Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 6.66  
 

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
6.66
6.01
0.65
929.35
2
6.66
6.00
0.66
928.69
3
6.66
6.00
0.66
928.03
4
6.66
5.99
0.67
927.36
5
6.66
5.99
0.67
926.69
6
6.66
5.98
0.68
926.01
7
6.66
5.98
0.68
925.33
8
6.66
5.98
0.68
924.65
9
6.66
5.97
0.69
923.96
10
6.66
5.97
0.69
923.27
11
6.66
5.96
0.70
922.57
12
6.66
5.96
0.70
921.87
13
6.66
5.95
0.71
921.16
14
6.66
5.95
0.71
920.45
15
6.66
5.94
0.72
919.74
16
6.66
5.94
0.72
919.02
17
6.66
5.94
0.72
918.29
18
6.66
5.93
0.73
917.56
19
6.66
5.93
0.73
916.83
20
6.66
5.92
0.74
916.09
21
6.66
5.92
0.74
915.35
22
6.66
5.91
0.75
914.60
23
6.66
5.91
0.75
913.85
24
6.66
5.90
0.76
913.09
25
6.66
5.90
0.76
912.32
26
6.66
5.89
0.77
911.56
27
6.66
5.89
0.77
910.78
28
6.66
5.88
0.78
910.01
29
6.66
5.88
0.78
909.22
30
6.66
5.87
0.79
908.44
31
6.66
5.87
0.79
907.64
32
6.66
5.86
0.80
906.84
33
6.66
5.86
0.80
906.04
34
6.66
5.85
0.81
905.23
35
6.66
5.85
0.81
904.42
36
6.66
5.84
0.82
903.60
37
6.66
5.84
0.82
902.78
38
6.66
5.83
0.83
901.95
39
6.66
5.83
0.83
901.11
40
6.66
5.82
0.84
900.27
41
6.66
5.81
0.85
899.42
42
6.66
5.81
0.85
898.57
43
6.66
5.80
0.86
897.72
44
6.66
5.80
0.86
896.85
45
6.66
5.79
0.87
895.99
46
6.66
5.79
0.87
895.11
47
6.66
5.78
0.88
894.23
48
6.66
5.78
0.88
893.35
49
6.66
5.77
0.89
892.46
50
6.66
5.76
0.90
891.56
51
6.66
5.76
0.90
890.66
52
6.66
5.75
0.91
889.75
53
6.66
5.75
0.91
888.84
54
6.66
5.74
0.92
887.92
55
6.66
5.73
0.93
886.99
56
6.66
5.73
0.93
886.06
57
6.66
5.72
0.94
885.13
58
6.66
5.72
0.94
884.18
59
6.66
5.71
0.95
883.23
60
6.66
5.70
0.96
882.28
61
6.66
5.70
0.96
881.31
62
6.66
5.69
0.97
880.35
63
6.66
5.69
0.97
879.37
64
6.66
5.68
0.98
878.39
65
6.66
5.67
0.99
877.40
66
6.66
5.67
0.99
876.41
67
6.66
5.66
1.00
875.41
68
6.66
5.65
1.01
874.40
69
6.66
5.65
1.01
873.39
70
6.66
5.64
1.02
872.37
71
6.66
5.63
1.03
871.35
72
6.66
5.63
1.03
870.31
73
6.66
5.62
1.04
869.27
74
6.66
5.61
1.05
868.23
75
6.66
5.61
1.05
867.18
76
6.66
5.60
1.06
866.12
77
6.66
5.59
1.07
865.05
78
6.66
5.59
1.07
863.98
79
6.66
5.58
1.08
862.90
80
6.66
5.57
1.09
861.81
81
6.66
5.57
1.09
860.72
82
6.66
5.56
1.10
859.61
83
6.66
5.55
1.11
858.51
84
6.66
5.54
1.12
857.39
85
6.66
5.54
1.12
856.27
86
6.66
5.53
1.13
855.14
87
6.66
5.52
1.14
854.00
88
6.66
5.52
1.14
852.86
89
6.66
5.51
1.15
851.70
90
6.66
5.50
1.16
850.54
91
6.66
