Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 7.88  
 

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
7.88
7.32
0.56
989.44
2
7.88
7.32
0.56
988.88
3
7.88
7.31
0.57
988.31
4
7.88
7.31
0.57
987.74
5
7.88
7.31
0.57
987.17
6
7.88
7.30
0.58
986.59
7
7.88
7.30
0.58
986.01
8
7.88
7.29
0.59
985.42
9
7.88
7.29
0.59
984.83
10
7.88
7.28
0.60
984.23
11
7.88
7.28
0.60
983.63
12
7.88
7.27
0.61
983.02
13
7.88
7.27
0.61
982.41
14
7.88
7.27
0.61
981.80
15
7.88
7.26
0.62
981.18
16
7.88
7.26
0.62
980.56
17
7.88
7.25
0.63
979.93
18
7.88
7.25
0.63
979.30
19
7.88
7.24
0.64
978.66
20
7.88
7.24
0.64
978.02
21
7.88
7.23
0.65
977.37
22
7.88
7.23
0.65
976.72
23
7.88
7.22
0.66
976.06
24
7.88
7.22
0.66
975.40
25
7.88
7.21
0.67
974.74
26
7.88
7.21
0.67
974.06
27
7.88
7.20
0.68
973.39
28
7.88
7.20
0.68
972.71
29
7.88
7.19
0.69
972.02
30
7.88
7.19
0.69
971.33
31
7.88
7.18
0.70
970.63
32
7.88
7.18
0.70
969.93
33
7.88
7.17
0.71
969.23
34
7.88
7.17
0.71
968.51
35
7.88
7.16
0.72
967.80
36
7.88
7.16
0.72
967.08
37
7.88
7.15
0.73
966.35
38
7.88
7.15
0.73
965.61
39
7.88
7.14
0.74
964.88
40
7.88
7.14
0.74
964.13
41
7.88
7.13
0.75
963.38
42
7.88
7.13
0.75
962.63
43
7.88
7.12
0.76
961.87
44
7.88
7.11
0.77
961.10
45
7.88
7.11
0.77
960.33
46
7.88
7.10
0.78
959.55
47
7.88
7.10
0.78
958.77
48
7.88
7.09
0.79
957.98
49
7.88
7.09
0.79
957.18
50
7.88
7.08
0.80
956.38
51
7.88
7.07
0.81
955.58
52
7.88
7.07
0.81
954.76
53
7.88
7.06
0.82
953.94
54
7.88
7.06
0.82
953.12
55
7.88
7.05
0.83
952.29
56
7.88
7.04
0.84
951.45
57
7.88
7.04
0.84
950.61
58
7.88
7.03
0.85
949.76
59
7.88
7.02
0.86
948.90
60
7.88
7.02
0.86
948.04
61
7.88
7.01
0.87
947.17
62
7.88
7.01
0.87
946.30
63
7.88
7.00
0.88
945.42
64
7.88
6.99
0.89
944.53
65
7.88
6.99
0.89
943.63
66
7.88
6.98
0.90
942.73
67
7.88
6.97
0.91
941.83
68
7.88
6.97
0.91
940.91
69
7.88
6.96
0.92
939.99
70
7.88
6.95
0.93
939.06
71
7.88
6.95
0.93
938.13
72
7.88
6.94
0.94
937.19
73
7.88
6.93
0.95
936.24
74
7.88
6.92
0.96
935.28
75
7.88
6.92
0.96
934.32
76
7.88
6.91
0.97
933.35
77
7.88
6.90
0.98
932.37
78
7.88
6.90
0.98
931.39
79
7.88
6.89
0.99
930.40
80
7.88
6.88
1.00
929.40
81
7.88
6.87
1.01
928.39
82
7.88
6.87
1.01
927.38
83
7.88
6.86
1.02
926.36
84
7.88
6.85
1.03
925.33
85
7.88
6.84
1.04
924.29
86
7.88
6.84
1.04
923.25
87
7.88
6.83
1.05
922.19
88
7.88
6.82
1.06
921.13
89
7.88
6.81
1.07
920.07
90
7.88
6.80
1.08
918.99
91
