Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 9.00  
 

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
9.00
4.41
4.59
1,172.41
2
9.00
4.40
4.60
1,167.81
3
9.00
4.38
4.62
1,163.19
4
9.00
4.36
4.64
1,158.55
5
9.00
4.34
4.66
1,153.90
6
9.00
4.33
4.67
1,149.22
7
9.00
4.31
4.69
1,144.53
8
9.00
4.29
4.71
1,139.82
9
9.00
4.27
4.73
1,135.10
10
9.00
4.26
4.74
1,130.36
11
9.00
4.24
4.76
1,125.59
12
9.00
4.22
4.78
1,120.82
13
9.00
4.20
4.80
1,116.02
14
9.00
4.19
4.81
1,111.20
15
9.00
4.17
4.83
1,106.37
16
9.00
4.15
4.85
1,101.52
17
9.00
4.13
4.87
1,096.65
18
9.00
4.11
4.89
1,091.76
19
9.00
4.09
4.91
1,086.86
20
9.00
4.08
4.92
1,081.93
21
9.00
4.06
4.94
1,076.99
22
9.00
4.04
4.96
1,072.03
23
9.00
4.02
4.98
1,067.05
24
9.00
4.00
5.00
1,062.05
25
9.00
3.98
5.02
1,057.03
26
9.00
3.96
5.04
1,052.00
27
9.00
3.94
5.06
1,046.94
28
9.00
3.93
5.07
1,041.87
29
9.00
3.91
5.09
1,036.77
30
9.00
3.89
5.11
1,031.66
31
9.00
3.87
5.13
1,026.53
32
9.00
3.85
5.15
1,021.38
33
9.00
3.83
5.17
1,016.21
34
9.00
3.81
5.19
1,011.02
35
9.00
3.79
5.21
1,005.81
36
9.00
3.77
5.23
1,000.58
37
9.00
3.75
5.25
995.34
38
9.00
3.73
5.27
990.07
39
9.00
3.71
5.29
984.78
40
9.00
3.69
5.31
979.48
41
9.00
3.67
5.33
974.15
42
9.00
3.65
5.35
968.80
43
9.00
3.63
5.37
963.43
44
9.00
3.61
5.39
958.05
45
9.00
3.59
5.41
952.64
46
9.00
3.57
5.43
947.21
47
9.00
3.55
5.45
941.76
48
9.00
3.53
5.47
936.30
49
9.00
3.51
5.49
930.81
50
9.00
3.49
5.51
925.30
51
9.00
3.47
5.53
919.77
52
9.00
3.45
5.55
914.22
53
9.00
3.43
5.57
908.64
54
9.00
3.41
5.59
903.05
55
9.00
3.39
5.61
897.44
56
9.00
3.37
5.63
891.80
57
9.00
3.34
5.66
886.15
58
9.00
3.32
5.68
880.47
59
9.00
3.30
5.70
874.77
60
9.00
3.28
5.72
869.05
61
9.00
3.26
5.74
863.31
62
9.00
3.24
5.76
857.55
63
9.00
3.22
5.78
851.77
64
9.00
3.19
5.81
845.96
65
9.00
3.17
5.83
840.13
66
9.00
3.15
5.85
834.28
67
9.00
3.13
5.87
828.41
68
9.00
3.11
5.89
822.52
69
9.00
3.08
5.92
816.60
70
9.00
3.06
5.94
810.66
71
9.00
3.04
5.96
804.70
72
9.00
3.02
5.98
798.72
73
9.00
3.00
6.00
792.72
74
9.00
2.97
6.03
786.69
75
9.00
2.95
6.05
780.64
76
9.00
2.93
6.07
774.57
77
9.00
2.90
6.10
768.47
78
9.00
2.88
6.12
762.35
79
9.00
2.86
6.14
756.21
80
9.00
2.84
6.16
750.05
81
9.00
2.81
6.19
743.86
82
9.00
2.79
6.21
737.65
83
9.00
2.77
6.23
731.42
84
9.00
2.74
6.26
725.16
85
9.00
2.72
6.28
718.88
86
9.00
2.70
6.30
712.58
87
9.00
2.67
6.33
706.25
88
9.00
2.65
6.35
699.90
89
9.00
2.62
6.38
693.52
90
9.00
2.60
6.40
687.12
