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
5.88
0.50
829.50
2
6.38
5.88
0.50
828.99
3
6.38
5.87
0.51
828.49
4
6.38
5.87
0.51
827.98
5
6.38
5.86
0.52
827.46
6
6.38
5.86
0.52
826.94
7
6.38
5.86
0.52
826.42
8
6.38
5.85
0.53
825.89
9
6.38
5.85
0.53
825.36
10
6.38
5.85
0.53
824.83
11
6.38
5.84
0.54
824.29
12
6.38
5.84
0.54
823.75
13
6.38
5.83
0.55
823.21
14
6.38
5.83
0.55
822.66
15
6.38
5.83
0.55
822.10
16
6.38
5.82
0.56
821.55
17
6.38
5.82
0.56
820.99
18
6.38
5.82
0.56
820.42
19
6.38
5.81
0.57
819.85
20
6.38
5.81
0.57
819.28
21
6.38
5.80
0.58
818.70
22
6.38
5.80
0.58
818.12
23
6.38
5.80
0.58
817.54
24
6.38
5.79
0.59
816.95
25
6.38
5.79
0.59
816.35
26
6.38
5.78
0.60
815.76
27
6.38
5.78
0.60
815.16
28
6.38
5.77
0.61
814.55
29
6.38
5.77
0.61
813.94
30
6.38
5.77
0.61
813.32
31
6.38
5.76
0.62
812.71
32
6.38
5.76
0.62
812.08
33
6.38
5.75
0.63
811.45
34
6.38
5.75
0.63
810.82
35
6.38
5.74
0.64
810.19
36
6.38
5.74
0.64
809.54
37
6.38
5.73
0.65
808.90
38
6.38
5.73
0.65
808.25
39
6.38
5.73
0.65
807.59
40
6.38
5.72
0.66
806.93
41
6.38
5.72
0.66
806.27
42
6.38
5.71
0.67
805.60
43
6.38
5.71
0.67
804.93
44
6.38
5.70
0.68
804.25
45
6.38
5.70
0.68
803.57
46
6.38
5.69
0.69
802.88
47
6.38
5.69
0.69
802.18
48
6.38
5.68
0.70
801.49
49
6.38
5.68
0.70
800.78
50
6.38
5.67
0.71
800.08
51
6.38
5.67
0.71
799.36
52
6.38
5.66
0.72
798.65
53
6.38
5.66
0.72
797.92
54
6.38
5.65
0.73
797.19
55
6.38
5.65
0.73
796.46
56
6.38
5.64
0.74
795.72
57
6.38
5.64
0.74
794.98
58
6.38
5.63
0.75
794.23
59
6.38
5.63
0.75
793.48
60
6.38
5.62
0.76
792.72
61
6.38
5.62
0.76
791.95
62
6.38
5.61
0.77
791.18
63
6.38
5.60
0.78
790.41
64
6.38
5.60
0.78
789.62
65
6.38
5.59
0.79
788.84
66
6.38
5.59
0.79
788.05
67
6.38
5.58
0.80
787.25
68
6.38
5.58
0.80
786.44
69
6.38
5.57
0.81
785.63
70
6.38
5.56
0.82
784.82
71
6.38
5.56
0.82
784.00
72
6.38
5.55
0.83
783.17
73
6.38
5.55
0.83
782.34
74
6.38
5.54
0.84
781.50
75
6.38
5.54
0.84
780.66
76
6.38
5.53
0.85
779.81
77
6.38
5.52
0.86
778.95
78
6.38
5.52
0.86
778.09
79
6.38
5.51
0.87
777.22
80
6.38
5.51
0.87
776.34
81
6.38
5.50
0.88
775.46
82
6.38
5.49
0.89
774.58
83
6.38
5.49
0.89
773.68
84
6.38
5.48
0.90
772.78
85
6.38
5.47
0.91
771.88
86
6.38
5.47
0.91
770.96
87
6.38
5.46
0.92
770.04
88
6.38
5.45
0.93
769.12
89
6.38
5.45
0.93
768.19
90
6.38
5.44
0.94
767.25
91
6.38
5.43
0.95
766.30
92
6.38
5.43
0.95
765.35
93
6.38
