Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 6.51  
 

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
6.51
5.85
0.66
919.34
2
6.51
5.84
0.67
918.67
3
6.51
5.84
0.67
917.99
4
6.51
5.83
0.68
917.32
5
6.51
5.83
0.68
916.64
6
6.51
5.82
0.69
915.95
7
6.51
5.82
0.69
915.26
8
6.51
5.82
0.69
914.57
9
6.51
5.81
0.70
913.87
10
6.51
5.81
0.70
913.17
11
6.51
5.80
0.71
912.46
12
6.51
5.80
0.71
911.75
13
6.51
5.79
0.72
911.03
14
6.51
5.79
0.72
910.31
15
6.51
5.78
0.73
909.58
16
6.51
5.78
0.73
908.85
17
6.51
5.77
0.74
908.12
18
6.51
5.77
0.74
907.38
19
6.51
5.77
0.74
906.63
20
6.51
5.76
0.75
905.88
21
6.51
5.76
0.75
905.13
22
6.51
5.75
0.76
904.37
23
6.51
5.75
0.76
903.61
24
6.51
5.74
0.77
902.84
25
6.51
5.74
0.77
902.07
26
6.51
5.73
0.78
901.29
27
6.51
5.73
0.78
900.50
28
6.51
5.72
0.79
899.72
29
6.51
5.72
0.79
898.92
30
6.51
5.71
0.80
898.13
31
6.51
5.71
0.80
897.32
32
6.51
5.70
0.81
896.51
33
6.51
5.70
0.81
895.70
34
6.51
5.69
0.82
894.88
35
6.51
5.69
0.82
894.06
36
6.51
5.68
0.83
893.23
37
6.51
5.68
0.83
892.40
38
6.51
5.67
0.84
891.56
39
6.51
5.67
0.84
890.71
40
6.51
5.66
0.85
889.86
41
6.51
5.65
0.86
889.00
42
6.51
5.65
0.86
888.14
43
6.51
5.64
0.87
887.28
44
6.51
5.64
0.87
886.40
45
6.51
5.63
0.88
885.53
46
6.51
5.63
0.88
884.64
47
6.51
5.62
0.89
883.76
48
6.51
5.62
0.89
882.86
49
6.51
5.61
0.90
881.96
50
6.51
5.60
0.91
881.05
51
6.51
5.60
0.91
880.14
52
6.51
5.59
0.92
879.23
53
6.51
5.59
0.92
878.30
54
6.51
5.58
0.93
877.37
55
6.51
5.57
0.94
876.44
56
6.51
5.57
0.94
875.50
57
6.51
5.56
0.95
874.55
58
6.51
5.56
0.95
873.60
59
6.51
5.55
0.96
872.64
60
6.51
5.54
0.97
871.67
61
6.51
5.54
0.97
870.70
62
6.51
5.53
0.98
869.72
63
6.51
5.53
0.98
868.74
64
6.51
5.52
0.99
867.75
65
6.51
5.51
1.00
866.75
66
6.51
5.51
1.00
865.75
67
6.51
5.50
1.01
864.74
68
6.51
5.49
1.02
863.73
69
6.51
5.49
1.02
862.71
70
6.51
5.48
1.03
861.68
71
6.51
5.48
1.03
860.64
72
6.51
5.47
1.04
859.60
73
6.51
5.46
1.05
858.55
74
6.51
5.46
1.05
857.50
75
6.51
5.45
1.06
856.44
76
6.51
5.44
1.07
855.37
77
6.51
5.44
1.07
854.30
78
6.51
5.43
1.08
853.21
79
6.51
5.42
1.09
852.13
80
6.51
5.41
1.10
851.03
81
6.51
5.41
1.10
849.93
82
6.51
5.40
1.11
848.82
83
6.51
5.39
1.12
847.70
84
6.51
5.39
1.12
846.58
85
6.51
5.38
1.13
845.45
86
6.51
5.37
1.14
844.31
87
6.51
5.36
1.15
843.16
88
6.51
5.36
1.15
842.01
89
6.51
5.35
1.16
840.85
90
6.51
5.34
1.17
839.69
91
6.51
