Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 4.31  
 

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
4.31
2.91
1.40
929.60
2
4.31
2.90
1.41
928.19
3
4.31
2.90
1.41
926.78
4
4.31
2.90
1.41
925.37
5
4.31
2.89
1.42
923.95
6
4.31
2.89
1.42
922.53
7
4.31
2.88
1.43
921.10
8
4.31
2.88
1.43
919.67
9
4.31
2.87
1.44
918.24
10
4.31
2.87
1.44
916.80
11
4.31
2.86
1.45
915.35
12
4.31
2.86
1.45
913.90
13
4.31
2.86
1.45
912.45
14
4.31
2.85
1.46
910.99
15
4.31
2.85
1.46
909.52
16
4.31
2.84
1.47
908.06
17
4.31
2.84
1.47
906.58
18
4.31
2.83
1.48
905.11
19
4.31
2.83
1.48
903.63
20
4.31
2.82
1.49
902.14
21
4.31
2.82
1.49
900.65
22
4.31
2.81
1.50
899.15
23
4.31
2.81
1.50
897.65
24
4.31
2.81
1.50
896.15
25
4.31
2.80
1.51
894.64
26
4.31
2.80
1.51
893.13
27
4.31
2.79
1.52
891.61
28
4.31
2.79
1.52
890.08
29
4.31
2.78
1.53
888.55
30
4.31
2.78
1.53
887.02
31
4.31
2.77
1.54
885.48
32
4.31
2.77
1.54
883.94
33
4.31
2.76
1.55
882.39
34
4.31
2.76
1.55
880.84
35
4.31
2.75
1.56
879.28
36
4.31
2.75
1.56
877.72
37
4.31
2.74
1.57
876.15
38
4.31
2.74
1.57
874.58
39
4.31
2.73
1.58
873.00
40
4.31
2.73
1.58
871.42
41
4.31
2.72
1.59
869.84
42
4.31
2.72
1.59
868.24
43
4.31
2.71
1.60
866.65
44
4.31
2.71
1.60
865.04
45
4.31
2.70
1.61
863.44
46
4.31
2.70
1.61
861.83
47
4.31
2.69
1.62
860.21
48
4.31
2.69
1.62
858.59
49
4.31
2.68
1.63
856.96
50
4.31
2.68
1.63
855.33
51
4.31
2.67
1.64
853.69
52
4.31
2.67
1.64
852.05
53
4.31
2.66
1.65
850.40
54
4.31
2.66
1.65
848.75
55
4.31
2.65
1.66
847.09
56
4.31
2.65
1.66
845.43
57
4.31
2.64
1.67
843.76
58
4.31
2.64
1.67
842.09
59
4.31
2.63
1.68
840.41
60
4.31
2.63
1.68
838.73
61
4.31
2.62
1.69
837.04
62
4.31
2.62
1.69
835.34
63
4.31
2.61
1.70
833.64
64
4.31
2.61
1.70
831.94
65
4.31
2.60
1.71
830.23
66
4.31
2.59
1.72
828.51
67
4.31
2.59
1.72
826.79
68
4.31
2.58
1.73
825.07
69
4.31
2.58
1.73
823.33
70
4.31
2.57
1.74
821.60
71
4.31
2.57
1.74
819.85
72
4.31
2.56
1.75
818.11
73
4.31
2.56
1.75
816.35
74
4.31
2.55
1.76
814.59
75
4.31
2.55
1.76
812.83
76
4.31
2.54
1.77
811.06
77
4.31
2.53
1.78
809.28
78
4.31
2.53
1.78
807.50
79
4.31
2.52
1.79
805.72
80
4.31
2.52
1.79
803.92
81
4.31
2.51
1.80
802.13
82
4.31
2.51
1.80
800.32
83
4.31
2.50
1.81
798.51
84
4.31
2.50
1.81
796.70
85
4.31
2.49
1.82
794.88
86
4.31
2.48
1.83
793.05
87
4.31
2.48
1.83
791.22
88
4.31
2.47
1.84
789.38
89
4.31
2.47
1.84
787.54
90
4.31
2.46
1.85
785.69
91
