Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 6.13  
 

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
6.13
4.53
1.60
1,207.40
2
6.13
4.53
1.60
1,205.80
3
6.13
4.52
1.61
1,204.19
4
6.13
4.52
1.61
1,202.58
5
6.13
4.51
1.62
1,200.96
6
6.13
4.50
1.63
1,199.33
7
6.13
4.50
1.63
1,197.70
8
6.13
4.49
1.64
1,196.06
9
6.13
4.49
1.64
1,194.42
10
6.13
4.48
1.65
1,192.77
11
6.13
4.47
1.66
1,191.11
12
6.13
4.47
1.66
1,189.44
13
6.13
4.46
1.67
1,187.78
14
6.13
4.45
1.68
1,186.10
15
6.13
4.45
1.68
1,184.42
16
6.13
4.44
1.69
1,182.73
17
6.13
4.44
1.69
1,181.03
18
6.13
4.43
1.70
1,179.33
19
6.13
4.42
1.71
1,177.63
20
6.13
4.42
1.71
1,175.91
21
6.13
4.41
1.72
1,174.19
22
6.13
4.40
1.73
1,172.46
23
6.13
4.40
1.73
1,170.73
24
6.13
4.39
1.74
1,168.99
25
6.13
4.38
1.75
1,167.25
26
6.13
4.38
1.75
1,165.49
27
6.13
4.37
1.76
1,163.73
28
6.13
4.36
1.77
1,161.97
29
6.13
4.36
1.77
1,160.19
30
6.13
4.35
1.78
1,158.42
31
6.13
4.34
1.79
1,156.63
32
6.13
4.34
1.79
1,154.84
33
6.13
4.33
1.80
1,153.04
34
6.13
4.32
1.81
1,151.23
35
6.13
4.32
1.81
1,149.42
36
6.13
4.31
1.82
1,147.60
37
6.13
4.30
1.83
1,145.77
38
6.13
4.30
1.83
1,143.94
39
6.13
4.29
1.84
1,142.10
40
6.13
4.28
1.85
1,140.25
41
6.13
4.28
1.85
1,138.40
42
6.13
4.27
1.86
1,136.54
43
6.13
4.26
1.87
1,134.67
44
6.13
4.26
1.87
1,132.79
45
6.13
4.25
1.88
1,130.91
46
6.13
4.24
1.89
1,129.02
47
6.13
4.23
1.90
1,127.13
48
6.13
4.23
1.90
1,125.22
49
6.13
4.22
1.91
1,123.31
50
6.13
4.21
1.92
1,121.39
51
6.13
4.21
1.92
1,119.47
52
6.13
4.20
1.93
1,117.54
53
6.13
4.19
1.94
1,115.60
54
6.13
4.18
1.95
1,113.65
55
6.13
4.18
1.95
1,111.70
56
6.13
4.17
1.96
1,109.74
57
6.13
4.16
1.97
1,107.77
58
6.13
4.15
1.98
1,105.79
59
6.13
4.15
1.98
1,103.81
60
6.13
4.14
1.99
1,101.82
61
6.13
4.13
2.00
1,099.82
62
6.13
4.12
2.01
1,097.82
63
6.13
4.12
2.01
1,095.80
64
6.13
4.11
2.02
1,093.78
65
6.13
4.10
2.03
1,091.75
66
6.13
4.09
2.04
1,089.72
67
6.13
4.09
2.04
1,087.67
68
6.13
4.08
2.05
1,085.62
69
6.13
4.07
2.06
1,083.56
70
6.13
4.06
2.07
1,081.50
71
6.13
4.06
2.07
1,079.42
72
6.13
4.05
2.08
1,077.34
73
6.13
4.04
2.09
1,075.25
74
6.13
4.03
2.10
1,073.15
75
6.13
4.02
2.11
1,071.05
76
6.13
4.02
2.11
1,068.93
77
6.13
4.01
2.12
1,066.81
78
6.13
4.00
2.13
1,064.68
79
6.13
3.99
2.14
1,062.54
80
6.13
3.98
2.15
1,060.40
81
6.13
3.98
2.15
1,058.25
82
6.13
3.97
2.16
1,056.08
83
6.13
3.96
2.17
1,053.91
84
6.13
3.95
2.18
1,051.74
85
6.13
3.94
2.19
1,049.55
86
6.13
