Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 5.40  
 

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
5.40
4.50
0.90
899.10
2
5.40
4.50
0.90
898.20
3
5.40
4.49
0.91
897.29
4
5.40
4.49
0.91
896.37
5
5.40
4.48
0.92
895.45
6
5.40
4.48
0.92
894.53
7
5.40
4.47
0.93
893.60
8
5.40
4.47
0.93
892.67
9
5.40
4.46
0.94
891.74
10
5.40
4.46
0.94
890.79
11
5.40
4.45
0.95
889.85
12
5.40
4.45
0.95
888.90
13
5.40
4.44
0.96
887.94
14
5.40
4.44
0.96
886.98
15
5.40
4.43
0.97
886.02
16
5.40
4.43
0.97
885.05
17
5.40
4.43
0.97
884.07
18
5.40
4.42
0.98
883.09
19
5.40
4.42
0.98
882.11
20
5.40
4.41
0.99
881.12
21
5.40
4.41
0.99
880.12
22
5.40
4.40
1.00
879.13
23
5.40
4.40
1.00
878.12
24
5.40
4.39
1.01
877.11
25
5.40
4.39
1.01
876.10
26
5.40
4.38
1.02
875.08
27
5.40
4.38
1.02
874.05
28
5.40
4.37
1.03
873.02
29
5.40
4.37
1.03
871.99
30
5.40
4.36
1.04
870.95
31
5.40
4.35
1.05
869.90
32
5.40
4.35
1.05
868.85
33
5.40
4.34
1.06
867.80
34
5.40
4.34
1.06
866.74
35
5.40
4.33
1.07
865.67
36
5.40
4.33
1.07
864.60
37
5.40
4.32
1.08
863.52
38
5.40
4.32
1.08
862.44
39
5.40
4.31
1.09
861.35
40
5.40
4.31
1.09
860.26
41
5.40
4.30
1.10
859.16
42
5.40
4.30
1.10
858.05
43
5.40
4.29
1.11
856.94
44
5.40
4.28
1.12
855.83
45
5.40
4.28
1.12
854.71
46
5.40
4.27
1.13
853.58
47
5.40
4.27
1.13
852.45
48
5.40
4.26
1.14
851.31
49
5.40
4.26
1.14
850.17
50
5.40
4.25
1.15
849.02
51
5.40
4.25
1.15
847.86
52
5.40
4.24
1.16
846.70
53
5.40
4.23
1.17
845.54
54
5.40
4.23
1.17
844.36
55
5.40
4.22
1.18
843.19
56
5.40
4.22
1.18
842.00
57
5.40
4.21
1.19
840.81
58
5.40
4.20
1.20
839.62
59
5.40
4.20
1.20
838.41
60
5.40
4.19
1.21
837.21
61
5.40
4.19
1.21
835.99
62
5.40
4.18
1.22
834.77
63
5.40
4.17
1.23
833.55
64
5.40
4.17
1.23
832.31
65
5.40
4.16
1.24
831.08
66
5.40
4.16
1.24
829.83
67
5.40
4.15
1.25
828.58
68
5.40
4.14
1.26
827.32
69
5.40
4.14
1.26
826.06
70
5.40
4.13
1.27
824.79
71
5.40
4.12
1.28
823.51
72
5.40
4.12
1.28
822.23
73
5.40
4.11
1.29
820.94
74
5.40
4.10
1.30
819.65
75
5.40
4.10
1.30
818.35
76
5.40
4.09
1.31
817.04
77
5.40
4.09
1.31
815.72
78
5.40
4.08
1.32
814.40
79
5.40
4.07
1.33
813.07
80
5.40
4.07
1.33
811.74
81
5.40
4.06
1.34
810.40
82
5.40
4.05
1.35
809.05
83
5.40
4.05
1.35
807.69
84
5.40
4.04
1.36
806.33
85
5.40
4.03
1.37
804.97
86
5.40
4.02
1.38
803.59
87
5.40
4.02
1.38
802.21
88
5.40
4.01
1.39
800.82
89
5.40
4.00
1.40
799.42
90
5.40
4.00
1.40
798.02
