Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 8.13  
 

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
8.13
7.13
1.00
1,221.00
2
8.13
7.12
1.01
1,219.99
3
8.13
7.12
1.01
1,218.98
4
8.13
7.11
1.02
1,217.96
5
8.13
7.10
1.03
1,216.93
6
8.13
7.10
1.03
1,215.90
7
8.13
7.09
1.04
1,214.86
8
8.13
7.09
1.04
1,213.82
9
8.13
7.08
1.05
1,212.77
10
8.13
7.07
1.06
1,211.72
11
8.13
7.07
1.06
1,210.65
12
8.13
7.06
1.07
1,209.59
13
8.13
7.06
1.07
1,208.51
14
8.13
7.05
1.08
1,207.43
15
8.13
7.04
1.09
1,206.35
16
8.13
7.04
1.09
1,205.25
17
8.13
7.03
1.10
1,204.15
18
8.13
7.02
1.11
1,203.05
19
8.13
7.02
1.11
1,201.94
20
8.13
7.01
1.12
1,200.82
21
8.13
7.00
1.13
1,199.69
22
8.13
7.00
1.13
1,198.56
23
8.13
6.99
1.14
1,197.42
24
8.13
6.98
1.15
1,196.28
25
8.13
6.98
1.15
1,195.12
26
8.13
6.97
1.16
1,193.97
27
8.13
6.96
1.17
1,192.80
28
8.13
6.96
1.17
1,191.63
29
8.13
6.95
1.18
1,190.45
30
8.13
6.94
1.19
1,189.26
31
8.13
6.94
1.19
1,188.07
32
8.13
6.93
1.20
1,186.87
33
8.13
6.92
1.21
1,185.67
34
8.13
6.92
1.21
1,184.45
35
8.13
6.91
1.22
1,183.23
36
8.13
6.90
1.23
1,182.00
37
8.13
6.90
1.23
1,180.77
38
8.13
6.89
1.24
1,179.53
39
8.13
6.88
1.25
1,178.28
40
8.13
6.87
1.26
1,177.02
41
8.13
6.87
1.26
1,175.76
42
8.13
6.86
1.27
1,174.48
43
8.13
6.85
1.28
1,173.21
44
8.13
6.84
1.29
1,171.92
45
8.13
6.84
1.29
1,170.63
46
8.13
6.83
1.30
1,169.32
47
8.13
6.82
1.31
1,168.02
48
8.13
6.81
1.32
1,166.70
49
8.13
6.81
1.32
1,165.37
50
8.13
6.80
1.33
1,164.04
51
8.13
6.79
1.34
1,162.70
52
8.13
6.78
1.35
1,161.36
53
8.13
6.77
1.36
1,160.00
54
8.13
6.77
1.36
1,158.64
55
8.13
6.76
1.37
1,157.27
56
8.13
6.75
1.38
1,155.89
57
8.13
6.74
1.39
1,154.50
58
8.13
6.73
1.40
1,153.10
59
8.13
6.73
1.40
1,151.70
60
8.13
6.72
1.41
1,150.29
61
8.13
6.71
1.42
1,148.87
62
8.13
6.70
1.43
1,147.44
63
8.13
6.69
1.44
1,146.00
64
8.13
6.69
1.44
1,144.56
65
8.13
6.68
1.45
1,143.10
66
8.13
6.67
1.46
1,141.64
67
8.13
6.66
1.47
1,140.17
68
8.13
6.65
1.48
1,138.69
69
8.13
6.64
1.49
1,137.21
70
8.13
6.63
1.50
1,135.71
71
8.13
6.62
1.51
1,134.20
72
8.13
6.62
1.51
1,132.69
73
8.13
6.61
1.52
1,131.17
74
8.13
6.60
1.53
1,129.64
75
8.13
6.59
1.54
1,128.10
76
8.13
6.58
1.55
1,126.55
77
8.13
6.57
1.56
1,124.99
78
8.13
6.56
1.57
1,123.42
79
8.13
6.55
1.58
1,121.84
80
8.13
6.54
1.59
1,120.26
81
8.13
6.53
1.60
1,118.66
82
8.13
6.53
1.60
1,117.06
83
8.13
6.52
1.61
1,115.44
84
8.13
6.51
1.62
1,113.82
85
8.13
6.50
1.63
1,112.19
86
8.13
6.49
1.64
1,110.55
87
