Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 9.20  
 

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
9.20
8.47
0.73
1,195.27
2
9.20
8.47
0.73
1,194.54
3
9.20
8.46
0.74
1,193.80
4
9.20
8.46
0.74
1,193.06
5
9.20
8.45
0.75
1,192.31
6
9.20
8.45
0.75
1,191.55
7
9.20
8.44
0.76
1,190.79
8
9.20
8.43
0.77
1,190.03
9
9.20
8.43
0.77
1,189.26
10
9.20
8.42
0.78
1,188.48
11
9.20
8.42
0.78
1,187.70
12
9.20
8.41
0.79
1,186.91
13
9.20
8.41
0.79
1,186.12
14
9.20
8.40
0.80
1,185.32
15
9.20
8.40
0.80
1,184.52
16
9.20
8.39
0.81
1,183.71
17
9.20
8.38
0.82
1,182.89
18
9.20
8.38
0.82
1,182.07
19
9.20
8.37
0.83
1,181.24
20
9.20
8.37
0.83
1,180.41
21
9.20
8.36
0.84
1,179.57
22
9.20
8.36
0.84
1,178.73
23
9.20
8.35
0.85
1,177.88
24
9.20
8.34
0.86
1,177.02
25
9.20
8.34
0.86
1,176.16
26
9.20
8.33
0.87
1,175.29
27
9.20
8.32
0.88
1,174.41
28
9.20
8.32
0.88
1,173.53
29
9.20
8.31
0.89
1,172.64
30
9.20
8.31
0.89
1,171.75
31
9.20
8.30
0.90
1,170.85
32
9.20
8.29
0.91
1,169.94
33
9.20
8.29
0.91
1,169.03
34
9.20
8.28
0.92
1,168.11
35
9.20
8.27
0.93
1,167.19
36
9.20
8.27
0.93
1,166.25
37
9.20
8.26
0.94
1,165.31
38
9.20
8.25
0.95
1,164.37
39
9.20
8.25
0.95
1,163.42
40
9.20
8.24
0.96
1,162.46
41
9.20
8.23
0.97
1,161.49
42
9.20
8.23
0.97
1,160.52
43
9.20
8.22
0.98
1,159.54
44
9.20
8.21
0.99
1,158.55
45
9.20
8.21
0.99
1,157.56
46
9.20
8.20
1.00
1,156.56
47
9.20
8.19
1.01
1,155.55
48
9.20
8.19
1.01
1,154.53
49
9.20
8.18
1.02
1,153.51
50
9.20
8.17
1.03
1,152.48
51
9.20
8.16
1.04
1,151.45
52
9.20
8.16
1.04
1,150.40
53
9.20
8.15
1.05
1,149.35
54
9.20
8.14
1.06
1,148.29
55
9.20
8.13
1.07
1,147.23
56
9.20
8.13
1.07
1,146.15
57
9.20
8.12
1.08
1,145.07
58
9.20
8.11
1.09
1,143.98
59
9.20
8.10
1.10
1,142.89
60
9.20
8.10
1.10
1,141.78
61
9.20
8.09
1.11
1,140.67
62
9.20
8.08
1.12
1,139.55
63
9.20
8.07
1.13
1,138.42
64
9.20
8.06
1.14
1,137.28
65
9.20
8.06
1.14
1,136.14
66
9.20
8.05
1.15
1,134.99
67
9.20
8.04
1.16
1,133.83
68
9.20
8.03
1.17
1,132.66
69
9.20
8.02
1.18
1,131.48
70
9.20
8.01
1.19
1,130.30
71
9.20
8.01
1.19
1,129.10
72
9.20
8.00
1.20
1,127.90
73
9.20
7.99
1.21
1,126.69
74
9.20
7.98
1.22
1,125.47
75
9.20
7.97
1.23
1,124.24
76
9.20
7.96
1.24
1,123.01
77
9.20
7.95
1.25
1,121.76
78
9.20
7.95
1.25
1,120.51
79
9.20
7.94
1.26
1,119.24
80
9.20
7.93
1.27
1,117.97
81
9.20
7.92
1.28
1,116.69
82
9.20
7.91
1.29
1,115.40
83
9.20
7.90
1.30
1,114.10
84
9.20
7.89
1.31
1,112.79
85
9.20
7.88
1.32
1,111.47
86
9.20
7.87
1.33
1,110.15
87
9.20
