Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 8.89  
 

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
8.89
8.08
0.81
1,211.19
2
8.89
8.07
0.82
1,210.37
3
8.89
8.07
0.82
1,209.55
4
8.89
8.06
0.83
1,208.73
5
8.89
8.06
0.83
1,207.90
6
8.89
8.05
0.84
1,207.06
7
8.89
8.05
0.84
1,206.22
8
8.89
8.04
0.85
1,205.37
9
8.89
8.04
0.85
1,204.51
10
8.89
8.03
0.86
1,203.65
11
8.89
8.02
0.87
1,202.79
12
8.89
8.02
0.87
1,201.92
13
8.89
8.01
0.88
1,201.04
14
8.89
8.01
0.88
1,200.16
15
8.89
8.00
0.89
1,199.27
16
8.89
8.00
0.89
1,198.37
17
8.89
7.99
0.90
1,197.47
18
8.89
7.98
0.91
1,196.56
19
8.89
7.98
0.91
1,195.65
20
8.89
7.97
0.92
1,194.73
21
8.89
7.96
0.93
1,193.81
22
8.89
7.96
0.93
1,192.88
23
8.89
7.95
0.94
1,191.94
24
8.89
7.95
0.94
1,190.99
25
8.89
7.94
0.95
1,190.04
26
8.89
7.93
0.96
1,189.09
27
8.89
7.93
0.96
1,188.12
28
8.89
7.92
0.97
1,187.16
29
8.89
7.91
0.98
1,186.18
30
8.89
7.91
0.98
1,185.20
31
8.89
7.90
0.99
1,184.21
32
8.89
7.89
1.00
1,183.21
33
8.89
7.89
1.00
1,182.21
34
8.89
7.88
1.01
1,181.20
35
8.89
7.87
1.02
1,180.19
36
8.89
7.87
1.02
1,179.17
37
8.89
7.86
1.03
1,178.14
38
8.89
7.85
1.04
1,177.10
39
8.89
7.85
1.04
1,176.06
40
8.89
7.84
1.05
1,175.01
41
8.89
7.83
1.06
1,173.95
42
8.89
7.83
1.06
1,172.89
43
8.89
7.82
1.07
1,171.82
44
8.89
7.81
1.08
1,170.74
45
8.89
7.80
1.09
1,169.66
46
8.89
7.80
1.09
1,168.56
47
8.89
7.79
1.10
1,167.46
48
8.89
7.78
1.11
1,166.36
49
8.89
7.78
1.11
1,165.24
50
8.89
7.77
1.12
1,164.12
51
8.89
7.76
1.13
1,162.99
52
8.89
7.75
1.14
1,161.85
53
8.89
7.75
1.14
1,160.71
54
8.89
7.74
1.15
1,159.56
55
8.89
7.73
1.16
1,158.40
56
8.89
7.72
1.17
1,157.23
57
8.89
7.71
1.18
1,156.06
58
8.89
7.71
1.18
1,154.87
59
8.89
7.70
1.19
1,153.68
60
8.89
7.69
1.20
1,152.48
61
8.89
7.68
1.21
1,151.28
62
8.89
7.68
1.21
1,150.06
63
8.89
7.67
1.22
1,148.84
64
8.89
7.66
1.23
1,147.61
65
8.89
7.65
1.24
1,146.37
66
8.89
7.64
1.25
1,145.12
67
8.89
7.63
1.26
1,143.87
68
8.89
7.63
1.26
1,142.60
69
8.89
7.62
1.27
1,141.33
70
8.89
7.61
1.28
1,140.05
71
8.89
7.60
1.29
1,138.76
72
8.89
7.59
1.30
1,137.46
73
8.89
7.58
1.31
1,136.15
74
8.89
7.57
1.32
1,134.84
75
8.89
7.57
1.32
1,133.51
76
8.89
7.56
1.33
1,132.18
77
8.89
7.55
1.34
1,130.84
78
8.89
7.54
1.35
1,129.49
79
8.89
7.53
1.36
1,128.13
80
8.89
7.52
1.37
1,126.76
81
8.89
7.51
1.38
1,125.38
82
8.89
7.50
1.39
1,123.99
83
8.89
7.49
1.40
1,122.59
84
8.89
7.48
1.41
1,121.19
85
8.89
7.47
1.42
1,119.77
86
8.89
7.47
1.42
1,118.35
87
8.89
7.46
