Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 6.38  
 

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
6.38
5.75
0.63
889.37
2
6.38
5.74
0.64
888.73
3
6.38
5.74
0.64
888.09
4
6.38
5.74
0.64
887.45
5
6.38
5.73
0.65
886.80
6
6.38
5.73
0.65
886.15
7
6.38
5.72
0.66
885.49
8
6.38
5.72
0.66
884.83
9
6.38
5.71
0.67
884.16
10
6.38
5.71
0.67
883.49
11
6.38
5.71
0.67
882.82
12
6.38
5.70
0.68
882.14
13
6.38
5.70
0.68
881.46
14
6.38
5.69
0.69
880.77
15
6.38
5.69
0.69
880.08
16
6.38
5.68
0.70
879.38
17
6.38
5.68
0.70
878.68
18
6.38
5.67
0.71
877.98
19
6.38
5.67
0.71
877.27
20
6.38
5.67
0.71
876.55
21
6.38
5.66
0.72
875.83
22
6.38
5.66
0.72
875.11
23
6.38
5.65
0.73
874.38
24
6.38
5.65
0.73
873.65
25
6.38
5.64
0.74
872.91
26
6.38
5.64
0.74
872.17
27
6.38
5.63
0.75
871.42
28
6.38
5.63
0.75
870.67
29
6.38
5.62
0.76
869.91
30
6.38
5.62
0.76
869.15
31
6.38
5.61
0.77
868.38
32
6.38
5.61
0.77
867.61
33
6.38
5.60
0.78
866.83
34
6.38
5.60
0.78
866.05
35
6.38
5.59
0.79
865.27
36
6.38
5.59
0.79
864.47
37
6.38
5.58
0.80
863.68
38
6.38
5.58
0.80
862.88
39
6.38
5.57
0.81
862.07
40
6.38
5.57
0.81
861.26
41
6.38
5.56
0.82
860.44
42
6.38
5.56
0.82
859.62
43
6.38
5.55
0.83
858.79
44
6.38
5.55
0.83
857.95
45
6.38
5.54
0.84
857.11
46
6.38
5.54
0.84
856.27
47
6.38
5.53
0.85
855.42
48
6.38
5.52
0.86
854.56
49
6.38
5.52
0.86
853.70
50
6.38
5.51
0.87
852.84
51
6.38
5.51
0.87
851.96
52
6.38
5.50
0.88
851.09
53
6.38
5.50
0.88
850.20
54
6.38
5.49
0.89
849.31
55
6.38
5.49
0.89
848.42
56
6.38
5.48
0.90
847.52
57
6.38
5.47
0.91
846.61
58
6.38
5.47
0.91
845.70
59
6.38
5.46
0.92
844.78
60
6.38
5.46
0.92
843.86
61
6.38
5.45
0.93
842.93
62
6.38
5.44
0.94
841.99
63
6.38
5.44
0.94
841.05
64
6.38
5.43
0.95
840.10
65
6.38
5.43
0.95
839.15
66
6.38
5.42
0.96
838.19
67
6.38
5.41
0.97
837.22
68
6.38
5.41
0.97
836.25
69
6.38
5.40
0.98
835.27
70
6.38
5.39
0.99
834.28
71
6.38
5.39
0.99
833.29
72
6.38
5.38
1.00
832.29
73
6.38
5.38
1.00
831.29
74
6.38
5.37
1.01
830.28
75
6.38
5.36
1.02
829.26
76
6.38
5.36
1.02
828.23
77
6.38
5.35
1.03
827.20
78
6.38
5.34
1.04
826.16
79
6.38
5.34
1.04
825.12
80
6.38
5.33
1.05
824.07
81
6.38
5.32
1.06
823.01
82
6.38
5.32
1.06
821.95
83
6.38
5.31
1.07
820.88
84
6.38
5.30
1.08
819.80
85
6.38
5.29
1.09
818.71
86
6.38
5.29
1.09
817.62
87
6.38
5.28
1.10
816.52
88
6.38
5.27
1.11
815.41
89
6.38
5.27
1.11
814.30
90
6.38
5.26
1.12
813.18
