Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 8.26  
 

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
8.26
7.35
0.91
1,195.09
2
8.26
7.34
0.92
1,194.18
3
8.26
7.34
0.92
1,193.25
4
8.26
7.33
0.93
1,192.33
5
8.26
7.33
0.93
1,191.40
6
8.26
7.32
0.94
1,190.46
7
8.26
7.32
0.94
1,189.51
8
8.26
7.31
0.95
1,188.56
9
8.26
7.30
0.96
1,187.61
10
8.26
7.30
0.96
1,186.65
11
8.26
7.29
0.97
1,185.68
12
8.26
7.29
0.97
1,184.71
13
8.26
7.28
0.98
1,183.73
14
8.26
7.28
0.98
1,182.74
15
8.26
7.27
0.99
1,181.75
16
8.26
7.26
1.00
1,180.76
17
8.26
7.26
1.00
1,179.75
18
8.26
7.25
1.01
1,178.74
19
8.26
7.24
1.02
1,177.73
20
8.26
7.24
1.02
1,176.71
21
8.26
7.23
1.03
1,175.68
22
8.26
7.23
1.03
1,174.64
23
8.26
7.22
1.04
1,173.60
24
8.26
7.21
1.05
1,172.56
25
8.26
7.21
1.05
1,171.50
26
8.26
7.20
1.06
1,170.44
27
8.26
7.19
1.07
1,169.37
28
8.26
7.19
1.07
1,168.30
29
8.26
7.18
1.08
1,167.22
30
8.26
7.17
1.09
1,166.14
31
8.26
7.17
1.09
1,165.04
32
8.26
7.16
1.10
1,163.94
33
8.26
7.15
1.11
1,162.84
34
8.26
7.15
1.11
1,161.72
35
8.26
7.14
1.12
1,160.60
36
8.26
7.13
1.13
1,159.47
37
8.26
7.13
1.13
1,158.34
38
8.26
7.12
1.14
1,157.20
39
8.26
7.11
1.15
1,156.05
40
8.26
7.10
1.16
1,154.90
41
8.26
7.10
1.16
1,153.73
42
8.26
7.09
1.17
1,152.57
43
8.26
7.08
1.18
1,151.39
44
8.26
7.08
1.18
1,150.20
45
8.26
7.07
1.19
1,149.01
46
8.26
7.06
1.20
1,147.82
47
8.26
7.05
1.21
1,146.61
48
8.26
7.05
1.21
1,145.40
49
8.26
7.04
1.22
1,144.18
50
8.26
7.03
1.23
1,142.95
51
8.26
7.02
1.24
1,141.71
52
8.26
7.02
1.24
1,140.47
53
8.26
7.01
1.25
1,139.22
54
8.26
7.00
1.26
1,137.96
55
8.26
6.99
1.27
1,136.69
56
8.26
6.99
1.27
1,135.42
57
8.26
6.98
1.28
1,134.14
58
8.26
6.97
1.29
1,132.85
59
8.26
6.96
1.30
1,131.55
60
8.26
6.95
1.31
1,130.24
61
8.26
6.95
1.31
1,128.93
62
8.26
6.94
1.32
1,127.61
63
8.26
6.93
1.33
1,126.28
64
8.26
6.92
1.34
1,124.94
65
8.26
6.91
1.35
1,123.59
66
8.26
6.91
1.35
1,122.24
67
8.26
6.90
1.36
1,120.88
68
8.26
6.89
1.37
1,119.51
69
8.26
6.88
1.38
1,118.13
70
8.26
6.87
1.39
1,116.74
71
8.26
6.86
1.40
1,115.34
72
8.26
6.85
1.41
1,113.94
73
8.26
6.85
1.41
1,112.52
74
8.26
6.84
1.42
1,111.10
75
8.26
6.83
1.43
1,109.67
76
8.26
6.82
1.44
1,108.23
77
8.26
6.81
1.45
1,106.78
78
8.26
6.80
1.46
1,105.32
79
8.26
6.79
1.47
1,103.85
80
8.26
6.78
1.48
1,102.38
81
8.26
6.78
1.48
1,100.89
82
8.26
6.77
1.49
1,099.40
83
8.26
6.76
1.50
1,097.90
84
8.26
6.75
1.51
1,096.38
85
8.26
6.74
1.52
1,094.86
86
8.26
6.73
1.53
1,093.33
87
8.26
