Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 6.18  
 

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
6.18
4.69
1.49
1,182.51
2
6.18
4.68
1.50
1,181.01
3
6.18
4.67
1.51
1,179.50
4
6.18
4.67
1.51
1,177.99
5
6.18
4.66
1.52
1,176.47
6
6.18
4.66
1.52
1,174.95
7
6.18
4.65
1.53
1,173.42
8
6.18
4.64
1.54
1,171.89
9
6.18
4.64
1.54
1,170.35
10
6.18
4.63
1.55
1,168.80
11
6.18
4.63
1.55
1,167.24
12
6.18
4.62
1.56
1,165.68
13
6.18
4.61
1.57
1,164.12
14
6.18
4.61
1.57
1,162.55
15
6.18
4.60
1.58
1,160.97
16
6.18
4.60
1.58
1,159.38
17
6.18
4.59
1.59
1,157.79
18
6.18
4.58
1.60
1,156.20
19
6.18
4.58
1.60
1,154.59
20
6.18
4.57
1.61
1,152.98
21
6.18
4.56
1.62
1,151.37
22
6.18
4.56
1.62
1,149.74
23
6.18
4.55
1.63
1,148.12
24
6.18
4.54
1.64
1,146.48
25
6.18
4.54
1.64
1,144.84
26
6.18
4.53
1.65
1,143.19
27
6.18
4.53
1.65
1,141.54
28
6.18
4.52
1.66
1,139.87
29
6.18
4.51
1.67
1,138.21
30
6.18
4.51
1.67
1,136.53
31
6.18
4.50
1.68
1,134.85
32
6.18
4.49
1.69
1,133.16
33
6.18
4.49
1.69
1,131.47
34
6.18
4.48
1.70
1,129.77
35
6.18
4.47
1.71
1,128.06
36
6.18
4.47
1.71
1,126.34
37
6.18
4.46
1.72
1,124.62
38
6.18
4.45
1.73
1,122.89
39
6.18
4.44
1.74
1,121.16
40
6.18
4.44
1.74
1,119.42
41
6.18
4.43
1.75
1,117.67
42
6.18
4.42
1.76
1,115.91
43
6.18
4.42
1.76
1,114.15
44
6.18
4.41
1.77
1,112.38
45
6.18
4.40
1.78
1,110.60
46
6.18
4.40
1.78
1,108.82
47
6.18
4.39
1.79
1,107.03
48
6.18
4.38
1.80
1,105.23
49
6.18
4.37
1.81
1,103.42
50
6.18
4.37
1.81
1,101.61
51
6.18
4.36
1.82
1,099.79
52
6.18
4.35
1.83
1,097.97
53
6.18
4.35
1.83
1,096.13
54
6.18
4.34
1.84
1,094.29
55
6.18
4.33
1.85
1,092.44
56
6.18
4.32
1.86
1,090.59
57
6.18
4.32
1.86
1,088.72
58
6.18
4.31
1.87
1,086.85
59
6.18
4.30
1.88
1,084.97
60
6.18
4.29
1.89
1,083.09
61
6.18
4.29
1.89
1,081.20
62
6.18
4.28
1.90
1,079.30
63
6.18
4.27
1.91
1,077.39
64
6.18
4.26
1.92
1,075.47
65
6.18
4.26
1.92
1,073.55
66
6.18
4.25
1.93
1,071.62
67
6.18
4.24
1.94
1,069.68
68
6.18
4.23
1.95
1,067.74
69
6.18
4.23
1.95
1,065.78
70
6.18
4.22
1.96
1,063.82
71
6.18
4.21
1.97
1,061.85
72
6.18
4.20
1.98
1,059.88
73
6.18
4.20
1.98
1,057.89
74
6.18
4.19
1.99
1,055.90
75
6.18
4.18
2.00
1,053.90
76
6.18
4.17
2.01
1,051.89
77
6.18
4.16
2.02
1,049.87
78
6.18
4.16
2.02
1,047.85
79
6.18
4.15
2.03
1,045.82
80
6.18
4.14
2.04
1,043.78
81
6.18
4.13
2.05
1,041.73
82
6.18
4.12
2.06
1,039.67
83
6.18
4.12
2.06
1,037.61
84
6.18
4.11
2.07
1,035.53
85
6.18
4.10
2.08
1,033.45
86
6.18
