Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 8.54  
 

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
8.54
7.64
0.90
1,221.10
2
8.54
7.63
0.91
1,220.19
3
8.54
7.63
0.91
1,219.28
4
8.54
7.62
0.92
1,218.36
5
8.54
7.61
0.93
1,217.43
6
8.54
7.61
0.93
1,216.50
7
8.54
7.60
0.94
1,215.56
8
8.54
7.60
0.94
1,214.62
9
8.54
7.59
0.95
1,213.67
10
8.54
7.59
0.95
1,212.72
11
8.54
7.58
0.96
1,211.76
12
8.54
7.57
0.97
1,210.79
13
8.54
7.57
0.97
1,209.82
14
8.54
7.56
0.98
1,208.84
15
8.54
7.56
0.98
1,207.85
16
8.54
7.55
0.99
1,206.86
17
8.54
7.54
1.00
1,205.87
18
8.54
7.54
1.00
1,204.86
19
8.54
7.53
1.01
1,203.85
20
8.54
7.52
1.02
1,202.84
21
8.54
7.52
1.02
1,201.81
22
8.54
7.51
1.03
1,200.79
23
8.54
7.50
1.04
1,199.75
24
8.54
7.50
1.04
1,198.71
25
8.54
7.49
1.05
1,197.66
26
8.54
7.49
1.05
1,196.61
27
8.54
7.48
1.06
1,195.55
28
8.54
7.47
1.07
1,194.48
29
8.54
7.47
1.07
1,193.40
30
8.54
7.46
1.08
1,192.32
31
8.54
7.45
1.09
1,191.23
32
8.54
7.45
1.09
1,190.14
33
8.54
7.44
1.10
1,189.04
34
8.54
7.43
1.11
1,187.93
35
8.54
7.42
1.12
1,186.81
36
8.54
7.42
1.12
1,185.69
37
8.54
7.41
1.13
1,184.56
38
8.54
7.40
1.14
1,183.43
39
8.54
7.40
1.14
1,182.28
40
8.54
7.39
1.15
1,181.13
41
8.54
7.38
1.16
1,179.97
42
8.54
7.37
1.17
1,178.81
43
8.54
7.37
1.17
1,177.64
44
8.54
7.36
1.18
1,176.46
45
8.54
7.35
1.19
1,175.27
46
8.54
7.35
1.19
1,174.07
47
8.54
7.34
1.20
1,172.87
48
8.54
7.33
1.21
1,171.66
49
8.54
7.32
1.22
1,170.45
50
8.54
7.32
1.22
1,169.22
51
8.54
7.31
1.23
1,167.99
52
8.54
7.30
1.24
1,166.75
53
8.54
7.29
1.25
1,165.50
54
8.54
7.28
1.26
1,164.24
55
8.54
7.28
1.26
1,162.98
56
8.54
7.27
1.27
1,161.71
57
8.54
7.26
1.28
1,160.43
58
8.54
7.25
1.29
1,159.14
59
8.54
7.24
1.30
1,157.85
60
8.54
7.24
1.30
1,156.54
61
8.54
7.23
1.31
1,155.23
62
8.54
7.22
1.32
1,153.91
63
8.54
7.21
1.33
1,152.58
64
8.54
7.20
1.34
1,151.25
65
8.54
7.20
1.34
1,149.90
66
8.54
7.19
1.35
1,148.55
67
8.54
7.18
1.36
1,147.19
68
8.54
7.17
1.37
1,145.82
69
8.54
7.16
1.38
1,144.44
70
8.54
7.15
1.39
1,143.05
71
8.54
7.14
1.40
1,141.66
72
8.54
7.14
1.40
1,140.25
73
8.54
7.13
1.41
1,138.84
74
8.54
7.12
1.42
1,137.42
75
8.54
7.11
1.43
1,135.99
76
8.54
7.10
1.44
1,134.55
77
8.54
7.09
1.45
1,133.10
78
8.54
7.08
1.46
1,131.64
79
8.54
7.07
1.47
1,130.17
80
8.54
7.06
1.48
1,128.69
81
8.54
7.05
1.49
1,127.21
82
8.54
7.05
1.49
1,125.71
83
8.54
7.04
1.50
1,124.21
84
8.54
7.03
1.51
1,122.70
85
8.54
7.02
1.52
1,121.17
86
8.54
7.01
1.53
1,119.64
87
8.54
7.00
