Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 8.99  
 

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
8.99
8.22
0.77
1,195.23
2
8.99
8.22
0.77
1,194.46
3
8.99
8.21
0.78
1,193.68
4
8.99
8.21
0.78
1,192.90
5
8.99
8.20
0.79
1,192.11
6
8.99
8.20
0.79
1,191.32
7
8.99
8.19
0.80
1,190.52
8
8.99
8.18
0.81
1,189.71
9
8.99
8.18
0.81
1,188.90
10
8.99
8.17
0.82
1,188.08
11
8.99
8.17
0.82
1,187.26
12
8.99
8.16
0.83
1,186.43
13
8.99
8.16
0.83
1,185.60
14
8.99
8.15
0.84
1,184.76
15
8.99
8.15
0.84
1,183.92
16
8.99
8.14
0.85
1,183.07
17
8.99
8.13
0.86
1,182.21
18
8.99
8.13
0.86
1,181.35
19
8.99
8.12
0.87
1,180.48
20
8.99
8.12
0.87
1,179.60
21
8.99
8.11
0.88
1,178.72
22
8.99
8.10
0.89
1,177.84
23
8.99
8.10
0.89
1,176.95
24
8.99
8.09
0.90
1,176.05
25
8.99
8.09
0.90
1,175.14
26
8.99
8.08
0.91
1,174.23
27
8.99
8.07
0.92
1,173.31
28
8.99
8.07
0.92
1,172.39
29
8.99
8.06
0.93
1,171.46
30
8.99
8.05
0.94
1,170.53
31
8.99
8.05
0.94
1,169.58
32
8.99
8.04
0.95
1,168.63
33
8.99
8.03
0.96
1,167.68
34
8.99
8.03
0.96
1,166.72
35
8.99
8.02
0.97
1,165.75
36
8.99
8.01
0.98
1,164.77
37
8.99
8.01
0.98
1,163.79
38
8.99
8.00
0.99
1,162.80
39
8.99
7.99
1.00
1,161.80
40
8.99
7.99
1.00
1,160.80
41
8.99
7.98
1.01
1,159.79
42
8.99
7.97
1.02
1,158.78
43
8.99
7.97
1.02
1,157.75
44
8.99
7.96
1.03
1,156.72
45
8.99
7.95
1.04
1,155.68
46
8.99
7.95
1.04
1,154.64
47
8.99
7.94
1.05
1,153.59
48
8.99
7.93
1.06
1,152.53
49
8.99
7.92
1.07
1,151.46
50
8.99
7.92
1.07
1,150.39
51
8.99
7.91
1.08
1,149.31
52
8.99
7.90
1.09
1,148.22
53
8.99
7.89
1.10
1,147.12
54
8.99
7.89
1.10
1,146.02
55
8.99
7.88
1.11
1,144.91
56
8.99
7.87
1.12
1,143.79
57
8.99
7.86
1.13
1,142.66
58
8.99
7.86
1.13
1,141.53
59
8.99
7.85
1.14
1,140.39
60
8.99
7.84
1.15
1,139.24
61
8.99
7.83
1.16
1,138.08
62
8.99
7.82
1.17
1,136.91
63
8.99
7.82
1.17
1,135.74
64
8.99
7.81
1.18
1,134.56
65
8.99
7.80
1.19
1,133.37
66
8.99
7.79
1.20
1,132.17
67
8.99
7.78
1.21
1,130.96
68
8.99
7.78
1.21
1,129.75
69
8.99
7.77
1.22
1,128.53
70
8.99
7.76
1.23
1,127.30
71
8.99
7.75
1.24
1,126.06
72
8.99
7.74
1.25
1,124.81
73
8.99
7.73
1.26
1,123.55
74
8.99
7.72
1.27
1,122.28
75
8.99
7.72
1.27
1,121.01
76
8.99
7.71
1.28
1,119.73
77
8.99
7.70
1.29
1,118.44
78
8.99
7.69
1.30
1,117.13
79
8.99
7.68
1.31
1,115.82
80
8.99
7.67
1.32
1,114.51
81
8.99
7.66
1.33
1,113.18
82
8.99
7.65
1.34
1,111.84
83
8.99
7.64
1.35
1,110.50
84
8.99
7.63
1.36
1,109.14
85
8.99
7.63
1.36
1,107.78
86
8.99
7.62
1.37
1,106.40
87
