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
5.34
0.61
839.39
2
5.95
5.33
0.62
838.77
3
5.95
5.33
0.62
838.15
4
5.95
5.33
0.62
837.53
5
5.95
5.32
0.63
836.90
6
5.95
5.32
0.63
836.27
7
5.95
5.31
0.64
835.63
8
5.95
5.31
0.64
834.99
9
5.95
5.31
0.64
834.35
10
5.95
5.30
0.65
833.70
11
5.95
5.30
0.65
833.04
12
5.95
5.29
0.66
832.39
13
5.95
5.29
0.66
831.73
14
5.95
5.28
0.67
831.06
15
5.95
5.28
0.67
830.39
16
5.95
5.28
0.67
829.72
17
5.95
5.27
0.68
829.04
18
5.95
5.27
0.68
828.36
19
5.95
5.26
0.69
827.67
20
5.95
5.26
0.69
826.98
21
5.95
5.25
0.70
826.29
22
5.95
5.25
0.70
825.59
23
5.95
5.25
0.70
824.88
24
5.95
5.24
0.71
824.17
25
5.95
5.24
0.71
823.46
26
5.95
5.23
0.72
822.74
27
5.95
5.23
0.72
822.02
28
5.95
5.22
0.73
821.29
29
5.95
5.22
0.73
820.56
30
5.95
5.21
0.74
819.83
31
5.95
5.21
0.74
819.09
32
5.95
5.20
0.75
818.34
33
5.95
5.20
0.75
817.59
34
5.95
5.20
0.75
816.84
35
5.95
5.19
0.76
816.08
36
5.95
5.19
0.76
815.31
37
5.95
5.18
0.77
814.54
38
5.95
5.18
0.77
813.77
39
5.95
5.17
0.78
812.99
40
5.95
5.17
0.78
812.20
41
5.95
5.16
0.79
811.42
42
5.95
5.16
0.79
810.62
43
5.95
5.15
0.80
809.82
44
5.95
5.15
0.80
809.02
45
5.95
5.14
0.81
808.21
46
5.95
5.14
0.81
807.39
47
5.95
5.13
0.82
806.57
48
5.95
5.13
0.82
805.75
49
5.95
5.12
0.83
804.92
50
5.95
5.11
0.84
804.08
51
5.95
5.11
0.84
803.24
52
5.95
5.10
0.85
802.40
53
5.95
5.10
0.85
801.55
54
5.95
5.09
0.86
800.69
55
5.95
5.09
0.86
799.83
56
5.95
5.08
0.87
798.96
57
5.95
5.08
0.87
798.09
58
5.95
5.07
0.88
797.21
59
5.95
5.07
0.88
796.32
60
5.95
5.06
0.89
795.43
61
5.95
5.05
0.90
794.54
62
5.95
5.05
0.90
793.64
63
5.95
5.04
0.91
792.73
64
5.95
5.04
0.91
791.82
65
5.95
5.03
0.92
790.90
66
5.95
5.03
0.92
789.97
67
5.95
5.02
0.93
789.04
68
5.95
5.01
0.94
788.11
69
5.95
5.01
0.94
787.16
70
5.95
5.00
0.95
786.22
71
5.95
5.00
0.95
785.26
72
5.95
4.99
0.96
784.30
73
5.95
4.98
0.97
783.33
74
5.95
4.98
0.97
782.36
75
5.95
4.97
0.98
781.38
76
5.95
4.97
0.98
780.40
77
5.95
4.96
0.99
779.41
78
5.95
4.95
1.00
778.41
79
5.95
4.95
1.00
777.41
80
5.95
4.94
1.01
776.40
81
5.95
4.93
1.02
775.38
82
5.95
4.93
1.02
774.36
83
5.95
4.92
1.03
773.33
84
5.95
4.91
1.04
772.29
85
5.95
4.91
1.04
771.25
86
5.95
4.90
1.05
770.20
87
5.95
4.89
1.06
769.14
88
5.95
4.89
1.06
768.08
89
5.95
4.88
1.07
767.01
90
5.95
4.87
1.08
765.93
91
5.95
4.87
1.08
764.85
92
5.95
4.86
1.09
763.76
