Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 5.32  
 

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
5.32
4.64
0.68
809.32
2
5.32
4.64
0.68
808.64
3
5.32
4.63
0.69
807.95
4
5.32
4.63
0.69
807.26
5
5.32
4.62
0.70
806.56
6
5.32
4.62
0.70
805.86
7
5.32
4.62
0.70
805.16
8
5.32
4.61
0.71
804.45
9
5.32
4.61
0.71
803.74
10
5.32
4.60
0.72
803.03
11
5.32
4.60
0.72
802.31
12
5.32
4.60
0.72
801.59
13
5.32
4.59
0.73
800.86
14
5.32
4.59
0.73
800.13
15
5.32
4.58
0.74
799.39
16
5.32
4.58
0.74
798.65
17
5.32
4.58
0.74
797.91
18
5.32
4.57
0.75
797.16
19
5.32
4.57
0.75
796.40
20
5.32
4.56
0.76
795.65
21
5.32
4.56
0.76
794.89
22
5.32
4.55
0.77
794.12
23
5.32
4.55
0.77
793.35
24
5.32
4.55
0.77
792.57
25
5.32
4.54
0.78
791.80
26
5.32
4.54
0.78
791.01
27
5.32
4.53
0.79
790.22
28
5.32
4.53
0.79
789.43
29
5.32
4.52
0.80
788.63
30
5.32
4.52
0.80
787.83
31
5.32
4.51
0.81
787.03
32
5.32
4.51
0.81
786.21
33
5.32
4.50
0.82
785.40
34
5.32
4.50
0.82
784.58
35
5.32
4.49
0.83
783.75
36
5.32
4.49
0.83
782.92
37
5.32
4.49
0.83
782.09
38
5.32
4.48
0.84
781.25
39
5.32
4.48
0.84
780.41
40
5.32
4.47
0.85
779.56
41
5.32
4.47
0.85
778.70
42
5.32
4.46
0.86
777.84
43
5.32
4.46
0.86
776.98
44
5.32
4.45
0.87
776.11
45
5.32
4.45
0.87
775.24
46
5.32
4.44
0.88
774.36
47
5.32
4.44
0.88
773.48
48
5.32
4.43
0.89
772.59
49
5.32
4.43
0.89
771.69
50
5.32
4.42
0.90
770.80
51
5.32
4.42
0.90
769.89
52
5.32
4.41
0.91
768.98
53
5.32
4.41
0.91
768.07
54
5.32
4.40
0.92
767.15
55
5.32
4.40
0.92
766.22
56
5.32
4.39
0.93
765.29
57
5.32
4.38
0.94
764.36
58
5.32
4.38
0.94
763.42
59
5.32
4.37
0.95
762.47
60
5.32
4.37
0.95
761.52
61
5.32
4.36
0.96
760.56
62
5.32
4.36
0.96
759.60
63
5.32
4.35
0.97
758.63
64
5.32
4.35
0.97
757.66
65
5.32
4.34
0.98
756.68
66
5.32
4.34
0.98
755.69
67
5.32
4.33
0.99
754.70
68
5.32
4.32
1.00
753.71
69
5.32
4.32
1.00
752.70
70
5.32
4.31
1.01
751.70
71
5.32
4.31
1.01
750.68
72
5.32
4.30
1.02
749.66
73
5.32
4.29
1.03
748.64
74
5.32
4.29
1.03
747.61
75
5.32
4.28
1.04
746.57
76
5.32
4.28
1.04
745.53
77
5.32
4.27
1.05
744.48
78
5.32
4.27
1.05
743.43
79
5.32
4.26
1.06
742.36
80
5.32
4.25
1.07
741.30
81
5.32
4.25
1.07
740.22
82
5.32
4.24
1.08
739.15
83
5.32
4.23
1.09
738.06
84
5.32
4.23
1.09
736.97
85
5.32
4.22
1.10
735.87
86
5.32
4.22
1.10
734.77
87
5.32
4.21
1.11
733.66
88
5.32
4.20
1.12
732.54
89
5.32
4.20
1.12
731.42
90
5.32
4.19
1.13
730.29
91
5.32
