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
5.13
0.61
819.40
2
5.73
5.12
0.61
818.79
3
5.73
5.12
0.61
818.17
4
5.73
5.11
0.62
817.56
5
5.73
5.11
0.62
816.94
6
5.73
5.11
0.62
816.31
7
5.73
5.10
0.63
815.68
8
5.73
5.10
0.63
815.05
9
5.73
5.09
0.64
814.42
10
5.73
5.09
0.64
813.78
11
5.73
5.09
0.64
813.13
12
5.73
5.08
0.65
812.49
13
5.73
5.08
0.65
811.83
14
5.73
5.07
0.66
811.18
15
5.73
5.07
0.66
810.52
16
5.73
5.07
0.66
809.85
17
5.73
5.06
0.67
809.18
18
5.73
5.06
0.67
808.51
19
5.73
5.05
0.68
807.83
20
5.73
5.05
0.68
807.15
21
5.73
5.04
0.69
806.47
22
5.73
5.04
0.69
805.78
23
5.73
5.04
0.69
805.09
24
5.73
5.03
0.70
804.39
25
5.73
5.03
0.70
803.68
26
5.73
5.02
0.71
802.98
27
5.73
5.02
0.71
802.27
28
5.73
5.01
0.72
801.55
29
5.73
5.01
0.72
800.83
30
5.73
5.01
0.72
800.11
31
5.73
5.00
0.73
799.38
32
5.73
5.00
0.73
798.64
33
5.73
4.99
0.74
797.90
34
5.73
4.99
0.74
797.16
35
5.73
4.98
0.75
796.41
36
5.73
4.98
0.75
795.66
37
5.73
4.97
0.76
794.90
38
5.73
4.97
0.76
794.14
39
5.73
4.96
0.77
793.37
40
5.73
4.96
0.77
792.60
41
5.73
4.95
0.78
791.83
42
5.73
4.95
0.78
791.05
43
5.73
4.94
0.79
790.26
44
5.73
4.94
0.79
789.47
45
5.73
4.93
0.80
788.67
46
5.73
4.93
0.80
787.87
47
5.73
4.92
0.81
787.07
48
5.73
4.92
0.81
786.26
49
5.73
4.91
0.82
785.44
50
5.73
4.91
0.82
784.62
51
5.73
4.90
0.83
783.79
52
5.73
4.90
0.83
782.96
53
5.73
4.89
0.84
782.12
54
5.73
4.89
0.84
781.28
55
5.73
4.88
0.85
780.44
56
5.73
4.88
0.85
779.58
57
5.73
4.87
0.86
778.73
58
5.73
4.87
0.86
777.86
59
5.73
4.86
0.87
776.99
60
5.73
4.86
0.87
776.12
61
5.73
4.85
0.88
775.24
62
5.73
4.85
0.88
774.36
63
5.73
4.84
0.89
773.47
64
5.73
4.83
0.90
772.57
65
5.73
4.83
0.90
771.67
66
5.73
4.82
0.91
770.76
67
5.73
4.82
0.91
769.85
68
5.73
4.81
0.92
768.93
69
5.73
4.81
0.92
768.01
70
5.73
4.80
0.93
767.08
71
5.73
4.79
0.94
766.14
72
5.73
4.79
0.94
765.20
73
5.73
4.78
0.95
764.25
74
5.73
4.78
0.95
763.30
75
5.73
4.77
0.96
762.34
76
5.73
4.76
0.97
761.37
77
5.73
4.76
0.97
760.40
78
5.73
4.75
0.98
759.43
79
5.73
4.75
0.98
758.44
80
5.73
4.74
0.99
757.45
81
5.73
4.73
1.00
756.46
82
5.73
4.73
1.00
755.45
83
5.73
4.72
1.01
754.45
84
5.73
4.72
1.01
753.43
85
5.73
4.71
1.02
752.41
86
5.73
4.70
1.03
751.38
87
5.73
4.70
1.03
750.35
88
5.73
4.69
1.04
749.31
89
5.73
4.68
1.05
748.26
90
5.73
4.68
1.05
747.21
91
5.73
4.67
1.06
746.15
92
5.73
4.66
1.07
745.08
93
5.73
