Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 5.23  
 

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
5.23
3.33
1.90
1,182.10
2
5.23
3.32
1.91
1,180.19
3
5.23
3.32
1.91
1,178.28
4
5.23
3.31
1.92
1,176.37
5
5.23
3.31
1.92
1,174.45
6
5.23
3.30
1.93
1,172.52
7
5.23
3.30
1.93
1,170.59
8
5.23
3.29
1.94
1,168.65
9
5.23
3.29
1.94
1,166.71
10
5.23
3.28
1.95
1,164.76
11
5.23
3.28
1.95
1,162.80
12
5.23
3.27
1.96
1,160.84
13
5.23
3.26
1.97
1,158.88
14
5.23
3.26
1.97
1,156.91
15
5.23
3.25
1.98
1,154.93
16
5.23
3.25
1.98
1,152.95
17
5.23
3.24
1.99
1,150.96
18
5.23
3.24
1.99
1,148.97
19
5.23
3.23
2.00
1,146.97
20
5.23
3.23
2.00
1,144.97
21
5.23
3.22
2.01
1,142.96
22
5.23
3.21
2.02
1,140.94
23
5.23
3.21
2.02
1,138.92
24
5.23
3.20
2.03
1,136.89
25
5.23
3.20
2.03
1,134.86
26
5.23
3.19
2.04
1,132.82
27
5.23
3.19
2.04
1,130.78
28
5.23
3.18
2.05
1,128.73
29
5.23
3.17
2.06
1,126.67
30
5.23
3.17
2.06
1,124.61
31
5.23
3.16
2.07
1,122.55
32
5.23
3.16
2.07
1,120.47
33
5.23
3.15
2.08
1,118.39
34
5.23
3.15
2.08
1,116.31
35
5.23
3.14
2.09
1,114.22
36
5.23
3.13
2.10
1,112.12
37
5.23
3.13
2.10
1,110.02
38
5.23
3.12
2.11
1,107.91
39
5.23
3.12
2.11
1,105.80
40
5.23
3.11
2.12
1,103.68
41
5.23
3.10
2.13
1,101.55
42
5.23
3.10
2.13
1,099.42
43
5.23
3.09
2.14
1,097.28
44
5.23
3.09
2.14
1,095.14
45
5.23
3.08
2.15
1,092.99
46
5.23
3.07
2.16
1,090.83
47
5.23
3.07
2.16
1,088.67
48
5.23
3.06
2.17
1,086.50
49
5.23
3.06
2.17
1,084.33
50
5.23
3.05
2.18
1,082.15
51
5.23
3.04
2.19
1,079.96
52
5.23
3.04
2.19
1,077.77
53
5.23
3.03
2.20
1,075.57
54
5.23
3.03
2.20
1,073.37
55
5.23
3.02
2.21
1,071.16
56
5.23
3.01
2.22
1,068.94
57
5.23
3.01
2.22
1,066.71
58
5.23
3.00
2.23
1,064.48
59
5.23
2.99
2.24
1,062.25
60
5.23
2.99
2.24
1,060.01
61
5.23
2.98
2.25
1,057.76
62
5.23
2.97
2.26
1,055.50
63
5.23
2.97
2.26
1,053.24
64
5.23
2.96
2.27
1,050.97
65
5.23
2.96
2.27
1,048.70
66
5.23
2.95
2.28
1,046.42
67
5.23
2.94
2.29
1,044.13
68
5.23
2.94
2.29
1,041.84
69
5.23
2.93
2.30
1,039.54
70
5.23
2.92
2.31
1,037.23
71
5.23
2.92
2.31
1,034.92
72
5.23
2.91
2.32
1,032.60
73
5.23
2.90
2.33
1,030.27
74
5.23
2.90
2.33
1,027.94
75
5.23
2.89
2.34
1,025.60
76
5.23
2.88
2.35
1,023.26
77
5.23
2.88
2.35
1,020.91
78
5.23
2.87
2.36
1,018.55
79
5.23
2.86
2.37
1,016.18
80
5.23
2.86
2.37
1,013.81
81
5.23
2.85
2.38
1,011.43
82
5.23
2.84
2.39
1,009.05
83
5.23
2.84
2.39
1,006.65
84
5.23
2.83
2.40
1,004.25
85
5.23
2.82
2.41
1,001.85
86
