Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 6.78  
 

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
6.78
6.06
0.72
969.28
2
6.78
6.06
0.72
968.56
3
6.78
6.05
0.73
967.83
4
6.78
6.05
0.73
967.10
5
6.78
6.04
0.74
966.37
6
6.78
6.04
0.74
965.63
7
6.78
6.04
0.74
964.88
8
6.78
6.03
0.75
964.13
9
6.78
6.03
0.75
963.38
10
6.78
6.02
0.76
962.62
11
6.78
6.02
0.76
961.86
12
6.78
6.01
0.77
961.09
13
6.78
6.01
0.77
960.31
14
6.78
6.00
0.78
959.54
15
6.78
6.00
0.78
958.75
16
6.78
5.99
0.79
957.97
17
6.78
5.99
0.79
957.17
18
6.78
5.98
0.80
956.38
19
6.78
5.98
0.80
955.57
20
6.78
5.97
0.81
954.77
21
6.78
5.97
0.81
953.95
22
6.78
5.96
0.82
953.13
23
6.78
5.96
0.82
952.31
24
6.78
5.95
0.83
951.48
25
6.78
5.95
0.83
950.65
26
6.78
5.94
0.84
949.81
27
6.78
5.94
0.84
948.97
28
6.78
5.93
0.85
948.12
29
6.78
5.93
0.85
947.27
30
6.78
5.92
0.86
946.41
31
6.78
5.92
0.86
945.54
32
6.78
5.91
0.87
944.67
33
6.78
5.90
0.88
943.79
34
6.78
5.90
0.88
942.91
35
6.78
5.89
0.89
942.03
36
6.78
5.89
0.89
941.13
37
6.78
5.88
0.90
940.24
38
6.78
5.88
0.90
939.33
39
6.78
5.87
0.91
938.42
40
6.78
5.87
0.91
937.51
41
6.78
5.86
0.92
936.59
42
6.78
5.85
0.93
935.66
43
6.78
5.85
0.93
934.73
44
6.78
5.84
0.94
933.79
45
6.78
5.84
0.94
932.85
46
6.78
5.83
0.95
931.90
47
6.78
5.82
0.96
930.94
48
6.78
5.82
0.96
929.98
49
6.78
5.81
0.97
929.01
50
6.78
5.81
0.97
928.04
51
6.78
5.80
0.98
927.06
52
6.78
5.79
0.99
926.07
53
6.78
5.79
0.99
925.08
54
6.78
5.78
1.00
924.08
55
6.78
5.78
1.00
923.08
56
6.78
5.77
1.01
922.07
57
6.78
5.76
1.02
921.05
58
6.78
5.76
1.02
920.03
59
6.78
5.75
1.03
919.00
60
6.78
5.74
1.04
917.96
61
6.78
5.74
1.04
916.92
62
6.78
5.73
1.05
915.87
63
6.78
5.72
1.06
914.81
64
6.78
5.72
1.06
913.75
65
6.78
5.71
1.07
912.68
66
6.78
5.70
1.08
911.61
67
6.78
5.70
1.08
910.52
68
6.78
5.69
1.09
909.44
69
6.78
5.68
1.10
908.34
70
6.78
5.68
1.10
907.24
71
6.78
5.67
1.11
906.13
72
6.78
5.66
1.12
905.01
73
6.78
5.66
1.12
903.89
74
6.78
5.65
1.13
902.76
75
6.78
5.64
1.14
901.62
76
6.78
5.64
1.14
900.47
77
6.78
5.63
1.15
899.32
78
6.78
5.62
1.16
898.16
79
6.78
5.61
1.17
896.99
80
6.78
5.61
1.17
895.82
81
6.78
5.60
1.18
894.64
82
6.78
5.59
1.19
893.45
83
6.78
5.58
1.20
892.26
84
6.78
5.58
1.20
891.05
85
6.78
5.57
1.21
889.84
86
6.78
5.56
1.22
888.62
87
6.78
5.55
1.23
887.40
88
6.78
5.55
1.23
886.16
89
6.78
5.54
1.24
884.92
90
6.78
5.53
1.25
883.67
91
6.78
