Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 8.76  
 

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
8.76
7.72
1.04
1,298.96
2
8.76
7.71
1.05
1,297.91
3
8.76
7.71
1.05
1,296.86
4
8.76
7.70
1.06
1,295.80
5
8.76
7.69
1.07
1,294.73
6
8.76
7.69
1.07
1,293.66
7
8.76
7.68
1.08
1,292.58
8
8.76
7.67
1.09
1,291.49
9
8.76
7.67
1.09
1,290.40
10
8.76
7.66
1.10
1,289.30
11
8.76
7.66
1.10
1,288.20
12
8.76
7.65
1.11
1,287.09
13
8.76
7.64
1.12
1,285.97
14
8.76
7.64
1.12
1,284.85
15
8.76
7.63
1.13
1,283.72
16
8.76
7.62
1.14
1,282.58
17
8.76
7.62
1.14
1,281.43
18
8.76
7.61
1.15
1,280.28
19
8.76
7.60
1.16
1,279.12
20
8.76
7.59
1.17
1,277.96
21
8.76
7.59
1.17
1,276.79
22
8.76
7.58
1.18
1,275.61
23
8.76
7.57
1.19
1,274.42
24
8.76
7.57
1.19
1,273.23
25
8.76
7.56
1.20
1,272.03
26
8.76
7.55
1.21
1,270.82
27
8.76
7.55
1.21
1,269.60
28
8.76
7.54
1.22
1,268.38
29
8.76
7.53
1.23
1,267.15
30
8.76
7.52
1.24
1,265.92
31
8.76
7.52
1.24
1,264.67
32
8.76
7.51
1.25
1,263.42
33
8.76
7.50
1.26
1,262.16
34
8.76
7.49
1.27
1,260.90
35
8.76
7.49
1.27
1,259.63
36
8.76
7.48
1.28
1,258.34
37
8.76
7.47
1.29
1,257.06
38
8.76
7.46
1.30
1,255.76
39
8.76
7.46
1.30
1,254.46
40
8.76
7.45
1.31
1,253.14
41
8.76
7.44
1.32
1,251.82
42
8.76
7.43
1.33
1,250.50
43
8.76
7.42
1.34
1,249.16
44
8.76
7.42
1.34
1,247.82
45
8.76
7.41
1.35
1,246.47
46
8.76
7.40
1.36
1,245.11
47
8.76
7.39
1.37
1,243.74
48
8.76
7.38
1.38
1,242.37
49
8.76
7.38
1.38
1,240.98
50
8.76
7.37
1.39
1,239.59
51
8.76
7.36
1.40
1,238.19
52
8.76
7.35
1.41
1,236.78
53
8.76
7.34
1.42
1,235.37
54
8.76
7.33
1.43
1,233.94
55
8.76
7.33
1.43
1,232.51
56
8.76
7.32
1.44
1,231.07
57
8.76
7.31
1.45
1,229.62
58
8.76
7.30
1.46
1,228.16
59
8.76
7.29
1.47
1,226.69
60
8.76
7.28
1.48
1,225.21
61
8.76
7.27
1.49
1,223.73
62
8.76
7.27
1.49
1,222.23
63
8.76
7.26
1.50
1,220.73
64
8.76
7.25
1.51
1,219.22
65
8.76
7.24
1.52
1,217.70
66
8.76
7.23
1.53
1,216.17
67
8.76
7.22
1.54
1,214.63
68
8.76
7.21
1.55
1,213.08
69
8.76
7.20
1.56
1,211.52
70
8.76
7.19
1.57
1,209.96
71
8.76
7.18
1.58
1,208.38
72
8.76
7.17
1.59
1,206.79
73
8.76
7.17
1.59
1,205.20
74
8.76
7.16
1.60
1,203.60
75
8.76
7.15
1.61
1,201.98
76
8.76
7.14
1.62
1,200.36
77
8.76
7.13
1.63
1,198.73
78
8.76
7.12
1.64
1,197.08
79
8.76
7.11
1.65
1,195.43
80
8.76
7.10
1.66
1,193.77
81
8.76
7.09
1.67
1,192.10
82
8.76
7.08
1.68
1,190.42
83
8.76
7.07
1.69
1,188.72
84
8.76
7.06
1.70
1,187.02
85
8.76
7.05
1.71
1,185.31
86
8.76
7.04
1.72
1,183.59
87
8.76
7.03