8.13
6.48
1.65
1,108.89
88
8.13
6.47
1.66
1,107.23
89
8.13
6.46
1.67
1,105.56
90
8.13
6.45
1.68
1,103.88
91
8.13
6.44
1.69
1,102.19
92
8.13
6.43
1.70
1,100.49
93
8.13
6.42
1.71
1,098.78
94
8.13
6.41
1.72
1,097.06
95
8.13
6.40
1.73
1,095.33
96
8.13
6.39
1.74
1,093.59
97
8.13
6.38
1.75
1,091.84
98
8.13
6.37
1.76
1,090.08
99
8.13
6.36
1.77
1,088.30
100
8.13
6.35
1.78
1,086.52
101
8.13
6.34
1.79
1,084.73
102
8.13
6.33
1.80
1,082.93
103
8.13
6.32
1.81
1,081.12
104
8.13
6.31
1.82
1,079.29
105
8.13
6.30
1.83
1,077.46
106
8.13
6.29
1.84
1,075.61
107
8.13
6.27
1.86
1,073.76
108
8.13
6.26
1.87
1,071.89
109
8.13
6.25
1.88
1,070.01
110
8.13
6.24
1.89
1,068.13
111
8.13
6.23
1.90
1,066.23
112
8.13
6.22
1.91
1,064.32
113
8.13
6.21
1.92
1,062.39
114
8.13
6.20
1.93
1,060.46
115
8.13
6.19
1.94
1,058.52
116
8.13
6.17
1.96
1,056.56
117
8.13
6.16
1.97
1,054.60
118
8.13
6.15
1.98
1,052.62
119
8.13
6.14
1.99
1,050.63
120
8.13
6.13
2.00
1,048.63
121
8.13
6.12
2.01
1,046.61
122
8.13
6.11
2.02
1,044.59
123
8.13
6.09
2.04
1,042.55
124
8.13
6.08
2.05
1,040.50
125
8.13
6.07
2.06
1,038.44
126
8.13
6.06
2.07
1,036.37
127
8.13
6.05
2.08
1,034.29
128
8.13
6.03
2.10
1,032.19
129
8.13
6.02
2.11
1,030.08
130
8.13
6.01
2.12
1,027.96
131
8.13
6.00
2.13
1,025.83
132
8.13
5.98
2.15
1,023.68
133
8.13
5.97
2.16
1,021.52
134
8.13
5.96
2.17
1,019.35
135
8.13
5.95
2.18
1,017.17
136
8.13
5.93
2.20
1,014.97
137
8.13
5.92
2.21
1,012.76
138
8.13
5.91
2.22
1,010.54
139
8.13
5.89
2.24
1,008.30
140
8.13
5.88
2.25
1,006.06
141
8.13
5.87
2.26
1,003.79
142
8.13
5.86
2.27
1,001.52
143
8.13
5.84
2.29
999.23
144
8.13
5.83
2.30
996.93
145
8.13
5.82
2.31
994.62
146
8.13
5.80
2.33
992.29
147
8.13
5.79
2.34
989.95
148
8.13
5.77
2.36
987.59
149
8.13
5.76
2.37
985.22
150
8.13
5.75
2.38
982.84
151
8.13
5.73
2.40
980.44
152
8.13
5.72
2.41
978.03
153
8.13
5.71
2.42
975.61
154
8.13
5.69
2.44
973.17
155
8.13
5.68
2.45
970.71
156
8.13
5.66
2.47
968.25
157
8.13
5.65
2.48
965.77
158
8.13
5.63
2.50
963.27
159
8.13
5.62
2.51
960.76
160
8.13
5.60
2.53
958.23
161
8.13
5.59
2.54
955.69
162
8.13
5.57
2.56
953.14
163
8.13
5.56
2.57
950.57
164
8.13
5.54
2.59
947.98
165
8.13
5.53
2.60
945.38
166
8.13
5.51
2.62
942.77
167
8.13
5.50
2.63
940.14
168
8.13
5.48
2.65
937.49
169
8.13
5.47
2.66
934.83
170
8.13
5.45
2.68
932.15
171
8.13
5.44
2.69
929.46
172
8.13
5.42
2.71
926.75
173
8.13
5.41
2.72
924.03
174
8.13
5.39
2.74
921.29
175
8.13
5.37
2.76
918.53
176
8.13
5.36
2.77
