Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 5.79  
 

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
5.79
5.11
0.68
859.32
2
5.79
5.10
0.69
858.63
3
5.79
5.10
0.69
857.94
4
5.79
5.09
0.70
857.24
5
5.79
5.09
0.70
856.54
6
5.79
5.09
0.70
855.84
7
5.79
5.08
0.71
855.13
8
5.79
5.08
0.71
854.41
9
5.79
5.07
0.72
853.70
10
5.79
5.07
0.72
852.98
11
5.79
5.06
0.73
852.25
12
5.79
5.06
0.73
851.52
13
5.79
5.06
0.73
850.79
14
5.79
5.05
0.74
850.05
15
5.79
5.05
0.74
849.31
16
5.79
5.04
0.75
848.56
17
5.79
5.04
0.75
847.81
18
5.79
5.03
0.76
847.05
19
5.79
5.03
0.76
846.29
20
5.79
5.02
0.77
845.53
21
5.79
5.02
0.77
844.76
22
5.79
5.02
0.77
843.98
23
5.79
5.01
0.78
843.20
24
5.79
5.01
0.78
842.42
25
5.79
5.00
0.79
841.63
26
5.79
5.00
0.79
840.84
27
5.79
4.99
0.80
840.04
28
5.79
4.99
0.80
839.24
29
5.79
4.98
0.81
838.43
30
5.79
4.98
0.81
837.62
31
5.79
4.97
0.82
836.80
32
5.79
4.97
0.82
835.98
33
5.79
4.96
0.83
835.16
34
5.79
4.96
0.83
834.32
35
5.79
4.95
0.84
833.49
36
5.79
4.95
0.84
832.65
37
5.79
4.94
0.85
831.80
38
5.79
4.94
0.85
830.95
39
5.79
4.93
0.86
830.09
40
5.79
4.93
0.86
829.23
41
5.79
4.92
0.87
828.37
42
5.79
4.92
0.87
827.49
43
5.79
4.91
0.88
826.62
44
5.79
4.91
0.88
825.73
45
5.79
4.90
0.89
824.85
46
5.79
4.90
0.89
823.96
47
5.79
4.89
0.90
823.06
48
5.79
4.89
0.90
822.15
49
5.79
4.88
0.91
821.25
50
5.79
4.88
0.91
820.33
51
5.79
4.87
0.92
819.41
52
5.79
4.87
0.92
818.49
53
5.79
4.86
0.93
817.56
54
5.79
4.85
0.94
816.62
55
5.79
4.85
0.94
815.68
56
5.79
4.84
0.95
814.73
57
5.79
4.84
0.95
813.78
58
5.79
4.83
0.96
812.82
59
5.79
4.83
0.96
811.86
60
5.79
4.82
0.97
810.89
61
5.79
4.81
0.98
809.91
62
5.79
4.81
0.98
808.93
63
5.79
4.80
0.99
807.95
64
5.79
4.80
0.99
806.95
65
5.79
4.79
1.00
805.95
66
5.79
4.79
1.00
804.95
67
5.79
4.78
1.01
803.94
68
5.79
4.77
1.02
802.92
69
5.79
4.77
1.02
801.90
70
5.79
4.76
1.03
800.87
71
5.79
4.76
1.03
799.84
72
5.79
4.75
1.04
798.80
73
5.79
4.74
1.05
797.75
74
5.79
4.74
1.05
796.70
75
5.79
4.73
1.06
795.64
76
5.79
4.72
1.07
794.57
77
5.79
4.72
1.07
793.50
78
5.79
4.71
1.08
792.42
79
5.79
4.70
1.09
791.33
80
5.79
4.70
1.09
790.24
81
5.79
4.69
1.10
789.14
82
5.79
4.69
1.10
788.04
83
5.79
4.68
1.11
786.93
84
5.79
4.67
1.12
785.81
85
5.79
4.67
1.12
784.69
86
5.79
4.66
1.13
783.56
87
5.79
4.65
1.14
782.42
88
5.79
4.65
1.14
781.27
89
5.79
4.64
1.15
780.12
90
5.79
4.63
1.16
778.96
91
5.79
