Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 5.73  
 

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
5.73
5.15
0.58
809.42
2
5.73
5.14
0.59
808.83
3
5.73
5.14
0.59
808.24
4
5.73
5.14
0.59
807.65
5
5.73
5.13
0.60
807.05
6
5.73
5.13
0.60
806.45
7
5.73
5.12
0.61
805.84
8
5.73
5.12
0.61
805.23
9
5.73
5.12
0.61
804.62
10
5.73
5.11
0.62
804.00
11
5.73
5.11
0.62
803.38
12
5.73
5.10
0.63
802.75
13
5.73
5.10
0.63
802.12
14
5.73
5.10
0.63
801.49
15
5.73
5.09
0.64
800.85
16
5.73
5.09
0.64
800.21
17
5.73
5.08
0.65
799.57
18
5.73
5.08
0.65
798.92
19
5.73
5.08
0.65
798.26
20
5.73
5.07
0.66
797.61
21
5.73
5.07
0.66
796.94
22
5.73
5.06
0.67
796.28
23
5.73
5.06
0.67
795.61
24
5.73
5.06
0.67
794.93
25
5.73
5.05
0.68
794.25
26
5.73
5.05
0.68
793.57
27
5.73
5.04
0.69
792.88
28
5.73
5.04
0.69
792.19
29
5.73
5.03
0.70
791.50
30
5.73
5.03
0.70
790.79
31
5.73
5.02
0.71
790.09
32
5.73
5.02
0.71
789.38
33
5.73
5.02
0.71
788.67
34
5.73
5.01
0.72
787.95
35
5.73
5.01
0.72
787.22
36
5.73
5.00
0.73
786.50
37
5.73
5.00
0.73
785.76
38
5.73
4.99
0.74
785.03
39
5.73
4.99
0.74
784.28
40
5.73
4.98
0.75
783.54
41
5.73
4.98
0.75
782.79
42
5.73
4.97
0.76
782.03
43
5.73
4.97
0.76
781.27
44
5.73
4.96
0.77
780.50
45
5.73
4.96
0.77
779.73
46
5.73
4.95
0.78
778.96
47
5.73
4.95
0.78
778.18
48
5.73
4.94
0.79
777.39
49
5.73
4.94
0.79
776.60
50
5.73
4.93
0.80
775.81
51
5.73
4.93
0.80
775.01
52
5.73
4.92
0.81
774.20
53
5.73
4.92
0.81
773.39
54
5.73
4.91
0.82
772.57
55
5.73
4.91
0.82
771.75
56
5.73
4.90
0.83
770.93
57
5.73
4.90
0.83
770.10
58
5.73
4.89
0.84
769.26
59
5.73
4.89
0.84
768.42
60
5.73
4.88
0.85
767.57
61
5.73
4.88
0.85
766.72
62
5.73
4.87
0.86
765.86
63
5.73
4.87
0.86
765.00
64
5.73
4.86
0.87
764.13
65
5.73
4.86
0.87
763.25
66
5.73
4.85
0.88
762.37
67
5.73
4.84
0.89
761.49
68
5.73
4.84
0.89
760.59
69
5.73
4.83
0.90
759.70
70
5.73
4.83
0.90
758.79
71
5.73
4.82
0.91
757.89
72
5.73
4.82
0.91
756.97
73
5.73
4.81
0.92
756.05
74
5.73
4.80
0.93
755.13
75
5.73
4.80
0.93
754.19
76
5.73
4.79
0.94
753.26
77
5.73
4.79
0.94
752.31
78
5.73
4.78
0.95
751.36
79
5.73
4.77
0.96
750.41
80
5.73
4.77
0.96
749.45
81
5.73
4.76
0.97
748.48
82
5.73
4.76
0.97
747.50
83
5.73
4.75
0.98
746.52
84
5.73
4.74
0.99
745.54
85
5.73
4.74
0.99
744.54
86
5.73
4.73
1.00
743.55
87
5.73
4.72
1.01
742.54
88
5.73
4.72
1.01
741.53
89
5.73
4.71
1.02
740.51
90
5.73
4.71
1.02
739.49
91
5.73
