Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 89.47  
 

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
89.47
76.67
12.80
14,142.20
2
89.47
76.60
12.87
14,129.34
3
89.47
76.53
12.94
14,116.40
4
89.47
76.46
13.01
14,103.39
5
89.47
76.39
13.08
14,090.32
6
89.47
76.32
13.15
14,077.17
7
89.47
76.25
13.22
14,063.95
8
89.47
76.18
13.29
14,050.66
9
89.47
76.11
13.36
14,037.30
10
89.47
76.04
13.43
14,023.86
11
89.47
75.96
13.51
14,010.36
12
89.47
75.89
13.58
13,996.78
13
89.47
75.82
13.65
13,983.12
14
89.47
75.74
13.73
13,969.39
15
89.47
75.67
13.80
13,955.59
16
89.47
75.59
13.88
13,941.71
17
89.47
75.52
13.95
13,927.76
18
89.47
75.44
14.03
13,913.73
19
89.47
75.37
14.10
13,899.63
20
89.47
75.29
14.18
13,885.45
21
89.47
75.21
14.26
13,871.19
22
89.47
75.14
14.33
13,856.86
23
89.47
75.06
14.41
13,842.45
24
89.47
74.98
14.49
13,827.96
25
89.47
74.90
14.57
13,813.39
26
89.47
74.82
14.65
13,798.74
27
89.47
74.74
14.73
13,784.01
28
89.47
74.66
14.81
13,769.21
29
89.47
74.58
14.89
13,754.32
30
89.47
74.50
14.97
13,739.35
31
89.47
74.42
15.05
13,724.30
32
89.47
74.34
15.13
13,709.17
33
89.47
74.26
15.21
13,693.96
34
89.47
74.18
15.29
13,678.67
35
89.47
74.09
15.38
13,663.29
36
89.47
74.01
15.46
13,647.83
37
89.47
73.93
15.54
13,632.29
38
89.47
73.84
15.63
13,616.66
39
89.47
73.76
15.71
13,600.94
40
89.47
73.67
15.80
13,585.15
41
89.47
73.59
15.88
13,569.26
42
89.47
73.50
15.97
13,553.29
43
89.47
73.41
16.06
13,537.24
44
89.47
73.33
16.14
13,521.09
45
89.47
73.24
16.23
13,504.86
46
89.47
73.15
16.32
13,488.54
47
89.47
73.06
16.41
13,472.14
48
89.47
72.97
16.50
13,455.64
49
89.47
72.88
16.59
13,439.06
50
89.47
72.79
16.68
13,422.38
51
89.47
72.70
16.77
13,405.61
52
89.47
72.61
16.86
13,388.76
53
89.47
72.52
16.95
13,371.81
54
89.47
72.43
17.04
13,354.77
55
89.47
72.34
17.13
13,337.64
56
89.47
72.25
17.22
13,320.42
57
89.47
72.15
17.32
13,303.10
58
89.47
72.06
17.41
13,285.69
59
89.47
71.96
17.51
13,268.18
60
89.47
71.87
17.60
13,250.58
61
89.47
71.77
17.70
13,232.88
62
89.47
71.68
17.79
13,215.09
63
89.47
71.58
17.89
13,197.20
64
89.47
71.48
17.99
13,179.22
65
89.47
71.39
18.08
13,161.14
66
89.47
71.29
18.18
13,142.95
67
89.47
71.19
18.28
13,124.68
68
89.47
71.09
18.38
13,106.30
69
89.47
70.99
18.48
13,087.82
70
89.47
70.89
18.58
13,069.24
71
89.47
70.79
18.68
13,050.56
72
89.47
70.69
18.78
13,031.79
73
89.47
70.59
18.88
13,012.90
74
89.47
70.49
18.98
12,993.92
75
89.47
70.38
19.09
12,974.83
76
89.47
70.28
19.19
12,955.64
77
89.47
70.18
19.29
12,936.35
78
89.47
70.07
19.40
12,916.95
79
89.47
69.97
19.50
12,897.45
80
89.47
69.86
19.61
12,877.84
81
89.47
69.75
19.72
12,858.13
82
89.47
69.65
19.82
12,838.30
83
89.47
69.54
19.93
12,818.37
84
89.47
69.43
20.04
12,798.34
85
89.47
69.32
20.15
12,778.19
86
89.47
69.22
20.25
12,757.94
87
89.47
69.11
20.36
12,737.57
88
89.47
69.00
20.47
12,717.10
89
89.47
68.88
