Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 8.85  
 

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
8.85
7.98
0.87
1,234.13
2
8.85
7.97
0.88
1,233.25
3
8.85
7.96
0.89
1,232.36
4
8.85
7.96
0.89
1,231.47
5
8.85
7.95
0.90
1,230.57
6
8.85
7.95
0.90
1,229.67
7
8.85
7.94
0.91
1,228.76
8
8.85
7.94
0.91
1,227.85
9
8.85
7.93
0.92
1,226.93
10
8.85
7.92
0.93
1,226.00
11
8.85
7.92
0.93
1,225.07
12
8.85
7.91
0.94
1,224.13
13
8.85
7.91
0.94
1,223.19
14
8.85
7.90
0.95
1,222.24
15
8.85
7.89
0.96
1,221.28
16
8.85
7.89
0.96
1,220.32
17
8.85
7.88
0.97
1,219.35
18
8.85
7.87
0.98
1,218.37
19
8.85
7.87
0.98
1,217.39
20
8.85
7.86
0.99
1,216.41
21
8.85
7.86
0.99
1,215.41
22
8.85
7.85
1.00
1,214.41
23
8.85
7.84
1.01
1,213.40
24
8.85
7.84
1.01
1,212.39
25
8.85
7.83
1.02
1,211.37
26
8.85
7.82
1.03
1,210.34
27
8.85
7.82
1.03
1,209.31
28
8.85
7.81
1.04
1,208.27
29
8.85
7.80
1.05
1,207.22
30
8.85
7.80
1.05
1,206.17
31
8.85
7.79
1.06
1,205.11
32
8.85
7.78
1.07
1,204.04
33
8.85
7.78
1.07
1,202.97
34
8.85
7.77
1.08
1,201.89
35
8.85
7.76
1.09
1,200.80
36
8.85
7.76
1.09
1,199.71
37
8.85
7.75
1.10
1,198.60
38
8.85
7.74
1.11
1,197.50
39
8.85
7.73
1.12
1,196.38
40
8.85
7.73
1.12
1,195.26
41
8.85
7.72
1.13
1,194.13
42
8.85
7.71
1.14
1,192.99
43
8.85
7.70
1.15
1,191.84
44
8.85
7.70
1.15
1,190.69
45
8.85
7.69
1.16
1,189.53
46
8.85
7.68
1.17
1,188.36
47
8.85
7.67
1.18
1,187.19
48
8.85
7.67
1.18
1,186.00
49
8.85
7.66
1.19
1,184.81
50
8.85
7.65
1.20
1,183.62
51
8.85
7.64
1.21
1,182.41
52
8.85
7.64
1.21
1,181.20
53
8.85
7.63
1.22
1,179.97
54
8.85
7.62
1.23
1,178.75
55
8.85
7.61
1.24
1,177.51
56
8.85
7.60
1.25
1,176.26
57
8.85
7.60
1.25
1,175.01
58
8.85
7.59
1.26
1,173.75
59
8.85
7.58
1.27
1,172.48
60
8.85
7.57
1.28
1,171.20
61
8.85
7.56
1.29
1,169.92
62
8.85
7.56
1.29
1,168.62
63
8.85
7.55
1.30
1,167.32
64
8.85
7.54
1.31
1,166.01
65
8.85
7.53
1.32
1,164.69
66
8.85
7.52
1.33
1,163.36
67
8.85
7.51
1.34
1,162.02
68
8.85
7.50
1.35
1,160.68
69
8.85
7.50
1.35
1,159.32
70
8.85
7.49
1.36
1,157.96
71
8.85
7.48
1.37
1,156.59
72
8.85
7.47
1.38
1,155.21
73
8.85
7.46
1.39
1,153.82
74
8.85
7.45
1.40
1,152.42
75
8.85
7.44
1.41
1,151.01
76
8.85
7.43
1.42
1,149.60
77
8.85
7.42
1.43
1,148.17
78
8.85
7.42
1.43
1,146.74
79
8.85
7.41
1.44
1,145.29
80
8.85
7.40
1.45
1,143.84
81
8.85
7.39
1.46
1,142.38
82
8.85
7.38
1.47
1,140.91
83
8.85
7.37
1.48
1,139.42
84
8.85
7.36
1.49
1,137.93
85
8.85
7.35
1.50
1,136.43
86
8.85
7.34
1.51
1,134.92
87
8.85
