Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 6.23  
 

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
6.23
5.62
0.61
869.39
2
6.23
5.61
0.62
868.77
3
6.23
5.61
0.62
868.15
4
6.23
5.61
0.62
867.53
5
6.23
5.60
0.63
866.90
6
6.23
5.60
0.63
866.27
7
6.23
5.59
0.64
865.64
8
6.23
5.59
0.64
865.00
9
6.23
5.59
0.64
864.35
10
6.23
5.58
0.65
863.71
11
6.23
5.58
0.65
863.05
12
6.23
5.57
0.66
862.40
13
6.23
5.57
0.66
861.74
14
6.23
5.57
0.66
861.07
15
6.23
5.56
0.67
860.40
16
6.23
5.56
0.67
859.73
17
6.23
5.55
0.68
859.05
18
6.23
5.55
0.68
858.37
19
6.23
5.54
0.69
857.69
20
6.23
5.54
0.69
857.00
21
6.23
5.53
0.70
856.30
22
6.23
5.53
0.70
855.60
23
6.23
5.53
0.70
854.90
24
6.23
5.52
0.71
854.19
25
6.23
5.52
0.71
853.47
26
6.23
5.51
0.72
852.76
27
6.23
5.51
0.72
852.03
28
6.23
5.50
0.73
851.31
29
6.23
5.50
0.73
850.57
30
6.23
5.49
0.74
849.84
31
6.23
5.49
0.74
849.10
32
6.23
5.48
0.75
848.35
33
6.23
5.48
0.75
847.60
34
6.23
5.47
0.76
846.84
35
6.23
5.47
0.76
846.08
36
6.23
5.46
0.77
845.32
37
6.23
5.46
0.77
844.55
38
6.23
5.45
0.78
843.77
39
6.23
5.45
0.78
842.99
40
6.23
5.44
0.79
842.20
41
6.23
5.44
0.79
841.41
42
6.23
5.43
0.80
840.62
43
6.23
5.43
0.80
839.82
44
6.23
5.42
0.81
839.01
45
6.23
5.42
0.81
838.20
46
6.23
5.41
0.82
837.38
47
6.23
5.41
0.82
836.56
48
6.23
5.40
0.83
835.73
49
6.23
5.40
0.83
834.90
50
6.23
5.39
0.84
834.06
51
6.23
5.39
0.84
833.22
52
6.23
5.38
0.85
832.37
53
6.23
5.38
0.85
831.52
54
6.23
5.37
0.86
830.66
55
6.23
5.36
0.87
829.79
56
6.23
5.36
0.87
828.92
57
6.23
5.35
0.88
828.04
58
6.23
5.35
0.88
827.16
59
6.23
5.34
0.89
826.27
60
6.23
5.34
0.89
825.38
61
6.23
5.33
0.90
824.48
62
6.23
5.32
0.91
823.57
63
6.23
5.32
0.91
822.66
64
6.23
5.31
0.92
821.75
65
6.23
5.31
0.92
820.82
66
6.23
5.30
0.93
819.89
67
6.23
5.30
0.93
818.96
68
6.23
5.29
0.94
818.02
69
6.23
5.28
0.95
817.07
70
6.23
5.28
0.95
816.12
71
6.23
5.27
0.96
815.16
72
6.23
5.26
0.97
814.19
73
6.23
5.26
0.97
813.22
74
6.23
5.25
0.98
812.24
75
6.23
5.25
0.98
811.26
76
6.23
5.24
0.99
810.27
77
6.23
5.23
1.00
809.27
78
6.23
5.23
1.00
808.27
79
6.23
5.22
1.01
807.26
80
6.23
5.21
1.02
806.24
81
6.23
5.21
1.02
805.22
82
6.23
5.20
1.03
804.19
83
6.23
5.19
1.04
803.15
84
6.23
5.19
1.04
802.11
85
6.23
5.18
1.05
801.06
86
6.23
5.17
1.06
800.00
87
6.23
5.17
1.06
798.94
88
6.23
5.16
1.07
797.87
89
6.23
5.15
1.08
796.79
90
6.23
5.15
1.08
795.71
91
6.23
