Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 9.70  
 

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
9.70
8.93
0.77
1,260.23
2
9.70
8.93
0.77
1,259.46
3
9.70
8.92
0.78
1,258.68
4
9.70
8.92
0.78
1,257.90
5
9.70
8.91
0.79
1,257.11
6
9.70
8.90
0.80
1,256.31
7
9.70
8.90
0.80
1,255.51
8
9.70
8.89
0.81
1,254.70
9
9.70
8.89
0.81
1,253.89
10
9.70
8.88
0.82
1,253.07
11
9.70
8.88
0.82
1,252.25
12
9.70
8.87
0.83
1,251.42
13
9.70
8.86
0.84
1,250.58
14
9.70
8.86
0.84
1,249.74
15
9.70
8.85
0.85
1,248.89
16
9.70
8.85
0.85
1,248.04
17
9.70
8.84
0.86
1,247.18
18
9.70
8.83
0.87
1,246.31
19
9.70
8.83
0.87
1,245.44
20
9.70
8.82
0.88
1,244.56
21
9.70
8.82
0.88
1,243.68
22
9.70
8.81
0.89
1,242.79
23
9.70
8.80
0.90
1,241.89
24
9.70
8.80
0.90
1,240.99
25
9.70
8.79
0.91
1,240.08
26
9.70
8.78
0.92
1,239.16
27
9.70
8.78
0.92
1,238.24
28
9.70
8.77
0.93
1,237.31
29
9.70
8.76
0.94
1,236.37
30
9.70
8.76
0.94
1,235.43
31
9.70
8.75
0.95
1,234.48
32
9.70
8.74
0.96
1,233.53
33
9.70
8.74
0.96
1,232.56
34
9.70
8.73
0.97
1,231.60
35
9.70
8.72
0.98
1,230.62
36
9.70
8.72
0.98
1,229.64
37
9.70
8.71
0.99
1,228.65
38
9.70
8.70
1.00
1,227.65
39
9.70
8.70
1.00
1,226.64
40
9.70
8.69
1.01
1,225.63
41
9.70
8.68
1.02
1,224.62
42
9.70
8.67
1.03
1,223.59
43
9.70
8.67
1.03
1,222.56
44
9.70
8.66
1.04
1,221.52
45
9.70
8.65
1.05
1,220.47
46
9.70
8.64
1.06
1,219.41
47
9.70
8.64
1.06
1,218.35
48
9.70
8.63
1.07
1,217.28
49
9.70
8.62
1.08
1,216.20
50
9.70
8.61
1.09
1,215.12
51
9.70
8.61
1.09
1,214.03
52
9.70
8.60
1.10
1,212.92
53
9.70
8.59
1.11
1,211.82
54
9.70
8.58
1.12
1,210.70
55
9.70
8.58
1.12
1,209.58
56
9.70
8.57
1.13
1,208.44
57
9.70
8.56
1.14
1,207.30
58
9.70
8.55
1.15
1,206.16
59
9.70
8.54
1.16
1,205.00
60
9.70
8.54
1.16
1,203.83
61
9.70
8.53
1.17
1,202.66
62
9.70
8.52
1.18
1,201.48
63
9.70
8.51
1.19
1,200.29
64
9.70
8.50
1.20
1,199.09
65
9.70
8.49
1.21
1,197.89
66
9.70
8.49
1.21
1,196.67
67
9.70
8.48
1.22
1,195.45
68
9.70
8.47
1.23
1,194.22
69
9.70
8.46
1.24
1,192.97
70
9.70
8.45
1.25
1,191.73
71
9.70
8.44
1.26
1,190.47
72
9.70
8.43
1.27
1,189.20
73
9.70
8.42
1.28
1,187.92
74
9.70
8.41
1.29
1,186.64
75
9.70
8.41
1.29
1,185.34
76
9.70
8.40
1.30
1,184.04
77
9.70
8.39
1.31
1,182.73
78
9.70
8.38
1.32
1,181.40
79
9.70
8.37
1.33
1,180.07
80
9.70
8.36
1.34
1,178.73
81
9.70
8.35
1.35
1,177.38
82
9.70
8.34
1.36
1,176.02
83
9.70
8.33
1.37
1,174.65
84
9.70
8.32
1.38
1,173.27
85
9.70
8.31
1.39
1,171.88
86
9.70
8.30
1.40
1,170.48
87
9.70
8.29
1.41
