Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 9.18  
 

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
9.18
8.40
0.78
1,221.22
2
9.18
8.40
0.78
1,220.44
3
9.18
8.39
0.79
1,219.65
4
9.18
8.39
0.79
1,218.85
5
9.18
8.38
0.80
1,218.05
6
9.18
8.37
0.81
1,217.25
7
9.18
8.37
0.81
1,216.44
8
9.18
8.36
0.82
1,215.62
9
9.18
8.36
0.82
1,214.80
10
9.18
8.35
0.83
1,213.97
11
9.18
8.35
0.83
1,213.13
12
9.18
8.34
0.84
1,212.29
13
9.18
8.33
0.85
1,211.45
14
9.18
8.33
0.85
1,210.60
15
9.18
8.32
0.86
1,209.74
16
9.18
8.32
0.86
1,208.88
17
9.18
8.31
0.87
1,208.01
18
9.18
8.31
0.87
1,207.13
19
9.18
8.30
0.88
1,206.25
20
9.18
8.29
0.89
1,205.36
21
9.18
8.29
0.89
1,204.47
22
9.18
8.28
0.90
1,203.57
23
9.18
8.27
0.91
1,202.67
24
9.18
8.27
0.91
1,201.76
25
9.18
8.26
0.92
1,200.84
26
9.18
8.26
0.92
1,199.91
27
9.18
8.25
0.93
1,198.98
28
9.18
8.24
0.94
1,198.05
29
9.18
8.24
0.94
1,197.10
30
9.18
8.23
0.95
1,196.15
31
9.18
8.22
0.96
1,195.20
32
9.18
8.22
0.96
1,194.23
33
9.18
8.21
0.97
1,193.26
34
9.18
8.20
0.98
1,192.29
35
9.18
8.20
0.98
1,191.30
36
9.18
8.19
0.99
1,190.31
37
9.18
8.18
1.00
1,189.32
38
9.18
8.18
1.00
1,188.31
39
9.18
8.17
1.01
1,187.30
40
9.18
8.16
1.02
1,186.29
41
9.18
8.16
1.02
1,185.26
42
9.18
8.15
1.03
1,184.23
43
9.18
8.14
1.04
1,183.19
44
9.18
8.13
1.05
1,182.15
45
9.18
8.13
1.05
1,181.09
46
9.18
8.12
1.06
1,180.03
47
9.18
8.11
1.07
1,178.97
48
9.18
8.11
1.07
1,177.89
49
9.18
8.10
1.08
1,176.81
50
9.18
8.09
1.09
1,175.72
51
9.18
8.08
1.10
1,174.62
52
9.18
8.08
1.10
1,173.52
53
9.18
8.07
1.11
1,172.41
54
9.18
8.06
1.12
1,171.29
55
9.18
8.05
1.13
1,170.16
56
9.18
8.04
1.14
1,169.02
57
9.18
8.04
1.14
1,167.88
58
9.18
8.03
1.15
1,166.73
59
9.18
8.02
1.16
1,165.57
60
9.18
8.01
1.17
1,164.41
61
9.18
8.01
1.17
1,163.23
62
9.18
8.00
1.18
1,162.05
63
9.18
7.99
1.19
1,160.86
64
9.18
7.98
1.20
1,159.66
65
9.18
7.97
1.21
1,158.45
66
9.18
7.96
1.22
1,157.23
67
9.18
7.96
1.22
1,156.01
68
9.18
7.95
1.23
1,154.78
69
9.18
7.94
1.24
1,153.54
70
9.18
7.93
1.25
1,152.29
71
9.18
7.92
1.26
1,151.03
72
9.18
7.91
1.27
1,149.76
73
9.18
7.90
1.28
1,148.49
74
9.18
7.90
1.28
1,147.20
75
9.18
7.89
1.29
1,145.91
76
9.18
7.88
1.30
1,144.61
77
9.18
7.87
1.31
1,143.30
78
9.18
7.86
1.32
1,141.98
79
9.18
7.85
1.33
1,140.65
80
9.18
7.84
1.34
1,139.31
81
9.18
7.83
1.35
1,137.96
82
9.18
7.82
1.36
1,136.61
83
9.18
7.81
1.37
1,135.24
84
9.18
7.80
1.38
1,133.87
85
9.18
7.80
1.38
1,132.48
86
9.18
7.79
1.39
1,131.09
87
9.18
7.78
1.40
