Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 5.89  
 

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
5.89
4.24
1.65
1,195.35
2
5.89
4.23
1.66
1,193.69
3
5.89
4.23
1.66
1,192.03
4
5.89
4.22
1.67
1,190.36
5
5.89
4.22
1.67
1,188.69
6
5.89
4.21
1.68
1,187.01
7
5.89
4.20
1.69
1,185.32
8
5.89
4.20
1.69
1,183.63
9
5.89
4.19
1.70
1,181.93
10
5.89
4.19
1.70
1,180.23
11
5.89
4.18
1.71
1,178.52
12
5.89
4.17
1.72
1,176.80
13
5.89
4.17
1.72
1,175.08
14
5.89
4.16
1.73
1,173.35
15
5.89
4.16
1.73
1,171.62
16
5.89
4.15
1.74
1,169.88
17
5.89
4.14
1.75
1,168.13
18
5.89
4.14
1.75
1,166.38
19
5.89
4.13
1.76
1,164.62
20
5.89
4.12
1.77
1,162.85
21
5.89
4.12
1.77
1,161.08
22
5.89
4.11
1.78
1,159.30
23
5.89
4.11
1.78
1,157.52
24
5.89
4.10
1.79
1,155.73
25
5.89
4.09
1.80
1,153.93
26
5.89
4.09
1.80
1,152.13
27
5.89
4.08
1.81
1,150.32
28
5.89
4.07
1.82
1,148.50
29
5.89
4.07
1.82
1,146.68
30
5.89
4.06
1.83
1,144.85
31
5.89
4.05
1.84
1,143.02
32
5.89
4.05
1.84
1,141.18
33
5.89
4.04
1.85
1,139.33
34
5.89
4.04
1.85
1,137.47
35
5.89
4.03
1.86
1,135.61
36
5.89
4.02
1.87
1,133.74
37
5.89
4.02
1.87
1,131.87
38
5.89
4.01
1.88
1,129.99
39
5.89
4.00
1.89
1,128.10
40
5.89
4.00
1.89
1,126.20
41
5.89
3.99
1.90
1,124.30
42
5.89
3.98
1.91
1,122.39
43
5.89
3.98
1.91
1,120.48
44
5.89
3.97
1.92
1,118.56
45
5.89
3.96
1.93
1,116.63
46
5.89
3.95
1.94
1,114.69
47
5.89
3.95
1.94
1,112.75
48
5.89
3.94
1.95
1,110.80
49
5.89
3.93
1.96
1,108.85
50
5.89
3.93
1.96
1,106.88
51
5.89
3.92
1.97
1,104.91
52
5.89
3.91
1.98
1,102.94
53
5.89
3.91
1.98
1,100.95
54
5.89
3.90
1.99
1,098.96
55
5.89
3.89
2.00
1,096.97
56
5.89
3.89
2.00
1,094.96
57
5.89
3.88
2.01
1,092.95
58
5.89
3.87
2.02
1,090.93
59
5.89
3.86
2.03
1,088.90
60
5.89
3.86
2.03
1,086.87
61
5.89
3.85
2.04
1,084.83
62
5.89
3.84
2.05
1,082.78
63
5.89
3.83
2.06
1,080.73
64
5.89
3.83
2.06
1,078.66
65
5.89
3.82
2.07
1,076.59
66
5.89
3.81
2.08
1,074.52
67
5.89
3.81
2.08
1,072.43
68
5.89
3.80
2.09
1,070.34
69
5.89
3.79
2.10
1,068.24
70
5.89
3.78
2.11
1,066.13
71
5.89
3.78
2.11
1,064.02
72
5.89
3.77
2.12
1,061.90
73
5.89
3.76
2.13
1,059.77
74
5.89
3.75
2.14
1,057.63
75
5.89
3.75
2.14
1,055.49
76
5.89
3.74
2.15
1,053.34
77
5.89
3.73
2.16
1,051.18
78
5.89
3.72
2.17
1,049.01
79
5.89
3.72
2.17
1,046.84
80
5.89
3.71
2.18
1,044.65
81
5.89
3.70
2.19
1,042.46
82
5.89
3.69
2.20
1,040.27
83
5.89
3.68
2.21
1,038.06
84
5.89
3.68
2.21
1,035.85
85
5.89
3.67
2.22
1,033.62
86
5.89
