Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 9.60  
 

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
9.60
8.84
0.76
1,247.24
2
9.60
8.83
0.77
1,246.47
3
9.60
8.83
0.77
1,245.70
4
9.60
8.82
0.78
1,244.93
5
9.60
8.82
0.78
1,244.15
6
9.60
8.81
0.79
1,243.36
7
9.60
8.81
0.79
1,242.57
8
9.60
8.80
0.80
1,241.77
9
9.60
8.80
0.80
1,240.96
10
9.60
8.79
0.81
1,240.15
11
9.60
8.78
0.82
1,239.34
12
9.60
8.78
0.82
1,238.52
13
9.60
8.77
0.83
1,237.69
14
9.60
8.77
0.83
1,236.86
15
9.60
8.76
0.84
1,236.02
16
9.60
8.76
0.84
1,235.17
17
9.60
8.75
0.85
1,234.32
18
9.60
8.74
0.86
1,233.46
19
9.60
8.74
0.86
1,232.60
20
9.60
8.73
0.87
1,231.73
21
9.60
8.72
0.88
1,230.86
22
9.60
8.72
0.88
1,229.98
23
9.60
8.71
0.89
1,229.09
24
9.60
8.71
0.89
1,228.19
25
9.60
8.70
0.90
1,227.29
26
9.60
8.69
0.91
1,226.39
27
9.60
8.69
0.91
1,225.47
28
9.60
8.68
0.92
1,224.55
29
9.60
8.67
0.93
1,223.63
30
9.60
8.67
0.93
1,222.70
31
9.60
8.66
0.94
1,221.76
32
9.60
8.65
0.95
1,220.81
33
9.60
8.65
0.95
1,219.86
34
9.60
8.64
0.96
1,218.90
35
9.60
8.63
0.97
1,217.93
36
9.60
8.63
0.97
1,216.96
37
9.60
8.62
0.98
1,215.98
38
9.60
8.61
0.99
1,214.99
39
9.60
8.61
0.99
1,214.00
40
9.60
8.60
1.00
1,213.00
41
9.60
8.59
1.01
1,211.99
42
9.60
8.58
1.02
1,210.98
43
9.60
8.58
1.02
1,209.95
44
9.60
8.57
1.03
1,208.92
45
9.60
8.56
1.04
1,207.89
46
9.60
8.56
1.04
1,206.84
47
9.60
8.55
1.05
1,205.79
48
9.60
8.54
1.06
1,204.73
49
9.60
8.53
1.07
1,203.67
50
9.60
8.53
1.07
1,202.59
51
9.60
8.52
1.08
1,201.51
52
9.60
8.51
1.09
1,200.42
53
9.60
8.50
1.10
1,199.32
54
9.60
8.50
1.10
1,198.22
55
9.60
8.49
1.11
1,197.11
56
9.60
8.48
1.12
1,195.99
57
9.60
8.47
1.13
1,194.86
58
9.60
8.46
1.14
1,193.72
59
9.60
8.46
1.14
1,192.58
60
9.60
8.45
1.15
1,191.42
61
9.60
8.44
1.16
1,190.26
62
9.60
8.43
1.17
1,189.09
63
9.60
8.42
1.18
1,187.92
64
9.60
8.41
1.19
1,186.73
65
9.60
8.41
1.19
1,185.54
66
9.60
8.40
1.20
1,184.33
67
9.60
8.39
1.21
1,183.12
68
9.60
8.38
1.22
1,181.90
69
9.60
8.37
1.23
1,180.68
70
9.60
8.36
1.24
1,179.44
71
9.60
8.35
1.25
1,178.19
72
9.60
8.35
1.25
1,176.94
73
9.60
8.34
1.26
1,175.68
74
9.60
8.33
1.27
1,174.40
75
9.60
8.32
1.28
1,173.12
76
9.60
8.31
1.29
1,171.83
77
9.60
8.30
1.30
1,170.53
78
9.60
8.29
1.31
1,169.22
79
9.60
8.28
1.32
1,167.91
80
9.60
8.27
1.33
1,166.58
81
9.60
8.26
1.34
1,165.24
82
9.60
8.25
1.35
1,163.90
83
9.60
8.24
1.36
1,162.54
84
9.60
8.23
1.37
1,161.17
85
9.60
8.22
1.38
1,159.80
86
9.60
8.22
1.38
1,158.41
87
9.60
8.21
1.39
