Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 7.23  
 

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
7.23
5.98
1.25
1,220.75
2
7.23
5.98
1.25
1,219.50
3
7.23
5.97
1.26
1,218.24
4
7.23
5.96
1.27
1,216.97
5
7.23
5.96
1.27
1,215.70
6
7.23
5.95
1.28
1,214.42
7
7.23
5.95
1.28
1,213.14
8
7.23
5.94
1.29
1,211.85
9
7.23
5.93
1.30
1,210.55
10
7.23
5.93
1.30
1,209.25
11
7.23
5.92
1.31
1,207.94
12
7.23
5.91
1.32
1,206.62
13
7.23
5.91
1.32
1,205.30
14
7.23
5.90
1.33
1,203.97
15
7.23
5.89
1.34
1,202.64
16
7.23
5.89
1.34
1,201.29
17
7.23
5.88
1.35
1,199.94
18
7.23
5.87
1.36
1,198.59
19
7.23
5.87
1.36
1,197.23
20
7.23
5.86
1.37
1,195.86
21
7.23
5.85
1.38
1,194.48
22
7.23
5.85
1.38
1,193.10
23
7.23
5.84
1.39
1,191.71
24
7.23
5.83
1.40
1,190.32
25
7.23
5.83
1.40
1,188.92
26
7.23
5.82
1.41
1,187.51
27
7.23
5.81
1.42
1,186.09
28
7.23
5.81
1.42
1,184.67
29
7.23
5.80
1.43
1,183.24
30
7.23
5.79
1.44
1,181.80
31
7.23
5.79
1.44
1,180.36
32
7.23
5.78
1.45
1,178.90
33
7.23
5.77
1.46
1,177.45
34
7.23
5.76
1.47
1,175.98
35
7.23
5.76
1.47
1,174.51
36
7.23
5.75
1.48
1,173.03
37
7.23
5.74
1.49
1,171.54
38
7.23
5.74
1.49
1,170.05
39
7.23
5.73
1.50
1,168.54
40
7.23
5.72
1.51
1,167.04
41
7.23
5.71
1.52
1,165.52
42
7.23
5.71
1.52
1,164.00
43
7.23
5.70
1.53
1,162.46
44
7.23
5.69
1.54
1,160.93
45
7.23
5.68
1.55
1,159.38
46
7.23
5.68
1.55
1,157.83
47
7.23
5.67
1.56
1,156.26
48
7.23
5.66
1.57
1,154.69
49
7.23
5.65
1.58
1,153.12
50
7.23
5.65
1.58
1,151.53
51
7.23
5.64
1.59
1,149.94
52
7.23
5.63
1.60
1,148.34
53
7.23
5.62
1.61
1,146.73
54
7.23
5.61
1.62
1,145.12
55
7.23
5.61
1.62
1,143.49
56
7.23
5.60
1.63
1,141.86
57
7.23
5.59
1.64
1,140.22
58
7.23
5.58
1.65
1,138.57
59
7.23
5.57
1.66
1,136.92
60
7.23
5.57
1.66
1,135.26
61
7.23
5.56
1.67
1,133.58
62
7.23
5.55
1.68
1,131.90
63
7.23
5.54
1.69
1,130.21
64
7.23
5.53
1.70
1,128.52
65
7.23
5.53
1.70
1,126.81
66
7.23
5.52
1.71
1,125.10
67
7.23
5.51
1.72
1,123.38
68
7.23
5.50
1.73
1,121.65
69
7.23
5.49
1.74
1,119.91
70
7.23
5.48
1.75
1,118.16
71
7.23
5.47
1.76
1,116.41
72
7.23
5.47
1.76
1,114.64
73
7.23
5.46
1.77
1,112.87
74
7.23
5.45
1.78
1,111.09
75
7.23
5.44
1.79
1,109.30
76
7.23
5.43
1.80
1,107.50
77
7.23
5.42
1.81
1,105.69
78
7.23
5.41
1.82
1,103.87
79
7.23
5.40
1.83
1,102.05
80
7.23
5.40
1.83
1,100.21
81
7.23
5.39
1.84
1,098.37
82
7.23
5.38
1.85
1,096.52
83
7.23
5.37
1.86
1,094.66
84
7.23
5.36
1.87
1,092.79
85
7.23
5.35
1.88
1,090.91
86
7.23
5.34
1.89
