Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 4.20  
 

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
4.20
2.93
1.27
878.73
2
4.20
2.93
1.27
877.46
3
4.20
2.92
1.28
876.19
4
4.20
2.92
1.28
874.91
5
4.20
2.92
1.28
873.62
6
4.20
2.91
1.29
872.34
7
4.20
2.91
1.29
871.04
8
4.20
2.90
1.30
869.75
9
4.20
2.90
1.30
868.45
10
4.20
2.89
1.31
867.14
11
4.20
2.89
1.31
865.83
12
4.20
2.89
1.31
864.52
13
4.20
2.88
1.32
863.20
14
4.20
2.88
1.32
861.88
15
4.20
2.87
1.33
860.55
16
4.20
2.87
1.33
859.22
17
4.20
2.86
1.34
857.88
18
4.20
2.86
1.34
856.54
19
4.20
2.86
1.34
855.20
20
4.20
2.85
1.35
853.85
21
4.20
2.85
1.35
852.49
22
4.20
2.84
1.36
851.14
23
4.20
2.84
1.36
849.77
24
4.20
2.83
1.37
848.41
25
4.20
2.83
1.37
847.03
26
4.20
2.82
1.38
845.66
27
4.20
2.82
1.38
844.28
28
4.20
2.81
1.39
842.89
29
4.20
2.81
1.39
841.50
30
4.20
2.80
1.40
840.10
31
4.20
2.80
1.40
838.71
32
4.20
2.80
1.40
837.30
33
4.20
2.79
1.41
835.89
34
4.20
2.79
1.41
834.48
35
4.20
2.78
1.42
833.06
36
4.20
2.78
1.42
831.64
37
4.20
2.77
1.43
830.21
38
4.20
2.77
1.43
828.78
39
4.20
2.76
1.44
827.34
40
4.20
2.76
1.44
825.90
41
4.20
2.75
1.45
824.45
42
4.20
2.75
1.45
823.00
43
4.20
2.74
1.46
821.54
44
4.20
2.74
1.46
820.08
45
4.20
2.73
1.47
818.61
46
4.20
2.73
1.47
817.14
47
4.20
2.72
1.48
815.67
48
4.20
2.72
1.48
814.18
49
4.20
2.71
1.49
812.70
50
4.20
2.71
1.49
811.21
51
4.20
2.70
1.50
809.71
52
4.20
2.70
1.50
808.21
53
4.20
2.69
1.51
806.70
54
4.20
2.69
1.51
805.19
55
4.20
2.68
1.52
803.68
56
4.20
2.68
1.52
802.16
57
4.20
2.67
1.53
800.63
58
4.20
2.67
1.53
799.10
59
4.20
2.66
1.54
797.56
60
4.20
2.66
1.54
796.02
61
4.20
2.65
1.55
794.47
62
4.20
2.65
1.55
792.92
63
4.20
2.64
1.56
791.37
64
4.20
2.64
1.56
789.80
65
4.20
2.63
1.57
788.24
66
4.20
2.63
1.57
786.66
67
4.20
2.62
1.58
785.09
68
4.20
2.62
1.58
783.50
69
4.20
2.61
1.59
781.91
70
4.20
2.61
1.59
780.32
71
4.20
2.60
1.60
778.72
72
4.20
2.60
1.60
777.12
73
4.20
2.59
1.61
775.51
74
4.20
2.59
1.61
773.89
75
4.20
2.58
1.62
772.27
76
4.20
2.57
1.63
770.65
77
4.20
2.57
1.63
769.02
78
4.20
2.56
1.64
767.38
79
4.20
2.56
1.64
765.74
80
4.20
2.55
1.65
764.09
81
4.20
2.55
1.65
762.44
82
4.20
2.54
1.66
760.78
83
4.20
2.54
1.66
759.11
84
4.20
2.53
1.67
757.44
85
4.20
2.52
1.68
755.77
86
4.20
2.52
1.68
754.09
87
4.20
2.51
1.69
752.40
88
4.20
2.51
1.69
750.71
89
4.20
2.50
1.70
749.01
90
4.20
2.50
1.70
747.31
91
