Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 6.18  
 

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
6.18
5.39
0.79
939.21
2
6.18
5.38
0.80
938.41
3
6.18
5.38
0.80
937.60
4
6.18
5.37
0.81
936.79
5
6.18
5.37
0.81
935.98
6
6.18
5.36
0.82
935.16
7
6.18
5.36
0.82
934.34
8
6.18
5.35
0.83
933.51
9
6.18
5.35
0.83
932.68
10
6.18
5.34
0.84
931.85
11
6.18
5.34
0.84
931.00
12
6.18
5.33
0.85
930.16
13
6.18
5.33
0.85
929.31
14
6.18
5.32
0.86
928.45
15
6.18
5.32
0.86
927.59
16
6.18
5.31
0.87
926.73
17
6.18
5.31
0.87
925.85
18
6.18
5.30
0.88
924.98
19
6.18
5.30
0.88
924.10
20
6.18
5.29
0.89
923.21
21
6.18
5.29
0.89
922.32
22
6.18
5.28
0.90
921.43
23
6.18
5.28
0.90
920.53
24
6.18
5.27
0.91
919.62
25
6.18
5.27
0.91
918.71
26
6.18
5.26
0.92
917.79
27
6.18
5.26
0.92
916.87
28
6.18
5.25
0.93
915.94
29
6.18
5.25
0.93
915.01
30
6.18
5.24
0.94
914.07
31
6.18
5.24
0.94
913.13
32
6.18
5.23
0.95
912.18
33
6.18
5.23
0.95
911.23
34
6.18
5.22
0.96
910.27
35
6.18
5.22
0.96
909.30
36
6.18
5.21
0.97
908.33
37
6.18
5.20
0.98
907.36
38
6.18
5.20
0.98
906.37
39
6.18
5.19
0.99
905.39
40
6.18
5.19
0.99
904.39
41
6.18
5.18
1.00
903.40
42
6.18
5.18
1.00
902.39
43
6.18
5.17
1.01
901.38
44
6.18
5.16
1.02
900.37
45
6.18
5.16
1.02
899.34
46
6.18
5.15
1.03
898.32
47
6.18
5.15
1.03
897.28
48
6.18
5.14
1.04
896.24
49
6.18
5.13
1.05
895.20
50
6.18
5.13
1.05
894.15
51
6.18
5.12
1.06
893.09
52
6.18
5.12
1.06
892.03
53
6.18
5.11
1.07
890.96
54
6.18
5.10
1.08
889.88
55
6.18
5.10
1.08
888.80
56
6.18
5.09
1.09
887.71
57
6.18
5.09
1.09
886.62
58
6.18
5.08
1.10
885.52
59
6.18
5.07
1.11
884.41
60
6.18
5.07
1.11
883.30
61
6.18
5.06
1.12
882.18
62
6.18
5.05
1.13
881.05
63
6.18
5.05
1.13
879.92
64
6.18
5.04
1.14
878.78
65
6.18
5.03
1.15
877.64
66
6.18
5.03
1.15
876.48
67
6.18
5.02
1.16
875.33
68
6.18
5.01
1.17
874.16
69
6.18
5.01
1.17
872.99
70
6.18
5.00
1.18
871.81
71
6.18
4.99
1.19
870.62
72
6.18
4.99
1.19
869.43
73
6.18
4.98
1.20
868.23
74
6.18
4.97
1.21
867.03
75
6.18
4.97
1.21
865.82
76
6.18
4.96
1.22
864.60
77
6.18
4.95
1.23
863.37
78
6.18
4.95
1.23
862.14
79
6.18
4.94
1.24
860.89
80
6.18
4.93
1.25
859.65
81
6.18
4.93
1.25
858.39
82
6.18
4.92
1.26
857.13
83
6.18
4.91
1.27
855.86
84
6.18
4.90
1.28
854.58
85
6.18
4.90
1.28
853.30
86
6.18
4.89
1.29
852.01
87
6.18
4.88
1.30
850.71
88
6.18
4.87
1.31
849.40
89
6.18
4.87
1.31
848.09
90
6.18
4.86
1.32
846.77