1.43
1,116.91
88
8.89
7.45
1.44
1,115.47
89
8.89
7.44
1.45
1,114.02
90
8.89
7.43
1.46
1,112.55
91
8.89
7.42
1.47
1,111.08
92
8.89
7.41
1.48
1,109.60
93
8.89
7.40
1.49
1,108.10
94
8.89
7.39
1.50
1,106.60
95
8.89
7.38
1.51
1,105.09
96
8.89
7.37
1.52
1,103.57
97
8.89
7.36
1.53
1,102.03
98
8.89
7.35
1.54
1,100.49
99
8.89
7.34
1.55
1,098.94
100
8.89
7.33
1.56
1,097.37
101
8.89
7.32
1.57
1,095.80
102
8.89
7.31
1.58
1,094.21
103
8.89
7.29
1.60
1,092.62
104
8.89
7.28
1.61
1,091.01
105
8.89
7.27
1.62
1,089.40
106
8.89
7.26
1.63
1,087.77
107
8.89
7.25
1.64
1,086.13
108
8.89
7.24
1.65
1,084.48
109
8.89
7.23
1.66
1,082.82
110
8.89
7.22
1.67
1,081.15
111
8.89
7.21
1.68
1,079.47
112
8.89
7.20
1.69
1,077.77
113
8.89
7.19
1.70
1,076.07
114
8.89
7.17
1.72
1,074.35
115
8.89
7.16
1.73
1,072.63
116
8.89
7.15
1.74
1,070.89
117
8.89
7.14
1.75
1,069.14
118
8.89
7.13
1.76
1,067.37
119
8.89
7.12
1.77
1,065.60
120
8.89
7.10
1.79
1,063.81
121
8.89
7.09
1.80
1,062.02
122
8.89
7.08
1.81
1,060.21
123
8.89
7.07
1.82
1,058.38
124
8.89
7.06
1.83
1,056.55
125
8.89
7.04
1.85
1,054.70
126
8.89
7.03
1.86
1,052.84
127
8.89
7.02
1.87
1,050.97
128
8.89
7.01
1.88
1,049.09
129
8.89
6.99
1.90
1,047.19
130
8.89
6.98
1.91
1,045.29
131
8.89
6.97
1.92
1,043.36
132
8.89
6.96
1.93
1,041.43
133
8.89
6.94
1.95
1,039.48
134
8.89
6.93
1.96
1,037.52
135
8.89
6.92
1.97
1,035.55
136
8.89
6.90
1.99
1,033.56
137
8.89
6.89
2.00
1,031.56
138
8.89
6.88
2.01
1,029.55
139
8.89
6.86
2.03
1,027.52
140
8.89
6.85
2.04
1,025.48
141
8.89
6.84
2.05
1,023.43
142
8.89
6.82
2.07
1,021.36
143
8.89
6.81
2.08
1,019.28
144
8.89
6.80
2.09
1,017.19
145
8.89
6.78
2.11
1,015.08
146
8.89
6.77
2.12
1,012.96
147
8.89
6.75
2.14
1,010.82
148
8.89
6.74
2.15
1,008.67
149
8.89
6.72
2.17
1,006.50
150
8.89
6.71
2.18
1,004.32
151
8.89
6.70
2.19
1,002.13
152
8.89
6.68
2.21
999.92
153
8.89
6.67
2.22
997.70
154
8.89
6.65
2.24
995.46
155
8.89
6.64
2.25
993.20
156
8.89
6.62
2.27
990.93
157
8.89
6.61
2.28
988.65
158
8.89
6.59
2.30
986.35
159
8.89
6.58
2.31
984.04
160
8.89
6.56
2.33
981.71
161
8.89
6.54
2.35
979.36
162
8.89
6.53
2.36
977.00
163
8.89
6.51
2.38
974.62
164
8.89
6.50
2.39
972.23
165
8.89
6.48
2.41
969.82
166
8.89
6.47
2.42
967.40
167
8.89
6.45
2.44
964.96
168
8.89
6.43
2.46
962.50
169
8.89
6.42
2.47
960.03
170
8.89
6.40
2.49
957.54
171
8.89
6.38
2.51
955.03
172
8.89
6.37
2.52
952.51
173
8.89
6.35
2.54
949.97
174
8.89
6.33
2.56
947.41
175
8.89
6.32
2.57
944.84
176
8.89
6.30
2.59
942.25