93
5.95
4.85
1.10
762.66
94
5.95
4.85
1.10
761.56
95
5.95
4.84
1.11
760.45
96
5.95
4.83
1.12
759.33
97
5.95
4.82
1.13
758.20
98
5.95
4.82
1.13
757.07
99
5.95
4.81
1.14
755.93
100
5.95
4.80
1.15
754.79
101
5.95
4.80
1.15
753.63
102
5.95
4.79
1.16
752.47
103
5.95
4.78
1.17
751.30
104
5.95
4.77
1.18
750.13
105
5.95
4.77
1.18
748.94
106
5.95
4.76
1.19
747.75
107
5.95
4.75
1.20
746.55
108
5.95
4.74
1.21
745.35
109
5.95
4.74
1.21
744.13
110
5.95
4.73
1.22
742.91
111
5.95
4.72
1.23
741.68
112
5.95
4.71
1.24
740.44
113
5.95
4.70
1.25
739.20
114
5.95
4.70
1.25
737.95
115
5.95
4.69
1.26
736.69
116
5.95
4.68
1.27
735.42
117
5.95
4.67
1.28
734.14
118
5.95
4.66
1.29
732.85
119
5.95
4.66
1.29
731.56
120
5.95
4.65
1.30
730.26
121
5.95
4.64
1.31
728.95
122
5.95
4.63
1.32
727.63
123
5.95
4.62
1.33
726.31
124
5.95
4.62
1.33
724.97
125
5.95
4.61
1.34
723.63
126
5.95
4.60
1.35
722.27
127
5.95
4.59
1.36
720.91
128
5.95
4.58
1.37
719.55
129
5.95
4.57
1.38
718.17
130
5.95
4.56
1.39
716.78
131
5.95
4.55
1.40
715.39
132
5.95
4.55
1.40
713.98
133
5.95
4.54
1.41
712.57
134
5.95
4.53
1.42
711.15
135
5.95
4.52
1.43
709.71
136
5.95
4.51
1.44
708.27
137
5.95
4.50
1.45
706.82
138
5.95
4.49
1.46
705.37
139
5.95
4.48
1.47
703.90
140
5.95
4.47
1.48
702.42
141
5.95
4.46
1.49
700.93
142
5.95
4.45
1.50
699.44
143
5.95
4.44
1.51
697.93
144
5.95
4.43
1.52
696.42
145
5.95
4.43
1.52
694.89
146
5.95
4.42
1.53
693.36
147
5.95
4.41
1.54
691.81
148
5.95
4.40
1.55
690.26
149
5.95
4.39
1.56
688.69
150
5.95
4.38
1.57
687.12
151
5.95
4.37
1.58
685.54
152
5.95
4.36
1.59
683.94
153
5.95
4.35
1.60
682.34
154
5.95
4.34
1.61
680.72
155
5.95
4.33
1.62
679.10
156
5.95
4.32
1.63
677.46
157
5.95
4.30
1.65
675.82
158
5.95
4.29
1.66
674.16
159
5.95
4.28
1.67
672.50
160
5.95
4.27
1.68
670.82
161
5.95
4.26
1.69
669.13
162
5.95
4.25
1.70
667.44
163
5.95
4.24
1.71
665.73
164
5.95
4.23
1.72
664.01
165
5.95
4.22
1.73
662.28
166
5.95
4.21
1.74
660.53
167
5.95
4.20
1.75
658.78
168
5.95
4.19
1.76
657.02
169
5.95
4.17
1.78
655.24
170
5.95
4.16
1.79
653.46
171
5.95
4.15
1.80
651.66
172
5.95
4.14
1.81
649.85
173
5.95
4.13
1.82
648.03
174
5.95
4.12
1.83
646.19
175
5.95
4.11
1.84
644.35
176
5.95
4.09
1.86
642.50
177
5.95
4.08
1.87
640.63
178
5.95
4.07
1.88
638.75
179
5.95
4.06
1.89
636.86
180
5.95
4.05
1.90
634.95
181
5.95
4.03
1.92
633.04
182
5.95
4.02
1.93
631.11
