1,160.55
8
6.11
4.59
1.52
1,159.04
9
6.11
4.59
1.52
1,157.51
10
6.11
4.58
1.53
1,155.99
11
6.11
4.58
1.53
1,154.45
12
6.11
4.57
1.54
1,152.91
13
6.11
4.56
1.55
1,151.37
14
6.11
4.56
1.55
1,149.81
15
6.11
4.55
1.56
1,148.25
16
6.11
4.55
1.56
1,146.69
17
6.11
4.54
1.57
1,145.12
18
6.11
4.53
1.58
1,143.54
19
6.11
4.53
1.58
1,141.96
20
6.11
4.52
1.59
1,140.37
21
6.11
4.51
1.60
1,138.77
22
6.11
4.51
1.60
1,137.17
23
6.11
4.50
1.61
1,135.56
24
6.11
4.49
1.62
1,133.95
25
6.11
4.49
1.62
1,132.32
26
6.11
4.48
1.63
1,130.70
27
6.11
4.48
1.63
1,129.06
28
6.11
4.47
1.64
1,127.42
29
6.11
4.46
1.65
1,125.77
30
6.11
4.46
1.65
1,124.12
31
6.11
4.45
1.66
1,122.46
32
6.11
4.44
1.67
1,120.79
33
6.11
4.44
1.67
1,119.12
34
6.11
4.43
1.68
1,117.44
35
6.11
4.42
1.69
1,115.75
36
6.11
4.42
1.69
1,114.06
37
6.11
4.41
1.70
1,112.36
38
6.11
4.40
1.71
1,110.65
39
6.11
4.40
1.71
1,108.94
40
6.11
4.39
1.72
1,107.22
41
6.11
4.38
1.73
1,105.49
42
6.11
4.38
1.73
1,103.76
43
6.11
4.37
1.74
1,102.02
44
6.11
4.36
1.75
1,100.27
45
6.11
4.36
1.75
1,098.51
46
6.11
4.35
1.76
1,096.75
47
6.11
4.34
1.77
1,094.98
48
6.11
4.33
1.78
1,093.21
49
6.11
4.33
1.78
1,091.42
50
6.11
4.32
1.79
1,089.63
51
6.11
4.31
1.80
1,087.84
52
6.11
4.31
1.80
1,086.03
53
6.11
4.30
1.81
1,084.22
54
6.11
4.29
1.82
1,082.40
55
6.11
4.28
1.83
1,080.58
56
6.11
4.28
1.83
1,078.75
57
6.11
4.27
1.84
1,076.91
58
6.11
4.26
1.85
1,075.06
59
6.11
4.26
1.85
1,073.20
60
6.11
4.25
1.86
1,071.34
61
6.11
4.24
1.87
1,069.47
62
6.11
4.23
1.88
1,067.60
63
6.11
4.23
1.88
1,065.71
64
6.11
4.22
1.89
1,063.82
65
6.11
4.21
1.90
1,061.92
66
6.11
4.20
1.91
1,060.02
67
6.11
4.20
1.91
1,058.10
68
6.11
4.19
1.92
1,056.18
69
6.11
4.18
1.93
1,054.25
70
6.11
4.17
1.94
1,052.31
71
6.11
4.17
1.94
1,050.37
72
6.11
4.16
1.95
1,048.42
73
6.11
4.15
1.96
1,046.46
74
6.11
4.14
1.97
1,044.49
75
6.11
4.13
1.98
1,042.51
76
6.11
4.13
1.98
1,040.53
77
6.11
4.12
1.99
1,038.54
78
6.11
4.11
2.00
1,036.54
79
6.11
4.10
2.01
1,034.53
80
6.11
4.10
2.01
1,032.52
81
6.11
4.09
2.02
1,030.49
82
6.11
4.08
2.03
1,028.46
83
6.11
4.07
2.04
1,026.42
84
6.11
4.06
2.05
1,024.38
85
6.11
4.05
2.06
1,022.32
86
6.11
4.05
2.06
1,020.26
87
6.11
4.04
2.07
1,018.19
88
6.11
4.03
2.08
1,016.11
89
6.11
4.02
2.09
1,014.02
90
6.11
4.01
2.10
1,011.92
91
6.11
4.01
2.10
1,009.82
92
6.11
4.00
2.11
1,007.71
93
6.11
3.99
2.12
1,005.59
94
