Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 4.80  
 

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
4.80
3.40
1.40
988.60
2
4.80
3.40
1.40
987.20
3
4.80
3.39
1.41
985.79
4
4.80
3.39
1.41
984.38
5
4.80
3.38
1.42
982.97
6
4.80
3.38
1.42
981.55
7
4.80
3.37
1.43
980.12
8
4.80
3.37
1.43
978.69
9
4.80
3.36
1.44
977.25
10
4.80
3.36
1.44
975.81
11
4.80
3.35
1.45
974.37
12
4.80
3.35
1.45
972.92
13
4.80
3.34
1.46
971.46
14
4.80
3.34
1.46
970.00
15
4.80
3.33
1.47
968.54
16
4.80
3.33
1.47
967.06
17
4.80
3.32
1.48
965.59
18
4.80
3.32
1.48
964.11
19
4.80
3.31
1.49
962.62
20
4.80
3.31
1.49
961.13
21
4.80
3.30
1.50
959.63
22
4.80
3.30
1.50
958.13
23
4.80
3.29
1.51
956.63
24
4.80
3.29
1.51
955.12
25
4.80
3.28
1.52
953.60
26
4.80
3.28
1.52
952.08
27
4.80
3.27
1.53
950.55
28
4.80
3.27
1.53
949.02
29
4.80
3.26
1.54
947.48
30
4.80
3.26
1.54
945.94
31
4.80
3.25
1.55
944.39
32
4.80
3.25
1.55
942.83
33
4.80
3.24
1.56
941.28
34
4.80
3.24
1.56
939.71
35
4.80
3.23
1.57
938.14
36
4.80
3.22
1.58
936.57
37
4.80
3.22
1.58
934.99
38
4.80
3.21
1.59
933.40
39
4.80
3.21
1.59
931.81
40
4.80
3.20
1.60
930.21
41
4.80
3.20
1.60
928.61
42
4.80
3.19
1.61
927.00
43
4.80
3.19
1.61
925.39
44
4.80
3.18
1.62
923.77
45
4.80
3.18
1.62
922.14
46
4.80
3.17
1.63
920.51
47
4.80
3.16
1.64
918.88
48
4.80
3.16
1.64
917.24
49
4.80
3.15
1.65
915.59
50
4.80
3.15
1.65
913.94
51
4.80
3.14
1.66
912.28
52
4.80
3.14
1.66
910.61
53
4.80
3.13
1.67
908.94
54
4.80
3.12
1.68
907.27
55
4.80
3.12
1.68
905.59
56
4.80
3.11
1.69
903.90
57
4.80
3.11
1.69
902.21
58
4.80
3.10
1.70
900.51
59
4.80
3.10
1.70
898.81
60
4.80
3.09
1.71
897.09
61
4.80
3.08
1.72
895.38
62
4.80
3.08
1.72
893.66
63
4.80
3.07
1.73
891.93
64
4.80
3.07
1.73
890.19
65
4.80
3.06
1.74
888.45
66
4.80
3.05
1.75
886.71
67
4.80
3.05
1.75
884.96
68
4.80
3.04
1.76
883.20
69
4.80
3.04
1.76
881.43
70
4.80
3.03
1.77
879.66
71
4.80
3.02
1.78
877.89
72
4.80
3.02
1.78
876.11
73
4.80
3.01
1.79
874.32
74
4.80
3.01
1.79
872.52
75
4.80
3.00
1.80
870.72
76
4.80
2.99
1.81
868.92
77
4.80
2.99
1.81
867.10
78
4.80
2.98
1.82
865.28
79
4.80
2.97
1.83
863.46
80
4.80
2.97
1.83
861.63
81
4.80
2.96
1.84
859.79
82
4.80
2.96
1.84
857.94
83
4.80
2.95
1.85
856.09
84
4.80
2.94
1.86
854.24
85
4.80
2.94
1.86
852.37
86
4.80
2.93
1.87
850.50
87
4.80
2.92
1.88
848.63
88
4.80
2.92
1.88
846.74
89
4.80
2.91
1.89
844.85
90
4.80
2.90
1.90
842.96
