Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 6.15  
 

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
6.15
5.30
0.85
959.15
2
6.15
5.30
0.85
958.30
3
6.15
5.29
0.86
957.44
4
6.15
5.29
0.86
956.57
5
6.15
5.28
0.87
955.70
6
6.15
5.28
0.87
954.83
7
6.15
5.27
0.88
953.95
8
6.15
5.27
0.88
953.07
9
6.15
5.26
0.89
952.18
10
6.15
5.26
0.89
951.29
11
6.15
5.25
0.90
950.39
12
6.15
5.25
0.90
949.48
13
6.15
5.24
0.91
948.58
14
6.15
5.24
0.91
947.66
15
6.15
5.23
0.92
946.75
16
6.15
5.23
0.92
945.82
17
6.15
5.22
0.93
944.89
18
6.15
5.22
0.93
943.96
19
6.15
5.21
0.94
943.02
20
6.15
5.21
0.94
942.08
21
6.15
5.20
0.95
941.13
22
6.15
5.20
0.95
940.18
23
6.15
5.19
0.96
939.22
24
6.15
5.19
0.96
938.25
25
6.15
5.18
0.97
937.28
26
6.15
5.17
0.98
936.31
27
6.15
5.17
0.98
935.32
28
6.15
5.16
0.99
934.34
29
6.15
5.16
0.99
933.35
30
6.15
5.15
1.00
932.35
31
6.15
5.15
1.00
931.35
32
6.15
5.14
1.01
930.34
33
6.15
5.14
1.01
929.32
34
6.15
5.13
1.02
928.31
35
6.15
5.13
1.02
927.28
36
6.15
5.12
1.03
926.25
37
6.15
5.11
1.04
925.21
38
6.15
5.11
1.04
924.17
39
6.15
5.10
1.05
923.12
40
6.15
5.10
1.05
922.07
41
6.15
5.09
1.06
921.01
42
6.15
5.08
1.07
919.95
43
6.15
5.08
1.07
918.87
44
6.15
5.07
1.08
917.80
45
6.15
5.07
1.08
916.71
46
6.15
5.06
1.09
915.63
47
6.15
5.06
1.09
914.53
48
6.15
5.05
1.10
913.43
49
6.15
5.04
1.11
912.32
50
6.15
5.04
1.11
911.21
51
6.15
5.03
1.12
910.09
52
6.15
5.02
1.13
908.96
53
6.15
5.02
1.13
907.83
54
6.15
5.01
1.14
906.69
55
6.15
5.01
1.14
905.55
56
6.15
5.00
1.15
904.40
57
6.15
4.99
1.16
903.24
58
6.15
4.99
1.16
902.08
59
6.15
4.98
1.17
900.91
60
6.15
4.97
1.18
899.73
61
6.15
4.97
1.18
898.55
62
6.15
4.96
1.19
897.36
63
6.15
4.95
1.20
896.17
64
6.15
4.95
1.20
894.96
65
6.15
4.94
1.21
893.75
66
6.15
4.93
1.22
892.54
67
6.15
4.93
1.22
891.32
68
6.15
4.92
1.23
890.09
69
6.15
4.91
1.24
888.85
70
6.15
4.91
1.24
887.61
71
6.15
4.90
1.25
886.36
72
6.15
4.89
1.26
885.10
73
6.15
4.89
1.26
883.84
74
6.15
4.88
1.27
882.57
75
6.15
4.87
1.28
881.29
76
6.15
4.87
1.28
880.01
77
6.15
4.86
1.29
878.71
78
6.15
4.85
1.30
877.41
79
6.15
4.84
1.31
876.11
80
6.15
4.84
1.31
874.80
81
6.15
4.83
1.32
873.48
82
6.15
4.82
1.33
872.15
83
6.15
4.81
1.34
870.81
84
6.15
4.81
1.34
869.47
85
6.15
4.80
1.35
868.12
86
6.15
4.79
1.36
866.76
87
6.15
4.79
1.36
865.40
88
6.15
4.78
1.37
864.03
89
6.15
4.77
1.38
862.65
90
6.15
4.76
1.39
861.26
