Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 5.14  
 

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
5.14
4.07
1.07
928.93
2
5.14
4.06
1.08
927.85
3
5.14
4.06
1.08
926.77
4
5.14
4.05
1.09
925.69
5
5.14
4.05
1.09
924.60
6
5.14
4.05
1.09
923.50
7
5.14
4.04
1.10
922.40
8
5.14
4.04
1.10
921.30
9
5.14
4.03
1.11
920.19
10
5.14
4.03
1.11
919.07
11
5.14
4.02
1.12
917.96
12
5.14
4.02
1.12
916.83
13
5.14
4.01
1.13
915.70
14
5.14
4.01
1.13
914.57
15
5.14
4.00
1.14
913.43
16
5.14
4.00
1.14
912.29
17
5.14
3.99
1.15
911.14
18
5.14
3.99
1.15
909.98
19
5.14
3.98
1.16
908.82
20
5.14
3.98
1.16
907.66
21
5.14
3.97
1.17
906.49
22
5.14
3.97
1.17
905.32
23
5.14
3.96
1.18
904.14
24
5.14
3.96
1.18
902.95
25
5.14
3.95
1.19
901.76
26
5.14
3.95
1.19
900.57
27
5.14
3.94
1.20
899.37
28
5.14
3.93
1.21
898.16
29
5.14
3.93
1.21
896.95
30
5.14
3.92
1.22
895.74
31
5.14
3.92
1.22
894.52
32
5.14
3.91
1.23
893.29
33
5.14
3.91
1.23
892.06
34
5.14
3.90
1.24
890.82
35
5.14
3.90
1.24
889.58
36
5.14
3.89
1.25
888.33
37
5.14
3.89
1.25
887.08
38
5.14
3.88
1.26
885.82
39
5.14
3.88
1.26
884.55
40
5.14
3.87
1.27
883.28
41
5.14
3.86
1.28
882.01
42
5.14
3.86
1.28
880.73
43
5.14
3.85
1.29
879.44
44
5.14
3.85
1.29
878.15
45
5.14
3.84
1.30
876.85
46
5.14
3.84
1.30
875.55
47
5.14
3.83
1.31
874.24
48
5.14
3.82
1.32
872.92
49
5.14
3.82
1.32
871.60
50
5.14
3.81
1.33
870.27
51
5.14
3.81
1.33
868.94
52
5.14
3.80
1.34
867.60
53
5.14
3.80
1.34
866.26
54
5.14
3.79
1.35
864.91
55
5.14
3.78
1.36
863.55
56
5.14
3.78
1.36
862.19
57
5.14
3.77
1.37
860.82
58
5.14
3.77
1.37
859.45
59
5.14
3.76
1.38
858.07
60
5.14
3.75
1.39
856.68
61
5.14
3.75
1.39
855.29
62
5.14
3.74
1.40
853.89
63
5.14
3.74
1.40
852.49
64
5.14
3.73
1.41
851.08
65
5.14
3.72
1.42
849.66
66
5.14
3.72
1.42
848.24
67
5.14
3.71
1.43
846.81
68
5.14
3.70
1.44
845.37
69
5.14
3.70
1.44
843.93
70
5.14
3.69
1.45
842.48
71
5.14
3.69
1.45
841.03
72
5.14
3.68
1.46
839.57
73
5.14
3.67
1.47
838.10
74
5.14
3.67
1.47
836.63
75
5.14
3.66
1.48
835.15
76
5.14
3.65
1.49
833.66
77
5.14
3.65
1.49
832.17
78
5.14
3.64
1.50
830.67
79
5.14
3.63
1.51
829.17
80
5.14
3.63
1.51
827.65
81
5.14
3.62
1.52
826.13
82
5.14
3.61
1.53
824.61
83
5.14
3.61
1.53
823.08
84
5.14
3.60
1.54
821.54
85
5.14
3.59
1.55
819.99
86
5.14
3.59
1.55
818.44
87
5.14
3.58
1.56
816.88
88
5.14
3.57
1.57
815.31
89
5.14
3.57
1.57
813.74
90
5.14
3.56
1.58
812.16
