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
8.56
0.74
1,208.26
2
9.30
8.56
0.74
1,207.52
3
9.30
8.55
0.75
1,206.78
4
9.30
8.55
0.75
1,206.02
5
9.30
8.54
0.76
1,205.27
6
9.30
8.54
0.76
1,204.50
7
9.30
8.53
0.77
1,203.74
8
9.30
8.53
0.77
1,202.96
9
9.30
8.52
0.78
1,202.18
10
9.30
8.52
0.78
1,201.40
11
9.30
8.51
0.79
1,200.61
12
9.30
8.50
0.80
1,199.81
13
9.30
8.50
0.80
1,199.01
14
9.30
8.49
0.81
1,198.20
15
9.30
8.49
0.81
1,197.39
16
9.30
8.48
0.82
1,196.57
17
9.30
8.48
0.82
1,195.75
18
9.30
8.47
0.83
1,194.92
19
9.30
8.46
0.84
1,194.08
20
9.30
8.46
0.84
1,193.24
21
9.30
8.45
0.85
1,192.39
22
9.30
8.45
0.85
1,191.54
23
9.30
8.44
0.86
1,190.68
24
9.30
8.43
0.87
1,189.81
25
9.30
8.43
0.87
1,188.94
26
9.30
8.42
0.88
1,188.06
27
9.30
8.42
0.88
1,187.18
28
9.30
8.41
0.89
1,186.29
29
9.30
8.40
0.90
1,185.39
30
9.30
8.40
0.90
1,184.49
31
9.30
8.39
0.91
1,183.58
32
9.30
8.38
0.92
1,182.66
33
9.30
8.38
0.92
1,181.74
34
9.30
8.37
0.93
1,180.81
35
9.30
8.36
0.94
1,179.87
36
9.30
8.36
0.94
1,178.93
37
9.30
8.35
0.95
1,177.98
38
9.30
8.34
0.96
1,177.02
39
9.30
8.34
0.96
1,176.06
40
9.30
8.33
0.97
1,175.09
41
9.30
8.32
0.98
1,174.12
42
9.30
8.32
0.98
1,173.13
43
9.30
8.31
0.99
1,172.14
44
9.30
8.30
1.00
1,171.14
45
9.30
8.30
1.00
1,170.14
46
9.30
8.29
1.01
1,169.13
47
9.30
8.28
1.02
1,168.11
48
9.30
8.27
1.03
1,167.08
49
9.30
8.27
1.03
1,166.05
50
9.30
8.26
1.04
1,165.01
51
9.30
8.25
1.05
1,163.96
52
9.30
8.24
1.06
1,162.91
53
9.30
8.24
1.06
1,161.84
54
9.30
8.23
1.07
1,160.77
55
9.30
8.22
1.08
1,159.70
56
9.30
8.21
1.09
1,158.61
57
9.30
8.21
1.09
1,157.52
58
9.30
8.20
1.10
1,156.42
59
9.30
8.19
1.11
1,155.31
60
9.30
8.18
1.12
1,154.19
61
9.30
8.18
1.12
1,153.07
62
9.30
8.17
1.13
1,151.93
63
9.30
8.16
1.14
1,150.79
64
9.30
8.15
1.15
1,149.65
65
9.30
8.14
1.16
1,148.49
66
9.30
8.14
1.16
1,147.32
67
9.30
8.13
1.17
1,146.15
68
9.30
8.12
1.18
1,144.97
69
9.30
8.11
1.19
1,143.78
70
9.30
8.10
1.20
1,142.58
71
9.30
8.09
1.21
1,141.38
72
9.30
8.08
1.22
1,140.16
73
9.30
8.08
1.22
1,138.94
74
9.30
8.07
1.23
1,137.70
75
9.30
8.06
1.24
1,136.46
76
9.30
8.05
1.25
1,135.21
77
9.30
8.04
1.26
1,133.95
78
9.30
8.03
1.27
1,132.69
79
9.30
8.02
1.28
1,131.41
80
9.30
8.01
1.29
1,130.12
81
9.30
8.01
1.29
1,128.83
82
9.30
8.00
1.30
1,127.52
83
9.30
7.99
1.31
1,126.21
84
9.30
7.98
1.32
1,124.89
85
9.30
7.97
1.33
1,123.56
86
9.30
7.96
1.34
1,122.21
87
9.30
7.95
1.35
1,120.86
88
9.30
7.94
1.36
1,119.50
89
9.30