6.11
3.98
2.13
1,003.46
95
6.11
3.97
2.14
1,001.32
96
6.11
3.96
2.15
999.17
97
6.11
3.96
2.15
997.02
98
6.11
3.95
2.16
994.85
99
6.11
3.94
2.17
992.68
100
6.11
3.93
2.18
990.50
101
6.11
3.92
2.19
988.31
102
6.11
3.91
2.20
986.11
103
6.11
3.90
2.21
983.91
104
6.11
3.89
2.22
981.69
105
6.11
3.89
2.22
979.47
106
6.11
3.88
2.23
977.23
107
6.11
3.87
2.24
974.99
108
6.11
3.86
2.25
972.74
109
6.11
3.85
2.26
970.48
110
6.11
3.84
2.27
968.21
111
6.11
3.83
2.28
965.94
112
6.11
3.82
2.29
963.65
113
6.11
3.81
2.30
961.35
114
6.11
3.81
2.30
959.05
115
6.11
3.80
2.31
956.74
116
6.11
3.79
2.32
954.41
117
6.11
3.78
2.33
952.08
118
6.11
3.77
2.34
949.74
119
6.11
3.76
2.35
947.39
120
6.11
3.75
2.36
945.03
121
6.11
3.74
2.37
942.66
122
6.11
3.73
2.38
940.28
123
6.11
3.72
2.39
937.89
124
6.11
3.71
2.40
935.49
125
6.11
3.70
2.41
933.09
126
6.11
3.69
2.42
930.67
127
6.11
3.68
2.43
928.25
128
6.11
3.67
2.44
925.81
129
6.11
3.66
2.45
923.36
130
6.11
3.65
2.46
920.91
131
6.11
3.65
2.46
918.44
132
6.11
3.64
2.47
915.97
133
6.11
3.63
2.48
913.49
134
6.11
3.62
2.49
910.99
135
6.11
3.61
2.50
908.49
136
6.11
3.60
2.51
905.97
137
6.11
3.59
2.52
903.45
138
6.11
3.58
2.53
900.92
139
6.11
3.57
2.54
898.37
140
6.11
3.56
2.55
895.82
141
6.11
3.55
2.56
893.25
142
6.11
3.54
2.57
890.68
143
6.11
3.53
2.58
888.10
144
6.11
3.52
2.59
885.50
145
6.11
3.51
2.60
882.90
146
6.11
3.49
2.62
880.28
147
6.11
3.48
2.63
877.66
148
6.11
3.47
2.64
875.02
149
6.11
3.46
2.65
872.37
150
6.11
3.45
2.66
869.72
151
6.11
3.44
2.67
867.05
152
6.11
3.43
2.68
864.37
153
6.11
3.42
2.69
861.68
154
6.11
3.41
2.70
858.98
155
6.11
3.40
2.71
856.27
156
6.11
3.39
2.72
853.55
157
6.11
3.38
2.73
850.82
158
6.11
3.37
2.74
848.08
159
6.11
3.36
2.75
845.33
160
6.11
3.35
2.76
842.56
161
6.11
3.34
2.77
839.79
162
6.11
3.32
2.79
837.00
163
6.11
3.31
2.80
834.20
164
6.11
3.30
2.81
831.40
165
6.11
3.29
2.82
828.58
166
6.11
3.28
2.83
825.75
167
6.11
3.27
2.84
822.91
168
6.11
3.26
2.85
820.05
169
6.11
3.25
2.86
817.19
170
6.11
3.23
2.88
814.31
171
6.11
3.22
2.89
811.43
172
6.11
3.21
2.90
808.53
173
6.11
3.20
2.91
805.62
174
6.11
3.19
2.92
802.70
175
6.11
3.18
2.93
799.77
176
6.11
3.17
2.94
796.82
177
6.11
3.15
2.96
793.87
178
6.11
3.14
2.97
790.90
179
6.11
3.13
2.98
787.92
180
6.11
3.12
2.99
784.93
181
6.11
3.11
3.00
781.92
182
6.11
3.10
3.01
778.91
183
6.11
3.08
3.03
775.88