5.52
1.26
882.42
92
6.78
5.52
1.26
881.15
93
6.78
5.51
1.27
879.88
94
6.78
5.50
1.28
878.60
95
6.78
5.49
1.29
877.31
96
6.78
5.48
1.30
876.01
97
6.78
5.48
1.30
874.71
98
6.78
5.47
1.31
873.39
99
6.78
5.46
1.32
872.07
100
6.78
5.45
1.33
870.74
101
6.78
5.44
1.34
869.40
102
6.78
5.43
1.35
868.06
103
6.78
5.43
1.35
866.70
104
6.78
5.42
1.36
865.34
105
6.78
5.41
1.37
863.97
106
6.78
5.40
1.38
862.59
107
6.78
5.39
1.39
861.20
108
6.78
5.38
1.40
859.80
109
6.78
5.37
1.41
858.40
110
6.78
5.36
1.42
856.98
111
6.78
5.36
1.42
855.56
112
6.78
5.35
1.43
854.12
113
6.78
5.34
1.44
852.68
114
6.78
5.33
1.45
851.23
115
6.78
5.32
1.46
849.77
116
6.78
5.31
1.47
848.30
117
6.78
5.30
1.48
846.82
118
6.78
5.29
1.49
845.34
119
6.78
5.28
1.50
843.84
120
6.78
5.27
1.51
842.33
121
6.78
5.26
1.52
840.82
122
6.78
5.26
1.52
839.29
123
6.78
5.25
1.53
837.76
124
6.78
5.24
1.54
836.22
125
6.78
5.23
1.55
834.66
126
6.78
5.22
1.56
833.10
127
6.78
5.21
1.57
831.53
128
6.78
5.20
1.58
829.94
129
6.78
5.19
1.59
828.35
130
6.78
5.18
1.60
826.75
131
6.78
5.17
1.61
825.13
132
6.78
5.16
1.62
823.51
133
6.78
5.15
1.63
821.88
134
6.78
5.14
1.64
820.24
135
6.78
5.13
1.65
818.58
136
6.78
5.12
1.66
816.92
137
6.78
5.11
1.67
815.24
138
6.78
5.10
1.68
813.56
139
6.78
5.08
1.70
811.86
140
6.78
5.07
1.71
810.16
141
6.78
5.06
1.72
808.44
142
6.78
5.05
1.73
806.71
143
6.78
5.04
1.74
804.98
144
6.78
5.03
1.75
803.23
145
6.78
5.02
1.76
801.47
146
6.78
5.01
1.77
799.70
147
6.78
5.00
1.78
797.91
148
6.78
4.99
1.79
796.12
149
6.78
4.98
1.80
794.32
150
6.78
4.96
1.82
792.50
151
6.78
4.95
1.83
790.68
152
6.78
4.94
1.84
788.84
153
6.78
4.93
1.85
786.99
154
6.78
4.92
1.86
785.13
155
6.78
4.91
1.87
783.25
156
6.78
4.90
1.88
781.37
157
6.78
4.88
1.90
779.47
158
6.78
4.87
1.91
777.56
159
6.78
4.86
1.92
775.64
160
6.78
4.85
1.93
773.71
161
6.78
4.84
1.94
771.77
162
6.78
4.82
1.96
769.81
163
6.78
4.81
1.97
767.84
164
6.78
4.80
1.98
765.86
165
6.78
4.79
1.99
763.87
166
6.78
4.77
2.01
761.86
167
6.78
4.76
2.02
759.84
168
6.78
4.75
2.03
757.81
169
6.78
4.74
2.04
755.77
170
6.78
4.72
2.06
753.71
171
6.78
4.71
2.07
751.64
172
6.78
4.70
2.08
749.56
173
6.78
4.68
2.10
747.46
174
6.78
4.67
2.11
745.36
175
6.78
4.66
2.12
743.24
176
6.78
4.65
2.13
741.10
177
6.78
4.63
2.15
738.95
178
6.78
4.62
2.16
736.79
179
6.78
4.60
2.18
734.62
180
6.78
4.59
2.19
732.43
181
6.78
4.58
2.20
730.22
182
6.78
4.56
