Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 6.38  
 

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
6.38
5.00
1.38
1,169.62
2
6.38
5.00
1.38
1,168.24
3
6.38
4.99
1.39
1,166.85
4
6.38
4.98
1.40
1,165.45
5
6.38
4.98
1.40
1,164.05
6
6.38
4.97
1.41
1,162.64
7
6.38
4.97
1.41
1,161.22
8
6.38
4.96
1.42
1,159.80
9
6.38
4.95
1.43
1,158.38
10
6.38
4.95
1.43
1,156.94
11
6.38
4.94
1.44
1,155.50
12
6.38
4.93
1.45
1,154.06
13
6.38
4.93
1.45
1,152.61
14
6.38
4.92
1.46
1,151.15
15
6.38
4.92
1.46
1,149.69
16
6.38
4.91
1.47
1,148.22
17
6.38
4.90
1.48
1,146.74
18
6.38
4.90
1.48
1,145.26
19
6.38
4.89
1.49
1,143.77
20
6.38
4.88
1.50
1,142.27
21
6.38
4.88
1.50
1,140.77
22
6.38
4.87
1.51
1,139.27
23
6.38
4.87
1.51
1,137.75
24
6.38
4.86
1.52
1,136.23
25
6.38
4.85
1.53
1,134.70
26
6.38
4.85
1.53
1,133.17
27
6.38
4.84
1.54
1,131.63
28
6.38
4.83
1.55
1,130.08
29
6.38
4.83
1.55
1,128.53
30
6.38
4.82
1.56
1,126.97
31
6.38
4.81
1.57
1,125.40
32
6.38
4.81
1.57
1,123.83
33
6.38
4.80
1.58
1,122.25
34
6.38
4.79
1.59
1,120.66
35
6.38
4.79
1.59
1,119.07
36
6.38
4.78
1.60
1,117.47
37
6.38
4.77
1.61
1,115.86
38
6.38
4.77
1.61
1,114.24
39
6.38
4.76
1.62
1,112.62
40
6.38
4.75
1.63
1,110.99
41
6.38
4.74
1.64
1,109.36
42
6.38
4.74
1.64
1,107.72
43
6.38
4.73
1.65
1,106.07
44
6.38
4.72
1.66
1,104.41
45
6.38
4.72
1.66
1,102.75
46
6.38
4.71
1.67
1,101.08
47
6.38
4.70
1.68
1,099.40
48
6.38
4.70
1.68
1,097.72
49
6.38
4.69
1.69
1,096.02
50
6.38
4.68
1.70
1,094.32
51
6.38
4.67
1.71
1,092.62
52
6.38
4.67
1.71
1,090.90
53
6.38
4.66
1.72
1,089.18
54
6.38
4.65
1.73
1,087.46
55
6.38
4.64
1.74
1,085.72
56
6.38
4.64
1.74
1,083.98
57
6.38
4.63
1.75
1,082.23
58
6.38
4.62
1.76
1,080.47
59
6.38
4.61
1.77
1,078.70
60
6.38
4.61
1.77
1,076.93
61
6.38
4.60
1.78
1,075.15
62
6.38
4.59
1.79
1,073.36
63
6.38
4.58
1.80
1,071.57
64
6.38
4.58
1.80
1,069.76
65
6.38
4.57
1.81
1,067.95
66
6.38
4.56
1.82
1,066.13
67
6.38
4.55
1.83
1,064.30
68
6.38
4.55
1.83
1,062.47
69
6.38
4.54
1.84
1,060.63
70
6.38
4.53
1.85
1,058.78
71
6.38
4.52
1.86
1,056.92
72
6.38
4.51
1.87
1,055.05
73
6.38
4.51
1.87
1,053.18
74
6.38
4.50
1.88
1,051.30
75
6.38
4.49
1.89
1,049.41
76
6.38
4.48
1.90
1,047.51
77
6.38
4.47
1.91
1,045.60
78
6.38
4.47
1.91
1,043.69
79
6.38
4.46
1.92
1,041.77
80
6.38
4.45
1.93
1,039.84
81
6.38
4.44
1.94
1,037.90
82
6.38
4.43
1.95
1,035.95
83
6.38
4.42
1.96
1,033.99
84
6.38
4.42
1.96
1,032.03
85
6.38
4.41
1.97
1,030.06
86
6.38