91
5.14
3.55
1.59
810.57
92
5.14
3.55
1.59
808.98
93
5.14
3.54
1.60
807.38
94
5.14
3.53
1.61
805.77
95
5.14
3.53
1.61
804.16
96
5.14
3.52
1.62
802.54
97
5.14
3.51
1.63
800.91
98
5.14
3.50
1.64
799.27
99
5.14
3.50
1.64
797.63
100
5.14
3.49
1.65
795.98
101
5.14
3.48
1.66
794.32
102
5.14
3.48
1.66
792.65
103
5.14
3.47
1.67
790.98
104
5.14
3.46
1.68
789.30
105
5.14
3.45
1.69
787.62
106
5.14
3.45
1.69
785.92
107
5.14
3.44
1.70
784.22
108
5.14
3.43
1.71
782.51
109
5.14
3.42
1.72
780.79
110
5.14
3.42
1.72
779.07
111
5.14
3.41
1.73
777.34
112
5.14
3.40
1.74
775.60
113
5.14
3.39
1.75
773.85
114
5.14
3.39
1.75
772.10
115
5.14
3.38
1.76
770.34
116
5.14
3.37
1.77
768.57
117
5.14
3.36
1.78
766.79
118
5.14
3.35
1.79
765.00
119
5.14
3.35
1.79
763.21
120
5.14
3.34
1.80
761.41
121
5.14
3.33
1.81
759.60
122
5.14
3.32
1.82
757.78
123
5.14
3.32
1.82
755.96
124
5.14
3.31
1.83
754.13
125
5.14
3.30
1.84
752.29
126
5.14
3.29
1.85
750.44
127
5.14
3.28
1.86
748.58
128
5.14
3.28
1.86
746.72
129
5.14
3.27
1.87
744.84
130
5.14
3.26
1.88
742.96
131
5.14
3.25
1.89
741.07
132
5.14
3.24
1.90
739.17
133
5.14
3.23
1.91
737.27
134
5.14
3.23
1.91
735.35
135
5.14
3.22
1.92
733.43
136
5.14
3.21
1.93
731.50
137
5.14
3.20
1.94
729.56
138
5.14
3.19
1.95
727.61
139
5.14
3.18
1.96
725.65
140
5.14
3.17
1.97
723.69
141
5.14
3.17
1.97
721.72
142
5.14
3.16
1.98
719.73
143
5.14
3.15
1.99
717.74
144
5.14
3.14
2.00
715.74
145
5.14
3.13
2.01
713.73
146
5.14
3.12
2.02
711.72
147
5.14
3.11
2.03
709.69
148
5.14
3.10
2.04
707.65
149
5.14
3.10
2.04
705.61
150
5.14
3.09
2.05
703.56
151
5.14
3.08
2.06
701.50
152
5.14
3.07
2.07
699.42
153
5.14
3.06
2.08
697.34
154
5.14
3.05
2.09
695.26
155
5.14
3.04
2.10
693.16
156
5.14
3.03
2.11
691.05
157
5.14
3.02
2.12
688.93
158
5.14
3.01
2.13
686.81
159
5.14
3.00
2.14
684.67
160
5.14
3.00
2.14
682.53
161
5.14
2.99
2.15
680.37
162
5.14
2.98
2.16
678.21
163
5.14
2.97
2.17
676.04
164
5.14
2.96
2.18
673.86
165
5.14
2.95
2.19
671.66
166
5.14
2.94
2.20
669.46
167
5.14
2.93
2.21
667.25
168
5.14
2.92
2.22
665.03
169
5.14
2.91
2.23
662.80
170
5.14
2.90
2.24
660.56
171
5.14
2.89
2.25
658.31
172
5.14
2.88
2.26
656.05
173
5.14
2.87
2.27
653.78
174
5.14
2.86
2.28
651.50
175
5.14
2.85
2.29
649.21
176
5.14
2.84
2.30
646.91
177
5.14
2.83
2.31
644.60
178
5.14
2.82
2.32
642.28
179
5.14
2.81
2.33
639.95
180
5.14
2.80
2.34
637.61
181
5.14
2.79
2.35
635.26