7.93
1.37
1,118.13
90
9.30
7.92
1.38
1,116.75
91
9.30
7.91
1.39
1,115.36
92
9.30
7.90
1.40
1,113.96
93
9.30
7.89
1.41
1,112.55
94
9.30
7.88
1.42
1,111.13
95
9.30
7.87
1.43
1,109.70
96
9.30
7.86
1.44
1,108.27
97
9.30
7.85
1.45
1,106.82
98
9.30
7.84
1.46
1,105.36
99
9.30
7.83
1.47
1,103.88
100
9.30
7.82
1.48
1,102.40
101
9.30
7.81
1.49
1,100.91
102
9.30
7.80
1.50
1,099.41
103
9.30
7.79
1.51
1,097.90
104
9.30
7.78
1.52
1,096.38
105
9.30
7.77
1.53
1,094.84
106
9.30
7.76
1.54
1,093.30
107
9.30
7.74
1.56
1,091.74
108
9.30
7.73
1.57
1,090.17
109
9.30
7.72
1.58
1,088.60
110
9.30
7.71
1.59
1,087.01
111
9.30
7.70
1.60
1,085.41
112
9.30
7.69
1.61
1,083.79
113
9.30
7.68
1.62
1,082.17
114
9.30
7.67
1.63
1,080.54
115
9.30
7.65
1.65
1,078.89
116
9.30
7.64
1.66
1,077.23
117
9.30
7.63
1.67
1,075.56
118
9.30
7.62
1.68
1,073.88
119
9.30
7.61
1.69
1,072.19
120
9.30
7.59
1.71
1,070.48
121
9.30
7.58
1.72
1,068.77
122
9.30
7.57
1.73
1,067.04
123
9.30
7.56
1.74
1,065.29
124
9.30
7.55
1.75
1,063.54
125
9.30
7.53
1.77
1,061.77
126
9.30
7.52
1.78
1,059.99
127
9.30
7.51
1.79
1,058.20
128
9.30
7.50
1.80
1,056.40
129
9.30
7.48
1.82
1,054.58
130
9.30
7.47
1.83
1,052.75
131
9.30
7.46
1.84
1,050.91
132
9.30
7.44
1.86
1,049.05
133
9.30
7.43
1.87
1,047.18
134
9.30
7.42
1.88
1,045.30
135
9.30
7.40
1.90
1,043.40
136
9.30
7.39
1.91
1,041.50
137
9.30
7.38
1.92
1,039.57
138
9.30
7.36
1.94
1,037.64
139
9.30
7.35
1.95
1,035.69
140
9.30
7.34
1.96
1,033.72
141
9.30
7.32
1.98
1,031.74
142
9.30
7.31
1.99
1,029.75
143
9.30
7.29
2.01
1,027.75
144
9.30
7.28
2.02
1,025.73
145
9.30
7.27
2.03
1,023.69
146
9.30
7.25
2.05
1,021.64
147
9.30
7.24
2.06
1,019.58
148
9.30
7.22
2.08
1,017.50
149
9.30
7.21
2.09
1,015.41
150
9.30
7.19
2.11
1,013.30
151
9.30
7.18
2.12
1,011.18
152
9.30
7.16
2.14
1,009.04
153
9.30
7.15
2.15
1,006.89
154
9.30
7.13
2.17
1,004.72
155
9.30
7.12
2.18
1,002.54
156
9.30
7.10
2.20
1,000.34
157
9.30
7.09
2.21
998.13
158
9.30
7.07
2.23
995.90
159
9.30
7.05
2.25
993.65
160
9.30
7.04
2.26
991.39
161
9.30
7.02
2.28
989.11
162
9.30
7.01
2.29
986.82
163
9.30
6.99
2.31
984.51
164
9.30
6.97
2.33
982.18
165
9.30
6.96
2.34
979.84
166
9.30
6.94
2.36
977.48
167
9.30
6.92
2.38
975.10
168
9.30
6.91
2.39
972.71
169
9.30
6.89
2.41
970.30
170
9.30
6.87
2.43
967.87
171
9.30
6.86
2.44
965.43
172
9.30
6.84
2.46
962.97
173
9.30
6.82
2.48
960.49
174
9.30
6.80
2.50
957.99
175
9.30
6.79
2.51
955.48
176
9.30
6.77
2.53
952.94
177
9.30
6.75
