Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 5.28  
 

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
5.28
4.14
1.14
968.86
2
5.28
4.14
1.14
967.72
3
5.28
4.13
1.15
966.57
4
5.28
4.13
1.15
965.42
5
5.28
4.12
1.16
964.26
6
5.28
4.12
1.16
963.10
7
5.28
4.11
1.17
961.94
8
5.28
4.11
1.17
960.76
9
5.28
4.10
1.18
959.59
10
5.28
4.10
1.18
958.41
11
5.28
4.09
1.19
957.22
12
5.28
4.09
1.19
956.03
13
5.28
4.08
1.20
954.83
14
5.28
4.08
1.20
953.63
15
5.28
4.07
1.21
952.42
16
5.28
4.07
1.21
951.21
17
5.28
4.06
1.22
949.99
18
5.28
4.06
1.22
948.77
19
5.28
4.05
1.23
947.54
20
5.28
4.05
1.23
946.31
21
5.28
4.04
1.24
945.07
22
5.28
4.04
1.24
943.82
23
5.28
4.03
1.25
942.58
24
5.28
4.03
1.25
941.32
25
5.28
4.02
1.26
940.06
26
5.28
4.01
1.27
938.80
27
5.28
4.01
1.27
937.53
28
5.28
4.00
1.28
936.25
29
5.28
4.00
1.28
934.97
30
5.28
3.99
1.29
933.68
31
5.28
3.99
1.29
932.39
32
5.28
3.98
1.30
931.09
33
5.28
3.98
1.30
929.79
34
5.28
3.97
1.31
928.48
35
5.28
3.97
1.31
927.16
36
5.28
3.96
1.32
925.84
37
5.28
3.95
1.33
924.52
38
5.28
3.95
1.33
923.19
39
5.28
3.94
1.34
921.85
40
5.28
3.94
1.34
920.51
41
5.28
3.93
1.35
919.16
42
5.28
3.93
1.35
917.80
43
5.28
3.92
1.36
916.44
44
5.28
3.91
1.37
915.08
45
5.28
3.91
1.37
913.71
46
5.28
3.90
1.38
912.33
47
5.28
3.90
1.38
910.94
48
5.28
3.89
1.39
909.55
49
5.28
3.88
1.40
908.16
50
5.28
3.88
1.40
906.76
51
5.28
3.87
1.41
905.35
52
5.28
3.87
1.41
903.94
53
5.28
3.86
1.42
902.52
54
5.28
3.85
1.43
901.09
55
5.28
3.85
1.43
899.66
56
5.28
3.84
1.44
898.22
57
5.28
3.84
1.44
896.78
58
5.28
3.83
1.45
895.33
59
5.28
3.82
1.46
893.87
60
5.28
3.82
1.46
892.41
61
5.28
3.81
1.47
890.94
62
5.28
3.81
1.47
889.47
63
5.28
3.80
1.48
887.99
64
5.28
3.79
1.49
886.50
65
5.28
3.79
1.49
885.00
66
5.28
3.78
1.50
883.50
67
5.28
3.77
1.51
882.00
68
5.28
3.77
1.51
880.48
69
5.28
3.76
1.52
878.96
70
5.28
3.75
1.53
877.44
71
5.28
3.75
1.53
875.91
72
5.28
3.74
1.54
874.37
73
5.28
3.73
1.55
872.82
74
5.28
3.73
1.55
871.27
75
5.28
3.72
1.56
869.71
76
5.28
3.71
1.57
868.14
77
5.28
3.71
1.57
866.57
78
5.28
3.70
1.58
864.99
79
5.28
3.69
1.59
863.41
80
5.28
3.69
1.59
861.81
81
5.28
3.68
1.60
860.21
82
5.28
3.67
1.61
858.61
83
5.28
3.67
1.61
857.00
84
5.28
3.66
1.62
855.38
85
5.28
3.65
1.63
853.75
86
5.28
3.65
1.63
852.11
87
5.28
3.64
1.64
850.47
88
5.28
3.63
1.65
848.83
89
5.28
3.63
1.65
847.17
90
5.28
3.62
1.66
845.51
91
5.28