7.33
1.52
1,133.40
88
8.85
7.32
1.53
1,131.87
89
8.85
7.31
1.54
1,130.33
90
8.85
7.30
1.55
1,128.78
91
8.85
7.29
1.56
1,127.22
92
8.85
7.28
1.57
1,125.65
93
8.85
7.27
1.58
1,124.07
94
8.85
7.26
1.59
1,122.48
95
8.85
7.25
1.60
1,120.88
96
8.85
7.24
1.61
1,119.27
97
8.85
7.23
1.62
1,117.65
98
8.85
7.22
1.63
1,116.02
99
8.85
7.21
1.64
1,114.37
100
8.85
7.20
1.65
1,112.72
101
8.85
7.19
1.66
1,111.06
102
8.85
7.18
1.67
1,109.38
103
8.85
7.16
1.69
1,107.70
104
8.85
7.15
1.70
1,106.00
105
8.85
7.14
1.71
1,104.29
106
8.85
7.13
1.72
1,102.58
107
8.85
7.12
1.73
1,100.85
108
8.85
7.11
1.74
1,099.11
109
8.85
7.10
1.75
1,097.35
110
8.85
7.09
1.76
1,095.59
111
8.85
7.08
1.77
1,093.82
112
8.85
7.06
1.79
1,092.03
113
8.85
7.05
1.80
1,090.23
114
8.85
7.04
1.81
1,088.42
115
8.85
7.03
1.82
1,086.60
116
8.85
7.02
1.83
1,084.77
117
8.85
7.01
1.84
1,082.93
118
8.85
6.99
1.86
1,081.07
119
8.85
6.98
1.87
1,079.20
120
8.85
6.97
1.88
1,077.32
121
8.85
6.96
1.89
1,075.43
122
8.85
6.95
1.90
1,073.53
123
8.85
6.93
1.92
1,071.61
124
8.85
6.92
1.93
1,069.68
125
8.85
6.91
1.94
1,067.74
126
8.85
6.90
1.95
1,065.78
127
8.85
6.88
1.97
1,063.82
128
8.85
6.87
1.98
1,061.84
129
8.85
6.86
1.99
1,059.85
130
8.85
6.84
2.01
1,057.84
131
8.85
6.83
2.02
1,055.82
132
8.85
6.82
2.03
1,053.79
133
8.85
6.81
2.04
1,051.75
134
8.85
6.79
2.06
1,049.69
135
8.85
6.78
2.07
1,047.62
136
8.85
6.77
2.08
1,045.54
137
8.85
6.75
2.10
1,043.44
138
8.85
6.74
2.11
1,041.33
139
8.85
6.73
2.12
1,039.20
140
8.85
6.71
2.14
1,037.06
141
8.85
6.70
2.15
1,034.91
142
8.85
6.68
2.17
1,032.74
143
8.85
6.67
2.18
1,030.56
144
8.85
6.66
2.19
1,028.37
145
8.85
6.64
2.21
1,026.16
146
8.85
6.63
2.22
1,023.94
147
8.85
6.61
2.24
1,021.70
148
8.85
6.60
2.25
1,019.45
149
8.85
6.58
2.27
1,017.18
150
8.85
6.57
2.28
1,014.90
151
8.85
6.55
2.30
1,012.61
152
8.85
6.54
2.31
1,010.30
153
8.85
6.52
2.33
1,007.97
154
8.85
6.51
2.34
1,005.63
155
8.85
6.49
2.36
1,003.28
156
8.85
6.48
2.37
1,000.91
157
8.85
6.46
2.39
998.52
158
8.85
6.45
2.40
996.12
159
8.85
6.43
2.42
993.70
160
8.85
6.42
2.43
991.27
161
8.85
6.40
2.45
988.82
162
8.85
6.39
2.46
986.36
163
8.85
6.37
2.48
983.88
164
8.85
6.35
2.50
981.38
165
8.85
6.34
2.51
978.87
166
8.85
6.32
2.53
976.34
167
8.85
6.31
2.54
973.80
168
8.85
6.29
2.56
971.24
169
8.85
6.27
2.58
968.66
170
8.85
6.26
2.59
966.07
171
8.85
6.24
2.61
963.46
172
8.85
6.22
2.63
960.83
173
8.85
6.21
2.64
958.18
174
8.85
6.19
2.66
955.52
175
8.85
6.17
2.68
952.84
176
