Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 6.00  
 

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
6.00
4.44
1.56
1,182.44
2
6.00
4.43
1.57
1,180.87
3
6.00
4.43
1.57
1,179.30
4
6.00
4.42
1.58
1,177.72
5
6.00
4.42
1.58
1,176.14
6
6.00
4.41
1.59
1,174.55
7
6.00
4.40
1.60
1,172.96
8
6.00
4.40
1.60
1,171.35
9
6.00
4.39
1.61
1,169.75
10
6.00
4.39
1.61
1,168.13
11
6.00
4.38
1.62
1,166.51
12
6.00
4.37
1.63
1,164.89
13
6.00
4.37
1.63
1,163.26
14
6.00
4.36
1.64
1,161.62
15
6.00
4.36
1.64
1,159.98
16
6.00
4.35
1.65
1,158.33
17
6.00
4.34
1.66
1,156.67
18
6.00
4.34
1.66
1,155.01
19
6.00
4.33
1.67
1,153.34
20
6.00
4.33
1.67
1,151.66
21
6.00
4.32
1.68
1,149.98
22
6.00
4.31
1.69
1,148.29
23
6.00
4.31
1.69
1,146.60
24
6.00
4.30
1.70
1,144.90
25
6.00
4.29
1.71
1,143.19
26
6.00
4.29
1.71
1,141.48
27
6.00
4.28
1.72
1,139.76
28
6.00
4.27
1.73
1,138.04
29
6.00
4.27
1.73
1,136.30
30
6.00
4.26
1.74
1,134.56
31
6.00
4.25
1.75
1,132.82
32
6.00
4.25
1.75
1,131.07
33
6.00
4.24
1.76
1,129.31
34
6.00
4.23
1.77
1,127.54
35
6.00
4.23
1.77
1,125.77
36
6.00
4.22
1.78
1,123.99
37
6.00
4.21
1.79
1,122.21
38
6.00
4.21
1.79
1,120.42
39
6.00
4.20
1.80
1,118.62
40
6.00
4.19
1.81
1,116.81
41
6.00
4.19
1.81
1,115.00
42
6.00
4.18
1.82
1,113.18
43
6.00
4.17
1.83
1,111.36
44
6.00
4.17
1.83
1,109.52
45
6.00
4.16
1.84
1,107.68
46
6.00
4.15
1.85
1,105.84
47
6.00
4.15
1.85
1,103.99
48
6.00
4.14
1.86
1,102.13
49
6.00
4.13
1.87
1,100.26
50
6.00
4.13
1.87
1,098.38
51
6.00
4.12
1.88
1,096.50
52
6.00
4.11
1.89
1,094.61
53
6.00
4.10
1.90
1,092.72
54
6.00
4.10
1.90
1,090.82
55
6.00
4.09
1.91
1,088.91
56
6.00
4.08
1.92
1,086.99
57
6.00
4.08
1.92
1,085.07
58
6.00
4.07
1.93
1,083.14
59
6.00
4.06
1.94
1,081.20
60
6.00
4.05
1.95
1,079.25
61
6.00
4.05
1.95
1,077.30
62
6.00
4.04
1.96
1,075.34
63
6.00
4.03
1.97
1,073.37
64
6.00
4.03
1.97
1,071.40
65
6.00
4.02
1.98
1,069.42
66
6.00
4.01
1.99
1,067.43
67
6.00
4.00
2.00
1,065.43
68
6.00
4.00
2.00
1,063.42
69
6.00
3.99
2.01
1,061.41
70
6.00
3.98
2.02
1,059.39
71
6.00
3.97
2.03
1,057.36
72
6.00
3.97
2.03
1,055.33
73
6.00
3.96
2.04
1,053.29
74
6.00
3.95
2.05
1,051.24
75
6.00
3.94
2.06
1,049.18
76
6.00
3.93
2.07
1,047.11
77
6.00
3.93
2.07
1,045.04
78
6.00
3.92
2.08
1,042.96
79
6.00
3.91
2.09
1,040.87
80
6.00
3.90
2.10
1,038.77
81
6.00
3.90
2.10
1,036.67
82
6.00
3.89
2.11
1,034.56
83
6.00
3.88
2.12
1,032.44
84
6.00
3.87
2.13
1,030.31
85
6.00
3.86
2.14
1,028.17
86