2.55
950.39
178
9.30
6.73
2.57
947.83
179
9.30
6.71
2.59
945.24
180
9.30
6.70
2.60
942.63
181
9.30
6.68
2.62
940.01
182
9.30
6.66
2.64
937.37
183
9.30
6.64
2.66
934.71
184
9.30
6.62
2.68
932.03
185
9.30
6.60
2.70
929.33
186
9.30
6.58
2.72
926.62
187
9.30
6.56
2.74
923.88
188
9.30
6.54
2.76
921.12
189
9.30
6.52
2.78
918.35
190
9.30
6.50
2.80
915.55
191
9.30
6.49
2.81
912.74
192
9.30
6.47
2.83
909.90
193
9.30
6.45
2.85
907.05
194
9.30
6.42
2.88
904.17
195
9.30
6.40
2.90
901.28
196
9.30
6.38
2.92
898.36
197
9.30
6.36
2.94
895.43
198
9.30
6.34
2.96
892.47
199
9.30
6.32
2.98
889.49
200
9.30
6.30
3.00
886.49
201
9.30
6.28
3.02
883.47
202
9.30
6.26
3.04
880.43
203
9.30
6.24
3.06
877.36
204
9.30
6.21
3.09
874.28
205
9.30
6.19
3.11
871.17
206
9.30
6.17
3.13
868.04
207
9.30
6.15
3.15
864.89
208
9.30
6.13
3.17
861.72
209
9.30
6.10
3.20
858.52
210
9.30
6.08
3.22
855.30
211
9.30
6.06
3.24
852.06
212
9.30
6.04
3.26
848.80
213
9.30
6.01
3.29
845.51
214
9.30
5.99
3.31
842.20
215
9.30
5.97
3.33
838.86
216
9.30
5.94
3.36
835.50
217
9.30
5.92
3.38
832.12
218
9.30
5.89
3.41
828.72
219
9.30
5.87
3.43
825.29
220
9.30
5.85
3.45
821.83
221
9.30
5.82
3.48
818.35
222
9.30
5.80
3.50
814.85
223
9.30
5.77
3.53
811.32
224
9.30
5.75
3.55
807.77
225
9.30
5.72
3.58
804.19
226
9.30
5.70
3.60
800.59
227
9.30
5.67
3.63
796.96
228
9.30
5.65
3.65
793.30
229
9.30
5.62
3.68
789.62
230
9.30
5.59
3.71
785.92
231
9.30
5.57
3.73
782.18
232
9.30
5.54
3.76
778.42
233
9.30
5.51
3.79
774.64
234
9.30
5.49
3.81
770.82
235
9.30
5.46
3.84
766.98
236
9.30
5.43
3.87
763.12
237
9.30
5.41
3.89
759.22
238
9.30
5.38
3.92
755.30
239
9.30
5.35
3.95
751.35
240
9.30
5.32
3.98
747.37
241
9.30
5.29
4.01
743.37
242
9.30
5.27
4.03
739.33
243
9.30
5.24
4.06
735.27
244
9.30
5.21
4.09
731.18
245
9.30
5.18
4.12
727.06
246
9.30
5.15
4.15
722.91
247
9.30
5.12
4.18
718.73
248
9.30
5.09
4.21
714.52
249
9.30
5.06
4.24
710.28
250
9.30
5.03
4.27
706.01
251
9.30
5.00
4.30
701.71
252
9.30
4.97
4.33
697.38
253
9.30
4.94
4.36
693.02
254
9.30
4.91
4.39
688.63
255
9.30
4.88
4.42
684.21
256
9.30
4.85
4.45
679.75
257
9.30
4.81
4.49
675.27
258
9.30
4.78
4.52
670.75
259
9.30
4.75
4.55
666.20
260
9.30
4.72
4.58
661.62
261
9.30
4.69
4.61
657.01
262
9.30
4.65
4.65
652.36
263
9.30
4.62
4.68
647.68
264
9.30
4.59
4.71
642.97
265
9.30
4.55
4.75
638.23
266
9.30
4.52
4.78
633.45
267
9.30
4.49
4.81
628.63
268
9.30
4.45
4.85
623.79
269
9.30
4.42
4.88
618.90
270
9.30
4.38
4.92
