Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 9.30  
 

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
9.30
8.60
0.70
1,195.30
2
9.30
8.59
0.71
1,194.59
3
9.30
8.59
0.71
1,193.87
4
9.30
8.58
0.72
1,193.15
5
9.30
8.58
0.72
1,192.43
6
9.30
8.57
0.73
1,191.70
7
9.30
8.57
0.73
1,190.97
8
9.30
8.56
0.74
1,190.23
9
9.30
8.55
0.75
1,189.48
10
9.30
8.55
0.75
1,188.73
11
9.30
8.54
0.76
1,187.97
12
9.30
8.54
0.76
1,187.21
13
9.30
8.53
0.77
1,186.45
14
9.30
8.53
0.77
1,185.67
15
9.30
8.52
0.78
1,184.90
16
9.30
8.52
0.78
1,184.11
17
9.30
8.51
0.79
1,183.32
18
9.30
8.51
0.79
1,182.53
19
9.30
8.50
0.80
1,181.73
20
9.30
8.49
0.81
1,180.92
21
9.30
8.49
0.81
1,180.11
22
9.30
8.48
0.82
1,179.29
23
9.30
8.48
0.82
1,178.47
24
9.30
8.47
0.83
1,177.64
25
9.30
8.46
0.84
1,176.80
26
9.30
8.46
0.84
1,175.96
27
9.30
8.45
0.85
1,175.11
28
9.30
8.45
0.85
1,174.26
29
9.30
8.44
0.86
1,173.40
30
9.30
8.43
0.87
1,172.53
31
9.30
8.43
0.87
1,171.66
32
9.30
8.42
0.88
1,170.78
33
9.30
8.41
0.89
1,169.90
34
9.30
8.41
0.89
1,169.00
35
9.30
8.40
0.90
1,168.11
36
9.30
8.40
0.90
1,167.20
37
9.30
8.39
0.91
1,166.29
38
9.30
8.38
0.92
1,165.37
39
9.30
8.38
0.92
1,164.45
40
9.30
8.37
0.93
1,163.52
41
9.30
8.36
0.94
1,162.58
42
9.30
8.36
0.94
1,161.64
43
9.30
8.35
0.95
1,160.69
44
9.30
8.34
0.96
1,159.73
45
9.30
8.34
0.96
1,158.77
46
9.30
8.33
0.97
1,157.80
47
9.30
8.32
0.98
1,156.82
48
9.30
8.31
0.99
1,155.83
49
9.30
8.31
0.99
1,154.84
50
9.30
8.30
1.00
1,153.84
51
9.30
8.29
1.01
1,152.83
52
9.30
8.29
1.01
1,151.82
53
9.30
8.28
1.02
1,150.80
54
9.30
8.27
1.03
1,149.77
55
9.30
8.26
1.04
1,148.73
56
9.30
8.26
1.04
1,147.69
57
9.30
8.25
1.05
1,146.64
58
9.30
8.24
1.06
1,145.58
59
9.30
8.23
1.07
1,144.51
60
9.30
8.23
1.07
1,143.44
61
9.30
8.22
1.08
1,142.36
62
9.30
8.21
1.09
1,141.27
63
9.30
8.20
1.10
1,140.17
64
9.30
8.19
1.11
1,139.07
65
9.30
8.19
1.11
1,137.95
66
9.30
8.18
1.12
1,136.83
67
9.30
8.17
1.13
1,135.70
68
9.30
8.16
1.14
1,134.57
69
9.30
8.15
1.15
1,133.42
70
9.30
8.15
1.15
1,132.27
71
9.30
8.14
1.16
1,131.11
72
9.30
8.13
1.17
1,129.94
73
9.30
8.12
1.18
1,128.76
74
9.30
8.11
1.19
1,127.57
75
9.30
8.10
1.20
1,126.37
76
9.30
8.10
1.20
1,125.17
77
9.30
8.09
1.21
1,123.96
78
9.30
8.08
1.22
1,122.74
79
9.30
8.07
1.23
1,121.51
80
9.30
8.06
1.24
1,120.27
81
9.30
8.05
1.25
1,119.02
82
9.30
8.04
1.26
1,117.76
83
9.30
8.03
1.27
1,116.50
84
9.30
8.02
1.28
1,115.22
85
9.30
8.02
1.28
1,113.94
86
9.30
8.01
1.29
1,112.64
87
9.30
8.00