4.66
1.07
744.01
94
5.73
4.65
1.08
742.93
95
5.73
4.64
1.09
741.84
96
5.73
4.64
1.09
740.75
97
5.73
4.63
1.10
739.65
98
5.73
4.62
1.11
738.54
99
5.73
4.62
1.11
737.43
100
5.73
4.61
1.12
736.31
101
5.73
4.60
1.13
735.18
102
5.73
4.59
1.14
734.04
103
5.73
4.59
1.14
732.90
104
5.73
4.58
1.15
731.75
105
5.73
4.57
1.16
730.59
106
5.73
4.57
1.16
729.43
107
5.73
4.56
1.17
728.26
108
5.73
4.55
1.18
727.08
109
5.73
4.54
1.19
725.89
110
5.73
4.54
1.19
724.70
111
5.73
4.53
1.20
723.50
112
5.73
4.52
1.21
722.29
113
5.73
4.51
1.22
721.08
114
5.73
4.51
1.22
719.85
115
5.73
4.50
1.23
718.62
116
5.73
4.49
1.24
717.38
117
5.73
4.48
1.25
716.14
118
5.73
4.48
1.25
714.88
119
5.73
4.47
1.26
713.62
120
5.73
4.46
1.27
712.35
121
5.73
4.45
1.28
711.07
122
5.73
4.44
1.29
709.79
123
5.73
4.44
1.29
708.49
124
5.73
4.43
1.30
707.19
125
5.73
4.42
1.31
705.88
126
5.73
4.41
1.32
704.56
127
5.73
4.40
1.33
703.24
128
5.73
4.40
1.33
701.90
129
5.73
4.39
1.34
700.56
130
5.73
4.38
1.35
699.21
131
5.73
4.37
1.36
697.85
132
5.73
4.36
1.37
696.48
133
5.73
4.35
1.38
695.10
134
5.73
4.34
1.39
693.72
135
5.73
4.34
1.39
692.32
136
5.73
4.33
1.40
690.92
137
5.73
4.32
1.41
689.51
138
5.73
4.31
1.42
688.09
139
5.73
4.30
1.43
686.66
140
5.73
4.29
1.44
685.22
141
5.73
4.28
1.45
683.77
142
5.73
4.27
1.46
682.32
143
5.73
4.26
1.47
680.85
144
5.73
4.26
1.47
679.38
145
5.73
4.25
1.48
677.89
146
5.73
4.24
1.49
676.40
147
5.73
4.23
1.50
674.90
148
5.73
4.22
1.51
673.38
149
5.73
4.21
1.52
671.86
150
5.73
4.20
1.53
670.33
151
5.73
4.19
1.54
668.79
152
5.73
4.18
1.55
667.24
153
5.73
4.17
1.56
665.68
154
5.73
4.16
1.57
664.11
155
5.73
4.15
1.58
662.53
156
5.73
4.14
1.59
660.94
157
5.73
4.13
1.60
659.35
158
5.73
4.12
1.61
657.74
159
5.73
4.11
1.62
656.12
160
5.73
4.10
1.63
654.49
161
5.73
4.09
1.64
652.85
162
5.73
4.08
1.65
651.20
163
5.73
4.07
1.66
649.54
164
5.73
4.06
1.67
647.87
165
5.73
4.05
1.68
646.19
166
5.73
4.04
1.69
644.50
167
5.73
4.03
1.70
642.79
168
5.73
4.02
1.71
641.08
169
5.73
4.01
1.72
639.36
170
5.73
4.00
1.73
637.62
171
5.73
3.99
1.74
635.88
172
5.73
3.97
1.76
634.12
173
5.73
3.96
1.77
632.36
174
5.73
3.95
1.78
630.58
175
5.73
3.94
1.79
628.79
176
5.73
3.93
1.80
626.99
177
5.73
3.92
1.81
625.18
178
5.73
3.91
1.82
623.36
179
5.73
3.90
1.83
621.52
180
5.73
3.88
1.85
619.68
181
5.73
3.87
1.86
617.82
182
5.73
3.86
1.87
615.95
183
5.73
3.85
1.88
614.07
