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
5.47
0.68
889.32
2
6.15
5.47
0.68
888.64
3
6.15
5.46
0.69
887.95
4
6.15
5.46
0.69
887.25
5
6.15
5.45
0.70
886.56
6
6.15
5.45
0.70
885.86
7
6.15
5.44
0.71
885.15
8
6.15
5.44
0.71
884.44
9
6.15
5.44
0.71
883.73
10
6.15
5.43
0.72
883.01
11
6.15
5.43
0.72
882.28
12
6.15
5.42
0.73
881.56
13
6.15
5.42
0.73
880.82
14
6.15
5.41
0.74
880.09
15
6.15
5.41
0.74
879.35
16
6.15
5.40
0.75
878.60
17
6.15
5.40
0.75
877.85
18
6.15
5.40
0.75
877.10
19
6.15
5.39
0.76
876.34
20
6.15
5.39
0.76
875.57
21
6.15
5.38
0.77
874.80
22
6.15
5.38
0.77
874.03
23
6.15
5.37
0.78
873.25
24
6.15
5.37
0.78
872.47
25
6.15
5.36
0.79
871.68
26
6.15
5.36
0.79
870.89
27
6.15
5.35
0.80
870.09
28
6.15
5.35
0.80
869.29
29
6.15
5.34
0.81
868.48
30
6.15
5.34
0.81
867.67
31
6.15
5.33
0.82
866.85
32
6.15
5.33
0.82
866.03
33
6.15
5.32
0.83
865.20
34
6.15
5.32
0.83
864.37
35
6.15
5.31
0.84
863.53
36
6.15
5.31
0.84
862.69
37
6.15
5.30
0.85
861.84
38
6.15
5.30
0.85
860.98
39
6.15
5.29
0.86
860.13
40
6.15
5.29
0.86
859.26
41
6.15
5.28
0.87
858.39
42
6.15
5.28
0.87
857.52
43
6.15
5.27
0.88
856.64
44
6.15
5.26
0.89
855.75
45
6.15
5.26
0.89
854.86
46
6.15
5.25
0.90
853.97
47
6.15
5.25
0.90
853.06
48
6.15
5.24
0.91
852.16
49
6.15
5.24
0.91
851.24
50
6.15
5.23
0.92
850.33
51
6.15
5.23
0.92
849.40
52
6.15
5.22
0.93
848.47
53
6.15
5.21
0.94
847.54
54
6.15
5.21
0.94
846.60
55
6.15
5.20
0.95
845.65
56
6.15
5.20
0.95
844.70
57
6.15
5.19
0.96
843.74
58
6.15
5.19
0.96
842.77
59
6.15
5.18
0.97
841.80
60
6.15
5.17
0.98
840.83
61
6.15
5.17
0.98
839.84
62
6.15
5.16
0.99
838.86
63
6.15
5.16
0.99
837.86
64
6.15
5.15
1.00
836.86
65
6.15
5.14
1.01
835.85
66
6.15
5.14
1.01
834.84
67
6.15
5.13
1.02
833.82
68
6.15
5.12
1.03
832.80
69
6.15
5.12
1.03
831.76
70
6.15
5.11
1.04
830.73
71
6.15
5.11
1.04
829.68
72
6.15
5.10
1.05
828.63
73
6.15
5.09
1.06
827.57
74
6.15
5.09
1.06
826.51
75
6.15
5.08
1.07
825.44
76
6.15
5.07
1.08
824.36
77
6.15
5.07
1.08
823.28
78
6.15
5.06
1.09
822.19
79
6.15
5.05
1.10
821.09
80
6.15
5.05
1.10
819.99
81
6.15
5.04
1.11
818.88
82
6.15
5.03
1.12
817.76
83
6.15
5.03
1.12
816.64
84
6.15
5.02
1.13
815.50
85
6.15
5.01
1.14
814.37
86
6.15
5.00
1.15
813.22
87
6.15
5.00
1.15
812.07
88
6.15
4.99
1.16
810.91
89
6.15
4.98
1.17
809.74
90
6.15
4.98
1.17
808.57
91
6.15
4.97
1.18
807.39
92
6.15
4.96
1.19
806.20
93