1,157.02
88
9.60
8.20
1.40
1,155.62
89
9.60
8.19
1.41
1,154.20
90
9.60
8.18
1.42
1,152.78
91
9.60
8.17
1.43
1,151.34
92
9.60
8.16
1.44
1,149.90
93
9.60
8.15
1.45
1,148.44
94
9.60
8.13
1.47
1,146.98
95
9.60
8.12
1.48
1,145.50
96
9.60
8.11
1.49
1,144.02
97
9.60
8.10
1.50
1,142.52
98
9.60
8.09
1.51
1,141.01
99
9.60
8.08
1.52
1,139.49
100
9.60
8.07
1.53
1,137.97
101
9.60
8.06
1.54
1,136.43
102
9.60
8.05
1.55
1,134.88
103
9.60
8.04
1.56
1,133.31
104
9.60
8.03
1.57
1,131.74
105
9.60
8.02
1.58
1,130.16
106
9.60
8.01
1.59
1,128.56
107
9.60
7.99
1.61
1,126.96
108
9.60
7.98
1.62
1,125.34
109
9.60
7.97
1.63
1,123.71
110
9.60
7.96
1.64
1,122.07
111
9.60
7.95
1.65
1,120.42
112
9.60
7.94
1.66
1,118.76
113
9.60
7.92
1.68
1,117.08
114
9.60
7.91
1.69
1,115.39
115
9.60
7.90
1.70
1,113.69
116
9.60
7.89
1.71
1,111.98
117
9.60
7.88
1.72
1,110.26
118
9.60
7.86
1.74
1,108.52
119
9.60
7.85
1.75
1,106.78
120
9.60
7.84
1.76
1,105.01
121
9.60
7.83
1.77
1,103.24
122
9.60
7.81
1.79
1,101.46
123
9.60
7.80
1.80
1,099.66
124
9.60
7.79
1.81
1,097.85
125
9.60
7.78
1.82
1,096.02
126
9.60
7.76
1.84
1,094.19
127
9.60
7.75
1.85
1,092.34
128
9.60
7.74
1.86
1,090.48
129
9.60
7.72
1.88
1,088.60
130
9.60
7.71
1.89
1,086.71
131
9.60
7.70
1.90
1,084.81
132
9.60
7.68
1.92
1,082.89
133
9.60
7.67
1.93
1,080.96
134
9.60
7.66
1.94
1,079.02
135
9.60
7.64
1.96
1,077.06
136
9.60
7.63
1.97
1,075.09
137
9.60
7.62
1.98
1,073.11
138
9.60
7.60
2.00
1,071.11
139
9.60
7.59
2.01
1,069.10
140
9.60
7.57
2.03
1,067.07
141
9.60
7.56
2.04
1,065.03
142
9.60
7.54
2.06
1,062.97
143
9.60
7.53
2.07
1,060.90
144
9.60
7.51
2.09
1,058.81
145
9.60
7.50
2.10
1,056.71
146
9.60
7.49
2.11
1,054.60
147
9.60
7.47
2.13
1,052.47
148
9.60
7.45
2.15
1,050.32
149
9.60
7.44
2.16
1,048.16
150
9.60
7.42
2.18
1,045.99
151
9.60
7.41
2.19
1,043.80
152
9.60
7.39
2.21
1,041.59
153
9.60
7.38
2.22
1,039.37
154
9.60
7.36
2.24
1,037.13
155
9.60
7.35
2.25
1,034.88
156
9.60
7.33
2.27
1,032.61
157
9.60
7.31
2.29
1,030.32
158
9.60
7.30
2.30
1,028.02
159
9.60
7.28
2.32
1,025.70
160
9.60
7.27
2.33
1,023.37
161
9.60
7.25
2.35
1,021.02
162
9.60
7.23
2.37
1,018.65
163
9.60
7.22
2.38
1,016.26
164
9.60
7.20
2.40
1,013.86
165
9.60
7.18
2.42
1,011.44
166
9.60
7.16
2.44
1,009.01
167
9.60
7.15
2.45
1,006.56
168
9.60
7.13
2.47
1,004.09
169
9.60
7.11
2.49
1,001.60
170
9.60
7.09
2.51
999.09
171
9.60
7.08
2.52
996.57
172
9.60
7.06
2.54
994.03
173
9.60
7.04
2.56
991.47
174
9.60
7.02
2.58
988.89
175
9.60
7.00
2.60