91
6.15
4.75
1.40
859.86
92
6.15
4.75
1.40
858.46
93
6.15
4.74
1.41
857.05
94
6.15
4.73
1.42
855.63
95
6.15
4.72
1.43
854.21
96
6.15
4.72
1.43
852.77
97
6.15
4.71
1.44
851.33
98
6.15
4.70
1.45
849.88
99
6.15
4.69
1.46
848.42
100
6.15
4.68
1.47
846.96
101
6.15
4.68
1.47
845.48
102
6.15
4.67
1.48
844.00
103
6.15
4.66
1.49
842.51
104
6.15
4.65
1.50
841.01
105
6.15
4.64
1.51
839.50
106
6.15
4.63
1.52
837.99
107
6.15
4.63
1.52
836.46
108
6.15
4.62
1.53
834.93
109
6.15
4.61
1.54
833.39
110
6.15
4.60
1.55
831.84
111
6.15
4.59
1.56
830.29
112
6.15
4.58
1.57
828.72
113
6.15
4.58
1.57
827.14
114
6.15
4.57
1.58
825.56
115
6.15
4.56
1.59
823.97
116
6.15
4.55
1.60
822.37
117
6.15
4.54
1.61
820.76
118
6.15
4.53
1.62
819.14
119
6.15
4.52
1.63
817.51
120
6.15
4.51
1.64
815.88
121
6.15
4.50
1.65
814.23
122
6.15
4.50
1.65
812.57
123
6.15
4.49
1.66
810.91
124
6.15
4.48
1.67
809.24
125
6.15
4.47
1.68
807.56
126
6.15
4.46
1.69
805.86
127
6.15
4.45
1.70
804.16
128
6.15
4.44
1.71
802.45
129
6.15
4.43
1.72
800.73
130
6.15
4.42
1.73
799.00
131
6.15
4.41
1.74
797.26
132
6.15
4.40
1.75
795.52
133
6.15
4.39
1.76
793.76
134
6.15
4.38
1.77
791.99
135
6.15
4.37
1.78
790.21
136
6.15
4.36
1.79
788.43
137
6.15
4.35
1.80
786.63
138
6.15
4.34
1.81
784.82
139
6.15
4.33
1.82
783.00
140
6.15
4.32
1.83
781.18
141
6.15
4.31
1.84
779.34
142
6.15
4.30
1.85
777.49
143
6.15
4.29
1.86
775.63
144
6.15
4.28
1.87
773.77
145
6.15
4.27
1.88
771.89
146
6.15
4.26
1.89
770.00
147
6.15
4.25
1.90
768.10
148
6.15
4.24
1.91
766.19
149
6.15
4.23
1.92
764.27
150
6.15
4.22
1.93
762.34
151
6.15
4.21
1.94
760.40
152
6.15
4.20
1.95
758.45
153
6.15
4.19
1.96
756.48
154
6.15
4.18
1.97
754.51
155
6.15
4.17
1.98
752.53
156
6.15
4.15
2.00
750.53
157
6.15
4.14
2.01
748.53
158
6.15
4.13
2.02
746.51
159
6.15
4.12
2.03
744.48
160
6.15
4.11
2.04
742.44
161
6.15
4.10
2.05
740.39
162
6.15
4.09
2.06
738.33
163
6.15
4.08
2.07
736.25
164
6.15
4.06
2.09
734.17
165
6.15
4.05
2.10
732.07
166
6.15
4.04
2.11
729.96
167
6.15
4.03
2.12
727.84
168
6.15
4.02
2.13
725.71
169
6.15
4.01
2.14
723.57
170
6.15
3.99
2.16
721.41
171
6.15
3.98
2.17
719.24
172
6.15
3.97
2.18
717.06
173
6.15
3.96
2.19
714.87
174
6.15
3.95
2.20
712.67
175
6.15
3.93
2.22
710.45
176
6.15
3.92
2.23
708.23
177
6.15
3.91
2.24
705.99
178
6.15
3.90
2.25
703.73
179
6.15
3.89
2.26
701.47
180
6.15
3.87
2.28
699.19
181
6.15
3.86
2.29
696.90
182
