Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 6.15  
 

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
6.15
5.67
0.48
799.52
2
6.15
5.66
0.49
799.03
3
6.15
5.66
0.49
798.54
4
6.15
5.66
0.49
798.05
5
6.15
5.65
0.50
797.55
6
6.15
5.65
0.50
797.05
7
6.15
5.65
0.50
796.54
8
6.15
5.64
0.51
796.04
9
6.15
5.64
0.51
795.52
10
6.15
5.63
0.52
795.01
11
6.15
5.63
0.52
794.49
12
6.15
5.63
0.52
793.97
13
6.15
5.62
0.53
793.44
14
6.15
5.62
0.53
792.91
15
6.15
5.62
0.53
792.38
16
6.15
5.61
0.54
791.84
17
6.15
5.61
0.54
791.30
18
6.15
5.61
0.54
790.76
19
6.15
5.60
0.55
790.21
20
6.15
5.60
0.55
789.65
21
6.15
5.59
0.56
789.10
22
6.15
5.59
0.56
788.54
23
6.15
5.59
0.56
787.97
24
6.15
5.58
0.57
787.40
25
6.15
5.58
0.57
786.83
26
6.15
5.57
0.58
786.25
27
6.15
5.57
0.58
785.67
28
6.15
5.57
0.58
785.09
29
6.15
5.56
0.59
784.50
30
6.15
5.56
0.59
783.91
31
6.15
5.55
0.60
783.31
32
6.15
5.55
0.60
782.71
33
6.15
5.54
0.61
782.10
34
6.15
5.54
0.61
781.49
35
6.15
5.54
0.61
780.88
36
6.15
5.53
0.62
780.26
37
6.15
5.53
0.62
779.64
38
6.15
5.52
0.63
779.01
39
6.15
5.52
0.63
778.38
40
6.15
5.51
0.64
777.74
41
6.15
5.51
0.64
777.10
42
6.15
5.50
0.65
776.45
43
6.15
5.50
0.65
775.80
44
6.15
5.50
0.65
775.15
45
6.15
5.49
0.66
774.49
46
6.15
5.49
0.66
773.83
47
6.15
5.48
0.67
773.16
48
6.15
5.48
0.67
772.48
49
6.15
5.47
0.68
771.80
50
6.15
5.47
0.68
771.12
51
6.15
5.46
0.69
770.43
52
6.15
5.46
0.69
769.74
53
6.15
5.45
0.70
769.04
54
6.15
5.45
0.70
768.34
55
6.15
5.44
0.71
767.63
56
6.15
5.44
0.71
766.92
57
6.15
5.43
0.72
766.20
58
6.15
5.43
0.72
765.48
59
6.15
5.42
0.73
764.75
60
6.15
5.42
0.73
764.02
61
6.15
5.41
0.74
763.28
62
6.15
5.41
0.74
762.54
63
6.15
5.40
0.75
761.79
64
6.15
5.40
0.75
761.04
65
6.15
5.39
0.76
760.28
66
6.15
5.39
0.76
759.51
67
6.15
5.38
0.77
758.74
68
6.15
5.37
0.78
757.97
69
6.15
5.37
0.78
757.18
70
6.15
5.36
0.79
756.40
71
6.15
5.36
0.79
755.61
72
6.15
5.35
0.80
754.81
73
6.15
5.35
0.80
754.00
74
6.15
5.34
0.81
753.20
75
6.15
5.34
0.81
752.38
76
6.15
5.33
0.82
751.56
77
6.15
5.32
0.83
750.73
78
6.15
5.32
0.83
749.90
79
6.15
5.31
0.84
749.06
80
6.15
5.31
0.84
748.22
81
6.15
5.30
0.85
747.37
82
6.15
5.29
0.86
746.51
83
6.15
5.29
0.86
745.65
84
6.15
5.28
0.87
744.78
85
6.15
5.28
0.87
743.91
86
6.15
5.27
0.88
743.03
87
6.15
5.26
0.89
742.14
88
6.15
5.26
0.89
741.25
89
6.15
5.25
0.90
740.35
90
6.15
5.24
0.91
739.44
91
6.15
