Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 4.31  
 

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
4.31
2.91
1.40
928.60
2
4.31
2.90
1.41
927.19
3
4.31
2.90
1.41
925.78
4
4.31
2.89
1.42
924.36
5
4.31
2.89
1.42
922.94
6
4.31
2.88
1.43
921.51
7
4.31
2.88
1.43
920.08
8
4.31
2.88
1.43
918.65
9
4.31
2.87
1.44
917.21
10
4.31
2.87
1.44
915.76
11
4.31
2.86
1.45
914.32
12
4.31
2.86
1.45
912.86
13
4.31
2.85
1.46
911.41
14
4.31
2.85
1.46
909.94
15
4.31
2.84
1.47
908.48
16
4.31
2.84
1.47
907.01
17
4.31
2.83
1.48
905.53
18
4.31
2.83
1.48
904.05
19
4.31
2.83
1.48
902.57
20
4.31
2.82
1.49
901.08
21
4.31
2.82
1.49
899.58
22
4.31
2.81
1.50
898.08
23
4.31
2.81
1.50
896.58
24
4.31
2.80
1.51
895.07
25
4.31
2.80
1.51
893.56
26
4.31
2.79
1.52
892.04
27
4.31
2.79
1.52
890.52
28
4.31
2.78
1.53
888.99
29
4.31
2.78
1.53
887.46
30
4.31
2.77
1.54
885.92
31
4.31
2.77
1.54
884.38
32
4.31
2.76
1.55
882.83
33
4.31
2.76
1.55
881.28
34
4.31
2.75
1.56
879.73
35
4.31
2.75
1.56
878.17
36
4.31
2.74
1.57
876.60
37
4.31
2.74
1.57
875.03
38
4.31
2.73
1.58
873.45
39
4.31
2.73
1.58
871.87
40
4.31
2.72
1.59
870.29
41
4.31
2.72
1.59
868.70
42
4.31
2.71
1.60
867.10
43
4.31
2.71
1.60
865.50
44
4.31
2.70
1.61
863.90
45
4.31
2.70
1.61
862.29
46
4.31
2.69
1.62
860.67
47
4.31
2.69
1.62
859.05
48
4.31
2.68
1.63
857.43
49
4.31
2.68
1.63
855.80
50
4.31
2.67
1.64
854.16
51
4.31
2.67
1.64
852.52
52
4.31
2.66
1.65
850.87
53
4.31
2.66
1.65
849.22
54
4.31
2.65
1.66
847.57
55
4.31
2.65
1.66
845.90
56
4.31
2.64
1.67
844.24
57
4.31
2.64
1.67
842.57
58
4.31
2.63
1.68
840.89
59
4.31
2.63
1.68
839.21
60
4.31
2.62
1.69
837.52
61
4.31
2.62
1.69
835.83
62
4.31
2.61
1.70
834.13
63
4.31
2.61
1.70
832.43
64
4.31
2.60
1.71
830.72
65
4.31
2.60
1.71
829.00
66
4.31
2.59
1.72
827.28
67
4.31
2.59
1.72
825.56
68
4.31
2.58
1.73
823.83
69
4.31
2.57
1.74
822.09
70
4.31
2.57
1.74
820.35
71
4.31
2.56
1.75
818.61
72
4.31
2.56
1.75
816.85
73
4.31
2.55
1.76
815.10
74
4.31
2.55
1.76
813.33
75
4.31
2.54
1.77
811.57
76
4.31
2.54
1.77
809.79
77
4.31
2.53
1.78
808.01
78
4.31
2.53
1.78
806.23
79
4.31
2.52
1.79
804.44
80
4.31
2.51
1.80
802.64
81
4.31
2.51
1.80
800.84
82
4.31
2.50
1.81
799.03
83
4.31
2.50
1.81
797.22
84
4.31
2.49
1.82
795.40
85
4.31
2.49
1.82
793.58
86
4.31
2.48
1.83
791.75
87
4.31
2.47
1.84
789.91
88
4.31
2.47
1.84
788.07
89
4.31
2.46
1.85
786.22
90
4.31
2.46
1.85
784.37
