Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 6.01  
 

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
6.01
4.33
1.68
1,220.32
2
6.01
4.32
1.69
1,218.63
3
6.01
4.32
1.69
1,216.94
4
6.01
4.31
1.70
1,215.24
5
6.01
4.30
1.71
1,213.53
6
6.01
4.30
1.71
1,211.82
7
6.01
4.29
1.72
1,210.10
8
6.01
4.29
1.72
1,208.38
9
6.01
4.28
1.73
1,206.65
10
6.01
4.27
1.74
1,204.91
11
6.01
4.27
1.74
1,203.17
12
6.01
4.26
1.75
1,201.42
13
6.01
4.26
1.75
1,199.66
14
6.01
4.25
1.76
1,197.90
15
6.01
4.24
1.77
1,196.13
16
6.01
4.24
1.77
1,194.36
17
6.01
4.23
1.78
1,192.58
18
6.01
4.22
1.79
1,190.79
19
6.01
4.22
1.79
1,189.00
20
6.01
4.21
1.80
1,187.20
21
6.01
4.20
1.81
1,185.40
22
6.01
4.20
1.81
1,183.58
23
6.01
4.19
1.82
1,181.77
24
6.01
4.19
1.82
1,179.94
25
6.01
4.18
1.83
1,178.11
26
6.01
4.17
1.84
1,176.27
27
6.01
4.17
1.84
1,174.43
28
6.01
4.16
1.85
1,172.58
29
6.01
4.15
1.86
1,170.72
30
6.01
4.15
1.86
1,168.86
31
6.01
4.14
1.87
1,166.99
32
6.01
4.13
1.88
1,165.11
33
6.01
4.13
1.88
1,163.23
34
6.01
4.12
1.89
1,161.34
35
6.01
4.11
1.90
1,159.44
36
6.01
4.11
1.90
1,157.54
37
6.01
4.10
1.91
1,155.63
38
6.01
4.09
1.92
1,153.71
39
6.01
4.09
1.92
1,151.79
40
6.01
4.08
1.93
1,149.85
41
6.01
4.07
1.94
1,147.92
42
6.01
4.07
1.94
1,145.97
43
6.01
4.06
1.95
1,144.02
44
6.01
4.05
1.96
1,142.06
45
6.01
4.04
1.97
1,140.10
46
6.01
4.04
1.97
1,138.13
47
6.01
4.03
1.98
1,136.15
48
6.01
4.02
1.99
1,134.16
49
6.01
4.02
1.99
1,132.17
50
6.01
4.01
2.00
1,130.17
51
6.01
4.00
2.01
1,128.16
52
6.01
4.00
2.01
1,126.14
53
6.01
3.99
2.02
1,124.12
54
6.01
3.98
2.03
1,122.09
55
6.01
3.97
2.04
1,120.06
56
6.01
3.97
2.04
1,118.02
57
6.01
3.96
2.05
1,115.97
58
6.01
3.95
2.06
1,113.91
59
6.01
3.95
2.06
1,111.84
60
6.01
3.94
2.07
1,109.77
61
6.01
3.93
2.08
1,107.69
62
6.01
3.92
2.09
1,105.60
63
6.01
3.92
2.09
1,103.51
64
6.01
3.91
2.10
1,101.41
65
6.01
3.90
2.11
1,099.30
66
6.01
3.89
2.12
1,097.18
67
6.01
3.89
2.12
1,095.06
68
6.01
3.88
2.13
1,092.93
69
6.01
3.87
2.14
1,090.79
70
6.01
3.86
2.15
1,088.64
71
6.01
3.86
2.15
1,086.49
72
6.01
3.85
2.16
1,084.32
73
6.01
3.84
2.17
1,082.15
74
6.01
3.83
2.18
1,079.98
75
6.01
3.82
2.19
1,077.79
76
6.01
3.82
2.19
1,075.60
77
6.01
3.81
2.20
1,073.40
78
6.01
3.80
2.21
1,071.19
79
6.01
3.79
2.22
1,068.97
80
6.01
3.79
2.22
1,066.75
81
6.01
3.78
2.23
1,064.52
82
6.01
3.77
2.24
1,062.28
83
6.01
3.76
2.25
1,060.03
84
6.01
3.75
2.26
1,057.77
85
6.01
3.75
2.26
1,055.51
86
6.01
3.74
2.27
