Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 5.40  
 

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
5.40
3.58
1.82
1,182.18
2
5.40
3.57
1.83
1,180.35
3
5.40
3.57
1.83
1,178.51
4
5.40
3.56
1.84
1,176.67
5
5.40
3.55
1.85
1,174.83
6
5.40
3.55
1.85
1,172.98
7
5.40
3.54
1.86
1,171.12
8
5.40
3.54
1.86
1,169.26
9
5.40
3.53
1.87
1,167.39
10
5.40
3.53
1.87
1,165.52
11
5.40
3.52
1.88
1,163.64
12
5.40
3.52
1.88
1,161.75
13
5.40
3.51
1.89
1,159.86
14
5.40
3.50
1.90
1,157.97
15
5.40
3.50
1.90
1,156.06
16
5.40
3.49
1.91
1,154.16
17
5.40
3.49
1.91
1,152.24
18
5.40
3.48
1.92
1,150.32
19
5.40
3.47
1.93
1,148.40
20
5.40
3.47
1.93
1,146.47
21
5.40
3.46
1.94
1,144.53
22
5.40
3.46
1.94
1,142.59
23
5.40
3.45
1.95
1,140.64
24
5.40
3.45
1.95
1,138.69
25
5.40
3.44
1.96
1,136.73
26
5.40
3.43
1.97
1,134.76
27
5.40
3.43
1.97
1,132.79
28
5.40
3.42
1.98
1,130.81
29
5.40
3.42
1.98
1,128.83
30
5.40
3.41
1.99
1,126.84
31
5.40
3.40
2.00
1,124.84
32
5.40
3.40
2.00
1,122.84
33
5.40
3.39
2.01
1,120.83
34
5.40
3.39
2.01
1,118.81
35
5.40
3.38
2.02
1,116.79
36
5.40
3.37
2.03
1,114.77
37
5.40
3.37
2.03
1,112.74
38
5.40
3.36
2.04
1,110.70
39
5.40
3.36
2.04
1,108.65
40
5.40
3.35
2.05
1,106.60
41
5.40
3.34
2.06
1,104.54
42
5.40
3.34
2.06
1,102.48
43
5.40
3.33
2.07
1,100.41
44
5.40
3.32
2.08
1,098.34
45
5.40
3.32
2.08
1,096.25
46
5.40
3.31
2.09
1,094.16
47
5.40
3.31
2.09
1,092.07
48
5.40
3.30
2.10
1,089.97
49
5.40
3.29
2.11
1,087.86
50
5.40
3.29
2.11
1,085.75
51
5.40
3.28
2.12
1,083.63
52
5.40
3.27
2.13
1,081.50
53
5.40
3.27
2.13
1,079.37
54
5.40
3.26
2.14
1,077.23
55
5.40
3.25
2.15
1,075.08
56
5.40
3.25
2.15
1,072.93
57
5.40
3.24
2.16
1,070.77
58
5.40
3.23
2.17
1,068.61
59
5.40
3.23
2.17
1,066.43
60
5.40
3.22
2.18
1,064.26
61
5.40
3.21
2.19
1,062.07
62
5.40
3.21
2.19
1,059.88
63
5.40
3.20
2.20
1,057.68
64
5.40
3.20
2.20
1,055.48
65
5.40
3.19
2.21
1,053.26
66
5.40
3.18
2.22
1,051.05
67
5.40
3.18
2.22
1,048.82
68
5.40
3.17
2.23
1,046.59
69
5.40
3.16
2.24
1,044.35
70
5.40
3.15
2.25
1,042.11
71
5.40
3.15
2.25
1,039.85
72
5.40
3.14
2.26
1,037.60
73
5.40
3.13
2.27
1,035.33
74
5.40
3.13
2.27
1,033.06
75
5.40
3.12
2.28
1,030.78
76
5.40
3.11
2.29
1,028.49
77
5.40
3.11
2.29
1,026.20
78
5.40
3.10
2.30
1,023.90
79
5.40
3.09
2.31
1,021.59
80
5.40
3.09
2.31
1,019.28
81
5.40
3.08
2.32
1,016.96
82
5.40
3.07
2.33
1,014.63
83
5.40
3.07
2.33
1,012.29
84
5.40
3.06
2.34
1,009.95
85
5.40
3.05
2.35
1,007.60