4.31
2.46
1.85
783.84
92
4.31
2.45
1.86
781.98
93
4.31
2.44
1.87
780.11
94
4.31
2.44
1.87
778.24
95
4.31
2.43
1.88
776.36
96
4.31
2.43
1.88
774.48
97
4.31
2.42
1.89
772.59
98
4.31
2.41
1.90
770.69
99
4.31
2.41
1.90
768.79
100
4.31
2.40
1.91
766.88
101
4.31
2.40
1.91
764.97
102
4.31
2.39
1.92
763.05
103
4.31
2.38
1.93
761.12
104
4.31
2.38
1.93
759.19
105
4.31
2.37
1.94
757.25
106
4.31
2.37
1.94
755.31
107
4.31
2.36
1.95
753.36
108
4.31
2.35
1.96
751.41
109
4.31
2.35
1.96
749.44
110
4.31
2.34
1.97
747.48
111
4.31
2.34
1.97
745.50
112
4.31
2.33
1.98
743.52
113
4.31
2.32
1.99
741.53
114
4.31
2.32
1.99
739.54
115
4.31
2.31
2.00
737.54
116
4.31
2.30
2.01
735.54
117
4.31
2.30
2.01
733.53
118
4.31
2.29
2.02
731.51
119
4.31
2.29
2.02
729.48
120
4.31
2.28
2.03
727.45
121
4.31
2.27
2.04
725.42
122
4.31
2.27
2.04
723.37
123
4.31
2.26
2.05
721.32
124
4.31
2.25
2.06
719.27
125
4.31
2.25
2.06
717.21
126
4.31
2.24
2.07
715.14
127
4.31
2.23
2.08
713.06
128
4.31
2.23
2.08
710.98
129
4.31
2.22
2.09
708.89
130
4.31
2.22
2.09
706.80
131
4.31
2.21
2.10
704.70
132
4.31
2.20
2.11
702.59
133
4.31
2.20
2.11
700.47
134
4.31
2.19
2.12
698.35
135
4.31
2.18
2.13
696.23
136
4.31
2.18
2.13
694.09
137
4.31
2.17
2.14
691.95
138
4.31
2.16
2.15
689.80
139
4.31
2.16
2.15
687.65
140
4.31
2.15
2.16
685.49
141
4.31
2.14
2.17
683.32
142
4.31
2.14
2.17
681.15
143
4.31
2.13
2.18
678.96
144
4.31
2.12
2.19
676.78
145
4.31
2.11
2.20
674.58
146
4.31
2.11
2.20
672.38
147
4.31
2.10
2.21
670.17
148
4.31
2.09
2.22
667.95
149
4.31
2.09
2.22
665.73
150
4.31
2.08
2.23
663.50
151
4.31
2.07
2.24
661.27
152
4.31
2.07
2.24
659.02
153
4.31
2.06
2.25
656.77
154
4.31
2.05
2.26
654.51
155
4.31
2.05
2.26
652.25
156
4.31
2.04
2.27
649.98
157
4.31
2.03
2.28
647.70
158
4.31
2.02
2.29
645.41
159
4.31
2.02
2.29
643.12
160
4.31
2.01
2.30
640.82
161
4.31
2.00
2.31
638.51
162
4.31
2.00
2.31
636.20
163
4.31
1.99
2.32
633.88
164
4.31
1.98
2.33
631.55
165
4.31
1.97
2.34
629.21
166
4.31
1.97
2.34
626.87
167
4.31
1.96
2.35
624.51
168
4.31
1.95
2.36
622.16
169
4.31
1.94
2.37
619.79
170
4.31
1.94
2.37
617.42
171
4.31
1.93
2.38
615.04
172
4.31
1.92
2.39
612.65
173
4.31
1.91
2.40
610.25
174
4.31
1.91
2.40
607.85
175
4.31
1.90
2.41
605.44
176
4.31
1.89
2.42
603.02
177
4.31
1.88
2.43
600.60
178
4.31
1.88
2.43
598.16
179
4.31
1.87
2.44
595.72
180
4.31
1.86
2.45
593.27
181
4.31
1.85
2.46
590.82
182
4.31
