Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 6.23  
 

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
6.23
5.74
0.49
809.51
2
6.23
5.73
0.50
809.01
3
6.23
5.73
0.50
808.51
4
6.23
5.73
0.50
808.01
5
6.23
5.72
0.51
807.50
6
6.23
5.72
0.51
806.99
7
6.23
5.72
0.51
806.48
8
6.23
5.71
0.52
805.96
9
6.23
5.71
0.52
805.44
10
6.23
5.71
0.52
804.92
11
6.23
5.70
0.53
804.39
12
6.23
5.70
0.53
803.85
13
6.23
5.69
0.54
803.32
14
6.23
5.69
0.54
802.78
15
6.23
5.69
0.54
802.23
16
6.23
5.68
0.55
801.69
17
6.23
5.68
0.55
801.14
18
6.23
5.67
0.56
800.58
19
6.23
5.67
0.56
800.02
20
6.23
5.67
0.56
799.46
21
6.23
5.66
0.57
798.89
22
6.23
5.66
0.57
798.32
23
6.23
5.65
0.58
797.74
24
6.23
5.65
0.58
797.17
25
6.23
5.65
0.58
796.58
26
6.23
5.64
0.59
795.99
27
6.23
5.64
0.59
795.40
28
6.23
5.63
0.60
794.81
29
6.23
5.63
0.60
794.21
30
6.23
5.63
0.60
793.60
31
6.23
5.62
0.61
792.99
32
6.23
5.62
0.61
792.38
33
6.23
5.61
0.62
791.76
34
6.23
5.61
0.62
791.14
35
6.23
5.60
0.63
790.52
36
6.23
5.60
0.63
789.88
37
6.23
5.60
0.63
789.25
38
6.23
5.59
0.64
788.61
39
6.23
5.59
0.64
787.97
40
6.23
5.58
0.65
787.32
41
6.23
5.58
0.65
786.66
42
6.23
5.57
0.66
786.01
43
6.23
5.57
0.66
785.34
44
6.23
5.56
0.67
784.68
45
6.23
5.56
0.67
784.01
46
6.23
5.55
0.68
783.33
47
6.23
5.55
0.68
782.65
48
6.23
5.54
0.69
781.96
49
6.23
5.54
0.69
781.27
50
6.23
5.53
0.70
780.57
51
6.23
5.53
0.70
779.87
52
6.23
5.52
0.71
779.17
53
6.23
5.52
0.71
778.46
54
6.23
5.51
0.72
777.74
55
6.23
5.51
0.72
777.02
56
6.23
5.50
0.73
776.29
57
6.23
5.50
0.73
775.56
58
6.23
5.49
0.74
774.83
59
6.23
5.49
0.74
774.08
60
6.23
5.48
0.75
773.34
61
6.23
5.48
0.75
772.58
62
6.23
5.47
0.76
771.83
63
6.23
5.47
0.76
771.06
64
6.23
5.46
0.77
770.30
65
6.23
5.46
0.77
769.52
66
6.23
5.45
0.78
768.74
67
6.23
5.45
0.78
767.96
68
6.23
5.44
0.79
767.17
69
6.23
5.43
0.80
766.37
70
6.23
5.43
0.80
765.57
71
6.23
5.42
0.81
764.76
72
6.23
5.42
0.81
763.95
73
6.23
5.41
0.82
763.13
74
6.23
5.41
0.82
762.31
75
6.23
5.40
0.83
761.48
76
6.23
5.39
0.84
760.64
77
6.23
5.39
0.84
759.80
78
6.23
5.38
0.85
758.95
79
6.23
5.38
0.85
758.10
80
6.23
5.37
0.86
757.24
81
6.23
5.36
0.87
756.37
82
6.23
5.36
0.87
755.50
83
6.23
5.35
0.88
754.62
84
6.23
5.35
0.88
753.73
85
6.23
5.34
0.89
752.84
86
6.23
5.33
0.90
751.95
87
6.23
5.33
0.90
751.04
88
6.23
5.32
0.91
750.13
89
6.23
5.31
0.92
749.22
90
6.23
5.31
0.92
748.29
