Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 8.41  
 

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
8.41
7.41
1.00
1,247.00
2
8.41
7.40
1.01
1,245.99
3
8.41
7.40
1.01
1,244.98
4
8.41
7.39
1.02
1,243.96
5
8.41
7.39
1.02
1,242.94
6
8.41
7.38
1.03
1,241.91
7
8.41
7.37
1.04
1,240.87
8
8.41
7.37
1.04
1,239.83
9
8.41
7.36
1.05
1,238.78
10
8.41
7.36
1.05
1,237.73
11
8.41
7.35
1.06
1,236.67
12
8.41
7.34
1.07
1,235.60
13
8.41
7.34
1.07
1,234.53
14
8.41
7.33
1.08
1,233.45
15
8.41
7.32
1.09
1,232.36
16
8.41
7.32
1.09
1,231.27
17
8.41
7.31
1.10
1,230.17
18
8.41
7.30
1.11
1,229.06
19
8.41
7.30
1.11
1,227.95
20
8.41
7.29
1.12
1,226.83
21
8.41
7.28
1.13
1,225.70
22
8.41
7.28
1.13
1,224.57
23
8.41
7.27
1.14
1,223.43
24
8.41
7.26
1.15
1,222.29
25
8.41
7.26
1.15
1,221.13
26
8.41
7.25
1.16
1,219.98
27
8.41
7.24
1.17
1,218.81
28
8.41
7.24
1.17
1,217.64
29
8.41
7.23
1.18
1,216.46
30
8.41
7.22
1.19
1,215.27
31
8.41
7.22
1.19
1,214.07
32
8.41
7.21
1.20
1,212.87
33
8.41
7.20
1.21
1,211.66
34
8.41
7.19
1.22
1,210.45
35
8.41
7.19
1.22
1,209.23
36
8.41
7.18
1.23
1,207.99
37
8.41
7.17
1.24
1,206.76
38
8.41
7.17
1.24
1,205.51
39
8.41
7.16
1.25
1,204.26
40
8.41
7.15
1.26
1,203.00
41
8.41
7.14
1.27
1,201.73
42
8.41
7.14
1.27
1,200.46
43
8.41
7.13
1.28
1,199.18
44
8.41
7.12
1.29
1,197.89
45
8.41
7.11
1.30
1,196.59
46
8.41
7.10
1.31
1,195.28
47
8.41
7.10
1.31
1,193.97
48
8.41
7.09
1.32
1,192.65
49
8.41
7.08
1.33
1,191.32
50
8.41
7.07
1.34
1,189.98
51
8.41
7.07
1.34
1,188.64
52
8.41
7.06
1.35
1,187.29
53
8.41
7.05
1.36
1,185.93
54
8.41
7.04
1.37
1,184.56
55
8.41
7.03
1.38
1,183.18
56
8.41
7.03
1.38
1,181.80
57
8.41
7.02
1.39
1,180.40
58
8.41
7.01
1.40
1,179.00
59
8.41
7.00
1.41
1,177.59
60
8.41
6.99
1.42
1,176.17
61
8.41
6.98
1.43
1,174.75
62
8.41
6.98
1.43
1,173.31
63
8.41
6.97
1.44
1,171.87
64
8.41
6.96
1.45
1,170.42
65
8.41
6.95
1.46
1,168.96
66
8.41
6.94
1.47
1,167.49
67
8.41
6.93
1.48
1,166.01
68
8.41
6.92
1.49
1,164.52
69
8.41
6.91
1.50
1,163.03
70
8.41
6.91
1.50
1,161.52
71
8.41
6.90
1.51
1,160.01
72
8.41
6.89
1.52
1,158.49
73
8.41
6.88
1.53
1,156.96
74
8.41
6.87
1.54
1,155.42
75
8.41
6.86
1.55
1,153.87
76
8.41
6.85
1.56
1,152.31
77
8.41
6.84
1.57
1,150.74
78
8.41
6.83
1.58
1,149.16
79
8.41
6.82
1.59
1,147.57
80
8.41
6.81
1.60
1,145.98
81
8.41
6.80
1.61
1,144.37
82
8.41
6.79
1.62
1,142.76
83
8.41
6.79
1.62
1,141.13
84
8.41
6.78
1.63
1,139.50
85
8.41
6.77
1.64
1,137.85
86
8.41
6.76
1.65
1,136.20
87
8.41