4.09
2.09
1,031.36
87
6.18
4.08
2.10
1,029.27
88
6.18
4.07
2.11
1,027.16
89
6.18
4.07
2.11
1,025.05
90
6.18
4.06
2.12
1,022.92
91
6.18
4.05
2.13
1,020.79
92
6.18
4.04
2.14
1,018.65
93
6.18
4.03
2.15
1,016.51
94
6.18
4.02
2.16
1,014.35
95
6.18
4.02
2.16
1,012.18
96
6.18
4.01
2.17
1,010.01
97
6.18
4.00
2.18
1,007.83
98
6.18
3.99
2.19
1,005.64
99
6.18
3.98
2.20
1,003.44
100
6.18
3.97
2.21
1,001.23
101
6.18
3.96
2.22
999.01
102
6.18
3.95
2.23
996.79
103
6.18
3.95
2.23
994.55
104
6.18
3.94
2.24
992.31
105
6.18
3.93
2.25
990.06
106
6.18
3.92
2.26
987.80
107
6.18
3.91
2.27
985.53
108
6.18
3.90
2.28
983.25
109
6.18
3.89
2.29
980.96
110
6.18
3.88
2.30
978.66
111
6.18
3.87
2.31
976.36
112
6.18
3.86
2.32
974.04
113
6.18
3.86
2.32
971.72
114
6.18
3.85
2.33
969.38
115
6.18
3.84
2.34
967.04
116
6.18
3.83
2.35
964.69
117
6.18
3.82
2.36
962.33
118
6.18
3.81
2.37
959.96
119
6.18
3.80
2.38
957.58
120
6.18
3.79
2.39
955.19
121
6.18
3.78
2.40
952.79
122
6.18
3.77
2.41
950.38
123
6.18
3.76
2.42
947.96
124
6.18
3.75
2.43
945.53
125
6.18
3.74
2.44
943.10
126
6.18
3.73
2.45
940.65
127
6.18
3.72
2.46
938.19
128
6.18
3.71
2.47
935.73
129
6.18
3.70
2.48
933.25
130
6.18
3.69
2.49
930.76
131
6.18
3.68
2.50
928.27
132
6.18
3.67
2.51
925.76
133
6.18
3.66
2.52
923.25
134
6.18
3.65
2.53
920.72
135
6.18
3.64
2.54
918.19
136
6.18
3.63
2.55
915.64
137
6.18
3.62
2.56
913.09
138
6.18
3.61
2.57
910.52
139
6.18
3.60
2.58
907.94
140
6.18
3.59
2.59
905.36
141
6.18
3.58
2.60
902.76
142
6.18
3.57
2.61
900.16
143
6.18
3.56
2.62
897.54
144
6.18
3.55
2.63
894.91
145
6.18
3.54
2.64
892.27
146
6.18
3.53
2.65
889.63
147
6.18
3.52
2.66
886.97
148
6.18
3.51
2.67
884.30
149
6.18
3.50
2.68
881.62
150
6.18
3.49
2.69
878.93
151
6.18
3.48
2.70
876.23
152
6.18
3.47
2.71
873.52
153
6.18
3.46
2.72
870.79
154
6.18
3.45
2.73
868.06
155
6.18
3.44
2.74
865.32
156
6.18
3.43
2.75
862.56
157
6.18
3.41
2.77
859.80
158
6.18
3.40
2.78
857.02
159
6.18
3.39
2.79
854.23
160
6.18
3.38
2.80
851.43
161
6.18
3.37
2.81
848.62
162
6.18
3.36
2.82
845.80
163
6.18
3.35
2.83
842.97
164
6.18
3.34
2.84
840.13
165
6.18
3.33
2.85
837.27
166
6.18
3.31
2.87
834.41
167
6.18
3.30
2.88
831.53
168
6.18
3.29
2.89
828.64
169
6.18
3.28
2.90
825.74
170
6.18
3.27
2.91
822.83
171
6.18
3.26
2.92
819.91
172
6.18
3.25
2.93
816.97
173
6.18
3.23
2.95
814.03
174
6.18
3.22
2.96
811.07
175
6.18
3.21
2.97
808.10
176
6.18
3.20
2.98
805.12
177
6.18
3.19
2.99
802.12
178
6.18
