Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 6.84  
 

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
6.84
6.36
0.48
859.52
2
6.84
6.36
0.48
859.04
3
6.84
6.35
0.49
858.55
4
6.84
6.35
0.49
858.06
5
6.84
6.35
0.49
857.57
6
6.84
6.34
0.50
857.07
7
6.84
6.34
0.50
856.57
8
6.84
6.34
0.50
856.06
9
6.84
6.33
0.51
855.55
10
6.84
6.33
0.51
855.04
11
6.84
6.32
0.52
854.53
12
6.84
6.32
0.52
854.01
13
6.84
6.32
0.52
853.48
14
6.84
6.31
0.53
852.95
15
6.84
6.31
0.53
852.42
16
6.84
6.30
0.54
851.89
17
6.84
6.30
0.54
851.35
18
6.84
6.30
0.54
850.80
19
6.84
6.29
0.55
850.26
20
6.84
6.29
0.55
849.70
21
6.84
6.28
0.56
849.15
22
6.84
6.28
0.56
848.59
23
6.84
6.28
0.56
848.02
24
6.84
6.27
0.57
847.46
25
6.84
6.27
0.57
846.88
26
6.84
6.26
0.58
846.31
27
6.84
6.26
0.58
845.73
28
6.84
6.25
0.59
845.14
29
6.84
6.25
0.59
844.55
30
6.84
6.25
0.59
843.96
31
6.84
6.24
0.60
843.36
32
6.84
6.24
0.60
842.76
33
6.84
6.23
0.61
842.15
34
6.84
6.23
0.61
841.54
35
6.84
6.22
0.62
840.92
36
6.84
6.22
0.62
840.30
37
6.84
6.21
0.63
839.68
38
6.84
6.21
0.63
839.05
39
6.84
6.21
0.63
838.41
40
6.84
6.20
0.64
837.77
41
6.84
6.20
0.64
837.13
42
6.84
6.19
0.65
836.48
43
6.84
6.19
0.65
835.83
44
6.84
6.18
0.66
835.17
45
6.84
6.18
0.66
834.50
46
6.84
6.17
0.67
833.84
47
6.84
6.17
0.67
833.16
48
6.84
6.16
0.68
832.49
49
6.84
6.16
0.68
831.80
50
6.84
6.15
0.69
831.11
51
6.84
6.15
0.69
830.42
52
6.84
6.14
0.70
829.72
53
6.84
6.14
0.70
829.02
54
6.84
6.13
0.71
828.31
55
6.84
6.13
0.71
827.60
56
6.84
6.12
0.72
826.88
57
6.84
6.12
0.72
826.15
58
6.84
6.11
0.73
825.42
59
6.84
6.10
0.74
824.69
60
6.84
6.10
0.74
823.95
61
6.84
6.09
0.75
823.20
62
6.84
6.09
0.75
822.45
63
6.84
6.08
0.76
821.69
64
6.84
6.08
0.76
820.93
65
6.84
6.07
0.77
820.16
66
6.84
6.07
0.77
819.39
67
6.84
6.06
0.78
818.61
68
6.84
6.05
0.79
817.82
69
6.84
6.05
0.79
817.03
70
6.84
6.04
0.80
816.23
71
6.84
6.04
0.80
815.43
72
6.84
6.03
0.81
814.62
73
6.84
6.02
0.82
813.80
74
6.84
6.02
0.82
812.98
75
6.84
6.01
0.83
812.15
76
6.84
6.01
0.83
811.32
77
6.84
6.00
0.84
810.48
78
6.84
5.99
0.85
809.64
79
6.84
5.99
0.85
808.78
80
6.84
5.98
0.86
807.93
81
6.84
5.98
0.86
807.06
82
6.84
5.97
0.87
806.19
83
6.84
5.96
0.88
805.31
84
6.84
5.96
0.88
804.43
85
6.84
5.95
0.89
803.54
86
6.84
5.94
0.90
802.64
87
6.84
5.94
0.90
801.74
88
6.84
5.93
0.91
800.83
89
6.84
5.92
0.92
799.91
90
6.84
5.92
0.92
798.98
91
6.84