6.75
1.66
1,134.54
88
8.41
6.74
1.67
1,132.86
89
8.41
6.73
1.68
1,131.18
90
8.41
6.72
1.69
1,129.48
91
8.41
6.71
1.70
1,127.78
92
8.41
6.70
1.71
1,126.07
93
8.41
6.69
1.72
1,124.34
94
8.41
6.68
1.73
1,122.61
95
8.41
6.67
1.74
1,120.86
96
8.41
6.66
1.75
1,119.11
97
8.41
6.64
1.77
1,117.34
98
8.41
6.63
1.78
1,115.57
99
8.41
6.62
1.79
1,113.78
100
8.41
6.61
1.80
1,111.98
101
8.41
6.60
1.81
1,110.18
102
8.41
6.59
1.82
1,108.36
103
8.41
6.58
1.83
1,106.53
104
8.41
6.57
1.84
1,104.69
105
8.41
6.56
1.85
1,102.84
106
8.41
6.55
1.86
1,100.98
107
8.41
6.54
1.87
1,099.10
108
8.41
6.53
1.88
1,097.22
109
8.41
6.51
1.90
1,095.32
110
8.41
6.50
1.91
1,093.42
111
8.41
6.49
1.92
1,091.50
112
8.41
6.48
1.93
1,089.57
113
8.41
6.47
1.94
1,087.63
114
8.41
6.46
1.95
1,085.68
115
8.41
6.45
1.96
1,083.71
116
8.41
6.43
1.98
1,081.74
117
8.41
6.42
1.99
1,079.75
118
8.41
6.41
2.00
1,077.75
119
8.41
6.40
2.01
1,075.74
120
8.41
6.39
2.02
1,073.72
121
8.41
6.38
2.03
1,071.68
122
8.41
6.36
2.05
1,069.64
123
8.41
6.35
2.06
1,067.58
124
8.41
6.34
2.07
1,065.51
125
8.41
6.33
2.08
1,063.42
126
8.41
6.31
2.10
1,061.33
127
8.41
6.30
2.11
1,059.22
128
8.41
6.29
2.12
1,057.10
129
8.41
6.28
2.13
1,054.97
130
8.41
6.26
2.15
1,052.82
131
8.41
6.25
2.16
1,050.66
132
8.41
6.24
2.17
1,048.49
133
8.41
6.23
2.18
1,046.30
134
8.41
6.21
2.20
1,044.11
135
8.41
6.20
2.21
1,041.90
136
8.41
6.19
2.22
1,039.67
137
8.41
6.17
2.24
1,037.44
138
8.41
6.16
2.25
1,035.18
139
8.41
6.15
2.26
1,032.92
140
8.41
6.13
2.28
1,030.64
141
8.41
6.12
2.29
1,028.35
142
8.41
6.11
2.30
1,026.05
143
8.41
6.09
2.32
1,023.73
144
8.41
6.08
2.33
1,021.40
145
8.41
6.06
2.35
1,019.05
146
8.41
6.05
2.36
1,016.70
147
8.41
6.04
2.37
1,014.32
148
8.41
6.02
2.39
1,011.93
149
8.41
6.01
2.40
1,009.53
150
8.41
5.99
2.42
1,007.12
151
8.41
5.98
2.43
1,004.69
152
8.41
5.97
2.44
1,002.24
153
8.41
5.95
2.46
999.78
154
8.41
5.94
2.47
997.31
155
8.41
5.92
2.49
994.82
156
8.41
5.91
2.50
992.32
157
8.41
5.89
2.52
989.80
158
8.41
5.88
2.53
987.27
159
8.41
5.86
2.55
984.72
160
8.41
5.85
2.56
982.15
161
8.41
5.83
2.58
979.58
162
8.41
5.82
2.59
976.98
163
8.41
5.80
2.61
974.37
164
8.41
5.79
2.62
971.75
165
8.41
5.77
2.64
969.11
166
8.41
5.75
2.66
966.45
167
8.41
5.74
2.67
963.78
168
8.41
5.72
2.69
961.09
169
8.41
5.71
2.70
958.39
170
8.41
5.69
2.72
955.67
171
8.41
5.67
2.74
952.93
172
8.41
5.66
2.75
950.18
173
8.41
5.64
2.77
947.41
174
8.41
5.63
2.78
944.63
175
8.41
5.61
2.80
941.83
176
8.41
