Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 107.98  
 

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
107.98
34.82
73.16
10,641.84
2
107.98
34.59
73.39
10,568.45
3
107.98
34.35
73.63
10,494.82
4
107.98
34.11
73.87
10,420.95
5
107.98
33.87
74.11
10,346.83
6
107.98
33.63
74.35
10,272.48
7
107.98
33.39
74.59
10,197.89
8
107.98
33.14
74.84
10,123.05
9
107.98
32.90
75.08
10,047.97
10
107.98
32.66
75.32
9,972.65
11
107.98
32.41
75.57
9,897.08
12
107.98
32.17
75.81
9,821.26
13
107.98
31.92
76.06
9,745.20
14
107.98
31.67
76.31
9,668.89
15
107.98
31.42
76.56
9,592.34
16
107.98
31.18
76.80
9,515.53
17
107.98
30.93
77.05
9,438.48
18
107.98
30.68
77.30
9,361.17
19
107.98
30.42
77.56
9,283.62
20
107.98
30.17
77.81
9,205.81
21
107.98
29.92
78.06
9,127.75
22
107.98
29.67
78.31
9,049.43
23
107.98
29.41
78.57
8,970.86
24
107.98
29.16
78.82
8,892.04
25
107.98
28.90
79.08
8,812.96
26
107.98
28.64
79.34
8,733.62
27
107.98
28.38
79.60
8,654.02
28
107.98
28.13
79.85
8,574.17
29
107.98
27.87
80.11
8,494.05
30
107.98
27.61
80.37
8,413.68
31
107.98
27.34
80.64
8,333.05
32
107.98
27.08
80.90
8,252.15
33
107.98
26.82
81.16
8,170.99
34
107.98
26.56
81.42
8,089.56
35
107.98
26.29
81.69
8,007.87
36
107.98
26.03
81.95
7,925.92
37
107.98
25.76
82.22
7,843.70
38
107.98
25.49
82.49
7,761.21
39
107.98
25.22
82.76
7,678.45
40
107.98
24.95
83.03
7,595.43
41
107.98
24.69
83.29
7,512.13
42
107.98
24.41
83.57
7,428.57
43
107.98
24.14
83.84
7,344.73
44
107.98
23.87
84.11
7,260.62
45
107.98
23.60
84.38
7,176.24
46
107.98
23.32
84.66
7,091.58
47
107.98
23.05
84.93
7,006.65
48
107.98
22.77
85.21
6,921.44
49
107.98
22.49
85.49
6,835.96
50
107.98
22.22
85.76
6,750.19
51
107.98
21.94
86.04
6,664.15
52
107.98
21.66
86.32
6,577.83
53
107.98
21.38
86.60
6,491.23
54
107.98
21.10
86.88
6,404.34
55
107.98
20.81
87.17
6,317.18
56
107.98
20.53
87.45
6,229.73
57
107.98
20.25
87.73
6,142.00
58
107.98
19.96
88.02
6,053.98
59
107.98
19.68
88.30
5,965.67
60
107.98
19.39
88.59
5,877.08
61
107.98
19.10
88.88
5,788.20
62
107.98
18.81
89.17
5,699.03
63
107.98
18.52
89.46
5,609.57
64
107.98
18.23
89.75
5,519.83
65
107.98
17.94
90.04
5,429.79
66
107.98
17.65
90.33
5,339.45
67
107.98
17.35
90.63
5,248.83
68
107.98
17.06
90.92
5,157.90
69
107.98
16.76
91.22
5,066.69
70
107.98
16.47
91.51
4,975.17
71
107.98
16.17
91.81
4,883.36
72
107.98
15.87
92.11
4,791.25
73
107.98
15.57
92.41
4,698.85
74
107.98
15.27
92.71
4,606.14
75
107.98
14.97
93.01
4,513.13
76
107.98
14.67
93.31
4,419.81
77
107.98
14.36
93.62
4,326.20
78
107.98
14.06
93.92
4,232.28
79
107.98
13.75
94.23
4,138.05
80
107.98
13.45
94.53
4,043.52
81
107.98
13.14
94.84
3,948.68
82
107.98
12.83
95.15
3,853.54
83
107.98
12.52
95.46
3,758.08
84
107.98
12.21
95.77
3,662.32
85
107.98
11.90
96.08
3,566.24
86
107.98
11.59
96.39
3,469.85
87
107.98
11.28
96.70
3,373.15
88
107.98
10.96
97.02
3,276.13
89
107.98
10.65
97.33
3,178.80
90
107.98
10.33
97.65
3,081.15
91
107.98
10.01
97.97
2,983.18
92
107.98
9.70
98.28
2,884.90
93
107.98
9.38
98.60
2,786.29
94
107.98
9.06
98.92
2,687.37
95
107.98
8.73
99.25
2,588.12
96
107.98
8.41
99.57
2,488.55
97
107.98
8.09
99.89
2,388.66
98
107.98
7.76
100.22
2,288.44
99
107.98
7.44
100.54
2,187.90
100
107.98
7.11
100.87
2,087.03
101
107.98
6.78
101.20
1,985.83
102
107.98
6.45
101.53
1,884.31
103
107.98
6.12
101.86
1,782.45
104
107.98
5.79
102.19
1,680.26
105
107.98
5.46
102.52
1,577.75
106
107.98
5.13
102.85
1,474.89
107
107.98
4.79
103.19
1,371.71
108
107.98
4.46
103.52
1,268.18
109
107.98
4.12
103.86
1,164.33
110
107.98
3.78
104.20
1,060.13
111
107.98
3.45
104.53
955.60
112
107.98
3.11
104.87
850.72
113
107.98
2.76
105.22
745.51
114
107.98
2.42
105.56
639.95
115
107.98
2.08
105.90
534.05
116
107.98
1.74
106.24
427.80
117
107.98
1.39
106.59
321.22
118
107.98
1.04
106.94
214.28
119
107.98
0.70
107.28
107.00
120
107.34
0.35
107.00
0.00
Totals
12,956.96
2,241.96
10,715.00

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