3.66
2.23
1,031.40
87
5.89
3.65
2.24
1,029.16
88
5.89
3.64
2.25
1,026.91
89
5.89
3.64
2.25
1,024.66
90
5.89
3.63
2.26
1,022.40
91
5.89
3.62
2.27
1,020.13
92
5.89
3.61
2.28
1,017.85
93
5.89
3.60
2.29
1,015.57
94
5.89
3.60
2.29
1,013.27
95
5.89
3.59
2.30
1,010.97
96
5.89
3.58
2.31
1,008.66
97
5.89
3.57
2.32
1,006.35
98
5.89
3.56
2.33
1,004.02
99
5.89
3.56
2.33
1,001.69
100
5.89
3.55
2.34
999.34
101
5.89
3.54
2.35
996.99
102
5.89
3.53
2.36
994.63
103
5.89
3.52
2.37
992.27
104
5.89
3.51
2.38
989.89
105
5.89
3.51
2.38
987.51
106
5.89
3.50
2.39
985.11
107
5.89
3.49
2.40
982.71
108
5.89
3.48
2.41
980.30
109
5.89
3.47
2.42
977.89
110
5.89
3.46
2.43
975.46
111
5.89
3.45
2.44
973.02
112
5.89
3.45
2.44
970.58
113
5.89
3.44
2.45
968.13
114
5.89
3.43
2.46
965.67
115
5.89
3.42
2.47
963.20
116
5.89
3.41
2.48
960.72
117
5.89
3.40
2.49
958.23
118
5.89
3.39
2.50
955.73
119
5.89
3.38
2.51
953.23
120
5.89
3.38
2.51
950.71
121
5.89
3.37
2.52
948.19
122
5.89
3.36
2.53
945.66
123
5.89
3.35
2.54
943.12
124
5.89
3.34
2.55
940.57
125
5.89
3.33
2.56
938.01
126
5.89
3.32
2.57
935.44
127
5.89
3.31
2.58
932.87
128
5.89
3.30
2.59
930.28
129
5.89
3.29
2.60
927.68
130
5.89
3.29
2.60
925.08
131
5.89
3.28
2.61
922.47
132
5.89
3.27
2.62
919.84
133
5.89
3.26
2.63
917.21
134
5.89
3.25
2.64
914.57
135
5.89
3.24
2.65
911.92
136
5.89
3.23
2.66
909.26
137
5.89
3.22
2.67
906.59
138
5.89
3.21
2.68
903.91
139
5.89
3.20
2.69
901.22
140
5.89
3.19
2.70
898.52
141
5.89
3.18
2.71
895.82
142
5.89
3.17
2.72
893.10
143
5.89
3.16
2.73
890.37
144
5.89
3.15
2.74
887.63
145
5.89
3.14
2.75
884.89
146
5.89
3.13
2.76
882.13
147
5.89
3.12
2.77
879.37
148
5.89
3.11
2.78
876.59
149
5.89
3.10
2.79
873.81
150
5.89
3.09
2.80
871.01
151
5.89
3.08
2.81
868.20
152
5.89
3.07
2.82
865.39
153
5.89
3.06
2.83
862.56
154
5.89
3.05
2.84
859.73
155
5.89
3.04
2.85
856.88
156
5.89
3.03
2.86
854.03
157
5.89
3.02
2.87
851.16
158
5.89
3.01
2.88
848.29
159
5.89
3.00
2.89
845.40
160
5.89
2.99
2.90
842.51
161
5.89
2.98
2.91
839.60
162
5.89
2.97
2.92
836.68
163
5.89
2.96
2.93
833.76
164
5.89
2.95
2.94
830.82
165
5.89
2.94
2.95
827.87
166
5.89
2.93
2.96
824.91
167
5.89
2.92
2.97
821.95
168
5.89
2.91
2.98
818.97
169
5.89
2.90
2.99
815.98
170
5.89
2.89
3.00
812.98
171
5.89
2.88
3.01
809.97
172
5.89
2.87
3.02
806.95
173
5.89
2.86
3.03
803.91
174
5.89
2.85
3.04
800.87
175
5.89
2.84
3.05
797.82
176
5.89
2.83
3.06
794.75
177
5.89
2.81
3.08
791.68
178
5.89
