Enter your loan information below. Compare two loans and find out how much you will save. If you know the loan terms you are eligible for, enter them in the calculator and click on the update button. (Note: You must click the update button to make sure your numbers are calculated.) If you don't know what loan types you are eligible for, you can apply on-line for up to four free quotes. APPLY NOW
In this example the interest is compounded annually, so in order to find the monthly payment, the annual payment is divided by twelve. If the loan is compounded monthly, the monthly payment will be a bit less. For example, using Excel to calculate the monthly payments we can see the difference in the monthly loan payments, versus when a loan is compounded annually. Check the details of your loan to see how the interest is compounded (see example below).
When comparing loans it is important to check the details of the loan to see what one-time fees are included in the Annual Percentage Rate (APR). Annual Percentage Rate is an expression of the effective interest rate that the borrower will pay on a loan, taking into account one-time fees and standardizing the way the rate is expressed.
The APR of a loan is not usually a good measure of the actual interest you are paying on a loan. The APR is often higher that the actual rate you are paying on a loan.
The “note rate" or the "headline rate" advertised by the lender is often less than the APR. In many advertisements, the APR appears in the fine print at the bottom of the advertisement, while the “note rate” or the "headline rate" is prominently displayed at the top of the advertisement. Make sure you know all of the one-time fees that are required by lenders, and read all the fine print before you decide which loan is best.
The calculator above compares two loans but should not be relied upon in itself to determine which loan is better for your needs. It is very important to get in writing from your lender exactly how much your monthly payments will be and exactly how many payments you will be required to make. If you are getting an adjustable-rate mortgage, you will not be able to determine exactly what your payments will be, because no one knows how interest rates will change. To find out what type of loan you pre-qualify for, fill out a simple form and you will receive loan quotes from up to four lenders.Once you have received a loan quote and you want to determine your home-ownership costs, enter your property’s information into the real estate proforma spreadsheet on the Quick Proforma Page. Whether you are buying an investment property or your own home, run your numbers and find out how much ownership will cost you.
Online Loan ApplicationsWith easy access to online quoting services and referral agencies, now has never been a better time to get the lowest rate and best possible terms on a new or existing loan policy. A number of free mortgage quote services allow homeowners and investors to apply for mortgages on-line at no charge and with no obligations. Mortgage-quote services are partnered with hundreds of nationwide lenders. These services are paid for by lenders so no money comes out of your pocket. Let lenders compete for your business! APPLY NOW
On-line Loan TypesApply for First Mortgages, Refinance Loans, Home Equity Line of Credits, Secondary Financing, FHA/VA Loans, Construction Loans, Debt Consolidation Loans and Personal Loans. Once you have submitted your on-line application you will receive up to four free loan quotes, along with the lenders contact information. The on-line application takes only 5 minutes, and no initial credit check or Social Security number is needed. There is no obligation to purchase and your privacy is protected. APPLY NOW!
Compare Four MortgagesCompare mortgage quotes with our four calculators Go to Calculator. Each calculator is independent. Enter the loan amount, loan rate, and the loan payoff time (years). You can enter the loan payoff time as a fraction. For instance, if your loan period is only 13 months, then enter 1.0833 (multiply the number of months times 0.0833). For a more comprehensive view of home-ownership costs, go to our Quick Proforma Page.
Download Excel Spreadsheet-Comparing Monthly and Annual InterestThis spreadsheet is a comparison of monthly and annual compounded loans. This spreadsheet is an Excel version of the mortgage examples below. You can change the variables and modify the amortization tables to fit your loans. Download Excel Spreadsheet
Download Excel Spreadsheet with Mortgage Amortization Tables and FormulasThis spreadsheet show you how to create an amortization schedule for a mortgage loan. Download Excel Spreadsheet
Mortgage Amortization Schedule Example with Monthly CompoundingThis is the payment schedule if your interest is compounded monthly and you make the mortgage payment at the end of the payment period.
