Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 8.62  
 

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
8.62
7.67
0.95
1,247.05
2
8.62
7.66
0.96
1,246.09
3
8.62
7.66
0.96
1,245.13
4
8.62
7.65
0.97
1,244.16
5
8.62
7.65
0.97
1,243.19
6
8.62
7.64
0.98
1,242.21
7
8.62
7.63
0.99
1,241.23
8
8.62
7.63
0.99
1,240.23
9
8.62
7.62
1.00
1,239.24
10
8.62
7.62
1.00
1,238.23
11
8.62
7.61
1.01
1,237.22
12
8.62
7.60
1.02
1,236.21
13
8.62
7.60
1.02
1,235.18
14
8.62
7.59
1.03
1,234.16
15
8.62
7.58
1.04
1,233.12
16
8.62
7.58
1.04
1,232.08
17
8.62
7.57
1.05
1,231.03
18
8.62
7.57
1.05
1,229.98
19
8.62
7.56
1.06
1,228.92
20
8.62
7.55
1.07
1,227.85
21
8.62
7.55
1.07
1,226.77
22
8.62
7.54
1.08
1,225.69
23
8.62
7.53
1.09
1,224.61
24
8.62
7.53
1.09
1,223.51
25
8.62
7.52
1.10
1,222.41
26
8.62
7.51
1.11
1,221.31
27
8.62
7.51
1.11
1,220.19
28
8.62
7.50
1.12
1,219.07
29
8.62
7.49
1.13
1,217.94
30
8.62
7.49
1.13
1,216.81
31
8.62
7.48
1.14
1,215.67
32
8.62
7.47
1.15
1,214.52
33
8.62
7.46
1.16
1,213.36
34
8.62
7.46
1.16
1,212.20
35
8.62
7.45
1.17
1,211.03
36
8.62
7.44
1.18
1,209.85
37
8.62
7.44
1.18
1,208.67
38
8.62
7.43
1.19
1,207.48
39
8.62
7.42
1.20
1,206.28
40
8.62
7.41
1.21
1,205.07
41
8.62
7.41
1.21
1,203.86
42
8.62
7.40
1.22
1,202.64
43
8.62
7.39
1.23
1,201.41
44
8.62
7.38
1.24
1,200.17
45
8.62
7.38
1.24
1,198.93
46
8.62
7.37
1.25
1,197.67
47
8.62
7.36
1.26
1,196.42
48
8.62
7.35
1.27
1,195.15
49
8.62
7.35
1.27
1,193.87
50
8.62
7.34
1.28
1,192.59
51
8.62
7.33
1.29
1,191.30
52
8.62
7.32
1.30
1,190.00
53
8.62
7.31
1.31
1,188.70
54
8.62
7.31
1.31
1,187.38
55
8.62
7.30
1.32
1,186.06
56
8.62
7.29
1.33
1,184.73
57
8.62
7.28
1.34
1,183.39
58
8.62
7.27
1.35
1,182.04
59
8.62
7.26
1.36
1,180.69
60
8.62
7.26
1.36
1,179.32
61
8.62
7.25
1.37
1,177.95
62
8.62
7.24
1.38
1,176.57
63
8.62
7.23
1.39
1,175.18
64
8.62
7.22
1.40
1,173.78
65
8.62
7.21
1.41
1,172.38
66
8.62
7.21
1.41
1,170.96
67
8.62
7.20
1.42
1,169.54
68
8.62
7.19
1.43
1,168.11
69
8.62
7.18
1.44
1,166.67
70
8.62
7.17
1.45
1,165.22
71
8.62
7.16
1.46
1,163.76
72
8.62
7.15
1.47
1,162.29
73
8.62
7.14
1.48
1,160.81
74
8.62
7.13
1.49
1,159.33
75
8.62
7.13
1.49
1,157.83
76
8.62
7.12
1.50
1,156.33
77
8.62
7.11
1.51
1,154.81
78
8.62
7.10
1.52
1,153.29
79
8.62
7.09
1.53
1,151.76
80
8.62
7.08
1.54
1,150.22
81
8.62
7.07
1.55
1,148.67
82
8.62
7.06
1.56
1,147.11
83
8.62
7.05
1.57
1,145.54
84
8.62
7.04
1.58
1,143.96
85
8.62
7.03
1.59
1,142.37
86
8.62
7.02
1.60
1,140.77
87
8.62