5.14
1.09
794.62
92
6.23
5.13
1.10
793.52
93
6.23
5.12
1.11
792.42
94
6.23
5.12
1.11
791.30
95
6.23
5.11
1.12
790.18
96
6.23
5.10
1.13
789.06
97
6.23
5.10
1.13
787.92
98
6.23
5.09
1.14
786.78
99
6.23
5.08
1.15
785.63
100
6.23
5.07
1.16
784.48
101
6.23
5.07
1.16
783.31
102
6.23
5.06
1.17
782.14
103
6.23
5.05
1.18
780.96
104
6.23
5.04
1.19
779.78
105
6.23
5.04
1.19
778.58
106
6.23
5.03
1.20
777.38
107
6.23
5.02
1.21
776.17
108
6.23
5.01
1.22
774.95
109
6.23
5.00
1.23
773.73
110
6.23
5.00
1.23
772.50
111
6.23
4.99
1.24
771.26
112
6.23
4.98
1.25
770.01
113
6.23
4.97
1.26
768.75
114
6.23
4.96
1.27
767.48
115
6.23
4.96
1.27
766.21
116
6.23
4.95
1.28
764.93
117
6.23
4.94
1.29
763.64
118
6.23
4.93
1.30
762.34
119
6.23
4.92
1.31
761.04
120
6.23
4.92
1.31
759.72
121
6.23
4.91
1.32
758.40
122
6.23
4.90
1.33
757.06
123
6.23
4.89
1.34
755.72
124
6.23
4.88
1.35
754.38
125
6.23
4.87
1.36
753.02
126
6.23
4.86
1.37
751.65
127
6.23
4.85
1.38
750.27
128
6.23
4.85
1.38
748.89
129
6.23
4.84
1.39
747.50
130
6.23
4.83
1.40
746.09
131
6.23
4.82
1.41
744.68
132
6.23
4.81
1.42
743.26
133
6.23
4.80
1.43
741.83
134
6.23
4.79
1.44
740.39
135
6.23
4.78
1.45
738.95
136
6.23
4.77
1.46
737.49
137
6.23
4.76
1.47
736.02
138
6.23
4.75
1.48
734.54
139
6.23
4.74
1.49
733.06
140
6.23
4.73
1.50
731.56
141
6.23
4.72
1.51
730.06
142
6.23
4.71
1.52
728.54
143
6.23
4.71
1.52
727.02
144
6.23
4.70
1.53
725.48
145
6.23
4.69
1.54
723.94
146
6.23
4.68
1.55
722.38
147
6.23
4.67
1.56
720.82
148
6.23
4.66
1.57
719.24
149
6.23
4.65
1.58
717.66
150
6.23
4.63
1.60
716.06
151
6.23
4.62
1.61
714.46
152
6.23
4.61
1.62
712.84
153
6.23
4.60
1.63
711.22
154
6.23
4.59
1.64
709.58
155
6.23
4.58
1.65
707.93
156
6.23
4.57
1.66
706.27
157
6.23
4.56
1.67
704.61
158
6.23
4.55
1.68
702.93
159
6.23
4.54
1.69
701.24
160
6.23
4.53
1.70
699.53
161
6.23
4.52
1.71
697.82
162
6.23
4.51
1.72
696.10
163
6.23
4.50
1.73
694.37
164
6.23
4.48
1.75
692.62
165
6.23
4.47
1.76
690.86
166
6.23
4.46
1.77
689.09
167
6.23
4.45
1.78
687.32
168
6.23
4.44
1.79
685.52
169
6.23
4.43
1.80
683.72
170
6.23
4.42
1.81
681.91
171
6.23
4.40
1.83
680.08
172
6.23
4.39
1.84
678.24
173
6.23
4.38
1.85
676.39
174
6.23
4.37
1.86
674.53
175
6.23
4.36
1.87
672.66
176
6.23
4.34
1.89
670.77
177
6.23
4.33
1.90
668.87
178
6.23
4.32
1.91
666.96
179
6.23
4.31
1.92
665.04
180
6.23
4.30
1.93
663.11
181
6.23
4.28
1.95
661.16
182
6.23
4.27
