Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 6.72  
 

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
6.72
6.04
0.68
949.32
2
6.72
6.03
0.69
948.63
3
6.72
6.03
0.69
947.94
4
6.72
6.02
0.70
947.24
5
6.72
6.02
0.70
946.54
6
6.72
6.01
0.71
945.83
7
6.72
6.01
0.71
945.12
8
6.72
6.01
0.71
944.41
9
6.72
6.00
0.72
943.69
10
6.72
6.00
0.72
942.97
11
6.72
5.99
0.73
942.24
12
6.72
5.99
0.73
941.50
13
6.72
5.98
0.74
940.77
14
6.72
5.98
0.74
940.02
15
6.72
5.97
0.75
939.28
16
6.72
5.97
0.75
938.53
17
6.72
5.96
0.76
937.77
18
6.72
5.96
0.76
937.01
19
6.72
5.95
0.77
936.24
20
6.72
5.95
0.77
935.47
21
6.72
5.94
0.78
934.70
22
6.72
5.94
0.78
933.91
23
6.72
5.93
0.79
933.13
24
6.72
5.93
0.79
932.34
25
6.72
5.92
0.80
931.54
26
6.72
5.92
0.80
930.74
27
6.72
5.91
0.81
929.94
28
6.72
5.91
0.81
929.12
29
6.72
5.90
0.82
928.31
30
6.72
5.90
0.82
927.49
31
6.72
5.89
0.83
926.66
32
6.72
5.89
0.83
925.83
33
6.72
5.88
0.84
924.99
34
6.72
5.88
0.84
924.15
35
6.72
5.87
0.85
923.30
36
6.72
5.87
0.85
922.45
37
6.72
5.86
0.86
921.59
38
6.72
5.86
0.86
920.73
39
6.72
5.85
0.87
919.86
40
6.72
5.84
0.88
918.98
41
6.72
5.84
0.88
918.10
42
6.72
5.83
0.89
917.21
43
6.72
5.83
0.89
916.32
44
6.72
5.82
0.90
915.42
45
6.72
5.82
0.90
914.52
46
6.72
5.81
0.91
913.61
47
6.72
5.81
0.91
912.70
48
6.72
5.80
0.92
911.78
49
6.72
5.79
0.93
910.85
50
6.72
5.79
0.93
909.92
51
6.72
5.78
0.94
908.98
52
6.72
5.78
0.94
908.04
53
6.72
5.77
0.95
907.09
54
6.72
5.76
0.96
906.13
55
6.72
5.76
0.96
905.17
56
6.72
5.75
0.97
904.20
57
6.72
5.75
0.97
903.22
58
6.72
5.74
0.98
902.24
59
6.72
5.73
0.99
901.26
60
6.72
5.73
0.99
900.26
61
6.72
5.72
1.00
899.26
62
6.72
5.71
1.01
898.26
63
6.72
5.71
1.01
897.25
64
6.72
5.70
1.02
896.23
65
6.72
5.69
1.03
895.20
66
6.72
5.69
1.03
894.17
67
6.72
5.68
1.04
893.13
68
6.72
5.68
1.04
892.09
69
6.72
5.67
1.05
891.04
70
6.72
5.66
1.06
889.98
71
6.72
5.66
1.06
888.91
72
6.72
5.65
1.07
887.84
73
6.72
5.64
1.08
886.76
74
6.72
5.63
1.09
885.68
75
6.72
5.63
1.09
884.58
76
6.72
5.62
1.10
883.48
77
6.72
5.61
1.11
882.38
78
6.72
5.61
1.11
881.27
79
6.72
5.60
1.12
880.15
80
6.72
5.59
1.13
879.02
81
6.72
5.59
1.13
877.88
82
6.72
5.58
1.14
876.74
83
6.72
5.57
1.15
875.59
84
6.72
5.56
1.16
874.44
85
6.72
5.56
1.16
873.27
86
6.72
5.55
1.17
872.10
87
6.72
5.54
1.18
870.92
88
6.72
5.53
1.19
869.74
89
6.72
5.53
1.19
868.54
90
6.72
5.52
1.20
867.34
91
6.72