8.99
7.61
1.38
1,105.02
88
8.99
7.60
1.39
1,103.62
89
8.99
7.59
1.40
1,102.22
90
8.99
7.58
1.41
1,100.81
91
8.99
7.57
1.42
1,099.39
92
8.99
7.56
1.43
1,097.96
93
8.99
7.55
1.44
1,096.51
94
8.99
7.54
1.45
1,095.06
95
8.99
7.53
1.46
1,093.60
96
8.99
7.52
1.47
1,092.13
97
8.99
7.51
1.48
1,090.65
98
8.99
7.50
1.49
1,089.16
99
8.99
7.49
1.50
1,087.65
100
8.99
7.48
1.51
1,086.14
101
8.99
7.47
1.52
1,084.62
102
8.99
7.46
1.53
1,083.09
103
8.99
7.45
1.54
1,081.54
104
8.99
7.44
1.55
1,079.99
105
8.99
7.42
1.57
1,078.42
106
8.99
7.41
1.58
1,076.85
107
8.99
7.40
1.59
1,075.26
108
8.99
7.39
1.60
1,073.66
109
8.99
7.38
1.61
1,072.05
110
8.99
7.37
1.62
1,070.44
111
8.99
7.36
1.63
1,068.80
112
8.99
7.35
1.64
1,067.16
113
8.99
7.34
1.65
1,065.51
114
8.99
7.33
1.66
1,063.84
115
8.99
7.31
1.68
1,062.17
116
8.99
7.30
1.69
1,060.48
117
8.99
7.29
1.70
1,058.78
118
8.99
7.28
1.71
1,057.07
119
8.99
7.27
1.72
1,055.35
120
8.99
7.26
1.73
1,053.61
121
8.99
7.24
1.75
1,051.87
122
8.99
7.23
1.76
1,050.11
123
8.99
7.22
1.77
1,048.34
124
8.99
7.21
1.78
1,046.56
125
8.99
7.20
1.79
1,044.76
126
8.99
7.18
1.81
1,042.95
127
8.99
7.17
1.82
1,041.13
128
8.99
7.16
1.83
1,039.30
129
8.99
7.15
1.84
1,037.46
130
8.99
7.13
1.86
1,035.60
131
8.99
7.12
1.87
1,033.73
132
8.99
7.11
1.88
1,031.85
133
8.99
7.09
1.90
1,029.95
134
8.99
7.08
1.91
1,028.04
135
8.99
7.07
1.92
1,026.12
136
8.99
7.05
1.94
1,024.18
137
8.99
7.04
1.95
1,022.23
138
8.99
7.03
1.96
1,020.27
139
8.99
7.01
1.98
1,018.30
140
8.99
7.00
1.99
1,016.31
141
8.99
6.99
2.00
1,014.30
142
8.99
6.97
2.02
1,012.29
143
8.99
6.96
2.03
1,010.26
144
8.99
6.95
2.04
1,008.21
145
8.99
6.93
2.06
1,006.15
146
8.99
6.92
2.07
1,004.08
147
8.99
6.90
2.09
1,001.99
148
8.99
6.89
2.10
999.89
149
8.99
6.87
2.12
997.78
150
8.99
6.86
2.13
995.65
151
8.99
6.85
2.14
993.50
152
8.99
6.83
2.16
991.34
153
8.99
6.82
2.17
989.17
154
8.99
6.80
2.19
986.98
155
8.99
6.79
2.20
984.77
156
8.99
6.77
2.22
982.55
157
8.99
6.76
2.23
980.32
158
8.99
6.74
2.25
978.07
159
8.99
6.72
2.27
975.80
160
8.99
6.71
2.28
973.52
161
8.99
6.69
2.30
971.23
162
8.99
6.68
2.31
968.91
163
8.99
6.66
2.33
966.58
164
8.99
6.65
2.34
964.24
165
8.99
6.63
2.36
961.88
166
8.99
6.61
2.38
959.50
167
8.99
6.60
2.39
957.11
168
8.99
6.58
2.41
954.70
169
8.99
6.56
2.43
952.27
170
8.99
6.55
2.44
949.83
171
8.99
6.53
2.46
947.37
172
8.99
6.51
2.48
944.89
173
8.99
6.50
2.49
942.40
174
8.99
6.48
2.51
939.89
175
8.99
6.46
2.53
937.36
176
8.99
6.44
