Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 6.70  
 

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
6.70
5.96
0.74
969.26
2
6.70
5.96
0.74
968.52
3
6.70
5.95
0.75
967.77
4
6.70
5.95
0.75
967.02
5
6.70
5.94
0.76
966.26
6
6.70
5.94
0.76
965.50
7
6.70
5.93
0.77
964.73
8
6.70
5.93
0.77
963.96
9
6.70
5.92
0.78
963.19
10
6.70
5.92
0.78
962.41
11
6.70
5.91
0.79
961.62
12
6.70
5.91
0.79
960.83
13
6.70
5.91
0.79
960.04
14
6.70
5.90
0.80
959.24
15
6.70
5.90
0.80
958.43
16
6.70
5.89
0.81
957.62
17
6.70
5.89
0.81
956.81
18
6.70
5.88
0.82
955.99
19
6.70
5.88
0.82
955.16
20
6.70
5.87
0.83
954.33
21
6.70
5.87
0.83
953.50
22
6.70
5.86
0.84
952.66
23
6.70
5.85
0.85
951.81
24
6.70
5.85
0.85
950.96
25
6.70
5.84
0.86
950.11
26
6.70
5.84
0.86
949.25
27
6.70
5.83
0.87
948.38
28
6.70
5.83
0.87
947.51
29
6.70
5.82
0.88
946.63
30
6.70
5.82
0.88
945.75
31
6.70
5.81
0.89
944.86
32
6.70
5.81
0.89
943.97
33
6.70
5.80
0.90
943.07
34
6.70
5.80
0.90
942.17
35
6.70
5.79
0.91
941.26
36
6.70
5.78
0.92
940.34
37
6.70
5.78
0.92
939.42
38
6.70
5.77
0.93
938.50
39
6.70
5.77
0.93
937.56
40
6.70
5.76
0.94
936.63
41
6.70
5.76
0.94
935.68
42
6.70
5.75
0.95
934.73
43
6.70
5.74
0.96
933.78
44
6.70
5.74
0.96
932.82
45
6.70
5.73
0.97
931.85
46
6.70
5.73
0.97
930.88
47
6.70
5.72
0.98
929.90
48
6.70
5.71
0.99
928.91
49
6.70
5.71
0.99
927.92
50
6.70
5.70
1.00
926.92
51
6.70
5.70
1.00
925.92
52
6.70
5.69
1.01
924.91
53
6.70
5.68
1.02
923.90
54
6.70
5.68
1.02
922.87
55
6.70
5.67
1.03
921.85
56
6.70
5.67
1.03
920.81
57
6.70
5.66
1.04
919.77
58
6.70
5.65
1.05
918.72
59
6.70
5.65
1.05
917.67
60
6.70
5.64
1.06
916.61
61
6.70
5.63
1.07
915.54
62
6.70
5.63
1.07
914.47
63
6.70
5.62
1.08
913.39
64
6.70
5.61
1.09
912.30
65
6.70
5.61
1.09
911.21
66
6.70
5.60
1.10
910.11
67
6.70
5.59
1.11
909.00
68
6.70
5.59
1.11
907.89
69
6.70
5.58
1.12
906.77
70
6.70
5.57
1.13
905.64
71
6.70
5.57
1.13
904.51
72
6.70
5.56
1.14
903.37
73
6.70
5.55
1.15
902.22
74
6.70
5.54
1.16
901.06
75
6.70
5.54
1.16
899.90
76
6.70
5.53
1.17
898.73
77
6.70
5.52
1.18
897.56
78
6.70
5.52
1.18
896.37
79
6.70
5.51
1.19
895.18
80
6.70
5.50
1.20
893.98
81
6.70
5.49
1.21
892.78
82
6.70
5.49
1.21
891.56
83
6.70
5.48
1.22
890.34
84
6.70
5.47
1.23
889.12
85
6.70
5.46
1.24
887.88
86
6.70
5.46
1.24
886.64
87
6.70
5.45
1.25
885.39
88
6.70
5.44
1.26
884.13
89
6.70
5.43
1.27
882.86
90
6.70
5.43
1.27
881.59
91
