Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 4.20  
 

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
4.20
3.15
1.05
815.95
2
4.20
3.14
1.06
814.89
3
4.20
3.14
1.06
813.83
4
4.20
3.14
1.06
812.77
5
4.20
3.13
1.07
811.70
6
4.20
3.13
1.07
810.63
7
4.20
3.12
1.08
809.56
8
4.20
3.12
1.08
808.48
9
4.20
3.12
1.08
807.39
10
4.20
3.11
1.09
806.30
11
4.20
3.11
1.09
805.21
12
4.20
3.10
1.10
804.12
13
4.20
3.10
1.10
803.01
14
4.20
3.09
1.11
801.91
15
4.20
3.09
1.11
800.80
16
4.20
3.09
1.11
799.69
17
4.20
3.08
1.12
798.57
18
4.20
3.08
1.12
797.45
19
4.20
3.07
1.13
796.32
20
4.20
3.07
1.13
795.19
21
4.20
3.06
1.14
794.05
22
4.20
3.06
1.14
792.91
23
4.20
3.06
1.14
791.77
24
4.20
3.05
1.15
790.62
25
4.20
3.05
1.15
789.47
26
4.20
3.04
1.16
788.31
27
4.20
3.04
1.16
787.15
28
4.20
3.03
1.17
785.98
29
4.20
3.03
1.17
784.81
30
4.20
3.02
1.18
783.64
31
4.20
3.02
1.18
782.46
32
4.20
3.02
1.18
781.27
33
4.20
3.01
1.19
780.09
34
4.20
3.01
1.19
778.89
35
4.20
3.00
1.20
777.69
36
4.20
3.00
1.20
776.49
37
4.20
2.99
1.21
775.28
38
4.20
2.99
1.21
774.07
39
4.20
2.98
1.22
772.86
40
4.20
2.98
1.22
771.63
41
4.20
2.97
1.23
770.41
42
4.20
2.97
1.23
769.18
43
4.20
2.96
1.24
767.94
44
4.20
2.96
1.24
766.70
45
4.20
2.95
1.25
765.46
46
4.20
2.95
1.25
764.21
47
4.20
2.95
1.25
762.95
48
4.20
2.94
1.26
761.69
49
4.20
2.94
1.26
760.43
50
4.20
2.93
1.27
759.16
51
4.20
2.93
1.27
757.89
52
4.20
2.92
1.28
756.61
53
4.20
2.92
1.28
755.32
54
4.20
2.91
1.29
754.03
55
4.20
2.91
1.29
752.74
56
4.20
2.90
1.30
751.44
57
4.20
2.90
1.30
750.14
58
4.20
2.89
1.31
748.83
59
4.20
2.89
1.31
747.51
60
4.20
2.88
1.32
746.20
61
4.20
2.88
1.32
744.87
62
4.20
2.87
1.33
743.54
63
4.20
2.87
1.33
742.21
64
4.20
2.86
1.34
740.87
65
4.20
2.86
1.34
739.52
66
4.20
2.85
1.35
738.17
67
4.20
2.85
1.35
736.82
68
4.20
2.84
1.36
735.46
69
4.20
2.83
1.37
734.09
70
4.20
2.83
1.37
732.72
71
4.20
2.82
1.38
731.35
72
4.20
2.82
1.38
729.97
73
4.20
2.81
1.39
728.58
74
4.20
2.81
1.39
727.19
75
4.20
2.80
1.40
725.79
76
4.20
2.80
1.40
724.39
77
4.20
2.79
1.41
722.98
78
4.20
2.79
1.41
721.57
79
4.20
2.78
1.42
720.15
80
4.20
2.78
1.42
718.72
81
4.20
2.77
1.43
717.29
82
4.20
2.76
1.44
715.86
83
4.20
2.76
1.44
714.42
84
4.20
2.75
1.45
712.97
85
4.20
2.75
1.45
711.52
86
4.20
2.74
1.46
710.06
87
4.20
2.74
1.46
708.60
88
4.20
2.73
1.47
707.13
89
4.20
2.73
1.47
705.65
90
4.20
2.72
1.48
704.17
91
