Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 9.35  
 

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
9.35
8.49
0.86
1,273.14
2
9.35
8.49
0.86
1,272.28
3
9.35
8.48
0.87
1,271.41
4
9.35
8.48
0.87
1,270.54
5
9.35
8.47
0.88
1,269.66
6
9.35
8.46
0.89
1,268.77
7
9.35
8.46
0.89
1,267.88
8
9.35
8.45
0.90
1,266.98
9
9.35
8.45
0.90
1,266.08
10
9.35
8.44
0.91
1,265.17
11
9.35
8.43
0.92
1,264.26
12
9.35
8.43
0.92
1,263.33
13
9.35
8.42
0.93
1,262.41
14
9.35
8.42
0.93
1,261.47
15
9.35
8.41
0.94
1,260.53
16
9.35
8.40
0.95
1,259.59
17
9.35
8.40
0.95
1,258.63
18
9.35
8.39
0.96
1,257.67
19
9.35
8.38
0.97
1,256.71
20
9.35
8.38
0.97
1,255.74
21
9.35
8.37
0.98
1,254.76
22
9.35
8.37
0.98
1,253.77
23
9.35
8.36
0.99
1,252.78
24
9.35
8.35
1.00
1,251.78
25
9.35
8.35
1.00
1,250.78
26
9.35
8.34
1.01
1,249.77
27
9.35
8.33
1.02
1,248.75
28
9.35
8.32
1.03
1,247.72
29
9.35
8.32
1.03
1,246.69
30
9.35
8.31
1.04
1,245.65
31
9.35
8.30
1.05
1,244.61
32
9.35
8.30
1.05
1,243.56
33
9.35
8.29
1.06
1,242.50
34
9.35
8.28
1.07
1,241.43
35
9.35
8.28
1.07
1,240.36
36
9.35
8.27
1.08
1,239.27
37
9.35
8.26
1.09
1,238.19
38
9.35
8.25
1.10
1,237.09
39
9.35
8.25
1.10
1,235.99
40
9.35
8.24
1.11
1,234.88
41
9.35
8.23
1.12
1,233.76
42
9.35
8.23
1.12
1,232.64
43
9.35
8.22
1.13
1,231.50
44
9.35
8.21
1.14
1,230.36
45
9.35
8.20
1.15
1,229.22
46
9.35
8.19
1.16
1,228.06
47
9.35
8.19
1.16
1,226.90
48
9.35
8.18
1.17
1,225.73
49
9.35
8.17
1.18
1,224.55
50
9.35
8.16
1.19
1,223.36
51
9.35
8.16
1.19
1,222.17
52
9.35
8.15
1.20
1,220.97
53
9.35
8.14
1.21
1,219.76
54
9.35
8.13
1.22
1,218.54
55
9.35
8.12
1.23
1,217.31
56
9.35
8.12
1.23
1,216.08
57
9.35
8.11
1.24
1,214.83
58
9.35
8.10
1.25
1,213.58
59
9.35
8.09
1.26
1,212.32
60
9.35
8.08
1.27
1,211.05
61
9.35
8.07
1.28
1,209.78
62
9.35
8.07
1.28
1,208.49
63
9.35
8.06
1.29
1,207.20
64
9.35
8.05
1.30
1,205.90
65
9.35
8.04
1.31
1,204.59
66
9.35
8.03
1.32
1,203.27
67
9.35
8.02
1.33
1,201.94
68
9.35
8.01
1.34
1,200.60
69
9.35
8.00
1.35
1,199.26
70
9.35
8.00
1.35
1,197.90
71
9.35
7.99
1.36
1,196.54
72
9.35
7.98
1.37
1,195.16
73
9.35
7.97
1.38
1,193.78
74
9.35
7.96
1.39
1,192.39
75
9.35
7.95
1.40
1,190.99
76
9.35
7.94
1.41
1,189.58
77
9.35
7.93
1.42
1,188.16
78
9.35
7.92
1.43
1,186.73
79
9.35
7.91
1.44
1,185.29
80
9.35
7.90
1.45
1,183.85
81
9.35
7.89
1.46
1,182.39
82
9.35
7.88
1.47
1,180.92
83
9.35
7.87
1.48
1,179.44
84
9.35
7.86
1.49
1,177.96
85
9.35
7.85
1.50
1,176.46
86
9.35
7.84
1.51
1,174.95
87
9.35
7.83
1.52
