Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 9.50  
 

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
9.50
8.78
0.72
1,221.28
2
9.50
8.78
0.72
1,220.56
3
9.50
8.77
0.73
1,219.83
4
9.50
8.77
0.73
1,219.10
5
9.50
8.76
0.74
1,218.36
6
9.50
8.76
0.74
1,217.62
7
9.50
8.75
0.75
1,216.87
8
9.50
8.75
0.75
1,216.12
9
9.50
8.74
0.76
1,215.36
10
9.50
8.74
0.76
1,214.59
11
9.50
8.73
0.77
1,213.82
12
9.50
8.72
0.78
1,213.05
13
9.50
8.72
0.78
1,212.27
14
9.50
8.71
0.79
1,211.48
15
9.50
8.71
0.79
1,210.69
16
9.50
8.70
0.80
1,209.89
17
9.50
8.70
0.80
1,209.09
18
9.50
8.69
0.81
1,208.28
19
9.50
8.68
0.82
1,207.46
20
9.50
8.68
0.82
1,206.64
21
9.50
8.67
0.83
1,205.81
22
9.50
8.67
0.83
1,204.98
23
9.50
8.66
0.84
1,204.14
24
9.50
8.65
0.85
1,203.30
25
9.50
8.65
0.85
1,202.44
26
9.50
8.64
0.86
1,201.59
27
9.50
8.64
0.86
1,200.72
28
9.50
8.63
0.87
1,199.85
29
9.50
8.62
0.88
1,198.98
30
9.50
8.62
0.88
1,198.09
31
9.50
8.61
0.89
1,197.21
32
9.50
8.60
0.90
1,196.31
33
9.50
8.60
0.90
1,195.41
34
9.50
8.59
0.91
1,194.50
35
9.50
8.59
0.91
1,193.59
36
9.50
8.58
0.92
1,192.67
37
9.50
8.57
0.93
1,191.74
38
9.50
8.57
0.93
1,190.80
39
9.50
8.56
0.94
1,189.86
40
9.50
8.55
0.95
1,188.91
41
9.50
8.55
0.95
1,187.96
42
9.50
8.54
0.96
1,187.00
43
9.50
8.53
0.97
1,186.03
44
9.50
8.52
0.98
1,185.05
45
9.50
8.52
0.98
1,184.07
46
9.50
8.51
0.99
1,183.08
47
9.50
8.50
1.00
1,182.09
48
9.50
8.50
1.00
1,181.08
49
9.50
8.49
1.01
1,180.07
50
9.50
8.48
1.02
1,179.05
51
9.50
8.47
1.03
1,178.03
52
9.50
8.47
1.03
1,176.99
53
9.50
8.46
1.04
1,175.95
54
9.50
8.45
1.05
1,174.91
55
9.50
8.44
1.06
1,173.85
56
9.50
8.44
1.06
1,172.79
57
9.50
8.43
1.07
1,171.72
58
9.50
8.42
1.08
1,170.64
59
9.50
8.41
1.09
1,169.55
60
9.50
8.41
1.09
1,168.46
61
9.50
8.40
1.10
1,167.36
62
9.50
8.39
1.11
1,166.25
63
9.50
8.38
1.12
1,165.13
64
9.50
8.37
1.13
1,164.00
65
9.50
8.37
1.13
1,162.87
66
9.50
8.36
1.14
1,161.73
67
9.50
8.35
1.15
1,160.58
68
9.50
8.34
1.16
1,159.42
69
9.50
8.33
1.17
1,158.25
70
9.50
8.32
1.18
1,157.08
71
9.50
8.32
1.18
1,155.90
72
9.50
8.31
1.19
1,154.70
73
9.50
8.30
1.20
1,153.50
74
9.50
8.29
1.21
1,152.29
75
9.50
8.28
1.22
1,151.08
76
9.50
8.27
1.23
1,149.85
77
9.50
8.26
1.24
1,148.61
78
9.50
8.26
1.24
1,147.37
79
9.50
8.25
1.25
1,146.12
80
9.50
8.24
1.26
1,144.85
81
9.50
8.23
1.27
1,143.58
82
9.50
8.22
1.28
1,142.30
83
9.50
8.21
1.29
1,141.01
84
9.50
8.20
1.30
1,139.71
85
9.50
8.19
1.31
1,138.40
86
9.50
8.18
1.32
1,137.09
87
9.50
8.17
1.33
