Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 93.24  
 

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
93.24
79.90
13.34
14,737.66
2
93.24
79.83
13.41
14,724.25
3
93.24
79.76
13.48
14,710.77
4
93.24
79.68
13.56
14,697.21
5
93.24
79.61
13.63
14,683.58
6
93.24
79.54
13.70
14,669.88
7
93.24
79.46
13.78
14,656.10
8
93.24
79.39
13.85
14,642.24
9
93.24
79.31
13.93
14,628.32
10
93.24
79.24
14.00
14,614.31
11
93.24
79.16
14.08
14,600.23
12
93.24
79.08
14.16
14,586.08
13
93.24
79.01
14.23
14,571.85
14
93.24
78.93
14.31
14,557.54
15
93.24
78.85
14.39
14,543.15
16
93.24
78.78
14.46
14,528.69
17
93.24
78.70
14.54
14,514.14
18
93.24
78.62
14.62
14,499.52
19
93.24
78.54
14.70
14,484.82
20
93.24
78.46
14.78
14,470.04
21
93.24
78.38
14.86
14,455.18
22
93.24
78.30
14.94
14,440.24
23
93.24
78.22
15.02
14,425.22
24
93.24
78.14
15.10
14,410.11
25
93.24
78.05
15.19
14,394.93
26
93.24
77.97
15.27
14,379.66
27
93.24
77.89
15.35
14,364.31
28
93.24
77.81
15.43
14,348.88
29
93.24
77.72
15.52
14,333.36
30
93.24
77.64
15.60
14,317.76
31
93.24
77.55
15.69
14,302.07
32
93.24
77.47
15.77
14,286.30
33
93.24
77.38
15.86
14,270.45
34
93.24
77.30
15.94
14,254.51
35
93.24
77.21
16.03
14,238.48
36
93.24
77.13
16.11
14,222.36
37
93.24
77.04
16.20
14,206.16
38
93.24
76.95
16.29
14,189.87
39
93.24
76.86
16.38
14,173.49
40
93.24
76.77
16.47
14,157.03
41
93.24
76.68
16.56
14,140.47
42
93.24
76.59
16.65
14,123.82
43
93.24
76.50
16.74
14,107.09
44
93.24
76.41
16.83
14,090.26
45
93.24
76.32
16.92
14,073.34
46
93.24
76.23
17.01
14,056.33
47
93.24
76.14
17.10
14,039.23
48
93.24
76.05
17.19
14,022.04
49
93.24
75.95
17.29
14,004.75
50
93.24
75.86
17.38
13,987.37
51
93.24
75.76
17.48
13,969.89
52
93.24
75.67
17.57
13,952.33
53
93.24
75.58
17.66
13,934.66
54
93.24
75.48
17.76
13,916.90
55
93.24
75.38
17.86
13,899.04
56
93.24
75.29
17.95
13,881.09
57
93.24
75.19
18.05
13,863.04
58
93.24
75.09
18.15
13,844.89
59
93.24
74.99
18.25
13,826.64
60
93.24
74.89
18.35
13,808.30
61
93.24
74.79
18.45
13,789.85
62
93.24
74.70
18.54
13,771.31
63
93.24
74.59
18.65
13,752.66
64
93.24
74.49
18.75
13,733.92
65
93.24
74.39
18.85
13,715.07
66
93.24
74.29
18.95
13,696.12
67
93.24
74.19
19.05
13,677.07
68
93.24
74.08
19.16
13,657.91
69
93.24
73.98
19.26
13,638.65
70
93.24
73.88
19.36
13,619.29
71
93.24
73.77
19.47
13,599.82
72
93.24
73.67
19.57
13,580.24
73
93.24
73.56
19.68
13,560.56
74
93.24
73.45
19.79
13,540.78
75
93.24
73.35
19.89
13,520.88
76
93.24
73.24
20.00
13,500.88
77
93.24
73.13
20.11
13,480.77
78
93.24
73.02
20.22
13,460.55
79
93.24
72.91
20.33
13,440.22
80
93.24
72.80
20.44
13,419.78
81
93.24
72.69
20.55
13,399.23
82
93.24
72.58
20.66
13,378.57
83
93.24
72.47
20.77
13,357.80
84
93.24
72.35
20.89
13,336.91
85
93.24
72.24
21.00
13,315.92
86
93.24
72.13
21.11
13,294.80
87
93.24
72.01
21.23
13,273.58
88
93.24
71.90
21.34
13,252.24
89
93.24
71.78