1,173.44
88
9.35
7.82
1.53
1,171.91
89
9.35
7.81
1.54
1,170.37
90
9.35
7.80
1.55
1,168.82
91
9.35
7.79
1.56
1,167.27
92
9.35
7.78
1.57
1,165.70
93
9.35
7.77
1.58
1,164.12
94
9.35
7.76
1.59
1,162.53
95
9.35
7.75
1.60
1,160.93
96
9.35
7.74
1.61
1,159.32
97
9.35
7.73
1.62
1,157.70
98
9.35
7.72
1.63
1,156.07
99
9.35
7.71
1.64
1,154.42
100
9.35
7.70
1.65
1,152.77
101
9.35
7.69
1.66
1,151.10
102
9.35
7.67
1.68
1,149.43
103
9.35
7.66
1.69
1,147.74
104
9.35
7.65
1.70
1,146.04
105
9.35
7.64
1.71
1,144.33
106
9.35
7.63
1.72
1,142.61
107
9.35
7.62
1.73
1,140.88
108
9.35
7.61
1.74
1,139.14
109
9.35
7.59
1.76
1,137.38
110
9.35
7.58
1.77
1,135.61
111
9.35
7.57
1.78
1,133.83
112
9.35
7.56
1.79
1,132.04
113
9.35
7.55
1.80
1,130.24
114
9.35
7.53
1.82
1,128.42
115
9.35
7.52
1.83
1,126.60
116
9.35
7.51
1.84
1,124.76
117
9.35
7.50
1.85
1,122.91
118
9.35
7.49
1.86
1,121.04
119
9.35
7.47
1.88
1,119.17
120
9.35
7.46
1.89
1,117.28
121
9.35
7.45
1.90
1,115.37
122
9.35
7.44
1.91
1,113.46
123
9.35
7.42
1.93
1,111.53
124
9.35
7.41
1.94
1,109.59
125
9.35
7.40
1.95
1,107.64
126
9.35
7.38
1.97
1,105.68
127
9.35
7.37
1.98
1,103.70
128
9.35
7.36
1.99
1,101.70
129
9.35
7.34
2.01
1,099.70
130
9.35
7.33
2.02
1,097.68
131
9.35
7.32
2.03
1,095.65
132
9.35
7.30
2.05
1,093.60
133
9.35
7.29
2.06
1,091.54
134
9.35
7.28
2.07
1,089.47
135
9.35
7.26
2.09
1,087.38
136
9.35
7.25
2.10
1,085.28
137
9.35
7.24
2.11
1,083.17
138
9.35
7.22
2.13
1,081.04
139
9.35
7.21
2.14
1,078.90
140
9.35
7.19
2.16
1,076.74
141
9.35
7.18
2.17
1,074.57
142
9.35
7.16
2.19
1,072.38
143
9.35
7.15
2.20
1,070.18
144
9.35
7.13
2.22
1,067.96
145
9.35
7.12
2.23
1,065.73
146
9.35
7.10
2.25
1,063.49
147
9.35
7.09
2.26
1,061.23
148
9.35
7.07
2.28
1,058.95
149
9.35
7.06
2.29
1,056.66
150
9.35
7.04
2.31
1,054.36
151
9.35
7.03
2.32
1,052.04
152
9.35
7.01
2.34
1,049.70
153
9.35
7.00
2.35
1,047.35
154
9.35
6.98
2.37
1,044.98
155
9.35
6.97
2.38
1,042.60
156
9.35
6.95
2.40
1,040.20
157
9.35
6.93
2.42
1,037.78
158
9.35
6.92
2.43
1,035.35
159
9.35
6.90
2.45
1,032.90
160
9.35
6.89
2.46
1,030.44
161
9.35
6.87
2.48
1,027.96
162
9.35
6.85
2.50
1,025.46
163
9.35
6.84
2.51
1,022.95
164
9.35
6.82
2.53
1,020.42
165
9.35
6.80
2.55
1,017.87
166
9.35
6.79
2.56
1,015.31
167
9.35
6.77
2.58
1,012.73
168
9.35
6.75
2.60
1,010.13
169
9.35
6.73
2.62
1,007.51
170
9.35
6.72
2.63
1,004.88
171
9.35
6.70
2.65
1,002.23
172
9.35
6.68
2.67
999.56
173
9.35
6.66
2.69
996.87
174
9.35
6.65
2.70
994.17
175
9.35
6.63
2.72