2.80
3.09
788.59
179
5.89
2.79
3.10
785.49
180
5.89
2.78
3.11
782.39
181
5.89
2.77
3.12
779.27
182
5.89
2.76
3.13
776.14
183
5.89
2.75
3.14
773.00
184
5.89
2.74
3.15
769.84
185
5.89
2.73
3.16
766.68
186
5.89
2.72
3.17
763.51
187
5.89
2.70
3.19
760.32
188
5.89
2.69
3.20
757.12
189
5.89
2.68
3.21
753.91
190
5.89
2.67
3.22
750.69
191
5.89
2.66
3.23
747.46
192
5.89
2.65
3.24
744.22
193
5.89
2.64
3.25
740.97
194
5.89
2.62
3.27
737.70
195
5.89
2.61
3.28
734.42
196
5.89
2.60
3.29
731.13
197
5.89
2.59
3.30
727.83
198
5.89
2.58
3.31
724.52
199
5.89
2.57
3.32
721.20
200
5.89
2.55
3.34
717.86
201
5.89
2.54
3.35
714.51
202
5.89
2.53
3.36
711.15
203
5.89
2.52
3.37
707.78
204
5.89
2.51
3.38
704.40
205
5.89
2.49
3.40
701.00
206
5.89
2.48
3.41
697.60
207
5.89
2.47
3.42
694.18
208
5.89
2.46
3.43
690.75
209
5.89
2.45
3.44
687.30
210
5.89
2.43
3.46
683.85
211
5.89
2.42
3.47
680.38
212
5.89
2.41
3.48
676.90
213
5.89
2.40
3.49
673.41
214
5.89
2.38
3.51
669.90
215
5.89
2.37
3.52
666.38
216
5.89
2.36
3.53
662.85
217
5.89
2.35
3.54
659.31
218
5.89
2.34
3.55
655.76
219
5.89
2.32
3.57
652.19
220
5.89
2.31
3.58
648.61
221
5.89
2.30
3.59
645.02
222
5.89
2.28
3.61
641.41
223
5.89
2.27
3.62
637.79
224
5.89
2.26
3.63
634.16
225
5.89
2.25
3.64
630.52
226
5.89
2.23
3.66
626.86
227
5.89
2.22
3.67
623.19
228
5.89
2.21
3.68
619.51
229
5.89
2.19
3.70
615.81
230
5.89
2.18
3.71
612.10
231
5.89
2.17
3.72
608.38
232
5.89
2.15
3.74
604.64
233
5.89
2.14
3.75
600.90
234
5.89
2.13
3.76
597.13
235
5.89
2.11
3.78
593.36
236
5.89
2.10
3.79
589.57
237
5.89
2.09
3.80
585.77
238
5.89
2.07
3.82
581.95
239
5.89
2.06
3.83
578.12
240
5.89
2.05
3.84
574.28
241
5.89
2.03
3.86
570.43
242
5.89
2.02
3.87
566.56
243
5.89
2.01
3.88
562.67
244
5.89
1.99
3.90
558.78
245
5.89
1.98
3.91
554.86
246
5.89
1.97
3.92
550.94
247
5.89
1.95
3.94
547.00
248
5.89
1.94
3.95
543.05
249
5.89
1.92
3.97
539.08
250
5.89
1.91
3.98
535.10
251
5.89
1.90
3.99
531.11
252
5.89
1.88
4.01
527.10
253
5.89
1.87
4.02
523.07
254
5.89
1.85
4.04
519.04
255
5.89
1.84
4.05
514.98
256
5.89
1.82
4.07
510.92
257
5.89
1.81
4.08
506.84
258
5.89
1.80
4.09
502.74
259
5.89
1.78
4.11
498.63
260
5.89
1.77
4.12
494.51
261
5.89
1.75
4.14
490.37
262
5.89
1.74
4.15
486.22
263
5.89
1.72
4.17
482.05
264
5.89
1.71
4.18
477.87
265
5.89
1.69
4.20
473.67
266
5.89
1.68
4.21
469.46
267
5.89
1.66
4.23
465.23
268
5.89
1.65
4.24
460.99
269
5.89
1.63
4.26
456.73
270
5.89
1.62
4.27
452.46
