Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 9.44  
 

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
9.44
8.58
0.86
1,286.14
2
9.44
8.57
0.87
1,285.27
3
9.44
8.57
0.87
1,284.40
4
9.44
8.56
0.88
1,283.53
5
9.44
8.56
0.88
1,282.64
6
9.44
8.55
0.89
1,281.75
7
9.44
8.55
0.89
1,280.86
8
9.44
8.54
0.90
1,279.96
9
9.44
8.53
0.91
1,279.05
10
9.44
8.53
0.91
1,278.14
11
9.44
8.52
0.92
1,277.22
12
9.44
8.51
0.93
1,276.29
13
9.44
8.51
0.93
1,275.36
14
9.44
8.50
0.94
1,274.42
15
9.44
8.50
0.94
1,273.48
16
9.44
8.49
0.95
1,272.53
17
9.44
8.48
0.96
1,271.57
18
9.44
8.48
0.96
1,270.61
19
9.44
8.47
0.97
1,269.64
20
9.44
8.46
0.98
1,268.67
21
9.44
8.46
0.98
1,267.68
22
9.44
8.45
0.99
1,266.69
23
9.44
8.44
1.00
1,265.70
24
9.44
8.44
1.00
1,264.70
25
9.44
8.43
1.01
1,263.69
26
9.44
8.42
1.02
1,262.67
27
9.44
8.42
1.02
1,261.65
28
9.44
8.41
1.03
1,260.62
29
9.44
8.40
1.04
1,259.59
30
9.44
8.40
1.04
1,258.54
31
9.44
8.39
1.05
1,257.49
32
9.44
8.38
1.06
1,256.44
33
9.44
8.38
1.06
1,255.37
34
9.44
8.37
1.07
1,254.30
35
9.44
8.36
1.08
1,253.22
36
9.44
8.35
1.09
1,252.14
37
9.44
8.35
1.09
1,251.05
38
9.44
8.34
1.10
1,249.95
39
9.44
8.33
1.11
1,248.84
40
9.44
8.33
1.11
1,247.73
41
9.44
8.32
1.12
1,246.60
42
9.44
8.31
1.13
1,245.47
43
9.44
8.30
1.14
1,244.34
44
9.44
8.30
1.14
1,243.19
45
9.44
8.29
1.15
1,242.04
46
9.44
8.28
1.16
1,240.88
47
9.44
8.27
1.17
1,239.71
48
9.44
8.26
1.18
1,238.54
49
9.44
8.26
1.18
1,237.36
50
9.44
8.25
1.19
1,236.17
51
9.44
8.24
1.20
1,234.97
52
9.44
8.23
1.21
1,233.76
53
9.44
8.23
1.21
1,232.54
54
9.44
8.22
1.22
1,231.32
55
9.44
8.21
1.23
1,230.09
56
9.44
8.20
1.24
1,228.85
57
9.44
8.19
1.25
1,227.60
58
9.44
8.18
1.26
1,226.35
59
9.44
8.18
1.26
1,225.08
60
9.44
8.17
1.27
1,223.81
61
9.44
8.16
1.28
1,222.53
62
9.44
8.15
1.29
1,221.24
63
9.44
8.14
1.30
1,219.94
64
9.44
8.13
1.31
1,218.63
65
9.44
8.12
1.32
1,217.32
66
9.44
8.12
1.32
1,215.99
67
9.44
8.11
1.33
1,214.66
68
9.44
8.10
1.34
1,213.32
69
9.44
8.09
1.35
1,211.97
70
9.44
8.08
1.36
1,210.61
71
9.44
8.07
1.37
1,209.24
72
9.44
8.06
1.38
1,207.86
73
9.44
8.05
1.39
1,206.47
74
9.44
8.04
1.40
1,205.07
75
9.44
8.03
1.41
1,203.67
76
9.44
8.02
1.42
1,202.25
77
9.44
8.02
1.42
1,200.83
78
9.44
8.01
1.43
1,199.39
79
9.44
8.00
1.44
1,197.95
80
9.44
7.99
1.45
1,196.49
81
9.44
7.98
1.46
1,195.03
82
9.44
7.97
1.47
1,193.56
83
9.44
7.96
1.48
1,192.08
84
9.44
7.95
1.49
1,190.58
85
9.44
7.94
1.50
1,189.08
86
9.44
7.93
1.51
1,187.57
87
9.44
7.92
1.52
1,186.04
