Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 5.28  
 

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
5.28
4.26
1.02
928.98
2
5.28
4.26
1.02
927.96
3
5.28
4.25
1.03
926.93
4
5.28
4.25
1.03
925.90
5
5.28
4.24
1.04
924.87
6
5.28
4.24
1.04
923.82
7
5.28
4.23
1.05
922.78
8
5.28
4.23
1.05
921.73
9
5.28
4.22
1.06
920.67
10
5.28
4.22
1.06
919.61
11
5.28
4.21
1.07
918.55
12
5.28
4.21
1.07
917.48
13
5.28
4.21
1.07
916.40
14
5.28
4.20
1.08
915.32
15
5.28
4.20
1.08
914.24
16
5.28
4.19
1.09
913.15
17
5.28
4.19
1.09
912.05
18
5.28
4.18
1.10
910.95
19
5.28
4.18
1.10
909.85
20
5.28
4.17
1.11
908.74
21
5.28
4.17
1.11
907.62
22
5.28
4.16
1.12
906.50
23
5.28
4.15
1.13
905.38
24
5.28
4.15
1.13
904.25
25
5.28
4.14
1.14
903.11
26
5.28
4.14
1.14
901.97
27
5.28
4.13
1.15
900.83
28
5.28
4.13
1.15
899.68
29
5.28
4.12
1.16
898.52
30
5.28
4.12
1.16
897.36
31
5.28
4.11
1.17
896.19
32
5.28
4.11
1.17
895.02
33
5.28
4.10
1.18
893.84
34
5.28
4.10
1.18
892.66
35
5.28
4.09
1.19
891.47
36
5.28
4.09
1.19
890.27
37
5.28
4.08
1.20
889.07
38
5.28
4.07
1.21
887.87
39
5.28
4.07
1.21
886.66
40
5.28
4.06
1.22
885.44
41
5.28
4.06
1.22
884.22
42
5.28
4.05
1.23
882.99
43
5.28
4.05
1.23
881.76
44
5.28
4.04
1.24
880.52
45
5.28
4.04
1.24
879.28
46
5.28
4.03
1.25
878.03
47
5.28
4.02
1.26
876.77
48
5.28
4.02
1.26
875.51
49
5.28
4.01
1.27
874.24
50
5.28
4.01
1.27
872.97
51
5.28
4.00
1.28
871.69
52
5.28
4.00
1.28
870.41
53
5.28
3.99
1.29
869.12
54
5.28
3.98
1.30
867.82
55
5.28
3.98
1.30
866.52
56
5.28
3.97
1.31
865.21
57
5.28
3.97
1.31
863.89
58
5.28
3.96
1.32
862.57
59
5.28
3.95
1.33
861.25
60
5.28
3.95
1.33
859.91
61
5.28
3.94
1.34
858.58
62
5.28
3.94
1.34
857.23
63
5.28
3.93
1.35
855.88
64
5.28
3.92
1.36
854.52
65
5.28
3.92
1.36
853.16
66
5.28
3.91
1.37
851.79
67
5.28
3.90
1.38
850.41
68
5.28
3.90
1.38
849.03
69
5.28
3.89
1.39
847.64
70
5.28
3.89
1.39
846.25
71
5.28
3.88
1.40
844.85
72
5.28
3.87
1.41
843.44
73
5.28
3.87
1.41
842.02
74
5.28
3.86
1.42
840.60
75
5.28
3.85
1.43
839.18
76
5.28
3.85
1.43
837.74
77
5.28
3.84
1.44
836.30
78
5.28
3.83
1.45
834.85
79
5.28
3.83
1.45
833.40
80
5.28
3.82
1.46
831.94
81
5.28
3.81
1.47
830.47
82
5.28
3.81
1.47
829.00
83
5.28
3.80
1.48
827.52
84
5.28
3.79
1.49
826.03
85
5.28
3.79
1.49
824.54
86
5.28
3.78
1.50
823.04
87
5.28
3.77
1.51
821.53
88
5.28
3.77
1.51
820.02
89
5.28
3.76
1.52
818.49
90
5.28
3.75
1.53
816.97
91
5.28