1,169.07
88
9.70
8.28
1.42
1,167.65
89
9.70
8.27
1.43
1,166.22
90
9.70
8.26
1.44
1,164.78
91
9.70
8.25
1.45
1,163.34
92
9.70
8.24
1.46
1,161.88
93
9.70
8.23
1.47
1,160.41
94
9.70
8.22
1.48
1,158.92
95
9.70
8.21
1.49
1,157.43
96
9.70
8.20
1.50
1,155.93
97
9.70
8.19
1.51
1,154.42
98
9.70
8.18
1.52
1,152.90
99
9.70
8.17
1.53
1,151.36
100
9.70
8.16
1.54
1,149.82
101
9.70
8.14
1.56
1,148.26
102
9.70
8.13
1.57
1,146.70
103
9.70
8.12
1.58
1,145.12
104
9.70
8.11
1.59
1,143.53
105
9.70
8.10
1.60
1,141.93
106
9.70
8.09
1.61
1,140.32
107
9.70
8.08
1.62
1,138.70
108
9.70
8.07
1.63
1,137.06
109
9.70
8.05
1.65
1,135.42
110
9.70
8.04
1.66
1,133.76
111
9.70
8.03
1.67
1,132.09
112
9.70
8.02
1.68
1,130.41
113
9.70
8.01
1.69
1,128.72
114
9.70
8.00
1.70
1,127.01
115
9.70
7.98
1.72
1,125.29
116
9.70
7.97
1.73
1,123.57
117
9.70
7.96
1.74
1,121.82
118
9.70
7.95
1.75
1,120.07
119
9.70
7.93
1.77
1,118.30
120
9.70
7.92
1.78
1,116.53
121
9.70
7.91
1.79
1,114.73
122
9.70
7.90
1.80
1,112.93
123
9.70
7.88
1.82
1,111.11
124
9.70
7.87
1.83
1,109.28
125
9.70
7.86
1.84
1,107.44
126
9.70
7.84
1.86
1,105.59
127
9.70
7.83
1.87
1,103.72
128
9.70
7.82
1.88
1,101.83
129
9.70
7.80
1.90
1,099.94
130
9.70
7.79
1.91
1,098.03
131
9.70
7.78
1.92
1,096.11
132
9.70
7.76
1.94
1,094.17
133
9.70
7.75
1.95
1,092.22
134
9.70
7.74
1.96
1,090.26
135
9.70
7.72
1.98
1,088.28
136
9.70
7.71
1.99
1,086.29
137
9.70
7.69
2.01
1,084.29
138
9.70
7.68
2.02
1,082.27
139
9.70
7.67
2.03
1,080.23
140
9.70
7.65
2.05
1,078.18
141
9.70
7.64
2.06
1,076.12
142
9.70
7.62
2.08
1,074.04
143
9.70
7.61
2.09
1,071.95
144
9.70
7.59
2.11
1,069.84
145
9.70
7.58
2.12
1,067.72
146
9.70
7.56
2.14
1,065.58
147
9.70
7.55
2.15
1,063.43
148
9.70
7.53
2.17
1,061.27
149
9.70
7.52
2.18
1,059.08
150
9.70
7.50
2.20
1,056.88
151
9.70
7.49
2.21
1,054.67
152
9.70
7.47
2.23
1,052.44
153
9.70
7.45
2.25
1,050.20
154
9.70
7.44
2.26
1,047.94
155
9.70
7.42
2.28
1,045.66
156
9.70
7.41
2.29
1,043.36
157
9.70
7.39
2.31
1,041.06
158
9.70
7.37
2.33
1,038.73
159
9.70
7.36
2.34
1,036.39
160
9.70
7.34
2.36
1,034.03
161
9.70
7.32
2.38
1,031.65
162
9.70
7.31
2.39
1,029.26
163
9.70
7.29
2.41
1,026.85
164
9.70
7.27
2.43
1,024.42
165
9.70
7.26
2.44
1,021.98
166
9.70
7.24
2.46
1,019.52
167
9.70
7.22
2.48
1,017.04
168
9.70
7.20
2.50
1,014.55
169
9.70
7.19
2.51
1,012.03
170
9.70
7.17
2.53
1,009.50
171
9.70
7.15
2.55
1,006.95
172
9.70
7.13
2.57
1,004.38
173
9.70
7.11
2.59
1,001.80
174
9.70
7.10
2.60
999.19
175
9.70
7.08