182
5.14
2.78
2.36
632.90
183
5.14
2.77
2.37
630.53
184
5.14
2.76
2.38
628.15
185
5.14
2.75
2.39
625.75
186
5.14
2.74
2.40
623.35
187
5.14
2.73
2.41
620.94
188
5.14
2.72
2.42
618.52
189
5.14
2.71
2.43
616.08
190
5.14
2.70
2.44
613.64
191
5.14
2.68
2.46
611.18
192
5.14
2.67
2.47
608.72
193
5.14
2.66
2.48
606.24
194
5.14
2.65
2.49
603.75
195
5.14
2.64
2.50
601.25
196
5.14
2.63
2.51
598.74
197
5.14
2.62
2.52
596.22
198
5.14
2.61
2.53
593.69
199
5.14
2.60
2.54
591.15
200
5.14
2.59
2.55
588.60
201
5.14
2.58
2.56
586.03
202
5.14
2.56
2.58
583.45
203
5.14
2.55
2.59
580.87
204
5.14
2.54
2.60
578.27
205
5.14
2.53
2.61
575.66
206
5.14
2.52
2.62
573.04
207
5.14
2.51
2.63
570.40
208
5.14
2.50
2.64
567.76
209
5.14
2.48
2.66
565.10
210
5.14
2.47
2.67
562.44
211
5.14
2.46
2.68
559.76
212
5.14
2.45
2.69
557.07
213
5.14
2.44
2.70
554.36
214
5.14
2.43
2.71
551.65
215
5.14
2.41
2.73
548.92
216
5.14
2.40
2.74
546.18
217
5.14
2.39
2.75
543.43
218
5.14
2.38
2.76
540.67
219
5.14
2.37
2.77
537.90
220
5.14
2.35
2.79
535.11
221
5.14
2.34
2.80
532.31
222
5.14
2.33
2.81
529.50
223
5.14
2.32
2.82
526.67
224
5.14
2.30
2.84
523.84
225
5.14
2.29
2.85
520.99
226
5.14
2.28
2.86
518.13
227
5.14
2.27
2.87
515.26
228
5.14
2.25
2.89
512.37
229
5.14
2.24
2.90
509.47
230
5.14
2.23
2.91
506.56
231
5.14
2.22
2.92
503.64
232
5.14
2.20
2.94
500.70
233
5.14
2.19
2.95
497.75
234
5.14
2.18
2.96
494.79
235
5.14
2.16
2.98
491.81
236
5.14
2.15
2.99
488.83
237
5.14
2.14
3.00
485.82
238
5.14
2.13
3.01
482.81
239
5.14
2.11
3.03
479.78
240
5.14
2.10
3.04
476.74
241
5.14
2.09
3.05
473.69
242
5.14
2.07
3.07
470.62
243
5.14
2.06
3.08
467.54
244
5.14
2.05
3.09
464.44
245
5.14
2.03
3.11
461.34
246
5.14
2.02
3.12
458.21
247
5.14
2.00
3.14
455.08
248
5.14
1.99
3.15
451.93
249
5.14
1.98
3.16
448.77
250
5.14
1.96
3.18
445.59
251
5.14
1.95
3.19
442.40
252
5.14
1.94
3.20
439.20
253
5.14
1.92
3.22
435.98
254
5.14
1.91
3.23
432.74
255
5.14
1.89
3.25
429.50
256
5.14
1.88
3.26
426.24
257
5.14
1.86
3.28
422.96
258
5.14
1.85
3.29
419.67
259
5.14
1.84
3.30
416.37
260
5.14
1.82
3.32
413.05
261
5.14
1.81
3.33
409.72
262
5.14
1.79
3.35
406.37
263
5.14
1.78
3.36
403.01
264
5.14
1.76
3.38
399.63
265
5.14
1.75
3.39
396.24
266
5.14
1.73
3.41
392.83
267
5.14
1.72
3.42
389.41
268
5.14
1.70
3.44
385.97
269
5.14
1.69
3.45
382.52
270
5.14
1.67
3.47
379.06
271
5.14
1.66
3.48
375.58
272
5.14
1.64
