Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 9.80  
 

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
9.80
9.02
0.78
1,273.22
2
9.80
9.02
0.78
1,272.44
3
9.80
9.01
0.79
1,271.66
4
9.80
9.01
0.79
1,270.86
5
9.80
9.00
0.80
1,270.07
6
9.80
9.00
0.80
1,269.26
7
9.80
8.99
0.81
1,268.45
8
9.80
8.98
0.82
1,267.64
9
9.80
8.98
0.82
1,266.82
10
9.80
8.97
0.83
1,265.99
11
9.80
8.97
0.83
1,265.16
12
9.80
8.96
0.84
1,264.32
13
9.80
8.96
0.84
1,263.47
14
9.80
8.95
0.85
1,262.62
15
9.80
8.94
0.86
1,261.77
16
9.80
8.94
0.86
1,260.90
17
9.80
8.93
0.87
1,260.04
18
9.80
8.93
0.87
1,259.16
19
9.80
8.92
0.88
1,258.28
20
9.80
8.91
0.89
1,257.39
21
9.80
8.91
0.89
1,256.50
22
9.80
8.90
0.90
1,255.60
23
9.80
8.89
0.91
1,254.69
24
9.80
8.89
0.91
1,253.78
25
9.80
8.88
0.92
1,252.86
26
9.80
8.87
0.93
1,251.94
27
9.80
8.87
0.93
1,251.00
28
9.80
8.86
0.94
1,250.07
29
9.80
8.85
0.95
1,249.12
30
9.80
8.85
0.95
1,248.17
31
9.80
8.84
0.96
1,247.21
32
9.80
8.83
0.97
1,246.24
33
9.80
8.83
0.97
1,245.27
34
9.80
8.82
0.98
1,244.29
35
9.80
8.81
0.99
1,243.31
36
9.80
8.81
0.99
1,242.31
37
9.80
8.80
1.00
1,241.31
38
9.80
8.79
1.01
1,240.31
39
9.80
8.79
1.01
1,239.29
40
9.80
8.78
1.02
1,238.27
41
9.80
8.77
1.03
1,237.24
42
9.80
8.76
1.04
1,236.20
43
9.80
8.76
1.04
1,235.16
44
9.80
8.75
1.05
1,234.11
45
9.80
8.74
1.06
1,233.05
46
9.80
8.73
1.07
1,231.99
47
9.80
8.73
1.07
1,230.91
48
9.80
8.72
1.08
1,229.83
49
9.80
8.71
1.09
1,228.74
50
9.80
8.70
1.10
1,227.65
51
9.80
8.70
1.10
1,226.54
52
9.80
8.69
1.11
1,225.43
53
9.80
8.68
1.12
1,224.31
54
9.80
8.67
1.13
1,223.18
55
9.80
8.66
1.14
1,222.05
56
9.80
8.66
1.14
1,220.90
57
9.80
8.65
1.15
1,219.75
58
9.80
8.64
1.16
1,218.59
59
9.80
8.63
1.17
1,217.42
60
9.80
8.62
1.18
1,216.25
61
9.80
8.62
1.18
1,215.06
62
9.80
8.61
1.19
1,213.87
63
9.80
8.60
1.20
1,212.67
64
9.80
8.59
1.21
1,211.45
65
9.80
8.58
1.22
1,210.24
66
9.80
8.57
1.23
1,209.01
67
9.80
8.56
1.24
1,207.77
68
9.80
8.56
1.24
1,206.53
69
9.80
8.55
1.25
1,205.27
70
9.80
8.54
1.26
1,204.01
71
9.80
8.53
1.27
1,202.74
72
9.80
8.52
1.28
1,201.46
73
9.80
8.51
1.29
1,200.17
74
9.80
8.50
1.30
1,198.87
75
9.80
8.49
1.31
1,197.56
76
9.80
8.48
1.32
1,196.24
77
9.80
8.47
1.33
1,194.92
78
9.80
8.46
1.34
1,193.58
79
9.80
8.45
1.35
1,192.24
80
9.80
8.45
1.35
1,190.88
81
9.80
8.44
1.36
1,189.52
82
9.80
8.43
1.37
1,188.14
83
9.80
8.42
1.38
1,186.76
84
9.80
8.41
1.39
1,185.37
85
9.80
8.40
1.40
1,183.96
86
9.80
8.39
1.41
1,182.55
87
9.80
8.38
1.42
