Loan Repayment Calculator

Mortgage Information


$

%

year(s)

Mortgage Repayment Summary

Monthly Repayment

$ 1

*based on loan amount $120 for principal and interest

Total interest payable $112
Loan Term 30 years
Annual Interest Rate 5%

Interest Table Break Down

Based on Annual Interest Rate: 5%, payment type principal and interest
Loan Term Weekly Repayment Fornightly Repayment Monthly Repayment
10 years $0 $1 $1
15 years $0 $0 $1
20 years $0 $0 $1
25 years $0 $0 $1
30 years $0 $0 $1

Instalment Summary For Loan Term 30 Year(s)

#Interest PaidPrincipal PaidInstalmentOutstanding Balance
1$1$0$1$120
2$0$0$1$120
3$0$0$1$120
4$0$0$1$119
5$0$0$1$119
6$0$0$1$119
7$0$0$1$119
8$0$0$1$119
9$0$0$1$119
10$0$0$1$119
11$0$0$1$118
12$0$0$1$118
Year 1
Break Down		 Total Interest payment
$6		 Total Principal Repayment
$2		 Total Instalment
$12		 Outstanding Balance
$118
1$0$0$1$118
2$0$0$1$118
3$0$0$1$118
4$0$0$1$118
5$0$0$1$117
6$0$0$1$117
7$0$0$1$117
8$0$0$1$117
9$0$0$1$117
10$0$0$1$117
11$0$0$1$117
12$0$0$1$116
Year 2
Break Down		 Total Interest payment
$6		 Total Principal Repayment
$2		 Total Instalment
$12		 Outstanding Balance
$116
1$0$0$1$116
2$0$0$1$116
3$0$0$1$116
4$0$0$1$116
5$0$0$1$116
6$0$0$1$115
7$0$0$1$115
8$0$0$1$115
9$0$0$1$115
10$0$0$1$115
11$0$0$1$115
12$0$0$1$114
Year 3
Break Down		 Total Interest payment
$6		 Total Principal Repayment
$2		 Total Instalment
$12		 Outstanding Balance
$114
1$0$0$1$114
2$0$0$1$114
3$0$0$1$114
4$0$0$1$114
5$0$0$1$114
6$0$0$1$113
7$0$0$1$113
8$0$0$1$113
9$0$0$1$113
10$0$0$1$113
11$0$0$1$113
12$0$0$1$112
Year 4
Break Down		 Total Interest payment
$6		 Total Principal Repayment
$2		 Total Instalment
$12		 Outstanding Balance
$112
1$0$0$1$112
2$0$0$1$112
3$0$0$1$112
4$0$0$1$112
5$0$0$1$111
6$0$0$1$111
7$0$0$1$111
8$0$0$1$111
9$0$0$1$111
10$0$0$1$111
11$0$0$1$110
12$0$0$1$110
Year 5
Break Down		 Total Interest payment
$6		 Total Principal Repayment
$2		 Total Instalment
$12		 Outstanding Balance
$110
1$0$0$1$110
2$0$0$1$110
3$0$0$1$110
4$0$0$1$109
5$0$0$1$109
6$0$0$1$109
7$0$0$1$109
8$0$0$1$109
9$0$0$1$109
10$0$0$1$108
11$0$0$1$108
12$0$0$1$108
Year 6
Break Down		 Total Interest payment
$5		 Total Principal Repayment
$2		 Total Instalment
$12		 Outstanding Balance
$108
1$0$0$1$108
2$0$0$1$108
3$0$0$1$107
4$0$0$1$107
5$0$0$1$107
6$0$0$1$107
7$0$0$1$107
8$0$0$1$106
9$0$0$1$106
10$0$0$1$106
11$0$0$1$106
12$0$0$1$106
Year 7
Break Down		 Total Interest payment
$5		 Total Principal Repayment
$2		 Total Instalment
$12		 Outstanding Balance
$106
1$0$0$1$105
2$0$0$1$105
3$0$0$1$105
4$0$0$1$105
5$0$0$1$105
6$0$0$1$104
7$0$0$1$104
8$0$0$1$104
9$0$0$1$104
10$0$0$1$103
11$0$0$1$103
12$0$0$1$103
Year 8
Break Down		 Total Interest payment
$5		 Total Principal Repayment
$3		 Total Instalment
$12		 Outstanding Balance
$103
1$0$0$1$103
2$0$0$1$103
3$0$0$1$102
4$0$0$1$102
5$0$0$1$102
