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
8.66
0.74
1,221.26
2
9.40
8.65
0.75
1,220.51
3
9.40
8.65
0.75
1,219.75
4
9.40
8.64
0.76
1,218.99
5
9.40
8.63
0.77
1,218.23
6
9.40
8.63
0.77
1,217.46
7
9.40
8.62
0.78
1,216.68
8
9.40
8.62
0.78
1,215.90
9
9.40
8.61
0.79
1,215.11
10
9.40
8.61
0.79
1,214.32
11
9.40
8.60
0.80
1,213.52
12
9.40
8.60
0.80
1,212.71
13
9.40
8.59
0.81
1,211.90
14
9.40
8.58
0.82
1,211.09
15
9.40
8.58
0.82
1,210.27
16
9.40
8.57
0.83
1,209.44
17
9.40
8.57
0.83
1,208.61
18
9.40
8.56
0.84
1,207.77
19
9.40
8.56
0.84
1,206.92
20
9.40
8.55
0.85
1,206.07
21
9.40
8.54
0.86
1,205.21
22
9.40
8.54
0.86
1,204.35
23
9.40
8.53
0.87
1,203.48
24
9.40
8.52
0.88
1,202.61
25
9.40
8.52
0.88
1,201.73
26
9.40
8.51
0.89
1,200.84
27
9.40
8.51
0.89
1,199.94
28
9.40
8.50
0.90
1,199.04
29
9.40
8.49
0.91
1,198.14
30
9.40
8.49
0.91
1,197.22
31
9.40
8.48
0.92
1,196.30
32
9.40
8.47
0.93
1,195.38
33
9.40
8.47
0.93
1,194.44
34
9.40
8.46
0.94
1,193.50
35
9.40
8.45
0.95
1,192.56
36
9.40
8.45
0.95
1,191.61
37
9.40
8.44
0.96
1,190.65
38
9.40
8.43
0.97
1,189.68
39
9.40
8.43
0.97
1,188.71
40
9.40
8.42
0.98
1,187.73
41
9.40
8.41
0.99
1,186.74
42
9.40
8.41
0.99
1,185.75
43
9.40
8.40
1.00
1,184.75
44
9.40
8.39
1.01
1,183.74
45
9.40
8.38
1.02
1,182.72
46
9.40
8.38
1.02
1,181.70
47
9.40
8.37
1.03
1,180.67
48
9.40
8.36
1.04
1,179.63
49
9.40
8.36
1.04
1,178.59
50
9.40
8.35
1.05
1,177.54
51
9.40
8.34
1.06
1,176.48
52
9.40
8.33
1.07
1,175.41
53
9.40
8.33
1.07
1,174.34
54
9.40
8.32
1.08
1,173.26
55
9.40
8.31
1.09
1,172.17
56
9.40
8.30
1.10
1,171.07
57
9.40
8.30
1.10
1,169.96
58
9.40
8.29
1.11
1,168.85
59
9.40
8.28
1.12
1,167.73
60
9.40
8.27
1.13
1,166.60
61
9.40
8.26
1.14
1,165.47
62
9.40
8.26
1.14
1,164.32
63
9.40
8.25
1.15
1,163.17
64
9.40
8.24
1.16
1,162.01
65
9.40
8.23
1.17
1,160.84
66
9.40
8.22
1.18
1,159.66
67
9.40
8.21
1.19
1,158.48
68
9.40
8.21
1.19
1,157.28
69
9.40
8.20
1.20
1,156.08
70
9.40
8.19
1.21
1,154.87
71
9.40
8.18
1.22
1,153.65
72
9.40
8.17
1.23
1,152.42
73
9.40
8.16
1.24
1,151.18
74
9.40
8.15
1.25
1,149.94
75
9.40
8.15
1.25
1,148.68
76
9.40
8.14
1.26
1,147.42
77
9.40
8.13
1.27
1,146.15
78
9.40
8.12
1.28
1,144.86
79
9.40
8.11
1.29
1,143.57
80
9.40
8.10
1.30
1,142.27
81
9.40
8.09
1.31
1,140.97
82
9.40
8.08
1.32
1,139.65
83
9.40
8.07
1.33
1,138.32
84
9.40
8.06
1.34
1,136.98
85
9.40
8.05
1.35
1,135.64
86
9.40
8.04
1.36
1,134.28
87
9.40
8.03
1.37
1,132.92
88
9.40
8.02
1.38
1,131.54
89
9.40
