Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 4.20  
 

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
4.20
2.67
1.53
948.47
2
4.20
2.67
1.53
946.94
3
4.20
2.66
1.54
945.40
4
4.20
2.66
1.54
943.86
5
4.20
2.65
1.55
942.32
6
4.20
2.65
1.55
940.77
7
4.20
2.65
1.55
939.21
8
4.20
2.64
1.56
937.65
9
4.20
2.64
1.56
936.09
10
4.20
2.63
1.57
934.52
11
4.20
2.63
1.57
932.95
12
4.20
2.62
1.58
931.38
13
4.20
2.62
1.58
929.80
14
4.20
2.62
1.58
928.21
15
4.20
2.61
1.59
926.62
16
4.20
2.61
1.59
925.03
17
4.20
2.60
1.60
923.43
18
4.20
2.60
1.60
921.83
19
4.20
2.59
1.61
920.22
20
4.20
2.59
1.61
918.61
21
4.20
2.58
1.62
916.99
22
4.20
2.58
1.62
915.37
23
4.20
2.57
1.63
913.74
24
4.20
2.57
1.63
912.11
25
4.20
2.57
1.63
910.48
26
4.20
2.56
1.64
908.84
27
4.20
2.56
1.64
907.20
28
4.20
2.55
1.65
905.55
29
4.20
2.55
1.65
903.89
30
4.20
2.54
1.66
902.24
31
4.20
2.54
1.66
900.57
32
4.20
2.53
1.67
898.91
33
4.20
2.53
1.67
897.24
34
4.20
2.52
1.68
895.56
35
4.20
2.52
1.68
893.88
36
4.20
2.51
1.69
892.19
37
4.20
2.51
1.69
890.50
38
4.20
2.50
1.70
888.81
39
4.20
2.50
1.70
887.11
40
4.20
2.49
1.71
885.40
41
4.20
2.49
1.71
883.69
42
4.20
2.49
1.71
881.98
43
4.20
2.48
1.72
880.26
44
4.20
2.48
1.72
878.53
45
4.20
2.47
1.73
876.80
46
4.20
2.47
1.73
875.07
47
4.20
2.46
1.74
873.33
48
4.20
2.46
1.74
871.59
49
4.20
2.45
1.75
869.84
50
4.20
2.45
1.75
868.08
51
4.20
2.44
1.76
866.33
52
4.20
2.44
1.76
864.56
53
4.20
2.43
1.77
862.79
54
4.20
2.43
1.77
861.02
55
4.20
2.42
1.78
859.24
56
4.20
2.42
1.78
857.46
57
4.20
2.41
1.79
855.67
58
4.20
2.41
1.79
853.88
59
4.20
2.40
1.80
852.08
60
4.20
2.40
1.80
850.27
61
4.20
2.39
1.81
848.47
62
4.20
2.39
1.81
846.65
63
4.20
2.38
1.82
844.83
64
4.20
2.38
1.82
843.01
65
4.20
2.37
1.83
841.18
66
4.20
2.37
1.83
839.35
67
4.20
2.36
1.84
837.51
68
4.20
2.36
1.84
835.66
69
4.20
2.35
1.85
833.81
70
4.20
2.35
1.85
831.96
71
4.20
2.34
1.86
830.10
72
4.20
2.33
1.87
828.23
73
4.20
2.33
1.87
826.36
74
4.20
2.32
1.88
824.49
75
4.20
2.32
1.88
822.60
76
4.20
2.31
1.89
820.72
77
4.20
2.31
1.89
818.83
78
4.20
2.30
1.90
816.93
79
4.20
2.30
1.90
815.03
80
4.20
2.29
1.91
813.12
81
4.20
2.29
1.91
811.21
82
4.20
2.28
1.92
809.29
83
4.20
2.28
1.92
807.36
84
4.20
2.27
1.93
805.43
85
4.20
2.27
1.93
803.50
86
4.20
2.26
1.94
801.56
87
4.20
2.25
1.95
799.61
88
4.20
2.25
1.95
797.66
89
4.20
2.24
1.96
795.71
90
4.20
2.24
1.96
793.74