5.23
2.82
2.41
999.44
87
5.23
2.81
2.42
997.02
88
5.23
2.80
2.43
994.59
89
5.23
2.80
2.43
992.16
90
5.23
2.79
2.44
989.72
91
5.23
2.78
2.45
987.27
92
5.23
2.78
2.45
984.82
93
5.23
2.77
2.46
982.36
94
5.23
2.76
2.47
979.89
95
5.23
2.76
2.47
977.42
96
5.23
2.75
2.48
974.94
97
5.23
2.74
2.49
972.45
98
5.23
2.74
2.49
969.95
99
5.23
2.73
2.50
967.45
100
5.23
2.72
2.51
964.94
101
5.23
2.71
2.52
962.43
102
5.23
2.71
2.52
959.90
103
5.23
2.70
2.53
957.37
104
5.23
2.69
2.54
954.84
105
5.23
2.69
2.54
952.29
106
5.23
2.68
2.55
949.74
107
5.23
2.67
2.56
947.18
108
5.23
2.66
2.57
944.62
109
5.23
2.66
2.57
942.04
110
5.23
2.65
2.58
939.46
111
5.23
2.64
2.59
936.87
112
5.23
2.63
2.60
934.28
113
5.23
2.63
2.60
931.68
114
5.23
2.62
2.61
929.07
115
5.23
2.61
2.62
926.45
116
5.23
2.61
2.62
923.83
117
5.23
2.60
2.63
921.19
118
5.23
2.59
2.64
918.55
119
5.23
2.58
2.65
915.91
120
5.23
2.58
2.65
913.25
121
5.23
2.57
2.66
910.59
122
5.23
2.56
2.67
907.92
123
5.23
2.55
2.68
905.25
124
5.23
2.55
2.68
902.56
125
5.23
2.54
2.69
899.87
126
5.23
2.53
2.70
897.17
127
5.23
2.52
2.71
894.47
128
5.23
2.52
2.71
891.75
129
5.23
2.51
2.72
889.03
130
5.23
2.50
2.73
886.30
131
5.23
2.49
2.74
883.56
132
5.23
2.49
2.74
880.82
133
5.23
2.48
2.75
878.06
134
5.23
2.47
2.76
875.30
135
5.23
2.46
2.77
872.54
136
5.23
2.45
2.78
869.76
137
5.23
2.45
2.78
866.98
138
5.23
2.44
2.79
864.18
139
5.23
2.43
2.80
861.38
140
5.23
2.42
2.81
858.58
141
5.23
2.41
2.82
855.76
142
5.23
2.41
2.82
852.94
143
5.23
2.40
2.83
850.11
144
5.23
2.39
2.84
847.27
145
5.23
2.38
2.85
844.42
146
5.23
2.37
2.86
841.57
147
5.23
2.37
2.86
838.70
148
5.23
2.36
2.87
835.83
149
5.23
2.35
2.88
832.95
150
5.23
2.34
2.89
830.07
151
5.23
2.33
2.90
827.17
152
5.23
2.33
2.90
824.27
153
5.23
2.32
2.91
821.36
154
5.23
2.31
2.92
818.44
155
5.23
2.30
2.93
815.51
156
5.23
2.29
2.94
812.57
157
5.23
2.29
2.94
809.63
158
5.23
2.28
2.95
806.67
159
5.23
2.27
2.96
803.71
160
5.23
2.26
2.97
800.74
161
5.23
2.25
2.98
797.76
162
5.23
2.24
2.99
794.78
163
5.23
2.24
2.99
791.78
164
5.23
2.23
3.00
788.78
165
5.23
2.22
3.01
785.77
166
5.23
2.21
3.02
782.75
167
5.23
2.20
3.03
779.72
168
5.23
2.19
3.04
776.68
169
5.23
2.18
3.05
773.64
170
5.23
2.18
3.05
770.58
171
5.23
2.17
3.06
767.52
172
5.23
2.16
3.07
764.45
173
5.23
2.15
3.08
761.37
174
5.23
2.14
3.09
758.28
175
5.23
2.13
3.10
755.18
176
5.23
2.12
3.11
752.08
177
5.23
2.12
3.11
748.96
178
5.23
2.11
3.12
745.84
179
5.23
