Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 6.20  
 

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
6.20
4.76
1.44
1,169.56
2
6.20
4.75
1.45
1,168.11
3
6.20
4.75
1.45
1,166.65
4
6.20
4.74
1.46
1,165.19
5
6.20
4.73
1.47
1,163.73
6
6.20
4.73
1.47
1,162.25
7
6.20
4.72
1.48
1,160.78
8
6.20
4.72
1.48
1,159.29
9
6.20
4.71
1.49
1,157.80
10
6.20
4.70
1.50
1,156.31
11
6.20
4.70
1.50
1,154.80
12
6.20
4.69
1.51
1,153.29
13
6.20
4.69
1.51
1,151.78
14
6.20
4.68
1.52
1,150.26
15
6.20
4.67
1.53
1,148.73
16
6.20
4.67
1.53
1,147.20
17
6.20
4.66
1.54
1,145.66
18
6.20
4.65
1.55
1,144.11
19
6.20
4.65
1.55
1,142.56
20
6.20
4.64
1.56
1,141.00
21
6.20
4.64
1.56
1,139.44
22
6.20
4.63
1.57
1,137.87
23
6.20
4.62
1.58
1,136.29
24
6.20
4.62
1.58
1,134.71
25
6.20
4.61
1.59
1,133.12
26
6.20
4.60
1.60
1,131.52
27
6.20
4.60
1.60
1,129.92
28
6.20
4.59
1.61
1,128.31
29
6.20
4.58
1.62
1,126.69
30
6.20
4.58
1.62
1,125.07
31
6.20
4.57
1.63
1,123.44
32
6.20
4.56
1.64
1,121.80
33
6.20
4.56
1.64
1,120.16
34
6.20
4.55
1.65
1,118.51
35
6.20
4.54
1.66
1,116.85
36
6.20
4.54
1.66
1,115.19
37
6.20
4.53
1.67
1,113.52
38
6.20
4.52
1.68
1,111.84
39
6.20
4.52
1.68
1,110.16
40
6.20
4.51
1.69
1,108.47
41
6.20
4.50
1.70
1,106.77
42
6.20
4.50
1.70
1,105.07
43
6.20
4.49
1.71
1,103.36
44
6.20
4.48
1.72
1,101.64
45
6.20
4.48
1.72
1,099.92
46
6.20
4.47
1.73
1,098.19
47
6.20
4.46
1.74
1,096.45
48
6.20
4.45
1.75
1,094.70
49
6.20
4.45
1.75
1,092.95
50
6.20
4.44
1.76
1,091.19
51
6.20
4.43
1.77
1,089.42
52
6.20
4.43
1.77
1,087.65
53
6.20
4.42
1.78
1,085.87
54
6.20
4.41
1.79
1,084.08
55
6.20
4.40
1.80
1,082.28
56
6.20
4.40
1.80
1,080.48
57
6.20
4.39
1.81
1,078.67
58
6.20
4.38
1.82
1,076.85
59
6.20
4.37
1.83
1,075.02
60
6.20
4.37
1.83
1,073.19
61
6.20
4.36
1.84
1,071.35
62
6.20
4.35
1.85
1,069.50
63
6.20
4.34
1.86
1,067.65
64
6.20
4.34
1.86
1,065.79
65
6.20
4.33
1.87
1,063.92
66
6.20
4.32
1.88
1,062.04
67
6.20
4.31
1.89
1,060.15
68
6.20
4.31
1.89
1,058.26
69
6.20
4.30
1.90
1,056.36
70
6.20
4.29
1.91
1,054.45
71
6.20
4.28
1.92
1,052.53
72
6.20
4.28
1.92
1,050.61
73
6.20
4.27
1.93
1,048.68
74
6.20
4.26
1.94
1,046.74
75
6.20
4.25
1.95
1,044.79
76
6.20
4.24
1.96
1,042.84
77
6.20
4.24
1.96
1,040.87
78
6.20
4.23
1.97
1,038.90
79
6.20
4.22
1.98
1,036.92
80
6.20
4.21
1.99
1,034.93
81
6.20
4.20
2.00
1,032.94
82
6.20
4.20
2.00
1,030.93
83
6.20
4.19
2.01
1,028.92
84
6.20
4.18
2.02
1,026.90
85
6.20
4.17
2.03
1,024.87
86