2.62
996.57
176
9.70
7.06
2.64
993.93
177
9.70
7.04
2.66
991.27
178
9.70
7.02
2.68
988.59
179
9.70
7.00
2.70
985.89
180
9.70
6.98
2.72
983.18
181
9.70
6.96
2.74
980.44
182
9.70
6.94
2.76
977.69
183
9.70
6.93
2.77
974.91
184
9.70
6.91
2.79
972.12
185
9.70
6.89
2.81
969.30
186
9.70
6.87
2.83
966.47
187
9.70
6.85
2.85
963.62
188
9.70
6.83
2.87
960.74
189
9.70
6.81
2.89
957.85
190
9.70
6.78
2.92
954.93
191
9.70
6.76
2.94
952.00
192
9.70
6.74
2.96
949.04
193
9.70
6.72
2.98
946.06
194
9.70
6.70
3.00
943.06
195
9.70
6.68
3.02
940.04
196
9.70
6.66
3.04
937.00
197
9.70
6.64
3.06
933.94
198
9.70
6.62
3.08
930.85
199
9.70
6.59
3.11
927.75
200
9.70
6.57
3.13
924.62
201
9.70
6.55
3.15
921.47
202
9.70
6.53
3.17
918.29
203
9.70
6.50
3.20
915.10
204
9.70
6.48
3.22
911.88
205
9.70
6.46
3.24
908.64
206
9.70
6.44
3.26
905.38
207
9.70
6.41
3.29
902.09
208
9.70
6.39
3.31
898.78
209
9.70
6.37
3.33
895.45
210
9.70
6.34
3.36
892.09
211
9.70
6.32
3.38
888.71
212
9.70
6.30
3.40
885.30
213
9.70
6.27
3.43
881.87
214
9.70
6.25
3.45
878.42
215
9.70
6.22
3.48
874.94
216
9.70
6.20
3.50
871.44
217
9.70
6.17
3.53
867.91
218
9.70
6.15
3.55
864.36
219
9.70
6.12
3.58
860.78
220
9.70
6.10
3.60
857.18
221
9.70
6.07
3.63
853.55
222
9.70
6.05
3.65
849.90
223
9.70
6.02
3.68
846.22
224
9.70
5.99
3.71
842.51
225
9.70
5.97
3.73
838.78
226
9.70
5.94
3.76
835.02
227
9.70
5.91
3.79
831.24
228
9.70
5.89
3.81
827.42
229
9.70
5.86
3.84
823.58
230
9.70
5.83
3.87
819.72
231
9.70
5.81
3.89
815.82
232
9.70
5.78
3.92
811.90
233
9.70
5.75
3.95
807.95
234
9.70
5.72
3.98
803.98
235
9.70
5.69
4.01
799.97
236
9.70
5.67
4.03
795.94
237
9.70
5.64
4.06
791.88
238
9.70
5.61
4.09
787.79
239
9.70
5.58
4.12
783.67
240
9.70
5.55
4.15
779.52
241
9.70
5.52
4.18
775.34
242
9.70
5.49
4.21
771.13
243
9.70
5.46
4.24
766.89
244
9.70
5.43
4.27
762.62
245
9.70
5.40
4.30
758.33
246
9.70
5.37
4.33
754.00
247
9.70
5.34
4.36
749.64
248
9.70
5.31
4.39
745.25
249
9.70
5.28
4.42
740.83
250
9.70
5.25
4.45
736.38
251
9.70
5.22
4.48
731.89
252
9.70
5.18
4.52
727.38
253
9.70
5.15
4.55
722.83
254
9.70
5.12
4.58
718.25
255
9.70
5.09
4.61
713.64
256
9.70
5.05
4.65
708.99
257
9.70
5.02
4.68
704.31
258
9.70
4.99
4.71
699.60
259
9.70
4.96
4.74
694.86
260
9.70
4.92
4.78
690.08
261
9.70
4.89
4.81
685.27
262
9.70
4.85
4.85
680.42
263
9.70
4.82
4.88
675.54
264
9.70
4.79
4.91
670.63
265
9.70
4.75
4.95
665.68
266
9.70
4.72
4.98
660.69
267
9.70
4.68
5.02
655.67
268
9.70
4.64
5.06
650.62
269
9.70
4.61
5.09