4.63
1.16
777.80
92
5.79
4.62
1.17
776.63
93
5.79
4.61
1.18
775.45
94
5.79
4.60
1.19
774.26
95
5.79
4.60
1.19
773.07
96
5.79
4.59
1.20
771.87
97
5.79
4.58
1.21
770.66
98
5.79
4.58
1.21
769.45
99
5.79
4.57
1.22
768.23
100
5.79
4.56
1.23
767.00
101
5.79
4.55
1.24
765.76
102
5.79
4.55
1.24
764.52
103
5.79
4.54
1.25
763.27
104
5.79
4.53
1.26
762.01
105
5.79
4.52
1.27
760.75
106
5.79
4.52
1.27
759.47
107
5.79
4.51
1.28
758.19
108
5.79
4.50
1.29
756.90
109
5.79
4.49
1.30
755.61
110
5.79
4.49
1.30
754.30
111
5.79
4.48
1.31
752.99
112
5.79
4.47
1.32
751.67
113
5.79
4.46
1.33
750.35
114
5.79
4.46
1.33
749.01
115
5.79
4.45
1.34
747.67
116
5.79
4.44
1.35
746.32
117
5.79
4.43
1.36
744.96
118
5.79
4.42
1.37
743.59
119
5.79
4.42
1.37
742.22
120
5.79
4.41
1.38
740.84
121
5.79
4.40
1.39
739.44
122
5.79
4.39
1.40
738.04
123
5.79
4.38
1.41
736.64
124
5.79
4.37
1.42
735.22
125
5.79
4.37
1.42
733.80
126
5.79
4.36
1.43
732.36
127
5.79
4.35
1.44
730.92
128
5.79
4.34
1.45
729.47
129
5.79
4.33
1.46
728.01
130
5.79
4.32
1.47
726.55
131
5.79
4.31
1.48
725.07
132
5.79
4.31
1.48
723.58
133
5.79
4.30
1.49
722.09
134
5.79
4.29
1.50
720.59
135
5.79
4.28
1.51
719.08
136
5.79
4.27
1.52
717.56
137
5.79
4.26
1.53
716.03
138
5.79
4.25
1.54
714.49
139
5.79
4.24
1.55
712.94
140
5.79
4.23
1.56
711.38
141
5.79
4.22
1.57
709.82
142
5.79
4.21
1.58
708.24
143
5.79
4.21
1.58
706.66
144
5.79
4.20
1.59
705.06
145
5.79
4.19
1.60
703.46
146
5.79
4.18
1.61
701.85
147
5.79
4.17
1.62
700.22
148
5.79
4.16
1.63
698.59
149
5.79
4.15
1.64
696.95
150
5.79
4.14
1.65
695.30
151
5.79
4.13
1.66
693.63
152
5.79
4.12
1.67
691.96
153
5.79
4.11
1.68
690.28
154
5.79
4.10
1.69
688.59
155
5.79
4.09
1.70
686.89
156
5.79
4.08
1.71
685.18
157
5.79
4.07
1.72
683.46
158
5.79
4.06
1.73
681.72
159
5.79
4.05
1.74
679.98
160
5.79
4.04
1.75
678.23
161
5.79
4.03
1.76
676.47
162
5.79
4.02
1.77
674.69
163
5.79
4.01
1.78
672.91
164
5.79
4.00
1.79
671.11
165
5.79
3.98
1.81
669.31
166
5.79
3.97
1.82
667.49
167
5.79
3.96
1.83
665.67
168
5.79
3.95
1.84
663.83
169
5.79
3.94
1.85
661.98
170
5.79
3.93
1.86
660.12
171
5.79
3.92
1.87
658.25
172
5.79
3.91
1.88
656.37
173
5.79
3.90
1.89
654.47
174
5.79
3.89
1.90
652.57
175
5.79
3.87
1.92
650.66
176
5.79
3.86
1.93
648.73
177
5.79
3.85
1.94
646.79
178
5.79
3.84
1.95
644.84
179
5.79
3.83
1.96
642.88
180
5.79
3.82
1.97
640.91
181
5.79
3.81
1.98
638.92
182
5.79
3.79