5.91
0.93
798.05
92
6.84
5.90
0.94
797.12
93
6.84
5.90
0.94
796.17
94
6.84
5.89
0.95
795.22
95
6.84
5.88
0.96
794.26
96
6.84
5.87
0.97
793.29
97
6.84
5.87
0.97
792.32
98
6.84
5.86
0.98
791.34
99
6.84
5.85
0.99
790.35
100
6.84
5.85
0.99
789.36
101
6.84
5.84
1.00
788.36
102
6.84
5.83
1.01
787.35
103
6.84
5.82
1.02
786.33
104
6.84
5.82
1.02
785.31
105
6.84
5.81
1.03
784.28
106
6.84
5.80
1.04
783.24
107
6.84
5.79
1.05
782.19
108
6.84
5.78
1.06
781.13
109
6.84
5.78
1.06
780.07
110
6.84
5.77
1.07
779.00
111
6.84
5.76
1.08
777.92
112
6.84
5.75
1.09
776.83
113
6.84
5.75
1.09
775.74
114
6.84
5.74
1.10
774.64
115
6.84
5.73
1.11
773.53
116
6.84
5.72
1.12
772.41
117
6.84
5.71
1.13
771.28
118
6.84
5.70
1.14
770.14
119
6.84
5.70
1.14
769.00
120
6.84
5.69
1.15
767.85
121
6.84
5.68
1.16
766.69
122
6.84
5.67
1.17
765.52
123
6.84
5.66
1.18
764.34
124
6.84
5.65
1.19
763.15
125
6.84
5.64
1.20
761.95
126
6.84
5.64
1.20
760.75
127
6.84
5.63
1.21
759.54
128
6.84
5.62
1.22
758.31
129
6.84
5.61
1.23
757.08
130
6.84
5.60
1.24
755.84
131
6.84
5.59
1.25
754.59
132
6.84
5.58
1.26
753.33
133
6.84
5.57
1.27
752.06
134
6.84
5.56
1.28
750.79
135
6.84
5.55
1.29
749.50
136
6.84
5.54
1.30
748.20
137
6.84
5.53
1.31
746.90
138
6.84
5.52
1.32
745.58
139
6.84
5.51
1.33
744.25
140
6.84
5.50
1.34
742.92
141
6.84
5.49
1.35
741.57
142
6.84
5.48
1.36
740.22
143
6.84
5.47
1.37
738.85
144
6.84
5.46
1.38
737.48
145
6.84
5.45
1.39
736.09
146
6.84
5.44
1.40
734.69
147
6.84
5.43
1.41
733.29
148
6.84
5.42
1.42
731.87
149
6.84
5.41
1.43
730.44
150
6.84
5.40
1.44
729.01
151
6.84
5.39
1.45
727.56
152
6.84
5.38
1.46
726.10
153
6.84
5.37
1.47
724.63
154
6.84
5.36
1.48
723.15
155
6.84
5.35
1.49
721.66
156
6.84
5.34
1.50
720.15
157
6.84
5.33
1.51
718.64
158
6.84
5.31
1.53
717.11
159
6.84
5.30
1.54
715.58
160
6.84
5.29
1.55
714.03
161
6.84
5.28
1.56
712.47
162
6.84
5.27
1.57
710.90
163
6.84
5.26
1.58
709.32
164
6.84
5.25
1.59
707.72
165
6.84
5.23
1.61
706.12
166
6.84
5.22
1.62
704.50
167
6.84
5.21
1.63
702.87
168
6.84
5.20
1.64
701.23
169
6.84
5.19
1.65
699.58
170
6.84
5.17
1.67
697.91
171
6.84
5.16
1.68
696.23
172
6.84
5.15
1.69
694.54
173
6.84
5.14
1.70
692.84
174
6.84
5.12
1.72
691.12
175
6.84
5.11
1.73
689.39
176
6.84
5.10
1.74
687.65
177
6.84
5.09
1.75
685.90
178
6.84
5.07
1.77
684.13
179
6.84
5.06
1.78
682.35
180
6.84
5.05
1.79
680.56
181
6.84
5.03
1.81
678.75
182
6.84
5.02
1.82