5.24
0.91
738.53
92
6.15
5.23
0.92
737.61
93
6.15
5.22
0.93
736.68
94
6.15
5.22
0.93
735.75
95
6.15
5.21
0.94
734.81
96
6.15
5.20
0.95
733.87
97
6.15
5.20
0.95
732.92
98
6.15
5.19
0.96
731.96
99
6.15
5.18
0.97
730.99
100
6.15
5.18
0.97
730.02
101
6.15
5.17
0.98
729.04
102
6.15
5.16
0.99
728.06
103
6.15
5.16
0.99
727.06
104
6.15
5.15
1.00
726.06
105
6.15
5.14
1.01
725.06
106
6.15
5.14
1.01
724.04
107
6.15
5.13
1.02
723.02
108
6.15
5.12
1.03
721.99
109
6.15
5.11
1.04
720.96
110
6.15
5.11
1.04
719.91
111
6.15
5.10
1.05
718.86
112
6.15
5.09
1.06
717.81
113
6.15
5.08
1.07
716.74
114
6.15
5.08
1.07
715.67
115
6.15
5.07
1.08
714.59
116
6.15
5.06
1.09
713.50
117
6.15
5.05
1.10
712.40
118
6.15
5.05
1.10
711.30
119
6.15
5.04
1.11
710.19
120
6.15
5.03
1.12
709.07
121
6.15
5.02
1.13
707.94
122
6.15
5.01
1.14
706.80
123
6.15
5.01
1.14
705.66
124
6.15
5.00
1.15
704.51
125
6.15
4.99
1.16
703.35
126
6.15
4.98
1.17
702.18
127
6.15
4.97
1.18
701.00
128
6.15
4.97
1.18
699.82
129
6.15
4.96
1.19
698.63
130
6.15
4.95
1.20
697.43
131
6.15
4.94
1.21
696.22
132
6.15
4.93
1.22
695.00
133
6.15
4.92
1.23
693.77
134
6.15
4.91
1.24
692.53
135
6.15
4.91
1.24
691.29
136
6.15
4.90
1.25
690.04
137
6.15
4.89
1.26
688.77
138
6.15
4.88
1.27
687.50
139
6.15
4.87
1.28
686.22
140
6.15
4.86
1.29
684.93
141
6.15
4.85
1.30
683.64
142
6.15
4.84
1.31
682.33
143
6.15
4.83
1.32
681.01
144
6.15
4.82
1.33
679.68
145
6.15
4.81
1.34
678.35
146
6.15
4.80
1.35
677.00
147
6.15
4.80
1.35
675.65
148
6.15
4.79
1.36
674.29
149
6.15
4.78
1.37
672.91
150
6.15
4.77
1.38
671.53
151
6.15
4.76
1.39
670.13
152
6.15
4.75
1.40
668.73
153
6.15
4.74
1.41
667.32
154
6.15
4.73
1.42
665.90
155
6.15
4.72
1.43
664.46
156
6.15
4.71
1.44
663.02
157
6.15
4.70
1.45
661.56
158
6.15
4.69
1.46
660.10
159
6.15
4.68
1.47
658.63
160
6.15
4.67
1.48
657.14
161
6.15
4.65
1.50
655.65
162
6.15
4.64
1.51
654.14
163
6.15
4.63
1.52
652.62
164
6.15
4.62
1.53
651.10
165
6.15
4.61
1.54
649.56
166
6.15
4.60
1.55
648.01
167
6.15
4.59
1.56
646.45
168
6.15
4.58
1.57
644.88
169
6.15
4.57
1.58
643.30
170
6.15
4.56
1.59
641.70
171
6.15
4.55
1.60
640.10
172
6.15
4.53
1.62
638.48
173
6.15
4.52
1.63
636.86
174
6.15
4.51
1.64
635.22
175
6.15
4.50
1.65
633.57
176
6.15
4.49
1.66
631.90
177
6.15
4.48
1.67
630.23
178
6.15
4.46
1.69
628.54
179
6.15
4.45
1.70
626.85
180
6.15
4.44
1.71
625.14
181
6.15
4.43
1.72
623.41
182
6.15
4.42