7.86
1.34
1,108.81
88
9.20
7.85
1.35
1,107.46
89
9.20
7.84
1.36
1,106.11
90
9.20
7.83
1.37
1,104.74
91
9.20
7.83
1.37
1,103.37
92
9.20
7.82
1.38
1,101.99
93
9.20
7.81
1.39
1,100.59
94
9.20
7.80
1.40
1,099.19
95
9.20
7.79
1.41
1,097.77
96
9.20
7.78
1.42
1,096.35
97
9.20
7.77
1.43
1,094.91
98
9.20
7.76
1.44
1,093.47
99
9.20
7.75
1.45
1,092.02
100
9.20
7.74
1.46
1,090.55
101
9.20
7.72
1.48
1,089.08
102
9.20
7.71
1.49
1,087.59
103
9.20
7.70
1.50
1,086.09
104
9.20
7.69
1.51
1,084.59
105
9.20
7.68
1.52
1,083.07
106
9.20
7.67
1.53
1,081.54
107
9.20
7.66
1.54
1,080.00
108
9.20
7.65
1.55
1,078.45
109
9.20
7.64
1.56
1,076.89
110
9.20
7.63
1.57
1,075.32
111
9.20
7.62
1.58
1,073.74
112
9.20
7.61
1.59
1,072.14
113
9.20
7.59
1.61
1,070.54
114
9.20
7.58
1.62
1,068.92
115
9.20
7.57
1.63
1,067.29
116
9.20
7.56
1.64
1,065.65
117
9.20
7.55
1.65
1,064.00
118
9.20
7.54
1.66
1,062.33
119
9.20
7.52
1.68
1,060.66
120
9.20
7.51
1.69
1,058.97
121
9.20
7.50
1.70
1,057.27
122
9.20
7.49
1.71
1,055.56
123
9.20
7.48
1.72
1,053.84
124
9.20
7.46
1.74
1,052.10
125
9.20
7.45
1.75
1,050.36
126
9.20
7.44
1.76
1,048.60
127
9.20
7.43
1.77
1,046.82
128
9.20
7.42
1.78
1,045.04
129
9.20
7.40
1.80
1,043.24
130
9.20
7.39
1.81
1,041.43
131
9.20
7.38
1.82
1,039.61
132
9.20
7.36
1.84
1,037.77
133
9.20
7.35
1.85
1,035.92
134
9.20
7.34
1.86
1,034.06
135
9.20
7.32
1.88
1,032.19
136
9.20
7.31
1.89
1,030.30
137
9.20
7.30
1.90
1,028.39
138
9.20
7.28
1.92
1,026.48
139
9.20
7.27
1.93
1,024.55
140
9.20
7.26
1.94
1,022.61
141
9.20
7.24
1.96
1,020.65
142
9.20
7.23
1.97
1,018.68
143
9.20
7.22
1.98
1,016.70
144
9.20
7.20
2.00
1,014.70
145
9.20
7.19
2.01
1,012.68
146
9.20
7.17
2.03
1,010.66
147
9.20
7.16
2.04
1,008.62
148
9.20
7.14
2.06
1,006.56
149
9.20
7.13
2.07
1,004.49
150
9.20
7.12
2.08
1,002.41
151
9.20
7.10
2.10
1,000.31
152
9.20
7.09
2.11
998.19
153
9.20
7.07
2.13
996.06
154
9.20
7.06
2.14
993.92
155
9.20
7.04
2.16
991.76
156
9.20
7.02
2.18
989.58
157
9.20
7.01
2.19
987.39
158
9.20
6.99
2.21
985.19
159
9.20
6.98
2.22
982.97
160
9.20
6.96
2.24
980.73
161
9.20
6.95
2.25
978.47
162
9.20
6.93
2.27
976.21
163
9.20
6.91
2.29
973.92
164
9.20
6.90
2.30
971.62
165
9.20
6.88
2.32
969.30
166
9.20
6.87
2.33
966.97
167
9.20
6.85
2.35
964.62
168
9.20
6.83
2.37
962.25
169
9.20
6.82
2.38
959.86
170
9.20
6.80
2.40
957.46
171
9.20
6.78
2.42
955.05
172
9.20
6.76
2.44
952.61
173
9.20
6.75
2.45
950.16
174
9.20
6.73
2.47
947.69
175
9.20
6.71
2.49
945.20
176
9.20