88
9.44
7.91
1.53
1,184.51
89
9.44
7.90
1.54
1,182.97
90
9.44
7.89
1.55
1,181.41
91
9.44
7.88
1.56
1,179.85
92
9.44
7.87
1.57
1,178.28
93
9.44
7.86
1.58
1,176.69
94
9.44
7.84
1.60
1,175.10
95
9.44
7.83
1.61
1,173.49
96
9.44
7.82
1.62
1,171.87
97
9.44
7.81
1.63
1,170.25
98
9.44
7.80
1.64
1,168.61
99
9.44
7.79
1.65
1,166.96
100
9.44
7.78
1.66
1,165.30
101
9.44
7.77
1.67
1,163.63
102
9.44
7.76
1.68
1,161.94
103
9.44
7.75
1.69
1,160.25
104
9.44
7.74
1.70
1,158.55
105
9.44
7.72
1.72
1,156.83
106
9.44
7.71
1.73
1,155.10
107
9.44
7.70
1.74
1,153.36
108
9.44
7.69
1.75
1,151.61
109
9.44
7.68
1.76
1,149.85
110
9.44
7.67
1.77
1,148.07
111
9.44
7.65
1.79
1,146.29
112
9.44
7.64
1.80
1,144.49
113
9.44
7.63
1.81
1,142.68
114
9.44
7.62
1.82
1,140.86
115
9.44
7.61
1.83
1,139.02
116
9.44
7.59
1.85
1,137.18
117
9.44
7.58
1.86
1,135.32
118
9.44
7.57
1.87
1,133.45
119
9.44
7.56
1.88
1,131.56
120
9.44
7.54
1.90
1,129.67
121
9.44
7.53
1.91
1,127.76
122
9.44
7.52
1.92
1,125.84
123
9.44
7.51
1.93
1,123.90
124
9.44
7.49
1.95
1,121.95
125
9.44
7.48
1.96
1,119.99
126
9.44
7.47
1.97
1,118.02
127
9.44
7.45
1.99
1,116.03
128
9.44
7.44
2.00
1,114.03
129
9.44
7.43
2.01
1,112.02
130
9.44
7.41
2.03
1,109.99
131
9.44
7.40
2.04
1,107.95
132
9.44
7.39
2.05
1,105.90
133
9.44
7.37
2.07
1,103.83
134
9.44
7.36
2.08
1,101.75
135
9.44
7.35
2.09
1,099.66
136
9.44
7.33
2.11
1,097.55
137
9.44
7.32
2.12
1,095.43
138
9.44
7.30
2.14
1,093.29
139
9.44
7.29
2.15
1,091.14
140
9.44
7.27
2.17
1,088.97
141
9.44
7.26
2.18
1,086.79
142
9.44
7.25
2.19
1,084.60
143
9.44
7.23
2.21
1,082.39
144
9.44
7.22
2.22
1,080.16
145
9.44
7.20
2.24
1,077.92
146
9.44
7.19
2.25
1,075.67
147
9.44
7.17
2.27
1,073.40
148
9.44
7.16
2.28
1,071.12
149
9.44
7.14
2.30
1,068.82
150
9.44
7.13
2.31
1,066.50
151
9.44
7.11
2.33
1,064.17
152
9.44
7.09
2.35
1,061.83
153
9.44
7.08
2.36
1,059.47
154
9.44
7.06
2.38
1,057.09
155
9.44
7.05
2.39
1,054.70
156
9.44
7.03
2.41
1,052.29
157
9.44
7.02
2.42
1,049.86
158
9.44
7.00
2.44
1,047.42
159
9.44
6.98
2.46
1,044.97
160
9.44
6.97
2.47
1,042.49
161
9.44
6.95
2.49
1,040.00
162
9.44
6.93
2.51
1,037.50
163
9.44
6.92
2.52
1,034.97
164
9.44
6.90
2.54
1,032.43
165
9.44
6.88
2.56
1,029.87
166
9.44
6.87
2.57
1,027.30
167
9.44
6.85
2.59
1,024.71
168
9.44
6.83
2.61
1,022.10
169
9.44
6.81
2.63
1,019.47
170
9.44
6.80
2.64
1,016.83
171
9.44
6.78
2.66
1,014.17
172
9.44
6.76
2.68
1,011.49
173
9.44
6.74
2.70
1,008.79
174
9.44
6.73
2.71
1,006.08
175
9.44
6.71
2.73
1,003.35