21.46
13,230.78
90
93.24
71.67
21.57
13,209.20
91
93.24
71.55
21.69
13,187.51
92
93.24
71.43
21.81
13,165.71
93
93.24
71.31
21.93
13,143.78
94
93.24
71.20
22.04
13,121.74
95
93.24
71.08
22.16
13,099.57
96
93.24
70.96
22.28
13,077.29
97
93.24
70.84
22.40
13,054.88
98
93.24
70.71
22.53
13,032.36
99
93.24
70.59
22.65
13,009.71
100
93.24
70.47
22.77
12,986.94
101
93.24
70.35
22.89
12,964.05
102
93.24
70.22
23.02
12,941.03
103
93.24
70.10
23.14
12,917.88
104
93.24
69.97
23.27
12,894.62
105
93.24
69.85
23.39
12,871.22
106
93.24
69.72
23.52
12,847.70
107
93.24
69.59
23.65
12,824.05
108
93.24
69.46
23.78
12,800.28
109
93.24
69.33
23.91
12,776.37
110
93.24
69.21
24.03
12,752.34
111
93.24
69.08
24.16
12,728.17
112
93.24
68.94
24.30
12,703.88
113
93.24
68.81
24.43
12,679.45
114
93.24
68.68
24.56
12,654.89
115
93.24
68.55
24.69
12,630.20
116
93.24
68.41
24.83
12,605.37
117
93.24
68.28
24.96
12,580.41
118
93.24
68.14
25.10
12,555.31
119
93.24
68.01
25.23
12,530.08
120
93.24
67.87
25.37
12,504.71
121
93.24
67.73
25.51
12,479.21
122
93.24
67.60
25.64
12,453.56
123
93.24
67.46
25.78
12,427.78
124
93.24
67.32
25.92
12,401.86
125
93.24
67.18
26.06
12,375.79
126
93.24
67.04
26.20
12,349.59
127
93.24
66.89
26.35
12,323.24
128
93.24
66.75
26.49
12,296.75
129
93.24
66.61
26.63
12,270.12
130
93.24
66.46
26.78
12,243.34
131
93.24
66.32
26.92
12,216.42
132
93.24
66.17
27.07
12,189.35
133
93.24
66.03
27.21
12,162.14
134
93.24
65.88
27.36
12,134.78
135
93.24
65.73
27.51
12,107.27
136
93.24
65.58
27.66
12,079.61
137
93.24
65.43
27.81
12,051.80
138
93.24
65.28
27.96
12,023.84
139
93.24
65.13
28.11
11,995.73
140
93.24
64.98
28.26
11,967.47
141
93.24
64.82
28.42
11,939.05
142
93.24
64.67
28.57
11,910.48
143
93.24
64.52
28.72
11,881.76
144
93.24
64.36
28.88
11,852.87
145
93.24
64.20
29.04
11,823.84
146
93.24
64.05
29.19
11,794.64
147
93.24
63.89
29.35
11,765.29
148
93.24
63.73
29.51
11,735.78
149
93.24
63.57
29.67
11,706.11
150
93.24
63.41
29.83
11,676.28
151
93.24
63.25
29.99
11,646.28
152
93.24
63.08
30.16
11,616.13
153
93.24
62.92
30.32
11,585.81
154
93.24
62.76
30.48
11,555.32
155
93.24
62.59
30.65
11,524.68
156
93.24
62.43
30.81
11,493.86
157
93.24
62.26
30.98
11,462.88
158
93.24
62.09
31.15
11,431.73
159
93.24
61.92
31.32
11,400.41
160
93.24
61.75
31.49
11,368.92
161
93.24
61.58
31.66
11,337.27
162
93.24
61.41
31.83
11,305.44
163
93.24
61.24
32.00
11,273.43
164
93.24
61.06
32.18
11,241.26
165
93.24
60.89
32.35
11,208.91
166
93.24
60.71
32.53
11,176.38
167
93.24
60.54
32.70
11,143.68
168
93.24
60.36
32.88
11,110.80
169
93.24
60.18
33.06
11,077.75
170
93.24
60.00
33.24
11,044.51
171
93.24
59.82
33.42
11,011.10
172
93.24
59.64
33.60
10,977.50
173
93.24
59.46
33.78
10,943.72
174
93.24
59.28
33.96
10,909.76
175
93.24
59.09
34.15
10,875.61
176
93.24
58.91
34.33
10,841.28
177
93.24
58.72
34.52
10,806.77
178
93.24
58.54
34.70
10,772.06