2.10
3.13
742.71
180
5.23
2.09
3.14
739.57
181
5.23
2.08
3.15
736.42
182
5.23
2.07
3.16
733.26
183
5.23
2.06
3.17
730.09
184
5.23
2.05
3.18
726.91
185
5.23
2.04
3.19
723.73
186
5.23
2.04
3.19
720.53
187
5.23
2.03
3.20
717.33
188
5.23
2.02
3.21
714.12
189
5.23
2.01
3.22
710.90
190
5.23
2.00
3.23
707.66
191
5.23
1.99
3.24
704.42
192
5.23
1.98
3.25
701.18
193
5.23
1.97
3.26
697.92
194
5.23
1.96
3.27
694.65
195
5.23
1.95
3.28
691.37
196
5.23
1.94
3.29
688.09
197
5.23
1.94
3.29
684.79
198
5.23
1.93
3.30
681.49
199
5.23
1.92
3.31
678.18
200
5.23
1.91
3.32
674.85
201
5.23
1.90
3.33
671.52
202
5.23
1.89
3.34
668.18
203
5.23
1.88
3.35
664.83
204
5.23
1.87
3.36
661.47
205
5.23
1.86
3.37
658.10
206
5.23
1.85
3.38
654.72
207
5.23
1.84
3.39
651.33
208
5.23
1.83
3.40
647.93
209
5.23
1.82
3.41
644.53
210
5.23
1.81
3.42
641.11
211
5.23
1.80
3.43
637.68
212
5.23
1.79
3.44
634.25
213
5.23
1.78
3.45
630.80
214
5.23
1.77
3.46
627.34
215
5.23
1.76
3.47
623.88
216
5.23
1.75
3.48
620.40
217
5.23
1.74
3.49
616.92
218
5.23
1.74
3.49
613.42
219
5.23
1.73
3.50
609.92
220
5.23
1.72
3.51
606.40
221
5.23
1.71
3.52
602.88
222
5.23
1.70
3.53
599.35
223
5.23
1.69
3.54
595.80
224
5.23
1.68
3.55
592.25
225
5.23
1.67
3.56
588.68
226
5.23
1.66
3.57
585.11
227
5.23
1.65
3.58
581.52
228
5.23
1.64
3.59
577.93
229
5.23
1.63
3.60
574.32
230
5.23
1.62
3.61
570.71
231
5.23
1.61
3.62
567.08
232
5.23
1.59
3.64
563.45
233
5.23
1.58
3.65
559.80
234
5.23
1.57
3.66
556.15
235
5.23
1.56
3.67
552.48
236
5.23
1.55
3.68
548.81
237
5.23
1.54
3.69
545.12
238
5.23
1.53
3.70
541.42
239
5.23
1.52
3.71
537.72
240
5.23
1.51
3.72
534.00
241
5.23
1.50
3.73
530.27
242
5.23
1.49
3.74
526.53
243
5.23
1.48
3.75
522.78
244
5.23
1.47
3.76
519.02
245
5.23
1.46
3.77
515.25
246
5.23
1.45
3.78
511.47
247
5.23
1.44
3.79
507.68
248
5.23
1.43
3.80
503.88
249
5.23
1.42
3.81
500.07
250
5.23
1.41
3.82
496.24
251
5.23
1.40
3.83
492.41
252
5.23
1.38
3.85
488.56
253
5.23
1.37
3.86
484.71
254
5.23
1.36
3.87
480.84
255
5.23
1.35
3.88
476.96
256
5.23
1.34
3.89
473.07
257
5.23
1.33
3.90
469.17
258
5.23
1.32
3.91
465.26
259
5.23
1.31
3.92
461.34
260
5.23
1.30
3.93
457.41
261
5.23
1.29
3.94
453.47
262
5.23
1.28
3.95
449.51
263
5.23
1.26
3.97
445.55
264
5.23
1.25
3.98
441.57
265
5.23
1.24
3.99
437.58
266
5.23
1.23
4.00
433.58
267
5.23
1.22
4.01
429.57
268
5.23
1.21
4.02
425.55
269
5.23
1.20
4.03
421.52
270
5.23
1.19
4.04
417.47
271
5.23
1.17
4.06