6$0$0$1$102
7$0$0$1$102
8$0$0$1$101
9$0$0$1$101
10$0$0$1$101
11$0$0$1$101
12$0$0$1$100
Year 9
Break Down		 Total Interest payment
$5		 Total Principal Repayment
$3		 Total Instalment
$12		 Outstanding Balance
$100
1$0$0$1$100
2$0$0$1$100
3$0$0$1$100
4$0$0$1$99
5$0$0$1$99
6$0$0$1$99
7$0$0$1$99
8$0$0$1$99
9$0$0$1$98
10$0$0$1$98
11$0$0$1$98
12$0$0$1$98
Year 10
Break Down		 Total Interest payment
$5		 Total Principal Repayment
$3		 Total Instalment
$12		 Outstanding Balance
$98
1$0$0$1$97
2$0$0$1$97
3$0$0$1$97
4$0$0$1$97
5$0$0$1$96
6$0$0$1$96
7$0$0$1$96
8$0$0$1$96
9$0$0$1$95
10$0$0$1$95
11$0$0$1$95
12$0$0$1$95
Year 11
Break Down		 Total Interest payment
$5		 Total Principal Repayment
$3		 Total Instalment
$12		 Outstanding Balance
$95
1$0$0$1$94
2$0$0$1$94
3$0$0$1$94
4$0$0$1$94
5$0$0$1$93
6$0$0$1$93
7$0$0$1$93
8$0$0$1$93
9$0$0$1$92
10$0$0$1$92
11$0$0$1$92
12$0$0$1$92
Year 12
Break Down		 Total Interest payment
$5		 Total Principal Repayment
$3		 Total Instalment
$12		 Outstanding Balance
$92
1$0$0$1$91
2$0$0$1$91
3$0$0$1$91
4$0$0$1$91
5$0$0$1$90
6$0$0$1$90
7$0$0$1$90
8$0$0$1$89
9$0$0$1$89
10$0$0$1$89
11$0$0$1$89
12$0$0$1$88
Year 13
Break Down		 Total Interest payment
$5		 Total Principal Repayment
$3		 Total Instalment
$12		 Outstanding Balance
$88
1$0$0$1$88
2$0$0$1$88
3$0$0$1$88
4$0$0$1$87
5$0$0$1$87
6$0$0$1$87
7$0$0$1$86
8$0$0$1$86
9$0$0$1$86
10$0$0$1$86
11$0$0$1$85
12$0$0$1$85
Year 14
Break Down		 Total Interest payment
$4		 Total Principal Repayment
$3		 Total Instalment
$12		 Outstanding Balance
$85
1$0$0$1$85
2$0$0$1$84
3$0$0$1$84
4$0$0$1$84
5$0$0$1$84
6$0$0$1$83
7$0$0$1$83
8$0$0$1$83
9$0$0$1$82
10$0$0$1$82
11$0$0$1$82
12$0$0$1$81
Year 15
Break Down		 Total Interest payment
$4		 Total Principal Repayment
$4		 Total Instalment
$12		 Outstanding Balance
$81
1$0$0$1$81
2$0$0$1$81
3$0$0$1$81
4$0$0$1$80
5$0$0$1$80
6$0$0$1$80
7$0$0$1$79
8$0$0$1$79
9$0$0$1$79
10$0$0$1$78
11$0$0$1$78
12$0$0$1$78
Year 16
Break Down		 Total Interest payment
$4		 Total Principal Repayment
$4		 Total Instalment
$12		 Outstanding Balance
$78
1$0$0$1$77
2$0$0$1$77
3$0$0$1$77
4$0$0$1$76
5$0$0$1$76
6$0$0$1$76
7$0$0$1$75
8$0$0$1$75
9$0$0$1$75
10$0$0$1$74
11$0$0$1$74
12$0$0$1$74
Year 17
Break Down		 Total Interest payment
$4		 Total Principal Repayment
$4		 Total Instalment
$12		 Outstanding Balance
$74
1$0$0$1$73
2$0$0$1$73
3$0$0$1$73
4$0$0$1$72
5$0$0$1$72
6$0$0$1$72
7$0$0$1$71
8$0$0$1$71
9$0$0$1$71
10$0$0$1$70
11$0$0$1$70
12$0$0$1$70
Year 18
Break Down		 Total Interest payment
$4		 Total Principal Repayment
$4		 Total Instalment
$12		 Outstanding Balance
$70
1$0$0$1$69
2$0$0$1$69
3$0$0$1$69
4$0$0$1$68
5$0$0$1$68
6$0$0$1$68
7$0$0$1$67
8$0$0$1$67
9$0$0$1$66
10$0$0$1$66
11$0$0$1$66
12$0$0$1$65
Year 19
Break Down		 Total Interest payment
$3		 Total Principal Repayment
$4		 Total Instalment
$12		 Outstanding Balance
$65
1$0$0$1$65
