Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 5.43  
 

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
5.43
4.46
0.97
929.03
2
5.43
4.45
0.98
928.05
3
5.43
4.45
0.98
927.06
4
5.43
4.44
0.99
926.08
5
5.43
4.44
0.99
925.08
6
5.43
4.43
1.00
924.09
7
5.43
4.43
1.00
923.08
8
5.43
4.42
1.01
922.08
9
5.43
4.42
1.01
921.07
10
5.43
4.41
1.02
920.05
11
5.43
4.41
1.02
919.03
12
5.43
4.40
1.03
918.00
13
5.43
4.40
1.03
916.97
14
5.43
4.39
1.04
915.93
15
5.43
4.39
1.04
914.89
16
5.43
4.38
1.05
913.85
17
5.43
4.38
1.05
912.80
18
5.43
4.37
1.06
911.74
19
5.43
4.37
1.06
910.68
20
5.43
4.36
1.07
909.61
21
5.43
4.36
1.07
908.54
22
5.43
4.35
1.08
907.46
23
5.43
4.35
1.08
906.38
24
5.43
4.34
1.09
905.30
25
5.43
4.34
1.09
904.20
26
5.43
4.33
1.10
903.11
27
5.43
4.33
1.10
902.00
28
5.43
4.32
1.11
900.90
29
5.43
4.32
1.11
899.78
30
5.43
4.31
1.12
898.66
31
5.43
4.31
1.12
897.54
32
5.43
4.30
1.13
896.41
33
5.43
4.30
1.13
895.28
34
5.43
4.29
1.14
894.14
35
5.43
4.28
1.15
892.99
36
5.43
4.28
1.15
891.84
37
5.43
4.27
1.16
890.68
38
5.43
4.27
1.16
889.52
39
5.43
4.26
1.17
888.35
40
5.43
4.26
1.17
887.18
41
5.43
4.25
1.18
886.00
42
5.43
4.25
1.18
884.82
43
5.43
4.24
1.19
883.63
44
5.43
4.23
1.20
882.43
45
5.43
4.23
1.20
881.23
46
5.43
4.22
1.21
880.02
47
5.43
4.22
1.21
878.81
48
5.43
4.21
1.22
877.59
49
5.43
4.21
1.22
876.36
50
5.43
4.20
1.23
875.13
51
5.43
4.19
1.24
873.90
52
5.43
4.19
1.24
872.65
53
5.43
4.18
1.25
871.41
54
5.43
4.18
1.25
870.15
55
5.43
4.17
1.26
868.89
56
5.43
4.16
1.27
867.62
57
5.43
4.16
1.27
866.35
58
5.43
4.15
1.28
865.07
59
5.43
4.15
1.28
863.79
60
5.43
4.14
1.29
862.50
61
5.43
4.13
1.30
861.20
62
5.43
4.13
1.30
859.90
63
5.43
4.12
1.31
858.59
64
5.43
4.11
1.32
857.27
65
5.43
4.11
1.32
855.95
66
5.43
4.10
1.33
854.62
67
5.43
4.10
1.33
853.28
68
5.43
4.09
1.34
851.94
69
5.43
4.08
1.35
850.60
70
5.43
4.08
1.35
849.24
71
5.43
4.07
1.36
847.88
72
5.43
4.06
1.37
846.51
73
5.43
4.06
1.37
845.14
74
5.43
4.05
1.38
843.76
75
5.43
4.04
1.39
842.37
76
5.43
4.04
1.39
840.98
77
5.43
4.03
1.40
839.58
78
5.43
4.02
1.41
838.17
79
5.43
4.02
1.41
836.76
80
5.43
4.01
1.42
835.34
81
5.43
4.00
1.43
833.91
82
5.43
4.00
1.43
832.47
83
5.43
3.99
1.44
831.03
84
5.43
3.98
1.45
829.59
85
5.43
3.98
1.45
828.13
86
5.43
3.97
1.46
826.67
87
5.43
3.96
1.47
825.20
88
5.43
3.95
1.48
823.72
89
5.43
3.95
1.48
822.24
90
5.43
3.94
1.49
820.75
