Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 9.02  
 

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
9.02
8.10
0.92
1,273.08
2
9.02
8.09
0.93
1,272.14
3
9.02
8.08
0.94
1,271.21
4
9.02
8.08
0.94
1,270.27
5
9.02
8.07
0.95
1,269.32
6
9.02
8.07
0.95
1,268.36
7
9.02
8.06
0.96
1,267.40
8
9.02
8.05
0.97
1,266.44
9
9.02
8.05
0.97
1,265.46
10
9.02
8.04
0.98
1,264.48
11
9.02
8.03
0.99
1,263.50
12
9.02
8.03
0.99
1,262.51
13
9.02
8.02
1.00
1,261.51
14
9.02
8.02
1.00
1,260.50
15
9.02
8.01
1.01
1,259.49
16
9.02
8.00
1.02
1,258.48
17
9.02
8.00
1.02
1,257.45
18
9.02
7.99
1.03
1,256.42
19
9.02
7.98
1.04
1,255.39
20
9.02
7.98
1.04
1,254.34
21
9.02
7.97
1.05
1,253.29
22
9.02
7.96
1.06
1,252.24
23
9.02
7.96
1.06
1,251.17
24
9.02
7.95
1.07
1,250.10
25
9.02
7.94
1.08
1,249.03
26
9.02
7.94
1.08
1,247.94
27
9.02
7.93
1.09
1,246.85
28
9.02
7.92
1.10
1,245.76
29
9.02
7.92
1.10
1,244.65
30
9.02
7.91
1.11
1,243.54
31
9.02
7.90
1.12
1,242.42
32
9.02
7.89
1.13
1,241.30
33
9.02
7.89
1.13
1,240.17
34
9.02
7.88
1.14
1,239.03
35
9.02
7.87
1.15
1,237.88
36
9.02
7.87
1.15
1,236.72
37
9.02
7.86
1.16
1,235.56
38
9.02
7.85
1.17
1,234.39
39
9.02
7.84
1.18
1,233.22
40
9.02
7.84
1.18
1,232.03
41
9.02
7.83
1.19
1,230.84
42
9.02
7.82
1.20
1,229.64
43
9.02
7.81
1.21
1,228.44
44
9.02
7.81
1.21
1,227.22
45
9.02
7.80
1.22
1,226.00
46
9.02
7.79
1.23
1,224.77
47
9.02
7.78
1.24
1,223.53
48
9.02
7.77
1.25
1,222.29
49
9.02
7.77
1.25
1,221.03
50
9.02
7.76
1.26
1,219.77
51
9.02
7.75
1.27
1,218.50
52
9.02
7.74
1.28
1,217.23
53
9.02
7.73
1.29
1,215.94
54
9.02
7.73
1.29
1,214.65
55
9.02
7.72
1.30
1,213.34
56
9.02
7.71
1.31
1,212.03
57
9.02
7.70
1.32
1,210.72
58
9.02
7.69
1.33
1,209.39
59
9.02
7.68
1.34
1,208.05
60
9.02
7.68
1.34
1,206.71
61
9.02
7.67
1.35
1,205.36
62
9.02
7.66
1.36
1,204.00
63
9.02
7.65
1.37
1,202.63
64
9.02
7.64
1.38
1,201.25
65
9.02
7.63
1.39
1,199.86
66
9.02
7.62
1.40
1,198.47
67
9.02
7.62
1.40
1,197.06
68
9.02
7.61
1.41
1,195.65
69
9.02
7.60
1.42
1,194.22
70
9.02
7.59
1.43
1,192.79
71
9.02
7.58
1.44
1,191.35
72
9.02
7.57
1.45
1,189.90
73
9.02
7.56
1.46
1,188.44
74
9.02
7.55
1.47
1,186.97
75
9.02
7.54
1.48
1,185.50
76
9.02
7.53
1.49
1,184.01
77
9.02
7.52
1.50
1,182.51
78
9.02
7.51
1.51
1,181.01
79
9.02
7.50
1.52
1,179.49
80
9.02
7.49
1.53
1,177.97
81
9.02
7.48
1.54
1,176.43
82
9.02
7.48
1.54
1,174.89
83
9.02
7.47
1.55
1,173.33
84
9.02
7.46
1.56
1,171.77
85
9.02
7.45
1.57
1,170.19
86
9.02
7.44
1.58
1,168.61
87
9.02
7.43
