Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 5.95  
 

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
5.95
5.36
0.59
829.41
2
5.95
5.36
0.59
828.82
3
5.95
5.35
0.60
828.22
4
5.95
5.35
0.60
827.62
5
5.95
5.35
0.60
827.01
6
5.95
5.34
0.61
826.40
7
5.95
5.34
0.61
825.79
8
5.95
5.33
0.62
825.18
9
5.95
5.33
0.62
824.55
10
5.95
5.33
0.62
823.93
11
5.95
5.32
0.63
823.30
12
5.95
5.32
0.63
822.67
13
5.95
5.31
0.64
822.03
14
5.95
5.31
0.64
821.39
15
5.95
5.30
0.65
820.75
16
5.95
5.30
0.65
820.10
17
5.95
5.30
0.65
819.44
18
5.95
5.29
0.66
818.78
19
5.95
5.29
0.66
818.12
20
5.95
5.28
0.67
817.46
21
5.95
5.28
0.67
816.79
22
5.95
5.28
0.67
816.11
23
5.95
5.27
0.68
815.43
24
5.95
5.27
0.68
814.75
25
5.95
5.26
0.69
814.06
26
5.95
5.26
0.69
813.37
27
5.95
5.25
0.70
812.67
28
5.95
5.25
0.70
811.97
29
5.95
5.24
0.71
811.26
30
5.95
5.24
0.71
810.55
31
5.95
5.23
0.72
809.84
32
5.95
5.23
0.72
809.12
33
5.95
5.23
0.72
808.39
34
5.95
5.22
0.73
807.66
35
5.95
5.22
0.73
806.93
36
5.95
5.21
0.74
806.19
37
5.95
5.21
0.74
805.45
38
5.95
5.20
0.75
804.70
39
5.95
5.20
0.75
803.95
40
5.95
5.19
0.76
803.19
41
5.95
5.19
0.76
802.43
42
5.95
5.18
0.77
801.66
43
5.95
5.18
0.77
800.89
44
5.95
5.17
0.78
800.11
45
5.95
5.17
0.78
799.33
46
5.95
5.16
0.79
798.54
47
5.95
5.16
0.79
797.74
48
5.95
5.15
0.80
796.95
49
5.95
5.15
0.80
796.14
50
5.95
5.14
0.81
795.34
51
5.95
5.14
0.81
794.52
52
5.95
5.13
0.82
793.70
53
5.95
5.13
0.82
792.88
54
5.95
5.12
0.83
792.05
55
5.95
5.12
0.83
791.22
56
5.95
5.11
0.84
790.38
57
5.95
5.10
0.85
789.53
58
5.95
5.10
0.85
788.68
59
5.95
5.09
0.86
787.82
60
5.95
5.09
0.86
786.96
61
5.95
5.08
0.87
786.09
62
5.95
5.08
0.87
785.22
63
5.95
5.07
0.88
784.34
64
5.95
5.07
0.88
783.46
65
5.95
5.06
0.89
782.57
66
5.95
5.05
0.90
781.67
67
5.95
5.05
0.90
780.77
68
5.95
5.04
0.91
779.86
69
5.95
5.04
0.91
778.95
70
5.95
5.03
0.92
778.03
71
5.95
5.02
0.93
777.10
72
5.95
5.02
0.93
776.17
73
5.95
5.01
0.94
775.23
74
5.95
5.01
0.94
774.29
75
5.95
5.00
0.95
773.34
76
5.95
4.99
0.96
772.39
77
5.95
4.99
0.96
771.42
78
5.95
4.98
0.97
770.46
79
5.95
4.98
0.97
769.48
80
5.95
4.97
0.98
768.50
81
5.95
4.96
0.99
767.52
82
5.95
4.96
0.99
766.52
83
5.95
4.95
1.00
765.52
84
5.95
4.94
1.01
764.52
85
5.95
4.94
1.01
763.50
86
5.95
4.93
1.02
762.49
87
5.95
4.92
1.03
761.46
88
5.95
4.92
1.03
760.43
89
5.95
4.91
1.04
759.39
90
5.95
4.90
1.05
758.34