7.88
6.80
1.08
917.91
92
7.88
6.79
1.09
916.82
93
7.88
6.78
1.10
915.72
94
7.88
6.77
1.11
914.61
95
7.88
6.76
1.12
913.49
96
7.88
6.76
1.12
912.37
97
7.88
6.75
1.13
911.24
98
7.88
6.74
1.14
910.10
99
7.88
6.73
1.15
908.95
100
7.88
6.72
1.16
907.79
101
7.88
6.71
1.17
906.62
102
7.88
6.71
1.17
905.45
103
7.88
6.70
1.18
904.27
104
7.88
6.69
1.19
903.07
105
7.88
6.68
1.20
901.87
106
7.88
6.67
1.21
900.66
107
7.88
6.66
1.22
899.44
108
7.88
6.65
1.23
898.22
109
7.88
6.64
1.24
896.98
110
7.88
6.63
1.25
895.73
111
7.88
6.62
1.26
894.48
112
7.88
6.62
1.26
893.21
113
7.88
6.61
1.27
891.94
114
7.88
6.60
1.28
890.66
115
7.88
6.59
1.29
889.36
116
7.88
6.58
1.30
888.06
117
7.88
6.57
1.31
886.75
118
7.88
6.56
1.32
885.43
119
7.88
6.55
1.33
884.10
120
7.88
6.54
1.34
882.75
121
7.88
6.53
1.35
881.40
122
7.88
6.52
1.36
880.04
123
7.88
6.51
1.37
878.67
124
7.88
6.50
1.38
877.29
125
7.88
6.49
1.39
875.90
126
7.88
6.48
1.40
874.50
127
7.88
6.47
1.41
873.08
128
7.88
6.46
1.42
871.66
129
7.88
6.45
1.43
870.23
130
7.88
6.44
1.44
868.78
131
7.88
6.43
1.45
867.33
132
7.88
6.41
1.47
865.86
133
7.88
6.40
1.48
864.39
134
7.88
6.39
1.49
862.90
135
7.88
6.38
1.50
861.40
136
7.88
6.37
1.51
859.89
137
7.88
6.36
1.52
858.37
138
7.88
6.35
1.53
856.84
139
7.88
6.34
1.54
855.30
140
7.88
6.33
1.55
853.74
141
7.88
6.31
1.57
852.18
142
7.88
6.30
1.58
850.60
143
7.88
6.29
1.59
849.01
144
7.88
6.28
1.60
847.41
145
7.88
6.27
1.61
845.80
146
7.88
6.26
1.62
844.17
147
7.88
6.24
1.64
842.54
148
7.88
6.23
1.65
840.89
149
7.88
6.22
1.66
839.23
150
7.88
6.21
1.67
837.55
151
7.88
6.19
1.69
835.87
152
7.88
6.18
1.70
834.17
153
7.88
6.17
1.71
832.46
154
7.88
6.16
1.72
830.74
155
7.88
6.14
1.74
829.00
156
7.88
6.13
1.75
827.25
157
7.88
6.12
1.76
825.49
158
7.88
6.11
1.77
823.71
159
7.88
6.09
1.79
821.93
160
7.88
6.08
1.80
820.12
161
7.88
6.07
1.81
818.31
162
7.88
6.05
1.83
816.48
163
7.88
6.04
1.84
814.64
164
7.88
6.02
1.86
812.79
165
7.88
6.01
1.87
810.92
166
7.88
6.00
1.88
809.03
167
7.88
5.98
1.90
807.14
168
7.88
5.97
1.91
805.23
169
7.88
5.96
1.92
803.30
170
7.88
5.94
1.94
801.36
171
7.88
5.93
1.95
799.41
172
7.88
5.91
1.97
797.44
173
7.88
5.90
1.98
795.46
174
7.88
5.88
2.00
793.46
175
7.88
5.87
2.01
791.45
176
7.88
5.85
2.03
789.43
177
7.88
5.84
2.04
787.38
178
7.88
5.82
2.06
785.33
179
7.88
5.81
2.07
783.26
180
7.88
5.79
2.09
781.17
181
7.88
5.78
2.10
779.07
182
