Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 5.34  
 

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
5.34
3.40
1.94
1,207.06
2
5.34
3.39
1.95
1,205.12
3
5.34
3.39
1.95
1,203.16
4
5.34
3.38
1.96
1,201.21
5
5.34
3.38
1.96
1,199.25
6
5.34
3.37
1.97
1,197.28
7
5.34
3.37
1.97
1,195.31
8
5.34
3.36
1.98
1,193.33
9
5.34
3.36
1.98
1,191.35
10
5.34
3.35
1.99
1,189.36
11
5.34
3.35
1.99
1,187.36
12
5.34
3.34
2.00
1,185.36
13
5.34
3.33
2.01
1,183.35
14
5.34
3.33
2.01
1,181.34
15
5.34
3.32
2.02
1,179.32
16
5.34
3.32
2.02
1,177.30
17
5.34
3.31
2.03
1,175.27
18
5.34
3.31
2.03
1,173.24
19
5.34
3.30
2.04
1,171.20
20
5.34
3.29
2.05
1,169.15
21
5.34
3.29
2.05
1,167.10
22
5.34
3.28
2.06
1,165.04
23
5.34
3.28
2.06
1,162.98
24
5.34
3.27
2.07
1,160.91
25
5.34
3.27
2.07
1,158.84
26
5.34
3.26
2.08
1,156.75
27
5.34
3.25
2.09
1,154.67
28
5.34
3.25
2.09
1,152.58
29
5.34
3.24
2.10
1,150.48
30
5.34
3.24
2.10
1,148.37
31
5.34
3.23
2.11
1,146.26
32
5.34
3.22
2.12
1,144.15
33
5.34
3.22
2.12
1,142.02
34
5.34
3.21
2.13
1,139.90
35
5.34
3.21
2.13
1,137.76
36
5.34
3.20
2.14
1,135.62
37
5.34
3.19
2.15
1,133.48
38
5.34
3.19
2.15
1,131.32
39
5.34
3.18
2.16
1,129.17
40
5.34
3.18
2.16
1,127.00
41
5.34
3.17
2.17
1,124.83
42
5.34
3.16
2.18
1,122.65
43
5.34
3.16
2.18
1,120.47
44
5.34
3.15
2.19
1,118.28
45
5.34
3.15
2.19
1,116.09
46
5.34
3.14
2.20
1,113.89
47
5.34
3.13
2.21
1,111.68
48
5.34
3.13
2.21
1,109.47
49
5.34
3.12
2.22
1,107.25
50
5.34
3.11
2.23
1,105.02
51
5.34
3.11
2.23
1,102.79
52
5.34
3.10
2.24
1,100.55
53
5.34
3.10
2.24
1,098.31
54
5.34
3.09
2.25
1,096.06
55
5.34
3.08
2.26
1,093.80
56
5.34
3.08
2.26
1,091.53
57
5.34
3.07
2.27
1,089.26
58
5.34
3.06
2.28
1,086.99
59
5.34
3.06
2.28
1,084.71
60
5.34
3.05
2.29
1,082.42
61
5.34
3.04
2.30
1,080.12
62
5.34
3.04
2.30
1,077.82
63
5.34
3.03
2.31
1,075.51
64
5.34
3.02
2.32
1,073.19
65
5.34
3.02
2.32
1,070.87
66
5.34
3.01
2.33
1,068.54
67
5.34
3.01
2.33
1,066.21
68
5.34
3.00
2.34
1,063.87
69
5.34
2.99
2.35
1,061.52
70
5.34
2.99
2.35
1,059.17
71
5.34
2.98
2.36
1,056.81
72
5.34
2.97
2.37
1,054.44
73
5.34
2.97
2.37
1,052.06
74
5.34
2.96
2.38
1,049.68
75
5.34
2.95
2.39
1,047.29
76
5.34
2.95
2.39
1,044.90
77
5.34
2.94
2.40
1,042.50
78
5.34
2.93
2.41
1,040.09
79
5.34
2.93
2.41
1,037.68
80
5.34
2.92
2.42
1,035.25
81
5.34
2.91
2.43
1,032.83
82
5.34
2.90
2.44
1,030.39
83
5.34
2.90
2.44
1,027.95
84
5.34
2.89
2.45
1,025.50
85
5.34
2.88
2.46
1,023.04
86
5.34