1.59
1,167.01
88
9.02
7.42
1.60
1,165.41
89
9.02
7.41
1.61
1,163.79
90
9.02
7.39
1.63
1,162.17
91
9.02
7.38
1.64
1,160.53
92
9.02
7.37
1.65
1,158.89
93
9.02
7.36
1.66
1,157.23
94
9.02
7.35
1.67
1,155.56
95
9.02
7.34
1.68
1,153.89
96
9.02
7.33
1.69
1,152.20
97
9.02
7.32
1.70
1,150.50
98
9.02
7.31
1.71
1,148.79
99
9.02
7.30
1.72
1,147.07
100
9.02
7.29
1.73
1,145.34
101
9.02
7.28
1.74
1,143.60
102
9.02
7.27
1.75
1,141.84
103
9.02
7.26
1.76
1,140.08
104
9.02
7.24
1.78
1,138.30
105
9.02
7.23
1.79
1,136.52
106
9.02
7.22
1.80
1,134.72
107
9.02
7.21
1.81
1,132.91
108
9.02
7.20
1.82
1,131.09
109
9.02
7.19
1.83
1,129.25
110
9.02
7.18
1.84
1,127.41
111
9.02
7.16
1.86
1,125.55
112
9.02
7.15
1.87
1,123.68
113
9.02
7.14
1.88
1,121.81
114
9.02
7.13
1.89
1,119.91
115
9.02
7.12
1.90
1,118.01
116
9.02
7.10
1.92
1,116.09
117
9.02
7.09
1.93
1,114.17
118
9.02
7.08
1.94
1,112.22
119
9.02
7.07
1.95
1,110.27
120
9.02
7.05
1.97
1,108.31
121
9.02
7.04
1.98
1,106.33
122
9.02
7.03
1.99
1,104.34
123
9.02
7.02
2.00
1,102.34
124
9.02
7.00
2.02
1,100.32
125
9.02
6.99
2.03
1,098.29
126
9.02
6.98
2.04
1,096.25
127
9.02
6.97
2.05
1,094.20
128
9.02
6.95
2.07
1,092.13
129
9.02
6.94
2.08
1,090.05
130
9.02
6.93
2.09
1,087.96
131
9.02
6.91
2.11
1,085.85
132
9.02
6.90
2.12
1,083.73
133
9.02
6.89
2.13
1,081.59
134
9.02
6.87
2.15
1,079.45
135
9.02
6.86
2.16
1,077.29
136
9.02
6.85
2.17
1,075.11
137
9.02
6.83
2.19
1,072.92
138
9.02
6.82
2.20
1,070.72
139
9.02
6.80
2.22
1,068.50
140
9.02
6.79
2.23
1,066.27
141
9.02
6.78
2.24
1,064.03
142
9.02
6.76
2.26
1,061.77
143
9.02
6.75
2.27
1,059.50
144
9.02
6.73
2.29
1,057.21
145
9.02
6.72
2.30
1,054.91
146
9.02
6.70
2.32
1,052.59
147
9.02
6.69
2.33
1,050.26
148
9.02
6.67
2.35
1,047.91
149
9.02
6.66
2.36
1,045.55
150
9.02
6.64
2.38
1,043.17
151
9.02
6.63
2.39
1,040.78
152
9.02
6.61
2.41
1,038.37
153
9.02
6.60
2.42
1,035.95
154
9.02
6.58
2.44
1,033.52
155
9.02
6.57
2.45
1,031.06
156
9.02
6.55
2.47
1,028.59
157
9.02
6.54
2.48
1,026.11
158
9.02
6.52
2.50
1,023.61
159
9.02
6.50
2.52
1,021.09
160
9.02
6.49
2.53
1,018.56
161
9.02
6.47
2.55
1,016.01
162
9.02
6.46
2.56
1,013.45
163
9.02
6.44
2.58
1,010.87
164
9.02
6.42
2.60
1,008.27
165
9.02
6.41
2.61
1,005.66
166
9.02
6.39
2.63
1,003.03
167
9.02
6.37
2.65
1,000.38
168
9.02
6.36
2.66
997.72
169
9.02
6.34
2.68
995.04
170
9.02
6.32
2.70
992.34
171
9.02
6.31
2.71
989.63
172
9.02
6.29
2.73
986.90
173
9.02
6.27
2.75
984.15
174
9.02
6.25
2.77
981.38
175
9.02
6.24
2.78
