Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 6.06  
 

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
6.06
5.34
0.72
899.28
2
6.06
5.34
0.72
898.56
3
6.06
5.34
0.72
897.84
4
6.06
5.33
0.73
897.11
5
6.06
5.33
0.73
896.38
6
6.06
5.32
0.74
895.64
7
6.06
5.32
0.74
894.90
8
6.06
5.31
0.75
894.15
9
6.06
5.31
0.75
893.40
10
6.06
5.30
0.76
892.64
11
6.06
5.30
0.76
891.88
12
6.06
5.30
0.76
891.12
13
6.06
5.29
0.77
890.35
14
6.06
5.29
0.77
889.58
15
6.06
5.28
0.78
888.80
16
6.06
5.28
0.78
888.02
17
6.06
5.27
0.79
887.23
18
6.06
5.27
0.79
886.44
19
6.06
5.26
0.80
885.64
20
6.06
5.26
0.80
884.84
21
6.06
5.25
0.81
884.03
22
6.06
5.25
0.81
883.22
23
6.06
5.24
0.82
882.40
24
6.06
5.24
0.82
881.58
25
6.06
5.23
0.83
880.76
26
6.06
5.23
0.83
879.93
27
6.06
5.22
0.84
879.09
28
6.06
5.22
0.84
878.25
29
6.06
5.21
0.85
877.41
30
6.06
5.21
0.85
876.56
31
6.06
5.20
0.86
875.70
32
6.06
5.20
0.86
874.84
33
6.06
5.19
0.87
873.97
34
6.06
5.19
0.87
873.10
35
6.06
5.18
0.88
872.23
36
6.06
5.18
0.88
871.35
37
6.06
5.17
0.89
870.46
38
6.06
5.17
0.89
869.57
39
6.06
5.16
0.90
868.67
40
6.06
5.16
0.90
867.77
41
6.06
5.15
0.91
866.86
42
6.06
5.15
0.91
865.95
43
6.06
5.14
0.92
865.03
44
6.06
5.14
0.92
864.11
45
6.06
5.13
0.93
863.18
46
6.06
5.13
0.93
862.24
47
6.06
5.12
0.94
861.30
48
6.06
5.11
0.95
860.36
49
6.06
5.11
0.95
859.40
50
6.06
5.10
0.96
858.45
51
6.06
5.10
0.96
857.48
52
6.06
5.09
0.97
856.51
53
6.06
5.09
0.97
855.54
54
6.06
5.08
0.98
854.56
55
6.06
5.07
0.99
853.57
56
6.06
5.07
0.99
852.58
57
6.06
5.06
1.00
851.58
58
6.06
5.06
1.00
850.58
59
6.06
5.05
1.01
849.57
60
6.06
5.04
1.02
848.56
61
6.06
5.04
1.02
847.53
62
6.06
5.03
1.03
846.51
63
6.06
5.03
1.03
845.47
64
6.06
5.02
1.04
844.43
65
6.06
5.01
1.05
843.39
66
6.06
5.01
1.05
842.33
67
6.06
5.00
1.06
841.27
68
6.06
5.00
1.06
840.21
69
6.06
4.99
1.07
839.14
70
6.06
4.98
1.08
838.06
71
6.06
4.98
1.08
836.98
72
6.06
4.97
1.09
835.89
73
6.06
4.96
1.10
834.79
74
6.06
4.96
1.10
833.69
75
6.06
4.95
1.11
832.58
76
6.06
4.94
1.12
831.46
77
6.06
4.94
1.12
830.34
78
6.06
4.93
1.13
829.21
79
6.06
4.92
1.14
828.07
80
6.06
4.92
1.14
826.93
81
6.06
4.91
1.15
825.78
82
6.06
4.90
1.16
824.62
83
6.06
4.90
1.16
823.46
84
6.06
4.89
1.17
822.28
85
6.06
4.88
1.18
821.11
86
6.06
4.88
1.18
819.92
87
6.06
4.87
1.19
818.73
88
6.06
4.86
1.20
817.53
89
6.06
4.85
1.21
816.33
90
6.06
4.85
1.21
815.11
91
6.06
