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
8.75
0.75
1,234.25
2
9.50
8.74
0.76
1,233.49
3
9.50
8.74
0.76
1,232.73
4
9.50
8.73
0.77
1,231.96
5
9.50
8.73
0.77
1,231.19
6
9.50
8.72
0.78
1,230.41
7
9.50
8.72
0.78
1,229.62
8
9.50
8.71
0.79
1,228.83
9
9.50
8.70
0.80
1,228.04
10
9.50
8.70
0.80
1,227.23
11
9.50
8.69
0.81
1,226.43
12
9.50
8.69
0.81
1,225.61
13
9.50
8.68
0.82
1,224.80
14
9.50
8.68
0.82
1,223.97
15
9.50
8.67
0.83
1,223.14
16
9.50
8.66
0.84
1,222.31
17
9.50
8.66
0.84
1,221.46
18
9.50
8.65
0.85
1,220.62
19
9.50
8.65
0.85
1,219.76
20
9.50
8.64
0.86
1,218.90
21
9.50
8.63
0.87
1,218.04
22
9.50
8.63
0.87
1,217.16
23
9.50
8.62
0.88
1,216.29
24
9.50
8.62
0.88
1,215.40
25
9.50
8.61
0.89
1,214.51
26
9.50
8.60
0.90
1,213.61
27
9.50
8.60
0.90
1,212.71
28
9.50
8.59
0.91
1,211.80
29
9.50
8.58
0.92
1,210.88
30
9.50
8.58
0.92
1,209.96
31
9.50
8.57
0.93
1,209.03
32
9.50
8.56
0.94
1,208.09
33
9.50
8.56
0.94
1,207.15
34
9.50
8.55
0.95
1,206.20
35
9.50
8.54
0.96
1,205.25
36
9.50
8.54
0.96
1,204.28
37
9.50
8.53
0.97
1,203.31
38
9.50
8.52
0.98
1,202.34
39
9.50
8.52
0.98
1,201.35
40
9.50
8.51
0.99
1,200.36
41
9.50
8.50
1.00
1,199.37
42
9.50
8.50
1.00
1,198.36
43
9.50
8.49
1.01
1,197.35
44
9.50
8.48
1.02
1,196.33
45
9.50
8.47
1.03
1,195.30
46
9.50
8.47
1.03
1,194.27
47
9.50
8.46
1.04
1,193.23
48
9.50
8.45
1.05
1,192.18
49
9.50
8.44
1.06
1,191.13
50
9.50
8.44
1.06
1,190.06
51
9.50
8.43
1.07
1,188.99
52
9.50
8.42
1.08
1,187.92
53
9.50
8.41
1.09
1,186.83
54
9.50
8.41
1.09
1,185.74
55
9.50
8.40
1.10
1,184.64
56
9.50
8.39
1.11
1,183.53
57
9.50
8.38
1.12
1,182.41
58
9.50
8.38
1.12
1,181.29
59
9.50
8.37
1.13
1,180.15
60
9.50
8.36
1.14
1,179.01
61
9.50
8.35
1.15
1,177.86
62
9.50
8.34
1.16
1,176.71
63
9.50
8.34
1.16
1,175.54
64
9.50
8.33
1.17
1,174.37
65
9.50
8.32
1.18
1,173.19
66
9.50
8.31
1.19
1,172.00
67
9.50
8.30
1.20
1,170.80
68
9.50
8.29
1.21
1,169.59
69
9.50
8.28
1.22
1,168.38
70
9.50
8.28
1.22
1,167.15
71
9.50
8.27
1.23
1,165.92
72
9.50
8.26
1.24
1,164.68
73
9.50
8.25
1.25
1,163.43
74
9.50
8.24
1.26
1,162.17
75
9.50
8.23
1.27
1,160.90
76
9.50
8.22
1.28
1,159.63
77
9.50
8.21
1.29
1,158.34
78
9.50
8.20
1.30
1,157.04
79
9.50
8.20
1.30
1,155.74
80
9.50
8.19
1.31
1,154.43
81
9.50
8.18
1.32
1,153.10
82
9.50
8.17
1.33
1,151.77
83
9.50
8.16
1.34
1,150.43
84
9.50
8.15
1.35
1,149.08
85
9.50
8.14
1.36
1,147.72
86
9.50
8.13
1.37
1,146.35
87
9.50
8.12
1.38
1,144.97
88
9.50
8.11
1.39
1,143.58
89
9.50
8.10