915.76
177
8.13
5.34
2.79
912.97
178
8.13
5.33
2.80
910.17
179
8.13
5.31
2.82
907.35
180
8.13
5.29
2.84
904.51
181
8.13
5.28
2.85
901.66
182
8.13
5.26
2.87
898.79
183
8.13
5.24
2.89
895.90
184
8.13
5.23
2.90
892.99
185
8.13
5.21
2.92
890.07
186
8.13
5.19
2.94
887.14
187
8.13
5.17
2.96
884.18
188
8.13
5.16
2.97
881.21
189
8.13
5.14
2.99
878.22
190
8.13
5.12
3.01
875.21
191
8.13
5.11
3.02
872.19
192
8.13
5.09
3.04
869.14
193
8.13
5.07
3.06
866.08
194
8.13
5.05
3.08
863.01
195
8.13
5.03
3.10
859.91
196
8.13
5.02
3.11
856.80
197
8.13
5.00
3.13
853.67
198
8.13
4.98
3.15
850.52
199
8.13
4.96
3.17
847.35
200
8.13
4.94
3.19
844.16
201
8.13
4.92
3.21
840.95
202
8.13
4.91
3.22
837.73
203
8.13
4.89
3.24
834.49
204
8.13
4.87
3.26
831.22
205
8.13
4.85
3.28
827.94
206
8.13
4.83
3.30
824.64
207
8.13
4.81
3.32
821.32
208
8.13
4.79
3.34
817.98
209
8.13
4.77
3.36
814.63
210
8.13
4.75
3.38
811.25
211
8.13
4.73
3.40
807.85
212
8.13
4.71
3.42
804.43
213
8.13
4.69
3.44
800.99
214
8.13
4.67
3.46
797.54
215
8.13
4.65
3.48
794.06
216
8.13
4.63
3.50
790.56
217
8.13
4.61
3.52
787.04
218
8.13
4.59
3.54
783.50
219
8.13
4.57
3.56
779.94
220
8.13
4.55
3.58
776.36
221
8.13
4.53
3.60
772.76
222
8.13
4.51
3.62
769.14
223
8.13
4.49
3.64
765.50
224
8.13
4.47
3.66
761.83
225
8.13
4.44
3.69
758.15
226
8.13
4.42
3.71
754.44
227
8.13
4.40
3.73
750.71
228
8.13
4.38
3.75
746.96
229
8.13
4.36
3.77
743.19
230
8.13
4.34
3.79
739.39
231
8.13
4.31
3.82
735.57
232
8.13
4.29
3.84
731.74
233
8.13
4.27
3.86
727.87
234
8.13
4.25
3.88
723.99
235
8.13
4.22
3.91
720.08
236
8.13
4.20
3.93
716.15
237
8.13
4.18
3.95
712.20
238
8.13
4.15
3.98
708.23
239
8.13
4.13
4.00
704.23
240
8.13
4.11
4.02
700.21
241
8.13
4.08
4.05
696.16
242
8.13
4.06
4.07
692.09
243
8.13
4.04
4.09
688.00
244
8.13
4.01
4.12
683.88
245
8.13
3.99
4.14
679.74
246
8.13
3.97
4.16
675.58
247
8.13
3.94
4.19
671.39
248
8.13
3.92
4.21
667.17
249
8.13
3.89
4.24
662.93
250
8.13
3.87
4.26
658.67
251
8.13
3.84
4.29
654.38
252
8.13
3.82
4.31
650.07
253
8.13
3.79
4.34
645.73
254
8.13
3.77
4.36
641.37
255
8.13
3.74
4.39
636.98
256
8.13
3.72
4.41
632.57
257
8.13
3.69
4.44
628.13
258
8.13
3.66
4.47
623.66
259
8.13
3.64
4.49
619.17
260
8.13
3.61
4.52
614.65
261
8.13
3.59
4.54
610.11
262
8.13
3.56
4.57
605.54
263
8.13
3.53
4.60
600.94
264
8.13
3.51
4.62
596.31
265
8.13
3.48
4.65
591.66
266
8.13
3.45
4.68
586.98
267
8.13
3.42
4.71
582.28
268
8.13
3.40
4.73
577.54
269
8.13
3.37
4.76
572.78
270
8.13
