Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 7.40  
 

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
7.40
6.88
0.52
929.48
2
7.40
6.87
0.53
928.95
3
7.40
6.87
0.53
928.42
4
7.40
6.87
0.53
927.89
5
7.40
6.86
0.54
927.35
6
7.40
6.86
0.54
926.81
7
7.40
6.85
0.55
926.26
8
7.40
6.85
0.55
925.72
9
7.40
6.85
0.55
925.16
10
7.40
6.84
0.56
924.60
11
7.40
6.84
0.56
924.04
12
7.40
6.83
0.57
923.48
13
7.40
6.83
0.57
922.91
14
7.40
6.83
0.57
922.33
15
7.40
6.82
0.58
921.75
16
7.40
6.82
0.58
921.17
17
7.40
6.81
0.59
920.58
18
7.40
6.81
0.59
919.99
19
7.40
6.80
0.60
919.40
20
7.40
6.80
0.60
918.80
21
7.40
6.80
0.60
918.19
22
7.40
6.79
0.61
917.58
23
7.40
6.79
0.61
916.97
24
7.40
6.78
0.62
916.35
25
7.40
6.78
0.62
915.73
26
7.40
6.77
0.63
915.10
27
7.40
6.77
0.63
914.47
28
7.40
6.76
0.64
913.83
29
7.40
6.76
0.64
913.19
30
7.40
6.75
0.65
912.54
31
7.40
6.75
0.65
911.89
32
7.40
6.74
0.66
911.24
33
7.40
6.74
0.66
910.58
34
7.40
6.73
0.67
909.91
35
7.40
6.73
0.67
909.24
36
7.40
6.72
0.68
908.56
37
7.40
6.72
0.68
907.88
38
7.40
6.71
0.69
907.20
39
7.40
6.71
0.69
906.51
40
7.40
6.70
0.70
905.81
41
7.40
6.70
0.70
905.11
42
7.40
6.69
0.71
904.41
43
7.40
6.69
0.71
903.69
44
7.40
6.68
0.72
902.98
45
7.40
6.68
0.72
902.26
46
7.40
6.67
0.73
901.53
47
7.40
6.67
0.73
900.80
48
7.40
6.66
0.74
900.06
49
7.40
6.66
0.74
899.32
50
7.40
6.65
0.75
898.57
51
7.40
6.65
0.75
897.81
52
7.40
6.64
0.76
897.05
53
7.40
6.63
0.77
896.29
54
7.40
6.63
0.77
895.52
55
7.40
6.62
0.78
894.74
56
7.40
6.62
0.78
893.96
57
7.40
6.61
0.79
893.17
58
7.40
6.61
0.79
892.37
59
7.40
6.60
0.80
891.57
60
7.40
6.59
0.81
890.77
61
7.40
6.59
0.81
889.95
62
7.40
6.58
0.82
889.14
63
7.40
6.58
0.82
888.31
64
7.40
6.57
0.83
887.48
65
7.40
6.56
0.84
886.65
66
7.40
6.56
0.84
885.80
67
7.40
6.55
0.85
884.95
68
7.40
6.54
0.86
884.10
69
7.40
6.54
0.86
883.24
70
7.40
6.53
0.87
882.37
71
7.40
6.53
0.87
881.50
72
7.40
6.52
0.88
880.62
73
7.40
6.51
0.89
879.73
74
7.40
6.51
0.89
878.84
75
7.40
6.50
0.90
877.94
76
7.40
6.49
0.91
877.03
77
7.40
6.49
0.91
876.11
78
7.40
6.48
0.92
875.19
79
7.40
6.47
0.93
874.27
80
7.40
6.47
0.93
873.33
81
7.40
6.46
0.94
872.39
82
7.40
6.45
0.95
871.44
83
7.40
6.45
0.95
870.49
84
7.40
6.44
0.96
869.53
85
7.40
6.43
0.97
868.56
86
7.40
6.42
0.98
867.58
87
7.40
6.42
0.98
866.60
88
7.40
6.41
0.99
865.61
89
7.40
6.40
1.00
864.61
90
7.40
6.39
1.01
863.60
91