1.54
1,118.10
88
8.54
6.99
1.55
1,116.55
89
8.54
6.98
1.56
1,114.98
90
8.54
6.97
1.57
1,113.41
91
8.54
6.96
1.58
1,111.83
92
8.54
6.95
1.59
1,110.24
93
8.54
6.94
1.60
1,108.64
94
8.54
6.93
1.61
1,107.03
95
8.54
6.92
1.62
1,105.41
96
8.54
6.91
1.63
1,103.78
97
8.54
6.90
1.64
1,102.14
98
8.54
6.89
1.65
1,100.48
99
8.54
6.88
1.66
1,098.82
100
8.54
6.87
1.67
1,097.15
101
8.54
6.86
1.68
1,095.47
102
8.54
6.85
1.69
1,093.77
103
8.54
6.84
1.70
1,092.07
104
8.54
6.83
1.71
1,090.35
105
8.54
6.81
1.73
1,088.63
106
8.54
6.80
1.74
1,086.89
107
8.54
6.79
1.75
1,085.15
108
8.54
6.78
1.76
1,083.39
109
8.54
6.77
1.77
1,081.62
110
8.54
6.76
1.78
1,079.84
111
8.54
6.75
1.79
1,078.05
112
8.54
6.74
1.80
1,076.25
113
8.54
6.73
1.81
1,074.43
114
8.54
6.72
1.82
1,072.61
115
8.54
6.70
1.84
1,070.77
116
8.54
6.69
1.85
1,068.92
117
8.54
6.68
1.86
1,067.07
118
8.54
6.67
1.87
1,065.19
119
8.54
6.66
1.88
1,063.31
120
8.54
6.65
1.89
1,061.42
121
8.54
6.63
1.91
1,059.51
122
8.54
6.62
1.92
1,057.59
123
8.54
6.61
1.93
1,055.66
124
8.54
6.60
1.94
1,053.72
125
8.54
6.59
1.95
1,051.77
126
8.54
6.57
1.97
1,049.80
127
8.54
6.56
1.98
1,047.82
128
8.54
6.55
1.99
1,045.83
129
8.54
6.54
2.00
1,043.83
130
8.54
6.52
2.02
1,041.81
131
8.54
6.51
2.03
1,039.78
132
8.54
6.50
2.04
1,037.74
133
8.54
6.49
2.05
1,035.69
134
8.54
6.47
2.07
1,033.62
135
8.54
6.46
2.08
1,031.54
136
8.54
6.45
2.09
1,029.45
137
8.54
6.43
2.11
1,027.34
138
8.54
6.42
2.12
1,025.22
139
8.54
6.41
2.13
1,023.09
140
8.54
6.39
2.15
1,020.94
141
8.54
6.38
2.16
1,018.79
142
8.54
6.37
2.17
1,016.61
143
8.54
6.35
2.19
1,014.43
144
8.54
6.34
2.20
1,012.23
145
8.54
6.33
2.21
1,010.01
146
8.54
6.31
2.23
1,007.79
147
8.54
6.30
2.24
1,005.54
148
8.54
6.28
2.26
1,003.29
149
8.54
6.27
2.27
1,001.02
150
8.54
6.26
2.28
998.74
151
8.54
6.24
2.30
996.44
152
8.54
6.23
2.31
994.13
153
8.54
6.21
2.33
991.80
154
8.54
6.20
2.34
989.46
155
8.54
6.18
2.36
987.10
156
8.54
6.17
2.37
984.73
157
8.54
6.15
2.39
982.35
158
8.54
6.14
2.40
979.95
159
8.54
6.12
2.42
977.53
160
8.54
6.11
2.43
975.10
161
8.54
6.09
2.45
972.65
162
8.54
6.08
2.46
970.19
163
8.54
6.06
2.48
967.72
164
8.54
6.05
2.49
965.23
165
8.54
6.03
2.51
962.72
166
8.54
6.02
2.52
960.19
167
8.54
6.00
2.54
957.66
168
8.54
5.99
2.55
955.10
169
8.54
5.97
2.57
952.53
170
8.54
5.95
2.59
949.94
171
8.54
5.94
2.60
947.34
172
8.54
5.92
2.62
944.72
173
8.54
5.90
2.64
942.09
174
8.54
5.89
2.65
939.43
175
8.54
5.87
2.67
936.77
176
8.54
5.85
2.69
934.08