5.51
1.21
866.13
92
6.72
5.50
1.22
864.92
93
6.72
5.50
1.22
863.69
94
6.72
5.49
1.23
862.46
95
6.72
5.48
1.24
861.22
96
6.72
5.47
1.25
859.97
97
6.72
5.46
1.26
858.72
98
6.72
5.46
1.26
857.45
99
6.72
5.45
1.27
856.18
100
6.72
5.44
1.28
854.90
101
6.72
5.43
1.29
853.62
102
6.72
5.42
1.30
852.32
103
6.72
5.42
1.30
851.01
104
6.72
5.41
1.31
849.70
105
6.72
5.40
1.32
848.38
106
6.72
5.39
1.33
847.05
107
6.72
5.38
1.34
845.71
108
6.72
5.37
1.35
844.37
109
6.72
5.37
1.35
843.01
110
6.72
5.36
1.36
841.65
111
6.72
5.35
1.37
840.28
112
6.72
5.34
1.38
838.90
113
6.72
5.33
1.39
837.51
114
6.72
5.32
1.40
836.11
115
6.72
5.31
1.41
834.70
116
6.72
5.30
1.42
833.29
117
6.72
5.29
1.43
831.86
118
6.72
5.29
1.43
830.43
119
6.72
5.28
1.44
828.98
120
6.72
5.27
1.45
827.53
121
6.72
5.26
1.46
826.07
122
6.72
5.25
1.47
824.60
123
6.72
5.24
1.48
823.12
124
6.72
5.23
1.49
821.63
125
6.72
5.22
1.50
820.13
126
6.72
5.21
1.51
818.62
127
6.72
5.20
1.52
817.10
128
6.72
5.19
1.53
815.57
129
6.72
5.18
1.54
814.04
130
6.72
5.17
1.55
812.49
131
6.72
5.16
1.56
810.93
132
6.72
5.15
1.57
809.36
133
6.72
5.14
1.58
807.79
134
6.72
5.13
1.59
806.20
135
6.72
5.12
1.60
804.60
136
6.72
5.11
1.61
803.00
137
6.72
5.10
1.62
801.38
138
6.72
5.09
1.63
799.75
139
6.72
5.08
1.64
798.11
140
6.72
5.07
1.65
796.46
141
6.72
5.06
1.66
794.80
142
6.72
5.05
1.67
793.13
143
6.72
5.04
1.68
791.45
144
6.72
5.03
1.69
789.76
145
6.72
5.02
1.70
788.06
146
6.72
5.01
1.71
786.35
147
6.72
5.00
1.72
784.62
148
6.72
4.99
1.73
782.89
149
6.72
4.97
1.75
781.15
150
6.72
4.96
1.76
779.39
151
6.72
4.95
1.77
777.62
152
6.72
4.94
1.78
775.84
153
6.72
4.93
1.79
774.05
154
6.72
4.92
1.80
772.25
155
6.72
4.91
1.81
770.44
156
6.72
4.90
1.82
768.61
157
6.72
4.88
1.84
766.78
158
6.72
4.87
1.85
764.93
159
6.72
4.86
1.86
763.07
160
6.72
4.85
1.87
761.20
161
6.72
4.84
1.88
759.32
162
6.72
4.82
1.90
757.42
163
6.72
4.81
1.91
755.51
164
6.72
4.80
1.92
753.59
165
6.72
4.79
1.93
751.66
166
6.72
4.78
1.94
749.72
167
6.72
4.76
1.96
747.76
168
6.72
4.75
1.97
745.79
169
6.72
4.74
1.98
743.81
170
6.72
4.73
1.99
741.82
171
6.72
4.71
2.01
739.81
172
6.72
4.70
2.02
737.79
173
6.72
4.69
2.03
735.76
174
6.72
4.68
2.04
733.72
175
6.72
4.66
2.06
731.66
176
6.72
4.65
2.07
729.59
177
6.72
4.64
2.08
727.50
178
6.72
4.62
2.10
725.41
179
6.72
4.61
2.11
723.30
180
6.72
4.60
2.12
721.17
181
6.72
4.58
2.14
719.03
182
6.72
4.57
2.15