4.70
1.03
738.45
92
5.73
4.69
1.04
737.42
93
5.73
4.69
1.04
736.37
94
5.73
4.68
1.05
735.32
95
5.73
4.67
1.06
734.26
96
5.73
4.67
1.06
733.20
97
5.73
4.66
1.07
732.13
98
5.73
4.65
1.08
731.05
99
5.73
4.65
1.08
729.96
100
5.73
4.64
1.09
728.87
101
5.73
4.63
1.10
727.77
102
5.73
4.62
1.11
726.67
103
5.73
4.62
1.11
725.56
104
5.73
4.61
1.12
724.44
105
5.73
4.60
1.13
723.31
106
5.73
4.60
1.13
722.18
107
5.73
4.59
1.14
721.03
108
5.73
4.58
1.15
719.89
109
5.73
4.57
1.16
718.73
110
5.73
4.57
1.16
717.57
111
5.73
4.56
1.17
716.40
112
5.73
4.55
1.18
715.22
113
5.73
4.54
1.19
714.03
114
5.73
4.54
1.19
712.84
115
5.73
4.53
1.20
711.64
116
5.73
4.52
1.21
710.43
117
5.73
4.51
1.22
709.22
118
5.73
4.51
1.22
707.99
119
5.73
4.50
1.23
706.76
120
5.73
4.49
1.24
705.52
121
5.73
4.48
1.25
704.28
122
5.73
4.48
1.25
703.02
123
5.73
4.47
1.26
701.76
124
5.73
4.46
1.27
700.49
125
5.73
4.45
1.28
699.21
126
5.73
4.44
1.29
697.92
127
5.73
4.43
1.30
696.63
128
5.73
4.43
1.30
695.32
129
5.73
4.42
1.31
694.01
130
5.73
4.41
1.32
692.69
131
5.73
4.40
1.33
691.36
132
5.73
4.39
1.34
690.02
133
5.73
4.38
1.35
688.68
134
5.73
4.38
1.35
687.33
135
5.73
4.37
1.36
685.96
136
5.73
4.36
1.37
684.59
137
5.73
4.35
1.38
683.21
138
5.73
4.34
1.39
681.82
139
5.73
4.33
1.40
680.42
140
5.73
4.32
1.41
679.02
141
5.73
4.31
1.42
677.60
142
5.73
4.31
1.42
676.18
143
5.73
4.30
1.43
674.75
144
5.73
4.29
1.44
673.30
145
5.73
4.28
1.45
671.85
146
5.73
4.27
1.46
670.39
147
5.73
4.26
1.47
668.92
148
5.73
4.25
1.48
667.44
149
5.73
4.24
1.49
665.95
150
5.73
4.23
1.50
664.45
151
5.73
4.22
1.51
662.94
152
5.73
4.21
1.52
661.43
153
5.73
4.20
1.53
659.90
154
5.73
4.19
1.54
658.36
155
5.73
4.18
1.55
656.82
156
5.73
4.17
1.56
655.26
157
5.73
4.16
1.57
653.69
158
5.73
4.15
1.58
652.12
159
5.73
4.14
1.59
650.53
160
5.73
4.13
1.60
648.93
161
5.73
4.12
1.61
647.33
162
5.73
4.11
1.62
645.71
163
5.73
4.10
1.63
644.08
164
5.73
4.09
1.64
642.45
165
5.73
4.08
1.65
640.80
166
5.73
4.07
1.66
639.14
167
5.73
4.06
1.67
637.47
168
5.73
4.05
1.68
635.79
169
5.73
4.04
1.69
634.10
170
5.73
4.03
1.70
632.40
171
5.73
4.02
1.71
630.69
172
5.73
4.01
1.72
628.97
173
5.73
4.00
1.73
627.23
174
5.73
3.99
1.74
625.49
175
5.73
3.97
1.76
623.73
176
5.73
3.96
1.77
621.97
177
5.73
3.95
1.78
620.19
178
5.73
3.94
1.79
618.40
179
5.73
3.93
1.80
616.60
180
5.73
3.92
1.81
614.79
181
5.73
3.91
1.82
612.96
182
5.73
3.89
