Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 5.40  
 

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
5.40
3.44
1.96
1,220.04
2
5.40
3.43
1.97
1,218.07
3
5.40
3.43
1.97
1,216.09
4
5.40
3.42
1.98
1,214.11
5
5.40
3.41
1.99
1,212.13
6
5.40
3.41
1.99
1,210.14
7
5.40
3.40
2.00
1,208.14
8
5.40
3.40
2.00
1,206.14
9
5.40
3.39
2.01
1,204.13
10
5.40
3.39
2.01
1,202.12
11
5.40
3.38
2.02
1,200.10
12
5.40
3.38
2.02
1,198.07
13
5.40
3.37
2.03
1,196.04
14
5.40
3.36
2.04
1,194.01
15
5.40
3.36
2.04
1,191.97
16
5.40
3.35
2.05
1,189.92
17
5.40
3.35
2.05
1,187.87
18
5.40
3.34
2.06
1,185.81
19
5.40
3.34
2.06
1,183.74
20
5.40
3.33
2.07
1,181.67
21
5.40
3.32
2.08
1,179.59
22
5.40
3.32
2.08
1,177.51
23
5.40
3.31
2.09
1,175.42
24
5.40
3.31
2.09
1,173.33
25
5.40
3.30
2.10
1,171.23
26
5.40
3.29
2.11
1,169.12
27
5.40
3.29
2.11
1,167.01
28
5.40
3.28
2.12
1,164.89
29
5.40
3.28
2.12
1,162.77
30
5.40
3.27
2.13
1,160.64
31
5.40
3.26
2.14
1,158.50
32
5.40
3.26
2.14
1,156.36
33
5.40
3.25
2.15
1,154.22
34
5.40
3.25
2.15
1,152.06
35
5.40
3.24
2.16
1,149.90
36
5.40
3.23
2.17
1,147.74
37
5.40
3.23
2.17
1,145.56
38
5.40
3.22
2.18
1,143.39
39
5.40
3.22
2.18
1,141.20
40
5.40
3.21
2.19
1,139.01
41
5.40
3.20
2.20
1,136.81
42
5.40
3.20
2.20
1,134.61
43
5.40
3.19
2.21
1,132.40
44
5.40
3.18
2.22
1,130.19
45
5.40
3.18
2.22
1,127.97
46
5.40
3.17
2.23
1,125.74
47
5.40
3.17
2.23
1,123.50
48
5.40
3.16
2.24
1,121.26
49
5.40
3.15
2.25
1,119.02
50
5.40
3.15
2.25
1,116.77
51
5.40
3.14
2.26
1,114.51
52
5.40
3.13
2.27
1,112.24
53
5.40
3.13
2.27
1,109.97
54
5.40
3.12
2.28
1,107.69
55
5.40
3.12
2.28
1,105.41
56
5.40
3.11
2.29
1,103.12
57
5.40
3.10
2.30
1,100.82
58
5.40
3.10
2.30
1,098.51
59
5.40
3.09
2.31
1,096.20
60
5.40
3.08
2.32
1,093.89
61
5.40
3.08
2.32
1,091.56
62
5.40
3.07
2.33
1,089.23
63
5.40
3.06
2.34
1,086.90
64
5.40
3.06
2.34
1,084.55
65
5.40
3.05
2.35
1,082.20
66
5.40
3.04
2.36
1,079.85
67
5.40
3.04
2.36
1,077.48
68
5.40
3.03
2.37
1,075.11
69
5.40
3.02
2.38
1,072.74
70
5.40
3.02
2.38
1,070.36
71
5.40
3.01
2.39
1,067.97
72
5.40
3.00
2.40
1,065.57
73
5.40
3.00
2.40
1,063.17
74
5.40
2.99
2.41
1,060.76
75
5.40
2.98
2.42
1,058.34
76
5.40
2.98
2.42
1,055.92
77
5.40
2.97
2.43
1,053.49
78
5.40
2.96
2.44
1,051.05
79
5.40
2.96
2.44
1,048.61
80
5.40
2.95
2.45
1,046.15
81
5.40
2.94
2.46
1,043.70
82
5.40
2.94
2.46
1,041.23
83
5.40
2.93
2.47
1,038.76
84
5.40
2.92
2.48
1,036.28
85
5.40
2.91
2.49
1,033.80
86
5.40
2.91
