Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 5.14  
 

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
5.14
4.22
0.92
879.08
2
5.14
4.21
0.93
878.15
3
5.14
4.21
0.93
877.22
4
5.14
4.20
0.94
876.28
5
5.14
4.20
0.94
875.34
6
5.14
4.19
0.95
874.39
7
5.14
4.19
0.95
873.44
8
5.14
4.19
0.95
872.49
9
5.14
4.18
0.96
871.53
10
5.14
4.18
0.96
870.57
11
5.14
4.17
0.97
869.60
12
5.14
4.17
0.97
868.62
13
5.14
4.16
0.98
867.65
14
5.14
4.16
0.98
866.66
15
5.14
4.15
0.99
865.68
16
5.14
4.15
0.99
864.68
17
5.14
4.14
1.00
863.69
18
5.14
4.14
1.00
862.69
19
5.14
4.13
1.01
861.68
20
5.14
4.13
1.01
860.67
21
5.14
4.12
1.02
859.65
22
5.14
4.12
1.02
858.63
23
5.14
4.11
1.03
857.61
24
5.14
4.11
1.03
856.57
25
5.14
4.10
1.04
855.54
26
5.14
4.10
1.04
854.50
27
5.14
4.09
1.05
853.45
28
5.14
4.09
1.05
852.40
29
5.14
4.08
1.06
851.35
30
5.14
4.08
1.06
850.29
31
5.14
4.07
1.07
849.22
32
5.14
4.07
1.07
848.15
33
5.14
4.06
1.08
847.07
34
5.14
4.06
1.08
845.99
35
5.14
4.05
1.09
844.91
36
5.14
4.05
1.09
843.82
37
5.14
4.04
1.10
842.72
38
5.14
4.04
1.10
841.62
39
5.14
4.03
1.11
840.51
40
5.14
4.03
1.11
839.40
41
5.14
4.02
1.12
838.28
42
5.14
4.02
1.12
837.16
43
5.14
4.01
1.13
836.03
44
5.14
4.01
1.13
834.89
45
5.14
4.00
1.14
833.75
46
5.14
4.00
1.14
832.61
47
5.14
3.99
1.15
831.46
48
5.14
3.98
1.16
830.30
49
5.14
3.98
1.16
829.14
50
5.14
3.97
1.17
827.97
51
5.14
3.97
1.17
826.80
52
5.14
3.96
1.18
825.62
53
5.14
3.96
1.18
824.44
54
5.14
3.95
1.19
823.25
55
5.14
3.94
1.20
822.05
56
5.14
3.94
1.20
820.85
57
5.14
3.93
1.21
819.65
58
5.14
3.93
1.21
818.43
59
5.14
3.92
1.22
817.22
60
5.14
3.92
1.22
815.99
61
5.14
3.91
1.23
814.76
62
5.14
3.90
1.24
813.53
63
5.14
3.90
1.24
812.28
64
5.14
3.89
1.25
811.04
65
5.14
3.89
1.25
809.78
66
5.14
3.88
1.26
808.52
67
5.14
3.87
1.27
807.26
68
5.14
3.87
1.27
805.98
69
5.14
3.86
1.28
804.71
70
5.14
3.86
1.28
803.42
71
5.14
3.85
1.29
802.13
72
5.14
3.84
1.30
800.84
73
5.14
3.84
1.30
799.53
74
5.14
3.83
1.31
798.22
75
5.14
3.82
1.32
796.91
76
5.14
3.82
1.32
795.59
77
5.14
3.81
1.33
794.26
78
5.14
3.81
1.33
792.93
79
5.14
3.80
1.34
791.58
80
5.14
3.79
1.35
790.24
81
5.14
3.79
1.35
788.88
82
5.14
3.78
1.36
787.52
83
5.14
3.77
1.37
786.16
84
5.14
3.77
1.37
784.78
85
5.14
3.76
1.38
783.41
86
5.14
3.75
1.39
782.02
87
5.14
3.75
1.39
780.63
88
5.14
3.74
1.40
779.23
89
5.14
3.73
1.41
777.82
90
5.14
3.73
1.41
776.41