978.60
176
9.02
6.22
2.80
975.79
177
9.02
6.20
2.82
972.98
178
9.02
6.18
2.84
970.14
179
9.02
6.16
2.86
967.28
180
9.02
6.15
2.87
964.41
181
9.02
6.13
2.89
961.52
182
9.02
6.11
2.91
958.61
183
9.02
6.09
2.93
955.68
184
9.02
6.07
2.95
952.73
185
9.02
6.05
2.97
949.76
186
9.02
6.03
2.99
946.78
187
9.02
6.02
3.00
943.77
188
9.02
6.00
3.02
940.75
189
9.02
5.98
3.04
937.71
190
9.02
5.96
3.06
934.65
191
9.02
5.94
3.08
931.57
192
9.02
5.92
3.10
928.47
193
9.02
5.90
3.12
925.35
194
9.02
5.88
3.14
922.20
195
9.02
5.86
3.16
919.04
196
9.02
5.84
3.18
915.86
197
9.02
5.82
3.20
912.66
198
9.02
5.80
3.22
909.44
199
9.02
5.78
3.24
906.20
200
9.02
5.76
3.26
902.94
201
9.02
5.74
3.28
899.66
202
9.02
5.72
3.30
896.35
203
9.02
5.70
3.32
893.03
204
9.02
5.67
3.35
889.68
205
9.02
5.65
3.37
886.32
206
9.02
5.63
3.39
882.93
207
9.02
5.61
3.41
879.52
208
9.02
5.59
3.43
876.09
209
9.02
5.57
3.45
872.63
210
9.02
5.54
3.48
869.16
211
9.02
5.52
3.50
865.66
212
9.02
5.50
3.52
862.14
213
9.02
5.48
3.54
858.60
214
9.02
5.46
3.56
855.04
215
9.02
5.43
3.59
851.45
216
9.02
5.41
3.61
847.84
217
9.02
5.39
3.63
844.21
218
9.02
5.36
3.66
840.55
219
9.02
5.34
3.68
836.87
220
9.02
5.32
3.70
833.17
221
9.02
5.29
3.73
829.44
222
9.02
5.27
3.75
825.70
223
9.02
5.25
3.77
821.92
224
9.02
5.22
3.80
818.12
225
9.02
5.20
3.82
814.30
226
9.02
5.17
3.85
810.46
227
9.02
5.15
3.87
806.59
228
9.02
5.13
3.89
802.69
229
9.02
5.10
3.92
798.77
230
9.02
5.08
3.94
794.83
231
9.02
5.05
3.97
790.86
232
9.02
5.03
3.99
786.86
233
9.02
5.00
4.02
782.84
234
9.02
4.97
4.05
778.80
235
9.02
4.95
4.07
774.73
236
9.02
4.92
4.10
770.63
237
9.02
4.90
4.12
766.51
238
9.02
4.87
4.15
762.36
239
9.02
4.84
4.18
758.18
240
9.02
4.82
4.20
753.98
241
9.02
4.79
4.23
749.75
242
9.02
4.76
4.26
745.49
243
9.02
4.74
4.28
741.21
244
9.02
4.71
4.31
736.90
245
9.02
4.68
4.34
732.56
246
9.02
4.65
4.37
728.20
247
9.02
4.63
4.39
723.80
248
9.02
4.60
4.42
719.38
249
9.02
4.57
4.45
714.93
250
9.02
4.54
4.48
710.46
251
9.02
4.51
4.51
705.95
252
9.02
4.49
4.53
701.42
253
9.02
4.46
4.56
696.85
254
9.02
4.43
4.59
692.26
255
9.02
4.40
4.62
687.64
256
9.02
4.37
4.65
682.99
257
9.02
4.34
4.68
678.31
258
9.02
4.31
4.71
673.60
259
9.02
4.28
4.74
668.86
260
9.02
4.25
4.77
664.09
261
9.02
4.22
4.80
659.29
262
9.02
4.19
4.83
654.46
263
9.02
4.16
4.86
649.60
264
9.02
4.13
4.89
644.71
265
9.02
4.10
4.92
639.78
266
9.02
4.07
4.95
634.83
267
9.02
4.03
4.99
629.84
268
9.02
4.00
5.02
624.82
269
9.02
3.97
5.05