91
5.43
3.93
1.50
819.25
92
5.43
3.93
1.50
817.75
93
5.43
3.92
1.51
816.24
94
5.43
3.91
1.52
814.72
95
5.43
3.90
1.53
813.19
96
5.43
3.90
1.53
811.66
97
5.43
3.89
1.54
810.12
98
5.43
3.88
1.55
808.57
99
5.43
3.87
1.56
807.01
100
5.43
3.87
1.56
805.45
101
5.43
3.86
1.57
803.88
102
5.43
3.85
1.58
802.30
103
5.43
3.84
1.59
800.72
104
5.43
3.84
1.59
799.12
105
5.43
3.83
1.60
797.52
106
5.43
3.82
1.61
795.91
107
5.43
3.81
1.62
794.30
108
5.43
3.81
1.62
792.67
109
5.43
3.80
1.63
791.04
110
5.43
3.79
1.64
789.40
111
5.43
3.78
1.65
787.76
112
5.43
3.77
1.66
786.10
113
5.43
3.77
1.66
784.44
114
5.43
3.76
1.67
782.77
115
5.43
3.75
1.68
781.09
116
5.43
3.74
1.69
779.40
117
5.43
3.73
1.70
777.70
118
5.43
3.73
1.70
776.00
119
5.43
3.72
1.71
774.29
120
5.43
3.71
1.72
772.57
121
5.43
3.70
1.73
770.84
122
5.43
3.69
1.74
769.10
123
5.43
3.69
1.74
767.36
124
5.43
3.68
1.75
765.61
125
5.43
3.67
1.76
763.85
126
5.43
3.66
1.77
762.08
127
5.43
3.65
1.78
760.30
128
5.43
3.64
1.79
758.51
129
5.43
3.63
1.80
756.71
130
5.43
3.63
1.80
754.91
131
5.43
3.62
1.81
753.10
132
5.43
3.61
1.82
751.28
133
5.43
3.60
1.83
749.45
134
5.43
3.59
1.84
747.61
135
5.43
3.58
1.85
745.76
136
5.43
3.57
1.86
743.90
137
5.43
3.56
1.87
742.04
138
5.43
3.56
1.87
740.16
139
5.43
3.55
1.88
738.28
140
5.43
3.54
1.89
736.39
141
5.43
3.53
1.90
734.49
142
5.43
3.52
1.91
732.58
143
5.43
3.51
1.92
730.66
144
5.43
3.50
1.93
728.73
145
5.43
3.49
1.94
726.79
146
5.43
3.48
1.95
724.84
147
5.43
3.47
1.96
722.88
148
5.43
3.46
1.97
720.92
149
5.43
3.45
1.98
718.94
150
5.43
3.44
1.99
716.96
151
5.43
3.44
1.99
714.96
152
5.43
3.43
2.00
712.96
153
5.43
3.42
2.01
710.95
154
5.43
3.41
2.02
708.92
155
5.43
3.40
2.03
706.89
156
5.43
3.39
2.04
704.85
157
5.43
3.38
2.05
702.79
158
5.43
3.37
2.06
700.73
159
5.43
3.36
2.07
698.66
160
5.43
3.35
2.08
696.58
161
5.43
3.34
2.09
694.48
162
5.43
3.33
2.10
692.38
163
5.43
3.32
2.11
690.27
164
5.43
3.31
2.12
688.15
165
5.43
3.30
2.13
686.01
166
5.43
3.29
2.14
683.87
167
5.43
3.28
2.15
681.72
168
5.43
3.27
2.16
679.55
169
5.43
3.26
2.17
677.38
170
5.43
3.25
2.18
675.20
171
5.43
3.24
2.19
673.00
172
5.43
3.22
2.21
670.80
173
5.43
3.21
2.22
668.58
174
5.43
3.20
2.23
666.35
175
5.43
3.19
2.24
664.12
176
5.43
3.18
2.25
661.87
177
5.43
3.17
2.26
659.61
178
5.43
3.16
2.27
657.34
179
5.43
3.15
2.28
655.06
180
5.43
3.14
2.29
652.77
181
5.43
3.13
2.30
650.47