676.93
183
6.84
5.01
1.83
675.10
184
6.84
4.99
1.85
673.25
185
6.84
4.98
1.86
671.39
186
6.84
4.97
1.87
669.51
187
6.84
4.95
1.89
667.62
188
6.84
4.94
1.90
665.72
189
6.84
4.92
1.92
663.81
190
6.84
4.91
1.93
661.88
191
6.84
4.90
1.94
659.93
192
6.84
4.88
1.96
657.97
193
6.84
4.87
1.97
656.00
194
6.84
4.85
1.99
654.01
195
6.84
4.84
2.00
652.01
196
6.84
4.82
2.02
649.99
197
6.84
4.81
2.03
647.96
198
6.84
4.79
2.05
645.91
199
6.84
4.78
2.06
643.84
200
6.84
4.76
2.08
641.77
201
6.84
4.75
2.09
639.67
202
6.84
4.73
2.11
637.56
203
6.84
4.72
2.12
635.44
204
6.84
4.70
2.14
633.30
205
6.84
4.68
2.16
631.14
206
6.84
4.67
2.17
628.97
207
6.84
4.65
2.19
626.78
208
6.84
4.64
2.20
624.58
209
6.84
4.62
2.22
622.36
210
6.84
4.60
2.24
620.12
211
6.84
4.59
2.25
617.87
212
6.84
4.57
2.27
615.60
213
6.84
4.55
2.29
613.31
214
6.84
4.54
2.30
611.00
215
6.84
4.52
2.32
608.68
216
6.84
4.50
2.34
606.35
217
6.84
4.48
2.36
603.99
218
6.84
4.47
2.37
601.62
219
6.84
4.45
2.39
599.23
220
6.84
4.43
2.41
596.82
221
6.84
4.41
2.43
594.39
222
6.84
4.40
2.44
591.95
223
6.84
4.38
2.46
589.49
224
6.84
4.36
2.48
587.01
225
6.84
4.34
2.50
584.51
226
6.84
4.32
2.52
581.99
227
6.84
4.30
2.54
579.45
228
6.84
4.29
2.55
576.90
229
6.84
4.27
2.57
574.33
230
6.84
4.25
2.59
571.73
231
6.84
4.23
2.61
569.12
232
6.84
4.21
2.63
566.49
233
6.84
4.19
2.65
563.84
234
6.84
4.17
2.67
561.17
235
6.84
4.15
2.69
558.48
236
6.84
4.13
2.71
555.77
237
6.84
4.11
2.73
553.04
238
6.84
4.09
2.75
550.29
239
6.84
4.07
2.77
547.52
240
6.84
4.05
2.79
544.73
241
6.84
4.03
2.81
541.92
242
6.84
4.01
2.83
539.09
243
6.84
3.99
2.85
536.24
244
6.84
3.97
2.87
533.36
245
6.84
3.94
2.90
530.47
246
6.84
3.92
2.92
527.55
247
6.84
3.90
2.94
524.61
248
6.84
3.88
2.96
521.65
249
6.84
3.86
2.98
518.67
250
6.84
3.84
3.00
515.66
251
6.84
3.81
3.03
512.64
252
6.84
3.79
3.05
509.59
253
6.84
3.77
3.07
506.52
254
6.84
3.75
3.09
503.43
255
6.84
3.72
3.12
500.31
256
6.84
3.70
3.14
497.17
257
6.84
3.68
3.16
494.01
258
6.84
3.65
3.19
490.82
259
6.84
3.63
3.21
487.61
260
6.84
3.61
3.23
484.38
261
6.84
3.58
3.26
481.12
262
6.84
3.56
3.28
477.84
263
6.84
3.53
3.31
474.53
264
6.84
3.51
3.33
471.20
265
6.84
3.48
3.36
467.84
266
6.84
3.46
3.38
464.46
267
6.84
3.44
3.40
461.06
268
6.84
3.41
3.43
457.63
269
6.84
3.38
3.46
454.17
270
6.84
3.36
3.48
450.69
271
6.84
3.33
3.51
447.19
272
6.84
3.31
3.53
443.65
273
6.84
3.28