619.77
270
9.02
3.94
5.08
614.69
271
9.02
3.91
5.11
609.58
272
9.02
3.87
5.15
604.43
273
9.02
3.84
5.18
599.25
274
9.02
3.81
5.21
594.04
275
9.02
3.77
5.25
588.79
276
9.02
3.74
5.28
583.52
277
9.02
3.71
5.31
578.20
278
9.02
3.67
5.35
572.86
279
9.02
3.64
5.38
567.48
280
9.02
3.61
5.41
562.06
281
9.02
3.57
5.45
556.61
282
9.02
3.54
5.48
551.13
283
9.02
3.50
5.52
545.61
284
9.02
3.47
5.55
540.06
285
9.02
3.43
5.59
534.47
286
9.02
3.40
5.62
528.85
287
9.02
3.36
5.66
523.19
288
9.02
3.32
5.70
517.49
289
9.02
3.29
5.73
511.76
290
9.02
3.25
5.77
505.99
291
9.02
3.22
5.80
500.19
292
9.02
3.18
5.84
494.35
293
9.02
3.14
5.88
488.47
294
9.02
3.10
5.92
482.55
295
9.02
3.07
5.95
476.60
296
9.02
3.03
5.99
470.61
297
9.02
2.99
6.03
464.58
298
9.02
2.95
6.07
458.51
299
9.02
2.91
6.11
452.40
300
9.02
2.87
6.15
446.26
301
9.02
2.84
6.18
440.07
302
9.02
2.80
6.22
433.85
303
9.02
2.76
6.26
427.58
304
9.02
2.72
6.30
421.28
305
9.02
2.68
6.34
414.94
306
9.02
2.64
6.38
408.56
307
9.02
2.60
6.42
402.13
308
9.02
2.56
6.46
395.67
309
9.02
2.51
6.51
389.16
310
9.02
2.47
6.55
382.61
311
9.02
2.43
6.59
376.02
312
9.02
2.39
6.63
369.39
313
9.02
2.35
6.67
362.72
314
9.02
2.30
6.72
356.01
315
9.02
2.26
6.76
349.25
316
9.02
2.22
6.80
342.45
317
9.02
2.18
6.84
335.60
318
9.02
2.13
6.89
328.72
319
9.02
2.09
6.93
321.78
320
9.02
2.04
6.98
314.81
321
9.02
2.00
7.02
307.79
322
9.02
1.96
7.06
300.72
323
9.02
1.91
7.11
293.62
324
9.02
1.87
7.15
286.46
325
9.02
1.82
7.20
279.26
326
9.02
1.77
7.25
272.02
327
9.02
1.73
7.29
264.72
328
9.02
1.68
7.34
257.39
329
9.02
1.64
7.38
250.00
330
9.02
1.59
7.43
242.57
331
9.02
1.54
7.48
235.09
332
9.02
1.49
7.53
227.57
333
9.02
1.45
7.57
219.99
334
9.02
1.40
7.62
212.37
335
9.02
1.35
7.67
204.70
336
9.02
1.30
7.72
196.98
337
9.02
1.25
7.77
189.21
338
9.02
1.20
7.82
181.39
339
9.02
1.15
7.87
173.53
340
9.02
1.10
7.92
165.61
341
9.02
1.05
7.97
157.64
342
9.02
1.00
8.02
149.62
343
9.02
0.95
8.07
141.55
344
9.02
0.90
8.12
133.43
345
9.02
0.85
8.17
125.26
346
9.02
0.80
8.22
117.04
347
9.02
0.74
8.28
108.76
348
9.02
0.69
8.33
100.43
349
9.02
0.64
8.38
92.05
350
9.02
0.58
8.44
83.61
351
9.02
0.53
8.49
75.13
352
9.02
0.48
8.54
66.58
353
9.02
0.42
8.60
57.99
354
9.02
0.37
8.65
49.33
355
9.02
0.31
8.71
40.63
356
9.02
0.26
8.76
31.87
357
9.02
0.20
8.82
23.05
358
9.02
0.15
8.87
14.18
359
9.02
0.09
8.93
5.25
360
5.28
0.03
5.25
0.00
Totals
3,243.46
1,969.46
1,274.00

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