184
6.11
3.07
3.04
772.84
185
6.11
3.06
3.05
769.79
186
6.11
3.05
3.06
766.73
187
6.11
3.03
3.08
763.66
188
6.11
3.02
3.09
760.57
189
6.11
3.01
3.10
757.47
190
6.11
3.00
3.11
754.36
191
6.11
2.99
3.12
751.23
192
6.11
2.97
3.14
748.10
193
6.11
2.96
3.15
744.95
194
6.11
2.95
3.16
741.79
195
6.11
2.94
3.17
738.61
196
6.11
2.92
3.19
735.43
197
6.11
2.91
3.20
732.23
198
6.11
2.90
3.21
729.02
199
6.11
2.89
3.22
725.79
200
6.11
2.87
3.24
722.55
201
6.11
2.86
3.25
719.30
202
6.11
2.85
3.26
716.04
203
6.11
2.83
3.28
712.77
204
6.11
2.82
3.29
709.48
205
6.11
2.81
3.30
706.18
206
6.11
2.80
3.31
702.86
207
6.11
2.78
3.33
699.53
208
6.11
2.77
3.34
696.19
209
6.11
2.76
3.35
692.84
210
6.11
2.74
3.37
689.47
211
6.11
2.73
3.38
686.09
212
6.11
2.72
3.39
682.70
213
6.11
2.70
3.41
679.29
214
6.11
2.69
3.42
675.87
215
6.11
2.68
3.43
672.43
216
6.11
2.66
3.45
668.98
217
6.11
2.65
3.46
665.52
218
6.11
2.63
3.48
662.05
219
6.11
2.62
3.49
658.56
220
6.11
2.61
3.50
655.05
221
6.11
2.59
3.52
651.54
222
6.11
2.58
3.53
648.01
223
6.11
2.57
3.54
644.46
224
6.11
2.55
3.56
640.90
225
6.11
2.54
3.57
637.33
226
6.11
2.52
3.59
633.74
227
6.11
2.51
3.60
630.14
228
6.11
2.49
3.62
626.52
229
6.11
2.48
3.63
622.89
230
6.11
2.47
3.64
619.25
231
6.11
2.45
3.66
615.59
232
6.11
2.44
3.67
611.92
233
6.11
2.42
3.69
608.23
234
6.11
2.41
3.70
604.53
235
6.11
2.39
3.72
600.81
236
6.11
2.38
3.73
597.08
237
6.11
2.36
3.75
593.33
238
6.11
2.35
3.76
589.57
239
6.11
2.33
3.78
585.79
240
6.11
2.32
3.79
582.00
241
6.11
2.30
3.81
578.20
242
6.11
2.29
3.82
574.38
243
6.11
2.27
3.84
570.54
244
6.11
2.26
3.85
566.69
245
6.11
2.24
3.87
562.82
246
6.11
2.23
3.88
558.94
247
6.11
2.21
3.90
555.04
248
6.11
2.20
3.91
551.13
249
6.11
2.18
3.93
547.20
250
6.11
2.17
3.94
543.26
251
6.11
2.15
3.96
539.30
252
6.11
2.13
3.98
535.32
253
6.11
2.12
3.99
531.33
254
6.11
2.10
4.01
527.32
255
6.11
2.09
4.02
523.30
256
6.11
2.07
4.04
519.26
257
6.11
2.06
4.05
515.21
258
6.11
2.04
4.07
511.14
259
6.11
2.02
4.09
507.05
260
6.11
2.01
4.10
502.95
261
6.11
1.99
4.12
498.83
262
6.11
1.97
4.14
494.69
263
6.11
1.96
4.15
490.54
264
6.11
1.94
4.17
486.37
265
6.11
1.93
4.18
482.19
266
6.11
1.91
4.20
477.99
267
6.11
1.89
4.22
473.77
268
6.11
1.88
4.23
469.53
269
6.11
1.86
4.25
465.28
270
6.11
1.84
4.27
461.01
271
6.11
1.82
4.29
456.73
272
6.11
1.81
4.30
452.43
273
6.11
1.79
4.32
