Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 9.38  
 

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
9.38
8.58
0.80
1,247.20
2
9.38
8.57
0.81
1,246.39
3
9.38
8.57
0.81
1,245.58
4
9.38
8.56
0.82
1,244.77
5
9.38
8.56
0.82
1,243.94
6
9.38
8.55
0.83
1,243.12
7
9.38
8.55
0.83
1,242.28
8
9.38
8.54
0.84
1,241.44
9
9.38
8.53
0.85
1,240.60
10
9.38
8.53
0.85
1,239.75
11
9.38
8.52
0.86
1,238.89
12
9.38
8.52
0.86
1,238.03
13
9.38
8.51
0.87
1,237.16
14
9.38
8.51
0.87
1,236.29
15
9.38
8.50
0.88
1,235.40
16
9.38
8.49
0.89
1,234.52
17
9.38
8.49
0.89
1,233.63
18
9.38
8.48
0.90
1,232.73
19
9.38
8.47
0.91
1,231.82
20
9.38
8.47
0.91
1,230.91
21
9.38
8.46
0.92
1,229.99
22
9.38
8.46
0.92
1,229.07
23
9.38
8.45
0.93
1,228.14
24
9.38
8.44
0.94
1,227.20
25
9.38
8.44
0.94
1,226.26
26
9.38
8.43
0.95
1,225.31
27
9.38
8.42
0.96
1,224.35
28
9.38
8.42
0.96
1,223.39
29
9.38
8.41
0.97
1,222.42
30
9.38
8.40
0.98
1,221.45
31
9.38
8.40
0.98
1,220.46
32
9.38
8.39
0.99
1,219.47
33
9.38
8.38
1.00
1,218.48
34
9.38
8.38
1.00
1,217.48
35
9.38
8.37
1.01
1,216.47
36
9.38
8.36
1.02
1,215.45
37
9.38
8.36
1.02
1,214.43
38
9.38
8.35
1.03
1,213.39
39
9.38
8.34
1.04
1,212.36
40
9.38
8.33
1.05
1,211.31
41
9.38
8.33
1.05
1,210.26
42
9.38
8.32
1.06
1,209.20
43
9.38
8.31
1.07
1,208.13
44
9.38
8.31
1.07
1,207.06
45
9.38
8.30
1.08
1,205.98
46
9.38
8.29
1.09
1,204.89
47
9.38
8.28
1.10
1,203.79
48
9.38
8.28
1.10
1,202.69
49
9.38
8.27
1.11
1,201.58
50
9.38
8.26
1.12
1,200.46
51
9.38
8.25
1.13
1,199.33
52
9.38
8.25
1.13
1,198.20
53
9.38
8.24
1.14
1,197.05
54
9.38
8.23
1.15
1,195.90
55
9.38
8.22
1.16
1,194.75
56
9.38
8.21
1.17
1,193.58
57
9.38
8.21
1.17
1,192.40
58
9.38
8.20
1.18
1,191.22
59
9.38
8.19
1.19
1,190.03
60
9.38
8.18
1.20
1,188.83
61
9.38
8.17
1.21
1,187.63
62
9.38
8.16
1.22
1,186.41
63
9.38
8.16
1.22
1,185.19
64
9.38
8.15
1.23
1,183.96
65
9.38
8.14
1.24
1,182.72
66
9.38
8.13
1.25
1,181.47
67
9.38
8.12
1.26
1,180.21
68
9.38
8.11
1.27
1,178.94
69
9.38
8.11
1.27
1,177.67
70
9.38
8.10
1.28
1,176.39
71
9.38
8.09
1.29
1,175.09
72
9.38
8.08
1.30
1,173.79
73
9.38
8.07
1.31
1,172.48
74
9.38
8.06
1.32
1,171.16
75
9.38
8.05
1.33
1,169.83
76
9.38
8.04
1.34
1,168.50
77
9.38
8.03
1.35
1,167.15
78
9.38
8.02
1.36
1,165.79
79
9.38
8.01
1.37
1,164.43
80
9.38
8.01
1.37
1,163.06
81
9.38
8.00
1.38
1,161.67
82
9.38
7.99
1.39
1,160.28
83
9.38
7.98
1.40
1,158.87
84
9.38
7.97
1.41
1,157.46
85
9.38
7.96
1.42
1,156.04
86
9.38
7.95
1.43
1,154.61
87
9.38
7.94