86
5.40
3.04
2.36
1,005.25
87
5.40
3.04
2.36
1,002.88
88
5.40
3.03
2.37
1,000.51
89
5.40
3.02
2.38
998.14
90
5.40
3.02
2.38
995.75
91
5.40
3.01
2.39
993.36
92
5.40
3.00
2.40
990.96
93
5.40
2.99
2.41
988.55
94
5.40
2.99
2.41
986.14
95
5.40
2.98
2.42
983.72
96
5.40
2.97
2.43
981.29
97
5.40
2.96
2.44
978.85
98
5.40
2.96
2.44
976.41
99
5.40
2.95
2.45
973.96
100
5.40
2.94
2.46
971.50
101
5.40
2.93
2.47
969.04
102
5.40
2.93
2.47
966.56
103
5.40
2.92
2.48
964.08
104
5.40
2.91
2.49
961.60
105
5.40
2.90
2.50
959.10
106
5.40
2.90
2.50
956.60
107
5.40
2.89
2.51
954.09
108
5.40
2.88
2.52
951.57
109
5.40
2.87
2.53
949.05
110
5.40
2.87
2.53
946.51
111
5.40
2.86
2.54
943.97
112
5.40
2.85
2.55
941.42
113
5.40
2.84
2.56
938.87
114
5.40
2.84
2.56
936.30
115
5.40
2.83
2.57
933.73
116
5.40
2.82
2.58
931.15
117
5.40
2.81
2.59
928.56
118
5.40
2.81
2.59
925.97
119
5.40
2.80
2.60
923.37
120
5.40
2.79
2.61
920.76
121
5.40
2.78
2.62
918.14
122
5.40
2.77
2.63
915.51
123
5.40
2.77
2.63
912.88
124
5.40
2.76
2.64
910.23
125
5.40
2.75
2.65
907.58
126
5.40
2.74
2.66
904.93
127
5.40
2.73
2.67
902.26
128
5.40
2.73
2.67
899.59
129
5.40
2.72
2.68
896.90
130
5.40
2.71
2.69
894.21
131
5.40
2.70
2.70
891.51
132
5.40
2.69
2.71
888.81
133
5.40
2.68
2.72
886.09
134
5.40
2.68
2.72
883.37
135
5.40
2.67
2.73
880.64
136
5.40
2.66
2.74
877.90
137
5.40
2.65
2.75
875.15
138
5.40
2.64
2.76
872.39
139
5.40
2.64
2.76
869.63
140
5.40
2.63
2.77
866.86
141
5.40
2.62
2.78
864.07
142
5.40
2.61
2.79
861.28
143
5.40
2.60
2.80
858.49
144
5.40
2.59
2.81
855.68
145
5.40
2.58
2.82
852.86
146
5.40
2.58
2.82
850.04
147
5.40
2.57
2.83
847.21
148
5.40
2.56
2.84
844.37
149
5.40
2.55
2.85
841.52
150
5.40
2.54
2.86
838.66
151
5.40
2.53
2.87
835.79
152
5.40
2.52
2.88
832.92
153
5.40
2.52
2.88
830.03
154
5.40
2.51
2.89
827.14
155
5.40
2.50
2.90
824.24
156
5.40
2.49
2.91
821.33
157
5.40
2.48
2.92
818.41
158
5.40
2.47
2.93
815.48
159
5.40
2.46
2.94
812.55
160
5.40
2.45
2.95
809.60
161
5.40
2.45
2.95
806.65
162
5.40
2.44
2.96
803.68
163
5.40
2.43
2.97
800.71
164
5.40
2.42
2.98
797.73
165
5.40
2.41
2.99
794.74
166
5.40
2.40
3.00
791.74
167
5.40
2.39
3.01
788.73
168
5.40
2.38
3.02
785.72
169
5.40
2.37
3.03
782.69
170
5.40
2.36
3.04
779.65
171
5.40
2.36
3.04
776.61
172
5.40
2.35
3.05
773.55
173
5.40
2.34
3.06
770.49
174
5.40
2.33
3.07
767.42
175
5.40
2.32
3.08
764.34
176
5.40
2.31
3.09
761.25
177
5.40
2.30
3.10
758.15
178
5.40
2.29
3.11