6.20
4.16
2.04
1,022.84
87
6.20
4.16
2.04
1,020.79
88
6.20
4.15
2.05
1,018.74
89
6.20
4.14
2.06
1,016.68
90
6.20
4.13
2.07
1,014.61
91
6.20
4.12
2.08
1,012.53
92
6.20
4.11
2.09
1,010.44
93
6.20
4.10
2.10
1,008.35
94
6.20
4.10
2.10
1,006.25
95
6.20
4.09
2.11
1,004.13
96
6.20
4.08
2.12
1,002.01
97
6.20
4.07
2.13
999.88
98
6.20
4.06
2.14
997.75
99
6.20
4.05
2.15
995.60
100
6.20
4.04
2.16
993.44
101
6.20
4.04
2.16
991.28
102
6.20
4.03
2.17
989.11
103
6.20
4.02
2.18
986.92
104
6.20
4.01
2.19
984.73
105
6.20
4.00
2.20
982.53
106
6.20
3.99
2.21
980.33
107
6.20
3.98
2.22
978.11
108
6.20
3.97
2.23
975.88
109
6.20
3.96
2.24
973.65
110
6.20
3.96
2.24
971.40
111
6.20
3.95
2.25
969.15
112
6.20
3.94
2.26
966.89
113
6.20
3.93
2.27
964.61
114
6.20
3.92
2.28
962.33
115
6.20
3.91
2.29
960.04
116
6.20
3.90
2.30
957.74
117
6.20
3.89
2.31
955.43
118
6.20
3.88
2.32
953.11
119
6.20
3.87
2.33
950.79
120
6.20
3.86
2.34
948.45
121
6.20
3.85
2.35
946.10
122
6.20
3.84
2.36
943.75
123
6.20
3.83
2.37
941.38
124
6.20
3.82
2.38
939.00
125
6.20
3.81
2.39
936.62
126
6.20
3.81
2.39
934.22
127
6.20
3.80
2.40
931.82
128
6.20
3.79
2.41
929.40
129
6.20
3.78
2.42
926.98
130
6.20
3.77
2.43
924.55
131
6.20
3.76
2.44
922.10
132
6.20
3.75
2.45
919.65
133
6.20
3.74
2.46
917.18
134
6.20
3.73
2.47
914.71
135
6.20
3.72
2.48
912.23
136
6.20
3.71
2.49
909.73
137
6.20
3.70
2.50
907.23
138
6.20
3.69
2.51
904.71
139
6.20
3.68
2.52
902.19
140
6.20
3.67
2.53
899.65
141
6.20
3.65
2.55
897.11
142
6.20
3.64
2.56
894.55
143
6.20
3.63
2.57
891.99
144
6.20
3.62
2.58
889.41
145
6.20
3.61
2.59
886.82
146
6.20
3.60
2.60
884.23
147
6.20
3.59
2.61
881.62
148
6.20
3.58
2.62
879.00
149
6.20
3.57
2.63
876.37
150
6.20
3.56
2.64
873.73
151
6.20
3.55
2.65
871.08
152
6.20
3.54
2.66
868.42
153
6.20
3.53
2.67
865.75
154
6.20
3.52
2.68
863.07
155
6.20
3.51
2.69
860.37
156
6.20
3.50
2.70
857.67
157
6.20
3.48
2.72
854.95
158
6.20
3.47
2.73
852.22
159
6.20
3.46
2.74
849.49
160
6.20
3.45
2.75
846.74
161
6.20
3.44
2.76
843.98
162
6.20
3.43
2.77
841.21
163
6.20
3.42
2.78
838.42
164
6.20
3.41
2.79
835.63
165
6.20
3.39
2.81
832.82
166
6.20
3.38
2.82
830.01
167
6.20
3.37
2.83
827.18
168
6.20
3.36
2.84
824.34
169
6.20
3.35
2.85
821.49
170
6.20
3.34
2.86
818.63
171
6.20
3.33
2.87
815.75
172
6.20
3.31
2.89
812.87
173
6.20
3.30
2.90
809.97
174
6.20
3.29
2.91
807.06
175
6.20
3.28
2.92
804.14
176
6.20
3.27
2.93
801.20
177
6.20
3.25
2.95
798.26
178
6.20