91
6.23
5.30
0.93
747.36
92
6.23
5.29
0.94
746.43
93
6.23
5.29
0.94
745.48
94
6.23
5.28
0.95
744.53
95
6.23
5.27
0.96
743.58
96
6.23
5.27
0.96
742.62
97
6.23
5.26
0.97
741.65
98
6.23
5.25
0.98
740.67
99
6.23
5.25
0.98
739.69
100
6.23
5.24
0.99
738.69
101
6.23
5.23
1.00
737.70
102
6.23
5.23
1.00
736.69
103
6.23
5.22
1.01
735.68
104
6.23
5.21
1.02
734.66
105
6.23
5.20
1.03
733.64
106
6.23
5.20
1.03
732.60
107
6.23
5.19
1.04
731.56
108
6.23
5.18
1.05
730.51
109
6.23
5.17
1.06
729.46
110
6.23
5.17
1.06
728.39
111
6.23
5.16
1.07
727.32
112
6.23
5.15
1.08
726.25
113
6.23
5.14
1.09
725.16
114
6.23
5.14
1.09
724.07
115
6.23
5.13
1.10
722.97
116
6.23
5.12
1.11
721.86
117
6.23
5.11
1.12
720.74
118
6.23
5.11
1.12
719.62
119
6.23
5.10
1.13
718.48
120
6.23
5.09
1.14
717.34
121
6.23
5.08
1.15
716.19
122
6.23
5.07
1.16
715.04
123
6.23
5.06
1.17
713.87
124
6.23
5.06
1.17
712.70
125
6.23
5.05
1.18
711.52
126
6.23
5.04
1.19
710.33
127
6.23
5.03
1.20
709.13
128
6.23
5.02
1.21
707.92
129
6.23
5.01
1.22
706.70
130
6.23
5.01
1.22
705.48
131
6.23
5.00
1.23
704.25
132
6.23
4.99
1.24
703.01
133
6.23
4.98
1.25
701.76
134
6.23
4.97
1.26
700.50
135
6.23
4.96
1.27
699.23
136
6.23
4.95
1.28
697.95
137
6.23
4.94
1.29
696.66
138
6.23
4.93
1.30
695.37
139
6.23
4.93
1.30
694.07
140
6.23
4.92
1.31
692.75
141
6.23
4.91
1.32
691.43
142
6.23
4.90
1.33
690.10
143
6.23
4.89
1.34
688.75
144
6.23
4.88
1.35
687.40
145
6.23
4.87
1.36
686.04
146
6.23
4.86
1.37
684.67
147
6.23
4.85
1.38
683.29
148
6.23
4.84
1.39
681.90
149
6.23
4.83
1.40
680.50
150
6.23
4.82
1.41
679.09
151
6.23
4.81
1.42
677.67
152
6.23
4.80
1.43
676.24
153
6.23
4.79
1.44
674.80
154
6.23
4.78
1.45
673.35
155
6.23
4.77
1.46
671.89
156
6.23
4.76
1.47
670.42
157
6.23
4.75
1.48
668.94
158
6.23
4.74
1.49
667.45
159
6.23
4.73
1.50
665.95
160
6.23
4.72
1.51
664.43
161
6.23
4.71
1.52
662.91
162
6.23
4.70
1.53
661.37
163
6.23
4.68
1.55
659.83
164
6.23
4.67
1.56
658.27
165
6.23
4.66
1.57
656.71
166
6.23
4.65
1.58
655.13
167
6.23
4.64
1.59
653.54
168
6.23
4.63
1.60
651.94
169
6.23
4.62
1.61
650.33
170
6.23
4.61
1.62
648.70
171
6.23
4.59
1.64
647.07
172
6.23
4.58
1.65
645.42
173
6.23
4.57
1.66
643.76
174
6.23
4.56
1.67
642.09
175
6.23
4.55
1.68
640.41
176
6.23
4.54
1.69
638.72
177
6.23
4.52
1.71
637.01
178
6.23
4.51
1.72
635.29
179
6.23
4.50
1.73
633.56
180
6.23
4.49
1.74
631.82
181
6.23
4.48
1.75
630.07
182