1,135.76
88
9.50
8.16
1.34
1,134.42
89
9.50
8.15
1.35
1,133.08
90
9.50
8.14
1.36
1,131.72
91
9.50
8.13
1.37
1,130.36
92
9.50
8.12
1.38
1,128.98
93
9.50
8.11
1.39
1,127.59
94
9.50
8.10
1.40
1,126.20
95
9.50
8.09
1.41
1,124.79
96
9.50
8.08
1.42
1,123.38
97
9.50
8.07
1.43
1,121.95
98
9.50
8.06
1.44
1,120.52
99
9.50
8.05
1.45
1,119.07
100
9.50
8.04
1.46
1,117.61
101
9.50
8.03
1.47
1,116.15
102
9.50
8.02
1.48
1,114.67
103
9.50
8.01
1.49
1,113.18
104
9.50
8.00
1.50
1,111.68
105
9.50
7.99
1.51
1,110.17
106
9.50
7.98
1.52
1,108.65
107
9.50
7.97
1.53
1,107.12
108
9.50
7.96
1.54
1,105.58
109
9.50
7.95
1.55
1,104.02
110
9.50
7.94
1.56
1,102.46
111
9.50
7.92
1.58
1,100.88
112
9.50
7.91
1.59
1,099.29
113
9.50
7.90
1.60
1,097.70
114
9.50
7.89
1.61
1,096.09
115
9.50
7.88
1.62
1,094.46
116
9.50
7.87
1.63
1,092.83
117
9.50
7.85
1.65
1,091.18
118
9.50
7.84
1.66
1,089.53
119
9.50
7.83
1.67
1,087.86
120
9.50
7.82
1.68
1,086.18
121
9.50
7.81
1.69
1,084.48
122
9.50
7.79
1.71
1,082.78
123
9.50
7.78
1.72
1,081.06
124
9.50
7.77
1.73
1,079.33
125
9.50
7.76
1.74
1,077.59
126
9.50
7.75
1.75
1,075.83
127
9.50
7.73
1.77
1,074.07
128
9.50
7.72
1.78
1,072.29
129
9.50
7.71
1.79
1,070.49
130
9.50
7.69
1.81
1,068.69
131
9.50
7.68
1.82
1,066.87
132
9.50
7.67
1.83
1,065.04
133
9.50
7.65
1.85
1,063.19
134
9.50
7.64
1.86
1,061.33
135
9.50
7.63
1.87
1,059.46
136
9.50
7.61
1.89
1,057.58
137
9.50
7.60
1.90
1,055.68
138
9.50
7.59
1.91
1,053.77
139
9.50
7.57
1.93
1,051.84
140
9.50
7.56
1.94
1,049.90
141
9.50
7.55
1.95
1,047.95
142
9.50
7.53
1.97
1,045.98
143
9.50
7.52
1.98
1,044.00
144
9.50
7.50
2.00
1,042.00
145
9.50
7.49
2.01
1,039.99
146
9.50
7.47
2.03
1,037.96
147
9.50
7.46
2.04
1,035.93
148
9.50
7.45
2.05
1,033.87
149
9.50
7.43
2.07
1,031.80
150
9.50
7.42
2.08
1,029.72
151
9.50
7.40
2.10
1,027.62
152
9.50
7.39
2.11
1,025.50
153
9.50
7.37
2.13
1,023.38
154
9.50
7.36
2.14
1,021.23
155
9.50
7.34
2.16
1,019.07
156
9.50
7.32
2.18
1,016.90
157
9.50
7.31
2.19
1,014.70
158
9.50
7.29
2.21
1,012.50
159
9.50
7.28
2.22
1,010.28
160
9.50
7.26
2.24
1,008.04
161
9.50
7.25
2.25
1,005.78
162
9.50
7.23
2.27
1,003.51
163
9.50
7.21
2.29
1,001.22
164
9.50
7.20
2.30
998.92
165
9.50
7.18
2.32
996.60
166
9.50
7.16
2.34
994.26
167
9.50
7.15
2.35
991.91
168
9.50
7.13
2.37
989.54
169
9.50
7.11
2.39
987.15
170
9.50
7.10
2.40
984.75
171
9.50
7.08
2.42
982.32
172
9.50
7.06
2.44
979.88
173
9.50
7.04
2.46
977.43
174
9.50
7.03
2.47
974.95
175
9.50
7.01
2.49
972.46
176
9.50
6.99