3.18
3.00
799.12
179
6.18
3.16
3.02
796.10
180
6.18
3.15
3.03
793.07
181
6.18
3.14
3.04
790.03
182
6.18
3.13
3.05
786.98
183
6.18
3.12
3.06
783.92
184
6.18
3.10
3.08
780.84
185
6.18
3.09
3.09
777.75
186
6.18
3.08
3.10
774.65
187
6.18
3.07
3.11
771.53
188
6.18
3.05
3.13
768.41
189
6.18
3.04
3.14
765.27
190
6.18
3.03
3.15
762.12
191
6.18
3.02
3.16
758.96
192
6.18
3.00
3.18
755.78
193
6.18
2.99
3.19
752.59
194
6.18
2.98
3.20
749.39
195
6.18
2.97
3.21
746.18
196
6.18
2.95
3.23
742.95
197
6.18
2.94
3.24
739.71
198
6.18
2.93
3.25
736.46
199
6.18
2.92
3.26
733.19
200
6.18
2.90
3.28
729.92
201
6.18
2.89
3.29
726.63
202
6.18
2.88
3.30
723.32
203
6.18
2.86
3.32
720.01
204
6.18
2.85
3.33
716.68
205
6.18
2.84
3.34
713.33
206
6.18
2.82
3.36
709.98
207
6.18
2.81
3.37
706.61
208
6.18
2.80
3.38
703.22
209
6.18
2.78
3.40
699.83
210
6.18
2.77
3.41
696.42
211
6.18
2.76
3.42
692.99
212
6.18
2.74
3.44
689.56
213
6.18
2.73
3.45
686.11
214
6.18
2.72
3.46
682.64
215
6.18
2.70
3.48
679.16
216
6.18
2.69
3.49
675.67
217
6.18
2.67
3.51
672.17
218
6.18
2.66
3.52
668.65
219
6.18
2.65
3.53
665.11
220
6.18
2.63
3.55
661.57
221
6.18
2.62
3.56
658.01
222
6.18
2.60
3.58
654.43
223
6.18
2.59
3.59
650.84
224
6.18
2.58
3.60
647.24
225
6.18
2.56
3.62
643.62
226
6.18
2.55
3.63
639.99
227
6.18
2.53
3.65
636.34
228
6.18
2.52
3.66
632.68
229
6.18
2.50
3.68
629.00
230
6.18
2.49
3.69
625.31
231
6.18
2.48
3.70
621.61
232
6.18
2.46
3.72
617.89
233
6.18
2.45
3.73
614.15
234
6.18
2.43
3.75
610.41
235
6.18
2.42
3.76
606.64
236
6.18
2.40
3.78
602.86
237
6.18
2.39
3.79
599.07
238
6.18
2.37
3.81
595.26
239
6.18
2.36
3.82
591.44
240
6.18
2.34
3.84
587.60
241
6.18
2.33
3.85
583.74
242
6.18
2.31
3.87
579.87
243
6.18
2.30
3.88
575.99
244
6.18
2.28
3.90
572.09
245
6.18
2.26
3.92
568.17
246
6.18
2.25
3.93
564.24
247
6.18
2.23
3.95
560.30
248
6.18
2.22
3.96
556.33
249
6.18
2.20
3.98
552.36
250
6.18
2.19
3.99
548.36
251
6.18
2.17
4.01
544.35
252
6.18
2.15
4.03
540.33
253
6.18
2.14
4.04
536.29
254
6.18
2.12
4.06
532.23
255
6.18
2.11
4.07
528.16
256
6.18
2.09
4.09
524.07
257
6.18
2.07
4.11
519.96
258
6.18
2.06
4.12
515.84
259
6.18
2.04
4.14
511.70
260
6.18
2.03
4.15
507.55
261
6.18
2.01
4.17
503.38
262
6.18
1.99
4.19
499.19
263
6.18
1.98
4.20
494.98
264
6.18
1.96
4.22
490.76
265
6.18
1.94
4.24
486.53
266
6.18
1.93
4.25
482.27
267
6.18
1.91
4.27
478.00
268
6.18
1.89
4.29
473.71
269
6.18
1.88
4.30
469.41
270
6.18
1.86
4.32
465.09