448.11
274
6.11
1.77
4.34
443.77
275
6.11
1.76
4.35
439.42
276
6.11
1.74
4.37
435.05
277
6.11
1.72
4.39
430.66
278
6.11
1.70
4.41
426.25
279
6.11
1.69
4.42
421.83
280
6.11
1.67
4.44
417.39
281
6.11
1.65
4.46
412.93
282
6.11
1.63
4.48
408.46
283
6.11
1.62
4.49
403.96
284
6.11
1.60
4.51
399.45
285
6.11
1.58
4.53
394.92
286
6.11
1.56
4.55
390.38
287
6.11
1.55
4.56
385.81
288
6.11
1.53
4.58
381.23
289
6.11
1.51
4.60
376.63
290
6.11
1.49
4.62
372.01
291
6.11
1.47
4.64
367.37
292
6.11
1.45
4.66
362.72
293
6.11
1.44
4.67
358.04
294
6.11
1.42
4.69
353.35
295
6.11
1.40
4.71
348.64
296
6.11
1.38
4.73
343.91
297
6.11
1.36
4.75
339.16
298
6.11
1.34
4.77
334.39
299
6.11
1.32
4.79
329.61
300
6.11
1.30
4.81
324.80
301
6.11
1.29
4.82
319.98
302
6.11
1.27
4.84
315.13
303
6.11
1.25
4.86
310.27
304
6.11
1.23
4.88
305.39
305
6.11
1.21
4.90
300.49
306
6.11
1.19
4.92
295.57
307
6.11
1.17
4.94
290.63
308
6.11
1.15
4.96
285.67
309
6.11
1.13
4.98
280.69
310
6.11
1.11
5.00
275.69
311
6.11
1.09
5.02
270.67
312
6.11
1.07
5.04
265.63
313
6.11
1.05
5.06
260.57
314
6.11
1.03
5.08
255.49
315
6.11
1.01
5.10
250.39
316
6.11
0.99
5.12
245.28
317
6.11
0.97
5.14
240.14
318
6.11
0.95
5.16
234.98
319
6.11
0.93
5.18
229.80
320
6.11
0.91
5.20
224.60
321
6.11
0.89
5.22
219.38
322
6.11
0.87
5.24
214.13
323
6.11
0.85
5.26
208.87
324
6.11
0.83
5.28
203.59
325
6.11
0.81
5.30
198.28
326
6.11
0.78
5.33
192.96
327
6.11
0.76
5.35
187.61
328
6.11
0.74
5.37
182.25
329
6.11
0.72
5.39
176.86
330
6.11
0.70
5.41
171.45
331
6.11
0.68
5.43
166.02
332
6.11
0.66
5.45
160.56
333
6.11
0.64
5.47
155.09
334
6.11
0.61
5.50
149.59
335
6.11
0.59
5.52
144.08
336
6.11
0.57
5.54
138.54
337
6.11
0.55
5.56
132.97
338
6.11
0.53
5.58
127.39
339
6.11
0.50
5.61
121.78
340
6.11
0.48
5.63
116.16
341
6.11
0.46
5.65
110.51
342
6.11
0.44
5.67
104.83
343
6.11
0.41
5.70
99.14
344
6.11
0.39
5.72
93.42
345
6.11
0.37
5.74
87.68
346
6.11
0.35
5.76
81.92
347
6.11
0.32
5.79
76.13
348
6.11
0.30
5.81
70.32
349
6.11
0.28
5.83
64.49
350
6.11
0.26
5.85
58.64
351
6.11
0.23
5.88
52.76
352
6.11
0.21
5.90
46.86
353
6.11
0.19
5.92
40.93
354
6.11
0.16
5.95
34.99
355
6.11
0.14
5.97
29.01
356
6.11
0.11
6.00
23.02
357
6.11
0.09
6.02
17.00
358
6.11
0.07
6.04
10.96
359
6.11
0.04
6.07
4.89
360
4.91
0.02
4.89
0.00
Totals
2,198.40
1,027.40
1,171.00

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