8.85
6.15
2.70
950.15
177
8.85
6.14
2.71
947.43
178
8.85
6.12
2.73
944.70
179
8.85
6.10
2.75
941.95
180
8.85
6.08
2.77
939.19
181
8.85
6.07
2.78
936.40
182
8.85
6.05
2.80
933.60
183
8.85
6.03
2.82
930.78
184
8.85
6.01
2.84
927.94
185
8.85
5.99
2.86
925.08
186
8.85
5.97
2.88
922.21
187
8.85
5.96
2.89
919.31
188
8.85
5.94
2.91
916.40
189
8.85
5.92
2.93
913.47
190
8.85
5.90
2.95
910.52
191
8.85
5.88
2.97
907.55
192
8.85
5.86
2.99
904.56
193
8.85
5.84
3.01
901.55
194
8.85
5.82
3.03
898.53
195
8.85
5.80
3.05
895.48
196
8.85
5.78
3.07
892.41
197
8.85
5.76
3.09
889.32
198
8.85
5.74
3.11
886.22
199
8.85
5.72
3.13
883.09
200
8.85
5.70
3.15
879.95
201
8.85
5.68
3.17
876.78
202
8.85
5.66
3.19
873.59
203
8.85
5.64
3.21
870.38
204
8.85
5.62
3.23
867.15
205
8.85
5.60
3.25
863.90
206
8.85
5.58
3.27
860.63
207
8.85
5.56
3.29
857.34
208
8.85
5.54
3.31
854.03
209
8.85
5.52
3.33
850.69
210
8.85
5.49
3.36
847.34
211
8.85
5.47
3.38
843.96
212
8.85
5.45
3.40
840.56
213
8.85
5.43
3.42
837.14
214
8.85
5.41
3.44
833.70
215
8.85
5.38
3.47
830.23
216
8.85
5.36
3.49
826.74
217
8.85
5.34
3.51
823.23
218
8.85
5.32
3.53
819.70
219
8.85
5.29
3.56
816.14
220
8.85
5.27
3.58
812.56
221
8.85
5.25
3.60
808.96
222
8.85
5.22
3.63
805.34
223
8.85
5.20
3.65
801.69
224
8.85
5.18
3.67
798.02
225
8.85
5.15
3.70
794.32
226
8.85
5.13
3.72
790.60
227
8.85
5.11
3.74
786.85
228
8.85
5.08
3.77
783.09
229
8.85
5.06
3.79
779.29
230
8.85
5.03
3.82
775.48
231
8.85
5.01
3.84
771.64
232
8.85
4.98
3.87
767.77
233
8.85
4.96
3.89
763.88
234
8.85
4.93
3.92
759.96
235
8.85
4.91
3.94
756.02
236
8.85
4.88
3.97
752.05
237
8.85
4.86
3.99
748.06
238
8.85
4.83
4.02
744.04
239
8.85
4.81
4.04
739.99
240
8.85
4.78
4.07
735.92
241
8.85
4.75
4.10
731.83
242
8.85
4.73
4.12
727.70
243
8.85
4.70
4.15
723.55
244
8.85
4.67
4.18
719.38
245
8.85
4.65
4.20
715.17
246
8.85
4.62
4.23
710.94
247
8.85
4.59
4.26
706.68
248
8.85
4.56
4.29
702.40
249
8.85
4.54
4.31
698.08
250
8.85
4.51
4.34
693.74
251
8.85
4.48
4.37
689.37
252
8.85
4.45
4.40
684.97
253
8.85
4.42
4.43
680.55
254
8.85
4.40
4.45
676.09
255
8.85
4.37
4.48
671.61
256
8.85
4.34
4.51
667.10
257
8.85
4.31
4.54
662.55
258
8.85
4.28
4.57
657.98
259
8.85
4.25
4.60
653.38
260
8.85
4.22
4.63
648.75
261
8.85
4.19
4.66
644.09
262
8.85
4.16
4.69
639.40
263
8.85
4.13
4.72
634.68
264
8.85
4.10
4.75
629.93
265
8.85
4.07
4.78
625.15
266
8.85
4.04
4.81
620.34
267
8.85
4.01
4.84
615.49
268
8.85
3.98
4.87
610.62
269
8.85
3.94
4.91
605.71