1.85
2.46
588.35
183
4.31
1.84
2.47
585.88
184
4.31
1.83
2.48
583.40
185
4.31
1.82
2.49
580.92
186
4.31
1.82
2.49
578.42
187
4.31
1.81
2.50
575.92
188
4.31
1.80
2.51
573.41
189
4.31
1.79
2.52
570.89
190
4.31
1.78
2.53
568.37
191
4.31
1.78
2.53
565.83
192
4.31
1.77
2.54
563.29
193
4.31
1.76
2.55
560.74
194
4.31
1.75
2.56
558.18
195
4.31
1.74
2.57
555.62
196
4.31
1.74
2.57
553.04
197
4.31
1.73
2.58
550.46
198
4.31
1.72
2.59
547.87
199
4.31
1.71
2.60
545.27
200
4.31
1.70
2.61
542.67
201
4.31
1.70
2.61
540.05
202
4.31
1.69
2.62
537.43
203
4.31
1.68
2.63
534.80
204
4.31
1.67
2.64
532.16
205
4.31
1.66
2.65
529.52
206
4.31
1.65
2.66
526.86
207
4.31
1.65
2.66
524.20
208
4.31
1.64
2.67
521.52
209
4.31
1.63
2.68
518.84
210
4.31
1.62
2.69
516.16
211
4.31
1.61
2.70
513.46
212
4.31
1.60
2.71
510.75
213
4.31
1.60
2.71
508.04
214
4.31
1.59
2.72
505.32
215
4.31
1.58
2.73
502.59
216
4.31
1.57
2.74
499.85
217
4.31
1.56
2.75
497.10
218
4.31
1.55
2.76
494.34
219
4.31
1.54
2.77
491.58
220
4.31
1.54
2.77
488.80
221
4.31
1.53
2.78
486.02
222
4.31
1.52
2.79
483.23
223
4.31
1.51
2.80
480.43
224
4.31
1.50
2.81
477.62
225
4.31
1.49
2.82
474.80
226
4.31
1.48
2.83
471.98
227
4.31
1.47
2.84
469.14
228
4.31
1.47
2.84
466.30
229
4.31
1.46
2.85
463.45
230
4.31
1.45
2.86
460.58
231
4.31
1.44
2.87
457.71
232
4.31
1.43
2.88
454.83
233
4.31
1.42
2.89
451.94
234
4.31
1.41
2.90
449.05
235
4.31
1.40
2.91
446.14
236
4.31
1.39
2.92
443.22
237
4.31
1.39
2.92
440.30
238
4.31
1.38
2.93
437.37
239
4.31
1.37
2.94
434.42
240
4.31
1.36
2.95
431.47
241
4.31
1.35
2.96
428.51
242
4.31
1.34
2.97
425.54
243
4.31
1.33
2.98
422.56
244
4.31
1.32
2.99
419.57
245
4.31
1.31
3.00
416.57
246
4.31
1.30
3.01
413.56
247
4.31
1.29
3.02
410.54
248
4.31
1.28
3.03
407.52
249
4.31
1.27
3.04
404.48
250
4.31
1.26
3.05
401.43
251
4.31
1.25
3.06
398.38
252
4.31
1.24
3.07
395.31
253
4.31
1.24
3.07
392.24
254
4.31
1.23
3.08
389.15
255
4.31
1.22
3.09
386.06
256
4.31
1.21
3.10
382.96
257
4.31
1.20
3.11
379.84
258
4.31
1.19
3.12
376.72
259
4.31
1.18
3.13
373.59
260
4.31
1.17
3.14
370.44
261
4.31
1.16
3.15
367.29
262
4.31
1.15
3.16
364.13
263
4.31
1.14
3.17
360.96
264
4.31
1.13
3.18
357.78
265
4.31
1.12
3.19
354.58
266
4.31
1.11
3.20
351.38
267
4.31
1.10
3.21
348.17
268
4.31
1.09
3.22
344.95
269
4.31
1.08
3.23
341.72
270
4.31
1.07
3.24
338.47
271
4.31
1.06
3.25
335.22
272
4.31
1.05
3.26
331.96
273
4.31
