Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 6.15  
 

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
6.15
5.50
0.65
879.35
2
6.15
5.50
0.65
878.70
3
6.15
5.49
0.66
878.04
4
6.15
5.49
0.66
877.38
5
6.15
5.48
0.67
876.71
6
6.15
5.48
0.67
876.04
7
6.15
5.48
0.67
875.36
8
6.15
5.47
0.68
874.68
9
6.15
5.47
0.68
874.00
10
6.15
5.46
0.69
873.31
11
6.15
5.46
0.69
872.62
12
6.15
5.45
0.70
871.93
13
6.15
5.45
0.70
871.23
14
6.15
5.45
0.70
870.52
15
6.15
5.44
0.71
869.81
16
6.15
5.44
0.71
869.10
17
6.15
5.43
0.72
868.38
18
6.15
5.43
0.72
867.66
19
6.15
5.42
0.73
866.93
20
6.15
5.42
0.73
866.20
21
6.15
5.41
0.74
865.46
22
6.15
5.41
0.74
864.72
23
6.15
5.40
0.75
863.98
24
6.15
5.40
0.75
863.23
25
6.15
5.40
0.75
862.47
26
6.15
5.39
0.76
861.71
27
6.15
5.39
0.76
860.95
28
6.15
5.38
0.77
860.18
29
6.15
5.38
0.77
859.40
30
6.15
5.37
0.78
858.63
31
6.15
5.37
0.78
857.84
32
6.15
5.36
0.79
857.05
33
6.15
5.36
0.79
856.26
34
6.15
5.35
0.80
855.46
35
6.15
5.35
0.80
854.66
36
6.15
5.34
0.81
853.85
37
6.15
5.34
0.81
853.04
38
6.15
5.33
0.82
852.22
39
6.15
5.33
0.82
851.39
40
6.15
5.32
0.83
850.57
41
6.15
5.32
0.83
849.73
42
6.15
5.31
0.84
848.89
43
6.15
5.31
0.84
848.05
44
6.15
5.30
0.85
847.20
45
6.15
5.29
0.86
846.34
46
6.15
5.29
0.86
845.48
47
6.15
5.28
0.87
844.62
48
6.15
5.28
0.87
843.75
49
6.15
5.27
0.88
842.87
50
6.15
5.27
0.88
841.99
51
6.15
5.26
0.89
841.10
52
6.15
5.26
0.89
840.21
53
6.15
5.25
0.90
839.31
54
6.15
5.25
0.90
838.40
55
6.15
5.24
0.91
837.49
56
6.15
5.23
0.92
836.58
57
6.15
5.23
0.92
835.66
58
6.15
5.22
0.93
834.73
59
6.15
5.22
0.93
833.80
60
6.15
5.21
0.94
832.86
61
6.15
5.21
0.94
831.91
62
6.15
5.20
0.95
830.96
63
6.15
5.19
0.96
830.01
64
6.15
5.19
0.96
829.04
65
6.15
5.18
0.97
828.07
66
6.15
5.18
0.97
827.10
67
6.15
5.17
0.98
826.12
68
6.15
5.16
0.99
825.13
69
6.15
5.16
0.99
824.14
70
6.15
5.15
1.00
823.14
71
6.15
5.14
1.01
822.14
72
6.15
5.14
1.01
821.12
73
6.15
5.13
1.02
820.11
74
6.15
5.13
1.02
819.08
75
6.15
5.12
1.03
818.05
76
6.15
5.11
1.04
817.01
77
6.15
5.11
1.04
815.97
78
6.15
5.10
1.05
814.92
79
6.15
5.09
1.06
813.86
80
6.15
5.09
1.06
812.80
81
6.15
5.08
1.07
811.73
82
6.15
5.07
1.08
810.65
83
6.15
5.07
1.08
809.57
84
6.15
5.06
1.09
808.48
85
6.15
5.05
1.10
807.38
86
6.15
5.05
1.10
806.28
87
6.15
5.04
1.11
805.17
88
6.15
5.03
1.12
804.05
89
6.15
5.03
1.12
802.93
90
6.15
5.02
1.13
801.79
91
6.15
