Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 8.93  
 

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
8.93
8.01
0.92
1,260.08
2
8.93
8.01
0.92
1,259.16
3
8.93
8.00
0.93
1,258.23
4
8.93
8.00
0.93
1,257.30
5
8.93
7.99
0.94
1,256.35
6
8.93
7.98
0.95
1,255.41
7
8.93
7.98
0.95
1,254.45
8
8.93
7.97
0.96
1,253.50
9
8.93
7.96
0.97
1,252.53
10
8.93
7.96
0.97
1,251.56
11
8.93
7.95
0.98
1,250.58
12
8.93
7.95
0.98
1,249.60
13
8.93
7.94
0.99
1,248.61
14
8.93
7.93
1.00
1,247.61
15
8.93
7.93
1.00
1,246.61
16
8.93
7.92
1.01
1,245.60
17
8.93
7.91
1.02
1,244.59
18
8.93
7.91
1.02
1,243.56
19
8.93
7.90
1.03
1,242.54
20
8.93
7.90
1.03
1,241.50
21
8.93
7.89
1.04
1,240.46
22
8.93
7.88
1.05
1,239.41
23
8.93
7.88
1.05
1,238.36
24
8.93
7.87
1.06
1,237.30
25
8.93
7.86
1.07
1,236.23
26
8.93
7.86
1.07
1,235.15
27
8.93
7.85
1.08
1,234.07
28
8.93
7.84
1.09
1,232.98
29
8.93
7.83
1.10
1,231.89
30
8.93
7.83
1.10
1,230.79
31
8.93
7.82
1.11
1,229.68
32
8.93
7.81
1.12
1,228.56
33
8.93
7.81
1.12
1,227.44
34
8.93
7.80
1.13
1,226.31
35
8.93
7.79
1.14
1,225.17
36
8.93
7.78
1.15
1,224.02
37
8.93
7.78
1.15
1,222.87
38
8.93
7.77
1.16
1,221.71
39
8.93
7.76
1.17
1,220.54
40
8.93
7.76
1.17
1,219.37
41
8.93
7.75
1.18
1,218.19
42
8.93
7.74
1.19
1,217.00
43
8.93
7.73
1.20
1,215.80
44
8.93
7.73
1.20
1,214.60
45
8.93
7.72
1.21
1,213.38
46
8.93
7.71
1.22
1,212.16
47
8.93
7.70
1.23
1,210.94
48
8.93
7.69
1.24
1,209.70
49
8.93
7.69
1.24
1,208.46
50
8.93
7.68
1.25
1,207.21
51
8.93
7.67
1.26
1,205.95
52
8.93
7.66
1.27
1,204.68
53
8.93
7.65
1.28
1,203.40
54
8.93
7.65
1.28
1,202.12
55
8.93
7.64
1.29
1,200.83
56
8.93
7.63
1.30
1,199.53
57
8.93
7.62
1.31
1,198.22
58
8.93
7.61
1.32
1,196.91
59
8.93
7.61
1.32
1,195.58
60
8.93
7.60
1.33
1,194.25
61
8.93
7.59
1.34
1,192.91
62
8.93
7.58
1.35
1,191.56
63
8.93
7.57
1.36
1,190.20
64
8.93
7.56
1.37
1,188.83
65
8.93
7.55
1.38
1,187.45
66
8.93
7.55
1.38
1,186.07
67
8.93
7.54
1.39
1,184.68
68
8.93
7.53
1.40
1,183.27
69
8.93
7.52
1.41
1,181.86
70
8.93
7.51
1.42
1,180.44
71
8.93
7.50
1.43
1,179.01
72
8.93
7.49
1.44
1,177.57
73
8.93
7.48
1.45
1,176.13
74
8.93
7.47
1.46
1,174.67
75
8.93
7.46
1.47
1,173.20
76
8.93
7.45
1.48
1,171.73
77
8.93
7.45
1.48
1,170.24
78
8.93
7.44
1.49
1,168.75
79
8.93
7.43
1.50
1,167.25
80
8.93
7.42
1.51
1,165.73
81
8.93
7.41
1.52
1,164.21
82
8.93
7.40
1.53
1,162.68
83
8.93
7.39
1.54
1,161.14
84
8.93
7.38
1.55
1,159.58
85
8.93
7.37
1.56
1,158.02
86
8.93
7.36
1.57
1,156.45
87
8.93
7.35
