Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 9.31  
 

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
9.31
8.40
0.91
1,299.09
2
9.31
8.39
0.92
1,298.17
3
9.31
8.38
0.93
1,297.24
4
9.31
8.38
0.93
1,296.31
5
9.31
8.37
0.94
1,295.37
6
9.31
8.37
0.94
1,294.43
7
9.31
8.36
0.95
1,293.48
8
9.31
8.35
0.96
1,292.52
9
9.31
8.35
0.96
1,291.56
10
9.31
8.34
0.97
1,290.59
11
9.31
8.34
0.97
1,289.61
12
9.31
8.33
0.98
1,288.63
13
9.31
8.32
0.99
1,287.64
14
9.31
8.32
0.99
1,286.65
15
9.31
8.31
1.00
1,285.65
16
9.31
8.30
1.01
1,284.64
17
9.31
8.30
1.01
1,283.63
18
9.31
8.29
1.02
1,282.61
19
9.31
8.28
1.03
1,281.58
20
9.31
8.28
1.03
1,280.55
21
9.31
8.27
1.04
1,279.51
22
9.31
8.26
1.05
1,278.46
23
9.31
8.26
1.05
1,277.41
24
9.31
8.25
1.06
1,276.35
25
9.31
8.24
1.07
1,275.28
26
9.31
8.24
1.07
1,274.21
27
9.31
8.23
1.08
1,273.13
28
9.31
8.22
1.09
1,272.04
29
9.31
8.22
1.09
1,270.95
30
9.31
8.21
1.10
1,269.84
31
9.31
8.20
1.11
1,268.74
32
9.31
8.19
1.12
1,267.62
33
9.31
8.19
1.12
1,266.50
34
9.31
8.18
1.13
1,265.37
35
9.31
8.17
1.14
1,264.23
36
9.31
8.16
1.15
1,263.08
37
9.31
8.16
1.15
1,261.93
38
9.31
8.15
1.16
1,260.77
39
9.31
8.14
1.17
1,259.60
40
9.31
8.13
1.18
1,258.43
41
9.31
8.13
1.18
1,257.25
42
9.31
8.12
1.19
1,256.05
43
9.31
8.11
1.20
1,254.86
44
9.31
8.10
1.21
1,253.65
45
9.31
8.10
1.21
1,252.44
46
9.31
8.09
1.22
1,251.22
47
9.31
8.08
1.23
1,249.99
48
9.31
8.07
1.24
1,248.75
49
9.31
8.06
1.25
1,247.50
50
9.31
8.06
1.25
1,246.25
51
9.31
8.05
1.26
1,244.99
52
9.31
8.04
1.27
1,243.72
53
9.31
8.03
1.28
1,242.44
54
9.31
8.02
1.29
1,241.16
55
9.31
8.02
1.29
1,239.86
56
9.31
8.01
1.30
1,238.56
57
9.31
8.00
1.31
1,237.25
58
9.31
7.99
1.32
1,235.93
59
9.31
7.98
1.33
1,234.60
60
9.31
7.97
1.34
1,233.27
61
9.31
7.96
1.35
1,231.92
62
9.31
7.96
1.35
1,230.57
63
9.31
7.95
1.36
1,229.20
64
9.31
7.94
1.37
1,227.83
65
9.31
7.93
1.38
1,226.45
66
9.31
7.92
1.39
1,225.06
67
9.31
7.91
1.40
1,223.67
68
9.31
7.90
1.41
1,222.26
69
9.31
7.89
1.42
1,220.84
70
9.31
7.88
1.43
1,219.42
71
9.31
7.88
1.43
1,217.98
72
9.31
7.87
1.44
1,216.54
73
9.31
7.86
1.45
1,215.08
74
9.31
7.85
1.46
1,213.62
75
9.31
7.84
1.47
1,212.15
76
9.31
7.83
1.48
1,210.67
77
9.31
7.82
1.49
1,209.18
78
9.31
7.81
1.50
1,207.68
79
9.31
7.80
1.51
1,206.17
80
9.31
7.79
1.52
1,204.65
81
9.31
7.78
1.53
1,203.12
82
9.31
7.77
1.54
1,201.58
83
9.31
7.76
1.55
1,200.03
84
9.31
7.75
1.56
1,198.47
85
9.31
7.74
1.57
1,196.90
86
9.31
7.73
1.58
1,195.32
87
9.31
7.72
1.59
1,193.73