3.74
1.54
815.43
92
5.28
3.74
1.54
813.89
93
5.28
3.73
1.55
812.34
94
5.28
3.72
1.56
810.78
95
5.28
3.72
1.56
809.22
96
5.28
3.71
1.57
807.65
97
5.28
3.70
1.58
806.07
98
5.28
3.69
1.59
804.48
99
5.28
3.69
1.59
802.89
100
5.28
3.68
1.60
801.29
101
5.28
3.67
1.61
799.68
102
5.28
3.67
1.61
798.07
103
5.28
3.66
1.62
796.44
104
5.28
3.65
1.63
794.81
105
5.28
3.64
1.64
793.18
106
5.28
3.64
1.64
791.53
107
5.28
3.63
1.65
789.88
108
5.28
3.62
1.66
788.22
109
5.28
3.61
1.67
786.55
110
5.28
3.61
1.67
784.88
111
5.28
3.60
1.68
783.20
112
5.28
3.59
1.69
781.51
113
5.28
3.58
1.70
779.81
114
5.28
3.57
1.71
778.10
115
5.28
3.57
1.71
776.39
116
5.28
3.56
1.72
774.67
117
5.28
3.55
1.73
772.94
118
5.28
3.54
1.74
771.20
119
5.28
3.53
1.75
769.45
120
5.28
3.53
1.75
767.70
121
5.28
3.52
1.76
765.94
122
5.28
3.51
1.77
764.17
123
5.28
3.50
1.78
762.39
124
5.28
3.49
1.79
760.61
125
5.28
3.49
1.79
758.81
126
5.28
3.48
1.80
757.01
127
5.28
3.47
1.81
755.20
128
5.28
3.46
1.82
753.38
129
5.28
3.45
1.83
751.55
130
5.28
3.44
1.84
749.72
131
5.28
3.44
1.84
747.88
132
5.28
3.43
1.85
746.02
133
5.28
3.42
1.86
744.16
134
5.28
3.41
1.87
742.29
135
5.28
3.40
1.88
740.42
136
5.28
3.39
1.89
738.53
137
5.28
3.38
1.90
736.63
138
5.28
3.38
1.90
734.73
139
5.28
3.37
1.91
732.82
140
5.28
3.36
1.92
730.90
141
5.28
3.35
1.93
728.97
142
5.28
3.34
1.94
727.03
143
5.28
3.33
1.95
725.08
144
5.28
3.32
1.96
723.12
145
5.28
3.31
1.97
721.16
146
5.28
3.31
1.97
719.18
147
5.28
3.30
1.98
717.20
148
5.28
3.29
1.99
715.21
149
5.28
3.28
2.00
713.20
150
5.28
3.27
2.01
711.19
151
5.28
3.26
2.02
709.17
152
5.28
3.25
2.03
707.14
153
5.28
3.24
2.04
705.10
154
5.28
3.23
2.05
703.06
155
5.28
3.22
2.06
701.00
156
5.28
3.21
2.07
698.93
157
5.28
3.20
2.08
696.85
158
5.28
3.19
2.09
694.77
159
5.28
3.18
2.10
692.67
160
5.28
3.17
2.11
690.57
161
5.28
3.17
2.11
688.45
162
5.28
3.16
2.12
686.33
163
5.28
3.15
2.13
684.19
164
5.28
3.14
2.14
682.05
165
5.28
3.13
2.15
679.90
166
5.28
3.12
2.16
677.73
167
5.28
3.11
2.17
675.56
168
5.28
3.10
2.18
673.37
169
5.28
3.09
2.19
671.18
170
5.28
3.08
2.20
668.98
171
5.28
3.07
2.21
666.76
172
5.28
3.06
2.22
664.54
173
5.28
3.05
2.23
662.31
174
5.28
3.04
2.24
660.06
175
5.28
3.03
2.25
657.81
176
5.28
3.01
2.27
655.54
177
5.28
3.00
2.28
653.27
178
5.28
2.99
2.29
650.98
179
5.28
2.98
2.30
648.68
180
5.28
2.97
2.31
646.38
181
5.28
2.96
2.32
644.06
182
5.28
2.95
