Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 9.54  
 

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
9.54
8.67
0.87
1,299.13
2
9.54
8.66
0.88
1,298.25
3
9.54
8.65
0.89
1,297.36
4
9.54
8.65
0.89
1,296.47
5
9.54
8.64
0.90
1,295.57
6
9.54
8.64
0.90
1,294.67
7
9.54
8.63
0.91
1,293.76
8
9.54
8.63
0.91
1,292.85
9
9.54
8.62
0.92
1,291.93
10
9.54
8.61
0.93
1,291.00
11
9.54
8.61
0.93
1,290.07
12
9.54
8.60
0.94
1,289.13
13
9.54
8.59
0.95
1,288.18
14
9.54
8.59
0.95
1,287.23
15
9.54
8.58
0.96
1,286.27
16
9.54
8.58
0.96
1,285.31
17
9.54
8.57
0.97
1,284.33
18
9.54
8.56
0.98
1,283.36
19
9.54
8.56
0.98
1,282.37
20
9.54
8.55
0.99
1,281.38
21
9.54
8.54
1.00
1,280.38
22
9.54
8.54
1.00
1,279.38
23
9.54
8.53
1.01
1,278.37
24
9.54
8.52
1.02
1,277.35
25
9.54
8.52
1.02
1,276.33
26
9.54
8.51
1.03
1,275.30
27
9.54
8.50
1.04
1,274.26
28
9.54
8.50
1.04
1,273.21
29
9.54
8.49
1.05
1,272.16
30
9.54
8.48
1.06
1,271.10
31
9.54
8.47
1.07
1,270.04
32
9.54
8.47
1.07
1,268.96
33
9.54
8.46
1.08
1,267.88
34
9.54
8.45
1.09
1,266.80
35
9.54
8.45
1.09
1,265.70
36
9.54
8.44
1.10
1,264.60
37
9.54
8.43
1.11
1,263.49
38
9.54
8.42
1.12
1,262.37
39
9.54
8.42
1.12
1,261.25
40
9.54
8.41
1.13
1,260.12
41
9.54
8.40
1.14
1,258.98
42
9.54
8.39
1.15
1,257.83
43
9.54
8.39
1.15
1,256.68
44
9.54
8.38
1.16
1,255.51
45
9.54
8.37
1.17
1,254.34
46
9.54
8.36
1.18
1,253.17
47
9.54
8.35
1.19
1,251.98
48
9.54
8.35
1.19
1,250.79
49
9.54
8.34
1.20
1,249.59
50
9.54
8.33
1.21
1,248.38
51
9.54
8.32
1.22
1,247.16
52
9.54
8.31
1.23
1,245.93
53
9.54
8.31
1.23
1,244.70
54
9.54
8.30
1.24
1,243.46
55
9.54
8.29
1.25
1,242.21
56
9.54
8.28
1.26
1,240.95
57
9.54
8.27
1.27
1,239.68
58
9.54
8.26
1.28
1,238.41
59
9.54
8.26
1.28
1,237.12
60
9.54
8.25
1.29
1,235.83
61
9.54
8.24
1.30
1,234.53
62
9.54
8.23
1.31
1,233.22
63
9.54
8.22
1.32
1,231.90
64
9.54
8.21
1.33
1,230.57
65
9.54
8.20
1.34
1,229.24
66
9.54
8.19
1.35
1,227.89
67
9.54
8.19
1.35
1,226.54
68
9.54
8.18
1.36
1,225.18
69
9.54
8.17
1.37
1,223.80
70
9.54
8.16
1.38
1,222.42
71
9.54
8.15
1.39
1,221.03
72
9.54
8.14
1.40
1,219.63
73
9.54
8.13
1.41
1,218.22
74
9.54
8.12
1.42
1,216.80
75
9.54
8.11
1.43
1,215.38
76
9.54
8.10
1.44
1,213.94
77
9.54
8.09
1.45
1,212.49
78
9.54
8.08
1.46
1,211.03
79
9.54
8.07
1.47
1,209.57
80
9.54
8.06
1.48
1,208.09
81
9.54
8.05
1.49
1,206.61
82
9.54
8.04
1.50
1,205.11
83
9.54
8.03
1.51
1,203.60
84
9.54
8.02
1.52
1,202.09
85
9.54
8.01
1.53
1,200.56
86
9.54
8.00
1.54
1,199.03
87
9.54
7.99
1.55
