Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 6.38  
 

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
6.38
5.89
0.49
819.51
2
6.38
5.89
0.49
819.02
3
6.38
5.89
0.49
818.53
4
6.38
5.88
0.50
818.03
5
6.38
5.88
0.50
817.53
6
6.38
5.88
0.50
817.03
7
6.38
5.87
0.51
816.52
8
6.38
5.87
0.51
816.01
9
6.38
5.87
0.51
815.50
10
6.38
5.86
0.52
814.98
11
6.38
5.86
0.52
814.45
12
6.38
5.85
0.53
813.93
13
6.38
5.85
0.53
813.40
14
6.38
5.85
0.53
812.87
15
6.38
5.84
0.54
812.33
16
6.38
5.84
0.54
811.79
17
6.38
5.83
0.55
811.24
18
6.38
5.83
0.55
810.69
19
6.38
5.83
0.55
810.14
20
6.38
5.82
0.56
809.58
21
6.38
5.82
0.56
809.02
22
6.38
5.81
0.57
808.46
23
6.38
5.81
0.57
807.89
24
6.38
5.81
0.57
807.31
25
6.38
5.80
0.58
806.74
26
6.38
5.80
0.58
806.15
27
6.38
5.79
0.59
805.57
28
6.38
5.79
0.59
804.98
29
6.38
5.79
0.59
804.38
30
6.38
5.78
0.60
803.79
31
6.38
5.78
0.60
803.18
32
6.38
5.77
0.61
802.58
33
6.38
5.77
0.61
801.96
34
6.38
5.76
0.62
801.35
35
6.38
5.76
0.62
800.73
36
6.38
5.76
0.62
800.10
37
6.38
5.75
0.63
799.47
38
6.38
5.75
0.63
798.84
39
6.38
5.74
0.64
798.20
40
6.38
5.74
0.64
797.56
41
6.38
5.73
0.65
796.91
42
6.38
5.73
0.65
796.26
43
6.38
5.72
0.66
795.60
44
6.38
5.72
0.66
794.94
45
6.38
5.71
0.67
794.27
46
6.38
5.71
0.67
793.60
47
6.38
5.70
0.68
792.93
48
6.38
5.70
0.68
792.25
49
6.38
5.69
0.69
791.56
50
6.38
5.69
0.69
790.87
51
6.38
5.68
0.70
790.17
52
6.38
5.68
0.70
789.47
53
6.38
5.67
0.71
788.77
54
6.38
5.67
0.71
788.06
55
6.38
5.66
0.72
787.34
56
6.38
5.66
0.72
786.62
57
6.38
5.65
0.73
785.89
58
6.38
5.65
0.73
785.16
59
6.38
5.64
0.74
784.43
60
6.38
5.64
0.74
783.68
61
6.38
5.63
0.75
782.94
62
6.38
5.63
0.75
782.18
63
6.38
5.62
0.76
781.43
64
6.38
5.62
0.76
780.66
65
6.38
5.61
0.77
779.89
66
6.38
5.61
0.77
779.12
67
6.38
5.60
0.78
778.34
68
6.38
5.59
0.79
777.55
69
6.38
5.59
0.79
776.76
70
6.38
5.58
0.80
775.96
71
6.38
5.58
0.80
775.16
72
6.38
5.57
0.81
774.35
73
6.38
5.57
0.81
773.54
74
6.38
5.56
0.82
772.72
75
6.38
5.55
0.83
771.89
76
6.38
5.55
0.83
771.06
77
6.38
5.54
0.84
770.22
78
6.38
5.54
0.84
769.38
79
6.38
5.53
0.85
768.53
80
6.38
5.52
0.86
767.67
81
6.38
5.52
0.86
766.81
82
6.38
5.51
0.87
765.94
83
6.38
5.51
0.87
765.07
84
6.38
5.50
0.88
764.19
85
6.38
5.49
0.89
763.30
86
6.38
5.49
0.89
762.40
87
6.38
5.48
0.90
761.50
88
6.38
5.47
0.91
760.60
89
6.38
5.47
0.91
759.68
90
6.38
5.46
0.92
758.76
