Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 8.37  
 

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
8.37
7.52
0.85
1,182.15
2
8.37
7.51
0.86
1,181.29
3
8.37
7.51
0.86
1,180.42
4
8.37
7.50
0.87
1,179.56
5
8.37
7.50
0.87
1,178.68
6
8.37
7.49
0.88
1,177.80
7
8.37
7.48
0.89
1,176.91
8
8.37
7.48
0.89
1,176.02
9
8.37
7.47
0.90
1,175.12
10
8.37
7.47
0.90
1,174.22
11
8.37
7.46
0.91
1,173.31
12
8.37
7.46
0.91
1,172.40
13
8.37
7.45
0.92
1,171.48
14
8.37
7.44
0.93
1,170.55
15
8.37
7.44
0.93
1,169.62
16
8.37
7.43
0.94
1,168.68
17
8.37
7.43
0.94
1,167.74
18
8.37
7.42
0.95
1,166.79
19
8.37
7.41
0.96
1,165.83
20
8.37
7.41
0.96
1,164.87
21
8.37
7.40
0.97
1,163.90
22
8.37
7.40
0.97
1,162.93
23
8.37
7.39
0.98
1,161.95
24
8.37
7.38
0.99
1,160.96
25
8.37
7.38
0.99
1,159.97
26
8.37
7.37
1.00
1,158.97
27
8.37
7.36
1.01
1,157.96
28
8.37
7.36
1.01
1,156.95
29
8.37
7.35
1.02
1,155.93
30
8.37
7.34
1.03
1,154.91
31
8.37
7.34
1.03
1,153.87
32
8.37
7.33
1.04
1,152.84
33
8.37
7.33
1.04
1,151.79
34
8.37
7.32
1.05
1,150.74
35
8.37
7.31
1.06
1,149.68
36
8.37
7.31
1.06
1,148.62
37
8.37
7.30
1.07
1,147.55
38
8.37
7.29
1.08
1,146.47
39
8.37
7.28
1.09
1,145.38
40
8.37
7.28
1.09
1,144.29
41
8.37
7.27
1.10
1,143.19
42
8.37
7.26
1.11
1,142.09
43
8.37
7.26
1.11
1,140.97
44
8.37
7.25
1.12
1,139.85
45
8.37
7.24
1.13
1,138.72
46
8.37
7.24
1.13
1,137.59
47
8.37
7.23
1.14
1,136.45
48
8.37
7.22
1.15
1,135.30
49
8.37
7.21
1.16
1,134.14
50
8.37
7.21
1.16
1,132.98
51
8.37
7.20
1.17
1,131.81
52
8.37
7.19
1.18
1,130.63
53
8.37
7.18
1.19
1,129.45
54
8.37
7.18
1.19
1,128.25
55
8.37
7.17
1.20
1,127.05
56
8.37
7.16
1.21
1,125.84
57
8.37
7.15
1.22
1,124.63
58
8.37
7.15
1.22
1,123.40
59
8.37
7.14
1.23
1,122.17
60
8.37
7.13
1.24
1,120.93
61
8.37
7.12
1.25
1,119.68
62
8.37
7.11
1.26
1,118.43
63
8.37
7.11
1.26
1,117.17
64
8.37
7.10
1.27
1,115.89
65
8.37
7.09
1.28
1,114.61
66
8.37
7.08
1.29
1,113.33
67
8.37
7.07
1.30
1,112.03
68
8.37
7.07
1.30
1,110.73
69
8.37
7.06
1.31
1,109.42
70
8.37
7.05
1.32
1,108.09
71
8.37
7.04
1.33
1,106.77
72
8.37
7.03
1.34
1,105.43
73
8.37
7.02
1.35
1,104.08
74
8.37
7.02
1.35
1,102.73
75
8.37
7.01
1.36
1,101.36
76
8.37
7.00
1.37
1,099.99
77
8.37
6.99
1.38
1,098.61
78
8.37
6.98
1.39
1,097.22
79
8.37
6.97
1.40
1,095.83
80
8.37
6.96
1.41
1,094.42
81
8.37
6.95
1.42
1,093.00
82
8.37
6.95
1.42
1,091.58
83
8.37
6.94
1.43
1,090.14
84
8.37
6.93
1.44
1,088.70
85
8.37
6.92
1.45
1,087.25
86
8.37
6.91
1.46
1,085.79
87