1,197.48
88
9.54
7.98
1.56
1,195.92
89
9.54
7.97
1.57
1,194.35
90
9.54
7.96
1.58
1,192.78
91
9.54
7.95
1.59
1,191.19
92
9.54
7.94
1.60
1,189.59
93
9.54
7.93
1.61
1,187.98
94
9.54
7.92
1.62
1,186.36
95
9.54
7.91
1.63
1,184.73
96
9.54
7.90
1.64
1,183.09
97
9.54
7.89
1.65
1,181.44
98
9.54
7.88
1.66
1,179.77
99
9.54
7.87
1.67
1,178.10
100
9.54
7.85
1.69
1,176.41
101
9.54
7.84
1.70
1,174.71
102
9.54
7.83
1.71
1,173.00
103
9.54
7.82
1.72
1,171.28
104
9.54
7.81
1.73
1,169.55
105
9.54
7.80
1.74
1,167.81
106
9.54
7.79
1.75
1,166.06
107
9.54
7.77
1.77
1,164.29
108
9.54
7.76
1.78
1,162.51
109
9.54
7.75
1.79
1,160.72
110
9.54
7.74
1.80
1,158.92
111
9.54
7.73
1.81
1,157.11
112
9.54
7.71
1.83
1,155.28
113
9.54
7.70
1.84
1,153.44
114
9.54
7.69
1.85
1,151.59
115
9.54
7.68
1.86
1,149.73
116
9.54
7.66
1.88
1,147.85
117
9.54
7.65
1.89
1,145.97
118
9.54
7.64
1.90
1,144.07
119
9.54
7.63
1.91
1,142.15
120
9.54
7.61
1.93
1,140.23
121
9.54
7.60
1.94
1,138.29
122
9.54
7.59
1.95
1,136.34
123
9.54
7.58
1.96
1,134.37
124
9.54
7.56
1.98
1,132.40
125
9.54
7.55
1.99
1,130.40
126
9.54
7.54
2.00
1,128.40
127
9.54
7.52
2.02
1,126.38
128
9.54
7.51
2.03
1,124.35
129
9.54
7.50
2.04
1,122.31
130
9.54
7.48
2.06
1,120.25
131
9.54
7.47
2.07
1,118.18
132
9.54
7.45
2.09
1,116.09
133
9.54
7.44
2.10
1,113.99
134
9.54
7.43
2.11
1,111.88
135
9.54
7.41
2.13
1,109.75
136
9.54
7.40
2.14
1,107.61
137
9.54
7.38
2.16
1,105.46
138
9.54
7.37
2.17
1,103.29
139
9.54
7.36
2.18
1,101.10
140
9.54
7.34
2.20
1,098.90
141
9.54
7.33
2.21
1,096.69
142
9.54
7.31
2.23
1,094.46
143
9.54
7.30
2.24
1,092.21
144
9.54
7.28
2.26
1,089.96
145
9.54
7.27
2.27
1,087.68
146
9.54
7.25
2.29
1,085.39
147
9.54
7.24
2.30
1,083.09
148
9.54
7.22
2.32
1,080.77
149
9.54
7.21
2.33
1,078.44
150
9.54
7.19
2.35
1,076.08
151
9.54
7.17
2.37
1,073.72
152
9.54
7.16
2.38
1,071.34
153
9.54
7.14
2.40
1,068.94
154
9.54
7.13
2.41
1,066.53
155
9.54
7.11
2.43
1,064.10
156
9.54
7.09
2.45
1,061.65
157
9.54
7.08
2.46
1,059.19
158
9.54
7.06
2.48
1,056.71
159
9.54
7.04
2.50
1,054.21
160
9.54
7.03
2.51
1,051.70
161
9.54
7.01
2.53
1,049.17
162
9.54
6.99
2.55
1,046.63
163
9.54
6.98
2.56
1,044.06
164
9.54
6.96
2.58
1,041.49
165
9.54
6.94
2.60
1,038.89
166
9.54
6.93
2.61
1,036.27
167
9.54
6.91
2.63
1,033.64
168
9.54
6.89
2.65
1,030.99
169
9.54
6.87
2.67
1,028.33
170
9.54
6.86
2.68
1,025.64
171
9.54
6.84
2.70
1,022.94
172
9.54
6.82
2.72
1,020.22
173
9.54
6.80
2.74
1,017.48
174
9.54
6.78
2.76
1,014.72
175
9.54
6.76
2.78
