Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 5.95  
 

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
5.95
5.13
0.82
929.18
2
5.95
5.13
0.82
928.36
3
5.95
5.13
0.82
927.54
4
5.95
5.12
0.83
926.71
5
5.95
5.12
0.83
925.88
6
5.95
5.11
0.84
925.04
7
5.95
5.11
0.84
924.20
8
5.95
5.10
0.85
923.35
9
5.95
5.10
0.85
922.50
10
5.95
5.09
0.86
921.64
11
5.95
5.09
0.86
920.78
12
5.95
5.08
0.87
919.91
13
5.95
5.08
0.87
919.04
14
5.95
5.07
0.88
918.16
15
5.95
5.07
0.88
917.28
16
5.95
5.06
0.89
916.40
17
5.95
5.06
0.89
915.50
18
5.95
5.05
0.90
914.61
19
5.95
5.05
0.90
913.71
20
5.95
5.04
0.91
912.80
21
5.95
5.04
0.91
911.89
22
5.95
5.03
0.92
910.98
23
5.95
5.03
0.92
910.06
24
5.95
5.02
0.93
909.13
25
5.95
5.02
0.93
908.20
26
5.95
5.01
0.94
907.26
27
5.95
5.01
0.94
906.32
28
5.95
5.00
0.95
905.38
29
5.95
5.00
0.95
904.42
30
5.95
4.99
0.96
903.47
31
5.95
4.99
0.96
902.51
32
5.95
4.98
0.97
901.54
33
5.95
4.98
0.97
900.57
34
5.95
4.97
0.98
899.59
35
5.95
4.97
0.98
898.60
36
5.95
4.96
0.99
897.61
37
5.95
4.96
0.99
896.62
38
5.95
4.95
1.00
895.62
39
5.95
4.94
1.01
894.62
40
5.95
4.94
1.01
893.60
41
5.95
4.93
1.02
892.59
42
5.95
4.93
1.02
891.57
43
5.95
4.92
1.03
890.54
44
5.95
4.92
1.03
889.50
45
5.95
4.91
1.04
888.46
46
5.95
4.91
1.04
887.42
47
5.95
4.90
1.05
886.37
48
5.95
4.89
1.06
885.31
49
5.95
4.89
1.06
884.25
50
5.95
4.88
1.07
883.18
51
5.95
4.88
1.07
882.11
52
5.95
4.87
1.08
881.03
53
5.95
4.86
1.09
879.94
54
5.95
4.86
1.09
878.85
55
5.95
4.85
1.10
877.75
56
5.95
4.85
1.10
876.65
57
5.95
4.84
1.11
875.54
58
5.95
4.83
1.12
874.42
59
5.95
4.83
1.12
873.30
60
5.95
4.82
1.13
872.17
61
5.95
4.82
1.13
871.04
62
5.95
4.81
1.14
869.89
63
5.95
4.80
1.15
868.75
64
5.95
4.80
1.15
867.59
65
5.95
4.79
1.16
866.43
66
5.95
4.78
1.17
865.27
67
5.95
4.78
1.17
864.09
68
5.95
4.77
1.18
862.91
69
5.95
4.76
1.19
861.73
70
5.95
4.76
1.19
860.54
71
5.95
4.75
1.20
859.34
72
5.95
4.74
1.21
858.13
73
5.95
4.74
1.21
856.92
74
5.95
4.73
1.22
855.70
75
5.95
4.72
1.23
854.47
76
5.95
4.72
1.23
853.24
77
5.95
4.71
1.24
852.00
78
5.95
4.70
1.25
850.75
79
5.95
4.70
1.25
849.50
80
5.95
4.69
1.26
848.24
81
5.95
4.68
1.27
846.97
82
5.95
4.68
1.27
845.70
83
5.95
4.67
1.28
844.42
84
5.95
4.66
1.29
843.13
85
5.95
4.65
1.30
841.84
86
5.95
4.65
1.30
840.53
87
5.95
4.64
1.31
839.22
88
5.95
4.63
1.32
837.91
89
5.95
4.63
1.32
836.58
90
5.95
4.62
1.33
835.25
91
5.95
