Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 6.28  
 

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
6.28
5.41
0.87
979.13
2
6.28
5.41
0.87
978.26
3
6.28
5.40
0.88
977.38
4
6.28
5.40
0.88
976.49
5
6.28
5.39
0.89
975.60
6
6.28
5.39
0.89
974.71
7
6.28
5.38
0.90
973.81
8
6.28
5.38
0.90
972.91
9
6.28
5.37
0.91
972.00
10
6.28
5.37
0.91
971.08
11
6.28
5.36
0.92
970.17
12
6.28
5.36
0.92
969.24
13
6.28
5.35
0.93
968.31
14
6.28
5.35
0.93
967.38
15
6.28
5.34
0.94
966.44
16
6.28
5.34
0.94
965.50
17
6.28
5.33
0.95
964.55
18
6.28
5.33
0.95
963.59
19
6.28
5.32
0.96
962.63
20
6.28
5.31
0.97
961.67
21
6.28
5.31
0.97
960.69
22
6.28
5.30
0.98
959.72
23
6.28
5.30
0.98
958.74
24
6.28
5.29
0.99
957.75
25
6.28
5.29
0.99
956.76
26
6.28
5.28
1.00
955.76
27
6.28
5.28
1.00
954.76
28
6.28
5.27
1.01
953.75
29
6.28
5.27
1.01
952.73
30
6.28
5.26
1.02
951.71
31
6.28
5.25
1.03
950.69
32
6.28
5.25
1.03
949.66
33
6.28
5.24
1.04
948.62
34
6.28
5.24
1.04
947.58
35
6.28
5.23
1.05
946.53
36
6.28
5.23
1.05
945.47
37
6.28
5.22
1.06
944.41
38
6.28
5.21
1.07
943.35
39
6.28
5.21
1.07
942.27
40
6.28
5.20
1.08
941.20
41
6.28
5.20
1.08
940.11
42
6.28
5.19
1.09
939.02
43
6.28
5.18
1.10
937.93
44
6.28
5.18
1.10
936.82
45
6.28
5.17
1.11
935.72
46
6.28
5.17
1.11
934.60
47
6.28
5.16
1.12
933.48
48
6.28
5.15
1.13
932.36
49
6.28
5.15
1.13
931.22
50
6.28
5.14
1.14
930.08
51
6.28
5.13
1.15
928.94
52
6.28
5.13
1.15
927.79
53
6.28
5.12
1.16
926.63
54
6.28
5.12
1.16
925.47
55
6.28
5.11
1.17
924.30
56
6.28
5.10
1.18
923.12
57
6.28
5.10
1.18
921.93
58
6.28
5.09
1.19
920.74
59
6.28
5.08
1.20
919.55
60
6.28
5.08
1.20
918.34
61
6.28
5.07
1.21
917.13
62
6.28
5.06
1.22
915.92
63
6.28
5.06
1.22
914.69
64
6.28
5.05
1.23
913.46
65
6.28
5.04
1.24
912.23
66
6.28
5.04
1.24
910.98
67
6.28
5.03
1.25
909.73
68
6.28
5.02
1.26
908.48
69
6.28
5.02
1.26
907.21
70
6.28
5.01
1.27
905.94
71
6.28
5.00
1.28
904.66
72
6.28
4.99
1.29
903.38
73
6.28
4.99
1.29
902.08
74
6.28
4.98
1.30
900.78
75
6.28
4.97
1.31
899.48
76
6.28
4.97
1.31
898.16
77
6.28
4.96
1.32
896.84
78
6.28
4.95
1.33
895.51
79
6.28
4.94
1.34
894.18
80
6.28
4.94
1.34
892.83
81
6.28
4.93
1.35
891.48
82
6.28
4.92
1.36
890.12
83
6.28
4.91
1.37
888.76
84
6.28
4.91
1.37
887.38
85
6.28
4.90
1.38
886.00
86
6.28
4.89
1.39
884.62
87
6.28
4.88
1.40
883.22
88
6.28
4.88
1.40
881.82
89
6.28
4.87
1.41
880.40
90
6.28
4.86
1.42
878.98