182
5.43
3.12
2.31
648.16
183
5.43
3.11
2.32
645.83
184
5.43
3.09
2.34
643.50
185
5.43
3.08
2.35
641.15
186
5.43
3.07
2.36
638.79
187
5.43
3.06
2.37
636.42
188
5.43
3.05
2.38
634.04
189
5.43
3.04
2.39
631.65
190
5.43
3.03
2.40
629.25
191
5.43
3.02
2.41
626.83
192
5.43
3.00
2.43
624.41
193
5.43
2.99
2.44
621.97
194
5.43
2.98
2.45
619.52
195
5.43
2.97
2.46
617.06
196
5.43
2.96
2.47
614.58
197
5.43
2.94
2.49
612.10
198
5.43
2.93
2.50
609.60
199
5.43
2.92
2.51
607.09
200
5.43
2.91
2.52
604.57
201
5.43
2.90
2.53
602.04
202
5.43
2.88
2.55
599.49
203
5.43
2.87
2.56
596.93
204
5.43
2.86
2.57
594.36
205
5.43
2.85
2.58
591.78
206
5.43
2.84
2.59
589.19
207
5.43
2.82
2.61
586.58
208
5.43
2.81
2.62
583.96
209
5.43
2.80
2.63
581.33
210
5.43
2.79
2.64
578.69
211
5.43
2.77
2.66
576.03
212
5.43
2.76
2.67
573.36
213
5.43
2.75
2.68
570.68
214
5.43
2.73
2.70
567.98
215
5.43
2.72
2.71
565.27
216
5.43
2.71
2.72
562.55
217
5.43
2.70
2.73
559.82
218
5.43
2.68
2.75
557.07
219
5.43
2.67
2.76
554.31
220
5.43
2.66
2.77
551.53
221
5.43
2.64
2.79
548.75
222
5.43
2.63
2.80
545.95
223
5.43
2.62
2.81
543.13
224
5.43
2.60
2.83
540.31
225
5.43
2.59
2.84
537.46
226
5.43
2.58
2.85
534.61
227
5.43
2.56
2.87
531.74
228
5.43
2.55
2.88
528.86
229
5.43
2.53
2.90
525.96
230
5.43
2.52
2.91
523.05
231
5.43
2.51
2.92
520.13
232
5.43
2.49
2.94
517.19
233
5.43
2.48
2.95
514.24
234
5.43
2.46
2.97
511.27
235
5.43
2.45
2.98
508.29
236
5.43
2.44
2.99
505.30
237
5.43
2.42
3.01
502.29
238
5.43
2.41
3.02
499.27
239
5.43
2.39
3.04
496.23
240
5.43
2.38
3.05
493.18
241
5.43
2.36
3.07
490.11
242
5.43
2.35
3.08
487.03
243
5.43
2.33
3.10
483.93
244
5.43
2.32
3.11
480.82
245
5.43
2.30
3.13
477.70
246
5.43
2.29
3.14
474.55
247
5.43
2.27
3.16
471.40
248
5.43
2.26
3.17
468.23
249
5.43
2.24
3.19
465.04
250
5.43
2.23
3.20
461.84
251
5.43
2.21
3.22
458.62
252
5.43
2.20
3.23
455.39
253
5.43
2.18
3.25
452.14
254
5.43
2.17
3.26
448.88
255
5.43
2.15
3.28
445.60
256
5.43
2.14
3.29
442.30
257
5.43
2.12
3.31
438.99
258
5.43
2.10
3.33
435.67
259
5.43
2.09
3.34
432.33
260
5.43
2.07
3.36
428.97
261
5.43
2.06
3.37
425.59
262
5.43
2.04
3.39
422.20
263
5.43
2.02
3.41
418.79
264
5.43
2.01
3.42
415.37
265
5.43
1.99
3.44
411.93
266
5.43
1.97
3.46
408.48
267
5.43
1.96
3.47
405.00
268
5.43
1.94
3.49
401.51
269
5.43
1.92
3.51
398.01
270
5.43
1.91
3.52
394.48
271
5.43
1.89
3.54
390.94
272
5.43
1.87
3.56