20.59
12,696.51
90
89.47
68.77
20.70
12,675.81
91
89.47
68.66
20.81
12,655.01
92
89.47
68.55
20.92
12,634.08
93
89.47
68.43
21.04
12,613.05
94
89.47
68.32
21.15
12,591.90
95
89.47
68.21
21.26
12,570.63
96
89.47
68.09
21.38
12,549.26
97
89.47
67.98
21.49
12,527.76
98
89.47
67.86
21.61
12,506.15
99
89.47
67.74
21.73
12,484.42
100
89.47
67.62
21.85
12,462.58
101
89.47
67.51
21.96
12,440.61
102
89.47
67.39
22.08
12,418.53
103
89.47
67.27
22.20
12,396.32
104
89.47
67.15
22.32
12,374.00
105
89.47
67.03
22.44
12,351.56
106
89.47
66.90
22.57
12,328.99
107
89.47
66.78
22.69
12,306.30
108
89.47
66.66
22.81
12,283.49
109
89.47
66.54
22.93
12,260.56
110
89.47
66.41
23.06
12,237.50
111
89.47
66.29
23.18
12,214.32
112
89.47
66.16
23.31
12,191.01
113
89.47
66.03
23.44
12,167.57
114
89.47
65.91
23.56
12,144.01
115
89.47
65.78
23.69
12,120.32
116
89.47
65.65
23.82
12,096.50
117
89.47
65.52
23.95
12,072.55
118
89.47
65.39
24.08
12,048.48
119
89.47
65.26
24.21
12,024.27
120
89.47
65.13
24.34
11,999.93
121
89.47
65.00
24.47
11,975.46
122
89.47
64.87
24.60
11,950.86
123
89.47
64.73
24.74
11,926.12
124
89.47
64.60
24.87
11,901.25
125
89.47
64.47
25.00
11,876.25
126
89.47
64.33
25.14
11,851.11
127
89.47
64.19
25.28
11,825.83
128
89.47
64.06
25.41
11,800.42
129
89.47
63.92
25.55
11,774.86
130
89.47
63.78
25.69
11,749.18
131
89.47
63.64
25.83
11,723.35
132
89.47
63.50
25.97
11,697.38
133
89.47
63.36
26.11
11,671.27
134
89.47
63.22
26.25
11,645.02
135
89.47
63.08
26.39
11,618.63
136
89.47
62.93
26.54
11,592.09
137
89.47
62.79
26.68
11,565.41
138
89.47
62.65
26.82
11,538.59
139
89.47
62.50
26.97
11,511.62
140
89.47
62.35
27.12
11,484.50
141
89.47
62.21
27.26
11,457.24
142
89.47
62.06
27.41
11,429.83
143
89.47
61.91
27.56
11,402.27
144
89.47
61.76
27.71
11,374.56
145
89.47
61.61
27.86
11,346.71
146
89.47
61.46
28.01
11,318.70
147
89.47
61.31
28.16
11,290.54
148
89.47
61.16
28.31
11,262.22
149
89.47
61.00
28.47
11,233.76
150
89.47
60.85
28.62
11,205.14
151
89.47
60.69
28.78
11,176.36
152
89.47
60.54
28.93
11,147.43
153
89.47
60.38
29.09
11,118.34
154
89.47
60.22
29.25
11,089.10
155
89.47
60.07
29.40
11,059.69
156
89.47
59.91
29.56
11,030.13
157
89.47
59.75
29.72
11,000.41
158
89.47
59.59
29.88
10,970.52
159
89.47
59.42
30.05
10,940.47
160
89.47
59.26
30.21
10,910.27
161
89.47
59.10
30.37
10,879.89
162
89.47
58.93
30.54
10,849.36
163
89.47
58.77
30.70
10,818.65
164
89.47
58.60
30.87
10,787.78
165
89.47
58.43
31.04
10,756.75
166
89.47
58.27
31.20
10,725.54
167
89.47
58.10
31.37
10,694.17
168
89.47
57.93
31.54
10,662.63
169
89.47
57.76
31.71
10,630.91
170
89.47
57.58
31.89
10,599.03
171
89.47
57.41
32.06
10,566.97
172
89.47
57.24
32.23
10,534.74
173
89.47
57.06
32.41
10,502.33
174
89.47
56.89
32.58
10,469.75
175
89.47
56.71
32.76
10,436.99
176
89.47
56.53
32.94
10,404.05
177
89.47
56.36
33.11
10,370.94
178
89.47
56.18
33.29
