Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 7.89  
 

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
7.89
7.38
0.51
969.49
2
7.89
7.37
0.52
968.97
3
7.89
7.37
0.52
968.45
4
7.89
7.36
0.53
967.92
5
7.89
7.36
0.53
967.39
6
7.89
7.36
0.53
966.86
7
7.89
7.35
0.54
966.32
8
7.89
7.35
0.54
965.78
9
7.89
7.34
0.55
965.23
10
7.89
7.34
0.55
964.68
11
7.89
7.34
0.55
964.13
12
7.89
7.33
0.56
963.57
13
7.89
7.33
0.56
963.01
14
7.89
7.32
0.57
962.44
15
7.89
7.32
0.57
961.87
16
7.89
7.31
0.58
961.29
17
7.89
7.31
0.58
960.71
18
7.89
7.31
0.58
960.13
19
7.89
7.30
0.59
959.54
20
7.89
7.30
0.59
958.94
21
7.89
7.29
0.60
958.35
22
7.89
7.29
0.60
957.74
23
7.89
7.28
0.61
957.14
24
7.89
7.28
0.61
956.52
25
7.89
7.27
0.62
955.91
26
7.89
7.27
0.62
955.29
27
7.89
7.26
0.63
954.66
28
7.89
7.26
0.63
954.03
29
7.89
7.25
0.64
953.39
30
7.89
7.25
0.64
952.75
31
7.89
7.24
0.65
952.11
32
7.89
7.24
0.65
951.46
33
7.89
7.24
0.65
950.80
34
7.89
7.23
0.66
950.14
35
7.89
7.23
0.66
949.48
36
7.89
7.22
0.67
948.81
37
7.89
7.21
0.68
948.13
38
7.89
7.21
0.68
947.45
39
7.89
7.20
0.69
946.77
40
7.89
7.20
0.69
946.08
41
7.89
7.19
0.70
945.38
42
7.89
7.19
0.70
944.68
43
7.89
7.18
0.71
943.97
44
7.89
7.18
0.71
943.26
45
7.89
7.17
0.72
942.55
46
7.89
7.17
0.72
941.82
47
7.89
7.16
0.73
941.09
48
7.89
7.16
0.73
940.36
49
7.89
7.15
0.74
939.62
50
7.89
7.15
0.74
938.88
51
7.89
7.14
0.75
938.13
52
7.89
7.13
0.76
937.37
53
7.89
7.13
0.76
936.61
54
7.89
7.12
0.77
935.84
55
7.89
7.12
0.77
935.07
56
7.89
7.11
0.78
934.29
57
7.89
7.10
0.79
933.50
58
7.89
7.10
0.79
932.71
59
7.89
7.09
0.80
931.91
60
7.89
7.09
0.80
931.11
61
7.89
7.08
0.81
930.30
62
7.89
7.07
0.82
929.48
63
7.89
7.07
0.82
928.66
64
7.89
7.06
0.83
927.83
65
7.89
7.06
0.83
927.00
66
7.89
7.05
0.84
926.16
67
7.89
7.04
0.85
925.31
68
7.89
7.04
0.85
924.46
69
7.89
7.03
0.86
923.59
70
7.89
7.02
0.87
922.73
71
7.89
7.02
0.87
921.85
72
7.89
7.01
0.88
920.97
73
7.89
7.00
0.89
920.09
74
7.89
7.00
0.89
919.19
75
7.89
6.99
0.90
918.29
76
7.89
6.98
0.91
917.39
77
7.89
6.98
0.91
916.47
78
7.89
6.97
0.92
915.55
79
7.89
6.96
0.93
914.62
80
7.89
6.95
0.94
913.69
81
7.89
6.95
0.94
912.75
82
7.89
6.94
0.95
911.80
83
7.89
6.93
0.96
910.84
84
7.89
6.93
0.96
909.88
85
7.89
6.92
0.97
908.91
86
7.89
6.91
0.98
907.93
87
7.89
6.90
0.99
906.94
88
7.89
6.90
0.99
905.95
89
7.89
6.89
1.00
904.95
90
7.89
6.88
1.01
903.94
91
7.89