3.94
2.19
1,047.36
87
6.13
3.93
2.20
1,045.15
88
6.13
3.92
2.21
1,042.94
89
6.13
3.91
2.22
1,040.72
90
6.13
3.90
2.23
1,038.50
91
6.13
3.89
2.24
1,036.26
92
6.13
3.89
2.24
1,034.02
93
6.13
3.88
2.25
1,031.76
94
6.13
3.87
2.26
1,029.50
95
6.13
3.86
2.27
1,027.23
96
6.13
3.85
2.28
1,024.96
97
6.13
3.84
2.29
1,022.67
98
6.13
3.84
2.29
1,020.38
99
6.13
3.83
2.30
1,018.07
100
6.13
3.82
2.31
1,015.76
101
6.13
3.81
2.32
1,013.44
102
6.13
3.80
2.33
1,011.11
103
6.13
3.79
2.34
1,008.77
104
6.13
3.78
2.35
1,006.42
105
6.13
3.77
2.36
1,004.07
106
6.13
3.77
2.36
1,001.70
107
6.13
3.76
2.37
999.33
108
6.13
3.75
2.38
996.95
109
6.13
3.74
2.39
994.56
110
6.13
3.73
2.40
992.15
111
6.13
3.72
2.41
989.75
112
6.13
3.71
2.42
987.33
113
6.13
3.70
2.43
984.90
114
6.13
3.69
2.44
982.46
115
6.13
3.68
2.45
980.02
116
6.13
3.68
2.45
977.56
117
6.13
3.67
2.46
975.10
118
6.13
3.66
2.47
972.62
119
6.13
3.65
2.48
970.14
120
6.13
3.64
2.49
967.65
121
6.13
3.63
2.50
965.15
122
6.13
3.62
2.51
962.64
123
6.13
3.61
2.52
960.12
124
6.13
3.60
2.53
957.59
125
6.13
3.59
2.54
955.05
126
6.13
3.58
2.55
952.50
127
6.13
3.57
2.56
949.94
128
6.13
3.56
2.57
947.37
129
6.13
3.55
2.58
944.80
130
6.13
3.54
2.59
942.21
131
6.13
3.53
2.60
939.61
132
6.13
3.52
2.61
937.01
133
6.13
3.51
2.62
934.39
134
6.13
3.50
2.63
931.77
135
6.13
3.49
2.64
929.13
136
6.13
3.48
2.65
926.48
137
6.13
3.47
2.66
923.83
138
6.13
3.46
2.67
921.16
139
6.13
3.45
2.68
918.49
140
6.13
3.44
2.69
915.80
141
6.13
3.43
2.70
913.11
142
6.13
3.42
2.71
910.40
143
6.13
3.41
2.72
907.68
144
6.13
3.40
2.73
904.96
145
6.13
3.39
2.74
902.22
146
6.13
3.38
2.75
899.47
147
6.13
3.37
2.76
896.72
148
6.13
3.36
2.77
893.95
149
6.13
3.35
2.78
891.17
150
6.13
3.34
2.79
888.38
151
6.13
3.33
2.80
885.59
152
6.13
3.32
2.81
882.78
153
6.13
3.31
2.82
879.96
154
6.13
3.30
2.83
877.13
155
6.13
3.29
2.84
874.29
156
6.13
3.28
2.85
871.43
157
6.13
3.27
2.86
868.57
158
6.13
3.26
2.87
865.70
159
6.13
3.25
2.88
862.82
160
6.13
3.24
2.89
859.92
161
6.13
3.22
2.91
857.02
162
6.13
3.21
2.92
854.10
163
6.13
3.20
2.93
851.17
164
6.13
3.19
2.94
848.23
165
6.13
3.18
2.95
845.29
166
6.13
3.17
2.96
842.33
167
6.13
3.16
2.97
839.35
168
6.13
3.15
2.98
836.37
169
6.13
3.14
2.99
833.38
170
6.13
3.13
3.00
830.37
171
6.13
3.11
3.02
827.36
172
6.13
3.10
3.03
824.33
173
6.13
3.09
3.04
821.29
174
6.13
3.08
3.05
818.24
175
6.13
3.07
3.06
815.18
176
6.13
3.06
3.07
812.11
177
6.13
3.05
3.08
809.02