1.40
1,142.18
90
9.50
8.09
1.41
1,140.77
91
9.50
8.08
1.42
1,139.35
92
9.50
8.07
1.43
1,137.92
93
9.50
8.06
1.44
1,136.48
94
9.50
8.05
1.45
1,135.03
95
9.50
8.04
1.46
1,133.57
96
9.50
8.03
1.47
1,132.10
97
9.50
8.02
1.48
1,130.62
98
9.50
8.01
1.49
1,129.13
99
9.50
8.00
1.50
1,127.62
100
9.50
7.99
1.51
1,126.11
101
9.50
7.98
1.52
1,124.59
102
9.50
7.97
1.53
1,123.05
103
9.50
7.95
1.55
1,121.51
104
9.50
7.94
1.56
1,119.95
105
9.50
7.93
1.57
1,118.39
106
9.50
7.92
1.58
1,116.81
107
9.50
7.91
1.59
1,115.22
108
9.50
7.90
1.60
1,113.62
109
9.50
7.89
1.61
1,112.01
110
9.50
7.88
1.62
1,110.38
111
9.50
7.87
1.63
1,108.75
112
9.50
7.85
1.65
1,107.10
113
9.50
7.84
1.66
1,105.44
114
9.50
7.83
1.67
1,103.77
115
9.50
7.82
1.68
1,102.09
116
9.50
7.81
1.69
1,100.40
117
9.50
7.79
1.71
1,098.69
118
9.50
7.78
1.72
1,096.98
119
9.50
7.77
1.73
1,095.25
120
9.50
7.76
1.74
1,093.50
121
9.50
7.75
1.75
1,091.75
122
9.50
7.73
1.77
1,089.98
123
9.50
7.72
1.78
1,088.20
124
9.50
7.71
1.79
1,086.41
125
9.50
7.70
1.80
1,084.61
126
9.50
7.68
1.82
1,082.79
127
9.50
7.67
1.83
1,080.96
128
9.50
7.66
1.84
1,079.12
129
9.50
7.64
1.86
1,077.26
130
9.50
7.63
1.87
1,075.39
131
9.50
7.62
1.88
1,073.51
132
9.50
7.60
1.90
1,071.61
133
9.50
7.59
1.91
1,069.70
134
9.50
7.58
1.92
1,067.78
135
9.50
7.56
1.94
1,065.84
136
9.50
7.55
1.95
1,063.89
137
9.50
7.54
1.96
1,061.93
138
9.50
7.52
1.98
1,059.95
139
9.50
7.51
1.99
1,057.96
140
9.50
7.49
2.01
1,055.95
141
9.50
7.48
2.02
1,053.93
142
9.50
7.47
2.03
1,051.90
143
9.50
7.45
2.05
1,049.85
144
9.50
7.44
2.06
1,047.79
145
9.50
7.42
2.08
1,045.71
146
9.50
7.41
2.09
1,043.61
147
9.50
7.39
2.11
1,041.51
148
9.50
7.38
2.12
1,039.38
149
9.50
7.36
2.14
1,037.25
150
9.50
7.35
2.15
1,035.09
151
9.50
7.33
2.17
1,032.93
152
9.50
7.32
2.18
1,030.74
153
9.50
7.30
2.20
1,028.54
154
9.50
7.29
2.21
1,026.33
155
9.50
7.27
2.23
1,024.10
156
9.50
7.25
2.25
1,021.85
157
9.50
7.24
2.26
1,019.59
158
9.50
7.22
2.28
1,017.31
159
9.50
7.21
2.29
1,015.02
160
9.50
7.19
2.31
1,012.71
161
9.50
7.17
2.33
1,010.38
162
9.50
7.16
2.34
1,008.04
163
9.50
7.14
2.36
1,005.68
164
9.50
7.12
2.38
1,003.30
165
9.50
7.11
2.39
1,000.91
166
9.50
7.09
2.41
998.50
167
9.50
7.07
2.43
996.07
168
9.50
7.06
2.44
993.63
169
9.50
7.04
2.46
991.16
170
9.50
7.02
2.48
988.69
171
9.50
7.00
2.50
986.19
172
9.50
6.99
2.51
983.67
173
9.50
6.97
2.53
981.14
174
9.50
6.95
2.55
978.59
175
9.50
6.93
2.57
976.02
176
9.50
6.91
2.59
973.44
177