91
6.38
5.25
1.13
812.05
92
6.38
5.24
1.14
810.91
93
6.38
5.24
1.14
809.77
94
6.38
5.23
1.15
808.62
95
6.38
5.22
1.16
807.46
96
6.38
5.21
1.17
806.30
97
6.38
5.21
1.17
805.13
98
6.38
5.20
1.18
803.95
99
6.38
5.19
1.19
802.76
100
6.38
5.18
1.20
801.56
101
6.38
5.18
1.20
800.36
102
6.38
5.17
1.21
799.15
103
6.38
5.16
1.22
797.93
104
6.38
5.15
1.23
796.70
105
6.38
5.15
1.23
795.47
106
6.38
5.14
1.24
794.22
107
6.38
5.13
1.25
792.97
108
6.38
5.12
1.26
791.72
109
6.38
5.11
1.27
790.45
110
6.38
5.10
1.28
789.17
111
6.38
5.10
1.28
787.89
112
6.38
5.09
1.29
786.60
113
6.38
5.08
1.30
785.30
114
6.38
5.07
1.31
783.99
115
6.38
5.06
1.32
782.67
116
6.38
5.05
1.33
781.35
117
6.38
5.05
1.33
780.02
118
6.38
5.04
1.34
778.67
119
6.38
5.03
1.35
777.32
120
6.38
5.02
1.36
775.96
121
6.38
5.01
1.37
774.59
122
6.38
5.00
1.38
773.22
123
6.38
4.99
1.39
771.83
124
6.38
4.98
1.40
770.43
125
6.38
4.98
1.40
769.03
126
6.38
4.97
1.41
767.62
127
6.38
4.96
1.42
766.19
128
6.38
4.95
1.43
764.76
129
6.38
4.94
1.44
763.32
130
6.38
4.93
1.45
761.87
131
6.38
4.92
1.46
760.41
132
6.38
4.91
1.47
758.94
133
6.38
4.90
1.48
757.46
134
6.38
4.89
1.49
755.98
135
6.38
4.88
1.50
754.48
136
6.38
4.87
1.51
752.97
137
6.38
4.86
1.52
751.45
138
6.38
4.85
1.53
749.93
139
6.38
4.84
1.54
748.39
140
6.38
4.83
1.55
746.84
141
6.38
4.82
1.56
745.29
142
6.38
4.81
1.57
743.72
143
6.38
4.80
1.58
742.14
144
6.38
4.79
1.59
740.56
145
6.38
4.78
1.60
738.96
146
6.38
4.77
1.61
737.35
147
6.38
4.76
1.62
735.73
148
6.38
4.75
1.63
734.11
149
6.38
4.74
1.64
732.47
150
6.38
4.73
1.65
730.82
151
6.38
4.72
1.66
729.16
152
6.38
4.71
1.67
727.49
153
6.38
4.70
1.68
725.80
154
6.38
4.69
1.69
724.11
155
6.38
4.68
1.70
722.41
156
6.38
4.67
1.71
720.69
157
6.38
4.65
1.73
718.97
158
6.38
4.64
1.74
717.23
159
6.38
4.63
1.75
715.48
160
6.38
4.62
1.76
713.72
161
6.38
4.61
1.77
711.95
162
6.38
4.60
1.78
710.17
163
6.38
4.59
1.79
708.38
164
6.38
4.57
1.81
706.57
165
6.38
4.56
1.82
704.76
166
6.38
4.55
1.83
702.93
167
6.38
4.54
1.84
701.09
168
6.38
4.53
1.85
699.24
169
6.38
4.52
1.86
697.37
170
6.38
4.50
1.88
695.50
171
6.38
4.49
1.89
693.61
172
6.38
4.48
1.90
691.71
173
6.38
4.47
1.91
689.79
174
6.38
4.45
1.93
687.87
175
6.38
4.44
1.94
685.93
176
6.38
4.43
1.95
683.98
177
6.38
4.42
1.96
682.02
178
6.38
4.40
1.98
680.04
179
6.38
4.39
1.99
678.06
180
6.38
4.38
2.00
676.06
181
6.38
4.37
2.01
674.04
182