5.59
2.82
939.01
177
8.41
5.58
2.83
936.18
178
8.41
5.56
2.85
933.32
179
8.41
5.54
2.87
930.46
180
8.41
5.52
2.89
927.57
181
8.41
5.51
2.90
924.67
182
8.41
5.49
2.92
921.75
183
8.41
5.47
2.94
918.81
184
8.41
5.46
2.95
915.86
185
8.41
5.44
2.97
912.88
186
8.41
5.42
2.99
909.89
187
8.41
5.40
3.01
906.89
188
8.41
5.38
3.03
903.86
189
8.41
5.37
3.04
900.82
190
8.41
5.35
3.06
897.76
191
8.41
5.33
3.08
894.68
192
8.41
5.31
3.10
891.58
193
8.41
5.29
3.12
888.46
194
8.41
5.28
3.13
885.33
195
8.41
5.26
3.15
882.18
196
8.41
5.24
3.17
879.00
197
8.41
5.22
3.19
875.81
198
8.41
5.20
3.21
872.60
199
8.41
5.18
3.23
869.37
200
8.41
5.16
3.25
866.13
201
8.41
5.14
3.27
862.86
202
8.41
5.12
3.29
859.57
203
8.41
5.10
3.31
856.26
204
8.41
5.08
3.33
852.94
205
8.41
5.06
3.35
849.59
206
8.41
5.04
3.37
846.23
207
8.41
5.02
3.39
842.84
208
8.41
5.00
3.41
839.44
209
8.41
4.98
3.43
836.01
210
8.41
4.96
3.45
832.56
211
8.41
4.94
3.47
829.10
212
8.41
4.92
3.49
825.61
213
8.41
4.90
3.51
822.10
214
8.41
4.88
3.53
818.57
215
8.41
4.86
3.55
815.02
216
8.41
4.84
3.57
811.45
217
8.41
4.82
3.59
807.86
218
8.41
4.80
3.61
804.25
219
8.41
4.78
3.63
800.61
220
8.41
4.75
3.66
796.96
221
8.41
4.73
3.68
793.28
222
8.41
4.71
3.70
789.58
223
8.41
4.69
3.72
785.86
224
8.41
4.67
3.74
782.11
225
8.41
4.64
3.77
778.35
226
8.41
4.62
3.79
774.56
227
8.41
4.60
3.81
770.75
228
8.41
4.58
3.83
766.91
229
8.41
4.55
3.86
763.06
230
8.41
4.53
3.88
759.18
231
8.41
4.51
3.90
755.28
232
8.41
4.48
3.93
751.35
233
8.41
4.46
3.95
747.40
234
8.41
4.44
3.97
743.43
235
8.41
4.41
4.00
739.43
236
8.41
4.39
4.02
735.41
237
8.41
4.37
4.04
731.37
238
8.41
4.34
4.07
727.30
239
8.41
4.32
4.09
723.21
240
8.41
4.29
4.12
719.09
241
8.41
4.27
4.14
714.95
242
8.41
4.25
4.16
710.79
243
8.41
4.22
4.19
706.60
244
8.41
4.20
4.21
702.39
245
8.41
4.17
4.24
698.15
246
8.41
4.15
4.26
693.88
247
8.41
4.12
4.29
689.59
248
8.41
4.09
4.32
685.28
249
8.41
4.07
4.34
680.93
250
8.41
4.04
4.37
676.57
251
8.41
4.02
4.39
672.17
252
8.41
3.99
4.42
667.76
253
8.41
3.96
4.45
663.31
254
8.41
3.94
4.47
658.84
255
8.41
3.91
4.50
654.34
256
8.41
3.89
4.52
649.82
257
8.41
3.86
4.55
645.26
258
8.41
3.83
4.58
640.69
259
8.41
3.80
4.61
636.08
260
8.41
3.78
4.63
631.45
261
8.41
3.75
4.66
626.79
262
8.41
3.72
4.69
622.10
263
8.41
3.69
4.72
617.38
264
8.41
3.67
4.74
612.64
265
8.41
3.64
4.77
607.86
266
8.41
3.61
4.80
603.06
267
8.41
3.58
4.83
598.23
268
8.41
3.55
4.86
593.38
269
8.41
3.52
4.89
588.49
270