4.84
1.22
813.89
92
6.06
4.83
1.23
812.67
93
6.06
4.83
1.23
811.43
94
6.06
4.82
1.24
810.19
95
6.06
4.81
1.25
808.94
96
6.06
4.80
1.26
807.68
97
6.06
4.80
1.26
806.42
98
6.06
4.79
1.27
805.15
99
6.06
4.78
1.28
803.87
100
6.06
4.77
1.29
802.58
101
6.06
4.77
1.29
801.28
102
6.06
4.76
1.30
799.98
103
6.06
4.75
1.31
798.67
104
6.06
4.74
1.32
797.35
105
6.06
4.73
1.33
796.03
106
6.06
4.73
1.33
794.69
107
6.06
4.72
1.34
793.35
108
6.06
4.71
1.35
792.00
109
6.06
4.70
1.36
790.65
110
6.06
4.69
1.37
789.28
111
6.06
4.69
1.37
787.91
112
6.06
4.68
1.38
786.53
113
6.06
4.67
1.39
785.14
114
6.06
4.66
1.40
783.74
115
6.06
4.65
1.41
782.33
116
6.06
4.65
1.41
780.92
117
6.06
4.64
1.42
779.49
118
6.06
4.63
1.43
778.06
119
6.06
4.62
1.44
776.62
120
6.06
4.61
1.45
775.17
121
6.06
4.60
1.46
773.71
122
6.06
4.59
1.47
772.25
123
6.06
4.59
1.47
770.77
124
6.06
4.58
1.48
769.29
125
6.06
4.57
1.49
767.80
126
6.06
4.56
1.50
766.30
127
6.06
4.55
1.51
764.79
128
6.06
4.54
1.52
763.27
129
6.06
4.53
1.53
761.74
130
6.06
4.52
1.54
760.20
131
6.06
4.51
1.55
758.66
132
6.06
4.50
1.56
757.10
133
6.06
4.50
1.56
755.54
134
6.06
4.49
1.57
753.96
135
6.06
4.48
1.58
752.38
136
6.06
4.47
1.59
750.79
137
6.06
4.46
1.60
749.18
138
6.06
4.45
1.61
747.57
139
6.06
4.44
1.62
745.95
140
6.06
4.43
1.63
744.32
141
6.06
4.42
1.64
742.68
142
6.06
4.41
1.65
741.03
143
6.06
4.40
1.66
739.37
144
6.06
4.39
1.67
737.70
145
6.06
4.38
1.68
736.02
146
6.06
4.37
1.69
734.33
147
6.06
4.36
1.70
732.63
148
6.06
4.35
1.71
730.92
149
6.06
4.34
1.72
729.20
150
6.06
4.33
1.73
727.47
151
6.06
4.32
1.74
725.73
152
6.06
4.31
1.75
723.98
153
6.06
4.30
1.76
722.21
154
6.06
4.29
1.77
720.44
155
6.06
4.28
1.78
718.66
156
6.06
4.27
1.79
716.87
157
6.06
4.26
1.80
715.06
158
6.06
4.25
1.81
713.25
159
6.06
4.23
1.83
711.42
160
6.06
4.22
1.84
709.59
161
6.06
4.21
1.85
707.74
162
6.06
4.20
1.86
705.88
163
6.06
4.19
1.87
704.01
164
6.06
4.18
1.88
702.14
165
6.06
4.17
1.89
700.24
166
6.06
4.16
1.90
698.34
167
6.06
4.15
1.91
696.43
168
6.06
4.14
1.92
694.50
169
6.06
4.12
1.94
692.57
170
6.06
4.11
1.95
690.62
171
6.06
4.10
1.96
688.66
172
6.06
4.09
1.97
686.69
173
6.06
4.08
1.98
684.71
174
6.06
4.07
1.99
682.71
175
6.06
4.05
2.01
680.70
176
6.06
4.04
2.02
678.69
177
6.06
4.03
2.03
676.66
178
6.06
4.02
2.04
674.61
179
6.06
4.01
2.05
672.56
180
6.06
3.99
2.07
670.49
181
6.06
3.98
2.08
668.41
182
6.06
3.97