270
8.85
3.91
4.94
600.77
271
8.85
3.88
4.97
595.80
272
8.85
3.85
5.00
590.80
273
8.85
3.82
5.03
585.77
274
8.85
3.78
5.07
580.70
275
8.85
3.75
5.10
575.60
276
8.85
3.72
5.13
570.47
277
8.85
3.68
5.17
565.30
278
8.85
3.65
5.20
560.10
279
8.85
3.62
5.23
554.87
280
8.85
3.58
5.27
549.60
281
8.85
3.55
5.30
544.30
282
8.85
3.52
5.33
538.97
283
8.85
3.48
5.37
533.60
284
8.85
3.45
5.40
528.20
285
8.85
3.41
5.44
522.76
286
8.85
3.38
5.47
517.28
287
8.85
3.34
5.51
511.77
288
8.85
3.31
5.54
506.23
289
8.85
3.27
5.58
500.65
290
8.85
3.23
5.62
495.03
291
8.85
3.20
5.65
489.38
292
8.85
3.16
5.69
483.69
293
8.85
3.12
5.73
477.96
294
8.85
3.09
5.76
472.20
295
8.85
3.05
5.80
466.40
296
8.85
3.01
5.84
460.56
297
8.85
2.97
5.88
454.69
298
8.85
2.94
5.91
448.77
299
8.85
2.90
5.95
442.82
300
8.85
2.86
5.99
436.83
301
8.85
2.82
6.03
430.80
302
8.85
2.78
6.07
424.73
303
8.85
2.74
6.11
418.63
304
8.85
2.70
6.15
412.48
305
8.85
2.66
6.19
406.30
306
8.85
2.62
6.23
400.07
307
8.85
2.58
6.27
393.80
308
8.85
2.54
6.31
387.50
309
8.85
2.50
6.35
381.15
310
8.85
2.46
6.39
374.76
311
8.85
2.42
6.43
368.33
312
8.85
2.38
6.47
361.86
313
8.85
2.34
6.51
355.35
314
8.85
2.29
6.56
348.79
315
8.85
2.25
6.60
342.19
316
8.85
2.21
6.64
335.55
317
8.85
2.17
6.68
328.87
318
8.85
2.12
6.73
322.15
319
8.85
2.08
6.77
315.38
320
8.85
2.04
6.81
308.56
321
8.85
1.99
6.86
301.71
322
8.85
1.95
6.90
294.80
323
8.85
1.90
6.95
287.86
324
8.85
1.86
6.99
280.87
325
8.85
1.81
7.04
273.83
326
8.85
1.77
7.08
266.75
327
8.85
1.72
7.13
259.62
328
8.85
1.68
7.17
252.45
329
8.85
1.63
7.22
245.23
330
8.85
1.58
7.27
237.96
331
8.85
1.54
7.31
230.65
332
8.85
1.49
7.36
223.29
333
8.85
1.44
7.41
215.88
334
8.85
1.39
7.46
208.43
335
8.85
1.35
7.50
200.92
336
8.85
1.30
7.55
193.37
337
8.85
1.25
7.60
185.77
338
8.85
1.20
7.65
178.12
339
8.85
1.15
7.70
170.42
340
8.85
1.10
7.75
162.67
341
8.85
1.05
7.80
154.87
342
8.85
1.00
7.85
147.02
343
8.85
0.95
7.90
139.12
344
8.85
0.90
7.95
131.17
345
8.85
0.85
8.00
123.17
346
8.85
0.80
8.05
115.11
347
8.85
0.74
8.11
107.00
348
8.85
0.69
8.16
98.84
349
8.85
0.64
8.21
90.63
350
8.85
0.59
8.26
82.37
351
8.85
0.53
8.32
74.05
352
8.85
0.48
8.37
65.68
353
8.85
0.42
8.43
57.25
354
8.85
0.37
8.48
48.77
355
8.85
0.31
8.54
40.24
356
8.85
0.26
8.59
31.65
357
8.85
0.20
8.65
23.00
358
8.85
0.15
8.70
14.30
359
8.85
0.09
8.76
5.54
360
5.58
0.04
5.54
0.00
Totals
3,182.73
1,947.73
1,235.00

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