4.20
2.49
1.71
745.60
92
4.20
2.49
1.71
743.89
93
4.20
2.48
1.72
742.17
94
4.20
2.47
1.73
740.44
95
4.20
2.47
1.73
738.71
96
4.20
2.46
1.74
736.97
97
4.20
2.46
1.74
735.23
98
4.20
2.45
1.75
733.48
99
4.20
2.44
1.76
731.72
100
4.20
2.44
1.76
729.96
101
4.20
2.43
1.77
728.19
102
4.20
2.43
1.77
726.42
103
4.20
2.42
1.78
724.64
104
4.20
2.42
1.78
722.86
105
4.20
2.41
1.79
721.07
106
4.20
2.40
1.80
719.27
107
4.20
2.40
1.80
717.47
108
4.20
2.39
1.81
715.66
109
4.20
2.39
1.81
713.85
110
4.20
2.38
1.82
712.03
111
4.20
2.37
1.83
710.20
112
4.20
2.37
1.83
708.37
113
4.20
2.36
1.84
706.53
114
4.20
2.36
1.84
704.68
115
4.20
2.35
1.85
702.83
116
4.20
2.34
1.86
700.97
117
4.20
2.34
1.86
699.11
118
4.20
2.33
1.87
697.24
119
4.20
2.32
1.88
695.37
120
4.20
2.32
1.88
693.48
121
4.20
2.31
1.89
691.60
122
4.20
2.31
1.89
689.70
123
4.20
2.30
1.90
687.80
124
4.20
2.29
1.91
685.89
125
4.20
2.29
1.91
683.98
126
4.20
2.28
1.92
682.06
127
4.20
2.27
1.93
680.13
128
4.20
2.27
1.93
678.20
129
4.20
2.26
1.94
676.26
130
4.20
2.25
1.95
674.31
131
4.20
2.25
1.95
672.36
132
4.20
2.24
1.96
670.40
133
4.20
2.23
1.97
668.44
134
4.20
2.23
1.97
666.47
135
4.20
2.22
1.98
664.49
136
4.20
2.21
1.99
662.50
137
4.20
2.21
1.99
660.51
138
4.20
2.20
2.00
658.51
139
4.20
2.20
2.00
656.51
140
4.20
2.19
2.01
654.50
141
4.20
2.18
2.02
652.48
142
4.20
2.17
2.03
650.45
143
4.20
2.17
2.03
648.42
144
4.20
2.16
2.04
646.38
145
4.20
2.15
2.05
644.34
146
4.20
2.15
2.05
642.28
147
4.20
2.14
2.06
640.23
148
4.20
2.13
2.07
638.16
149
4.20
2.13
2.07
636.09
150
4.20
2.12
2.08
634.01
151
4.20
2.11
2.09
631.92
152
4.20
2.11
2.09
629.83
153
4.20
2.10
2.10
627.73
154
4.20
2.09
2.11
625.62
155
4.20
2.09
2.11
623.50
156
4.20
2.08
2.12
621.38
157
4.20
2.07
2.13
619.25
158
4.20
2.06
2.14
617.12
159
4.20
2.06
2.14
614.97
160
4.20
2.05
2.15
612.82
161
4.20
2.04
2.16
610.67
162
4.20
2.04
2.16
608.50
163
4.20
2.03
2.17
606.33
164
4.20
2.02
2.18
604.15
165
4.20
2.01
2.19
601.97
166
4.20
2.01
2.19
599.77
167
4.20
2.00
2.20
597.57
168
4.20
1.99
2.21
595.36
169
4.20
1.98
2.22
593.15
170
4.20
1.98
2.22
590.93
171
4.20
1.97
2.23
588.70
172
4.20
1.96
2.24
586.46
173
4.20
1.95
2.25
584.21
174
4.20
1.95
2.25
581.96
175
4.20
1.94
2.26
579.70
176
4.20
1.93
2.27
577.43
177
4.20
1.92
2.28
575.16
178
4.20
1.92
2.28
572.87
179
4.20
1.91
2.29
570.58
180
4.20
1.90
2.30
568.29
181
4.20
1.89
2.31
565.98
182
4.20