2.00
636.93
183
5.79
3.78
2.01
634.92
184
5.79
3.77
2.02
632.90
185
5.79
3.76
2.03
630.86
186
5.79
3.75
2.04
628.82
187
5.79
3.73
2.06
626.76
188
5.79
3.72
2.07
624.70
189
5.79
3.71
2.08
622.61
190
5.79
3.70
2.09
620.52
191
5.79
3.68
2.11
618.42
192
5.79
3.67
2.12
616.30
193
5.79
3.66
2.13
614.17
194
5.79
3.65
2.14
612.02
195
5.79
3.63
2.16
609.87
196
5.79
3.62
2.17
607.70
197
5.79
3.61
2.18
605.52
198
5.79
3.60
2.19
603.32
199
5.79
3.58
2.21
601.11
200
5.79
3.57
2.22
598.89
201
5.79
3.56
2.23
596.66
202
5.79
3.54
2.25
594.41
203
5.79
3.53
2.26
592.15
204
5.79
3.52
2.27
589.88
205
5.79
3.50
2.29
587.59
206
5.79
3.49
2.30
585.29
207
5.79
3.48
2.31
582.97
208
5.79
3.46
2.33
580.64
209
5.79
3.45
2.34
578.30
210
5.79
3.43
2.36
575.95
211
5.79
3.42
2.37
573.58
212
5.79
3.41
2.38
571.19
213
5.79
3.39
2.40
568.79
214
5.79
3.38
2.41
566.38
215
5.79
3.36
2.43
563.95
216
5.79
3.35
2.44
561.51
217
5.79
3.33
2.46
559.06
218
5.79
3.32
2.47
556.58
219
5.79
3.30
2.49
554.10
220
5.79
3.29
2.50
551.60
221
5.79
3.28
2.51
549.08
222
5.79
3.26
2.53
546.55
223
5.79
3.25
2.54
544.01
224
5.79
3.23
2.56
541.45
225
5.79
3.21
2.58
538.87
226
5.79
3.20
2.59
536.28
227
5.79
3.18
2.61
533.68
228
5.79
3.17
2.62
531.06
229
5.79
3.15
2.64
528.42
230
5.79
3.14
2.65
525.77
231
5.79
3.12
2.67
523.10
232
5.79
3.11
2.68
520.42
233
5.79
3.09
2.70
517.72
234
5.79
3.07
2.72
515.00
235
5.79
3.06
2.73
512.27
236
5.79
3.04
2.75
509.52
237
5.79
3.03
2.76
506.75
238
5.79
3.01
2.78
503.97
239
5.79
2.99
2.80
501.18
240
5.79
2.98
2.81
498.36
241
5.79
2.96
2.83
495.53
242
5.79
2.94
2.85
492.68
243
5.79
2.93
2.86
489.82
244
5.79
2.91
2.88
486.94
245
5.79
2.89
2.90
484.04
246
5.79
2.87
2.92
481.12
247
5.79
2.86
2.93
478.19
248
5.79
2.84
2.95
475.24
249
5.79
2.82
2.97
472.27
250
5.79
2.80
2.99
469.28
251
5.79
2.79
3.00
466.28
252
5.79
2.77
3.02
463.26
253
5.79
2.75
3.04
460.22
254
5.79
2.73
3.06
457.16
255
5.79
2.71
3.08
454.09
256
5.79
2.70
3.09
450.99
257
5.79
2.68
3.11
447.88
258
5.79
2.66
3.13
444.75
259
5.79
2.64
3.15
441.60
260
5.79
2.62
3.17
438.43
261
5.79
2.60
3.19
435.24
262
5.79
2.58
3.21
432.04
263
5.79
2.57
3.22
428.81
264
5.79
2.55
3.24
425.57
265
5.79
2.53
3.26
422.31
266
5.79
2.51
3.28
419.02
267
5.79
2.49
3.30
415.72
268
5.79
2.47
3.32
412.40
269
5.79
2.45
3.34
409.06
270
5.79
2.43
3.36
405.70
271
5.79
2.41
3.38
402.32
272
5.79
2.39
3.40
398.92
273
5.79
2.37