1.58
1,154.87
88
8.93
7.34
1.59
1,153.28
89
8.93
7.33
1.60
1,151.68
90
8.93
7.32
1.61
1,150.06
91
8.93
7.31
1.62
1,148.44
92
8.93
7.30
1.63
1,146.81
93
8.93
7.29
1.64
1,145.17
94
8.93
7.28
1.65
1,143.51
95
8.93
7.27
1.66
1,141.85
96
8.93
7.26
1.67
1,140.17
97
8.93
7.24
1.69
1,138.49
98
8.93
7.23
1.70
1,136.79
99
8.93
7.22
1.71
1,135.09
100
8.93
7.21
1.72
1,133.37
101
8.93
7.20
1.73
1,131.64
102
8.93
7.19
1.74
1,129.90
103
8.93
7.18
1.75
1,128.15
104
8.93
7.17
1.76
1,126.39
105
8.93
7.16
1.77
1,124.62
106
8.93
7.15
1.78
1,122.83
107
8.93
7.13
1.80
1,121.04
108
8.93
7.12
1.81
1,119.23
109
8.93
7.11
1.82
1,117.41
110
8.93
7.10
1.83
1,115.58
111
8.93
7.09
1.84
1,113.74
112
8.93
7.08
1.85
1,111.89
113
8.93
7.07
1.86
1,110.02
114
8.93
7.05
1.88
1,108.15
115
8.93
7.04
1.89
1,106.26
116
8.93
7.03
1.90
1,104.36
117
8.93
7.02
1.91
1,102.44
118
8.93
7.01
1.92
1,100.52
119
8.93
6.99
1.94
1,098.58
120
8.93
6.98
1.95
1,096.63
121
8.93
6.97
1.96
1,094.67
122
8.93
6.96
1.97
1,092.70
123
8.93
6.94
1.99
1,090.71
124
8.93
6.93
2.00
1,088.71
125
8.93
6.92
2.01
1,086.70
126
8.93
6.91
2.02
1,084.67
127
8.93
6.89
2.04
1,082.63
128
8.93
6.88
2.05
1,080.58
129
8.93
6.87
2.06
1,078.52
130
8.93
6.85
2.08
1,076.44
131
8.93
6.84
2.09
1,074.35
132
8.93
6.83
2.10
1,072.25
133
8.93
6.81
2.12
1,070.13
134
8.93
6.80
2.13
1,068.00
135
8.93
6.79
2.14
1,065.86
136
8.93
6.77
2.16
1,063.70
137
8.93
6.76
2.17
1,061.53
138
8.93
6.75
2.18
1,059.35
139
8.93
6.73
2.20
1,057.15
140
8.93
6.72
2.21
1,054.93
141
8.93
6.70
2.23
1,052.71
142
8.93
6.69
2.24
1,050.47
143
8.93
6.67
2.26
1,048.21
144
8.93
6.66
2.27
1,045.94
145
8.93
6.65
2.28
1,043.66
146
8.93
6.63
2.30
1,041.36
147
8.93
6.62
2.31
1,039.05
148
8.93
6.60
2.33
1,036.72
149
8.93
6.59
2.34
1,034.38
150
8.93
6.57
2.36
1,032.02
151
8.93
6.56
2.37
1,029.65
152
8.93
6.54
2.39
1,027.26
153
8.93
6.53
2.40
1,024.86
154
8.93
6.51
2.42
1,022.44
155
8.93
6.50
2.43
1,020.01
156
8.93
6.48
2.45
1,017.56
157
8.93
6.47
2.46
1,015.09
158
8.93
6.45
2.48
1,012.61
159
8.93
6.43
2.50
1,010.12
160
8.93
6.42
2.51
1,007.61
161
8.93
6.40
2.53
1,005.08
162
8.93
6.39
2.54
1,002.53
163
8.93
6.37
2.56
999.97
164
8.93
6.35
2.58
997.40
165
8.93
6.34
2.59
994.81
166
8.93
6.32
2.61
992.20
167
8.93
6.30
2.63
989.57
168
8.93
6.29
2.64
986.93
169
8.93
6.27
2.66
984.27
170
8.93
6.25
2.68
981.60
171
8.93
6.24
2.69
978.90
172
8.93
6.22
2.71
976.19
173
8.93
6.20
2.73
973.47
174
8.93
6.19
2.74
970.72
175
8.93
6.17
2.76
967.96
