Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 6.49  
 

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
6.49
5.78
0.71
939.29
2
6.49
5.77
0.72
938.57
3
6.49
5.77
0.72
937.85
4
6.49
5.76
0.73
937.12
5
6.49
5.76
0.73
936.39
6
6.49
5.75
0.74
935.66
7
6.49
5.75
0.74
934.92
8
6.49
5.75
0.74
934.17
9
6.49
5.74
0.75
933.42
10
6.49
5.74
0.75
932.67
11
6.49
5.73
0.76
931.91
12
6.49
5.73
0.76
931.15
13
6.49
5.72
0.77
930.38
14
6.49
5.72
0.77
929.61
15
6.49
5.71
0.78
928.83
16
6.49
5.71
0.78
928.05
17
6.49
5.70
0.79
927.27
18
6.49
5.70
0.79
926.47
19
6.49
5.69
0.80
925.68
20
6.49
5.69
0.80
924.88
21
6.49
5.68
0.81
924.07
22
6.49
5.68
0.81
923.26
23
6.49
5.67
0.82
922.45
24
6.49
5.67
0.82
921.62
25
6.49
5.66
0.83
920.80
26
6.49
5.66
0.83
919.97
27
6.49
5.65
0.84
919.13
28
6.49
5.65
0.84
918.29
29
6.49
5.64
0.85
917.44
30
6.49
5.64
0.85
916.59
31
6.49
5.63
0.86
915.74
32
6.49
5.63
0.86
914.87
33
6.49
5.62
0.87
914.01
34
6.49
5.62
0.87
913.13
35
6.49
5.61
0.88
912.26
36
6.49
5.61
0.88
911.37
37
6.49
5.60
0.89
910.48
38
6.49
5.60
0.89
909.59
39
6.49
5.59
0.90
908.69
40
6.49
5.58
0.91
907.78
41
6.49
5.58
0.91
906.87
42
6.49
5.57
0.92
905.96
43
6.49
5.57
0.92
905.03
44
6.49
5.56
0.93
904.11
45
6.49
5.56
0.93
903.17
46
6.49
5.55
0.94
902.23
47
6.49
5.54
0.95
901.29
48
6.49
5.54
0.95
900.34
49
6.49
5.53
0.96
899.38
50
6.49
5.53
0.96
898.42
51
6.49
5.52
0.97
897.45
52
6.49
5.52
0.97
896.48
53
6.49
5.51
0.98
895.50
54
6.49
5.50
0.99
894.51
55
6.49
5.50
0.99
893.52
56
6.49
5.49
1.00
892.52
57
6.49
5.49
1.00
891.51
58
6.49
5.48
1.01
890.50
59
6.49
5.47
1.02
889.49
60
6.49
5.47
1.02
888.46
61
6.49
5.46
1.03
887.43
62
6.49
5.45
1.04
886.40
63
6.49
5.45
1.04
885.35
64
6.49
5.44
1.05
884.30
65
6.49
5.43
1.06
883.25
66
6.49
5.43
1.06
882.19
67
6.49
5.42
1.07
881.12
68
6.49
5.42
1.07
880.05
69
6.49
5.41
1.08
878.96
70
6.49
5.40
1.09
877.88
71
6.49
5.40
1.09
876.78
72
6.49
5.39
1.10
875.68
73
6.49
5.38
1.11
874.57
74
6.49
5.37
1.12
873.46
75
6.49
5.37
1.12
872.33
76
6.49
5.36
1.13
871.21
77
6.49
5.35
1.14
870.07
78
6.49
5.35
1.14
868.93
79
6.49
5.34
1.15
867.78
80
6.49
5.33
1.16
866.62
81
6.49
5.33
1.16
865.46
82
6.49
5.32
1.17
864.29
83
6.49
5.31
1.18
863.11
84
6.49
5.30
1.19
861.92
85
6.49
5.30
1.19
860.73
86
6.49
5.29
1.20
859.53
87
6.49
5.28
1.21
858.32
88
6.49
5.28
1.21
857.11
89
6.49
5.27
1.22
855.88
90
6.49
5.26
1.23
854.65
91
6.49