4.40
1.98
1,028.08
87
6.38
4.39
1.99
1,026.09
88
6.38
4.38
2.00
1,024.09
89
6.38
4.37
2.01
1,022.08
90
6.38
4.37
2.01
1,020.07
91
6.38
4.36
2.02
1,018.04
92
6.38
4.35
2.03
1,016.01
93
6.38
4.34
2.04
1,013.97
94
6.38
4.33
2.05
1,011.92
95
6.38
4.32
2.06
1,009.86
96
6.38
4.31
2.07
1,007.80
97
6.38
4.30
2.08
1,005.72
98
6.38
4.30
2.08
1,003.64
99
6.38
4.29
2.09
1,001.54
100
6.38
4.28
2.10
999.44
101
6.38
4.27
2.11
997.33
102
6.38
4.26
2.12
995.21
103
6.38
4.25
2.13
993.08
104
6.38
4.24
2.14
990.94
105
6.38
4.23
2.15
988.79
106
6.38
4.22
2.16
986.63
107
6.38
4.21
2.17
984.47
108
6.38
4.20
2.18
982.29
109
6.38
4.20
2.18
980.11
110
6.38
4.19
2.19
977.91
111
6.38
4.18
2.20
975.71
112
6.38
4.17
2.21
973.50
113
6.38
4.16
2.22
971.27
114
6.38
4.15
2.23
969.04
115
6.38
4.14
2.24
966.80
116
6.38
4.13
2.25
964.55
117
6.38
4.12
2.26
962.29
118
6.38
4.11
2.27
960.02
119
6.38
4.10
2.28
957.74
120
6.38
4.09
2.29
955.45
121
6.38
4.08
2.30
953.15
122
6.38
4.07
2.31
950.84
123
6.38
4.06
2.32
948.52
124
6.38
4.05
2.33
946.19
125
6.38
4.04
2.34
943.85
126
6.38
4.03
2.35
941.51
127
6.38
4.02
2.36
939.15
128
6.38
4.01
2.37
936.78
129
6.38
4.00
2.38
934.40
130
6.38
3.99
2.39
932.01
131
6.38
3.98
2.40
929.61
132
6.38
3.97
2.41
927.20
133
6.38
3.96
2.42
924.78
134
6.38
3.95
2.43
922.35
135
6.38
3.94
2.44
919.91
136
6.38
3.93
2.45
917.46
137
6.38
3.92
2.46
915.00
138
6.38
3.91
2.47
912.52
139
6.38
3.90
2.48
910.04
140
6.38
3.89
2.49
907.55
141
6.38
3.88
2.50
905.04
142
6.38
3.87
2.51
902.53
143
6.38
3.85
2.53
900.00
144
6.38
3.84
2.54
897.47
145
6.38
3.83
2.55
894.92
146
6.38
3.82
2.56
892.36
147
6.38
3.81
2.57
889.79
148
6.38
3.80
2.58
887.21
149
6.38
3.79
2.59
884.62
150
6.38
3.78
2.60
882.02
151
6.38
3.77
2.61
879.41
152
6.38
3.76
2.62
876.78
153
6.38
3.74
2.64
874.15
154
6.38
3.73
2.65
871.50
155
6.38
3.72
2.66
868.84
156
6.38
3.71
2.67
866.17
157
6.38
3.70
2.68
863.49
158
6.38
3.69
2.69
860.80
159
6.38
3.68
2.70
858.10
160
6.38
3.66
2.72
855.38
161
6.38
3.65
2.73
852.66
162
6.38
3.64
2.74
849.92
163
6.38
3.63
2.75
847.17
164
6.38
3.62
2.76
844.40
165
6.38
3.61
2.77
841.63
166
6.38
3.59
2.79
838.85
167
6.38
3.58
2.80
836.05
168
6.38
3.57
2.81
833.24
169
6.38
3.56
2.82
830.42
170
6.38
3.55
2.83
827.58
171
6.38
3.53
2.85
824.74
172
6.38
3.52
2.86
821.88
173
6.38
3.51
2.87
819.01
174
6.38
3.50
2.88
816.13
175
6.38
3.49
2.89
813.23
176
6.38
3.47
2.91
810.33
177
6.38
3.46
2.92
807.41
178
6.38