6.00
3.86
2.14
1,026.03
87
6.00
3.85
2.15
1,023.87
88
6.00
3.84
2.16
1,021.71
89
6.00
3.83
2.17
1,019.55
90
6.00
3.82
2.18
1,017.37
91
6.00
3.82
2.18
1,015.18
92
6.00
3.81
2.19
1,012.99
93
6.00
3.80
2.20
1,010.79
94
6.00
3.79
2.21
1,008.58
95
6.00
3.78
2.22
1,006.36
96
6.00
3.77
2.23
1,004.14
97
6.00
3.77
2.23
1,001.90
98
6.00
3.76
2.24
999.66
99
6.00
3.75
2.25
997.41
100
6.00
3.74
2.26
995.15
101
6.00
3.73
2.27
992.88
102
6.00
3.72
2.28
990.60
103
6.00
3.71
2.29
988.32
104
6.00
3.71
2.29
986.02
105
6.00
3.70
2.30
983.72
106
6.00
3.69
2.31
981.41
107
6.00
3.68
2.32
979.09
108
6.00
3.67
2.33
976.76
109
6.00
3.66
2.34
974.43
110
6.00
3.65
2.35
972.08
111
6.00
3.65
2.35
969.72
112
6.00
3.64
2.36
967.36
113
6.00
3.63
2.37
964.99
114
6.00
3.62
2.38
962.61
115
6.00
3.61
2.39
960.22
116
6.00
3.60
2.40
957.82
117
6.00
3.59
2.41
955.41
118
6.00
3.58
2.42
952.99
119
6.00
3.57
2.43
950.57
120
6.00
3.56
2.44
948.13
121
6.00
3.56
2.44
945.69
122
6.00
3.55
2.45
943.23
123
6.00
3.54
2.46
940.77
124
6.00
3.53
2.47
938.30
125
6.00
3.52
2.48
935.82
126
6.00
3.51
2.49
933.33
127
6.00
3.50
2.50
930.83
128
6.00
3.49
2.51
928.32
129
6.00
3.48
2.52
925.80
130
6.00
3.47
2.53
923.27
131
6.00
3.46
2.54
920.73
132
6.00
3.45
2.55
918.18
133
6.00
3.44
2.56
915.63
134
6.00
3.43
2.57
913.06
135
6.00
3.42
2.58
910.49
136
6.00
3.41
2.59
907.90
137
6.00
3.40
2.60
905.30
138
6.00
3.39
2.61
902.70
139
6.00
3.39
2.61
900.08
140
6.00
3.38
2.62
897.46
141
6.00
3.37
2.63
894.82
142
6.00
3.36
2.64
892.18
143
6.00
3.35
2.65
889.53
144
6.00
3.34
2.66
886.86
145
6.00
3.33
2.67
884.19
146
6.00
3.32
2.68
881.50
147
6.00
3.31
2.69
878.81
148
6.00
3.30
2.70
876.10
149
6.00
3.29
2.71
873.39
150
6.00
3.28
2.72
870.66
151
6.00
3.26
2.74
867.93
152
6.00
3.25
2.75
865.18
153
6.00
3.24
2.76
862.43
154
6.00
3.23
2.77
859.66
155
6.00
3.22
2.78
856.89
156
6.00
3.21
2.79
854.10
157
6.00
3.20
2.80
851.30
158
6.00
3.19
2.81
848.50
159
6.00
3.18
2.82
845.68
160
6.00
3.17
2.83
842.85
161
6.00
3.16
2.84
840.01
162
6.00
3.15
2.85
837.16
163
6.00
3.14
2.86
834.30
164
6.00
3.13
2.87
831.43
165
6.00
3.12
2.88
828.55
166
6.00
3.11
2.89
825.65
167
6.00
3.10
2.90
822.75
168
6.00
3.09
2.91
819.83
169
6.00
3.07
2.93
816.91
170
6.00
3.06
2.94
813.97
171
6.00
3.05
2.95
811.02
172
6.00
3.04
2.96
808.07
173
6.00
3.03
2.97
805.10
174
6.00
3.02
2.98
802.11
175
6.00
3.01
2.99
799.12
176
6.00
3.00
3.00
796.12
177
6.00
2.99
3.01
793.10
178
6.00