88
9.31
7.71
1.60
1,192.13
89
9.31
7.70
1.61
1,190.52
90
9.31
7.69
1.62
1,188.89
91
9.31
7.68
1.63
1,187.26
92
9.31
7.67
1.64
1,185.62
93
9.31
7.66
1.65
1,183.97
94
9.31
7.65
1.66
1,182.30
95
9.31
7.64
1.67
1,180.63
96
9.31
7.62
1.69
1,178.94
97
9.31
7.61
1.70
1,177.25
98
9.31
7.60
1.71
1,175.54
99
9.31
7.59
1.72
1,173.82
100
9.31
7.58
1.73
1,172.09
101
9.31
7.57
1.74
1,170.35
102
9.31
7.56
1.75
1,168.60
103
9.31
7.55
1.76
1,166.84
104
9.31
7.54
1.77
1,165.07
105
9.31
7.52
1.79
1,163.28
106
9.31
7.51
1.80
1,161.48
107
9.31
7.50
1.81
1,159.67
108
9.31
7.49
1.82
1,157.85
109
9.31
7.48
1.83
1,156.02
110
9.31
7.47
1.84
1,154.18
111
9.31
7.45
1.86
1,152.32
112
9.31
7.44
1.87
1,150.45
113
9.31
7.43
1.88
1,148.57
114
9.31
7.42
1.89
1,146.68
115
9.31
7.41
1.90
1,144.78
116
9.31
7.39
1.92
1,142.86
117
9.31
7.38
1.93
1,140.93
118
9.31
7.37
1.94
1,138.99
119
9.31
7.36
1.95
1,137.04
120
9.31
7.34
1.97
1,135.07
121
9.31
7.33
1.98
1,133.09
122
9.31
7.32
1.99
1,131.10
123
9.31
7.31
2.00
1,129.09
124
9.31
7.29
2.02
1,127.07
125
9.31
7.28
2.03
1,125.04
126
9.31
7.27
2.04
1,123.00
127
9.31
7.25
2.06
1,120.94
128
9.31
7.24
2.07
1,118.87
129
9.31
7.23
2.08
1,116.79
130
9.31
7.21
2.10
1,114.69
131
9.31
7.20
2.11
1,112.58
132
9.31
7.19
2.12
1,110.45
133
9.31
7.17
2.14
1,108.32
134
9.31
7.16
2.15
1,106.16
135
9.31
7.14
2.17
1,104.00
136
9.31
7.13
2.18
1,101.82
137
9.31
7.12
2.19
1,099.62
138
9.31
7.10
2.21
1,097.42
139
9.31
7.09
2.22
1,095.19
140
9.31
7.07
2.24
1,092.96
141
9.31
7.06
2.25
1,090.71
142
9.31
7.04
2.27
1,088.44
143
9.31
7.03
2.28
1,086.16
144
9.31
7.01
2.30
1,083.86
145
9.31
7.00
2.31
1,081.55
146
9.31
6.99
2.32
1,079.23
147
9.31
6.97
2.34
1,076.89
148
9.31
6.95
2.36
1,074.53
149
9.31
6.94
2.37
1,072.16
150
9.31
6.92
2.39
1,069.78
151
9.31
6.91
2.40
1,067.38
152
9.31
6.89
2.42
1,064.96
153
9.31
6.88
2.43
1,062.53
154
9.31
6.86
2.45
1,060.08
155
9.31
6.85
2.46
1,057.62
156
9.31
6.83
2.48
1,055.14
157
9.31
6.81
2.50
1,052.64
158
9.31
6.80
2.51
1,050.13
159
9.31
6.78
2.53
1,047.60
160
9.31
6.77
2.54
1,045.06
161
9.31
6.75
2.56
1,042.50
162
9.31
6.73
2.58
1,039.92
163
9.31
6.72
2.59
1,037.33
164
9.31
6.70
2.61
1,034.72
165
9.31
6.68
2.63
1,032.09
166
9.31
6.67
2.64
1,029.44
167
9.31
6.65
2.66
1,026.78
168
9.31
6.63
2.68
1,024.10
169
9.31
6.61
2.70
1,021.41
170
9.31
6.60
2.71
1,018.69
171
9.31
6.58
2.73
1,015.96
172
9.31
6.56
2.75
1,013.21
173
9.31
6.54
2.77
1,010.45
174
9.31
6.53
2.78
1,007.66
175
9.31
6.51
2.80
1,004.86