7.88
5.76
2.12
776.95
183
7.88
5.75
2.13
774.81
184
7.88
5.73
2.15
772.66
185
7.88
5.71
2.17
770.50
186
7.88
5.70
2.18
768.32
187
7.88
5.68
2.20
766.12
188
7.88
5.67
2.21
763.91
189
7.88
5.65
2.23
761.68
190
7.88
5.63
2.25
759.43
191
7.88
5.62
2.26
757.17
192
7.88
5.60
2.28
754.88
193
7.88
5.58
2.30
752.59
194
7.88
5.57
2.31
750.27
195
7.88
5.55
2.33
747.94
196
7.88
5.53
2.35
745.59
197
7.88
5.51
2.37
743.23
198
7.88
5.50
2.38
740.85
199
7.88
5.48
2.40
738.44
200
7.88
5.46
2.42
736.03
201
7.88
5.44
2.44
733.59
202
7.88
5.43
2.45
731.14
203
7.88
5.41
2.47
728.66
204
7.88
5.39
2.49
726.17
205
7.88
5.37
2.51
723.66
206
7.88
5.35
2.53
721.13
207
7.88
5.33
2.55
718.59
208
7.88
5.31
2.57
716.02
209
7.88
5.30
2.58
713.44
210
7.88
5.28
2.60
710.83
211
7.88
5.26
2.62
708.21
212
7.88
5.24
2.64
705.57
213
7.88
5.22
2.66
702.91
214
7.88
5.20
2.68
700.23
215
7.88
5.18
2.70
697.53
216
7.88
5.16
2.72
694.80
217
7.88
5.14
2.74
692.06
218
7.88
5.12
2.76
689.30
219
7.88
5.10
2.78
686.52
220
7.88
5.08
2.80
683.72
221
7.88
5.06
2.82
680.89
222
7.88
5.04
2.84
678.05
223
7.88
5.01
2.87
675.18
224
7.88
4.99
2.89
672.30
225
7.88
4.97
2.91
669.39
226
7.88
4.95
2.93
666.46
227
7.88
4.93
2.95
663.51
228
7.88
4.91
2.97
660.54
229
7.88
4.89
2.99
657.54
230
7.88
4.86
3.02
654.52
231
7.88
4.84
3.04
651.49
232
7.88
4.82
3.06
648.42
233
7.88
4.80
3.08
645.34
234
7.88
4.77
3.11
642.23
235
7.88
4.75
3.13
639.10
236
7.88
4.73
3.15
635.95
237
7.88
4.70
3.18
632.77
238
7.88
4.68
3.20
629.57
239
7.88
4.66
3.22
626.35
240
7.88
4.63
3.25
623.10
241
7.88
4.61
3.27
619.83
242
7.88
4.58
3.30
616.53
243
7.88
4.56
3.32
613.21
244
7.88
4.54
3.34
609.87
245
7.88
4.51
3.37
606.50
246
7.88
4.49
3.39
603.10
247
7.88
4.46
3.42
599.68
248
7.88
4.44
3.44
596.24
249
7.88
4.41
3.47
592.77
250
7.88
4.38
3.50
589.27
251
7.88
4.36
3.52
585.75
252
7.88
4.33
3.55
582.20
253
7.88
4.31
3.57
578.63
254
7.88
4.28
3.60
575.03
255
7.88
4.25
3.63
571.40
256
7.88
4.23
3.65
567.75
257
7.88
4.20
3.68
564.07
258
7.88
4.17
3.71
560.36
259
7.88
4.14
3.74
556.62
260
7.88
4.12
3.76
552.86
261
7.88
4.09
3.79
549.07
262
7.88
4.06
3.82
545.25
263
7.88
4.03
3.85
541.40
264
7.88
4.00
3.88
537.53
265
7.88
3.98
3.90
533.62
266
7.88
3.95
3.93
529.69
267
7.88
3.92
3.96
525.72
268
7.88
3.89
3.99
521.73
269
7.88
3.86
4.02
517.71
270
7.88
3.83
4.05
513.66
271
7.88
3.80
4.08
509.58
272
7.88
3.77
4.11
505.47