1,089.02
87
7.23
5.33
1.90
1,087.12
88
7.23
5.32
1.91
1,085.21
89
7.23
5.31
1.92
1,083.29
90
7.23
5.30
1.93
1,081.37
91
7.23
5.29
1.94
1,079.43
92
7.23
5.28
1.95
1,077.49
93
7.23
5.28
1.95
1,075.53
94
7.23
5.27
1.96
1,073.57
95
7.23
5.26
1.97
1,071.59
96
7.23
5.25
1.98
1,069.61
97
7.23
5.24
1.99
1,067.62
98
7.23
5.23
2.00
1,065.61
99
7.23
5.22
2.01
1,063.60
100
7.23
5.21
2.02
1,061.58
101
7.23
5.20
2.03
1,059.54
102
7.23
5.19
2.04
1,057.50
103
7.23
5.18
2.05
1,055.45
104
7.23
5.17
2.06
1,053.39
105
7.23
5.16
2.07
1,051.31
106
7.23
5.15
2.08
1,049.23
107
7.23
5.14
2.09
1,047.14
108
7.23
5.13
2.10
1,045.03
109
7.23
5.12
2.11
1,042.92
110
7.23
5.11
2.12
1,040.80
111
7.23
5.10
2.13
1,038.66
112
7.23
5.09
2.14
1,036.52
113
7.23
5.07
2.16
1,034.36
114
7.23
5.06
2.17
1,032.20
115
7.23
5.05
2.18
1,030.02
116
7.23
5.04
2.19
1,027.83
117
7.23
5.03
2.20
1,025.63
118
7.23
5.02
2.21
1,023.43
119
7.23
5.01
2.22
1,021.21
120
7.23
5.00
2.23
1,018.98
121
7.23
4.99
2.24
1,016.73
122
7.23
4.98
2.25
1,014.48
123
7.23
4.97
2.26
1,012.22
124
7.23
4.96
2.27
1,009.94
125
7.23
4.94
2.29
1,007.66
126
7.23
4.93
2.30
1,005.36
127
7.23
4.92
2.31
1,003.05
128
7.23
4.91
2.32
1,000.73
129
7.23
4.90
2.33
998.40
130
7.23
4.89
2.34
996.06
131
7.23
4.88
2.35
993.71
132
7.23
4.87
2.36
991.34
133
7.23
4.85
2.38
988.97
134
7.23
4.84
2.39
986.58
135
7.23
4.83
2.40
984.18
136
7.23
4.82
2.41
981.77
137
7.23
4.81
2.42
979.34
138
7.23
4.79
2.44
976.91
139
7.23
4.78
2.45
974.46
140
7.23
4.77
2.46
972.00
141
7.23
4.76
2.47
969.53
142
7.23
4.75
2.48
967.05
143
7.23
4.73
2.50
964.55
144
7.23
4.72
2.51
962.04
145
7.23
4.71
2.52
959.52
146
7.23
4.70
2.53
956.99
147
7.23
4.69
2.54
954.45
148
7.23
4.67
2.56
951.89
149
7.23
4.66
2.57
949.32
150
7.23
4.65
2.58
946.74
151
7.23
4.64
2.59
944.14
152
7.23
4.62
2.61
941.54
153
7.23
4.61
2.62
938.92
154
7.23
4.60
2.63
936.28
155
7.23
4.58
2.65
933.64
156
7.23
4.57
2.66
930.98
157
7.23
4.56
2.67
928.31
158
7.23
4.54
2.69
925.62
159
7.23
4.53
2.70
922.92
160
7.23
4.52
2.71
920.21
161
7.23
4.51
2.72
917.49
162
7.23
4.49
2.74
914.75
163
7.23
4.48
2.75
912.00
164
7.23
4.46
2.77
909.23
165
7.23
4.45
2.78
906.45
166
7.23
4.44
2.79
903.66
167
7.23
4.42
2.81
900.85
168
7.23
4.41
2.82
898.03
169
7.23
4.40
2.83
895.20
170
7.23
4.38
2.85
892.35
171
7.23
4.37
2.86
889.49
172
7.23
4.35
2.88
886.62
173
7.23
4.34
2.89
883.73
174
7.23
4.33
2.90
880.82
175
7.23
4.31
2.92
877.91
176
7.23
4.30
2.93
874.98
177
7.23