2.49
1,031.30
87
5.40
2.90
2.50
1,028.81
88
5.40
2.89
2.51
1,026.30
89
5.40
2.89
2.51
1,023.79
90
5.40
2.88
2.52
1,021.26
91
5.40
2.87
2.53
1,018.74
92
5.40
2.87
2.53
1,016.20
93
5.40
2.86
2.54
1,013.66
94
5.40
2.85
2.55
1,011.11
95
5.40
2.84
2.56
1,008.55
96
5.40
2.84
2.56
1,005.99
97
5.40
2.83
2.57
1,003.42
98
5.40
2.82
2.58
1,000.84
99
5.40
2.81
2.59
998.26
100
5.40
2.81
2.59
995.67
101
5.40
2.80
2.60
993.07
102
5.40
2.79
2.61
990.46
103
5.40
2.79
2.61
987.84
104
5.40
2.78
2.62
985.22
105
5.40
2.77
2.63
982.59
106
5.40
2.76
2.64
979.96
107
5.40
2.76
2.64
977.31
108
5.40
2.75
2.65
974.66
109
5.40
2.74
2.66
972.00
110
5.40
2.73
2.67
969.34
111
5.40
2.73
2.67
966.66
112
5.40
2.72
2.68
963.98
113
5.40
2.71
2.69
961.29
114
5.40
2.70
2.70
958.60
115
5.40
2.70
2.70
955.89
116
5.40
2.69
2.71
953.18
117
5.40
2.68
2.72
950.46
118
5.40
2.67
2.73
947.74
119
5.40
2.67
2.73
945.00
120
5.40
2.66
2.74
942.26
121
5.40
2.65
2.75
939.51
122
5.40
2.64
2.76
936.75
123
5.40
2.63
2.77
933.99
124
5.40
2.63
2.77
931.21
125
5.40
2.62
2.78
928.43
126
5.40
2.61
2.79
925.64
127
5.40
2.60
2.80
922.85
128
5.40
2.60
2.80
920.04
129
5.40
2.59
2.81
917.23
130
5.40
2.58
2.82
914.41
131
5.40
2.57
2.83
911.58
132
5.40
2.56
2.84
908.74
133
5.40
2.56
2.84
905.90
134
5.40
2.55
2.85
903.05
135
5.40
2.54
2.86
900.19
136
5.40
2.53
2.87
897.32
137
5.40
2.52
2.88
894.44
138
5.40
2.52
2.88
891.56
139
5.40
2.51
2.89
888.67
140
5.40
2.50
2.90
885.77
141
5.40
2.49
2.91
882.86
142
5.40
2.48
2.92
879.94
143
5.40
2.47
2.93
877.01
144
5.40
2.47
2.93
874.08
145
5.40
2.46
2.94
871.14
146
5.40
2.45
2.95
868.19
147
5.40
2.44
2.96
865.23
148
5.40
2.43
2.97
862.27
149
5.40
2.43
2.97
859.29
150
5.40
2.42
2.98
856.31
151
5.40
2.41
2.99
853.32
152
5.40
2.40
3.00
850.32
153
5.40
2.39
3.01
847.31
154
5.40
2.38
3.02
844.29
155
5.40
2.37
3.03
841.26
156
5.40
2.37
3.03
838.23
157
5.40
2.36
3.04
835.19
158
5.40
2.35
3.05
832.14
159
5.40
2.34
3.06
829.08
160
5.40
2.33
3.07
826.01
161
5.40
2.32
3.08
822.93
162
5.40
2.31
3.09
819.85
163
5.40
2.31
3.09
816.75
164
5.40
2.30
3.10
813.65
165
5.40
2.29
3.11
810.54
166
5.40
2.28
3.12
807.42
167
5.40
2.27
3.13
804.29
168
5.40
2.26
3.14
801.15
169
5.40
2.25
3.15
798.00
170
5.40
2.24
3.16
794.85
171
5.40
2.24
3.16
791.68
172
5.40
2.23
3.17
788.51
173
5.40
2.22
3.18
785.33
174
5.40
2.21
3.19
782.14
175
5.40
2.20
3.20
778.94
176
5.40
2.19
3.21
775.73
177
5.40
2.18
3.22
772.51
178
5.40
2.17
3.23
