Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 6.60  
 

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
6.60
5.07
1.53
1,245.47
2
6.60
5.06
1.54
1,243.93
3
6.60
5.05
1.55
1,242.38
4
6.60
5.05
1.55
1,240.83
5
6.60
5.04
1.56
1,239.27
6
6.60
5.03
1.57
1,237.70
7
6.60
5.03
1.57
1,236.13
8
6.60
5.02
1.58
1,234.55
9
6.60
5.02
1.58
1,232.97
10
6.60
5.01
1.59
1,231.38
11
6.60
5.00
1.60
1,229.78
12
6.60
5.00
1.60
1,228.17
13
6.60
4.99
1.61
1,226.56
14
6.60
4.98
1.62
1,224.95
15
6.60
4.98
1.62
1,223.32
16
6.60
4.97
1.63
1,221.69
17
6.60
4.96
1.64
1,220.06
18
6.60
4.96
1.64
1,218.41
19
6.60
4.95
1.65
1,216.76
20
6.60
4.94
1.66
1,215.11
21
6.60
4.94
1.66
1,213.44
22
6.60
4.93
1.67
1,211.77
23
6.60
4.92
1.68
1,210.09
24
6.60
4.92
1.68
1,208.41
25
6.60
4.91
1.69
1,206.72
26
6.60
4.90
1.70
1,205.02
27
6.60
4.90
1.70
1,203.32
28
6.60
4.89
1.71
1,201.61
29
6.60
4.88
1.72
1,199.89
30
6.60
4.87
1.73
1,198.16
31
6.60
4.87
1.73
1,196.43
32
6.60
4.86
1.74
1,194.69
33
6.60
4.85
1.75
1,192.94
34
6.60
4.85
1.75
1,191.19
35
6.60
4.84
1.76
1,189.43
36
6.60
4.83
1.77
1,187.66
37
6.60
4.82
1.78
1,185.89
38
6.60
4.82
1.78
1,184.10
39
6.60
4.81
1.79
1,182.31
40
6.60
4.80
1.80
1,180.52
41
6.60
4.80
1.80
1,178.71
42
6.60
4.79
1.81
1,176.90
43
6.60
4.78
1.82
1,175.08
44
6.60
4.77
1.83
1,173.26
45
6.60
4.77
1.83
1,171.42
46
6.60
4.76
1.84
1,169.58
47
6.60
4.75
1.85
1,167.73
48
6.60
4.74
1.86
1,165.88
49
6.60
4.74
1.86
1,164.01
50
6.60
4.73
1.87
1,162.14
51
6.60
4.72
1.88
1,160.26
52
6.60
4.71
1.89
1,158.38
53
6.60
4.71
1.89
1,156.48
54
6.60
4.70
1.90
1,154.58
55
6.60
4.69
1.91
1,152.67
56
6.60
4.68
1.92
1,150.75
57
6.60
4.67
1.93
1,148.83
58
6.60
4.67
1.93
1,146.90
59
6.60
4.66
1.94
1,144.96
60
6.60
4.65
1.95
1,143.01
61
6.60
4.64
1.96
1,141.05
62
6.60
4.64
1.96
1,139.09
63
6.60
4.63
1.97
1,137.11
64
6.60
4.62
1.98
1,135.13
65
6.60
4.61
1.99
1,133.14
66
6.60
4.60
2.00
1,131.15
67
6.60
4.60
2.00
1,129.14
68
6.60
4.59
2.01
1,127.13
69
6.60
4.58
2.02
1,125.11
70
6.60
4.57
2.03
1,123.08
71
6.60
4.56
2.04
1,121.04
72
6.60
4.55
2.05
1,119.00
73
6.60
4.55
2.05
1,116.94
74
6.60
4.54
2.06
1,114.88
75
6.60
4.53
2.07
1,112.81
76
6.60
4.52
2.08
1,110.73
77
6.60
4.51
2.09
1,108.64
78
6.60
4.50
2.10
1,106.55
79
6.60
4.50
2.10
1,104.44
80
6.60
4.49
2.11
1,102.33
81
6.60
4.48
2.12
1,100.21
82
6.60
4.47
2.13
1,098.08
83
6.60
4.46
2.14
1,095.94
84
6.60
4.45
2.15
1,093.79
85
6.60
4.44
2.16
1,091.63
86
6.60
4.43
2.17