4.18
1.14
729.15
92
5.32
4.18
1.14
728.01
93
5.32
4.17
1.15
726.86
94
5.32
4.16
1.16
725.70
95
5.32
4.16
1.16
724.54
96
5.32
4.15
1.17
723.37
97
5.32
4.14
1.18
722.20
98
5.32
4.14
1.18
721.01
99
5.32
4.13
1.19
719.82
100
5.32
4.12
1.20
718.63
101
5.32
4.12
1.20
717.43
102
5.32
4.11
1.21
716.22
103
5.32
4.10
1.22
715.00
104
5.32
4.10
1.22
713.78
105
5.32
4.09
1.23
712.54
106
5.32
4.08
1.24
711.31
107
5.32
4.08
1.24
710.06
108
5.32
4.07
1.25
708.81
109
5.32
4.06
1.26
707.55
110
5.32
4.05
1.27
706.29
111
5.32
4.05
1.27
705.01
112
5.32
4.04
1.28
703.73
113
5.32
4.03
1.29
702.44
114
5.32
4.02
1.30
701.15
115
5.32
4.02
1.30
699.84
116
5.32
4.01
1.31
698.53
117
5.32
4.00
1.32
697.22
118
5.32
3.99
1.33
695.89
119
5.32
3.99
1.33
694.56
120
5.32
3.98
1.34
693.22
121
5.32
3.97
1.35
691.87
122
5.32
3.96
1.36
690.51
123
5.32
3.96
1.36
689.15
124
5.32
3.95
1.37
687.78
125
5.32
3.94
1.38
686.40
126
5.32
3.93
1.39
685.01
127
5.32
3.92
1.40
683.61
128
5.32
3.92
1.40
682.21
129
5.32
3.91
1.41
680.80
130
5.32
3.90
1.42
679.38
131
5.32
3.89
1.43
677.95
132
5.32
3.88
1.44
676.51
133
5.32
3.88
1.44
675.07
134
5.32
3.87
1.45
673.62
135
5.32
3.86
1.46
672.16
136
5.32
3.85
1.47
670.69
137
5.32
3.84
1.48
669.21
138
5.32
3.83
1.49
667.72
139
5.32
3.83
1.49
666.23
140
5.32
3.82
1.50
664.73
141
5.32
3.81
1.51
663.22
142
5.32
3.80
1.52
661.70
143
5.32
3.79
1.53
660.17
144
5.32
3.78
1.54
658.63
145
5.32
3.77
1.55
657.08
146
5.32
3.76
1.56
655.53
147
5.32
3.76
1.56
653.96
148
5.32
3.75
1.57
652.39
149
5.32
3.74
1.58
650.81
150
5.32
3.73
1.59
649.21
151
5.32
3.72
1.60
647.61
152
5.32
3.71
1.61
646.00
153
5.32
3.70
1.62
644.39
154
5.32
3.69
1.63
642.76
155
5.32
3.68
1.64
641.12
156
5.32
3.67
1.65
639.47
157
5.32
3.66
1.66
637.82
158
5.32
3.65
1.67
636.15
159
5.32
3.64
1.68
634.48
160
5.32
3.64
1.68
632.79
161
5.32
3.63
1.69
631.10
162
5.32
3.62
1.70
629.39
163
5.32
3.61
1.71
627.68
164
5.32
3.60
1.72
625.95
165
5.32
3.59
1.73
624.22
166
5.32
3.58
1.74
622.48
167
5.32
3.57
1.75
620.72
168
5.32
3.56
1.76
618.96
169
5.32
3.55
1.77
617.18
170
5.32
3.54
1.78
615.40
171
5.32
3.53
1.79
613.61
172
5.32
3.52
1.80
611.80
173
5.32
3.51
1.81
609.99
174
5.32
3.49
1.83
608.16
175
5.32
3.48
1.84
606.33
176
5.32
3.47
1.85
604.48
177
5.32
3.46
1.86
602.62
178
5.32
3.45
1.87
600.76
179
5.32
3.44
1.88
598.88
180
5.32
3.43
1.89
596.99
181
5.32
3.42
1.90
595.09
182
5.32
3.41