1.73
1,181.85
88
8.76
7.02
1.74
1,180.11
89
8.76
7.01
1.75
1,178.36
90
8.76
7.00
1.76
1,176.60
91
8.76
6.99
1.77
1,174.82
92
8.76
6.98
1.78
1,173.04
93
8.76
6.96
1.80
1,171.24
94
8.76
6.95
1.81
1,169.44
95
8.76
6.94
1.82
1,167.62
96
8.76
6.93
1.83
1,165.79
97
8.76
6.92
1.84
1,163.95
98
8.76
6.91
1.85
1,162.11
99
8.76
6.90
1.86
1,160.25
100
8.76
6.89
1.87
1,158.37
101
8.76
6.88
1.88
1,156.49
102
8.76
6.87
1.89
1,154.60
103
8.76
6.86
1.90
1,152.69
104
8.76
6.84
1.92
1,150.78
105
8.76
6.83
1.93
1,148.85
106
8.76
6.82
1.94
1,146.91
107
8.76
6.81
1.95
1,144.96
108
8.76
6.80
1.96
1,143.00
109
8.76
6.79
1.97
1,141.03
110
8.76
6.77
1.99
1,139.04
111
8.76
6.76
2.00
1,137.04
112
8.76
6.75
2.01
1,135.04
113
8.76
6.74
2.02
1,133.02
114
8.76
6.73
2.03
1,130.98
115
8.76
6.72
2.04
1,128.94
116
8.76
6.70
2.06
1,126.88
117
8.76
6.69
2.07
1,124.81
118
8.76
6.68
2.08
1,122.73
119
8.76
6.67
2.09
1,120.64
120
8.76
6.65
2.11
1,118.53
121
8.76
6.64
2.12
1,116.41
122
8.76
6.63
2.13
1,114.28
123
8.76
6.62
2.14
1,112.14
124
8.76
6.60
2.16
1,109.98
125
8.76
6.59
2.17
1,107.81
126
8.76
6.58
2.18
1,105.63
127
8.76
6.56
2.20
1,103.43
128
8.76
6.55
2.21
1,101.22
129
8.76
6.54
2.22
1,099.00
130
8.76
6.53
2.23
1,096.77
131
8.76
6.51
2.25
1,094.52
132
8.76
6.50
2.26
1,092.26
133
8.76
6.49
2.27
1,089.98
134
8.76
6.47
2.29
1,087.70
135
8.76
6.46
2.30
1,085.39
136
8.76
6.44
2.32
1,083.08
137
8.76
6.43
2.33
1,080.75
138
8.76
6.42
2.34
1,078.41
139
8.76
6.40
2.36
1,076.05
140
8.76
6.39
2.37
1,073.68
141
8.76
6.37
2.39
1,071.29
142
8.76
6.36
2.40
1,068.89
143
8.76
6.35
2.41
1,066.48
144
8.76
6.33
2.43
1,064.05
145
8.76
6.32
2.44
1,061.61
146
8.76
6.30
2.46
1,059.15
147
8.76
6.29
2.47
1,056.68
148
8.76
6.27
2.49
1,054.20
149
8.76
6.26
2.50
1,051.70
150
8.76
6.24
2.52
1,049.18
151
8.76
6.23
2.53
1,046.65
152
8.76
6.21
2.55
1,044.10
153
8.76
6.20
2.56
1,041.54
154
8.76
6.18
2.58
1,038.97
155
8.76
6.17
2.59
1,036.38
156
8.76
6.15
2.61
1,033.77
157
8.76
6.14
2.62
1,031.15
158
8.76
6.12
2.64
1,028.51
159
8.76
6.11
2.65
1,025.86
160
8.76
6.09
2.67
1,023.19
161
8.76
6.08
2.68
1,020.50
162
8.76
6.06
2.70
1,017.80
163
8.76
6.04
2.72
1,015.09
164
8.76
6.03
2.73
1,012.35
165
8.76
6.01
2.75
1,009.60
166
8.76
5.99
2.77
1,006.84
167
8.76
5.98
2.78
1,004.06
168
8.76
5.96
2.80
1,001.26
169
8.76
5.94
2.82
998.44
170
8.76
5.93
2.83
995.61
171
8.76
5.91
2.85
992.76
172
8.76
5.89
2.87
989.90
173
8.76
5.88
2.88
987.02
174
8.76
5.86
2.90
984.12
175
8.76
5.84
2.92
