Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 130.58  
 

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
130.58
62.29
68.29
11,431.71
2
130.58
61.92
68.66
11,363.05
3
130.58
61.55
69.03
11,294.02
4
130.58
61.18
69.40
11,224.62
5
130.58
60.80
69.78
11,154.84
6
130.58
60.42
70.16
11,084.68
7
130.58
60.04
70.54
11,014.14
8
130.58
59.66
70.92
10,943.22
9
130.58
59.28
71.30
10,871.92
10
130.58
58.89
71.69
10,800.23
11
130.58
58.50
72.08
10,728.15
12
130.58
58.11
72.47
10,655.68
13
130.58
57.72
72.86
10,582.82
14
130.58
57.32
73.26
10,509.56
15
130.58
56.93
73.65
10,435.91
16
130.58
56.53
74.05
10,361.86
17
130.58
56.13
74.45
10,287.40
18
130.58
55.72
74.86
10,212.55
19
130.58
55.32
75.26
10,137.29
20
130.58
54.91
75.67
10,061.62
21
130.58
54.50
76.08
9,985.54
22
130.58
54.09
76.49
9,909.04
23
130.58
53.67
76.91
9,832.14
24
130.58
53.26
77.32
9,754.82
25
130.58
52.84
77.74
9,677.07
26
130.58
52.42
78.16
9,598.91
27
130.58
51.99
78.59
9,520.33
28
130.58
51.57
79.01
9,441.31
29
130.58
51.14
79.44
9,361.87
30
130.58
50.71
79.87
9,282.01
31
130.58
50.28
80.30
9,201.70
32
130.58
49.84
80.74
9,120.97
33
130.58
49.41
81.17
9,039.79
34
130.58
48.97
81.61
8,958.18
35
130.58
48.52
82.06
8,876.12
36
130.58
48.08
82.50
8,793.62
37
130.58
47.63
82.95
8,710.67
38
130.58
47.18
83.40
8,627.27
39
130.58
46.73
83.85
8,543.42
40
130.58
46.28
84.30
8,459.12
41
130.58
45.82
84.76
8,374.36
42
130.58
45.36
85.22
8,289.14
43
130.58
44.90
85.68
8,203.46
44
130.58
44.44
86.14
8,117.32
45
130.58
43.97
86.61
8,030.71
46
130.58
43.50
87.08
7,943.63
47
130.58
43.03
87.55
7,856.07
48
130.58
42.55
88.03
7,768.05
49
130.58
42.08
88.50
7,679.54
50
130.58
41.60
88.98
7,590.56
51
130.58
41.12
89.46
7,501.10
52
130.58
40.63
89.95
7,411.15
53
130.58
40.14
90.44
7,320.71
54
130.58
39.65
90.93
7,229.79
55
130.58
39.16
91.42
7,138.37
56
130.58
38.67
91.91
7,046.45
57
130.58
38.17
92.41
6,954.04
58
130.58
37.67
92.91
6,861.13
59
130.58
37.16
93.42
6,767.71
60
130.58
36.66
93.92
6,673.79
61
130.58
36.15
94.43
6,579.36
62
130.58
35.64
94.94
6,484.42
63
130.58
35.12
95.46
6,388.96
64
130.58
34.61
95.97
6,292.99
65
130.58
34.09
96.49
6,196.50
66
130.58
33.56
97.02
6,099.48
67
130.58
33.04
97.54
6,001.94
68
130.58
32.51
98.07
5,903.87
69
130.58
31.98
98.60
5,805.27
70
130.58
31.45
99.13
5,706.14
71
130.58
30.91
99.67
5,606.46
72
130.58
30.37
100.21
5,506.25
73
130.58
29.83
100.75
5,405.50
74
130.58
29.28
101.30
5,304.20
75
130.58
28.73
101.85
5,202.35
76
130.58
28.18
102.40
5,099.95
77
130.58
27.62
102.96
4,996.99
78
130.58
27.07
103.51
4,893.48
79
130.58
26.51
104.07
4,789.41
80
130.58
25.94
104.64
4,684.77
81
130.58
25.38
105.20
4,579.57
82
130.58
24.81
105.77
4,473.79
83
130.58
24.23
106.35
4,367.44
84
130.58
23.66
106.92
4,260.52
85
130.58
23.08
107.50
4,153.02
86
130.58
22.50
108.08
4,044.93
87
130.58
21.91
108.67
3,936.27
88
130.58
21.32
109.26
3,827.01
89
130.58
20.73
109.85
3,717.16
90
130.58
20.13
110.45
3,606.71
91
130.58
19.54
111.04
3,495.67
92
130.58
18.93
111.65
3,384.02
93
130.58
18.33
112.25
3,271.77
94
130.58
17.72
112.86
3,158.91
95
130.58
17.11
113.47
3,045.44
96
130.58
16.50
114.08
2,931.36
97
130.58
15.88
114.70
2,816.66
98
130.58
15.26
115.32
2,701.34
99
130.58
14.63
115.95
2,585.39
100
130.58
14.00
116.58
2,468.81
101
130.58
13.37
117.21
2,351.61
102
130.58
12.74
117.84
2,233.76
103
130.58
12.10
118.48
2,115.28
104
130.58
11.46
119.12
1,996.16
105
130.58
10.81
119.77
1,876.39
106
130.58
10.16
120.42
1,755.98
107
130.58
9.51
121.07
1,634.91
108
130.58
8.86
121.72
1,513.18
109
130.58
8.20
122.38
1,390.80
110
130.58
7.53
123.05
1,267.75
111
130.58
6.87
123.71
1,144.04
112
130.58
6.20
124.38
1,019.66
113
130.58
5.52
125.06
894.60
114
130.58
4.85
125.73
768.87
115
130.58
4.16
126.42
642.45
116
130.58
3.48
127.10
515.35
117
130.58
2.79
127.79
387.56
118
130.58
2.10
128.48
259.08
119
130.58
1.40
129.18
129.91
120
130.61
0.70
129.91
0.00
Totals
15,669.63
4,169.63
11,500.00

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