Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 9.77  
 

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
9.77
8.94
0.83
1,299.17
2
9.77
8.93
0.84
1,298.33
3
9.77
8.93
0.84
1,297.49
4
9.77
8.92
0.85
1,296.64
5
9.77
8.91
0.86
1,295.78
6
9.77
8.91
0.86
1,294.92
7
9.77
8.90
0.87
1,294.05
8
9.77
8.90
0.87
1,293.18
9
9.77
8.89
0.88
1,292.30
10
9.77
8.88
0.89
1,291.41
11
9.77
8.88
0.89
1,290.52
12
9.77
8.87
0.90
1,289.62
13
9.77
8.87
0.90
1,288.72
14
9.77
8.86
0.91
1,287.81
15
9.77
8.85
0.92
1,286.89
16
9.77
8.85
0.92
1,285.97
17
9.77
8.84
0.93
1,285.04
18
9.77
8.83
0.94
1,284.11
19
9.77
8.83
0.94
1,283.16
20
9.77
8.82
0.95
1,282.22
21
9.77
8.82
0.95
1,281.26
22
9.77
8.81
0.96
1,280.30
23
9.77
8.80
0.97
1,279.33
24
9.77
8.80
0.97
1,278.36
25
9.77
8.79
0.98
1,277.38
26
9.77
8.78
0.99
1,276.39
27
9.77
8.78
0.99
1,275.39
28
9.77
8.77
1.00
1,274.39
29
9.77
8.76
1.01
1,273.38
30
9.77
8.75
1.02
1,272.37
31
9.77
8.75
1.02
1,271.35
32
9.77
8.74
1.03
1,270.32
33
9.77
8.73
1.04
1,269.28
34
9.77
8.73
1.04
1,268.24
35
9.77
8.72
1.05
1,267.18
36
9.77
8.71
1.06
1,266.13
37
9.77
8.70
1.07
1,265.06
38
9.77
8.70
1.07
1,263.99
39
9.77
8.69
1.08
1,262.91
40
9.77
8.68
1.09
1,261.82
41
9.77
8.68
1.09
1,260.73
42
9.77
8.67
1.10
1,259.62
43
9.77
8.66
1.11
1,258.51
44
9.77
8.65
1.12
1,257.40
45
9.77
8.64
1.13
1,256.27
46
9.77
8.64
1.13
1,255.14
47
9.77
8.63
1.14
1,254.00
48
9.77
8.62
1.15
1,252.85
49
9.77
8.61
1.16
1,251.69
50
9.77
8.61
1.16
1,250.53
51
9.77
8.60
1.17
1,249.35
52
9.77
8.59
1.18
1,248.17
53
9.77
8.58
1.19
1,246.98
54
9.77
8.57
1.20
1,245.79
55
9.77
8.56
1.21
1,244.58
56
9.77
8.56
1.21
1,243.37
57
9.77
8.55
1.22
1,242.15
58
9.77
8.54
1.23
1,240.92
59
9.77
8.53
1.24
1,239.68
60
9.77
8.52
1.25
1,238.43
61
9.77
8.51
1.26
1,237.17
62
9.77
8.51
1.26
1,235.91
63
9.77
8.50
1.27
1,234.64
64
9.77
8.49
1.28
1,233.36
65
9.77
8.48
1.29
1,232.06
66
9.77
8.47
1.30
1,230.76
67
9.77
8.46
1.31
1,229.46
68
9.77
8.45
1.32
1,228.14
69
9.77
8.44
1.33
1,226.81
70
9.77
8.43
1.34
1,225.48
71
9.77
8.43
1.34
1,224.13
72
9.77
8.42
1.35
1,222.78
73
9.77
8.41
1.36
1,221.41
74
9.77
8.40
1.37
1,220.04
75
9.77
8.39
1.38
1,218.66
76
9.77
8.38
1.39
1,217.27
77
9.77
8.37
1.40
1,215.87
78
9.77
8.36
1.41
1,214.46
79
9.77
8.35
1.42
1,213.03
80
9.77
8.34
1.43
1,211.60
81
9.77
8.33
1.44
1,210.16
82
9.77
8.32
1.45
1,208.71
83
9.77
8.31
1.46
1,207.25
84
9.77
8.30
1.47
1,205.78
85
9.77
8.29
1.48
1,204.30
86
9.77
8.28
1.49
1,202.81
87
9.77
8.27
1.50
