Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 6.53  
 

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
6.53
6.04
0.49
839.51
2
6.53
6.03
0.50
839.01
3
6.53
6.03
0.50
838.51
4
6.53
6.03
0.50
838.01
5
6.53
6.02
0.51
837.50
6
6.53
6.02
0.51
836.99
7
6.53
6.02
0.51
836.48
8
6.53
6.01
0.52
835.96
9
6.53
6.01
0.52
835.44
10
6.53
6.00
0.53
834.91
11
6.53
6.00
0.53
834.38
12
6.53
6.00
0.53
833.85
13
6.53
5.99
0.54
833.31
14
6.53
5.99
0.54
832.77
15
6.53
5.99
0.54
832.23
16
6.53
5.98
0.55
831.68
17
6.53
5.98
0.55
831.13
18
6.53
5.97
0.56
830.57
19
6.53
5.97
0.56
830.01
20
6.53
5.97
0.56
829.45
21
6.53
5.96
0.57
828.88
22
6.53
5.96
0.57
828.31
23
6.53
5.95
0.58
827.73
24
6.53
5.95
0.58
827.15
25
6.53
5.95
0.58
826.56
26
6.53
5.94
0.59
825.98
27
6.53
5.94
0.59
825.38
28
6.53
5.93
0.60
824.78
29
6.53
5.93
0.60
824.18
30
6.53
5.92
0.61
823.58
31
6.53
5.92
0.61
822.97
32
6.53
5.92
0.61
822.35
33
6.53
5.91
0.62
821.73
34
6.53
5.91
0.62
821.11
35
6.53
5.90
0.63
820.48
36
6.53
5.90
0.63
819.85
37
6.53
5.89
0.64
819.21
38
6.53
5.89
0.64
818.57
39
6.53
5.88
0.65
817.92
40
6.53
5.88
0.65
817.27
41
6.53
5.87
0.66
816.61
42
6.53
5.87
0.66
815.95
43
6.53
5.86
0.67
815.29
44
6.53
5.86
0.67
814.62
45
6.53
5.86
0.67
813.94
46
6.53
5.85
0.68
813.26
47
6.53
5.85
0.68
812.58
48
6.53
5.84
0.69
811.89
49
6.53
5.84
0.69
811.19
50
6.53
5.83
0.70
810.49
51
6.53
5.83
0.70
809.79
52
6.53
5.82
0.71
809.08
53
6.53
5.82
0.71
808.37
54
6.53
5.81
0.72
807.65
55
6.53
5.80
0.73
806.92
56
6.53
5.80
0.73
806.19
57
6.53
5.79
0.74
805.46
58
6.53
5.79
0.74
804.71
59
6.53
5.78
0.75
803.97
60
6.53
5.78
0.75
803.22
61
6.53
5.77
0.76
802.46
62
6.53
5.77
0.76
801.70
63
6.53
5.76
0.77
800.93
64
6.53
5.76
0.77
800.16
65
6.53
5.75
0.78
799.38
66
6.53
5.75
0.78
798.59
67
6.53
5.74
0.79
797.80
68
6.53
5.73
0.80
797.01
69
6.53
5.73
0.80
796.21
70
6.53
5.72
0.81
795.40
71
6.53
5.72
0.81
794.59
72
6.53
5.71
0.82
793.77
73
6.53
5.71
0.82
792.94
74
6.53
5.70
0.83
792.11
75
6.53
5.69
0.84
791.27
76
6.53
5.69
0.84
790.43
77
6.53
5.68
0.85
789.58
78
6.53
5.68
0.85
788.73
79
6.53
5.67
0.86
787.87
80
6.53
5.66
0.87
787.00
81
6.53
5.66
0.87
786.13
82
6.53
5.65
0.88
785.25
83
6.53
5.64
0.89
784.36
84
6.53
5.64
0.89
783.47
85
6.53
5.63
0.90
782.57
86
6.53
5.62
0.91
781.66
87
6.53
5.62
0.91
780.75
88
6.53
5.61
0.92
779.83
89
6.53
5.61
0.92
778.91
90
6.53
5.60
0.93
777.98
91
6.53