9.50
6.90
2.60
970.83
178
9.50
6.88
2.62
968.21
179
9.50
6.86
2.64
965.57
180
9.50
6.84
2.66
962.91
181
9.50
6.82
2.68
960.23
182
9.50
6.80
2.70
957.53
183
9.50
6.78
2.72
954.81
184
9.50
6.76
2.74
952.07
185
9.50
6.74
2.76
949.32
186
9.50
6.72
2.78
946.54
187
9.50
6.70
2.80
943.75
188
9.50
6.68
2.82
940.93
189
9.50
6.66
2.84
938.10
190
9.50
6.64
2.86
935.24
191
9.50
6.62
2.88
932.37
192
9.50
6.60
2.90
929.47
193
9.50
6.58
2.92
926.55
194
9.50
6.56
2.94
923.62
195
9.50
6.54
2.96
920.66
196
9.50
6.52
2.98
917.68
197
9.50
6.50
3.00
914.68
198
9.50
6.48
3.02
911.66
199
9.50
6.46
3.04
908.62
200
9.50
6.44
3.06
905.55
201
9.50
6.41
3.09
902.47
202
9.50
6.39
3.11
899.36
203
9.50
6.37
3.13
896.23
204
9.50
6.35
3.15
893.08
205
9.50
6.33
3.17
889.91
206
9.50
6.30
3.20
886.71
207
9.50
6.28
3.22
883.49
208
9.50
6.26
3.24
880.25
209
9.50
6.24
3.26
876.98
210
9.50
6.21
3.29
873.70
211
9.50
6.19
3.31
870.38
212
9.50
6.17
3.33
867.05
213
9.50
6.14
3.36
863.69
214
9.50
6.12
3.38
860.31
215
9.50
6.09
3.41
856.90
216
9.50
6.07
3.43
853.47
217
9.50
6.05
3.45
850.02
218
9.50
6.02
3.48
846.54
219
9.50
6.00
3.50
843.03
220
9.50
5.97
3.53
839.51
221
9.50
5.95
3.55
835.95
222
9.50
5.92
3.58
832.37
223
9.50
5.90
3.60
828.77
224
9.50
5.87
3.63
825.14
225
9.50
5.84
3.66
821.49
226
9.50
5.82
3.68
817.80
227
9.50
5.79
3.71
814.10
228
9.50
5.77
3.73
810.36
229
9.50
5.74
3.76
806.60
230
9.50
5.71
3.79
802.82
231
9.50
5.69
3.81
799.00
232
9.50
5.66
3.84
795.16
233
9.50
5.63
3.87
791.30
234
9.50
5.61
3.89
787.40
235
9.50
5.58
3.92
783.48
236
9.50
5.55
3.95
779.53
237
9.50
5.52
3.98
775.55
238
9.50
5.49
4.01
771.54
239
9.50
5.47
4.03
767.51
240
9.50
5.44
4.06
763.44
241
9.50
5.41
4.09
759.35
242
9.50
5.38
4.12
755.23
243
9.50
5.35
4.15
751.08
244
9.50
5.32
4.18
746.90
245
9.50
5.29
4.21
742.69
246
9.50
5.26
4.24
738.45
247
9.50
5.23
4.27
734.18
248
9.50
5.20
4.30
729.88
249
9.50
5.17
4.33
725.55
250
9.50
5.14
4.36
721.19
251
9.50
5.11
4.39
716.80
252
9.50
5.08
4.42
712.38
253
9.50
5.05
4.45
707.92
254
9.50
5.01
4.49
703.44
255
9.50
4.98
4.52
698.92
256
9.50
4.95
4.55
694.37
257
9.50
4.92
4.58
689.79
258
9.50
4.89
4.61
685.18
259
9.50
4.85
4.65
680.53
260
9.50
4.82
4.68
675.85
261
9.50
4.79
4.71
671.14
262
9.50
4.75
4.75
666.39
263
9.50
4.72
4.78
661.61
264
9.50
4.69
4.81
656.80
265
9.50
4.65
4.85
651.95
266
9.50
4.62
4.88
647.07
267
9.50
4.58
4.92
642.15
268
9.50
4.55
4.95
637.20
269
9.50
4.51
4.99
632.21
270
9.50
4.48