1,129.68
88
9.18
7.77
1.41
1,128.27
89
9.18
7.76
1.42
1,126.85
90
9.18
7.75
1.43
1,125.41
91
9.18
7.74
1.44
1,123.97
92
9.18
7.73
1.45
1,122.52
93
9.18
7.72
1.46
1,121.06
94
9.18
7.71
1.47
1,119.58
95
9.18
7.70
1.48
1,118.10
96
9.18
7.69
1.49
1,116.61
97
9.18
7.68
1.50
1,115.10
98
9.18
7.67
1.51
1,113.59
99
9.18
7.66
1.52
1,112.07
100
9.18
7.65
1.53
1,110.53
101
9.18
7.63
1.55
1,108.99
102
9.18
7.62
1.56
1,107.43
103
9.18
7.61
1.57
1,105.87
104
9.18
7.60
1.58
1,104.29
105
9.18
7.59
1.59
1,102.70
106
9.18
7.58
1.60
1,101.10
107
9.18
7.57
1.61
1,099.49
108
9.18
7.56
1.62
1,097.87
109
9.18
7.55
1.63
1,096.24
110
9.18
7.54
1.64
1,094.59
111
9.18
7.53
1.65
1,092.94
112
9.18
7.51
1.67
1,091.27
113
9.18
7.50
1.68
1,089.60
114
9.18
7.49
1.69
1,087.91
115
9.18
7.48
1.70
1,086.21
116
9.18
7.47
1.71
1,084.49
117
9.18
7.46
1.72
1,082.77
118
9.18
7.44
1.74
1,081.03
119
9.18
7.43
1.75
1,079.29
120
9.18
7.42
1.76
1,077.53
121
9.18
7.41
1.77
1,075.75
122
9.18
7.40
1.78
1,073.97
123
9.18
7.38
1.80
1,072.17
124
9.18
7.37
1.81
1,070.37
125
9.18
7.36
1.82
1,068.54
126
9.18
7.35
1.83
1,066.71
127
9.18
7.33
1.85
1,064.86
128
9.18
7.32
1.86
1,063.00
129
9.18
7.31
1.87
1,061.13
130
9.18
7.30
1.88
1,059.25
131
9.18
7.28
1.90
1,057.35
132
9.18
7.27
1.91
1,055.44
133
9.18
7.26
1.92
1,053.52
134
9.18
7.24
1.94
1,051.58
135
9.18
7.23
1.95
1,049.63
136
9.18
7.22
1.96
1,047.66
137
9.18
7.20
1.98
1,045.69
138
9.18
7.19
1.99
1,043.70
139
9.18
7.18
2.00
1,041.69
140
9.18
7.16
2.02
1,039.67
141
9.18
7.15
2.03
1,037.64
142
9.18
7.13
2.05
1,035.59
143
9.18
7.12
2.06
1,033.53
144
9.18
7.11
2.07
1,031.46
145
9.18
7.09
2.09
1,029.37
146
9.18
7.08
2.10
1,027.27
147
9.18
7.06
2.12
1,025.15
148
9.18
7.05
2.13
1,023.02
149
9.18
7.03
2.15
1,020.87
150
9.18
7.02
2.16
1,018.71
151
9.18
7.00
2.18
1,016.53
152
9.18
6.99
2.19
1,014.34
153
9.18
6.97
2.21
1,012.14
154
9.18
6.96
2.22
1,009.91
155
9.18
6.94
2.24
1,007.68
156
9.18
6.93
2.25
1,005.43
157
9.18
6.91
2.27
1,003.16
158
9.18
6.90
2.28
1,000.87
159
9.18
6.88
2.30
998.58
160
9.18
6.87
2.31
996.26
161
9.18
6.85
2.33
993.93
162
9.18
6.83
2.35
991.58
163
9.18
6.82
2.36
989.22
164
9.18
6.80
2.38
986.84
165
9.18
6.78
2.40
984.45
166
9.18
6.77
2.41
982.03
167
9.18
6.75
2.43
979.61
168
9.18
6.73
2.45
977.16
169
9.18
6.72
2.46
974.70
170
9.18
6.70
2.48
972.22
171
9.18
6.68
2.50
969.72
172
9.18
6.67
2.51
967.21
173
9.18
6.65
2.53
964.68
174
9.18
6.63
2.55
962.13
175
9.18
6.61
2.57
959.57
176
9.18
6.60
2.58