| Input Values | |
| Annual Interest Rate (AIR) | 10 % |
| Mortgage Loan Amount (MLA) | $100,000 |
| Number of Periodic Payments (NPP) | 120 |
| Output Values | |
| Monthly Mortgage Payment (MMP) | ($1,321.51) |
| Annual Mortgage Payment (AMP) | ($15,858.09) |
| Total Mortgage Payments (TMP) | $158,580.88 |
Payment Period (PP) |
Monthly Mortgage (MM) $ |
Mortgage Loan Principal (MLP) $ |
Monthly Interest (MI) |
Interest Payment (IP) $ |
Ending Mortgage Rate (EMR) % |
Equity (E) $ |
1 |
(1,321.51) | 100000.00 | 1/120 | 833.33 | 99,511.83 | 488.17 |
2 |
(1,321.51) | 99511.83 | 1/120 | 829.27 | 99,019.58 | 492.24 |
3 |
(1,321.51) | 99019.58 | 1/120 | 825.16 | 98,523.24 | 496.34 |
4 |
(1,321.51) | 98523.24 | 1/120 | 821.03 | 98,022.76 | 500.48 |
5 |
(1,321.51) | 98022.76 | 1/120 | 816.86 | 97,518.11 | 504.65 |
6 |
(1,321.51) | 97518.11 | 1/120 | 812.65 | 97,009.25 | 508.86 |
7 |
(1,321.51) | 97009.25 | 1/120 | 808.41 | 96,496.15 | 513.10 |
8 |
(1,321.51) | 96496.15 | 1/120 | 804.13 | 95,978.78 | 517.37 |
9 |
(1,321.51) | 95978.78 | 1/120 | 799.82 | 95,457.10 | 521.68 |
10 |
(1,321.51) | 95457.10 | 1/120 | 795.48 | 94,931.07 | 526.03 |
11 |
(1,321.51) | 94931.07 | 1/120 | 791.09 | 94,400.65 | 530.42 |
12 |
(1,321.51) | 94400.65 | 1/120 | 786.67 | 93,865.82 | 534.84 |
13 |
(1,321.51) | 93865.82 | 1/120 | 782.22 | 93,326.52 |
539.29 |
14 |
(1,321.51) | 93326.52 | 1/120 | 777.72 | 92,782.74 |
543.79 |
15 |
(1,321.51) | 92782.74 | 1/120 | 773.19 | 92,234.42 |
548.32 |
16 |
(1,321.51) | 92234.42 | 1/120 | 768.62 | 91,681.53 |
552.89 |
17 |
(1,321.51) | 91681.53 | 1/120 | 764.01 | 91,124.04 |
557.49 |
18 |
(1,321.51) | 91124.04 | 1/120 | 759.37 | 90,561.90 |
562.14 |
19 |
(1,321.51) | 90561.90 | 1/120 | 754.68 | 89,995.07 |
566.82 |
20 |
(1,321.51) | 89995.07 | 1/120 | 749.96 | 89,423.52 |
571.55 |
21 |
(1,321.51) | 89423.52 | 1/120 | 745.20 | 88,847.21 |
576.31 |
22 |
(1,321.51) | 88847.21 | 1/120 | 740.39 | 88,266.10 |
581.11 |
23 |
(1,321.51) | 88266.10 | 1/120 | 735.55 | 87,680.14 |
585.96 |
24 |
(1,321.51) | 87680.14 | 1/120 | 730.67 | 87,089.30 |
590.84 |
25 |
(1,321.51) | 87089.30 | 1/120 | 725.74 | 86,493.54 |
595.76 |
26 |
(1,321.51) | 86493.54 | 1/120 | 720.78 | 85,892.81 |
600.73 |
27 |
(1,321.51) | 85892.81 | 1/120 | 715.77 | 85,287.08 |
605.73 |
28 |
(1,321.51) | 85287.08 | 1/120 | 710.73 | 84,676.30 |
610.78 |
29 |
(1,321.51) | 84676.30 | 1/120 | 705.64 | 84,060.42 |
615.87 |
30 |
(1,321.51) | 84060.42 | 1/120 | 700.50 | 83,439.42 |
621.00 |
31 |
(1,321.51) | 83439.42 | 1/120 | 695.33 | 82,813.24 |
626.18 |
32 |
(1,321.51) | 82813.24 | 1/120 | 690.11 | 82,181.84 |
631.40 |
33 |
(1,321.51) | 82181.84 | 1/120 | 684.85 | 81,545.19 |
636.66 |
34 |
(1,321.51) | 81545.19 | 1/120 | 679.54 | 80,903.22 |
641.96 |
35 |
(1,321.51) | 80903.22 | 1/120 | 674.19 | 80,255.91 |
647.31 |
36 |
(1,321.51) | 80255.91 | 1/120 | 668.80 | 79,603.20 |
652.71 |
37 |
(1,321.51) | 79603.20 | 1/120 | 663.36 | 78,945.05 |