177
8.89
6.28
2.61
939.64
178
8.89
6.26
2.63
937.01
179
8.89
6.25
2.64
934.37
180
8.89
6.23
2.66
931.71
181
8.89
6.21
2.68
929.03
182
8.89
6.19
2.70
926.33
183
8.89
6.18
2.71
923.62
184
8.89
6.16
2.73
920.89
185
8.89
6.14
2.75
918.14
186
8.89
6.12
2.77
915.37
187
8.89
6.10
2.79
912.58
188
8.89
6.08
2.81
909.77
189
8.89
6.07
2.82
906.95
190
8.89
6.05
2.84
904.10
191
8.89
6.03
2.86
901.24
192
8.89
6.01
2.88
898.36
193
8.89
5.99
2.90
895.46
194
8.89
5.97
2.92
892.54
195
8.89
5.95
2.94
889.60
196
8.89
5.93
2.96
886.64
197
8.89
5.91
2.98
883.66
198
8.89
5.89
3.00
880.66
199
8.89
5.87
3.02
877.64
200
8.89
5.85
3.04
874.60
201
8.89
5.83
3.06
871.55
202
8.89
5.81
3.08
868.47
203
8.89
5.79
3.10
865.37
204
8.89
5.77
3.12
862.24
205
8.89
5.75
3.14
859.10
206
8.89
5.73
3.16
855.94
207
8.89
5.71
3.18
852.76
208
8.89
5.69
3.20
849.55
209
8.89
5.66
3.23
846.32
210
8.89
5.64
3.25
843.08
211
8.89
5.62
3.27
839.81
212
8.89
5.60
3.29
836.52
213
8.89
5.58
3.31
833.20
214
8.89
5.55
3.34
829.87
215
8.89
5.53
3.36
826.51
216
8.89
5.51
3.38
823.13
217
8.89
5.49
3.40
819.73
218
8.89
5.46
3.43
816.30
219
8.89
5.44
3.45
812.85
220
8.89
5.42
3.47
809.38
221
8.89
5.40
3.49
805.89
222
8.89
5.37
3.52
802.37
223
8.89
5.35
3.54
798.83
224
8.89
5.33
3.56
795.27
225
8.89
5.30
3.59
791.68
226
8.89
5.28
3.61
788.07
227
8.89
5.25
3.64
784.43
228
8.89
5.23
3.66
780.77
229
8.89
5.21
3.68
777.08
230
8.89
5.18
3.71
773.38
231
8.89
5.16
3.73
769.64
232
8.89
5.13
3.76
765.88
233
8.89
5.11
3.78
762.10
234
8.89
5.08
3.81
758.29
235
8.89
5.06
3.83
754.45
236
8.89
5.03
3.86
750.59
237
8.89
5.00
3.89
746.71
238
8.89
4.98
3.91
742.80
239
8.89
4.95
3.94
738.86
240
8.89
4.93
3.96
734.89
241
8.89
4.90
3.99
730.90
242
8.89
4.87
4.02
726.89
243
8.89
4.85
4.04
722.84
244
8.89
4.82
4.07
718.77
245
8.89
4.79
4.10
714.67
246
8.89
4.76
4.13
710.55
247
8.89
4.74
4.15
706.39
248
8.89
4.71
4.18
702.21
249
8.89
4.68
4.21
698.00
250
8.89
4.65
4.24
693.77
251
8.89
4.63
4.26
689.50
252
8.89
4.60
4.29
685.21
253
8.89
4.57
4.32
680.89
254
8.89
4.54
4.35
676.54
255
8.89
4.51
4.38
672.16
256
8.89
4.48
4.41
667.75
257
8.89
4.45
4.44
663.31
258
8.89
4.42
4.47
658.84
259
8.89
4.39
4.50
654.34
260
8.89
4.36
4.53
649.82
261
8.89
4.33
4.56
645.26
262
8.89
4.30
4.59
640.67
263
8.89
4.27
4.62
636.05
264
8.89
4.24
4.65
631.40
265
8.89
4.21
4.68
626.72
266
8.89
4.18
4.71
622.01
267
8.89
4.15
4.74
617.27
268
8.89
4.12
4.77
612.49
269
8.89
4.08
4.81
607.68
270
8.89
4.05
4.84
602.85