184
5.73
3.84
1.89
612.18
185
5.73
3.83
1.90
610.28
186
5.73
3.81
1.92
608.36
187
5.73
3.80
1.93
606.43
188
5.73
3.79
1.94
604.49
189
5.73
3.78
1.95
602.54
190
5.73
3.77
1.96
600.58
191
5.73
3.75
1.98
598.60
192
5.73
3.74
1.99
596.61
193
5.73
3.73
2.00
594.61
194
5.73
3.72
2.01
592.60
195
5.73
3.70
2.03
590.57
196
5.73
3.69
2.04
588.53
197
5.73
3.68
2.05
586.48
198
5.73
3.67
2.06
584.41
199
5.73
3.65
2.08
582.34
200
5.73
3.64
2.09
580.25
201
5.73
3.63
2.10
578.14
202
5.73
3.61
2.12
576.03
203
5.73
3.60
2.13
573.90
204
5.73
3.59
2.14
571.75
205
5.73
3.57
2.16
569.60
206
5.73
3.56
2.17
567.43
207
5.73
3.55
2.18
565.24
208
5.73
3.53
2.20
563.05
209
5.73
3.52
2.21
560.84
210
5.73
3.51
2.22
558.61
211
5.73
3.49
2.24
556.37
212
5.73
3.48
2.25
554.12
213
5.73
3.46
2.27
551.85
214
5.73
3.45
2.28
549.57
215
5.73
3.43
2.30
547.28
216
5.73
3.42
2.31
544.97
217
5.73
3.41
2.32
542.64
218
5.73
3.39
2.34
540.30
219
5.73
3.38
2.35
537.95
220
5.73
3.36
2.37
535.58
221
5.73
3.35
2.38
533.20
222
5.73
3.33
2.40
530.80
223
5.73
3.32
2.41
528.39
224
5.73
3.30
2.43
525.96
225
5.73
3.29
2.44
523.52
226
5.73
3.27
2.46
521.06
227
5.73
3.26
2.47
518.59
228
5.73
3.24
2.49
516.10
229
5.73
3.23
2.50
513.60
230
5.73
3.21
2.52
511.08
231
5.73
3.19
2.54
508.54
232
5.73
3.18
2.55
505.99
233
5.73
3.16
2.57
503.42
234
5.73
3.15
2.58
500.84
235
5.73
3.13
2.60
498.24
236
5.73
3.11
2.62
495.62
237
5.73
3.10
2.63
492.99
238
5.73
3.08
2.65
490.34
239
5.73
3.06
2.67
487.67
240
5.73
3.05
2.68
484.99
241
5.73
3.03
2.70
482.29
242
5.73
3.01
2.72
479.58
243
5.73
3.00
2.73
476.85
244
5.73
2.98
2.75
474.10
245
5.73
2.96
2.77
471.33
246
5.73
2.95
2.78
468.55
247
5.73
2.93
2.80
465.74
248
5.73
2.91
2.82
462.92
249
5.73
2.89
2.84
460.09
250
5.73
2.88
2.85
457.23
251
5.73
2.86
2.87
454.36
252
5.73
2.84
2.89
451.47
253
5.73
2.82
2.91
448.56
254
5.73
2.80
2.93
445.64
255
5.73
2.79
2.94
442.69
256
5.73
2.77
2.96
439.73
257
5.73
2.75
2.98
436.75
258
5.73
2.73
3.00
433.75
259
5.73
2.71
3.02
430.73
260
5.73
2.69
3.04
427.69
261
5.73
2.67
3.06
424.63
262
5.73
2.65
3.08
421.56
263
5.73
2.63
3.10
418.46
264
5.73
2.62
3.11
415.35
265
5.73
2.60
3.13
412.21
266
5.73
2.58
3.15
409.06
267
5.73
2.56
3.17
405.88
268
5.73
2.54
3.19
402.69
269
5.73
2.52
3.21
399.48
270
5.73
2.50
3.23
396.25
271
5.73
2.48
3.25
392.99
272
5.73
2.46
3.27
389.72
273
5.73
2.44
3.29
386.42
274