176
9.44
6.69
2.75
1,000.60
177
9.44
6.67
2.77
997.83
178
9.44
6.65
2.79
995.04
179
9.44
6.63
2.81
992.23
180
9.44
6.61
2.83
989.41
181
9.44
6.60
2.84
986.56
182
9.44
6.58
2.86
983.70
183
9.44
6.56
2.88
980.82
184
9.44
6.54
2.90
977.92
185
9.44
6.52
2.92
975.00
186
9.44
6.50
2.94
972.06
187
9.44
6.48
2.96
969.10
188
9.44
6.46
2.98
966.12
189
9.44
6.44
3.00
963.12
190
9.44
6.42
3.02
960.10
191
9.44
6.40
3.04
957.06
192
9.44
6.38
3.06
954.00
193
9.44
6.36
3.08
950.92
194
9.44
6.34
3.10
947.82
195
9.44
6.32
3.12
944.70
196
9.44
6.30
3.14
941.56
197
9.44
6.28
3.16
938.39
198
9.44
6.26
3.18
935.21
199
9.44
6.23
3.21
932.00
200
9.44
6.21
3.23
928.78
201
9.44
6.19
3.25
925.53
202
9.44
6.17
3.27
922.26
203
9.44
6.15
3.29
918.97
204
9.44
6.13
3.31
915.65
205
9.44
6.10
3.34
912.32
206
9.44
6.08
3.36
908.96
207
9.44
6.06
3.38
905.58
208
9.44
6.04
3.40
902.18
209
9.44
6.01
3.43
898.75
210
9.44
5.99
3.45
895.30
211
9.44
5.97
3.47
891.83
212
9.44
5.95
3.49
888.34
213
9.44
5.92
3.52
884.82
214
9.44
5.90
3.54
881.28
215
9.44
5.88
3.56
877.71
216
9.44
5.85
3.59
874.13
217
9.44
5.83
3.61
870.51
218
9.44
5.80
3.64
866.88
219
9.44
5.78
3.66
863.22
220
9.44
5.75
3.69
859.53
221
9.44
5.73
3.71
855.82
222
9.44
5.71
3.73
852.09
223
9.44
5.68
3.76
848.33
224
9.44
5.66
3.78
844.54
225
9.44
5.63
3.81
840.73
226
9.44
5.60
3.84
836.90
227
9.44
5.58
3.86
833.04
228
9.44
5.55
3.89
829.15
229
9.44
5.53
3.91
825.24
230
9.44
5.50
3.94
821.30
231
9.44
5.48
3.96
817.34
232
9.44
5.45
3.99
813.34
233
9.44
5.42
4.02
809.33
234
9.44
5.40
4.04
805.28
235
9.44
5.37
4.07
801.21
236
9.44
5.34
4.10
797.11
237
9.44
5.31
4.13
792.99
238
9.44
5.29
4.15
788.83
239
9.44
5.26
4.18
784.65
240
9.44
5.23
4.21
780.44
241
9.44
5.20
4.24
776.21
242
9.44
5.17
4.27
771.94
243
9.44
5.15
4.29
767.65
244
9.44
5.12
4.32
763.32
245
9.44
5.09
4.35
758.97
246
9.44
5.06
4.38
754.59
247
9.44
5.03
4.41
750.18
248
9.44
5.00
4.44
745.74
249
9.44
4.97
4.47
741.28
250
9.44
4.94
4.50
736.78
251
9.44
4.91
4.53
732.25
252
9.44
4.88
4.56
727.69
253
9.44
4.85
4.59
723.10
254
9.44
4.82
4.62
718.48
255
9.44
4.79
4.65
713.83
256
9.44
4.76
4.68
709.15
257
9.44
4.73
4.71
704.44
258
9.44
4.70
4.74
699.70
259
9.44
4.66
4.78
694.92
260
9.44
4.63
4.81
690.11
261
9.44
4.60
4.84
685.27
262
9.44
4.57
4.87
680.40
263
9.44
4.54
4.90
675.50
264
9.44
4.50
4.94
670.56
265
9.44
4.47
4.97
665.59
266
9.44
4.44
5.00
660.59
267
9.44
4.40
5.04
655.55
268
9.44
4.37
5.07
650.48
269
9.44
4.34
5.10
645.38
270
9.44