271
8.89
4.02
4.87
597.97
272
8.89
3.99
4.90
593.07
273
8.89
3.95
4.94
588.13
274
8.89
3.92
4.97
583.17
275
8.89
3.89
5.00
578.16
276
8.89
3.85
5.04
573.13
277
8.89
3.82
5.07
568.06
278
8.89
3.79
5.10
562.96
279
8.89
3.75
5.14
557.82
280
8.89
3.72
5.17
552.65
281
8.89
3.68
5.21
547.44
282
8.89
3.65
5.24
542.20
283
8.89
3.61
5.28
536.93
284
8.89
3.58
5.31
531.62
285
8.89
3.54
5.35
526.27
286
8.89
3.51
5.38
520.89
287
8.89
3.47
5.42
515.47
288
8.89
3.44
5.45
510.02
289
8.89
3.40
5.49
504.53
290
8.89
3.36
5.53
499.00
291
8.89
3.33
5.56
493.44
292
8.89
3.29
5.60
487.84
293
8.89
3.25
5.64
482.20
294
8.89
3.21
5.68
476.52
295
8.89
3.18
5.71
470.81
296
8.89
3.14
5.75
465.06
297
8.89
3.10
5.79
459.27
298
8.89
3.06
5.83
453.44
299
8.89
3.02
5.87
447.57
300
8.89
2.98
5.91
441.67
301
8.89
2.94
5.95
435.72
302
8.89
2.90
5.99
429.74
303
8.89
2.86
6.03
423.71
304
8.89
2.82
6.07
417.65
305
8.89
2.78
6.11
411.54
306
8.89
2.74
6.15
405.40
307
8.89
2.70
6.19
399.21
308
8.89
2.66
6.23
392.98
309
8.89
2.62
6.27
386.71
310
8.89
2.58
6.31
380.40
311
8.89
2.54
6.35
374.04
312
8.89
2.49
6.40
367.65
313
8.89
2.45
6.44
361.21
314
8.89
2.41
6.48
354.73
315
8.89
2.36
6.53
348.20
316
8.89
2.32
6.57
341.63
317
8.89
2.28
6.61
335.02
318
8.89
2.23
6.66
328.36
319
8.89
2.19
6.70
321.66
320
8.89
2.14
6.75
314.92
321
8.89
2.10
6.79
308.13
322
8.89
2.05
6.84
301.29
323
8.89
2.01
6.88
294.41
324
8.89
1.96
6.93
287.48
325
8.89
1.92
6.97
280.51
326
8.89
1.87
7.02
273.49
327
8.89
1.82
7.07
266.42
328
8.89
1.78
7.11
259.31
329
8.89
1.73
7.16
252.15
330
8.89
1.68
7.21
244.94
331
8.89
1.63
7.26
237.68
332
8.89
1.58
7.31
230.37
333
8.89
1.54
7.35
223.02
334
8.89
1.49
7.40
215.62
335
8.89
1.44
7.45
208.16
336
8.89
1.39
7.50
200.66
337
8.89
1.34
7.55
193.11
338
8.89
1.29
7.60
185.51
339
8.89
1.24
7.65
177.85
340
8.89
1.19
7.70
170.15
341
8.89
1.13
7.76
162.39
342
8.89
1.08
7.81
154.59
343
8.89
1.03
7.86
146.73
344
8.89
0.98
7.91
138.82
345
8.89
0.93
7.96
130.85
346
8.89
0.87
8.02
122.83
347
8.89
0.82
8.07
114.76
348
8.89
0.77
8.12
106.64
349
8.89
0.71
8.18
98.46
350
8.89
0.66
8.23
90.23
351
8.89
0.60
8.29
81.94
352
8.89
0.55
8.34
73.59
353
8.89
0.49
8.40
65.19
354
8.89
0.43
8.46
56.74
355
8.89
0.38
8.51
48.23
356
8.89
0.32
8.57
39.66
357
8.89
0.26
8.63
31.03
358
8.89
0.21
8.68
22.35
359
8.89
0.15
8.74
13.61
360
8.89
0.09
8.80
4.81
361
4.84
0.03
4.81
0.00
Totals
3,205.24
1,993.24
1,212.00

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