769.28
179
5.40
2.16
3.24
766.05
180
5.40
2.15
3.25
762.80
181
5.40
2.15
3.25
759.55
182
5.40
2.14
3.26
756.28
183
5.40
2.13
3.27
753.01
184
5.40
2.12
3.28
749.73
185
5.40
2.11
3.29
746.44
186
5.40
2.10
3.30
743.13
187
5.40
2.09
3.31
739.82
188
5.40
2.08
3.32
736.51
189
5.40
2.07
3.33
733.18
190
5.40
2.06
3.34
729.84
191
5.40
2.05
3.35
726.49
192
5.40
2.04
3.36
723.13
193
5.40
2.03
3.37
719.77
194
5.40
2.02
3.38
716.39
195
5.40
2.01
3.39
713.01
196
5.40
2.01
3.39
709.61
197
5.40
2.00
3.40
706.21
198
5.40
1.99
3.41
702.80
199
5.40
1.98
3.42
699.37
200
5.40
1.97
3.43
695.94
201
5.40
1.96
3.44
692.50
202
5.40
1.95
3.45
689.04
203
5.40
1.94
3.46
685.58
204
5.40
1.93
3.47
682.11
205
5.40
1.92
3.48
678.63
206
5.40
1.91
3.49
675.14
207
5.40
1.90
3.50
671.64
208
5.40
1.89
3.51
668.12
209
5.40
1.88
3.52
664.60
210
5.40
1.87
3.53
661.07
211
5.40
1.86
3.54
657.53
212
5.40
1.85
3.55
653.98
213
5.40
1.84
3.56
650.42
214
5.40
1.83
3.57
646.85
215
5.40
1.82
3.58
643.27
216
5.40
1.81
3.59
639.68
217
5.40
1.80
3.60
636.08
218
5.40
1.79
3.61
632.47
219
5.40
1.78
3.62
628.85
220
5.40
1.77
3.63
625.21
221
5.40
1.76
3.64
621.57
222
5.40
1.75
3.65
617.92
223
5.40
1.74
3.66
614.26
224
5.40
1.73
3.67
610.59
225
5.40
1.72
3.68
606.90
226
5.40
1.71
3.69
603.21
227
5.40
1.70
3.70
599.51
228
5.40
1.69
3.71
595.79
229
5.40
1.68
3.72
592.07
230
5.40
1.67
3.73
588.33
231
5.40
1.65
3.75
584.59
232
5.40
1.64
3.76
580.83
233
5.40
1.63
3.77
577.07
234
5.40
1.62
3.78
573.29
235
5.40
1.61
3.79
569.50
236
5.40
1.60
3.80
565.70
237
5.40
1.59
3.81
561.89
238
5.40
1.58
3.82
558.07
239
5.40
1.57
3.83
554.24
240
5.40
1.56
3.84
550.40
241
5.40
1.55
3.85
546.55
242
5.40
1.54
3.86
542.69
243
5.40
1.53
3.87
538.81
244
5.40
1.52
3.88
534.93
245
5.40
1.50
3.90
531.03
246
5.40
1.49
3.91
527.13
247
5.40
1.48
3.92
523.21
248
5.40
1.47
3.93
519.28
249
5.40
1.46
3.94
515.34
250
5.40
1.45
3.95
511.39
251
5.40
1.44
3.96
507.43
252
5.40
1.43
3.97
503.46
253
5.40
1.42
3.98
499.47
254
5.40
1.40
4.00
495.48
255
5.40
1.39
4.01
491.47
256
5.40
1.38
4.02
487.45
257
5.40
1.37
4.03
483.43
258
5.40
1.36
4.04
479.38
259
5.40
1.35
4.05
475.33
260
5.40
1.34
4.06
471.27
261
5.40
1.33
4.07
467.20
262
5.40
1.31
4.09
463.11
263
5.40
1.30
4.10
459.01
264
5.40
1.29
4.11
454.90
265
5.40
1.28
4.12
450.78
266
5.40
1.27
4.13
446.65
267
5.40
1.26
4.14
442.51
268
5.40
1.24
4.16
438.35
269
5.40
1.23
4.17
434.18
270
5.40
1.22
4.18
430.00
271
5.40
1.21