91
5.95
4.90
1.05
757.29
92
5.95
4.89
1.06
756.23
93
5.95
4.88
1.07
755.17
94
5.95
4.88
1.07
754.09
95
5.95
4.87
1.08
753.01
96
5.95
4.86
1.09
751.93
97
5.95
4.86
1.09
750.83
98
5.95
4.85
1.10
749.73
99
5.95
4.84
1.11
748.62
100
5.95
4.83
1.12
747.51
101
5.95
4.83
1.12
746.39
102
5.95
4.82
1.13
745.26
103
5.95
4.81
1.14
744.12
104
5.95
4.81
1.14
742.98
105
5.95
4.80
1.15
741.82
106
5.95
4.79
1.16
740.66
107
5.95
4.78
1.17
739.50
108
5.95
4.78
1.17
738.32
109
5.95
4.77
1.18
737.14
110
5.95
4.76
1.19
735.95
111
5.95
4.75
1.20
734.76
112
5.95
4.75
1.20
733.55
113
5.95
4.74
1.21
732.34
114
5.95
4.73
1.22
731.12
115
5.95
4.72
1.23
729.89
116
5.95
4.71
1.24
728.65
117
5.95
4.71
1.24
727.41
118
5.95
4.70
1.25
726.16
119
5.95
4.69
1.26
724.90
120
5.95
4.68
1.27
723.63
121
5.95
4.67
1.28
722.35
122
5.95
4.67
1.28
721.07
123
5.95
4.66
1.29
719.77
124
5.95
4.65
1.30
718.47
125
5.95
4.64
1.31
717.16
126
5.95
4.63
1.32
715.85
127
5.95
4.62
1.33
714.52
128
5.95
4.61
1.34
713.18
129
5.95
4.61
1.34
711.84
130
5.95
4.60
1.35
710.49
131
5.95
4.59
1.36
709.12
132
5.95
4.58
1.37
707.75
133
5.95
4.57
1.38
706.38
134
5.95
4.56
1.39
704.99
135
5.95
4.55
1.40
703.59
136
5.95
4.54
1.41
702.18
137
5.95
4.53
1.42
700.77
138
5.95
4.53
1.42
699.35
139
5.95
4.52
1.43
697.91
140
5.95
4.51
1.44
696.47
141
5.95
4.50
1.45
695.02
142
5.95
4.49
1.46
693.56
143
5.95
4.48
1.47
692.09
144
5.95
4.47
1.48
690.61
145
5.95
4.46
1.49
689.12
146
5.95
4.45
1.50
687.62
147
5.95
4.44
1.51
686.11
148
5.95
4.43
1.52
684.59
149
5.95
4.42
1.53
683.06
150
5.95
4.41
1.54
681.52
151
5.95
4.40
1.55
679.97
152
5.95
4.39
1.56
678.41
153
5.95
4.38
1.57
676.84
154
5.95
4.37
1.58
675.27
155
5.95
4.36
1.59
673.68
156
5.95
4.35
1.60
672.08
157
5.95
4.34
1.61
670.47
158
5.95
4.33
1.62
668.85
159
5.95
4.32
1.63
667.22
160
5.95
4.31
1.64
665.58
161
5.95
4.30
1.65
663.93
162
5.95
4.29
1.66
662.26
163
5.95
4.28
1.67
660.59
164
5.95
4.27
1.68
658.91
165
5.95
4.26
1.69
657.21
166
5.95
4.24
1.71
655.51
167
5.95
4.23
1.72
653.79
168
5.95
4.22
1.73
652.06
169
5.95
4.21
1.74
650.32
170
5.95
4.20
1.75
648.57
171
5.95
4.19
1.76
646.81
172
5.95
4.18
1.77
645.04
173
5.95
4.17
1.78
643.26
174
5.95
4.15
1.80
641.46
175
5.95
4.14
1.81
639.65
176
5.95
4.13
1.82
637.83
177
5.95
4.12
1.83
636.00
178
5.95
4.11
1.84
634.16
179
5.95
4.10
1.85
632.31
180
5.95
4.08
1.87
630.44
181
5.95
4.07
1.88
628.56
