REI Lense

REI Lense

Mortgage calculator and amortization schedule

Mortgage Calculator

Loan Amount

$

Loan Term

/yr

Interest Rate

%

Property Price

$

Down payment

%

0

100%

Amortization Schedule Breakdown

Period

Principal

Interest

Payment

Total Interest Paid

Total Remaining Balance

04/2025$100$500$600$500$99,900
05/2025$100$500$600$1,000$99,800
06/2025$101$499$600$1,499$99,700
07/2025$101$498$600$1,997$99,599
08/2025$102$498$600$2,495$99,497
09/2025$102$497$600$2,992$99,395
10/2025$103$497$600$3,489$99,293
11/2025$103$496$600$3,986$99,190
12/2025$104$496$600$4,482$99,086
01/2026$104$495$600$4,977$98,982
02/2026$105$495$600$5,472$98,877
03/2026$105$494$600$5,967$98,772
04/2026$106$494$600$6,460$98,666
05/2026$106$493$600$6,954$98,560
06/2026$107$493$600$7,447$98,453
07/2026$107$492$600$7,939$98,346
08/2026$108$492$600$8,431$98,238
09/2026$108$491$600$8,922$98,130
10/2026$109$491$600$9,412$98,021
11/2026$109$490$600$9,903$97,912
12/2026$110$490$600$10,392$97,802
01/2027$111$489$600$10,881$97,691
02/2027$111$488$600$11,370$97,580
03/2027$112$488$600$11,857$97,468
04/2027$112$487$600$12,345$97,356
05/2027$113$487$600$12,832$97,243
06/2027$113$486$600$13,318$97,130
07/2027$114$486$600$13,803$97,016
08/2027$114$485$600$14,289$96,902
09/2027$115$485$600$14,773$96,787
10/2027$116$484$600$15,257$96,671
11/2027$116$483$600$15,740$96,555
12/2027$117$483$600$16,223$96,438
01/2028$117$482$600$16,705$96,321
02/2028$118$482$600$17,187$96,203
03/2028$119$481$600$17,668$96,084
04/2028$119$480$600$18,148$95,965
05/2028$120$480$600$18,628$95,845
06/2028$120$479$600$19,107$95,725
07/2028$121$479$600$19,586$95,604
08/2028$122$478$600$20,064$95,482
09/2028$122$477$600$20,541$95,360
10/2028$123$477$600$21,018$95,238
11/2028$123$476$600$21,494$95,114
12/2028$124$476$600$21,970$94,990
01/2029$125$475$600$22,445$94,866
02/2029$125$474$600$22,919$94,740
03/2029$126$474$600$23,393$94,615
04/2029$126$473$600$23,866$94,488
05/2029$127$472$600$24,338$94,361
06/2029$128$472$600$24,810$94,233
07/2029$128$471$600$25,281$94,105
08/2029$129$471$600$25,752$93,976
09/2029$130$470$600$26,222$93,846
10/2029$130$469$600$26,691$93,716
11/2029$131$469$600$27,160$93,585
12/2029$132$468$600$27,628$93,453
01/2030$132$467$600$28,095$93,321
02/2030$133$467$600$28,561$93,188
03/2030$134$466$600$29,027$93,054
04/2030$134$465$600$29,493$92,920
05/2030$135$465$600$29,957$92,785
06/2030$136$464$600$30,421$92,650
07/2030$136$463$600$30,884$92,513
08/2030$137$463$600$31,347$92,376
09/2030$138$462$600$31,809$92,239
10/2030$138$461$600$32,270$92,100
11/2030$139$461$600$32,731$91,961
12/2030$140$460$600$33,190$91,821
01/2031$140$459$600$33,649$91,681
02/2031$141$458$600$34,108$91,540
03/2031$142$458$600$34,566$91,398
04/2031$143$457$600$35,023$91,255
05/2031$143$456$600$35,479$91,112
06/2031$144$456$600$35,934$90,968
07/2031$145$455$600$36,389$90,823
08/2031$145$454$600$36,843$90,678
09/2031$146$453$600$37,297$90,532
10/2031$147$453$600$37,749$90,385
11/2031$148$452$600$38,201$90,237
12/2031$148$451$600$38,653$90,089
01/2032$149$450$600$39,103$89,940
02/2032$150$450$600$39,553$89,790
03/2032$151$449$600$40,002$89,639
04/2032$151$448$600$40,450$89,488