658.15 |
38 |
(1,321.51) | 78945.05 | 1/120 | 657.88 | 78,281.42 |
663.63 |
39 |
(1,321.51) | 78281.42 | 1/120 | 652.35 | 77,612.26 |
669.16 |
40 |
(1,321.51) | 77612.26 | 1/120 | 646.77 | 76,937.52 |
674.74 |
41 |
(1,321.51) | 76937.52 | 1/120 | 641.15 | 76,257.16 |
680.36 |
42 |
(1,321.51) | 76257.16 | 1/120 | 635.48 | 75,571.13 |
686.03 |
43 |
(1,321.51) | 75571.13 | 1/120 | 629.76 | 74,879.38 |
691.75 |
44 |
(1,321.51) | 74879.38 | 1/120 | 623.99 | 74,181.87 |
697.51 |
45 |
(1,321.51) | 74181.87 | 1/120 | 618.18 | 73,478.54 |
703.33 |
46 |
(1,321.51) | 73478.54 | 1/120 | 612.32 | 72,769.36 |
709.19 |
47 |
(1,321.51) | 72769.36 | 1/120 | 606.41 | 72,054.26 |
715.10 |
48 |
(1,321.51) | 72054.26 | 1/120 | 600.45 | 71,333.20 |
721.06 |
49 |
(1,321.51) | 71333.20 | 1/120 | 594.44 | 70,606.14 |
727.06 |
50 |
(1,321.51) | 70606.14 | 1/120 | 588.38 | 69,873.02 |
733.12 |
51 |
(1,321.51) | 69873.02 | 1/120 | 582.28 | 69,133.79 |
739.23 |
52 |
(1,321.51) | 69133.79 | 1/120 | 576.11 | 68,388.39 |
745.39 |
53 |
(1,321.51) | 68388.39 | 1/120 | 569.90 | 67,636.79 |
751.60 |
54 |
(1,321.51) | 67636.79 | 1/120 | 563.64 | 66,878.92 |
757.87 |
55 |
(1,321.51) | 66878.92 | 1/120 | 557.32 | 66,114.74 |
764.18 |
56 |
(1,321.51) | 66114.74 | 1/120 | 550.96 | 65,344.19 |
770.55 |
57 |
(1,321.51) | 65344.19 | 1/120 | 544.53 | 64,567.21 |
776.97 |
58 |
(1,321.51) | 64567.21 | 1/120 | 538.06 | 63,783.77 |
783.45 |
59 |
(1,321.51) | 63783.77 | 1/120 | 531.53 | 62,993.79 |
789.98 |
60 |
(1,321.51) | 62993.79 | 1/120 | 524.95 | 62,197.23 |
796.56 |
61 |
(1,321.51) | 62197.23 | 1/120 | 518.31 | 61,394.03 |
803.20 |
62 |
(1,321.51) | 61394.03 | 1/120 | 511.62 | 60,584.14 |
809.89 |
63 |
(1,321.51) | 60584.14 | 1/120 | 504.87 | 59,767.50 |
816.64 |
64 |
(1,321.51) | 59767.50 | 1/120 | 498.06 | 58,944.06 |
823.44 |
65 |
(1,321.51) | 58944.06 | 1/120 | 491.20 | 58,113.75 |
830.31 |
66 |
(1,321.51) | 58113.75 | 1/120 | 484.28 | 57,276.53 |
837.23 |
67 |
(1,321.51) | 57276.53 | 1/120 | 477.30 | 56,432.32 |
844.20 |
68 |
(1,321.51) | 56432.32 | 1/120 | 470.27 | 55,581.09 |
851.24 |
69 |
(1,321.51) | 55581.09 | 1/120 | 463.18 | 54,722.75 |
858.33 |
70 |
(1,321.51) | 54722.75 | 1/120 | 456.02 | 53,857.27 |
865.48 |
71 |
(1,321.51) | 53857.27 | 1/120 | 448.81 | 52,984.57 |
872.70 |
72 |
(1,321.51) | 52984.57 | 1/120 | 441.54 | 52,104.60 |
879.97 |
73 |
(1,321.51) | 52104.60 | 1/120 | 434.21 | 51,217.30 |
887.30 |
74 |
(1,321.51) | 51217.30 | 1/120 | 426.81 | 50,322.61 |
894.70 |
75 |
(1,321.51) | 50322.61 | 1/120 | 419.36 | 49,420.45 |
902.15 |
76 |
(1,321.51) | 49420.45 | 1/120 | 411.84 | 48,510.78 |
909.67 |
77 |
(1,321.51) | 48510.78 | 1/120 | 404.26 | 47,593.53 |
917.25 |
78 |
(1,321.51) | 47593.53 | 1/120 | 396.61 | 46,668.64 |
924.89 |
79 |
(1,321.51) | 46668.64 | 1/120 | 388.91 | 45,736.04 |
932.60 |
80 |
(1,321.51) | 45736.04 | 1/120 | 381.13 | 44,795.66 |
940.37 |
81 |