91
6.28
4.85
1.43
877.56
92
6.28
4.84
1.44
876.12
93
6.28
4.84
1.44
874.68
94
6.28
4.83
1.45
873.23
95
6.28
4.82
1.46
871.77
96
6.28
4.81
1.47
870.30
97
6.28
4.80
1.48
868.83
98
6.28
4.80
1.48
867.34
99
6.28
4.79
1.49
865.85
100
6.28
4.78
1.50
864.35
101
6.28
4.77
1.51
862.84
102
6.28
4.76
1.52
861.33
103
6.28
4.76
1.52
859.80
104
6.28
4.75
1.53
858.27
105
6.28
4.74
1.54
856.73
106
6.28
4.73
1.55
855.18
107
6.28
4.72
1.56
853.62
108
6.28
4.71
1.57
852.05
109
6.28
4.70
1.58
850.48
110
6.28
4.70
1.58
848.89
111
6.28
4.69
1.59
847.30
112
6.28
4.68
1.60
845.70
113
6.28
4.67
1.61
844.08
114
6.28
4.66
1.62
842.46
115
6.28
4.65
1.63
840.84
116
6.28
4.64
1.64
839.20
117
6.28
4.63
1.65
837.55
118
6.28
4.62
1.66
835.89
119
6.28
4.61
1.67
834.23
120
6.28
4.61
1.67
832.55
121
6.28
4.60
1.68
830.87
122
6.28
4.59
1.69
829.18
123
6.28
4.58
1.70
827.48
124
6.28
4.57
1.71
825.76
125
6.28
4.56
1.72
824.04
126
6.28
4.55
1.73
822.31
127
6.28
4.54
1.74
820.57
128
6.28
4.53
1.75
818.82
129
6.28
4.52
1.76
817.06
130
6.28
4.51
1.77
815.29
131
6.28
4.50
1.78
813.52
132
6.28
4.49
1.79
811.73
133
6.28
4.48
1.80
809.93
134
6.28
4.47
1.81
808.12
135
6.28
4.46
1.82
806.30
136
6.28
4.45
1.83
804.47
137
6.28
4.44
1.84
802.63
138
6.28
4.43
1.85
800.78
139
6.28
4.42
1.86
798.93
140
6.28
4.41
1.87
797.06
141
6.28
4.40
1.88
795.18
142
6.28
4.39
1.89
793.29
143
6.28
4.38
1.90
791.39
144
6.28
4.37
1.91
789.48
145
6.28
4.36
1.92
787.55
146
6.28
4.35
1.93
785.62
147
6.28
4.34
1.94
783.68
148
6.28
4.33
1.95
781.73
149
6.28
4.32
1.96
779.76
150
6.28
4.30
1.98
777.79
151
6.28
4.29
1.99
775.80
152
6.28
4.28
2.00
773.80
153
6.28
4.27
2.01
771.80
154
6.28
4.26
2.02
769.78
155
6.28
4.25
2.03
767.75
156
6.28
4.24
2.04
765.71
157
6.28
4.23
2.05
763.65
158
6.28
4.22
2.06
761.59
159
6.28
4.20
2.08
759.51
160
6.28
4.19
2.09
757.43
161
6.28
4.18
2.10
755.33
162
6.28
4.17
2.11
753.22
163
6.28
4.16
2.12
751.10
164
6.28
4.15
2.13
748.96
165
6.28
4.13
2.15
746.82
166
6.28
4.12
2.16
744.66
167
6.28
4.11
2.17
742.49
168
6.28
4.10
2.18
740.31
169
6.28
4.09
2.19
738.12
170
6.28
4.08
2.20
735.91
171
6.28
4.06
2.22
733.70
172
6.28
4.05
2.23
731.47
173
6.28
4.04
2.24
729.23
174
6.28
4.03
2.25
726.97
175
6.28
4.01
2.27
724.70
176
6.28
4.00
2.28
722.43
177
6.28
3.99
2.29
720.13
178
6.28
3.98
2.30
717.83
179
6.28
3.96
2.32
715.51
180
6.28
3.95
2.33
713.18
181
6.28
3.94
2.34
710.84
182