91
6.18
4.85
1.33
845.44
92
6.18
4.84
1.34
844.10
93
6.18
4.84
1.34
842.76
94
6.18
4.83
1.35
841.41
95
6.18
4.82
1.36
840.05
96
6.18
4.81
1.37
838.68
97
6.18
4.80
1.38
837.31
98
6.18
4.80
1.38
835.92
99
6.18
4.79
1.39
834.53
100
6.18
4.78
1.40
833.13
101
6.18
4.77
1.41
831.73
102
6.18
4.77
1.41
830.31
103
6.18
4.76
1.42
828.89
104
6.18
4.75
1.43
827.46
105
6.18
4.74
1.44
826.02
106
6.18
4.73
1.45
824.57
107
6.18
4.72
1.46
823.12
108
6.18
4.72
1.46
821.65
109
6.18
4.71
1.47
820.18
110
6.18
4.70
1.48
818.70
111
6.18
4.69
1.49
817.21
112
6.18
4.68
1.50
815.71
113
6.18
4.67
1.51
814.20
114
6.18
4.66
1.52
812.69
115
6.18
4.66
1.52
811.16
116
6.18
4.65
1.53
809.63
117
6.18
4.64
1.54
808.09
118
6.18
4.63
1.55
806.54
119
6.18
4.62
1.56
804.98
120
6.18
4.61
1.57
803.41
121
6.18
4.60
1.58
801.83
122
6.18
4.59
1.59
800.25
123
6.18
4.58
1.60
798.65
124
6.18
4.58
1.60
797.05
125
6.18
4.57
1.61
795.44
126
6.18
4.56
1.62
793.81
127
6.18
4.55
1.63
792.18
128
6.18
4.54
1.64
790.54
129
6.18
4.53
1.65
788.89
130
6.18
4.52
1.66
787.23
131
6.18
4.51
1.67
785.56
132
6.18
4.50
1.68
783.88
133
6.18
4.49
1.69
782.19
134
6.18
4.48
1.70
780.49
135
6.18
4.47
1.71
778.78
136
6.18
4.46
1.72
777.06
137
6.18
4.45
1.73
775.34
138
6.18
4.44
1.74
773.60
139
6.18
4.43
1.75
771.85
140
6.18
4.42
1.76
770.09
141
6.18
4.41
1.77
768.32
142
6.18
4.40
1.78
766.55
143
6.18
4.39
1.79
764.76
144
6.18
4.38
1.80
762.96
145
6.18
4.37
1.81
761.15
146
6.18
4.36
1.82
759.33
147
6.18
4.35
1.83
757.50
148
6.18
4.34
1.84
755.66
149
6.18
4.33
1.85
753.81
150
6.18
4.32
1.86
751.95
151
6.18
4.31
1.87
750.08
152
6.18
4.30
1.88
748.19
153
6.18
4.29
1.89
746.30
154
6.18
4.28
1.90
744.40
155
6.18
4.26
1.92
742.48
156
6.18
4.25
1.93
740.56
157
6.18
4.24
1.94
738.62
158
6.18
4.23
1.95
736.67
159
6.18
4.22
1.96
734.71
160
6.18
4.21
1.97
732.74
161
6.18
4.20
1.98
730.76
162
6.18
4.19
1.99
728.76
163
6.18
4.18
2.00
726.76
164
6.18
4.16
2.02
724.74
165
6.18
4.15
2.03
722.72
166
6.18
4.14
2.04
720.68
167
6.18
4.13
2.05
718.62
168
6.18
4.12
2.06
716.56
169
6.18
4.11
2.07
714.49
170
6.18
4.09
2.09
712.40
171
6.18
4.08
2.10
710.30
172
6.18
4.07
2.11
708.19
173
6.18
4.06
2.12
706.07
174
6.18
4.05
2.13
703.93
175
6.18
4.03
2.15
701.79
176
6.18
4.02
2.16
699.63
177
6.18
4.01
2.17
697.46
178
6.18
4.00
2.18
695.27
179
6.18
3.98
2.20
693.07
180
6.18
3.97
2.21
690.87
181
6.18
3.96
2.22
688.64
182