2.88
2.46
1,020.58
87
5.34
2.87
2.47
1,018.11
88
5.34
2.86
2.48
1,015.64
89
5.34
2.86
2.48
1,013.15
90
5.34
2.85
2.49
1,010.66
91
5.34
2.84
2.50
1,008.16
92
5.34
2.84
2.50
1,005.66
93
5.34
2.83
2.51
1,003.15
94
5.34
2.82
2.52
1,000.63
95
5.34
2.81
2.53
998.10
96
5.34
2.81
2.53
995.57
97
5.34
2.80
2.54
993.03
98
5.34
2.79
2.55
990.48
99
5.34
2.79
2.55
987.93
100
5.34
2.78
2.56
985.37
101
5.34
2.77
2.57
982.80
102
5.34
2.76
2.58
980.22
103
5.34
2.76
2.58
977.64
104
5.34
2.75
2.59
975.05
105
5.34
2.74
2.60
972.45
106
5.34
2.74
2.60
969.85
107
5.34
2.73
2.61
967.23
108
5.34
2.72
2.62
964.61
109
5.34
2.71
2.63
961.99
110
5.34
2.71
2.63
959.35
111
5.34
2.70
2.64
956.71
112
5.34
2.69
2.65
954.06
113
5.34
2.68
2.66
951.41
114
5.34
2.68
2.66
948.74
115
5.34
2.67
2.67
946.07
116
5.34
2.66
2.68
943.39
117
5.34
2.65
2.69
940.70
118
5.34
2.65
2.69
938.01
119
5.34
2.64
2.70
935.31
120
5.34
2.63
2.71
932.60
121
5.34
2.62
2.72
929.88
122
5.34
2.62
2.72
927.16
123
5.34
2.61
2.73
924.42
124
5.34
2.60
2.74
921.68
125
5.34
2.59
2.75
918.94
126
5.34
2.58
2.76
916.18
127
5.34
2.58
2.76
913.42
128
5.34
2.57
2.77
910.65
129
5.34
2.56
2.78
907.87
130
5.34
2.55
2.79
905.08
131
5.34
2.55
2.79
902.29
132
5.34
2.54
2.80
899.48
133
5.34
2.53
2.81
896.67
134
5.34
2.52
2.82
893.86
135
5.34
2.51
2.83
891.03
136
5.34
2.51
2.83
888.20
137
5.34
2.50
2.84
885.35
138
5.34
2.49
2.85
882.50
139
5.34
2.48
2.86
879.65
140
5.34
2.47
2.87
876.78
141
5.34
2.47
2.87
873.91
142
5.34
2.46
2.88
871.02
143
5.34
2.45
2.89
868.13
144
5.34
2.44
2.90
865.24
145
5.34
2.43
2.91
862.33
146
5.34
2.43
2.91
859.41
147
5.34
2.42
2.92
856.49
148
5.34
2.41
2.93
853.56
149
5.34
2.40
2.94
850.62
150
5.34
2.39
2.95
847.67
151
5.34
2.38
2.96
844.72
152
5.34
2.38
2.96
841.75
153
5.34
2.37
2.97
838.78
154
5.34
2.36
2.98
835.80
155
5.34
2.35
2.99
832.81
156
5.34
2.34
3.00
829.81
157
5.34
2.33
3.01
826.81
158
5.34
2.33
3.01
823.79
159
5.34
2.32
3.02
820.77
160
5.34
2.31
3.03
817.74
161
5.34
2.30
3.04
814.70
162
5.34
2.29
3.05
811.65
163
5.34
2.28
3.06
808.59
164
5.34
2.27
3.07
805.53
165
5.34
2.27
3.07
802.45
166
5.34
2.26
3.08
799.37
167
5.34
2.25
3.09
796.28
168
5.34
2.24
3.10
793.18
169
5.34
2.23
3.11
790.07
170
5.34
2.22
3.12
786.95
171
5.34
2.21
3.13
783.82
172
5.34
2.20
3.14
780.69
173
5.34
2.20
3.14
777.54
174
5.34
2.19
3.15
774.39
175
5.34
2.18
3.16
771.23
176
5.34
2.17
3.17
768.06
177
5.34
2.16
3.18
764.88
178
5.34
2.15
3.19
761.69