91
6.38
5.45
0.93
757.84
92
6.38
5.45
0.93
756.91
93
6.38
5.44
0.94
755.97
94
6.38
5.43
0.95
755.02
95
6.38
5.43
0.95
754.07
96
6.38
5.42
0.96
753.11
97
6.38
5.41
0.97
752.14
98
6.38
5.41
0.97
751.16
99
6.38
5.40
0.98
750.18
100
6.38
5.39
0.99
749.20
101
6.38
5.38
1.00
748.20
102
6.38
5.38
1.00
747.20
103
6.38
5.37
1.01
746.19
104
6.38
5.36
1.02
745.17
105
6.38
5.36
1.02
744.15
106
6.38
5.35
1.03
743.12
107
6.38
5.34
1.04
742.08
108
6.38
5.33
1.05
741.03
109
6.38
5.33
1.05
739.98
110
6.38
5.32
1.06
738.92
111
6.38
5.31
1.07
737.85
112
6.38
5.30
1.08
736.77
113
6.38
5.30
1.08
735.69
114
6.38
5.29
1.09
734.59
115
6.38
5.28
1.10
733.49
116
6.38
5.27
1.11
732.38
117
6.38
5.26
1.12
731.27
118
6.38
5.26
1.12
730.14
119
6.38
5.25
1.13
729.01
120
6.38
5.24
1.14
727.87
121
6.38
5.23
1.15
726.72
122
6.38
5.22
1.16
725.57
123
6.38
5.22
1.16
724.40
124
6.38
5.21
1.17
723.23
125
6.38
5.20
1.18
722.05
126
6.38
5.19
1.19
720.86
127
6.38
5.18
1.20
719.66
128
6.38
5.17
1.21
718.45
129
6.38
5.16
1.22
717.23
130
6.38
5.16
1.22
716.01
131
6.38
5.15
1.23
714.78
132
6.38
5.14
1.24
713.53
133
6.38
5.13
1.25
712.28
134
6.38
5.12
1.26
711.02
135
6.38
5.11
1.27
709.75
136
6.38
5.10
1.28
708.47
137
6.38
5.09
1.29
707.19
138
6.38
5.08
1.30
705.89
139
6.38
5.07
1.31
704.58
140
6.38
5.06
1.32
703.27
141
6.38
5.05
1.33
701.94
142
6.38
5.05
1.33
700.61
143
6.38
5.04
1.34
699.26
144
6.38
5.03
1.35
697.91
145
6.38
5.02
1.36
696.54
146
6.38
5.01
1.37
695.17
147
6.38
5.00
1.38
693.79
148
6.38
4.99
1.39
692.39
149
6.38
4.98
1.40
690.99
150
6.38
4.97
1.41
689.58
151
6.38
4.96
1.42
688.15
152
6.38
4.95
1.43
686.72
153
6.38
4.94
1.44
685.27
154
6.38
4.93
1.45
683.82
155
6.38
4.91
1.47
682.36
156
6.38
4.90
1.48
680.88
157
6.38
4.89
1.49
679.39
158
6.38
4.88
1.50
677.90
159
6.38
4.87
1.51
676.39
160
6.38
4.86
1.52
674.87
161
6.38
4.85
1.53
673.34
162
6.38
4.84
1.54
671.80
163
6.38
4.83
1.55
670.25
164
6.38
4.82
1.56
668.69
165
6.38
4.81
1.57
667.11
166
6.38
4.79
1.59
665.53
167
6.38
4.78
1.60
663.93
168
6.38
4.77
1.61
662.32
169
6.38
4.76
1.62
660.70
170
6.38
4.75
1.63
659.07
171
6.38
4.74
1.64
657.43
172
6.38
4.73
1.65
655.77
173
6.38
4.71
1.67
654.11
174
6.38
4.70
1.68
652.43
175
6.38
4.69
1.69
650.74
176
6.38
4.68
1.70
649.04
177
6.38
4.66
1.72
647.32
178
6.38
4.65
1.73
645.59
179
6.38
4.64
1.74
643.85
180
6.38
4.63
1.75
642.10
181
6.38
4.62
1.76
640.34
182