8.02
1.38
1,130.16
90
9.40
8.01
1.39
1,128.76
91
9.40
8.00
1.40
1,127.36
92
9.40
7.99
1.41
1,125.94
93
9.40
7.98
1.42
1,124.52
94
9.40
7.97
1.43
1,123.08
95
9.40
7.96
1.44
1,121.64
96
9.40
7.94
1.46
1,120.18
97
9.40
7.93
1.47
1,118.72
98
9.40
7.92
1.48
1,117.24
99
9.40
7.91
1.49
1,115.75
100
9.40
7.90
1.50
1,114.26
101
9.40
7.89
1.51
1,112.75
102
9.40
7.88
1.52
1,111.23
103
9.40
7.87
1.53
1,109.70
104
9.40
7.86
1.54
1,108.16
105
9.40
7.85
1.55
1,106.61
106
9.40
7.84
1.56
1,105.05
107
9.40
7.83
1.57
1,103.48
108
9.40
7.82
1.58
1,101.90
109
9.40
7.81
1.59
1,100.30
110
9.40
7.79
1.61
1,098.69
111
9.40
7.78
1.62
1,097.08
112
9.40
7.77
1.63
1,095.45
113
9.40
7.76
1.64
1,093.81
114
9.40
7.75
1.65
1,092.16
115
9.40
7.74
1.66
1,090.49
116
9.40
7.72
1.68
1,088.82
117
9.40
7.71
1.69
1,087.13
118
9.40
7.70
1.70
1,085.43
119
9.40
7.69
1.71
1,083.72
120
9.40
7.68
1.72
1,081.99
121
9.40
7.66
1.74
1,080.26
122
9.40
7.65
1.75
1,078.51
123
9.40
7.64
1.76
1,076.75
124
9.40
7.63
1.77
1,074.98
125
9.40
7.61
1.79
1,073.19
126
9.40
7.60
1.80
1,071.39
127
9.40
7.59
1.81
1,069.58
128
9.40
7.58
1.82
1,067.76
129
9.40
7.56
1.84
1,065.92
130
9.40
7.55
1.85
1,064.07
131
9.40
7.54
1.86
1,062.21
132
9.40
7.52
1.88
1,060.33
133
9.40
7.51
1.89
1,058.44
134
9.40
7.50
1.90
1,056.54
135
9.40
7.48
1.92
1,054.62
136
9.40
7.47
1.93
1,052.69
137
9.40
7.46
1.94
1,050.75
138
9.40
7.44
1.96
1,048.79
139
9.40
7.43
1.97
1,046.82
140
9.40
7.41
1.99
1,044.84
141
9.40
7.40
2.00
1,042.84
142
9.40
7.39
2.01
1,040.83
143
9.40
7.37
2.03
1,038.80
144
9.40
7.36
2.04
1,036.76
145
9.40
7.34
2.06
1,034.70
146
9.40
7.33
2.07
1,032.63
147
9.40
7.31
2.09
1,030.54
148
9.40
7.30
2.10
1,028.44
149
9.40
7.28
2.12
1,026.33
150
9.40
7.27
2.13
1,024.20
151
9.40
7.25
2.15
1,022.05
152
9.40
7.24
2.16
1,019.89
153
9.40
7.22
2.18
1,017.72
154
9.40
7.21
2.19
1,015.52
155
9.40
7.19
2.21
1,013.32
156
9.40
7.18
2.22
1,011.10
157
9.40
7.16
2.24
1,008.86
158
9.40
7.15
2.25
1,006.60
159
9.40
7.13
2.27
1,004.33
160
9.40
7.11
2.29
1,002.05
161
9.40
7.10
2.30
999.75
162
9.40
7.08
2.32
997.43
163
9.40
7.07
2.33
995.09
164
9.40
7.05
2.35
992.74
165
9.40
7.03
2.37
990.37
166
9.40
7.02
2.38
987.99
167
9.40
7.00
2.40
985.59
168
9.40
6.98
2.42
983.17
169
9.40
6.96
2.44
980.73
170
9.40
6.95
2.45
978.28
171
9.40
6.93
2.47
975.81
172
9.40
6.91
2.49
973.32
173
9.40
6.89
2.51
970.81
174
9.40
6.88
2.52
968.29
175
9.40
6.86
2.54
965.75
176
9.40
6.84
2.56
963.19
177
9.40