5.73
2.42
3.31
383.11
275
5.73
2.39
3.34
379.77
276
5.73
2.37
3.36
376.42
277
5.73
2.35
3.38
373.04
278
5.73
2.33
3.40
369.64
279
5.73
2.31
3.42
366.22
280
5.73
2.29
3.44
362.78
281
5.73
2.27
3.46
359.32
282
5.73
2.25
3.48
355.83
283
5.73
2.22
3.51
352.33
284
5.73
2.20
3.53
348.80
285
5.73
2.18
3.55
345.25
286
5.73
2.16
3.57
341.68
287
5.73
2.14
3.59
338.08
288
5.73
2.11
3.62
334.47
289
5.73
2.09
3.64
330.83
290
5.73
2.07
3.66
327.16
291
5.73
2.04
3.69
323.48
292
5.73
2.02
3.71
319.77
293
5.73
2.00
3.73
316.04
294
5.73
1.98
3.75
312.28
295
5.73
1.95
3.78
308.51
296
5.73
1.93
3.80
304.70
297
5.73
1.90
3.83
300.88
298
5.73
1.88
3.85
297.03
299
5.73
1.86
3.87
293.15
300
5.73
1.83
3.90
289.26
301
5.73
1.81
3.92
285.34
302
5.73
1.78
3.95
281.39
303
5.73
1.76
3.97
277.42
304
5.73
1.73
4.00
273.42
305
5.73
1.71
4.02
269.40
306
5.73
1.68
4.05
265.35
307
5.73
1.66
4.07
261.28
308
5.73
1.63
4.10
257.19
309
5.73
1.61
4.12
253.06
310
5.73
1.58
4.15
248.91
311
5.73
1.56
4.17
244.74
312
5.73
1.53
4.20
240.54
313
5.73
1.50
4.23
236.31
314
5.73
1.48
4.25
232.06
315
5.73
1.45
4.28
227.78
316
5.73
1.42
4.31
223.47
317
5.73
1.40
4.33
219.14
318
5.73
1.37
4.36
214.78
319
5.73
1.34
4.39
210.39
320
5.73
1.31
4.42
205.98
321
5.73
1.29
4.44
201.53
322
5.73
1.26
4.47
197.06
323
5.73
1.23
4.50
192.57
324
5.73
1.20
4.53
188.04
325
5.73
1.18
4.55
183.48
326
5.73
1.15
4.58
178.90
327
5.73
1.12
4.61
174.29
328
5.73
1.09
4.64
169.65
329
5.73
1.06
4.67
164.98
330
5.73
1.03
4.70
160.28
331
5.73
1.00
4.73
155.55
332
5.73
0.97
4.76
150.79
333
5.73
0.94
4.79
146.01
334
5.73
0.91
4.82
141.19
335
5.73
0.88
4.85
136.34
336
5.73
0.85
4.88
131.46
337
5.73
0.82
4.91
126.56
338
5.73
0.79
4.94
121.62
339
5.73
0.76
4.97
116.65
340
5.73
0.73
5.00
111.65
341
5.73
0.70
5.03
106.61
342
5.73
0.67
5.06
101.55
343
5.73
0.63
5.10
96.45
344
5.73
0.60
5.13
91.33
345
5.73
0.57
5.16
86.17
346
5.73
0.54
5.19
80.98
347
5.73
0.51
5.22
75.75
348
5.73
0.47
5.26
70.50
349
5.73
0.44
5.29
65.21
350
5.73
0.41
5.32
59.88
351
5.73
0.37
5.36
54.53
352
5.73
0.34
5.39
49.14
353
5.73
0.31
5.42
43.72
354
5.73
0.27
5.46
38.26
355
5.73
0.24
5.49
32.77
356
5.73
0.20
5.53
27.24
357
5.73
0.17
5.56
21.68
358
5.73
0.14
5.59
16.09
359
5.73
0.10
5.63
10.46
360
5.73
0.07
5.66
4.80
361
4.83
0.03
4.80
0.00
Totals
2,067.63
1,247.63
820.00

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