1,181.12
88
9.80
8.37
1.43
1,179.69
89
9.80
8.36
1.44
1,178.25
90
9.80
8.35
1.45
1,176.79
91
9.80
8.34
1.46
1,175.33
92
9.80
8.33
1.47
1,173.85
93
9.80
8.31
1.49
1,172.37
94
9.80
8.30
1.50
1,170.87
95
9.80
8.29
1.51
1,169.37
96
9.80
8.28
1.52
1,167.85
97
9.80
8.27
1.53
1,166.32
98
9.80
8.26
1.54
1,164.78
99
9.80
8.25
1.55
1,163.23
100
9.80
8.24
1.56
1,161.67
101
9.80
8.23
1.57
1,160.10
102
9.80
8.22
1.58
1,158.52
103
9.80
8.21
1.59
1,156.93
104
9.80
8.19
1.61
1,155.32
105
9.80
8.18
1.62
1,153.70
106
9.80
8.17
1.63
1,152.08
107
9.80
8.16
1.64
1,150.44
108
9.80
8.15
1.65
1,148.79
109
9.80
8.14
1.66
1,147.12
110
9.80
8.13
1.67
1,145.45
111
9.80
8.11
1.69
1,143.76
112
9.80
8.10
1.70
1,142.06
113
9.80
8.09
1.71
1,140.35
114
9.80
8.08
1.72
1,138.63
115
9.80
8.07
1.73
1,136.90
116
9.80
8.05
1.75
1,135.15
117
9.80
8.04
1.76
1,133.39
118
9.80
8.03
1.77
1,131.62
119
9.80
8.02
1.78
1,129.83
120
9.80
8.00
1.80
1,128.04
121
9.80
7.99
1.81
1,126.23
122
9.80
7.98
1.82
1,124.40
123
9.80
7.96
1.84
1,122.57
124
9.80
7.95
1.85
1,120.72
125
9.80
7.94
1.86
1,118.86
126
9.80
7.93
1.87
1,116.98
127
9.80
7.91
1.89
1,115.10
128
9.80
7.90
1.90
1,113.19
129
9.80
7.89
1.91
1,111.28
130
9.80
7.87
1.93
1,109.35
131
9.80
7.86
1.94
1,107.41
132
9.80
7.84
1.96
1,105.45
133
9.80
7.83
1.97
1,103.48
134
9.80
7.82
1.98
1,101.50
135
9.80
7.80
2.00
1,099.50
136
9.80
7.79
2.01
1,097.49
137
9.80
7.77
2.03
1,095.46
138
9.80
7.76
2.04
1,093.42
139
9.80
7.75
2.05
1,091.37
140
9.80
7.73
2.07
1,089.30
141
9.80
7.72
2.08
1,087.21
142
9.80
7.70
2.10
1,085.12
143
9.80
7.69
2.11
1,083.00
144
9.80
7.67
2.13
1,080.87
145
9.80
7.66
2.14
1,078.73
146
9.80
7.64
2.16
1,076.57
147
9.80
7.63
2.17
1,074.40
148
9.80
7.61
2.19
1,072.21
149
9.80
7.59
2.21
1,070.00
150
9.80
7.58
2.22
1,067.78
151
9.80
7.56
2.24
1,065.54
152
9.80
7.55
2.25
1,063.29
153
9.80
7.53
2.27
1,061.02
154
9.80
7.52
2.28
1,058.74
155
9.80
7.50
2.30
1,056.44
156
9.80
7.48
2.32
1,054.12
157
9.80
7.47
2.33
1,051.79
158
9.80
7.45
2.35
1,049.44
159
9.80
7.43
2.37
1,047.07
160
9.80
7.42
2.38
1,044.69
161
9.80
7.40
2.40
1,042.29
162
9.80
7.38
2.42
1,039.87
163
9.80
7.37
2.43
1,037.44
164
9.80
7.35
2.45
1,034.99
165
9.80
7.33
2.47
1,032.52
166
9.80
7.31
2.49
1,030.03
167
9.80
7.30
2.50
1,027.53
168
9.80
7.28
2.52
1,025.00
169
9.80
7.26
2.54
1,022.46
170
9.80
7.24
2.56
1,019.91
171
9.80
7.22
2.58
1,017.33
172
9.80
7.21
2.59
1,014.74
173
9.80
7.19
2.61
1,012.13
174
9.80
7.17
2.63
1,009.49
175
9.80
7.15
2.65
