Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 6.23  
 

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
6.23
5.59
0.64
879.36
2
6.23
5.59
0.64
878.72
3
6.23
5.58
0.65
878.07
4
6.23
5.58
0.65
877.42
5
6.23
5.58
0.65
876.77
6
6.23
5.57
0.66
876.11
7
6.23
5.57
0.66
875.45
8
6.23
5.56
0.67
874.78
9
6.23
5.56
0.67
874.11
10
6.23
5.55
0.68
873.43
11
6.23
5.55
0.68
872.75
12
6.23
5.55
0.68
872.07
13
6.23
5.54
0.69
871.38
14
6.23
5.54
0.69
870.68
15
6.23
5.53
0.70
869.99
16
6.23
5.53
0.70
869.29
17
6.23
5.52
0.71
868.58
18
6.23
5.52
0.71
867.87
19
6.23
5.51
0.72
867.15
20
6.23
5.51
0.72
866.43
21
6.23
5.51
0.72
865.71
22
6.23
5.50
0.73
864.98
23
6.23
5.50
0.73
864.25
24
6.23
5.49
0.74
863.51
25
6.23
5.49
0.74
862.76
26
6.23
5.48
0.75
862.02
27
6.23
5.48
0.75
861.26
28
6.23
5.47
0.76
860.51
29
6.23
5.47
0.76
859.74
30
6.23
5.46
0.77
858.98
31
6.23
5.46
0.77
858.20
32
6.23
5.45
0.78
857.43
33
6.23
5.45
0.78
856.65
34
6.23
5.44
0.79
855.86
35
6.23
5.44
0.79
855.07
36
6.23
5.43
0.80
854.27
37
6.23
5.43
0.80
853.47
38
6.23
5.42
0.81
852.66
39
6.23
5.42
0.81
851.85
40
6.23
5.41
0.82
851.03
41
6.23
5.41
0.82
850.21
42
6.23
5.40
0.83
849.38
43
6.23
5.40
0.83
848.55
44
6.23
5.39
0.84
847.71
45
6.23
5.39
0.84
846.87
46
6.23
5.38
0.85
846.02
47
6.23
5.38
0.85
845.16
48
6.23
5.37
0.86
844.31
49
6.23
5.36
0.87
843.44
50
6.23
5.36
0.87
842.57
51
6.23
5.35
0.88
841.69
52
6.23
5.35
0.88
840.81
53
6.23
5.34
0.89
839.92
54
6.23
5.34
0.89
839.03
55
6.23
5.33
0.90
838.13
56
6.23
5.33
0.90
837.23
57
6.23
5.32
0.91
836.32
58
6.23
5.31
0.92
835.40
59
6.23
5.31
0.92
834.48
60
6.23
5.30
0.93
833.55
61
6.23
5.30
0.93
832.62
62
6.23
5.29
0.94
831.68
63
6.23
5.28
0.95
830.73
64
6.23
5.28
0.95
829.78
65
6.23
5.27
0.96
828.83
66
6.23
5.27
0.96
827.86
67
6.23
5.26
0.97
826.89
68
6.23
5.25
0.98
825.92
69
6.23
5.25
0.98
824.93
70
6.23
5.24
0.99
823.95
71
6.23
5.24
0.99
822.95
72
6.23
5.23
1.00
821.95
73
6.23
5.22
1.01
820.94
74
6.23
5.22
1.01
819.93
75
6.23
5.21
1.02
818.91
76
6.23
5.20
1.03
817.88
77
6.23
5.20
1.03
816.85
78
6.23
5.19
1.04
815.81
79
6.23
5.18
1.05
814.77
80
6.23
5.18
1.05
813.71
81
6.23
5.17
1.06
812.65
82
6.23
5.16
1.07
811.59
83
6.23
5.16
1.07
810.51
84
6.23
5.15
1.08
809.43
85
6.23
5.14
1.09
808.35
86
6.23
5.14
1.09
807.25
87
6.23
5.13
1.10
806.15
88
6.23
5.12
1.11
805.05
89
6.23
5.12
1.11
803.93
90
6.23
5.11
1.12
802.81