5.25
1.24
853.42
92
6.49
5.24
1.25
852.17
93
6.49
5.24
1.25
850.92
94
6.49
5.23
1.26
849.66
95
6.49
5.22
1.27
848.39
96
6.49
5.21
1.28
847.11
97
6.49
5.21
1.28
845.83
98
6.49
5.20
1.29
844.54
99
6.49
5.19
1.30
843.24
100
6.49
5.18
1.31
841.93
101
6.49
5.17
1.32
840.62
102
6.49
5.17
1.32
839.29
103
6.49
5.16
1.33
837.96
104
6.49
5.15
1.34
836.62
105
6.49
5.14
1.35
835.27
106
6.49
5.13
1.36
833.92
107
6.49
5.13
1.36
832.55
108
6.49
5.12
1.37
831.18
109
6.49
5.11
1.38
829.80
110
6.49
5.10
1.39
828.41
111
6.49
5.09
1.40
827.01
112
6.49
5.08
1.41
825.60
113
6.49
5.07
1.42
824.18
114
6.49
5.07
1.42
822.76
115
6.49
5.06
1.43
821.33
116
6.49
5.05
1.44
819.88
117
6.49
5.04
1.45
818.43
118
6.49
5.03
1.46
816.97
119
6.49
5.02
1.47
815.50
120
6.49
5.01
1.48
814.03
121
6.49
5.00
1.49
812.54
122
6.49
4.99
1.50
811.04
123
6.49
4.98
1.51
809.54
124
6.49
4.98
1.51
808.02
125
6.49
4.97
1.52
806.50
126
6.49
4.96
1.53
804.96
127
6.49
4.95
1.54
803.42
128
6.49
4.94
1.55
801.87
129
6.49
4.93
1.56
800.31
130
6.49
4.92
1.57
798.74
131
6.49
4.91
1.58
797.15
132
6.49
4.90
1.59
795.56
133
6.49
4.89
1.60
793.96
134
6.49
4.88
1.61
792.35
135
6.49
4.87
1.62
790.73
136
6.49
4.86
1.63
789.10
137
6.49
4.85
1.64
787.46
138
6.49
4.84
1.65
785.81
139
6.49
4.83
1.66
784.15
140
6.49
4.82
1.67
782.48
141
6.49
4.81
1.68
780.80
142
6.49
4.80
1.69
779.11
143
6.49
4.79
1.70
777.41
144
6.49
4.78
1.71
775.69
145
6.49
4.77
1.72
773.97
146
6.49
4.76
1.73
772.24
147
6.49
4.75
1.74
770.49
148
6.49
4.74
1.75
768.74
149
6.49
4.72
1.77
766.97
150
6.49
4.71
1.78
765.20
151
6.49
4.70
1.79
763.41
152
6.49
4.69
1.80
761.61
153
6.49
4.68
1.81
759.80
154
6.49
4.67
1.82
757.98
155
6.49
4.66
1.83
756.15
156
6.49
4.65
1.84
754.31
157
6.49
4.64
1.85
752.45
158
6.49
4.62
1.87
750.59
159
6.49
4.61
1.88
748.71
160
6.49
4.60
1.89
746.82
161
6.49
4.59
1.90
744.92
162
6.49
4.58
1.91
743.01
163
6.49
4.57
1.92
741.09
164
6.49
4.55
1.94
739.15
165
6.49
4.54
1.95
737.20
166
6.49
4.53
1.96
735.25
167
6.49
4.52
1.97
733.27
168
6.49
4.51
1.98
731.29
169
6.49
4.49
2.00
729.30
170
6.49
4.48
2.01
727.29
171
6.49
4.47
2.02
725.27
172
6.49
4.46
2.03
723.23
173
6.49
4.44
2.05
721.19
174
6.49
4.43
2.06
719.13
175
6.49
4.42
2.07
717.06
176
6.49
4.41
2.08
714.98
177
6.49
4.39
2.10
712.88
178
6.49
4.38
2.11
710.77
179
6.49
4.37
2.12
708.65
180
6.49
4.36
2.13
706.52
181
6.49
4.34
2.15
704.37
182
6.49
4.33
