Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 5.78  
 

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
5.78
5.04
0.74
879.26
2
5.78
5.04
0.74
878.52
3
5.78
5.03
0.75
877.77
4
5.78
5.03
0.75
877.02
5
5.78
5.02
0.76
876.27
6
5.78
5.02
0.76
875.51
7
5.78
5.02
0.76
874.74
8
5.78
5.01
0.77
873.97
9
5.78
5.01
0.77
873.20
10
5.78
5.00
0.78
872.42
11
5.78
5.00
0.78
871.64
12
5.78
4.99
0.79
870.86
13
5.78
4.99
0.79
870.06
14
5.78
4.98
0.80
869.27
15
5.78
4.98
0.80
868.47
16
5.78
4.98
0.80
867.67
17
5.78
4.97
0.81
866.86
18
5.78
4.97
0.81
866.04
19
5.78
4.96
0.82
865.22
20
5.78
4.96
0.82
864.40
21
5.78
4.95
0.83
863.57
22
5.78
4.95
0.83
862.74
23
5.78
4.94
0.84
861.90
24
5.78
4.94
0.84
861.06
25
5.78
4.93
0.85
860.22
26
5.78
4.93
0.85
859.36
27
5.78
4.92
0.86
858.51
28
5.78
4.92
0.86
857.65
29
5.78
4.91
0.87
856.78
30
5.78
4.91
0.87
855.91
31
5.78
4.90
0.88
855.03
32
5.78
4.90
0.88
854.15
33
5.78
4.89
0.89
853.26
34
5.78
4.89
0.89
852.37
35
5.78
4.88
0.90
851.48
36
5.78
4.88
0.90
850.57
37
5.78
4.87
0.91
849.67
38
5.78
4.87
0.91
848.75
39
5.78
4.86
0.92
847.84
40
5.78
4.86
0.92
846.91
41
5.78
4.85
0.93
845.99
42
5.78
4.85
0.93
845.05
43
5.78
4.84
0.94
844.11
44
5.78
4.84
0.94
843.17
45
5.78
4.83
0.95
842.22
46
5.78
4.83
0.95
841.27
47
5.78
4.82
0.96
840.31
48
5.78
4.81
0.97
839.34
49
5.78
4.81
0.97
838.37
50
5.78
4.80
0.98
837.39
51
5.78
4.80
0.98
836.41
52
5.78
4.79
0.99
835.42
53
5.78
4.79
0.99
834.43
54
5.78
4.78
1.00
833.43
55
5.78
4.77
1.01
832.42
56
5.78
4.77
1.01
831.41
57
5.78
4.76
1.02
830.40
58
5.78
4.76
1.02
829.37
59
5.78
4.75
1.03
828.35
60
5.78
4.75
1.03
827.31
61
5.78
4.74
1.04
826.27
62
5.78
4.73
1.05
825.22
63
5.78
4.73
1.05
824.17
64
5.78
4.72
1.06
823.11
65
5.78
4.72
1.06
822.05
66
5.78
4.71
1.07
820.98
67
5.78
4.70
1.08
819.90
68
5.78
4.70
1.08
818.82
69
5.78
4.69
1.09
817.73
70
5.78
4.68
1.10
816.64
71
5.78
4.68
1.10
815.54
72
5.78
4.67
1.11
814.43
73
5.78
4.67
1.11
813.31
74
5.78
4.66
1.12
812.19
75
5.78
4.65
1.13
811.07
76
5.78
4.65
1.13
809.93
77
5.78
4.64
1.14
808.79
78
5.78
4.63
1.15
807.65
79
5.78
4.63
1.15
806.49
80
5.78
4.62
1.16
805.34
81
5.78
4.61
1.17
804.17
82
5.78
4.61
1.17
803.00
83
5.78
4.60
1.18
801.82
84
5.78
4.59
1.19
800.63
85
5.78
4.59
1.19
799.44
86
5.78
4.58
1.20
798.24
87
5.78
4.57
1.21
797.03
88
5.78
4.57
1.21
795.82
89
5.78
4.56
1.22
794.60
90
5.78
4.55
1.23
793.37
91
5.78