177
8.54
5.84
2.70
931.38
178
8.54
5.82
2.72
928.66
179
8.54
5.80
2.74
925.92
180
8.54
5.79
2.75
923.17
181
8.54
5.77
2.77
920.40
182
8.54
5.75
2.79
917.61
183
8.54
5.74
2.80
914.81
184
8.54
5.72
2.82
911.99
185
8.54
5.70
2.84
909.15
186
8.54
5.68
2.86
906.29
187
8.54
5.66
2.88
903.41
188
8.54
5.65
2.89
900.52
189
8.54
5.63
2.91
897.61
190
8.54
5.61
2.93
894.68
191
8.54
5.59
2.95
891.73
192
8.54
5.57
2.97
888.76
193
8.54
5.55
2.99
885.78
194
8.54
5.54
3.00
882.77
195
8.54
5.52
3.02
879.75
196
8.54
5.50
3.04
876.71
197
8.54
5.48
3.06
873.65
198
8.54
5.46
3.08
870.57
199
8.54
5.44
3.10
867.47
200
8.54
5.42
3.12
864.35
201
8.54
5.40
3.14
861.21
202
8.54
5.38
3.16
858.06
203
8.54
5.36
3.18
854.88
204
8.54
5.34
3.20
851.68
205
8.54
5.32
3.22
848.46
206
8.54
5.30
3.24
845.23
207
8.54
5.28
3.26
841.97
208
8.54
5.26
3.28
838.69
209
8.54
5.24
3.30
835.39
210
8.54
5.22
3.32
832.08
211
8.54
5.20
3.34
828.74
212
8.54
5.18
3.36
825.38
213
8.54
5.16
3.38
821.99
214
8.54
5.14
3.40
818.59
215
8.54
5.12
3.42
815.17
216
8.54
5.09
3.45
811.72
217
8.54
5.07
3.47
808.26
218
8.54
5.05
3.49
804.77
219
8.54
5.03
3.51
801.26
220
8.54
5.01
3.53
797.73
221
8.54
4.99
3.55
794.17
222
8.54
4.96
3.58
790.59
223
8.54
4.94
3.60
787.00
224
8.54
4.92
3.62
783.37
225
8.54
4.90
3.64
779.73
226
8.54
4.87
3.67
776.06
227
8.54
4.85
3.69
772.37
228
8.54
4.83
3.71
768.66
229
8.54
4.80
3.74
764.93
230
8.54
4.78
3.76
761.17
231
8.54
4.76
3.78
757.38
232
8.54
4.73
3.81
753.58
233
8.54
4.71
3.83
749.75
234
8.54
4.69
3.85
745.89
235
8.54
4.66
3.88
742.02
236
8.54
4.64
3.90
738.11
237
8.54
4.61
3.93
734.19
238
8.54
4.59
3.95
730.23
239
8.54
4.56
3.98
726.26
240
8.54
4.54
4.00
722.26
241
8.54
4.51
4.03
718.23
242
8.54
4.49
4.05
714.18
243
8.54
4.46
4.08
710.10
244
8.54
4.44
4.10
706.00
245
8.54
4.41
4.13
701.88
246
8.54
4.39
4.15
697.72
247
8.54
4.36
4.18
693.54
248
8.54
4.33
4.21
689.34
249
8.54
4.31
4.23
685.11
250
8.54
4.28
4.26
680.85
251
8.54
4.26
4.28
676.56
252
8.54
4.23
4.31
672.25
253
8.54
4.20
4.34
667.91
254
8.54
4.17
4.37
663.55
255
8.54
4.15
4.39
659.15
256
8.54
4.12
4.42
654.73
257
8.54
4.09
4.45
650.29
258
8.54
4.06
4.48
645.81
259
8.54
4.04
4.50
641.31
260
8.54
4.01
4.53
636.78
261
8.54
3.98
4.56
632.22
262
8.54
3.95
4.59
627.63
263
8.54
3.92
4.62
623.01
264
8.54
3.89
4.65
618.36
265
8.54
3.86
4.68
613.69
266
8.54
3.84
4.70
608.98
267
8.54
3.81
4.73
604.25
268
8.54
3.78
4.76
599.49
269
8.54
3.75
4.79
594.69
270
8.54
3.72
4.82
589.87