5.02
627.19
271
9.50
4.44
5.06
622.13
272
9.50
4.41
5.09
617.04
273
9.50
4.37
5.13
611.91
274
9.50
4.33
5.17
606.75
275
9.50
4.30
5.20
601.54
276
9.50
4.26
5.24
596.31
277
9.50
4.22
5.28
591.03
278
9.50
4.19
5.31
585.72
279
9.50
4.15
5.35
580.36
280
9.50
4.11
5.39
574.98
281
9.50
4.07
5.43
569.55
282
9.50
4.03
5.47
564.08
283
9.50
4.00
5.50
558.58
284
9.50
3.96
5.54
553.03
285
9.50
3.92
5.58
547.45
286
9.50
3.88
5.62
541.83
287
9.50
3.84
5.66
536.17
288
9.50
3.80
5.70
530.47
289
9.50
3.76
5.74
524.72
290
9.50
3.72
5.78
518.94
291
9.50
3.68
5.82
513.12
292
9.50
3.63
5.87
507.25
293
9.50
3.59
5.91
501.34
294
9.50
3.55
5.95
495.39
295
9.50
3.51
5.99
489.40
296
9.50
3.47
6.03
483.37
297
9.50
3.42
6.08
477.29
298
9.50
3.38
6.12
471.17
299
9.50
3.34
6.16
465.01
300
9.50
3.29
6.21
458.81
301
9.50
3.25
6.25
452.56
302
9.50
3.21
6.29
446.26
303
9.50
3.16
6.34
439.92
304
9.50
3.12
6.38
433.54
305
9.50
3.07
6.43
427.11
306
9.50
3.03
6.47
420.64
307
9.50
2.98
6.52
414.11
308
9.50
2.93
6.57
407.55
309
9.50
2.89
6.61
400.93
310
9.50
2.84
6.66
394.27
311
9.50
2.79
6.71
387.57
312
9.50
2.75
6.75
380.81
313
9.50
2.70
6.80
374.01
314
9.50
2.65
6.85
367.16
315
9.50
2.60
6.90
360.26
316
9.50
2.55
6.95
353.31
317
9.50
2.50
7.00
346.31
318
9.50
2.45
7.05
339.27
319
9.50
2.40
7.10
332.17
320
9.50
2.35
7.15
325.02
321
9.50
2.30
7.20
317.83
322
9.50
2.25
7.25
310.58
323
9.50
2.20
7.30
303.28
324
9.50
2.15
7.35
295.93
325
9.50
2.10
7.40
288.52
326
9.50
2.04
7.46
281.07
327
9.50
1.99
7.51
273.56
328
9.50
1.94
7.56
265.99
329
9.50
1.88
7.62
258.38
330
9.50
1.83
7.67
250.71
331
9.50
1.78
7.72
242.98
332
9.50
1.72
7.78
235.20
333
9.50
1.67
7.83
227.37
334
9.50
1.61
7.89
219.48
335
9.50
1.55
7.95
211.54
336
9.50
1.50
8.00
203.53
337
9.50
1.44
8.06
195.48
338
9.50
1.38
8.12
187.36
339
9.50
1.33
8.17
179.19
340
9.50
1.27
8.23
170.96
341
9.50
1.21
8.29
162.67
342
9.50
1.15
8.35
154.32
343
9.50
1.09
8.41
145.91
344
9.50
1.03
8.47
137.45
345
9.50
0.97
8.53
128.92
346
9.50
0.91
8.59
120.33
347
9.50
0.85
8.65
111.69
348
9.50
0.79
8.71
102.98
349
9.50
0.73
8.77
94.21
350
9.50
0.67
8.83
85.37
351
9.50
0.60
8.90
76.48
352
9.50
0.54
8.96
67.52
353
9.50
0.48
9.02
58.50
354
9.50
0.41
9.09
49.41
355
9.50
0.35
9.15
40.26
356
9.50
0.29
9.21
31.05
357
9.50
0.22
9.28
21.77
358
9.50
0.15
9.35
12.42
359
9.50
0.09
9.41
3.01
360
3.03
0.02
3.01
0.00
Totals
3,413.53
2,178.53
1,235.00

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