(1,321.51) | 44795.66 | 1/120 | 373.30 | 43,847.45 |
948.21 |
82 |
(1,321.51) | 43847.45 | 1/120 | 365.40 | 42,891.34 |
956.11 |
83 |
(1,321.51) | 42891.34 | 1/120 | 357.43 | 41,927.26 |
964.08 |
84 |
(1,321.51) | 41927.26 | 1/120 | 349.39 | 40,955.15 |
972.11 |
85 |
(1,321.51) | 40955.15 | 1/120 | 341.29 | 39,974.93 |
980.21 |
86 |
(1,321.51) | 39974.93 | 1/120 | 333.12 | 38,986.55 |
988.38 |
87 |
(1,321.51) | 38986.55 | 1/120 | 324.89 | 37,989.93 |
996.62 |
88 |
(1,321.51) | 37989.93 | 1/120 | 316.58 | 36,985.00 |
1,004.92 |
89 |
(1,321.51) | 36985.00 | 1/120 | 308.21 | 35,971.71 |
1,013.30 |
90 |
(1,321.51) | 35971.71 | 1/120 | 299.76 | 34,949.96 |
1,021.74 |
91 |
(1,321.51) | 34949.96 | 1/120 | 291.25 | 33,919.70 |
1,030.26 |
92 |
(1,321.51) | 33919.70 | 1/120 | 282.66 | 32,880.86 |
1,038.84 |
93 |
(1,321.51) | 32880.86 | 1/120 | 274.01 | 31,833.36 |
1,047.50 |
94 |
(1,321.51) | 31833.36 | 1/120 | 265.28 | 30,777.13 |
1,056.23 |
95 |
(1,321.51) | 30777.13 | 1/120 | 256.48 | 29,712.10 |
1,065.03 |
96 |
(1,321.51) | 29712.10 | 1/120 | 247.60 | 28,638.19 |
1,073.91 |
97 |
(1,321.51) | 28638.19 | 1/120 | 238.65 | 27,555.34 |
1,082.86 |
98 |
(1,321.51) | 27555.34 | 1/120 | 229.63 | 26,463.46 |
1,091.88 |
99 |
(1,321.51) | 26463.46 | 1/120 | 220.53 | 25,362.48 |
1,100.98 |
100 |
(1,321.51) | 25362.48 | 1/120 | 211.35 | 24,252.33 |
1,110.15 |
101 |
(1,321.51) | 24252.33 | 1/120 | 202.10 | 23,132.92 |
1,119.40 |
102 |
(1,321.51) | 23132.92 | 1/120 | 192.77 | 22,004.19 |
1,128.73 |
103 |
(1,321.51) | 22004.19 | 1/120 | 183.37 | 20,866.05 |
1,138.14 |
104 |
(1,321.51) | 20866.05 | 1/120 | 173.88 | 19,718.43 | 1,147.62 |
105 |
(1,321.51) | 19,718.43 | 1/120 | 164.32 | 18,561.24 | 1,157.19 |
106 |
(1,321.51) | 18,561.24 | 1/120 | 154.68 | 17,394.41 | 1,166.83 |
107 |
(1,321.51) | 17,394.41 | 1/120 | 144.95 | 16,217.86 | 1,176.55 |
108 |
(1,321.51) | 16,217.86 | 1/120 | 135.15 | 15,031.50 | 1,186.36 |
109 |
(1,321.51) | 15,031.50 | 1/120 | 125.26 | 13,835.25 | 1,196.24 |
110 |
(1,321.51) | 13,835.25 | 1/120 | 115.29 | 12,629.04 | 1,206.21 |
111 |
(1,321.51) | 12,629.04 | 1/120 | 105.24 | 11,412.77 | 1,216.27 |
112 |
(1,321.51) | 11,412.77 | 1/120 | 95.11 | 10,186.37 | 1,226.40 |
113 |
(1,321.51) | 10,186.37 | 1/120 | 84.89 | 8,949.75 | 1,236.62 |
114 |
(1,321.51) | 8,949.75 | 1/120 | 74.58 | 7,702.82 | 1,246.93 |
115 |
(1,321.51) | 7,702.82 | 1/120 | 64.19 | 6,445.51 | 1,257.32 |
116 |
(1,321.51) | 6,445.51 | 1/120 | 53.71 | 5,177.71 | 1,267.79 |
117 |
(1,321.51) | 5,177.71 | 1/120 | 43.15 | 3,899.35 | 1,278.36 |
118 |
(1,321.51) | 3,899.35 | 1/120 | 32.49 | 2,610.34 | 1,289.01 |
119 |
(1,321.51) | 2,610.34 | 1/120 | 21.75 | 1,310.59 | 1,299.75 |
120 |
(1,321.51) | 1,310.59 | 1/120 | 10.92 | (0.00) | 1,310.59 |
| ($158,580.88) | $58,580.88 | $100,000.00 |
The sum of the Equity column should always equal the Mortgage Loan Amount. If these two numbers do not match, then you have an error in your amortization schedule.