6.28
3.92
2.36
708.49
183
6.28
3.91
2.37
706.12
184
6.28
3.90
2.38
703.73
185
6.28
3.89
2.39
701.34
186
6.28
3.87
2.41
698.93
187
6.28
3.86
2.42
696.51
188
6.28
3.85
2.43
694.08
189
6.28
3.83
2.45
691.63
190
6.28
3.82
2.46
689.17
191
6.28
3.80
2.48
686.69
192
6.28
3.79
2.49
684.20
193
6.28
3.78
2.50
681.70
194
6.28
3.76
2.52
679.18
195
6.28
3.75
2.53
676.65
196
6.28
3.74
2.54
674.11
197
6.28
3.72
2.56
671.55
198
6.28
3.71
2.57
668.98
199
6.28
3.69
2.59
666.39
200
6.28
3.68
2.60
663.79
201
6.28
3.66
2.62
661.17
202
6.28
3.65
2.63
658.54
203
6.28
3.64
2.64
655.90
204
6.28
3.62
2.66
653.24
205
6.28
3.61
2.67
650.57
206
6.28
3.59
2.69
647.88
207
6.28
3.58
2.70
645.18
208
6.28
3.56
2.72
642.46
209
6.28
3.55
2.73
639.73
210
6.28
3.53
2.75
636.98
211
6.28
3.52
2.76
634.21
212
6.28
3.50
2.78
631.44
213
6.28
3.49
2.79
628.64
214
6.28
3.47
2.81
625.83
215
6.28
3.46
2.82
623.01
216
6.28
3.44
2.84
620.17
217
6.28
3.42
2.86
617.31
218
6.28
3.41
2.87
614.44
219
6.28
3.39
2.89
611.55
220
6.28
3.38
2.90
608.65
221
6.28
3.36
2.92
605.73
222
6.28
3.34
2.94
602.79
223
6.28
3.33
2.95
599.84
224
6.28
3.31
2.97
596.87
225
6.28
3.30
2.98
593.89
226
6.28
3.28
3.00
590.88
227
6.28
3.26
3.02
587.87
228
6.28
3.25
3.03
584.83
229
6.28
3.23
3.05
581.78
230
6.28
3.21
3.07
578.71
231
6.28
3.19
3.09
575.63
232
6.28
3.18
3.10
572.53
233
6.28
3.16
3.12
569.41
234
6.28
3.14
3.14
566.27
235
6.28
3.13
3.15
563.12
236
6.28
3.11
3.17
559.95
237
6.28
3.09
3.19
556.76
238
6.28
3.07
3.21
553.55
239
6.28
3.06
3.22
550.33
240
6.28
3.04
3.24
547.09
241
6.28
3.02
3.26
543.83
242
6.28
3.00
3.28
540.55
243
6.28
2.98
3.30
537.25
244
6.28
2.97
3.31
533.94
245
6.28
2.95
3.33
530.61
246
6.28
2.93
3.35
527.26
247
6.28
2.91
3.37
523.89
248
6.28
2.89
3.39
520.50
249
6.28
2.87
3.41
517.09
250
6.28
2.85
3.43
513.67
251
6.28
2.84
3.44
510.22
252
6.28
2.82
3.46
506.76
253
6.28
2.80
3.48
503.28
254
6.28
2.78
3.50
499.78
255
6.28
2.76
3.52
496.26
256
6.28
2.74
3.54
492.71
257
6.28
2.72
3.56
489.16
258
6.28
2.70
3.58
485.58
259
6.28
2.68
3.60
481.98
260
6.28
2.66
3.62
478.36
261
6.28
2.64
3.64
474.72
262
6.28
2.62
3.66
471.06
263
6.28
2.60
3.68
467.38
264
6.28
2.58
3.70
463.68
265
6.28
2.56
3.72
459.96
266
6.28
2.54
3.74
456.22
267
6.28
2.52
3.76
452.46
268
6.28
2.50
3.78
448.68
269
6.28
2.48
3.80
444.87
270
6.28
2.46
3.82
441.05
271
6.28
2.43
3.85
437.20
272
6.28
2.41
3.87