5.01
1.14
800.65
92
6.15
5.00
1.15
799.51
93
6.15
5.00
1.15
798.36
94
6.15
4.99
1.16
797.20
95
6.15
4.98
1.17
796.03
96
6.15
4.98
1.17
794.85
97
6.15
4.97
1.18
793.67
98
6.15
4.96
1.19
792.48
99
6.15
4.95
1.20
791.28
100
6.15
4.95
1.20
790.08
101
6.15
4.94
1.21
788.87
102
6.15
4.93
1.22
787.65
103
6.15
4.92
1.23
786.42
104
6.15
4.92
1.23
785.19
105
6.15
4.91
1.24
783.94
106
6.15
4.90
1.25
782.69
107
6.15
4.89
1.26
781.44
108
6.15
4.88
1.27
780.17
109
6.15
4.88
1.27
778.90
110
6.15
4.87
1.28
777.61
111
6.15
4.86
1.29
776.32
112
6.15
4.85
1.30
775.03
113
6.15
4.84
1.31
773.72
114
6.15
4.84
1.31
772.41
115
6.15
4.83
1.32
771.08
116
6.15
4.82
1.33
769.75
117
6.15
4.81
1.34
768.41
118
6.15
4.80
1.35
767.07
119
6.15
4.79
1.36
765.71
120
6.15
4.79
1.36
764.35
121
6.15
4.78
1.37
762.97
122
6.15
4.77
1.38
761.59
123
6.15
4.76
1.39
760.20
124
6.15
4.75
1.40
758.80
125
6.15
4.74
1.41
757.39
126
6.15
4.73
1.42
755.98
127
6.15
4.72
1.43
754.55
128
6.15
4.72
1.43
753.12
129
6.15
4.71
1.44
751.68
130
6.15
4.70
1.45
750.22
131
6.15
4.69
1.46
748.76
132
6.15
4.68
1.47
747.29
133
6.15
4.67
1.48
745.81
134
6.15
4.66
1.49
744.32
135
6.15
4.65
1.50
742.83
136
6.15
4.64
1.51
741.32
137
6.15
4.63
1.52
739.80
138
6.15
4.62
1.53
738.28
139
6.15
4.61
1.54
736.74
140
6.15
4.60
1.55
735.20
141
6.15
4.59
1.56
733.64
142
6.15
4.59
1.56
732.08
143
6.15
4.58
1.57
730.50
144
6.15
4.57
1.58
728.92
145
6.15
4.56
1.59
727.32
146
6.15
4.55
1.60
725.72
147
6.15
4.54
1.61
724.10
148
6.15
4.53
1.62
722.48
149
6.15
4.52
1.63
720.85
150
6.15
4.51
1.64
719.20
151
6.15
4.50
1.65
717.55
152
6.15
4.48
1.67
715.88
153
6.15
4.47
1.68
714.20
154
6.15
4.46
1.69
712.52
155
6.15
4.45
1.70
710.82
156
6.15
4.44
1.71
709.11
157
6.15
4.43
1.72
707.40
158
6.15
4.42
1.73
705.67
159
6.15
4.41
1.74
703.93
160
6.15
4.40
1.75
702.18
161
6.15
4.39
1.76
700.42
162
6.15
4.38
1.77
698.64
163
6.15
4.37
1.78
696.86
164
6.15
4.36
1.79
695.07
165
6.15
4.34
1.81
693.26
166
6.15
4.33
1.82
691.44
167
6.15
4.32
1.83
689.61
168
6.15
4.31
1.84
687.77
169
6.15
4.30
1.85
685.92
170
6.15
4.29
1.86
684.06
171
6.15
4.28
1.87
682.18
172
6.15
4.26
1.89
680.30
173
6.15
4.25
1.90
678.40
174
6.15
4.24
1.91
676.49
175
6.15
4.23
1.92
674.57
176
6.15
4.22
1.93
672.63
177
6.15
4.20
1.95
670.69
178
6.15
4.19
1.96
668.73
179
6.15
4.18
1.97
666.76
180
6.15
4.17
1.98
664.78
181
6.15
4.15
2.00
662.78
182
6.15
4.14