6.23
4.46
1.77
628.30
183
6.23
4.45
1.78
626.52
184
6.23
4.44
1.79
624.73
185
6.23
4.43
1.80
622.92
186
6.23
4.41
1.82
621.10
187
6.23
4.40
1.83
619.27
188
6.23
4.39
1.84
617.43
189
6.23
4.37
1.86
615.57
190
6.23
4.36
1.87
613.70
191
6.23
4.35
1.88
611.82
192
6.23
4.33
1.90
609.92
193
6.23
4.32
1.91
608.02
194
6.23
4.31
1.92
606.09
195
6.23
4.29
1.94
604.16
196
6.23
4.28
1.95
602.20
197
6.23
4.27
1.96
600.24
198
6.23
4.25
1.98
598.26
199
6.23
4.24
1.99
596.27
200
6.23
4.22
2.01
594.26
201
6.23
4.21
2.02
592.24
202
6.23
4.20
2.03
590.21
203
6.23
4.18
2.05
588.16
204
6.23
4.17
2.06
586.09
205
6.23
4.15
2.08
584.02
206
6.23
4.14
2.09
581.92
207
6.23
4.12
2.11
579.81
208
6.23
4.11
2.12
577.69
209
6.23
4.09
2.14
575.55
210
6.23
4.08
2.15
573.40
211
6.23
4.06
2.17
571.23
212
6.23
4.05
2.18
569.05
213
6.23
4.03
2.20
566.85
214
6.23
4.02
2.21
564.63
215
6.23
4.00
2.23
562.40
216
6.23
3.98
2.25
560.16
217
6.23
3.97
2.26
557.90
218
6.23
3.95
2.28
555.62
219
6.23
3.94
2.29
553.32
220
6.23
3.92
2.31
551.01
221
6.23
3.90
2.33
548.68
222
6.23
3.89
2.34
546.34
223
6.23
3.87
2.36
543.98
224
6.23
3.85
2.38
541.60
225
6.23
3.84
2.39
539.21
226
6.23
3.82
2.41
536.80
227
6.23
3.80
2.43
534.37
228
6.23
3.79
2.44
531.93
229
6.23
3.77
2.46
529.47
230
6.23
3.75
2.48
526.99
231
6.23
3.73
2.50
524.49
232
6.23
3.72
2.51
521.97
233
6.23
3.70
2.53
519.44
234
6.23
3.68
2.55
516.89
235
6.23
3.66
2.57
514.32
236
6.23
3.64
2.59
511.74
237
6.23
3.62
2.61
509.13
238
6.23
3.61
2.62
506.51
239
6.23
3.59
2.64
503.86
240
6.23
3.57
2.66
501.20
241
6.23
3.55
2.68
498.52
242
6.23
3.53
2.70
495.82
243
6.23
3.51
2.72
493.11
244
6.23
3.49
2.74
490.37
245
6.23
3.47
2.76
487.61
246
6.23
3.45
2.78
484.84
247
6.23
3.43
2.80
482.04
248
6.23
3.41
2.82
479.23
249
6.23
3.39
2.84
476.39
250
6.23
3.37
2.86
473.53
251
6.23
3.35
2.88
470.66
252
6.23
3.33
2.90
467.76
253
6.23
3.31
2.92
464.85
254
6.23
3.29
2.94
461.91
255
6.23
3.27
2.96
458.95
256
6.23
3.25
2.98
455.97
257
6.23
3.23
3.00
452.97
258
6.23
3.21
3.02
449.95
259
6.23
3.19
3.04
446.91
260
6.23
3.17
3.06
443.84
261
6.23
3.14
3.09
440.76
262
6.23
3.12
3.11
437.65
263
6.23
3.10
3.13
434.52
264
6.23
3.08
3.15
431.37
265
6.23
3.06
3.17
428.19
266
6.23
3.03
3.20
424.99
267
6.23
3.01
3.22
421.77
268
6.23
2.99
3.24
418.53
269
6.23
2.96
3.27
415.27
270
6.23
2.94
3.29
411.98
271
6.23
2.92
3.31
408.67
272
6.23
2.89
3.34