981.20
176
8.76
5.83
2.93
978.26
177
8.76
5.81
2.95
975.31
178
8.76
5.79
2.97
972.34
179
8.76
5.77
2.99
969.36
180
8.76
5.76
3.00
966.35
181
8.76
5.74
3.02
963.33
182
8.76
5.72
3.04
960.29
183
8.76
5.70
3.06
957.23
184
8.76
5.68
3.08
954.16
185
8.76
5.67
3.09
951.06
186
8.76
5.65
3.11
947.95
187
8.76
5.63
3.13
944.82
188
8.76
5.61
3.15
941.67
189
8.76
5.59
3.17
938.50
190
8.76
5.57
3.19
935.31
191
8.76
5.55
3.21
932.10
192
8.76
5.53
3.23
928.88
193
8.76
5.52
3.24
925.63
194
8.76
5.50
3.26
922.37
195
8.76
5.48
3.28
919.09
196
8.76
5.46
3.30
915.78
197
8.76
5.44
3.32
912.46
198
8.76
5.42
3.34
909.12
199
8.76
5.40
3.36
905.76
200
8.76
5.38
3.38
902.37
201
8.76
5.36
3.40
898.97
202
8.76
5.34
3.42
895.55
203
8.76
5.32
3.44
892.11
204
8.76
5.30
3.46
888.64
205
8.76
5.28
3.48
885.16
206
8.76
5.26
3.50
881.65
207
8.76
5.23
3.53
878.13
208
8.76
5.21
3.55
874.58
209
8.76
5.19
3.57
871.02
210
8.76
5.17
3.59
867.43
211
8.76
5.15
3.61
863.82
212
8.76
5.13
3.63
860.19
213
8.76
5.11
3.65
856.53
214
8.76
5.09
3.67
852.86
215
8.76
5.06
3.70
849.16
216
8.76
5.04
3.72
845.45
217
8.76
5.02
3.74
841.71
218
8.76
5.00
3.76
837.94
219
8.76
4.98
3.78
834.16
220
8.76
4.95
3.81
830.35
221
8.76
4.93
3.83
826.52
222
8.76
4.91
3.85
822.67
223
8.76
4.88
3.88
818.79
224
8.76
4.86
3.90
814.90
225
8.76
4.84
3.92
810.97
226
8.76
4.82
3.94
807.03
227
8.76
4.79
3.97
803.06
228
8.76
4.77
3.99
799.07
229
8.76
4.74
4.02
795.05
230
8.76
4.72
4.04
791.01
231
8.76
4.70
4.06
786.95
232
8.76
4.67
4.09
782.86
233
8.76
4.65
4.11
778.75
234
8.76
4.62
4.14
774.62
235
8.76
4.60
4.16
770.45
236
8.76
4.57
4.19
766.27
237
8.76
4.55
4.21
762.06
238
8.76
4.52
4.24
757.82
239
8.76
4.50
4.26
753.56
240
8.76
4.47
4.29
749.28
241
8.76
4.45
4.31
744.97
242
8.76
4.42
4.34
740.63
243
8.76
4.40
4.36
736.27
244
8.76
4.37
4.39
731.88
245
8.76
4.35
4.41
727.46
246
8.76
4.32
4.44
723.02
247
8.76
4.29
4.47
718.56
248
8.76
4.27
4.49
714.06
249
8.76
4.24
4.52
709.54
250
8.76
4.21
4.55
705.00
251
8.76
4.19
4.57
700.42
252
8.76
4.16
4.60
695.82
253
8.76
4.13
4.63
691.19
254
8.76
4.10
4.66
686.54
255
8.76
4.08
4.68
681.85
256
8.76
4.05
4.71
677.14
257
8.76
4.02
4.74
672.40
258
8.76
3.99
4.77
667.63
259
8.76
3.96
4.80
662.84
260
8.76
3.94
4.82
658.01
261
8.76
3.91
4.85
653.16
262
8.76
3.88
4.88
648.28
263
8.76
3.85
4.91
643.37
264
8.76
3.82
4.94
638.43
265
8.76
3.79
4.97
633.46
266
8.76
3.76
5.00
628.46
267
8.76
3.73
5.03
623.43
268
8.76
3.70
5.06
618.37
269
8.76
3.67
5.09