4.55
1.23
792.13
92
5.78
4.54
1.24
790.89
93
5.78
4.53
1.25
789.64
94
5.78
4.52
1.26
788.39
95
5.78
4.52
1.26
787.12
96
5.78
4.51
1.27
785.85
97
5.78
4.50
1.28
784.58
98
5.78
4.49
1.29
783.29
99
5.78
4.49
1.29
782.00
100
5.78
4.48
1.30
780.70
101
5.78
4.47
1.31
779.39
102
5.78
4.47
1.31
778.08
103
5.78
4.46
1.32
776.75
104
5.78
4.45
1.33
775.42
105
5.78
4.44
1.34
774.09
106
5.78
4.43
1.35
772.74
107
5.78
4.43
1.35
771.39
108
5.78
4.42
1.36
770.03
109
5.78
4.41
1.37
768.66
110
5.78
4.40
1.38
767.28
111
5.78
4.40
1.38
765.90
112
5.78
4.39
1.39
764.51
113
5.78
4.38
1.40
763.11
114
5.78
4.37
1.41
761.70
115
5.78
4.36
1.42
760.28
116
5.78
4.36
1.42
758.86
117
5.78
4.35
1.43
757.43
118
5.78
4.34
1.44
755.99
119
5.78
4.33
1.45
754.54
120
5.78
4.32
1.46
753.08
121
5.78
4.31
1.47
751.62
122
5.78
4.31
1.47
750.14
123
5.78
4.30
1.48
748.66
124
5.78
4.29
1.49
747.17
125
5.78
4.28
1.50
745.67
126
5.78
4.27
1.51
744.16
127
5.78
4.26
1.52
742.64
128
5.78
4.25
1.53
741.12
129
5.78
4.25
1.53
739.59
130
5.78
4.24
1.54
738.04
131
5.78
4.23
1.55
736.49
132
5.78
4.22
1.56
734.93
133
5.78
4.21
1.57
733.36
134
5.78
4.20
1.58
731.78
135
5.78
4.19
1.59
730.20
136
5.78
4.18
1.60
728.60
137
5.78
4.17
1.61
726.99
138
5.78
4.17
1.61
725.38
139
5.78
4.16
1.62
723.75
140
5.78
4.15
1.63
722.12
141
5.78
4.14
1.64
720.48
142
5.78
4.13
1.65
718.83
143
5.78
4.12
1.66
717.16
144
5.78
4.11
1.67
715.49
145
5.78
4.10
1.68
713.81
146
5.78
4.09
1.69
712.12
147
5.78
4.08
1.70
710.42
148
5.78
4.07
1.71
708.71
149
5.78
4.06
1.72
706.99
150
5.78
4.05
1.73
705.26
151
5.78
4.04
1.74
703.52
152
5.78
4.03
1.75
701.77
153
5.78
4.02
1.76
700.01
154
5.78
4.01
1.77
698.24
155
5.78
4.00
1.78
696.46
156
5.78
3.99
1.79
694.67
157
5.78
3.98
1.80
692.87
158
5.78
3.97
1.81
691.06
159
5.78
3.96
1.82
689.24
160
5.78
3.95
1.83
687.41
161
5.78
3.94
1.84
685.57
162
5.78
3.93
1.85
683.72
163
5.78
3.92
1.86
681.85
164
5.78
3.91
1.87
679.98
165
5.78
3.90
1.88
678.10
166
5.78
3.88
1.90
676.20
167
5.78
3.87
1.91
674.30
168
5.78
3.86
1.92
672.38
169
5.78
3.85
1.93
670.45
170
5.78
3.84
1.94
668.51
171
5.78
3.83
1.95
666.56
172
5.78
3.82
1.96
664.60
173
5.78
3.81
1.97
662.63
174
5.78
3.80
1.98
660.65
175
5.78
3.78
2.00
658.65
176
5.78
3.77
2.01
656.64
177
5.78
3.76
2.02
654.63
178
5.78
3.75
2.03
652.60
179
5.78
3.74
2.04
650.56
180
5.78
3.73
2.05
648.50
181
5.78
3.72
2.06
646.44
182
5.78
3.70