986.30
176
9.60
6.99
2.61
983.68
177
9.60
6.97
2.63
981.05
178
9.60
6.95
2.65
978.40
179
9.60
6.93
2.67
975.73
180
9.60
6.91
2.69
973.04
181
9.60
6.89
2.71
970.33
182
9.60
6.87
2.73
967.61
183
9.60
6.85
2.75
964.86
184
9.60
6.83
2.77
962.10
185
9.60
6.81
2.79
959.31
186
9.60
6.80
2.80
956.51
187
9.60
6.78
2.82
953.68
188
9.60
6.76
2.84
950.84
189
9.60
6.74
2.86
947.97
190
9.60
6.71
2.89
945.09
191
9.60
6.69
2.91
942.18
192
9.60
6.67
2.93
939.25
193
9.60
6.65
2.95
936.31
194
9.60
6.63
2.97
933.34
195
9.60
6.61
2.99
930.35
196
9.60
6.59
3.01
927.34
197
9.60
6.57
3.03
924.31
198
9.60
6.55
3.05
921.26
199
9.60
6.53
3.07
918.18
200
9.60
6.50
3.10
915.09
201
9.60
6.48
3.12
911.97
202
9.60
6.46
3.14
908.83
203
9.60
6.44
3.16
905.67
204
9.60
6.42
3.18
902.48
205
9.60
6.39
3.21
899.27
206
9.60
6.37
3.23
896.04
207
9.60
6.35
3.25
892.79
208
9.60
6.32
3.28
889.51
209
9.60
6.30
3.30
886.21
210
9.60
6.28
3.32
882.89
211
9.60
6.25
3.35
879.55
212
9.60
6.23
3.37
876.18
213
9.60
6.21
3.39
872.78
214
9.60
6.18
3.42
869.36
215
9.60
6.16
3.44
865.92
216
9.60
6.13
3.47
862.46
217
9.60
6.11
3.49
858.97
218
9.60
6.08
3.52
855.45
219
9.60
6.06
3.54
851.91
220
9.60
6.03
3.57
848.34
221
9.60
6.01
3.59
844.75
222
9.60
5.98
3.62
841.14
223
9.60
5.96
3.64
837.49
224
9.60
5.93
3.67
833.83
225
9.60
5.91
3.69
830.13
226
9.60
5.88
3.72
826.41
227
9.60
5.85
3.75
822.67
228
9.60
5.83
3.77
818.89
229
9.60
5.80
3.80
815.09
230
9.60
5.77
3.83
811.27
231
9.60
5.75
3.85
807.41
232
9.60
5.72
3.88
803.53
233
9.60
5.69
3.91
799.63
234
9.60
5.66
3.94
795.69
235
9.60
5.64
3.96
791.73
236
9.60
5.61
3.99
787.73
237
9.60
5.58
4.02
783.71
238
9.60
5.55
4.05
779.66
239
9.60
5.52
4.08
775.59
240
9.60
5.49
4.11
771.48
241
9.60
5.46
4.14
767.35
242
9.60
5.44
4.16
763.18
243
9.60
5.41
4.19
758.99
244
9.60
5.38
4.22
754.76
245
9.60
5.35
4.25
750.51
246
9.60
5.32
4.28
746.23
247
9.60
5.29
4.31
741.91
248
9.60
5.26
4.34
737.57
249
9.60
5.22
4.38
733.19
250
9.60
5.19
4.41
728.78
251
9.60
5.16
4.44
724.35
252
9.60
5.13
4.47
719.88
253
9.60
5.10
4.50
715.38
254
9.60
5.07
4.53
710.84
255
9.60
5.04
4.56
706.28
256
9.60
5.00
4.60
701.68
257
9.60
4.97
4.63
697.05
258
9.60
4.94
4.66
692.39
259
9.60
4.90
4.70
687.69
260
9.60
4.87
4.73
682.96
261
9.60
4.84
4.76
678.20
262
9.60
4.80
4.80
673.41
263
9.60
4.77
4.83
668.58
264
9.60
4.74
4.86
663.71
265
9.60
4.70
4.90
658.81
266
9.60
4.67
4.93
653.88
267
9.60
4.63
4.97
648.91
268
9.60
4.60
5.00
643.91
269
9.60
4.56
5.04