6.38
4.60
1.78
638.56
183
6.38
4.59
1.79
636.77
184
6.38
4.58
1.80
634.97
185
6.38
4.56
1.82
633.15
186
6.38
4.55
1.83
631.32
187
6.38
4.54
1.84
629.48
188
6.38
4.52
1.86
627.62
189
6.38
4.51
1.87
625.75
190
6.38
4.50
1.88
623.87
191
6.38
4.48
1.90
621.97
192
6.38
4.47
1.91
620.07
193
6.38
4.46
1.92
618.14
194
6.38
4.44
1.94
616.21
195
6.38
4.43
1.95
614.25
196
6.38
4.41
1.97
612.29
197
6.38
4.40
1.98
610.31
198
6.38
4.39
1.99
608.32
199
6.38
4.37
2.01
606.31
200
6.38
4.36
2.02
604.29
201
6.38
4.34
2.04
602.25
202
6.38
4.33
2.05
600.20
203
6.38
4.31
2.07
598.13
204
6.38
4.30
2.08
596.05
205
6.38
4.28
2.10
593.96
206
6.38
4.27
2.11
591.84
207
6.38
4.25
2.13
589.72
208
6.38
4.24
2.14
587.58
209
6.38
4.22
2.16
585.42
210
6.38
4.21
2.17
583.25
211
6.38
4.19
2.19
581.06
212
6.38
4.18
2.20
578.86
213
6.38
4.16
2.22
576.64
214
6.38
4.14
2.24
574.40
215
6.38
4.13
2.25
572.15
216
6.38
4.11
2.27
569.88
217
6.38
4.10
2.28
567.60
218
6.38
4.08
2.30
565.30
219
6.38
4.06
2.32
562.98
220
6.38
4.05
2.33
560.65
221
6.38
4.03
2.35
558.30
222
6.38
4.01
2.37
555.93
223
6.38
4.00
2.38
553.55
224
6.38
3.98
2.40
551.14
225
6.38
3.96
2.42
548.73
226
6.38
3.94
2.44
546.29
227
6.38
3.93
2.45
543.84
228
6.38
3.91
2.47
541.37
229
6.38
3.89
2.49
538.88
230
6.38
3.87
2.51
536.37
231
6.38
3.86
2.52
533.84
232
6.38
3.84
2.54
531.30
233
6.38
3.82
2.56
528.74
234
6.38
3.80
2.58
526.16
235
6.38
3.78
2.60
523.56
236
6.38
3.76
2.62
520.95
237
6.38
3.74
2.64
518.31
238
6.38
3.73
2.65
515.66
239
6.38
3.71
2.67
512.98
240
6.38
3.69
2.69
510.29
241
6.38
3.67
2.71
507.58
242
6.38
3.65
2.73
504.84
243
6.38
3.63
2.75
502.09
244
6.38
3.61
2.77
499.32
245
6.38
3.59
2.79
496.53
246
6.38
3.57
2.81
493.72
247
6.38
3.55
2.83
490.89
248
6.38
3.53
2.85
488.04
249
6.38
3.51
2.87
485.16
250
6.38
3.49
2.89
482.27
251
6.38
3.47
2.91
479.36
252
6.38
3.45
2.93
476.42
253
6.38
3.42
2.96
473.47
254
6.38
3.40
2.98
470.49
255
6.38
3.38
3.00
467.49
256
6.38
3.36
3.02
464.47
257
6.38
3.34
3.04
461.43
258
6.38
3.32
3.06
458.37
259
6.38
3.29
3.09
455.28
260
6.38
3.27
3.11
452.17
261
6.38
3.25
3.13
449.04
262
6.38
3.23
3.15
445.89
263
6.38
3.20
3.18
442.72
264
6.38
3.18
3.20
439.52
265
6.38
3.16
3.22
436.30
266
6.38
3.14
3.24
433.05
267
6.38
3.11
3.27
429.79
268
6.38
3.09
3.29
426.49
269
6.38
3.07
3.31
423.18
270
6.38
3.04
3.34
419.84
271
6.38
3.02
3.36
416.48
272
6.38
2.99
3.39