The Total Dollar Value of Mortgage Payment (TDVMP) you make is $158,580.88.
The Total Interest (TI) you pay is $58,580.88. This value is the sum of all the interest portion of the mortgage loan. This value is also equal to the Total Mortgage Payment (TMP) minus the Total Interest Paid (TIP).
TDVMP - (E or MLA) = TIP
$158,580.88 - $100,000 = $ 58,580.88
Ammortization Schedule for a Mortgage Loan with Annual Payments.
| Years | Payment |
Mortgage Principal |
Interest |
Ending Principal |
Equity |
1 |
($16,274.54) |
$100,000.00 |
$10,000.00 |
$93,725.46 |
$6,274.54 |
2 |
($16,274.54) |
$93,725.46 |
$9,372.55 |
$86,823.47 |
$6,901.99 |
3 |
($16,274.54) |
$86,823.47 |
$8,682.35 |
$79,231.27 |
$7,592.19 |
4 |
($16,274.54) |
$79,231.27 |
$7,923.13 |
$70,879.86 |
$8,351.41 |
5 |
($16,274.54) |
$70,879.86 |
$7,087.99 |
$61,693.31 |
$9,186.55 |
6 |
($16,274.54) |
$61,693.31 |
$6,169.33 |
$51,588.10 |
$10,105.21 |
7 |
($16,274.54) |
$51,588.10 |
$5,158.81 |
$40,472.37 |
$11,115.73 |
8 |
($16,274.54) |
$40,472.37 |
$4,047.24 |
$28,245.07 |
$12,227.30 |
9 |
($16,274.54) |
$28,245.07 |
$2,824.51 |
$14,795.04 |
$13,450.03 |
10 |
($16,274.54) |
$14,795.04 |
$1,479.50 |
$0.00 |
$14,795.04 |
| Sum | ($162,745.39) |
$62,745.39 |
$100,000.00 |
Mortgage Amortization Schedule Example - Compare Monthly vs. Annual Interest
If you were to pay $1,356.22 a month instead of $1,321.50 then you would finish paying off the loan by the 115th payment, and you would have to pay $206.28 less on your last payment. It is important to find out from your lender exactly how many payments you will be required to make during the life of a fixed-rate loan and how much those monthly payments will be. Ask the lender for the formula that they use so you can check the lenders calcuations using excel.
A |
B |
C |
E |
F |
D |
G |
Payment Period (PP) # |
Monthly Mortgage (MM) $ |
Year Beginning Principal (MLP) $ |
Monthly Mortgage Rate (MMR) % |
Interest Payment (IP) $ |
Year Ending Principal (YEP) $ |
Equity (E) $ |
1 |
(1,356.22) | 100000.00 | 1/120 | 833.33 | 99477.12 | 522.88 |
2 |
(1,356.22) | 99477.12 | 1/120 | 828.98 | 98949.88 | 527.24 |
3 |
(1,356.22) | 98949.88 | 1/120 | 824.58 | 98418.24 | 531.63 |
4 |
(1,356.22) | 98418.24 | 1/120 | 820.15 | 97882.18 | 536.06 |
5 |
(1,356.22) | 97882.18 | 1/120 | 815.68 | 97341.64 | 540.53 |
6 |
(1,356.22) | 97341.64 | 1/120 | 811.18 | 96796.61 | 545.04 |
7 |
(1,356.22) | 96796.61 | 1/120 | 806.64 | 96247.03 | 549.58 |
8 |
(1,356.22) | 96247.03 | 1/120 | 802.06 | 95692.87 | 554.16 |
9 |
(1,356.22) | 95692.87 | 1/120 | 797.44 | 95134.09 | 558.78 |
10 |
(1,356.22) | 95134.09 | 1/120 | 792.78 | 94570.66 | 563.43 |
11 |
(1,356.22) | 94570.66 | 1/120 | 788.09 | 94002.53 | 568.13 |
12 |
(1,356.22) | 94002.53 | 1/120 | 783.35 | 93429.67 | 572.86 |
13 |
(1,356.22) | 93429.67 | 1/120 | 778.58 | 92852.04 | 577.64 |
14 |
(1,356.22) | 92852.04 | 1/120 | 773.77 | 92269.59 | 582.45 |
15 |
(1,356.22) | 92269.59 | 1/120 | 768.91 | 91682.28 | 587.30 |
16 |
(1,356.22) | 91682.28 | 1/120 | 764.02 | 91090.08 | 592.20 |
17 |
(1,356.22) | 91090.08 | 1/120 | 759.08 | 90492.95 | 597.13 |
18 |