271
6.18
1.84
4.34
460.75
272
6.18
1.82
4.36
456.39
273
6.18
1.81
4.37
452.02
274
6.18
1.79
4.39
447.63
275
6.18
1.77
4.41
443.22
276
6.18
1.75
4.43
438.79
277
6.18
1.74
4.44
434.35
278
6.18
1.72
4.46
429.89
279
6.18
1.70
4.48
425.41
280
6.18
1.68
4.50
420.92
281
6.18
1.67
4.51
416.40
282
6.18
1.65
4.53
411.87
283
6.18
1.63
4.55
407.32
284
6.18
1.61
4.57
402.75
285
6.18
1.59
4.59
398.17
286
6.18
1.58
4.60
393.56
287
6.18
1.56
4.62
388.94
288
6.18
1.54
4.64
384.30
289
6.18
1.52
4.66
379.64
290
6.18
1.50
4.68
374.96
291
6.18
1.48
4.70
370.27
292
6.18
1.47
4.71
365.55
293
6.18
1.45
4.73
360.82
294
6.18
1.43
4.75
356.07
295
6.18
1.41
4.77
351.30
296
6.18
1.39
4.79
346.51
297
6.18
1.37
4.81
341.70
298
6.18
1.35
4.83
336.87
299
6.18
1.33
4.85
332.03
300
6.18
1.31
4.87
327.16
301
6.18
1.30
4.88
322.28
302
6.18
1.28
4.90
317.37
303
6.18
1.26
4.92
312.45
304
6.18
1.24
4.94
307.50
305
6.18
1.22
4.96
302.54
306
6.18
1.20
4.98
297.56
307
6.18
1.18
5.00
292.56
308
6.18
1.16
5.02
287.54
309
6.18
1.14
5.04
282.49
310
6.18
1.12
5.06
277.43
311
6.18
1.10
5.08
272.35
312
6.18
1.08
5.10
267.25
313
6.18
1.06
5.12
262.13
314
6.18
1.04
5.14
256.98
315
6.18
1.02
5.16
251.82
316
6.18
1.00
5.18
246.64
317
6.18
0.98
5.20
241.43
318
6.18
0.96
5.22
236.21
319
6.18
0.93
5.25
230.96
320
6.18
0.91
5.27
225.70
321
6.18
0.89
5.29
220.41
322
6.18
0.87
5.31
215.10
323
6.18
0.85
5.33
209.78
324
6.18
0.83
5.35
204.43
325
6.18
0.81
5.37
199.06
326
6.18
0.79
5.39
193.66
327
6.18
0.77
5.41
188.25
328
6.18
0.75
5.43
182.82
329
6.18
0.72
5.46
177.36
330
6.18
0.70
5.48
171.88
331
6.18
0.68
5.50
166.38
332
6.18
0.66
5.52
160.86
333
6.18
0.64
5.54
155.32
334
6.18
0.61
5.57
149.75
335
6.18
0.59
5.59
144.16
336
6.18
0.57
5.61
138.55
337
6.18
0.55
5.63
132.92
338
6.18
0.53
5.65
127.27
339
6.18
0.50
5.68
121.59
340
6.18
0.48
5.70
115.89
341
6.18
0.46
5.72
110.17
342
6.18
0.44
5.74
104.43
343
6.18
0.41
5.77
98.66
344
6.18
0.39
5.79
92.87
345
6.18
0.37
5.81
87.06
346
6.18
0.34
5.84
81.23
347
6.18
0.32
5.86
75.37
348
6.18
0.30
5.88
69.49
349
6.18
0.28
5.90
63.58
350
6.18
0.25
5.93
57.65
351
6.18
0.23
5.95
51.70
352
6.18
0.20
5.98
45.72
353
6.18
0.18
6.00
39.73
354
6.18
0.16
6.02
33.70
355
6.18
0.13
6.05
27.66
356
6.18
0.11
6.07
21.59
357
6.18
0.09
6.09
15.49
358
6.18
0.06
6.12
9.37
359
6.18
0.04
6.14
3.23
360
3.24
0.01
3.23
0.00
Totals
2,221.86
1,037.86
1,184.00

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