5.59
0.94
777.04
92
6.53
5.58
0.95
776.09
93
6.53
5.58
0.95
775.14
94
6.53
5.57
0.96
774.18
95
6.53
5.56
0.97
773.22
96
6.53
5.56
0.97
772.25
97
6.53
5.55
0.98
771.27
98
6.53
5.54
0.99
770.28
99
6.53
5.54
0.99
769.29
100
6.53
5.53
1.00
768.29
101
6.53
5.52
1.01
767.28
102
6.53
5.51
1.02
766.26
103
6.53
5.51
1.02
765.24
104
6.53
5.50
1.03
764.21
105
6.53
5.49
1.04
763.17
106
6.53
5.49
1.04
762.13
107
6.53
5.48
1.05
761.08
108
6.53
5.47
1.06
760.02
109
6.53
5.46
1.07
758.95
110
6.53
5.45
1.08
757.87
111
6.53
5.45
1.08
756.79
112
6.53
5.44
1.09
755.70
113
6.53
5.43
1.10
754.60
114
6.53
5.42
1.11
753.50
115
6.53
5.42
1.11
752.38
116
6.53
5.41
1.12
751.26
117
6.53
5.40
1.13
750.13
118
6.53
5.39
1.14
748.99
119
6.53
5.38
1.15
747.84
120
6.53
5.38
1.15
746.69
121
6.53
5.37
1.16
745.53
122
6.53
5.36
1.17
744.35
123
6.53
5.35
1.18
743.17
124
6.53
5.34
1.19
741.99
125
6.53
5.33
1.20
740.79
126
6.53
5.32
1.21
739.58
127
6.53
5.32
1.21
738.37
128
6.53
5.31
1.22
737.15
129
6.53
5.30
1.23
735.91
130
6.53
5.29
1.24
734.67
131
6.53
5.28
1.25
733.42
132
6.53
5.27
1.26
732.17
133
6.53
5.26
1.27
730.90
134
6.53
5.25
1.28
729.62
135
6.53
5.24
1.29
728.34
136
6.53
5.23
1.30
727.04
137
6.53
5.23
1.30
725.74
138
6.53
5.22
1.31
724.42
139
6.53
5.21
1.32
723.10
140
6.53
5.20
1.33
721.77
141
6.53
5.19
1.34
720.42
142
6.53
5.18
1.35
719.07
143
6.53
5.17
1.36
717.71
144
6.53
5.16
1.37
716.34
145
6.53
5.15
1.38
714.96
146
6.53
5.14
1.39
713.57
147
6.53
5.13
1.40
712.16
148
6.53
5.12
1.41
710.75
149
6.53
5.11
1.42
709.33
150
6.53
5.10
1.43
707.90
151
6.53
5.09
1.44
706.46
152
6.53
5.08
1.45
705.01
153
6.53
5.07
1.46
703.54
154
6.53
5.06
1.47
702.07
155
6.53
5.05
1.48
700.59
156
6.53
5.04
1.49
699.09
157
6.53
5.02
1.51
697.59
158
6.53
5.01
1.52
696.07
159
6.53
5.00
1.53
694.54
160
6.53
4.99
1.54
693.01
161
6.53
4.98
1.55
691.46
162
6.53
4.97
1.56
689.90
163
6.53
4.96
1.57
688.32
164
6.53
4.95
1.58
686.74
165
6.53
4.94
1.59
685.15
166
6.53
4.92
1.61
683.54
167
6.53
4.91
1.62
681.93
168
6.53
4.90
1.63
680.30
169
6.53
4.89
1.64
678.66
170
6.53
4.88
1.65
677.00
171
6.53
4.87
1.66
675.34
172
6.53
4.85
1.68
673.66
173
6.53
4.84
1.69
671.98
174
6.53
4.83
1.70
670.28
175
6.53
4.82
1.71
668.56
176
6.53
4.81
1.72
666.84
177
6.53
4.79
1.74
665.10
178
6.53
4.78
1.75
663.35
179
6.53
4.77
1.76
661.59
180
6.53
4.76
1.77
659.82
181
6.53
4.74
1.79
658.03
182
6.53
4.73