3.56
440.09
274
6.84
3.25
3.59
436.51
275
6.84
3.23
3.61
432.90
276
6.84
3.20
3.64
429.26
277
6.84
3.17
3.67
425.59
278
6.84
3.15
3.69
421.90
279
6.84
3.12
3.72
418.18
280
6.84
3.09
3.75
414.44
281
6.84
3.07
3.77
410.66
282
6.84
3.04
3.80
406.86
283
6.84
3.01
3.83
403.03
284
6.84
2.98
3.86
399.17
285
6.84
2.95
3.89
395.28
286
6.84
2.92
3.92
391.36
287
6.84
2.89
3.95
387.42
288
6.84
2.87
3.97
383.44
289
6.84
2.84
4.00
379.44
290
6.84
2.81
4.03
375.40
291
6.84
2.78
4.06
371.34
292
6.84
2.75
4.09
367.25
293
6.84
2.72
4.12
363.12
294
6.84
2.69
4.15
358.97
295
6.84
2.65
4.19
354.78
296
6.84
2.62
4.22
350.57
297
6.84
2.59
4.25
346.32
298
6.84
2.56
4.28
342.04
299
6.84
2.53
4.31
337.73
300
6.84
2.50
4.34
333.39
301
6.84
2.47
4.37
329.02
302
6.84
2.43
4.41
324.61
303
6.84
2.40
4.44
320.17
304
6.84
2.37
4.47
315.70
305
6.84
2.33
4.51
311.19
306
6.84
2.30
4.54
306.65
307
6.84
2.27
4.57
302.08
308
6.84
2.23
4.61
297.48
309
6.84
2.20
4.64
292.84
310
6.84
2.17
4.67
288.16
311
6.84
2.13
4.71
283.45
312
6.84
2.10
4.74
278.71
313
6.84
2.06
4.78
273.93
314
6.84
2.03
4.81
269.12
315
6.84
1.99
4.85
264.27
316
6.84
1.95
4.89
259.38
317
6.84
1.92
4.92
254.46
318
6.84
1.88
4.96
249.50
319
6.84
1.85
4.99
244.51
320
6.84
1.81
5.03
239.48
321
6.84
1.77
5.07
234.41
322
6.84
1.73
5.11
229.30
323
6.84
1.70
5.14
224.16
324
6.84
1.66
5.18
218.97
325
6.84
1.62
5.22
213.75
326
6.84
1.58
5.26
208.49
327
6.84
1.54
5.30
203.20
328
6.84
1.50
5.34
197.86
329
6.84
1.46
5.38
192.48
330
6.84
1.42
5.42
187.07
331
6.84
1.38
5.46
181.61
332
6.84
1.34
5.50
176.11
333
6.84
1.30
5.54
170.57
334
6.84
1.26
5.58
165.00
335
6.84
1.22
5.62
159.38
336
6.84
1.18
5.66
153.72
337
6.84
1.14
5.70
148.01
338
6.84
1.09
5.75
142.27
339
6.84
1.05
5.79
136.48
340
6.84
1.01
5.83
130.65
341
6.84
0.97
5.87
124.77
342
6.84
0.92
5.92
118.86
343
6.84
0.88
5.96
112.90
344
6.84
0.83
6.01
106.89
345
6.84
0.79
6.05
100.84
346
6.84
0.75
6.09
94.75
347
6.84
0.70
6.14
88.61
348
6.84
0.66
6.18
82.42
349
6.84
0.61
6.23
76.19
350
6.84
0.56
6.28
69.92
351
6.84
0.52
6.32
63.59
352
6.84
0.47
6.37
57.22
353
6.84
0.42
6.42
50.81
354
6.84
0.38
6.46
44.34
355
6.84
0.33
6.51
37.83
356
6.84
0.28
6.56
31.27
357
6.84
0.23
6.61
24.66
358
6.84
0.18
6.66
18.00
359
6.84
0.13
6.71
11.30
360
6.84
0.08
6.76
4.54
361
4.58
0.03
4.54
0.00
Totals
2,466.98
1,606.98
860.00

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