Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 8.44  
 

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
8.44
7.51
0.93
1,221.07
2
8.44
7.50
0.94
1,220.13
3
8.44
7.50
0.94
1,219.19
4
8.44
7.49
0.95
1,218.25
5
8.44
7.49
0.95
1,217.29
6
8.44
7.48
0.96
1,216.33
7
8.44
7.48
0.96
1,215.37
8
8.44
7.47
0.97
1,214.40
9
8.44
7.46
0.98
1,213.42
10
8.44
7.46
0.98
1,212.44
11
8.44
7.45
0.99
1,211.45
12
8.44
7.45
0.99
1,210.46
13
8.44
7.44
1.00
1,209.46
14
8.44
7.43
1.01
1,208.45
15
8.44
7.43
1.01
1,207.44
16
8.44
7.42
1.02
1,206.42
17
8.44
7.41
1.03
1,205.39
18
8.44
7.41
1.03
1,204.36
19
8.44
7.40
1.04
1,203.32
20
8.44
7.40
1.04
1,202.28
21
8.44
7.39
1.05
1,201.23
22
8.44
7.38
1.06
1,200.17
23
8.44
7.38
1.06
1,199.10
24
8.44
7.37
1.07
1,198.03
25
8.44
7.36
1.08
1,196.96
26
8.44
7.36
1.08
1,195.87
27
8.44
7.35
1.09
1,194.78
28
8.44
7.34
1.10
1,193.69
29
8.44
7.34
1.10
1,192.58
30
8.44
7.33
1.11
1,191.47
31
8.44
7.32
1.12
1,190.35
32
8.44
7.32
1.12
1,189.23
33
8.44
7.31
1.13
1,188.10
34
8.44
7.30
1.14
1,186.96
35
8.44
7.29
1.15
1,185.82
36
8.44
7.29
1.15
1,184.66
37
8.44
7.28
1.16
1,183.50
38
8.44
7.27
1.17
1,182.34
39
8.44
7.27
1.17
1,181.16
40
8.44
7.26
1.18
1,179.98
41
8.44
7.25
1.19
1,178.80
42
8.44
7.24
1.20
1,177.60
43
8.44
7.24
1.20
1,176.40
44
8.44
7.23
1.21
1,175.19
45
8.44
7.22
1.22
1,173.97
46
8.44
7.22
1.22
1,172.75
47
8.44
7.21
1.23
1,171.51
48
8.44
7.20
1.24
1,170.27
49
8.44
7.19
1.25
1,169.02
50
8.44
7.18
1.26
1,167.77
51
8.44
7.18
1.26
1,166.51
52
8.44
7.17
1.27
1,165.24
53
8.44
7.16
1.28
1,163.96
54
8.44
7.15
1.29
1,162.67
55
8.44
7.15
1.29
1,161.38
56
8.44
7.14
1.30
1,160.07
57
8.44
7.13
1.31
1,158.76
58
8.44
7.12
1.32
1,157.44
59
8.44
7.11
1.33
1,156.12
60
8.44
7.11
1.33
1,154.78
61
8.44
7.10
1.34
1,153.44
62
8.44
7.09
1.35
1,152.09
63
8.44
7.08
1.36
1,150.73
64
8.44
7.07
1.37
1,149.36
65
8.44
7.06
1.38
1,147.99
66
8.44
7.06
1.38
1,146.60
67
8.44
7.05
1.39
1,145.21
68
8.44
7.04
1.40
1,143.81
69
8.44
7.03
1.41
1,142.40
70
8.44
7.02
1.42
1,140.98
71
8.44
7.01
1.43
1,139.55
72
8.44
7.00
1.44
1,138.11
73
8.44
6.99
1.45
1,136.67
74
8.44
6.99
1.45
1,135.21
75
8.44
6.98
1.46
1,133.75
76
8.44
6.97
1.47
1,132.28
77
8.44
6.96
1.48
1,130.80
78
8.44
6.95
1.49
1,129.31
79
8.44
6.94
1.50
1,127.81
80
8.44
6.93
1.51
1,126.30
81
8.44
6.92
1.52
1,124.78
82
8.44
6.91
1.53
1,123.25
83
8.44
6.90
1.54
1,121.72
84
8.44
6.89
1.55
1,120.17
85
8.44
6.88
1.56
1,118.61
86
8.44
6.87
1.57
1,117.05
87
8.44
6.87