(1,356.22) | 90492.95 | 1/120 | 754.11 | 89890.84 | 602.11 |
19 |
(1,356.22) | 89890.84 | 1/120 | 749.09 | 89283.72 | 607.13 |
20 |
(1,356.22) | 89283.72 | 1/120 | 744.03 | 88671.53 | 612.19 |
21 |
(1,356.22) | 88671.53 | 1/120 | 738.93 | 88054.24 | 617.29 |
22 |
(1,356.22) | 88054.24 | 1/120 | 733.79 | 87431.81 | 622.43 |
23 |
(1,356.22) | 87431.81 | 1/120 | 728.60 | 86804.19 | 627.62 |
24 |
(1,356.22) | 86804.19 | 1/120 | 723.37 | 86171.34 | 632.85 |
25 |
(1,356.22) | 86171.34 | 1/120 | 718.09 | 85533.22 | 638.12 |
26 |
(1,356.22) | 85533.22 | 1/120 | 712.78 | 84889.78 | 643.44 |
27 |
(1,356.22) | 84889.78 | 1/120 | 707.41 | 84240.98 | 648.80 |
28 |
(1,356.22) | 84240.98 | 1/120 | 702.01 | 83586.77 | 654.21 |
29 |
(1,356.22) | 83586.77 | 1/120 | 696.56 | 82927.11 | 659.66 |
30 |
(1,356.22) | 82927.11 | 1/120 | 691.06 | 82261.95 | 665.16 |
31 |
(1,356.22) | 82261.95 | 1/120 | 685.52 | 81591.25 | 670.70 |
32 |
(1,356.22) | 81591.25 | 1/120 | 679.93 | 80914.96 | 676.29 |
33 |
(1,356.22) | 80914.96 | 1/120 | 674.29 | 80233.04 | 681.93 |
34 |
(1,356.22) | 80233.04 | 1/120 | 668.61 | 79545.43 | 687.61 |
35 |
(1,356.22) | 79545.43 | 1/120 | 662.88 | 78852.09 | 693.34 |
36 |
(1,356.22) | 78852.09 | 1/120 | 657.10 | 78152.97 | 699.12 |
37 |
(1,356.22) | 78152.97 | 1/120 | 651.27 | 77448.03 | 704.94 |
38 |
(1,356.22) | 77448.03 | 1/120 | 645.40 | 76737.22 | 710.82 |
39 |
(1,356.22) | 76737.22 | 1/120 | 639.48 | 76020.48 | 716.74 |
40 |
(1,356.22) | 76020.48 | 1/120 | 633.50 | 75297.76 | 722.71 |
41 |
(1,356.22) | 75297.76 | 1/120 | 627.48 | 74569.03 | 728.74 |
42 |
(1,356.22) | 74569.03 | 1/120 | 621.41 | 73834.22 | 734.81 |
43 |
(1,356.22) | 73834.22 | 1/120 | 615.29 | 73093.29 | 740.93 |
44 |
(1,356.22) | 73093.29 | 1/120 | 609.11 | 72346.18 | 747.11 |
45 |
(1,356.22) | 72346.18 | 1/120 | 602.88 | 71592.85 | 753.33 |
46 |
(1,356.22) | 71592.85 | 1/120 | 596.61 | 70833.24 | 759.61 |
47 |
(1,356.22) | 70833.24 | 1/120 | 590.28 | 70067.30 | 765.94 |
48 |
(1,356.22) | 70067.30 | 1/120 | 583.89 | 69294.98 | 772.32 |
49 |
(1,356.22) | 69294.98 | 1/120 | 577.46 | 68516.22 | 778.76 |
50 |
(1,356.22) | 68516.22 | 1/120 | 570.97 | 67730.97 | 785.25 |
51 |
(1,356.22) | 67730.97 | 1/120 | 564.42 | 66939.18 | 791.79 |
52 |
(1,356.22) | 66939.18 | 1/120 | 557.83 | 66140.79 | 798.39 |
53 |
(1,356.22) | 66140.79 | 1/120 | 551.17 | 65335.74 | 805.04 |
54 |
(1,356.22) | 65335.74 | 1/120 | 544.46 | 64523.99 | 811.75 |
55 |
(1,356.22) | 64523.99 | 1/120 | 537.70 | 63705.47 | 818.52 |
56 |
(1,356.22) | 63705.47 | 1/120 | 530.88 | 62880.14 | 825.34 |
57 |
(1,356.22) | 62880.14 | 1/120 | 524.00 | 62047.92 | 832.22 |
58 |
(1,356.22) | 62047.92 | 1/120 | 517.07 | 61208.77 | 839.15 |
59 |
(1,356.22) | 61208.77 | 1/120 | 510.07 | 60362.63 | 846.14 |
60 |
(1,356.22) | 60362.63 | 1/120 | 503.02 | 59509.43 | 853.19 |
61 |
(1,356.22) | 59509.43 | 1/120 | 495.91 | 58649.13 | 860.30 |
62 |
(1,356.22) | 58649.13 | 1/120 | 488.74 | 57781.65 | 867.47 |
63 |
(1,356.22) | 57781.65 | 1/120 | 481.51 | 56906.95 | 874.70 |
64 |
(1,356.22) | 56906.95 | 1/120 | 474.22 | 56024.96 | 881.99 |
65 |
(1,356.22) | 56024.96 | 1/120 | 466.87 | 55135.61 | 889.34 |
66 |