91
4.80
2.90
1.90
841.05
92
4.80
2.89
1.91
839.15
93
4.80
2.88
1.92
837.23
94
4.80
2.88
1.92
835.31
95
4.80
2.87
1.93
833.38
96
4.80
2.86
1.94
831.44
97
4.80
2.86
1.94
829.50
98
4.80
2.85
1.95
827.55
99
4.80
2.84
1.96
825.60
100
4.80
2.84
1.96
823.64
101
4.80
2.83
1.97
821.67
102
4.80
2.82
1.98
819.69
103
4.80
2.82
1.98
817.71
104
4.80
2.81
1.99
815.72
105
4.80
2.80
2.00
813.73
106
4.80
2.80
2.00
811.72
107
4.80
2.79
2.01
809.71
108
4.80
2.78
2.02
807.70
109
4.80
2.78
2.02
805.67
110
4.80
2.77
2.03
803.64
111
4.80
2.76
2.04
801.60
112
4.80
2.76
2.04
799.56
113
4.80
2.75
2.05
797.51
114
4.80
2.74
2.06
795.45
115
4.80
2.73
2.07
793.38
116
4.80
2.73
2.07
791.31
117
4.80
2.72
2.08
789.23
118
4.80
2.71
2.09
787.14
119
4.80
2.71
2.09
785.05
120
4.80
2.70
2.10
782.95
121
4.80
2.69
2.11
780.84
122
4.80
2.68
2.12
778.72
123
4.80
2.68
2.12
776.60
124
4.80
2.67
2.13
774.47
125
4.80
2.66
2.14
772.33
126
4.80
2.65
2.15
770.19
127
4.80
2.65
2.15
768.04
128
4.80
2.64
2.16
765.88
129
4.80
2.63
2.17
763.71
130
4.80
2.63
2.17
761.53
131
4.80
2.62
2.18
759.35
132
4.80
2.61
2.19
757.16
133
4.80
2.60
2.20
754.96
134
4.80
2.60
2.20
752.76
135
4.80
2.59
2.21
750.55
136
4.80
2.58
2.22
748.33
137
4.80
2.57
2.23
746.10
138
4.80
2.56
2.24
743.86
139
4.80
2.56
2.24
741.62
140
4.80
2.55
2.25
739.37
141
4.80
2.54
2.26
737.11
142
4.80
2.53
2.27
734.85
143
4.80
2.53
2.27
732.57
144
4.80
2.52
2.28
730.29
145
4.80
2.51
2.29
728.00
146
4.80
2.50
2.30
725.70
147
4.80
2.49
2.31
723.40
148
4.80
2.49
2.31
721.08
149
4.80
2.48
2.32
718.76
150
4.80
2.47
2.33
716.43
151
4.80
2.46
2.34
714.10
152
4.80
2.45
2.35
711.75
153
4.80
2.45
2.35
709.40
154
4.80
2.44
2.36
707.04
155
4.80
2.43
2.37
704.67
156
4.80
2.42
2.38
702.29
157
4.80
2.41
2.39
699.90
158
4.80
2.41
2.39
697.51
159
4.80
2.40
2.40
695.11
160
4.80
2.39
2.41
692.70
161
4.80
2.38
2.42
690.28
162
4.80
2.37
2.43
687.85
163
4.80
2.36
2.44
685.42
164
4.80
2.36
2.44
682.97
165
4.80
2.35
2.45
680.52
166
4.80
2.34
2.46
678.06
167
4.80
2.33
2.47
675.59
168
4.80
2.32
2.48
673.11
169
4.80
2.31
2.49
670.63
170
4.80
2.31
2.49
668.13
171
4.80
2.30
2.50
665.63
172
4.80
2.29
2.51
663.12
173
4.80
2.28
2.52
660.59
174
4.80
2.27
2.53
658.07
175
4.80
2.26
2.54
655.53
176
4.80
2.25
2.55
652.98
177
4.80
2.24
2.56
650.43
178
4.80
2.24
2.56
647.86
179
4.80
2.23
2.57
645.29
180
4.80
2.22
2.58
642.71
181
4.80
2.21
2.59
640.12