2.55
934.81
177
8.99
6.43
2.56
932.25
178
8.99
6.41
2.58
929.67
179
8.99
6.39
2.60
927.07
180
8.99
6.37
2.62
924.45
181
8.99
6.36
2.63
921.82
182
8.99
6.34
2.65
919.17
183
8.99
6.32
2.67
916.50
184
8.99
6.30
2.69
913.81
185
8.99
6.28
2.71
911.10
186
8.99
6.26
2.73
908.37
187
8.99
6.25
2.74
905.63
188
8.99
6.23
2.76
902.86
189
8.99
6.21
2.78
900.08
190
8.99
6.19
2.80
897.28
191
8.99
6.17
2.82
894.46
192
8.99
6.15
2.84
891.62
193
8.99
6.13
2.86
888.76
194
8.99
6.11
2.88
885.88
195
8.99
6.09
2.90
882.98
196
8.99
6.07
2.92
880.06
197
8.99
6.05
2.94
877.12
198
8.99
6.03
2.96
874.16
199
8.99
6.01
2.98
871.18
200
8.99
5.99
3.00
868.18
201
8.99
5.97
3.02
865.16
202
8.99
5.95
3.04
862.12
203
8.99
5.93
3.06
859.05
204
8.99
5.91
3.08
855.97
205
8.99
5.88
3.11
852.86
206
8.99
5.86
3.13
849.74
207
8.99
5.84
3.15
846.59
208
8.99
5.82
3.17
843.42
209
8.99
5.80
3.19
840.23
210
8.99
5.78
3.21
837.01
211
8.99
5.75
3.24
833.78
212
8.99
5.73
3.26
830.52
213
8.99
5.71
3.28
827.24
214
8.99
5.69
3.30
823.94
215
8.99
5.66
3.33
820.61
216
8.99
5.64
3.35
817.26
217
8.99
5.62
3.37
813.89
218
8.99
5.60
3.39
810.50
219
8.99
5.57
3.42
807.08
220
8.99
5.55
3.44
803.64
221
8.99
5.53
3.46
800.17
222
8.99
5.50
3.49
796.69
223
8.99
5.48
3.51
793.17
224
8.99
5.45
3.54
789.64
225
8.99
5.43
3.56
786.07
226
8.99
5.40
3.59
782.49
227
8.99
5.38
3.61
778.88
228
8.99
5.35
3.64
775.24
229
8.99
5.33
3.66
771.58
230
8.99
5.30
3.69
767.90
231
8.99
5.28
3.71
764.19
232
8.99
5.25
3.74
760.45
233
8.99
5.23
3.76
756.69
234
8.99
5.20
3.79
752.90
235
8.99
5.18
3.81
749.09
236
8.99
5.15
3.84
745.25
237
8.99
5.12
3.87
741.38
238
8.99
5.10
3.89
737.49
239
8.99
5.07
3.92
733.57
240
8.99
5.04
3.95
729.62
241
8.99
5.02
3.97
725.65
242
8.99
4.99
4.00
721.65
243
8.99
4.96
4.03
717.62
244
8.99
4.93
4.06
713.56
245
8.99
4.91
4.08
709.48
246
8.99
4.88
4.11
705.36
247
8.99
4.85
4.14
701.22
248
8.99
4.82
4.17
697.05
249
8.99
4.79
4.20
692.86
250
8.99
4.76
4.23
688.63
251
8.99
4.73
4.26
684.37
252
8.99
4.71
4.28
680.09
253
8.99
4.68
4.31
675.78
254
8.99
4.65
4.34
671.43
255
8.99
4.62
4.37
667.06
256
8.99
4.59
4.40
662.65
257
8.99
4.56
4.43
658.22
258
8.99
4.53
4.46
653.75
259
8.99
4.49
4.50
649.26
260
8.99
4.46
4.53
644.73
261
8.99
4.43
4.56
640.17
262
8.99
4.40
4.59
635.59
263
8.99
4.37
4.62
630.97
264
8.99
4.34
4.65
626.31
265
8.99
4.31
4.68
621.63
266
8.99
4.27
4.72
616.91
267
8.99
4.24
4.75
612.16
268
8.99
4.21
4.78
607.38
269
8.99
4.18
4.81
602.57
270