5.49
1.17
849.38
92
6.66
5.49
1.17
848.20
93
6.66
5.48
1.18
847.02
94
6.66
5.47
1.19
845.83
95
6.66
5.46
1.20
844.63
96
6.66
5.45
1.21
843.43
97
6.66
5.45
1.21
842.22
98
6.66
5.44
1.22
841.00
99
6.66
5.43
1.23
839.77
100
6.66
5.42
1.24
838.53
101
6.66
5.42
1.24
837.29
102
6.66
5.41
1.25
836.03
103
6.66
5.40
1.26
834.77
104
6.66
5.39
1.27
833.50
105
6.66
5.38
1.28
832.23
106
6.66
5.37
1.29
830.94
107
6.66
5.37
1.29
829.65
108
6.66
5.36
1.30
828.35
109
6.66
5.35
1.31
827.04
110
6.66
5.34
1.32
825.72
111
6.66
5.33
1.33
824.39
112
6.66
5.32
1.34
823.05
113
6.66
5.32
1.34
821.71
114
6.66
5.31
1.35
820.36
115
6.66
5.30
1.36
819.00
116
6.66
5.29
1.37
817.62
117
6.66
5.28
1.38
816.24
118
6.66
5.27
1.39
814.86
119
6.66
5.26
1.40
813.46
120
6.66
5.25
1.41
812.05
121
6.66
5.24
1.42
810.64
122
6.66
5.24
1.42
809.21
123
6.66
5.23
1.43
807.78
124
6.66
5.22
1.44
806.34
125
6.66
5.21
1.45
804.88
126
6.66
5.20
1.46
803.42
127
6.66
5.19
1.47
801.95
128
6.66
5.18
1.48
800.47
129
6.66
5.17
1.49
798.98
130
6.66
5.16
1.50
797.48
131
6.66
5.15
1.51
795.97
132
6.66
5.14
1.52
794.45
133
6.66
5.13
1.53
792.92
134
6.66
5.12
1.54
791.38
135
6.66
5.11
1.55
789.83
136
6.66
5.10
1.56
788.27
137
6.66
5.09
1.57
786.70
138
6.66
5.08
1.58
785.13
139
6.66
5.07
1.59
783.54
140
6.66
5.06
1.60
781.94
141
6.66
5.05
1.61
780.33
142
6.66
5.04
1.62
778.71
143
6.66
5.03
1.63
777.08
144
6.66
5.02
1.64
775.43
145
6.66
5.01
1.65
773.78
146
6.66
5.00
1.66
772.12
147
6.66
4.99
1.67
770.45
148
6.66
4.98
1.68
768.76
149
6.66
4.96
1.70
767.07
150
6.66
4.95
1.71
765.36
151
6.66
4.94
1.72
763.64
152
6.66
4.93
1.73
761.92
153
6.66
4.92
1.74
760.18
154
6.66
4.91
1.75
758.43
155
6.66
4.90
1.76
756.66
156
6.66
4.89
1.77
754.89
157
6.66
4.88
1.78
753.11
158
6.66
4.86
1.80
751.31
159
6.66
4.85
1.81
749.50
160
6.66
4.84
1.82
747.68
161
6.66
4.83
1.83
745.85
162
6.66
4.82
1.84
744.01
163
6.66
4.81
1.85
742.15
164
6.66
4.79
1.87
740.29
165
6.66
4.78
1.88
738.41
166
6.66
4.77
1.89
736.52
167
6.66
4.76
1.90
734.61
168
6.66
4.74
1.92
732.70
169
6.66
4.73
1.93
730.77
170
6.66
4.72
1.94
728.83
171
6.66
4.71
1.95
726.88
172
6.66
4.69
1.97
724.91
173
6.66
4.68
1.98
722.93
174
6.66
4.67
1.99
720.94
175
6.66
4.66
2.00
718.94
176
6.66
4.64
2.02
716.92
177
6.66
4.63
2.03
714.89
178
6.66
4.62
2.04
712.85
179
6.66
4.60
2.06
710.79
180
6.66
4.59
2.07
708.72
181
6.66
4.58
2.08
706.64
182
6.66
4.56