4.20
2.71
1.49
702.69
92
4.20
2.71
1.49
701.19
93
4.20
2.70
1.50
699.70
94
4.20
2.70
1.50
698.19
95
4.20
2.69
1.51
696.69
96
4.20
2.69
1.51
695.17
97
4.20
2.68
1.52
693.65
98
4.20
2.67
1.53
692.12
99
4.20
2.67
1.53
690.59
100
4.20
2.66
1.54
689.05
101
4.20
2.66
1.54
687.51
102
4.20
2.65
1.55
685.96
103
4.20
2.64
1.56
684.40
104
4.20
2.64
1.56
682.84
105
4.20
2.63
1.57
681.27
106
4.20
2.63
1.57
679.70
107
4.20
2.62
1.58
678.12
108
4.20
2.61
1.59
676.53
109
4.20
2.61
1.59
674.94
110
4.20
2.60
1.60
673.34
111
4.20
2.60
1.60
671.73
112
4.20
2.59
1.61
670.12
113
4.20
2.58
1.62
668.51
114
4.20
2.58
1.62
666.88
115
4.20
2.57
1.63
665.25
116
4.20
2.56
1.64
663.62
117
4.20
2.56
1.64
661.97
118
4.20
2.55
1.65
660.33
119
4.20
2.55
1.65
658.67
120
4.20
2.54
1.66
657.01
121
4.20
2.53
1.67
655.34
122
4.20
2.53
1.67
653.67
123
4.20
2.52
1.68
651.99
124
4.20
2.51
1.69
650.30
125
4.20
2.51
1.69
648.61
126
4.20
2.50
1.70
646.91
127
4.20
2.49
1.71
645.20
128
4.20
2.49
1.71
643.49
129
4.20
2.48
1.72
641.77
130
4.20
2.47
1.73
640.04
131
4.20
2.47
1.73
638.31
132
4.20
2.46
1.74
636.57
133
4.20
2.45
1.75
634.82
134
4.20
2.45
1.75
633.07
135
4.20
2.44
1.76
631.31
136
4.20
2.43
1.77
629.54
137
4.20
2.43
1.77
627.77
138
4.20
2.42
1.78
625.99
139
4.20
2.41
1.79
624.20
140
4.20
2.41
1.79
622.40
141
4.20
2.40
1.80
620.60
142
4.20
2.39
1.81
618.79
143
4.20
2.38
1.82
616.98
144
4.20
2.38
1.82
615.16
145
4.20
2.37
1.83
613.33
146
4.20
2.36
1.84
611.49
147
4.20
2.36
1.84
609.65
148
4.20
2.35
1.85
607.80
149
4.20
2.34
1.86
605.94
150
4.20
2.34
1.86
604.08
151
4.20
2.33
1.87
602.20
152
4.20
2.32
1.88
600.33
153
4.20
2.31
1.89
598.44
154
4.20
2.31
1.89
596.55
155
4.20
2.30
1.90
594.65
156
4.20
2.29
1.91
592.74
157
4.20
2.28
1.92
590.82
158
4.20
2.28
1.92
588.90
159
4.20
2.27
1.93
586.97
160
4.20
2.26
1.94
585.03
161
4.20
2.25
1.95
583.09
162
4.20
2.25
1.95
581.13
163
4.20
2.24
1.96
579.17
164
4.20
2.23
1.97
577.20
165
4.20
2.22
1.98
575.23
166
4.20
2.22
1.98
573.25
167
4.20
2.21
1.99
571.26
168
4.20
2.20
2.00
569.26
169
4.20
2.19
2.01
567.25
170
4.20
2.19
2.01
565.24
171
4.20
2.18
2.02
563.22
172
4.20
2.17
2.03
561.19
173
4.20
2.16
2.04
559.15
174
4.20
2.16
2.04
557.10
175
4.20
2.15
2.05
555.05
176
4.20
2.14
2.06
552.99
177
4.20
2.13
2.07
550.92
178
4.20
2.12
2.08
548.85
179
4.20
2.12
2.08
546.76
180
4.20
2.11
2.09
544.67
181
4.20
2.10
2.10
542.57
182
4.20