1.89
2.31
563.67
183
4.20
1.88
2.32
561.35
184
4.20
1.87
2.33
559.02
185
4.20
1.86
2.34
556.68
186
4.20
1.86
2.34
554.34
187
4.20
1.85
2.35
551.98
188
4.20
1.84
2.36
549.62
189
4.20
1.83
2.37
547.26
190
4.20
1.82
2.38
544.88
191
4.20
1.82
2.38
542.50
192
4.20
1.81
2.39
540.10
193
4.20
1.80
2.40
537.70
194
4.20
1.79
2.41
535.30
195
4.20
1.78
2.42
532.88
196
4.20
1.78
2.42
530.46
197
4.20
1.77
2.43
528.03
198
4.20
1.76
2.44
525.59
199
4.20
1.75
2.45
523.14
200
4.20
1.74
2.46
520.68
201
4.20
1.74
2.46
518.22
202
4.20
1.73
2.47
515.74
203
4.20
1.72
2.48
513.26
204
4.20
1.71
2.49
510.77
205
4.20
1.70
2.50
508.28
206
4.20
1.69
2.51
505.77
207
4.20
1.69
2.51
503.26
208
4.20
1.68
2.52
500.73
209
4.20
1.67
2.53
498.20
210
4.20
1.66
2.54
495.66
211
4.20
1.65
2.55
493.12
212
4.20
1.64
2.56
490.56
213
4.20
1.64
2.56
488.00
214
4.20
1.63
2.57
485.42
215
4.20
1.62
2.58
482.84
216
4.20
1.61
2.59
480.25
217
4.20
1.60
2.60
477.65
218
4.20
1.59
2.61
475.04
219
4.20
1.58
2.62
472.43
220
4.20
1.57
2.63
469.80
221
4.20
1.57
2.63
467.17
222
4.20
1.56
2.64
464.52
223
4.20
1.55
2.65
461.87
224
4.20
1.54
2.66
459.21
225
4.20
1.53
2.67
456.54
226
4.20
1.52
2.68
453.86
227
4.20
1.51
2.69
451.18
228
4.20
1.50
2.70
448.48
229
4.20
1.49
2.71
445.78
230
4.20
1.49
2.71
443.06
231
4.20
1.48
2.72
440.34
232
4.20
1.47
2.73
437.61
233
4.20
1.46
2.74
434.87
234
4.20
1.45
2.75
432.12
235
4.20
1.44
2.76
429.36
236
4.20
1.43
2.77
426.59
237
4.20
1.42
2.78
423.81
238
4.20
1.41
2.79
421.02
239
4.20
1.40
2.80
418.22
240
4.20
1.39
2.81
415.42
241
4.20
1.38
2.82
412.60
242
4.20
1.38
2.82
409.78
243
4.20
1.37
2.83
406.94
244
4.20
1.36
2.84
404.10
245
4.20
1.35
2.85
401.25
246
4.20
1.34
2.86
398.39
247
4.20
1.33
2.87
395.51
248
4.20
1.32
2.88
392.63
249
4.20
1.31
2.89
389.74
250
4.20
1.30
2.90
386.84
251
4.20
1.29
2.91
383.93
252
4.20
1.28
2.92
381.01
253
4.20
1.27
2.93
378.08
254
4.20
1.26
2.94
375.14
255
4.20
1.25
2.95
372.19
256
4.20
1.24
2.96
369.23
257
4.20
1.23
2.97
366.26
258
4.20
1.22
2.98
363.28
259
4.20
1.21
2.99
360.29
260
4.20
1.20
3.00
357.29
261
4.20
1.19
3.01
354.29
262
4.20
1.18
3.02
351.27
263
4.20
1.17
3.03
348.24
264
4.20
1.16
3.04
345.20
265
4.20
1.15
3.05
342.15
266
4.20
1.14
3.06
339.09
267
4.20
1.13
3.07
336.02
268
4.20
1.12
3.08
332.94
269
4.20
1.11
3.09
329.85
270
4.20
1.10
3.10
326.75
271
4.20
1.09
3.11
323.64
272
4.20
1.08
3.12
320.52
273