1.73
621.68
183
6.15
4.40
1.75
619.93
184
6.15
4.39
1.76
618.18
185
6.15
4.38
1.77
616.40
186
6.15
4.37
1.78
614.62
187
6.15
4.35
1.80
612.82
188
6.15
4.34
1.81
611.01
189
6.15
4.33
1.82
609.19
190
6.15
4.32
1.83
607.36
191
6.15
4.30
1.85
605.51
192
6.15
4.29
1.86
603.65
193
6.15
4.28
1.87
601.77
194
6.15
4.26
1.89
599.89
195
6.15
4.25
1.90
597.99
196
6.15
4.24
1.91
596.07
197
6.15
4.22
1.93
594.14
198
6.15
4.21
1.94
592.20
199
6.15
4.19
1.96
590.25
200
6.15
4.18
1.97
588.28
201
6.15
4.17
1.98
586.30
202
6.15
4.15
2.00
584.30
203
6.15
4.14
2.01
582.29
204
6.15
4.12
2.03
580.26
205
6.15
4.11
2.04
578.22
206
6.15
4.10
2.05
576.17
207
6.15
4.08
2.07
574.10
208
6.15
4.07
2.08
572.02
209
6.15
4.05
2.10
569.92
210
6.15
4.04
2.11
567.80
211
6.15
4.02
2.13
565.68
212
6.15
4.01
2.14
563.53
213
6.15
3.99
2.16
561.37
214
6.15
3.98
2.17
559.20
215
6.15
3.96
2.19
557.01
216
6.15
3.95
2.20
554.81
217
6.15
3.93
2.22
552.59
218
6.15
3.91
2.24
550.35
219
6.15
3.90
2.25
548.10
220
6.15
3.88
2.27
545.83
221
6.15
3.87
2.28
543.55
222
6.15
3.85
2.30
541.25
223
6.15
3.83
2.32
538.93
224
6.15
3.82
2.33
536.60
225
6.15
3.80
2.35
534.25
226
6.15
3.78
2.37
531.89
227
6.15
3.77
2.38
529.50
228
6.15
3.75
2.40
527.10
229
6.15
3.73
2.42
524.69
230
6.15
3.72
2.43
522.25
231
6.15
3.70
2.45
519.80
232
6.15
3.68
2.47
517.33
233
6.15
3.66
2.49
514.85
234
6.15
3.65
2.50
512.35
235
6.15
3.63
2.52
509.83
236
6.15
3.61
2.54
507.29
237
6.15
3.59
2.56
504.73
238
6.15
3.58
2.57
502.16
239
6.15
3.56
2.59
499.56
240
6.15
3.54
2.61
496.95
241
6.15
3.52
2.63
494.32
242
6.15
3.50
2.65
491.67
243
6.15
3.48
2.67
489.00
244
6.15
3.46
2.69
486.32
245
6.15
3.44
2.71
483.61
246
6.15
3.43
2.72
480.89
247
6.15
3.41
2.74
478.15
248
6.15
3.39
2.76
475.38
249
6.15
3.37
2.78
472.60
250
6.15
3.35
2.80
469.80
251
6.15
3.33
2.82
466.97
252
6.15
3.31
2.84
464.13
253
6.15
3.29
2.86
461.27
254
6.15
3.27
2.88
458.39
255
6.15
3.25
2.90
455.48
256
6.15
3.23
2.92
452.56
257
6.15
3.21
2.94
449.62
258
6.15
3.18
2.97
446.65
259
6.15
3.16
2.99
443.66
260
6.15
3.14
3.01
440.66
261
6.15
3.12
3.03
437.63
262
6.15
3.10
3.05
434.58
263
6.15
3.08
3.07
431.51
264
6.15
3.06
3.09
428.41
265
6.15
3.03
3.12
425.30
266
6.15
3.01
3.14
422.16
267
6.15
2.99
3.16
419.00
268
6.15
2.97
3.18
415.82
269
6.15
2.95
3.20
412.61
270
6.15
2.92
3.23
409.39
271
6.15
2.90
3.25
406.14
272
6.15
2.88
3.27
402.86
273
6.15
2.85
