Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 5.73  
 

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
5.73
4.84
0.89
929.11
2
5.73
4.84
0.89
928.22
3
5.73
4.83
0.90
927.33
4
5.73
4.83
0.90
926.43
5
5.73
4.83
0.90
925.52
6
5.73
4.82
0.91
924.61
7
5.73
4.82
0.91
923.70
8
5.73
4.81
0.92
922.78
9
5.73
4.81
0.92
921.86
10
5.73
4.80
0.93
920.93
11
5.73
4.80
0.93
919.99
12
5.73
4.79
0.94
919.06
13
5.73
4.79
0.94
918.11
14
5.73
4.78
0.95
917.16
15
5.73
4.78
0.95
916.21
16
5.73
4.77
0.96
915.25
17
5.73
4.77
0.96
914.29
18
5.73
4.76
0.97
913.32
19
5.73
4.76
0.97
912.35
20
5.73
4.75
0.98
911.37
21
5.73
4.75
0.98
910.39
22
5.73
4.74
0.99
909.40
23
5.73
4.74
0.99
908.40
24
5.73
4.73
1.00
907.41
25
5.73
4.73
1.00
906.40
26
5.73
4.72
1.01
905.39
27
5.73
4.72
1.01
904.38
28
5.73
4.71
1.02
903.36
29
5.73
4.70
1.03
902.33
30
5.73
4.70
1.03
901.30
31
5.73
4.69
1.04
900.27
32
5.73
4.69
1.04
899.23
33
5.73
4.68
1.05
898.18
34
5.73
4.68
1.05
897.13
35
5.73
4.67
1.06
896.07
36
5.73
4.67
1.06
895.01
37
5.73
4.66
1.07
893.94
38
5.73
4.66
1.07
892.87
39
5.73
4.65
1.08
891.79
40
5.73
4.64
1.09
890.70
41
5.73
4.64
1.09
889.61
42
5.73
4.63
1.10
888.51
43
5.73
4.63
1.10
887.41
44
5.73
4.62
1.11
886.30
45
5.73
4.62
1.11
885.19
46
5.73
4.61
1.12
884.07
47
5.73
4.60
1.13
882.94
48
5.73
4.60
1.13
881.81
49
5.73
4.59
1.14
880.67
50
5.73
4.59
1.14
879.53
51
5.73
4.58
1.15
878.38
52
5.73
4.57
1.16
877.23
53
5.73
4.57
1.16
876.07
54
5.73
4.56
1.17
874.90
55
5.73
4.56
1.17
873.73
56
5.73
4.55
1.18
872.55
57
5.73
4.54
1.19
871.36
58
5.73
4.54
1.19
870.17
59
5.73
4.53
1.20
868.97
60
5.73
4.53
1.20
867.77
61
5.73
4.52
1.21
866.56
62
5.73
4.51
1.22
865.34
63
5.73
4.51
1.22
864.12
64
5.73
4.50
1.23
862.89
65
5.73
4.49
1.24
861.65
66
5.73
4.49
1.24
860.41
67
5.73
4.48
1.25
859.16
68
5.73
4.47
1.26
857.91
69
5.73
4.47
1.26
856.64
70
5.73
4.46
1.27
855.38
71
5.73
4.46
1.27
854.10
72
5.73
4.45
1.28
852.82
73
5.73
4.44
1.29
851.53
74
5.73
4.44
1.29
850.24
75
5.73
4.43
1.30
848.93
76
5.73
4.42
1.31
847.63
77
5.73
4.41
1.32
846.31
78
5.73
4.41
1.32
844.99
79
5.73
4.40
1.33
843.66
80
5.73
4.39
1.34
842.32
81
5.73
4.39
1.34
840.98
82
5.73
4.38
1.35
839.63
83
5.73
4.37
1.36
838.27
84
5.73
4.37
1.36
836.91
85
5.73
4.36
1.37
835.54
86
5.73
4.35
1.38
834.16
87
5.73
4.34
1.39
832.78
88
5.73
4.34
1.39
831.38
89
5.73
4.33
1.40
829.98
90
5.73
4.32
1.41
828.58