1.96
659.20
183
6.23
4.26
1.97
657.23
184
6.23
4.24
1.99
655.24
185
6.23
4.23
2.00
653.24
186
6.23
4.22
2.01
651.23
187
6.23
4.21
2.02
649.21
188
6.23
4.19
2.04
647.17
189
6.23
4.18
2.05
645.12
190
6.23
4.17
2.06
643.06
191
6.23
4.15
2.08
640.98
192
6.23
4.14
2.09
638.89
193
6.23
4.13
2.10
636.79
194
6.23
4.11
2.12
634.67
195
6.23
4.10
2.13
632.54
196
6.23
4.09
2.14
630.39
197
6.23
4.07
2.16
628.23
198
6.23
4.06
2.17
626.06
199
6.23
4.04
2.19
623.87
200
6.23
4.03
2.20
621.67
201
6.23
4.01
2.22
619.46
202
6.23
4.00
2.23
617.23
203
6.23
3.99
2.24
614.99
204
6.23
3.97
2.26
612.73
205
6.23
3.96
2.27
610.45
206
6.23
3.94
2.29
608.17
207
6.23
3.93
2.30
605.86
208
6.23
3.91
2.32
603.55
209
6.23
3.90
2.33
601.22
210
6.23
3.88
2.35
598.87
211
6.23
3.87
2.36
596.51
212
6.23
3.85
2.38
594.13
213
6.23
3.84
2.39
591.74
214
6.23
3.82
2.41
589.33
215
6.23
3.81
2.42
586.90
216
6.23
3.79
2.44
584.46
217
6.23
3.77
2.46
582.01
218
6.23
3.76
2.47
579.54
219
6.23
3.74
2.49
577.05
220
6.23
3.73
2.50
574.55
221
6.23
3.71
2.52
572.03
222
6.23
3.69
2.54
569.49
223
6.23
3.68
2.55
566.94
224
6.23
3.66
2.57
564.37
225
6.23
3.64
2.59
561.79
226
6.23
3.63
2.60
559.18
227
6.23
3.61
2.62
556.57
228
6.23
3.59
2.64
553.93
229
6.23
3.58
2.65
551.28
230
6.23
3.56
2.67
548.61
231
6.23
3.54
2.69
545.92
232
6.23
3.53
2.70
543.22
233
6.23
3.51
2.72
540.49
234
6.23
3.49
2.74
537.76
235
6.23
3.47
2.76
535.00
236
6.23
3.46
2.77
532.22
237
6.23
3.44
2.79
529.43
238
6.23
3.42
2.81
526.62
239
6.23
3.40
2.83
523.79
240
6.23
3.38
2.85
520.94
241
6.23
3.36
2.87
518.08
242
6.23
3.35
2.88
515.19
243
6.23
3.33
2.90
512.29
244
6.23
3.31
2.92
509.37
245
6.23
3.29
2.94
506.43
246
6.23
3.27
2.96
503.47
247
6.23
3.25
2.98
500.49
248
6.23
3.23
3.00
497.49
249
6.23
3.21
3.02
494.48
250
6.23
3.19
3.04
491.44
251
6.23
3.17
3.06
488.39
252
6.23
3.15
3.08
485.31
253
6.23
3.13
3.10
482.21
254
6.23
3.11
3.12
479.10
255
6.23
3.09
3.14
475.96
256
6.23
3.07
3.16
472.81
257
6.23
3.05
3.18
469.63
258
6.23
3.03
3.20
466.43
259
6.23
3.01
3.22
463.21
260
6.23
2.99
3.24
459.98
261
6.23
2.97
3.26
456.72
262
6.23
2.95
3.28
453.44
263
6.23
2.93
3.30
450.14
264
6.23
2.91
3.32
446.81
265
6.23
2.89
3.34
443.47
266
6.23
2.86
3.37
440.10
267
6.23
2.84
3.39
436.71
268
6.23
2.82
3.41
433.30
269
6.23
2.80
3.43
429.87
270
6.23
2.78
3.45
426.42
271
6.23
2.75
3.48
422.94
272
6.23
2.73
3.50
419.44
273
6.23
2.71