433.34
273
6.28
2.39
3.89
429.45
274
6.28
2.37
3.91
425.54
275
6.28
2.35
3.93
421.61
276
6.28
2.33
3.95
417.66
277
6.28
2.31
3.97
413.68
278
6.28
2.28
4.00
409.69
279
6.28
2.26
4.02
405.67
280
6.28
2.24
4.04
401.63
281
6.28
2.22
4.06
397.57
282
6.28
2.19
4.09
393.48
283
6.28
2.17
4.11
389.37
284
6.28
2.15
4.13
385.24
285
6.28
2.13
4.15
381.09
286
6.28
2.10
4.18
376.91
287
6.28
2.08
4.20
372.72
288
6.28
2.06
4.22
368.49
289
6.28
2.03
4.25
364.25
290
6.28
2.01
4.27
359.98
291
6.28
1.99
4.29
355.69
292
6.28
1.96
4.32
351.37
293
6.28
1.94
4.34
347.03
294
6.28
1.92
4.36
342.67
295
6.28
1.89
4.39
338.28
296
6.28
1.87
4.41
333.86
297
6.28
1.84
4.44
329.43
298
6.28
1.82
4.46
324.97
299
6.28
1.79
4.49
320.48
300
6.28
1.77
4.51
315.97
301
6.28
1.74
4.54
311.43
302
6.28
1.72
4.56
306.87
303
6.28
1.69
4.59
302.29
304
6.28
1.67
4.61
297.68
305
6.28
1.64
4.64
293.04
306
6.28
1.62
4.66
288.38
307
6.28
1.59
4.69
283.69
308
6.28
1.57
4.71
278.98
309
6.28
1.54
4.74
274.24
310
6.28
1.51
4.77
269.47
311
6.28
1.49
4.79
264.68
312
6.28
1.46
4.82
259.86
313
6.28
1.43
4.85
255.01
314
6.28
1.41
4.87
250.14
315
6.28
1.38
4.90
245.24
316
6.28
1.35
4.93
240.32
317
6.28
1.33
4.95
235.36
318
6.28
1.30
4.98
230.38
319
6.28
1.27
5.01
225.37
320
6.28
1.24
5.04
220.34
321
6.28
1.22
5.06
215.28
322
6.28
1.19
5.09
210.18
323
6.28
1.16
5.12
205.06
324
6.28
1.13
5.15
199.92
325
6.28
1.10
5.18
194.74
326
6.28
1.08
5.20
189.54
327
6.28
1.05
5.23
184.30
328
6.28
1.02
5.26
179.04
329
6.28
0.99
5.29
173.75
330
6.28
0.96
5.32
168.43
331
6.28
0.93
5.35
163.08
332
6.28
0.90
5.38
157.70
333
6.28
0.87
5.41
152.29
334
6.28
0.84
5.44
146.85
335
6.28
0.81
5.47
141.38
336
6.28
0.78
5.50
135.88
337
6.28
0.75
5.53
130.35
338
6.28
0.72
5.56
124.79
339
6.28
0.69
5.59
119.20
340
6.28
0.66
5.62
113.58
341
6.28
0.63
5.65
107.92
342
6.28
0.60
5.68
102.24
343
6.28
0.56
5.72
96.52
344
6.28
0.53
5.75
90.78
345
6.28
0.50
5.78
85.00
346
6.28
0.47
5.81
79.19
347
6.28
0.44
5.84
73.34
348
6.28
0.40
5.88
67.47
349
6.28
0.37
5.91
61.56
350
6.28
0.34
5.94
55.62
351
6.28
0.31
5.97
49.65
352
6.28
0.27
6.01
43.64
353
6.28
0.24
6.04
37.60
354
6.28
0.21
6.07
31.53
355
6.28
0.17
6.11
25.43
356
6.28
0.14
6.14
19.29
357
6.28
0.11
6.17
13.11
358
6.28
0.07
6.21
6.90
359
6.28
0.04
6.24
0.66
360
0.67
0.00
0.66
0.00
Totals
2,255.19
1,275.19
980.00

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