991.45
176
9.35
6.61
2.74
988.71
177
9.35
6.59
2.76
985.95
178
9.35
6.57
2.78
983.17
179
9.35
6.55
2.80
980.37
180
9.35
6.54
2.81
977.56
181
9.35
6.52
2.83
974.73
182
9.35
6.50
2.85
971.88
183
9.35
6.48
2.87
969.01
184
9.35
6.46
2.89
966.12
185
9.35
6.44
2.91
963.21
186
9.35
6.42
2.93
960.28
187
9.35
6.40
2.95
957.33
188
9.35
6.38
2.97
954.36
189
9.35
6.36
2.99
951.37
190
9.35
6.34
3.01
948.37
191
9.35
6.32
3.03
945.34
192
9.35
6.30
3.05
942.29
193
9.35
6.28
3.07
939.22
194
9.35
6.26
3.09
936.13
195
9.35
6.24
3.11
933.03
196
9.35
6.22
3.13
929.90
197
9.35
6.20
3.15
926.74
198
9.35
6.18
3.17
923.57
199
9.35
6.16
3.19
920.38
200
9.35
6.14
3.21
917.17
201
9.35
6.11
3.24
913.93
202
9.35
6.09
3.26
910.67
203
9.35
6.07
3.28
907.39
204
9.35
6.05
3.30
904.09
205
9.35
6.03
3.32
900.77
206
9.35
6.01
3.34
897.43
207
9.35
5.98
3.37
894.06
208
9.35
5.96
3.39
890.67
209
9.35
5.94
3.41
887.26
210
9.35
5.92
3.43
883.82
211
9.35
5.89
3.46
880.36
212
9.35
5.87
3.48
876.88
213
9.35
5.85
3.50
873.38
214
9.35
5.82
3.53
869.85
215
9.35
5.80
3.55
866.30
216
9.35
5.78
3.57
862.73
217
9.35
5.75
3.60
859.13
218
9.35
5.73
3.62
855.51
219
9.35
5.70
3.65
851.86
220
9.35
5.68
3.67
848.19
221
9.35
5.65
3.70
844.49
222
9.35
5.63
3.72
840.77
223
9.35
5.61
3.74
837.03
224
9.35
5.58
3.77
833.26
225
9.35
5.56
3.79
829.46
226
9.35
5.53
3.82
825.64
227
9.35
5.50
3.85
821.80
228
9.35
5.48
3.87
817.93
229
9.35
5.45
3.90
814.03
230
9.35
5.43
3.92
810.10
231
9.35
5.40
3.95
806.16
232
9.35
5.37
3.98
802.18
233
9.35
5.35
4.00
798.18
234
9.35
5.32
4.03
794.15
235
9.35
5.29
4.06
790.09
236
9.35
5.27
4.08
786.01
237
9.35
5.24
4.11
781.90
238
9.35
5.21
4.14
777.76
239
9.35
5.19
4.16
773.60
240
9.35
5.16
4.19
769.41
241
9.35
5.13
4.22
765.19
242
9.35
5.10
4.25
760.94
243
9.35
5.07
4.28
756.66
244
9.35
5.04
4.31
752.35
245
9.35
5.02
4.33
748.02
246
9.35
4.99
4.36
743.66
247
9.35
4.96
4.39
739.26
248
9.35
4.93
4.42
734.84
249
9.35
4.90
4.45
730.39
250
9.35
4.87
4.48
725.91
251
9.35
4.84
4.51
721.40
252
9.35
4.81
4.54
716.86
253
9.35
4.78
4.57
712.29
254
9.35
4.75
4.60
707.69
255
9.35
4.72
4.63
703.05
256
9.35
4.69
4.66
698.39
257
9.35
4.66
4.69
693.70
258
9.35
4.62
4.73
688.97
259
9.35
4.59
4.76
684.22
260
9.35
4.56
4.79
679.43
261
9.35
4.53
4.82
674.61
262
9.35
4.50
4.85
669.75
263
9.35
4.47
4.88
664.87
264
9.35
4.43
4.92
659.95
265
9.35
4.40
4.95
655.00
266
9.35
4.37
4.98
650.02
267
9.35
4.33
5.02
645.00
268
9.35
4.30
5.05
639.95
269
9.35
4.27
5.08