91
4.20
2.23
1.97
791.78
92
4.20
2.23
1.97
789.80
93
4.20
2.22
1.98
787.83
94
4.20
2.22
1.98
785.84
95
4.20
2.21
1.99
783.85
96
4.20
2.20
2.00
781.86
97
4.20
2.20
2.00
779.85
98
4.20
2.19
2.01
777.85
99
4.20
2.19
2.01
775.84
100
4.20
2.18
2.02
773.82
101
4.20
2.18
2.02
771.79
102
4.20
2.17
2.03
769.76
103
4.20
2.16
2.04
767.73
104
4.20
2.16
2.04
765.69
105
4.20
2.15
2.05
763.64
106
4.20
2.15
2.05
761.59
107
4.20
2.14
2.06
759.53
108
4.20
2.14
2.06
757.47
109
4.20
2.13
2.07
755.40
110
4.20
2.12
2.08
753.32
111
4.20
2.12
2.08
751.24
112
4.20
2.11
2.09
749.15
113
4.20
2.11
2.09
747.06
114
4.20
2.10
2.10
744.96
115
4.20
2.10
2.10
742.86
116
4.20
2.09
2.11
740.75
117
4.20
2.08
2.12
738.63
118
4.20
2.08
2.12
736.51
119
4.20
2.07
2.13
734.38
120
4.20
2.07
2.13
732.25
121
4.20
2.06
2.14
730.10
122
4.20
2.05
2.15
727.96
123
4.20
2.05
2.15
725.81
124
4.20
2.04
2.16
723.65
125
4.20
2.04
2.16
721.48
126
4.20
2.03
2.17
719.31
127
4.20
2.02
2.18
717.13
128
4.20
2.02
2.18
714.95
129
4.20
2.01
2.19
712.76
130
4.20
2.00
2.20
710.57
131
4.20
2.00
2.20
708.37
132
4.20
1.99
2.21
706.16
133
4.20
1.99
2.21
703.94
134
4.20
1.98
2.22
701.72
135
4.20
1.97
2.23
699.50
136
4.20
1.97
2.23
697.26
137
4.20
1.96
2.24
695.03
138
4.20
1.95
2.25
692.78
139
4.20
1.95
2.25
690.53
140
4.20
1.94
2.26
688.27
141
4.20
1.94
2.26
686.01
142
4.20
1.93
2.27
683.74
143
4.20
1.92
2.28
681.46
144
4.20
1.92
2.28
679.18
145
4.20
1.91
2.29
676.89
146
4.20
1.90
2.30
674.59
147
4.20
1.90
2.30
672.29
148
4.20
1.89
2.31
669.98
149
4.20
1.88
2.32
667.66
150
4.20
1.88
2.32
665.34
151
4.20
1.87
2.33
663.01
152
4.20
1.86
2.34
660.68
153
4.20
1.86
2.34
658.33
154
4.20
1.85
2.35
655.99
155
4.20
1.84
2.36
653.63
156
4.20
1.84
2.36
651.27
157
4.20
1.83
2.37
648.90
158
4.20
1.83
2.37
646.53
159
4.20
1.82
2.38
644.14
160
4.20
1.81
2.39
641.76
161
4.20
1.80
2.40
639.36
162
4.20
1.80
2.40
636.96
163
4.20
1.79
2.41
634.55
164
4.20
1.78
2.42
632.13
165
4.20
1.78
2.42
629.71
166
4.20
1.77
2.43
627.28
167
4.20
1.76
2.44
624.85
168
4.20
1.76
2.44
622.40
169
4.20
1.75
2.45
619.96
170
4.20
1.74
2.46
617.50
171
4.20
1.74
2.46
615.04
172
4.20
1.73
2.47
612.57
173
4.20
1.72
2.48
610.09
174
4.20
1.72
2.48
607.60
175
4.20
1.71
2.49
605.11
176
4.20
1.70
2.50
602.62
177
4.20
1.69
2.51
600.11
178
4.20
1.69
2.51
597.60
179
4.20
1.68
2.52
595.08
180
4.20
1.67
2.53
592.55
181
4.20
1.67
2.53
590.02