3.42
395.49
274
5.79
2.35
3.44
392.05
275
5.79
2.33
3.46
388.59
276
5.79
2.31
3.48
385.11
277
5.79
2.29
3.50
381.60
278
5.79
2.27
3.52
378.08
279
5.79
2.24
3.55
374.53
280
5.79
2.22
3.57
370.97
281
5.79
2.20
3.59
367.38
282
5.79
2.18
3.61
363.77
283
5.79
2.16
3.63
360.14
284
5.79
2.14
3.65
356.49
285
5.79
2.12
3.67
352.82
286
5.79
2.09
3.70
349.12
287
5.79
2.07
3.72
345.40
288
5.79
2.05
3.74
341.67
289
5.79
2.03
3.76
337.90
290
5.79
2.01
3.78
334.12
291
5.79
1.98
3.81
330.31
292
5.79
1.96
3.83
326.49
293
5.79
1.94
3.85
322.63
294
5.79
1.92
3.87
318.76
295
5.79
1.89
3.90
314.86
296
5.79
1.87
3.92
310.94
297
5.79
1.85
3.94
307.00
298
5.79
1.82
3.97
303.03
299
5.79
1.80
3.99
299.04
300
5.79
1.78
4.01
295.03
301
5.79
1.75
4.04
290.99
302
5.79
1.73
4.06
286.93
303
5.79
1.70
4.09
282.84
304
5.79
1.68
4.11
278.73
305
5.79
1.65
4.14
274.59
306
5.79
1.63
4.16
270.43
307
5.79
1.61
4.18
266.25
308
5.79
1.58
4.21
262.04
309
5.79
1.56
4.23
257.81
310
5.79
1.53
4.26
253.55
311
5.79
1.51
4.28
249.26
312
5.79
1.48
4.31
244.95
313
5.79
1.45
4.34
240.62
314
5.79
1.43
4.36
236.26
315
5.79
1.40
4.39
231.87
316
5.79
1.38
4.41
227.45
317
5.79
1.35
4.44
223.02
318
5.79
1.32
4.47
218.55
319
5.79
1.30
4.49
214.06
320
5.79
1.27
4.52
209.54
321
5.79
1.24
4.55
204.99
322
5.79
1.22
4.57
200.42
323
5.79
1.19
4.60
195.82
324
5.79
1.16
4.63
191.19
325
5.79
1.14
4.65
186.54
326
5.79
1.11
4.68
181.85
327
5.79
1.08
4.71
177.14
328
5.79
1.05
4.74
172.41
329
5.79
1.02
4.77
167.64
330
5.79
1.00
4.79
162.85
331
5.79
0.97
4.82
158.02
332
5.79
0.94
4.85
153.17
333
5.79
0.91
4.88
148.29
334
5.79
0.88
4.91
143.38
335
5.79
0.85
4.94
138.44
336
5.79
0.82
4.97
133.47
337
5.79
0.79
5.00
128.48
338
5.79
0.76
5.03
123.45
339
5.79
0.73
5.06
118.39
340
5.79
0.70
5.09
113.30
341
5.79
0.67
5.12
108.19
342
5.79
0.64
5.15
103.04
343
5.79
0.61
5.18
97.86
344
5.79
0.58
5.21
92.65
345
5.79
0.55
5.24
87.41
346
5.79
0.52
5.27
82.14
347
5.79
0.49
5.30
76.84
348
5.79
0.46
5.33
71.51
349
5.79
0.42
5.37
66.14
350
5.79
0.39
5.40
60.74
351
5.79
0.36
5.43
55.31
352
5.79
0.33
5.46
49.85
353
5.79
0.30
5.49
44.36
354
5.79
0.26
5.53
38.83
355
5.79
0.23
5.56
33.27
356
5.79
0.20
5.59
27.68
357
5.79
0.16
5.63
22.05
358
5.79
0.13
5.66
16.40
359
5.79
0.10
5.69
10.70
360
5.79
0.06
5.73
4.98
361
5.01
0.03
4.98
0.00
Totals
2,089.41
1,229.41
860.00

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