1,089.47
87
6.60
4.43
2.17
1,087.29
88
6.60
4.42
2.18
1,085.11
89
6.60
4.41
2.19
1,082.92
90
6.60
4.40
2.20
1,080.72
91
6.60
4.39
2.21
1,078.51
92
6.60
4.38
2.22
1,076.29
93
6.60
4.37
2.23
1,074.06
94
6.60
4.36
2.24
1,071.83
95
6.60
4.35
2.25
1,069.58
96
6.60
4.35
2.25
1,067.33
97
6.60
4.34
2.26
1,065.06
98
6.60
4.33
2.27
1,062.79
99
6.60
4.32
2.28
1,060.51
100
6.60
4.31
2.29
1,058.21
101
6.60
4.30
2.30
1,055.91
102
6.60
4.29
2.31
1,053.60
103
6.60
4.28
2.32
1,051.28
104
6.60
4.27
2.33
1,048.95
105
6.60
4.26
2.34
1,046.61
106
6.60
4.25
2.35
1,044.27
107
6.60
4.24
2.36
1,041.91
108
6.60
4.23
2.37
1,039.54
109
6.60
4.22
2.38
1,037.17
110
6.60
4.21
2.39
1,034.78
111
6.60
4.20
2.40
1,032.38
112
6.60
4.19
2.41
1,029.98
113
6.60
4.18
2.42
1,027.56
114
6.60
4.17
2.43
1,025.14
115
6.60
4.16
2.44
1,022.70
116
6.60
4.15
2.45
1,020.25
117
6.60
4.14
2.46
1,017.80
118
6.60
4.13
2.47
1,015.33
119
6.60
4.12
2.48
1,012.86
120
6.60
4.11
2.49
1,010.37
121
6.60
4.10
2.50
1,007.88
122
6.60
4.09
2.51
1,005.37
123
6.60
4.08
2.52
1,002.86
124
6.60
4.07
2.53
1,000.33
125
6.60
4.06
2.54
997.80
126
6.60
4.05
2.55
995.25
127
6.60
4.04
2.56
992.69
128
6.60
4.03
2.57
990.12
129
6.60
4.02
2.58
987.55
130
6.60
4.01
2.59
984.96
131
6.60
4.00
2.60
982.36
132
6.60
3.99
2.61
979.75
133
6.60
3.98
2.62
977.13
134
6.60
3.97
2.63
974.50
135
6.60
3.96
2.64
971.86
136
6.60
3.95
2.65
969.21
137
6.60
3.94
2.66
966.55
138
6.60
3.93
2.67
963.87
139
6.60
3.92
2.68
961.19
140
6.60
3.90
2.70
958.49
141
6.60
3.89
2.71
955.79
142
6.60
3.88
2.72
953.07
143
6.60
3.87
2.73
950.34
144
6.60
3.86
2.74
947.60
145
6.60
3.85
2.75
944.85
146
6.60
3.84
2.76
942.09
147
6.60
3.83
2.77
939.32
148
6.60
3.82
2.78
936.53
149
6.60
3.80
2.80
933.74
150
6.60
3.79
2.81
930.93
151
6.60
3.78
2.82
928.11
152
6.60
3.77
2.83
925.28
153
6.60
3.76
2.84
922.44
154
6.60
3.75
2.85
919.59
155
6.60
3.74
2.86
916.73
156
6.60
3.72
2.88
913.85
157
6.60
3.71
2.89
910.96
158
6.60
3.70
2.90
908.06
159
6.60
3.69
2.91
905.15
160
6.60
3.68
2.92
902.23
161
6.60
3.67
2.93
899.29
162
6.60
3.65
2.95
896.35
163
6.60
3.64
2.96
893.39
164
6.60
3.63
2.97
890.42
165
6.60
3.62
2.98
887.44
166
6.60
3.61
2.99
884.44
167
6.60
3.59
3.01
881.43
168
6.60
3.58
3.02
878.42
169
6.60
3.57
3.03
875.38
170
6.60
3.56
3.04
872.34
171
6.60
3.54
3.06
869.28
172
6.60
3.53
3.07
866.22
173
6.60
3.52
3.08
863.13
174
6.60
3.51
3.09
860.04
175
6.60
3.49
3.11
856.93
176
6.60
3.48
3.12
853.82
177
6.60