6.70
2.50
942.70
177
9.20
6.68
2.52
940.17
178
9.20
6.66
2.54
937.63
179
9.20
6.64
2.56
935.08
180
9.20
6.62
2.58
932.50
181
9.20
6.61
2.59
929.90
182
9.20
6.59
2.61
927.29
183
9.20
6.57
2.63
924.66
184
9.20
6.55
2.65
922.01
185
9.20
6.53
2.67
919.34
186
9.20
6.51
2.69
916.65
187
9.20
6.49
2.71
913.94
188
9.20
6.47
2.73
911.22
189
9.20
6.45
2.75
908.47
190
9.20
6.44
2.76
905.71
191
9.20
6.42
2.78
902.92
192
9.20
6.40
2.80
900.12
193
9.20
6.38
2.82
897.30
194
9.20
6.36
2.84
894.45
195
9.20
6.34
2.86
891.59
196
9.20
6.32
2.88
888.70
197
9.20
6.29
2.91
885.80
198
9.20
6.27
2.93
882.87
199
9.20
6.25
2.95
879.92
200
9.20
6.23
2.97
876.96
201
9.20
6.21
2.99
873.97
202
9.20
6.19
3.01
870.96
203
9.20
6.17
3.03
867.93
204
9.20
6.15
3.05
864.88
205
9.20
6.13
3.07
861.80
206
9.20
6.10
3.10
858.71
207
9.20
6.08
3.12
855.59
208
9.20
6.06
3.14
852.45
209
9.20
6.04
3.16
849.29
210
9.20
6.02
3.18
846.10
211
9.20
5.99
3.21
842.90
212
9.20
5.97
3.23
839.67
213
9.20
5.95
3.25
836.42
214
9.20
5.92
3.28
833.14
215
9.20
5.90
3.30
829.84
216
9.20
5.88
3.32
826.52
217
9.20
5.85
3.35
823.17
218
9.20
5.83
3.37
819.81
219
9.20
5.81
3.39
816.41
220
9.20
5.78
3.42
813.00
221
9.20
5.76
3.44
809.55
222
9.20
5.73
3.47
806.09
223
9.20
5.71
3.49
802.60
224
9.20
5.69
3.51
799.08
225
9.20
5.66
3.54
795.54
226
9.20
5.64
3.56
791.98
227
9.20
5.61
3.59
788.39
228
9.20
5.58
3.62
784.77
229
9.20
5.56
3.64
781.13
230
9.20
5.53
3.67
777.46
231
9.20
5.51
3.69
773.77
232
9.20
5.48
3.72
770.05
233
9.20
5.45
3.75
766.31
234
9.20
5.43
3.77
762.54
235
9.20
5.40
3.80
758.74
236
9.20
5.37
3.83
754.91
237
9.20
5.35
3.85
751.06
238
9.20
5.32
3.88
747.18
239
9.20
5.29
3.91
743.27
240
9.20
5.26
3.94
739.34
241
9.20
5.24
3.96
735.37
242
9.20
5.21
3.99
731.38
243
9.20
5.18
4.02
727.36
244
9.20
5.15
4.05
723.31
245
9.20
5.12
4.08
719.24
246
9.20
5.09
4.11
715.13
247
9.20
5.07
4.13
711.00
248
9.20
5.04
4.16
706.83
249
9.20
5.01
4.19
702.64
250
9.20
4.98
4.22
698.42
251
9.20
4.95
4.25
694.17
252
9.20
4.92
4.28
689.88
253
9.20
4.89
4.31
685.57
254
9.20
4.86
4.34
681.22
255
9.20
4.83
4.37
676.85
256
9.20
4.79
4.41
672.44
257
9.20
4.76
4.44
668.01
258
9.20
4.73
4.47
663.54
259
9.20
4.70
4.50
659.04
260
9.20
4.67
4.53
654.51
261
9.20
4.64
4.56
649.94
262
9.20
4.60
4.60
645.35
263
9.20
4.57
4.63
640.72
264
9.20
4.54
4.66
636.06
265
9.20
4.51
4.69
631.36
266
9.20
4.47
4.73
626.63
267
9.20
4.44
4.76
621.87
268
9.20
4.40
4.80
617.08
269
9.20
4.37
4.83
612.25
270