7.01
1.61
1,139.16
88
8.62
7.00
1.62
1,137.54
89
8.62
6.99
1.63
1,135.91
90
8.62
6.98
1.64
1,134.27
91
8.62
6.97
1.65
1,132.62
92
8.62
6.96
1.66
1,130.96
93
8.62
6.95
1.67
1,129.30
94
8.62
6.94
1.68
1,127.62
95
8.62
6.93
1.69
1,125.93
96
8.62
6.92
1.70
1,124.23
97
8.62
6.91
1.71
1,122.51
98
8.62
6.90
1.72
1,120.79
99
8.62
6.89
1.73
1,119.06
100
8.62
6.88
1.74
1,117.32
101
8.62
6.87
1.75
1,115.57
102
8.62
6.86
1.76
1,113.80
103
8.62
6.85
1.77
1,112.03
104
8.62
6.83
1.79
1,110.24
105
8.62
6.82
1.80
1,108.45
106
8.62
6.81
1.81
1,106.64
107
8.62
6.80
1.82
1,104.82
108
8.62
6.79
1.83
1,102.99
109
8.62
6.78
1.84
1,101.15
110
8.62
6.77
1.85
1,099.30
111
8.62
6.76
1.86
1,097.43
112
8.62
6.74
1.88
1,095.56
113
8.62
6.73
1.89
1,093.67
114
8.62
6.72
1.90
1,091.77
115
8.62
6.71
1.91
1,089.86
116
8.62
6.70
1.92
1,087.94
117
8.62
6.69
1.93
1,086.00
118
8.62
6.67
1.95
1,084.06
119
8.62
6.66
1.96
1,082.10
120
8.62
6.65
1.97
1,080.13
121
8.62
6.64
1.98
1,078.15
122
8.62
6.63
1.99
1,076.16
123
8.62
6.61
2.01
1,074.15
124
8.62
6.60
2.02
1,072.13
125
8.62
6.59
2.03
1,070.10
126
8.62
6.58
2.04
1,068.06
127
8.62
6.56
2.06
1,066.00
128
8.62
6.55
2.07
1,063.93
129
8.62
6.54
2.08
1,061.85
130
8.62
6.53
2.09
1,059.76
131
8.62
6.51
2.11
1,057.65
132
8.62
6.50
2.12
1,055.53
133
8.62
6.49
2.13
1,053.40
134
8.62
6.47
2.15
1,051.25
135
8.62
6.46
2.16
1,049.09
136
8.62
6.45
2.17
1,046.92
137
8.62
6.43
2.19
1,044.73
138
8.62
6.42
2.20
1,042.54
139
8.62
6.41
2.21
1,040.32
140
8.62
6.39
2.23
1,038.10
141
8.62
6.38
2.24
1,035.86
142
8.62
6.37
2.25
1,033.60
143
8.62
6.35
2.27
1,031.34
144
8.62
6.34
2.28
1,029.05
145
8.62
6.32
2.30
1,026.76
146
8.62
6.31
2.31
1,024.45
147
8.62
6.30
2.32
1,022.12
148
8.62
6.28
2.34
1,019.79
149
8.62
6.27
2.35
1,017.43
150
8.62
6.25
2.37
1,015.07
151
8.62
6.24
2.38
1,012.68
152
8.62
6.22
2.40
1,010.29
153
8.62
6.21
2.41
1,007.88
154
8.62
6.19
2.43
1,005.45
155
8.62
6.18
2.44
1,003.01
156
8.62
6.16
2.46
1,000.56
157
8.62
6.15
2.47
998.08
158
8.62
6.13
2.49
995.60
159
8.62
6.12
2.50
993.10
160
8.62
6.10
2.52
990.58
161
8.62
6.09
2.53
988.05
162
8.62
6.07
2.55
985.50
163
8.62
6.06
2.56
982.94
164
8.62
6.04
2.58
980.36
165
8.62
6.03
2.59
977.76
166
8.62
6.01
2.61
975.15
167
8.62
5.99
2.63
972.53
168
8.62
5.98
2.64
969.88
169
8.62
5.96
2.66
967.22
170
8.62
5.94
2.68
964.55
171
8.62
5.93
2.69
961.86
172
8.62
5.91
2.71
959.15
173
8.62
5.89
2.73
956.42
174
8.62
5.88
2.74
953.68
175
8.62
5.86
2.76
950.92
176