1.80
656.23
183
6.53
4.72
1.81
654.41
184
6.53
4.70
1.83
652.59
185
6.53
4.69
1.84
650.75
186
6.53
4.68
1.85
648.90
187
6.53
4.66
1.87
647.03
188
6.53
4.65
1.88
645.15
189
6.53
4.64
1.89
643.26
190
6.53
4.62
1.91
641.35
191
6.53
4.61
1.92
639.43
192
6.53
4.60
1.93
637.50
193
6.53
4.58
1.95
635.55
194
6.53
4.57
1.96
633.59
195
6.53
4.55
1.98
631.61
196
6.53
4.54
1.99
629.62
197
6.53
4.53
2.00
627.61
198
6.53
4.51
2.02
625.60
199
6.53
4.50
2.03
623.56
200
6.53
4.48
2.05
621.51
201
6.53
4.47
2.06
619.45
202
6.53
4.45
2.08
617.37
203
6.53
4.44
2.09
615.28
204
6.53
4.42
2.11
613.17
205
6.53
4.41
2.12
611.05
206
6.53
4.39
2.14
608.91
207
6.53
4.38
2.15
606.76
208
6.53
4.36
2.17
604.59
209
6.53
4.35
2.18
602.41
210
6.53
4.33
2.20
600.21
211
6.53
4.31
2.22
597.99
212
6.53
4.30
2.23
595.76
213
6.53
4.28
2.25
593.51
214
6.53
4.27
2.26
591.24
215
6.53
4.25
2.28
588.96
216
6.53
4.23
2.30
586.67
217
6.53
4.22
2.31
584.35
218
6.53
4.20
2.33
582.02
219
6.53
4.18
2.35
579.68
220
6.53
4.17
2.36
577.31
221
6.53
4.15
2.38
574.93
222
6.53
4.13
2.40
572.54
223
6.53
4.12
2.41
570.12
224
6.53
4.10
2.43
567.69
225
6.53
4.08
2.45
565.24
226
6.53
4.06
2.47
562.77
227
6.53
4.04
2.49
560.29
228
6.53
4.03
2.50
557.78
229
6.53
4.01
2.52
555.26
230
6.53
3.99
2.54
552.72
231
6.53
3.97
2.56
550.17
232
6.53
3.95
2.58
547.59
233
6.53
3.94
2.59
545.00
234
6.53
3.92
2.61
542.38
235
6.53
3.90
2.63
539.75
236
6.53
3.88
2.65
537.10
237
6.53
3.86
2.67
534.43
238
6.53
3.84
2.69
531.74
239
6.53
3.82
2.71
529.04
240
6.53
3.80
2.73
526.31
241
6.53
3.78
2.75
523.56
242
6.53
3.76
2.77
520.79
243
6.53
3.74
2.79
518.01
244
6.53
3.72
2.81
515.20
245
6.53
3.70
2.83
512.37
246
6.53
3.68
2.85
509.53
247
6.53
3.66
2.87
506.66
248
6.53
3.64
2.89
503.77
249
6.53
3.62
2.91
500.86
250
6.53
3.60
2.93
497.93
251
6.53
3.58
2.95
494.98
252
6.53
3.56
2.97
492.01
253
6.53
3.54
2.99
489.01
254
6.53
3.51
3.02
486.00
255
6.53
3.49
3.04
482.96
256
6.53
3.47
3.06
479.90
257
6.53
3.45
3.08
476.82
258
6.53
3.43
3.10
473.72
259
6.53
3.40
3.13
470.59
260
6.53
3.38
3.15
467.45
261
6.53
3.36
3.17
464.28
262
6.53
3.34
3.19
461.08
263
6.53
3.31
3.22
457.87
264
6.53
3.29
3.24
454.63
265
6.53
3.27
3.26
451.37
266
6.53
3.24
3.29
448.08
267
6.53
3.22
3.31
444.77
268
6.53
3.20
3.33
441.44
269
6.53
3.17
3.36
438.08
270
6.53
3.15
3.38
434.70
271
6.53
3.12
3.41
431.29
272
6.53
3.10
3.43
427.86
273
6.53
3.08