1,201.31
88
9.77
8.26
1.51
1,199.80
89
9.77
8.25
1.52
1,198.28
90
9.77
8.24
1.53
1,196.75
91
9.77
8.23
1.54
1,195.21
92
9.77
8.22
1.55
1,193.65
93
9.77
8.21
1.56
1,192.09
94
9.77
8.20
1.57
1,190.51
95
9.77
8.18
1.59
1,188.93
96
9.77
8.17
1.60
1,187.33
97
9.77
8.16
1.61
1,185.73
98
9.77
8.15
1.62
1,184.11
99
9.77
8.14
1.63
1,182.48
100
9.77
8.13
1.64
1,180.84
101
9.77
8.12
1.65
1,179.19
102
9.77
8.11
1.66
1,177.52
103
9.77
8.10
1.67
1,175.85
104
9.77
8.08
1.69
1,174.16
105
9.77
8.07
1.70
1,172.47
106
9.77
8.06
1.71
1,170.76
107
9.77
8.05
1.72
1,169.04
108
9.77
8.04
1.73
1,167.30
109
9.77
8.03
1.74
1,165.56
110
9.77
8.01
1.76
1,163.80
111
9.77
8.00
1.77
1,162.03
112
9.77
7.99
1.78
1,160.25
113
9.77
7.98
1.79
1,158.46
114
9.77
7.96
1.81
1,156.65
115
9.77
7.95
1.82
1,154.83
116
9.77
7.94
1.83
1,153.00
117
9.77
7.93
1.84
1,151.16
118
9.77
7.91
1.86
1,149.30
119
9.77
7.90
1.87
1,147.44
120
9.77
7.89
1.88
1,145.55
121
9.77
7.88
1.89
1,143.66
122
9.77
7.86
1.91
1,141.75
123
9.77
7.85
1.92
1,139.83
124
9.77
7.84
1.93
1,137.90
125
9.77
7.82
1.95
1,135.95
126
9.77
7.81
1.96
1,133.99
127
9.77
7.80
1.97
1,132.02
128
9.77
7.78
1.99
1,130.03
129
9.77
7.77
2.00
1,128.03
130
9.77
7.76
2.01
1,126.01
131
9.77
7.74
2.03
1,123.99
132
9.77
7.73
2.04
1,121.94
133
9.77
7.71
2.06
1,119.89
134
9.77
7.70
2.07
1,117.82
135
9.77
7.68
2.09
1,115.73
136
9.77
7.67
2.10
1,113.63
137
9.77
7.66
2.11
1,111.52
138
9.77
7.64
2.13
1,109.39
139
9.77
7.63
2.14
1,107.25
140
9.77
7.61
2.16
1,105.09
141
9.77
7.60
2.17
1,102.92
142
9.77
7.58
2.19
1,100.73
143
9.77
7.57
2.20
1,098.53
144
9.77
7.55
2.22
1,096.31
145
9.77
7.54
2.23
1,094.08
146
9.77
7.52
2.25
1,091.83
147
9.77
7.51
2.26
1,089.56
148
9.77
7.49
2.28
1,087.28
149
9.77
7.48
2.29
1,084.99
150
9.77
7.46
2.31
1,082.68
151
9.77
7.44
2.33
1,080.35
152
9.77
7.43
2.34
1,078.01
153
9.77
7.41
2.36
1,075.65
154
9.77
7.40
2.37
1,073.28
155
9.77
7.38
2.39
1,070.89
156
9.77
7.36
2.41
1,068.48
157
9.77
7.35
2.42
1,066.05
158
9.77
7.33
2.44
1,063.61
159
9.77
7.31
2.46
1,061.15
160
9.77
7.30
2.47
1,058.68
161
9.77
7.28
2.49
1,056.19
162
9.77
7.26
2.51
1,053.68
163
9.77
7.24
2.53
1,051.15
164
9.77
7.23
2.54
1,048.61
165
9.77
7.21
2.56
1,046.05
166
9.77
7.19
2.58
1,043.47
167
9.77
7.17
2.60
1,040.88
168
9.77
7.16
2.61
1,038.26
169
9.77
7.14
2.63
1,035.63
170
9.77
7.12
2.65
1,032.98
171
9.77
7.10
2.67
1,030.31
172
9.77
7.08
2.69
1,027.62
173
9.77
7.06
2.71
1,024.92
174
9.77
7.05
2.72
1,022.20
175
9.77
7.03
2.74