1.84
611.13
183
5.73
3.88
1.85
609.28
184
5.73
3.87
1.86
607.42
185
5.73
3.86
1.87
605.55
186
5.73
3.85
1.88
603.67
187
5.73
3.84
1.89
601.78
188
5.73
3.82
1.91
599.87
189
5.73
3.81
1.92
597.95
190
5.73
3.80
1.93
596.02
191
5.73
3.79
1.94
594.08
192
5.73
3.77
1.96
592.12
193
5.73
3.76
1.97
590.16
194
5.73
3.75
1.98
588.18
195
5.73
3.74
1.99
586.18
196
5.73
3.72
2.01
584.18
197
5.73
3.71
2.02
582.16
198
5.73
3.70
2.03
580.13
199
5.73
3.69
2.04
578.09
200
5.73
3.67
2.06
576.03
201
5.73
3.66
2.07
573.96
202
5.73
3.65
2.08
571.88
203
5.73
3.63
2.10
569.78
204
5.73
3.62
2.11
567.67
205
5.73
3.61
2.12
565.55
206
5.73
3.59
2.14
563.41
207
5.73
3.58
2.15
561.26
208
5.73
3.57
2.16
559.10
209
5.73
3.55
2.18
556.92
210
5.73
3.54
2.19
554.73
211
5.73
3.52
2.21
552.52
212
5.73
3.51
2.22
550.30
213
5.73
3.50
2.23
548.07
214
5.73
3.48
2.25
545.82
215
5.73
3.47
2.26
543.56
216
5.73
3.45
2.28
541.29
217
5.73
3.44
2.29
539.00
218
5.73
3.42
2.31
536.69
219
5.73
3.41
2.32
534.37
220
5.73
3.40
2.33
532.04
221
5.73
3.38
2.35
529.69
222
5.73
3.37
2.36
527.32
223
5.73
3.35
2.38
524.94
224
5.73
3.34
2.39
522.55
225
5.73
3.32
2.41
520.14
226
5.73
3.31
2.42
517.71
227
5.73
3.29
2.44
515.27
228
5.73
3.27
2.46
512.82
229
5.73
3.26
2.47
510.35
230
5.73
3.24
2.49
507.86
231
5.73
3.23
2.50
505.36
232
5.73
3.21
2.52
502.84
233
5.73
3.20
2.53
500.30
234
5.73
3.18
2.55
497.75
235
5.73
3.16
2.57
495.18
236
5.73
3.15
2.58
492.60
237
5.73
3.13
2.60
490.00
238
5.73
3.11
2.62
487.38
239
5.73
3.10
2.63
484.75
240
5.73
3.08
2.65
482.10
241
5.73
3.06
2.67
479.43
242
5.73
3.05
2.68
476.75
243
5.73
3.03
2.70
474.05
244
5.73
3.01
2.72
471.33
245
5.73
2.99
2.74
468.60
246
5.73
2.98
2.75
465.85
247
5.73
2.96
2.77
463.08
248
5.73
2.94
2.79
460.29
249
5.73
2.92
2.81
457.48
250
5.73
2.91
2.82
454.66
251
5.73
2.89
2.84
451.82
252
5.73
2.87
2.86
448.96
253
5.73
2.85
2.88
446.08
254
5.73
2.83
2.90
443.19
255
5.73
2.82
2.91
440.27
256
5.73
2.80
2.93
437.34
257
5.73
2.78
2.95
434.39
258
5.73
2.76
2.97
431.42
259
5.73
2.74
2.99
428.43
260
5.73
2.72
3.01
425.42
261
5.73
2.70
3.03
422.40
262
5.73
2.68
3.05
419.35
263
5.73
2.66
3.07
416.28
264
5.73
2.65
3.08
413.20
265
5.73
2.63
3.10
410.10
266
5.73
2.61
3.12
406.97
267
5.73
2.59
3.14
403.83
268
5.73
2.57
3.16
400.66
269
5.73
2.55
3.18
397.48
270
5.73
2.53
3.20
394.27
271
5.73
2.51
3.22
391.05
272
5.73
2.48
3.25
387.80
273
5.73
2.46