91
4.31
2.45
1.86
782.51
92
4.31
2.45
1.86
780.64
93
4.31
2.44
1.87
778.77
94
4.31
2.43
1.88
776.90
95
4.31
2.43
1.88
775.02
96
4.31
2.42
1.89
773.13
97
4.31
2.42
1.89
771.23
98
4.31
2.41
1.90
769.33
99
4.31
2.40
1.91
767.43
100
4.31
2.40
1.91
765.52
101
4.31
2.39
1.92
763.60
102
4.31
2.39
1.92
761.67
103
4.31
2.38
1.93
759.74
104
4.31
2.37
1.94
757.81
105
4.31
2.37
1.94
755.87
106
4.31
2.36
1.95
753.92
107
4.31
2.36
1.95
751.96
108
4.31
2.35
1.96
750.00
109
4.31
2.34
1.97
748.04
110
4.31
2.34
1.97
746.07
111
4.31
2.33
1.98
744.09
112
4.31
2.33
1.98
742.10
113
4.31
2.32
1.99
740.11
114
4.31
2.31
2.00
738.11
115
4.31
2.31
2.00
736.11
116
4.31
2.30
2.01
734.10
117
4.31
2.29
2.02
732.09
118
4.31
2.29
2.02
730.06
119
4.31
2.28
2.03
728.03
120
4.31
2.28
2.03
726.00
121
4.31
2.27
2.04
723.96
122
4.31
2.26
2.05
721.91
123
4.31
2.26
2.05
719.86
124
4.31
2.25
2.06
717.80
125
4.31
2.24
2.07
715.73
126
4.31
2.24
2.07
713.66
127
4.31
2.23
2.08
711.58
128
4.31
2.22
2.09
709.49
129
4.31
2.22
2.09
707.40
130
4.31
2.21
2.10
705.30
131
4.31
2.20
2.11
703.19
132
4.31
2.20
2.11
701.08
133
4.31
2.19
2.12
698.96
134
4.31
2.18
2.13
696.83
135
4.31
2.18
2.13
694.70
136
4.31
2.17
2.14
692.56
137
4.31
2.16
2.15
690.42
138
4.31
2.16
2.15
688.26
139
4.31
2.15
2.16
686.11
140
4.31
2.14
2.17
683.94
141
4.31
2.14
2.17
681.77
142
4.31
2.13
2.18
679.59
143
4.31
2.12
2.19
677.40
144
4.31
2.12
2.19
675.21
145
4.31
2.11
2.20
673.01
146
4.31
2.10
2.21
670.80
147
4.31
2.10
2.21
668.59
148
4.31
2.09
2.22
666.37
149
4.31
2.08
2.23
664.14
150
4.31
2.08
2.23
661.90
151
4.31
2.07
2.24
659.66
152
4.31
2.06
2.25
657.41
153
4.31
2.05
2.26
655.16
154
4.31
2.05
2.26
652.90
155
4.31
2.04
2.27
650.63
156
4.31
2.03
2.28
648.35
157
4.31
2.03
2.28
646.07
158
4.31
2.02
2.29
643.78
159
4.31
2.01
2.30
641.48
160
4.31
2.00
2.31
639.17
161
4.31
2.00
2.31
636.86
162
4.31
1.99
2.32
634.54
163
4.31
1.98
2.33
632.21
164
4.31
1.98
2.33
629.88
165
4.31
1.97
2.34
627.54
166
4.31
1.96
2.35
625.19
167
4.31
1.95
2.36
622.83
168
4.31
1.95
2.36
620.47
169
4.31
1.94
2.37
618.10
170
4.31
1.93
2.38
615.72
171
4.31
1.92
2.39
613.33
172
4.31
1.92
2.39
610.94
173
4.31
1.91
2.40
608.54
174
4.31
1.90
2.41
606.13
175
4.31
1.89
2.42
603.71
176
4.31
1.89
2.42
601.29
177
4.31
1.88
2.43
598.86
178
4.31
1.87
2.44
596.42
179
4.31
1.86
2.45
593.97
180
4.31
1.86
2.45
591.52
181
4.31
1.85
2.46
589.06