178
6.13
3.03
3.10
805.93
179
6.13
3.02
3.11
802.82
180
6.13
3.01
3.12
799.70
181
6.13
3.00
3.13
796.57
182
6.13
2.99
3.14
793.42
183
6.13
2.98
3.15
790.27
184
6.13
2.96
3.17
787.10
185
6.13
2.95
3.18
783.92
186
6.13
2.94
3.19
780.73
187
6.13
2.93
3.20
777.53
188
6.13
2.92
3.21
774.32
189
6.13
2.90
3.23
771.09
190
6.13
2.89
3.24
767.85
191
6.13
2.88
3.25
764.60
192
6.13
2.87
3.26
761.34
193
6.13
2.86
3.27
758.06
194
6.13
2.84
3.29
754.78
195
6.13
2.83
3.30
751.48
196
6.13
2.82
3.31
748.17
197
6.13
2.81
3.32
744.84
198
6.13
2.79
3.34
741.50
199
6.13
2.78
3.35
738.16
200
6.13
2.77
3.36
734.79
201
6.13
2.76
3.37
731.42
202
6.13
2.74
3.39
728.03
203
6.13
2.73
3.40
724.63
204
6.13
2.72
3.41
721.22
205
6.13
2.70
3.43
717.79
206
6.13
2.69
3.44
714.36
207
6.13
2.68
3.45
710.90
208
6.13
2.67
3.46
707.44
209
6.13
2.65
3.48
703.96
210
6.13
2.64
3.49
700.47
211
6.13
2.63
3.50
696.97
212
6.13
2.61
3.52
693.45
213
6.13
2.60
3.53
689.92
214
6.13
2.59
3.54
686.38
215
6.13
2.57
3.56
682.83
216
6.13
2.56
3.57
679.26
217
6.13
2.55
3.58
675.67
218
6.13
2.53
3.60
672.08
219
6.13
2.52
3.61
668.47
220
6.13
2.51
3.62
664.84
221
6.13
2.49
3.64
661.21
222
6.13
2.48
3.65
657.56
223
6.13
2.47
3.66
653.89
224
6.13
2.45
3.68
650.21
225
6.13
2.44
3.69
646.52
226
6.13
2.42
3.71
642.82
227
6.13
2.41
3.72
639.10
228
6.13
2.40
3.73
635.36
229
6.13
2.38
3.75
631.62
230
6.13
2.37
3.76
627.86
231
6.13
2.35
3.78
624.08
232
6.13
2.34
3.79
620.29
233
6.13
2.33
3.80
616.49
234
6.13
2.31
3.82
612.67
235
6.13
2.30
3.83
608.84
236
6.13
2.28
3.85
604.99
237
6.13
2.27
3.86
601.13
238
6.13
2.25
3.88
597.25
239
6.13
2.24
3.89
593.36
240
6.13
2.23
3.90
589.46
241
6.13
2.21
3.92
585.54
242
6.13
2.20
3.93
581.60
243
6.13
2.18
3.95
577.65
244
6.13
2.17
3.96
573.69
245
6.13
2.15
3.98
569.71
246
6.13
2.14
3.99
565.72
247
6.13
2.12
4.01
561.71
248
6.13
2.11
4.02
557.69
249
6.13
2.09
4.04
553.65
250
6.13
2.08
4.05
549.59
251
6.13
2.06
4.07
545.52
252
6.13
2.05
4.08
541.44
253
6.13
2.03
4.10
537.34
254
6.13
2.02
4.11
533.23
255
6.13
2.00
4.13
529.09
256
6.13
1.98
4.15
524.95
257
6.13
1.97
4.16
520.79
258
6.13
1.95
4.18
516.61
259
6.13
1.94
4.19
512.42
260
6.13
1.92
4.21
508.21
261
6.13
1.91
4.22
503.98
262
6.13
1.89
4.24
499.74
263
6.13
1.87
4.26
495.49
264
6.13
1.86
4.27
491.22
265
6.13
1.84
4.29
486.93
266
6.13
1.83
4.30
482.63
267
6.13
1.81
4.32
478.30
268
6.13
1.79
4.34
473.97
269
6.13
1.78
4.35
469.62
270
6.13
1.76
4.37