613.28
270
8.76
3.64
5.12
608.17
271
8.76
3.61
5.15
603.02
272
8.76
3.58
5.18
597.84
273
8.76
3.55
5.21
592.63
274
8.76
3.52
5.24
587.38
275
8.76
3.49
5.27
582.11
276
8.76
3.46
5.30
576.81
277
8.76
3.42
5.34
571.47
278
8.76
3.39
5.37
566.11
279
8.76
3.36
5.40
560.71
280
8.76
3.33
5.43
555.28
281
8.76
3.30
5.46
549.81
282
8.76
3.26
5.50
544.32
283
8.76
3.23
5.53
538.79
284
8.76
3.20
5.56
533.23
285
8.76
3.17
5.59
527.64
286
8.76
3.13
5.63
522.01
287
8.76
3.10
5.66
516.35
288
8.76
3.07
5.69
510.65
289
8.76
3.03
5.73
504.93
290
8.76
3.00
5.76
499.16
291
8.76
2.96
5.80
493.37
292
8.76
2.93
5.83
487.54
293
8.76
2.89
5.87
481.67
294
8.76
2.86
5.90
475.77
295
8.76
2.82
5.94
469.84
296
8.76
2.79
5.97
463.87
297
8.76
2.75
6.01
457.86
298
8.76
2.72
6.04
451.82
299
8.76
2.68
6.08
445.74
300
8.76
2.65
6.11
439.63
301
8.76
2.61
6.15
433.48
302
8.76
2.57
6.19
427.29
303
8.76
2.54
6.22
421.07
304
8.76
2.50
6.26
414.81
305
8.76
2.46
6.30
408.51
306
8.76
2.43
6.33
402.18
307
8.76
2.39
6.37
395.81
308
8.76
2.35
6.41
389.40
309
8.76
2.31
6.45
382.95
310
8.76
2.27
6.49
376.46
311
8.76
2.24
6.52
369.94
312
8.76
2.20
6.56
363.37
313
8.76
2.16
6.60
356.77
314
8.76
2.12
6.64
350.13
315
8.76
2.08
6.68
343.45
316
8.76
2.04
6.72
336.73
317
8.76
2.00
6.76
329.97
318
8.76
1.96
6.80
323.17
319
8.76
1.92
6.84
316.32
320
8.76
1.88
6.88
309.44
321
8.76
1.84
6.92
302.52
322
8.76
1.80
6.96
295.56
323
8.76
1.75
7.01
288.55
324
8.76
1.71
7.05
281.50
325
8.76
1.67
7.09
274.42
326
8.76
1.63
7.13
267.29
327
8.76
1.59
7.17
260.11
328
8.76
1.54
7.22
252.90
329
8.76
1.50
7.26
245.64
330
8.76
1.46
7.30
238.34
331
8.76
1.42
7.34
230.99
332
8.76
1.37
7.39
223.60
333
8.76
1.33
7.43
216.17
334
8.76
1.28
7.48
208.69
335
8.76
1.24
7.52
201.17
336
8.76
1.19
7.57
193.61
337
8.76
1.15
7.61
186.00
338
8.76
1.10
7.66
178.34
339
8.76
1.06
7.70
170.64
340
8.76
1.01
7.75
162.89
341
8.76
0.97
7.79
155.10
342
8.76
0.92
7.84
147.26
343
8.76
0.87
7.89
139.38
344
8.76
0.83
7.93
131.44
345
8.76
0.78
7.98
123.46
346
8.76
0.73
8.03
115.44
347
8.76
0.69
8.07
107.36
348
8.76
0.64
8.12
99.24
349
8.76
0.59
8.17
91.07
350
8.76
0.54
8.22
82.85
351
8.76
0.49
8.27
74.58
352
8.76
0.44
8.32
66.27
353
8.76
0.39
8.37
57.90
354
8.76
0.34
8.42
49.48
355
8.76
0.29
8.47
41.02
356
8.76
0.24
8.52
32.50
357
8.76
0.19
8.57
23.93
358
8.76
0.14
8.62
15.31
359
8.76
0.09
8.67
6.65
360
6.69
0.04
6.65
0.00
Totals
3,151.53
1,851.53
1,300.00

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