2.51
969.95
177
9.50
6.97
2.53
967.42
178
9.50
6.95
2.55
964.87
179
9.50
6.94
2.56
962.31
180
9.50
6.92
2.58
959.73
181
9.50
6.90
2.60
957.12
182
9.50
6.88
2.62
954.50
183
9.50
6.86
2.64
951.86
184
9.50
6.84
2.66
949.21
185
9.50
6.82
2.68
946.53
186
9.50
6.80
2.70
943.83
187
9.50
6.78
2.72
941.11
188
9.50
6.76
2.74
938.38
189
9.50
6.74
2.76
935.62
190
9.50
6.72
2.78
932.85
191
9.50
6.70
2.80
930.05
192
9.50
6.68
2.82
927.24
193
9.50
6.66
2.84
924.40
194
9.50
6.64
2.86
921.55
195
9.50
6.62
2.88
918.67
196
9.50
6.60
2.90
915.77
197
9.50
6.58
2.92
912.86
198
9.50
6.56
2.94
909.92
199
9.50
6.54
2.96
906.96
200
9.50
6.52
2.98
903.98
201
9.50
6.50
3.00
900.97
202
9.50
6.48
3.02
897.95
203
9.50
6.45
3.05
894.90
204
9.50
6.43
3.07
891.83
205
9.50
6.41
3.09
888.74
206
9.50
6.39
3.11
885.63
207
9.50
6.37
3.13
882.50
208
9.50
6.34
3.16
879.34
209
9.50
6.32
3.18
876.16
210
9.50
6.30
3.20
872.96
211
9.50
6.27
3.23
869.73
212
9.50
6.25
3.25
866.48
213
9.50
6.23
3.27
863.21
214
9.50
6.20
3.30
859.92
215
9.50
6.18
3.32
856.60
216
9.50
6.16
3.34
853.25
217
9.50
6.13
3.37
849.89
218
9.50
6.11
3.39
846.49
219
9.50
6.08
3.42
843.08
220
9.50
6.06
3.44
839.64
221
9.50
6.03
3.47
836.17
222
9.50
6.01
3.49
832.68
223
9.50
5.98
3.52
829.17
224
9.50
5.96
3.54
825.63
225
9.50
5.93
3.57
822.06
226
9.50
5.91
3.59
818.47
227
9.50
5.88
3.62
814.85
228
9.50
5.86
3.64
811.21
229
9.50
5.83
3.67
807.54
230
9.50
5.80
3.70
803.85
231
9.50
5.78
3.72
800.12
232
9.50
5.75
3.75
796.37
233
9.50
5.72
3.78
792.60
234
9.50
5.70
3.80
788.79
235
9.50
5.67
3.83
784.96
236
9.50
5.64
3.86
781.11
237
9.50
5.61
3.89
777.22
238
9.50
5.59
3.91
773.31
239
9.50
5.56
3.94
769.36
240
9.50
5.53
3.97
765.39
241
9.50
5.50
4.00
761.40
242
9.50
5.47
4.03
757.37
243
9.50
5.44
4.06
753.31
244
9.50
5.41
4.09
749.23
245
9.50
5.39
4.11
745.11
246
9.50
5.36
4.14
740.97
247
9.50
5.33
4.17
736.79
248
9.50
5.30
4.20
732.59
249
9.50
5.27
4.23
728.35
250
9.50
5.24
4.26
724.09
251
9.50
5.20
4.30
719.79
252
9.50
5.17
4.33
715.47
253
9.50
5.14
4.36
711.11
254
9.50
5.11
4.39
706.72
255
9.50
5.08
4.42
702.30
256
9.50
5.05
4.45
697.85
257
9.50
5.02
4.48
693.36
258
9.50
4.98
4.52
688.85
259
9.50
4.95
4.55
684.30
260
9.50
4.92
4.58
679.72
261
9.50
4.89
4.61
675.10
262
9.50
4.85
4.65
670.45
263
9.50
4.82
4.68
665.77
264
9.50
4.79
4.71
661.06
265
9.50
4.75
4.75
656.31
266
9.50
4.72
4.78
651.53
267
9.50
4.68
4.82
646.71
268
9.50
4.65
4.85
641.86
269
9.50
4.61
4.89
636.97
270
9.50
4.58
4.92