4.19
425.81
272
5.40
1.20
4.20
421.61
273
5.40
1.19
4.21
417.40
274
5.40
1.17
4.23
413.17
275
5.40
1.16
4.24
408.93
276
5.40
1.15
4.25
404.68
277
5.40
1.14
4.26
400.42
278
5.40
1.13
4.27
396.15
279
5.40
1.11
4.29
391.86
280
5.40
1.10
4.30
387.56
281
5.40
1.09
4.31
383.25
282
5.40
1.08
4.32
378.93
283
5.40
1.07
4.33
374.60
284
5.40
1.05
4.35
370.25
285
5.40
1.04
4.36
365.89
286
5.40
1.03
4.37
361.52
287
5.40
1.02
4.38
357.14
288
5.40
1.00
4.40
352.74
289
5.40
0.99
4.41
348.34
290
5.40
0.98
4.42
343.91
291
5.40
0.97
4.43
339.48
292
5.40
0.95
4.45
335.04
293
5.40
0.94
4.46
330.58
294
5.40
0.93
4.47
326.11
295
5.40
0.92
4.48
321.63
296
5.40
0.90
4.50
317.13
297
5.40
0.89
4.51
312.62
298
5.40
0.88
4.52
308.10
299
5.40
0.87
4.53
303.57
300
5.40
0.85
4.55
299.02
301
5.40
0.84
4.56
294.46
302
5.40
0.83
4.57
289.89
303
5.40
0.82
4.58
285.31
304
5.40
0.80
4.60
280.71
305
5.40
0.79
4.61
276.10
306
5.40
0.78
4.62
271.48
307
5.40
0.76
4.64
266.84
308
5.40
0.75
4.65
262.19
309
5.40
0.74
4.66
257.53
310
5.40
0.72
4.68
252.85
311
5.40
0.71
4.69
248.16
312
5.40
0.70
4.70
243.46
313
5.40
0.68
4.72
238.74
314
5.40
0.67
4.73
234.02
315
5.40
0.66
4.74
229.27
316
5.40
0.64
4.76
224.52
317
5.40
0.63
4.77
219.75
318
5.40
0.62
4.78
214.97
319
5.40
0.60
4.80
210.17
320
5.40
0.59
4.81
205.36
321
5.40
0.58
4.82
200.54
322
5.40
0.56
4.84
195.71
323
5.40
0.55
4.85
190.86
324
5.40
0.54
4.86
185.99
325
5.40
0.52
4.88
181.12
326
5.40
0.51
4.89
176.23
327
5.40
0.50
4.90
171.32
328
5.40
0.48
4.92
166.40
329
5.40
0.47
4.93
161.47
330
5.40
0.45
4.95
156.53
331
5.40
0.44
4.96
151.57
332
5.40
0.43
4.97
146.59
333
5.40
0.41
4.99
141.60
334
5.40
0.40
5.00
136.60
335
5.40
0.38
5.02
131.59
336
5.40
0.37
5.03
126.56
337
5.40
0.36
5.04
121.51
338
5.40
0.34
5.06
116.45
339
5.40
0.33
5.07
111.38
340
5.40
0.31
5.09
106.30
341
5.40
0.30
5.10
101.19
342
5.40
0.28
5.12
96.08
343
5.40
0.27
5.13
90.95
344
5.40
0.26
5.14
85.80
345
5.40
0.24
5.16
80.65
346
5.40
0.23
5.17
75.47
347
5.40
0.21
5.19
70.29
348
5.40
0.20
5.20
65.08
349
5.40
0.18
5.22
59.87
350
5.40
0.17
5.23
54.63
351
5.40
0.15
5.25
49.39
352
5.40
0.14
5.26
44.13
353
5.40
0.12
5.28
38.85
354
5.40
0.11
5.29
33.56
355
5.40
0.09
5.31
28.25
356
5.40
0.08
5.32
22.93
357
5.40
0.06
5.34
17.60
358
5.40
0.05
5.35
12.25
359
5.40
0.03
5.37
6.88
360
5.40
0.02
5.38
1.50
361
1.51
0.00
1.50
0.00
Totals
1,945.51
723.51
1,222.00

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