179
93.24
58.35
34.89
10,737.17
180
93.24
58.16
35.08
10,702.09
181
93.24
57.97
35.27
10,666.82
182
93.24
57.78
35.46
10,631.36
183
93.24
57.59
35.65
10,595.71
184
93.24
57.39
35.85
10,559.86
185
93.24
57.20
36.04
10,523.82
186
93.24
57.00
36.24
10,487.58
187
93.24
56.81
36.43
10,451.15
188
93.24
56.61
36.63
10,414.52
189
93.24
56.41
36.83
10,377.69
190
93.24
56.21
37.03
10,340.67
191
93.24
56.01
37.23
10,303.44
192
93.24
55.81
37.43
10,266.01
193
93.24
55.61
37.63
10,228.38
194
93.24
55.40
37.84
10,190.54
195
93.24
55.20
38.04
10,152.50
196
93.24
54.99
38.25
10,114.25
197
93.24
54.79
38.45
10,075.80
198
93.24
54.58
38.66
10,037.13
199
93.24
54.37
38.87
9,998.26
200
93.24
54.16
39.08
9,959.18
201
93.24
53.95
39.29
9,919.88
202
93.24
53.73
39.51
9,880.38
203
93.24
53.52
39.72
9,840.66
204
93.24
53.30
39.94
9,800.72
205
93.24
53.09
40.15
9,760.57
206
93.24
52.87
40.37
9,720.20
207
93.24
52.65
40.59
9,679.61
208
93.24
52.43
40.81
9,638.80
209
93.24
52.21
41.03
9,597.77
210
93.24
51.99
41.25
9,556.52
211
93.24
51.76
41.48
9,515.04
212
93.24
51.54
41.70
9,473.34
213
93.24
51.31
41.93
9,431.42
214
93.24
51.09
42.15
9,389.26
215
93.24
50.86
42.38
9,346.88
216
93.24
50.63
42.61
9,304.27
217
93.24
50.40
42.84
9,261.43
218
93.24
50.17
43.07
9,218.35
219
93.24
49.93
43.31
9,175.05
220
93.24
49.70
43.54
9,131.50
221
93.24
49.46
43.78
9,087.73
222
93.24
49.23
44.01
9,043.71
223
93.24
48.99
44.25
8,999.46
224
93.24
48.75
44.49
8,954.97
225
93.24
48.51
44.73
8,910.23
226
93.24
48.26
44.98
8,865.26
227
93.24
48.02
45.22
8,820.04
228
93.24
47.78
45.46
8,774.57
229
93.24
47.53
45.71
8,728.86
230
93.24
47.28
45.96
8,682.90
231
93.24
47.03
46.21
8,636.69
232
93.24
46.78
46.46
8,590.24
233
93.24
46.53
46.71
8,543.53
234
93.24
46.28
46.96
8,496.56
235
93.24
46.02
47.22
8,449.35
236
93.24
45.77
47.47
8,401.87
237
93.24
45.51
47.73
8,354.14
238
93.24
45.25
47.99
8,306.16
239
93.24
44.99
48.25
8,257.91
240
93.24
44.73
48.51
8,209.40
241
93.24
44.47
48.77
8,160.63
242
93.24
44.20
49.04
8,111.59
243
93.24
43.94
49.30
8,062.29
244
93.24
43.67
49.57
8,012.72
245
93.24
43.40
49.84
7,962.88
246
93.24
43.13
50.11
7,912.77
247
93.24
42.86
50.38
7,862.39
248
93.24
42.59
50.65
7,811.74
249
93.24
42.31
50.93
7,760.81
250
93.24
42.04
51.20
7,709.61
251
93.24
41.76
51.48
7,658.13
252
93.24
41.48
51.76
7,606.37
253
93.24
41.20
52.04
7,554.34
254
93.24
40.92
52.32
7,502.01
255
93.24
40.64
52.60
7,449.41
256
93.24
40.35
52.89
7,396.52
257
93.24
40.06
53.18
7,343.35
258
93.24
39.78
53.46
7,289.88
259
93.24
39.49
53.75
7,236.13
260
93.24
39.20
54.04
7,182.08
261
93.24
38.90
54.34
7,127.75
262
93.24
38.61
54.63
7,073.12
263
93.24
38.31
54.93
7,018.19
264
93.24
38.02
55.22
6,962.96
265
93.24
37.72
55.52
6,907.44
266
93.24
37.42
55.82
6,851.62
267
93.24
37.11
56.13
6,795.49
268
93.24
36.81
56.43
6,739.06
269
93.24
36.50
56.74
6,682.32
270
93.24