2.08
644.36
183
5.78
3.69
2.09
642.27
184
5.78
3.68
2.10
640.17
185
5.78
3.67
2.11
638.06
186
5.78
3.66
2.12
635.94
187
5.78
3.64
2.14
633.80
188
5.78
3.63
2.15
631.65
189
5.78
3.62
2.16
629.49
190
5.78
3.61
2.17
627.32
191
5.78
3.59
2.19
625.13
192
5.78
3.58
2.20
622.93
193
5.78
3.57
2.21
620.72
194
5.78
3.56
2.22
618.50
195
5.78
3.54
2.24
616.26
196
5.78
3.53
2.25
614.01
197
5.78
3.52
2.26
611.75
198
5.78
3.50
2.28
609.47
199
5.78
3.49
2.29
607.18
200
5.78
3.48
2.30
604.88
201
5.78
3.47
2.31
602.57
202
5.78
3.45
2.33
600.24
203
5.78
3.44
2.34
597.90
204
5.78
3.43
2.35
595.55
205
5.78
3.41
2.37
593.18
206
5.78
3.40
2.38
590.80
207
5.78
3.38
2.40
588.40
208
5.78
3.37
2.41
585.99
209
5.78
3.36
2.42
583.57
210
5.78
3.34
2.44
581.13
211
5.78
3.33
2.45
578.68
212
5.78
3.32
2.46
576.22
213
5.78
3.30
2.48
573.74
214
5.78
3.29
2.49
571.25
215
5.78
3.27
2.51
568.74
216
5.78
3.26
2.52
566.22
217
5.78
3.24
2.54
563.68
218
5.78
3.23
2.55
561.13
219
5.78
3.21
2.57
558.56
220
5.78
3.20
2.58
555.98
221
5.78
3.19
2.59
553.39
222
5.78
3.17
2.61
550.78
223
5.78
3.16
2.62
548.16
224
5.78
3.14
2.64
545.52
225
5.78
3.13
2.65
542.86
226
5.78
3.11
2.67
540.19
227
5.78
3.09
2.69
537.51
228
5.78
3.08
2.70
534.81
229
5.78
3.06
2.72
532.09
230
5.78
3.05
2.73
529.36
231
5.78
3.03
2.75
526.61
232
5.78
3.02
2.76
523.85
233
5.78
3.00
2.78
521.07
234
5.78
2.99
2.79
518.27
235
5.78
2.97
2.81
515.46
236
5.78
2.95
2.83
512.64
237
5.78
2.94
2.84
509.79
238
5.78
2.92
2.86
506.94
239
5.78
2.90
2.88
504.06
240
5.78
2.89
2.89
501.17
241
5.78
2.87
2.91
498.26
242
5.78
2.85
2.93
495.33
243
5.78
2.84
2.94
492.39
244
5.78
2.82
2.96
489.43
245
5.78
2.80
2.98
486.46
246
5.78
2.79
2.99
483.46
247
5.78
2.77
3.01
480.45
248
5.78
2.75
3.03
477.43
249
5.78
2.74
3.04
474.38
250
5.78
2.72
3.06
471.32
251
5.78
2.70
3.08
468.24
252
5.78
2.68
3.10
465.14
253
5.78
2.66
3.12
462.03
254
5.78
2.65
3.13
458.89
255
5.78
2.63
3.15
455.74
256
5.78
2.61
3.17
452.57
257
5.78
2.59
3.19
449.39
258
5.78
2.57
3.21
446.18
259
5.78
2.56
3.22
442.96
260
5.78
2.54
3.24
439.71
261
5.78
2.52
3.26
436.45
262
5.78
2.50
3.28
433.17
263
5.78
2.48
3.30
429.88
264
5.78
2.46
3.32
426.56
265
5.78
2.44
3.34
423.22
266
5.78
2.42
3.36
419.87
267
5.78
2.41
3.37
416.49
268
5.78
2.39
3.39
413.10
269
5.78
2.37
3.41
409.69
270
5.78
2.35
3.43
406.25
271
5.78
2.33
3.45
402.80
272
5.78
2.31
3.47
399.33
273
5.78
2.29