6.70
5.42
1.28
880.30
92
6.70
5.41
1.29
879.02
93
6.70
5.40
1.30
877.72
94
6.70
5.39
1.31
876.41
95
6.70
5.39
1.31
875.10
96
6.70
5.38
1.32
873.78
97
6.70
5.37
1.33
872.45
98
6.70
5.36
1.34
871.11
99
6.70
5.35
1.35
869.76
100
6.70
5.35
1.35
868.41
101
6.70
5.34
1.36
867.04
102
6.70
5.33
1.37
865.67
103
6.70
5.32
1.38
864.29
104
6.70
5.31
1.39
862.91
105
6.70
5.30
1.40
861.51
106
6.70
5.29
1.41
860.10
107
6.70
5.29
1.41
858.69
108
6.70
5.28
1.42
857.27
109
6.70
5.27
1.43
855.84
110
6.70
5.26
1.44
854.39
111
6.70
5.25
1.45
852.95
112
6.70
5.24
1.46
851.49
113
6.70
5.23
1.47
850.02
114
6.70
5.22
1.48
848.55
115
6.70
5.22
1.48
847.06
116
6.70
5.21
1.49
845.57
117
6.70
5.20
1.50
844.06
118
6.70
5.19
1.51
842.55
119
6.70
5.18
1.52
841.03
120
6.70
5.17
1.53
839.50
121
6.70
5.16
1.54
837.96
122
6.70
5.15
1.55
836.41
123
6.70
5.14
1.56
834.85
124
6.70
5.13
1.57
833.28
125
6.70
5.12
1.58
831.70
126
6.70
5.11
1.59
830.11
127
6.70
5.10
1.60
828.51
128
6.70
5.09
1.61
826.90
129
6.70
5.08
1.62
825.29
130
6.70
5.07
1.63
823.66
131
6.70
5.06
1.64
822.02
132
6.70
5.05
1.65
820.37
133
6.70
5.04
1.66
818.71
134
6.70
5.03
1.67
817.05
135
6.70
5.02
1.68
815.37
136
6.70
5.01
1.69
813.68
137
6.70
5.00
1.70
811.98
138
6.70
4.99
1.71
810.27
139
6.70
4.98
1.72
808.55
140
6.70
4.97
1.73
806.82
141
6.70
4.96
1.74
805.08
142
6.70
4.95
1.75
803.32
143
6.70
4.94
1.76
801.56
144
6.70
4.93
1.77
799.79
145
6.70
4.92
1.78
798.00
146
6.70
4.90
1.80
796.21
147
6.70
4.89
1.81
794.40
148
6.70
4.88
1.82
792.58
149
6.70
4.87
1.83
790.75
150
6.70
4.86
1.84
788.91
151
6.70
4.85
1.85
787.06
152
6.70
4.84
1.86
785.20
153
6.70
4.83
1.87
783.33
154
6.70
4.81
1.89
781.44
155
6.70
4.80
1.90
779.54
156
6.70
4.79
1.91
777.63
157
6.70
4.78
1.92
775.71
158
6.70
4.77
1.93
773.78
159
6.70
4.76
1.94
771.84
160
6.70
4.74
1.96
769.88
161
6.70
4.73
1.97
767.91
162
6.70
4.72
1.98
765.93
163
6.70
4.71
1.99
763.94
164
6.70
4.70
2.00
761.93
165
6.70
4.68
2.02
759.92
166
6.70
4.67
2.03
757.89
167
6.70
4.66
2.04
755.84
168
6.70
4.65
2.05
753.79
169
6.70
4.63
2.07
751.72
170
6.70
4.62
2.08
749.64
171
6.70
4.61
2.09
747.55
172
6.70
4.59
2.11
745.44
173
6.70
4.58
2.12
743.32
174
6.70
4.57
2.13
741.19
175
6.70
4.56
2.14
739.05
176
6.70
4.54
2.16
736.89
177
6.70
4.53
2.17
734.72
178
6.70
4.52
2.18
732.53
179
6.70
4.50
2.20
730.34
180
6.70
4.49
2.21
728.12
181
6.70
4.47
2.23
725.90
182