91
5.73
4.32
1.41
827.16
92
5.73
4.31
1.42
825.74
93
5.73
4.30
1.43
824.31
94
5.73
4.29
1.44
822.87
95
5.73
4.29
1.44
821.43
96
5.73
4.28
1.45
819.98
97
5.73
4.27
1.46
818.52
98
5.73
4.26
1.47
817.05
99
5.73
4.26
1.47
815.58
100
5.73
4.25
1.48
814.09
101
5.73
4.24
1.49
812.60
102
5.73
4.23
1.50
811.11
103
5.73
4.22
1.51
809.60
104
5.73
4.22
1.51
808.09
105
5.73
4.21
1.52
806.57
106
5.73
4.20
1.53
805.04
107
5.73
4.19
1.54
803.50
108
5.73
4.18
1.55
801.96
109
5.73
4.18
1.55
800.40
110
5.73
4.17
1.56
798.84
111
5.73
4.16
1.57
797.27
112
5.73
4.15
1.58
795.69
113
5.73
4.14
1.59
794.11
114
5.73
4.14
1.59
792.51
115
5.73
4.13
1.60
790.91
116
5.73
4.12
1.61
789.30
117
5.73
4.11
1.62
787.68
118
5.73
4.10
1.63
786.05
119
5.73
4.09
1.64
784.42
120
5.73
4.09
1.64
782.77
121
5.73
4.08
1.65
781.12
122
5.73
4.07
1.66
779.46
123
5.73
4.06
1.67
777.79
124
5.73
4.05
1.68
776.11
125
5.73
4.04
1.69
774.42
126
5.73
4.03
1.70
772.73
127
5.73
4.02
1.71
771.02
128
5.73
4.02
1.71
769.31
129
5.73
4.01
1.72
767.58
130
5.73
4.00
1.73
765.85
131
5.73
3.99
1.74
764.11
132
5.73
3.98
1.75
762.36
133
5.73
3.97
1.76
760.60
134
5.73
3.96
1.77
758.83
135
5.73
3.95
1.78
757.05
136
5.73
3.94
1.79
755.27
137
5.73
3.93
1.80
753.47
138
5.73
3.92
1.81
751.66
139
5.73
3.91
1.82
749.85
140
5.73
3.91
1.82
748.03
141
5.73
3.90
1.83
746.19
142
5.73
3.89
1.84
744.35
143
5.73
3.88
1.85
742.49
144
5.73
3.87
1.86
740.63
145
5.73
3.86
1.87
738.76
146
5.73
3.85
1.88
736.88
147
5.73
3.84
1.89
734.98
148
5.73
3.83
1.90
733.08
149
5.73
3.82
1.91
731.17
150
5.73
3.81
1.92
729.25
151
5.73
3.80
1.93
727.32
152
5.73
3.79
1.94
725.38
153
5.73
3.78
1.95
723.42
154
5.73
3.77
1.96
721.46
155
5.73
3.76
1.97
719.49
156
5.73
3.75
1.98
717.51
157
5.73
3.74
1.99
715.51
158
5.73
3.73
2.00
713.51
159
5.73
3.72
2.01
711.50
160
5.73
3.71
2.02
709.47
161
5.73
3.70
2.03
707.44
162
5.73
3.68
2.05
705.39
163
5.73
3.67
2.06
703.34
164
5.73
3.66
2.07
701.27
165
5.73
3.65
2.08
699.19
166
5.73
3.64
2.09
697.10
167
5.73
3.63
2.10
695.00
168
5.73
3.62
2.11
692.89
169
5.73
3.61
2.12
690.77
170
5.73
3.60
2.13
688.64
171
5.73
3.59
2.14
686.50
172
5.73
3.58
2.15
684.34
173
5.73
3.56
2.17
682.18
174
5.73
3.55
2.18
680.00
175
5.73
3.54
2.19
677.81
176
5.73
3.53
2.20
675.61
177
5.73
3.52
2.21
673.40
178
5.73
3.51
2.22
671.18
179
5.73
3.50
2.23
668.94
180
5.73
3.48
2.25
666.70
181
5.73
3.47
2.26
664.44