1,019.45
176
9.77
7.01
2.76
1,016.69
177
9.77
6.99
2.78
1,013.91
178
9.77
6.97
2.80
1,011.11
179
9.77
6.95
2.82
1,008.29
180
9.77
6.93
2.84
1,005.46
181
9.77
6.91
2.86
1,002.60
182
9.77
6.89
2.88
999.72
183
9.77
6.87
2.90
996.82
184
9.77
6.85
2.92
993.91
185
9.77
6.83
2.94
990.97
186
9.77
6.81
2.96
988.01
187
9.77
6.79
2.98
985.04
188
9.77
6.77
3.00
982.04
189
9.77
6.75
3.02
979.02
190
9.77
6.73
3.04
975.98
191
9.77
6.71
3.06
972.92
192
9.77
6.69
3.08
969.84
193
9.77
6.67
3.10
966.74
194
9.77
6.65
3.12
963.61
195
9.77
6.62
3.15
960.47
196
9.77
6.60
3.17
957.30
197
9.77
6.58
3.19
954.11
198
9.77
6.56
3.21
950.90
199
9.77
6.54
3.23
947.67
200
9.77
6.52
3.25
944.42
201
9.77
6.49
3.28
941.14
202
9.77
6.47
3.30
937.84
203
9.77
6.45
3.32
934.52
204
9.77
6.42
3.35
931.17
205
9.77
6.40
3.37
927.80
206
9.77
6.38
3.39
924.41
207
9.77
6.36
3.41
921.00
208
9.77
6.33
3.44
917.56
209
9.77
6.31
3.46
914.10
210
9.77
6.28
3.49
910.61
211
9.77
6.26
3.51
907.10
212
9.77
6.24
3.53
903.57
213
9.77
6.21
3.56
900.01
214
9.77
6.19
3.58
896.43
215
9.77
6.16
3.61
892.82
216
9.77
6.14
3.63
889.19
217
9.77
6.11
3.66
885.53
218
9.77
6.09
3.68
881.85
219
9.77
6.06
3.71
878.14
220
9.77
6.04
3.73
874.41
221
9.77
6.01
3.76
870.65
222
9.77
5.99
3.78
866.87
223
9.77
5.96
3.81
863.06
224
9.77
5.93
3.84
859.22
225
9.77
5.91
3.86
855.36
226
9.77
5.88
3.89
851.47
227
9.77
5.85
3.92
847.55
228
9.77
5.83
3.94
843.61
229
9.77
5.80
3.97
839.64
230
9.77
5.77
4.00
835.64
231
9.77
5.75
4.02
831.62
232
9.77
5.72
4.05
827.56
233
9.77
5.69
4.08
823.48
234
9.77
5.66
4.11
819.37
235
9.77
5.63
4.14
815.24
236
9.77
5.60
4.17
811.07
237
9.77
5.58
4.19
806.88
238
9.77
5.55
4.22
802.66
239
9.77
5.52
4.25
798.40
240
9.77
5.49
4.28
794.12
241
9.77
5.46
4.31
789.81
242
9.77
5.43
4.34
785.47
243
9.77
5.40
4.37
781.10
244
9.77
5.37
4.40
776.70
245
9.77
5.34
4.43
772.27
246
9.77
5.31
4.46
767.81
247
9.77
5.28
4.49
763.32
248
9.77
5.25
4.52
758.80
249
9.77
5.22
4.55
754.25
250
9.77
5.19
4.58
749.66
251
9.77
5.15
4.62
745.04
252
9.77
5.12
4.65
740.40
253
9.77
5.09
4.68
735.72
254
9.77
5.06
4.71
731.00
255
9.77
5.03
4.74
726.26
256
9.77
4.99
4.78
721.48
257
9.77
4.96
4.81
716.67
258
9.77
4.93
4.84
711.83
259
9.77
4.89
4.88
706.95
260
9.77
4.86
4.91
702.05
261
9.77
4.83
4.94
697.10
262
9.77
4.79
4.98
692.12
263
9.77
4.76
5.01
687.11
264
9.77
4.72
5.05
682.07
265
9.77
4.69
5.08
676.99
266
9.77
4.65
5.12
671.87
267
9.77
4.62
5.15
666.72
268
9.77
4.58
5.19
661.53
269
9.77
4.55