755.04
179
5.40
2.28
3.12
751.92
180
5.40
2.27
3.13
748.79
181
5.40
2.26
3.14
745.65
182
5.40
2.25
3.15
742.50
183
5.40
2.24
3.16
739.35
184
5.40
2.23
3.17
736.18
185
5.40
2.22
3.18
733.00
186
5.40
2.21
3.19
729.82
187
5.40
2.20
3.20
726.62
188
5.40
2.20
3.20
723.42
189
5.40
2.19
3.21
720.20
190
5.40
2.18
3.22
716.98
191
5.40
2.17
3.23
713.74
192
5.40
2.16
3.24
710.50
193
5.40
2.15
3.25
707.25
194
5.40
2.14
3.26
703.98
195
5.40
2.13
3.27
700.71
196
5.40
2.12
3.28
697.43
197
5.40
2.11
3.29
694.13
198
5.40
2.10
3.30
690.83
199
5.40
2.09
3.31
687.52
200
5.40
2.08
3.32
684.19
201
5.40
2.07
3.33
680.86
202
5.40
2.06
3.34
677.52
203
5.40
2.05
3.35
674.16
204
5.40
2.04
3.36
670.80
205
5.40
2.03
3.37
667.43
206
5.40
2.02
3.38
664.04
207
5.40
2.01
3.39
660.65
208
5.40
2.00
3.40
657.24
209
5.40
1.99
3.41
653.83
210
5.40
1.98
3.42
650.41
211
5.40
1.96
3.44
646.97
212
5.40
1.95
3.45
643.52
213
5.40
1.94
3.46
640.07
214
5.40
1.93
3.47
636.60
215
5.40
1.92
3.48
633.12
216
5.40
1.91
3.49
629.64
217
5.40
1.90
3.50
626.14
218
5.40
1.89
3.51
622.63
219
5.40
1.88
3.52
619.11
220
5.40
1.87
3.53
615.58
221
5.40
1.86
3.54
612.04
222
5.40
1.85
3.55
608.49
223
5.40
1.84
3.56
604.93
224
5.40
1.83
3.57
601.36
225
5.40
1.82
3.58
597.77
226
5.40
1.81
3.59
594.18
227
5.40
1.79
3.61
590.57
228
5.40
1.78
3.62
586.96
229
5.40
1.77
3.63
583.33
230
5.40
1.76
3.64
579.69
231
5.40
1.75
3.65
576.04
232
5.40
1.74
3.66
572.38
233
5.40
1.73
3.67
568.71
234
5.40
1.72
3.68
565.03
235
5.40
1.71
3.69
561.34
236
5.40
1.70
3.70
557.63
237
5.40
1.68
3.72
553.92
238
5.40
1.67
3.73
550.19
239
5.40
1.66
3.74
546.45
240
5.40
1.65
3.75
542.70
241
5.40
1.64
3.76
538.94
242
5.40
1.63
3.77
535.17
243
5.40
1.62
3.78
531.39
244
5.40
1.61
3.79
527.59
245
5.40
1.59
3.81
523.79
246
5.40
1.58
3.82
519.97
247
5.40
1.57
3.83
516.14
248
5.40
1.56
3.84
512.30
249
5.40
1.55
3.85
508.45
250
5.40
1.54
3.86
504.58
251
5.40
1.52
3.88
500.71
252
5.40
1.51
3.89
496.82
253
5.40
1.50
3.90
492.92
254
5.40
1.49
3.91
489.01
255
5.40
1.48
3.92
485.09
256
5.40
1.47
3.93
481.15
257
5.40
1.45
3.95
477.21
258
5.40
1.44
3.96
473.25
259
5.40
1.43
3.97
469.28
260
5.40
1.42
3.98
465.29
261
5.40
1.41
3.99
461.30
262
5.40
1.39
4.01
457.29
263
5.40
1.38
4.02
453.28
264
5.40
1.37
4.03
449.24
265
5.40
1.36
4.04
445.20
266
5.40
1.34
4.06
441.15
267
5.40
1.33
4.07
437.08
268
5.40
1.32
4.08
433.00
269
5.40
1.31
4.09
428.91
270
5.40
1.30
4.10
424.80