91
6.23
5.10
1.13
801.68
92
6.23
5.09
1.14
800.54
93
6.23
5.09
1.14
799.40
94
6.23
5.08
1.15
798.25
95
6.23
5.07
1.16
797.09
96
6.23
5.06
1.17
795.93
97
6.23
5.06
1.17
794.76
98
6.23
5.05
1.18
793.58
99
6.23
5.04
1.19
792.39
100
6.23
5.03
1.20
791.19
101
6.23
5.03
1.20
789.99
102
6.23
5.02
1.21
788.78
103
6.23
5.01
1.22
787.56
104
6.23
5.00
1.23
786.34
105
6.23
5.00
1.23
785.10
106
6.23
4.99
1.24
783.86
107
6.23
4.98
1.25
782.61
108
6.23
4.97
1.26
781.35
109
6.23
4.96
1.27
780.09
110
6.23
4.96
1.27
778.82
111
6.23
4.95
1.28
777.54
112
6.23
4.94
1.29
776.25
113
6.23
4.93
1.30
774.95
114
6.23
4.92
1.31
773.64
115
6.23
4.92
1.31
772.33
116
6.23
4.91
1.32
771.01
117
6.23
4.90
1.33
769.67
118
6.23
4.89
1.34
768.34
119
6.23
4.88
1.35
766.99
120
6.23
4.87
1.36
765.63
121
6.23
4.86
1.37
764.27
122
6.23
4.86
1.37
762.89
123
6.23
4.85
1.38
761.51
124
6.23
4.84
1.39
760.12
125
6.23
4.83
1.40
758.72
126
6.23
4.82
1.41
757.31
127
6.23
4.81
1.42
755.89
128
6.23
4.80
1.43
754.46
129
6.23
4.79
1.44
753.03
130
6.23
4.78
1.45
751.58
131
6.23
4.78
1.45
750.13
132
6.23
4.77
1.46
748.67
133
6.23
4.76
1.47
747.19
134
6.23
4.75
1.48
745.71
135
6.23
4.74
1.49
744.22
136
6.23
4.73
1.50
742.72
137
6.23
4.72
1.51
741.21
138
6.23
4.71
1.52
739.69
139
6.23
4.70
1.53
738.16
140
6.23
4.69
1.54
736.62
141
6.23
4.68
1.55
735.07
142
6.23
4.67
1.56
733.51
143
6.23
4.66
1.57
731.94
144
6.23
4.65
1.58
730.36
145
6.23
4.64
1.59
728.77
146
6.23
4.63
1.60
727.17
147
6.23
4.62
1.61
725.56
148
6.23
4.61
1.62
723.94
149
6.23
4.60
1.63
722.31
150
6.23
4.59
1.64
720.67
151
6.23
4.58
1.65
719.02
152
6.23
4.57
1.66
717.36
153
6.23
4.56
1.67
715.69
154
6.23
4.55
1.68
714.01
155
6.23
4.54
1.69
712.31
156
6.23
4.53
1.70
710.61
157
6.23
4.52
1.71
708.89
158
6.23
4.50
1.73
707.17
159
6.23
4.49
1.74
705.43
160
6.23
4.48
1.75
703.69
161
6.23
4.47
1.76
701.93
162
6.23
4.46
1.77
700.16
163
6.23
4.45
1.78
698.38
164
6.23
4.44
1.79
696.58
165
6.23
4.43
1.80
694.78
166
6.23
4.41
1.82
692.96
167
6.23
4.40
1.83
691.14
168
6.23
4.39
1.84
689.30
169
6.23
4.38
1.85
687.45
170
6.23
4.37
1.86
685.59
171
6.23
4.36
1.87
683.71
172
6.23
4.34
1.89
681.83
173
6.23
4.33
1.90
679.93
174
6.23
4.32
1.91
678.02
175
6.23
4.31
1.92
676.10
176
6.23
4.30
1.93
674.17
177
6.23
4.28
1.95
672.22
178
6.23
4.27
1.96
670.26
179
6.23
4.26
1.97
668.29
180
6.23
4.25
1.98
666.31
181
6.23
4.23
2.00
664.31
182