5.42
0.96
764.39
94
6.38
5.41
0.97
763.43
95
6.38
5.41
0.97
762.45
96
6.38
5.40
0.98
761.48
97
6.38
5.39
0.99
760.49
98
6.38
5.39
0.99
759.50
99
6.38
5.38
1.00
758.50
100
6.38
5.37
1.01
757.49
101
6.38
5.37
1.01
756.47
102
6.38
5.36
1.02
755.45
103
6.38
5.35
1.03
754.42
104
6.38
5.34
1.04
753.39
105
6.38
5.34
1.04
752.34
106
6.38
5.33
1.05
751.29
107
6.38
5.32
1.06
750.23
108
6.38
5.31
1.07
749.17
109
6.38
5.31
1.07
748.10
110
6.38
5.30
1.08
747.01
111
6.38
5.29
1.09
745.93
112
6.38
5.28
1.10
744.83
113
6.38
5.28
1.10
743.73
114
6.38
5.27
1.11
742.61
115
6.38
5.26
1.12
741.49
116
6.38
5.25
1.13
740.37
117
6.38
5.24
1.14
739.23
118
6.38
5.24
1.14
738.09
119
6.38
5.23
1.15
736.93
120
6.38
5.22
1.16
735.77
121
6.38
5.21
1.17
734.61
122
6.38
5.20
1.18
733.43
123
6.38
5.20
1.18
732.24
124
6.38
5.19
1.19
731.05
125
6.38
5.18
1.20
729.85
126
6.38
5.17
1.21
728.64
127
6.38
5.16
1.22
727.42
128
6.38
5.15
1.23
726.19
129
6.38
5.14
1.24
724.96
130
6.38
5.14
1.24
723.71
131
6.38
5.13
1.25
722.46
132
6.38
5.12
1.26
721.20
133
6.38
5.11
1.27
719.92
134
6.38
5.10
1.28
718.64
135
6.38
5.09
1.29
717.35
136
6.38
5.08
1.30
716.06
137
6.38
5.07
1.31
714.75
138
6.38
5.06
1.32
713.43
139
6.38
5.05
1.33
712.10
140
6.38
5.04
1.34
710.77
141
6.38
5.03
1.35
709.42
142
6.38
5.03
1.35
708.07
143
6.38
5.02
1.36
706.70
144
6.38
5.01
1.37
705.33
145
6.38
5.00
1.38
703.94
146
6.38
4.99
1.39
702.55
147
6.38
4.98
1.40
701.15
148
6.38
4.97
1.41
699.73
149
6.38
4.96
1.42
698.31
150
6.38
4.95
1.43
696.88
151
6.38
4.94
1.44
695.43
152
6.38
4.93
1.45
693.98
153
6.38
4.92
1.46
692.51
154
6.38
4.91
1.47
691.04
155
6.38
4.89
1.49
689.55
156
6.38
4.88
1.50
688.06
157
6.38
4.87
1.51
686.55
158
6.38
4.86
1.52
685.04
159
6.38
4.85
1.53
683.51
160
6.38
4.84
1.54
681.97
161
6.38
4.83
1.55
680.42
162
6.38
4.82
1.56
678.86
163
6.38
4.81
1.57
677.29
164
6.38
4.80
1.58
675.71
165
6.38
4.79
1.59
674.11
166
6.38
4.77
1.61
672.51
167
6.38
4.76
1.62
670.89
168
6.38
4.75
1.63
669.26
169
6.38
4.74
1.64
667.62
170
6.38
4.73
1.65
665.97
171
6.38
4.72
1.66
664.31
172
6.38
4.71
1.67
662.64
173
6.38
4.69
1.69
660.95
174
6.38
4.68
1.70
659.25
175
6.38
4.67
1.71
657.54
176
6.38
4.66
1.72
655.82
177
6.38
4.65
1.73
654.08
178
6.38
4.63
1.75
652.34
179
6.38
4.62
1.76
650.58
180
6.38
4.61
1.77
648.81
181
6.38
4.60
1.78
647.02
182
6.38
4.58
1.80
645.22
183
6.38
4.57
1.81
643.41