176
9.31
6.49
2.82
1,002.04
177
9.31
6.47
2.84
999.20
178
9.31
6.45
2.86
996.35
179
9.31
6.43
2.88
993.47
180
9.31
6.42
2.89
990.58
181
9.31
6.40
2.91
987.66
182
9.31
6.38
2.93
984.73
183
9.31
6.36
2.95
981.78
184
9.31
6.34
2.97
978.81
185
9.31
6.32
2.99
975.83
186
9.31
6.30
3.01
972.82
187
9.31
6.28
3.03
969.79
188
9.31
6.26
3.05
966.74
189
9.31
6.24
3.07
963.68
190
9.31
6.22
3.09
960.59
191
9.31
6.20
3.11
957.48
192
9.31
6.18
3.13
954.36
193
9.31
6.16
3.15
951.21
194
9.31
6.14
3.17
948.04
195
9.31
6.12
3.19
944.86
196
9.31
6.10
3.21
941.65
197
9.31
6.08
3.23
938.42
198
9.31
6.06
3.25
935.17
199
9.31
6.04
3.27
931.90
200
9.31
6.02
3.29
928.61
201
9.31
6.00
3.31
925.30
202
9.31
5.98
3.33
921.96
203
9.31
5.95
3.36
918.61
204
9.31
5.93
3.38
915.23
205
9.31
5.91
3.40
911.83
206
9.31
5.89
3.42
908.41
207
9.31
5.87
3.44
904.97
208
9.31
5.84
3.47
901.50
209
9.31
5.82
3.49
898.01
210
9.31
5.80
3.51
894.50
211
9.31
5.78
3.53
890.97
212
9.31
5.75
3.56
887.41
213
9.31
5.73
3.58
883.84
214
9.31
5.71
3.60
880.23
215
9.31
5.68
3.63
876.61
216
9.31
5.66
3.65
872.96
217
9.31
5.64
3.67
869.29
218
9.31
5.61
3.70
865.59
219
9.31
5.59
3.72
861.87
220
9.31
5.57
3.74
858.13
221
9.31
5.54
3.77
854.36
222
9.31
5.52
3.79
850.57
223
9.31
5.49
3.82
846.75
224
9.31
5.47
3.84
842.91
225
9.31
5.44
3.87
839.04
226
9.31
5.42
3.89
835.15
227
9.31
5.39
3.92
831.24
228
9.31
5.37
3.94
827.30
229
9.31
5.34
3.97
823.33
230
9.31
5.32
3.99
819.34
231
9.31
5.29
4.02
815.32
232
9.31
5.27
4.04
811.27
233
9.31
5.24
4.07
807.20
234
9.31
5.21
4.10
803.11
235
9.31
5.19
4.12
798.98
236
9.31
5.16
4.15
794.83
237
9.31
5.13
4.18
790.66
238
9.31
5.11
4.20
786.45
239
9.31
5.08
4.23
782.22
240
9.31
5.05
4.26
777.96
241
9.31
5.02
4.29
773.68
242
9.31
5.00
4.31
769.36
243
9.31
4.97
4.34
765.02
244
9.31
4.94
4.37
760.65
245
9.31
4.91
4.40
756.26
246
9.31
4.88
4.43
751.83
247
9.31
4.86
4.45
747.38
248
9.31
4.83
4.48
742.89
249
9.31
4.80
4.51
738.38
250
9.31
4.77
4.54
733.84
251
9.31
4.74
4.57
729.27
252
9.31
4.71
4.60
724.67
253
9.31
4.68
4.63
720.04
254
9.31
4.65
4.66
715.38
255
9.31
4.62
4.69
710.69
256
9.31
4.59
4.72
705.97
257
9.31
4.56
4.75
701.22
258
9.31
4.53
4.78
696.44
259
9.31
4.50
4.81
691.62
260
9.31
4.47
4.84
686.78
261
9.31
4.44
4.87
681.91
262
9.31
4.40
4.91
677.00
263
9.31
4.37
4.94
672.06
264
9.31
4.34
4.97
667.09
265
9.31
4.31
5.00
662.09
266
9.31
4.28
5.03
657.06
267
9.31
4.24
5.07
651.99
268
9.31
4.21
5.10
646.89
269
9.31
4.18
5.13
641.76
270
9.31