4.28
2.95
872.03
178
7.23
4.27
2.96
869.07
179
7.23
4.25
2.98
866.09
180
7.23
4.24
2.99
863.10
181
7.23
4.23
3.00
860.10
182
7.23
4.21
3.02
857.08
183
7.23
4.20
3.03
854.05
184
7.23
4.18
3.05
851.00
185
7.23
4.17
3.06
847.93
186
7.23
4.15
3.08
844.86
187
7.23
4.14
3.09
841.76
188
7.23
4.12
3.11
838.65
189
7.23
4.11
3.12
835.53
190
7.23
4.09
3.14
832.39
191
7.23
4.08
3.15
829.23
192
7.23
4.06
3.17
826.06
193
7.23
4.04
3.19
822.88
194
7.23
4.03
3.20
819.68
195
7.23
4.01
3.22
816.46
196
7.23
4.00
3.23
813.23
197
7.23
3.98
3.25
809.98
198
7.23
3.97
3.26
806.71
199
7.23
3.95
3.28
803.43
200
7.23
3.93
3.30
800.14
201
7.23
3.92
3.31
796.82
202
7.23
3.90
3.33
793.50
203
7.23
3.88
3.35
790.15
204
7.23
3.87
3.36
786.79
205
7.23
3.85
3.38
783.41
206
7.23
3.84
3.39
780.02
207
7.23
3.82
3.41
776.61
208
7.23
3.80
3.43
773.18
209
7.23
3.79
3.44
769.73
210
7.23
3.77
3.46
766.27
211
7.23
3.75
3.48
762.79
212
7.23
3.73
3.50
759.30
213
7.23
3.72
3.51
755.78
214
7.23
3.70
3.53
752.25
215
7.23
3.68
3.55
748.71
216
7.23
3.67
3.56
745.14
217
7.23
3.65
3.58
741.56
218
7.23
3.63
3.60
737.96
219
7.23
3.61
3.62
734.34
220
7.23
3.60
3.63
730.71
221
7.23
3.58
3.65
727.06
222
7.23
3.56
3.67
723.39
223
7.23
3.54
3.69
719.70
224
7.23
3.52
3.71
715.99
225
7.23
3.51
3.72
712.27
226
7.23
3.49
3.74
708.52
227
7.23
3.47
3.76
704.76
228
7.23
3.45
3.78
700.98
229
7.23
3.43
3.80
697.19
230
7.23
3.41
3.82
693.37
231
7.23
3.39
3.84
689.53
232
7.23
3.38
3.85
685.68
233
7.23
3.36
3.87
681.81
234
7.23
3.34
3.89
677.91
235
7.23
3.32
3.91
674.00
236
7.23
3.30
3.93
670.07
237
7.23
3.28
3.95
666.12
238
7.23
3.26
3.97
662.16
239
7.23
3.24
3.99
658.17
240
7.23
3.22
4.01
654.16
241
7.23
3.20
4.03
650.13
242
7.23
3.18
4.05
646.08
243
7.23
3.16
4.07
642.02
244
7.23
3.14
4.09
637.93
245
7.23
3.12
4.11
633.82
246
7.23
3.10
4.13
629.70
247
7.23
3.08
4.15
625.55
248
7.23
3.06
4.17
621.38
249
7.23
3.04
4.19
617.20
250
7.23
3.02
4.21
612.99
251
7.23
3.00
4.23
608.76
252
7.23
2.98
4.25
604.51
253
7.23
2.96
4.27
600.24
254
7.23
2.94
4.29
595.95
255
7.23
2.92
4.31
591.63
256
7.23
2.90
4.33
587.30
257
7.23
2.88
4.35
582.95
258
7.23
2.85
4.38
578.57
259
7.23
2.83
4.40
574.17
260
7.23
2.81
4.42
569.75
261
7.23
2.79
4.44
565.31
262
7.23
2.77
4.46
560.85
263
7.23
2.75
4.48
556.37
264
7.23
2.72
4.51
551.86
265
7.23
2.70
4.53
547.33
266
7.23
2.68
4.55
542.78
267
7.23
2.66
4.57
538.21
268
7.23
2.63
4.60
533.61
269
7.23
2.61
4.62
529.00
270
7.23
2.59
