Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 9.40  
 

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
9.40
8.69
0.71
1,208.29
2
9.40
8.68
0.72
1,207.57
3
9.40
8.68
0.72
1,206.85
4
9.40
8.67
0.73
1,206.13
5
9.40
8.67
0.73
1,205.40
6
9.40
8.66
0.74
1,204.66
7
9.40
8.66
0.74
1,203.92
8
9.40
8.65
0.75
1,203.17
9
9.40
8.65
0.75
1,202.42
10
9.40
8.64
0.76
1,201.66
11
9.40
8.64
0.76
1,200.90
12
9.40
8.63
0.77
1,200.13
13
9.40
8.63
0.77
1,199.36
14
9.40
8.62
0.78
1,198.58
15
9.40
8.61
0.79
1,197.79
16
9.40
8.61
0.79
1,197.00
17
9.40
8.60
0.80
1,196.20
18
9.40
8.60
0.80
1,195.40
19
9.40
8.59
0.81
1,194.59
20
9.40
8.59
0.81
1,193.78
21
9.40
8.58
0.82
1,192.96
22
9.40
8.57
0.83
1,192.14
23
9.40
8.57
0.83
1,191.30
24
9.40
8.56
0.84
1,190.47
25
9.40
8.56
0.84
1,189.62
26
9.40
8.55
0.85
1,188.77
27
9.40
8.54
0.86
1,187.92
28
9.40
8.54
0.86
1,187.06
29
9.40
8.53
0.87
1,186.19
30
9.40
8.53
0.87
1,185.31
31
9.40
8.52
0.88
1,184.43
32
9.40
8.51
0.89
1,183.55
33
9.40
8.51
0.89
1,182.65
34
9.40
8.50
0.90
1,181.75
35
9.40
8.49
0.91
1,180.85
36
9.40
8.49
0.91
1,179.93
37
9.40
8.48
0.92
1,179.01
38
9.40
8.47
0.93
1,178.09
39
9.40
8.47
0.93
1,177.16
40
9.40
8.46
0.94
1,176.22
41
9.40
8.45
0.95
1,175.27
42
9.40
8.45
0.95
1,174.32
43
9.40
8.44
0.96
1,173.36
44
9.40
8.43
0.97
1,172.39
45
9.40
8.43
0.97
1,171.42
46
9.40
8.42
0.98
1,170.44
47
9.40
8.41
0.99
1,169.45
48
9.40
8.41
0.99
1,168.46
49
9.40
8.40
1.00
1,167.46
50
9.40
8.39
1.01
1,166.45
51
9.40
8.38
1.02
1,165.43
52
9.40
8.38
1.02
1,164.41
53
9.40
8.37
1.03
1,163.38
54
9.40
8.36
1.04
1,162.34
55
9.40
8.35
1.05
1,161.29
56
9.40
8.35
1.05
1,160.24
57
9.40
8.34
1.06
1,159.18
58
9.40
8.33
1.07
1,158.11
59
9.40
8.32
1.08
1,157.03
60
9.40
8.32
1.08
1,155.95
61
9.40
8.31
1.09
1,154.86
62
9.40
8.30
1.10
1,153.76
63
9.40
8.29
1.11
1,152.65
64
9.40
8.28
1.12
1,151.54
65
9.40
8.28
1.12
1,150.41
66
9.40
8.27
1.13
1,149.28
67
9.40
8.26
1.14
1,148.14
68
9.40
8.25
1.15
1,146.99
69
9.40
8.24
1.16
1,145.84
70
9.40
8.24
1.16
1,144.67
71
9.40
8.23
1.17
1,143.50
72
9.40
8.22
1.18
1,142.32
73
9.40
8.21
1.19
1,141.13
74
9.40
8.20
1.20
1,139.93
75
9.40
8.19
1.21
1,138.73
76
9.40
8.18
1.22
1,137.51
77
9.40
8.18
1.22
1,136.29
78
9.40
8.17
1.23
1,135.05
79
9.40
8.16
1.24
1,133.81
80
9.40
8.15
1.25
1,132.56
81
9.40
8.14
1.26
1,131.30
82
9.40
8.13
1.27
1,130.03
83
9.40
8.12
1.28
1,128.75
84
9.40
8.11
1.29
1,127.47
85
9.40
8.10
1.30
1,126.17
86
9.40
8.09
1.31
1,124.86
87
9.40
8.08
1.32