271
8.54
3.69
4.85
585.02
272
8.54
3.66
4.88
580.13
273
8.54
3.63
4.91
575.22
274
8.54
3.60
4.94
570.27
275
8.54
3.56
4.98
565.30
276
8.54
3.53
5.01
560.29
277
8.54
3.50
5.04
555.25
278
8.54
3.47
5.07
550.18
279
8.54
3.44
5.10
545.08
280
8.54
3.41
5.13
539.95
281
8.54
3.37
5.17
534.78
282
8.54
3.34
5.20
529.59
283
8.54
3.31
5.23
524.36
284
8.54
3.28
5.26
519.09
285
8.54
3.24
5.30
513.80
286
8.54
3.21
5.33
508.47
287
8.54
3.18
5.36
503.11
288
8.54
3.14
5.40
497.71
289
8.54
3.11
5.43
492.28
290
8.54
3.08
5.46
486.82
291
8.54
3.04
5.50
481.32
292
8.54
3.01
5.53
475.79
293
8.54
2.97
5.57
470.22
294
8.54
2.94
5.60
464.62
295
8.54
2.90
5.64
458.99
296
8.54
2.87
5.67
453.31
297
8.54
2.83
5.71
447.61
298
8.54
2.80
5.74
441.86
299
8.54
2.76
5.78
436.09
300
8.54
2.73
5.81
430.27
301
8.54
2.69
5.85
424.42
302
8.54
2.65
5.89
418.53
303
8.54
2.62
5.92
412.61
304
8.54
2.58
5.96
406.65
305
8.54
2.54
6.00
400.65
306
8.54
2.50
6.04
394.61
307
8.54
2.47
6.07
388.54
308
8.54
2.43
6.11
382.43
309
8.54
2.39
6.15
376.28
310
8.54
2.35
6.19
370.09
311
8.54
2.31
6.23
363.86
312
8.54
2.27
6.27
357.60
313
8.54
2.23
6.31
351.29
314
8.54
2.20
6.34
344.95
315
8.54
2.16
6.38
338.56
316
8.54
2.12
6.42
332.14
317
8.54
2.08
6.46
325.68
318
8.54
2.04
6.50
319.17
319
8.54
1.99
6.55
312.63
320
8.54
1.95
6.59
306.04
321
8.54
1.91
6.63
299.41
322
8.54
1.87
6.67
292.74
323
8.54
1.83
6.71
286.03
324
8.54
1.79
6.75
279.28
325
8.54
1.75
6.79
272.49
326
8.54
1.70
6.84
265.65
327
8.54
1.66
6.88
258.77
328
8.54
1.62
6.92
251.85
329
8.54
1.57
6.97
244.88
330
8.54
1.53
7.01
237.87
331
8.54
1.49
7.05
230.82
332
8.54
1.44
7.10
223.72
333
8.54
1.40
7.14
216.58
334
8.54
1.35
7.19
209.39
335
8.54
1.31
7.23
202.16
336
8.54
1.26
7.28
194.89
337
8.54
1.22
7.32
187.56
338
8.54
1.17
7.37
180.20
339
8.54
1.13
7.41
172.78
340
8.54
1.08
7.46
165.32
341
8.54
1.03
7.51
157.82
342
8.54
0.99
7.55
150.26
343
8.54
0.94
7.60
142.66
344
8.54
0.89
7.65
135.01
345
8.54
0.84
7.70
127.32
346
8.54
0.80
7.74
119.57
347
8.54
0.75
7.79
111.78
348
8.54
0.70
7.84
103.94
349
8.54
0.65
7.89
96.05
350
8.54
0.60
7.94
88.11
351
8.54
0.55
7.99
80.12
352
8.54
0.50
8.04
72.08
353
8.54
0.45
8.09
63.99
354
8.54
0.40
8.14
55.85
355
8.54
0.35
8.19
47.66
356
8.54
0.30
8.24
39.42
357
8.54
0.25
8.29
31.12
358
8.54
0.19
8.35
22.78
359
8.54
0.14
8.40
14.38
360
8.54
0.09
8.45
5.93
361
5.97
0.04
5.93
0.00
Totals
3,080.37
1,858.37
1,222.00

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