91
5.40
3.99
1.41
796.61
92
5.40
3.98
1.42
795.19
93
5.40
3.98
1.42
793.77
94
5.40
3.97
1.43
792.34
95
5.40
3.96
1.44
790.90
96
5.40
3.95
1.45
789.45
97
5.40
3.95
1.45
788.00
98
5.40
3.94
1.46
786.54
99
5.40
3.93
1.47
785.07
100
5.40
3.93
1.47
783.60
101
5.40
3.92
1.48
782.12
102
5.40
3.91
1.49
780.63
103
5.40
3.90
1.50
779.13
104
5.40
3.90
1.50
777.63
105
5.40
3.89
1.51
776.12
106
5.40
3.88
1.52
774.60
107
5.40
3.87
1.53
773.07
108
5.40
3.87
1.53
771.53
109
5.40
3.86
1.54
769.99
110
5.40
3.85
1.55
768.44
111
5.40
3.84
1.56
766.88
112
5.40
3.83
1.57
765.32
113
5.40
3.83
1.57
763.74
114
5.40
3.82
1.58
762.16
115
5.40
3.81
1.59
760.57
116
5.40
3.80
1.60
758.98
117
5.40
3.79
1.61
757.37
118
5.40
3.79
1.61
755.76
119
5.40
3.78
1.62
754.14
120
5.40
3.77
1.63
752.51
121
5.40
3.76
1.64
750.87
122
5.40
3.75
1.65
749.23
123
5.40
3.75
1.65
747.57
124
5.40
3.74
1.66
745.91
125
5.40
3.73
1.67
744.24
126
5.40
3.72
1.68
742.56
127
5.40
3.71
1.69
740.87
128
5.40
3.70
1.70
739.18
129
5.40
3.70
1.70
737.47
130
5.40
3.69
1.71
735.76
131
5.40
3.68
1.72
734.04
132
5.40
3.67
1.73
732.31
133
5.40
3.66
1.74
730.57
134
5.40
3.65
1.75
728.82
135
5.40
3.64
1.76
727.07
136
5.40
3.64
1.76
725.30
137
5.40
3.63
1.77
723.53
138
5.40
3.62
1.78
721.75
139
5.40
3.61
1.79
719.96
140
5.40
3.60
1.80
718.16
141
5.40
3.59
1.81
716.35
142
5.40
3.58
1.82
714.53
143
5.40
3.57
1.83
712.70
144
5.40
3.56
1.84
710.86
145
5.40
3.55
1.85
709.02
146
5.40
3.55
1.85
707.16
147
5.40
3.54
1.86
705.30
148
5.40
3.53
1.87
703.43
149
5.40
3.52
1.88
701.54
150
5.40
3.51
1.89
699.65
151
5.40
3.50
1.90
697.75
152
5.40
3.49
1.91
695.84
153
5.40
3.48
1.92
693.92
154
5.40
3.47
1.93
691.99
155
5.40
3.46
1.94
690.05
156
5.40
3.45
1.95
688.10
157
5.40
3.44
1.96
686.14
158
5.40
3.43
1.97
684.17
159
5.40
3.42
1.98
682.19
160
5.40
3.41
1.99
680.20
161
5.40
3.40
2.00
678.20
162
5.40
3.39
2.01
676.19
163
5.40
3.38
2.02
674.17
164
5.40
3.37
2.03
672.14
165
5.40
3.36
2.04
670.10
166
5.40
3.35
2.05
668.06
167
5.40
3.34
2.06
666.00
168
5.40
3.33
2.07
663.93
169
5.40
3.32
2.08
661.85
170
5.40
3.31
2.09
659.75
171
5.40
3.30
2.10
657.65
172
5.40
3.29
2.11
655.54
173
5.40
3.28
2.12
653.42
174
5.40
3.27
2.13
651.29
175
5.40
3.26
2.14
649.14
176
5.40
3.25
2.15
646.99
177
5.40
3.23
2.17
644.82
178
5.40
3.22
2.18
642.65
179
5.40
3.21
2.19
640.46
180
5.40
3.20
2.20
638.26
181
5.40
3.19
2.21
636.05