8.37
6.90
1.47
1,084.32
88
8.37
6.89
1.48
1,082.84
89
8.37
6.88
1.49
1,081.35
90
8.37
6.87
1.50
1,079.85
91
8.37
6.86
1.51
1,078.34
92
8.37
6.85
1.52
1,076.82
93
8.37
6.84
1.53
1,075.29
94
8.37
6.83
1.54
1,073.76
95
8.37
6.82
1.55
1,072.21
96
8.37
6.81
1.56
1,070.65
97
8.37
6.80
1.57
1,069.08
98
8.37
6.79
1.58
1,067.51
99
8.37
6.78
1.59
1,065.92
100
8.37
6.77
1.60
1,064.32
101
8.37
6.76
1.61
1,062.72
102
8.37
6.75
1.62
1,061.10
103
8.37
6.74
1.63
1,059.47
104
8.37
6.73
1.64
1,057.83
105
8.37
6.72
1.65
1,056.19
106
8.37
6.71
1.66
1,054.53
107
8.37
6.70
1.67
1,052.86
108
8.37
6.69
1.68
1,051.18
109
8.37
6.68
1.69
1,049.49
110
8.37
6.67
1.70
1,047.79
111
8.37
6.66
1.71
1,046.07
112
8.37
6.65
1.72
1,044.35
113
8.37
6.64
1.73
1,042.62
114
8.37
6.62
1.75
1,040.87
115
8.37
6.61
1.76
1,039.12
116
8.37
6.60
1.77
1,037.35
117
8.37
6.59
1.78
1,035.57
118
8.37
6.58
1.79
1,033.78
119
8.37
6.57
1.80
1,031.98
120
8.37
6.56
1.81
1,030.17
121
8.37
6.55
1.82
1,028.34
122
8.37
6.53
1.84
1,026.51
123
8.37
6.52
1.85
1,024.66
124
8.37
6.51
1.86
1,022.80
125
8.37
6.50
1.87
1,020.93
126
8.37
6.49
1.88
1,019.05
127
8.37
6.48
1.89
1,017.15
128
8.37
6.46
1.91
1,015.24
129
8.37
6.45
1.92
1,013.33
130
8.37
6.44
1.93
1,011.39
131
8.37
6.43
1.94
1,009.45
132
8.37
6.41
1.96
1,007.49
133
8.37
6.40
1.97
1,005.53
134
8.37
6.39
1.98
1,003.55
135
8.37
6.38
1.99
1,001.55
136
8.37
6.36
2.01
999.55
137
8.37
6.35
2.02
997.53
138
8.37
6.34
2.03
995.50
139
8.37
6.33
2.04
993.45
140
8.37
6.31
2.06
991.39
141
8.37
6.30
2.07
989.32
142
8.37
6.29
2.08
987.24
143
8.37
6.27
2.10
985.14
144
8.37
6.26
2.11
983.03
145
8.37
6.25
2.12
980.91
146
8.37
6.23
2.14
978.77
147
8.37
6.22
2.15
976.62
148
8.37
6.21
2.16
974.46
149
8.37
6.19
2.18
972.28
150
8.37
6.18
2.19
970.09
151
8.37
6.16
2.21
967.88
152
8.37
6.15
2.22
965.66
153
8.37
6.14
2.23
963.43
154
8.37
6.12
2.25
961.18
155
8.37
6.11
2.26
958.92
156
8.37
6.09
2.28
956.64
157
8.37
6.08
2.29
954.35
158
8.37
6.06
2.31
952.04
159
8.37
6.05
2.32
949.72
160
8.37
6.03
2.34
947.39
161
8.37
6.02
2.35
945.04
162
8.37
6.00
2.37
942.67
163
8.37
5.99
2.38
940.29
164
8.37
5.97
2.40
937.90
165
8.37
5.96
2.41
935.49
166
8.37
5.94
2.43
933.06
167
8.37
5.93
2.44
930.62
168
8.37
5.91
2.46
928.16
169
8.37
5.90
2.47
925.69
170
8.37
5.88
2.49
923.20
171
8.37
5.87
2.50
920.70
172
8.37
5.85
2.52
918.18
173
8.37
5.83
2.54
915.64
174
8.37
5.82
2.55
913.09
175
8.37
5.80
2.57
910.52
176
8.37
5.79
2.58
907.94
177
8.37
5.77