1,053.24
87
6.01
3.73
2.28
1,050.96
88
6.01
3.72
2.29
1,048.67
89
6.01
3.71
2.30
1,046.38
90
6.01
3.71
2.30
1,044.07
91
6.01
3.70
2.31
1,041.76
92
6.01
3.69
2.32
1,039.44
93
6.01
3.68
2.33
1,037.11
94
6.01
3.67
2.34
1,034.77
95
6.01
3.66
2.35
1,032.43
96
6.01
3.66
2.35
1,030.07
97
6.01
3.65
2.36
1,027.71
98
6.01
3.64
2.37
1,025.34
99
6.01
3.63
2.38
1,022.96
100
6.01
3.62
2.39
1,020.58
101
6.01
3.61
2.40
1,018.18
102
6.01
3.61
2.40
1,015.78
103
6.01
3.60
2.41
1,013.36
104
6.01
3.59
2.42
1,010.94
105
6.01
3.58
2.43
1,008.51
106
6.01
3.57
2.44
1,006.08
107
6.01
3.56
2.45
1,003.63
108
6.01
3.55
2.46
1,001.17
109
6.01
3.55
2.46
998.71
110
6.01
3.54
2.47
996.24
111
6.01
3.53
2.48
993.76
112
6.01
3.52
2.49
991.26
113
6.01
3.51
2.50
988.77
114
6.01
3.50
2.51
986.26
115
6.01
3.49
2.52
983.74
116
6.01
3.48
2.53
981.21
117
6.01
3.48
2.53
978.68
118
6.01
3.47
2.54
976.14
119
6.01
3.46
2.55
973.58
120
6.01
3.45
2.56
971.02
121
6.01
3.44
2.57
968.45
122
6.01
3.43
2.58
965.87
123
6.01
3.42
2.59
963.28
124
6.01
3.41
2.60
960.68
125
6.01
3.40
2.61
958.07
126
6.01
3.39
2.62
955.46
127
6.01
3.38
2.63
952.83
128
6.01
3.37
2.64
950.20
129
6.01
3.37
2.64
947.55
130
6.01
3.36
2.65
944.90
131
6.01
3.35
2.66
942.23
132
6.01
3.34
2.67
939.56
133
6.01
3.33
2.68
936.88
134
6.01
3.32
2.69
934.19
135
6.01
3.31
2.70
931.49
136
6.01
3.30
2.71
928.77
137
6.01
3.29
2.72
926.05
138
6.01
3.28
2.73
923.32
139
6.01
3.27
2.74
920.58
140
6.01
3.26
2.75
917.83
141
6.01
3.25
2.76
915.07
142
6.01
3.24
2.77
912.31
143
6.01
3.23
2.78
909.53
144
6.01
3.22
2.79
906.74
145
6.01
3.21
2.80
903.94
146
6.01
3.20
2.81
901.13
147
6.01
3.19
2.82
898.31
148
6.01
3.18
2.83
895.48
149
6.01
3.17
2.84
892.65
150
6.01
3.16
2.85
889.80
151
6.01
3.15
2.86
886.94
152
6.01
3.14
2.87
884.07
153
6.01
3.13
2.88
881.19
154
6.01
3.12
2.89
878.30
155
6.01
3.11
2.90
875.40
156
6.01
3.10
2.91
872.49
157
6.01
3.09
2.92
869.57
158
6.01
3.08
2.93
866.64
159
6.01
3.07
2.94
863.70
160
6.01
3.06
2.95
860.75
161
6.01
3.05
2.96
857.79
162
6.01
3.04
2.97
854.82
163
6.01
3.03
2.98
851.83
164
6.01
3.02
2.99
848.84
165
6.01
3.01
3.00
845.84
166
6.01
3.00
3.01
842.82
167
6.01
2.98
3.03
839.80
168
6.01
2.97
3.04
836.76
169
6.01
2.96
3.05
833.72
170
6.01
2.95
3.06
830.66
171
6.01
2.94
3.07
827.59
172
6.01
2.93
3.08
824.51
173
6.01
2.92
3.09
821.42
174
6.01
2.91
3.10
818.32
175
6.01
2.90
3.11
815.21
176
6.01
2.89
3.12
812.09
177
6.01
2.88
3.13
808.95
178
6.01