6.15
4.95
1.20
805.01
94
6.15
4.95
1.20
803.80
95
6.15
4.94
1.21
802.59
96
6.15
4.93
1.22
801.38
97
6.15
4.93
1.22
800.15
98
6.15
4.92
1.23
798.92
99
6.15
4.91
1.24
797.68
100
6.15
4.90
1.25
796.43
101
6.15
4.89
1.26
795.18
102
6.15
4.89
1.26
793.91
103
6.15
4.88
1.27
792.64
104
6.15
4.87
1.28
791.36
105
6.15
4.86
1.29
790.08
106
6.15
4.86
1.29
788.78
107
6.15
4.85
1.30
787.48
108
6.15
4.84
1.31
786.17
109
6.15
4.83
1.32
784.85
110
6.15
4.82
1.33
783.53
111
6.15
4.82
1.33
782.19
112
6.15
4.81
1.34
780.85
113
6.15
4.80
1.35
779.50
114
6.15
4.79
1.36
778.14
115
6.15
4.78
1.37
776.77
116
6.15
4.77
1.38
775.39
117
6.15
4.77
1.38
774.01
118
6.15
4.76
1.39
772.62
119
6.15
4.75
1.40
771.22
120
6.15
4.74
1.41
769.80
121
6.15
4.73
1.42
768.39
122
6.15
4.72
1.43
766.96
123
6.15
4.71
1.44
765.52
124
6.15
4.70
1.45
764.08
125
6.15
4.70
1.45
762.62
126
6.15
4.69
1.46
761.16
127
6.15
4.68
1.47
759.69
128
6.15
4.67
1.48
758.21
129
6.15
4.66
1.49
756.72
130
6.15
4.65
1.50
755.22
131
6.15
4.64
1.51
753.71
132
6.15
4.63
1.52
752.19
133
6.15
4.62
1.53
750.66
134
6.15
4.61
1.54
749.13
135
6.15
4.60
1.55
747.58
136
6.15
4.59
1.56
746.03
137
6.15
4.58
1.57
744.46
138
6.15
4.58
1.57
742.89
139
6.15
4.57
1.58
741.30
140
6.15
4.56
1.59
739.71
141
6.15
4.55
1.60
738.10
142
6.15
4.54
1.61
736.49
143
6.15
4.53
1.62
734.87
144
6.15
4.52
1.63
733.23
145
6.15
4.51
1.64
731.59
146
6.15
4.50
1.65
729.93
147
6.15
4.49
1.66
728.27
148
6.15
4.48
1.67
726.60
149
6.15
4.47
1.68
724.91
150
6.15
4.46
1.69
723.22
151
6.15
4.44
1.71
721.51
152
6.15
4.43
1.72
719.80
153
6.15
4.42
1.73
718.07
154
6.15
4.41
1.74
716.33
155
6.15
4.40
1.75
714.59
156
6.15
4.39
1.76
712.83
157
6.15
4.38
1.77
711.06
158
6.15
4.37
1.78
709.28
159
6.15
4.36
1.79
707.49
160
6.15
4.35
1.80
705.69
161
6.15
4.34
1.81
703.87
162
6.15
4.33
1.82
702.05
163
6.15
4.31
1.84
700.21
164
6.15
4.30
1.85
698.37
165
6.15
4.29
1.86
696.51
166
6.15
4.28
1.87
694.64
167
6.15
4.27
1.88
692.76
168
6.15
4.26
1.89
690.87
169
6.15
4.25
1.90
688.96
170
6.15
4.23
1.92
687.05
171
6.15
4.22
1.93
685.12
172
6.15
4.21
1.94
683.18
173
6.15
4.20
1.95
681.23
174
6.15
4.19
1.96
679.26
175
6.15
4.17
1.98
677.29
176
6.15
4.16
1.99
675.30
177
6.15
4.15
2.00
673.30
178
6.15
4.14
2.01
671.29
179
6.15
4.13
2.02
669.27
180
6.15
4.11
2.04
667.23
181
6.15
4.10
2.05
665.18
182
6.15
4.09
2.06
663.12
183
6.15