6.82
2.58
960.61
178
9.40
6.80
2.60
958.02
179
9.40
6.79
2.61
955.40
180
9.40
6.77
2.63
952.77
181
9.40
6.75
2.65
950.12
182
9.40
6.73
2.67
947.45
183
9.40
6.71
2.69
944.76
184
9.40
6.69
2.71
942.05
185
9.40
6.67
2.73
939.33
186
9.40
6.65
2.75
936.58
187
9.40
6.63
2.77
933.81
188
9.40
6.61
2.79
931.03
189
9.40
6.59
2.81
928.22
190
9.40
6.57
2.83
925.40
191
9.40
6.55
2.85
922.55
192
9.40
6.53
2.87
919.69
193
9.40
6.51
2.89
916.80
194
9.40
6.49
2.91
913.90
195
9.40
6.47
2.93
910.97
196
9.40
6.45
2.95
908.02
197
9.40
6.43
2.97
905.05
198
9.40
6.41
2.99
902.06
199
9.40
6.39
3.01
899.05
200
9.40
6.37
3.03
896.02
201
9.40
6.35
3.05
892.97
202
9.40
6.33
3.07
889.89
203
9.40
6.30
3.10
886.80
204
9.40
6.28
3.12
883.68
205
9.40
6.26
3.14
880.54
206
9.40
6.24
3.16
877.38
207
9.40
6.21
3.19
874.19
208
9.40
6.19
3.21
870.98
209
9.40
6.17
3.23
867.75
210
9.40
6.15
3.25
864.50
211
9.40
6.12
3.28
861.22
212
9.40
6.10
3.30
857.92
213
9.40
6.08
3.32
854.60
214
9.40
6.05
3.35
851.25
215
9.40
6.03
3.37
847.88
216
9.40
6.01
3.39
844.49
217
9.40
5.98
3.42
841.07
218
9.40
5.96
3.44
837.63
219
9.40
5.93
3.47
834.16
220
9.40
5.91
3.49
830.67
221
9.40
5.88
3.52
827.15
222
9.40
5.86
3.54
823.61
223
9.40
5.83
3.57
820.05
224
9.40
5.81
3.59
816.45
225
9.40
5.78
3.62
812.84
226
9.40
5.76
3.64
809.20
227
9.40
5.73
3.67
805.53
228
9.40
5.71
3.69
801.83
229
9.40
5.68
3.72
798.11
230
9.40
5.65
3.75
794.37
231
9.40
5.63
3.77
790.59
232
9.40
5.60
3.80
786.79
233
9.40
5.57
3.83
782.97
234
9.40
5.55
3.85
779.11
235
9.40
5.52
3.88
775.23
236
9.40
5.49
3.91
771.32
237
9.40
5.46
3.94
767.39
238
9.40
5.44
3.96
763.42
239
9.40
5.41
3.99
759.43
240
9.40
5.38
4.02
755.41
241
9.40
5.35
4.05
751.36
242
9.40
5.32
4.08
747.28
243
9.40
5.29
4.11
743.17
244
9.40
5.26
4.14
739.04
245
9.40
5.23
4.17
734.87
246
9.40
5.21
4.19
730.68
247
9.40
5.18
4.22
726.45
248
9.40
5.15
4.25
722.20
249
9.40
5.12
4.28
717.92
250
9.40
5.09
4.31
713.60
251
9.40
5.05
4.35
709.26
252
9.40
5.02
4.38
704.88
253
9.40
4.99
4.41
700.47
254
9.40
4.96
4.44
696.03
255
9.40
4.93
4.47
691.56
256
9.40
4.90
4.50
687.06
257
9.40
4.87
4.53
682.53
258
9.40
4.83
4.57
677.96
259
9.40
4.80
4.60
673.37
260
9.40
4.77
4.63
668.74
261
9.40
4.74
4.66
664.07
262
9.40
4.70
4.70
659.38
263
9.40
4.67
4.73
654.65
264
9.40
4.64
4.76
649.88
265
9.40
4.60
4.80
645.09
266
9.40
4.57
4.83
640.26
267
9.40
4.54
4.86
635.39
268
9.40
4.50
4.90
630.49
269
9.40
4.47
4.93
625.56
270
9.40
4.43
4.97