4.61
1.34
833.91
92
5.95
4.60
1.35
832.57
93
5.95
4.60
1.35
831.21
94
5.95
4.59
1.36
829.85
95
5.95
4.58
1.37
828.48
96
5.95
4.57
1.38
827.11
97
5.95
4.57
1.38
825.72
98
5.95
4.56
1.39
824.33
99
5.95
4.55
1.40
822.93
100
5.95
4.54
1.41
821.53
101
5.95
4.54
1.41
820.11
102
5.95
4.53
1.42
818.69
103
5.95
4.52
1.43
817.26
104
5.95
4.51
1.44
815.82
105
5.95
4.50
1.45
814.38
106
5.95
4.50
1.45
812.92
107
5.95
4.49
1.46
811.46
108
5.95
4.48
1.47
809.99
109
5.95
4.47
1.48
808.51
110
5.95
4.46
1.49
807.03
111
5.95
4.46
1.49
805.53
112
5.95
4.45
1.50
804.03
113
5.95
4.44
1.51
802.52
114
5.95
4.43
1.52
801.00
115
5.95
4.42
1.53
799.47
116
5.95
4.41
1.54
797.93
117
5.95
4.41
1.54
796.39
118
5.95
4.40
1.55
794.84
119
5.95
4.39
1.56
793.27
120
5.95
4.38
1.57
791.70
121
5.95
4.37
1.58
790.12
122
5.95
4.36
1.59
788.54
123
5.95
4.35
1.60
786.94
124
5.95
4.34
1.61
785.33
125
5.95
4.34
1.61
783.72
126
5.95
4.33
1.62
782.10
127
5.95
4.32
1.63
780.47
128
5.95
4.31
1.64
778.82
129
5.95
4.30
1.65
777.17
130
5.95
4.29
1.66
775.51
131
5.95
4.28
1.67
773.85
132
5.95
4.27
1.68
772.17
133
5.95
4.26
1.69
770.48
134
5.95
4.25
1.70
768.78
135
5.95
4.24
1.71
767.08
136
5.95
4.23
1.72
765.36
137
5.95
4.23
1.72
763.64
138
5.95
4.22
1.73
761.91
139
5.95
4.21
1.74
760.16
140
5.95
4.20
1.75
758.41
141
5.95
4.19
1.76
756.65
142
5.95
4.18
1.77
754.87
143
5.95
4.17
1.78
753.09
144
5.95
4.16
1.79
751.30
145
5.95
4.15
1.80
749.50
146
5.95
4.14
1.81
747.68
147
5.95
4.13
1.82
745.86
148
5.95
4.12
1.83
744.03
149
5.95
4.11
1.84
742.19
150
5.95
4.10
1.85
740.33
151
5.95
4.09
1.86
738.47
152
5.95
4.08
1.87
736.60
153
5.95
4.07
1.88
734.72
154
5.95
4.06
1.89
732.82
155
5.95
4.05
1.90
730.92
156
5.95
4.04
1.91
729.00
157
5.95
4.02
1.93
727.08
158
5.95
4.01
1.94
725.14
159
5.95
4.00
1.95
723.19
160
5.95
3.99
1.96
721.24
161
5.95
3.98
1.97
719.27
162
5.95
3.97
1.98
717.29
163
5.95
3.96
1.99
715.30
164
5.95
3.95
2.00
713.30
165
5.95
3.94
2.01
711.29
166
5.95
3.93
2.02
709.26
167
5.95
3.92
2.03
707.23
168
5.95
3.90
2.05
705.18
169
5.95
3.89
2.06
703.13
170
5.95
3.88
2.07
701.06
171
5.95
3.87
2.08
698.98
172
5.95
3.86
2.09
696.89
173
5.95
3.85
2.10
694.79
174
5.95
3.84
2.11
692.67
175
5.95
3.82
2.13
690.55
176
5.95
3.81
2.14
688.41
177
5.95
3.80
2.15
686.26
178
5.95
3.79
2.16
684.10
179
5.95
3.78
2.17
681.92
180
5.95
3.76
2.19
679.74
181
5.95
3.75
2.20
677.54
182
5.95
3.74