6.38
4.35
2.03
672.01
183
6.38
4.34
2.04
669.97
184
6.38
4.33
2.05
667.92
185
6.38
4.31
2.07
665.86
186
6.38
4.30
2.08
663.78
187
6.38
4.29
2.09
661.68
188
6.38
4.27
2.11
659.58
189
6.38
4.26
2.12
657.46
190
6.38
4.25
2.13
655.32
191
6.38
4.23
2.15
653.17
192
6.38
4.22
2.16
651.01
193
6.38
4.20
2.18
648.84
194
6.38
4.19
2.19
646.65
195
6.38
4.18
2.20
644.44
196
6.38
4.16
2.22
642.23
197
6.38
4.15
2.23
639.99
198
6.38
4.13
2.25
637.75
199
6.38
4.12
2.26
635.49
200
6.38
4.10
2.28
633.21
201
6.38
4.09
2.29
630.92
202
6.38
4.07
2.31
628.61
203
6.38
4.06
2.32
626.29
204
6.38
4.04
2.34
623.96
205
6.38
4.03
2.35
621.61
206
6.38
4.01
2.37
619.24
207
6.38
4.00
2.38
616.86
208
6.38
3.98
2.40
614.47
209
6.38
3.97
2.41
612.05
210
6.38
3.95
2.43
609.63
211
6.38
3.94
2.44
607.18
212
6.38
3.92
2.46
604.73
213
6.38
3.91
2.47
602.25
214
6.38
3.89
2.49
599.76
215
6.38
3.87
2.51
597.25
216
6.38
3.86
2.52
594.73
217
6.38
3.84
2.54
592.19
218
6.38
3.82
2.56
589.64
219
6.38
3.81
2.57
587.07
220
6.38
3.79
2.59
584.48
221
6.38
3.77
2.61
581.87
222
6.38
3.76
2.62
579.25
223
6.38
3.74
2.64
576.61
224
6.38
3.72
2.66
573.95
225
6.38
3.71
2.67
571.28
226
6.38
3.69
2.69
568.59
227
6.38
3.67
2.71
565.88
228
6.38
3.65
2.73
563.16
229
6.38
3.64
2.74
560.41
230
6.38
3.62
2.76
557.65
231
6.38
3.60
2.78
554.88
232
6.38
3.58
2.80
552.08
233
6.38
3.57
2.81
549.26
234
6.38
3.55
2.83
546.43
235
6.38
3.53
2.85
543.58
236
6.38
3.51
2.87
540.71
237
6.38
3.49
2.89
537.82
238
6.38
3.47
2.91
534.92
239
6.38
3.45
2.93
531.99
240
6.38
3.44
2.94
529.05
241
6.38
3.42
2.96
526.08
242
6.38
3.40
2.98
523.10
243
6.38
3.38
3.00
520.10
244
6.38
3.36
3.02
517.08
245
6.38
3.34
3.04
514.04
246
6.38
3.32
3.06
510.98
247
6.38
3.30
3.08
507.90
248
6.38
3.28
3.10
504.80
249
6.38
3.26
3.12
501.68
250
6.38
3.24
3.14
498.54
251
6.38
3.22
3.16
495.38
252
6.38
3.20
3.18
492.20
253
6.38
3.18
3.20
489.00
254
6.38
3.16
3.22
485.77
255
6.38
3.14
3.24
482.53
256
6.38
3.12
3.26
479.27
257
6.38
3.10
3.28
475.98
258
6.38
3.07
3.31
472.68
259
6.38
3.05
3.33
469.35
260
6.38
3.03
3.35
466.00
261
6.38
3.01
3.37
462.63
262
6.38
2.99
3.39
459.24
263
6.38
2.97
3.41
455.82
264
6.38
2.94
3.44
452.39
265
6.38
2.92
3.46
448.93
266
6.38
2.90
3.48
445.45
267
6.38
2.88
3.50
441.95
268
6.38
2.85
3.53
438.42
269
6.38
2.83
3.55
434.87
270
6.38
2.81
3.57
431.30
271
6.38
2.79
3.59
427.71
272
6.38
2.76
3.62