6.70
4.46
2.24
723.66
183
6.70
4.45
2.25
721.41
184
6.70
4.43
2.27
719.14
185
6.70
4.42
2.28
716.86
186
6.70
4.41
2.29
714.57
187
6.70
4.39
2.31
712.26
188
6.70
4.38
2.32
709.94
189
6.70
4.36
2.34
707.60
190
6.70
4.35
2.35
705.25
191
6.70
4.33
2.37
702.88
192
6.70
4.32
2.38
700.50
193
6.70
4.31
2.39
698.11
194
6.70
4.29
2.41
695.70
195
6.70
4.28
2.42
693.27
196
6.70
4.26
2.44
690.83
197
6.70
4.25
2.45
688.38
198
6.70
4.23
2.47
685.91
199
6.70
4.22
2.48
683.43
200
6.70
4.20
2.50
680.93
201
6.70
4.18
2.52
678.41
202
6.70
4.17
2.53
675.88
203
6.70
4.15
2.55
673.34
204
6.70
4.14
2.56
670.77
205
6.70
4.12
2.58
668.20
206
6.70
4.11
2.59
665.60
207
6.70
4.09
2.61
662.99
208
6.70
4.07
2.63
660.37
209
6.70
4.06
2.64
657.73
210
6.70
4.04
2.66
655.07
211
6.70
4.03
2.67
652.39
212
6.70
4.01
2.69
649.70
213
6.70
3.99
2.71
647.00
214
6.70
3.98
2.72
644.27
215
6.70
3.96
2.74
641.53
216
6.70
3.94
2.76
638.78
217
6.70
3.93
2.77
636.00
218
6.70
3.91
2.79
633.21
219
6.70
3.89
2.81
630.40
220
6.70
3.87
2.83
627.58
221
6.70
3.86
2.84
624.73
222
6.70
3.84
2.86
621.87
223
6.70
3.82
2.88
618.99
224
6.70
3.80
2.90
616.10
225
6.70
3.79
2.91
613.19
226
6.70
3.77
2.93
610.25
227
6.70
3.75
2.95
607.30
228
6.70
3.73
2.97
604.34
229
6.70
3.71
2.99
601.35
230
6.70
3.70
3.00
598.35
231
6.70
3.68
3.02
595.32
232
6.70
3.66
3.04
592.28
233
6.70
3.64
3.06
589.22
234
6.70
3.62
3.08
586.14
235
6.70
3.60
3.10
583.05
236
6.70
3.58
3.12
579.93
237
6.70
3.56
3.14
576.79
238
6.70
3.54
3.16
573.64
239
6.70
3.53
3.17
570.46
240
6.70
3.51
3.19
567.27
241
6.70
3.49
3.21
564.06
242
6.70
3.47
3.23
560.82
243
6.70
3.45
3.25
557.57
244
6.70
3.43
3.27
554.30
245
6.70
3.41
3.29
551.00
246
6.70
3.39
3.31
547.69
247
6.70
3.37
3.33
544.36
248
6.70
3.35
3.35
541.00
249
6.70
3.32
3.38
537.63
250
6.70
3.30
3.40
534.23
251
6.70
3.28
3.42
530.81
252
6.70
3.26
3.44
527.38
253
6.70
3.24
3.46
523.92
254
6.70
3.22
3.48
520.44
255
6.70
3.20
3.50
516.94
256
6.70
3.18
3.52
513.41
257
6.70
3.16
3.54
509.87
258
6.70
3.13
3.57
506.30
259
6.70
3.11
3.59
502.71
260
6.70
3.09
3.61
499.10
261
6.70
3.07
3.63
495.47
262
6.70
3.05
3.65
491.81
263
6.70
3.02
3.68
488.14
264
6.70
3.00
3.70
484.44
265
6.70
2.98
3.72
480.71
266
6.70
2.95
3.75
476.97
267
6.70
2.93
3.77
473.20
268
6.70
2.91
3.79
469.41
269
6.70
2.88
3.82
465.59
270
6.70
2.86
3.84
461.76
271
6.70
2.84
3.86
457.89
272
6.70
2.81
3.89
454.01