2.16
702.21
183
6.49
4.32
2.17
700.03
184
6.49
4.30
2.19
697.85
185
6.49
4.29
2.20
695.64
186
6.49
4.28
2.21
693.43
187
6.49
4.26
2.23
691.20
188
6.49
4.25
2.24
688.96
189
6.49
4.23
2.26
686.70
190
6.49
4.22
2.27
684.43
191
6.49
4.21
2.28
682.15
192
6.49
4.19
2.30
679.85
193
6.49
4.18
2.31
677.54
194
6.49
4.16
2.33
675.22
195
6.49
4.15
2.34
672.88
196
6.49
4.14
2.35
670.52
197
6.49
4.12
2.37
668.15
198
6.49
4.11
2.38
665.77
199
6.49
4.09
2.40
663.37
200
6.49
4.08
2.41
660.96
201
6.49
4.06
2.43
658.53
202
6.49
4.05
2.44
656.09
203
6.49
4.03
2.46
653.63
204
6.49
4.02
2.47
651.16
205
6.49
4.00
2.49
648.67
206
6.49
3.99
2.50
646.16
207
6.49
3.97
2.52
643.65
208
6.49
3.96
2.53
641.11
209
6.49
3.94
2.55
638.56
210
6.49
3.92
2.57
636.00
211
6.49
3.91
2.58
633.41
212
6.49
3.89
2.60
630.82
213
6.49
3.88
2.61
628.20
214
6.49
3.86
2.63
625.57
215
6.49
3.84
2.65
622.93
216
6.49
3.83
2.66
620.27
217
6.49
3.81
2.68
617.59
218
6.49
3.80
2.69
614.90
219
6.49
3.78
2.71
612.18
220
6.49
3.76
2.73
609.46
221
6.49
3.75
2.74
606.71
222
6.49
3.73
2.76
603.95
223
6.49
3.71
2.78
601.17
224
6.49
3.69
2.80
598.38
225
6.49
3.68
2.81
595.57
226
6.49
3.66
2.83
592.74
227
6.49
3.64
2.85
589.89
228
6.49
3.63
2.86
587.02
229
6.49
3.61
2.88
584.14
230
6.49
3.59
2.90
581.24
231
6.49
3.57
2.92
578.32
232
6.49
3.55
2.94
575.39
233
6.49
3.54
2.95
572.43
234
6.49
3.52
2.97
569.46
235
6.49
3.50
2.99
566.47
236
6.49
3.48
3.01
563.46
237
6.49
3.46
3.03
560.44
238
6.49
3.44
3.05
557.39
239
6.49
3.43
3.06
554.33
240
6.49
3.41
3.08
551.24
241
6.49
3.39
3.10
548.14
242
6.49
3.37
3.12
545.02
243
6.49
3.35
3.14
541.88
244
6.49
3.33
3.16
538.72
245
6.49
3.31
3.18
535.54
246
6.49
3.29
3.20
532.34
247
6.49
3.27
3.22
529.12
248
6.49
3.25
3.24
525.89
249
6.49
3.23
3.26
522.63
250
6.49
3.21
3.28
519.35
251
6.49
3.19
3.30
516.05
252
6.49
3.17
3.32
512.73
253
6.49
3.15
3.34
509.39
254
6.49
3.13
3.36
506.04
255
6.49
3.11
3.38
502.66
256
6.49
3.09
3.40
499.25
257
6.49
3.07
3.42
495.83
258
6.49
3.05
3.44
492.39
259
6.49
3.03
3.46
488.93
260
6.49
3.00
3.49
485.44
261
6.49
2.98
3.51
481.93
262
6.49
2.96
3.53
478.41
263
6.49
2.94
3.55
474.86
264
6.49
2.92
3.57
471.28
265
6.49
2.90
3.59
467.69
266
6.49
2.87
3.62
464.08
267
6.49
2.85
3.64
460.44
268
6.49
2.83
3.66
456.78
269
6.49
2.81
3.68
453.09
270
6.49
2.78
3.71
449.39
271
6.49
2.76
3.73
445.66
272
6.49
2.74
3.75
441.91
273
6.49
2.72