8.99
4.14
4.85
597.72
271
8.99
4.11
4.88
592.84
272
8.99
4.08
4.91
587.93
273
8.99
4.04
4.95
582.98
274
8.99
4.01
4.98
578.00
275
8.99
3.97
5.02
572.98
276
8.99
3.94
5.05
567.93
277
8.99
3.90
5.09
562.84
278
8.99
3.87
5.12
557.72
279
8.99
3.83
5.16
552.57
280
8.99
3.80
5.19
547.38
281
8.99
3.76
5.23
542.15
282
8.99
3.73
5.26
536.89
283
8.99
3.69
5.30
531.59
284
8.99
3.65
5.34
526.25
285
8.99
3.62
5.37
520.88
286
8.99
3.58
5.41
515.47
287
8.99
3.54
5.45
510.03
288
8.99
3.51
5.48
504.54
289
8.99
3.47
5.52
499.02
290
8.99
3.43
5.56
493.46
291
8.99
3.39
5.60
487.86
292
8.99
3.35
5.64
482.23
293
8.99
3.32
5.67
476.55
294
8.99
3.28
5.71
470.84
295
8.99
3.24
5.75
465.09
296
8.99
3.20
5.79
459.29
297
8.99
3.16
5.83
453.46
298
8.99
3.12
5.87
447.59
299
8.99
3.08
5.91
441.68
300
8.99
3.04
5.95
435.72
301
8.99
3.00
5.99
429.73
302
8.99
2.95
6.04
423.69
303
8.99
2.91
6.08
417.62
304
8.99
2.87
6.12
411.50
305
8.99
2.83
6.16
405.34
306
8.99
2.79
6.20
399.13
307
8.99
2.74
6.25
392.89
308
8.99
2.70
6.29
386.60
309
8.99
2.66
6.33
380.27
310
8.99
2.61
6.38
373.89
311
8.99
2.57
6.42
367.47
312
8.99
2.53
6.46
361.01
313
8.99
2.48
6.51
354.50
314
8.99
2.44
6.55
347.95
315
8.99
2.39
6.60
341.35
316
8.99
2.35
6.64
334.71
317
8.99
2.30
6.69
328.02
318
8.99
2.26
6.73
321.28
319
8.99
2.21
6.78
314.50
320
8.99
2.16
6.83
307.67
321
8.99
2.12
6.87
300.80
322
8.99
2.07
6.92
293.88
323
8.99
2.02
6.97
286.91
324
8.99
1.97
7.02
279.89
325
8.99
1.92
7.07
272.82
326
8.99
1.88
7.11
265.71
327
8.99
1.83
7.16
258.55
328
8.99
1.78
7.21
251.33
329
8.99
1.73
7.26
244.07
330
8.99
1.68
7.31
236.76
331
8.99
1.63
7.36
229.40
332
8.99
1.58
7.41
221.98
333
8.99
1.53
7.46
214.52
334
8.99
1.47
7.52
207.00
335
8.99
1.42
7.57
199.44
336
8.99
1.37
7.62
191.82
337
8.99
1.32
7.67
184.15
338
8.99
1.27
7.72
176.42
339
8.99
1.21
7.78
168.65
340
8.99
1.16
7.83
160.82
341
8.99
1.11
7.88
152.93
342
8.99
1.05
7.94
144.99
343
8.99
1.00
7.99
137.00
344
8.99
0.94
8.05
128.95
345
8.99
0.89
8.10
120.85
346
8.99
0.83
8.16
112.69
347
8.99
0.77
8.22
104.47
348
8.99
0.72
8.27
96.20
349
8.99
0.66
8.33
87.87
350
8.99
0.60
8.39
79.49
351
8.99
0.55
8.44
71.04
352
8.99
0.49
8.50
62.54
353
8.99
0.43
8.56
53.98
354
8.99
0.37
8.62
45.36
355
8.99
0.31
8.68
36.69
356
8.99
0.25
8.74
27.95
357
8.99
0.19
8.80
19.15
358
8.99
0.13
8.86
10.29
359
8.99
0.07
8.92
1.37
360
1.38
0.01
1.37
0.00
Totals
3,228.79
2,032.79
1,196.00

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