2.97
3.03
790.08
179
6.00
2.96
3.04
787.04
180
6.00
2.95
3.05
783.99
181
6.00
2.94
3.06
780.93
182
6.00
2.93
3.07
777.86
183
6.00
2.92
3.08
774.78
184
6.00
2.91
3.09
771.68
185
6.00
2.89
3.11
768.58
186
6.00
2.88
3.12
765.46
187
6.00
2.87
3.13
762.33
188
6.00
2.86
3.14
759.19
189
6.00
2.85
3.15
756.04
190
6.00
2.84
3.16
752.87
191
6.00
2.82
3.18
749.69
192
6.00
2.81
3.19
746.51
193
6.00
2.80
3.20
743.31
194
6.00
2.79
3.21
740.09
195
6.00
2.78
3.22
736.87
196
6.00
2.76
3.24
733.63
197
6.00
2.75
3.25
730.38
198
6.00
2.74
3.26
727.12
199
6.00
2.73
3.27
723.85
200
6.00
2.71
3.29
720.56
201
6.00
2.70
3.30
717.26
202
6.00
2.69
3.31
713.95
203
6.00
2.68
3.32
710.63
204
6.00
2.66
3.34
707.30
205
6.00
2.65
3.35
703.95
206
6.00
2.64
3.36
700.59
207
6.00
2.63
3.37
697.22
208
6.00
2.61
3.39
693.83
209
6.00
2.60
3.40
690.43
210
6.00
2.59
3.41
687.02
211
6.00
2.58
3.42
683.60
212
6.00
2.56
3.44
680.16
213
6.00
2.55
3.45
676.71
214
6.00
2.54
3.46
673.25
215
6.00
2.52
3.48
669.77
216
6.00
2.51
3.49
666.29
217
6.00
2.50
3.50
662.78
218
6.00
2.49
3.51
659.27
219
6.00
2.47
3.53
655.74
220
6.00
2.46
3.54
652.20
221
6.00
2.45
3.55
648.65
222
6.00
2.43
3.57
645.08
223
6.00
2.42
3.58
641.50
224
6.00
2.41
3.59
637.90
225
6.00
2.39
3.61
634.30
226
6.00
2.38
3.62
630.67
227
6.00
2.37
3.63
627.04
228
6.00
2.35
3.65
623.39
229
6.00
2.34
3.66
619.73
230
6.00
2.32
3.68
616.05
231
6.00
2.31
3.69
612.36
232
6.00
2.30
3.70
608.66
233
6.00
2.28
3.72
604.94
234
6.00
2.27
3.73
601.21
235
6.00
2.25
3.75
597.47
236
6.00
2.24
3.76
593.71
237
6.00
2.23
3.77
589.93
238
6.00
2.21
3.79
586.14
239
6.00
2.20
3.80
582.34
240
6.00
2.18
3.82
578.53
241
6.00
2.17
3.83
574.70
242
6.00
2.16
3.84
570.85
243
6.00
2.14
3.86
566.99
244
6.00
2.13
3.87
563.12
245
6.00
2.11
3.89
559.23
246
6.00
2.10
3.90
555.33
247
6.00
2.08
3.92
551.41
248
6.00
2.07
3.93
547.48
249
6.00
2.05
3.95
543.53
250
6.00
2.04
3.96
539.57
251
6.00
2.02
3.98
535.59
252
6.00
2.01
3.99
531.60
253
6.00
1.99
4.01
527.59
254
6.00
1.98
4.02
523.57
255
6.00
1.96
4.04
519.54
256
6.00
1.95
4.05
515.48
257
6.00
1.93
4.07
511.42
258
6.00
1.92
4.08
507.33
259
6.00
1.90
4.10
503.24
260
6.00
1.89
4.11
499.12
261
6.00
1.87
4.13
495.00
262
6.00
1.86
4.14
490.85
263
6.00
1.84
4.16
486.69
264
6.00
1.83
4.17
482.52
265
6.00
1.81
4.19
478.33
266
6.00
1.79
4.21
474.12
267
6.00
1.78
4.22
469.90
268
6.00
1.76
4.24
465.66
269
6.00
1.75
4.25
461.41
270
6.00
1.73
4.27
457.14