6.87
1.02
902.92
92
7.89
6.87
1.02
901.90
93
7.89
6.86
1.03
900.87
94
7.89
6.85
1.04
899.83
95
7.89
6.84
1.05
898.78
96
7.89
6.83
1.06
897.72
97
7.89
6.83
1.06
896.66
98
7.89
6.82
1.07
895.59
99
7.89
6.81
1.08
894.51
100
7.89
6.80
1.09
893.42
101
7.89
6.79
1.10
892.32
102
7.89
6.79
1.10
891.22
103
7.89
6.78
1.11
890.11
104
7.89
6.77
1.12
888.98
105
7.89
6.76
1.13
887.85
106
7.89
6.75
1.14
886.72
107
7.89
6.74
1.15
885.57
108
7.89
6.73
1.16
884.41
109
7.89
6.73
1.16
883.25
110
7.89
6.72
1.17
882.07
111
7.89
6.71
1.18
880.89
112
7.89
6.70
1.19
879.70
113
7.89
6.69
1.20
878.50
114
7.89
6.68
1.21
877.29
115
7.89
6.67
1.22
876.07
116
7.89
6.66
1.23
874.84
117
7.89
6.65
1.24
873.61
118
7.89
6.64
1.25
872.36
119
7.89
6.63
1.26
871.10
120
7.89
6.62
1.27
869.84
121
7.89
6.61
1.28
868.56
122
7.89
6.60
1.29
867.27
123
7.89
6.59
1.30
865.98
124
7.89
6.59
1.30
864.67
125
7.89
6.58
1.31
863.36
126
7.89
6.57
1.32
862.04
127
7.89
6.56
1.33
860.70
128
7.89
6.54
1.35
859.36
129
7.89
6.53
1.36
858.00
130
7.89
6.52
1.37
856.63
131
7.89
6.51
1.38
855.26
132
7.89
6.50
1.39
853.87
133
7.89
6.49
1.40
852.47
134
7.89
6.48
1.41
851.07
135
7.89
6.47
1.42
849.65
136
7.89
6.46
1.43
848.22
137
7.89
6.45
1.44
846.78
138
7.89
6.44
1.45
845.33
139
7.89
6.43
1.46
843.87
140
7.89
6.42
1.47
842.39
141
7.89
6.41
1.48
840.91
142
7.89
6.39
1.50
839.41
143
7.89
6.38
1.51
837.91
144
7.89
6.37
1.52
836.39
145
7.89
6.36
1.53
834.86
146
7.89
6.35
1.54
833.32
147
7.89
6.34
1.55
831.76
148
7.89
6.32
1.57
830.20
149
7.89
6.31
1.58
828.62
150
7.89
6.30
1.59
827.03
151
7.89
6.29
1.60
825.43
152
7.89
6.28
1.61
823.82
153
7.89
6.26
1.63
822.19
154
7.89
6.25
1.64
820.55
155
7.89
6.24
1.65
818.90
156
7.89
6.23
1.66
817.24
157
7.89
6.21
1.68
815.57
158
7.89
6.20
1.69
813.88
159
7.89
6.19
1.70
812.18
160
7.89
6.18
1.71
810.46
161
7.89
6.16
1.73
808.73
162
7.89
6.15
1.74
806.99
163
7.89
6.14
1.75
805.24
164
7.89
6.12
1.77
803.47
165
7.89
6.11
1.78
801.69
166
7.89
6.10
1.79
799.90
167
7.89
6.08
1.81
798.09
168
7.89
6.07
1.82
796.27
169
7.89
6.05
1.84
794.44
170
7.89
6.04
1.85
792.59
171
7.89
6.03
1.86
790.72
172
7.89
6.01
1.88
788.85
173
7.89
6.00
1.89
786.96
174
7.89
5.98
1.91
785.05
175
7.89
5.97
1.92
783.13
176
7.89
5.96
1.93
781.19
177
7.89
5.94
1.95
779.25
178
7.89
5.93
1.96
777.28
179
7.89
5.91
1.98
775.30
180
7.89
5.90
1.99
773.31
181
7.89
5.88
2.01
771.30
182
7.89
5.87
2.02