7.40
6.39
1.01
862.59
92
7.40
6.38
1.02
861.57
93
7.40
6.37
1.03
860.54
94
7.40
6.36
1.04
859.51
95
7.40
6.36
1.04
858.46
96
7.40
6.35
1.05
857.41
97
7.40
6.34
1.06
856.35
98
7.40
6.33
1.07
855.29
99
7.40
6.33
1.07
854.21
100
7.40
6.32
1.08
853.13
101
7.40
6.31
1.09
852.04
102
7.40
6.30
1.10
850.94
103
7.40
6.29
1.11
849.84
104
7.40
6.29
1.11
848.72
105
7.40
6.28
1.12
847.60
106
7.40
6.27
1.13
846.47
107
7.40
6.26
1.14
845.33
108
7.40
6.25
1.15
844.18
109
7.40
6.24
1.16
843.02
110
7.40
6.23
1.17
841.86
111
7.40
6.23
1.17
840.68
112
7.40
6.22
1.18
839.50
113
7.40
6.21
1.19
838.31
114
7.40
6.20
1.20
837.11
115
7.40
6.19
1.21
835.90
116
7.40
6.18
1.22
834.68
117
7.40
6.17
1.23
833.46
118
7.40
6.16
1.24
832.22
119
7.40
6.15
1.25
830.97
120
7.40
6.15
1.25
829.72
121
7.40
6.14
1.26
828.46
122
7.40
6.13
1.27
827.18
123
7.40
6.12
1.28
825.90
124
7.40
6.11
1.29
824.61
125
7.40
6.10
1.30
823.31
126
7.40
6.09
1.31
822.00
127
7.40
6.08
1.32
820.68
128
7.40
6.07
1.33
819.35
129
7.40
6.06
1.34
818.01
130
7.40
6.05
1.35
816.66
131
7.40
6.04
1.36
815.30
132
7.40
6.03
1.37
813.93
133
7.40
6.02
1.38
812.55
134
7.40
6.01
1.39
811.15
135
7.40
6.00
1.40
809.75
136
7.40
5.99
1.41
808.34
137
7.40
5.98
1.42
806.92
138
7.40
5.97
1.43
805.49
139
7.40
5.96
1.44
804.05
140
7.40
5.95
1.45
802.59
141
7.40
5.94
1.46
801.13
142
7.40
5.93
1.47
799.65
143
7.40
5.91
1.49
798.17
144
7.40
5.90
1.50
796.67
145
7.40
5.89
1.51
795.16
146
7.40
5.88
1.52
793.64
147
7.40
5.87
1.53
792.11
148
7.40
5.86
1.54
790.57
149
7.40
5.85
1.55
789.02
150
7.40
5.84
1.56
787.45
151
7.40
5.82
1.58
785.88
152
7.40
5.81
1.59
784.29
153
7.40
5.80
1.60
782.69
154
7.40
5.79
1.61
781.08
155
7.40
5.78
1.62
779.46
156
7.40
5.76
1.64
777.82
157
7.40
5.75
1.65
776.17
158
7.40
5.74
1.66
774.51
159
7.40
5.73
1.67
772.84
160
7.40
5.72
1.68
771.16
161
7.40
5.70
1.70
769.46
162
7.40
5.69
1.71
767.75
163
7.40
5.68
1.72
766.03
164
7.40
5.67
1.73
764.30
165
7.40
5.65
1.75
762.55
166
7.40
5.64
1.76
760.79
167
7.40
5.63
1.77
759.01
168
7.40
5.61
1.79
757.23
169
7.40
5.60
1.80
755.43
170
7.40
5.59
1.81
753.62
171
7.40
5.57
1.83
751.79
172
7.40
5.56
1.84
749.95
173
7.40
5.55
1.85
748.10
174
7.40
5.53
1.87
746.23
175
7.40
5.52
1.88
744.35
176
7.40
5.51
1.89
742.45
177
7.40
5.49
1.91
740.54
178
7.40
5.48
1.92
738.62
179
7.40
5.46
1.94
736.68
180
7.40
5.45
1.95
734.73
181
7.40
5.43
1.97
732.77
182