2.10
704.54
183
6.66
4.55
2.11
702.43
184
6.66
4.54
2.12
700.31
185
6.66
4.52
2.14
698.17
186
6.66
4.51
2.15
696.02
187
6.66
4.50
2.16
693.86
188
6.66
4.48
2.18
691.68
189
6.66
4.47
2.19
689.48
190
6.66
4.45
2.21
687.28
191
6.66
4.44
2.22
685.06
192
6.66
4.42
2.24
682.82
193
6.66
4.41
2.25
680.57
194
6.66
4.40
2.26
678.31
195
6.66
4.38
2.28
676.03
196
6.66
4.37
2.29
673.73
197
6.66
4.35
2.31
671.42
198
6.66
4.34
2.32
669.10
199
6.66
4.32
2.34
666.76
200
6.66
4.31
2.35
664.41
201
6.66
4.29
2.37
662.04
202
6.66
4.28
2.38
659.65
203
6.66
4.26
2.40
657.25
204
6.66
4.24
2.42
654.84
205
6.66
4.23
2.43
652.41
206
6.66
4.21
2.45
649.96
207
6.66
4.20
2.46
647.50
208
6.66
4.18
2.48
645.02
209
6.66
4.17
2.49
642.53
210
6.66
4.15
2.51
640.02
211
6.66
4.13
2.53
637.49
212
6.66
4.12
2.54
634.95
213
6.66
4.10
2.56
632.39
214
6.66
4.08
2.58
629.81
215
6.66
4.07
2.59
627.22
216
6.66
4.05
2.61
624.61
217
6.66
4.03
2.63
621.98
218
6.66
4.02
2.64
619.34
219
6.66
4.00
2.66
616.68
220
6.66
3.98
2.68
614.00
221
6.66
3.97
2.69
611.31
222
6.66
3.95
2.71
608.60
223
6.66
3.93
2.73
605.87
224
6.66
3.91
2.75
603.12
225
6.66
3.90
2.76
600.36
226
6.66
3.88
2.78
597.57
227
6.66
3.86
2.80
594.77
228
6.66
3.84
2.82
591.95
229
6.66
3.82
2.84
589.12
230
6.66
3.80
2.86
586.26
231
6.66
3.79
2.87
583.39
232
6.66
3.77
2.89
580.50
233
6.66
3.75
2.91
577.58
234
6.66
3.73
2.93
574.65
235
6.66
3.71
2.95
571.71
236
6.66
3.69
2.97
568.74
237
6.66
3.67
2.99
565.75
238
6.66
3.65
3.01
562.75
239
6.66
3.63
3.03
559.72
240
6.66
3.61
3.05
556.67
241
6.66
3.60
3.06
553.61
242
6.66
3.58
3.08
550.52
243
6.66
3.56
3.10
547.42
244
6.66
3.54
3.12
544.30
245
6.66
3.52
3.14
541.15
246
6.66
3.49
3.17
537.99
247
6.66
3.47
3.19
534.80
248
6.66
3.45
3.21
531.59
249
6.66
3.43
3.23
528.37
250
6.66
3.41
3.25
525.12
251
6.66
3.39
3.27
521.85
252
6.66
3.37
3.29
518.56
253
6.66
3.35
3.31
515.25
254
6.66
3.33
3.33
511.92
255
6.66
3.31
3.35
508.56
256
6.66
3.28
3.38
505.19
257
6.66
3.26
3.40
501.79
258
6.66
3.24
3.42
498.37
259
6.66
3.22
3.44
494.93
260
6.66
3.20
3.46
491.47
261
6.66
3.17
3.49
487.98
262
6.66
3.15
3.51
484.47
263
6.66
3.13
3.53
480.94
264
6.66
3.11
3.55
477.39
265
6.66
3.08
3.58
473.81
266
6.66
3.06
3.60
470.21
267
6.66
3.04
3.62
466.59
268
6.66
3.01
3.65
462.94
269
6.66
2.99
3.67
459.27
270
6.66
2.97
3.69
455.58
271
6.66
2.94
3.72
451.86
272
6.66
2.92
3.74
448.12
273
6.66
2.89