956.98
177
9.18
6.58
2.60
954.38
178
9.18
6.56
2.62
951.76
179
9.18
6.54
2.64
949.13
180
9.18
6.53
2.65
946.47
181
9.18
6.51
2.67
943.80
182
9.18
6.49
2.69
941.11
183
9.18
6.47
2.71
938.40
184
9.18
6.45
2.73
935.67
185
9.18
6.43
2.75
932.92
186
9.18
6.41
2.77
930.16
187
9.18
6.39
2.79
927.37
188
9.18
6.38
2.80
924.57
189
9.18
6.36
2.82
921.74
190
9.18
6.34
2.84
918.90
191
9.18
6.32
2.86
916.04
192
9.18
6.30
2.88
913.16
193
9.18
6.28
2.90
910.25
194
9.18
6.26
2.92
907.33
195
9.18
6.24
2.94
904.39
196
9.18
6.22
2.96
901.43
197
9.18
6.20
2.98
898.44
198
9.18
6.18
3.00
895.44
199
9.18
6.16
3.02
892.42
200
9.18
6.14
3.04
889.37
201
9.18
6.11
3.07
886.31
202
9.18
6.09
3.09
883.22
203
9.18
6.07
3.11
880.11
204
9.18
6.05
3.13
876.98
205
9.18
6.03
3.15
873.83
206
9.18
6.01
3.17
870.66
207
9.18
5.99
3.19
867.47
208
9.18
5.96
3.22
864.25
209
9.18
5.94
3.24
861.01
210
9.18
5.92
3.26
857.75
211
9.18
5.90
3.28
854.47
212
9.18
5.87
3.31
851.16
213
9.18
5.85
3.33
847.83
214
9.18
5.83
3.35
844.48
215
9.18
5.81
3.37
841.11
216
9.18
5.78
3.40
837.71
217
9.18
5.76
3.42
834.29
218
9.18
5.74
3.44
830.85
219
9.18
5.71
3.47
827.38
220
9.18
5.69
3.49
823.89
221
9.18
5.66
3.52
820.37
222
9.18
5.64
3.54
816.83
223
9.18
5.62
3.56
813.27
224
9.18
5.59
3.59
809.68
225
9.18
5.57
3.61
806.07
226
9.18
5.54
3.64
802.43
227
9.18
5.52
3.66
798.76
228
9.18
5.49
3.69
795.08
229
9.18
5.47
3.71
791.36
230
9.18
5.44
3.74
787.62
231
9.18
5.41
3.77
783.86
232
9.18
5.39
3.79
780.07
233
9.18
5.36
3.82
776.25
234
9.18
5.34
3.84
772.41
235
9.18
5.31
3.87
768.54
236
9.18
5.28
3.90
764.64
237
9.18
5.26
3.92
760.72
238
9.18
5.23
3.95
756.77
239
9.18
5.20
3.98
752.79
240
9.18
5.18
4.00
748.78
241
9.18
5.15
4.03
744.75
242
9.18
5.12
4.06
740.69
243
9.18
5.09
4.09
736.60
244
9.18
5.06
4.12
732.49
245
9.18
5.04
4.14
728.34
246
9.18
5.01
4.17
724.17
247
9.18
4.98
4.20
719.97
248
9.18
4.95
4.23
715.74
249
9.18
4.92
4.26
711.48
250
9.18
4.89
4.29
707.19
251
9.18
4.86
4.32
702.87
252
9.18
4.83
4.35
698.53
253
9.18
4.80
4.38
694.15
254
9.18
4.77
4.41
689.74
255
9.18
4.74
4.44
685.30
256
9.18
4.71
4.47
680.84
257
9.18
4.68
4.50
676.34
258
9.18
4.65
4.53
671.81
259
9.18
4.62
4.56
667.24
260
9.18
4.59
4.59
662.65
261
9.18
4.56
4.62
658.03
262
9.18
4.52
4.66
653.37
263
9.18
4.49
4.69
648.68
264
9.18
4.46
4.72
643.96
265
9.18
4.43
4.75
639.21
266
9.18
4.39
4.79
634.42
267
9.18
4.36
4.82
629.61
268
9.18
4.33
4.85
624.76
269
9.18
4.30
4.88
619.87
270
9.18
4.26
4.92