6.18
3.95
2.23
686.41
183
6.18
3.93
2.25
684.16
184
6.18
3.92
2.26
681.90
185
6.18
3.91
2.27
679.63
186
6.18
3.89
2.29
677.34
187
6.18
3.88
2.30
675.04
188
6.18
3.87
2.31
672.73
189
6.18
3.85
2.33
670.40
190
6.18
3.84
2.34
668.06
191
6.18
3.83
2.35
665.71
192
6.18
3.81
2.37
663.35
193
6.18
3.80
2.38
660.97
194
6.18
3.79
2.39
658.57
195
6.18
3.77
2.41
656.17
196
6.18
3.76
2.42
653.75
197
6.18
3.75
2.43
651.31
198
6.18
3.73
2.45
648.86
199
6.18
3.72
2.46
646.40
200
6.18
3.70
2.48
643.92
201
6.18
3.69
2.49
641.43
202
6.18
3.67
2.51
638.93
203
6.18
3.66
2.52
636.41
204
6.18
3.65
2.53
633.87
205
6.18
3.63
2.55
631.33
206
6.18
3.62
2.56
628.76
207
6.18
3.60
2.58
626.18
208
6.18
3.59
2.59
623.59
209
6.18
3.57
2.61
620.99
210
6.18
3.56
2.62
618.36
211
6.18
3.54
2.64
615.73
212
6.18
3.53
2.65
613.07
213
6.18
3.51
2.67
610.41
214
6.18
3.50
2.68
607.72
215
6.18
3.48
2.70
605.02
216
6.18
3.47
2.71
602.31
217
6.18
3.45
2.73
599.58
218
6.18
3.44
2.74
596.84
219
6.18
3.42
2.76
594.08
220
6.18
3.40
2.78
591.30
221
6.18
3.39
2.79
588.51
222
6.18
3.37
2.81
585.70
223
6.18
3.36
2.82
582.87
224
6.18
3.34
2.84
580.03
225
6.18
3.32
2.86
577.18
226
6.18
3.31
2.87
574.30
227
6.18
3.29
2.89
571.41
228
6.18
3.27
2.91
568.51
229
6.18
3.26
2.92
565.58
230
6.18
3.24
2.94
562.64
231
6.18
3.22
2.96
559.69
232
6.18
3.21
2.97
556.72
233
6.18
3.19
2.99
553.72
234
6.18
3.17
3.01
550.72
235
6.18
3.16
3.02
547.69
236
6.18
3.14
3.04
544.65
237
6.18
3.12
3.06
541.59
238
6.18
3.10
3.08
538.51
239
6.18
3.09
3.09
535.42
240
6.18
3.07
3.11
532.31
241
6.18
3.05
3.13
529.18
242
6.18
3.03
3.15
526.03
243
6.18
3.01
3.17
522.86
244
6.18
3.00
3.18
519.68
245
6.18
2.98
3.20
516.47
246
6.18
2.96
3.22
513.25
247
6.18
2.94
3.24
510.01
248
6.18
2.92
3.26
506.76
249
6.18
2.90
3.28
503.48
250
6.18
2.88
3.30
500.18
251
6.18
2.87
3.31
496.87
252
6.18
2.85
3.33
493.54
253
6.18
2.83
3.35
490.18
254
6.18
2.81
3.37
486.81
255
6.18
2.79
3.39
483.42
256
6.18
2.77
3.41
480.01
257
6.18
2.75
3.43
476.58
258
6.18
2.73
3.45
473.13
259
6.18
2.71
3.47
469.66
260
6.18
2.69
3.49
466.17
261
6.18
2.67
3.51
462.66
262
6.18
2.65
3.53
459.13
263
6.18
2.63
3.55
455.58
264
6.18
2.61
3.57
452.01
265
6.18
2.59
3.59
448.42
266
6.18
2.57
3.61
444.81
267
6.18
2.55
3.63
441.18
268
6.18
2.53
3.65
437.53
269
6.18
2.51
3.67
433.86
270
6.18
2.49
3.69
430.16
271
6.18
2.46
3.72
426.45
272
6.18
2.44
3.74