179
5.34
2.14
3.20
758.49
180
5.34
2.13
3.21
755.28
181
5.34
2.12
3.22
752.07
182
5.34
2.12
3.22
748.84
183
5.34
2.11
3.23
745.61
184
5.34
2.10
3.24
742.36
185
5.34
2.09
3.25
739.11
186
5.34
2.08
3.26
735.85
187
5.34
2.07
3.27
732.58
188
5.34
2.06
3.28
729.30
189
5.34
2.05
3.29
726.01
190
5.34
2.04
3.30
722.71
191
5.34
2.03
3.31
719.41
192
5.34
2.02
3.32
716.09
193
5.34
2.01
3.33
712.76
194
5.34
2.00
3.34
709.43
195
5.34
2.00
3.34
706.08
196
5.34
1.99
3.35
702.73
197
5.34
1.98
3.36
699.37
198
5.34
1.97
3.37
695.99
199
5.34
1.96
3.38
692.61
200
5.34
1.95
3.39
689.22
201
5.34
1.94
3.40
685.82
202
5.34
1.93
3.41
682.41
203
5.34
1.92
3.42
678.99
204
5.34
1.91
3.43
675.56
205
5.34
1.90
3.44
672.12
206
5.34
1.89
3.45
668.67
207
5.34
1.88
3.46
665.21
208
5.34
1.87
3.47
661.74
209
5.34
1.86
3.48
658.26
210
5.34
1.85
3.49
654.77
211
5.34
1.84
3.50
651.27
212
5.34
1.83
3.51
647.76
213
5.34
1.82
3.52
644.24
214
5.34
1.81
3.53
640.72
215
5.34
1.80
3.54
637.18
216
5.34
1.79
3.55
633.63
217
5.34
1.78
3.56
630.07
218
5.34
1.77
3.57
626.51
219
5.34
1.76
3.58
622.93
220
5.34
1.75
3.59
619.34
221
5.34
1.74
3.60
615.74
222
5.34
1.73
3.61
612.13
223
5.34
1.72
3.62
608.51
224
5.34
1.71
3.63
604.89
225
5.34
1.70
3.64
601.25
226
5.34
1.69
3.65
597.60
227
5.34
1.68
3.66
593.94
228
5.34
1.67
3.67
590.27
229
5.34
1.66
3.68
586.59
230
5.34
1.65
3.69
582.90
231
5.34
1.64
3.70
579.20
232
5.34
1.63
3.71
575.49
233
5.34
1.62
3.72
571.77
234
5.34
1.61
3.73
568.03
235
5.34
1.60
3.74
564.29
236
5.34
1.59
3.75
560.54
237
5.34
1.58
3.76
556.78
238
5.34
1.57
3.77
553.00
239
5.34
1.56
3.78
549.22
240
5.34
1.54
3.80
545.42
241
5.34
1.53
3.81
541.62
242
5.34
1.52
3.82
537.80
243
5.34
1.51
3.83
533.97
244
5.34
1.50
3.84
530.13
245
5.34
1.49
3.85
526.28
246
5.34
1.48
3.86
522.42
247
5.34
1.47
3.87
518.55
248
5.34
1.46
3.88
514.67
249
5.34
1.45
3.89
510.78
250
5.34
1.44
3.90
506.88
251
5.34
1.43
3.91
502.96
252
5.34
1.41
3.93
499.04
253
5.34
1.40
3.94
495.10
254
5.34
1.39
3.95
491.15
255
5.34
1.38
3.96
487.19
256
5.34
1.37
3.97
483.22
257
5.34
1.36
3.98
479.24
258
5.34
1.35
3.99
475.25
259
5.34
1.34
4.00
471.25
260
5.34
1.33
4.01
467.23
261
5.34
1.31
4.03
463.21
262
5.34
1.30
4.04
459.17
263
5.34
1.29
4.05
455.12
264
5.34
1.28
4.06
451.06
265
5.34
1.27
4.07
446.99
266
5.34
1.26
4.08
442.91
267
5.34
1.25
4.09
438.81
268
5.34
1.23
4.11
434.71
269
5.34
1.22
4.12
430.59
270
5.34
1.21
4.13
426.46
271
5.34
1.20
4.14