405.33
273
6.23
2.87
3.36
401.97
274
6.23
2.85
3.38
398.59
275
6.23
2.82
3.41
395.18
276
6.23
2.80
3.43
391.75
277
6.23
2.77
3.46
388.30
278
6.23
2.75
3.48
384.82
279
6.23
2.73
3.50
381.31
280
6.23
2.70
3.53
377.78
281
6.23
2.68
3.55
374.23
282
6.23
2.65
3.58
370.65
283
6.23
2.63
3.60
367.05
284
6.23
2.60
3.63
363.42
285
6.23
2.57
3.66
359.76
286
6.23
2.55
3.68
356.08
287
6.23
2.52
3.71
352.37
288
6.23
2.50
3.73
348.64
289
6.23
2.47
3.76
344.88
290
6.23
2.44
3.79
341.09
291
6.23
2.42
3.81
337.28
292
6.23
2.39
3.84
333.43
293
6.23
2.36
3.87
329.57
294
6.23
2.33
3.90
325.67
295
6.23
2.31
3.92
321.75
296
6.23
2.28
3.95
317.80
297
6.23
2.25
3.98
313.82
298
6.23
2.22
4.01
309.81
299
6.23
2.19
4.04
305.78
300
6.23
2.17
4.06
301.71
301
6.23
2.14
4.09
297.62
302
6.23
2.11
4.12
293.50
303
6.23
2.08
4.15
289.35
304
6.23
2.05
4.18
285.16
305
6.23
2.02
4.21
280.95
306
6.23
1.99
4.24
276.72
307
6.23
1.96
4.27
272.45
308
6.23
1.93
4.30
268.14
309
6.23
1.90
4.33
263.81
310
6.23
1.87
4.36
259.45
311
6.23
1.84
4.39
255.06
312
6.23
1.81
4.42
250.64
313
6.23
1.78
4.45
246.18
314
6.23
1.74
4.49
241.70
315
6.23
1.71
4.52
237.18
316
6.23
1.68
4.55
232.63
317
6.23
1.65
4.58
228.05
318
6.23
1.62
4.61
223.43
319
6.23
1.58
4.65
218.78
320
6.23
1.55
4.68
214.10
321
6.23
1.52
4.71
209.39
322
6.23
1.48
4.75
204.64
323
6.23
1.45
4.78
199.86
324
6.23
1.42
4.81
195.05
325
6.23
1.38
4.85
190.20
326
6.23
1.35
4.88
185.32
327
6.23
1.31
4.92
180.40
328
6.23
1.28
4.95
175.45
329
6.23
1.24
4.99
170.46
330
6.23
1.21
5.02
165.44
331
6.23
1.17
5.06
160.38
332
6.23
1.14
5.09
155.29
333
6.23
1.10
5.13
150.16
334
6.23
1.06
5.17
144.99
335
6.23
1.03
5.20
139.79
336
6.23
0.99
5.24
134.55
337
6.23
0.95
5.28
129.27
338
6.23
0.92
5.31
123.96
339
6.23
0.88
5.35
118.60
340
6.23
0.84
5.39
113.21
341
6.23
0.80
5.43
107.79
342
6.23
0.76
5.47
102.32
343
6.23
0.72
5.51
96.81
344
6.23
0.69
5.54
91.27
345
6.23
0.65
5.58
85.69
346
6.23
0.61
5.62
80.06
347
6.23
0.57
5.66
74.40
348
6.23
0.53
5.70
68.70
349
6.23
0.49
5.74
62.95
350
6.23
0.45
5.78
57.17
351
6.23
0.40
5.83
51.35
352
6.23
0.36
5.87
45.48
353
6.23
0.32
5.91
39.57
354
6.23
0.28
5.95
33.62
355
6.23
0.24
5.99
27.63
356
6.23
0.20
6.03
21.60
357
6.23
0.15
6.08
15.52
358
6.23
0.11
6.12
9.40
359
6.23
0.07
6.16
3.23
360
3.26
0.02
3.23
0.00
Totals
2,239.83
1,429.83
810.00

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