422.71
273
6.18
2.42
3.76
418.95
274
6.18
2.40
3.78
415.17
275
6.18
2.38
3.80
411.37
276
6.18
2.36
3.82
407.55
277
6.18
2.33
3.85
403.70
278
6.18
2.31
3.87
399.83
279
6.18
2.29
3.89
395.94
280
6.18
2.27
3.91
392.03
281
6.18
2.25
3.93
388.10
282
6.18
2.22
3.96
384.14
283
6.18
2.20
3.98
380.16
284
6.18
2.18
4.00
376.16
285
6.18
2.16
4.02
372.14
286
6.18
2.13
4.05
368.09
287
6.18
2.11
4.07
364.02
288
6.18
2.09
4.09
359.92
289
6.18
2.06
4.12
355.80
290
6.18
2.04
4.14
351.66
291
6.18
2.01
4.17
347.50
292
6.18
1.99
4.19
343.31
293
6.18
1.97
4.21
339.10
294
6.18
1.94
4.24
334.86
295
6.18
1.92
4.26
330.60
296
6.18
1.89
4.29
326.31
297
6.18
1.87
4.31
322.00
298
6.18
1.84
4.34
317.67
299
6.18
1.82
4.36
313.30
300
6.18
1.79
4.39
308.92
301
6.18
1.77
4.41
304.51
302
6.18
1.74
4.44
300.07
303
6.18
1.72
4.46
295.61
304
6.18
1.69
4.49
291.13
305
6.18
1.67
4.51
286.62
306
6.18
1.64
4.54
282.08
307
6.18
1.62
4.56
277.51
308
6.18
1.59
4.59
272.92
309
6.18
1.56
4.62
268.31
310
6.18
1.54
4.64
263.66
311
6.18
1.51
4.67
258.99
312
6.18
1.48
4.70
254.30
313
6.18
1.46
4.72
249.58
314
6.18
1.43
4.75
244.83
315
6.18
1.40
4.78
240.05
316
6.18
1.38
4.80
235.24
317
6.18
1.35
4.83
230.41
318
6.18
1.32
4.86
225.55
319
6.18
1.29
4.89
220.66
320
6.18
1.26
4.92
215.75
321
6.18
1.24
4.94
210.80
322
6.18
1.21
4.97
205.83
323
6.18
1.18
5.00
200.83
324
6.18
1.15
5.03
195.80
325
6.18
1.12
5.06
190.74
326
6.18
1.09
5.09
185.66
327
6.18
1.06
5.12
180.54
328
6.18
1.03
5.15
175.39
329
6.18
1.00
5.18
170.22
330
6.18
0.98
5.20
165.01
331
6.18
0.95
5.23
159.78
332
6.18
0.92
5.26
154.51
333
6.18
0.89
5.29
149.22
334
6.18
0.85
5.33
143.89
335
6.18
0.82
5.36
138.54
336
6.18
0.79
5.39
133.15
337
6.18
0.76
5.42
127.74
338
6.18
0.73
5.45
122.29
339
6.18
0.70
5.48
116.81
340
6.18
0.67
5.51
111.30
341
6.18
0.64
5.54
105.75
342
6.18
0.61
5.57
100.18
343
6.18
0.57
5.61
94.57
344
6.18
0.54
5.64
88.94
345
6.18
0.51
5.67
83.27
346
6.18
0.48
5.70
77.56
347
6.18
0.44
5.74
71.83
348
6.18
0.41
5.77
66.06
349
6.18
0.38
5.80
60.26
350
6.18
0.35
5.83
54.42
351
6.18
0.31
5.87
48.55
352
6.18
0.28
5.90
42.65
353
6.18
0.24
5.94
36.72
354
6.18
0.21
5.97
30.75
355
6.18
0.18
6.00
24.74
356
6.18
0.14
6.04
18.71
357
6.18
0.11
6.07
12.63
358
6.18
0.07
6.11
6.52
359
6.18
0.04
6.14
0.38
360
0.38
0.00
0.38
0.00
Totals
2,219.00
1,279.00
940.00

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