10,337.64
179
89.47
56.00
33.47
10,304.17
180
89.47
55.81
33.66
10,270.51
181
89.47
55.63
33.84
10,236.67
182
89.47
55.45
34.02
10,202.65
183
89.47
55.26
34.21
10,168.45
184
89.47
55.08
34.39
10,134.06
185
89.47
54.89
34.58
10,099.48
186
89.47
54.71
34.76
10,064.71
187
89.47
54.52
34.95
10,029.76
188
89.47
54.33
35.14
9,994.62
189
89.47
54.14
35.33
9,959.29
190
89.47
53.95
35.52
9,923.76
191
89.47
53.75
35.72
9,888.05
192
89.47
53.56
35.91
9,852.14
193
89.47
53.37
36.10
9,816.03
194
89.47
53.17
36.30
9,779.73
195
89.47
52.97
36.50
9,743.24
196
89.47
52.78
36.69
9,706.54
197
89.47
52.58
36.89
9,669.65
198
89.47
52.38
37.09
9,632.56
199
89.47
52.18
37.29
9,595.26
200
89.47
51.97
37.50
9,557.77
201
89.47
51.77
37.70
9,520.07
202
89.47
51.57
37.90
9,482.17
203
89.47
51.36
38.11
9,444.06
204
89.47
51.16
38.31
9,405.74
205
89.47
50.95
38.52
9,367.22
206
89.47
50.74
38.73
9,328.49
207
89.47
50.53
38.94
9,289.55
208
89.47
50.32
39.15
9,250.40
209
89.47
50.11
39.36
9,211.03
210
89.47
49.89
39.58
9,171.46
211
89.47
49.68
39.79
9,131.67
212
89.47
49.46
40.01
9,091.66
213
89.47
49.25
40.22
9,051.44
214
89.47
49.03
40.44
9,010.99
215
89.47
48.81
40.66
8,970.33
216
89.47
48.59
40.88
8,929.45
217
89.47
48.37
41.10
8,888.35
218
89.47
48.15
41.32
8,847.03
219
89.47
47.92
41.55
8,805.48
220
89.47
47.70
41.77
8,763.70
221
89.47
47.47
42.00
8,721.70
222
89.47
47.24
42.23
8,679.48
223
89.47
47.01
42.46
8,637.02
224
89.47
46.78
42.69
8,594.33
225
89.47
46.55
42.92
8,551.42
226
89.47
46.32
43.15
8,508.27
227
89.47
46.09
43.38
8,464.88
228
89.47
45.85
43.62
8,421.26
229
89.47
45.62
43.85
8,377.41
230
89.47
45.38
44.09
8,333.32
231
89.47
45.14
44.33
8,288.99
232
89.47
44.90
44.57
8,244.42
233
89.47
44.66
44.81
8,199.60
234
89.47
44.41
45.06
8,154.55
235
89.47
44.17
45.30
8,109.25
236
89.47
43.93
45.54
8,063.70
237
89.47
43.68
45.79
8,017.91
238
89.47
43.43
46.04
7,971.87
239
89.47
43.18
46.29
7,925.58
240
89.47
42.93
46.54
7,879.04
241
89.47
42.68
46.79
7,832.25
242
89.47
42.42
47.05
7,785.21
243
89.47
42.17
47.30
7,737.91
244
89.47
41.91
47.56
7,690.35
245
89.47
41.66
47.81
7,642.53
246
89.47
41.40
48.07
7,594.46
247
89.47
41.14
48.33
7,546.13
248
89.47
40.87
48.60
7,497.53
249
89.47
40.61
48.86
7,448.68
250
89.47
40.35
49.12
7,399.55
251
89.47
40.08
49.39
7,350.16
252
89.47
39.81
49.66
7,300.51
253
89.47
39.54
49.93
7,250.58
254
89.47
39.27
50.20
7,200.38
255
89.47
39.00
50.47
7,149.92
256
89.47
38.73
50.74
7,099.18
257
89.47
38.45
51.02
7,048.16
258
89.47
38.18
51.29
6,996.87
259
89.47
37.90
51.57
6,945.30
260
89.47
37.62
51.85
6,893.45
261
89.47
37.34
52.13
6,841.32
262
89.47
37.06
52.41
6,788.90
263
89.47
36.77
52.70
6,736.21
264
89.47
36.49
52.98
6,683.22
265
89.47
36.20
53.27
6,629.96
266
89.47
35.91
53.56
6,576.40
267
89.47
35.62
53.85
6,522.55
268
89.47
35.33
54.14
6,468.41
269
89.47
35.04
54.43
6,413.98
270
89.47
34.74