1.04
3.27
328.69
274
4.31
1.03
3.28
325.40
275
4.31
1.02
3.29
322.11
276
4.31
1.01
3.30
318.81
277
4.31
1.00
3.31
315.49
278
4.31
0.99
3.32
312.17
279
4.31
0.98
3.33
308.83
280
4.31
0.97
3.34
305.49
281
4.31
0.95
3.36
302.13
282
4.31
0.94
3.37
298.77
283
4.31
0.93
3.38
295.39
284
4.31
0.92
3.39
292.01
285
4.31
0.91
3.40
288.61
286
4.31
0.90
3.41
285.20
287
4.31
0.89
3.42
281.78
288
4.31
0.88
3.43
278.35
289
4.31
0.87
3.44
274.91
290
4.31
0.86
3.45
271.46
291
4.31
0.85
3.46
268.00
292
4.31
0.84
3.47
264.53
293
4.31
0.83
3.48
261.04
294
4.31
0.82
3.49
257.55
295
4.31
0.80
3.51
254.04
296
4.31
0.79
3.52
250.53
297
4.31
0.78
3.53
247.00
298
4.31
0.77
3.54
243.46
299
4.31
0.76
3.55
239.91
300
4.31
0.75
3.56
236.35
301
4.31
0.74
3.57
232.78
302
4.31
0.73
3.58
229.20
303
4.31
0.72
3.59
225.61
304
4.31
0.71
3.60
222.00
305
4.31
0.69
3.62
218.38
306
4.31
0.68
3.63
214.76
307
4.31
0.67
3.64
211.12
308
4.31
0.66
3.65
207.47
309
4.31
0.65
3.66
203.81
310
4.31
0.64
3.67
200.13
311
4.31
0.63
3.68
196.45
312
4.31
0.61
3.70
192.75
313
4.31
0.60
3.71
189.04
314
4.31
0.59
3.72
185.33
315
4.31
0.58
3.73
181.59
316
4.31
0.57
3.74
177.85
317
4.31
0.56
3.75
174.10
318
4.31
0.54
3.77
170.33
319
4.31
0.53
3.78
166.55
320
4.31
0.52
3.79
162.76
321
4.31
0.51
3.80
158.96
322
4.31
0.50
3.81
155.15
323
4.31
0.48
3.83
151.32
324
4.31
0.47
3.84
147.49
325
4.31
0.46
3.85
143.64
326
4.31
0.45
3.86
139.78
327
4.31
0.44
3.87
135.90
328
4.31
0.42
3.89
132.02
329
4.31
0.41
3.90
128.12
330
4.31
0.40
3.91
124.21
331
4.31
0.39
3.92
120.29
332
4.31
0.38
3.93
116.36
333
4.31
0.36
3.95
112.41
334
4.31
0.35
3.96
108.45
335
4.31
0.34
3.97
104.48
336
4.31
0.33
3.98
100.50
337
4.31
0.31
4.00
96.50
338
4.31
0.30
4.01
92.49
339
4.31
0.29
4.02
88.47
340
4.31
0.28
4.03
84.44
341
4.31
0.26
4.05
80.39
342
4.31
0.25
4.06
76.33
343
4.31
0.24
4.07
72.26
344
4.31
0.23
4.08
68.18
345
4.31
0.21
4.10
64.08
346
4.31
0.20
4.11
59.97
347
4.31
0.19
4.12
55.85
348
4.31
0.17
4.14
51.71
349
4.31
0.16
4.15
47.56
350
4.31
0.15
4.16
43.40
351
4.31
0.14
4.17
39.23
352
4.31
0.12
4.19
35.04
353
4.31
0.11
4.20
30.84
354
4.31
0.10
4.21
26.63
355
4.31
0.08
4.23
22.40
356
4.31
0.07
4.24
18.16
357
4.31
0.06
4.25
13.91
358
4.31
0.04
4.27
9.64
359
4.31
0.03
4.28
5.36
360
4.31
0.02
4.29
1.07
361
1.07
0.00
1.07
0.00
Totals
1,552.67
621.67
931.00

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