8.41
3.49
4.92
583.57
271
8.41
3.46
4.95
578.63
272
8.41
3.44
4.97
573.65
273
8.41
3.41
5.00
568.65
274
8.41
3.38
5.03
563.62
275
8.41
3.35
5.06
558.55
276
8.41
3.32
5.09
553.46
277
8.41
3.29
5.12
548.33
278
8.41
3.26
5.15
543.18
279
8.41
3.23
5.18
538.00
280
8.41
3.19
5.22
532.78
281
8.41
3.16
5.25
527.53
282
8.41
3.13
5.28
522.26
283
8.41
3.10
5.31
516.95
284
8.41
3.07
5.34
511.61
285
8.41
3.04
5.37
506.23
286
8.41
3.01
5.40
500.83
287
8.41
2.97
5.44
495.39
288
8.41
2.94
5.47
489.92
289
8.41
2.91
5.50
484.42
290
8.41
2.88
5.53
478.89
291
8.41
2.84
5.57
473.32
292
8.41
2.81
5.60
467.72
293
8.41
2.78
5.63
462.09
294
8.41
2.74
5.67
456.42
295
8.41
2.71
5.70
450.72
296
8.41
2.68
5.73
444.99
297
8.41
2.64
5.77
439.22
298
8.41
2.61
5.80
433.42
299
8.41
2.57
5.84
427.58
300
8.41
2.54
5.87
421.71
301
8.41
2.50
5.91
415.81
302
8.41
2.47
5.94
409.87
303
8.41
2.43
5.98
403.89
304
8.41
2.40
6.01
397.88
305
8.41
2.36
6.05
391.83
306
8.41
2.33
6.08
385.75
307
8.41
2.29
6.12
379.63
308
8.41
2.25
6.16
373.47
309
8.41
2.22
6.19
367.28
310
8.41
2.18
6.23
361.05
311
8.41
2.14
6.27
354.78
312
8.41
2.11
6.30
348.48
313
8.41
2.07
6.34
342.14
314
8.41
2.03
6.38
335.76
315
8.41
1.99
6.42
329.34
316
8.41
1.96
6.45
322.89
317
8.41
1.92
6.49
316.40
318
8.41
1.88
6.53
309.86
319
8.41
1.84
6.57
303.29
320
8.41
1.80
6.61
296.68
321
8.41
1.76
6.65
290.04
322
8.41
1.72
6.69
283.35
323
8.41
1.68
6.73
276.62
324
8.41
1.64
6.77
269.85
325
8.41
1.60
6.81
263.05
326
8.41
1.56
6.85
256.20
327
8.41
1.52
6.89
249.31
328
8.41
1.48
6.93
242.38
329
8.41
1.44
6.97
235.41
330
8.41
1.40
7.01
228.40
331
8.41
1.36
7.05
221.34
332
8.41
1.31
7.10
214.25
333
8.41
1.27
7.14
207.11
334
8.41
1.23
7.18
199.93
335
8.41
1.19
7.22
192.70
336
8.41
1.14
7.27
185.44
337
8.41
1.10
7.31
178.13
338
8.41
1.06
7.35
170.78
339
8.41
1.01
7.40
163.38
340
8.41
0.97
7.44
155.94
341
8.41
0.93
7.48
148.46
342
8.41
0.88
7.53
140.93
343
8.41
0.84
7.57
133.36
344
8.41
0.79
7.62
125.74
345
8.41
0.75
7.66
118.07
346
8.41
0.70
7.71
110.37
347
8.41
0.66
7.75
102.61
348
8.41
0.61
7.80
94.81
349
8.41
0.56
7.85
86.96
350
8.41
0.52
7.89
79.07
351
8.41
0.47
7.94
71.13
352
8.41
0.42
7.99
63.14
353
8.41
0.37
8.04
55.11
354
8.41
0.33
8.08
47.02
355
8.41
0.28
8.13
38.89
356
8.41
0.23
8.18
30.71
357
8.41
0.18
8.23
22.49
358
8.41
0.13
8.28
14.21
359
8.41
0.08
8.33
5.88
360
5.92
0.03
5.88
0.00
Totals
3,025.11
1,777.11
1,248.00

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