3.45
2.93
804.48
179
6.38
3.44
2.94
801.53
180
6.38
3.42
2.96
798.58
181
6.38
3.41
2.97
795.61
182
6.38
3.40
2.98
792.62
183
6.38
3.39
2.99
789.63
184
6.38
3.37
3.01
786.62
185
6.38
3.36
3.02
783.60
186
6.38
3.35
3.03
780.57
187
6.38
3.33
3.05
777.52
188
6.38
3.32
3.06
774.46
189
6.38
3.31
3.07
771.39
190
6.38
3.29
3.09
768.30
191
6.38
3.28
3.10
765.21
192
6.38
3.27
3.11
762.09
193
6.38
3.25
3.13
758.97
194
6.38
3.24
3.14
755.83
195
6.38
3.23
3.15
752.68
196
6.38
3.21
3.17
749.51
197
6.38
3.20
3.18
746.33
198
6.38
3.19
3.19
743.14
199
6.38
3.17
3.21
739.93
200
6.38
3.16
3.22
736.71
201
6.38
3.15
3.23
733.48
202
6.38
3.13
3.25
730.23
203
6.38
3.12
3.26
726.97
204
6.38
3.10
3.28
723.70
205
6.38
3.09
3.29
720.41
206
6.38
3.08
3.30
717.10
207
6.38
3.06
3.32
713.79
208
6.38
3.05
3.33
710.46
209
6.38
3.03
3.35
707.11
210
6.38
3.02
3.36
703.75
211
6.38
3.01
3.37
700.38
212
6.38
2.99
3.39
696.99
213
6.38
2.98
3.40
693.58
214
6.38
2.96
3.42
690.17
215
6.38
2.95
3.43
686.73
216
6.38
2.93
3.45
683.29
217
6.38
2.92
3.46
679.82
218
6.38
2.90
3.48
676.35
219
6.38
2.89
3.49
672.86
220
6.38
2.87
3.51
669.35
221
6.38
2.86
3.52
665.83
222
6.38
2.84
3.54
662.29
223
6.38
2.83
3.55
658.74
224
6.38
2.81
3.57
655.17
225
6.38
2.80
3.58
651.59
226
6.38
2.78
3.60
648.00
227
6.38
2.77
3.61
644.38
228
6.38
2.75
3.63
640.75
229
6.38
2.74
3.64
637.11
230
6.38
2.72
3.66
633.45
231
6.38
2.71
3.67
629.78
232
6.38
2.69
3.69
626.09
233
6.38
2.67
3.71
622.38
234
6.38
2.66
3.72
618.66
235
6.38
2.64
3.74
614.92
236
6.38
2.63
3.75
611.17
237
6.38
2.61
3.77
607.40
238
6.38
2.59
3.79
603.61
239
6.38
2.58
3.80
599.81
240
6.38
2.56
3.82
595.99
241
6.38
2.55
3.83
592.16
242
6.38
2.53
3.85
588.31
243
6.38
2.51
3.87
584.44
244
6.38
2.50
3.88
580.55
245
6.38
2.48
3.90
576.65
246
6.38
2.46
3.92
572.74
247
6.38
2.45
3.93
568.80
248
6.38
2.43
3.95
564.85
249
6.38
2.41
3.97
560.88
250
6.38
2.40
3.98
556.90
251
6.38
2.38
4.00
552.90
252
6.38
2.36
4.02
548.88
253
6.38
2.34
4.04
544.84
254
6.38
2.33
4.05
540.79
255
6.38
2.31
4.07
536.72
256
6.38
2.29
4.09
532.63
257
6.38
2.27
4.11
528.53
258
6.38
2.26
4.12
524.40
259
6.38
2.24
4.14
520.26
260
6.38
2.22
4.16
516.11
261
6.38
2.20
4.18
511.93
262
6.38
2.19
4.19
507.74
263
6.38
2.17
4.21
503.53
264
6.38
2.15
4.23
499.30
265
6.38
2.13
4.25
495.05
266
6.38
2.11
4.27
490.78
267
6.38
2.10
4.28
486.50
268
6.38
2.08
4.30
482.20
269
6.38
2.06
4.32
477.88
270
6.38
2.04
4.34
473.54