91
5.14
3.72
1.42
774.99
92
5.14
3.71
1.43
773.56
93
5.14
3.71
1.43
772.13
94
5.14
3.70
1.44
770.69
95
5.14
3.69
1.45
769.24
96
5.14
3.69
1.45
767.79
97
5.14
3.68
1.46
766.33
98
5.14
3.67
1.47
764.86
99
5.14
3.66
1.48
763.38
100
5.14
3.66
1.48
761.90
101
5.14
3.65
1.49
760.41
102
5.14
3.64
1.50
758.91
103
5.14
3.64
1.50
757.41
104
5.14
3.63
1.51
755.90
105
5.14
3.62
1.52
754.38
106
5.14
3.61
1.53
752.86
107
5.14
3.61
1.53
751.32
108
5.14
3.60
1.54
749.78
109
5.14
3.59
1.55
748.24
110
5.14
3.59
1.55
746.68
111
5.14
3.58
1.56
745.12
112
5.14
3.57
1.57
743.55
113
5.14
3.56
1.58
741.97
114
5.14
3.56
1.58
740.39
115
5.14
3.55
1.59
738.80
116
5.14
3.54
1.60
737.20
117
5.14
3.53
1.61
735.59
118
5.14
3.52
1.62
733.97
119
5.14
3.52
1.62
732.35
120
5.14
3.51
1.63
730.72
121
5.14
3.50
1.64
729.08
122
5.14
3.49
1.65
727.44
123
5.14
3.49
1.65
725.78
124
5.14
3.48
1.66
724.12
125
5.14
3.47
1.67
722.45
126
5.14
3.46
1.68
720.77
127
5.14
3.45
1.69
719.08
128
5.14
3.45
1.69
717.39
129
5.14
3.44
1.70
715.69
130
5.14
3.43
1.71
713.98
131
5.14
3.42
1.72
712.26
132
5.14
3.41
1.73
710.53
133
5.14
3.40
1.74
708.79
134
5.14
3.40
1.74
707.05
135
5.14
3.39
1.75
705.30
136
5.14
3.38
1.76
703.54
137
5.14
3.37
1.77
701.77
138
5.14
3.36
1.78
699.99
139
5.14
3.35
1.79
698.21
140
5.14
3.35
1.79
696.41
141
5.14
3.34
1.80
694.61
142
5.14
3.33
1.81
692.80
143
5.14
3.32
1.82
690.98
144
5.14
3.31
1.83
689.15
145
5.14
3.30
1.84
687.31
146
5.14
3.29
1.85
685.46
147
5.14
3.28
1.86
683.61
148
5.14
3.28
1.86
681.74
149
5.14
3.27
1.87
679.87
150
5.14
3.26
1.88
677.99
151
5.14
3.25
1.89
676.10
152
5.14
3.24
1.90
674.20
153
5.14
3.23
1.91
672.29
154
5.14
3.22
1.92
670.37
155
5.14
3.21
1.93
668.44
156
5.14
3.20
1.94
666.50
157
5.14
3.19
1.95
664.56
158
5.14
3.18
1.96
662.60
159
5.14
3.17
1.97
660.64
160
5.14
3.17
1.97
658.66
161
5.14
3.16
1.98
656.68
162
5.14
3.15
1.99
654.68
163
5.14
3.14
2.00
652.68
164
5.14
3.13
2.01
650.67
165
5.14
3.12
2.02
648.65
166
5.14
3.11
2.03
646.61
167
5.14
3.10
2.04
644.57
168
5.14
3.09
2.05
642.52
169
5.14
3.08
2.06
640.46
170
5.14
3.07
2.07
638.39
171
5.14
3.06
2.08
636.31
172
5.14
3.05
2.09
634.22
173
5.14
3.04
2.10
632.12
174
5.14
3.03
2.11
630.01
175
5.14
3.02
2.12
627.88
176
5.14
3.01
2.13
625.75
177
5.14
3.00
2.14
623.61
178
5.14
2.99
2.15
621.46
179
5.14
2.98
2.16
619.30
180
5.14
2.97
2.17
617.12
181
5.14
2.96
2.18
614.94