1.57
1,115.47
88
8.44
6.86
1.58
1,113.89
89
8.44
6.85
1.59
1,112.30
90
8.44
6.84
1.60
1,110.69
91
8.44
6.83
1.61
1,109.08
92
8.44
6.82
1.62
1,107.45
93
8.44
6.81
1.63
1,105.82
94
8.44
6.80
1.64
1,104.18
95
8.44
6.79
1.65
1,102.52
96
8.44
6.78
1.66
1,100.86
97
8.44
6.77
1.67
1,099.18
98
8.44
6.76
1.68
1,097.50
99
8.44
6.75
1.69
1,095.80
100
8.44
6.73
1.71
1,094.10
101
8.44
6.72
1.72
1,092.38
102
8.44
6.71
1.73
1,090.66
103
8.44
6.70
1.74
1,088.92
104
8.44
6.69
1.75
1,087.17
105
8.44
6.68
1.76
1,085.41
106
8.44
6.67
1.77
1,083.64
107
8.44
6.66
1.78
1,081.86
108
8.44
6.65
1.79
1,080.07
109
8.44
6.64
1.80
1,078.27
110
8.44
6.63
1.81
1,076.46
111
8.44
6.62
1.82
1,074.63
112
8.44
6.60
1.84
1,072.80
113
8.44
6.59
1.85
1,070.95
114
8.44
6.58
1.86
1,069.09
115
8.44
6.57
1.87
1,067.22
116
8.44
6.56
1.88
1,065.34
117
8.44
6.55
1.89
1,063.45
118
8.44
6.54
1.90
1,061.55
119
8.44
6.52
1.92
1,059.63
120
8.44
6.51
1.93
1,057.70
121
8.44
6.50
1.94
1,055.76
122
8.44
6.49
1.95
1,053.81
123
8.44
6.48
1.96
1,051.85
124
8.44
6.46
1.98
1,049.87
125
8.44
6.45
1.99
1,047.89
126
8.44
6.44
2.00
1,045.89
127
8.44
6.43
2.01
1,043.87
128
8.44
6.42
2.02
1,041.85
129
8.44
6.40
2.04
1,039.81
130
8.44
6.39
2.05
1,037.76
131
8.44
6.38
2.06
1,035.70
132
8.44
6.37
2.07
1,033.63
133
8.44
6.35
2.09
1,031.54
134
8.44
6.34
2.10
1,029.44
135
8.44
6.33
2.11
1,027.32
136
8.44
6.31
2.13
1,025.20
137
8.44
6.30
2.14
1,023.06
138
8.44
6.29
2.15
1,020.91
139
8.44
6.27
2.17
1,018.74
140
8.44
6.26
2.18
1,016.56
141
8.44
6.25
2.19
1,014.37
142
8.44
6.23
2.21
1,012.16
143
8.44
6.22
2.22
1,009.94
144
8.44
6.21
2.23
1,007.71
145
8.44
6.19
2.25
1,005.46
146
8.44
6.18
2.26
1,003.20
147
8.44
6.17
2.27
1,000.93
148
8.44
6.15
2.29
998.64
149
8.44
6.14
2.30
996.34
150
8.44
6.12
2.32
994.02
151
8.44
6.11
2.33
991.69
152
8.44
6.09
2.35
989.35
153
8.44
6.08
2.36
986.99
154
8.44
6.07
2.37
984.61
155
8.44
6.05
2.39
982.22
156
8.44
6.04
2.40
979.82
157
8.44
6.02
2.42
977.40
158
8.44
6.01
2.43
974.97
159
8.44
5.99
2.45
972.52
160
8.44
5.98
2.46
970.06
161
8.44
5.96
2.48
967.58
162
8.44
5.95
2.49
965.09
163
8.44
5.93
2.51
962.58
164
8.44
5.92
2.52
960.05
165
8.44
5.90
2.54
957.51
166
8.44
5.88
2.56
954.96
167
8.44
5.87
2.57
952.39
168
8.44
5.85
2.59
949.80
169
8.44
5.84
2.60
947.20
170
8.44
5.82
2.62
944.58
171
8.44
5.81
2.63
941.94
172
8.44
5.79
2.65
939.29
173
8.44
5.77
2.67
936.63
174
8.44
5.76
2.68
933.94
175
8.44
5.74
2.70
931.24
176
8.44
5.72
2.72
928.52