613.99
271
9.30
4.35
4.95
609.04
272
9.30
4.31
4.99
604.05
273
9.30
4.28
5.02
599.03
274
9.30
4.24
5.06
593.97
275
9.30
4.21
5.09
588.88
276
9.30
4.17
5.13
583.75
277
9.30
4.13
5.17
578.59
278
9.30
4.10
5.20
573.38
279
9.30
4.06
5.24
568.15
280
9.30
4.02
5.28
562.87
281
9.30
3.99
5.31
557.56
282
9.30
3.95
5.35
552.21
283
9.30
3.91
5.39
546.82
284
9.30
3.87
5.43
541.39
285
9.30
3.83
5.47
535.93
286
9.30
3.80
5.50
530.42
287
9.30
3.76
5.54
524.88
288
9.30
3.72
5.58
519.30
289
9.30
3.68
5.62
513.68
290
9.30
3.64
5.66
508.01
291
9.30
3.60
5.70
502.31
292
9.30
3.56
5.74
496.57
293
9.30
3.52
5.78
490.79
294
9.30
3.48
5.82
484.97
295
9.30
3.44
5.86
479.10
296
9.30
3.39
5.91
473.19
297
9.30
3.35
5.95
467.25
298
9.30
3.31
5.99
461.26
299
9.30
3.27
6.03
455.22
300
9.30
3.22
6.08
449.15
301
9.30
3.18
6.12
443.03
302
9.30
3.14
6.16
436.87
303
9.30
3.09
6.21
430.66
304
9.30
3.05
6.25
424.41
305
9.30
3.01
6.29
418.12
306
9.30
2.96
6.34
411.78
307
9.30
2.92
6.38
405.40
308
9.30
2.87
6.43
398.97
309
9.30
2.83
6.47
392.49
310
9.30
2.78
6.52
385.97
311
9.30
2.73
6.57
379.41
312
9.30
2.69
6.61
372.80
313
9.30
2.64
6.66
366.14
314
9.30
2.59
6.71
359.43
315
9.30
2.55
6.75
352.68
316
9.30
2.50
6.80
345.87
317
9.30
2.45
6.85
339.02
318
9.30
2.40
6.90
332.13
319
9.30
2.35
6.95
325.18
320
9.30
2.30
7.00
318.18
321
9.30
2.25
7.05
311.13
322
9.30
2.20
7.10
304.04
323
9.30
2.15
7.15
296.89
324
9.30
2.10
7.20
289.70
325
9.30
2.05
7.25
282.45
326
9.30
2.00
7.30
275.15
327
9.30
1.95
7.35
267.80
328
9.30
1.90
7.40
260.39
329
9.30
1.84
7.46
252.94
330
9.30
1.79
7.51
245.43
331
9.30
1.74
7.56
237.87
332
9.30
1.68
7.62
230.25
333
9.30
1.63
7.67
222.58
334
9.30
1.58
7.72
214.86
335
9.30
1.52
7.78
207.08
336
9.30
1.47
7.83
199.25
337
9.30
1.41
7.89
191.36
338
9.30
1.36
7.94
183.42
339
9.30
1.30
8.00
175.42
340
9.30
1.24
8.06
167.36
341
9.30
1.19
8.11
159.24
342
9.30
1.13
8.17
151.07
343
9.30
1.07
8.23
142.84
344
9.30
1.01
8.29
134.55
345
9.30
0.95
8.35
126.21
346
9.30
0.89
8.41
117.80
347
9.30
0.83
8.47
109.33
348
9.30
0.77
8.53
100.81
349
9.30
0.71
8.59
92.22
350
9.30
0.65
8.65
83.58
351
9.30
0.59
8.71
74.87
352
9.30
0.53
8.77
66.10
353
9.30
0.47
8.83
57.27
354
9.30
0.41
8.89
48.37
355
9.30
0.34
8.96
39.42
356
9.30
0.28
9.02
30.39
357
9.30
0.22
9.08
21.31
358
9.30
0.15
9.15
12.16
359
9.30
0.09
9.21
2.95
360
2.97
0.02
2.95
0.00
Totals
3,341.67
2,132.67
1,209.00

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