36.20
57.04
6,625.28
271
93.24
35.89
57.35
6,567.92
272
93.24
35.58
57.66
6,510.26
273
93.24
35.26
57.98
6,452.28
274
93.24
34.95
58.29
6,393.99
275
93.24
34.63
58.61
6,335.39
276
93.24
34.32
58.92
6,276.46
277
93.24
34.00
59.24
6,217.22
278
93.24
33.68
59.56
6,157.66
279
93.24
33.35
59.89
6,097.77
280
93.24
33.03
60.21
6,037.56
281
93.24
32.70
60.54
5,977.03
282
93.24
32.38
60.86
5,916.16
283
93.24
32.05
61.19
5,854.97
284
93.24
31.71
61.53
5,793.44
285
93.24
31.38
61.86
5,731.58
286
93.24
31.05
62.19
5,669.39
287
93.24
30.71
62.53
5,606.86
288
93.24
30.37
62.87
5,543.99
289
93.24
30.03
63.21
5,480.78
290
93.24
29.69
63.55
5,417.23
291
93.24
29.34
63.90
5,353.33
292
93.24
29.00
64.24
5,289.09
293
93.24
28.65
64.59
5,224.50
294
93.24
28.30
64.94
5,159.55
295
93.24
27.95
65.29
5,094.26
296
93.24
27.59
65.65
5,028.62
297
93.24
27.24
66.00
4,962.61
298
93.24
26.88
66.36
4,896.26
299
93.24
26.52
66.72
4,829.54
300
93.24
26.16
67.08
4,762.46
301
93.24
25.80
67.44
4,695.01
302
93.24
25.43
67.81
4,627.20
303
93.24
25.06
68.18
4,559.03
304
93.24
24.69
68.55
4,490.48
305
93.24
24.32
68.92
4,421.57
306
93.24
23.95
69.29
4,352.28
307
93.24
23.57
69.67
4,282.61
308
93.24
23.20
70.04
4,212.57
309
93.24
22.82
70.42
4,142.15
310
93.24
22.44
70.80
4,071.34
311
93.24
22.05
71.19
4,000.16
312
93.24
21.67
71.57
3,928.58
313
93.24
21.28
71.96
3,856.62
314
93.24
20.89
72.35
3,784.27
315
93.24
20.50
72.74
3,711.53
316
93.24
20.10
73.14
3,638.40
317
93.24
19.71
73.53
3,564.86
318
93.24
19.31
73.93
3,490.93
319
93.24
18.91
74.33
3,416.60
320
93.24
18.51
74.73
3,341.87
321
93.24
18.10
75.14
3,266.73
322
93.24
17.69
75.55
3,191.19
323
93.24
17.29
75.95
3,115.23
324
93.24
16.87
76.37
3,038.87
325
93.24
16.46
76.78
2,962.09
326
93.24
16.04
77.20
2,884.89
327
93.24
15.63
77.61
2,807.28
328
93.24
15.21
78.03
2,729.24
329
93.24
14.78
78.46
2,650.79
330
93.24
14.36
78.88
2,571.91
331
93.24
13.93
79.31
2,492.60
332
93.24
13.50
79.74
2,412.86
333
93.24
13.07
80.17
2,332.69
334
93.24
12.64
80.60
2,252.08
335
93.24
12.20
81.04
2,171.04
336
93.24
11.76
81.48
2,089.56
337
93.24
11.32
81.92
2,007.64
338
93.24
10.87
82.37
1,925.28
339
93.24
10.43
82.81
1,842.46
340
93.24
9.98
83.26
1,759.20
341
93.24
9.53
83.71
1,675.49
342
93.24
9.08
84.16
1,591.33
343
93.24
8.62
84.62
1,506.71
344
93.24
8.16
85.08
1,421.63
345
93.24
7.70
85.54
1,336.09
346
93.24
7.24
86.00
1,250.09
347
93.24
6.77
86.47
1,163.62
348
93.24
6.30
86.94
1,076.68
349
93.24
5.83
87.41
989.27
350
93.24
5.36
87.88
901.39
351
93.24
4.88
88.36
813.04
352
93.24
4.40
88.84
724.20
353
93.24
3.92
89.32
634.88
354
93.24
3.44
89.80
545.08
355
93.24
2.95
90.29
454.79
356
93.24
2.46
90.78
364.02
357
93.24
1.97
91.27
272.75
358
93.24
1.48
91.76
180.99
359
93.24
0.98
92.26
88.73
360
89.21
0.48
88.73
0.00
Totals
33,562.37
18,811.37
14,751.00

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