Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 5.28  
 

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
5.28
4.40
0.88
879.12
2
5.28
4.40
0.88
878.24
3
5.28
4.39
0.89
877.35
4
5.28
4.39
0.89
876.45
5
5.28
4.38
0.90
875.56
6
5.28
4.38
0.90
874.65
7
5.28
4.37
0.91
873.75
8
5.28
4.37
0.91
872.84
9
5.28
4.36
0.92
871.92
10
5.28
4.36
0.92
871.00
11
5.28
4.35
0.93
870.07
12
5.28
4.35
0.93
869.14
13
5.28
4.35
0.93
868.21
14
5.28
4.34
0.94
867.27
15
5.28
4.34
0.94
866.33
16
5.28
4.33
0.95
865.38
17
5.28
4.33
0.95
864.43
18
5.28
4.32
0.96
863.47
19
5.28
4.32
0.96
862.51
20
5.28
4.31
0.97
861.54
21
5.28
4.31
0.97
860.57
22
5.28
4.30
0.98
859.59
23
5.28
4.30
0.98
858.61
24
5.28
4.29
0.99
857.62
25
5.28
4.29
0.99
856.63
26
5.28
4.28
1.00
855.63
27
5.28
4.28
1.00
854.63
28
5.28
4.27
1.01
853.62
29
5.28
4.27
1.01
852.61
30
5.28
4.26
1.02
851.59
31
5.28
4.26
1.02
850.57
32
5.28
4.25
1.03
849.54
33
5.28
4.25
1.03
848.51
34
5.28
4.24
1.04
847.47
35
5.28
4.24
1.04
846.43
36
5.28
4.23
1.05
845.38
37
5.28
4.23
1.05
844.33
38
5.28
4.22
1.06
843.27
39
5.28
4.22
1.06
842.21
40
5.28
4.21
1.07
841.14
41
5.28
4.21
1.07
840.07
42
5.28
4.20
1.08
838.99
43
5.28
4.19
1.09
837.90
44
5.28
4.19
1.09
836.81
45
5.28
4.18
1.10
835.71
46
5.28
4.18
1.10
834.61
47
5.28
4.17
1.11
833.51
48
5.28
4.17
1.11
832.39
49
5.28
4.16
1.12
831.28
50
5.28
4.16
1.12
830.15
51
5.28
4.15
1.13
829.02
52
5.28
4.15
1.13
827.89
53
5.28
4.14
1.14
826.75
54
5.28
4.13
1.15
825.60
55
5.28
4.13
1.15
824.45
56
5.28
4.12
1.16
823.29
57
5.28
4.12
1.16
822.13
58
5.28
4.11
1.17
820.96
59
5.28
4.10
1.18
819.78
60
5.28
4.10
1.18
818.60
61
5.28
4.09
1.19
817.42
62
5.28
4.09
1.19
816.22
63
5.28
4.08
1.20
815.02
64
5.28
4.08
1.20
813.82
65
5.28
4.07
1.21
812.61
66
5.28
4.06
1.22
811.39
67
5.28
4.06
1.22
810.17
68
5.28
4.05
1.23
808.94
69
5.28
4.04
1.24
807.70
70
5.28
4.04
1.24
806.46
71
5.28
4.03
1.25
805.21
72
5.28
4.03
1.25
803.96
73
5.28
4.02
1.26
802.70
74
5.28
4.01
1.27
801.43
75
5.28
4.01
1.27
800.16
76
5.28
4.00
1.28
798.88
77
5.28
3.99
1.29
797.60
78
5.28
3.99
1.29
796.30
79
5.28
3.98
1.30
795.01
80
5.28
3.98
1.30
793.70
81
5.28
3.97
1.31
792.39
82
5.28
3.96
1.32
791.07
83
5.28
3.96
1.32
789.75
84
5.28
3.95
1.33
788.41
85
5.28
3.94
1.34
787.08
86
5.28
3.94
1.34
785.73
87
5.28
3.93
1.35
784.38
88
5.28
3.92
1.36
783.02
89
5.28
3.92
1.36
781.66
90
5.28
3.91
1.37
780.29