182
4.31
1.84
2.47
586.59
183
4.31
1.83
2.48
584.11
184
4.31
1.83
2.48
581.63
185
4.31
1.82
2.49
579.14
186
4.31
1.81
2.50
576.64
187
4.31
1.80
2.51
574.13
188
4.31
1.79
2.52
571.61
189
4.31
1.79
2.52
569.09
190
4.31
1.78
2.53
566.56
191
4.31
1.77
2.54
564.02
192
4.31
1.76
2.55
561.47
193
4.31
1.75
2.56
558.91
194
4.31
1.75
2.56
556.35
195
4.31
1.74
2.57
553.78
196
4.31
1.73
2.58
551.20
197
4.31
1.72
2.59
548.61
198
4.31
1.71
2.60
546.02
199
4.31
1.71
2.60
543.41
200
4.31
1.70
2.61
540.80
201
4.31
1.69
2.62
538.18
202
4.31
1.68
2.63
535.55
203
4.31
1.67
2.64
532.92
204
4.31
1.67
2.64
530.27
205
4.31
1.66
2.65
527.62
206
4.31
1.65
2.66
524.96
207
4.31
1.64
2.67
522.29
208
4.31
1.63
2.68
519.61
209
4.31
1.62
2.69
516.92
210
4.31
1.62
2.69
514.23
211
4.31
1.61
2.70
511.53
212
4.31
1.60
2.71
508.82
213
4.31
1.59
2.72
506.10
214
4.31
1.58
2.73
503.37
215
4.31
1.57
2.74
500.63
216
4.31
1.56
2.75
497.88
217
4.31
1.56
2.75
495.13
218
4.31
1.55
2.76
492.37
219
4.31
1.54
2.77
489.60
220
4.31
1.53
2.78
486.82
221
4.31
1.52
2.79
484.03
222
4.31
1.51
2.80
481.23
223
4.31
1.50
2.81
478.42
224
4.31
1.50
2.81
475.61
225
4.31
1.49
2.82
472.79
226
4.31
1.48
2.83
469.95
227
4.31
1.47
2.84
467.11
228
4.31
1.46
2.85
464.26
229
4.31
1.45
2.86
461.40
230
4.31
1.44
2.87
458.53
231
4.31
1.43
2.88
455.66
232
4.31
1.42
2.89
452.77
233
4.31
1.41
2.90
449.88
234
4.31
1.41
2.90
446.97
235
4.31
1.40
2.91
444.06
236
4.31
1.39
2.92
441.14
237
4.31
1.38
2.93
438.20
238
4.31
1.37
2.94
435.26
239
4.31
1.36
2.95
432.31
240
4.31
1.35
2.96
429.36
241
4.31
1.34
2.97
426.39
242
4.31
1.33
2.98
423.41
243
4.31
1.32
2.99
420.42
244
4.31
1.31
3.00
417.43
245
4.31
1.30
3.01
414.42
246
4.31
1.30
3.01
411.41
247
4.31
1.29
3.02
408.38
248
4.31
1.28
3.03
405.35
249
4.31
1.27
3.04
402.30
250
4.31
1.26
3.05
399.25
251
4.31
1.25
3.06
396.19
252
4.31
1.24
3.07
393.12
253
4.31
1.23
3.08
390.04
254
4.31
1.22
3.09
386.94
255
4.31
1.21
3.10
383.84
256
4.31
1.20
3.11
380.73
257
4.31
1.19
3.12
377.61
258
4.31
1.18
3.13
374.48
259
4.31
1.17
3.14
371.34
260
4.31
1.16
3.15
368.19
261
4.31
1.15
3.16
365.03
262
4.31
1.14
3.17
361.87
263
4.31
1.13
3.18
358.69
264
4.31
1.12
3.19
355.50
265
4.31
1.11
3.20
352.30
266
4.31
1.10
3.21
349.09
267
4.31
1.09
3.22
345.87
268
4.31
1.08
3.23
342.64
269
4.31
1.07
3.24
339.40
270
4.31
1.06
3.25
336.15
271
4.31
1.05
3.26
332.89
272
4.31
1.04