1,123.55
88
9.40
8.08
1.32
1,122.23
89
9.40
8.07
1.33
1,120.89
90
9.40
8.06
1.34
1,119.55
91
9.40
8.05
1.35
1,118.19
92
9.40
8.04
1.36
1,116.83
93
9.40
8.03
1.37
1,115.46
94
9.40
8.02
1.38
1,114.08
95
9.40
8.01
1.39
1,112.68
96
9.40
8.00
1.40
1,111.28
97
9.40
7.99
1.41
1,109.87
98
9.40
7.98
1.42
1,108.45
99
9.40
7.97
1.43
1,107.01
100
9.40
7.96
1.44
1,105.57
101
9.40
7.95
1.45
1,104.12
102
9.40
7.94
1.46
1,102.65
103
9.40
7.93
1.47
1,101.18
104
9.40
7.91
1.49
1,099.69
105
9.40
7.90
1.50
1,098.19
106
9.40
7.89
1.51
1,096.69
107
9.40
7.88
1.52
1,095.17
108
9.40
7.87
1.53
1,093.64
109
9.40
7.86
1.54
1,092.10
110
9.40
7.85
1.55
1,090.55
111
9.40
7.84
1.56
1,088.99
112
9.40
7.83
1.57
1,087.42
113
9.40
7.82
1.58
1,085.83
114
9.40
7.80
1.60
1,084.24
115
9.40
7.79
1.61
1,082.63
116
9.40
7.78
1.62
1,081.01
117
9.40
7.77
1.63
1,079.38
118
9.40
7.76
1.64
1,077.74
119
9.40
7.75
1.65
1,076.09
120
9.40
7.73
1.67
1,074.42
121
9.40
7.72
1.68
1,072.74
122
9.40
7.71
1.69
1,071.05
123
9.40
7.70
1.70
1,069.35
124
9.40
7.69
1.71
1,067.64
125
9.40
7.67
1.73
1,065.91
126
9.40
7.66
1.74
1,064.17
127
9.40
7.65
1.75
1,062.42
128
9.40
7.64
1.76
1,060.66
129
9.40
7.62
1.78
1,058.88
130
9.40
7.61
1.79
1,057.09
131
9.40
7.60
1.80
1,055.29
132
9.40
7.58
1.82
1,053.47
133
9.40
7.57
1.83
1,051.65
134
9.40
7.56
1.84
1,049.80
135
9.40
7.55
1.85
1,047.95
136
9.40
7.53
1.87
1,046.08
137
9.40
7.52
1.88
1,044.20
138
9.40
7.51
1.89
1,042.31
139
9.40
7.49
1.91
1,040.40
140
9.40
7.48
1.92
1,038.48
141
9.40
7.46
1.94
1,036.54
142
9.40
7.45
1.95
1,034.59
143
9.40
7.44
1.96
1,032.63
144
9.40
7.42
1.98
1,030.65
145
9.40
7.41
1.99
1,028.66
146
9.40
7.39
2.01
1,026.65
147
9.40
7.38
2.02
1,024.63
148
9.40
7.36
2.04
1,022.59
149
9.40
7.35
2.05
1,020.54
150
9.40
7.34
2.06
1,018.48
151
9.40
7.32
2.08
1,016.40
152
9.40
7.31
2.09
1,014.30
153
9.40
7.29
2.11
1,012.19
154
9.40
7.28
2.12
1,010.07
155
9.40
7.26
2.14
1,007.93
156
9.40
7.24
2.16
1,005.77
157
9.40
7.23
2.17
1,003.60
158
9.40
7.21
2.19
1,001.42
159
9.40
7.20
2.20
999.21
160
9.40
7.18
2.22
997.00
161
9.40
7.17
2.23
994.76
162
9.40
7.15
2.25
992.51
163
9.40
7.13
2.27
990.24
164
9.40
7.12
2.28
987.96
165
9.40
7.10
2.30
985.66
166
9.40
7.08
2.32
983.35
167
9.40
7.07
2.33
981.02
168
9.40
7.05
2.35
978.67
169
9.40
7.03
2.37
976.30
170
9.40
7.02
2.38
973.92
171
9.40
7.00
2.40
971.52
172
9.40
6.98
2.42
969.10
173
9.40
6.97
2.43
966.67
174
9.40
6.95
2.45
964.21
175
9.40
6.93
2.47
961.74
176
9.40
6.91
2.49