91
5.28
3.90
1.38
778.91
92
5.28
3.89
1.39
777.52
93
5.28
3.89
1.39
776.13
94
5.28
3.88
1.40
774.73
95
5.28
3.87
1.41
773.32
96
5.28
3.87
1.41
771.91
97
5.28
3.86
1.42
770.49
98
5.28
3.85
1.43
769.06
99
5.28
3.85
1.43
767.63
100
5.28
3.84
1.44
766.19
101
5.28
3.83
1.45
764.74
102
5.28
3.82
1.46
763.28
103
5.28
3.82
1.46
761.82
104
5.28
3.81
1.47
760.35
105
5.28
3.80
1.48
758.87
106
5.28
3.79
1.49
757.38
107
5.28
3.79
1.49
755.89
108
5.28
3.78
1.50
754.39
109
5.28
3.77
1.51
752.88
110
5.28
3.76
1.52
751.37
111
5.28
3.76
1.52
749.84
112
5.28
3.75
1.53
748.31
113
5.28
3.74
1.54
746.77
114
5.28
3.73
1.55
745.23
115
5.28
3.73
1.55
743.67
116
5.28
3.72
1.56
742.11
117
5.28
3.71
1.57
740.54
118
5.28
3.70
1.58
738.96
119
5.28
3.69
1.59
737.38
120
5.28
3.69
1.59
735.79
121
5.28
3.68
1.60
734.19
122
5.28
3.67
1.61
732.58
123
5.28
3.66
1.62
730.96
124
5.28
3.65
1.63
729.33
125
5.28
3.65
1.63
727.70
126
5.28
3.64
1.64
726.06
127
5.28
3.63
1.65
724.41
128
5.28
3.62
1.66
722.75
129
5.28
3.61
1.67
721.08
130
5.28
3.61
1.67
719.41
131
5.28
3.60
1.68
717.73
132
5.28
3.59
1.69
716.04
133
5.28
3.58
1.70
714.34
134
5.28
3.57
1.71
712.63
135
5.28
3.56
1.72
710.91
136
5.28
3.55
1.73
709.19
137
5.28
3.55
1.73
707.45
138
5.28
3.54
1.74
705.71
139
5.28
3.53
1.75
703.96
140
5.28
3.52
1.76
702.20
141
5.28
3.51
1.77
700.43
142
5.28
3.50
1.78
698.65
143
5.28
3.49
1.79
696.86
144
5.28
3.48
1.80
695.07
145
5.28
3.48
1.80
693.26
146
5.28
3.47
1.81
691.45
147
5.28
3.46
1.82
689.63
148
5.28
3.45
1.83
687.79
149
5.28
3.44
1.84
685.95
150
5.28
3.43
1.85
684.10
151
5.28
3.42
1.86
682.24
152
5.28
3.41
1.87
680.38
153
5.28
3.40
1.88
678.50
154
5.28
3.39
1.89
676.61
155
5.28
3.38
1.90
674.71
156
5.28
3.37
1.91
672.81
157
5.28
3.36
1.92
670.89
158
5.28
3.35
1.93
668.96
159
5.28
3.34
1.94
667.03
160
5.28
3.34
1.94
665.08
161
5.28
3.33
1.95
663.13
162
5.28
3.32
1.96
661.17
163
5.28
3.31
1.97
659.19
164
5.28
3.30
1.98
657.21
165
5.28
3.29
1.99
655.21
166
5.28
3.28
2.00
653.21
167
5.28
3.27
2.01
651.20
168
5.28
3.26
2.02
649.17
169
5.28
3.25
2.03
647.14
170
5.28
3.24
2.04
645.09
171
5.28
3.23
2.05
643.04
172
5.28
3.22
2.06
640.97
173
5.28
3.20
2.08
638.90
174
5.28
3.19
2.09
636.81
175
5.28
3.18
2.10
634.72
176
5.28
3.17
2.11
632.61
177
5.28
3.16
2.12
630.49
178
5.28
3.15
2.13
628.37
179
5.28
3.14
2.14
626.23
180
5.28
3.13
2.15
624.08
181
5.28
3.12
2.16
621.92