2.87
3.14
805.81
179
6.01
2.85
3.16
802.65
180
6.01
2.84
3.17
799.48
181
6.01
2.83
3.18
796.31
182
6.01
2.82
3.19
793.12
183
6.01
2.81
3.20
789.92
184
6.01
2.80
3.21
786.70
185
6.01
2.79
3.22
783.48
186
6.01
2.77
3.24
780.24
187
6.01
2.76
3.25
777.00
188
6.01
2.75
3.26
773.74
189
6.01
2.74
3.27
770.47
190
6.01
2.73
3.28
767.19
191
6.01
2.72
3.29
763.90
192
6.01
2.71
3.30
760.59
193
6.01
2.69
3.32
757.27
194
6.01
2.68
3.33
753.95
195
6.01
2.67
3.34
750.61
196
6.01
2.66
3.35
747.26
197
6.01
2.65
3.36
743.89
198
6.01
2.63
3.38
740.52
199
6.01
2.62
3.39
737.13
200
6.01
2.61
3.40
733.73
201
6.01
2.60
3.41
730.32
202
6.01
2.59
3.42
726.89
203
6.01
2.57
3.44
723.46
204
6.01
2.56
3.45
720.01
205
6.01
2.55
3.46
716.55
206
6.01
2.54
3.47
713.08
207
6.01
2.53
3.48
709.59
208
6.01
2.51
3.50
706.10
209
6.01
2.50
3.51
702.59
210
6.01
2.49
3.52
699.07
211
6.01
2.48
3.53
695.53
212
6.01
2.46
3.55
691.99
213
6.01
2.45
3.56
688.43
214
6.01
2.44
3.57
684.86
215
6.01
2.43
3.58
681.27
216
6.01
2.41
3.60
677.67
217
6.01
2.40
3.61
674.06
218
6.01
2.39
3.62
670.44
219
6.01
2.37
3.64
666.81
220
6.01
2.36
3.65
663.16
221
6.01
2.35
3.66
659.50
222
6.01
2.34
3.67
655.82
223
6.01
2.32
3.69
652.13
224
6.01
2.31
3.70
648.43
225
6.01
2.30
3.71
644.72
226
6.01
2.28
3.73
640.99
227
6.01
2.27
3.74
637.25
228
6.01
2.26
3.75
633.50
229
6.01
2.24
3.77
629.73
230
6.01
2.23
3.78
625.95
231
6.01
2.22
3.79
622.16
232
6.01
2.20
3.81
618.36
233
6.01
2.19
3.82
614.54
234
6.01
2.18
3.83
610.70
235
6.01
2.16
3.85
606.85
236
6.01
2.15
3.86
602.99
237
6.01
2.14
3.87
599.12
238
6.01
2.12
3.89
595.23
239
6.01
2.11
3.90
591.33
240
6.01
2.09
3.92
587.41
241
6.01
2.08
3.93
583.48
242
6.01
2.07
3.94
579.54
243
6.01
2.05
3.96
575.58
244
6.01
2.04
3.97
571.61
245
6.01
2.02
3.99
567.63
246
6.01
2.01
4.00
563.63
247
6.01
2.00
4.01
559.61
248
6.01
1.98
4.03
555.58
249
6.01
1.97
4.04
551.54
250
6.01
1.95
4.06
547.49
251
6.01
1.94
4.07
543.41
252
6.01
1.92
4.09
539.33
253
6.01
1.91
4.10
535.23
254
6.01
1.90
4.11
531.12
255
6.01
1.88
4.13
526.99
256
6.01
1.87
4.14
522.84
257
6.01
1.85
4.16
518.68
258
6.01
1.84
4.17
514.51
259
6.01
1.82
4.19
510.32
260
6.01
1.81
4.20
506.12
261
6.01
1.79
4.22
501.90
262
6.01
1.78
4.23
497.67
263
6.01
1.76
4.25
493.42
264
6.01
1.75
4.26
489.16
265
6.01
1.73
4.28
484.88
266
6.01
1.72
4.29
480.59
267
6.01
1.70
4.31
476.28
268
6.01
1.69
4.32
471.96
269
6.01
1.67
4.34
467.62
270
6.01
1.66
4.35
463.27
271
6.01
1.64