3.24
2.96
795.30
179
6.20
3.23
2.97
792.33
180
6.20
3.22
2.98
789.35
181
6.20
3.21
2.99
786.36
182
6.20
3.19
3.01
783.35
183
6.20
3.18
3.02
780.34
184
6.20
3.17
3.03
777.31
185
6.20
3.16
3.04
774.26
186
6.20
3.15
3.05
771.21
187
6.20
3.13
3.07
768.14
188
6.20
3.12
3.08
765.06
189
6.20
3.11
3.09
761.97
190
6.20
3.10
3.10
758.87
191
6.20
3.08
3.12
755.75
192
6.20
3.07
3.13
752.62
193
6.20
3.06
3.14
749.48
194
6.20
3.04
3.16
746.32
195
6.20
3.03
3.17
743.15
196
6.20
3.02
3.18
739.97
197
6.20
3.01
3.19
736.78
198
6.20
2.99
3.21
733.57
199
6.20
2.98
3.22
730.35
200
6.20
2.97
3.23
727.12
201
6.20
2.95
3.25
723.87
202
6.20
2.94
3.26
720.61
203
6.20
2.93
3.27
717.34
204
6.20
2.91
3.29
714.05
205
6.20
2.90
3.30
710.76
206
6.20
2.89
3.31
707.44
207
6.20
2.87
3.33
704.12
208
6.20
2.86
3.34
700.78
209
6.20
2.85
3.35
697.42
210
6.20
2.83
3.37
694.06
211
6.20
2.82
3.38
690.68
212
6.20
2.81
3.39
687.28
213
6.20
2.79
3.41
683.88
214
6.20
2.78
3.42
680.45
215
6.20
2.76
3.44
677.02
216
6.20
2.75
3.45
673.57
217
6.20
2.74
3.46
670.10
218
6.20
2.72
3.48
666.63
219
6.20
2.71
3.49
663.14
220
6.20
2.69
3.51
659.63
221
6.20
2.68
3.52
656.11
222
6.20
2.67
3.53
652.57
223
6.20
2.65
3.55
649.03
224
6.20
2.64
3.56
645.46
225
6.20
2.62
3.58
641.88
226
6.20
2.61
3.59
638.29
227
6.20
2.59
3.61
634.69
228
6.20
2.58
3.62
631.06
229
6.20
2.56
3.64
627.43
230
6.20
2.55
3.65
623.78
231
6.20
2.53
3.67
620.11
232
6.20
2.52
3.68
616.43
233
6.20
2.50
3.70
612.73
234
6.20
2.49
3.71
609.02
235
6.20
2.47
3.73
605.30
236
6.20
2.46
3.74
601.56
237
6.20
2.44
3.76
597.80
238
6.20
2.43
3.77
594.03
239
6.20
2.41
3.79
590.24
240
6.20
2.40
3.80
586.44
241
6.20
2.38
3.82
582.62
242
6.20
2.37
3.83
578.79
243
6.20
2.35
3.85
574.94
244
6.20
2.34
3.86
571.08
245
6.20
2.32
3.88
567.20
246
6.20
2.30
3.90
563.30
247
6.20
2.29
3.91
559.39
248
6.20
2.27
3.93
555.46
249
6.20
2.26
3.94
551.52
250
6.20
2.24
3.96
547.56
251
6.20
2.22
3.98
543.58
252
6.20
2.21
3.99
539.59
253
6.20
2.19
4.01
535.58
254
6.20
2.18
4.02
531.56
255
6.20
2.16
4.04
527.52
256
6.20
2.14
4.06
523.46
257
6.20
2.13
4.07
519.39
258
6.20
2.11
4.09
515.30
259
6.20
2.09
4.11
511.19
260
6.20
2.08
4.12
507.07
261
6.20
2.06
4.14
502.93
262
6.20
2.04
4.16
498.77
263
6.20
2.03
4.17
494.60
264
6.20
2.01
4.19
490.41
265
6.20
1.99
4.21
486.20
266
6.20
1.98
4.22
481.97
267
6.20
1.96
4.24
477.73
268
6.20
1.94
4.26
473.47
269
6.20
1.92
4.28
469.20
270
6.20
1.91
4.29
464.90