2.09
666.32
183
6.06
3.96
2.10
664.22
184
6.06
3.94
2.12
662.10
185
6.06
3.93
2.13
659.97
186
6.06
3.92
2.14
657.83
187
6.06
3.91
2.15
655.68
188
6.06
3.89
2.17
653.51
189
6.06
3.88
2.18
651.33
190
6.06
3.87
2.19
649.14
191
6.06
3.85
2.21
646.93
192
6.06
3.84
2.22
644.71
193
6.06
3.83
2.23
642.48
194
6.06
3.81
2.25
640.24
195
6.06
3.80
2.26
637.98
196
6.06
3.79
2.27
635.71
197
6.06
3.77
2.29
633.42
198
6.06
3.76
2.30
631.12
199
6.06
3.75
2.31
628.81
200
6.06
3.73
2.33
626.48
201
6.06
3.72
2.34
624.14
202
6.06
3.71
2.35
621.79
203
6.06
3.69
2.37
619.42
204
6.06
3.68
2.38
617.04
205
6.06
3.66
2.40
614.64
206
6.06
3.65
2.41
612.23
207
6.06
3.64
2.42
609.81
208
6.06
3.62
2.44
607.37
209
6.06
3.61
2.45
604.91
210
6.06
3.59
2.47
602.44
211
6.06
3.58
2.48
599.96
212
6.06
3.56
2.50
597.46
213
6.06
3.55
2.51
594.95
214
6.06
3.53
2.53
592.42
215
6.06
3.52
2.54
589.88
216
6.06
3.50
2.56
587.32
217
6.06
3.49
2.57
584.75
218
6.06
3.47
2.59
582.16
219
6.06
3.46
2.60
579.56
220
6.06
3.44
2.62
576.94
221
6.06
3.43
2.63
574.31
222
6.06
3.41
2.65
571.66
223
6.06
3.39
2.67
568.99
224
6.06
3.38
2.68
566.31
225
6.06
3.36
2.70
563.61
226
6.06
3.35
2.71
560.90
227
6.06
3.33
2.73
558.17
228
6.06
3.31
2.75
555.42
229
6.06
3.30
2.76
552.66
230
6.06
3.28
2.78
549.88
231
6.06
3.26
2.80
547.09
232
6.06
3.25
2.81
544.27
233
6.06
3.23
2.83
541.45
234
6.06
3.21
2.85
538.60
235
6.06
3.20
2.86
535.74
236
6.06
3.18
2.88
532.86
237
6.06
3.16
2.90
529.96
238
6.06
3.15
2.91
527.05
239
6.06
3.13
2.93
524.12
240
6.06
3.11
2.95
521.17
241
6.06
3.09
2.97
518.21
242
6.06
3.08
2.98
515.22
243
6.06
3.06
3.00
512.22
244
6.06
3.04
3.02
509.20
245
6.06
3.02
3.04
506.17
246
6.06
3.01
3.05
503.11
247
6.06
2.99
3.07
500.04
248
6.06
2.97
3.09
496.95
249
6.06
2.95
3.11
493.84
250
6.06
2.93
3.13
490.71
251
6.06
2.91
3.15
487.56
252
6.06
2.89
3.17
484.40
253
6.06
2.88
3.18
481.22
254
6.06
2.86
3.20
478.01
255
6.06
2.84
3.22
474.79
256
6.06
2.82
3.24
471.55
257
6.06
2.80
3.26
468.29
258
6.06
2.78
3.28
465.01
259
6.06
2.76
3.30
461.71
260
6.06
2.74
3.32
458.39
261
6.06
2.72
3.34
455.05
262
6.06
2.70
3.36
451.70
263
6.06
2.68
3.38
448.32
264
6.06
2.66
3.40
444.92
265
6.06
2.64
3.42
441.50
266
6.06
2.62
3.44
438.06
267
6.06
2.60
3.46
434.60
268
6.06
2.58
3.48
431.13
269
6.06
2.56
3.50
427.62
270
6.06
2.54
3.52
424.10
271
6.06
2.52
3.54
420.56
272
6.06
2.50
3.56
417.00
273
6.06
2.48