2.33
641.73
183
5.28
2.94
2.34
639.39
184
5.28
2.93
2.35
637.04
185
5.28
2.92
2.36
634.68
186
5.28
2.91
2.37
632.31
187
5.28
2.90
2.38
629.93
188
5.28
2.89
2.39
627.54
189
5.28
2.88
2.40
625.13
190
5.28
2.87
2.41
622.72
191
5.28
2.85
2.43
620.29
192
5.28
2.84
2.44
617.86
193
5.28
2.83
2.45
615.41
194
5.28
2.82
2.46
612.95
195
5.28
2.81
2.47
610.48
196
5.28
2.80
2.48
608.00
197
5.28
2.79
2.49
605.50
198
5.28
2.78
2.50
603.00
199
5.28
2.76
2.52
600.48
200
5.28
2.75
2.53
597.95
201
5.28
2.74
2.54
595.41
202
5.28
2.73
2.55
592.86
203
5.28
2.72
2.56
590.30
204
5.28
2.71
2.57
587.73
205
5.28
2.69
2.59
585.14
206
5.28
2.68
2.60
582.54
207
5.28
2.67
2.61
579.93
208
5.28
2.66
2.62
577.31
209
5.28
2.65
2.63
574.67
210
5.28
2.63
2.65
572.03
211
5.28
2.62
2.66
569.37
212
5.28
2.61
2.67
566.70
213
5.28
2.60
2.68
564.02
214
5.28
2.59
2.69
561.32
215
5.28
2.57
2.71
558.62
216
5.28
2.56
2.72
555.90
217
5.28
2.55
2.73
553.16
218
5.28
2.54
2.74
550.42
219
5.28
2.52
2.76
547.66
220
5.28
2.51
2.77
544.89
221
5.28
2.50
2.78
542.11
222
5.28
2.48
2.80
539.31
223
5.28
2.47
2.81
536.51
224
5.28
2.46
2.82
533.68
225
5.28
2.45
2.83
530.85
226
5.28
2.43
2.85
528.00
227
5.28
2.42
2.86
525.14
228
5.28
2.41
2.87
522.27
229
5.28
2.39
2.89
519.38
230
5.28
2.38
2.90
516.49
231
5.28
2.37
2.91
513.57
232
5.28
2.35
2.93
510.65
233
5.28
2.34
2.94
507.71
234
5.28
2.33
2.95
504.75
235
5.28
2.31
2.97
501.79
236
5.28
2.30
2.98
498.81
237
5.28
2.29
2.99
495.81
238
5.28
2.27
3.01
492.81
239
5.28
2.26
3.02
489.78
240
5.28
2.24
3.04
486.75
241
5.28
2.23
3.05
483.70
242
5.28
2.22
3.06
480.64
243
5.28
2.20
3.08
477.56
244
5.28
2.19
3.09
474.47
245
5.28
2.17
3.11
471.36
246
5.28
2.16
3.12
468.24
247
5.28
2.15
3.13
465.11
248
5.28
2.13
3.15
461.96
249
5.28
2.12
3.16
458.80
250
5.28
2.10
3.18
455.62
251
5.28
2.09
3.19
452.43
252
5.28
2.07
3.21
449.22
253
5.28
2.06
3.22
446.00
254
5.28
2.04
3.24
442.77
255
5.28
2.03
3.25
439.52
256
5.28
2.01
3.27
436.25
257
5.28
2.00
3.28
432.97
258
5.28
1.98
3.30
429.67
259
5.28
1.97
3.31
426.36
260
5.28
1.95
3.33
423.04
261
5.28
1.94
3.34
419.70
262
5.28
1.92
3.36
416.34
263
5.28
1.91
3.37
412.97
264
5.28
1.89
3.39
409.58
265
5.28
1.88
3.40
406.18
266
5.28
1.86
3.42
402.76
267
5.28
1.85
3.43
399.33
268
5.28
1.83
3.45
395.88
269
5.28
1.81
3.47
392.41
270
5.28
1.80
3.48
388.93
271
5.28
1.78
3.50
385.43
272
5.28
1.77
3.51
381.92
273
5.28