182
5.28
3.11
2.17
619.75
183
5.28
3.10
2.18
617.57
184
5.28
3.09
2.19
615.38
185
5.28
3.08
2.20
613.17
186
5.28
3.07
2.21
610.96
187
5.28
3.05
2.23
608.73
188
5.28
3.04
2.24
606.50
189
5.28
3.03
2.25
604.25
190
5.28
3.02
2.26
601.99
191
5.28
3.01
2.27
599.72
192
5.28
3.00
2.28
597.44
193
5.28
2.99
2.29
595.15
194
5.28
2.98
2.30
592.84
195
5.28
2.96
2.32
590.53
196
5.28
2.95
2.33
588.20
197
5.28
2.94
2.34
585.86
198
5.28
2.93
2.35
583.51
199
5.28
2.92
2.36
581.15
200
5.28
2.91
2.37
578.77
201
5.28
2.89
2.39
576.39
202
5.28
2.88
2.40
573.99
203
5.28
2.87
2.41
571.58
204
5.28
2.86
2.42
569.16
205
5.28
2.85
2.43
566.72
206
5.28
2.83
2.45
564.28
207
5.28
2.82
2.46
561.82
208
5.28
2.81
2.47
559.35
209
5.28
2.80
2.48
556.86
210
5.28
2.78
2.50
554.37
211
5.28
2.77
2.51
551.86
212
5.28
2.76
2.52
549.34
213
5.28
2.75
2.53
546.81
214
5.28
2.73
2.55
544.26
215
5.28
2.72
2.56
541.70
216
5.28
2.71
2.57
539.13
217
5.28
2.70
2.58
536.54
218
5.28
2.68
2.60
533.95
219
5.28
2.67
2.61
531.34
220
5.28
2.66
2.62
528.71
221
5.28
2.64
2.64
526.08
222
5.28
2.63
2.65
523.43
223
5.28
2.62
2.66
520.77
224
5.28
2.60
2.68
518.09
225
5.28
2.59
2.69
515.40
226
5.28
2.58
2.70
512.70
227
5.28
2.56
2.72
509.98
228
5.28
2.55
2.73
507.25
229
5.28
2.54
2.74
504.51
230
5.28
2.52
2.76
501.75
231
5.28
2.51
2.77
498.98
232
5.28
2.49
2.79
496.19
233
5.28
2.48
2.80
493.39
234
5.28
2.47
2.81
490.58
235
5.28
2.45
2.83
487.75
236
5.28
2.44
2.84
484.91
237
5.28
2.42
2.86
482.06
238
5.28
2.41
2.87
479.19
239
5.28
2.40
2.88
476.30
240
5.28
2.38
2.90
473.40
241
5.28
2.37
2.91
470.49
242
5.28
2.35
2.93
467.56
243
5.28
2.34
2.94
464.62
244
5.28
2.32
2.96
461.66
245
5.28
2.31
2.97
458.69
246
5.28
2.29
2.99
455.71
247
5.28
2.28
3.00
452.70
248
5.28
2.26
3.02
449.69
249
5.28
2.25
3.03
446.66
250
5.28
2.23
3.05
443.61
251
5.28
2.22
3.06
440.55
252
5.28
2.20
3.08
437.47
253
5.28
2.19
3.09
434.38
254
5.28
2.17
3.11
431.27
255
5.28
2.16
3.12
428.15
256
5.28
2.14
3.14
425.01
257
5.28
2.13
3.15
421.85
258
5.28
2.11
3.17
418.68
259
5.28
2.09
3.19
415.49
260
5.28
2.08
3.20
412.29
261
5.28
2.06
3.22
409.07
262
5.28
2.05
3.23
405.84
263
5.28
2.03
3.25
402.59
264
5.28
2.01
3.27
399.32
265
5.28
2.00
3.28
396.04
266
5.28
1.98
3.30
392.74
267
5.28
1.96
3.32
389.42
268
5.28
1.95
3.33
386.09
269
5.28
1.93
3.35
382.74
270
5.28
1.91
3.37
379.37
271
5.28
1.90
3.38
375.99
272
5.28
1.88
3.40