6.15
3.85
2.30
694.60
183
6.15
3.83
2.32
692.28
184
6.15
3.82
2.33
689.96
185
6.15
3.81
2.34
687.62
186
6.15
3.80
2.35
685.26
187
6.15
3.78
2.37
682.90
188
6.15
3.77
2.38
680.52
189
6.15
3.76
2.39
678.12
190
6.15
3.74
2.41
675.72
191
6.15
3.73
2.42
673.30
192
6.15
3.72
2.43
670.86
193
6.15
3.70
2.45
668.42
194
6.15
3.69
2.46
665.96
195
6.15
3.68
2.47
663.48
196
6.15
3.66
2.49
661.00
197
6.15
3.65
2.50
658.50
198
6.15
3.64
2.51
655.98
199
6.15
3.62
2.53
653.45
200
6.15
3.61
2.54
650.91
201
6.15
3.59
2.56
648.35
202
6.15
3.58
2.57
645.78
203
6.15
3.57
2.58
643.20
204
6.15
3.55
2.60
640.60
205
6.15
3.54
2.61
637.99
206
6.15
3.52
2.63
635.36
207
6.15
3.51
2.64
632.72
208
6.15
3.49
2.66
630.06
209
6.15
3.48
2.67
627.39
210
6.15
3.46
2.69
624.70
211
6.15
3.45
2.70
622.00
212
6.15
3.43
2.72
619.29
213
6.15
3.42
2.73
616.55
214
6.15
3.40
2.75
613.81
215
6.15
3.39
2.76
611.05
216
6.15
3.37
2.78
608.27
217
6.15
3.36
2.79
605.48
218
6.15
3.34
2.81
602.67
219
6.15
3.33
2.82
599.85
220
6.15
3.31
2.84
597.01
221
6.15
3.30
2.85
594.16
222
6.15
3.28
2.87
591.29
223
6.15
3.26
2.89
588.40
224
6.15
3.25
2.90
585.50
225
6.15
3.23
2.92
582.58
226
6.15
3.22
2.93
579.65
227
6.15
3.20
2.95
576.70
228
6.15
3.18
2.97
573.73
229
6.15
3.17
2.98
570.75
230
6.15
3.15
3.00
567.75
231
6.15
3.13
3.02
564.73
232
6.15
3.12
3.03
561.70
233
6.15
3.10
3.05
558.65
234
6.15
3.08
3.07
555.59
235
6.15
3.07
3.08
552.51
236
6.15
3.05
3.10
549.41
237
6.15
3.03
3.12
546.29
238
6.15
3.02
3.13
543.15
239
6.15
3.00
3.15
540.00
240
6.15
2.98
3.17
536.83
241
6.15
2.96
3.19
533.65
242
6.15
2.95
3.20
530.44
243
6.15
2.93
3.22
527.22
244
6.15
2.91
3.24
523.98
245
6.15
2.89
3.26
520.73
246
6.15
2.87
3.28
517.45
247
6.15
2.86
3.29
514.16
248
6.15
2.84
3.31
510.85
249
6.15
2.82
3.33
507.52
250
6.15
2.80
3.35
504.17
251
6.15
2.78
3.37
500.80
252
6.15
2.76
3.39
497.42
253
6.15
2.75
3.40
494.01
254
6.15
2.73
3.42
490.59
255
6.15
2.71
3.44
487.15
256
6.15
2.69
3.46
483.69
257
6.15
2.67
3.48
480.21
258
6.15
2.65
3.50
476.71
259
6.15
2.63
3.52
473.19
260
6.15
2.61
3.54
469.65
261
6.15
2.59
3.56
466.10
262
6.15
2.57
3.58
462.52
263
6.15
2.55
3.60
458.92
264
6.15
2.53
3.62
455.31
265
6.15
2.51
3.64
451.67
266
6.15
2.49
3.66
448.02
267
6.15
2.47
3.68
444.34
268
6.15
2.45
3.70
440.64
269
6.15
2.43
3.72
436.92
270
6.15
2.41
3.74
433.19
271
6.15
2.39
3.76
429.43
272
6.15
2.37
3.78