184
6.38
4.56
1.82
641.59
185
6.38
4.54
1.84
639.76
186
6.38
4.53
1.85
637.91
187
6.38
4.52
1.86
636.05
188
6.38
4.51
1.87
634.17
189
6.38
4.49
1.89
632.28
190
6.38
4.48
1.90
630.38
191
6.38
4.47
1.91
628.47
192
6.38
4.45
1.93
626.54
193
6.38
4.44
1.94
624.60
194
6.38
4.42
1.96
622.64
195
6.38
4.41
1.97
620.67
196
6.38
4.40
1.98
618.69
197
6.38
4.38
2.00
616.69
198
6.38
4.37
2.01
614.68
199
6.38
4.35
2.03
612.65
200
6.38
4.34
2.04
610.61
201
6.38
4.33
2.05
608.56
202
6.38
4.31
2.07
606.49
203
6.38
4.30
2.08
604.40
204
6.38
4.28
2.10
602.31
205
6.38
4.27
2.11
600.19
206
6.38
4.25
2.13
598.06
207
6.38
4.24
2.14
595.92
208
6.38
4.22
2.16
593.76
209
6.38
4.21
2.17
591.59
210
6.38
4.19
2.19
589.40
211
6.38
4.17
2.21
587.19
212
6.38
4.16
2.22
584.97
213
6.38
4.14
2.24
582.73
214
6.38
4.13
2.25
580.48
215
6.38
4.11
2.27
578.21
216
6.38
4.10
2.28
575.93
217
6.38
4.08
2.30
573.63
218
6.38
4.06
2.32
571.31
219
6.38
4.05
2.33
568.98
220
6.38
4.03
2.35
566.63
221
6.38
4.01
2.37
564.26
222
6.38
4.00
2.38
561.88
223
6.38
3.98
2.40
559.48
224
6.38
3.96
2.42
557.06
225
6.38
3.95
2.43
554.63
226
6.38
3.93
2.45
552.18
227
6.38
3.91
2.47
549.71
228
6.38
3.89
2.49
547.22
229
6.38
3.88
2.50
544.72
230
6.38
3.86
2.52
542.20
231
6.38
3.84
2.54
539.66
232
6.38
3.82
2.56
537.10
233
6.38
3.80
2.58
534.52
234
6.38
3.79
2.59
531.93
235
6.38
3.77
2.61
529.32
236
6.38
3.75
2.63
526.69
237
6.38
3.73
2.65
524.04
238
6.38
3.71
2.67
521.37
239
6.38
3.69
2.69
518.68
240
6.38
3.67
2.71
515.98
241
6.38
3.65
2.73
513.25
242
6.38
3.64
2.74
510.51
243
6.38
3.62
2.76
507.74
244
6.38
3.60
2.78
504.96
245
6.38
3.58
2.80
502.16
246
6.38
3.56
2.82
499.33
247
6.38
3.54
2.84
496.49
248
6.38
3.52
2.86
493.63
249
6.38
3.50
2.88
490.75
250
6.38
3.48
2.90
487.84
251
6.38
3.46
2.92
484.92
252
6.38
3.43
2.95
481.97
253
6.38
3.41
2.97
479.01
254
6.38
3.39
2.99
476.02
255
6.38
3.37
3.01
473.01
256
6.38
3.35
3.03
469.98
257
6.38
3.33
3.05
466.93
258
6.38
3.31
3.07
463.86
259
6.38
3.29
3.09
460.76
260
6.38
3.26
3.12
457.65
261
6.38
3.24
3.14
454.51
262
6.38
3.22
3.16
451.35
263
6.38
3.20
3.18
448.16
264
6.38
3.17
3.21
444.96
265
6.38
3.15
3.23
441.73
266
6.38
3.13
3.25
438.48
267
6.38
3.11
3.27
435.21
268
6.38
3.08
3.30
431.91
269
6.38
3.06
3.32
428.59
270
6.38
3.04
3.34
425.24
271
6.38
3.01
3.37
421.88
272
6.38
2.99
3.39
418.48
273
6.38
2.96
3.42
415.07
274