8.62
5.84
2.78
948.15
177
8.62
5.83
2.79
945.35
178
8.62
5.81
2.81
942.54
179
8.62
5.79
2.83
939.72
180
8.62
5.78
2.84
936.87
181
8.62
5.76
2.86
934.01
182
8.62
5.74
2.88
931.13
183
8.62
5.72
2.90
928.23
184
8.62
5.70
2.92
925.32
185
8.62
5.69
2.93
922.38
186
8.62
5.67
2.95
919.43
187
8.62
5.65
2.97
916.46
188
8.62
5.63
2.99
913.48
189
8.62
5.61
3.01
910.47
190
8.62
5.60
3.02
907.45
191
8.62
5.58
3.04
904.40
192
8.62
5.56
3.06
901.34
193
8.62
5.54
3.08
898.26
194
8.62
5.52
3.10
895.16
195
8.62
5.50
3.12
892.04
196
8.62
5.48
3.14
888.90
197
8.62
5.46
3.16
885.75
198
8.62
5.44
3.18
882.57
199
8.62
5.42
3.20
879.38
200
8.62
5.40
3.22
876.16
201
8.62
5.38
3.24
872.92
202
8.62
5.36
3.26
869.67
203
8.62
5.34
3.28
866.39
204
8.62
5.32
3.30
863.10
205
8.62
5.30
3.32
859.78
206
8.62
5.28
3.34
856.45
207
8.62
5.26
3.36
853.09
208
8.62
5.24
3.38
849.71
209
8.62
5.22
3.40
846.32
210
8.62
5.20
3.42
842.90
211
8.62
5.18
3.44
839.46
212
8.62
5.16
3.46
836.00
213
8.62
5.14
3.48
832.51
214
8.62
5.12
3.50
829.01
215
8.62
5.09
3.53
825.49
216
8.62
5.07
3.55
821.94
217
8.62
5.05
3.57
818.37
218
8.62
5.03
3.59
814.78
219
8.62
5.01
3.61
811.17
220
8.62
4.99
3.63
807.53
221
8.62
4.96
3.66
803.88
222
8.62
4.94
3.68
800.20
223
8.62
4.92
3.70
796.49
224
8.62
4.90
3.72
792.77
225
8.62
4.87
3.75
789.02
226
8.62
4.85
3.77
785.25
227
8.62
4.83
3.79
781.46
228
8.62
4.80
3.82
777.64
229
8.62
4.78
3.84
773.80
230
8.62
4.76
3.86
769.94
231
8.62
4.73
3.89
766.05
232
8.62
4.71
3.91
762.14
233
8.62
4.68
3.94
758.20
234
8.62
4.66
3.96
754.24
235
8.62
4.64
3.98
750.25
236
8.62
4.61
4.01
746.25
237
8.62
4.59
4.03
742.21
238
8.62
4.56
4.06
738.15
239
8.62
4.54
4.08
734.07
240
8.62
4.51
4.11
729.96
241
8.62
4.49
4.13
725.83
242
8.62
4.46
4.16
721.67
243
8.62
4.44
4.18
717.48
244
8.62
4.41
4.21
713.27
245
8.62
4.38
4.24
709.04
246
8.62
4.36
4.26
704.77
247
8.62
4.33
4.29
700.49
248
8.62
4.31
4.31
696.17
249
8.62
4.28
4.34
691.83
250
8.62
4.25
4.37
687.46
251
8.62
4.23
4.39
683.07
252
8.62
4.20
4.42
678.64
253
8.62
4.17
4.45
674.19
254
8.62
4.14
4.48
669.72
255
8.62
4.12
4.50
665.21
256
8.62
4.09
4.53
660.68
257
8.62
4.06
4.56
656.12
258
8.62
4.03
4.59
651.54
259
8.62
4.00
4.62
646.92
260
8.62
3.98
4.64
642.28
261
8.62
3.95
4.67
637.60
262
8.62
3.92
4.70
632.90
263
8.62
3.89
4.73
628.17
264
8.62
3.86
4.76
623.41
265
8.62
3.83
4.79
618.62
266
8.62
3.80
4.82
613.81
267
8.62
3.77
4.85
608.96
268
8.62
3.74
4.88
604.08
269
8.62
3.71
4.91
599.17