3.58
413.42
274
6.06
2.45
3.61
409.81
275
6.06
2.43
3.63
406.18
276
6.06
2.41
3.65
402.53
277
6.06
2.39
3.67
398.86
278
6.06
2.37
3.69
395.17
279
6.06
2.35
3.71
391.46
280
6.06
2.32
3.74
387.72
281
6.06
2.30
3.76
383.97
282
6.06
2.28
3.78
380.19
283
6.06
2.26
3.80
376.38
284
6.06
2.23
3.83
372.56
285
6.06
2.21
3.85
368.71
286
6.06
2.19
3.87
364.84
287
6.06
2.17
3.89
360.95
288
6.06
2.14
3.92
357.03
289
6.06
2.12
3.94
353.09
290
6.06
2.10
3.96
349.12
291
6.06
2.07
3.99
345.14
292
6.06
2.05
4.01
341.13
293
6.06
2.03
4.03
337.09
294
6.06
2.00
4.06
333.03
295
6.06
1.98
4.08
328.95
296
6.06
1.95
4.11
324.84
297
6.06
1.93
4.13
320.71
298
6.06
1.90
4.16
316.56
299
6.06
1.88
4.18
312.38
300
6.06
1.85
4.21
308.17
301
6.06
1.83
4.23
303.94
302
6.06
1.80
4.26
299.69
303
6.06
1.78
4.28
295.41
304
6.06
1.75
4.31
291.10
305
6.06
1.73
4.33
286.77
306
6.06
1.70
4.36
282.41
307
6.06
1.68
4.38
278.03
308
6.06
1.65
4.41
273.62
309
6.06
1.62
4.44
269.18
310
6.06
1.60
4.46
264.72
311
6.06
1.57
4.49
260.23
312
6.06
1.55
4.51
255.72
313
6.06
1.52
4.54
251.18
314
6.06
1.49
4.57
246.61
315
6.06
1.46
4.60
242.01
316
6.06
1.44
4.62
237.39
317
6.06
1.41
4.65
232.74
318
6.06
1.38
4.68
228.06
319
6.06
1.35
4.71
223.35
320
6.06
1.33
4.73
218.62
321
6.06
1.30
4.76
213.86
322
6.06
1.27
4.79
209.07
323
6.06
1.24
4.82
204.25
324
6.06
1.21
4.85
199.40
325
6.06
1.18
4.88
194.53
326
6.06
1.15
4.91
189.62
327
6.06
1.13
4.93
184.69
328
6.06
1.10
4.96
179.72
329
6.06
1.07
4.99
174.73
330
6.06
1.04
5.02
169.71
331
6.06
1.01
5.05
164.66
332
6.06
0.98
5.08
159.57
333
6.06
0.95
5.11
154.46
334
6.06
0.92
5.14
149.32
335
6.06
0.89
5.17
144.14
336
6.06
0.86
5.20
138.94
337
6.06
0.82
5.24
133.71
338
6.06
0.79
5.27
128.44
339
6.06
0.76
5.30
123.14
340
6.06
0.73
5.33
117.81
341
6.06
0.70
5.36
112.45
342
6.06
0.67
5.39
107.06
343
6.06
0.64
5.42
101.64
344
6.06
0.60
5.46
96.18
345
6.06
0.57
5.49
90.69
346
6.06
0.54
5.52
85.17
347
6.06
0.51
5.55
79.61
348
6.06
0.47
5.59
74.03
349
6.06
0.44
5.62
68.41
350
6.06
0.41
5.65
62.75
351
6.06
0.37
5.69
57.07
352
6.06
0.34
5.72
51.34
353
6.06
0.30
5.76
45.59
354
6.06
0.27
5.79
39.80
355
6.06
0.24
5.82
33.98
356
6.06
0.20
5.86
28.12
357
6.06
0.17
5.89
22.23
358
6.06
0.13
5.93
16.30
359
6.06
0.10
5.96
10.33
360
6.06
0.06
6.00
4.34
361
4.36
0.03
4.34
0.00
Totals
2,185.96
1,285.96
900.00

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