2.09
2.11
540.46
183
4.20
2.08
2.12
538.34
184
4.20
2.07
2.13
536.22
185
4.20
2.07
2.13
534.08
186
4.20
2.06
2.14
531.94
187
4.20
2.05
2.15
529.79
188
4.20
2.04
2.16
527.63
189
4.20
2.03
2.17
525.47
190
4.20
2.03
2.17
523.29
191
4.20
2.02
2.18
521.11
192
4.20
2.01
2.19
518.92
193
4.20
2.00
2.20
516.72
194
4.20
1.99
2.21
514.51
195
4.20
1.98
2.22
512.29
196
4.20
1.97
2.23
510.07
197
4.20
1.97
2.23
507.83
198
4.20
1.96
2.24
505.59
199
4.20
1.95
2.25
503.34
200
4.20
1.94
2.26
501.08
201
4.20
1.93
2.27
498.81
202
4.20
1.92
2.28
496.53
203
4.20
1.91
2.29
494.25
204
4.20
1.90
2.30
491.95
205
4.20
1.90
2.30
489.65
206
4.20
1.89
2.31
487.33
207
4.20
1.88
2.32
485.01
208
4.20
1.87
2.33
482.68
209
4.20
1.86
2.34
480.34
210
4.20
1.85
2.35
477.99
211
4.20
1.84
2.36
475.64
212
4.20
1.83
2.37
473.27
213
4.20
1.82
2.38
470.89
214
4.20
1.81
2.39
468.51
215
4.20
1.81
2.39
466.11
216
4.20
1.80
2.40
463.71
217
4.20
1.79
2.41
461.30
218
4.20
1.78
2.42
458.88
219
4.20
1.77
2.43
456.44
220
4.20
1.76
2.44
454.00
221
4.20
1.75
2.45
451.55
222
4.20
1.74
2.46
449.09
223
4.20
1.73
2.47
446.62
224
4.20
1.72
2.48
444.15
225
4.20
1.71
2.49
441.66
226
4.20
1.70
2.50
439.16
227
4.20
1.69
2.51
436.65
228
4.20
1.68
2.52
434.14
229
4.20
1.67
2.53
431.61
230
4.20
1.66
2.54
429.07
231
4.20
1.65
2.55
426.53
232
4.20
1.64
2.56
423.97
233
4.20
1.63
2.57
421.40
234
4.20
1.62
2.58
418.83
235
4.20
1.61
2.59
416.24
236
4.20
1.60
2.60
413.65
237
4.20
1.59
2.61
411.04
238
4.20
1.58
2.62
408.42
239
4.20
1.57
2.63
405.80
240
4.20
1.56
2.64
403.16
241
4.20
1.55
2.65
400.52
242
4.20
1.54
2.66
397.86
243
4.20
1.53
2.67
395.19
244
4.20
1.52
2.68
392.52
245
4.20
1.51
2.69
389.83
246
4.20
1.50
2.70
387.13
247
4.20
1.49
2.71
384.42
248
4.20
1.48
2.72
381.71
249
4.20
1.47
2.73
378.98
250
4.20
1.46
2.74
376.24
251
4.20
1.45
2.75
373.49
252
4.20
1.44
2.76
370.73
253
4.20
1.43
2.77
367.96
254
4.20
1.42
2.78
365.17
255
4.20
1.41
2.79
362.38
256
4.20
1.40
2.80
359.58
257
4.20
1.39
2.81
356.76
258
4.20
1.38
2.82
353.94
259
4.20
1.36
2.84
351.10
260
4.20
1.35
2.85
348.26
261
4.20
1.34
2.86
345.40
262
4.20
1.33
2.87
342.53
263
4.20
1.32
2.88
339.65
264
4.20
1.31
2.89
336.76
265
4.20
1.30
2.90
333.86
266
4.20
1.29
2.91
330.94
267
4.20
1.28
2.92
328.02
268
4.20
1.26
2.94
325.08
269
4.20
1.25
2.95
322.14
270
4.20
1.24
2.96
319.18
271
4.20
1.23
2.97
316.21
272
4.20
1.22
2.98
313.23
273