3.27
329.62
273
4.31
1.03
3.28
326.34
274
4.31
1.02
3.29
323.05
275
4.31
1.01
3.30
319.75
276
4.31
1.00
3.31
316.44
277
4.31
0.99
3.32
313.12
278
4.31
0.98
3.33
309.79
279
4.31
0.97
3.34
306.45
280
4.31
0.96
3.35
303.09
281
4.31
0.95
3.36
299.73
282
4.31
0.94
3.37
296.36
283
4.31
0.93
3.38
292.97
284
4.31
0.92
3.39
289.58
285
4.31
0.90
3.41
286.17
286
4.31
0.89
3.42
282.76
287
4.31
0.88
3.43
279.33
288
4.31
0.87
3.44
275.90
289
4.31
0.86
3.45
272.45
290
4.31
0.85
3.46
268.99
291
4.31
0.84
3.47
265.52
292
4.31
0.83
3.48
262.04
293
4.31
0.82
3.49
258.55
294
4.31
0.81
3.50
255.05
295
4.31
0.80
3.51
251.53
296
4.31
0.79
3.52
248.01
297
4.31
0.78
3.53
244.47
298
4.31
0.76
3.55
240.93
299
4.31
0.75
3.56
237.37
300
4.31
0.74
3.57
233.80
301
4.31
0.73
3.58
230.22
302
4.31
0.72
3.59
226.63
303
4.31
0.71
3.60
223.03
304
4.31
0.70
3.61
219.42
305
4.31
0.69
3.62
215.79
306
4.31
0.67
3.64
212.16
307
4.31
0.66
3.65
208.51
308
4.31
0.65
3.66
204.85
309
4.31
0.64
3.67
201.18
310
4.31
0.63
3.68
197.50
311
4.31
0.62
3.69
193.81
312
4.31
0.61
3.70
190.10
313
4.31
0.59
3.72
186.39
314
4.31
0.58
3.73
182.66
315
4.31
0.57
3.74
178.92
316
4.31
0.56
3.75
175.17
317
4.31
0.55
3.76
171.41
318
4.31
0.54
3.77
167.63
319
4.31
0.52
3.79
163.85
320
4.31
0.51
3.80
160.05
321
4.31
0.50
3.81
156.24
322
4.31
0.49
3.82
152.42
323
4.31
0.48
3.83
148.58
324
4.31
0.46
3.85
144.74
325
4.31
0.45
3.86
140.88
326
4.31
0.44
3.87
137.01
327
4.31
0.43
3.88
133.13
328
4.31
0.42
3.89
129.24
329
4.31
0.40
3.91
125.33
330
4.31
0.39
3.92
121.41
331
4.31
0.38
3.93
117.48
332
4.31
0.37
3.94
113.54
333
4.31
0.35
3.96
109.58
334
4.31
0.34
3.97
105.62
335
4.31
0.33
3.98
101.64
336
4.31
0.32
3.99
97.64
337
4.31
0.31
4.00
93.64
338
4.31
0.29
4.02
89.62
339
4.31
0.28
4.03
85.59
340
4.31
0.27
4.04
81.55
341
4.31
0.25
4.06
77.49
342
4.31
0.24
4.07
73.43
343
4.31
0.23
4.08
69.34
344
4.31
0.22
4.09
65.25
345
4.31
0.20
4.11
61.15
346
4.31
0.19
4.12
57.03
347
4.31
0.18
4.13
52.89
348
4.31
0.17
4.14
48.75
349
4.31
0.15
4.16
44.59
350
4.31
0.14
4.17
40.42
351
4.31
0.13
4.18
36.24
352
4.31
0.11
4.20
32.04
353
4.31
0.10
4.21
27.83
354
4.31
0.09
4.22
23.61
355
4.31
0.07
4.24
19.37
356
4.31
0.06
4.25
15.12
357
4.31
0.05
4.26
10.86
358
4.31
0.03
4.28
6.58
359
4.31
0.02
4.29
2.29
360
2.30
0.01
2.29
0.00
Totals
1,549.59
619.59
930.00

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