182
4.80
2.20
2.60
637.52
183
4.80
2.19
2.61
634.91
184
4.80
2.18
2.62
632.29
185
4.80
2.17
2.63
629.66
186
4.80
2.16
2.64
627.03
187
4.80
2.16
2.64
624.38
188
4.80
2.15
2.65
621.73
189
4.80
2.14
2.66
619.07
190
4.80
2.13
2.67
616.40
191
4.80
2.12
2.68
613.71
192
4.80
2.11
2.69
611.02
193
4.80
2.10
2.70
608.32
194
4.80
2.09
2.71
605.62
195
4.80
2.08
2.72
602.90
196
4.80
2.07
2.73
600.17
197
4.80
2.06
2.74
597.43
198
4.80
2.05
2.75
594.69
199
4.80
2.04
2.76
591.93
200
4.80
2.03
2.77
589.17
201
4.80
2.03
2.77
586.39
202
4.80
2.02
2.78
583.61
203
4.80
2.01
2.79
580.81
204
4.80
2.00
2.80
578.01
205
4.80
1.99
2.81
575.20
206
4.80
1.98
2.82
572.37
207
4.80
1.97
2.83
569.54
208
4.80
1.96
2.84
566.70
209
4.80
1.95
2.85
563.85
210
4.80
1.94
2.86
560.98
211
4.80
1.93
2.87
558.11
212
4.80
1.92
2.88
555.23
213
4.80
1.91
2.89
552.34
214
4.80
1.90
2.90
549.44
215
4.80
1.89
2.91
546.53
216
4.80
1.88
2.92
543.61
217
4.80
1.87
2.93
540.67
218
4.80
1.86
2.94
537.73
219
4.80
1.85
2.95
534.78
220
4.80
1.84
2.96
531.82
221
4.80
1.83
2.97
528.85
222
4.80
1.82
2.98
525.87
223
4.80
1.81
2.99
522.87
224
4.80
1.80
3.00
519.87
225
4.80
1.79
3.01
516.86
226
4.80
1.78
3.02
513.84
227
4.80
1.77
3.03
510.80
228
4.80
1.76
3.04
507.76
229
4.80
1.75
3.05
504.70
230
4.80
1.73
3.07
501.64
231
4.80
1.72
3.08
498.56
232
4.80
1.71
3.09
495.48
233
4.80
1.70
3.10
492.38
234
4.80
1.69
3.11
489.27
235
4.80
1.68
3.12
486.15
236
4.80
1.67
3.13
483.02
237
4.80
1.66
3.14
479.88
238
4.80
1.65
3.15
476.73
239
4.80
1.64
3.16
473.57
240
4.80
1.63
3.17
470.40
241
4.80
1.62
3.18
467.22
242
4.80
1.61
3.19
464.02
243
4.80
1.60
3.20
460.82
244
4.80
1.58
3.22
457.60
245
4.80
1.57
3.23
454.38
246
4.80
1.56
3.24
451.14
247
4.80
1.55
3.25
447.89
248
4.80
1.54
3.26
444.63
249
4.80
1.53
3.27
441.36
250
4.80
1.52
3.28
438.07
251
4.80
1.51
3.29
434.78
252
4.80
1.49
3.31
431.47
253
4.80
1.48
3.32
428.16
254
4.80
1.47
3.33
424.83
255
4.80
1.46
3.34
421.49
256
4.80
1.45
3.35
418.14
257
4.80
1.44
3.36
414.78
258
4.80
1.43
3.37
411.40
259
4.80
1.41
3.39
408.02
260
4.80
1.40
3.40
404.62
261
4.80
1.39
3.41
401.21
262
4.80
1.38
3.42
397.79
263
4.80
1.37
3.43
394.36
264
4.80
1.36
3.44
390.91
265
4.80
1.34
3.46
387.46
266
4.80
1.33
3.47
383.99
267
4.80
1.32
3.48
380.51
268
4.80
1.31
3.49
377.02
269
4.80
1.30
3.50
373.51
270
4.80
1.28
3.52
370.00
271
4.80
1.27
3.53
366.47
272
4.80
1.26