05/2032$152$447$600$40,897$89,336
06/2032$153$447$600$41,344$89,183
07/2032$154$446$600$41,790$89,029
08/2032$154$445$600$42,235$88,875
09/2032$155$444$600$42,679$88,720
10/2032$156$444$600$43,123$88,564
11/2032$157$443$600$43,566$88,407
12/2032$158$442$600$44,008$88,250
01/2033$158$441$600$44,449$88,091
02/2033$159$440$600$44,890$87,932
03/2033$160$440$600$45,329$87,772
04/2033$161$439$600$45,768$87,612
05/2033$161$438$600$46,206$87,450
06/2033$162$437$600$46,643$87,288
07/2033$163$436$600$47,080$87,125
08/2033$164$436$600$47,515$86,961
09/2033$165$435$600$47,950$86,796
10/2033$166$434$600$48,384$86,631
11/2033$166$433$600$48,817$86,464
12/2033$167$432$600$49,250$86,297
01/2034$168$431$600$49,681$86,129
02/2034$169$431$600$50,112$85,960
03/2034$170$430$600$50,542$85,790
04/2034$171$429$600$50,971$85,620
05/2034$171$428$600$51,399$85,448
06/2034$172$427$600$51,826$85,276
07/2034$173$426$600$52,252$85,103
08/2034$174$426$600$52,678$84,929
09/2034$175$425$600$53,102$84,754
10/2034$176$424$600$53,526$84,578
11/2034$177$423$600$53,949$84,401
12/2034$178$422$600$54,371$84,224
01/2035$178$421$600$54,792$84,045
02/2035$179$420$600$55,212$83,866
03/2035$180$419$600$55,632$83,686
04/2035$181$418$600$56,050$83,505
05/2035$182$418$600$56,468$83,323
06/2035$183$417$600$56,884$83,140
07/2035$184$416$600$57,300$82,956
08/2035$185$415$600$57,715$82,771
09/2035$186$414$600$58,129$82,585
10/2035$187$413$600$58,542$82,399
11/2035$188$412$600$58,954$82,211
12/2035$188$411$600$59,365$82,023
01/2036$189$410$600$59,775$81,833
02/2036$190$409$600$60,184$81,643
03/2036$191$408$600$60,592$81,452
04/2036$192$407$600$60,999$81,259
05/2036$193$406$600$61,406$81,066
06/2036$194$405$600$61,811$80,872
07/2036$195$404$600$62,215$80,677
08/2036$196$403$600$62,619$80,480
09/2036$197$402$600$63,021$80,283
10/2036$198$401$600$63,423$80,085
11/2036$199$400$600$63,823$79,886
12/2036$200$399$600$64,222$79,686
01/2037$201$398$600$64,621$79,485
02/2037$202$397$600$65,018$79,283
03/2037$203$396$600$65,415$79,080
04/2037$204$395$600$65,810$78,875
05/2037$205$394$600$66,205$78,670
06/2037$206$393$600$66,598$78,464
07/2037$207$392$600$66,990$78,257
08/2037$208$391$600$67,381$78,049
09/2037$209$390$600$67,772$77,839
10/2037$210$389$600$68,161$77,629
11/2037$211$388$600$68,549$77,417
12/2037$212$387$600$68,936$77,205
01/2038$214$386$600$69,322$76,991
02/2038$215$385$600$69,707$76,777
03/2038$216$384$600$70,091$76,561
04/2038$217$383$600$70,474$76,344
05/2038$218$382$600$70,856$76,127
06/2038$219$381$600$71,236$75,908
07/2038$220$380$600$71,616$75,688
08/2038$221$378$600$71,994$75,467
09/2038$222$377$600$72,371$75,244
10/2038$223$376$600$72,748$75,021
11/2038$224$375$600$73,123$74,797
12/2038$226$374$600$73,497$74,571
01/2039$227$373$600$73,870$74,344
02/2039$228$372$600$74,241$74,117
03/2039$229$371$600$74,612$73,888
04/2039$230$369$600$74,981$73,657
05/2039$231$368$600$75,350$73,426
06/2039$232$367$600$75,717$73,194
07/2039$234$366$600$76,083$72,960
08/2039$235$365$600$76,448$72,725
09/2039$236$364$600$76,811$72,490
10/2039$237$362$600$77,174$72,252
11/2039$238$361$600$77,535$72,014
12/2039$239$360$600$77,895$71,775
01/2040$241$359$600$78,254$71,534