1.30
1,111.34
88
9.30
7.99
1.31
1,110.03
89
9.30
7.98
1.32
1,108.71
90
9.30
7.97
1.33
1,107.37
91
9.30
7.96
1.34
1,106.03
92
9.30
7.95
1.35
1,104.68
93
9.30
7.94
1.36
1,103.32
94
9.30
7.93
1.37
1,101.95
95
9.30
7.92
1.38
1,100.57
96
9.30
7.91
1.39
1,099.18
97
9.30
7.90
1.40
1,097.78
98
9.30
7.89
1.41
1,096.37
99
9.30
7.88
1.42
1,094.95
100
9.30
7.87
1.43
1,093.52
101
9.30
7.86
1.44
1,092.08
102
9.30
7.85
1.45
1,090.63
103
9.30
7.84
1.46
1,089.17
104
9.30
7.83
1.47
1,087.70
105
9.30
7.82
1.48
1,086.22
106
9.30
7.81
1.49
1,084.73
107
9.30
7.80
1.50
1,083.22
108
9.30
7.79
1.51
1,081.71
109
9.30
7.77
1.53
1,080.18
110
9.30
7.76
1.54
1,078.65
111
9.30
7.75
1.55
1,077.10
112
9.30
7.74
1.56
1,075.54
113
9.30
7.73
1.57
1,073.97
114
9.30
7.72
1.58
1,072.39
115
9.30
7.71
1.59
1,070.80
116
9.30
7.70
1.60
1,069.19
117
9.30
7.68
1.62
1,067.58
118
9.30
7.67
1.63
1,065.95
119
9.30
7.66
1.64
1,064.31
120
9.30
7.65
1.65
1,062.66
121
9.30
7.64
1.66
1,061.00
122
9.30
7.63
1.67
1,059.33
123
9.30
7.61
1.69
1,057.64
124
9.30
7.60
1.70
1,055.94
125
9.30
7.59
1.71
1,054.23
126
9.30
7.58
1.72
1,052.51
127
9.30
7.56
1.74
1,050.78
128
9.30
7.55
1.75
1,049.03
129
9.30
7.54
1.76
1,047.27
130
9.30
7.53
1.77
1,045.50
131
9.30
7.51
1.79
1,043.71
132
9.30
7.50
1.80
1,041.91
133
9.30
7.49
1.81
1,040.10
134
9.30
7.48
1.82
1,038.28
135
9.30
7.46
1.84
1,036.44
136
9.30
7.45
1.85
1,034.59
137
9.30
7.44
1.86
1,032.72
138
9.30
7.42
1.88
1,030.85
139
9.30
7.41
1.89
1,028.96
140
9.30
7.40
1.90
1,027.05
141
9.30
7.38
1.92
1,025.13
142
9.30
7.37
1.93
1,023.20
143
9.30
7.35
1.95
1,021.26
144
9.30
7.34
1.96
1,019.30
145
9.30
7.33
1.97
1,017.32
146
9.30
7.31
1.99
1,015.33
147
9.30
7.30
2.00
1,013.33
148
9.30
7.28
2.02
1,011.32
149
9.30
7.27
2.03
1,009.28
150
9.30
7.25
2.05
1,007.24
151
9.30
7.24
2.06
1,005.18
152
9.30
7.22
2.08
1,003.10
153
9.30
7.21
2.09
1,001.01
154
9.30
7.19
2.11
998.91
155
9.30
7.18
2.12
996.79
156
9.30
7.16
2.14
994.65
157
9.30
7.15
2.15
992.50
158
9.30
7.13
2.17
990.33
159
9.30
7.12
2.18
988.15
160
9.30
7.10
2.20
985.95
161
9.30
7.09
2.21
983.74
162
9.30
7.07
2.23
981.51
163
9.30
7.05
2.25
979.27
164
9.30
7.04
2.26
977.00
165
9.30
7.02
2.28
974.73
166
9.30
7.01
2.29
972.43
167
9.30
6.99
2.31
970.12
168
9.30
6.97
2.33
967.79
169
9.30
6.96
2.34
965.45
170
9.30
6.94
2.36
963.09
171
9.30
6.92
2.38
960.71
172
9.30
6.91
2.39
958.32
173
9.30
6.89
2.41
955.90
174
9.30
6.87
2.43
953.48
175
9.30
6.85
2.45
951.03
176
9.30
6.84
2.46
948.56