182
5.40
3.18
2.22
633.83
183
5.40
3.17
2.23
631.60
184
5.40
3.16
2.24
629.36
185
5.40
3.15
2.25
627.11
186
5.40
3.14
2.26
624.84
187
5.40
3.12
2.28
622.57
188
5.40
3.11
2.29
620.28
189
5.40
3.10
2.30
617.98
190
5.40
3.09
2.31
615.67
191
5.40
3.08
2.32
613.35
192
5.40
3.07
2.33
611.02
193
5.40
3.06
2.34
608.67
194
5.40
3.04
2.36
606.32
195
5.40
3.03
2.37
603.95
196
5.40
3.02
2.38
601.57
197
5.40
3.01
2.39
599.18
198
5.40
3.00
2.40
596.77
199
5.40
2.98
2.42
594.36
200
5.40
2.97
2.43
591.93
201
5.40
2.96
2.44
589.49
202
5.40
2.95
2.45
587.03
203
5.40
2.94
2.46
584.57
204
5.40
2.92
2.48
582.09
205
5.40
2.91
2.49
579.60
206
5.40
2.90
2.50
577.10
207
5.40
2.89
2.51
574.59
208
5.40
2.87
2.53
572.06
209
5.40
2.86
2.54
569.52
210
5.40
2.85
2.55
566.97
211
5.40
2.83
2.57
564.40
212
5.40
2.82
2.58
561.82
213
5.40
2.81
2.59
559.23
214
5.40
2.80
2.60
556.63
215
5.40
2.78
2.62
554.01
216
5.40
2.77
2.63
551.38
217
5.40
2.76
2.64
548.74
218
5.40
2.74
2.66
546.08
219
5.40
2.73
2.67
543.41
220
5.40
2.72
2.68
540.73
221
5.40
2.70
2.70
538.03
222
5.40
2.69
2.71
535.32
223
5.40
2.68
2.72
532.60
224
5.40
2.66
2.74
529.86
225
5.40
2.65
2.75
527.11
226
5.40
2.64
2.76
524.35
227
5.40
2.62
2.78
521.57
228
5.40
2.61
2.79
518.78
229
5.40
2.59
2.81
515.97
230
5.40
2.58
2.82
513.15
231
5.40
2.57
2.83
510.32
232
5.40
2.55
2.85
507.47
233
5.40
2.54
2.86
504.61
234
5.40
2.52
2.88
501.73
235
5.40
2.51
2.89
498.84
236
5.40
2.49
2.91
495.93
237
5.40
2.48
2.92
493.01
238
5.40
2.47
2.93
490.08
239
5.40
2.45
2.95
487.13
240
5.40
2.44
2.96
484.16
241
5.40
2.42
2.98
481.18
242
5.40
2.41
2.99
478.19
243
5.40
2.39
3.01
475.18
244
5.40
2.38
3.02
472.16
245
5.40
2.36
3.04
469.12
246
5.40
2.35
3.05
466.06
247
5.40
2.33
3.07
462.99
248
5.40
2.31
3.09
459.91
249
5.40
2.30
3.10
456.81
250
5.40
2.28
3.12
453.69
251
5.40
2.27
3.13
450.56
252
5.40
2.25
3.15
447.41
253
5.40
2.24
3.16
444.25
254
5.40
2.22
3.18
441.07
255
5.40
2.21
3.19
437.88
256
5.40
2.19
3.21
434.67
257
5.40
2.17
3.23
431.44
258
5.40
2.16
3.24
428.20
259
5.40
2.14
3.26
424.94
260
5.40
2.12
3.28
421.66
261
5.40
2.11
3.29
418.37
262
5.40
2.09
3.31
415.06
263
5.40
2.08
3.32
411.74
264
5.40
2.06
3.34
408.40
265
5.40
2.04
3.36
405.04
266
5.40
2.03
3.37
401.66
267
5.40
2.01
3.39
398.27
268
5.40
1.99
3.41
394.86
269
5.40
1.97
3.43
391.44
270
5.40
1.96
3.44
388.00
271
5.40
1.94
3.46
384.54
272
5.40
1.92
3.48