6.23
4.22
2.01
662.30
183
6.23
4.21
2.02
660.28
184
6.23
4.20
2.03
658.24
185
6.23
4.18
2.05
656.20
186
6.23
4.17
2.06
654.14
187
6.23
4.16
2.07
652.06
188
6.23
4.14
2.09
649.98
189
6.23
4.13
2.10
647.88
190
6.23
4.12
2.11
645.76
191
6.23
4.10
2.13
643.64
192
6.23
4.09
2.14
641.50
193
6.23
4.08
2.15
639.34
194
6.23
4.06
2.17
637.17
195
6.23
4.05
2.18
634.99
196
6.23
4.03
2.20
632.80
197
6.23
4.02
2.21
630.59
198
6.23
4.01
2.22
628.37
199
6.23
3.99
2.24
626.13
200
6.23
3.98
2.25
623.88
201
6.23
3.96
2.27
621.61
202
6.23
3.95
2.28
619.33
203
6.23
3.94
2.29
617.04
204
6.23
3.92
2.31
614.73
205
6.23
3.91
2.32
612.40
206
6.23
3.89
2.34
610.07
207
6.23
3.88
2.35
607.71
208
6.23
3.86
2.37
605.34
209
6.23
3.85
2.38
602.96
210
6.23
3.83
2.40
600.56
211
6.23
3.82
2.41
598.15
212
6.23
3.80
2.43
595.72
213
6.23
3.79
2.44
593.27
214
6.23
3.77
2.46
590.81
215
6.23
3.75
2.48
588.34
216
6.23
3.74
2.49
585.85
217
6.23
3.72
2.51
583.34
218
6.23
3.71
2.52
580.81
219
6.23
3.69
2.54
578.27
220
6.23
3.67
2.56
575.72
221
6.23
3.66
2.57
573.15
222
6.23
3.64
2.59
570.56
223
6.23
3.63
2.60
567.95
224
6.23
3.61
2.62
565.33
225
6.23
3.59
2.64
562.70
226
6.23
3.58
2.65
560.04
227
6.23
3.56
2.67
557.37
228
6.23
3.54
2.69
554.68
229
6.23
3.52
2.71
551.98
230
6.23
3.51
2.72
549.25
231
6.23
3.49
2.74
546.51
232
6.23
3.47
2.76
543.76
233
6.23
3.46
2.77
540.98
234
6.23
3.44
2.79
538.19
235
6.23
3.42
2.81
535.38
236
6.23
3.40
2.83
532.55
237
6.23
3.38
2.85
529.70
238
6.23
3.37
2.86
526.84
239
6.23
3.35
2.88
523.96
240
6.23
3.33
2.90
521.06
241
6.23
3.31
2.92
518.14
242
6.23
3.29
2.94
515.20
243
6.23
3.27
2.96
512.24
244
6.23
3.25
2.98
509.27
245
6.23
3.24
2.99
506.27
246
6.23
3.22
3.01
503.26
247
6.23
3.20
3.03
500.23
248
6.23
3.18
3.05
497.18
249
6.23
3.16
3.07
494.11
250
6.23
3.14
3.09
491.02
251
6.23
3.12
3.11
487.91
252
6.23
3.10
3.13
484.78
253
6.23
3.08
3.15
481.63
254
6.23
3.06
3.17
478.46
255
6.23
3.04
3.19
475.27
256
6.23
3.02
3.21
472.06
257
6.23
3.00
3.23
468.83
258
6.23
2.98
3.25
465.58
259
6.23
2.96
3.27
462.31
260
6.23
2.94
3.29
459.01
261
6.23
2.92
3.31
455.70
262
6.23
2.90
3.33
452.36
263
6.23
2.87
3.36
449.01
264
6.23
2.85
3.38
445.63
265
6.23
2.83
3.40
442.23
266
6.23
2.81
3.42
438.81
267
6.23
2.79
3.44
435.37
268
6.23
2.77
3.46
431.91
269
6.23
2.74
3.49
428.42
270
6.23
2.72
3.51
424.92
271
6.23
2.70
3.53
421.39
272
6.23
2.68
3.55