4.64
524.36
271
7.23
2.57
4.66
519.69
272
7.23
2.54
4.69
515.01
273
7.23
2.52
4.71
510.30
274
7.23
2.50
4.73
505.57
275
7.23
2.48
4.75
500.81
276
7.23
2.45
4.78
496.03
277
7.23
2.43
4.80
491.23
278
7.23
2.40
4.83
486.41
279
7.23
2.38
4.85
481.56
280
7.23
2.36
4.87
476.69
281
7.23
2.33
4.90
471.79
282
7.23
2.31
4.92
466.87
283
7.23
2.29
4.94
461.93
284
7.23
2.26
4.97
456.96
285
7.23
2.24
4.99
451.97
286
7.23
2.21
5.02
446.95
287
7.23
2.19
5.04
441.91
288
7.23
2.16
5.07
436.84
289
7.23
2.14
5.09
431.75
290
7.23
2.11
5.12
426.63
291
7.23
2.09
5.14
421.49
292
7.23
2.06
5.17
416.32
293
7.23
2.04
5.19
411.13
294
7.23
2.01
5.22
405.92
295
7.23
1.99
5.24
400.67
296
7.23
1.96
5.27
395.40
297
7.23
1.94
5.29
390.11
298
7.23
1.91
5.32
384.79
299
7.23
1.88
5.35
379.44
300
7.23
1.86
5.37
374.07
301
7.23
1.83
5.40
368.67
302
7.23
1.80
5.43
363.25
303
7.23
1.78
5.45
357.80
304
7.23
1.75
5.48
352.32
305
7.23
1.72
5.51
346.81
306
7.23
1.70
5.53
341.28
307
7.23
1.67
5.56
335.72
308
7.23
1.64
5.59
330.14
309
7.23
1.62
5.61
324.52
310
7.23
1.59
5.64
318.88
311
7.23
1.56
5.67
313.21
312
7.23
1.53
5.70
307.52
313
7.23
1.51
5.72
301.79
314
7.23
1.48
5.75
296.04
315
7.23
1.45
5.78
290.26
316
7.23
1.42
5.81
284.45
317
7.23
1.39
5.84
278.61
318
7.23
1.36
5.87
272.75
319
7.23
1.34
5.89
266.85
320
7.23
1.31
5.92
260.93
321
7.23
1.28
5.95
254.97
322
7.23
1.25
5.98
248.99
323
7.23
1.22
6.01
242.98
324
7.23
1.19
6.04
236.94
325
7.23
1.16
6.07
230.87
326
7.23
1.13
6.10
224.77
327
7.23
1.10
6.13
218.64
328
7.23
1.07
6.16
212.48
329
7.23
1.04
6.19
206.29
330
7.23
1.01
6.22
200.07
331
7.23
0.98
6.25
193.82
332
7.23
0.95
6.28
187.54
333
7.23
0.92
6.31
181.23
334
7.23
0.89
6.34
174.89
335
7.23
0.86
6.37
168.51
336
7.23
0.83
6.40
162.11
337
7.23
0.79
6.44
155.67
338
7.23
0.76
6.47
149.20
339
7.23
0.73
6.50
142.70
340
7.23
0.70
6.53
136.17
341
7.23
0.67
6.56
129.61
342
7.23
0.63
6.60
123.01
343
7.23
0.60
6.63
116.39
344
7.23
0.57
6.66
109.73
345
7.23
0.54
6.69
103.03
346
7.23
0.50
6.73
96.31
347
7.23
0.47
6.76
89.55
348
7.23
0.44
6.79
82.76
349
7.23
0.41
6.82
75.93
350
7.23
0.37
6.86
69.08
351
7.23
0.34
6.89
62.18
352
7.23
0.30
6.93
55.26
353
7.23
0.27
6.96
48.30
354
7.23
0.24
6.99
41.30
355
7.23
0.20
7.03
34.28
356
7.23
0.17
7.06
27.21
357
7.23
0.13
7.10
20.12
358
7.23
0.10
7.13
12.99
359
7.23
0.06
7.17
5.82
360
5.85
0.03
5.82
0.00
Totals
2,601.42
1,379.42
1,222.00

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