2.21
675.33
183
5.95
3.73
2.22
673.11
184
5.95
3.72
2.23
670.88
185
5.95
3.70
2.25
668.63
186
5.95
3.69
2.26
666.37
187
5.95
3.68
2.27
664.10
188
5.95
3.67
2.28
661.82
189
5.95
3.65
2.30
659.52
190
5.95
3.64
2.31
657.21
191
5.95
3.63
2.32
654.89
192
5.95
3.62
2.33
652.56
193
5.95
3.60
2.35
650.21
194
5.95
3.59
2.36
647.85
195
5.95
3.58
2.37
645.48
196
5.95
3.56
2.39
643.09
197
5.95
3.55
2.40
640.69
198
5.95
3.54
2.41
638.28
199
5.95
3.52
2.43
635.85
200
5.95
3.51
2.44
633.41
201
5.95
3.50
2.45
630.96
202
5.95
3.48
2.47
628.49
203
5.95
3.47
2.48
626.01
204
5.95
3.46
2.49
623.52
205
5.95
3.44
2.51
621.01
206
5.95
3.43
2.52
618.49
207
5.95
3.41
2.54
615.95
208
5.95
3.40
2.55
613.40
209
5.95
3.39
2.56
610.84
210
5.95
3.37
2.58
608.26
211
5.95
3.36
2.59
605.67
212
5.95
3.34
2.61
603.06
213
5.95
3.33
2.62
600.44
214
5.95
3.31
2.64
597.81
215
5.95
3.30
2.65
595.16
216
5.95
3.29
2.66
592.49
217
5.95
3.27
2.68
589.82
218
5.95
3.26
2.69
587.12
219
5.95
3.24
2.71
584.41
220
5.95
3.23
2.72
581.69
221
5.95
3.21
2.74
578.95
222
5.95
3.20
2.75
576.20
223
5.95
3.18
2.77
573.43
224
5.95
3.17
2.78
570.64
225
5.95
3.15
2.80
567.84
226
5.95
3.13
2.82
565.03
227
5.95
3.12
2.83
562.20
228
5.95
3.10
2.85
559.35
229
5.95
3.09
2.86
556.49
230
5.95
3.07
2.88
553.61
231
5.95
3.06
2.89
550.72
232
5.95
3.04
2.91
547.81
233
5.95
3.02
2.93
544.88
234
5.95
3.01
2.94
541.94
235
5.95
2.99
2.96
538.98
236
5.95
2.98
2.97
536.01
237
5.95
2.96
2.99
533.02
238
5.95
2.94
3.01
530.01
239
5.95
2.93
3.02
526.99
240
5.95
2.91
3.04
523.95
241
5.95
2.89
3.06
520.89
242
5.95
2.88
3.07
517.82
243
5.95
2.86
3.09
514.73
244
5.95
2.84
3.11
511.62
245
5.95
2.82
3.13
508.49
246
5.95
2.81
3.14
505.35
247
5.95
2.79
3.16
502.19
248
5.95
2.77
3.18
499.01
249
5.95
2.75
3.20
495.82
250
5.95
2.74
3.21
492.60
251
5.95
2.72
3.23
489.37
252
5.95
2.70
3.25
486.12
253
5.95
2.68
3.27
482.86
254
5.95
2.67
3.28
479.57
255
5.95
2.65
3.30
476.27
256
5.95
2.63
3.32
472.95
257
5.95
2.61
3.34
469.61
258
5.95
2.59
3.36
466.26
259
5.95
2.57
3.38
462.88
260
5.95
2.56
3.39
459.48
261
5.95
2.54
3.41
456.07
262
5.95
2.52
3.43
452.64
263
5.95
2.50
3.45
449.19
264
5.95
2.48
3.47
445.72
265
5.95
2.46
3.49
442.23
266
5.95
2.44
3.51
438.72
267
5.95
2.42
3.53
435.19
268
5.95
2.40
3.55
431.65
269
5.95
2.38
3.57
428.08
270
5.95
2.36
3.59
424.49
271
5.95
2.34
3.61
420.89
272
5.95
2.32
3.63
417.26
273
5.95
2.30