422.32
272
5.34
1.19
4.15
418.17
273
5.34
1.18
4.16
414.00
274
5.34
1.16
4.18
409.83
275
5.34
1.15
4.19
405.64
276
5.34
1.14
4.20
401.44
277
5.34
1.13
4.21
397.23
278
5.34
1.12
4.22
393.01
279
5.34
1.11
4.23
388.77
280
5.34
1.09
4.25
384.53
281
5.34
1.08
4.26
380.27
282
5.34
1.07
4.27
376.00
283
5.34
1.06
4.28
371.71
284
5.34
1.05
4.29
367.42
285
5.34
1.03
4.31
363.11
286
5.34
1.02
4.32
358.80
287
5.34
1.01
4.33
354.46
288
5.34
1.00
4.34
350.12
289
5.34
0.98
4.36
345.77
290
5.34
0.97
4.37
341.40
291
5.34
0.96
4.38
337.02
292
5.34
0.95
4.39
332.63
293
5.34
0.94
4.40
328.22
294
5.34
0.92
4.42
323.80
295
5.34
0.91
4.43
319.38
296
5.34
0.90
4.44
314.93
297
5.34
0.89
4.45
310.48
298
5.34
0.87
4.47
306.01
299
5.34
0.86
4.48
301.53
300
5.34
0.85
4.49
297.04
301
5.34
0.84
4.50
292.54
302
5.34
0.82
4.52
288.02
303
5.34
0.81
4.53
283.49
304
5.34
0.80
4.54
278.95
305
5.34
0.78
4.56
274.39
306
5.34
0.77
4.57
269.82
307
5.34
0.76
4.58
265.24
308
5.34
0.75
4.59
260.65
309
5.34
0.73
4.61
256.04
310
5.34
0.72
4.62
251.42
311
5.34
0.71
4.63
246.79
312
5.34
0.69
4.65
242.14
313
5.34
0.68
4.66
237.48
314
5.34
0.67
4.67
232.81
315
5.34
0.65
4.69
228.13
316
5.34
0.64
4.70
223.43
317
5.34
0.63
4.71
218.72
318
5.34
0.62
4.72
213.99
319
5.34
0.60
4.74
209.25
320
5.34
0.59
4.75
204.50
321
5.34
0.58
4.76
199.74
322
5.34
0.56
4.78
194.96
323
5.34
0.55
4.79
190.17
324
5.34
0.53
4.81
185.36
325
5.34
0.52
4.82
180.54
326
5.34
0.51
4.83
175.71
327
5.34
0.49
4.85
170.87
328
5.34
0.48
4.86
166.01
329
5.34
0.47
4.87
161.13
330
5.34
0.45
4.89
156.25
331
5.34
0.44
4.90
151.35
332
5.34
0.43
4.91
146.43
333
5.34
0.41
4.93
141.50
334
5.34
0.40
4.94
136.56
335
5.34
0.38
4.96
131.60
336
5.34
0.37
4.97
126.64
337
5.34
0.36
4.98
121.65
338
5.34
0.34
5.00
116.65
339
5.34
0.33
5.01
111.64
340
5.34
0.31
5.03
106.62
341
5.34
0.30
5.04
101.58
342
5.34
0.29
5.05
96.52
343
5.34
0.27
5.07
91.45
344
5.34
0.26
5.08
86.37
345
5.34
0.24
5.10
81.27
346
5.34
0.23
5.11
76.16
347
5.34
0.21
5.13
71.04
348
5.34
0.20
5.14
65.90
349
5.34
0.19
5.15
60.74
350
5.34
0.17
5.17
55.57
351
5.34
0.16
5.18
50.39
352
5.34
0.14
5.20
45.19
353
5.34
0.13
5.21
39.98
354
5.34
0.11
5.23
34.75
355
5.34
0.10
5.24
29.51
356
5.34
0.08
5.26
24.25
357
5.34
0.07
5.27
18.98
358
5.34
0.05
5.29
13.69
359
5.34
0.04
5.30
8.39
360
5.34
0.02
5.32
3.07
361
3.08
0.01
3.07
0.00
Totals
1,925.48
716.48
1,209.00

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