7.40
5.42
1.98
730.79
183
7.40
5.40
2.00
728.79
184
7.40
5.39
2.01
726.78
185
7.40
5.38
2.02
724.76
186
7.40
5.36
2.04
722.72
187
7.40
5.35
2.05
720.66
188
7.40
5.33
2.07
718.59
189
7.40
5.31
2.09
716.50
190
7.40
5.30
2.10
714.40
191
7.40
5.28
2.12
712.29
192
7.40
5.27
2.13
710.16
193
7.40
5.25
2.15
708.01
194
7.40
5.24
2.16
705.84
195
7.40
5.22
2.18
703.66
196
7.40
5.20
2.20
701.47
197
7.40
5.19
2.21
699.26
198
7.40
5.17
2.23
697.03
199
7.40
5.16
2.24
694.78
200
7.40
5.14
2.26
692.52
201
7.40
5.12
2.28
690.24
202
7.40
5.10
2.30
687.95
203
7.40
5.09
2.31
685.64
204
7.40
5.07
2.33
683.31
205
7.40
5.05
2.35
680.96
206
7.40
5.04
2.36
678.60
207
7.40
5.02
2.38
676.22
208
7.40
5.00
2.40
673.82
209
7.40
4.98
2.42
671.40
210
7.40
4.97
2.43
668.97
211
7.40
4.95
2.45
666.51
212
7.40
4.93
2.47
664.04
213
7.40
4.91
2.49
661.55
214
7.40
4.89
2.51
659.05
215
7.40
4.87
2.53
656.52
216
7.40
4.86
2.54
653.98
217
7.40
4.84
2.56
651.41
218
7.40
4.82
2.58
648.83
219
7.40
4.80
2.60
646.23
220
7.40
4.78
2.62
643.61
221
7.40
4.76
2.64
640.97
222
7.40
4.74
2.66
638.31
223
7.40
4.72
2.68
635.63
224
7.40
4.70
2.70
632.93
225
7.40
4.68
2.72
630.21
226
7.40
4.66
2.74
627.47
227
7.40
4.64
2.76
624.71
228
7.40
4.62
2.78
621.93
229
7.40
4.60
2.80
619.13
230
7.40
4.58
2.82
616.31
231
7.40
4.56
2.84
613.47
232
7.40
4.54
2.86
610.61
233
7.40
4.52
2.88
607.72
234
7.40
4.49
2.91
604.82
235
7.40
4.47
2.93
601.89
236
7.40
4.45
2.95
598.94
237
7.40
4.43
2.97
595.97
238
7.40
4.41
2.99
592.98
239
7.40
4.39
3.01
589.97
240
7.40
4.36
3.04
586.93
241
7.40
4.34
3.06
583.87
242
7.40
4.32
3.08
580.79
243
7.40
4.30
3.10
577.68
244
7.40
4.27
3.13
574.56
245
7.40
4.25
3.15
571.41
246
7.40
4.23
3.17
568.23
247
7.40
4.20
3.20
565.03
248
7.40
4.18
3.22
561.81
249
7.40
4.16
3.24
558.57
250
7.40
4.13
3.27
555.30
251
7.40
4.11
3.29
552.01
252
7.40
4.08
3.32
548.69
253
7.40
4.06
3.34
545.35
254
7.40
4.03
3.37
541.98
255
7.40
4.01
3.39
538.59
256
7.40
3.98
3.42
535.17
257
7.40
3.96
3.44
531.73
258
7.40
3.93
3.47
528.26
259
7.40
3.91
3.49
524.77
260
7.40
3.88
3.52
521.25
261
7.40
3.86
3.54
517.71
262
7.40
3.83
3.57
514.14
263
7.40
3.80
3.60
510.54
264
7.40
3.78
3.62
506.91
265
7.40
3.75
3.65
503.26
266
7.40
3.72
3.68
499.58
267
7.40
3.69
3.71
495.88
268
7.40
3.67
3.73
492.15
269
7.40
3.64
3.76
488.39
270
7.40
3.61
3.79
484.60
271
7.40
3.58
3.82
480.78
272
7.40
3.56
3.84
476.94