3.77
444.35
274
6.66
2.87
3.79
440.56
275
6.66
2.85
3.81
436.75
276
6.66
2.82
3.84
432.91
277
6.66
2.80
3.86
429.04
278
6.66
2.77
3.89
425.15
279
6.66
2.75
3.91
421.24
280
6.66
2.72
3.94
417.30
281
6.66
2.70
3.96
413.34
282
6.66
2.67
3.99
409.35
283
6.66
2.64
4.02
405.33
284
6.66
2.62
4.04
401.29
285
6.66
2.59
4.07
397.22
286
6.66
2.57
4.09
393.12
287
6.66
2.54
4.12
389.00
288
6.66
2.51
4.15
384.86
289
6.66
2.49
4.17
380.68
290
6.66
2.46
4.20
376.48
291
6.66
2.43
4.23
372.25
292
6.66
2.40
4.26
367.99
293
6.66
2.38
4.28
363.71
294
6.66
2.35
4.31
359.40
295
6.66
2.32
4.34
355.06
296
6.66
2.29
4.37
350.69
297
6.66
2.26
4.40
346.30
298
6.66
2.24
4.42
341.88
299
6.66
2.21
4.45
337.42
300
6.66
2.18
4.48
332.94
301
6.66
2.15
4.51
328.43
302
6.66
2.12
4.54
323.89
303
6.66
2.09
4.57
319.33
304
6.66
2.06
4.60
314.73
305
6.66
2.03
4.63
310.10
306
6.66
2.00
4.66
305.44
307
6.66
1.97
4.69
300.76
308
6.66
1.94
4.72
296.04
309
6.66
1.91
4.75
291.29
310
6.66
1.88
4.78
286.51
311
6.66
1.85
4.81
281.70
312
6.66
1.82
4.84
276.86
313
6.66
1.79
4.87
271.99
314
6.66
1.76
4.90
267.09
315
6.66
1.72
4.94
262.15
316
6.66
1.69
4.97
257.18
317
6.66
1.66
5.00
252.19
318
6.66
1.63
5.03
247.15
319
6.66
1.60
5.06
242.09
320
6.66
1.56
5.10
236.99
321
6.66
1.53
5.13
231.86
322
6.66
1.50
5.16
226.70
323
6.66
1.46
5.20
221.51
324
6.66
1.43
5.23
216.28
325
6.66
1.40
5.26
211.01
326
6.66
1.36
5.30
205.72
327
6.66
1.33
5.33
200.38
328
6.66
1.29
5.37
195.02
329
6.66
1.26
5.40
189.62
330
6.66
1.22
5.44
184.18
331
6.66
1.19
5.47
178.71
332
6.66
1.15
5.51
173.21
333
6.66
1.12
5.54
167.67
334
6.66
1.08
5.58
162.09
335
6.66
1.05
5.61
156.48
336
6.66
1.01
5.65
150.83
337
6.66
0.97
5.69
145.14
338
6.66
0.94
5.72
139.42
339
6.66
0.90
5.76
133.66
340
6.66
0.86
5.80
127.86
341
6.66
0.83
5.83
122.03
342
6.66
0.79
5.87
116.15
343
6.66
0.75
5.91
110.24
344
6.66
0.71
5.95
104.30
345
6.66
0.67
5.99
98.31
346
6.66
0.63
6.03
92.29
347
6.66
0.60
6.06
86.22
348
6.66
0.56
6.10
80.12
349
6.66
0.52
6.14
73.98
350
6.66
0.48
6.18
67.79
351
6.66
0.44
6.22
61.57
352
6.66
0.40
6.26
55.31
353
6.66
0.36
6.30
49.01
354
6.66
0.32
6.34
42.66
355
6.66
0.28
6.38
36.28
356
6.66
0.23
6.43
29.85
357
6.66
0.19
6.47
23.39
358
6.66
0.15
6.51
16.88
359
6.66
0.11
6.55
10.33
360
6.66
0.07
6.59
3.73
361
3.76
0.02
3.73
0.00
Totals
2,401.36
1,471.36
930.00

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