182
4.20
1.66
2.54
587.48
183
4.20
1.65
2.55
584.93
184
4.20
1.65
2.55
582.38
185
4.20
1.64
2.56
579.81
186
4.20
1.63
2.57
577.24
187
4.20
1.62
2.58
574.67
188
4.20
1.62
2.58
572.08
189
4.20
1.61
2.59
569.49
190
4.20
1.60
2.60
566.89
191
4.20
1.59
2.61
564.29
192
4.20
1.59
2.61
561.68
193
4.20
1.58
2.62
559.06
194
4.20
1.57
2.63
556.43
195
4.20
1.56
2.64
553.79
196
4.20
1.56
2.64
551.15
197
4.20
1.55
2.65
548.50
198
4.20
1.54
2.66
545.84
199
4.20
1.54
2.66
543.18
200
4.20
1.53
2.67
540.51
201
4.20
1.52
2.68
537.83
202
4.20
1.51
2.69
535.14
203
4.20
1.51
2.69
532.44
204
4.20
1.50
2.70
529.74
205
4.20
1.49
2.71
527.03
206
4.20
1.48
2.72
524.31
207
4.20
1.47
2.73
521.59
208
4.20
1.47
2.73
518.86
209
4.20
1.46
2.74
516.11
210
4.20
1.45
2.75
513.37
211
4.20
1.44
2.76
510.61
212
4.20
1.44
2.76
507.85
213
4.20
1.43
2.77
505.07
214
4.20
1.42
2.78
502.30
215
4.20
1.41
2.79
499.51
216
4.20
1.40
2.80
496.71
217
4.20
1.40
2.80
493.91
218
4.20
1.39
2.81
491.10
219
4.20
1.38
2.82
488.28
220
4.20
1.37
2.83
485.45
221
4.20
1.37
2.83
482.62
222
4.20
1.36
2.84
479.78
223
4.20
1.35
2.85
476.93
224
4.20
1.34
2.86
474.07
225
4.20
1.33
2.87
471.20
226
4.20
1.33
2.87
468.33
227
4.20
1.32
2.88
465.44
228
4.20
1.31
2.89
462.55
229
4.20
1.30
2.90
459.65
230
4.20
1.29
2.91
456.75
231
4.20
1.28
2.92
453.83
232
4.20
1.28
2.92
450.91
233
4.20
1.27
2.93
447.97
234
4.20
1.26
2.94
445.03
235
4.20
1.25
2.95
442.09
236
4.20
1.24
2.96
439.13
237
4.20
1.24
2.96
436.16
238
4.20
1.23
2.97
433.19
239
4.20
1.22
2.98
430.21
240
4.20
1.21
2.99
427.22
241
4.20
1.20
3.00
424.22
242
4.20
1.19
3.01
421.21
243
4.20
1.18
3.02
418.20
244
4.20
1.18
3.02
415.17
245
4.20
1.17
3.03
412.14
246
4.20
1.16
3.04
409.10
247
4.20
1.15
3.05
406.05
248
4.20
1.14
3.06
402.99
249
4.20
1.13
3.07
399.93
250
4.20
1.12
3.08
396.85
251
4.20
1.12
3.08
393.77
252
4.20
1.11
3.09
390.68
253
4.20
1.10
3.10
387.57
254
4.20
1.09
3.11
384.46
255
4.20
1.08
3.12
381.35
256
4.20
1.07
3.13
378.22
257
4.20
1.06
3.14
375.08
258
4.20
1.05
3.15
371.94
259
4.20
1.05
3.15
368.78
260
4.20
1.04
3.16
365.62
261
4.20
1.03
3.17
362.45
262
4.20
1.02
3.18
359.27
263
4.20
1.01
3.19
356.08
264
4.20
1.00
3.20
352.88
265
4.20
0.99
3.21
349.67
266
4.20
0.98
3.22
346.46
267
4.20
0.97
3.23
343.23
268
4.20
0.97
3.23
340.00
269
4.20
0.96
3.24
336.75
270
4.20
0.95
3.25
333.50
271
4.20
0.94
3.26
330.24
272
4.20
0.93