273
7.40
3.53
3.87
473.07
274
7.40
3.50
3.90
469.16
275
7.40
3.47
3.93
465.23
276
7.40
3.44
3.96
461.28
277
7.40
3.41
3.99
457.29
278
7.40
3.38
4.02
453.27
279
7.40
3.35
4.05
449.22
280
7.40
3.32
4.08
445.14
281
7.40
3.29
4.11
441.04
282
7.40
3.26
4.14
436.90
283
7.40
3.23
4.17
432.73
284
7.40
3.20
4.20
428.53
285
7.40
3.17
4.23
424.30
286
7.40
3.14
4.26
420.04
287
7.40
3.11
4.29
415.74
288
7.40
3.07
4.33
411.42
289
7.40
3.04
4.36
407.06
290
7.40
3.01
4.39
402.67
291
7.40
2.98
4.42
398.25
292
7.40
2.95
4.45
393.79
293
7.40
2.91
4.49
389.31
294
7.40
2.88
4.52
384.79
295
7.40
2.85
4.55
380.23
296
7.40
2.81
4.59
375.64
297
7.40
2.78
4.62
371.02
298
7.40
2.74
4.66
366.37
299
7.40
2.71
4.69
361.68
300
7.40
2.67
4.73
356.95
301
7.40
2.64
4.76
352.19
302
7.40
2.60
4.80
347.40
303
7.40
2.57
4.83
342.56
304
7.40
2.53
4.87
337.70
305
7.40
2.50
4.90
332.80
306
7.40
2.46
4.94
327.86
307
7.40
2.42
4.98
322.88
308
7.40
2.39
5.01
317.87
309
7.40
2.35
5.05
312.82
310
7.40
2.31
5.09
307.73
311
7.40
2.28
5.12
302.61
312
7.40
2.24
5.16
297.45
313
7.40
2.20
5.20
292.25
314
7.40
2.16
5.24
287.01
315
7.40
2.12
5.28
281.73
316
7.40
2.08
5.32
276.42
317
7.40
2.04
5.36
271.06
318
7.40
2.00
5.40
265.67
319
7.40
1.96
5.44
260.23
320
7.40
1.92
5.48
254.75
321
7.40
1.88
5.52
249.24
322
7.40
1.84
5.56
243.68
323
7.40
1.80
5.60
238.08
324
7.40
1.76
5.64
232.45
325
7.40
1.72
5.68
226.76
326
7.40
1.68
5.72
221.04
327
7.40
1.63
5.77
215.28
328
7.40
1.59
5.81
209.47
329
7.40
1.55
5.85
203.62
330
7.40
1.51
5.89
197.72
331
7.40
1.46
5.94
191.79
332
7.40
1.42
5.98
185.80
333
7.40
1.37
6.03
179.78
334
7.40
1.33
6.07
173.71
335
7.40
1.28
6.12
167.59
336
7.40
1.24
6.16
161.43
337
7.40
1.19
6.21
155.23
338
7.40
1.15
6.25
148.97
339
7.40
1.10
6.30
142.68
340
7.40
1.06
6.34
136.33
341
7.40
1.01
6.39
129.94
342
7.40
0.96
6.44
123.50
343
7.40
0.91
6.49
117.01
344
7.40
0.87
6.53
110.48
345
7.40
0.82
6.58
103.90
346
7.40
0.77
6.63
97.26
347
7.40
0.72
6.68
90.58
348
7.40
0.67
6.73
83.85
349
7.40
0.62
6.78
77.07
350
7.40
0.57
6.83
70.24
351
7.40
0.52
6.88
63.36
352
7.40
0.47
6.93
56.43
353
7.40
0.42
6.98
49.45
354
7.40
0.37
7.03
42.42
355
7.40
0.31
7.09
35.33
356
7.40
0.26
7.14
28.19
357
7.40
0.21
7.19
21.00
358
7.40
0.16
7.24
13.75
359
7.40
0.10
7.30
6.46
360
6.50
0.05
6.46
0.00
Totals
2,663.10
1,733.10
930.00

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