91
9.00
2.58
6.42
680.70
92
9.00
2.55
6.45
674.25
93
9.00
2.53
6.47
667.78
94
9.00
2.50
6.50
661.28
95
9.00
2.48
6.52
654.76
96
9.00
2.46
6.54
648.22
97
9.00
2.43
6.57
641.65
98
9.00
2.41
6.59
635.06
99
9.00
2.38
6.62
628.44
100
9.00
2.36
6.64
621.79
101
9.00
2.33
6.67
615.12
102
9.00
2.31
6.69
608.43
103
9.00
2.28
6.72
601.71
104
9.00
2.26
6.74
594.97
105
9.00
2.23
6.77
588.20
106
9.00
2.21
6.79
581.41
107
9.00
2.18
6.82
574.59
108
9.00
2.15
6.85
567.74
109
9.00
2.13
6.87
560.87
110
9.00
2.10
6.90
553.97
111
9.00
2.08
6.92
547.05
112
9.00
2.05
6.95
540.10
113
9.00
2.03
6.97
533.13
114
9.00
2.00
7.00
526.13
115
9.00
1.97
7.03
519.10
116
9.00
1.95
7.05
512.05
117
9.00
1.92
7.08
504.97
118
9.00
1.89
7.11
497.86
119
9.00
1.87
7.13
490.73
120
9.00
1.84
7.16
483.57
121
9.00
1.81
7.19
476.38
122
9.00
1.79
7.21
469.17
123
9.00
1.76
7.24
461.93
124
9.00
1.73
7.27
454.66
125
9.00
1.70
7.30
447.36
126
9.00
1.68
7.32
440.04
127
9.00
1.65
7.35
432.69
128
9.00
1.62
7.38
425.31
129
9.00
1.59
7.41
417.91
130
9.00
1.57
7.43
410.48
131
9.00
1.54
7.46
403.02
132
9.00
1.51
7.49
395.53
133
9.00
1.48
7.52
388.01
134
9.00
1.46
7.54
380.47
135
9.00
1.43
7.57
372.89
136
9.00
1.40
7.60
365.29
137
9.00
1.37
7.63
357.66
138
9.00
1.34
7.66
350.00
139
9.00
1.31
7.69
342.31
140
9.00
1.28
7.72
334.60
141
9.00
1.25
7.75
326.85
142
9.00
1.23
7.77
319.08
143
9.00
1.20
7.80
311.27
144
9.00
1.17
7.83
303.44
145
9.00
1.14
7.86
295.58
146
9.00
1.11
7.89
287.69
147
9.00
1.08
7.92
279.77
148
9.00
1.05
7.95
271.82
149
9.00
1.02
7.98
263.84
150
9.00
0.99
8.01
255.83
151
9.00
0.96
8.04
247.78
152
9.00
0.93
8.07
239.71
153
9.00
0.90
8.10
231.61
154
9.00
0.87
8.13
223.48
155
9.00
0.84
8.16
215.32
156
9.00
0.81
8.19
207.13
157
9.00
0.78
8.22
198.90
158
9.00
0.75
8.25
190.65
159
9.00
0.71
8.29
182.36
160
9.00
0.68
8.32
174.05
161
9.00
0.65
8.35
165.70
162
9.00
0.62
8.38
157.32
163
9.00
0.59
8.41
148.91
164
9.00
0.56
8.44
140.47
165
9.00
0.53
8.47
132.00
166
9.00
0.49
8.51
123.49
167
9.00
0.46
8.54
114.96
168
9.00
0.43
8.57
106.39
169
9.00
0.40
8.60
97.79
170
9.00
0.37
8.63
89.15
171
9.00
0.33
8.67
80.49
172
9.00
0.30
8.70
71.79
173
9.00
0.27
8.73
63.06
174
9.00
0.24
8.76
54.29
175
9.00
0.20
8.80
45.50
176
9.00
0.17
8.83
36.67
177
9.00
0.14
8.86
27.81
178
9.00
0.10
8.90
18.91
179
9.00
0.07
8.93
9.98
180
9.00
0.04
8.96
1.02
181
1.02
0.00
1.02
0.00
Totals
1,621.02
444.02
1,177.00

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