3.47
3.13
850.68
178
6.60
3.46
3.14
847.54
179
6.60
3.44
3.16
844.38
180
6.60
3.43
3.17
841.21
181
6.60
3.42
3.18
838.03
182
6.60
3.40
3.20
834.84
183
6.60
3.39
3.21
831.63
184
6.60
3.38
3.22
828.41
185
6.60
3.37
3.23
825.17
186
6.60
3.35
3.25
821.92
187
6.60
3.34
3.26
818.66
188
6.60
3.33
3.27
815.39
189
6.60
3.31
3.29
812.10
190
6.60
3.30
3.30
808.80
191
6.60
3.29
3.31
805.49
192
6.60
3.27
3.33
802.16
193
6.60
3.26
3.34
798.82
194
6.60
3.25
3.35
795.46
195
6.60
3.23
3.37
792.09
196
6.60
3.22
3.38
788.71
197
6.60
3.20
3.40
785.32
198
6.60
3.19
3.41
781.91
199
6.60
3.18
3.42
778.48
200
6.60
3.16
3.44
775.05
201
6.60
3.15
3.45
771.59
202
6.60
3.13
3.47
768.13
203
6.60
3.12
3.48
764.65
204
6.60
3.11
3.49
761.16
205
6.60
3.09
3.51
757.65
206
6.60
3.08
3.52
754.13
207
6.60
3.06
3.54
750.59
208
6.60
3.05
3.55
747.04
209
6.60
3.03
3.57
743.47
210
6.60
3.02
3.58
739.89
211
6.60
3.01
3.59
736.30
212
6.60
2.99
3.61
732.69
213
6.60
2.98
3.62
729.07
214
6.60
2.96
3.64
725.43
215
6.60
2.95
3.65
721.78
216
6.60
2.93
3.67
718.11
217
6.60
2.92
3.68
714.43
218
6.60
2.90
3.70
710.73
219
6.60
2.89
3.71
707.02
220
6.60
2.87
3.73
703.29
221
6.60
2.86
3.74
699.54
222
6.60
2.84
3.76
695.79
223
6.60
2.83
3.77
692.01
224
6.60
2.81
3.79
688.22
225
6.60
2.80
3.80
684.42
226
6.60
2.78
3.82
680.60
227
6.60
2.76
3.84
676.77
228
6.60
2.75
3.85
672.92
229
6.60
2.73
3.87
669.05
230
6.60
2.72
3.88
665.17
231
6.60
2.70
3.90
661.27
232
6.60
2.69
3.91
657.36
233
6.60
2.67
3.93
653.43
234
6.60
2.65
3.95
649.48
235
6.60
2.64
3.96
645.52
236
6.60
2.62
3.98
641.54
237
6.60
2.61
3.99
637.55
238
6.60
2.59
4.01
633.54
239
6.60
2.57
4.03
629.51
240
6.60
2.56
4.04
625.47
241
6.60
2.54
4.06
621.41
242
6.60
2.52
4.08
617.33
243
6.60
2.51
4.09
613.24
244
6.60
2.49
4.11
609.13
245
6.60
2.47
4.13
605.01
246
6.60
2.46
4.14
600.87
247
6.60
2.44
4.16
596.71
248
6.60
2.42
4.18
592.53
249
6.60
2.41
4.19
588.34
250
6.60
2.39
4.21
584.13
251
6.60
2.37
4.23
579.90
252
6.60
2.36
4.24
575.66
253
6.60
2.34
4.26
571.40
254
6.60
2.32
4.28
567.12
255
6.60
2.30
4.30
562.82
256
6.60
2.29
4.31
558.51
257
6.60
2.27
4.33
554.18
258
6.60
2.25
4.35
549.83
259
6.60
2.23
4.37
545.46
260
6.60
2.22
4.38
541.08
261
6.60
2.20
4.40
536.68
262
6.60
2.18
4.42
532.26
263
6.60
2.16
4.44
527.82
264
6.60
2.14
4.46
523.36
265
6.60
2.13
4.47
518.89
266
6.60
2.11
4.49
514.40
267
6.60
2.09
4.51
509.89
268
6.60
2.07
4.53
505.36
269
6.60
2.05
4.55
500.81
270
6.60
2.03