3.61
1.67
843.84
92
5.28
3.60
1.68
842.16
93
5.28
3.60
1.68
840.48
94
5.28
3.59
1.69
838.79
95
5.28
3.58
1.70
837.09
96
5.28
3.58
1.70
835.39
97
5.28
3.57
1.71
833.68
98
5.28
3.56
1.72
831.96
99
5.28
3.55
1.73
830.23
100
5.28
3.55
1.73
828.50
101
5.28
3.54
1.74
826.75
102
5.28
3.53
1.75
825.00
103
5.28
3.52
1.76
823.25
104
5.28
3.52
1.76
821.48
105
5.28
3.51
1.77
819.71
106
5.28
3.50
1.78
817.93
107
5.28
3.49
1.79
816.15
108
5.28
3.49
1.79
814.35
109
5.28
3.48
1.80
812.55
110
5.28
3.47
1.81
810.74
111
5.28
3.46
1.82
808.92
112
5.28
3.45
1.83
807.10
113
5.28
3.45
1.83
805.26
114
5.28
3.44
1.84
803.42
115
5.28
3.43
1.85
801.58
116
5.28
3.42
1.86
799.72
117
5.28
3.42
1.86
797.85
118
5.28
3.41
1.87
795.98
119
5.28
3.40
1.88
794.10
120
5.28
3.39
1.89
792.21
121
5.28
3.38
1.90
790.32
122
5.28
3.38
1.90
788.41
123
5.28
3.37
1.91
786.50
124
5.28
3.36
1.92
784.58
125
5.28
3.35
1.93
782.65
126
5.28
3.34
1.94
780.71
127
5.28
3.33
1.95
778.77
128
5.28
3.33
1.95
776.81
129
5.28
3.32
1.96
774.85
130
5.28
3.31
1.97
772.88
131
5.28
3.30
1.98
770.90
132
5.28
3.29
1.99
768.91
133
5.28
3.28
2.00
766.92
134
5.28
3.28
2.00
764.91
135
5.28
3.27
2.01
762.90
136
5.28
3.26
2.02
760.88
137
5.28
3.25
2.03
758.85
138
5.28
3.24
2.04
756.81
139
5.28
3.23
2.05
754.76
140
5.28
3.22
2.06
752.70
141
5.28
3.21
2.07
750.64
142
5.28
3.21
2.07
748.56
143
5.28
3.20
2.08
746.48
144
5.28
3.19
2.09
744.39
145
5.28
3.18
2.10
742.29
146
5.28
3.17
2.11
740.18
147
5.28
3.16
2.12
738.06
148
5.28
3.15
2.13
735.93
149
5.28
3.14
2.14
733.79
150
5.28
3.13
2.15
731.65
151
5.28
3.12
2.16
729.49
152
5.28
3.12
2.16
727.33
153
5.28
3.11
2.17
725.15
154
5.28
3.10
2.18
722.97
155
5.28
3.09
2.19
720.78
156
5.28
3.08
2.20
718.58
157
5.28
3.07
2.21
716.37
158
5.28
3.06
2.22
714.14
159
5.28
3.05
2.23
711.91
160
5.28
3.04
2.24
709.68
161
5.28
3.03
2.25
707.43
162
5.28
3.02
2.26
705.17
163
5.28
3.01
2.27
702.90
164
5.28
3.00
2.28
700.62
165
5.28
2.99
2.29
698.33
166
5.28
2.98
2.30
696.04
167
5.28
2.97
2.31
693.73
168
5.28
2.96
2.32
691.41
169
5.28
2.95
2.33
689.08
170
5.28
2.94
2.34
686.75
171
5.28
2.93
2.35
684.40
172
5.28
2.92
2.36
682.04
173
5.28
2.91
2.37
679.68
174
5.28
2.90
2.38
677.30
175
5.28
2.89
2.39
674.91
176
5.28
2.88
2.40
672.51
177
5.28
2.87
2.41
670.11
178
5.28
2.86
2.42
667.69
179
5.28
2.85
2.43
665.26
180
5.28
2.84
2.44
662.82
181
5.28
2.83
2.45
660.37
182
5.28
2.82