2$0$0$1$65
3$0$0$1$64
4$0$0$1$64
5$0$0$1$63
6$0$0$1$63
7$0$0$1$63
8$0$0$1$62
9$0$0$1$62
10$0$0$1$62
11$0$0$1$61
12$0$0$1$61
Year 20
Break Down		 Total Interest payment
$3		 Total Principal Repayment
$5		 Total Instalment
$12		 Outstanding Balance
$61
1$0$0$1$60
2$0$0$1$60
3$0$0$1$60
4$0$0$1$59
5$0$0$1$59
6$0$0$1$58
7$0$0$1$58
8$0$0$1$58
9$0$0$1$57
10$0$0$1$57
11$0$0$1$56
12$0$0$1$56
Year 21
Break Down		 Total Interest payment
$3		 Total Principal Repayment
$5		 Total Instalment
$12		 Outstanding Balance
$56
1$0$0$1$56
2$0$0$1$55
3$0$0$1$55
4$0$0$1$54
5$0$0$1$54
6$0$0$1$53
7$0$0$1$53
8$0$0$1$53
9$0$0$1$52
10$0$0$1$52
11$0$0$1$51
12$0$0$1$51
Year 22
Break Down		 Total Interest payment
$3		 Total Principal Repayment
$5		 Total Instalment
$12		 Outstanding Balance
$51
1$0$0$1$50
2$0$0$1$50
3$0$0$1$50
4$0$0$1$49
5$0$0$1$49
6$0$0$1$48
7$0$0$1$48
8$0$0$1$47
9$0$0$1$47
10$0$0$1$46
11$0$0$1$46
12$0$0$1$46
Year 23
Break Down		 Total Interest payment
$2		 Total Principal Repayment
$5		 Total Instalment
$12		 Outstanding Balance
$46
1$0$0$1$45
2$0$0$1$45
3$0$0$1$44
4$0$0$1$44
5$0$0$1$43
6$0$0$1$43
7$0$0$1$42
8$0$0$1$42
9$0$0$1$41
10$0$0$1$41
11$0$0$1$40
12$0$0$1$40
Year 24
Break Down		 Total Interest payment
$2		 Total Principal Repayment
$6		 Total Instalment
$12		 Outstanding Balance
$40
1$0$0$1$40
2$0$0$1$39
3$0$0$1$39
4$0$0$1$38
5$0$0$1$38
6$0$0$1$37
7$0$0$1$37
8$0$0$1$36
9$0$0$1$36
10$0$0$1$35
11$0$0$1$35
12$0$0$1$34
Year 25
Break Down		 Total Interest payment
$2		 Total Principal Repayment
$6		 Total Instalment
$12		 Outstanding Balance
$34
1$0$1$1$34
2$0$1$1$33
3$0$1$1$33
4$0$1$1$32
5$0$1$1$32
6$0$1$1$31
7$0$1$1$31
8$0$1$1$30
9$0$1$1$30
10$0$1$1$29
11$0$1$1$28
12$0$1$1$28
Year 26
Break Down		 Total Interest payment
$2		 Total Principal Repayment
$6		 Total Instalment
$12		 Outstanding Balance
$28
1$0$1$1$27
2$0$1$1$27
3$0$1$1$26
4$0$1$1$26
5$0$1$1$25
6$0$1$1$25
7$0$1$1$24
8$0$1$1$24
9$0$1$1$23
10$0$1$1$23
11$0$1$1$22
12$0$1$1$21
Year 27
Break Down		 Total Interest payment
$1		 Total Principal Repayment
$6		 Total Instalment
$12		 Outstanding Balance
$21
1$0$1$1$21
2$0$1$1$20
3$0$1$1$20
4$0$1$1$19
5$0$1$1$19
6$0$1$1$18
7$0$1$1$18
8$0$1$1$17
9$0$1$1$16
10$0$1$1$16
11$0$1$1$15
12$0$1$1$15
Year 28
Break Down		 Total Interest payment
$1		 Total Principal Repayment
$7		 Total Instalment
$12		 Outstanding Balance
$15
1$0$1$1$14
2$0$1$1$14
3$0$1$1$13
4$0$1$1$12
5$0$1$1$12
6$0$1$1$11
7$0$1$1$11
8$0$1$1$10
9$0$1$1$9
10$0$1$1$9
11$0$1$1$8
12$0$1$1$8
Year 29
Break Down		 Total Interest payment
$1		 Total Principal Repayment
$7		 Total Instalment
$12		 Outstanding Balance
$8
1$0$1$1$7
2$0$1$1$6
3$0$1$1$6
4$0$1$1$5
5$0$1$1$4
6$0$1$1$4
7$0$1$1$3
8$0$1$1$3
9$0$1$1$2
10$0$1$1$1
11$0$1$1$1
12$0$1$1$0
Year 30
Break Down		 Total Interest payment
$0		 Total Principal Repayment
$8		 Total Instalment
$12		 Outstanding Balance
$0