4.20
1.07
3.13
317.38
274
4.20
1.06
3.14
314.24
275
4.20
1.05
3.15
311.09
276
4.20
1.04
3.16
307.93
277
4.20
1.03
3.17
304.75
278
4.20
1.02
3.18
301.57
279
4.20
1.01
3.19
298.37
280
4.20
0.99
3.21
295.17
281
4.20
0.98
3.22
291.95
282
4.20
0.97
3.23
288.73
283
4.20
0.96
3.24
285.49
284
4.20
0.95
3.25
282.24
285
4.20
0.94
3.26
278.98
286
4.20
0.93
3.27
275.71
287
4.20
0.92
3.28
272.43
288
4.20
0.91
3.29
269.14
289
4.20
0.90
3.30
265.84
290
4.20
0.89
3.31
262.52
291
4.20
0.88
3.32
259.20
292
4.20
0.86
3.34
255.86
293
4.20
0.85
3.35
252.51
294
4.20
0.84
3.36
249.16
295
4.20
0.83
3.37
245.79
296
4.20
0.82
3.38
242.41
297
4.20
0.81
3.39
239.01
298
4.20
0.80
3.40
235.61
299
4.20
0.79
3.41
232.20
300
4.20
0.77
3.43
228.77
301
4.20
0.76
3.44
225.33
302
4.20
0.75
3.45
221.88
303
4.20
0.74
3.46
218.42
304
4.20
0.73
3.47
214.95
305
4.20
0.72
3.48
211.47
306
4.20
0.70
3.50
207.97
307
4.20
0.69
3.51
204.47
308
4.20
0.68
3.52
200.95
309
4.20
0.67
3.53
197.42
310
4.20
0.66
3.54
193.87
311
4.20
0.65
3.55
190.32
312
4.20
0.63
3.57
186.76
313
4.20
0.62
3.58
183.18
314
4.20
0.61
3.59
179.59
315
4.20
0.60
3.60
175.99
316
4.20
0.59
3.61
172.37
317
4.20
0.57
3.63
168.75
318
4.20
0.56
3.64
165.11
319
4.20
0.55
3.65
161.46
320
4.20
0.54
3.66
157.80
321
4.20
0.53
3.67
154.13
322
4.20
0.51
3.69
150.44
323
4.20
0.50
3.70
146.74
324
4.20
0.49
3.71
143.03
325
4.20
0.48
3.72
139.31
326
4.20
0.46
3.74
135.57
327
4.20
0.45
3.75
131.82
328
4.20
0.44
3.76
128.06
329
4.20
0.43
3.77
124.29
330
4.20
0.41
3.79
120.50
331
4.20
0.40
3.80
116.70
332
4.20
0.39
3.81
112.89
333
4.20
0.38
3.82
109.07
334
4.20
0.36
3.84
105.23
335
4.20
0.35
3.85
101.38
336
4.20
0.34
3.86
97.52
337
4.20
0.33
3.87
93.65
338
4.20
0.31
3.89
89.76
339
4.20
0.30
3.90
85.86
340
4.20
0.29
3.91
81.95
341
4.20
0.27
3.93
78.02
342
4.20
0.26
3.94
74.08
343
4.20
0.25
3.95
70.13
344
4.20
0.23
3.97
66.16
345
4.20
0.22
3.98
62.18
346
4.20
0.21
3.99
58.19
347
4.20
0.19
4.01
54.18
348
4.20
0.18
4.02
50.16
349
4.20
0.17
4.03
46.13
350
4.20
0.15
4.05
42.08
351
4.20
0.14
4.06
38.02
352
4.20
0.13
4.07
33.95
353
4.20
0.11
4.09
29.86
354
4.20
0.10
4.10
25.76
355
4.20
0.09
4.11
21.65
356
4.20
0.07
4.13
17.52
357
4.20
0.06
4.14
13.38
358
4.20
0.04
4.16
9.22
359
4.20
0.03
4.17
5.05
360
4.20
0.02
4.18
0.87
361
0.87
0.00
0.87
0.00
Totals
1,512.87
632.87
880.00

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