769.27
183
7.89
5.85
2.04
767.23
184
7.89
5.83
2.06
765.18
185
7.89
5.82
2.07
763.10
186
7.89
5.80
2.09
761.02
187
7.89
5.79
2.10
758.91
188
7.89
5.77
2.12
756.80
189
7.89
5.75
2.14
754.66
190
7.89
5.74
2.15
752.51
191
7.89
5.72
2.17
750.34
192
7.89
5.71
2.18
748.16
193
7.89
5.69
2.20
745.96
194
7.89
5.67
2.22
743.74
195
7.89
5.66
2.23
741.50
196
7.89
5.64
2.25
739.25
197
7.89
5.62
2.27
736.98
198
7.89
5.60
2.29
734.70
199
7.89
5.59
2.30
732.39
200
7.89
5.57
2.32
730.07
201
7.89
5.55
2.34
727.73
202
7.89
5.53
2.36
725.38
203
7.89
5.52
2.37
723.00
204
7.89
5.50
2.39
720.61
205
7.89
5.48
2.41
718.20
206
7.89
5.46
2.43
715.77
207
7.89
5.44
2.45
713.33
208
7.89
5.42
2.47
710.86
209
7.89
5.41
2.48
708.38
210
7.89
5.39
2.50
705.87
211
7.89
5.37
2.52
703.35
212
7.89
5.35
2.54
700.81
213
7.89
5.33
2.56
698.25
214
7.89
5.31
2.58
695.67
215
7.89
5.29
2.60
693.07
216
7.89
5.27
2.62
690.45
217
7.89
5.25
2.64
687.81
218
7.89
5.23
2.66
685.15
219
7.89
5.21
2.68
682.47
220
7.89
5.19
2.70
679.77
221
7.89
5.17
2.72
677.05
222
7.89
5.15
2.74
674.31
223
7.89
5.13
2.76
671.54
224
7.89
5.11
2.78
668.76
225
7.89
5.09
2.80
665.95
226
7.89
5.06
2.83
663.13
227
7.89
5.04
2.85
660.28
228
7.89
5.02
2.87
657.41
229
7.89
5.00
2.89
654.52
230
7.89
4.98
2.91
651.61
231
7.89
4.95
2.94
648.67
232
7.89
4.93
2.96
645.72
233
7.89
4.91
2.98
642.74
234
7.89
4.89
3.00
639.73
235
7.89
4.86
3.03
636.71
236
7.89
4.84
3.05
633.66
237
7.89
4.82
3.07
630.59
238
7.89
4.80
3.09
627.49
239
7.89
4.77
3.12
624.37
240
7.89
4.75
3.14
621.23
241
7.89
4.72
3.17
618.07
242
7.89
4.70
3.19
614.88
243
7.89
4.68
3.21
611.66
244
7.89
4.65
3.24
608.42
245
7.89
4.63
3.26
605.16
246
7.89
4.60
3.29
601.87
247
7.89
4.58
3.31
598.56
248
7.89
4.55
3.34
595.22
249
7.89
4.53
3.36
591.86
250
7.89
4.50
3.39
588.47
251
7.89
4.47
3.42
585.05
252
7.89
4.45
3.44
581.61
253
7.89
4.42
3.47
578.14
254
7.89
4.40
3.49
574.65
255
7.89
4.37
3.52
571.13
256
7.89
4.34
3.55
567.58
257
7.89
4.32
3.57
564.01
258
7.89
4.29
3.60
560.41
259
7.89
4.26
3.63
556.78
260
7.89
4.23
3.66
553.12
261
7.89
4.21
3.68
549.44
262
7.89
4.18
3.71
545.73
263
7.89
4.15
3.74
541.99
264
7.89
4.12
3.77
538.22
265
7.89
4.09
3.80
534.42
266
7.89
4.06
3.83
530.59
267
7.89
4.03
3.86
526.74
268
7.89
4.01
3.88
522.85
269
7.89
3.98
3.91
518.94
270
7.89
3.95
3.94
515.00
271
7.89
3.92
3.97
511.02
272
7.89
3.89
4.00
507.02
273
7.89
3.86
4.03