1.44
1,153.17
88
9.38
7.93
1.45
1,151.71
89
9.38
7.92
1.46
1,150.25
90
9.38
7.91
1.47
1,148.78
91
9.38
7.90
1.48
1,147.30
92
9.38
7.89
1.49
1,145.80
93
9.38
7.88
1.50
1,144.30
94
9.38
7.87
1.51
1,142.79
95
9.38
7.86
1.52
1,141.27
96
9.38
7.85
1.53
1,139.73
97
9.38
7.84
1.54
1,138.19
98
9.38
7.83
1.55
1,136.63
99
9.38
7.81
1.57
1,135.07
100
9.38
7.80
1.58
1,133.49
101
9.38
7.79
1.59
1,131.90
102
9.38
7.78
1.60
1,130.31
103
9.38
7.77
1.61
1,128.70
104
9.38
7.76
1.62
1,127.08
105
9.38
7.75
1.63
1,125.44
106
9.38
7.74
1.64
1,123.80
107
9.38
7.73
1.65
1,122.15
108
9.38
7.71
1.67
1,120.48
109
9.38
7.70
1.68
1,118.81
110
9.38
7.69
1.69
1,117.12
111
9.38
7.68
1.70
1,115.42
112
9.38
7.67
1.71
1,113.71
113
9.38
7.66
1.72
1,111.98
114
9.38
7.64
1.74
1,110.25
115
9.38
7.63
1.75
1,108.50
116
9.38
7.62
1.76
1,106.74
117
9.38
7.61
1.77
1,104.97
118
9.38
7.60
1.78
1,103.19
119
9.38
7.58
1.80
1,101.39
120
9.38
7.57
1.81
1,099.58
121
9.38
7.56
1.82
1,097.76
122
9.38
7.55
1.83
1,095.93
123
9.38
7.53
1.85
1,094.09
124
9.38
7.52
1.86
1,092.23
125
9.38
7.51
1.87
1,090.36
126
9.38
7.50
1.88
1,088.47
127
9.38
7.48
1.90
1,086.58
128
9.38
7.47
1.91
1,084.67
129
9.38
7.46
1.92
1,082.74
130
9.38
7.44
1.94
1,080.81
131
9.38
7.43
1.95
1,078.86
132
9.38
7.42
1.96
1,076.89
133
9.38
7.40
1.98
1,074.92
134
9.38
7.39
1.99
1,072.93
135
9.38
7.38
2.00
1,070.92
136
9.38
7.36
2.02
1,068.91
137
9.38
7.35
2.03
1,066.88
138
9.38
7.33
2.05
1,064.83
139
9.38
7.32
2.06
1,062.77
140
9.38
7.31
2.07
1,060.70
141
9.38
7.29
2.09
1,058.61
142
9.38
7.28
2.10
1,056.51
143
9.38
7.26
2.12
1,054.39
144
9.38
7.25
2.13
1,052.26
145
9.38
7.23
2.15
1,050.12
146
9.38
7.22
2.16
1,047.95
147
9.38
7.20
2.18
1,045.78
148
9.38
7.19
2.19
1,043.59
149
9.38
7.17
2.21
1,041.38
150
9.38
7.16
2.22
1,039.16
151
9.38
7.14
2.24
1,036.93
152
9.38
7.13
2.25
1,034.68
153
9.38
7.11
2.27
1,032.41
154
9.38
7.10
2.28
1,030.13
155
9.38
7.08
2.30
1,027.83
156
9.38
7.07
2.31
1,025.52
157
9.38
7.05
2.33
1,023.19
158
9.38
7.03
2.35
1,020.84
159
9.38
7.02
2.36
1,018.48
160
9.38
7.00
2.38
1,016.10
161
9.38
6.99
2.39
1,013.71
162
9.38
6.97
2.41
1,011.30
163
9.38
6.95
2.43
1,008.87
164
9.38
6.94
2.44
1,006.42
165
9.38
6.92
2.46
1,003.96
166
9.38
6.90
2.48
1,001.49
167
9.38
6.89
2.49
998.99
168
9.38
6.87
2.51
996.48
169
9.38
6.85
2.53
993.95
170
9.38
6.83
2.55
991.40
171
9.38
6.82
2.56
988.84
172
9.38
6.80
2.58
986.26
173
9.38
6.78
2.60
983.66
174
9.38
6.76
2.62
981.04
175
9.38
6.74
2.64
978.41