632.05
271
9.50
4.54
4.96
627.09
272
9.50
4.51
4.99
622.10
273
9.50
4.47
5.03
617.07
274
9.50
4.44
5.06
612.01
275
9.50
4.40
5.10
606.90
276
9.50
4.36
5.14
601.77
277
9.50
4.33
5.17
596.59
278
9.50
4.29
5.21
591.38
279
9.50
4.25
5.25
586.13
280
9.50
4.21
5.29
580.84
281
9.50
4.17
5.33
575.52
282
9.50
4.14
5.36
570.15
283
9.50
4.10
5.40
564.75
284
9.50
4.06
5.44
559.31
285
9.50
4.02
5.48
553.83
286
9.50
3.98
5.52
548.31
287
9.50
3.94
5.56
542.75
288
9.50
3.90
5.60
537.15
289
9.50
3.86
5.64
531.52
290
9.50
3.82
5.68
525.84
291
9.50
3.78
5.72
520.11
292
9.50
3.74
5.76
514.35
293
9.50
3.70
5.80
508.55
294
9.50
3.66
5.84
502.71
295
9.50
3.61
5.89
496.82
296
9.50
3.57
5.93
490.89
297
9.50
3.53
5.97
484.92
298
9.50
3.49
6.01
478.90
299
9.50
3.44
6.06
472.85
300
9.50
3.40
6.10
466.74
301
9.50
3.35
6.15
460.60
302
9.50
3.31
6.19
454.41
303
9.50
3.27
6.23
448.18
304
9.50
3.22
6.28
441.90
305
9.50
3.18
6.32
435.57
306
9.50
3.13
6.37
429.20
307
9.50
3.08
6.42
422.79
308
9.50
3.04
6.46
416.33
309
9.50
2.99
6.51
409.82
310
9.50
2.95
6.55
403.26
311
9.50
2.90
6.60
396.66
312
9.50
2.85
6.65
390.01
313
9.50
2.80
6.70
383.32
314
9.50
2.76
6.74
376.57
315
9.50
2.71
6.79
369.78
316
9.50
2.66
6.84
362.94
317
9.50
2.61
6.89
356.05
318
9.50
2.56
6.94
349.10
319
9.50
2.51
6.99
342.11
320
9.50
2.46
7.04
335.07
321
9.50
2.41
7.09
327.98
322
9.50
2.36
7.14
320.84
323
9.50
2.31
7.19
313.64
324
9.50
2.25
7.25
306.40
325
9.50
2.20
7.30
299.10
326
9.50
2.15
7.35
291.75
327
9.50
2.10
7.40
284.35
328
9.50
2.04
7.46
276.89
329
9.50
1.99
7.51
269.38
330
9.50
1.94
7.56
261.82
331
9.50
1.88
7.62
254.20
332
9.50
1.83
7.67
246.53
333
9.50
1.77
7.73
238.80
334
9.50
1.72
7.78
231.02
335
9.50
1.66
7.84
223.18
336
9.50
1.60
7.90
215.28
337
9.50
1.55
7.95
207.33
338
9.50
1.49
8.01
199.32
339
9.50
1.43
8.07
191.25
340
9.50
1.37
8.13
183.12
341
9.50
1.32
8.18
174.94
342
9.50
1.26
8.24
166.70
343
9.50
1.20
8.30
158.40
344
9.50
1.14
8.36
150.03
345
9.50
1.08
8.42
141.61
346
9.50
1.02
8.48
133.13
347
9.50
0.96
8.54
124.59
348
9.50
0.90
8.60
115.98
349
9.50
0.83
8.67
107.32
350
9.50
0.77
8.73
98.59
351
9.50
0.71
8.79
89.80
352
9.50
0.65
8.85
80.94
353
9.50
0.58
8.92
72.02
354
9.50
0.52
8.98
63.04
355
9.50
0.45
9.05
53.99
356
9.50
0.39
9.11
44.88
357
9.50
0.32
9.18
35.71
358
9.50
0.26
9.24
26.46
359
9.50
0.19
9.31
17.15
360
9.50
0.12
9.38
7.78
361
7.83
0.06
7.78
0.00
Totals
3,427.83
2,205.83
1,222.00

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