1.75
3.53
378.39
274
5.28
1.73
3.55
374.84
275
5.28
1.72
3.56
371.28
276
5.28
1.70
3.58
367.70
277
5.28
1.69
3.59
364.11
278
5.28
1.67
3.61
360.50
279
5.28
1.65
3.63
356.87
280
5.28
1.64
3.64
353.23
281
5.28
1.62
3.66
349.56
282
5.28
1.60
3.68
345.89
283
5.28
1.59
3.69
342.19
284
5.28
1.57
3.71
338.48
285
5.28
1.55
3.73
334.75
286
5.28
1.53
3.75
331.01
287
5.28
1.52
3.76
327.24
288
5.28
1.50
3.78
323.46
289
5.28
1.48
3.80
319.67
290
5.28
1.47
3.81
315.85
291
5.28
1.45
3.83
312.02
292
5.28
1.43
3.85
308.17
293
5.28
1.41
3.87
304.30
294
5.28
1.39
3.89
300.42
295
5.28
1.38
3.90
296.51
296
5.28
1.36
3.92
292.59
297
5.28
1.34
3.94
288.65
298
5.28
1.32
3.96
284.70
299
5.28
1.30
3.98
280.72
300
5.28
1.29
3.99
276.73
301
5.28
1.27
4.01
272.72
302
5.28
1.25
4.03
268.69
303
5.28
1.23
4.05
264.64
304
5.28
1.21
4.07
260.57
305
5.28
1.19
4.09
256.48
306
5.28
1.18
4.10
252.38
307
5.28
1.16
4.12
248.26
308
5.28
1.14
4.14
244.11
309
5.28
1.12
4.16
239.95
310
5.28
1.10
4.18
235.77
311
5.28
1.08
4.20
231.57
312
5.28
1.06
4.22
227.35
313
5.28
1.04
4.24
223.12
314
5.28
1.02
4.26
218.86
315
5.28
1.00
4.28
214.58
316
5.28
0.98
4.30
210.29
317
5.28
0.96
4.32
205.97
318
5.28
0.94
4.34
201.63
319
5.28
0.92
4.36
197.28
320
5.28
0.90
4.38
192.90
321
5.28
0.88
4.40
188.51
322
5.28
0.86
4.42
184.09
323
5.28
0.84
4.44
179.65
324
5.28
0.82
4.46
175.20
325
5.28
0.80
4.48
170.72
326
5.28
0.78
4.50
166.22
327
5.28
0.76
4.52
161.70
328
5.28
0.74
4.54
157.17
329
5.28
0.72
4.56
152.61
330
5.28
0.70
4.58
148.03
331
5.28
0.68
4.60
143.42
332
5.28
0.66
4.62
138.80
333
5.28
0.64
4.64
134.16
334
5.28
0.61
4.67
129.49
335
5.28
0.59
4.69
124.81
336
5.28
0.57
4.71
120.10
337
5.28
0.55
4.73
115.37
338
5.28
0.53
4.75
110.62
339
5.28
0.51
4.77
105.84
340
5.28
0.49
4.79
101.05
341
5.28
0.46
4.82
96.23
342
5.28
0.44
4.84
91.39
343
5.28
0.42
4.86
86.53
344
5.28
0.40
4.88
81.65
345
5.28
0.37
4.91
76.74
346
5.28
0.35
4.93
71.82
347
5.28
0.33
4.95
66.86
348
5.28
0.31
4.97
61.89
349
5.28
0.28
5.00
56.89
350
5.28
0.26
5.02
51.88
351
5.28
0.24
5.04
46.83
352
5.28
0.21
5.07
41.77
353
5.28
0.19
5.09
36.68
354
5.28
0.17
5.11
31.57
355
5.28
0.14
5.14
26.43
356
5.28
0.12
5.16
21.27
357
5.28
0.10
5.18
16.09
358
5.28
0.07
5.21
10.88
359
5.28
0.05
5.23
5.65
360
5.28
0.03
5.25
0.40
361
0.40
0.00
0.40
0.00
Totals
1,901.20
971.20
930.00

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