176
9.38
6.73
2.65
975.75
177
9.38
6.71
2.67
973.08
178
9.38
6.69
2.69
970.39
179
9.38
6.67
2.71
967.68
180
9.38
6.65
2.73
964.95
181
9.38
6.63
2.75
962.21
182
9.38
6.62
2.76
959.44
183
9.38
6.60
2.78
956.66
184
9.38
6.58
2.80
953.86
185
9.38
6.56
2.82
951.04
186
9.38
6.54
2.84
948.19
187
9.38
6.52
2.86
945.33
188
9.38
6.50
2.88
942.45
189
9.38
6.48
2.90
939.55
190
9.38
6.46
2.92
936.63
191
9.38
6.44
2.94
933.69
192
9.38
6.42
2.96
930.73
193
9.38
6.40
2.98
927.75
194
9.38
6.38
3.00
924.75
195
9.38
6.36
3.02
921.72
196
9.38
6.34
3.04
918.68
197
9.38
6.32
3.06
915.62
198
9.38
6.29
3.09
912.53
199
9.38
6.27
3.11
909.42
200
9.38
6.25
3.13
906.30
201
9.38
6.23
3.15
903.15
202
9.38
6.21
3.17
899.98
203
9.38
6.19
3.19
896.78
204
9.38
6.17
3.21
893.57
205
9.38
6.14
3.24
890.33
206
9.38
6.12
3.26
887.07
207
9.38
6.10
3.28
883.79
208
9.38
6.08
3.30
880.49
209
9.38
6.05
3.33
877.16
210
9.38
6.03
3.35
873.81
211
9.38
6.01
3.37
870.44
212
9.38
5.98
3.40
867.04
213
9.38
5.96
3.42
863.63
214
9.38
5.94
3.44
860.18
215
9.38
5.91
3.47
856.72
216
9.38
5.89
3.49
853.23
217
9.38
5.87
3.51
849.71
218
9.38
5.84
3.54
846.17
219
9.38
5.82
3.56
842.61
220
9.38
5.79
3.59
839.02
221
9.38
5.77
3.61
835.41
222
9.38
5.74
3.64
831.78
223
9.38
5.72
3.66
828.11
224
9.38
5.69
3.69
824.43
225
9.38
5.67
3.71
820.72
226
9.38
5.64
3.74
816.98
227
9.38
5.62
3.76
813.21
228
9.38
5.59
3.79
809.43
229
9.38
5.56
3.82
805.61
230
9.38
5.54
3.84
801.77
231
9.38
5.51
3.87
797.90
232
9.38
5.49
3.89
794.01
233
9.38
5.46
3.92
790.09
234
9.38
5.43
3.95
786.14
235
9.38
5.40
3.98
782.16
236
9.38
5.38
4.00
778.16
237
9.38
5.35
4.03
774.13
238
9.38
5.32
4.06
770.07
239
9.38
5.29
4.09
765.99
240
9.38
5.27
4.11
761.87
241
9.38
5.24
4.14
757.73
242
9.38
5.21
4.17
753.56
243
9.38
5.18
4.20
749.36
244
9.38
5.15
4.23
745.13
245
9.38
5.12
4.26
740.87
246
9.38
5.09
4.29
736.59
247
9.38
5.06
4.32
732.27
248
9.38
5.03
4.35
727.93
249
9.38
5.00
4.38
723.55
250
9.38
4.97
4.41
719.15
251
9.38
4.94
4.44
714.71
252
9.38
4.91
4.47
710.24
253
9.38
4.88
4.50
705.75
254
9.38
4.85
4.53
701.22
255
9.38
4.82
4.56
696.66
256
9.38
4.79
4.59
692.07
257
9.38
4.76
4.62
687.45
258
9.38
4.73
4.65
682.79
259
9.38
4.69
4.69
678.11
260
9.38
4.66
4.72
673.39
261
9.38
4.63
4.75
668.64
262
9.38
4.60
4.78
663.86
263
9.38
4.56
4.82
659.04
264
9.38
4.53
4.85
654.19
265
9.38
4.50
4.88
649.31
266
9.38
4.46
4.92
644.39
267
9.38
4.43
4.95
639.44
268
9.38
4.40
4.98
634.46
269
9.38
4.36
5.02