2.46
657.91
183
5.28
2.81
2.47
655.44
184
5.28
2.80
2.48
652.96
185
5.28
2.79
2.49
650.47
186
5.28
2.78
2.50
647.97
187
5.28
2.77
2.51
645.46
188
5.28
2.76
2.52
642.93
189
5.28
2.75
2.53
640.40
190
5.28
2.74
2.54
637.85
191
5.28
2.72
2.56
635.30
192
5.28
2.71
2.57
632.73
193
5.28
2.70
2.58
630.15
194
5.28
2.69
2.59
627.56
195
5.28
2.68
2.60
624.96
196
5.28
2.67
2.61
622.35
197
5.28
2.66
2.62
619.73
198
5.28
2.65
2.63
617.10
199
5.28
2.64
2.64
614.45
200
5.28
2.62
2.66
611.80
201
5.28
2.61
2.67
609.13
202
5.28
2.60
2.68
606.45
203
5.28
2.59
2.69
603.76
204
5.28
2.58
2.70
601.06
205
5.28
2.57
2.71
598.35
206
5.28
2.56
2.72
595.62
207
5.28
2.54
2.74
592.89
208
5.28
2.53
2.75
590.14
209
5.28
2.52
2.76
587.38
210
5.28
2.51
2.77
584.61
211
5.28
2.50
2.78
581.82
212
5.28
2.48
2.80
579.03
213
5.28
2.47
2.81
576.22
214
5.28
2.46
2.82
573.40
215
5.28
2.45
2.83
570.57
216
5.28
2.44
2.84
567.73
217
5.28
2.42
2.86
564.87
218
5.28
2.41
2.87
562.01
219
5.28
2.40
2.88
559.13
220
5.28
2.39
2.89
556.23
221
5.28
2.38
2.90
553.33
222
5.28
2.36
2.92
550.41
223
5.28
2.35
2.93
547.48
224
5.28
2.34
2.94
544.54
225
5.28
2.33
2.95
541.59
226
5.28
2.31
2.97
538.62
227
5.28
2.30
2.98
535.64
228
5.28
2.29
2.99
532.65
229
5.28
2.27
3.01
529.64
230
5.28
2.26
3.02
526.63
231
5.28
2.25
3.03
523.59
232
5.28
2.24
3.04
520.55
233
5.28
2.22
3.06
517.49
234
5.28
2.21
3.07
514.42
235
5.28
2.20
3.08
511.34
236
5.28
2.18
3.10
508.25
237
5.28
2.17
3.11
505.14
238
5.28
2.16
3.12
502.01
239
5.28
2.14
3.14
498.88
240
5.28
2.13
3.15
495.73
241
5.28
2.12
3.16
492.56
242
5.28
2.10
3.18
489.39
243
5.28
2.09
3.19
486.20
244
5.28
2.08
3.20
483.00
245
5.28
2.06
3.22
479.78
246
5.28
2.05
3.23
476.55
247
5.28
2.04
3.24
473.30
248
5.28
2.02
3.26
470.04
249
5.28
2.01
3.27
466.77
250
5.28
1.99
3.29
463.48
251
5.28
1.98
3.30
460.18
252
5.28
1.97
3.31
456.87
253
5.28
1.95
3.33
453.54
254
5.28
1.94
3.34
450.20
255
5.28
1.92
3.36
446.84
256
5.28
1.91
3.37
443.47
257
5.28
1.89
3.39
440.08
258
5.28
1.88
3.40
436.68
259
5.28
1.86
3.42
433.27
260
5.28
1.85
3.43
429.84
261
5.28
1.84
3.44
426.39
262
5.28
1.82
3.46
422.93
263
5.28
1.81
3.47
419.46
264
5.28
1.79
3.49
415.97
265
5.28
1.78
3.50
412.47
266
5.28
1.76
3.52
408.95
267
5.28
1.75
3.53
405.42
268
5.28
1.73
3.55
401.87
269
5.28
1.72
3.56
398.30
270
5.28
1.70
3.58
394.73
271
5.28
1.69
3.59
391.13
272
5.28
1.67
3.61
387.52
273
5.28