(1,356.22) | 55135.61 | 1/120 | 459.46 | 54238.86 | 896.75 |
67 |
(1,356.22) | 54238.86 | 1/120 | 451.99 | 53334.63 | 904.23 |
68 |
(1,356.22) | 53334.63 | 1/120 | 444.46 | 52422.87 | 911.76 |
69 |
(1,356.22) | 52422.87 | 1/120 | 436.86 | 51503.51 | 919.36 |
70 |
(1,356.22) | 51503.51 | 1/120 | 429.20 | 50576.49 | 927.02 |
71 |
(1,356.22) | 50576.49 | 1/120 | 421.47 | 49641.75 | 934.75 |
72 |
(1,356.22) | 49641.75 | 1/120 | 413.68 | 48699.21 | 942.54 |
73 |
(1,356.22) | 48699.21 | 1/120 | 405.83 | 47748.82 | 950.39 |
74 |
(1,356.22) | 47748.82 | 1/120 | 397.91 | 46790.51 | 958.31 |
75 |
(1,356.22) | 46790.51 | 1/120 | 389.92 | 45824.21 | 966.30 |
76 |
(1,356.22) | 45824.21 | 1/120 | 381.87 | 44849.87 | 974.35 |
77 |
(1,356.22) | 44849.87 | 1/120 | 373.75 | 43867.40 | 982.47 |
78 |
(1,356.22) | 43867.40 | 1/120 | 365.56 | 42876.74 | 990.66 |
79 |
(1,356.22) | 42876.74 | 1/120 | 357.31 | 41877.83 | 998.91 |
80 |
(1,356.22) | 41877.83 | 1/120 | 348.98 | 40870.60 | 1007.23 |
81 |
(1,356.22) | 40870.60 | 1/120 | 340.59 | 39854.97 | 1015.63 |
82 |
(1,356.22) | 39854.97 | 1/120 | 332.12 | 38830.88 | 1024.09 |
83 |
(1,356.22) | 38830.88 | 1/120 | 323.59 | 37798.25 | 1032.63 |
84 |
(1,356.22) | 37798.25 | 1/120 | 314.99 | 36757.02 | 1041.23 |
85 |
(1,356.22) | 36757.02 | 1/120 | 306.31 | 35707.11 | 1049.91 |
86 |
(1,356.22) | 35707.11 | 1/120 | 297.56 | 34648.45 | 1058.66 |
87 |
(1,356.22) | 34648.45 | 1/120 | 288.74 | 33580.97 | 1067.48 |
88 |
(1,356.22) | 33580.97 | 1/120 | 279.84 | 32504.60 | 1076.38 |
89 |
(1,356.22) | 32504.60 | 1/120 | 270.87 | 31419.25 | 1085.35 |
90 |
(1,356.22) | 31419.25 | 1/120 | 261.83 | 30324.86 | 1094.39 |
91 |
(1,356.22) | 30324.86 | 1/120 | 252.71 | 29221.35 | 1103.51 |
92 |
(1,356.22) | 29221.35 | 1/120 | 243.51 | 28108.65 | 1112.71 |
93 |
(1,356.22) | 28108.65 | 1/120 | 234.24 | 26986.67 | 1121.98 |
94 |
(1,356.22) | 26986.67 | 1/120 | 224.89 | 25855.34 | 1131.33 |
95 |
(1,356.22) | 25855.34 | 1/120 | 215.46 | 24714.59 | 1140.76 |
96 |
(1,356.22) | 24714.59 | 1/120 | 205.95 | 23564.32 | 1150.26 |
97 |
(1,356.22) | 23564.32 | 1/120 | 196.37 | 22404.48 | 1159.85 |
98 |
(1,356.22) | 22404.48 | 1/120 | 186.70 | 21234.96 | 1169.51 |
99 |
(1,356.22) | 21234.96 | 1/120 | 176.96 | 20055.71 | 1179.26 |
100 |
(1,356.22) | 20055.71 | 1/120 | 167.13 | 18866.62 | 1189.09 |
101 |
(1,356.22) | 18866.62 | 1/120 | 157.22 | 17667.62 | 1199.00 |
102 |
(1,356.22) | 17667.62 | 1/120 | 147.23 | 16458.64 | 1208.99 |
103 |
(1,356.22) | 16458.64 | 1/120 | 137.16 | 15239.58 | 1219.06 |
104 |
(1,356.22) | 15239.58 | 1/120 | 127.00 | 14010.36 | 1229.22 |
105 |
(1,356.22) | 14010.36 | 1/120 | 116.75 | 12770.89 | 1239.46 |
106 |
(1,356.22) | 12770.89 | 1/120 | 106.42 | 11521.10 | 1249.79 |
107 |
(1,356.22) | 11521.10 | 1/120 | 96.01 | 10260.89 | 1260.21 |
108 |
(1,356.22) | 10260.89 | 1/120 | 85.51 | 8990.18 | 1270.71 |
109 |
(1,356.22) | 8990.18 | 1/120 | 74.92 | 7708.88 | 1281.30 |
110 |
(1,356.22) | 7708.88 | 1/120 | 64.24 | 6416.91 | 1291.98 |
111 |
(1,356.22) | 6416.91 | 1/120 | 53.47 | 5114.16 | 1302.74 |
112 |
(1,356.22) | 5114.16 | 1/120 | 42.62 | 3800.57 | 1313.60 |
113 |