638.87
270
9.60
4.53
5.07
633.79
271
9.60
4.49
5.11
628.68
272
9.60
4.45
5.15
623.54
273
9.60
4.42
5.18
618.35
274
9.60
4.38
5.22
613.13
275
9.60
4.34
5.26
607.88
276
9.60
4.31
5.29
602.58
277
9.60
4.27
5.33
597.25
278
9.60
4.23
5.37
591.88
279
9.60
4.19
5.41
586.47
280
9.60
4.15
5.45
581.03
281
9.60
4.12
5.48
575.54
282
9.60
4.08
5.52
570.02
283
9.60
4.04
5.56
564.46
284
9.60
4.00
5.60
558.86
285
9.60
3.96
5.64
553.21
286
9.60
3.92
5.68
547.53
287
9.60
3.88
5.72
541.81
288
9.60
3.84
5.76
536.05
289
9.60
3.80
5.80
530.25
290
9.60
3.76
5.84
524.40
291
9.60
3.71
5.89
518.52
292
9.60
3.67
5.93
512.59
293
9.60
3.63
5.97
506.62
294
9.60
3.59
6.01
500.61
295
9.60
3.55
6.05
494.56
296
9.60
3.50
6.10
488.46
297
9.60
3.46
6.14
482.32
298
9.60
3.42
6.18
476.13
299
9.60
3.37
6.23
469.91
300
9.60
3.33
6.27
463.64
301
9.60
3.28
6.32
457.32
302
9.60
3.24
6.36
450.96
303
9.60
3.19
6.41
444.55
304
9.60
3.15
6.45
438.10
305
9.60
3.10
6.50
431.61
306
9.60
3.06
6.54
425.06
307
9.60
3.01
6.59
418.47
308
9.60
2.96
6.64
411.84
309
9.60
2.92
6.68
405.15
310
9.60
2.87
6.73
398.42
311
9.60
2.82
6.78
391.65
312
9.60
2.77
6.83
384.82
313
9.60
2.73
6.87
377.95
314
9.60
2.68
6.92
371.02
315
9.60
2.63
6.97
364.05
316
9.60
2.58
7.02
357.03
317
9.60
2.53
7.07
349.96
318
9.60
2.48
7.12
342.84
319
9.60
2.43
7.17
335.67
320
9.60
2.38
7.22
328.44
321
9.60
2.33
7.27
321.17
322
9.60
2.27
7.33
313.85
323
9.60
2.22
7.38
306.47
324
9.60
2.17
7.43
299.04
325
9.60
2.12
7.48
291.56
326
9.60
2.07
7.53
284.02
327
9.60
2.01
7.59
276.44
328
9.60
1.96
7.64
268.79
329
9.60
1.90
7.70
261.10
330
9.60
1.85
7.75
253.35
331
9.60
1.79
7.81
245.54
332
9.60
1.74
7.86
237.68
333
9.60
1.68
7.92
229.76
334
9.60
1.63
7.97
221.79
335
9.60
1.57
8.03
213.76
336
9.60
1.51
8.09
205.68
337
9.60
1.46
8.14
197.53
338
9.60
1.40
8.20
189.33
339
9.60
1.34
8.26
181.07
340
9.60
1.28
8.32
172.76
341
9.60
1.22
8.38
164.38
342
9.60
1.16
8.44
155.94
343
9.60
1.10
8.50
147.45
344
9.60
1.04
8.56
138.89
345
9.60
0.98
8.62
130.28
346
9.60
0.92
8.68
121.60
347
9.60
0.86
8.74
112.86
348
9.60
0.80
8.80
104.06
349
9.60
0.74
8.86
95.20
350
9.60
0.67
8.93
86.27
351
9.60
0.61
8.99
77.28
352
9.60
0.55
9.05
68.23
353
9.60
0.48
9.12
59.11
354
9.60
0.42
9.18
49.93
355
9.60
0.35
9.25
40.69
356
9.60
0.29
9.31
31.38
357
9.60
0.22
9.38
22.00
358
9.60
0.16
9.44
12.55
359
9.60
0.09
9.51
3.04
360
3.06
0.02
3.04
0.00
Totals
3,449.46
2,201.46
1,248.00

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