5.34
1.17
838.51
92
6.51
5.33
1.18
837.33
93
6.51
5.32
1.19
836.14
94
6.51
5.31
1.20
834.94
95
6.51
5.31
1.20
833.74
96
6.51
5.30
1.21
832.53
97
6.51
5.29
1.22
831.31
98
6.51
5.28
1.23
830.08
99
6.51
5.27
1.24
828.84
100
6.51
5.27
1.24
827.60
101
6.51
5.26
1.25
826.35
102
6.51
5.25
1.26
825.09
103
6.51
5.24
1.27
823.82
104
6.51
5.23
1.28
822.55
105
6.51
5.23
1.28
821.26
106
6.51
5.22
1.29
819.97
107
6.51
5.21
1.30
818.67
108
6.51
5.20
1.31
817.36
109
6.51
5.19
1.32
816.05
110
6.51
5.19
1.32
814.72
111
6.51
5.18
1.33
813.39
112
6.51
5.17
1.34
812.05
113
6.51
5.16
1.35
810.70
114
6.51
5.15
1.36
809.34
115
6.51
5.14
1.37
807.97
116
6.51
5.13
1.38
806.59
117
6.51
5.13
1.38
805.21
118
6.51
5.12
1.39
803.82
119
6.51
5.11
1.40
802.41
120
6.51
5.10
1.41
801.00
121
6.51
5.09
1.42
799.58
122
6.51
5.08
1.43
798.15
123
6.51
5.07
1.44
796.71
124
6.51
5.06
1.45
795.27
125
6.51
5.05
1.46
793.81
126
6.51
5.04
1.47
792.34
127
6.51
5.03
1.48
790.87
128
6.51
5.03
1.48
789.38
129
6.51
5.02
1.49
787.89
130
6.51
5.01
1.50
786.39
131
6.51
5.00
1.51
784.87
132
6.51
4.99
1.52
783.35
133
6.51
4.98
1.53
781.82
134
6.51
4.97
1.54
780.28
135
6.51
4.96
1.55
778.72
136
6.51
4.95
1.56
777.16
137
6.51
4.94
1.57
775.59
138
6.51
4.93
1.58
774.01
139
6.51
4.92
1.59
772.42
140
6.51
4.91
1.60
770.81
141
6.51
4.90
1.61
769.20
142
6.51
4.89
1.62
767.58
143
6.51
4.88
1.63
765.95
144
6.51
4.87
1.64
764.30
145
6.51
4.86
1.65
762.65
146
6.51
4.85
1.66
760.99
147
6.51
4.84
1.67
759.31
148
6.51
4.82
1.69
757.63
149
6.51
4.81
1.70
755.93
150
6.51
4.80
1.71
754.22
151
6.51
4.79
1.72
752.51
152
6.51
4.78
1.73
750.78
153
6.51
4.77
1.74
749.04
154
6.51
4.76
1.75
747.29
155
6.51
4.75
1.76
745.53
156
6.51
4.74
1.77
743.75
157
6.51
4.73
1.78
741.97
158
6.51
4.71
1.80
740.17
159
6.51
4.70
1.81
738.37
160
6.51
4.69
1.82
736.55
161
6.51
4.68
1.83
734.72
162
6.51
4.67
1.84
732.88
163
6.51
4.66
1.85
731.03
164
6.51
4.65
1.86
729.16
165
6.51
4.63
1.88
727.28
166
6.51
4.62
1.89
725.39
167
6.51
4.61
1.90
723.49
168
6.51
4.60
1.91
721.58
169
6.51
4.59
1.92
719.66
170
6.51
4.57
1.94
717.72
171
6.51
4.56
1.95
715.77
172
6.51
4.55
1.96
713.81
173
6.51
4.54
1.97
711.83
174
6.51
4.52
1.99
709.85
175
6.51
4.51
2.00
707.85
176
6.51
4.50
2.01
705.83
177
6.51
4.48
2.03
703.81
178
6.51
4.47
2.04
701.77
179
6.51
4.46
2.05
699.72
180
6.51
4.45
2.06
697.66
181
6.51
4.43
2.08
695.58
182
6.51
4.42