271
5.89
1.60
4.29
448.17
272
5.89
1.59
4.30
443.87
273
5.89
1.57
4.32
439.55
274
5.89
1.56
4.33
435.22
275
5.89
1.54
4.35
430.87
276
5.89
1.53
4.36
426.50
277
5.89
1.51
4.38
422.12
278
5.89
1.50
4.39
417.73
279
5.89
1.48
4.41
413.32
280
5.89
1.46
4.43
408.89
281
5.89
1.45
4.44
404.45
282
5.89
1.43
4.46
399.99
283
5.89
1.42
4.47
395.52
284
5.89
1.40
4.49
391.03
285
5.89
1.38
4.51
386.53
286
5.89
1.37
4.52
382.00
287
5.89
1.35
4.54
377.47
288
5.89
1.34
4.55
372.91
289
5.89
1.32
4.57
368.34
290
5.89
1.30
4.59
363.76
291
5.89
1.29
4.60
359.16
292
5.89
1.27
4.62
354.54
293
5.89
1.26
4.63
349.91
294
5.89
1.24
4.65
345.25
295
5.89
1.22
4.67
340.59
296
5.89
1.21
4.68
335.90
297
5.89
1.19
4.70
331.20
298
5.89
1.17
4.72
326.49
299
5.89
1.16
4.73
321.75
300
5.89
1.14
4.75
317.00
301
5.89
1.12
4.77
312.23
302
5.89
1.11
4.78
307.45
303
5.89
1.09
4.80
302.65
304
5.89
1.07
4.82
297.83
305
5.89
1.05
4.84
293.00
306
5.89
1.04
4.85
288.14
307
5.89
1.02
4.87
283.27
308
5.89
1.00
4.89
278.39
309
5.89
0.99
4.90
273.48
310
5.89
0.97
4.92
268.56
311
5.89
0.95
4.94
263.62
312
5.89
0.93
4.96
258.67
313
5.89
0.92
4.97
253.69
314
5.89
0.90
4.99
248.70
315
5.89
0.88
5.01
243.69
316
5.89
0.86
5.03
238.67
317
5.89
0.85
5.04
233.62
318
5.89
0.83
5.06
228.56
319
5.89
0.81
5.08
223.48
320
5.89
0.79
5.10
218.38
321
5.89
0.77
5.12
213.26
322
5.89
0.76
5.13
208.13
323
5.89
0.74
5.15
202.97
324
5.89
0.72
5.17
197.80
325
5.89
0.70
5.19
192.61
326
5.89
0.68
5.21
187.41
327
5.89
0.66
5.23
182.18
328
5.89
0.65
5.24
176.94
329
5.89
0.63
5.26
171.67
330
5.89
0.61
5.28
166.39
331
5.89
0.59
5.30
161.09
332
5.89
0.57
5.32
155.77
333
5.89
0.55
5.34
150.43
334
5.89
0.53
5.36
145.07
335
5.89
0.51
5.38
139.70
336
5.89
0.49
5.40
134.30
337
5.89
0.48
5.41
128.89
338
5.89
0.46
5.43
123.46
339
5.89
0.44
5.45
118.00
340
5.89
0.42
5.47
112.53
341
5.89
0.40
5.49
107.04
342
5.89
0.38
5.51
101.53
343
5.89
0.36
5.53
96.00
344
5.89
0.34
5.55
90.45
345
5.89
0.32
5.57
84.88
346
5.89
0.30
5.59
79.29
347
5.89
0.28
5.61
73.68
348
5.89
0.26
5.63
68.05
349
5.89
0.24
5.65
62.40
350
5.89
0.22
5.67
56.73
351
5.89
0.20
5.69
51.04
352
5.89
0.18
5.71
45.33
353
5.89
0.16
5.73
39.60
354
5.89
0.14
5.75
33.85
355
5.89
0.12
5.77
28.08
356
5.89
0.10
5.79
22.29
357
5.89
0.08
5.81
16.48
358
5.89
0.06
5.83
10.65
359
5.89
0.04
5.85
4.80
360
4.82
0.02
4.80
0.00
Totals
2,119.33
922.33
1,197.00

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