6.38
2.94
3.44
411.63
275
6.38
2.92
3.46
408.16
276
6.38
2.89
3.49
404.68
277
6.38
2.87
3.51
401.16
278
6.38
2.84
3.54
397.62
279
6.38
2.82
3.56
394.06
280
6.38
2.79
3.59
390.47
281
6.38
2.77
3.61
386.86
282
6.38
2.74
3.64
383.22
283
6.38
2.71
3.67
379.55
284
6.38
2.69
3.69
375.86
285
6.38
2.66
3.72
372.14
286
6.38
2.64
3.74
368.40
287
6.38
2.61
3.77
364.63
288
6.38
2.58
3.80
360.83
289
6.38
2.56
3.82
357.01
290
6.38
2.53
3.85
353.16
291
6.38
2.50
3.88
349.28
292
6.38
2.47
3.91
345.37
293
6.38
2.45
3.93
341.44
294
6.38
2.42
3.96
337.48
295
6.38
2.39
3.99
333.49
296
6.38
2.36
4.02
329.47
297
6.38
2.33
4.05
325.42
298
6.38
2.31
4.07
321.35
299
6.38
2.28
4.10
317.24
300
6.38
2.25
4.13
313.11
301
6.38
2.22
4.16
308.95
302
6.38
2.19
4.19
304.76
303
6.38
2.16
4.22
300.54
304
6.38
2.13
4.25
296.28
305
6.38
2.10
4.28
292.00
306
6.38
2.07
4.31
287.69
307
6.38
2.04
4.34
283.35
308
6.38
2.01
4.37
278.98
309
6.38
1.98
4.40
274.57
310
6.38
1.94
4.44
270.14
311
6.38
1.91
4.47
265.67
312
6.38
1.88
4.50
261.17
313
6.38
1.85
4.53
256.64
314
6.38
1.82
4.56
252.08
315
6.38
1.79
4.59
247.49
316
6.38
1.75
4.63
242.86
317
6.38
1.72
4.66
238.20
318
6.38
1.69
4.69
233.51
319
6.38
1.65
4.73
228.78
320
6.38
1.62
4.76
224.02
321
6.38
1.59
4.79
219.23
322
6.38
1.55
4.83
214.40
323
6.38
1.52
4.86
209.54
324
6.38
1.48
4.90
204.64
325
6.38
1.45
4.93
199.71
326
6.38
1.41
4.97
194.75
327
6.38
1.38
5.00
189.75
328
6.38
1.34
5.04
184.71
329
6.38
1.31
5.07
179.64
330
6.38
1.27
5.11
174.53
331
6.38
1.24
5.14
169.39
332
6.38
1.20
5.18
164.21
333
6.38
1.16
5.22
158.99
334
6.38
1.13
5.25
153.74
335
6.38
1.09
5.29
148.45
336
6.38
1.05
5.33
143.12
337
6.38
1.01
5.37
137.75
338
6.38
0.98
5.40
132.35
339
6.38
0.94
5.44
126.91
340
6.38
0.90
5.48
121.42
341
6.38
0.86
5.52
115.90
342
6.38
0.82
5.56
110.35
343
6.38
0.78
5.60
104.75
344
6.38
0.74
5.64
99.11
345
6.38
0.70
5.68
93.43
346
6.38
0.66
5.72
87.71
347
6.38
0.62
5.76
81.95
348
6.38
0.58
5.80
76.15
349
6.38
0.54
5.84
70.31
350
6.38
0.50
5.88
64.43
351
6.38
0.46
5.92
58.51
352
6.38
0.41
5.97
52.54
353
6.38
0.37
6.01
46.53
354
6.38
0.33
6.05
40.48
355
6.38
0.29
6.09
34.39
356
6.38
0.24
6.14
28.25
357
6.38
0.20
6.18
22.08
358
6.38
0.16
6.22
15.85
359
6.38
0.11
6.27
9.58
360
6.38
0.07
6.31
3.27
361
3.29
0.02
3.27
0.00
Totals
2,300.09
1,470.09
830.00

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