2.09
693.49
183
6.51
4.41
2.10
691.39
184
6.51
4.39
2.12
689.27
185
6.51
4.38
2.13
687.14
186
6.51
4.37
2.14
685.00
187
6.51
4.35
2.16
682.84
188
6.51
4.34
2.17
680.67
189
6.51
4.33
2.18
678.48
190
6.51
4.31
2.20
676.28
191
6.51
4.30
2.21
674.07
192
6.51
4.28
2.23
671.84
193
6.51
4.27
2.24
669.60
194
6.51
4.25
2.26
667.35
195
6.51
4.24
2.27
665.08
196
6.51
4.23
2.28
662.79
197
6.51
4.21
2.30
660.50
198
6.51
4.20
2.31
658.18
199
6.51
4.18
2.33
655.85
200
6.51
4.17
2.34
653.51
201
6.51
4.15
2.36
651.15
202
6.51
4.14
2.37
648.78
203
6.51
4.12
2.39
646.39
204
6.51
4.11
2.40
643.99
205
6.51
4.09
2.42
641.57
206
6.51
4.08
2.43
639.14
207
6.51
4.06
2.45
636.69
208
6.51
4.05
2.46
634.23
209
6.51
4.03
2.48
631.75
210
6.51
4.01
2.50
629.25
211
6.51
4.00
2.51
626.74
212
6.51
3.98
2.53
624.21
213
6.51
3.97
2.54
621.67
214
6.51
3.95
2.56
619.11
215
6.51
3.93
2.58
616.53
216
6.51
3.92
2.59
613.94
217
6.51
3.90
2.61
611.33
218
6.51
3.88
2.63
608.71
219
6.51
3.87
2.64
606.06
220
6.51
3.85
2.66
603.41
221
6.51
3.83
2.68
600.73
222
6.51
3.82
2.69
598.04
223
6.51
3.80
2.71
595.33
224
6.51
3.78
2.73
592.60
225
6.51
3.77
2.74
589.85
226
6.51
3.75
2.76
587.09
227
6.51
3.73
2.78
584.31
228
6.51
3.71
2.80
581.52
229
6.51
3.70
2.81
578.70
230
6.51
3.68
2.83
575.87
231
6.51
3.66
2.85
573.02
232
6.51
3.64
2.87
570.15
233
6.51
3.62
2.89
567.26
234
6.51
3.60
2.91
564.36
235
6.51
3.59
2.92
561.43
236
6.51
3.57
2.94
558.49
237
6.51
3.55
2.96
555.53
238
6.51
3.53
2.98
552.55
239
6.51
3.51
3.00
549.55
240
6.51
3.49
3.02
546.53
241
6.51
3.47
3.04
543.49
242
6.51
3.45
3.06
540.44
243
6.51
3.43
3.08
537.36
244
6.51
3.41
3.10
534.27
245
6.51
3.39
3.12
531.15
246
6.51
3.38
3.13
528.02
247
6.51
3.36
3.15
524.86
248
6.51
3.34
3.17
521.69
249
6.51
3.31
3.20
518.49
250
6.51
3.29
3.22
515.27
251
6.51
3.27
3.24
512.04
252
6.51
3.25
3.26
508.78
253
6.51
3.23
3.28
505.51
254
6.51
3.21
3.30
502.21
255
6.51
3.19
3.32
498.89
256
6.51
3.17
3.34
495.55
257
6.51
3.15
3.36
492.19
258
6.51
3.13
3.38
488.80
259
6.51
3.11
3.40
485.40
260
6.51
3.08
3.43
481.98
261
6.51
3.06
3.45
478.53
262
6.51
3.04
3.47
475.06
263
6.51
3.02
3.49
471.57
264
6.51
3.00
3.51
468.05
265
6.51
2.97
3.54
464.52
266
6.51
2.95
3.56
460.96
267
6.51
2.93
3.58
457.38
268
6.51
2.91
3.60
453.77
269
6.51
2.88
3.63
450.15
270
6.51
2.86
3.65
446.50
271
6.51
2.84
3.67
442.83
272
6.51
2.81
3.70
439.13
273
6.51
2.79