(1,356.22) | 3800.57 | 1/120 | 31.67 | 2476.02 | 1324.55 |
114 |
(1,356.22) | 2476.02 | 1/120 | 20.63 | 1140.44 | 1335.58 |
115 |
(1,356.22) | 1140.44 | 1/120 | 9.50 | (206.28) | 1346.71 |
| Total Payments | (141,046.55) | Equity | 100,206.28 | |||
| Total Payment Formula | SUM(B1:B115) | Equity Formula |
SUM(G1:G115) | |||
If you would like to download an Excel file with the table above click here.
Many loans allow you to make extra payments but you will have to check with your loan officer. Some mortgages have pre-payment penalties and an extra fee that you will have to pay if you make extra payments. If you want to see how much you would save by making extra payments on a loan, you can use the sample-online ammortization calculator.
If you would like to download an Excel turorial, showing how to make an amortization schedule click here.
When interest rates drop you are likely to save a significant amount of money on your loan if you refinance at a lower rate.
Member Posts
No topics exist.
Contribute to this page
MembershipMembers receive access to a variety of real estate resources not available to the general public.
As a member you can:- Download Excel real estate proformas, construction checklists, construction contracts, real estate development schedules, and sample construction contracts.
- Upload files such as contracts, schedules, and proformas to share with other members
- Post discussion topics, write commentary, and reply to posts in the Members Forum
- Create a member profile, with your photo, your resume, and information on your networking and real estate goals
- Browse member profiles and find other entrepreneurs in your area
- Send and receive messages to and from other members on your personalized profile page
- List or create a real estate investment club(s) with details including your clubs description, contact information, meeting times, event information, and more
- Browse the database of real estate investment clubs, and find clubs in your area
- Reply to messages sent to your club from Members
Use our contracts and scopes of work for your renovation, remodeling, home-renovation projects, and new-home construction projects. Become a member and receive access to all of these sample construction contracts free: cabinets, ceramic tile, clean up/ move in, concrete slab, drywall, electrical wiring, flatwork patios, flooring, heating and air conditioning, low voltage, masonry fencing, painting, plumbing, and roofing. These contracts will help you control the quality of the work of your specialty contractors.
Become a member and develop your own customized proformas from our templates. Use your customized proformas to:
- Help secure competitive loans for your real estate investments
- Raise capital for your real estate investments
- Strengthen your bargaining power and persuade the owner and selling broker to accept your offer
- Keep records and update your proformas over the time span of your real estate projects
The Real-Estate-Proforma.com Members Area will be updated periodically to include more resources and links to online real estate services.
Screenshot of Members Download Area