177
9.30
6.82
2.48
946.08
178
9.30
6.80
2.50
943.58
179
9.30
6.78
2.52
941.06
180
9.30
6.76
2.54
938.53
181
9.30
6.75
2.55
935.97
182
9.30
6.73
2.57
933.40
183
9.30
6.71
2.59
930.81
184
9.30
6.69
2.61
928.20
185
9.30
6.67
2.63
925.57
186
9.30
6.65
2.65
922.92
187
9.30
6.63
2.67
920.26
188
9.30
6.61
2.69
917.57
189
9.30
6.60
2.70
914.87
190
9.30
6.58
2.72
912.14
191
9.30
6.56
2.74
909.40
192
9.30
6.54
2.76
906.63
193
9.30
6.52
2.78
903.85
194
9.30
6.50
2.80
901.05
195
9.30
6.48
2.82
898.22
196
9.30
6.46
2.84
895.38
197
9.30
6.44
2.86
892.52
198
9.30
6.41
2.89
889.63
199
9.30
6.39
2.91
886.72
200
9.30
6.37
2.93
883.80
201
9.30
6.35
2.95
880.85
202
9.30
6.33
2.97
877.88
203
9.30
6.31
2.99
874.89
204
9.30
6.29
3.01
871.88
205
9.30
6.27
3.03
868.85
206
9.30
6.24
3.06
865.79
207
9.30
6.22
3.08
862.71
208
9.30
6.20
3.10
859.61
209
9.30
6.18
3.12
856.49
210
9.30
6.16
3.14
853.35
211
9.30
6.13
3.17
850.18
212
9.30
6.11
3.19
846.99
213
9.30
6.09
3.21
843.78
214
9.30
6.06
3.24
840.55
215
9.30
6.04
3.26
837.29
216
9.30
6.02
3.28
834.00
217
9.30
5.99
3.31
830.70
218
9.30
5.97
3.33
827.37
219
9.30
5.95
3.35
824.02
220
9.30
5.92
3.38
820.64
221
9.30
5.90
3.40
817.24
222
9.30
5.87
3.43
813.81
223
9.30
5.85
3.45
810.36
224
9.30
5.82
3.48
806.89
225
9.30
5.80
3.50
803.38
226
9.30
5.77
3.53
799.86
227
9.30
5.75
3.55
796.31
228
9.30
5.72
3.58
792.73
229
9.30
5.70
3.60
789.13
230
9.30
5.67
3.63
785.50
231
9.30
5.65
3.65
781.85
232
9.30
5.62
3.68
778.17
233
9.30
5.59
3.71
774.46
234
9.30
5.57
3.73
770.73
235
9.30
5.54
3.76
766.97
236
9.30
5.51
3.79
763.18
237
9.30
5.49
3.81
759.36
238
9.30
5.46
3.84
755.52
239
9.30
5.43
3.87
751.65
240
9.30
5.40
3.90
747.75
241
9.30
5.37
3.93
743.83
242
9.30
5.35
3.95
739.87
243
9.30
5.32
3.98
735.89
244
9.30
5.29
4.01
731.88
245
9.30
5.26
4.04
727.84
246
9.30
5.23
4.07
723.77
247
9.30
5.20
4.10
719.68
248
9.30
5.17
4.13
715.55
249
9.30
5.14
4.16
711.39
250
9.30
5.11
4.19
707.20
251
9.30
5.08
4.22
702.99
252
9.30
5.05
4.25
698.74
253
9.30
5.02
4.28
694.46
254
9.30
4.99
4.31
690.15
255
9.30
4.96
4.34
685.81
256
9.30
4.93
4.37
681.44
257
9.30
4.90
4.40
677.04
258
9.30
4.87
4.43
672.61
259
9.30
4.83
4.47
668.14
260
9.30
4.80
4.50
663.64
261
9.30
4.77
4.53
659.11
262
9.30
4.74
4.56
654.55
263
9.30
4.70
4.60
649.96
264
9.30
4.67
4.63
645.33
265
9.30
4.64
4.66
640.67
266
9.30
4.60
4.70
635.97
267
9.30
4.57
4.73
631.24
268
9.30
4.54
4.76
626.48
269
9.30
4.50
4.80
621.68
270
9.30
4.47
4.83