465.25
271
6.13
1.74
4.39
460.86
272
6.13
1.73
4.40
456.46
273
6.13
1.71
4.42
452.04
274
6.13
1.70
4.43
447.61
275
6.13
1.68
4.45
443.16
276
6.13
1.66
4.47
438.69
277
6.13
1.65
4.48
434.20
278
6.13
1.63
4.50
429.70
279
6.13
1.61
4.52
425.18
280
6.13
1.59
4.54
420.65
281
6.13
1.58
4.55
416.09
282
6.13
1.56
4.57
411.52
283
6.13
1.54
4.59
406.94
284
6.13
1.53
4.60
402.33
285
6.13
1.51
4.62
397.71
286
6.13
1.49
4.64
393.07
287
6.13
1.47
4.66
388.42
288
6.13
1.46
4.67
383.74
289
6.13
1.44
4.69
379.05
290
6.13
1.42
4.71
374.34
291
6.13
1.40
4.73
369.62
292
6.13
1.39
4.74
364.87
293
6.13
1.37
4.76
360.11
294
6.13
1.35
4.78
355.33
295
6.13
1.33
4.80
350.54
296
6.13
1.31
4.82
345.72
297
6.13
1.30
4.83
340.89
298
6.13
1.28
4.85
336.03
299
6.13
1.26
4.87
331.17
300
6.13
1.24
4.89
326.28
301
6.13
1.22
4.91
321.37
302
6.13
1.21
4.92
316.45
303
6.13
1.19
4.94
311.50
304
6.13
1.17
4.96
306.54
305
6.13
1.15
4.98
301.56
306
6.13
1.13
5.00
296.56
307
6.13
1.11
5.02
291.54
308
6.13
1.09
5.04
286.51
309
6.13
1.07
5.06
281.45
310
6.13
1.06
5.07
276.38
311
6.13
1.04
5.09
271.28
312
6.13
1.02
5.11
266.17
313
6.13
1.00
5.13
261.04
314
6.13
0.98
5.15
255.89
315
6.13
0.96
5.17
250.72
316
6.13
0.94
5.19
245.53
317
6.13
0.92
5.21
240.32
318
6.13
0.90
5.23
235.09
319
6.13
0.88
5.25
229.84
320
6.13
0.86
5.27
224.57
321
6.13
0.84
5.29
219.28
322
6.13
0.82
5.31
213.98
323
6.13
0.80
5.33
208.65
324
6.13
0.78
5.35
203.30
325
6.13
0.76
5.37
197.93
326
6.13
0.74
5.39
192.55
327
6.13
0.72
5.41
187.14
328
6.13
0.70
5.43
181.71
329
6.13
0.68
5.45
176.26
330
6.13
0.66
5.47
170.79
331
6.13
0.64
5.49
165.30
332
6.13
0.62
5.51
159.79
333
6.13
0.60
5.53
154.26
334
6.13
0.58
5.55
148.71
335
6.13
0.56
5.57
143.14
336
6.13
0.54
5.59
137.54
337
6.13
0.52
5.61
131.93
338
6.13
0.49
5.64
126.30
339
6.13
0.47
5.66
120.64
340
6.13
0.45
5.68
114.96
341
6.13
0.43
5.70
109.26
342
6.13
0.41
5.72
103.54
343
6.13
0.39
5.74
97.80
344
6.13
0.37
5.76
92.04
345
6.13
0.35
5.78
86.25
346
6.13
0.32
5.81
80.45
347
6.13
0.30
5.83
74.62
348
6.13
0.28
5.85
68.77
349
6.13
0.26
5.87
62.89
350
6.13
0.24
5.89
57.00
351
6.13
0.21
5.92
51.08
352
6.13
0.19
5.94
45.15
353
6.13
0.17
5.96
39.19
354
6.13
0.15
5.98
33.20
355
6.13
0.12
6.01
27.20
356
6.13
0.10
6.03
21.17
357
6.13
0.08
6.05
15.12
358
6.13
0.06
6.07
9.04
359
6.13
0.03
6.10
2.95
360
2.96
0.01
2.95
0.00
Totals
2,203.63
994.63
1,209.00

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