177
8.44
5.71
2.73
925.79
178
8.44
5.69
2.75
923.04
179
8.44
5.67
2.77
920.27
180
8.44
5.66
2.78
917.49
181
8.44
5.64
2.80
914.69
182
8.44
5.62
2.82
911.87
183
8.44
5.60
2.84
909.03
184
8.44
5.59
2.85
906.18
185
8.44
5.57
2.87
903.31
186
8.44
5.55
2.89
900.42
187
8.44
5.53
2.91
897.52
188
8.44
5.52
2.92
894.59
189
8.44
5.50
2.94
891.65
190
8.44
5.48
2.96
888.69
191
8.44
5.46
2.98
885.71
192
8.44
5.44
3.00
882.71
193
8.44
5.43
3.01
879.70
194
8.44
5.41
3.03
876.67
195
8.44
5.39
3.05
873.61
196
8.44
5.37
3.07
870.54
197
8.44
5.35
3.09
867.45
198
8.44
5.33
3.11
864.34
199
8.44
5.31
3.13
861.22
200
8.44
5.29
3.15
858.07
201
8.44
5.27
3.17
854.90
202
8.44
5.25
3.19
851.72
203
8.44
5.23
3.21
848.51
204
8.44
5.21
3.23
845.29
205
8.44
5.19
3.25
842.04
206
8.44
5.18
3.26
838.78
207
8.44
5.15
3.29
835.49
208
8.44
5.13
3.31
832.19
209
8.44
5.11
3.33
828.86
210
8.44
5.09
3.35
825.51
211
8.44
5.07
3.37
822.15
212
8.44
5.05
3.39
818.76
213
8.44
5.03
3.41
815.35
214
8.44
5.01
3.43
811.92
215
8.44
4.99
3.45
808.47
216
8.44
4.97
3.47
805.00
217
8.44
4.95
3.49
801.51
218
8.44
4.93
3.51
798.00
219
8.44
4.90
3.54
794.46
220
8.44
4.88
3.56
790.90
221
8.44
4.86
3.58
787.32
222
8.44
4.84
3.60
783.72
223
8.44
4.82
3.62
780.10
224
8.44
4.79
3.65
776.45
225
8.44
4.77
3.67
772.79
226
8.44
4.75
3.69
769.10
227
8.44
4.73
3.71
765.38
228
8.44
4.70
3.74
761.65
229
8.44
4.68
3.76
757.89
230
8.44
4.66
3.78
754.10
231
8.44
4.63
3.81
750.30
232
8.44
4.61
3.83
746.47
233
8.44
4.59
3.85
742.62
234
8.44
4.56
3.88
738.74
235
8.44
4.54
3.90
734.84
236
8.44
4.52
3.92
730.92
237
8.44
4.49
3.95
726.97
238
8.44
4.47
3.97
723.00
239
8.44
4.44
4.00
719.00
240
8.44
4.42
4.02
714.98
241
8.44
4.39
4.05
710.93
242
8.44
4.37
4.07
706.86
243
8.44
4.34
4.10
702.77
244
8.44
4.32
4.12
698.65
245
8.44
4.29
4.15
694.50
246
8.44
4.27
4.17
690.33
247
8.44
4.24
4.20
686.13
248
8.44
4.22
4.22
681.91
249
8.44
4.19
4.25
677.66
250
8.44
4.16
4.28
673.38
251
8.44
4.14
4.30
669.08
252
8.44
4.11
4.33
664.76
253
8.44
4.09
4.35
660.40
254
8.44
4.06
4.38
656.02
255
8.44
4.03
4.41
651.61
256
8.44
4.00
4.44
647.18
257
8.44
3.98
4.46
642.71
258
8.44
3.95
4.49
638.22
259
8.44
3.92
4.52
633.71
260
8.44
3.89
4.55
629.16
261
8.44
3.87
4.57
624.59
262
8.44
3.84
4.60
619.99
263
8.44
3.81
4.63
615.36
264
8.44
3.78
4.66
610.70
265
8.44
3.75
4.69
606.01
266
8.44
3.72
4.72
601.30
267
8.44
3.70
4.74
596.55
268
8.44
3.67
4.77
591.78
269
8.44
3.64
4.80
586.97
270
8.44
3.61
4.83
582.14