959.26
177
9.40
6.89
2.51
956.75
178
9.40
6.88
2.52
954.23
179
9.40
6.86
2.54
951.69
180
9.40
6.84
2.56
949.13
181
9.40
6.82
2.58
946.55
182
9.40
6.80
2.60
943.95
183
9.40
6.78
2.62
941.34
184
9.40
6.77
2.63
938.70
185
9.40
6.75
2.65
936.05
186
9.40
6.73
2.67
933.38
187
9.40
6.71
2.69
930.69
188
9.40
6.69
2.71
927.98
189
9.40
6.67
2.73
925.25
190
9.40
6.65
2.75
922.50
191
9.40
6.63
2.77
919.73
192
9.40
6.61
2.79
916.94
193
9.40
6.59
2.81
914.13
194
9.40
6.57
2.83
911.30
195
9.40
6.55
2.85
908.45
196
9.40
6.53
2.87
905.58
197
9.40
6.51
2.89
902.69
198
9.40
6.49
2.91
899.77
199
9.40
6.47
2.93
896.84
200
9.40
6.45
2.95
893.89
201
9.40
6.42
2.98
890.91
202
9.40
6.40
3.00
887.91
203
9.40
6.38
3.02
884.90
204
9.40
6.36
3.04
881.86
205
9.40
6.34
3.06
878.80
206
9.40
6.32
3.08
875.71
207
9.40
6.29
3.11
872.61
208
9.40
6.27
3.13
869.48
209
9.40
6.25
3.15
866.33
210
9.40
6.23
3.17
863.15
211
9.40
6.20
3.20
859.96
212
9.40
6.18
3.22
856.74
213
9.40
6.16
3.24
853.50
214
9.40
6.13
3.27
850.23
215
9.40
6.11
3.29
846.94
216
9.40
6.09
3.31
843.63
217
9.40
6.06
3.34
840.29
218
9.40
6.04
3.36
836.93
219
9.40
6.02
3.38
833.55
220
9.40
5.99
3.41
830.14
221
9.40
5.97
3.43
826.71
222
9.40
5.94
3.46
823.25
223
9.40
5.92
3.48
819.76
224
9.40
5.89
3.51
816.26
225
9.40
5.87
3.53
812.72
226
9.40
5.84
3.56
809.16
227
9.40
5.82
3.58
805.58
228
9.40
5.79
3.61
801.97
229
9.40
5.76
3.64
798.34
230
9.40
5.74
3.66
794.67
231
9.40
5.71
3.69
790.98
232
9.40
5.69
3.71
787.27
233
9.40
5.66
3.74
783.53
234
9.40
5.63
3.77
779.76
235
9.40
5.60
3.80
775.96
236
9.40
5.58
3.82
772.14
237
9.40
5.55
3.85
768.29
238
9.40
5.52
3.88
764.41
239
9.40
5.49
3.91
760.51
240
9.40
5.47
3.93
756.57
241
9.40
5.44
3.96
752.61
242
9.40
5.41
3.99
748.62
243
9.40
5.38
4.02
744.60
244
9.40
5.35
4.05
740.55
245
9.40
5.32
4.08
736.48
246
9.40
5.29
4.11
732.37
247
9.40
5.26
4.14
728.23
248
9.40
5.23
4.17
724.07
249
9.40
5.20
4.20
719.87
250
9.40
5.17
4.23
715.65
251
9.40
5.14
4.26
711.39
252
9.40
5.11
4.29
707.10
253
9.40
5.08
4.32
702.79
254
9.40
5.05
4.35
698.44
255
9.40
5.02
4.38
694.06
256
9.40
4.99
4.41
689.65
257
9.40
4.96
4.44
685.20
258
9.40
4.92
4.48
680.73
259
9.40
4.89
4.51
676.22
260
9.40
4.86
4.54
671.68
261
9.40
4.83
4.57
667.11
262
9.40
4.79
4.61
662.50
263
9.40
4.76
4.64
657.86
264
9.40
4.73
4.67
653.19
265
9.40
4.69
4.71
648.49
266
9.40
4.66
4.74
643.75
267
9.40
4.63
4.77
638.98
268
9.40
4.59
4.81
634.17
269
9.40
4.56
4.84
629.33
270
9.40
4.52
4.88