6.72
1.54
1,091.79
88
8.26
6.71
1.55
1,090.24
89
8.26
6.70
1.56
1,088.68
90
8.26
6.69
1.57
1,087.11
91
8.26
6.68
1.58
1,085.53
92
8.26
6.67
1.59
1,083.94
93
8.26
6.66
1.60
1,082.35
94
8.26
6.65
1.61
1,080.74
95
8.26
6.64
1.62
1,079.12
96
8.26
6.63
1.63
1,077.49
97
8.26
6.62
1.64
1,075.85
98
8.26
6.61
1.65
1,074.21
99
8.26
6.60
1.66
1,072.55
100
8.26
6.59
1.67
1,070.88
101
8.26
6.58
1.68
1,069.20
102
8.26
6.57
1.69
1,067.51
103
8.26
6.56
1.70
1,065.81
104
8.26
6.55
1.71
1,064.10
105
8.26
6.54
1.72
1,062.38
106
8.26
6.53
1.73
1,060.65
107
8.26
6.52
1.74
1,058.91
108
8.26
6.51
1.75
1,057.16
109
8.26
6.50
1.76
1,055.40
110
8.26
6.49
1.77
1,053.62
111
8.26
6.48
1.78
1,051.84
112
8.26
6.46
1.80
1,050.04
113
8.26
6.45
1.81
1,048.23
114
8.26
6.44
1.82
1,046.42
115
8.26
6.43
1.83
1,044.59
116
8.26
6.42
1.84
1,042.75
117
8.26
6.41
1.85
1,040.90
118
8.26
6.40
1.86
1,039.03
119
8.26
6.39
1.87
1,037.16
120
8.26
6.37
1.89
1,035.27
121
8.26
6.36
1.90
1,033.38
122
8.26
6.35
1.91
1,031.47
123
8.26
6.34
1.92
1,029.55
124
8.26
6.33
1.93
1,027.61
125
8.26
6.32
1.94
1,025.67
126
8.26
6.30
1.96
1,023.71
127
8.26
6.29
1.97
1,021.74
128
8.26
6.28
1.98
1,019.76
129
8.26
6.27
1.99
1,017.77
130
8.26
6.26
2.00
1,015.77
131
8.26
6.24
2.02
1,013.75
132
8.26
6.23
2.03
1,011.72
133
8.26
6.22
2.04
1,009.68
134
8.26
6.21
2.05
1,007.62
135
8.26
6.19
2.07
1,005.56
136
8.26
6.18
2.08
1,003.48
137
8.26
6.17
2.09
1,001.38
138
8.26
6.15
2.11
999.28
139
8.26
6.14
2.12
997.16
140
8.26
6.13
2.13
995.03
141
8.26
6.12
2.14
992.88
142
8.26
6.10
2.16
990.72
143
8.26
6.09
2.17
988.55
144
8.26
6.08
2.18
986.37
145
8.26
6.06
2.20
984.17
146
8.26
6.05
2.21
981.96
147
8.26
6.03
2.23
979.73
148
8.26
6.02
2.24
977.50
149
8.26
6.01
2.25
975.24
150
8.26
5.99
2.27
972.98
151
8.26
5.98
2.28
970.70
152
8.26
5.97
2.29
968.40
153
8.26
5.95
2.31
966.09
154
8.26
5.94
2.32
963.77
155
8.26
5.92
2.34
961.43
156
8.26
5.91
2.35
959.08
157
8.26
5.89
2.37
956.72
158
8.26
5.88
2.38
954.34
159
8.26
5.87
2.39
951.94
160
8.26
5.85
2.41
949.53
161
8.26
5.84
2.42
947.11
162
8.26
5.82
2.44
944.67
163
8.26
5.81
2.45
942.21
164
8.26
5.79
2.47
939.75
165
8.26
5.78
2.48
937.26
166
8.26
5.76
2.50
934.76
167
8.26
5.74
2.52
932.25
168
8.26
5.73
2.53
929.72
169
8.26
5.71
2.55
927.17
170
8.26
5.70
2.56
924.61
171
8.26
5.68
2.58
922.03
172
8.26
5.67
2.59
919.44
173
8.26
5.65
2.61
916.83
174
8.26
5.63
2.63
914.20
175
8.26
5.62
2.64
911.56
176
8.26
5.60
2.66
908.90
177
8.26