3.45
424.41
274
6.53
3.05
3.48
420.93
275
6.53
3.03
3.50
417.42
276
6.53
3.00
3.53
413.89
277
6.53
2.97
3.56
410.34
278
6.53
2.95
3.58
406.76
279
6.53
2.92
3.61
403.15
280
6.53
2.90
3.63
399.52
281
6.53
2.87
3.66
395.86
282
6.53
2.85
3.68
392.18
283
6.53
2.82
3.71
388.46
284
6.53
2.79
3.74
384.73
285
6.53
2.77
3.76
380.96
286
6.53
2.74
3.79
377.17
287
6.53
2.71
3.82
373.35
288
6.53
2.68
3.85
369.50
289
6.53
2.66
3.87
365.63
290
6.53
2.63
3.90
361.73
291
6.53
2.60
3.93
357.80
292
6.53
2.57
3.96
353.84
293
6.53
2.54
3.99
349.85
294
6.53
2.51
4.02
345.84
295
6.53
2.49
4.04
341.79
296
6.53
2.46
4.07
337.72
297
6.53
2.43
4.10
333.62
298
6.53
2.40
4.13
329.49
299
6.53
2.37
4.16
325.32
300
6.53
2.34
4.19
321.13
301
6.53
2.31
4.22
316.91
302
6.53
2.28
4.25
312.66
303
6.53
2.25
4.28
308.37
304
6.53
2.22
4.31
304.06
305
6.53
2.19
4.34
299.72
306
6.53
2.15
4.38
295.34
307
6.53
2.12
4.41
290.93
308
6.53
2.09
4.44
286.49
309
6.53
2.06
4.47
282.02
310
6.53
2.03
4.50
277.52
311
6.53
1.99
4.54
272.99
312
6.53
1.96
4.57
268.42
313
6.53
1.93
4.60
263.82
314
6.53
1.90
4.63
259.18
315
6.53
1.86
4.67
254.52
316
6.53
1.83
4.70
249.82
317
6.53
1.80
4.73
245.08
318
6.53
1.76
4.77
240.31
319
6.53
1.73
4.80
235.51
320
6.53
1.69
4.84
230.67
321
6.53
1.66
4.87
225.80
322
6.53
1.62
4.91
220.89
323
6.53
1.59
4.94
215.95
324
6.53
1.55
4.98
210.97
325
6.53
1.52
5.01
205.96
326
6.53
1.48
5.05
200.91
327
6.53
1.44
5.09
195.82
328
6.53
1.41
5.12
190.70
329
6.53
1.37
5.16
185.54
330
6.53
1.33
5.20
180.35
331
6.53
1.30
5.23
175.11
332
6.53
1.26
5.27
169.84
333
6.53
1.22
5.31
164.53
334
6.53
1.18
5.35
159.18
335
6.53
1.14
5.39
153.80
336
6.53
1.11
5.42
148.37
337
6.53
1.07
5.46
142.91
338
6.53
1.03
5.50
137.41
339
6.53
0.99
5.54
131.86
340
6.53
0.95
5.58
126.28
341
6.53
0.91
5.62
120.66
342
6.53
0.87
5.66
115.00
343
6.53
0.83
5.70
109.29
344
6.53
0.79
5.74
103.55
345
6.53
0.74
5.79
97.76
346
6.53
0.70
5.83
91.94
347
6.53
0.66
5.87
86.07
348
6.53
0.62
5.91
80.16
349
6.53
0.58
5.95
74.20
350
6.53
0.53
6.00
68.21
351
6.53
0.49
6.04
62.17
352
6.53
0.45
6.08
56.08
353
6.53
0.40
6.13
49.96
354
6.53
0.36
6.17
43.78
355
6.53
0.31
6.22
37.57
356
6.53
0.27
6.26
31.31
357
6.53
0.23
6.30
25.00
358
6.53
0.18
6.35
18.65
359
6.53
0.13
6.40
12.26
360
6.53
0.09
6.44
5.82
361
5.86
0.04
5.82
0.00
Totals
2,356.66
1,516.66
840.00

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