2.22
728.01
183
6.78
4.55
2.23
725.78
184
6.78
4.54
2.24
723.53
185
6.78
4.52
2.26
721.28
186
6.78
4.51
2.27
719.00
187
6.78
4.49
2.29
716.72
188
6.78
4.48
2.30
714.42
189
6.78
4.47
2.31
712.10
190
6.78
4.45
2.33
709.77
191
6.78
4.44
2.34
707.43
192
6.78
4.42
2.36
705.07
193
6.78
4.41
2.37
702.70
194
6.78
4.39
2.39
700.31
195
6.78
4.38
2.40
697.91
196
6.78
4.36
2.42
695.49
197
6.78
4.35
2.43
693.06
198
6.78
4.33
2.45
690.61
199
6.78
4.32
2.46
688.14
200
6.78
4.30
2.48
685.66
201
6.78
4.29
2.49
683.17
202
6.78
4.27
2.51
680.66
203
6.78
4.25
2.53
678.13
204
6.78
4.24
2.54
675.59
205
6.78
4.22
2.56
673.03
206
6.78
4.21
2.57
670.46
207
6.78
4.19
2.59
667.87
208
6.78
4.17
2.61
665.27
209
6.78
4.16
2.62
662.64
210
6.78
4.14
2.64
660.00
211
6.78
4.13
2.65
657.35
212
6.78
4.11
2.67
654.68
213
6.78
4.09
2.69
651.99
214
6.78
4.07
2.71
649.29
215
6.78
4.06
2.72
646.56
216
6.78
4.04
2.74
643.82
217
6.78
4.02
2.76
641.07
218
6.78
4.01
2.77
638.29
219
6.78
3.99
2.79
635.50
220
6.78
3.97
2.81
632.70
221
6.78
3.95
2.83
629.87
222
6.78
3.94
2.84
627.03
223
6.78
3.92
2.86
624.17
224
6.78
3.90
2.88
621.29
225
6.78
3.88
2.90
618.39
226
6.78
3.86
2.92
615.47
227
6.78
3.85
2.93
612.54
228
6.78
3.83
2.95
609.59
229
6.78
3.81
2.97
606.62
230
6.78
3.79
2.99
603.63
231
6.78
3.77
3.01
600.62
232
6.78
3.75
3.03
597.60
233
6.78
3.73
3.05
594.55
234
6.78
3.72
3.06
591.49
235
6.78
3.70
3.08
588.41
236
6.78
3.68
3.10
585.30
237
6.78
3.66
3.12
582.18
238
6.78
3.64
3.14
579.04
239
6.78
3.62
3.16
575.88
240
6.78
3.60
3.18
572.70
241
6.78
3.58
3.20
569.50
242
6.78
3.56
3.22
566.28
243
6.78
3.54
3.24
563.04
244
6.78
3.52
3.26
559.78
245
6.78
3.50
3.28
556.49
246
6.78
3.48
3.30
553.19
247
6.78
3.46
3.32
549.87
248
6.78
3.44
3.34
546.53
249
6.78
3.42
3.36
543.16
250
6.78
3.39
3.39
539.78
251
6.78
3.37
3.41
536.37
252
6.78
3.35
3.43
532.94
253
6.78
3.33
3.45
529.49
254
6.78
3.31
3.47
526.02
255
6.78
3.29
3.49
522.53
256
6.78
3.27
3.51
519.02
257
6.78
3.24
3.54
515.48
258
6.78
3.22
3.56
511.92
259
6.78
3.20
3.58
508.34
260
6.78
3.18
3.60
504.74
261
6.78
3.15
3.63
501.11
262
6.78
3.13
3.65
497.46
263
6.78
3.11
3.67
493.79
264
6.78
3.09
3.69
490.10
265
6.78
3.06
3.72
486.38
266
6.78
3.04
3.74
482.64
267
6.78
3.02
3.76
478.88
268
6.78
2.99
3.79
475.09
269
6.78
2.97
3.81
471.28
270
6.78
2.95
3.83
467.45
271
6.78
2.92
3.86
463.59
272
6.78
2.90
3.88
459.71
273
6.78
2.87