2.01
660.77
183
6.15
4.13
2.02
658.75
184
6.15
4.12
2.03
656.72
185
6.15
4.10
2.05
654.68
186
6.15
4.09
2.06
652.62
187
6.15
4.08
2.07
650.55
188
6.15
4.07
2.08
648.46
189
6.15
4.05
2.10
646.37
190
6.15
4.04
2.11
644.25
191
6.15
4.03
2.12
642.13
192
6.15
4.01
2.14
639.99
193
6.15
4.00
2.15
637.84
194
6.15
3.99
2.16
635.68
195
6.15
3.97
2.18
633.50
196
6.15
3.96
2.19
631.31
197
6.15
3.95
2.20
629.11
198
6.15
3.93
2.22
626.89
199
6.15
3.92
2.23
624.66
200
6.15
3.90
2.25
622.41
201
6.15
3.89
2.26
620.15
202
6.15
3.88
2.27
617.88
203
6.15
3.86
2.29
615.59
204
6.15
3.85
2.30
613.29
205
6.15
3.83
2.32
610.97
206
6.15
3.82
2.33
608.64
207
6.15
3.80
2.35
606.29
208
6.15
3.79
2.36
603.93
209
6.15
3.77
2.38
601.56
210
6.15
3.76
2.39
599.17
211
6.15
3.74
2.41
596.76
212
6.15
3.73
2.42
594.34
213
6.15
3.71
2.44
591.91
214
6.15
3.70
2.45
589.46
215
6.15
3.68
2.47
586.99
216
6.15
3.67
2.48
584.51
217
6.15
3.65
2.50
582.01
218
6.15
3.64
2.51
579.50
219
6.15
3.62
2.53
576.97
220
6.15
3.61
2.54
574.43
221
6.15
3.59
2.56
571.87
222
6.15
3.57
2.58
569.29
223
6.15
3.56
2.59
566.70
224
6.15
3.54
2.61
564.09
225
6.15
3.53
2.62
561.47
226
6.15
3.51
2.64
558.83
227
6.15
3.49
2.66
556.17
228
6.15
3.48
2.67
553.50
229
6.15
3.46
2.69
550.81
230
6.15
3.44
2.71
548.10
231
6.15
3.43
2.72
545.37
232
6.15
3.41
2.74
542.63
233
6.15
3.39
2.76
539.87
234
6.15
3.37
2.78
537.10
235
6.15
3.36
2.79
534.30
236
6.15
3.34
2.81
531.49
237
6.15
3.32
2.83
528.67
238
6.15
3.30
2.85
525.82
239
6.15
3.29
2.86
522.96
240
6.15
3.27
2.88
520.08
241
6.15
3.25
2.90
517.18
242
6.15
3.23
2.92
514.26
243
6.15
3.21
2.94
511.32
244
6.15
3.20
2.95
508.37
245
6.15
3.18
2.97
505.40
246
6.15
3.16
2.99
502.40
247
6.15
3.14
3.01
499.39
248
6.15
3.12
3.03
496.36
249
6.15
3.10
3.05
493.32
250
6.15
3.08
3.07
490.25
251
6.15
3.06
3.09
487.16
252
6.15
3.04
3.11
484.06
253
6.15
3.03
3.12
480.93
254
6.15
3.01
3.14
477.79
255
6.15
2.99
3.16
474.63
256
6.15
2.97
3.18
471.44
257
6.15
2.95
3.20
468.24
258
6.15
2.93
3.22
465.02
259
6.15
2.91
3.24
461.77
260
6.15
2.89
3.26
458.51
261
6.15
2.87
3.28
455.22
262
6.15
2.85
3.30
451.92
263
6.15
2.82
3.33
448.59
264
6.15
2.80
3.35
445.25
265
6.15
2.78
3.37
441.88
266
6.15
2.76
3.39
438.49
267
6.15
2.74
3.41
435.08
268
6.15
2.72
3.43
431.65
269
6.15
2.70
3.45
428.20
270
6.15
2.68
3.47
424.73
271
6.15
2.65
3.50
421.23
272
6.15
2.63
3.52
417.71
273
6.15
2.61