3.50
372.08
273
5.14
1.63
3.51
368.57
274
5.14
1.61
3.53
365.04
275
5.14
1.60
3.54
361.50
276
5.14
1.58
3.56
357.94
277
5.14
1.57
3.57
354.36
278
5.14
1.55
3.59
350.77
279
5.14
1.53
3.61
347.17
280
5.14
1.52
3.62
343.55
281
5.14
1.50
3.64
339.91
282
5.14
1.49
3.65
336.26
283
5.14
1.47
3.67
332.59
284
5.14
1.46
3.68
328.90
285
5.14
1.44
3.70
325.20
286
5.14
1.42
3.72
321.48
287
5.14
1.41
3.73
317.75
288
5.14
1.39
3.75
314.00
289
5.14
1.37
3.77
310.24
290
5.14
1.36
3.78
306.45
291
5.14
1.34
3.80
302.65
292
5.14
1.32
3.82
298.84
293
5.14
1.31
3.83
295.00
294
5.14
1.29
3.85
291.16
295
5.14
1.27
3.87
287.29
296
5.14
1.26
3.88
283.41
297
5.14
1.24
3.90
279.51
298
5.14
1.22
3.92
275.59
299
5.14
1.21
3.93
271.65
300
5.14
1.19
3.95
267.70
301
5.14
1.17
3.97
263.73
302
5.14
1.15
3.99
259.75
303
5.14
1.14
4.00
255.74
304
5.14
1.12
4.02
251.72
305
5.14
1.10
4.04
247.68
306
5.14
1.08
4.06
243.63
307
5.14
1.07
4.07
239.55
308
5.14
1.05
4.09
235.46
309
5.14
1.03
4.11
231.35
310
5.14
1.01
4.13
227.22
311
5.14
0.99
4.15
223.08
312
5.14
0.98
4.16
218.91
313
5.14
0.96
4.18
214.73
314
5.14
0.94
4.20
210.53
315
5.14
0.92
4.22
206.31
316
5.14
0.90
4.24
202.08
317
5.14
0.88
4.26
197.82
318
5.14
0.87
4.27
193.55
319
5.14
0.85
4.29
189.25
320
5.14
0.83
4.31
184.94
321
5.14
0.81
4.33
180.61
322
5.14
0.79
4.35
176.26
323
5.14
0.77
4.37
171.89
324
5.14
0.75
4.39
167.50
325
5.14
0.73
4.41
163.10
326
5.14
0.71
4.43
158.67
327
5.14
0.69
4.45
154.22
328
5.14
0.67
4.47
149.76
329
5.14
0.66
4.48
145.27
330
5.14
0.64
4.50
140.77
331
5.14
0.62
4.52
136.24
332
5.14
0.60
4.54
131.70
333
5.14
0.58
4.56
127.14
334
5.14
0.56
4.58
122.55
335
5.14
0.54
4.60
117.95
336
5.14
0.52
4.62
113.32
337
5.14
0.50
4.64
108.68
338
5.14
0.48
4.66
104.02
339
5.14
0.46
4.68
99.33
340
5.14
0.43
4.71
94.63
341
5.14
0.41
4.73
89.90
342
5.14
0.39
4.75
85.15
343
5.14
0.37
4.77
80.39
344
5.14
0.35
4.79
75.60
345
5.14
0.33
4.81
70.79
346
5.14
0.31
4.83
65.96
347
5.14
0.29
4.85
61.11
348
5.14
0.27
4.87
56.23
349
5.14
0.25
4.89
51.34
350
5.14
0.22
4.92
46.42
351
5.14
0.20
4.94
41.49
352
5.14
0.18
4.96
36.53
353
5.14
0.16
4.98
31.55
354
5.14
0.14
5.00
26.55
355
5.14
0.12
5.02
21.52
356
5.14
0.09
5.05
16.48
357
5.14
0.07
5.07
11.41
358
5.14
0.05
5.09
6.32
359
5.14
0.03
5.11
1.21
360
1.21
0.01
1.21
0.00
Totals
1,846.47
916.47
930.00

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