5.59
2.67
906.23
178
8.26
5.57
2.69
903.54
179
8.26
5.55
2.71
900.83
180
8.26
5.54
2.72
898.11
181
8.26
5.52
2.74
895.37
182
8.26
5.50
2.76
892.61
183
8.26
5.49
2.77
889.84
184
8.26
5.47
2.79
887.05
185
8.26
5.45
2.81
884.24
186
8.26
5.43
2.83
881.41
187
8.26
5.42
2.84
878.57
188
8.26
5.40
2.86
875.71
189
8.26
5.38
2.88
872.83
190
8.26
5.36
2.90
869.93
191
8.26
5.35
2.91
867.02
192
8.26
5.33
2.93
864.09
193
8.26
5.31
2.95
861.14
194
8.26
5.29
2.97
858.17
195
8.26
5.27
2.99
855.19
196
8.26
5.26
3.00
852.18
197
8.26
5.24
3.02
849.16
198
8.26
5.22
3.04
846.12
199
8.26
5.20
3.06
843.06
200
8.26
5.18
3.08
839.98
201
8.26
5.16
3.10
836.88
202
8.26
5.14
3.12
833.77
203
8.26
5.12
3.14
830.63
204
8.26
5.10
3.16
827.47
205
8.26
5.09
3.17
824.30
206
8.26
5.07
3.19
821.11
207
8.26
5.05
3.21
817.89
208
8.26
5.03
3.23
814.66
209
8.26
5.01
3.25
811.41
210
8.26
4.99
3.27
808.13
211
8.26
4.97
3.29
804.84
212
8.26
4.95
3.31
801.53
213
8.26
4.93
3.33
798.19
214
8.26
4.91
3.35
794.84
215
8.26
4.88
3.38
791.46
216
8.26
4.86
3.40
788.07
217
8.26
4.84
3.42
784.65
218
8.26
4.82
3.44
781.21
219
8.26
4.80
3.46
777.75
220
8.26
4.78
3.48
774.27
221
8.26
4.76
3.50
770.77
222
8.26
4.74
3.52
767.25
223
8.26
4.72
3.54
763.70
224
8.26
4.69
3.57
760.14
225
8.26
4.67
3.59
756.55
226
8.26
4.65
3.61
752.94
227
8.26
4.63
3.63
749.31
228
8.26
4.61
3.65
745.65
229
8.26
4.58
3.68
741.97
230
8.26
4.56
3.70
738.27
231
8.26
4.54
3.72
734.55
232
8.26
4.51
3.75
730.81
233
8.26
4.49
3.77
727.04
234
8.26
4.47
3.79
723.25
235
8.26
4.44
3.82
719.43
236
8.26
4.42
3.84
715.59
237
8.26
4.40
3.86
711.73
238
8.26
4.37
3.89
707.84
239
8.26
4.35
3.91
703.93
240
8.26
4.33
3.93
700.00
241
8.26
4.30
3.96
696.04
242
8.26
4.28
3.98
692.06
243
8.26
4.25
4.01
688.05
244
8.26
4.23
4.03
684.02
245
8.26
4.20
4.06
679.97
246
8.26
4.18
4.08
675.88
247
8.26
4.15
4.11
671.78
248
8.26
4.13
4.13
667.65
249
8.26
4.10
4.16
663.49
250
8.26
4.08
4.18
659.31
251
8.26
4.05
4.21
655.10
252
8.26
4.03
4.23
650.87
253
8.26
4.00
4.26
646.61
254
8.26
3.97
4.29
642.32
255
8.26
3.95
4.31
638.01
256
8.26
3.92
4.34
633.67
257
8.26
3.89
4.37
629.30
258
8.26
3.87
4.39
624.91
259
8.26
3.84
4.42
620.49
260
8.26
3.81
4.45
616.05
261
8.26
3.79
4.47
611.57
262
8.26
3.76
4.50
607.07
263
8.26
3.73
4.53
602.54
264
8.26
3.70
4.56
597.98
265
8.26
3.68
4.58
593.40
266
8.26
3.65
4.61
588.79
267
8.26
3.62
4.64
584.14
268
8.26
3.59
4.67
579.47
269
8.26
3.56
4.70
574.78
270
8.26
3.53
4.73
570.05
271