183
5.95
4.01
1.94
629.17
184
5.95
4.00
1.95
627.22
185
5.95
3.99
1.96
625.25
186
5.95
3.97
1.98
623.28
187
5.95
3.96
1.99
621.29
188
5.95
3.95
2.00
619.29
189
5.95
3.94
2.01
617.27
190
5.95
3.92
2.03
615.24
191
5.95
3.91
2.04
613.20
192
5.95
3.90
2.05
611.15
193
5.95
3.88
2.07
609.08
194
5.95
3.87
2.08
607.00
195
5.95
3.86
2.09
604.91
196
5.95
3.84
2.11
602.80
197
5.95
3.83
2.12
600.68
198
5.95
3.82
2.13
598.55
199
5.95
3.80
2.15
596.40
200
5.95
3.79
2.16
594.24
201
5.95
3.78
2.17
592.07
202
5.95
3.76
2.19
589.88
203
5.95
3.75
2.20
587.68
204
5.95
3.73
2.22
585.46
205
5.95
3.72
2.23
583.23
206
5.95
3.71
2.24
580.99
207
5.95
3.69
2.26
578.73
208
5.95
3.68
2.27
576.46
209
5.95
3.66
2.29
574.17
210
5.95
3.65
2.30
571.87
211
5.95
3.63
2.32
569.55
212
5.95
3.62
2.33
567.22
213
5.95
3.60
2.35
564.88
214
5.95
3.59
2.36
562.52
215
5.95
3.57
2.38
560.14
216
5.95
3.56
2.39
557.75
217
5.95
3.54
2.41
555.34
218
5.95
3.53
2.42
552.92
219
5.95
3.51
2.44
550.49
220
5.95
3.50
2.45
548.03
221
5.95
3.48
2.47
545.57
222
5.95
3.47
2.48
543.08
223
5.95
3.45
2.50
540.58
224
5.95
3.43
2.52
538.07
225
5.95
3.42
2.53
535.54
226
5.95
3.40
2.55
532.99
227
5.95
3.39
2.56
530.43
228
5.95
3.37
2.58
527.85
229
5.95
3.35
2.60
525.25
230
5.95
3.34
2.61
522.64
231
5.95
3.32
2.63
520.01
232
5.95
3.30
2.65
517.36
233
5.95
3.29
2.66
514.70
234
5.95
3.27
2.68
512.02
235
5.95
3.25
2.70
509.33
236
5.95
3.24
2.71
506.61
237
5.95
3.22
2.73
503.88
238
5.95
3.20
2.75
501.13
239
5.95
3.18
2.77
498.37
240
5.95
3.17
2.78
495.58
241
5.95
3.15
2.80
492.78
242
5.95
3.13
2.82
489.96
243
5.95
3.11
2.84
487.13
244
5.95
3.10
2.85
484.27
245
5.95
3.08
2.87
481.40
246
5.95
3.06
2.89
478.51
247
5.95
3.04
2.91
475.60
248
5.95
3.02
2.93
472.67
249
5.95
3.00
2.95
469.72
250
5.95
2.98
2.97
466.76
251
5.95
2.97
2.98
463.78
252
5.95
2.95
3.00
460.77
253
5.95
2.93
3.02
457.75
254
5.95
2.91
3.04
454.71
255
5.95
2.89
3.06
451.65
256
5.95
2.87
3.08
448.57
257
5.95
2.85
3.10
445.47
258
5.95
2.83
3.12
442.35
259
5.95
2.81
3.14
439.21
260
5.95
2.79
3.16
436.05
261
5.95
2.77
3.18
432.87
262
5.95
2.75
3.20
429.67
263
5.95
2.73
3.22
426.45
264
5.95
2.71
3.24
423.21
265
5.95
2.69
3.26
419.95
266
5.95
2.67
3.28
416.67
267
5.95
2.65
3.30
413.37
268
5.95
2.63
3.32
410.04
269
5.95
2.61
3.34
406.70
270
5.95
2.58
3.37
403.33
271
5.95
2.56
3.39
399.95
272
5.95
2.54
3.41