1.66
3.62
383.90
274
5.28
1.64
3.64
380.26
275
5.28
1.62
3.66
376.60
276
5.28
1.61
3.67
372.93
277
5.28
1.59
3.69
369.24
278
5.28
1.58
3.70
365.54
279
5.28
1.56
3.72
361.82
280
5.28
1.55
3.73
358.09
281
5.28
1.53
3.75
354.33
282
5.28
1.51
3.77
350.57
283
5.28
1.50
3.78
346.78
284
5.28
1.48
3.80
342.99
285
5.28
1.46
3.82
339.17
286
5.28
1.45
3.83
335.34
287
5.28
1.43
3.85
331.49
288
5.28
1.42
3.86
327.63
289
5.28
1.40
3.88
323.75
290
5.28
1.38
3.90
319.85
291
5.28
1.37
3.91
315.94
292
5.28
1.35
3.93
312.00
293
5.28
1.33
3.95
308.06
294
5.28
1.32
3.96
304.09
295
5.28
1.30
3.98
300.11
296
5.28
1.28
4.00
296.11
297
5.28
1.26
4.02
292.10
298
5.28
1.25
4.03
288.07
299
5.28
1.23
4.05
284.02
300
5.28
1.21
4.07
279.95
301
5.28
1.20
4.08
275.86
302
5.28
1.18
4.10
271.76
303
5.28
1.16
4.12
267.64
304
5.28
1.14
4.14
263.51
305
5.28
1.13
4.15
259.35
306
5.28
1.11
4.17
255.18
307
5.28
1.09
4.19
250.99
308
5.28
1.07
4.21
246.78
309
5.28
1.05
4.23
242.55
310
5.28
1.04
4.24
238.31
311
5.28
1.02
4.26
234.05
312
5.28
1.00
4.28
229.77
313
5.28
0.98
4.30
225.47
314
5.28
0.96
4.32
221.15
315
5.28
0.94
4.34
216.82
316
5.28
0.93
4.35
212.46
317
5.28
0.91
4.37
208.09
318
5.28
0.89
4.39
203.70
319
5.28
0.87
4.41
199.29
320
5.28
0.85
4.43
194.86
321
5.28
0.83
4.45
190.41
322
5.28
0.81
4.47
185.95
323
5.28
0.79
4.49
181.46
324
5.28
0.77
4.51
176.95
325
5.28
0.76
4.52
172.43
326
5.28
0.74
4.54
167.89
327
5.28
0.72
4.56
163.32
328
5.28
0.70
4.58
158.74
329
5.28
0.68
4.60
154.14
330
5.28
0.66
4.62
149.52
331
5.28
0.64
4.64
144.88
332
5.28
0.62
4.66
140.21
333
5.28
0.60
4.68
135.53
334
5.28
0.58
4.70
130.83
335
5.28
0.56
4.72
126.11
336
5.28
0.54
4.74
121.37
337
5.28
0.52
4.76
116.61
338
5.28
0.50
4.78
111.83
339
5.28
0.48
4.80
107.02
340
5.28
0.46
4.82
102.20
341
5.28
0.44
4.84
97.36
342
5.28
0.42
4.86
92.49
343
5.28
0.40
4.88
87.61
344
5.28
0.37
4.91
82.70
345
5.28
0.35
4.93
77.78
346
5.28
0.33
4.95
72.83
347
5.28
0.31
4.97
67.86
348
5.28
0.29
4.99
62.87
349
5.28
0.27
5.01
57.86
350
5.28
0.25
5.03
52.82
351
5.28
0.23
5.05
47.77
352
5.28
0.20
5.08
42.69
353
5.28
0.18
5.10
37.60
354
5.28
0.16
5.12
32.48
355
5.28
0.14
5.14
27.34
356
5.28
0.12
5.16
22.17
357
5.28
0.09
5.19
16.99
358
5.28
0.07
5.21
11.78
359
5.28
0.05
5.23
6.55
360
5.28
0.03
5.25
1.30
361
1.30
0.01
1.30
0.00
Totals
1,902.10
932.10
970.00

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