372.59
273
5.28
1.86
3.42
369.17
274
5.28
1.85
3.43
365.74
275
5.28
1.83
3.45
362.29
276
5.28
1.81
3.47
358.82
277
5.28
1.79
3.49
355.33
278
5.28
1.78
3.50
351.83
279
5.28
1.76
3.52
348.31
280
5.28
1.74
3.54
344.77
281
5.28
1.72
3.56
341.21
282
5.28
1.71
3.57
337.64
283
5.28
1.69
3.59
334.05
284
5.28
1.67
3.61
330.44
285
5.28
1.65
3.63
326.81
286
5.28
1.63
3.65
323.16
287
5.28
1.62
3.66
319.50
288
5.28
1.60
3.68
315.82
289
5.28
1.58
3.70
312.12
290
5.28
1.56
3.72
308.40
291
5.28
1.54
3.74
304.66
292
5.28
1.52
3.76
300.90
293
5.28
1.50
3.78
297.13
294
5.28
1.49
3.79
293.33
295
5.28
1.47
3.81
289.52
296
5.28
1.45
3.83
285.69
297
5.28
1.43
3.85
281.84
298
5.28
1.41
3.87
277.97
299
5.28
1.39
3.89
274.07
300
5.28
1.37
3.91
270.17
301
5.28
1.35
3.93
266.24
302
5.28
1.33
3.95
262.29
303
5.28
1.31
3.97
258.32
304
5.28
1.29
3.99
254.33
305
5.28
1.27
4.01
250.32
306
5.28
1.25
4.03
246.29
307
5.28
1.23
4.05
242.25
308
5.28
1.21
4.07
238.18
309
5.28
1.19
4.09
234.09
310
5.28
1.17
4.11
229.98
311
5.28
1.15
4.13
225.85
312
5.28
1.13
4.15
221.70
313
5.28
1.11
4.17
217.53
314
5.28
1.09
4.19
213.33
315
5.28
1.07
4.21
209.12
316
5.28
1.05
4.23
204.89
317
5.28
1.02
4.26
200.63
318
5.28
1.00
4.28
196.35
319
5.28
0.98
4.30
192.05
320
5.28
0.96
4.32
187.73
321
5.28
0.94
4.34
183.39
322
5.28
0.92
4.36
179.03
323
5.28
0.90
4.38
174.65
324
5.28
0.87
4.41
170.24
325
5.28
0.85
4.43
165.81
326
5.28
0.83
4.45
161.36
327
5.28
0.81
4.47
156.89
328
5.28
0.78
4.50
152.39
329
5.28
0.76
4.52
147.87
330
5.28
0.74
4.54
143.33
331
5.28
0.72
4.56
138.77
332
5.28
0.69
4.59
134.18
333
5.28
0.67
4.61
129.57
334
5.28
0.65
4.63
124.94
335
5.28
0.62
4.66
120.29
336
5.28
0.60
4.68
115.61
337
5.28
0.58
4.70
110.90
338
5.28
0.55
4.73
106.18
339
5.28
0.53
4.75
101.43
340
5.28
0.51
4.77
96.66
341
5.28
0.48
4.80
91.86
342
5.28
0.46
4.82
87.04
343
5.28
0.44
4.84
82.20
344
5.28
0.41
4.87
77.33
345
5.28
0.39
4.89
72.43
346
5.28
0.36
4.92
67.52
347
5.28
0.34
4.94
62.57
348
5.28
0.31
4.97
57.61
349
5.28
0.29
4.99
52.61
350
5.28
0.26
5.02
47.60
351
5.28
0.24
5.04
42.55
352
5.28
0.21
5.07
37.49
353
5.28
0.19
5.09
32.39
354
5.28
0.16
5.12
27.28
355
5.28
0.14
5.14
22.13
356
5.28
0.11
5.17
16.96
357
5.28
0.08
5.20
11.77
358
5.28
0.06
5.22
6.55
359
5.28
0.03
5.25
1.30
360
1.31
0.01
1.30
0.00
Totals
1,896.83
1,016.83
880.00

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