396.54
273
5.95
2.52
3.43
393.11
274
5.95
2.50
3.45
389.65
275
5.95
2.48
3.47
386.18
276
5.95
2.45
3.50
382.68
277
5.95
2.43
3.52
379.17
278
5.95
2.41
3.54
375.63
279
5.95
2.39
3.56
372.06
280
5.95
2.36
3.59
368.48
281
5.95
2.34
3.61
364.87
282
5.95
2.32
3.63
361.24
283
5.95
2.30
3.65
357.58
284
5.95
2.27
3.68
353.90
285
5.95
2.25
3.70
350.20
286
5.95
2.23
3.72
346.48
287
5.95
2.20
3.75
342.73
288
5.95
2.18
3.77
338.96
289
5.95
2.15
3.80
335.16
290
5.95
2.13
3.82
331.34
291
5.95
2.11
3.84
327.50
292
5.95
2.08
3.87
323.63
293
5.95
2.06
3.89
319.73
294
5.95
2.03
3.92
315.81
295
5.95
2.01
3.94
311.87
296
5.95
1.98
3.97
307.90
297
5.95
1.96
3.99
303.91
298
5.95
1.93
4.02
299.89
299
5.95
1.91
4.04
295.85
300
5.95
1.88
4.07
291.78
301
5.95
1.85
4.10
287.68
302
5.95
1.83
4.12
283.56
303
5.95
1.80
4.15
279.41
304
5.95
1.78
4.17
275.23
305
5.95
1.75
4.20
271.03
306
5.95
1.72
4.23
266.81
307
5.95
1.70
4.25
262.55
308
5.95
1.67
4.28
258.27
309
5.95
1.64
4.31
253.96
310
5.95
1.61
4.34
249.62
311
5.95
1.59
4.36
245.26
312
5.95
1.56
4.39
240.87
313
5.95
1.53
4.42
236.45
314
5.95
1.50
4.45
232.00
315
5.95
1.47
4.48
227.53
316
5.95
1.45
4.50
223.02
317
5.95
1.42
4.53
218.49
318
5.95
1.39
4.56
213.93
319
5.95
1.36
4.59
209.34
320
5.95
1.33
4.62
204.72
321
5.95
1.30
4.65
200.07
322
5.95
1.27
4.68
195.39
323
5.95
1.24
4.71
190.68
324
5.95
1.21
4.74
185.94
325
5.95
1.18
4.77
181.17
326
5.95
1.15
4.80
176.37
327
5.95
1.12
4.83
171.55
328
5.95
1.09
4.86
166.69
329
5.95
1.06
4.89
161.79
330
5.95
1.03
4.92
156.87
331
5.95
1.00
4.95
151.92
332
5.95
0.97
4.98
146.93
333
5.95
0.93
5.02
141.92
334
5.95
0.90
5.05
136.87
335
5.95
0.87
5.08
131.79
336
5.95
0.84
5.11
126.68
337
5.95
0.80
5.15
121.53
338
5.95
0.77
5.18
116.35
339
5.95
0.74
5.21
111.14
340
5.95
0.71
5.24
105.90
341
5.95
0.67
5.28
100.62
342
5.95
0.64
5.31
95.31
343
5.95
0.61
5.34
89.97
344
5.95
0.57
5.38
84.59
345
5.95
0.54
5.41
79.18
346
5.95
0.50
5.45
73.73
347
5.95
0.47
5.48
68.25
348
5.95
0.43
5.52
62.73
349
5.95
0.40
5.55
57.18
350
5.95
0.36
5.59
51.59
351
5.95
0.33
5.62
45.97
352
5.95
0.29
5.66
40.31
353
5.95
0.26
5.69
34.62
354
5.95
0.22
5.73
28.89
355
5.95
0.18
5.77
23.12
356
5.95
0.15
5.80
17.32
357
5.95
0.11
5.84
11.48
358
5.95
0.07
5.88
5.60
359
5.64
0.04
5.60
0.00
Totals
2,135.74
1,295.74
840.00

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