417.83
273
6.23
2.65
3.58
414.26
274
6.23
2.63
3.60
410.66
275
6.23
2.61
3.62
407.04
276
6.23
2.59
3.64
403.40
277
6.23
2.56
3.67
399.73
278
6.23
2.54
3.69
396.04
279
6.23
2.52
3.71
392.33
280
6.23
2.49
3.74
388.59
281
6.23
2.47
3.76
384.83
282
6.23
2.45
3.78
381.04
283
6.23
2.42
3.81
377.23
284
6.23
2.40
3.83
373.40
285
6.23
2.37
3.86
369.54
286
6.23
2.35
3.88
365.66
287
6.23
2.32
3.91
361.76
288
6.23
2.30
3.93
357.82
289
6.23
2.27
3.96
353.87
290
6.23
2.25
3.98
349.89
291
6.23
2.22
4.01
345.88
292
6.23
2.20
4.03
341.85
293
6.23
2.17
4.06
337.79
294
6.23
2.15
4.08
333.71
295
6.23
2.12
4.11
329.60
296
6.23
2.09
4.14
325.46
297
6.23
2.07
4.16
321.30
298
6.23
2.04
4.19
317.11
299
6.23
2.01
4.22
312.90
300
6.23
1.99
4.24
308.65
301
6.23
1.96
4.27
304.38
302
6.23
1.93
4.30
300.09
303
6.23
1.91
4.32
295.77
304
6.23
1.88
4.35
291.41
305
6.23
1.85
4.38
287.04
306
6.23
1.82
4.41
282.63
307
6.23
1.80
4.43
278.20
308
6.23
1.77
4.46
273.73
309
6.23
1.74
4.49
269.24
310
6.23
1.71
4.52
264.72
311
6.23
1.68
4.55
260.18
312
6.23
1.65
4.58
255.60
313
6.23
1.62
4.61
250.99
314
6.23
1.59
4.64
246.36
315
6.23
1.57
4.66
241.69
316
6.23
1.54
4.69
237.00
317
6.23
1.51
4.72
232.28
318
6.23
1.48
4.75
227.52
319
6.23
1.45
4.78
222.74
320
6.23
1.42
4.81
217.92
321
6.23
1.38
4.85
213.08
322
6.23
1.35
4.88
208.20
323
6.23
1.32
4.91
203.29
324
6.23
1.29
4.94
198.36
325
6.23
1.26
4.97
193.39
326
6.23
1.23
5.00
188.39
327
6.23
1.20
5.03
183.35
328
6.23
1.17
5.06
178.29
329
6.23
1.13
5.10
173.19
330
6.23
1.10
5.13
168.06
331
6.23
1.07
5.16
162.90
332
6.23
1.04
5.19
157.70
333
6.23
1.00
5.23
152.48
334
6.23
0.97
5.26
147.21
335
6.23
0.94
5.29
141.92
336
6.23
0.90
5.33
136.59
337
6.23
0.87
5.36
131.23
338
6.23
0.83
5.40
125.83
339
6.23
0.80
5.43
120.40
340
6.23
0.77
5.46
114.94
341
6.23
0.73
5.50
109.44
342
6.23
0.70
5.53
103.90
343
6.23
0.66
5.57
98.33
344
6.23
0.62
5.61
92.73
345
6.23
0.59
5.64
87.09
346
6.23
0.55
5.68
81.41
347
6.23
0.52
5.71
75.70
348
6.23
0.48
5.75
69.95
349
6.23
0.44
5.79
64.16
350
6.23
0.41
5.82
58.34
351
6.23
0.37
5.86
52.48
352
6.23
0.33
5.90
46.59
353
6.23
0.30
5.93
40.65
354
6.23
0.26
5.97
34.68
355
6.23
0.22
6.01
28.67
356
6.23
0.18
6.05
22.62
357
6.23
0.14
6.09
16.54
358
6.23
0.11
6.12
10.41
359
6.23
0.07
6.16
4.25
360
4.27
0.03
4.25
0.00
Totals
2,240.84
1,360.84
880.00

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