4.30
5.14
640.24
271
9.44
4.27
5.17
635.07
272
9.44
4.23
5.21
629.87
273
9.44
4.20
5.24
624.62
274
9.44
4.16
5.28
619.35
275
9.44
4.13
5.31
614.04
276
9.44
4.09
5.35
608.69
277
9.44
4.06
5.38
603.31
278
9.44
4.02
5.42
597.89
279
9.44
3.99
5.45
592.44
280
9.44
3.95
5.49
586.95
281
9.44
3.91
5.53
581.42
282
9.44
3.88
5.56
575.86
283
9.44
3.84
5.60
570.25
284
9.44
3.80
5.64
564.62
285
9.44
3.76
5.68
558.94
286
9.44
3.73
5.71
553.23
287
9.44
3.69
5.75
547.48
288
9.44
3.65
5.79
541.69
289
9.44
3.61
5.83
535.86
290
9.44
3.57
5.87
529.99
291
9.44
3.53
5.91
524.08
292
9.44
3.49
5.95
518.14
293
9.44
3.45
5.99
512.15
294
9.44
3.41
6.03
506.12
295
9.44
3.37
6.07
500.06
296
9.44
3.33
6.11
493.95
297
9.44
3.29
6.15
487.81
298
9.44
3.25
6.19
481.62
299
9.44
3.21
6.23
475.39
300
9.44
3.17
6.27
469.12
301
9.44
3.13
6.31
462.80
302
9.44
3.09
6.35
456.45
303
9.44
3.04
6.40
450.05
304
9.44
3.00
6.44
443.61
305
9.44
2.96
6.48
437.13
306
9.44
2.91
6.53
430.61
307
9.44
2.87
6.57
424.04
308
9.44
2.83
6.61
417.42
309
9.44
2.78
6.66
410.77
310
9.44
2.74
6.70
404.06
311
9.44
2.69
6.75
397.32
312
9.44
2.65
6.79
390.53
313
9.44
2.60
6.84
383.69
314
9.44
2.56
6.88
376.81
315
9.44
2.51
6.93
369.88
316
9.44
2.47
6.97
362.91
317
9.44
2.42
7.02
355.89
318
9.44
2.37
7.07
348.82
319
9.44
2.33
7.11
341.70
320
9.44
2.28
7.16
334.54
321
9.44
2.23
7.21
327.33
322
9.44
2.18
7.26
320.07
323
9.44
2.13
7.31
312.77
324
9.44
2.09
7.35
305.41
325
9.44
2.04
7.40
298.01
326
9.44
1.99
7.45
290.56
327
9.44
1.94
7.50
283.05
328
9.44
1.89
7.55
275.50
329
9.44
1.84
7.60
267.90
330
9.44
1.79
7.65
260.24
331
9.44
1.73
7.71
252.54
332
9.44
1.68
7.76
244.78
333
9.44
1.63
7.81
236.97
334
9.44
1.58
7.86
229.11
335
9.44
1.53
7.91
221.20
336
9.44
1.47
7.97
213.23
337
9.44
1.42
8.02
205.22
338
9.44
1.37
8.07
197.14
339
9.44
1.31
8.13
189.02
340
9.44
1.26
8.18
180.84
341
9.44
1.21
8.23
172.60
342
9.44
1.15
8.29
164.31
343
9.44
1.10
8.34
155.97
344
9.44
1.04
8.40
147.57
345
9.44
0.98
8.46
139.11
346
9.44
0.93
8.51
130.60
347
9.44
0.87
8.57
122.03
348
9.44
0.81
8.63
113.41
349
9.44
0.76
8.68
104.72
350
9.44
0.70
8.74
95.98
351
9.44
0.64
8.80
87.18
352
9.44
0.58
8.86
78.32
353
9.44
0.52
8.92
69.40
354
9.44
0.46
8.98
60.43
355
9.44
0.40
9.04
51.39
356
9.44
0.34
9.10
42.29
357
9.44
0.28
9.16
33.13
358
9.44
0.22
9.22
23.91
359
9.44
0.16
9.28
14.63
360
9.44
0.10
9.34
5.29
361
5.33
0.04
5.29
0.00
Totals
3,403.73
2,116.73
1,287.00

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