271
8.44
3.58
4.86
577.28
272
8.44
3.55
4.89
572.39
273
8.44
3.52
4.92
567.47
274
8.44
3.49
4.95
562.51
275
8.44
3.46
4.98
557.53
276
8.44
3.43
5.01
552.52
277
8.44
3.40
5.04
547.47
278
8.44
3.36
5.08
542.40
279
8.44
3.33
5.11
537.29
280
8.44
3.30
5.14
532.15
281
8.44
3.27
5.17
526.98
282
8.44
3.24
5.20
521.78
283
8.44
3.21
5.23
516.55
284
8.44
3.17
5.27
511.28
285
8.44
3.14
5.30
505.99
286
8.44
3.11
5.33
500.65
287
8.44
3.08
5.36
495.29
288
8.44
3.04
5.40
489.90
289
8.44
3.01
5.43
484.47
290
8.44
2.98
5.46
479.00
291
8.44
2.94
5.50
473.51
292
8.44
2.91
5.53
467.98
293
8.44
2.88
5.56
462.41
294
8.44
2.84
5.60
456.82
295
8.44
2.81
5.63
451.18
296
8.44
2.77
5.67
445.52
297
8.44
2.74
5.70
439.81
298
8.44
2.70
5.74
434.08
299
8.44
2.67
5.77
428.31
300
8.44
2.63
5.81
422.50
301
8.44
2.60
5.84
416.65
302
8.44
2.56
5.88
410.78
303
8.44
2.52
5.92
404.86
304
8.44
2.49
5.95
398.91
305
8.44
2.45
5.99
392.92
306
8.44
2.41
6.03
386.89
307
8.44
2.38
6.06
380.83
308
8.44
2.34
6.10
374.73
309
8.44
2.30
6.14
368.60
310
8.44
2.27
6.17
362.42
311
8.44
2.23
6.21
356.21
312
8.44
2.19
6.25
349.96
313
8.44
2.15
6.29
343.67
314
8.44
2.11
6.33
337.34
315
8.44
2.07
6.37
330.97
316
8.44
2.03
6.41
324.57
317
8.44
1.99
6.45
318.12
318
8.44
1.96
6.48
311.64
319
8.44
1.92
6.52
305.11
320
8.44
1.88
6.56
298.55
321
8.44
1.83
6.61
291.94
322
8.44
1.79
6.65
285.30
323
8.44
1.75
6.69
278.61
324
8.44
1.71
6.73
271.88
325
8.44
1.67
6.77
265.11
326
8.44
1.63
6.81
258.30
327
8.44
1.59
6.85
251.45
328
8.44
1.55
6.89
244.56
329
8.44
1.50
6.94
237.62
330
8.44
1.46
6.98
230.64
331
8.44
1.42
7.02
223.62
332
8.44
1.37
7.07
216.55
333
8.44
1.33
7.11
209.44
334
8.44
1.29
7.15
202.29
335
8.44
1.24
7.20
195.09
336
8.44
1.20
7.24
187.85
337
8.44
1.15
7.29
180.57
338
8.44
1.11
7.33
173.24
339
8.44
1.06
7.38
165.86
340
8.44
1.02
7.42
158.44
341
8.44
0.97
7.47
150.97
342
8.44
0.93
7.51
143.46
343
8.44
0.88
7.56
135.90
344
8.44
0.84
7.60
128.30
345
8.44
0.79
7.65
120.65
346
8.44
0.74
7.70
112.95
347
8.44
0.69
7.75
105.20
348
8.44
0.65
7.79
97.41
349
8.44
0.60
7.84
89.57
350
8.44
0.55
7.89
81.68
351
8.44
0.50
7.94
73.74
352
8.44
0.45
7.99
65.75
353
8.44
0.40
8.04
57.72
354
8.44
0.35
8.09
49.63
355
8.44
0.31
8.13
41.50
356
8.44
0.26
8.18
33.31
357
8.44
0.20
8.24
25.08
358
8.44
0.15
8.29
16.79
359
8.44
0.10
8.34
8.45
360
8.44
0.05
8.39
0.07
361
0.07
0.00
0.07
0.00
Totals
3,038.47
1,816.47
1,222.00

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