4.08
2.07
661.04
184
6.15
4.06
2.09
658.96
185
6.15
4.05
2.10
656.86
186
6.15
4.04
2.11
654.74
187
6.15
4.02
2.13
652.62
188
6.15
4.01
2.14
650.48
189
6.15
4.00
2.15
648.33
190
6.15
3.98
2.17
646.16
191
6.15
3.97
2.18
643.98
192
6.15
3.96
2.19
641.79
193
6.15
3.94
2.21
639.58
194
6.15
3.93
2.22
637.36
195
6.15
3.92
2.23
635.13
196
6.15
3.90
2.25
632.88
197
6.15
3.89
2.26
630.62
198
6.15
3.88
2.27
628.35
199
6.15
3.86
2.29
626.06
200
6.15
3.85
2.30
623.76
201
6.15
3.83
2.32
621.44
202
6.15
3.82
2.33
619.11
203
6.15
3.80
2.35
616.77
204
6.15
3.79
2.36
614.41
205
6.15
3.78
2.37
612.03
206
6.15
3.76
2.39
609.64
207
6.15
3.75
2.40
607.24
208
6.15
3.73
2.42
604.82
209
6.15
3.72
2.43
602.39
210
6.15
3.70
2.45
599.94
211
6.15
3.69
2.46
597.48
212
6.15
3.67
2.48
595.00
213
6.15
3.66
2.49
592.51
214
6.15
3.64
2.51
590.00
215
6.15
3.63
2.52
587.48
216
6.15
3.61
2.54
584.94
217
6.15
3.59
2.56
582.38
218
6.15
3.58
2.57
579.81
219
6.15
3.56
2.59
577.22
220
6.15
3.55
2.60
574.62
221
6.15
3.53
2.62
572.00
222
6.15
3.52
2.63
569.37
223
6.15
3.50
2.65
566.72
224
6.15
3.48
2.67
564.05
225
6.15
3.47
2.68
561.37
226
6.15
3.45
2.70
558.67
227
6.15
3.43
2.72
555.95
228
6.15
3.42
2.73
553.22
229
6.15
3.40
2.75
550.47
230
6.15
3.38
2.77
547.70
231
6.15
3.37
2.78
544.92
232
6.15
3.35
2.80
542.12
233
6.15
3.33
2.82
539.30
234
6.15
3.31
2.84
536.46
235
6.15
3.30
2.85
533.61
236
6.15
3.28
2.87
530.74
237
6.15
3.26
2.89
527.85
238
6.15
3.24
2.91
524.95
239
6.15
3.23
2.92
522.02
240
6.15
3.21
2.94
519.08
241
6.15
3.19
2.96
516.12
242
6.15
3.17
2.98
513.14
243
6.15
3.15
3.00
510.15
244
6.15
3.14
3.01
507.13
245
6.15
3.12
3.03
504.10
246
6.15
3.10
3.05
501.05
247
6.15
3.08
3.07
497.97
248
6.15
3.06
3.09
494.89
249
6.15
3.04
3.11
491.78
250
6.15
3.02
3.13
488.65
251
6.15
3.00
3.15
485.50
252
6.15
2.98
3.17
482.34
253
6.15
2.96
3.19
479.15
254
6.15
2.94
3.21
475.95
255
6.15
2.93
3.22
472.72
256
6.15
2.91
3.24
469.48
257
6.15
2.89
3.26
466.21
258
6.15
2.87
3.28
462.93
259
6.15
2.85
3.30
459.62
260
6.15
2.82
3.33
456.30
261
6.15
2.80
3.35
452.95
262
6.15
2.78
3.37
449.58
263
6.15
2.76
3.39
446.20
264
6.15
2.74
3.41
442.79
265
6.15
2.72
3.43
439.36
266
6.15
2.70
3.45
435.91
267
6.15
2.68
3.47
432.44
268
6.15
2.66
3.49
428.95
269
6.15
2.64
3.51
425.43
270
6.15
2.61
3.54
421.90
271
6.15
2.59
3.56
418.34
272
6.15
2.57
3.58
414.76
273
6.15
2.55