270
8.62
3.68
4.94
594.24
271
8.62
3.65
4.97
589.27
272
8.62
3.62
5.00
584.27
273
8.62
3.59
5.03
579.24
274
8.62
3.56
5.06
574.18
275
8.62
3.53
5.09
569.09
276
8.62
3.50
5.12
563.97
277
8.62
3.47
5.15
558.81
278
8.62
3.43
5.19
553.63
279
8.62
3.40
5.22
548.41
280
8.62
3.37
5.25
543.16
281
8.62
3.34
5.28
537.88
282
8.62
3.31
5.31
532.56
283
8.62
3.27
5.35
527.22
284
8.62
3.24
5.38
521.84
285
8.62
3.21
5.41
516.42
286
8.62
3.17
5.45
510.98
287
8.62
3.14
5.48
505.50
288
8.62
3.11
5.51
499.98
289
8.62
3.07
5.55
494.44
290
8.62
3.04
5.58
488.86
291
8.62
3.00
5.62
483.24
292
8.62
2.97
5.65
477.59
293
8.62
2.94
5.68
471.91
294
8.62
2.90
5.72
466.19
295
8.62
2.87
5.75
460.43
296
8.62
2.83
5.79
454.64
297
8.62
2.79
5.83
448.81
298
8.62
2.76
5.86
442.95
299
8.62
2.72
5.90
437.06
300
8.62
2.69
5.93
431.12
301
8.62
2.65
5.97
425.15
302
8.62
2.61
6.01
419.14
303
8.62
2.58
6.04
413.10
304
8.62
2.54
6.08
407.02
305
8.62
2.50
6.12
400.90
306
8.62
2.46
6.16
394.74
307
8.62
2.43
6.19
388.55
308
8.62
2.39
6.23
382.32
309
8.62
2.35
6.27
376.05
310
8.62
2.31
6.31
369.74
311
8.62
2.27
6.35
363.39
312
8.62
2.23
6.39
357.00
313
8.62
2.19
6.43
350.58
314
8.62
2.15
6.47
344.11
315
8.62
2.11
6.51
337.61
316
8.62
2.07
6.55
331.06
317
8.62
2.03
6.59
324.48
318
8.62
1.99
6.63
317.85
319
8.62
1.95
6.67
311.19
320
8.62
1.91
6.71
304.48
321
8.62
1.87
6.75
297.73
322
8.62
1.83
6.79
290.94
323
8.62
1.79
6.83
284.11
324
8.62
1.75
6.87
277.23
325
8.62
1.70
6.92
270.32
326
8.62
1.66
6.96
263.36
327
8.62
1.62
7.00
256.36
328
8.62
1.58
7.04
249.31
329
8.62
1.53
7.09
242.22
330
8.62
1.49
7.13
235.09
331
8.62
1.44
7.18
227.92
332
8.62
1.40
7.22
220.70
333
8.62
1.36
7.26
213.43
334
8.62
1.31
7.31
206.13
335
8.62
1.27
7.35
198.77
336
8.62
1.22
7.40
191.37
337
8.62
1.18
7.44
183.93
338
8.62
1.13
7.49
176.44
339
8.62
1.08
7.54
168.91
340
8.62
1.04
7.58
161.32
341
8.62
0.99
7.63
153.70
342
8.62
0.94
7.68
146.02
343
8.62
0.90
7.72
138.30
344
8.62
0.85
7.77
130.53
345
8.62
0.80
7.82
122.71
346
8.62
0.75
7.87
114.84
347
8.62
0.71
7.91
106.93
348
8.62
0.66
7.96
98.97
349
8.62
0.61
8.01
90.95
350
8.62
0.56
8.06
82.89
351
8.62
0.51
8.11
74.78
352
8.62
0.46
8.16
66.62
353
8.62
0.41
8.21
58.41
354
8.62
0.36
8.26
50.15
355
8.62
0.31
8.31
41.84
356
8.62
0.26
8.36
33.48
357
8.62
0.21
8.41
25.06
358
8.62
0.15
8.47
16.60
359
8.62
0.10
8.52
8.08
360
8.13
0.05
8.08
0.00
Totals
3,102.71
1,854.71
1,248.00

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