3.30
399.57
274
6.15
2.83
3.32
396.25
275
6.15
2.81
3.34
392.90
276
6.15
2.78
3.37
389.54
277
6.15
2.76
3.39
386.15
278
6.15
2.74
3.41
382.73
279
6.15
2.71
3.44
379.29
280
6.15
2.69
3.46
375.83
281
6.15
2.66
3.49
372.34
282
6.15
2.64
3.51
368.83
283
6.15
2.61
3.54
365.29
284
6.15
2.59
3.56
361.73
285
6.15
2.56
3.59
358.14
286
6.15
2.54
3.61
354.53
287
6.15
2.51
3.64
350.89
288
6.15
2.49
3.66
347.22
289
6.15
2.46
3.69
343.53
290
6.15
2.43
3.72
339.82
291
6.15
2.41
3.74
336.07
292
6.15
2.38
3.77
332.30
293
6.15
2.35
3.80
328.51
294
6.15
2.33
3.82
324.69
295
6.15
2.30
3.85
320.84
296
6.15
2.27
3.88
316.96
297
6.15
2.25
3.90
313.05
298
6.15
2.22
3.93
309.12
299
6.15
2.19
3.96
305.16
300
6.15
2.16
3.99
301.17
301
6.15
2.13
4.02
297.16
302
6.15
2.10
4.05
293.11
303
6.15
2.08
4.07
289.04
304
6.15
2.05
4.10
284.93
305
6.15
2.02
4.13
280.80
306
6.15
1.99
4.16
276.64
307
6.15
1.96
4.19
272.45
308
6.15
1.93
4.22
268.23
309
6.15
1.90
4.25
263.98
310
6.15
1.87
4.28
259.70
311
6.15
1.84
4.31
255.39
312
6.15
1.81
4.34
251.05
313
6.15
1.78
4.37
246.68
314
6.15
1.75
4.40
242.27
315
6.15
1.72
4.43
237.84
316
6.15
1.68
4.47
233.37
317
6.15
1.65
4.50
228.88
318
6.15
1.62
4.53
224.35
319
6.15
1.59
4.56
219.79
320
6.15
1.56
4.59
215.20
321
6.15
1.52
4.63
210.57
322
6.15
1.49
4.66
205.91
323
6.15
1.46
4.69
201.22
324
6.15
1.43
4.72
196.49
325
6.15
1.39
4.76
191.74
326
6.15
1.36
4.79
186.94
327
6.15
1.32
4.83
182.12
328
6.15
1.29
4.86
177.26
329
6.15
1.26
4.89
172.36
330
6.15
1.22
4.93
167.44
331
6.15
1.19
4.96
162.47
332
6.15
1.15
5.00
157.47
333
6.15
1.12
5.03
152.44
334
6.15
1.08
5.07
147.37
335
6.15
1.04
5.11
142.26
336
6.15
1.01
5.14
137.12
337
6.15
0.97
5.18
131.94
338
6.15
0.93
5.22
126.72
339
6.15
0.90
5.25
121.47
340
6.15
0.86
5.29
116.18
341
6.15
0.82
5.33
110.86
342
6.15
0.79
5.36
105.49
343
6.15
0.75
5.40
100.09
344
6.15
0.71
5.44
94.65
345
6.15
0.67
5.48
89.17
346
6.15
0.63
5.52
83.65
347
6.15
0.59
5.56
78.09
348
6.15
0.55
5.60
72.50
349
6.15
0.51
5.64
66.86
350
6.15
0.47
5.68
61.18
351
6.15
0.43
5.72
55.47
352
6.15
0.39
5.76
49.71
353
6.15
0.35
5.80
43.91
354
6.15
0.31
5.84
38.07
355
6.15
0.27
5.88
32.19
356
6.15
0.23
5.92
26.27
357
6.15
0.19
5.96
20.31
358
6.15
0.14
6.01
14.30
359
6.15
0.10
6.05
8.25
360
6.15
0.06
6.09
2.16
361
2.17
0.02
2.16
0.00
Totals
2,216.17
1,416.17
800.00

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