4.37
458.90
272
6.01
1.63
4.38
454.51
273
6.01
1.61
4.40
450.11
274
6.01
1.59
4.42
445.70
275
6.01
1.58
4.43
441.27
276
6.01
1.56
4.45
436.82
277
6.01
1.55
4.46
432.36
278
6.01
1.53
4.48
427.88
279
6.01
1.52
4.49
423.38
280
6.01
1.50
4.51
418.87
281
6.01
1.48
4.53
414.35
282
6.01
1.47
4.54
409.80
283
6.01
1.45
4.56
405.24
284
6.01
1.44
4.57
400.67
285
6.01
1.42
4.59
396.08
286
6.01
1.40
4.61
391.47
287
6.01
1.39
4.62
386.85
288
6.01
1.37
4.64
382.21
289
6.01
1.35
4.66
377.55
290
6.01
1.34
4.67
372.88
291
6.01
1.32
4.69
368.19
292
6.01
1.30
4.71
363.48
293
6.01
1.29
4.72
358.76
294
6.01
1.27
4.74
354.02
295
6.01
1.25
4.76
349.27
296
6.01
1.24
4.77
344.49
297
6.01
1.22
4.79
339.70
298
6.01
1.20
4.81
334.90
299
6.01
1.19
4.82
330.07
300
6.01
1.17
4.84
325.23
301
6.01
1.15
4.86
320.37
302
6.01
1.13
4.88
315.50
303
6.01
1.12
4.89
310.60
304
6.01
1.10
4.91
305.69
305
6.01
1.08
4.93
300.77
306
6.01
1.07
4.94
295.82
307
6.01
1.05
4.96
290.86
308
6.01
1.03
4.98
285.88
309
6.01
1.01
5.00
280.88
310
6.01
0.99
5.02
275.87
311
6.01
0.98
5.03
270.83
312
6.01
0.96
5.05
265.78
313
6.01
0.94
5.07
260.72
314
6.01
0.92
5.09
255.63
315
6.01
0.91
5.10
250.52
316
6.01
0.89
5.12
245.40
317
6.01
0.87
5.14
240.26
318
6.01
0.85
5.16
235.10
319
6.01
0.83
5.18
229.92
320
6.01
0.81
5.20
224.73
321
6.01
0.80
5.21
219.51
322
6.01
0.78
5.23
214.28
323
6.01
0.76
5.25
209.03
324
6.01
0.74
5.27
203.76
325
6.01
0.72
5.29
198.47
326
6.01
0.70
5.31
193.17
327
6.01
0.68
5.33
187.84
328
6.01
0.67
5.34
182.49
329
6.01
0.65
5.36
177.13
330
6.01
0.63
5.38
171.75
331
6.01
0.61
5.40
166.35
332
6.01
0.59
5.42
160.93
333
6.01
0.57
5.44
155.49
334
6.01
0.55
5.46
150.03
335
6.01
0.53
5.48
144.55
336
6.01
0.51
5.50
139.05
337
6.01
0.49
5.52
133.53
338
6.01
0.47
5.54
128.00
339
6.01
0.45
5.56
122.44
340
6.01
0.43
5.58
116.86
341
6.01
0.41
5.60
111.27
342
6.01
0.39
5.62
105.65
343
6.01
0.37
5.64
100.01
344
6.01
0.35
5.66
94.36
345
6.01
0.33
5.68
88.68
346
6.01
0.31
5.70
82.99
347
6.01
0.29
5.72
77.27
348
6.01
0.27
5.74
71.53
349
6.01
0.25
5.76
65.78
350
6.01
0.23
5.78
60.00
351
6.01
0.21
5.80
54.20
352
6.01
0.19
5.82
48.38
353
6.01
0.17
5.84
42.55
354
6.01
0.15
5.86
36.69
355
6.01
0.13
5.88
30.81
356
6.01
0.11
5.90
24.91
357
6.01
0.09
5.92
18.98
358
6.01
0.07
5.94
13.04
359
6.01
0.05
5.96
7.08
360
6.01
0.03
5.98
1.09
361
1.10
0.00
1.09
0.00
Totals
2,164.70
942.70
1,222.00

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