624.45
271
9.40
4.49
4.91
619.54
272
9.40
4.45
4.95
614.59
273
9.40
4.42
4.98
609.61
274
9.40
4.38
5.02
604.59
275
9.40
4.35
5.05
599.54
276
9.40
4.31
5.09
594.44
277
9.40
4.27
5.13
589.32
278
9.40
4.24
5.16
584.15
279
9.40
4.20
5.20
578.95
280
9.40
4.16
5.24
573.71
281
9.40
4.12
5.28
568.44
282
9.40
4.09
5.31
563.12
283
9.40
4.05
5.35
557.77
284
9.40
4.01
5.39
552.38
285
9.40
3.97
5.43
546.95
286
9.40
3.93
5.47
541.48
287
9.40
3.89
5.51
535.97
288
9.40
3.85
5.55
530.42
289
9.40
3.81
5.59
524.84
290
9.40
3.77
5.63
519.21
291
9.40
3.73
5.67
513.54
292
9.40
3.69
5.71
507.83
293
9.40
3.65
5.75
502.08
294
9.40
3.61
5.79
496.29
295
9.40
3.57
5.83
490.46
296
9.40
3.53
5.87
484.58
297
9.40
3.48
5.92
478.67
298
9.40
3.44
5.96
472.71
299
9.40
3.40
6.00
466.70
300
9.40
3.35
6.05
460.66
301
9.40
3.31
6.09
454.57
302
9.40
3.27
6.13
448.44
303
9.40
3.22
6.18
442.26
304
9.40
3.18
6.22
436.04
305
9.40
3.13
6.27
429.77
306
9.40
3.09
6.31
423.46
307
9.40
3.04
6.36
417.10
308
9.40
3.00
6.40
410.70
309
9.40
2.95
6.45
404.25
310
9.40
2.91
6.49
397.76
311
9.40
2.86
6.54
391.22
312
9.40
2.81
6.59
384.63
313
9.40
2.76
6.64
378.00
314
9.40
2.72
6.68
371.31
315
9.40
2.67
6.73
364.58
316
9.40
2.62
6.78
357.80
317
9.40
2.57
6.83
350.97
318
9.40
2.52
6.88
344.10
319
9.40
2.47
6.93
337.17
320
9.40
2.42
6.98
330.19
321
9.40
2.37
7.03
323.17
322
9.40
2.32
7.08
316.09
323
9.40
2.27
7.13
308.96
324
9.40
2.22
7.18
301.78
325
9.40
2.17
7.23
294.55
326
9.40
2.12
7.28
287.27
327
9.40
2.06
7.34
279.93
328
9.40
2.01
7.39
272.54
329
9.40
1.96
7.44
265.10
330
9.40
1.91
7.49
257.61
331
9.40
1.85
7.55
250.06
332
9.40
1.80
7.60
242.46
333
9.40
1.74
7.66
234.80
334
9.40
1.69
7.71
227.09
335
9.40
1.63
7.77
219.32
336
9.40
1.58
7.82
211.50
337
9.40
1.52
7.88
203.62
338
9.40
1.46
7.94
195.68
339
9.40
1.41
7.99
187.69
340
9.40
1.35
8.05
179.63
341
9.40
1.29
8.11
171.53
342
9.40
1.23
8.17
163.36
343
9.40
1.17
8.23
155.13
344
9.40
1.12
8.28
146.85
345
9.40
1.06
8.34
138.50
346
9.40
1.00
8.40
130.10
347
9.40
0.94
8.46
121.63
348
9.40
0.87
8.53
113.11
349
9.40
0.81
8.59
104.52
350
9.40
0.75
8.65
95.87
351
9.40
0.69
8.71
87.16
352
9.40
0.63
8.77
78.39
353
9.40
0.56
8.84
69.55
354
9.40
0.50
8.90
60.65
355
9.40
0.44
8.96
51.69
356
9.40
0.37
9.03
42.66
357
9.40
0.31
9.09
33.57
358
9.40
0.24
9.16
24.41
359
9.40
0.18
9.22
15.18
360
9.40
0.11
9.29
5.89
361
5.93
0.04
5.89
0.00
Totals
3,389.93
2,180.93
1,209.00

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