176
8.93
6.15
2.78
965.18
177
8.93
6.13
2.80
962.38
178
8.93
6.12
2.81
959.57
179
8.93
6.10
2.83
956.73
180
8.93
6.08
2.85
953.88
181
8.93
6.06
2.87
951.02
182
8.93
6.04
2.89
948.13
183
8.93
6.02
2.91
945.22
184
8.93
6.01
2.92
942.30
185
8.93
5.99
2.94
939.36
186
8.93
5.97
2.96
936.40
187
8.93
5.95
2.98
933.42
188
8.93
5.93
3.00
930.42
189
8.93
5.91
3.02
927.40
190
8.93
5.89
3.04
924.36
191
8.93
5.87
3.06
921.30
192
8.93
5.85
3.08
918.23
193
8.93
5.83
3.10
915.13
194
8.93
5.81
3.12
912.02
195
8.93
5.80
3.13
908.88
196
8.93
5.78
3.15
905.73
197
8.93
5.76
3.17
902.55
198
8.93
5.73
3.20
899.36
199
8.93
5.71
3.22
896.14
200
8.93
5.69
3.24
892.91
201
8.93
5.67
3.26
889.65
202
8.93
5.65
3.28
886.37
203
8.93
5.63
3.30
883.08
204
8.93
5.61
3.32
879.76
205
8.93
5.59
3.34
876.42
206
8.93
5.57
3.36
873.06
207
8.93
5.55
3.38
869.67
208
8.93
5.53
3.40
866.27
209
8.93
5.50
3.43
862.84
210
8.93
5.48
3.45
859.40
211
8.93
5.46
3.47
855.93
212
8.93
5.44
3.49
852.44
213
8.93
5.42
3.51
848.92
214
8.93
5.39
3.54
845.39
215
8.93
5.37
3.56
841.83
216
8.93
5.35
3.58
838.25
217
8.93
5.33
3.60
834.64
218
8.93
5.30
3.63
831.02
219
8.93
5.28
3.65
827.37
220
8.93
5.26
3.67
823.70
221
8.93
5.23
3.70
820.00
222
8.93
5.21
3.72
816.28
223
8.93
5.19
3.74
812.54
224
8.93
5.16
3.77
808.77
225
8.93
5.14
3.79
804.98
226
8.93
5.11
3.82
801.16
227
8.93
5.09
3.84
797.32
228
8.93
5.07
3.86
793.46
229
8.93
5.04
3.89
789.57
230
8.93
5.02
3.91
785.66
231
8.93
4.99
3.94
781.72
232
8.93
4.97
3.96
777.76
233
8.93
4.94
3.99
773.77
234
8.93
4.92
4.01
769.76
235
8.93
4.89
4.04
765.72
236
8.93
4.87
4.06
761.65
237
8.93
4.84
4.09
757.56
238
8.93
4.81
4.12
753.45
239
8.93
4.79
4.14
749.31
240
8.93
4.76
4.17
745.14
241
8.93
4.73
4.20
740.94
242
8.93
4.71
4.22
736.72
243
8.93
4.68
4.25
732.47
244
8.93
4.65
4.28
728.20
245
8.93
4.63
4.30
723.89
246
8.93
4.60
4.33
719.56
247
8.93
4.57
4.36
715.20
248
8.93
4.54
4.39
710.82
249
8.93
4.52
4.41
706.41
250
8.93
4.49
4.44
701.96
251
8.93
4.46
4.47
697.49
252
8.93
4.43
4.50
693.00
253
8.93
4.40
4.53
688.47
254
8.93
4.37
4.56
683.91
255
8.93
4.35
4.58
679.33
256
8.93
4.32
4.61
674.72
257
8.93
4.29
4.64
670.07
258
8.93
4.26
4.67
665.40
259
8.93
4.23
4.70
660.70
260
8.93
4.20
4.73
655.97
261
8.93
4.17
4.76
651.21
262
8.93
4.14
4.79
646.41
263
8.93
4.11
4.82
641.59
264
8.93
4.08
4.85
636.74
265
8.93
4.05
4.88
631.85
266
8.93
4.01
4.92
626.94
267
8.93
3.98
4.95
621.99
268
8.93
3.95
4.98
617.01
269
8.93
3.92
5.01
612.01