3.65
413.61
274
5.95
2.28
3.67
409.95
275
5.95
2.26
3.69
406.26
276
5.95
2.24
3.71
402.55
277
5.95
2.22
3.73
398.82
278
5.95
2.20
3.75
395.08
279
5.95
2.18
3.77
391.31
280
5.95
2.16
3.79
387.52
281
5.95
2.14
3.81
383.71
282
5.95
2.12
3.83
379.88
283
5.95
2.10
3.85
376.02
284
5.95
2.08
3.87
372.15
285
5.95
2.05
3.90
368.25
286
5.95
2.03
3.92
364.34
287
5.95
2.01
3.94
360.40
288
5.95
1.99
3.96
356.44
289
5.95
1.97
3.98
352.46
290
5.95
1.95
4.00
348.45
291
5.95
1.92
4.03
344.42
292
5.95
1.90
4.05
340.38
293
5.95
1.88
4.07
336.31
294
5.95
1.86
4.09
332.21
295
5.95
1.83
4.12
328.10
296
5.95
1.81
4.14
323.96
297
5.95
1.79
4.16
319.80
298
5.95
1.77
4.18
315.61
299
5.95
1.74
4.21
311.40
300
5.95
1.72
4.23
307.17
301
5.95
1.70
4.25
302.92
302
5.95
1.67
4.28
298.64
303
5.95
1.65
4.30
294.34
304
5.95
1.63
4.32
290.02
305
5.95
1.60
4.35
285.67
306
5.95
1.58
4.37
281.29
307
5.95
1.55
4.40
276.90
308
5.95
1.53
4.42
272.48
309
5.95
1.50
4.45
268.03
310
5.95
1.48
4.47
263.56
311
5.95
1.46
4.49
259.06
312
5.95
1.43
4.52
254.54
313
5.95
1.41
4.54
250.00
314
5.95
1.38
4.57
245.43
315
5.95
1.35
4.60
240.84
316
5.95
1.33
4.62
236.21
317
5.95
1.30
4.65
231.57
318
5.95
1.28
4.67
226.90
319
5.95
1.25
4.70
222.20
320
5.95
1.23
4.72
217.48
321
5.95
1.20
4.75
212.73
322
5.95
1.17
4.78
207.95
323
5.95
1.15
4.80
203.15
324
5.95
1.12
4.83
198.32
325
5.95
1.09
4.86
193.47
326
5.95
1.07
4.88
188.58
327
5.95
1.04
4.91
183.68
328
5.95
1.01
4.94
178.74
329
5.95
0.99
4.96
173.78
330
5.95
0.96
4.99
168.79
331
5.95
0.93
5.02
163.77
332
5.95
0.90
5.05
158.72
333
5.95
0.88
5.07
153.65
334
5.95
0.85
5.10
148.55
335
5.95
0.82
5.13
143.42
336
5.95
0.79
5.16
138.26
337
5.95
0.76
5.19
133.07
338
5.95
0.73
5.22
127.86
339
5.95
0.71
5.24
122.61
340
5.95
0.68
5.27
117.34
341
5.95
0.65
5.30
112.04
342
5.95
0.62
5.33
106.71
343
5.95
0.59
5.36
101.34
344
5.95
0.56
5.39
95.95
345
5.95
0.53
5.42
90.53
346
5.95
0.50
5.45
85.08
347
5.95
0.47
5.48
79.60
348
5.95
0.44
5.51
74.09
349
5.95
0.41
5.54
68.55
350
5.95
0.38
5.57
62.98
351
5.95
0.35
5.60
57.38
352
5.95
0.32
5.63
51.74
353
5.95
0.29
5.66
46.08
354
5.95
0.25
5.70
40.38
355
5.95
0.22
5.73
34.66
356
5.95
0.19
5.76
28.90
357
5.95
0.16
5.79
23.11
358
5.95
0.13
5.82
17.29
359
5.95
0.10
5.85
11.43
360
5.95
0.06
5.89
5.54
361
5.58
0.03
5.54
0.00
Totals
2,147.58
1,217.58
930.00

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