182
5.73
3.46
2.27
662.17
183
5.73
3.45
2.28
659.89
184
5.73
3.44
2.29
657.60
185
5.73
3.42
2.31
655.29
186
5.73
3.41
2.32
652.97
187
5.73
3.40
2.33
650.64
188
5.73
3.39
2.34
648.30
189
5.73
3.38
2.35
645.95
190
5.73
3.36
2.37
643.58
191
5.73
3.35
2.38
641.21
192
5.73
3.34
2.39
638.82
193
5.73
3.33
2.40
636.41
194
5.73
3.31
2.42
634.00
195
5.73
3.30
2.43
631.57
196
5.73
3.29
2.44
629.13
197
5.73
3.28
2.45
626.68
198
5.73
3.26
2.47
624.21
199
5.73
3.25
2.48
621.73
200
5.73
3.24
2.49
619.24
201
5.73
3.23
2.50
616.73
202
5.73
3.21
2.52
614.22
203
5.73
3.20
2.53
611.69
204
5.73
3.19
2.54
609.14
205
5.73
3.17
2.56
606.58
206
5.73
3.16
2.57
604.01
207
5.73
3.15
2.58
601.43
208
5.73
3.13
2.60
598.83
209
5.73
3.12
2.61
596.22
210
5.73
3.11
2.62
593.60
211
5.73
3.09
2.64
590.96
212
5.73
3.08
2.65
588.31
213
5.73
3.06
2.67
585.64
214
5.73
3.05
2.68
582.96
215
5.73
3.04
2.69
580.27
216
5.73
3.02
2.71
577.56
217
5.73
3.01
2.72
574.84
218
5.73
2.99
2.74
572.10
219
5.73
2.98
2.75
569.35
220
5.73
2.97
2.76
566.59
221
5.73
2.95
2.78
563.81
222
5.73
2.94
2.79
561.01
223
5.73
2.92
2.81
558.20
224
5.73
2.91
2.82
555.38
225
5.73
2.89
2.84
552.54
226
5.73
2.88
2.85
549.69
227
5.73
2.86
2.87
546.83
228
5.73
2.85
2.88
543.94
229
5.73
2.83
2.90
541.05
230
5.73
2.82
2.91
538.13
231
5.73
2.80
2.93
535.21
232
5.73
2.79
2.94
532.26
233
5.73
2.77
2.96
529.31
234
5.73
2.76
2.97
526.33
235
5.73
2.74
2.99
523.35
236
5.73
2.73
3.00
520.34
237
5.73
2.71
3.02
517.32
238
5.73
2.69
3.04
514.29
239
5.73
2.68
3.05
511.23
240
5.73
2.66
3.07
508.17
241
5.73
2.65
3.08
505.08
242
5.73
2.63
3.10
501.98
243
5.73
2.61
3.12
498.87
244
5.73
2.60
3.13
495.74
245
5.73
2.58
3.15
492.59
246
5.73
2.57
3.16
489.42
247
5.73
2.55
3.18
486.24
248
5.73
2.53
3.20
483.05
249
5.73
2.52
3.21
479.83
250
5.73
2.50
3.23
476.60
251
5.73
2.48
3.25
473.35
252
5.73
2.47
3.26
470.09
253
5.73
2.45
3.28
466.81
254
5.73
2.43
3.30
463.51
255
5.73
2.41
3.32
460.19
256
5.73
2.40
3.33
456.86
257
5.73
2.38
3.35
453.51
258
5.73
2.36
3.37
450.14
259
5.73
2.34
3.39
446.76
260
5.73
2.33
3.40
443.35
261
5.73
2.31
3.42
439.93
262
5.73
2.29
3.44
436.49
263
5.73
2.27
3.46
433.04
264
5.73
2.26
3.47
429.56
265
5.73
2.24
3.49
426.07
266
5.73
2.22
3.51
422.56
267
5.73
2.20
3.53
419.03
268
5.73
2.18
3.55
415.48
269
5.73
2.16
3.57
411.91
270
5.73
2.15
3.58
408.33
271
5.73
2.13
3.60
404.73
272
5.73
2.11
3.62