02/2040$242$358$600$78,612$71,292
03/2040$243$356$600$78,968$71,049
04/2040$244$355$600$79,323$70,805
05/2040$246$354$600$79,677$70,559
06/2040$247$353$600$80,030$70,312
07/2040$248$352$600$80,382$70,064
08/2040$249$350$600$80,732$69,815
09/2040$250$349$600$81,081$69,565
10/2040$252$348$600$81,429$69,313
11/2040$253$347$600$81,775$69,060
12/2040$254$345$600$82,121$68,806
01/2041$256$344$600$82,465$68,550
02/2041$257$343$600$82,807$68,293
03/2041$258$341$600$83,149$68,035
04/2041$259$340$600$83,489$67,776
05/2041$261$339$600$83,828$67,515
06/2041$262$338$600$84,166$67,253
07/2041$263$336$600$84,502$66,990
08/2041$265$335$600$84,837$66,725
09/2041$266$334$600$85,170$66,460
10/2041$267$332$600$85,503$66,192
11/2041$269$331$600$85,834$65,924
12/2041$270$330$600$86,163$65,654
01/2042$271$328$600$86,492$65,382
02/2042$273$327$600$86,818$65,110
03/2042$274$326$600$87,144$64,836
04/2042$275$324$600$87,468$64,560
05/2042$277$323$600$87,791$64,284
06/2042$278$321$600$88,112$64,006
07/2042$280$320$600$88,432$63,726
08/2042$281$319$600$88,751$63,445
09/2042$282$317$600$89,068$63,163
10/2042$284$316$600$89,384$62,879
11/2042$285$314$600$89,699$62,594
12/2042$287$313$600$90,012$62,307
01/2043$288$312$600$90,323$62,019
02/2043$289$310$600$90,633$61,730
03/2043$291$309$600$90,942$61,439
04/2043$292$307$600$91,249$61,147
05/2043$294$306$600$91,555$60,853
06/2043$295$304$600$91,859$60,558
07/2043$297$303$600$92,162$60,261
08/2043$298$301$600$92,463$59,963
09/2043$300$300$600$92,763$59,663
10/2043$301$298$600$93,061$59,362
11/2043$303$297$600$93,358$59,059
12/2043$304$295$600$93,653$58,755
01/2044$306$294$600$93,947$58,449
02/2044$307$292$600$94,239$58,141
03/2044$309$291$600$94,530$57,833
04/2044$310$289$600$94,819$57,522
05/2044$312$288$600$95,107$57,210
06/2044$313$286$600$95,393$56,897
07/2044$315$284$600$95,677$56,582
08/2044$317$283$600$95,960$56,265
09/2044$318$281$600$96,242$55,947
10/2044$320$280$600$96,521$55,627
11/2044$321$278$600$96,799$55,306
12/2044$323$277$600$97,076$54,983
01/2045$325$275$600$97,351$54,658
02/2045$326$273$600$97,624$54,332
03/2045$328$272$600$97,896$54,004
04/2045$330$270$600$98,166$53,674
05/2045$331$268$600$98,434$53,343
06/2045$333$267$600$98,701$53,010
07/2045$334$265$600$98,966$52,676
08/2045$336$263$600$99,229$52,340
09/2045$338$262$600$99,491$52,002
10/2045$340$260$600$99,751$51,662
11/2045$341$258$600$100,009$51,321
12/2045$343$257$600$100,266$50,978
01/2046$345$255$600$100,521$50,633
02/2046$346$253$600$100,774$50,287
03/2046$348$251$600$101,025$49,939
04/2046$350$250$600$101,275$49,589
05/2046$352$248$600$101,523$49,237
06/2046$353$246$600$101,769$48,884
07/2046$355$244$600$102,014$48,529
08/2046$357$243$600$102,256$48,172
09/2046$359$241$600$102,497$47,813
10/2046$360$239$600$102,736$47,453
11/2046$362$237$600$102,974$47,091
12/2046$364$235$600$103,209$46,726
01/2047$366$234$600$103,443$46,361
02/2047$368$232$600$103,674$45,993
03/2047$370$230$600$103,904$45,623
04/2047$371$228$600$104,133$45,252
05/2047$373$226$600$104,359$44,878
06/2047$375$224$600$104,583$44,503
07/2047$377$223$600$104,806$44,126
08/2047$379$221$600$105,026$43,747
09/2047$381$219$600$105,245$43,367
10/2047$383$217$600$105,462$42,984