182
5.14
2.95
2.19
612.75
183
5.14
2.94
2.20
610.54
184
5.14
2.93
2.21
608.33
185
5.14
2.91
2.23
606.10
186
5.14
2.90
2.24
603.87
187
5.14
2.89
2.25
601.62
188
5.14
2.88
2.26
599.37
189
5.14
2.87
2.27
597.10
190
5.14
2.86
2.28
594.82
191
5.14
2.85
2.29
592.53
192
5.14
2.84
2.30
590.23
193
5.14
2.83
2.31
587.92
194
5.14
2.82
2.32
585.59
195
5.14
2.81
2.33
583.26
196
5.14
2.79
2.35
580.91
197
5.14
2.78
2.36
578.56
198
5.14
2.77
2.37
576.19
199
5.14
2.76
2.38
573.81
200
5.14
2.75
2.39
571.42
201
5.14
2.74
2.40
569.02
202
5.14
2.73
2.41
566.60
203
5.14
2.71
2.43
564.18
204
5.14
2.70
2.44
561.74
205
5.14
2.69
2.45
559.29
206
5.14
2.68
2.46
556.83
207
5.14
2.67
2.47
554.36
208
5.14
2.66
2.48
551.88
209
5.14
2.64
2.50
549.38
210
5.14
2.63
2.51
546.88
211
5.14
2.62
2.52
544.36
212
5.14
2.61
2.53
541.82
213
5.14
2.60
2.54
539.28
214
5.14
2.58
2.56
536.72
215
5.14
2.57
2.57
534.16
216
5.14
2.56
2.58
531.58
217
5.14
2.55
2.59
528.98
218
5.14
2.53
2.61
526.38
219
5.14
2.52
2.62
523.76
220
5.14
2.51
2.63
521.13
221
5.14
2.50
2.64
518.49
222
5.14
2.48
2.66
515.83
223
5.14
2.47
2.67
513.16
224
5.14
2.46
2.68
510.48
225
5.14
2.45
2.69
507.79
226
5.14
2.43
2.71
505.08
227
5.14
2.42
2.72
502.36
228
5.14
2.41
2.73
499.63
229
5.14
2.39
2.75
496.88
230
5.14
2.38
2.76
494.12
231
5.14
2.37
2.77
491.35
232
5.14
2.35
2.79
488.57
233
5.14
2.34
2.80
485.77
234
5.14
2.33
2.81
482.95
235
5.14
2.31
2.83
480.13
236
5.14
2.30
2.84
477.29
237
5.14
2.29
2.85
474.44
238
5.14
2.27
2.87
471.57
239
5.14
2.26
2.88
468.69
240
5.14
2.25
2.89
465.79
241
5.14
2.23
2.91
462.89
242
5.14
2.22
2.92
459.96
243
5.14
2.20
2.94
457.03
244
5.14
2.19
2.95
454.08
245
5.14
2.18
2.96
451.11
246
5.14
2.16
2.98
448.14
247
5.14
2.15
2.99
445.14
248
5.14
2.13
3.01
442.14
249
5.14
2.12
3.02
439.11
250
5.14
2.10
3.04
436.08
251
5.14
2.09
3.05
433.03
252
5.14
2.07
3.07
429.96
253
5.14
2.06
3.08
426.88
254
5.14
2.05
3.09
423.79
255
5.14
2.03
3.11
420.68
256
5.14
2.02
3.12
417.56
257
5.14
2.00
3.14
414.42
258
5.14
1.99
3.15
411.26
259
5.14
1.97
3.17
408.09
260
5.14
1.96
3.18
404.91
261
5.14
1.94
3.20
401.71
262
5.14
1.92
3.22
398.49
263
5.14
1.91
3.23
395.26
264
5.14
1.89
3.25
392.02
265
5.14
1.88
3.26
388.75
266
5.14
1.86
3.28
385.48
267
5.14
1.85
3.29
382.18
268
5.14
1.83
3.31
378.88
269
5.14
1.82
3.32
375.55
270
5.14
1.80
3.34
372.21
271
5.14
1.78
3.36
368.85
272
5.14
1.77