1,011.95
176
9.54
6.75
2.79
1,009.16
177
9.54
6.73
2.81
1,006.34
178
9.54
6.71
2.83
1,003.51
179
9.54
6.69
2.85
1,000.66
180
9.54
6.67
2.87
997.79
181
9.54
6.65
2.89
994.91
182
9.54
6.63
2.91
992.00
183
9.54
6.61
2.93
989.07
184
9.54
6.59
2.95
986.13
185
9.54
6.57
2.97
983.16
186
9.54
6.55
2.99
980.17
187
9.54
6.53
3.01
977.17
188
9.54
6.51
3.03
974.14
189
9.54
6.49
3.05
971.10
190
9.54
6.47
3.07
968.03
191
9.54
6.45
3.09
964.94
192
9.54
6.43
3.11
961.84
193
9.54
6.41
3.13
958.71
194
9.54
6.39
3.15
955.56
195
9.54
6.37
3.17
952.39
196
9.54
6.35
3.19
949.20
197
9.54
6.33
3.21
945.99
198
9.54
6.31
3.23
942.76
199
9.54
6.29
3.25
939.50
200
9.54
6.26
3.28
936.22
201
9.54
6.24
3.30
932.93
202
9.54
6.22
3.32
929.60
203
9.54
6.20
3.34
926.26
204
9.54
6.18
3.36
922.90
205
9.54
6.15
3.39
919.51
206
9.54
6.13
3.41
916.10
207
9.54
6.11
3.43
912.67
208
9.54
6.08
3.46
909.21
209
9.54
6.06
3.48
905.73
210
9.54
6.04
3.50
902.23
211
9.54
6.01
3.53
898.71
212
9.54
5.99
3.55
895.16
213
9.54
5.97
3.57
891.59
214
9.54
5.94
3.60
887.99
215
9.54
5.92
3.62
884.37
216
9.54
5.90
3.64
880.72
217
9.54
5.87
3.67
877.06
218
9.54
5.85
3.69
873.36
219
9.54
5.82
3.72
869.65
220
9.54
5.80
3.74
865.90
221
9.54
5.77
3.77
862.14
222
9.54
5.75
3.79
858.34
223
9.54
5.72
3.82
854.53
224
9.54
5.70
3.84
850.68
225
9.54
5.67
3.87
846.81
226
9.54
5.65
3.89
842.92
227
9.54
5.62
3.92
839.00
228
9.54
5.59
3.95
835.05
229
9.54
5.57
3.97
831.08
230
9.54
5.54
4.00
827.08
231
9.54
5.51
4.03
823.05
232
9.54
5.49
4.05
819.00
233
9.54
5.46
4.08
814.92
234
9.54
5.43
4.11
810.81
235
9.54
5.41
4.13
806.68
236
9.54
5.38
4.16
802.52
237
9.54
5.35
4.19
798.33
238
9.54
5.32
4.22
794.11
239
9.54
5.29
4.25
789.86
240
9.54
5.27
4.27
785.59
241
9.54
5.24
4.30
781.29
242
9.54
5.21
4.33
776.95
243
9.54
5.18
4.36
772.59
244
9.54
5.15
4.39
768.20
245
9.54
5.12
4.42
763.79
246
9.54
5.09
4.45
759.34
247
9.54
5.06
4.48
754.86
248
9.54
5.03
4.51
750.35
249
9.54
5.00
4.54
745.82
250
9.54
4.97
4.57
741.25
251
9.54
4.94
4.60
736.65
252
9.54
4.91
4.63
732.02
253
9.54
4.88
4.66
727.36
254
9.54
4.85
4.69
722.67
255
9.54
4.82
4.72
717.95
256
9.54
4.79
4.75
713.19
257
9.54
4.75
4.79
708.41
258
9.54
4.72
4.82
703.59
259
9.54
4.69
4.85
698.74
260
9.54
4.66
4.88
693.86
261
9.54
4.63
4.91
688.95
262
9.54
4.59
4.95
684.00
263
9.54
4.56
4.98
679.02
264
9.54
4.53
5.01
674.01
265
9.54
4.49
5.05
668.96
266
9.54
4.46
5.08
663.88
267
9.54
4.43
5.11
658.76
268
9.54
4.39
5.15
653.62
269
9.54
4.36