381.06
273
5.40
1.91
3.49
377.56
274
5.40
1.89
3.51
374.05
275
5.40
1.87
3.53
370.52
276
5.40
1.85
3.55
366.97
277
5.40
1.83
3.57
363.41
278
5.40
1.82
3.58
359.83
279
5.40
1.80
3.60
356.22
280
5.40
1.78
3.62
352.61
281
5.40
1.76
3.64
348.97
282
5.40
1.74
3.66
345.31
283
5.40
1.73
3.67
341.64
284
5.40
1.71
3.69
337.95
285
5.40
1.69
3.71
334.24
286
5.40
1.67
3.73
330.51
287
5.40
1.65
3.75
326.76
288
5.40
1.63
3.77
323.00
289
5.40
1.61
3.79
319.21
290
5.40
1.60
3.80
315.41
291
5.40
1.58
3.82
311.58
292
5.40
1.56
3.84
307.74
293
5.40
1.54
3.86
303.88
294
5.40
1.52
3.88
300.00
295
5.40
1.50
3.90
296.10
296
5.40
1.48
3.92
292.18
297
5.40
1.46
3.94
288.24
298
5.40
1.44
3.96
284.28
299
5.40
1.42
3.98
280.30
300
5.40
1.40
4.00
276.31
301
5.40
1.38
4.02
272.29
302
5.40
1.36
4.04
268.25
303
5.40
1.34
4.06
264.19
304
5.40
1.32
4.08
260.11
305
5.40
1.30
4.10
256.01
306
5.40
1.28
4.12
251.89
307
5.40
1.26
4.14
247.75
308
5.40
1.24
4.16
243.59
309
5.40
1.22
4.18
239.41
310
5.40
1.20
4.20
235.20
311
5.40
1.18
4.22
230.98
312
5.40
1.15
4.25
226.74
313
5.40
1.13
4.27
222.47
314
5.40
1.11
4.29
218.18
315
5.40
1.09
4.31
213.87
316
5.40
1.07
4.33
209.54
317
5.40
1.05
4.35
205.19
318
5.40
1.03
4.37
200.82
319
5.40
1.00
4.40
196.42
320
5.40
0.98
4.42
192.00
321
5.40
0.96
4.44
187.56
322
5.40
0.94
4.46
183.10
323
5.40
0.92
4.48
178.61
324
5.40
0.89
4.51
174.11
325
5.40
0.87
4.53
169.58
326
5.40
0.85
4.55
165.03
327
5.40
0.83
4.57
160.45
328
5.40
0.80
4.60
155.85
329
5.40
0.78
4.62
151.23
330
5.40
0.76
4.64
146.59
331
5.40
0.73
4.67
141.92
332
5.40
0.71
4.69
137.23
333
5.40
0.69
4.71
132.52
334
5.40
0.66
4.74
127.78
335
5.40
0.64
4.76
123.02
336
5.40
0.62
4.78
118.23
337
5.40
0.59
4.81
113.43
338
5.40
0.57
4.83
108.59
339
5.40
0.54
4.86
103.74
340
5.40
0.52
4.88
98.85
341
5.40
0.49
4.91
93.95
342
5.40
0.47
4.93
89.02
343
5.40
0.45
4.95
84.06
344
5.40
0.42
4.98
79.08
345
5.40
0.40
5.00
74.08
346
5.40
0.37
5.03
69.05
347
5.40
0.35
5.05
63.99
348
5.40
0.32
5.08
58.91
349
5.40
0.29
5.11
53.81
350
5.40
0.27
5.13
48.68
351
5.40
0.24
5.16
43.52
352
5.40
0.22
5.18
38.34
353
5.40
0.19
5.21
33.13
354
5.40
0.17
5.23
27.90
355
5.40
0.14
5.26
22.64
356
5.40
0.11
5.29
17.35
357
5.40
0.09
5.31
12.04
358
5.40
0.06
5.34
6.70
359
5.40
0.03
5.37
1.33
360
1.34
0.01
1.33
0.00
Totals
1,939.94
1,039.94
900.00

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