3.27
326.97
273
4.20
0.92
3.28
323.69
274
4.20
0.91
3.29
320.40
275
4.20
0.90
3.30
317.10
276
4.20
0.89
3.31
313.79
277
4.20
0.88
3.32
310.47
278
4.20
0.87
3.33
307.14
279
4.20
0.86
3.34
303.81
280
4.20
0.85
3.35
300.46
281
4.20
0.85
3.35
297.11
282
4.20
0.84
3.36
293.74
283
4.20
0.83
3.37
290.37
284
4.20
0.82
3.38
286.99
285
4.20
0.81
3.39
283.59
286
4.20
0.80
3.40
280.19
287
4.20
0.79
3.41
276.78
288
4.20
0.78
3.42
273.36
289
4.20
0.77
3.43
269.93
290
4.20
0.76
3.44
266.49
291
4.20
0.75
3.45
263.04
292
4.20
0.74
3.46
259.58
293
4.20
0.73
3.47
256.11
294
4.20
0.72
3.48
252.63
295
4.20
0.71
3.49
249.14
296
4.20
0.70
3.50
245.64
297
4.20
0.69
3.51
242.13
298
4.20
0.68
3.52
238.61
299
4.20
0.67
3.53
235.08
300
4.20
0.66
3.54
231.54
301
4.20
0.65
3.55
227.99
302
4.20
0.64
3.56
224.43
303
4.20
0.63
3.57
220.86
304
4.20
0.62
3.58
217.29
305
4.20
0.61
3.59
213.70
306
4.20
0.60
3.60
210.10
307
4.20
0.59
3.61
206.49
308
4.20
0.58
3.62
202.87
309
4.20
0.57
3.63
199.24
310
4.20
0.56
3.64
195.60
311
4.20
0.55
3.65
191.95
312
4.20
0.54
3.66
188.29
313
4.20
0.53
3.67
184.62
314
4.20
0.52
3.68
180.94
315
4.20
0.51
3.69
177.25
316
4.20
0.50
3.70
173.55
317
4.20
0.49
3.71
169.83
318
4.20
0.48
3.72
166.11
319
4.20
0.47
3.73
162.38
320
4.20
0.46
3.74
158.64
321
4.20
0.45
3.75
154.88
322
4.20
0.44
3.76
151.12
323
4.20
0.43
3.77
147.34
324
4.20
0.41
3.79
143.56
325
4.20
0.40
3.80
139.76
326
4.20
0.39
3.81
135.95
327
4.20
0.38
3.82
132.14
328
4.20
0.37
3.83
128.31
329
4.20
0.36
3.84
124.47
330
4.20
0.35
3.85
120.62
331
4.20
0.34
3.86
116.76
332
4.20
0.33
3.87
112.89
333
4.20
0.32
3.88
109.00
334
4.20
0.31
3.89
105.11
335
4.20
0.30
3.90
101.21
336
4.20
0.28
3.92
97.29
337
4.20
0.27
3.93
93.36
338
4.20
0.26
3.94
89.43
339
4.20
0.25
3.95
85.48
340
4.20
0.24
3.96
81.52
341
4.20
0.23
3.97
77.55
342
4.20
0.22
3.98
73.57
343
4.20
0.21
3.99
69.57
344
4.20
0.20
4.00
65.57
345
4.20
0.18
4.02
61.55
346
4.20
0.17
4.03
57.53
347
4.20
0.16
4.04
53.49
348
4.20
0.15
4.05
49.44
349
4.20
0.14
4.06
45.38
350
4.20
0.13
4.07
41.31
351
4.20
0.12
4.08
37.22
352
4.20
0.10
4.10
33.13
353
4.20
0.09
4.11
29.02
354
4.20
0.08
4.12
24.90
355
4.20
0.07
4.13
20.77
356
4.20
0.06
4.14
16.63
357
4.20
0.05
4.15
12.48
358
4.20
0.04
4.16
8.31
359
4.20
0.02
4.18
4.13
360
4.15
0.01
4.13
0.00
Totals
1,511.95
561.95
950.00

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