271
6.38
2.02
4.36
469.18
272
6.38
2.00
4.38
464.80
273
6.38
1.99
4.39
460.41
274
6.38
1.97
4.41
455.99
275
6.38
1.95
4.43
451.56
276
6.38
1.93
4.45
447.11
277
6.38
1.91
4.47
442.64
278
6.38
1.89
4.49
438.15
279
6.38
1.87
4.51
433.64
280
6.38
1.85
4.53
429.11
281
6.38
1.83
4.55
424.57
282
6.38
1.81
4.57
420.00
283
6.38
1.79
4.59
415.41
284
6.38
1.77
4.61
410.81
285
6.38
1.75
4.63
406.18
286
6.38
1.73
4.65
401.54
287
6.38
1.71
4.67
396.87
288
6.38
1.69
4.69
392.19
289
6.38
1.67
4.71
387.48
290
6.38
1.65
4.73
382.76
291
6.38
1.63
4.75
378.01
292
6.38
1.61
4.77
373.25
293
6.38
1.59
4.79
368.46
294
6.38
1.57
4.81
363.65
295
6.38
1.55
4.83
358.83
296
6.38
1.53
4.85
353.98
297
6.38
1.51
4.87
349.11
298
6.38
1.49
4.89
344.22
299
6.38
1.47
4.91
339.31
300
6.38
1.45
4.93
334.38
301
6.38
1.43
4.95
329.43
302
6.38
1.41
4.97
324.46
303
6.38
1.39
4.99
319.46
304
6.38
1.36
5.02
314.45
305
6.38
1.34
5.04
309.41
306
6.38
1.32
5.06
304.35
307
6.38
1.30
5.08
299.27
308
6.38
1.28
5.10
294.17
309
6.38
1.26
5.12
289.04
310
6.38
1.23
5.15
283.90
311
6.38
1.21
5.17
278.73
312
6.38
1.19
5.19
273.54
313
6.38
1.17
5.21
268.33
314
6.38
1.15
5.23
263.10
315
6.38
1.12
5.26
257.84
316
6.38
1.10
5.28
252.56
317
6.38
1.08
5.30
247.26
318
6.38
1.06
5.32
241.94
319
6.38
1.03
5.35
236.59
320
6.38
1.01
5.37
231.22
321
6.38
0.99
5.39
225.83
322
6.38
0.96
5.42
220.41
323
6.38
0.94
5.44
214.97
324
6.38
0.92
5.46
209.51
325
6.38
0.89
5.49
204.03
326
6.38
0.87
5.51
198.52
327
6.38
0.85
5.53
192.98
328
6.38
0.82
5.56
187.43
329
6.38
0.80
5.58
181.85
330
6.38
0.78
5.60
176.25
331
6.38
0.75
5.63
170.62
332
6.38
0.73
5.65
164.97
333
6.38
0.70
5.68
159.29
334
6.38
0.68
5.70
153.59
335
6.38
0.66
5.72
147.87
336
6.38
0.63
5.75
142.12
337
6.38
0.61
5.77
136.35
338
6.38
0.58
5.80
130.55
339
6.38
0.56
5.82
124.73
340
6.38
0.53
5.85
118.88
341
6.38
0.51
5.87
113.01
342
6.38
0.48
5.90
107.11
343
6.38
0.46
5.92
101.19
344
6.38
0.43
5.95
95.24
345
6.38
0.41
5.97
89.27
346
6.38
0.38
6.00
83.27
347
6.38
0.36
6.02
77.24
348
6.38
0.33
6.05
71.19
349
6.38
0.30
6.08
65.12
350
6.38
0.28
6.10
59.01
351
6.38
0.25
6.13
52.89
352
6.38
0.23
6.15
46.73
353
6.38
0.20
6.18
40.55
354
6.38
0.17
6.21
34.35
355
6.38
0.15
6.23
28.11
356
6.38
0.12
6.26
21.85
357
6.38
0.09
6.29
15.57
358
6.38
0.07
6.31
9.25
359
6.38
0.04
6.34
2.91
360
2.92
0.01
2.91
0.00
Totals
2,293.34
1,122.34
1,171.00

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