502.98
274
7.89
3.82
4.07
498.92
275
7.89
3.79
4.10
494.82
276
7.89
3.76
4.13
490.69
277
7.89
3.73
4.16
486.54
278
7.89
3.70
4.19
482.35
279
7.89
3.67
4.22
478.12
280
7.89
3.64
4.25
473.87
281
7.89
3.60
4.29
469.58
282
7.89
3.57
4.32
465.26
283
7.89
3.54
4.35
460.91
284
7.89
3.50
4.39
456.53
285
7.89
3.47
4.42
452.11
286
7.89
3.44
4.45
447.66
287
7.89
3.40
4.49
443.17
288
7.89
3.37
4.52
438.65
289
7.89
3.34
4.55
434.09
290
7.89
3.30
4.59
429.51
291
7.89
3.27
4.62
424.88
292
7.89
3.23
4.66
420.22
293
7.89
3.20
4.69
415.53
294
7.89
3.16
4.73
410.80
295
7.89
3.12
4.77
406.03
296
7.89
3.09
4.80
401.23
297
7.89
3.05
4.84
396.39
298
7.89
3.01
4.88
391.51
299
7.89
2.98
4.91
386.60
300
7.89
2.94
4.95
381.65
301
7.89
2.90
4.99
376.66
302
7.89
2.86
5.03
371.64
303
7.89
2.83
5.06
366.57
304
7.89
2.79
5.10
361.47
305
7.89
2.75
5.14
356.33
306
7.89
2.71
5.18
351.15
307
7.89
2.67
5.22
345.93
308
7.89
2.63
5.26
340.67
309
7.89
2.59
5.30
335.37
310
7.89
2.55
5.34
330.03
311
7.89
2.51
5.38
324.65
312
7.89
2.47
5.42
319.23
313
7.89
2.43
5.46
313.77
314
7.89
2.39
5.50
308.26
315
7.89
2.34
5.55
302.72
316
7.89
2.30
5.59
297.13
317
7.89
2.26
5.63
291.50
318
7.89
2.22
5.67
285.82
319
7.89
2.17
5.72
280.11
320
7.89
2.13
5.76
274.35
321
7.89
2.09
5.80
268.54
322
7.89
2.04
5.85
262.70
323
7.89
2.00
5.89
256.80
324
7.89
1.95
5.94
250.87
325
7.89
1.91
5.98
244.88
326
7.89
1.86
6.03
238.86
327
7.89
1.82
6.07
232.78
328
7.89
1.77
6.12
226.66
329
7.89
1.72
6.17
220.50
330
7.89
1.68
6.21
214.28
331
7.89
1.63
6.26
208.02
332
7.89
1.58
6.31
201.71
333
7.89
1.53
6.36
195.36
334
7.89
1.49
6.40
188.95
335
7.89
1.44
6.45
182.50
336
7.89
1.39
6.50
176.00
337
7.89
1.34
6.55
169.45
338
7.89
1.29
6.60
162.85
339
7.89
1.24
6.65
156.19
340
7.89
1.19
6.70
149.49
341
7.89
1.14
6.75
142.74
342
7.89
1.09
6.80
135.93
343
7.89
1.03
6.86
129.08
344
7.89
0.98
6.91
122.17
345
7.89
0.93
6.96
115.21
346
7.89
0.88
7.01
108.19
347
7.89
0.82
7.07
101.13
348
7.89
0.77
7.12
94.01
349
7.89
0.71
7.18
86.83
350
7.89
0.66
7.23
79.60
351
7.89
0.61
7.28
72.32
352
7.89
0.55
7.34
64.98
353
7.89
0.49
7.40
57.58
354
7.89
0.44
7.45
50.13
355
7.89
0.38
7.51
42.62
356
7.89
0.32
7.57
35.05
357
7.89
0.27
7.62
27.43
358
7.89
0.21
7.68
19.75
359
7.89
0.15
7.74
12.01
360
7.89
0.09
7.80
4.21
361
4.24
0.03
4.21
0.00
Totals
2,844.64
1,874.64
970.00

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