645.52
270
9.70
4.57
5.13
640.40
271
9.70
4.54
5.16
635.23
272
9.70
4.50
5.20
630.03
273
9.70
4.46
5.24
624.79
274
9.70
4.43
5.27
619.52
275
9.70
4.39
5.31
614.21
276
9.70
4.35
5.35
608.86
277
9.70
4.31
5.39
603.47
278
9.70
4.27
5.43
598.05
279
9.70
4.24
5.46
592.58
280
9.70
4.20
5.50
587.08
281
9.70
4.16
5.54
581.54
282
9.70
4.12
5.58
575.96
283
9.70
4.08
5.62
570.34
284
9.70
4.04
5.66
564.68
285
9.70
4.00
5.70
558.98
286
9.70
3.96
5.74
553.24
287
9.70
3.92
5.78
547.46
288
9.70
3.88
5.82
541.63
289
9.70
3.84
5.86
535.77
290
9.70
3.80
5.90
529.86
291
9.70
3.75
5.95
523.92
292
9.70
3.71
5.99
517.93
293
9.70
3.67
6.03
511.90
294
9.70
3.63
6.07
505.82
295
9.70
3.58
6.12
499.71
296
9.70
3.54
6.16
493.55
297
9.70
3.50
6.20
487.34
298
9.70
3.45
6.25
481.09
299
9.70
3.41
6.29
474.80
300
9.70
3.36
6.34
468.47
301
9.70
3.32
6.38
462.08
302
9.70
3.27
6.43
455.66
303
9.70
3.23
6.47
449.18
304
9.70
3.18
6.52
442.67
305
9.70
3.14
6.56
436.10
306
9.70
3.09
6.61
429.49
307
9.70
3.04
6.66
422.83
308
9.70
3.00
6.70
416.13
309
9.70
2.95
6.75
409.38
310
9.70
2.90
6.80
402.58
311
9.70
2.85
6.85
395.73
312
9.70
2.80
6.90
388.83
313
9.70
2.75
6.95
381.88
314
9.70
2.71
6.99
374.89
315
9.70
2.66
7.04
367.84
316
9.70
2.61
7.09
360.75
317
9.70
2.56
7.14
353.61
318
9.70
2.50
7.20
346.41
319
9.70
2.45
7.25
339.16
320
9.70
2.40
7.30
331.87
321
9.70
2.35
7.35
324.52
322
9.70
2.30
7.40
317.12
323
9.70
2.25
7.45
309.66
324
9.70
2.19
7.51
302.16
325
9.70
2.14
7.56
294.60
326
9.70
2.09
7.61
286.98
327
9.70
2.03
7.67
279.31
328
9.70
1.98
7.72
271.59
329
9.70
1.92
7.78
263.82
330
9.70
1.87
7.83
255.99
331
9.70
1.81
7.89
248.10
332
9.70
1.76
7.94
240.16
333
9.70
1.70
8.00
232.16
334
9.70
1.64
8.06
224.10
335
9.70
1.59
8.11
215.99
336
9.70
1.53
8.17
207.82
337
9.70
1.47
8.23
199.59
338
9.70
1.41
8.29
191.31
339
9.70
1.36
8.34
182.96
340
9.70
1.30
8.40
174.56
341
9.70
1.24
8.46
166.09
342
9.70
1.18
8.52
157.57
343
9.70
1.12
8.58
148.99
344
9.70
1.06
8.64
140.34
345
9.70
0.99
8.71
131.63
346
9.70
0.93
8.77
122.87
347
9.70
0.87
8.83
114.04
348
9.70
0.81
8.89
105.15
349
9.70
0.74
8.96
96.19
350
9.70
0.68
9.02
87.17
351
9.70
0.62
9.08
78.09
352
9.70
0.55
9.15
68.94
353
9.70
0.49
9.21
59.73
354
9.70
0.42
9.28
50.45
355
9.70
0.36
9.34
41.11
356
9.70
0.29
9.41
31.70
357
9.70
0.22
9.48
22.23
358
9.70
0.16
9.54
12.68
359
9.70
0.09
9.61
3.07
360
3.10
0.02
3.07
0.00
Totals
3,485.40
2,224.40
1,261.00

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