8.26
3.50
4.76
565.29
272
8.26
3.47
4.79
560.51
273
8.26
3.44
4.82
555.69
274
8.26
3.42
4.84
550.85
275
8.26
3.39
4.87
545.97
276
8.26
3.36
4.90
541.07
277
8.26
3.33
4.93
536.13
278
8.26
3.29
4.97
531.17
279
8.26
3.26
5.00
526.17
280
8.26
3.23
5.03
521.15
281
8.26
3.20
5.06
516.09
282
8.26
3.17
5.09
511.00
283
8.26
3.14
5.12
505.88
284
8.26
3.11
5.15
500.73
285
8.26
3.08
5.18
495.55
286
8.26
3.05
5.21
490.33
287
8.26
3.01
5.25
485.09
288
8.26
2.98
5.28
479.81
289
8.26
2.95
5.31
474.50
290
8.26
2.92
5.34
469.15
291
8.26
2.88
5.38
463.78
292
8.26
2.85
5.41
458.37
293
8.26
2.82
5.44
452.92
294
8.26
2.78
5.48
447.45
295
8.26
2.75
5.51
441.94
296
8.26
2.72
5.54
436.39
297
8.26
2.68
5.58
430.81
298
8.26
2.65
5.61
425.20
299
8.26
2.61
5.65
419.56
300
8.26
2.58
5.68
413.87
301
8.26
2.54
5.72
408.16
302
8.26
2.51
5.75
402.41
303
8.26
2.47
5.79
396.62
304
8.26
2.44
5.82
390.80
305
8.26
2.40
5.86
384.94
306
8.26
2.37
5.89
379.04
307
8.26
2.33
5.93
373.11
308
8.26
2.29
5.97
367.15
309
8.26
2.26
6.00
361.14
310
8.26
2.22
6.04
355.10
311
8.26
2.18
6.08
349.03
312
8.26
2.15
6.11
342.91
313
8.26
2.11
6.15
336.76
314
8.26
2.07
6.19
330.57
315
8.26
2.03
6.23
324.34
316
8.26
1.99
6.27
318.07
317
8.26
1.95
6.31
311.77
318
8.26
1.92
6.34
305.42
319
8.26
1.88
6.38
299.04
320
8.26
1.84
6.42
292.62
321
8.26
1.80
6.46
286.16
322
8.26
1.76
6.50
279.66
323
8.26
1.72
6.54
273.11
324
8.26
1.68
6.58
266.53
325
8.26
1.64
6.62
259.91
326
8.26
1.60
6.66
253.25
327
8.26
1.56
6.70
246.54
328
8.26
1.52
6.74
239.80
329
8.26
1.47
6.79
233.01
330
8.26
1.43
6.83
226.19
331
8.26
1.39
6.87
219.32
332
8.26
1.35
6.91
212.40
333
8.26
1.31
6.95
205.45
334
8.26
1.26
7.00
198.45
335
8.26
1.22
7.04
191.41
336
8.26
1.18
7.08
184.33
337
8.26
1.13
7.13
177.20
338
8.26
1.09
7.17
170.03
339
8.26
1.04
7.22
162.81
340
8.26
1.00
7.26
155.56
341
8.26
0.96
7.30
148.25
342
8.26
0.91
7.35
140.90
343
8.26
0.87
7.39
133.51
344
8.26
0.82
7.44
126.07
345
8.26
0.77
7.49
118.58
346
8.26
0.73
7.53
111.05
347
8.26
0.68
7.58
103.48
348
8.26
0.64
7.62
95.85
349
8.26
0.59
7.67
88.18
350
8.26
0.54
7.72
80.46
351
8.26
0.49
7.77
72.70
352
8.26
0.45
7.81
64.88
353
8.26
0.40
7.86
57.02
354
8.26
0.35
7.91
49.11
355
8.26
0.30
7.96
41.15
356
8.26
0.25
8.01
33.15
357
8.26
0.20
8.06
25.09
358
8.26
0.15
8.11
16.99
359
8.26
0.10
8.16
8.83
360
8.26
0.05
8.21
0.62
361
0.63
0.00
0.62
0.00
Totals
2,974.23
1,778.23
1,196.00

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