716.88
183
6.72
4.56
2.16
714.72
184
6.72
4.54
2.18
712.54
185
6.72
4.53
2.19
710.35
186
6.72
4.51
2.21
708.14
187
6.72
4.50
2.22
705.92
188
6.72
4.49
2.23
703.69
189
6.72
4.47
2.25
701.44
190
6.72
4.46
2.26
699.17
191
6.72
4.44
2.28
696.90
192
6.72
4.43
2.29
694.60
193
6.72
4.41
2.31
692.30
194
6.72
4.40
2.32
689.98
195
6.72
4.38
2.34
687.64
196
6.72
4.37
2.35
685.29
197
6.72
4.35
2.37
682.93
198
6.72
4.34
2.38
680.54
199
6.72
4.32
2.40
678.15
200
6.72
4.31
2.41
675.74
201
6.72
4.29
2.43
673.31
202
6.72
4.28
2.44
670.87
203
6.72
4.26
2.46
668.41
204
6.72
4.25
2.47
665.94
205
6.72
4.23
2.49
663.45
206
6.72
4.22
2.50
660.95
207
6.72
4.20
2.52
658.43
208
6.72
4.18
2.54
655.89
209
6.72
4.17
2.55
653.34
210
6.72
4.15
2.57
650.77
211
6.72
4.14
2.58
648.19
212
6.72
4.12
2.60
645.58
213
6.72
4.10
2.62
642.97
214
6.72
4.09
2.63
640.33
215
6.72
4.07
2.65
637.68
216
6.72
4.05
2.67
635.01
217
6.72
4.03
2.69
632.33
218
6.72
4.02
2.70
629.63
219
6.72
4.00
2.72
626.91
220
6.72
3.98
2.74
624.17
221
6.72
3.97
2.75
621.42
222
6.72
3.95
2.77
618.64
223
6.72
3.93
2.79
615.86
224
6.72
3.91
2.81
613.05
225
6.72
3.90
2.82
610.22
226
6.72
3.88
2.84
607.38
227
6.72
3.86
2.86
604.52
228
6.72
3.84
2.88
601.64
229
6.72
3.82
2.90
598.74
230
6.72
3.80
2.92
595.83
231
6.72
3.79
2.93
592.90
232
6.72
3.77
2.95
589.94
233
6.72
3.75
2.97
586.97
234
6.72
3.73
2.99
583.98
235
6.72
3.71
3.01
580.97
236
6.72
3.69
3.03
577.94
237
6.72
3.67
3.05
574.90
238
6.72
3.65
3.07
571.83
239
6.72
3.63
3.09
568.74
240
6.72
3.61
3.11
565.64
241
6.72
3.59
3.13
562.51
242
6.72
3.57
3.15
559.36
243
6.72
3.55
3.17
556.20
244
6.72
3.53
3.19
553.01
245
6.72
3.51
3.21
549.81
246
6.72
3.49
3.23
546.58
247
6.72
3.47
3.25
543.33
248
6.72
3.45
3.27
540.07
249
6.72
3.43
3.29
536.78
250
6.72
3.41
3.31
533.47
251
6.72
3.39
3.33
530.14
252
6.72
3.37
3.35
526.79
253
6.72
3.35
3.37
523.41
254
6.72
3.33
3.39
520.02
255
6.72
3.30
3.42
516.60
256
6.72
3.28
3.44
513.17
257
6.72
3.26
3.46
509.71
258
6.72
3.24
3.48
506.23
259
6.72
3.22
3.50
502.72
260
6.72
3.19
3.53
499.20
261
6.72
3.17
3.55
495.65
262
6.72
3.15
3.57
492.08
263
6.72
3.13
3.59
488.49
264
6.72
3.10
3.62
484.87
265
6.72
3.08
3.64
481.23
266
6.72
3.06
3.66
477.57
267
6.72
3.03
3.69
473.88
268
6.72
3.01
3.71
470.17
269
6.72
2.99
3.73
466.44
270
6.72
2.96
3.76
462.69
271
6.72
2.94
3.78
458.91
272
6.72
2.92
3.80
455.10
273
6.72
2.89