620.59
271
9.40
4.40
5.00
615.59
272
9.40
4.36
5.04
610.55
273
9.40
4.32
5.08
605.47
274
9.40
4.29
5.11
600.36
275
9.40
4.25
5.15
595.21
276
9.40
4.22
5.18
590.03
277
9.40
4.18
5.22
584.81
278
9.40
4.14
5.26
579.55
279
9.40
4.11
5.29
574.26
280
9.40
4.07
5.33
568.92
281
9.40
4.03
5.37
563.55
282
9.40
3.99
5.41
558.14
283
9.40
3.95
5.45
552.70
284
9.40
3.91
5.49
547.21
285
9.40
3.88
5.52
541.69
286
9.40
3.84
5.56
536.13
287
9.40
3.80
5.60
530.52
288
9.40
3.76
5.64
524.88
289
9.40
3.72
5.68
519.20
290
9.40
3.68
5.72
513.48
291
9.40
3.64
5.76
507.71
292
9.40
3.60
5.80
501.91
293
9.40
3.56
5.84
496.07
294
9.40
3.51
5.89
490.18
295
9.40
3.47
5.93
484.25
296
9.40
3.43
5.97
478.28
297
9.40
3.39
6.01
472.27
298
9.40
3.35
6.05
466.22
299
9.40
3.30
6.10
460.12
300
9.40
3.26
6.14
453.98
301
9.40
3.22
6.18
447.79
302
9.40
3.17
6.23
441.56
303
9.40
3.13
6.27
435.29
304
9.40
3.08
6.32
428.98
305
9.40
3.04
6.36
422.61
306
9.40
2.99
6.41
416.21
307
9.40
2.95
6.45
409.76
308
9.40
2.90
6.50
403.26
309
9.40
2.86
6.54
396.71
310
9.40
2.81
6.59
390.12
311
9.40
2.76
6.64
383.49
312
9.40
2.72
6.68
376.80
313
9.40
2.67
6.73
370.07
314
9.40
2.62
6.78
363.29
315
9.40
2.57
6.83
356.47
316
9.40
2.52
6.88
349.59
317
9.40
2.48
6.92
342.67
318
9.40
2.43
6.97
335.70
319
9.40
2.38
7.02
328.67
320
9.40
2.33
7.07
321.60
321
9.40
2.28
7.12
314.48
322
9.40
2.23
7.17
307.31
323
9.40
2.18
7.22
300.08
324
9.40
2.13
7.27
292.81
325
9.40
2.07
7.33
285.48
326
9.40
2.02
7.38
278.11
327
9.40
1.97
7.43
270.68
328
9.40
1.92
7.48
263.19
329
9.40
1.86
7.54
255.66
330
9.40
1.81
7.59
248.07
331
9.40
1.76
7.64
240.43
332
9.40
1.70
7.70
232.73
333
9.40
1.65
7.75
224.98
334
9.40
1.59
7.81
217.17
335
9.40
1.54
7.86
209.31
336
9.40
1.48
7.92
201.39
337
9.40
1.43
7.97
193.42
338
9.40
1.37
8.03
185.39
339
9.40
1.31
8.09
177.30
340
9.40
1.26
8.14
169.16
341
9.40
1.20
8.20
160.96
342
9.40
1.14
8.26
152.70
343
9.40
1.08
8.32
144.38
344
9.40
1.02
8.38
136.00
345
9.40
0.96
8.44
127.56
346
9.40
0.90
8.50
119.07
347
9.40
0.84
8.56
110.51
348
9.40
0.78
8.62
101.89
349
9.40
0.72
8.68
93.22
350
9.40
0.66
8.74
84.48
351
9.40
0.60
8.80
75.67
352
9.40
0.54
8.86
66.81
353
9.40
0.47
8.93
57.88
354
9.40
0.41
8.99
48.89
355
9.40
0.35
9.05
39.84
356
9.40
0.28
9.12
30.72
357
9.40
0.22
9.18
21.54
358
9.40
0.15
9.25
12.29
359
9.40
0.09
9.31
2.98
360
3.00
0.02
2.98
0.00
Totals
3,377.60
2,155.60
1,222.00

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