614.95
271
9.18
4.23
4.95
610.00
272
9.18
4.19
4.99
605.01
273
9.18
4.16
5.02
599.99
274
9.18
4.12
5.06
594.94
275
9.18
4.09
5.09
589.85
276
9.18
4.06
5.12
584.72
277
9.18
4.02
5.16
579.56
278
9.18
3.98
5.20
574.37
279
9.18
3.95
5.23
569.14
280
9.18
3.91
5.27
563.87
281
9.18
3.88
5.30
558.57
282
9.18
3.84
5.34
553.23
283
9.18
3.80
5.38
547.85
284
9.18
3.77
5.41
542.44
285
9.18
3.73
5.45
536.99
286
9.18
3.69
5.49
531.50
287
9.18
3.65
5.53
525.97
288
9.18
3.62
5.56
520.41
289
9.18
3.58
5.60
514.80
290
9.18
3.54
5.64
509.16
291
9.18
3.50
5.68
503.48
292
9.18
3.46
5.72
497.77
293
9.18
3.42
5.76
492.01
294
9.18
3.38
5.80
486.21
295
9.18
3.34
5.84
480.37
296
9.18
3.30
5.88
474.50
297
9.18
3.26
5.92
468.58
298
9.18
3.22
5.96
462.62
299
9.18
3.18
6.00
456.62
300
9.18
3.14
6.04
450.58
301
9.18
3.10
6.08
444.50
302
9.18
3.06
6.12
438.37
303
9.18
3.01
6.17
432.21
304
9.18
2.97
6.21
426.00
305
9.18
2.93
6.25
419.75
306
9.18
2.89
6.29
413.45
307
9.18
2.84
6.34
407.12
308
9.18
2.80
6.38
400.73
309
9.18
2.76
6.42
394.31
310
9.18
2.71
6.47
387.84
311
9.18
2.67
6.51
381.33
312
9.18
2.62
6.56
374.77
313
9.18
2.58
6.60
368.16
314
9.18
2.53
6.65
361.52
315
9.18
2.49
6.69
354.82
316
9.18
2.44
6.74
348.08
317
9.18
2.39
6.79
341.29
318
9.18
2.35
6.83
334.46
319
9.18
2.30
6.88
327.58
320
9.18
2.25
6.93
320.65
321
9.18
2.20
6.98
313.68
322
9.18
2.16
7.02
306.65
323
9.18
2.11
7.07
299.58
324
9.18
2.06
7.12
292.46
325
9.18
2.01
7.17
285.29
326
9.18
1.96
7.22
278.07
327
9.18
1.91
7.27
270.80
328
9.18
1.86
7.32
263.49
329
9.18
1.81
7.37
256.12
330
9.18
1.76
7.42
248.70
331
9.18
1.71
7.47
241.23
332
9.18
1.66
7.52
233.71
333
9.18
1.61
7.57
226.13
334
9.18
1.55
7.63
218.51
335
9.18
1.50
7.68
210.83
336
9.18
1.45
7.73
203.10
337
9.18
1.40
7.78
195.32
338
9.18
1.34
7.84
187.48
339
9.18
1.29
7.89
179.59
340
9.18
1.23
7.95
171.64
341
9.18
1.18
8.00
163.64
342
9.18
1.13
8.05
155.59
343
9.18
1.07
8.11
147.48
344
9.18
1.01
8.17
139.31
345
9.18
0.96
8.22
131.09
346
9.18
0.90
8.28
122.81
347
9.18
0.84
8.34
114.47
348
9.18
0.79
8.39
106.08
349
9.18
0.73
8.45
97.63
350
9.18
0.67
8.51
89.12
351
9.18
0.61
8.57
80.55
352
9.18
0.55
8.63
71.93
353
9.18
0.49
8.69
63.24
354
9.18
0.43
8.75
54.50
355
9.18
0.37
8.81
45.69
356
9.18
0.31
8.87
36.83
357
9.18
0.25
8.93
27.90
358
9.18
0.19
8.99
18.91
359
9.18
0.13
9.05
9.86
360
9.18
0.07
9.11
0.75
361
0.75
0.01
0.75
0.00
Totals
3,305.55
2,083.55
1,222.00

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