3.83
451.27
274
6.72
2.87
3.85
447.42
275
6.72
2.84
3.88
443.54
276
6.72
2.82
3.90
439.64
277
6.72
2.79
3.93
435.72
278
6.72
2.77
3.95
431.76
279
6.72
2.74
3.98
427.79
280
6.72
2.72
4.00
423.79
281
6.72
2.69
4.03
419.76
282
6.72
2.67
4.05
415.71
283
6.72
2.64
4.08
411.63
284
6.72
2.62
4.10
407.52
285
6.72
2.59
4.13
403.39
286
6.72
2.56
4.16
399.24
287
6.72
2.54
4.18
395.05
288
6.72
2.51
4.21
390.84
289
6.72
2.48
4.24
386.61
290
6.72
2.46
4.26
382.34
291
6.72
2.43
4.29
378.05
292
6.72
2.40
4.32
373.73
293
6.72
2.37
4.35
369.39
294
6.72
2.35
4.37
365.02
295
6.72
2.32
4.40
360.62
296
6.72
2.29
4.43
356.19
297
6.72
2.26
4.46
351.73
298
6.72
2.23
4.49
347.24
299
6.72
2.21
4.51
342.73
300
6.72
2.18
4.54
338.19
301
6.72
2.15
4.57
333.62
302
6.72
2.12
4.60
329.02
303
6.72
2.09
4.63
324.39
304
6.72
2.06
4.66
319.73
305
6.72
2.03
4.69
315.04
306
6.72
2.00
4.72
310.32
307
6.72
1.97
4.75
305.58
308
6.72
1.94
4.78
300.80
309
6.72
1.91
4.81
295.99
310
6.72
1.88
4.84
291.15
311
6.72
1.85
4.87
286.28
312
6.72
1.82
4.90
281.38
313
6.72
1.79
4.93
276.45
314
6.72
1.76
4.96
271.48
315
6.72
1.73
4.99
266.49
316
6.72
1.69
5.03
261.46
317
6.72
1.66
5.06
256.40
318
6.72
1.63
5.09
251.31
319
6.72
1.60
5.12
246.19
320
6.72
1.56
5.16
241.03
321
6.72
1.53
5.19
235.84
322
6.72
1.50
5.22
230.62
323
6.72
1.47
5.25
225.37
324
6.72
1.43
5.29
220.08
325
6.72
1.40
5.32
214.76
326
6.72
1.36
5.36
209.40
327
6.72
1.33
5.39
204.01
328
6.72
1.30
5.42
198.59
329
6.72
1.26
5.46
193.13
330
6.72
1.23
5.49
187.64
331
6.72
1.19
5.53
182.11
332
6.72
1.16
5.56
176.55
333
6.72
1.12
5.60
170.95
334
6.72
1.09
5.63
165.32
335
6.72
1.05
5.67
159.65
336
6.72
1.01
5.71
153.94
337
6.72
0.98
5.74
148.20
338
6.72
0.94
5.78
142.42
339
6.72
0.90
5.82
136.61
340
6.72
0.87
5.85
130.75
341
6.72
0.83
5.89
124.87
342
6.72
0.79
5.93
118.94
343
6.72
0.76
5.96
112.97
344
6.72
0.72
6.00
106.97
345
6.72
0.68
6.04
100.93
346
6.72
0.64
6.08
94.85
347
6.72
0.60
6.12
88.74
348
6.72
0.56
6.16
82.58
349
6.72
0.52
6.20
76.38
350
6.72
0.49
6.23
70.15
351
6.72
0.45
6.27
63.88
352
6.72
0.41
6.31
57.56
353
6.72
0.37
6.35
51.21
354
6.72
0.33
6.39
44.81
355
6.72
0.28
6.44
38.38
356
6.72
0.24
6.48
31.90
357
6.72
0.20
6.52
25.38
358
6.72
0.16
6.56
18.83
359
6.72
0.12
6.60
12.23
360
6.72
0.08
6.64
5.58
361
5.62
0.04
5.58
0.00
Totals
2,424.82
1,474.82
950.00

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