3.27
384.54
274
5.73
2.44
3.29
381.25
275
5.73
2.42
3.31
377.95
276
5.73
2.40
3.33
374.62
277
5.73
2.38
3.35
371.27
278
5.73
2.36
3.37
367.90
279
5.73
2.34
3.39
364.50
280
5.73
2.32
3.41
361.09
281
5.73
2.29
3.44
357.65
282
5.73
2.27
3.46
354.20
283
5.73
2.25
3.48
350.72
284
5.73
2.23
3.50
347.22
285
5.73
2.21
3.52
343.69
286
5.73
2.18
3.55
340.15
287
5.73
2.16
3.57
336.58
288
5.73
2.14
3.59
332.99
289
5.73
2.12
3.61
329.37
290
5.73
2.09
3.64
325.73
291
5.73
2.07
3.66
322.07
292
5.73
2.05
3.68
318.39
293
5.73
2.02
3.71
314.68
294
5.73
2.00
3.73
310.95
295
5.73
1.98
3.75
307.20
296
5.73
1.95
3.78
303.42
297
5.73
1.93
3.80
299.62
298
5.73
1.90
3.83
295.79
299
5.73
1.88
3.85
291.94
300
5.73
1.86
3.87
288.07
301
5.73
1.83
3.90
284.17
302
5.73
1.81
3.92
280.24
303
5.73
1.78
3.95
276.29
304
5.73
1.76
3.97
272.32
305
5.73
1.73
4.00
268.32
306
5.73
1.70
4.03
264.30
307
5.73
1.68
4.05
260.25
308
5.73
1.65
4.08
256.17
309
5.73
1.63
4.10
252.07
310
5.73
1.60
4.13
247.94
311
5.73
1.58
4.15
243.78
312
5.73
1.55
4.18
239.60
313
5.73
1.52
4.21
235.40
314
5.73
1.50
4.23
231.16
315
5.73
1.47
4.26
226.90
316
5.73
1.44
4.29
222.61
317
5.73
1.41
4.32
218.30
318
5.73
1.39
4.34
213.95
319
5.73
1.36
4.37
209.58
320
5.73
1.33
4.40
205.18
321
5.73
1.30
4.43
200.76
322
5.73
1.28
4.45
196.30
323
5.73
1.25
4.48
191.82
324
5.73
1.22
4.51
187.31
325
5.73
1.19
4.54
182.77
326
5.73
1.16
4.57
178.20
327
5.73
1.13
4.60
173.60
328
5.73
1.10
4.63
168.98
329
5.73
1.07
4.66
164.32
330
5.73
1.04
4.69
159.63
331
5.73
1.01
4.72
154.92
332
5.73
0.98
4.75
150.17
333
5.73
0.95
4.78
145.40
334
5.73
0.92
4.81
140.59
335
5.73
0.89
4.84
135.76
336
5.73
0.86
4.87
130.89
337
5.73
0.83
4.90
125.99
338
5.73
0.80
4.93
121.06
339
5.73
0.77
4.96
116.10
340
5.73
0.74
4.99
111.11
341
5.73
0.71
5.02
106.08
342
5.73
0.67
5.06
101.03
343
5.73
0.64
5.09
95.94
344
5.73
0.61
5.12
90.82
345
5.73
0.58
5.15
85.67
346
5.73
0.54
5.19
80.48
347
5.73
0.51
5.22
75.26
348
5.73
0.48
5.25
70.01
349
5.73
0.44
5.29
64.72
350
5.73
0.41
5.32
59.41
351
5.73
0.38
5.35
54.05
352
5.73
0.34
5.39
48.67
353
5.73
0.31
5.42
43.25
354
5.73
0.27
5.46
37.79
355
5.73
0.24
5.49
32.30
356
5.73
0.21
5.52
26.78
357
5.73
0.17
5.56
21.22
358
5.73
0.13
5.60
15.62
359
5.73
0.10
5.63
9.99
360
5.73
0.06
5.67
4.32
361
4.35
0.03
4.32
0.00
Totals
2,067.15
1,257.15
810.00

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