271
5.40
1.28
4.12
420.69
272
5.40
1.27
4.13
416.56
273
5.40
1.26
4.14
412.42
274
5.40
1.25
4.15
408.26
275
5.40
1.23
4.17
404.09
276
5.40
1.22
4.18
399.92
277
5.40
1.21
4.19
395.72
278
5.40
1.20
4.20
391.52
279
5.40
1.18
4.22
387.30
280
5.40
1.17
4.23
383.07
281
5.40
1.16
4.24
378.83
282
5.40
1.14
4.26
374.57
283
5.40
1.13
4.27
370.30
284
5.40
1.12
4.28
366.02
285
5.40
1.11
4.29
361.73
286
5.40
1.09
4.31
357.42
287
5.40
1.08
4.32
353.10
288
5.40
1.07
4.33
348.77
289
5.40
1.05
4.35
344.42
290
5.40
1.04
4.36
340.06
291
5.40
1.03
4.37
335.69
292
5.40
1.01
4.39
331.30
293
5.40
1.00
4.40
326.90
294
5.40
0.99
4.41
322.49
295
5.40
0.97
4.43
318.07
296
5.40
0.96
4.44
313.63
297
5.40
0.95
4.45
309.17
298
5.40
0.93
4.47
304.71
299
5.40
0.92
4.48
300.23
300
5.40
0.91
4.49
295.74
301
5.40
0.89
4.51
291.23
302
5.40
0.88
4.52
286.71
303
5.40
0.87
4.53
282.17
304
5.40
0.85
4.55
277.63
305
5.40
0.84
4.56
273.07
306
5.40
0.82
4.58
268.49
307
5.40
0.81
4.59
263.90
308
5.40
0.80
4.60
259.30
309
5.40
0.78
4.62
254.68
310
5.40
0.77
4.63
250.05
311
5.40
0.76
4.64
245.41
312
5.40
0.74
4.66
240.75
313
5.40
0.73
4.67
236.08
314
5.40
0.71
4.69
231.39
315
5.40
0.70
4.70
226.69
316
5.40
0.68
4.72
221.97
317
5.40
0.67
4.73
217.24
318
5.40
0.66
4.74
212.50
319
5.40
0.64
4.76
207.74
320
5.40
0.63
4.77
202.97
321
5.40
0.61
4.79
198.18
322
5.40
0.60
4.80
193.38
323
5.40
0.58
4.82
188.56
324
5.40
0.57
4.83
183.73
325
5.40
0.56
4.84
178.89
326
5.40
0.54
4.86
174.03
327
5.40
0.53
4.87
169.16
328
5.40
0.51
4.89
164.27
329
5.40
0.50
4.90
159.36
330
5.40
0.48
4.92
154.44
331
5.40
0.47
4.93
149.51
332
5.40
0.45
4.95
144.56
333
5.40
0.44
4.96
139.60
334
5.40
0.42
4.98
134.62
335
5.40
0.41
4.99
129.63
336
5.40
0.39
5.01
124.62
337
5.40
0.38
5.02
119.60
338
5.40
0.36
5.04
114.56
339
5.40
0.35
5.05
109.50
340
5.40
0.33
5.07
104.43
341
5.40
0.32
5.08
99.35
342
5.40
0.30
5.10
94.25
343
5.40
0.28
5.12
89.13
344
5.40
0.27
5.13
84.00
345
5.40
0.25
5.15
78.86
346
5.40
0.24
5.16
73.69
347
5.40
0.22
5.18
68.52
348
5.40
0.21
5.19
63.32
349
5.40
0.19
5.21
58.12
350
5.40
0.18
5.22
52.89
351
5.40
0.16
5.24
47.65
352
5.40
0.14
5.26
42.40
353
5.40
0.13
5.27
37.12
354
5.40
0.11
5.29
31.84
355
5.40
0.10
5.30
26.53
356
5.40
0.08
5.32
21.21
357
5.40
0.06
5.34
15.88
358
5.40
0.05
5.35
10.52
359
5.40
0.03
5.37
5.16
360
5.17
0.02
5.16
0.00
Totals
1,943.77
759.77
1,184.00

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