273
6.70
2.79
3.91
450.10
274
6.70
2.77
3.93
446.16
275
6.70
2.74
3.96
442.21
276
6.70
2.72
3.98
438.22
277
6.70
2.69
4.01
434.22
278
6.70
2.67
4.03
430.19
279
6.70
2.64
4.06
426.13
280
6.70
2.62
4.08
422.05
281
6.70
2.59
4.11
417.94
282
6.70
2.57
4.13
413.81
283
6.70
2.54
4.16
409.65
284
6.70
2.52
4.18
405.47
285
6.70
2.49
4.21
401.26
286
6.70
2.47
4.23
397.03
287
6.70
2.44
4.26
392.77
288
6.70
2.41
4.29
388.48
289
6.70
2.39
4.31
384.17
290
6.70
2.36
4.34
379.83
291
6.70
2.33
4.37
375.47
292
6.70
2.31
4.39
371.07
293
6.70
2.28
4.42
366.65
294
6.70
2.25
4.45
362.21
295
6.70
2.23
4.47
357.73
296
6.70
2.20
4.50
353.23
297
6.70
2.17
4.53
348.70
298
6.70
2.14
4.56
344.15
299
6.70
2.12
4.58
339.56
300
6.70
2.09
4.61
334.95
301
6.70
2.06
4.64
330.31
302
6.70
2.03
4.67
325.64
303
6.70
2.00
4.70
320.94
304
6.70
1.97
4.73
316.21
305
6.70
1.94
4.76
311.45
306
6.70
1.91
4.79
306.67
307
6.70
1.88
4.82
301.85
308
6.70
1.86
4.84
297.01
309
6.70
1.83
4.87
292.13
310
6.70
1.80
4.90
287.23
311
6.70
1.77
4.93
282.29
312
6.70
1.73
4.97
277.33
313
6.70
1.70
5.00
272.33
314
6.70
1.67
5.03
267.31
315
6.70
1.64
5.06
262.25
316
6.70
1.61
5.09
257.16
317
6.70
1.58
5.12
252.04
318
6.70
1.55
5.15
246.89
319
6.70
1.52
5.18
241.71
320
6.70
1.49
5.21
236.49
321
6.70
1.45
5.25
231.25
322
6.70
1.42
5.28
225.97
323
6.70
1.39
5.31
220.66
324
6.70
1.36
5.34
215.31
325
6.70
1.32
5.38
209.94
326
6.70
1.29
5.41
204.53
327
6.70
1.26
5.44
199.08
328
6.70
1.22
5.48
193.61
329
6.70
1.19
5.51
188.10
330
6.70
1.16
5.54
182.55
331
6.70
1.12
5.58
176.98
332
6.70
1.09
5.61
171.36
333
6.70
1.05
5.65
165.72
334
6.70
1.02
5.68
160.03
335
6.70
0.98
5.72
154.32
336
6.70
0.95
5.75
148.57
337
6.70
0.91
5.79
142.78
338
6.70
0.88
5.82
136.96
339
6.70
0.84
5.86
131.10
340
6.70
0.81
5.89
125.20
341
6.70
0.77
5.93
119.27
342
6.70
0.73
5.97
113.31
343
6.70
0.70
6.00
107.30
344
6.70
0.66
6.04
101.26
345
6.70
0.62
6.08
95.19
346
6.70
0.58
6.12
89.07
347
6.70
0.55
6.15
82.92
348
6.70
0.51
6.19
76.73
349
6.70
0.47
6.23
70.50
350
6.70
0.43
6.27
64.23
351
6.70
0.39
6.31
57.93
352
6.70
0.36
6.34
51.58
353
6.70
0.32
6.38
45.20
354
6.70
0.28
6.42
38.78
355
6.70
0.24
6.46
32.32
356
6.70
0.20
6.50
25.81
357
6.70
0.16
6.54
19.27
358
6.70
0.12
6.58
12.69
359
6.70
0.08
6.62
6.07
360
6.11
0.04
6.07
0.00
Totals
2,411.41
1,441.41
970.00

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