3.60
411.16
274
6.15
2.53
3.62
407.54
275
6.15
2.50
3.65
403.89
276
6.15
2.48
3.67
400.23
277
6.15
2.46
3.69
396.54
278
6.15
2.44
3.71
392.82
279
6.15
2.41
3.74
389.09
280
6.15
2.39
3.76
385.33
281
6.15
2.37
3.78
381.55
282
6.15
2.34
3.81
377.74
283
6.15
2.32
3.83
373.91
284
6.15
2.30
3.85
370.06
285
6.15
2.27
3.88
366.18
286
6.15
2.25
3.90
362.29
287
6.15
2.23
3.92
358.36
288
6.15
2.20
3.95
354.41
289
6.15
2.18
3.97
350.44
290
6.15
2.15
4.00
346.45
291
6.15
2.13
4.02
342.43
292
6.15
2.10
4.05
338.38
293
6.15
2.08
4.07
334.31
294
6.15
2.05
4.10
330.21
295
6.15
2.03
4.12
326.09
296
6.15
2.00
4.15
321.95
297
6.15
1.98
4.17
317.78
298
6.15
1.95
4.20
313.58
299
6.15
1.93
4.22
309.36
300
6.15
1.90
4.25
305.11
301
6.15
1.88
4.27
300.83
302
6.15
1.85
4.30
296.53
303
6.15
1.82
4.33
292.20
304
6.15
1.80
4.35
287.85
305
6.15
1.77
4.38
283.47
306
6.15
1.74
4.41
279.06
307
6.15
1.72
4.43
274.63
308
6.15
1.69
4.46
270.16
309
6.15
1.66
4.49
265.67
310
6.15
1.63
4.52
261.16
311
6.15
1.61
4.54
256.61
312
6.15
1.58
4.57
252.04
313
6.15
1.55
4.60
247.44
314
6.15
1.52
4.63
242.81
315
6.15
1.49
4.66
238.15
316
6.15
1.46
4.69
233.46
317
6.15
1.43
4.72
228.75
318
6.15
1.41
4.74
224.01
319
6.15
1.38
4.77
219.23
320
6.15
1.35
4.80
214.43
321
6.15
1.32
4.83
209.60
322
6.15
1.29
4.86
204.74
323
6.15
1.26
4.89
199.84
324
6.15
1.23
4.92
194.92
325
6.15
1.20
4.95
189.97
326
6.15
1.17
4.98
184.99
327
6.15
1.14
5.01
179.97
328
6.15
1.11
5.04
174.93
329
6.15
1.08
5.07
169.86
330
6.15
1.04
5.11
164.75
331
6.15
1.01
5.14
159.61
332
6.15
0.98
5.17
154.44
333
6.15
0.95
5.20
149.24
334
6.15
0.92
5.23
144.01
335
6.15
0.89
5.26
138.74
336
6.15
0.85
5.30
133.45
337
6.15
0.82
5.33
128.12
338
6.15
0.79
5.36
122.75
339
6.15
0.75
5.40
117.36
340
6.15
0.72
5.43
111.93
341
6.15
0.69
5.46
106.47
342
6.15
0.65
5.50
100.97
343
6.15
0.62
5.53
95.44
344
6.15
0.59
5.56
89.88
345
6.15
0.55
5.60
84.28
346
6.15
0.52
5.63
78.65
347
6.15
0.48
5.67
72.98
348
6.15
0.45
5.70
67.28
349
6.15
0.41
5.74
61.55
350
6.15
0.38
5.77
55.77
351
6.15
0.34
5.81
49.97
352
6.15
0.31
5.84
44.12
353
6.15
0.27
5.88
38.24
354
6.15
0.24
5.91
32.33
355
6.15
0.20
5.95
26.38
356
6.15
0.16
5.99
20.39
357
6.15
0.13
6.02
14.37
358
6.15
0.09
6.06
8.30
359
6.15
0.05
6.10
2.21
360
2.22
0.01
2.21
0.00
Totals
2,210.07
1,320.07
890.00

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