3.54
362.93
273
4.80
1.25
3.55
359.37
274
4.80
1.24
3.56
355.81
275
4.80
1.22
3.58
352.23
276
4.80
1.21
3.59
348.64
277
4.80
1.20
3.60
345.04
278
4.80
1.19
3.61
341.43
279
4.80
1.17
3.63
337.80
280
4.80
1.16
3.64
334.16
281
4.80
1.15
3.65
330.51
282
4.80
1.14
3.66
326.85
283
4.80
1.12
3.68
323.17
284
4.80
1.11
3.69
319.48
285
4.80
1.10
3.70
315.78
286
4.80
1.09
3.71
312.07
287
4.80
1.07
3.73
308.34
288
4.80
1.06
3.74
304.60
289
4.80
1.05
3.75
300.85
290
4.80
1.03
3.77
297.08
291
4.80
1.02
3.78
293.30
292
4.80
1.01
3.79
289.51
293
4.80
1.00
3.80
285.70
294
4.80
0.98
3.82
281.89
295
4.80
0.97
3.83
278.06
296
4.80
0.96
3.84
274.21
297
4.80
0.94
3.86
270.35
298
4.80
0.93
3.87
266.48
299
4.80
0.92
3.88
262.60
300
4.80
0.90
3.90
258.70
301
4.80
0.89
3.91
254.79
302
4.80
0.88
3.92
250.87
303
4.80
0.86
3.94
246.93
304
4.80
0.85
3.95
242.98
305
4.80
0.84
3.96
239.01
306
4.80
0.82
3.98
235.04
307
4.80
0.81
3.99
231.04
308
4.80
0.79
4.01
227.04
309
4.80
0.78
4.02
223.02
310
4.80
0.77
4.03
218.98
311
4.80
0.75
4.05
214.94
312
4.80
0.74
4.06
210.88
313
4.80
0.72
4.08
206.80
314
4.80
0.71
4.09
202.71
315
4.80
0.70
4.10
198.61
316
4.80
0.68
4.12
194.49
317
4.80
0.67
4.13
190.36
318
4.80
0.65
4.15
186.21
319
4.80
0.64
4.16
182.05
320
4.80
0.63
4.17
177.88
321
4.80
0.61
4.19
173.69
322
4.80
0.60
4.20
169.49
323
4.80
0.58
4.22
165.27
324
4.80
0.57
4.23
161.04
325
4.80
0.55
4.25
156.79
326
4.80
0.54
4.26
152.53
327
4.80
0.52
4.28
148.26
328
4.80
0.51
4.29
143.97
329
4.80
0.49
4.31
139.66
330
4.80
0.48
4.32
135.34
331
4.80
0.47
4.33
131.01
332
4.80
0.45
4.35
126.66
333
4.80
0.44
4.36
122.29
334
4.80
0.42
4.38
117.91
335
4.80
0.41
4.39
113.52
336
4.80
0.39
4.41
109.11
337
4.80
0.38
4.42
104.68
338
4.80
0.36
4.44
100.24
339
4.80
0.34
4.46
95.79
340
4.80
0.33
4.47
91.32
341
4.80
0.31
4.49
86.83
342
4.80
0.30
4.50
82.33
343
4.80
0.28
4.52
77.81
344
4.80
0.27
4.53
73.28
345
4.80
0.25
4.55
68.73
346
4.80
0.24
4.56
64.17
347
4.80
0.22
4.58
59.59
348
4.80
0.20
4.60
54.99
349
4.80
0.19
4.61
50.38
350
4.80
0.17
4.63
45.76
351
4.80
0.16
4.64
41.11
352
4.80
0.14
4.66
36.45
353
4.80
0.13
4.67
31.78
354
4.80
0.11
4.69
27.09
355
4.80
0.09
4.71
22.38
356
4.80
0.08
4.72
17.66
357
4.80
0.06
4.74
12.92
358
4.80
0.04
4.76
8.16
359
4.80
0.03
4.77
3.39
360
3.40
0.01
3.39
0.00
Totals
1,726.60
736.60
990.00

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