413.09
273
6.38
2.97
3.41
409.68
274
6.38
2.94
3.44
406.25
275
6.38
2.92
3.46
402.79
276
6.38
2.90
3.48
399.30
277
6.38
2.87
3.51
395.79
278
6.38
2.84
3.54
392.26
279
6.38
2.82
3.56
388.70
280
6.38
2.79
3.59
385.11
281
6.38
2.77
3.61
381.50
282
6.38
2.74
3.64
377.86
283
6.38
2.72
3.66
374.19
284
6.38
2.69
3.69
370.50
285
6.38
2.66
3.72
366.79
286
6.38
2.64
3.74
363.04
287
6.38
2.61
3.77
359.27
288
6.38
2.58
3.80
355.48
289
6.38
2.55
3.83
351.65
290
6.38
2.53
3.85
347.80
291
6.38
2.50
3.88
343.92
292
6.38
2.47
3.91
340.01
293
6.38
2.44
3.94
336.07
294
6.38
2.42
3.96
332.11
295
6.38
2.39
3.99
328.12
296
6.38
2.36
4.02
324.09
297
6.38
2.33
4.05
320.04
298
6.38
2.30
4.08
315.96
299
6.38
2.27
4.11
311.85
300
6.38
2.24
4.14
307.72
301
6.38
2.21
4.17
303.55
302
6.38
2.18
4.20
299.35
303
6.38
2.15
4.23
295.12
304
6.38
2.12
4.26
290.86
305
6.38
2.09
4.29
286.57
306
6.38
2.06
4.32
282.25
307
6.38
2.03
4.35
277.90
308
6.38
2.00
4.38
273.52
309
6.38
1.97
4.41
269.10
310
6.38
1.93
4.45
264.66
311
6.38
1.90
4.48
260.18
312
6.38
1.87
4.51
255.67
313
6.38
1.84
4.54
251.13
314
6.38
1.80
4.58
246.55
315
6.38
1.77
4.61
241.95
316
6.38
1.74
4.64
237.31
317
6.38
1.71
4.67
232.63
318
6.38
1.67
4.71
227.92
319
6.38
1.64
4.74
223.18
320
6.38
1.60
4.78
218.41
321
6.38
1.57
4.81
213.59
322
6.38
1.54
4.84
208.75
323
6.38
1.50
4.88
203.87
324
6.38
1.47
4.91
198.96
325
6.38
1.43
4.95
194.01
326
6.38
1.39
4.99
189.02
327
6.38
1.36
5.02
184.00
328
6.38
1.32
5.06
178.94
329
6.38
1.29
5.09
173.85
330
6.38
1.25
5.13
168.72
331
6.38
1.21
5.17
163.55
332
6.38
1.18
5.20
158.35
333
6.38
1.14
5.24
153.10
334
6.38
1.10
5.28
147.82
335
6.38
1.06
5.32
142.51
336
6.38
1.02
5.36
137.15
337
6.38
0.99
5.39
131.76
338
6.38
0.95
5.43
126.32
339
6.38
0.91
5.47
120.85
340
6.38
0.87
5.51
115.34
341
6.38
0.83
5.55
109.79
342
6.38
0.79
5.59
104.20
343
6.38
0.75
5.63
98.57
344
6.38
0.71
5.67
92.90
345
6.38
0.67
5.71
87.18
346
6.38
0.63
5.75
81.43
347
6.38
0.59
5.79
75.63
348
6.38
0.54
5.84
69.80
349
6.38
0.50
5.88
63.92
350
6.38
0.46
5.92
58.00
351
6.38
0.42
5.96
52.04
352
6.38
0.37
6.01
46.03
353
6.38
0.33
6.05
39.98
354
6.38
0.29
6.09
33.89
355
6.38
0.24
6.14
27.75
356
6.38
0.20
6.18
21.57
357
6.38
0.16
6.22
15.35
358
6.38
0.11
6.27
9.08
359
6.38
0.07
6.31
2.76
360
2.78
0.02
2.76
0.00
Totals
2,293.20
1,473.20
820.00

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