3.52
415.92
274
6.23
2.69
3.54
412.38
275
6.23
2.66
3.57
408.81
276
6.23
2.64
3.59
405.22
277
6.23
2.62
3.61
401.61
278
6.23
2.59
3.64
397.97
279
6.23
2.57
3.66
394.31
280
6.23
2.55
3.68
390.63
281
6.23
2.52
3.71
386.92
282
6.23
2.50
3.73
383.19
283
6.23
2.47
3.76
379.44
284
6.23
2.45
3.78
375.66
285
6.23
2.43
3.80
371.85
286
6.23
2.40
3.83
368.03
287
6.23
2.38
3.85
364.17
288
6.23
2.35
3.88
360.29
289
6.23
2.33
3.90
356.39
290
6.23
2.30
3.93
352.46
291
6.23
2.28
3.95
348.51
292
6.23
2.25
3.98
344.53
293
6.23
2.23
4.00
340.53
294
6.23
2.20
4.03
336.49
295
6.23
2.17
4.06
332.44
296
6.23
2.15
4.08
328.35
297
6.23
2.12
4.11
324.25
298
6.23
2.09
4.14
320.11
299
6.23
2.07
4.16
315.95
300
6.23
2.04
4.19
311.76
301
6.23
2.01
4.22
307.54
302
6.23
1.99
4.24
303.30
303
6.23
1.96
4.27
299.03
304
6.23
1.93
4.30
294.73
305
6.23
1.90
4.33
290.40
306
6.23
1.88
4.35
286.05
307
6.23
1.85
4.38
281.66
308
6.23
1.82
4.41
277.25
309
6.23
1.79
4.44
272.81
310
6.23
1.76
4.47
268.35
311
6.23
1.73
4.50
263.85
312
6.23
1.70
4.53
259.32
313
6.23
1.67
4.56
254.77
314
6.23
1.65
4.58
250.18
315
6.23
1.62
4.61
245.57
316
6.23
1.59
4.64
240.92
317
6.23
1.56
4.67
236.25
318
6.23
1.53
4.70
231.55
319
6.23
1.50
4.73
226.81
320
6.23
1.46
4.77
222.05
321
6.23
1.43
4.80
217.25
322
6.23
1.40
4.83
212.42
323
6.23
1.37
4.86
207.57
324
6.23
1.34
4.89
202.68
325
6.23
1.31
4.92
197.75
326
6.23
1.28
4.95
192.80
327
6.23
1.25
4.98
187.82
328
6.23
1.21
5.02
182.80
329
6.23
1.18
5.05
177.75
330
6.23
1.15
5.08
172.67
331
6.23
1.12
5.11
167.55
332
6.23
1.08
5.15
162.41
333
6.23
1.05
5.18
157.22
334
6.23
1.02
5.21
152.01
335
6.23
0.98
5.25
146.76
336
6.23
0.95
5.28
141.48
337
6.23
0.91
5.32
136.16
338
6.23
0.88
5.35
130.81
339
6.23
0.84
5.39
125.43
340
6.23
0.81
5.42
120.01
341
6.23
0.78
5.45
114.55
342
6.23
0.74
5.49
109.06
343
6.23
0.70
5.53
103.54
344
6.23
0.67
5.56
97.98
345
6.23
0.63
5.60
92.38
346
6.23
0.60
5.63
86.74
347
6.23
0.56
5.67
81.07
348
6.23
0.52
5.71
75.37
349
6.23
0.49
5.74
69.63
350
6.23
0.45
5.78
63.85
351
6.23
0.41
5.82
58.03
352
6.23
0.37
5.86
52.17
353
6.23
0.34
5.89
46.28
354
6.23
0.30
5.93
40.35
355
6.23
0.26
5.97
34.38
356
6.23
0.22
6.01
28.37
357
6.23
0.18
6.05
22.32
358
6.23
0.14
6.09
16.24
359
6.23
0.10
6.13
10.11
360
6.23
0.07
6.16
3.95
361
3.97
0.03
3.95
0.00
Totals
2,246.77
1,376.77
870.00

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