3.34
4.79
567.99
271
8.13
3.31
4.82
563.18
272
8.13
3.29
4.84
558.33
273
8.13
3.26
4.87
553.46
274
8.13
3.23
4.90
548.56
275
8.13
3.20
4.93
543.63
276
8.13
3.17
4.96
538.67
277
8.13
3.14
4.99
533.68
278
8.13
3.11
5.02
528.66
279
8.13
3.08
5.05
523.62
280
8.13
3.05
5.08
518.54
281
8.13
3.02
5.11
513.44
282
8.13
3.00
5.13
508.30
283
8.13
2.97
5.16
503.14
284
8.13
2.93
5.20
497.94
285
8.13
2.90
5.23
492.72
286
8.13
2.87
5.26
487.46
287
8.13
2.84
5.29
482.18
288
8.13
2.81
5.32
476.86
289
8.13
2.78
5.35
471.51
290
8.13
2.75
5.38
466.13
291
8.13
2.72
5.41
460.72
292
8.13
2.69
5.44
455.28
293
8.13
2.66
5.47
449.80
294
8.13
2.62
5.51
444.30
295
8.13
2.59
5.54
438.76
296
8.13
2.56
5.57
433.19
297
8.13
2.53
5.60
427.58
298
8.13
2.49
5.64
421.95
299
8.13
2.46
5.67
416.28
300
8.13
2.43
5.70
410.58
301
8.13
2.40
5.73
404.84
302
8.13
2.36
5.77
399.07
303
8.13
2.33
5.80
393.27
304
8.13
2.29
5.84
387.44
305
8.13
2.26
5.87
381.57
306
8.13
2.23
5.90
375.66
307
8.13
2.19
5.94
369.72
308
8.13
2.16
5.97
363.75
309
8.13
2.12
6.01
357.74
310
8.13
2.09
6.04
351.70
311
8.13
2.05
6.08
345.62
312
8.13
2.02
6.11
339.51
313
8.13
1.98
6.15
333.36
314
8.13
1.94
6.19
327.17
315
8.13
1.91
6.22
320.95
316
8.13
1.87
6.26
314.69
317
8.13
1.84
6.29
308.40
318
8.13
1.80
6.33
302.07
319
8.13
1.76
6.37
295.70
320
8.13
1.72
6.41
289.29
321
8.13
1.69
6.44
282.85
322
8.13
1.65
6.48
276.37
323
8.13
1.61
6.52
269.85
324
8.13
1.57
6.56
263.30
325
8.13
1.54
6.59
256.70
326
8.13
1.50
6.63
250.07
327
8.13
1.46
6.67
243.40
328
8.13
1.42
6.71
236.69
329
8.13
1.38
6.75
229.94
330
8.13
1.34
6.79
223.15
331
8.13
1.30
6.83
216.32
332
8.13
1.26
6.87
209.46
333
8.13
1.22
6.91
202.55
334
8.13
1.18
6.95
195.60
335
8.13
1.14
6.99
188.61
336
8.13
1.10
7.03
181.58
337
8.13
1.06
7.07
174.51
338
8.13
1.02
7.11
167.40
339
8.13
0.98
7.15
160.24
340
8.13
0.93
7.20
153.05
341
8.13
0.89
7.24
145.81
342
8.13
0.85
7.28
138.53
343
8.13
0.81
7.32
131.21
344
8.13
0.77
7.36
123.85
345
8.13
0.72
7.41
116.44
346
8.13
0.68
7.45
108.99
347
8.13
0.64
7.49
101.49
348
8.13
0.59
7.54
93.96
349
8.13
0.55
7.58
86.37
350
8.13
0.50
7.63
78.75
351
8.13
0.46
7.67
71.08
352
8.13
0.41
7.72
63.36
353
8.13
0.37
7.76
55.60
354
8.13
0.32
7.81
47.80
355
8.13
0.28
7.85
39.94
356
8.13
0.23
7.90
32.05
357
8.13
0.19
7.94
24.10
358
8.13
0.14
7.99
16.11
359
8.13
0.09
8.04
8.08
360
8.13
0.05
8.08
0.00
Totals
2,926.80
1,704.80
1,222.00

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