4.57
496.25
271
6.60
2.02
4.58
491.66
272
6.60
2.00
4.60
487.06
273
6.60
1.98
4.62
482.44
274
6.60
1.96
4.64
477.80
275
6.60
1.94
4.66
473.14
276
6.60
1.92
4.68
468.46
277
6.60
1.90
4.70
463.76
278
6.60
1.88
4.72
459.05
279
6.60
1.86
4.74
454.31
280
6.60
1.85
4.75
449.56
281
6.60
1.83
4.77
444.78
282
6.60
1.81
4.79
439.99
283
6.60
1.79
4.81
435.18
284
6.60
1.77
4.83
430.35
285
6.60
1.75
4.85
425.50
286
6.60
1.73
4.87
420.62
287
6.60
1.71
4.89
415.73
288
6.60
1.69
4.91
410.82
289
6.60
1.67
4.93
405.89
290
6.60
1.65
4.95
400.94
291
6.60
1.63
4.97
395.97
292
6.60
1.61
4.99
390.98
293
6.60
1.59
5.01
385.97
294
6.60
1.57
5.03
380.93
295
6.60
1.55
5.05
375.88
296
6.60
1.53
5.07
370.81
297
6.60
1.51
5.09
365.71
298
6.60
1.49
5.11
360.60
299
6.60
1.46
5.14
355.46
300
6.60
1.44
5.16
350.31
301
6.60
1.42
5.18
345.13
302
6.60
1.40
5.20
339.93
303
6.60
1.38
5.22
334.72
304
6.60
1.36
5.24
329.48
305
6.60
1.34
5.26
324.21
306
6.60
1.32
5.28
318.93
307
6.60
1.30
5.30
313.63
308
6.60
1.27
5.33
308.30
309
6.60
1.25
5.35
302.95
310
6.60
1.23
5.37
297.58
311
6.60
1.21
5.39
292.19
312
6.60
1.19
5.41
286.78
313
6.60
1.17
5.43
281.34
314
6.60
1.14
5.46
275.89
315
6.60
1.12
5.48
270.41
316
6.60
1.10
5.50
264.91
317
6.60
1.08
5.52
259.38
318
6.60
1.05
5.55
253.84
319
6.60
1.03
5.57
248.27
320
6.60
1.01
5.59
242.68
321
6.60
0.99
5.61
237.06
322
6.60
0.96
5.64
231.43
323
6.60
0.94
5.66
225.77
324
6.60
0.92
5.68
220.08
325
6.60
0.89
5.71
214.38
326
6.60
0.87
5.73
208.65
327
6.60
0.85
5.75
202.90
328
6.60
0.82
5.78
197.12
329
6.60
0.80
5.80
191.32
330
6.60
0.78
5.82
185.50
331
6.60
0.75
5.85
179.65
332
6.60
0.73
5.87
173.78
333
6.60
0.71
5.89
167.89
334
6.60
0.68
5.92
161.97
335
6.60
0.66
5.94
156.03
336
6.60
0.63
5.97
150.06
337
6.60
0.61
5.99
144.07
338
6.60
0.59
6.01
138.06
339
6.60
0.56
6.04
132.02
340
6.60
0.54
6.06
125.95
341
6.60
0.51
6.09
119.86
342
6.60
0.49
6.11
113.75
343
6.60
0.46
6.14
107.61
344
6.60
0.44
6.16
101.45
345
6.60
0.41
6.19
95.26
346
6.60
0.39
6.21
89.05
347
6.60
0.36
6.24
82.81
348
6.60
0.34
6.26
76.55
349
6.60
0.31
6.29
70.26
350
6.60
0.29
6.31
63.94
351
6.60
0.26
6.34
57.60
352
6.60
0.23
6.37
51.24
353
6.60
0.21
6.39
44.85
354
6.60
0.18
6.42
38.43
355
6.60
0.16
6.44
31.99
356
6.60
0.13
6.47
25.52
357
6.60
0.10
6.50
19.02
358
6.60
0.08
6.52
12.50
359
6.60
0.05
6.55
5.95
360
5.97
0.02
5.95
0.00
Totals
2,375.37
1,128.37
1,247.00

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