413.42
272
5.23
1.16
4.07
409.35
273
5.23
1.15
4.08
405.27
274
5.23
1.14
4.09
401.18
275
5.23
1.13
4.10
397.08
276
5.23
1.12
4.11
392.96
277
5.23
1.11
4.12
388.84
278
5.23
1.09
4.14
384.70
279
5.23
1.08
4.15
380.56
280
5.23
1.07
4.16
376.40
281
5.23
1.06
4.17
372.22
282
5.23
1.05
4.18
368.04
283
5.23
1.04
4.19
363.85
284
5.23
1.02
4.21
359.64
285
5.23
1.01
4.22
355.42
286
5.23
1.00
4.23
351.19
287
5.23
0.99
4.24
346.95
288
5.23
0.98
4.25
342.69
289
5.23
0.96
4.27
338.43
290
5.23
0.95
4.28
334.15
291
5.23
0.94
4.29
329.86
292
5.23
0.93
4.30
325.56
293
5.23
0.92
4.31
321.24
294
5.23
0.90
4.33
316.92
295
5.23
0.89
4.34
312.58
296
5.23
0.88
4.35
308.23
297
5.23
0.87
4.36
303.86
298
5.23
0.85
4.38
299.49
299
5.23
0.84
4.39
295.10
300
5.23
0.83
4.40
290.70
301
5.23
0.82
4.41
286.29
302
5.23
0.81
4.42
281.86
303
5.23
0.79
4.44
277.43
304
5.23
0.78
4.45
272.98
305
5.23
0.77
4.46
268.51
306
5.23
0.76
4.47
264.04
307
5.23
0.74
4.49
259.55
308
5.23
0.73
4.50
255.05
309
5.23
0.72
4.51
250.54
310
5.23
0.70
4.53
246.01
311
5.23
0.69
4.54
241.48
312
5.23
0.68
4.55
236.93
313
5.23
0.67
4.56
232.36
314
5.23
0.65
4.58
227.79
315
5.23
0.64
4.59
223.20
316
5.23
0.63
4.60
218.59
317
5.23
0.61
4.62
213.98
318
5.23
0.60
4.63
209.35
319
5.23
0.59
4.64
204.71
320
5.23
0.58
4.65
200.05
321
5.23
0.56
4.67
195.39
322
5.23
0.55
4.68
190.71
323
5.23
0.54
4.69
186.01
324
5.23
0.52
4.71
181.31
325
5.23
0.51
4.72
176.59
326
5.23
0.50
4.73
171.85
327
5.23
0.48
4.75
167.11
328
5.23
0.47
4.76
162.35
329
5.23
0.46
4.77
157.57
330
5.23
0.44
4.79
152.79
331
5.23
0.43
4.80
147.99
332
5.23
0.42
4.81
143.17
333
5.23
0.40
4.83
138.34
334
5.23
0.39
4.84
133.50
335
5.23
0.38
4.85
128.65
336
5.23
0.36
4.87
123.78
337
5.23
0.35
4.88
118.90
338
5.23
0.33
4.90
114.00
339
5.23
0.32
4.91
109.09
340
5.23
0.31
4.92
104.17
341
5.23
0.29
4.94
99.23
342
5.23
0.28
4.95
94.28
343
5.23
0.27
4.96
89.32
344
5.23
0.25
4.98
84.34
345
5.23
0.24
4.99
79.35
346
5.23
0.22
5.01
74.34
347
5.23
0.21
5.02
69.32
348
5.23
0.19
5.04
64.28
349
5.23
0.18
5.05
59.23
350
5.23
0.17
5.06
54.17
351
5.23
0.15
5.08
49.09
352
5.23
0.14
5.09
44.00
353
5.23
0.12
5.11
38.90
354
5.23
0.11
5.12
33.77
355
5.23
0.09
5.14
28.64
356
5.23
0.08
5.15
23.49
357
5.23
0.07
5.16
18.33
358
5.23
0.05
5.18
13.15
359
5.23
0.04
5.19
7.96
360
5.23
0.02
5.21
2.75
361
2.76
0.01
2.75
0.00
Totals
1,885.56
701.56
1,184.00

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