4.14
5.17
636.59
271
9.31
4.11
5.20
631.40
272
9.31
4.08
5.23
626.16
273
9.31
4.04
5.27
620.90
274
9.31
4.01
5.30
615.60
275
9.31
3.98
5.33
610.26
276
9.31
3.94
5.37
604.89
277
9.31
3.91
5.40
599.49
278
9.31
3.87
5.44
594.05
279
9.31
3.84
5.47
588.58
280
9.31
3.80
5.51
583.07
281
9.31
3.77
5.54
577.53
282
9.31
3.73
5.58
571.95
283
9.31
3.69
5.62
566.33
284
9.31
3.66
5.65
560.68
285
9.31
3.62
5.69
554.99
286
9.31
3.58
5.73
549.26
287
9.31
3.55
5.76
543.50
288
9.31
3.51
5.80
537.70
289
9.31
3.47
5.84
531.86
290
9.31
3.43
5.88
525.99
291
9.31
3.40
5.91
520.08
292
9.31
3.36
5.95
514.12
293
9.31
3.32
5.99
508.13
294
9.31
3.28
6.03
502.11
295
9.31
3.24
6.07
496.04
296
9.31
3.20
6.11
489.93
297
9.31
3.16
6.15
483.79
298
9.31
3.12
6.19
477.60
299
9.31
3.08
6.23
471.38
300
9.31
3.04
6.27
465.11
301
9.31
3.00
6.31
458.80
302
9.31
2.96
6.35
452.46
303
9.31
2.92
6.39
446.07
304
9.31
2.88
6.43
439.64
305
9.31
2.84
6.47
433.17
306
9.31
2.80
6.51
426.66
307
9.31
2.76
6.55
420.10
308
9.31
2.71
6.60
413.51
309
9.31
2.67
6.64
406.87
310
9.31
2.63
6.68
400.18
311
9.31
2.58
6.73
393.46
312
9.31
2.54
6.77
386.69
313
9.31
2.50
6.81
379.88
314
9.31
2.45
6.86
373.02
315
9.31
2.41
6.90
366.12
316
9.31
2.36
6.95
359.17
317
9.31
2.32
6.99
352.18
318
9.31
2.27
7.04
345.15
319
9.31
2.23
7.08
338.07
320
9.31
2.18
7.13
330.94
321
9.31
2.14
7.17
323.77
322
9.31
2.09
7.22
316.55
323
9.31
2.04
7.27
309.28
324
9.31
2.00
7.31
301.97
325
9.31
1.95
7.36
294.61
326
9.31
1.90
7.41
287.20
327
9.31
1.85
7.46
279.75
328
9.31
1.81
7.50
272.24
329
9.31
1.76
7.55
264.69
330
9.31
1.71
7.60
257.09
331
9.31
1.66
7.65
249.44
332
9.31
1.61
7.70
241.74
333
9.31
1.56
7.75
233.99
334
9.31
1.51
7.80
226.20
335
9.31
1.46
7.85
218.35
336
9.31
1.41
7.90
210.45
337
9.31
1.36
7.95
202.50
338
9.31
1.31
8.00
194.49
339
9.31
1.26
8.05
186.44
340
9.31
1.20
8.11
178.33
341
9.31
1.15
8.16
170.18
342
9.31
1.10
8.21
161.97
343
9.31
1.05
8.26
153.70
344
9.31
0.99
8.32
145.38
345
9.31
0.94
8.37
137.01
346
9.31
0.88
8.43
128.59
347
9.31
0.83
8.48
120.11
348
9.31
0.78
8.53
111.57
349
9.31
0.72
8.59
102.98
350
9.31
0.67
8.64
94.34
351
9.31
0.61
8.70
85.64
352
9.31
0.55
8.76
76.88
353
9.31
0.50
8.81
68.07
354
9.31
0.44
8.87
59.20
355
9.31
0.38
8.93
50.27
356
9.31
0.32
8.99
41.28
357
9.31
0.27
9.04
32.24
358
9.31
0.21
9.10
23.14
359
9.31
0.15
9.16
13.98
360
9.31
0.09
9.22
4.76
361
4.79
0.03
4.76
0.00
Totals
3,356.39
2,056.39
1,300.00

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