273
7.88
3.74
4.14
501.33
274
7.88
3.71
4.17
497.15
275
7.88
3.68
4.20
492.95
276
7.88
3.65
4.23
488.72
277
7.88
3.61
4.27
484.45
278
7.88
3.58
4.30
480.15
279
7.88
3.55
4.33
475.83
280
7.88
3.52
4.36
471.46
281
7.88
3.49
4.39
467.07
282
7.88
3.45
4.43
462.65
283
7.88
3.42
4.46
458.19
284
7.88
3.39
4.49
453.70
285
7.88
3.36
4.52
449.17
286
7.88
3.32
4.56
444.61
287
7.88
3.29
4.59
440.02
288
7.88
3.25
4.63
435.40
289
7.88
3.22
4.66
430.74
290
7.88
3.19
4.69
426.04
291
7.88
3.15
4.73
421.31
292
7.88
3.12
4.76
416.55
293
7.88
3.08
4.80
411.75
294
7.88
3.05
4.83
406.92
295
7.88
3.01
4.87
402.04
296
7.88
2.97
4.91
397.14
297
7.88
2.94
4.94
392.20
298
7.88
2.90
4.98
387.22
299
7.88
2.86
5.02
382.20
300
7.88
2.83
5.05
377.15
301
7.88
2.79
5.09
372.06
302
7.88
2.75
5.13
366.93
303
7.88
2.71
5.17
361.76
304
7.88
2.68
5.20
356.56
305
7.88
2.64
5.24
351.31
306
7.88
2.60
5.28
346.03
307
7.88
2.56
5.32
340.71
308
7.88
2.52
5.36
335.35
309
7.88
2.48
5.40
329.95
310
7.88
2.44
5.44
324.51
311
7.88
2.40
5.48
319.03
312
7.88
2.36
5.52
313.51
313
7.88
2.32
5.56
307.95
314
7.88
2.28
5.60
302.35
315
7.88
2.24
5.64
296.70
316
7.88
2.19
5.69
291.02
317
7.88
2.15
5.73
285.29
318
7.88
2.11
5.77
279.52
319
7.88
2.07
5.81
273.71
320
7.88
2.02
5.86
267.85
321
7.88
1.98
5.90
261.95
322
7.88
1.94
5.94
256.01
323
7.88
1.89
5.99
250.02
324
7.88
1.85
6.03
243.99
325
7.88
1.80
6.08
237.92
326
7.88
1.76
6.12
231.80
327
7.88
1.71
6.17
225.63
328
7.88
1.67
6.21
219.42
329
7.88
1.62
6.26
213.16
330
7.88
1.58
6.30
206.86
331
7.88
1.53
6.35
200.51
332
7.88
1.48
6.40
194.11
333
7.88
1.44
6.44
187.67
334
7.88
1.39
6.49
181.18
335
7.88
1.34
6.54
174.64
336
7.88
1.29
6.59
168.05
337
7.88
1.24
6.64
161.41
338
7.88
1.19
6.69
154.72
339
7.88
1.14
6.74
147.99
340
7.88
1.09
6.79
141.20
341
7.88
1.04
6.84
134.37
342
7.88
0.99
6.89
127.48
343
7.88
0.94
6.94
120.54
344
7.88
0.89
6.99
113.55
345
7.88
0.84
7.04
106.51
346
7.88
0.79
7.09
99.42
347
7.88
0.74
7.14
92.28
348
7.88
0.68
7.20
85.08
349
7.88
0.63
7.25
77.83
350
7.88
0.58
7.30
70.52
351
7.88
0.52
7.36
63.17
352
7.88
0.47
7.41
55.75
353
7.88
0.41
7.47
48.29
354
7.88
0.36
7.52
40.76
355
7.88
0.30
7.58
33.18
356
7.88
0.25
7.63
25.55
357
7.88
0.19
7.69
17.86
358
7.88
0.13
7.75
10.11
359
7.88
0.07
7.81
2.31
360
2.32
0.02
2.31
0.00
Totals
2,831.24
1,841.24
990.00

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