270
8.93
3.89
5.04
606.96
271
8.93
3.86
5.07
601.89
272
8.93
3.82
5.11
596.79
273
8.93
3.79
5.14
591.65
274
8.93
3.76
5.17
586.48
275
8.93
3.73
5.20
581.27
276
8.93
3.69
5.24
576.04
277
8.93
3.66
5.27
570.77
278
8.93
3.63
5.30
565.46
279
8.93
3.59
5.34
560.13
280
8.93
3.56
5.37
554.76
281
8.93
3.53
5.40
549.35
282
8.93
3.49
5.44
543.91
283
8.93
3.46
5.47
538.44
284
8.93
3.42
5.51
532.93
285
8.93
3.39
5.54
527.39
286
8.93
3.35
5.58
521.81
287
8.93
3.32
5.61
516.19
288
8.93
3.28
5.65
510.54
289
8.93
3.24
5.69
504.86
290
8.93
3.21
5.72
499.13
291
8.93
3.17
5.76
493.38
292
8.93
3.13
5.80
487.58
293
8.93
3.10
5.83
481.75
294
8.93
3.06
5.87
475.88
295
8.93
3.02
5.91
469.97
296
8.93
2.99
5.94
464.03
297
8.93
2.95
5.98
458.05
298
8.93
2.91
6.02
452.03
299
8.93
2.87
6.06
445.97
300
8.93
2.83
6.10
439.88
301
8.93
2.80
6.13
433.74
302
8.93
2.76
6.17
427.57
303
8.93
2.72
6.21
421.35
304
8.93
2.68
6.25
415.10
305
8.93
2.64
6.29
408.81
306
8.93
2.60
6.33
402.48
307
8.93
2.56
6.37
396.10
308
8.93
2.52
6.41
389.69
309
8.93
2.48
6.45
383.24
310
8.93
2.44
6.49
376.74
311
8.93
2.39
6.54
370.21
312
8.93
2.35
6.58
363.63
313
8.93
2.31
6.62
357.01
314
8.93
2.27
6.66
350.35
315
8.93
2.23
6.70
343.64
316
8.93
2.18
6.75
336.90
317
8.93
2.14
6.79
330.11
318
8.93
2.10
6.83
323.28
319
8.93
2.05
6.88
316.40
320
8.93
2.01
6.92
309.48
321
8.93
1.97
6.96
302.52
322
8.93
1.92
7.01
295.51
323
8.93
1.88
7.05
288.46
324
8.93
1.83
7.10
281.36
325
8.93
1.79
7.14
274.22
326
8.93
1.74
7.19
267.03
327
8.93
1.70
7.23
259.80
328
8.93
1.65
7.28
252.52
329
8.93
1.60
7.33
245.19
330
8.93
1.56
7.37
237.82
331
8.93
1.51
7.42
230.40
332
8.93
1.46
7.47
222.93
333
8.93
1.42
7.51
215.42
334
8.93
1.37
7.56
207.86
335
8.93
1.32
7.61
200.25
336
8.93
1.27
7.66
192.59
337
8.93
1.22
7.71
184.89
338
8.93
1.17
7.76
177.13
339
8.93
1.13
7.80
169.33
340
8.93
1.08
7.85
161.47
341
8.93
1.03
7.90
153.57
342
8.93
0.98
7.95
145.61
343
8.93
0.93
8.00
137.61
344
8.93
0.87
8.06
129.55
345
8.93
0.82
8.11
121.45
346
8.93
0.77
8.16
113.29
347
8.93
0.72
8.21
105.08
348
8.93
0.67
8.26
96.82
349
8.93
0.62
8.31
88.50
350
8.93
0.56
8.37
80.13
351
8.93
0.51
8.42
71.71
352
8.93
0.46
8.47
63.24
353
8.93
0.40
8.53
54.71
354
8.93
0.35
8.58
46.13
355
8.93
0.29
8.64
37.49
356
8.93
0.24
8.69
28.80
357
8.93
0.18
8.75
20.05
358
8.93
0.13
8.80
11.25
359
8.93
0.07
8.86
2.39
360
2.41
0.02
2.39
0.00
Totals
3,208.28
1,947.28
1,261.00

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