3.37
365.48
273
5.14
1.75
3.39
362.09
274
5.14
1.74
3.40
358.69
275
5.14
1.72
3.42
355.27
276
5.14
1.70
3.44
351.83
277
5.14
1.69
3.45
348.38
278
5.14
1.67
3.47
344.90
279
5.14
1.65
3.49
341.42
280
5.14
1.64
3.50
337.91
281
5.14
1.62
3.52
334.39
282
5.14
1.60
3.54
330.85
283
5.14
1.59
3.55
327.30
284
5.14
1.57
3.57
323.73
285
5.14
1.55
3.59
320.14
286
5.14
1.53
3.61
316.53
287
5.14
1.52
3.62
312.91
288
5.14
1.50
3.64
309.27
289
5.14
1.48
3.66
305.61
290
5.14
1.46
3.68
301.94
291
5.14
1.45
3.69
298.24
292
5.14
1.43
3.71
294.53
293
5.14
1.41
3.73
290.80
294
5.14
1.39
3.75
287.06
295
5.14
1.38
3.76
283.29
296
5.14
1.36
3.78
279.51
297
5.14
1.34
3.80
275.71
298
5.14
1.32
3.82
271.89
299
5.14
1.30
3.84
268.05
300
5.14
1.28
3.86
264.20
301
5.14
1.27
3.87
260.32
302
5.14
1.25
3.89
256.43
303
5.14
1.23
3.91
252.52
304
5.14
1.21
3.93
248.59
305
5.14
1.19
3.95
244.64
306
5.14
1.17
3.97
240.67
307
5.14
1.15
3.99
236.69
308
5.14
1.13
4.01
232.68
309
5.14
1.11
4.03
228.65
310
5.14
1.10
4.04
224.61
311
5.14
1.08
4.06
220.55
312
5.14
1.06
4.08
216.46
313
5.14
1.04
4.10
212.36
314
5.14
1.02
4.12
208.24
315
5.14
1.00
4.14
204.10
316
5.14
0.98
4.16
199.93
317
5.14
0.96
4.18
195.75
318
5.14
0.94
4.20
191.55
319
5.14
0.92
4.22
187.33
320
5.14
0.90
4.24
183.09
321
5.14
0.88
4.26
178.82
322
5.14
0.86
4.28
174.54
323
5.14
0.84
4.30
170.24
324
5.14
0.82
4.32
165.91
325
5.14
0.79
4.35
161.57
326
5.14
0.77
4.37
157.20
327
5.14
0.75
4.39
152.81
328
5.14
0.73
4.41
148.41
329
5.14
0.71
4.43
143.98
330
5.14
0.69
4.45
139.53
331
5.14
0.67
4.47
135.06
332
5.14
0.65
4.49
130.56
333
5.14
0.63
4.51
126.05
334
5.14
0.60
4.54
121.51
335
5.14
0.58
4.56
116.95
336
5.14
0.56
4.58
112.38
337
5.14
0.54
4.60
107.77
338
5.14
0.52
4.62
103.15
339
5.14
0.49
4.65
98.50
340
5.14
0.47
4.67
93.84
341
5.14
0.45
4.69
89.15
342
5.14
0.43
4.71
84.43
343
5.14
0.40
4.74
79.70
344
5.14
0.38
4.76
74.94
345
5.14
0.36
4.78
70.16
346
5.14
0.34
4.80
65.35
347
5.14
0.31
4.83
60.53
348
5.14
0.29
4.85
55.68
349
5.14
0.27
4.87
50.80
350
5.14
0.24
4.90
45.91
351
5.14
0.22
4.92
40.99
352
5.14
0.20
4.94
36.04
353
5.14
0.17
4.97
31.08
354
5.14
0.15
4.99
26.09
355
5.14
0.12
5.02
21.07
356
5.14
0.10
5.04
16.03
357
5.14
0.08
5.06
10.97
358
5.14
0.05
5.09
5.88
359
5.14
0.03
5.11
0.77
360
0.77
0.00
0.77
0.00
Totals
1,846.03
966.03
880.00

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