3.49
395.84
274
5.78
2.27
3.51
392.32
275
5.78
2.25
3.53
388.79
276
5.78
2.23
3.55
385.24
277
5.78
2.21
3.57
381.67
278
5.78
2.19
3.59
378.07
279
5.78
2.17
3.61
374.46
280
5.78
2.15
3.63
370.82
281
5.78
2.12
3.66
367.17
282
5.78
2.10
3.68
363.49
283
5.78
2.08
3.70
359.79
284
5.78
2.06
3.72
356.08
285
5.78
2.04
3.74
352.34
286
5.78
2.02
3.76
348.57
287
5.78
2.00
3.78
344.79
288
5.78
1.98
3.80
340.99
289
5.78
1.95
3.83
337.16
290
5.78
1.93
3.85
333.31
291
5.78
1.91
3.87
329.44
292
5.78
1.89
3.89
325.55
293
5.78
1.87
3.91
321.63
294
5.78
1.84
3.94
317.70
295
5.78
1.82
3.96
313.74
296
5.78
1.80
3.98
309.75
297
5.78
1.77
4.01
305.75
298
5.78
1.75
4.03
301.72
299
5.78
1.73
4.05
297.67
300
5.78
1.71
4.07
293.60
301
5.78
1.68
4.10
289.50
302
5.78
1.66
4.12
285.38
303
5.78
1.63
4.15
281.23
304
5.78
1.61
4.17
277.06
305
5.78
1.59
4.19
272.87
306
5.78
1.56
4.22
268.65
307
5.78
1.54
4.24
264.41
308
5.78
1.51
4.27
260.15
309
5.78
1.49
4.29
255.86
310
5.78
1.47
4.31
251.54
311
5.78
1.44
4.34
247.20
312
5.78
1.42
4.36
242.84
313
5.78
1.39
4.39
238.45
314
5.78
1.37
4.41
234.04
315
5.78
1.34
4.44
229.60
316
5.78
1.32
4.46
225.13
317
5.78
1.29
4.49
220.64
318
5.78
1.26
4.52
216.13
319
5.78
1.24
4.54
211.59
320
5.78
1.21
4.57
207.02
321
5.78
1.19
4.59
202.42
322
5.78
1.16
4.62
197.80
323
5.78
1.13
4.65
193.16
324
5.78
1.11
4.67
188.48
325
5.78
1.08
4.70
183.78
326
5.78
1.05
4.73
179.06
327
5.78
1.03
4.75
174.30
328
5.78
1.00
4.78
169.52
329
5.78
0.97
4.81
164.71
330
5.78
0.94
4.84
159.88
331
5.78
0.92
4.86
155.01
332
5.78
0.89
4.89
150.12
333
5.78
0.86
4.92
145.20
334
5.78
0.83
4.95
140.25
335
5.78
0.80
4.98
135.28
336
5.78
0.78
5.00
130.27
337
5.78
0.75
5.03
125.24
338
5.78
0.72
5.06
120.17
339
5.78
0.69
5.09
115.08
340
5.78
0.66
5.12
109.96
341
5.78
0.63
5.15
104.81
342
5.78
0.60
5.18
99.63
343
5.78
0.57
5.21
94.42
344
5.78
0.54
5.24
89.18
345
5.78
0.51
5.27
83.92
346
5.78
0.48
5.30
78.62
347
5.78
0.45
5.33
73.29
348
5.78
0.42
5.36
67.93
349
5.78
0.39
5.39
62.54
350
5.78
0.36
5.42
57.11
351
5.78
0.33
5.45
51.66
352
5.78
0.30
5.48
46.18
353
5.78
0.26
5.52
40.66
354
5.78
0.23
5.55
35.11
355
5.78
0.20
5.58
29.54
356
5.78
0.17
5.61
23.93
357
5.78
0.14
5.64
18.28
358
5.78
0.10
5.68
12.61
359
5.78
0.07
5.71
6.90
360
5.78
0.04
5.74
1.16
361
1.17
0.01
1.16
0.00
Totals
2,081.97
1,201.97
880.00

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