1.91
593.18
183
5.32
3.40
1.92
591.26
184
5.32
3.39
1.93
589.32
185
5.32
3.38
1.94
587.38
186
5.32
3.37
1.95
585.43
187
5.32
3.35
1.97
583.46
188
5.32
3.34
1.98
581.48
189
5.32
3.33
1.99
579.49
190
5.32
3.32
2.00
577.49
191
5.32
3.31
2.01
575.48
192
5.32
3.30
2.02
573.46
193
5.32
3.29
2.03
571.42
194
5.32
3.27
2.05
569.38
195
5.32
3.26
2.06
567.32
196
5.32
3.25
2.07
565.25
197
5.32
3.24
2.08
563.17
198
5.32
3.23
2.09
561.08
199
5.32
3.21
2.11
558.97
200
5.32
3.20
2.12
556.85
201
5.32
3.19
2.13
554.72
202
5.32
3.18
2.14
552.58
203
5.32
3.17
2.15
550.43
204
5.32
3.15
2.17
548.26
205
5.32
3.14
2.18
546.08
206
5.32
3.13
2.19
543.89
207
5.32
3.12
2.20
541.69
208
5.32
3.10
2.22
539.47
209
5.32
3.09
2.23
537.24
210
5.32
3.08
2.24
535.00
211
5.32
3.07
2.25
532.74
212
5.32
3.05
2.27
530.47
213
5.32
3.04
2.28
528.19
214
5.32
3.03
2.29
525.90
215
5.32
3.01
2.31
523.59
216
5.32
3.00
2.32
521.27
217
5.32
2.99
2.33
518.94
218
5.32
2.97
2.35
516.59
219
5.32
2.96
2.36
514.23
220
5.32
2.95
2.37
511.86
221
5.32
2.93
2.39
509.47
222
5.32
2.92
2.40
507.07
223
5.32
2.91
2.41
504.65
224
5.32
2.89
2.43
502.23
225
5.32
2.88
2.44
499.78
226
5.32
2.86
2.46
497.33
227
5.32
2.85
2.47
494.86
228
5.32
2.84
2.48
492.37
229
5.32
2.82
2.50
489.87
230
5.32
2.81
2.51
487.36
231
5.32
2.79
2.53
484.83
232
5.32
2.78
2.54
482.29
233
5.32
2.76
2.56
479.73
234
5.32
2.75
2.57
477.16
235
5.32
2.73
2.59
474.57
236
5.32
2.72
2.60
471.97
237
5.32
2.70
2.62
469.36
238
5.32
2.69
2.63
466.73
239
5.32
2.67
2.65
464.08
240
5.32
2.66
2.66
461.42
241
5.32
2.64
2.68
458.74
242
5.32
2.63
2.69
456.05
243
5.32
2.61
2.71
453.34
244
5.32
2.60
2.72
450.62
245
5.32
2.58
2.74
447.88
246
5.32
2.57
2.75
445.13
247
5.32
2.55
2.77
442.36
248
5.32
2.53
2.79
439.57
249
5.32
2.52
2.80
436.77
250
5.32
2.50
2.82
433.95
251
5.32
2.49
2.83
431.12
252
5.32
2.47
2.85
428.27
253
5.32
2.45
2.87
425.40
254
5.32
2.44
2.88
422.52
255
5.32
2.42
2.90
419.62
256
5.32
2.40
2.92
416.70
257
5.32
2.39
2.93
413.77
258
5.32
2.37
2.95
410.82
259
5.32
2.35
2.97
407.86
260
5.32
2.34
2.98
404.87
261
5.32
2.32
3.00
401.87
262
5.32
2.30
3.02
398.86
263
5.32
2.29
3.03
395.82
264
5.32
2.27
3.05
392.77
265
5.32
2.25
3.07
389.70
266
5.32
2.23
3.09
386.61
267
5.32
2.21
3.11
383.51
268
5.32
2.20
3.12
380.38
269
5.32
2.18
3.14
377.24
270
5.32
2.16
3.16
374.08
271
5.32
2.14
3.18
370.91
272
5.32
2.12
3.20
367.71
273
5.32
2.11