2.60
905.34
178
8.37
5.75
2.62
902.72
179
8.37
5.74
2.63
900.09
180
8.37
5.72
2.65
897.43
181
8.37
5.70
2.67
894.77
182
8.37
5.69
2.68
892.08
183
8.37
5.67
2.70
889.38
184
8.37
5.65
2.72
886.66
185
8.37
5.63
2.74
883.93
186
8.37
5.62
2.75
881.17
187
8.37
5.60
2.77
878.40
188
8.37
5.58
2.79
875.61
189
8.37
5.56
2.81
872.81
190
8.37
5.55
2.82
869.98
191
8.37
5.53
2.84
867.14
192
8.37
5.51
2.86
864.28
193
8.37
5.49
2.88
861.40
194
8.37
5.47
2.90
858.51
195
8.37
5.46
2.91
855.59
196
8.37
5.44
2.93
852.66
197
8.37
5.42
2.95
849.71
198
8.37
5.40
2.97
846.74
199
8.37
5.38
2.99
843.75
200
8.37
5.36
3.01
840.74
201
8.37
5.34
3.03
837.71
202
8.37
5.32
3.05
834.66
203
8.37
5.30
3.07
831.60
204
8.37
5.28
3.09
828.51
205
8.37
5.26
3.11
825.40
206
8.37
5.24
3.13
822.28
207
8.37
5.22
3.15
819.13
208
8.37
5.20
3.17
815.97
209
8.37
5.18
3.19
812.78
210
8.37
5.16
3.21
809.58
211
8.37
5.14
3.23
806.35
212
8.37
5.12
3.25
803.11
213
8.37
5.10
3.27
799.84
214
8.37
5.08
3.29
796.55
215
8.37
5.06
3.31
793.24
216
8.37
5.04
3.33
789.91
217
8.37
5.02
3.35
786.56
218
8.37
5.00
3.37
783.19
219
8.37
4.98
3.39
779.80
220
8.37
4.95
3.42
776.38
221
8.37
4.93
3.44
772.95
222
8.37
4.91
3.46
769.49
223
8.37
4.89
3.48
766.01
224
8.37
4.87
3.50
762.50
225
8.37
4.85
3.52
758.98
226
8.37
4.82
3.55
755.43
227
8.37
4.80
3.57
751.86
228
8.37
4.78
3.59
748.27
229
8.37
4.75
3.62
744.65
230
8.37
4.73
3.64
741.02
231
8.37
4.71
3.66
737.35
232
8.37
4.69
3.68
733.67
233
8.37
4.66
3.71
729.96
234
8.37
4.64
3.73
726.23
235
8.37
4.61
3.76
722.47
236
8.37
4.59
3.78
718.69
237
8.37
4.57
3.80
714.89
238
8.37
4.54
3.83
711.06
239
8.37
4.52
3.85
707.21
240
8.37
4.49
3.88
703.34
241
8.37
4.47
3.90
699.43
242
8.37
4.44
3.93
695.51
243
8.37
4.42
3.95
691.56
244
8.37
4.39
3.98
687.58
245
8.37
4.37
4.00
683.58
246
8.37
4.34
4.03
679.56
247
8.37
4.32
4.05
675.50
248
8.37
4.29
4.08
671.43
249
8.37
4.27
4.10
667.32
250
8.37
4.24
4.13
663.19
251
8.37
4.21
4.16
659.04
252
8.37
4.19
4.18
654.85
253
8.37
4.16
4.21
650.65
254
8.37
4.13
4.24
646.41
255
8.37
4.11
4.26
642.15
256
8.37
4.08
4.29
637.86
257
8.37
4.05
4.32
633.54
258
8.37
4.03
4.34
629.20
259
8.37
4.00
4.37
624.82
260
8.37
3.97
4.40
620.42
261
8.37
3.94
4.43
616.00
262
8.37
3.91
4.46
611.54
263
8.37
3.89
4.48
607.06
264
8.37
3.86
4.51
602.54
265
8.37
3.83
4.54
598.00
266
8.37
3.80
4.57
593.43
267
8.37
3.77
4.60
588.83
268
8.37
3.74
4.63
584.20
269
8.37
3.71
4.66
579.55
270
8.37
3.68
4.69
574.86
271