634.87
270
9.35
4.23
5.12
629.75
271
9.35
4.20
5.15
624.60
272
9.35
4.16
5.19
619.41
273
9.35
4.13
5.22
614.19
274
9.35
4.09
5.26
608.94
275
9.35
4.06
5.29
603.65
276
9.35
4.02
5.33
598.32
277
9.35
3.99
5.36
592.96
278
9.35
3.95
5.40
587.56
279
9.35
3.92
5.43
582.13
280
9.35
3.88
5.47
576.66
281
9.35
3.84
5.51
571.15
282
9.35
3.81
5.54
565.61
283
9.35
3.77
5.58
560.03
284
9.35
3.73
5.62
554.42
285
9.35
3.70
5.65
548.76
286
9.35
3.66
5.69
543.07
287
9.35
3.62
5.73
537.34
288
9.35
3.58
5.77
531.57
289
9.35
3.54
5.81
525.77
290
9.35
3.51
5.84
519.92
291
9.35
3.47
5.88
514.04
292
9.35
3.43
5.92
508.12
293
9.35
3.39
5.96
502.15
294
9.35
3.35
6.00
496.15
295
9.35
3.31
6.04
490.11
296
9.35
3.27
6.08
484.03
297
9.35
3.23
6.12
477.90
298
9.35
3.19
6.16
471.74
299
9.35
3.14
6.21
465.53
300
9.35
3.10
6.25
459.29
301
9.35
3.06
6.29
453.00
302
9.35
3.02
6.33
446.67
303
9.35
2.98
6.37
440.30
304
9.35
2.94
6.41
433.88
305
9.35
2.89
6.46
427.42
306
9.35
2.85
6.50
420.92
307
9.35
2.81
6.54
414.38
308
9.35
2.76
6.59
407.79
309
9.35
2.72
6.63
401.16
310
9.35
2.67
6.68
394.49
311
9.35
2.63
6.72
387.77
312
9.35
2.59
6.76
381.00
313
9.35
2.54
6.81
374.19
314
9.35
2.49
6.86
367.34
315
9.35
2.45
6.90
360.43
316
9.35
2.40
6.95
353.49
317
9.35
2.36
6.99
346.49
318
9.35
2.31
7.04
339.45
319
9.35
2.26
7.09
332.37
320
9.35
2.22
7.13
325.23
321
9.35
2.17
7.18
318.05
322
9.35
2.12
7.23
310.82
323
9.35
2.07
7.28
303.54
324
9.35
2.02
7.33
296.22
325
9.35
1.97
7.38
288.84
326
9.35
1.93
7.42
281.42
327
9.35
1.88
7.47
273.94
328
9.35
1.83
7.52
266.42
329
9.35
1.78
7.57
258.85
330
9.35
1.73
7.62
251.22
331
9.35
1.67
7.68
243.55
332
9.35
1.62
7.73
235.82
333
9.35
1.57
7.78
228.04
334
9.35
1.52
7.83
220.21
335
9.35
1.47
7.88
212.33
336
9.35
1.42
7.93
204.40
337
9.35
1.36
7.99
196.41
338
9.35
1.31
8.04
188.37
339
9.35
1.26
8.09
180.27
340
9.35
1.20
8.15
172.13
341
9.35
1.15
8.20
163.92
342
9.35
1.09
8.26
155.67
343
9.35
1.04
8.31
147.35
344
9.35
0.98
8.37
138.99
345
9.35
0.93
8.42
130.56
346
9.35
0.87
8.48
122.08
347
9.35
0.81
8.54
113.55
348
9.35
0.76
8.59
104.95
349
9.35
0.70
8.65
96.30
350
9.35
0.64
8.71
87.60
351
9.35
0.58
8.77
78.83
352
9.35
0.53
8.82
70.01
353
9.35
0.47
8.88
61.12
354
9.35
0.41
8.94
52.18
355
9.35
0.35
9.00
43.18
356
9.35
0.29
9.06
34.12
357
9.35
0.23
9.12
24.99
358
9.35
0.17
9.18
15.81
359
9.35
0.11
9.24
6.56
360
6.61
0.04
6.56
0.00
Totals
3,363.26
2,089.26
1,274.00

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