3.77
438.14
274
6.49
2.69
3.80
434.34
275
6.49
2.67
3.82
430.52
276
6.49
2.65
3.84
426.67
277
6.49
2.62
3.87
422.81
278
6.49
2.60
3.89
418.92
279
6.49
2.57
3.92
415.00
280
6.49
2.55
3.94
411.06
281
6.49
2.53
3.96
407.10
282
6.49
2.50
3.99
403.11
283
6.49
2.48
4.01
399.10
284
6.49
2.45
4.04
395.06
285
6.49
2.43
4.06
391.00
286
6.49
2.40
4.09
386.91
287
6.49
2.38
4.11
382.80
288
6.49
2.35
4.14
378.66
289
6.49
2.33
4.16
374.50
290
6.49
2.30
4.19
370.31
291
6.49
2.28
4.21
366.09
292
6.49
2.25
4.24
361.85
293
6.49
2.22
4.27
357.59
294
6.49
2.20
4.29
353.30
295
6.49
2.17
4.32
348.98
296
6.49
2.14
4.35
344.63
297
6.49
2.12
4.37
340.26
298
6.49
2.09
4.40
335.86
299
6.49
2.06
4.43
331.44
300
6.49
2.04
4.45
326.98
301
6.49
2.01
4.48
322.50
302
6.49
1.98
4.51
317.99
303
6.49
1.95
4.54
313.46
304
6.49
1.93
4.56
308.90
305
6.49
1.90
4.59
304.30
306
6.49
1.87
4.62
299.68
307
6.49
1.84
4.65
295.04
308
6.49
1.81
4.68
290.36
309
6.49
1.78
4.71
285.65
310
6.49
1.76
4.73
280.92
311
6.49
1.73
4.76
276.16
312
6.49
1.70
4.79
271.36
313
6.49
1.67
4.82
266.54
314
6.49
1.64
4.85
261.69
315
6.49
1.61
4.88
256.81
316
6.49
1.58
4.91
251.89
317
6.49
1.55
4.94
246.95
318
6.49
1.52
4.97
241.98
319
6.49
1.49
5.00
236.98
320
6.49
1.46
5.03
231.94
321
6.49
1.43
5.06
226.88
322
6.49
1.39
5.10
221.78
323
6.49
1.36
5.13
216.66
324
6.49
1.33
5.16
211.50
325
6.49
1.30
5.19
206.31
326
6.49
1.27
5.22
201.09
327
6.49
1.24
5.25
195.83
328
6.49
1.20
5.29
190.55
329
6.49
1.17
5.32
185.23
330
6.49
1.14
5.35
179.88
331
6.49
1.11
5.38
174.49
332
6.49
1.07
5.42
169.07
333
6.49
1.04
5.45
163.62
334
6.49
1.01
5.48
158.14
335
6.49
0.97
5.52
152.62
336
6.49
0.94
5.55
147.07
337
6.49
0.90
5.59
141.48
338
6.49
0.87
5.62
135.86
339
6.49
0.83
5.66
130.21
340
6.49
0.80
5.69
124.52
341
6.49
0.77
5.72
118.79
342
6.49
0.73
5.76
113.03
343
6.49
0.69
5.80
107.24
344
6.49
0.66
5.83
101.41
345
6.49
0.62
5.87
95.54
346
6.49
0.59
5.90
89.64
347
6.49
0.55
5.94
83.70
348
6.49
0.51
5.98
77.72
349
6.49
0.48
6.01
71.71
350
6.49
0.44
6.05
65.66
351
6.49
0.40
6.09
59.57
352
6.49
0.37
6.12
53.45
353
6.49
0.33
6.16
47.29
354
6.49
0.29
6.20
41.09
355
6.49
0.25
6.24
34.85
356
6.49
0.21
6.28
28.57
357
6.49
0.18
6.31
22.26
358
6.49
0.14
6.35
15.91
359
6.49
0.10
6.39
9.52
360
6.49
0.06
6.43
3.08
361
3.10
0.02
3.08
0.00
Totals
2,339.50
1,399.50
940.00

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