182
5.95
4.06
1.89
626.67
183
5.95
4.05
1.90
624.77
184
5.95
4.03
1.92
622.85
185
5.95
4.02
1.93
620.93
186
5.95
4.01
1.94
618.99
187
5.95
4.00
1.95
617.03
188
5.95
3.99
1.96
615.07
189
5.95
3.97
1.98
613.09
190
5.95
3.96
1.99
611.10
191
5.95
3.95
2.00
609.10
192
5.95
3.93
2.02
607.08
193
5.95
3.92
2.03
605.05
194
5.95
3.91
2.04
603.01
195
5.95
3.89
2.06
600.95
196
5.95
3.88
2.07
598.89
197
5.95
3.87
2.08
596.80
198
5.95
3.85
2.10
594.71
199
5.95
3.84
2.11
592.60
200
5.95
3.83
2.12
590.48
201
5.95
3.81
2.14
588.34
202
5.95
3.80
2.15
586.19
203
5.95
3.79
2.16
584.02
204
5.95
3.77
2.18
581.85
205
5.95
3.76
2.19
579.65
206
5.95
3.74
2.21
577.45
207
5.95
3.73
2.22
575.23
208
5.95
3.72
2.23
572.99
209
5.95
3.70
2.25
570.74
210
5.95
3.69
2.26
568.48
211
5.95
3.67
2.28
566.20
212
5.95
3.66
2.29
563.91
213
5.95
3.64
2.31
561.60
214
5.95
3.63
2.32
559.28
215
5.95
3.61
2.34
556.94
216
5.95
3.60
2.35
554.58
217
5.95
3.58
2.37
552.22
218
5.95
3.57
2.38
549.83
219
5.95
3.55
2.40
547.43
220
5.95
3.54
2.41
545.02
221
5.95
3.52
2.43
542.59
222
5.95
3.50
2.45
540.14
223
5.95
3.49
2.46
537.68
224
5.95
3.47
2.48
535.20
225
5.95
3.46
2.49
532.71
226
5.95
3.44
2.51
530.20
227
5.95
3.42
2.53
527.68
228
5.95
3.41
2.54
525.13
229
5.95
3.39
2.56
522.57
230
5.95
3.37
2.58
520.00
231
5.95
3.36
2.59
517.41
232
5.95
3.34
2.61
514.80
233
5.95
3.32
2.63
512.17
234
5.95
3.31
2.64
509.53
235
5.95
3.29
2.66
506.87
236
5.95
3.27
2.68
504.20
237
5.95
3.26
2.69
501.50
238
5.95
3.24
2.71
498.79
239
5.95
3.22
2.73
496.06
240
5.95
3.20
2.75
493.32
241
5.95
3.19
2.76
490.55
242
5.95
3.17
2.78
487.77
243
5.95
3.15
2.80
484.97
244
5.95
3.13
2.82
482.15
245
5.95
3.11
2.84
479.32
246
5.95
3.10
2.85
476.46
247
5.95
3.08
2.87
473.59
248
5.95
3.06
2.89
470.70
249
5.95
3.04
2.91
467.79
250
5.95
3.02
2.93
464.86
251
5.95
3.00
2.95
461.91
252
5.95
2.98
2.97
458.95
253
5.95
2.96
2.99
455.96
254
5.95
2.94
3.01
452.95
255
5.95
2.93
3.02
449.93
256
5.95
2.91
3.04
446.88
257
5.95
2.89
3.06
443.82
258
5.95
2.87
3.08
440.74
259
5.95
2.85
3.10
437.63
260
5.95
2.83
3.12
434.51
261
5.95
2.81
3.14
431.37
262
5.95
2.79
3.16
428.20
263
5.95
2.77
3.18
425.02
264
5.95
2.74
3.21
421.81
265
5.95
2.72
3.23
418.59
266
5.95
2.70
3.25
415.34
267
5.95
2.68
3.27
412.07
268
5.95
2.66
3.29
408.78
269
5.95
2.64
3.31
405.47
270
5.95
2.62
3.33
402.14
271
5.95
2.60
3.35
398.79
272
5.95
2.58
3.37