11/2047$385$215$600$105,677$42,599
12/2047$387$213$600$105,890$42,213
01/2048$388$211$600$106,101$41,824
02/2048$390$209$600$106,310$41,434
03/2048$392$207$600$106,517$41,041
04/2048$394$205$600$106,722$40,647
05/2048$396$203$600$106,926$40,251
06/2048$398$201$600$107,127$39,852
07/2048$400$199$600$107,326$39,452
08/2048$402$197$600$107,523$39,050
09/2048$404$195$600$107,719$38,646
10/2048$406$193$600$107,912$38,239
11/2048$408$191$600$108,103$37,831
12/2048$410$189$600$108,292$37,420
01/2049$412$187$600$108,479$37,008
02/2049$415$185$600$108,664$36,594
03/2049$417$183$600$108,847$36,177
04/2049$419$181$600$109,028$35,758
05/2049$421$179$600$109,207$35,337
06/2049$423$177$600$109,384$34,915
07/2049$425$175$600$109,558$34,490
08/2049$427$172$600$109,731$34,063
09/2049$429$170$600$109,901$33,633
10/2049$431$168$600$110,069$33,202
11/2049$434$166$600$110,235$32,768
12/2049$436$164$600$110,399$32,333
01/2050$438$162$600$110,561$31,895
02/2050$440$159$600$110,720$31,455
03/2050$442$157$600$110,877$31,012
04/2050$444$155$600$111,033$30,568
05/2050$447$153$600$111,185$30,121
06/2050$449$151$600$111,336$29,672
07/2050$451$148$600$111,484$29,221
08/2050$453$146$600$111,630$28,768
09/2050$456$144$600$111,774$28,312
10/2050$458$142$600$111,916$27,854
11/2050$460$139$600$112,055$27,394
12/2050$463$137$600$112,192$26,931
01/2051$465$135$600$112,327$26,466
02/2051$467$132$600$112,459$25,999
03/2051$470$130$600$112,589$25,529
04/2051$472$128$600$112,717$25,058
05/2051$474$125$600$112,842$24,583
06/2051$477$123$600$112,965$24,107
07/2051$479$121$600$113,085$23,628
08/2051$481$118$600$113,204$23,146
09/2051$484$116$600$113,319$22,662
10/2051$486$113$600$113,433$22,176
11/2051$489$111$600$113,543$21,687
12/2051$491$108$600$113,652$21,196
01/2052$494$106$600$113,758$20,703
02/2052$496$104$600$113,861$20,207
03/2052$499$101$600$113,962$19,708
04/2052$501$99$600$114,061$19,207
05/2052$504$96$600$114,157$18,704
06/2052$506$94$600$114,251$18,198
07/2052$509$91$600$114,342$17,689
08/2052$511$88$600$114,430$17,178
09/2052$514$86$600$114,516$16,664
10/2052$516$83$600$114,599$16,148
11/2052$519$81$600$114,680$15,629
12/2052$521$78$600$114,758$15,108
01/2053$524$76$600$114,834$14,584
02/2053$527$73$600$114,907$14,057
03/2053$529$70$600$114,977$13,528
04/2053$532$68$600$115,044$12,996
05/2053$535$65$600$115,109$12,462
06/2053$537$62$600$115,172$11,924
07/2053$540$60$600$115,231$11,384
08/2053$543$57$600$115,288$10,842
09/2053$545$54$600$115,343$10,296
10/2053$548$51$600$115,394$9,748
11/2053$551$49$600$115,443$9,198
12/2053$554$46$600$115,489$8,644
01/2054$556$43$600$115,532$8,088
02/2054$559$40$600$115,572$7,529
03/2054$562$38$600$115,610$6,967
04/2054$565$35$600$115,645$6,402
05/2054$568$32$600$115,677$5,834
06/2054$570$29$600$115,706$5,264
07/2054$573$26$600$115,732$4,691
08/2054$576$23$600$115,756$4,115
09/2054$579$21$600$115,776$3,536
10/2054$582$18$600$115,794$2,954
11/2054$585$15$600$115,809$2,369
12/2054$588$12$600$115,821$1,781
01/2055$591$9$600$115,830$1,191
02/2055$594$6$600$115,836$597
03/2055$597$2$600$115,838$0

Enter a Property Address for Instant Investment Analysis

Fast and accurate real estate investment analysis