5.22
656.31
270
9.77
4.51
5.26
651.05
271
9.77
4.48
5.29
645.76
272
9.77
4.44
5.33
640.43
273
9.77
4.40
5.37
635.06
274
9.77
4.37
5.40
629.66
275
9.77
4.33
5.44
624.22
276
9.77
4.29
5.48
618.74
277
9.77
4.25
5.52
613.22
278
9.77
4.22
5.55
607.67
279
9.77
4.18
5.59
602.08
280
9.77
4.14
5.63
596.44
281
9.77
4.10
5.67
590.78
282
9.77
4.06
5.71
585.07
283
9.77
4.02
5.75
579.32
284
9.77
3.98
5.79
573.53
285
9.77
3.94
5.83
567.70
286
9.77
3.90
5.87
561.84
287
9.77
3.86
5.91
555.93
288
9.77
3.82
5.95
549.98
289
9.77
3.78
5.99
543.99
290
9.77
3.74
6.03
537.96
291
9.77
3.70
6.07
531.89
292
9.77
3.66
6.11
525.78
293
9.77
3.61
6.16
519.62
294
9.77
3.57
6.20
513.43
295
9.77
3.53
6.24
507.19
296
9.77
3.49
6.28
500.90
297
9.77
3.44
6.33
494.58
298
9.77
3.40
6.37
488.21
299
9.77
3.36
6.41
481.79
300
9.77
3.31
6.46
475.34
301
9.77
3.27
6.50
468.83
302
9.77
3.22
6.55
462.29
303
9.77
3.18
6.59
455.69
304
9.77
3.13
6.64
449.06
305
9.77
3.09
6.68
442.37
306
9.77
3.04
6.73
435.65
307
9.77
3.00
6.77
428.87
308
9.77
2.95
6.82
422.05
309
9.77
2.90
6.87
415.18
310
9.77
2.85
6.92
408.27
311
9.77
2.81
6.96
401.30
312
9.77
2.76
7.01
394.29
313
9.77
2.71
7.06
387.23
314
9.77
2.66
7.11
380.12
315
9.77
2.61
7.16
372.97
316
9.77
2.56
7.21
365.76
317
9.77
2.51
7.26
358.51
318
9.77
2.46
7.31
351.20
319
9.77
2.41
7.36
343.85
320
9.77
2.36
7.41
336.44
321
9.77
2.31
7.46
328.98
322
9.77
2.26
7.51
321.47
323
9.77
2.21
7.56
313.91
324
9.77
2.16
7.61
306.30
325
9.77
2.11
7.66
298.64
326
9.77
2.05
7.72
290.92
327
9.77
2.00
7.77
283.15
328
9.77
1.95
7.82
275.33
329
9.77
1.89
7.88
267.45
330
9.77
1.84
7.93
259.52
331
9.77
1.78
7.99
251.53
332
9.77
1.73
8.04
243.49
333
9.77
1.67
8.10
235.40
334
9.77
1.62
8.15
227.25
335
9.77
1.56
8.21
219.04
336
9.77
1.51
8.26
210.77
337
9.77
1.45
8.32
202.45
338
9.77
1.39
8.38
194.08
339
9.77
1.33
8.44
185.64
340
9.77
1.28
8.49
177.15
341
9.77
1.22
8.55
168.59
342
9.77
1.16
8.61
159.98
343
9.77
1.10
8.67
151.31
344
9.77
1.04
8.73
142.58
345
9.77
0.98
8.79
133.79
346
9.77
0.92
8.85
124.94
347
9.77
0.86
8.91
116.03
348
9.77
0.80
8.97
107.06
349
9.77
0.74
9.03
98.03
350
9.77
0.67
9.10
88.93
351
9.77
0.61
9.16
79.77
352
9.77
0.55
9.22
70.55
353
9.77
0.49
9.28
61.26
354
9.77
0.42
9.35
51.92
355
9.77
0.36
9.41
42.50
356
9.77
0.29
9.48
33.02
357
9.77
0.23
9.54
23.48
358
9.77
0.16
9.61
13.87
359
9.77
0.10
9.67
4.20
360
4.23
0.03
4.20
0.00
Totals
3,511.66
2,211.66
1,300.00

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