271
6.00
1.71
4.29
452.85
272
6.00
1.70
4.30
448.55
273
6.00
1.68
4.32
444.23
274
6.00
1.67
4.33
439.90
275
6.00
1.65
4.35
435.55
276
6.00
1.63
4.37
431.18
277
6.00
1.62
4.38
426.80
278
6.00
1.60
4.40
422.40
279
6.00
1.58
4.42
417.98
280
6.00
1.57
4.43
413.55
281
6.00
1.55
4.45
409.10
282
6.00
1.53
4.47
404.63
283
6.00
1.52
4.48
400.15
284
6.00
1.50
4.50
395.65
285
6.00
1.48
4.52
391.14
286
6.00
1.47
4.53
386.60
287
6.00
1.45
4.55
382.05
288
6.00
1.43
4.57
377.49
289
6.00
1.42
4.58
372.90
290
6.00
1.40
4.60
368.30
291
6.00
1.38
4.62
363.68
292
6.00
1.36
4.64
359.04
293
6.00
1.35
4.65
354.39
294
6.00
1.33
4.67
349.72
295
6.00
1.31
4.69
345.03
296
6.00
1.29
4.71
340.32
297
6.00
1.28
4.72
335.60
298
6.00
1.26
4.74
330.86
299
6.00
1.24
4.76
326.10
300
6.00
1.22
4.78
321.32
301
6.00
1.20
4.80
316.53
302
6.00
1.19
4.81
311.72
303
6.00
1.17
4.83
306.88
304
6.00
1.15
4.85
302.03
305
6.00
1.13
4.87
297.17
306
6.00
1.11
4.89
292.28
307
6.00
1.10
4.90
287.38
308
6.00
1.08
4.92
282.46
309
6.00
1.06
4.94
277.51
310
6.00
1.04
4.96
272.56
311
6.00
1.02
4.98
267.58
312
6.00
1.00
5.00
262.58
313
6.00
0.98
5.02
257.57
314
6.00
0.97
5.03
252.53
315
6.00
0.95
5.05
247.48
316
6.00
0.93
5.07
242.41
317
6.00
0.91
5.09
237.32
318
6.00
0.89
5.11
232.21
319
6.00
0.87
5.13
227.08
320
6.00
0.85
5.15
221.93
321
6.00
0.83
5.17
216.76
322
6.00
0.81
5.19
211.57
323
6.00
0.79
5.21
206.37
324
6.00
0.77
5.23
201.14
325
6.00
0.75
5.25
195.89
326
6.00
0.73
5.27
190.63
327
6.00
0.71
5.29
185.34
328
6.00
0.70
5.30
180.04
329
6.00
0.68
5.32
174.71
330
6.00
0.66
5.34
169.37
331
6.00
0.64
5.36
164.00
332
6.00
0.62
5.38
158.62
333
6.00
0.59
5.41
153.21
334
6.00
0.57
5.43
147.79
335
6.00
0.55
5.45
142.34
336
6.00
0.53
5.47
136.88
337
6.00
0.51
5.49
131.39
338
6.00
0.49
5.51
125.88
339
6.00
0.47
5.53
120.35
340
6.00
0.45
5.55
114.81
341
6.00
0.43
5.57
109.24
342
6.00
0.41
5.59
103.65
343
6.00
0.39
5.61
98.03
344
6.00
0.37
5.63
92.40
345
6.00
0.35
5.65
86.75
346
6.00
0.33
5.67
81.07
347
6.00
0.30
5.70
75.38
348
6.00
0.28
5.72
69.66
349
6.00
0.26
5.74
63.92
350
6.00
0.24
5.76
58.16
351
6.00
0.22
5.78
52.38
352
6.00
0.20
5.80
46.58
353
6.00
0.17
5.83
40.75
354
6.00
0.15
5.85
34.90
355
6.00
0.13
5.87
29.03
356
6.00
0.11
5.89
23.14
357
6.00
0.09
5.91
17.23
358
6.00
0.06
5.94
11.30
359
6.00
0.04
5.96
5.34
360
5.36
0.02
5.34
0.00
Totals
2,159.36
975.36
1,184.00

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