271
6.20
1.89
4.31
460.59
272
6.20
1.87
4.33
456.26
273
6.20
1.85
4.35
451.92
274
6.20
1.84
4.36
447.55
275
6.20
1.82
4.38
443.17
276
6.20
1.80
4.40
438.77
277
6.20
1.78
4.42
434.35
278
6.20
1.76
4.44
429.92
279
6.20
1.75
4.45
425.46
280
6.20
1.73
4.47
420.99
281
6.20
1.71
4.49
416.50
282
6.20
1.69
4.51
411.99
283
6.20
1.67
4.53
407.47
284
6.20
1.66
4.54
402.92
285
6.20
1.64
4.56
398.36
286
6.20
1.62
4.58
393.78
287
6.20
1.60
4.60
389.18
288
6.20
1.58
4.62
384.56
289
6.20
1.56
4.64
379.92
290
6.20
1.54
4.66
375.27
291
6.20
1.52
4.68
370.59
292
6.20
1.51
4.69
365.90
293
6.20
1.49
4.71
361.18
294
6.20
1.47
4.73
356.45
295
6.20
1.45
4.75
351.70
296
6.20
1.43
4.77
346.93
297
6.20
1.41
4.79
342.14
298
6.20
1.39
4.81
337.33
299
6.20
1.37
4.83
332.50
300
6.20
1.35
4.85
327.65
301
6.20
1.33
4.87
322.78
302
6.20
1.31
4.89
317.89
303
6.20
1.29
4.91
312.98
304
6.20
1.27
4.93
308.05
305
6.20
1.25
4.95
303.10
306
6.20
1.23
4.97
298.13
307
6.20
1.21
4.99
293.15
308
6.20
1.19
5.01
288.14
309
6.20
1.17
5.03
283.11
310
6.20
1.15
5.05
278.06
311
6.20
1.13
5.07
272.99
312
6.20
1.11
5.09
267.90
313
6.20
1.09
5.11
262.78
314
6.20
1.07
5.13
257.65
315
6.20
1.05
5.15
252.50
316
6.20
1.03
5.17
247.32
317
6.20
1.00
5.20
242.13
318
6.20
0.98
5.22
236.91
319
6.20
0.96
5.24
231.68
320
6.20
0.94
5.26
226.42
321
6.20
0.92
5.28
221.14
322
6.20
0.90
5.30
215.83
323
6.20
0.88
5.32
210.51
324
6.20
0.86
5.34
205.17
325
6.20
0.83
5.37
199.80
326
6.20
0.81
5.39
194.41
327
6.20
0.79
5.41
189.00
328
6.20
0.77
5.43
183.57
329
6.20
0.75
5.45
178.12
330
6.20
0.72
5.48
172.64
331
6.20
0.70
5.50
167.14
332
6.20
0.68
5.52
161.62
333
6.20
0.66
5.54
156.08
334
6.20
0.63
5.57
150.51
335
6.20
0.61
5.59
144.92
336
6.20
0.59
5.61
139.31
337
6.20
0.57
5.63
133.68
338
6.20
0.54
5.66
128.02
339
6.20
0.52
5.68
122.34
340
6.20
0.50
5.70
116.64
341
6.20
0.47
5.73
110.91
342
6.20
0.45
5.75
105.16
343
6.20
0.43
5.77
99.39
344
6.20
0.40
5.80
93.59
345
6.20
0.38
5.82
87.77
346
6.20
0.36
5.84
81.93
347
6.20
0.33
5.87
76.06
348
6.20
0.31
5.89
70.17
349
6.20
0.29
5.91
64.26
350
6.20
0.26
5.94
58.32
351
6.20
0.24
5.96
52.35
352
6.20
0.21
5.99
46.37
353
6.20
0.19
6.01
40.35
354
6.20
0.16
6.04
34.32
355
6.20
0.14
6.06
28.26
356
6.20
0.11
6.09
22.17
357
6.20
0.09
6.11
16.06
358
6.20
0.07
6.13
9.93
359
6.20
0.04
6.16
3.77
360
3.78
0.02
3.77
0.00
Totals
2,229.58
1,058.58
1,171.00

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