425.65
273
6.15
2.35
3.80
421.85
274
6.15
2.33
3.82
418.03
275
6.15
2.31
3.84
414.19
276
6.15
2.29
3.86
410.32
277
6.15
2.27
3.88
406.44
278
6.15
2.24
3.91
402.53
279
6.15
2.22
3.93
398.60
280
6.15
2.20
3.95
394.65
281
6.15
2.18
3.97
390.68
282
6.15
2.16
3.99
386.69
283
6.15
2.13
4.02
382.68
284
6.15
2.11
4.04
378.64
285
6.15
2.09
4.06
374.58
286
6.15
2.07
4.08
370.50
287
6.15
2.05
4.10
366.39
288
6.15
2.02
4.13
362.26
289
6.15
2.00
4.15
358.11
290
6.15
1.98
4.17
353.94
291
6.15
1.95
4.20
349.75
292
6.15
1.93
4.22
345.53
293
6.15
1.91
4.24
341.28
294
6.15
1.88
4.27
337.02
295
6.15
1.86
4.29
332.73
296
6.15
1.84
4.31
328.42
297
6.15
1.81
4.34
324.08
298
6.15
1.79
4.36
319.72
299
6.15
1.77
4.38
315.33
300
6.15
1.74
4.41
310.92
301
6.15
1.72
4.43
306.49
302
6.15
1.69
4.46
302.03
303
6.15
1.67
4.48
297.55
304
6.15
1.64
4.51
293.04
305
6.15
1.62
4.53
288.51
306
6.15
1.59
4.56
283.95
307
6.15
1.57
4.58
279.37
308
6.15
1.54
4.61
274.76
309
6.15
1.52
4.63
270.13
310
6.15
1.49
4.66
265.47
311
6.15
1.47
4.68
260.79
312
6.15
1.44
4.71
256.08
313
6.15
1.41
4.74
251.34
314
6.15
1.39
4.76
246.58
315
6.15
1.36
4.79
241.79
316
6.15
1.33
4.82
236.97
317
6.15
1.31
4.84
232.13
318
6.15
1.28
4.87
227.26
319
6.15
1.25
4.90
222.37
320
6.15
1.23
4.92
217.45
321
6.15
1.20
4.95
212.50
322
6.15
1.17
4.98
207.52
323
6.15
1.15
5.00
202.52
324
6.15
1.12
5.03
197.48
325
6.15
1.09
5.06
192.42
326
6.15
1.06
5.09
187.34
327
6.15
1.03
5.12
182.22
328
6.15
1.01
5.14
177.08
329
6.15
0.98
5.17
171.90
330
6.15
0.95
5.20
166.70
331
6.15
0.92
5.23
161.47
332
6.15
0.89
5.26
156.22
333
6.15
0.86
5.29
150.93
334
6.15
0.83
5.32
145.61
335
6.15
0.80
5.35
140.27
336
6.15
0.77
5.38
134.89
337
6.15
0.74
5.41
129.48
338
6.15
0.71
5.44
124.05
339
6.15
0.68
5.47
118.58
340
6.15
0.65
5.50
113.09
341
6.15
0.62
5.53
107.56
342
6.15
0.59
5.56
102.01
343
6.15
0.56
5.59
96.42
344
6.15
0.53
5.62
90.80
345
6.15
0.50
5.65
85.15
346
6.15
0.47
5.68
79.47
347
6.15
0.44
5.71
73.76
348
6.15
0.41
5.74
68.02
349
6.15
0.38
5.77
62.25
350
6.15
0.34
5.81
56.44
351
6.15
0.31
5.84
50.60
352
6.15
0.28
5.87
44.73
353
6.15
0.25
5.90
38.83
354
6.15
0.21
5.94
32.89
355
6.15
0.18
5.97
26.92
356
6.15
0.15
6.00
20.92
357
6.15
0.12
6.03
14.89
358
6.15
0.08
6.07
8.82
359
6.15
0.05
6.10
2.72
360
2.73
0.02
2.72
0.00
Totals
2,210.58
1,250.58
960.00

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