616.85
271
9.30
4.43
4.87
611.98
272
9.30
4.40
4.90
607.08
273
9.30
4.36
4.94
602.15
274
9.30
4.33
4.97
597.17
275
9.30
4.29
5.01
592.17
276
9.30
4.26
5.04
587.12
277
9.30
4.22
5.08
582.04
278
9.30
4.18
5.12
576.93
279
9.30
4.15
5.15
571.77
280
9.30
4.11
5.19
566.58
281
9.30
4.07
5.23
561.35
282
9.30
4.03
5.27
556.09
283
9.30
4.00
5.30
550.79
284
9.30
3.96
5.34
545.44
285
9.30
3.92
5.38
540.07
286
9.30
3.88
5.42
534.65
287
9.30
3.84
5.46
529.19
288
9.30
3.80
5.50
523.69
289
9.30
3.76
5.54
518.16
290
9.30
3.72
5.58
512.58
291
9.30
3.68
5.62
506.97
292
9.30
3.64
5.66
501.31
293
9.30
3.60
5.70
495.61
294
9.30
3.56
5.74
489.87
295
9.30
3.52
5.78
484.10
296
9.30
3.48
5.82
478.28
297
9.30
3.44
5.86
472.41
298
9.30
3.40
5.90
466.51
299
9.30
3.35
5.95
460.56
300
9.30
3.31
5.99
454.57
301
9.30
3.27
6.03
448.54
302
9.30
3.22
6.08
442.46
303
9.30
3.18
6.12
436.34
304
9.30
3.14
6.16
430.18
305
9.30
3.09
6.21
423.97
306
9.30
3.05
6.25
417.72
307
9.30
3.00
6.30
411.42
308
9.30
2.96
6.34
405.08
309
9.30
2.91
6.39
398.69
310
9.30
2.87
6.43
392.25
311
9.30
2.82
6.48
385.77
312
9.30
2.77
6.53
379.25
313
9.30
2.73
6.57
372.67
314
9.30
2.68
6.62
366.05
315
9.30
2.63
6.67
359.38
316
9.30
2.58
6.72
352.67
317
9.30
2.53
6.77
345.90
318
9.30
2.49
6.81
339.09
319
9.30
2.44
6.86
332.22
320
9.30
2.39
6.91
325.31
321
9.30
2.34
6.96
318.35
322
9.30
2.29
7.01
311.34
323
9.30
2.24
7.06
304.28
324
9.30
2.19
7.11
297.16
325
9.30
2.14
7.16
290.00
326
9.30
2.08
7.22
282.78
327
9.30
2.03
7.27
275.52
328
9.30
1.98
7.32
268.20
329
9.30
1.93
7.37
260.82
330
9.30
1.87
7.43
253.40
331
9.30
1.82
7.48
245.92
332
9.30
1.77
7.53
238.39
333
9.30
1.71
7.59
230.80
334
9.30
1.66
7.64
223.16
335
9.30
1.60
7.70
215.46
336
9.30
1.55
7.75
207.71
337
9.30
1.49
7.81
199.90
338
9.30
1.44
7.86
192.04
339
9.30
1.38
7.92
184.12
340
9.30
1.32
7.98
176.14
341
9.30
1.27
8.03
168.11
342
9.30
1.21
8.09
160.02
343
9.30
1.15
8.15
151.87
344
9.30
1.09
8.21
143.66
345
9.30
1.03
8.27
135.39
346
9.30
0.97
8.33
127.07
347
9.30
0.91
8.39
118.68
348
9.30
0.85
8.45
110.23
349
9.30
0.79
8.51
101.73
350
9.30
0.73
8.57
93.16
351
9.30
0.67
8.63
84.53
352
9.30
0.61
8.69
75.83
353
9.30
0.55
8.75
67.08
354
9.30
0.48
8.82
58.26
355
9.30
0.42
8.88
49.38
356
9.30
0.35
8.95
40.43
357
9.30
0.29
9.01
31.42
358
9.30
0.23
9.07
22.35
359
9.30
0.16
9.14
13.21
360
9.30
0.09
9.21
4.01
361
4.04
0.03
4.01
0.00
Totals
3,352.04
2,156.04
1,196.00

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