3.21
364.50
274
5.32
2.09
3.23
361.27
275
5.32
2.07
3.25
358.02
276
5.32
2.05
3.27
354.75
277
5.32
2.03
3.29
351.46
278
5.32
2.01
3.31
348.15
279
5.32
1.99
3.33
344.83
280
5.32
1.98
3.34
341.48
281
5.32
1.96
3.36
338.12
282
5.32
1.94
3.38
334.74
283
5.32
1.92
3.40
331.33
284
5.32
1.90
3.42
327.91
285
5.32
1.88
3.44
324.47
286
5.32
1.86
3.46
321.01
287
5.32
1.84
3.48
317.53
288
5.32
1.82
3.50
314.03
289
5.32
1.80
3.52
310.51
290
5.32
1.78
3.54
306.97
291
5.32
1.76
3.56
303.41
292
5.32
1.74
3.58
299.82
293
5.32
1.72
3.60
296.22
294
5.32
1.70
3.62
292.60
295
5.32
1.68
3.64
288.96
296
5.32
1.66
3.66
285.29
297
5.32
1.63
3.69
281.61
298
5.32
1.61
3.71
277.90
299
5.32
1.59
3.73
274.17
300
5.32
1.57
3.75
270.42
301
5.32
1.55
3.77
266.65
302
5.32
1.53
3.79
262.86
303
5.32
1.51
3.81
259.04
304
5.32
1.48
3.84
255.21
305
5.32
1.46
3.86
251.35
306
5.32
1.44
3.88
247.47
307
5.32
1.42
3.90
243.57
308
5.32
1.40
3.92
239.64
309
5.32
1.37
3.95
235.70
310
5.32
1.35
3.97
231.73
311
5.32
1.33
3.99
227.73
312
5.32
1.30
4.02
223.72
313
5.32
1.28
4.04
219.68
314
5.32
1.26
4.06
215.62
315
5.32
1.24
4.08
211.54
316
5.32
1.21
4.11
207.43
317
5.32
1.19
4.13
203.30
318
5.32
1.16
4.16
199.14
319
5.32
1.14
4.18
194.96
320
5.32
1.12
4.20
190.76
321
5.32
1.09
4.23
186.53
322
5.32
1.07
4.25
182.28
323
5.32
1.04
4.28
178.00
324
5.32
1.02
4.30
173.70
325
5.32
1.00
4.32
169.38
326
5.32
0.97
4.35
165.03
327
5.32
0.95
4.37
160.65
328
5.32
0.92
4.40
156.26
329
5.32
0.90
4.42
151.83
330
5.32
0.87
4.45
147.38
331
5.32
0.84
4.48
142.90
332
5.32
0.82
4.50
138.40
333
5.32
0.79
4.53
133.88
334
5.32
0.77
4.55
129.32
335
5.32
0.74
4.58
124.74
336
5.32
0.71
4.61
120.14
337
5.32
0.69
4.63
115.51
338
5.32
0.66
4.66
110.85
339
5.32
0.64
4.68
106.16
340
5.32
0.61
4.71
101.45
341
5.32
0.58
4.74
96.71
342
5.32
0.55
4.77
91.95
343
5.32
0.53
4.79
87.15
344
5.32
0.50
4.82
82.33
345
5.32
0.47
4.85
77.49
346
5.32
0.44
4.88
72.61
347
5.32
0.42
4.90
67.71
348
5.32
0.39
4.93
62.77
349
5.32
0.36
4.96
57.81
350
5.32
0.33
4.99
52.82
351
5.32
0.30
5.02
47.81
352
5.32
0.27
5.05
42.76
353
5.32
0.24
5.08
37.69
354
5.32
0.22
5.10
32.58
355
5.32
0.19
5.13
27.45
356
5.32
0.16
5.16
22.29
357
5.32
0.13
5.19
17.09
358
5.32
0.10
5.22
11.87
359
5.32
0.07
5.25
6.62
360
5.32
0.04
5.28
1.34
361
1.34
0.01
1.34
0.00
Totals
1,916.54
1,106.54
810.00

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