3.91
455.80
274
6.78
2.85
3.93
451.87
275
6.78
2.82
3.96
447.91
276
6.78
2.80
3.98
443.93
277
6.78
2.77
4.01
439.93
278
6.78
2.75
4.03
435.90
279
6.78
2.72
4.06
431.84
280
6.78
2.70
4.08
427.76
281
6.78
2.67
4.11
423.65
282
6.78
2.65
4.13
419.52
283
6.78
2.62
4.16
415.36
284
6.78
2.60
4.18
411.18
285
6.78
2.57
4.21
406.97
286
6.78
2.54
4.24
402.73
287
6.78
2.52
4.26
398.47
288
6.78
2.49
4.29
394.18
289
6.78
2.46
4.32
389.86
290
6.78
2.44
4.34
385.52
291
6.78
2.41
4.37
381.15
292
6.78
2.38
4.40
376.75
293
6.78
2.35
4.43
372.33
294
6.78
2.33
4.45
367.87
295
6.78
2.30
4.48
363.39
296
6.78
2.27
4.51
358.88
297
6.78
2.24
4.54
354.35
298
6.78
2.21
4.57
349.78
299
6.78
2.19
4.59
345.19
300
6.78
2.16
4.62
340.57
301
6.78
2.13
4.65
335.91
302
6.78
2.10
4.68
331.23
303
6.78
2.07
4.71
326.52
304
6.78
2.04
4.74
321.78
305
6.78
2.01
4.77
317.02
306
6.78
1.98
4.80
312.22
307
6.78
1.95
4.83
307.39
308
6.78
1.92
4.86
302.53
309
6.78
1.89
4.89
297.64
310
6.78
1.86
4.92
292.72
311
6.78
1.83
4.95
287.77
312
6.78
1.80
4.98
282.79
313
6.78
1.77
5.01
277.78
314
6.78
1.74
5.04
272.73
315
6.78
1.70
5.08
267.66
316
6.78
1.67
5.11
262.55
317
6.78
1.64
5.14
257.41
318
6.78
1.61
5.17
252.24
319
6.78
1.58
5.20
247.04
320
6.78
1.54
5.24
241.80
321
6.78
1.51
5.27
236.53
322
6.78
1.48
5.30
231.23
323
6.78
1.45
5.33
225.89
324
6.78
1.41
5.37
220.53
325
6.78
1.38
5.40
215.12
326
6.78
1.34
5.44
209.69
327
6.78
1.31
5.47
204.22
328
6.78
1.28
5.50
198.72
329
6.78
1.24
5.54
193.18
330
6.78
1.21
5.57
187.61
331
6.78
1.17
5.61
182.00
332
6.78
1.14
5.64
176.36
333
6.78
1.10
5.68
170.68
334
6.78
1.07
5.71
164.96
335
6.78
1.03
5.75
159.22
336
6.78
1.00
5.78
153.43
337
6.78
0.96
5.82
147.61
338
6.78
0.92
5.86
141.75
339
6.78
0.89
5.89
135.86
340
6.78
0.85
5.93
129.93
341
6.78
0.81
5.97
123.96
342
6.78
0.77
6.01
117.95
343
6.78
0.74
6.04
111.91
344
6.78
0.70
6.08
105.83
345
6.78
0.66
6.12
99.71
346
6.78
0.62
6.16
93.56
347
6.78
0.58
6.20
87.36
348
6.78
0.55
6.23
81.13
349
6.78
0.51
6.27
74.85
350
6.78
0.47
6.31
68.54
351
6.78
0.43
6.35
62.19
352
6.78
0.39
6.39
55.80
353
6.78
0.35
6.43
49.37
354
6.78
0.31
6.47
42.89
355
6.78
0.27
6.51
36.38
356
6.78
0.23
6.55
29.83
357
6.78
0.19
6.59
23.24
358
6.78
0.15
6.63
16.60
359
6.78
0.10
6.68
9.93
360
6.78
0.06
6.72
3.21
361
3.23
0.02
3.21
0.00
Totals
2,444.03
1,474.03
970.00

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