401.11
273
5.73
2.09
3.64
397.46
274
5.73
2.07
3.66
393.80
275
5.73
2.05
3.68
390.13
276
5.73
2.03
3.70
386.43
277
5.73
2.01
3.72
382.71
278
5.73
1.99
3.74
378.97
279
5.73
1.97
3.76
375.22
280
5.73
1.95
3.78
371.44
281
5.73
1.93
3.80
367.65
282
5.73
1.91
3.82
363.83
283
5.73
1.89
3.84
360.00
284
5.73
1.87
3.86
356.14
285
5.73
1.85
3.88
352.27
286
5.73
1.83
3.90
348.37
287
5.73
1.81
3.92
344.45
288
5.73
1.79
3.94
340.52
289
5.73
1.77
3.96
336.56
290
5.73
1.75
3.98
332.59
291
5.73
1.73
4.00
328.59
292
5.73
1.71
4.02
324.57
293
5.73
1.69
4.04
320.53
294
5.73
1.67
4.06
316.47
295
5.73
1.65
4.08
312.39
296
5.73
1.63
4.10
308.28
297
5.73
1.61
4.12
304.16
298
5.73
1.58
4.15
300.01
299
5.73
1.56
4.17
295.85
300
5.73
1.54
4.19
291.66
301
5.73
1.52
4.21
287.45
302
5.73
1.50
4.23
283.21
303
5.73
1.48
4.25
278.96
304
5.73
1.45
4.28
274.68
305
5.73
1.43
4.30
270.38
306
5.73
1.41
4.32
266.06
307
5.73
1.39
4.34
261.72
308
5.73
1.36
4.37
257.35
309
5.73
1.34
4.39
252.96
310
5.73
1.32
4.41
248.55
311
5.73
1.29
4.44
244.11
312
5.73
1.27
4.46
239.65
313
5.73
1.25
4.48
235.17
314
5.73
1.22
4.51
230.67
315
5.73
1.20
4.53
226.14
316
5.73
1.18
4.55
221.58
317
5.73
1.15
4.58
217.01
318
5.73
1.13
4.60
212.41
319
5.73
1.11
4.62
207.79
320
5.73
1.08
4.65
203.14
321
5.73
1.06
4.67
198.47
322
5.73
1.03
4.70
193.77
323
5.73
1.01
4.72
189.05
324
5.73
0.98
4.75
184.30
325
5.73
0.96
4.77
179.53
326
5.73
0.94
4.79
174.74
327
5.73
0.91
4.82
169.92
328
5.73
0.88
4.85
165.07
329
5.73
0.86
4.87
160.20
330
5.73
0.83
4.90
155.31
331
5.73
0.81
4.92
150.39
332
5.73
0.78
4.95
145.44
333
5.73
0.76
4.97
140.47
334
5.73
0.73
5.00
135.47
335
5.73
0.71
5.02
130.44
336
5.73
0.68
5.05
125.39
337
5.73
0.65
5.08
120.32
338
5.73
0.63
5.10
115.21
339
5.73
0.60
5.13
110.08
340
5.73
0.57
5.16
104.93
341
5.73
0.55
5.18
99.74
342
5.73
0.52
5.21
94.53
343
5.73
0.49
5.24
89.30
344
5.73
0.47
5.26
84.03
345
5.73
0.44
5.29
78.74
346
5.73
0.41
5.32
73.42
347
5.73
0.38
5.35
68.07
348
5.73
0.35
5.38
62.70
349
5.73
0.33
5.40
57.29
350
5.73
0.30
5.43
51.86
351
5.73
0.27
5.46
46.40
352
5.73
0.24
5.49
40.91
353
5.73
0.21
5.52
35.39
354
5.73
0.18
5.55
29.85
355
5.73
0.16
5.57
24.27
356
5.73
0.13
5.60
18.67
357
5.73
0.10
5.63
13.04
358
5.73
0.07
5.66
7.38
359
5.73
0.04
5.69
1.68
360
1.69
0.01
1.68
0.00
Totals
2,058.76
1,128.76
930.00

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