1,006.85
176
9.80
7.13
2.67
1,004.18
177
9.80
7.11
2.69
1,001.49
178
9.80
7.09
2.71
998.78
179
9.80
7.07
2.73
996.06
180
9.80
7.06
2.74
993.31
181
9.80
7.04
2.76
990.55
182
9.80
7.02
2.78
987.77
183
9.80
7.00
2.80
984.96
184
9.80
6.98
2.82
982.14
185
9.80
6.96
2.84
979.30
186
9.80
6.94
2.86
976.43
187
9.80
6.92
2.88
973.55
188
9.80
6.90
2.90
970.65
189
9.80
6.88
2.92
967.72
190
9.80
6.85
2.95
964.78
191
9.80
6.83
2.97
961.81
192
9.80
6.81
2.99
958.82
193
9.80
6.79
3.01
955.81
194
9.80
6.77
3.03
952.78
195
9.80
6.75
3.05
949.73
196
9.80
6.73
3.07
946.66
197
9.80
6.71
3.09
943.57
198
9.80
6.68
3.12
940.45
199
9.80
6.66
3.14
937.31
200
9.80
6.64
3.16
934.15
201
9.80
6.62
3.18
930.97
202
9.80
6.59
3.21
927.76
203
9.80
6.57
3.23
924.53
204
9.80
6.55
3.25
921.28
205
9.80
6.53
3.27
918.01
206
9.80
6.50
3.30
914.71
207
9.80
6.48
3.32
911.39
208
9.80
6.46
3.34
908.05
209
9.80
6.43
3.37
904.68
210
9.80
6.41
3.39
901.29
211
9.80
6.38
3.42
897.87
212
9.80
6.36
3.44
894.43
213
9.80
6.34
3.46
890.97
214
9.80
6.31
3.49
887.48
215
9.80
6.29
3.51
883.96
216
9.80
6.26
3.54
880.42
217
9.80
6.24
3.56
876.86
218
9.80
6.21
3.59
873.27
219
9.80
6.19
3.61
869.66
220
9.80
6.16
3.64
866.02
221
9.80
6.13
3.67
862.35
222
9.80
6.11
3.69
858.66
223
9.80
6.08
3.72
854.94
224
9.80
6.06
3.74
851.20
225
9.80
6.03
3.77
847.43
226
9.80
6.00
3.80
843.63
227
9.80
5.98
3.82
839.81
228
9.80
5.95
3.85
835.95
229
9.80
5.92
3.88
832.08
230
9.80
5.89
3.91
828.17
231
9.80
5.87
3.93
824.24
232
9.80
5.84
3.96
820.27
233
9.80
5.81
3.99
816.28
234
9.80
5.78
4.02
812.27
235
9.80
5.75
4.05
808.22
236
9.80
5.72
4.08
804.14
237
9.80
5.70
4.10
800.04
238
9.80
5.67
4.13
795.91
239
9.80
5.64
4.16
791.75
240
9.80
5.61
4.19
787.55
241
9.80
5.58
4.22
783.33
242
9.80
5.55
4.25
779.08
243
9.80
5.52
4.28
774.80
244
9.80
5.49
4.31
770.49
245
9.80
5.46
4.34
766.14
246
9.80
5.43
4.37
761.77
247
9.80
5.40
4.40
757.37
248
9.80
5.36
4.44
752.93
249
9.80
5.33
4.47
748.47
250
9.80
5.30
4.50
743.97
251
9.80
5.27
4.53
739.44
252
9.80
5.24
4.56
734.87
253
9.80
5.21
4.59
730.28
254
9.80
5.17
4.63
725.65
255
9.80
5.14
4.66
720.99
256
9.80
5.11
4.69
716.30
257
9.80
5.07
4.73
711.57
258
9.80
5.04
4.76
706.81
259
9.80
5.01
4.79
702.02
260
9.80
4.97
4.83
697.19
261
9.80
4.94
4.86
692.33
262
9.80
4.90
4.90
687.44
263
9.80
4.87
4.93
682.50
264
9.80
4.83
4.97
677.54
265
9.80
4.80
5.00
672.54
266
9.80
4.76
5.04
667.50
267
9.80
4.73
5.07
662.43
268
9.80
4.69
5.11
657.32
269
9.80
4.66
5.14