3.54
414.17
274
6.15
2.59
3.56
410.61
275
6.15
2.57
3.58
407.03
276
6.15
2.54
3.61
403.42
277
6.15
2.52
3.63
399.79
278
6.15
2.50
3.65
396.14
279
6.15
2.48
3.67
392.47
280
6.15
2.45
3.70
388.77
281
6.15
2.43
3.72
385.05
282
6.15
2.41
3.74
381.31
283
6.15
2.38
3.77
377.54
284
6.15
2.36
3.79
373.75
285
6.15
2.34
3.81
369.94
286
6.15
2.31
3.84
366.10
287
6.15
2.29
3.86
362.24
288
6.15
2.26
3.89
358.35
289
6.15
2.24
3.91
354.44
290
6.15
2.22
3.93
350.51
291
6.15
2.19
3.96
346.55
292
6.15
2.17
3.98
342.56
293
6.15
2.14
4.01
338.55
294
6.15
2.12
4.03
334.52
295
6.15
2.09
4.06
330.46
296
6.15
2.07
4.08
326.38
297
6.15
2.04
4.11
322.27
298
6.15
2.01
4.14
318.13
299
6.15
1.99
4.16
313.97
300
6.15
1.96
4.19
309.78
301
6.15
1.94
4.21
305.57
302
6.15
1.91
4.24
301.33
303
6.15
1.88
4.27
297.06
304
6.15
1.86
4.29
292.77
305
6.15
1.83
4.32
288.45
306
6.15
1.80
4.35
284.10
307
6.15
1.78
4.37
279.72
308
6.15
1.75
4.40
275.32
309
6.15
1.72
4.43
270.89
310
6.15
1.69
4.46
266.44
311
6.15
1.67
4.48
261.95
312
6.15
1.64
4.51
257.44
313
6.15
1.61
4.54
252.90
314
6.15
1.58
4.57
248.33
315
6.15
1.55
4.60
243.73
316
6.15
1.52
4.63
239.10
317
6.15
1.49
4.66
234.45
318
6.15
1.47
4.68
229.76
319
6.15
1.44
4.71
225.05
320
6.15
1.41
4.74
220.31
321
6.15
1.38
4.77
215.53
322
6.15
1.35
4.80
210.73
323
6.15
1.32
4.83
205.90
324
6.15
1.29
4.86
201.03
325
6.15
1.26
4.89
196.14
326
6.15
1.23
4.92
191.22
327
6.15
1.20
4.95
186.26
328
6.15
1.16
4.99
181.28
329
6.15
1.13
5.02
176.26
330
6.15
1.10
5.05
171.21
331
6.15
1.07
5.08
166.13
332
6.15
1.04
5.11
161.02
333
6.15
1.01
5.14
155.88
334
6.15
0.97
5.18
150.70
335
6.15
0.94
5.21
145.49
336
6.15
0.91
5.24
140.25
337
6.15
0.88
5.27
134.98
338
6.15
0.84
5.31
129.67
339
6.15
0.81
5.34
124.33
340
6.15
0.78
5.37
118.96
341
6.15
0.74
5.41
113.55
342
6.15
0.71
5.44
108.11
343
6.15
0.68
5.47
102.64
344
6.15
0.64
5.51
97.13
345
6.15
0.61
5.54
91.59
346
6.15
0.57
5.58
86.01
347
6.15
0.54
5.61
80.40
348
6.15
0.50
5.65
74.75
349
6.15
0.47
5.68
69.07
350
6.15
0.43
5.72
63.35
351
6.15
0.40
5.75
57.59
352
6.15
0.36
5.79
51.80
353
6.15
0.32
5.83
45.98
354
6.15
0.29
5.86
40.11
355
6.15
0.25
5.90
34.21
356
6.15
0.21
5.94
28.28
357
6.15
0.18
5.97
22.31
358
6.15
0.14
6.01
16.29
359
6.15
0.10
6.05
10.25
360
6.15
0.06
6.09
4.16
361
4.19
0.03
4.16
0.00
Totals
2,218.19
1,338.19
880.00

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