54.73
6,359.25
271
89.47
34.45
55.02
6,304.23
272
89.47
34.15
55.32
6,248.90
273
89.47
33.85
55.62
6,193.28
274
89.47
33.55
55.92
6,137.36
275
89.47
33.24
56.23
6,081.13
276
89.47
32.94
56.53
6,024.60
277
89.47
32.63
56.84
5,967.77
278
89.47
32.33
57.14
5,910.62
279
89.47
32.02
57.45
5,853.17
280
89.47
31.70
57.77
5,795.40
281
89.47
31.39
58.08
5,737.32
282
89.47
31.08
58.39
5,678.93
283
89.47
30.76
58.71
5,620.22
284
89.47
30.44
59.03
5,561.19
285
89.47
30.12
59.35
5,501.85
286
89.47
29.80
59.67
5,442.18
287
89.47
29.48
59.99
5,382.19
288
89.47
29.15
60.32
5,321.87
289
89.47
28.83
60.64
5,261.23
290
89.47
28.50
60.97
5,200.26
291
89.47
28.17
61.30
5,138.95
292
89.47
27.84
61.63
5,077.32
293
89.47
27.50
61.97
5,015.35
294
89.47
27.17
62.30
4,953.05
295
89.47
26.83
62.64
4,890.41
296
89.47
26.49
62.98
4,827.43
297
89.47
26.15
63.32
4,764.11
298
89.47
25.81
63.66
4,700.44
299
89.47
25.46
64.01
4,636.43
300
89.47
25.11
64.36
4,572.08
301
89.47
24.77
64.70
4,507.37
302
89.47
24.41
65.06
4,442.32
303
89.47
24.06
65.41
4,376.91
304
89.47
23.71
65.76
4,311.15
305
89.47
23.35
66.12
4,245.03
306
89.47
22.99
66.48
4,178.55
307
89.47
22.63
66.84
4,111.72
308
89.47
22.27
67.20
4,044.52
309
89.47
21.91
67.56
3,976.96
310
89.47
21.54
67.93
3,909.03
311
89.47
21.17
68.30
3,840.73
312
89.47
20.80
68.67
3,772.07
313
89.47
20.43
69.04
3,703.03
314
89.47
20.06
69.41
3,633.62
315
89.47
19.68
69.79
3,563.83
316
89.47
19.30
70.17
3,493.66
317
89.47
18.92
70.55
3,423.12
318
89.47
18.54
70.93
3,352.19
319
89.47
18.16
71.31
3,280.88
320
89.47
17.77
71.70
3,209.18
321
89.47
17.38
72.09
3,137.09
322
89.47
16.99
72.48
3,064.61
323
89.47
16.60
72.87
2,991.74
324
89.47
16.21
73.26
2,918.48
325
89.47
15.81
73.66
2,844.82
326
89.47
15.41
74.06
2,770.76
327
89.47
15.01
74.46
2,696.30
328
89.47
14.60
74.87
2,621.43
329
89.47
14.20
75.27
2,546.16
330
89.47
13.79
75.68
2,470.48
331
89.47
13.38
76.09
2,394.39
332
89.47
12.97
76.50
2,317.89
333
89.47
12.56
76.91
2,240.98
334
89.47
12.14
77.33
2,163.65
335
89.47
11.72
77.75
2,085.90
336
89.47
11.30
78.17
2,007.72
337
89.47
10.88
78.59
1,929.13
338
89.47
10.45
79.02
1,850.11
339
89.47
10.02
79.45
1,770.66
340
89.47
9.59
79.88
1,690.78
341
89.47
9.16
80.31
1,610.47
342
89.47
8.72
80.75
1,529.72
343
89.47
8.29
81.18
1,448.54
344
89.47
7.85
81.62
1,366.92
345
89.47
7.40
82.07
1,284.85
346
89.47
6.96
82.51
1,202.34
347
89.47
6.51
82.96
1,119.38
348
89.47
6.06
83.41
1,035.98
349
89.47
5.61
83.86
952.12
350
89.47
5.16
84.31
867.80
351
89.47
4.70
84.77
783.04
352
89.47
4.24
85.23
697.81
353
89.47
3.78
85.69
612.12
354
89.47
3.32
86.15
525.96
355
89.47
2.85
86.62
439.34
356
89.47
2.38
87.09
352.25
357
89.47
1.91
87.56
264.69
358
89.47
1.43
88.04
176.65
359
89.47
0.96
88.51
88.14
360
88.62
0.48
88.14
0.00
Totals
32,208.35
18,053.35
14,155.00

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