9.20
4.34
4.86
607.39
271
9.20
4.30
4.90
602.49
272
9.20
4.27
4.93
597.56
273
9.20
4.23
4.97
592.59
274
9.20
4.20
5.00
587.59
275
9.20
4.16
5.04
582.55
276
9.20
4.13
5.07
577.47
277
9.20
4.09
5.11
572.37
278
9.20
4.05
5.15
567.22
279
9.20
4.02
5.18
562.04
280
9.20
3.98
5.22
556.82
281
9.20
3.94
5.26
551.56
282
9.20
3.91
5.29
546.27
283
9.20
3.87
5.33
540.94
284
9.20
3.83
5.37
535.57
285
9.20
3.79
5.41
530.16
286
9.20
3.76
5.44
524.72
287
9.20
3.72
5.48
519.24
288
9.20
3.68
5.52
513.71
289
9.20
3.64
5.56
508.15
290
9.20
3.60
5.60
502.55
291
9.20
3.56
5.64
496.91
292
9.20
3.52
5.68
491.23
293
9.20
3.48
5.72
485.51
294
9.20
3.44
5.76
479.75
295
9.20
3.40
5.80
473.95
296
9.20
3.36
5.84
468.11
297
9.20
3.32
5.88
462.22
298
9.20
3.27
5.93
456.30
299
9.20
3.23
5.97
450.33
300
9.20
3.19
6.01
444.32
301
9.20
3.15
6.05
438.26
302
9.20
3.10
6.10
432.17
303
9.20
3.06
6.14
426.03
304
9.20
3.02
6.18
419.85
305
9.20
2.97
6.23
413.62
306
9.20
2.93
6.27
407.35
307
9.20
2.89
6.31
401.04
308
9.20
2.84
6.36
394.68
309
9.20
2.80
6.40
388.27
310
9.20
2.75
6.45
381.82
311
9.20
2.70
6.50
375.33
312
9.20
2.66
6.54
368.79
313
9.20
2.61
6.59
362.20
314
9.20
2.57
6.63
355.56
315
9.20
2.52
6.68
348.88
316
9.20
2.47
6.73
342.15
317
9.20
2.42
6.78
335.38
318
9.20
2.38
6.82
328.55
319
9.20
2.33
6.87
321.68
320
9.20
2.28
6.92
314.76
321
9.20
2.23
6.97
307.79
322
9.20
2.18
7.02
300.77
323
9.20
2.13
7.07
293.70
324
9.20
2.08
7.12
286.58
325
9.20
2.03
7.17
279.41
326
9.20
1.98
7.22
272.19
327
9.20
1.93
7.27
264.92
328
9.20
1.88
7.32
257.59
329
9.20
1.82
7.38
250.22
330
9.20
1.77
7.43
242.79
331
9.20
1.72
7.48
235.31
332
9.20
1.67
7.53
227.78
333
9.20
1.61
7.59
220.19
334
9.20
1.56
7.64
212.55
335
9.20
1.51
7.69
204.86
336
9.20
1.45
7.75
197.11
337
9.20
1.40
7.80
189.30
338
9.20
1.34
7.86
181.44
339
9.20
1.29
7.91
173.53
340
9.20
1.23
7.97
165.56
341
9.20
1.17
8.03
157.53
342
9.20
1.12
8.08
149.45
343
9.20
1.06
8.14
141.31
344
9.20
1.00
8.20
133.11
345
9.20
0.94
8.26
124.85
346
9.20
0.88
8.32
116.53
347
9.20
0.83
8.37
108.16
348
9.20
0.77
8.43
99.73
349
9.20
0.71
8.49
91.23
350
9.20
0.65
8.55
82.68
351
9.20
0.59
8.61
74.06
352
9.20
0.52
8.68
65.39
353
9.20
0.46
8.74
56.65
354
9.20
0.40
8.80
47.85
355
9.20
0.34
8.86
38.99
356
9.20
0.28
8.92
30.07
357
9.20
0.21
8.99
21.08
358
9.20
0.15
9.05
12.03
359
9.20
0.09
9.11
2.92
360
2.94
0.02
2.92
0.00
Totals
3,305.74
2,109.74
1,196.00

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