5.18
648.43
270
9.54
4.32
5.22
643.22
271
9.54
4.29
5.25
637.96
272
9.54
4.25
5.29
632.68
273
9.54
4.22
5.32
627.36
274
9.54
4.18
5.36
622.00
275
9.54
4.15
5.39
616.60
276
9.54
4.11
5.43
611.17
277
9.54
4.07
5.47
605.71
278
9.54
4.04
5.50
600.21
279
9.54
4.00
5.54
594.67
280
9.54
3.96
5.58
589.09
281
9.54
3.93
5.61
583.48
282
9.54
3.89
5.65
577.83
283
9.54
3.85
5.69
572.14
284
9.54
3.81
5.73
566.42
285
9.54
3.78
5.76
560.65
286
9.54
3.74
5.80
554.85
287
9.54
3.70
5.84
549.01
288
9.54
3.66
5.88
543.13
289
9.54
3.62
5.92
537.21
290
9.54
3.58
5.96
531.25
291
9.54
3.54
6.00
525.25
292
9.54
3.50
6.04
519.22
293
9.54
3.46
6.08
513.14
294
9.54
3.42
6.12
507.02
295
9.54
3.38
6.16
500.86
296
9.54
3.34
6.20
494.66
297
9.54
3.30
6.24
488.41
298
9.54
3.26
6.28
482.13
299
9.54
3.21
6.33
475.80
300
9.54
3.17
6.37
469.44
301
9.54
3.13
6.41
463.03
302
9.54
3.09
6.45
456.57
303
9.54
3.04
6.50
450.08
304
9.54
3.00
6.54
443.54
305
9.54
2.96
6.58
436.95
306
9.54
2.91
6.63
430.33
307
9.54
2.87
6.67
423.66
308
9.54
2.82
6.72
416.94
309
9.54
2.78
6.76
410.18
310
9.54
2.73
6.81
403.38
311
9.54
2.69
6.85
396.52
312
9.54
2.64
6.90
389.63
313
9.54
2.60
6.94
382.69
314
9.54
2.55
6.99
375.70
315
9.54
2.50
7.04
368.66
316
9.54
2.46
7.08
361.58
317
9.54
2.41
7.13
354.45
318
9.54
2.36
7.18
347.27
319
9.54
2.32
7.22
340.05
320
9.54
2.27
7.27
332.77
321
9.54
2.22
7.32
325.45
322
9.54
2.17
7.37
318.08
323
9.54
2.12
7.42
310.66
324
9.54
2.07
7.47
303.19
325
9.54
2.02
7.52
295.68
326
9.54
1.97
7.57
288.11
327
9.54
1.92
7.62
280.49
328
9.54
1.87
7.67
272.82
329
9.54
1.82
7.72
265.10
330
9.54
1.77
7.77
257.32
331
9.54
1.72
7.82
249.50
332
9.54
1.66
7.88
241.62
333
9.54
1.61
7.93
233.69
334
9.54
1.56
7.98
225.71
335
9.54
1.50
8.04
217.68
336
9.54
1.45
8.09
209.59
337
9.54
1.40
8.14
201.44
338
9.54
1.34
8.20
193.25
339
9.54
1.29
8.25
185.00
340
9.54
1.23
8.31
176.69
341
9.54
1.18
8.36
168.33
342
9.54
1.12
8.42
159.91
343
9.54
1.07
8.47
151.43
344
9.54
1.01
8.53
142.90
345
9.54
0.95
8.59
134.32
346
9.54
0.90
8.64
125.67
347
9.54
0.84
8.70
116.97
348
9.54
0.78
8.76
108.21
349
9.54
0.72
8.82
99.39
350
9.54
0.66
8.88
90.51
351
9.54
0.60
8.94
81.58
352
9.54
0.54
9.00
72.58
353
9.54
0.48
9.06
63.53
354
9.54
0.42
9.12
54.41
355
9.54
0.36
9.18
45.23
356
9.54
0.30
9.24
35.99
357
9.54
0.24
9.30
26.69
358
9.54
0.18
9.36
17.33
359
9.54
0.12
9.42
7.91
360
7.96
0.05
7.91
0.00
Totals
3,432.82
2,132.82
1,300.00

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