8.37
3.65
4.72
570.14
272
8.37
3.62
4.75
565.39
273
8.37
3.59
4.78
560.62
274
8.37
3.56
4.81
555.81
275
8.37
3.53
4.84
550.97
276
8.37
3.50
4.87
546.10
277
8.37
3.47
4.90
541.20
278
8.37
3.44
4.93
536.27
279
8.37
3.41
4.96
531.31
280
8.37
3.38
4.99
526.31
281
8.37
3.34
5.03
521.29
282
8.37
3.31
5.06
516.23
283
8.37
3.28
5.09
511.14
284
8.37
3.25
5.12
506.02
285
8.37
3.22
5.15
500.86
286
8.37
3.18
5.19
495.68
287
8.37
3.15
5.22
490.46
288
8.37
3.12
5.25
485.20
289
8.37
3.08
5.29
479.92
290
8.37
3.05
5.32
474.60
291
8.37
3.02
5.35
469.24
292
8.37
2.98
5.39
463.85
293
8.37
2.95
5.42
458.43
294
8.37
2.91
5.46
452.97
295
8.37
2.88
5.49
447.48
296
8.37
2.84
5.53
441.96
297
8.37
2.81
5.56
436.39
298
8.37
2.77
5.60
430.80
299
8.37
2.74
5.63
425.16
300
8.37
2.70
5.67
419.50
301
8.37
2.67
5.70
413.79
302
8.37
2.63
5.74
408.05
303
8.37
2.59
5.78
402.27
304
8.37
2.56
5.81
396.46
305
8.37
2.52
5.85
390.61
306
8.37
2.48
5.89
384.72
307
8.37
2.44
5.93
378.79
308
8.37
2.41
5.96
372.83
309
8.37
2.37
6.00
366.83
310
8.37
2.33
6.04
360.79
311
8.37
2.29
6.08
354.71
312
8.37
2.25
6.12
348.60
313
8.37
2.22
6.15
342.44
314
8.37
2.18
6.19
336.25
315
8.37
2.14
6.23
330.02
316
8.37
2.10
6.27
323.74
317
8.37
2.06
6.31
317.43
318
8.37
2.02
6.35
311.08
319
8.37
1.98
6.39
304.68
320
8.37
1.94
6.43
298.25
321
8.37
1.90
6.47
291.77
322
8.37
1.85
6.52
285.26
323
8.37
1.81
6.56
278.70
324
8.37
1.77
6.60
272.10
325
8.37
1.73
6.64
265.46
326
8.37
1.69
6.68
258.78
327
8.37
1.64
6.73
252.05
328
8.37
1.60
6.77
245.28
329
8.37
1.56
6.81
238.47
330
8.37
1.52
6.85
231.62
331
8.37
1.47
6.90
224.72
332
8.37
1.43
6.94
217.78
333
8.37
1.38
6.99
210.79
334
8.37
1.34
7.03
203.76
335
8.37
1.29
7.08
196.68
336
8.37
1.25
7.12
189.56
337
8.37
1.20
7.17
182.40
338
8.37
1.16
7.21
175.19
339
8.37
1.11
7.26
167.93
340
8.37
1.07
7.30
160.63
341
8.37
1.02
7.35
153.28
342
8.37
0.97
7.40
145.88
343
8.37
0.93
7.44
138.44
344
8.37
0.88
7.49
130.95
345
8.37
0.83
7.54
123.41
346
8.37
0.78
7.59
115.83
347
8.37
0.74
7.63
108.19
348
8.37
0.69
7.68
100.51
349
8.37
0.64
7.73
92.78
350
8.37
0.59
7.78
85.00
351
8.37
0.54
7.83
77.17
352
8.37
0.49
7.88
69.29
353
8.37
0.44
7.93
61.36
354
8.37
0.39
7.98
53.38
355
8.37
0.34
8.03
45.35
356
8.37
0.29
8.08
37.27
357
8.37
0.24
8.13
29.13
358
8.37
0.19
8.18
20.95
359
8.37
0.13
8.24
12.71
360
8.37
0.08
8.29
4.42
361
4.45
0.03
4.42
0.00
Totals
3,017.65
1,834.65
1,183.00

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