3.72
435.41
274
6.51
2.77
3.74
431.67
275
6.51
2.74
3.77
427.90
276
6.51
2.72
3.79
424.11
277
6.51
2.69
3.82
420.29
278
6.51
2.67
3.84
416.45
279
6.51
2.65
3.86
412.59
280
6.51
2.62
3.89
408.70
281
6.51
2.60
3.91
404.79
282
6.51
2.57
3.94
400.85
283
6.51
2.55
3.96
396.89
284
6.51
2.52
3.99
392.90
285
6.51
2.50
4.01
388.89
286
6.51
2.47
4.04
384.85
287
6.51
2.45
4.06
380.78
288
6.51
2.42
4.09
376.69
289
6.51
2.39
4.12
372.58
290
6.51
2.37
4.14
368.43
291
6.51
2.34
4.17
364.26
292
6.51
2.31
4.20
360.07
293
6.51
2.29
4.22
355.85
294
6.51
2.26
4.25
351.60
295
6.51
2.23
4.28
347.32
296
6.51
2.21
4.30
343.02
297
6.51
2.18
4.33
338.69
298
6.51
2.15
4.36
334.33
299
6.51
2.12
4.39
329.94
300
6.51
2.10
4.41
325.53
301
6.51
2.07
4.44
321.09
302
6.51
2.04
4.47
316.62
303
6.51
2.01
4.50
312.12
304
6.51
1.98
4.53
307.59
305
6.51
1.95
4.56
303.04
306
6.51
1.93
4.58
298.45
307
6.51
1.90
4.61
293.84
308
6.51
1.87
4.64
289.20
309
6.51
1.84
4.67
284.53
310
6.51
1.81
4.70
279.82
311
6.51
1.78
4.73
275.09
312
6.51
1.75
4.76
270.33
313
6.51
1.72
4.79
265.54
314
6.51
1.69
4.82
260.72
315
6.51
1.66
4.85
255.86
316
6.51
1.63
4.88
250.98
317
6.51
1.59
4.92
246.06
318
6.51
1.56
4.95
241.12
319
6.51
1.53
4.98
236.14
320
6.51
1.50
5.01
231.13
321
6.51
1.47
5.04
226.09
322
6.51
1.44
5.07
221.01
323
6.51
1.40
5.11
215.91
324
6.51
1.37
5.14
210.77
325
6.51
1.34
5.17
205.60
326
6.51
1.31
5.20
200.40
327
6.51
1.27
5.24
195.16
328
6.51
1.24
5.27
189.89
329
6.51
1.21
5.30
184.59
330
6.51
1.17
5.34
179.25
331
6.51
1.14
5.37
173.88
332
6.51
1.10
5.41
168.47
333
6.51
1.07
5.44
163.03
334
6.51
1.04
5.47
157.56
335
6.51
1.00
5.51
152.05
336
6.51
0.97
5.54
146.51
337
6.51
0.93
5.58
140.93
338
6.51
0.90
5.61
135.31
339
6.51
0.86
5.65
129.66
340
6.51
0.82
5.69
123.98
341
6.51
0.79
5.72
118.25
342
6.51
0.75
5.76
112.50
343
6.51
0.71
5.80
106.70
344
6.51
0.68
5.83
100.87
345
6.51
0.64
5.87
95.00
346
6.51
0.60
5.91
89.09
347
6.51
0.57
5.94
83.15
348
6.51
0.53
5.98
77.17
349
6.51
0.49
6.02
71.15
350
6.51
0.45
6.06
65.09
351
6.51
0.41
6.10
58.99
352
6.51
0.37
6.14
52.86
353
6.51
0.34
6.17
46.68
354
6.51
0.30
6.21
40.47
355
6.51
0.26
6.25
34.22
356
6.51
0.22
6.29
27.92
357
6.51
0.18
6.33
21.59
358
6.51
0.14
6.37
15.22
359
6.51
0.10
6.41
8.81
360
6.51
0.06
6.45
2.35
361
2.37
0.01
2.35
0.00
Totals
2,345.97
1,425.97
920.00

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