652.18
270
9.80
4.62
5.18
647.00
271
9.80
4.58
5.22
641.78
272
9.80
4.55
5.25
636.53
273
9.80
4.51
5.29
631.24
274
9.80
4.47
5.33
625.91
275
9.80
4.43
5.37
620.54
276
9.80
4.40
5.40
615.14
277
9.80
4.36
5.44
609.69
278
9.80
4.32
5.48
604.21
279
9.80
4.28
5.52
598.69
280
9.80
4.24
5.56
593.13
281
9.80
4.20
5.60
587.53
282
9.80
4.16
5.64
581.90
283
9.80
4.12
5.68
576.22
284
9.80
4.08
5.72
570.50
285
9.80
4.04
5.76
564.74
286
9.80
4.00
5.80
558.94
287
9.80
3.96
5.84
553.10
288
9.80
3.92
5.88
547.22
289
9.80
3.88
5.92
541.29
290
9.80
3.83
5.97
535.33
291
9.80
3.79
6.01
529.32
292
9.80
3.75
6.05
523.27
293
9.80
3.71
6.09
517.18
294
9.80
3.66
6.14
511.04
295
9.80
3.62
6.18
504.86
296
9.80
3.58
6.22
498.63
297
9.80
3.53
6.27
492.37
298
9.80
3.49
6.31
486.05
299
9.80
3.44
6.36
479.70
300
9.80
3.40
6.40
473.29
301
9.80
3.35
6.45
466.85
302
9.80
3.31
6.49
460.35
303
9.80
3.26
6.54
453.81
304
9.80
3.21
6.59
447.23
305
9.80
3.17
6.63
440.60
306
9.80
3.12
6.68
433.92
307
9.80
3.07
6.73
427.19
308
9.80
3.03
6.77
420.42
309
9.80
2.98
6.82
413.60
310
9.80
2.93
6.87
406.73
311
9.80
2.88
6.92
399.81
312
9.80
2.83
6.97
392.84
313
9.80
2.78
7.02
385.82
314
9.80
2.73
7.07
378.75
315
9.80
2.68
7.12
371.64
316
9.80
2.63
7.17
364.47
317
9.80
2.58
7.22
357.25
318
9.80
2.53
7.27
349.98
319
9.80
2.48
7.32
342.66
320
9.80
2.43
7.37
335.29
321
9.80
2.37
7.43
327.86
322
9.80
2.32
7.48
320.38
323
9.80
2.27
7.53
312.85
324
9.80
2.22
7.58
305.27
325
9.80
2.16
7.64
297.63
326
9.80
2.11
7.69
289.94
327
9.80
2.05
7.75
282.19
328
9.80
2.00
7.80
274.39
329
9.80
1.94
7.86
266.54
330
9.80
1.89
7.91
258.62
331
9.80
1.83
7.97
250.66
332
9.80
1.78
8.02
242.63
333
9.80
1.72
8.08
234.55
334
9.80
1.66
8.14
226.41
335
9.80
1.60
8.20
218.22
336
9.80
1.55
8.25
209.96
337
9.80
1.49
8.31
201.65
338
9.80
1.43
8.37
193.28
339
9.80
1.37
8.43
184.85
340
9.80
1.31
8.49
176.36
341
9.80
1.25
8.55
167.81
342
9.80
1.19
8.61
159.19
343
9.80
1.13
8.67
150.52
344
9.80
1.07
8.73
141.79
345
9.80
1.00
8.80
132.99
346
9.80
0.94
8.86
124.13
347
9.80
0.88
8.92
115.21
348
9.80
0.82
8.98
106.23
349
9.80
0.75
9.05
97.18
350
9.80
0.69
9.11
88.07
351
9.80
0.62
9.18
78.89
352
9.80
0.56
9.24
69.65
353
9.80
0.49
9.31
60.35
354
9.80
0.43
9.37
50.97
355
9.80
0.36
9.44
41.53
356
9.80
0.29
9.51
32.03
357
9.80
0.23
9.57
22.46
358
9.80
0.16
9.64
12.81
359
9.80
0.09
9.71
3.11
360
3.13
0.02
3.11
0.00
Totals
3,521.33
2,247.33
1,274.00

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