387.39
273
5.43
1.86
3.57
383.81
274
5.43
1.84
3.59
380.22
275
5.43
1.82
3.61
376.62
276
5.43
1.80
3.63
372.99
277
5.43
1.79
3.64
369.35
278
5.43
1.77
3.66
365.69
279
5.43
1.75
3.68
362.01
280
5.43
1.73
3.70
358.31
281
5.43
1.72
3.71
354.60
282
5.43
1.70
3.73
350.87
283
5.43
1.68
3.75
347.12
284
5.43
1.66
3.77
343.35
285
5.43
1.65
3.78
339.57
286
5.43
1.63
3.80
335.77
287
5.43
1.61
3.82
331.95
288
5.43
1.59
3.84
328.11
289
5.43
1.57
3.86
324.25
290
5.43
1.55
3.88
320.37
291
5.43
1.54
3.89
316.48
292
5.43
1.52
3.91
312.56
293
5.43
1.50
3.93
308.63
294
5.43
1.48
3.95
304.68
295
5.43
1.46
3.97
300.71
296
5.43
1.44
3.99
296.72
297
5.43
1.42
4.01
292.71
298
5.43
1.40
4.03
288.69
299
5.43
1.38
4.05
284.64
300
5.43
1.36
4.07
280.57
301
5.43
1.34
4.09
276.49
302
5.43
1.32
4.11
272.38
303
5.43
1.31
4.12
268.26
304
5.43
1.29
4.14
264.11
305
5.43
1.27
4.16
259.95
306
5.43
1.25
4.18
255.76
307
5.43
1.23
4.20
251.56
308
5.43
1.21
4.22
247.33
309
5.43
1.19
4.24
243.09
310
5.43
1.16
4.27
238.82
311
5.43
1.14
4.29
234.54
312
5.43
1.12
4.31
230.23
313
5.43
1.10
4.33
225.91
314
5.43
1.08
4.35
221.56
315
5.43
1.06
4.37
217.19
316
5.43
1.04
4.39
212.80
317
5.43
1.02
4.41
208.39
318
5.43
1.00
4.43
203.96
319
5.43
0.98
4.45
199.51
320
5.43
0.96
4.47
195.03
321
5.43
0.93
4.50
190.54
322
5.43
0.91
4.52
186.02
323
5.43
0.89
4.54
181.48
324
5.43
0.87
4.56
176.92
325
5.43
0.85
4.58
172.34
326
5.43
0.83
4.60
167.73
327
5.43
0.80
4.63
163.11
328
5.43
0.78
4.65
158.46
329
5.43
0.76
4.67
153.79
330
5.43
0.74
4.69
149.10
331
5.43
0.71
4.72
144.38
332
5.43
0.69
4.74
139.64
333
5.43
0.67
4.76
134.88
334
5.43
0.65
4.78
130.10
335
5.43
0.62
4.81
125.29
336
5.43
0.60
4.83
120.46
337
5.43
0.58
4.85
115.61
338
5.43
0.55
4.88
110.73
339
5.43
0.53
4.90
105.83
340
5.43
0.51
4.92
100.91
341
5.43
0.48
4.95
95.96
342
5.43
0.46
4.97
90.99
343
5.43
0.44
4.99
86.00
344
5.43
0.41
5.02
80.98
345
5.43
0.39
5.04
75.94
346
5.43
0.36
5.07
70.87
347
5.43
0.34
5.09
65.78
348
5.43
0.32
5.11
60.67
349
5.43
0.29
5.14
55.53
350
5.43
0.27
5.16
50.36
351
5.43
0.24
5.19
45.18
352
5.43
0.22
5.21
39.96
353
5.43
0.19
5.24
34.72
354
5.43
0.17
5.26
29.46
355
5.43
0.14
5.29
24.17
356
5.43
0.12
5.31
18.86
357
5.43
0.09
5.34
13.52
358
5.43
0.06
5.37
8.15
359
5.43
0.04
5.39
2.76
360
2.77
0.01
2.76
0.00
Totals
1,952.14
1,022.14
930.00

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