424.09
273
6.38
2.74
3.64
420.45
274
6.38
2.72
3.66
416.78
275
6.38
2.69
3.69
413.09
276
6.38
2.67
3.71
409.38
277
6.38
2.64
3.74
405.65
278
6.38
2.62
3.76
401.89
279
6.38
2.60
3.78
398.10
280
6.38
2.57
3.81
394.29
281
6.38
2.55
3.83
390.46
282
6.38
2.52
3.86
386.60
283
6.38
2.50
3.88
382.72
284
6.38
2.47
3.91
378.81
285
6.38
2.45
3.93
374.88
286
6.38
2.42
3.96
370.92
287
6.38
2.40
3.98
366.93
288
6.38
2.37
4.01
362.92
289
6.38
2.34
4.04
358.89
290
6.38
2.32
4.06
354.82
291
6.38
2.29
4.09
350.74
292
6.38
2.27
4.11
346.62
293
6.38
2.24
4.14
342.48
294
6.38
2.21
4.17
338.31
295
6.38
2.18
4.20
334.12
296
6.38
2.16
4.22
329.89
297
6.38
2.13
4.25
325.64
298
6.38
2.10
4.28
321.37
299
6.38
2.08
4.30
317.06
300
6.38
2.05
4.33
312.73
301
6.38
2.02
4.36
308.37
302
6.38
1.99
4.39
303.98
303
6.38
1.96
4.42
299.57
304
6.38
1.93
4.45
295.12
305
6.38
1.91
4.47
290.65
306
6.38
1.88
4.50
286.14
307
6.38
1.85
4.53
281.61
308
6.38
1.82
4.56
277.05
309
6.38
1.79
4.59
272.46
310
6.38
1.76
4.62
267.84
311
6.38
1.73
4.65
263.19
312
6.38
1.70
4.68
258.51
313
6.38
1.67
4.71
253.80
314
6.38
1.64
4.74
249.06
315
6.38
1.61
4.77
244.29
316
6.38
1.58
4.80
239.48
317
6.38
1.55
4.83
234.65
318
6.38
1.52
4.86
229.79
319
6.38
1.48
4.90
224.89
320
6.38
1.45
4.93
219.96
321
6.38
1.42
4.96
215.00
322
6.38
1.39
4.99
210.01
323
6.38
1.36
5.02
204.99
324
6.38
1.32
5.06
199.93
325
6.38
1.29
5.09
194.84
326
6.38
1.26
5.12
189.72
327
6.38
1.23
5.15
184.57
328
6.38
1.19
5.19
179.38
329
6.38
1.16
5.22
174.16
330
6.38
1.12
5.26
168.90
331
6.38
1.09
5.29
163.61
332
6.38
1.06
5.32
158.29
333
6.38
1.02
5.36
152.93
334
6.38
0.99
5.39
147.54
335
6.38
0.95
5.43
142.11
336
6.38
0.92
5.46
136.65
337
6.38
0.88
5.50
131.15
338
6.38
0.85
5.53
125.62
339
6.38
0.81
5.57
120.05
340
6.38
0.78
5.60
114.45
341
6.38
0.74
5.64
108.80
342
6.38
0.70
5.68
103.13
343
6.38
0.67
5.71
97.41
344
6.38
0.63
5.75
91.66
345
6.38
0.59
5.79
85.87
346
6.38
0.55
5.83
80.05
347
6.38
0.52
5.86
74.19
348
6.38
0.48
5.90
68.29
349
6.38
0.44
5.94
62.35
350
6.38
0.40
5.98
56.37
351
6.38
0.36
6.02
50.35
352
6.38
0.33
6.05
44.30
353
6.38
0.29
6.09
38.20
354
6.38
0.25
6.13
32.07
355
6.38
0.21
6.17
25.90
356
6.38
0.17
6.21
19.69
357
6.38
0.13
6.25
13.43
358
6.38
0.09
6.29
7.14
359
6.38
0.05
6.33
0.81
360
0.81
0.01
0.81
0.00
Totals
2,291.23
1,401.23
890.00

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