4.20
1.21
2.99
310.23
274
4.20
1.20
3.00
307.23
275
4.20
1.18
3.02
304.21
276
4.20
1.17
3.03
301.19
277
4.20
1.16
3.04
298.15
278
4.20
1.15
3.05
295.10
279
4.20
1.14
3.06
292.03
280
4.20
1.13
3.07
288.96
281
4.20
1.11
3.09
285.87
282
4.20
1.10
3.10
282.78
283
4.20
1.09
3.11
279.67
284
4.20
1.08
3.12
276.54
285
4.20
1.07
3.13
273.41
286
4.20
1.05
3.15
270.26
287
4.20
1.04
3.16
267.10
288
4.20
1.03
3.17
263.93
289
4.20
1.02
3.18
260.75
290
4.20
1.00
3.20
257.56
291
4.20
0.99
3.21
254.35
292
4.20
0.98
3.22
251.13
293
4.20
0.97
3.23
247.90
294
4.20
0.96
3.24
244.65
295
4.20
0.94
3.26
241.40
296
4.20
0.93
3.27
238.13
297
4.20
0.92
3.28
234.84
298
4.20
0.91
3.29
231.55
299
4.20
0.89
3.31
228.24
300
4.20
0.88
3.32
224.92
301
4.20
0.87
3.33
221.59
302
4.20
0.85
3.35
218.24
303
4.20
0.84
3.36
214.88
304
4.20
0.83
3.37
211.51
305
4.20
0.82
3.38
208.13
306
4.20
0.80
3.40
204.73
307
4.20
0.79
3.41
201.32
308
4.20
0.78
3.42
197.89
309
4.20
0.76
3.44
194.46
310
4.20
0.75
3.45
191.01
311
4.20
0.74
3.46
187.54
312
4.20
0.72
3.48
184.06
313
4.20
0.71
3.49
180.57
314
4.20
0.70
3.50
177.07
315
4.20
0.68
3.52
173.55
316
4.20
0.67
3.53
170.02
317
4.20
0.66
3.54
166.48
318
4.20
0.64
3.56
162.92
319
4.20
0.63
3.57
159.35
320
4.20
0.61
3.59
155.76
321
4.20
0.60
3.60
152.16
322
4.20
0.59
3.61
148.55
323
4.20
0.57
3.63
144.92
324
4.20
0.56
3.64
141.28
325
4.20
0.54
3.66
137.62
326
4.20
0.53
3.67
133.95
327
4.20
0.52
3.68
130.27
328
4.20
0.50
3.70
126.57
329
4.20
0.49
3.71
122.86
330
4.20
0.47
3.73
119.13
331
4.20
0.46
3.74
115.39
332
4.20
0.44
3.76
111.64
333
4.20
0.43
3.77
107.87
334
4.20
0.42
3.78
104.08
335
4.20
0.40
3.80
100.28
336
4.20
0.39
3.81
96.47
337
4.20
0.37
3.83
92.64
338
4.20
0.36
3.84
88.80
339
4.20
0.34
3.86
84.94
340
4.20
0.33
3.87
81.07
341
4.20
0.31
3.89
77.18
342
4.20
0.30
3.90
73.28
343
4.20
0.28
3.92
69.36
344
4.20
0.27
3.93
65.43
345
4.20
0.25
3.95
61.48
346
4.20
0.24
3.96
57.52
347
4.20
0.22
3.98
53.54
348
4.20
0.21
3.99
49.55
349
4.20
0.19
4.01
45.54
350
4.20
0.18
4.02
41.51
351
4.20
0.16
4.04
37.47
352
4.20
0.14
4.06
33.42
353
4.20
0.13
4.07
29.35
354
4.20
0.11
4.09
25.26
355
4.20
0.10
4.10
21.16
356
4.20
0.08
4.12
17.04
357
4.20
0.07
4.13
12.90
358
4.20
0.05
4.15
8.75
359
4.20
0.03
4.17
4.59
360
4.20
0.02
4.18
0.40
361
0.41
0.00
0.40
0.00
Totals
1,512.41
695.41
817.00

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