629.44
270
9.38
4.33
5.05
624.39
271
9.38
4.29
5.09
619.30
272
9.38
4.26
5.12
614.18
273
9.38
4.22
5.16
609.02
274
9.38
4.19
5.19
603.83
275
9.38
4.15
5.23
598.60
276
9.38
4.12
5.26
593.33
277
9.38
4.08
5.30
588.03
278
9.38
4.04
5.34
582.70
279
9.38
4.01
5.37
577.32
280
9.38
3.97
5.41
571.91
281
9.38
3.93
5.45
566.46
282
9.38
3.89
5.49
560.98
283
9.38
3.86
5.52
555.45
284
9.38
3.82
5.56
549.89
285
9.38
3.78
5.60
544.29
286
9.38
3.74
5.64
538.66
287
9.38
3.70
5.68
532.98
288
9.38
3.66
5.72
527.26
289
9.38
3.62
5.76
521.51
290
9.38
3.59
5.79
515.71
291
9.38
3.55
5.83
509.88
292
9.38
3.51
5.87
504.00
293
9.38
3.47
5.91
498.09
294
9.38
3.42
5.96
492.13
295
9.38
3.38
6.00
486.14
296
9.38
3.34
6.04
480.10
297
9.38
3.30
6.08
474.02
298
9.38
3.26
6.12
467.90
299
9.38
3.22
6.16
461.74
300
9.38
3.17
6.21
455.53
301
9.38
3.13
6.25
449.28
302
9.38
3.09
6.29
442.99
303
9.38
3.05
6.33
436.66
304
9.38
3.00
6.38
430.28
305
9.38
2.96
6.42
423.86
306
9.38
2.91
6.47
417.39
307
9.38
2.87
6.51
410.88
308
9.38
2.82
6.56
404.32
309
9.38
2.78
6.60
397.72
310
9.38
2.73
6.65
391.08
311
9.38
2.69
6.69
384.39
312
9.38
2.64
6.74
377.65
313
9.38
2.60
6.78
370.87
314
9.38
2.55
6.83
364.04
315
9.38
2.50
6.88
357.16
316
9.38
2.46
6.92
350.23
317
9.38
2.41
6.97
343.26
318
9.38
2.36
7.02
336.24
319
9.38
2.31
7.07
329.17
320
9.38
2.26
7.12
322.06
321
9.38
2.21
7.17
314.89
322
9.38
2.16
7.22
307.68
323
9.38
2.12
7.26
300.41
324
9.38
2.07
7.31
293.10
325
9.38
2.02
7.36
285.73
326
9.38
1.96
7.42
278.32
327
9.38
1.91
7.47
270.85
328
9.38
1.86
7.52
263.33
329
9.38
1.81
7.57
255.76
330
9.38
1.76
7.62
248.14
331
9.38
1.71
7.67
240.47
332
9.38
1.65
7.73
232.74
333
9.38
1.60
7.78
224.96
334
9.38
1.55
7.83
217.13
335
9.38
1.49
7.89
209.24
336
9.38
1.44
7.94
201.30
337
9.38
1.38
8.00
193.30
338
9.38
1.33
8.05
185.25
339
9.38
1.27
8.11
177.14
340
9.38
1.22
8.16
168.98
341
9.38
1.16
8.22
160.76
342
9.38
1.11
8.27
152.49
343
9.38
1.05
8.33
144.16
344
9.38
0.99
8.39
135.77
345
9.38
0.93
8.45
127.32
346
9.38
0.88
8.50
118.82
347
9.38
0.82
8.56
110.25
348
9.38
0.76
8.62
101.63
349
9.38
0.70
8.68
92.95
350
9.38
0.64
8.74
84.21
351
9.38
0.58
8.80
75.41
352
9.38
0.52
8.86
66.55
353
9.38
0.46
8.92
57.62
354
9.38
0.40
8.98
48.64
355
9.38
0.33
9.05
39.59
356
9.38
0.27
9.11
30.49
357
9.38
0.21
9.17
21.32
358
9.38
0.15
9.23
12.08
359
9.38
0.08
9.30
2.79
360
2.80
0.02
2.79
0.00
Totals
3,370.22
2,122.22
1,248.00

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