395.42
273
5.95
2.55
3.40
392.02
274
5.95
2.53
3.42
388.60
275
5.95
2.51
3.44
385.16
276
5.95
2.49
3.46
381.70
277
5.95
2.47
3.48
378.21
278
5.95
2.44
3.51
374.71
279
5.95
2.42
3.53
371.18
280
5.95
2.40
3.55
367.62
281
5.95
2.37
3.58
364.05
282
5.95
2.35
3.60
360.45
283
5.95
2.33
3.62
356.83
284
5.95
2.30
3.65
353.18
285
5.95
2.28
3.67
349.51
286
5.95
2.26
3.69
345.82
287
5.95
2.23
3.72
342.10
288
5.95
2.21
3.74
338.36
289
5.95
2.19
3.76
334.60
290
5.95
2.16
3.79
330.81
291
5.95
2.14
3.81
326.99
292
5.95
2.11
3.84
323.16
293
5.95
2.09
3.86
319.29
294
5.95
2.06
3.89
315.41
295
5.95
2.04
3.91
311.49
296
5.95
2.01
3.94
307.55
297
5.95
1.99
3.96
303.59
298
5.95
1.96
3.99
299.60
299
5.95
1.93
4.02
295.59
300
5.95
1.91
4.04
291.55
301
5.95
1.88
4.07
287.48
302
5.95
1.86
4.09
283.38
303
5.95
1.83
4.12
279.26
304
5.95
1.80
4.15
275.12
305
5.95
1.78
4.17
270.95
306
5.95
1.75
4.20
266.75
307
5.95
1.72
4.23
262.52
308
5.95
1.70
4.25
258.26
309
5.95
1.67
4.28
253.98
310
5.95
1.64
4.31
249.67
311
5.95
1.61
4.34
245.33
312
5.95
1.58
4.37
240.97
313
5.95
1.56
4.39
236.57
314
5.95
1.53
4.42
232.15
315
5.95
1.50
4.45
227.70
316
5.95
1.47
4.48
223.22
317
5.95
1.44
4.51
218.71
318
5.95
1.41
4.54
214.18
319
5.95
1.38
4.57
209.61
320
5.95
1.35
4.60
205.01
321
5.95
1.32
4.63
200.39
322
5.95
1.29
4.66
195.73
323
5.95
1.26
4.69
191.05
324
5.95
1.23
4.72
186.33
325
5.95
1.20
4.75
181.58
326
5.95
1.17
4.78
176.81
327
5.95
1.14
4.81
172.00
328
5.95
1.11
4.84
167.16
329
5.95
1.08
4.87
162.29
330
5.95
1.05
4.90
157.39
331
5.95
1.02
4.93
152.45
332
5.95
0.98
4.97
147.49
333
5.95
0.95
5.00
142.49
334
5.95
0.92
5.03
137.46
335
5.95
0.89
5.06
132.40
336
5.95
0.86
5.09
127.30
337
5.95
0.82
5.13
122.18
338
5.95
0.79
5.16
117.01
339
5.95
0.76
5.19
111.82
340
5.95
0.72
5.23
106.59
341
5.95
0.69
5.26
101.33
342
5.95
0.65
5.30
96.03
343
5.95
0.62
5.33
90.71
344
5.95
0.59
5.36
85.34
345
5.95
0.55
5.40
79.94
346
5.95
0.52
5.43
74.51
347
5.95
0.48
5.47
69.04
348
5.95
0.45
5.50
63.54
349
5.95
0.41
5.54
58.00
350
5.95
0.37
5.58
52.42
351
5.95
0.34
5.61
46.81
352
5.95
0.30
5.65
41.16
353
5.95
0.27
5.68
35.48
354
5.95
0.23
5.72
29.76
355
5.95
0.19
5.76
24.00
356
5.95
0.15
5.80
18.20
357
5.95
0.12
5.83
12.37
358
5.95
0.08
5.87
6.50
359
5.95
0.04
5.91
0.59
360
0.60
0.00
0.59
0.00
Totals
2,136.65
1,306.65
830.00

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