Land Loan Calculator

Land Loan Calculator with amortization schedule to calculate monthly payment for any type of land loan. The land contract amortization calculator will generate a land contract amortization schedule that shows the payment details and summary.

Land Contract Amortization Calculator
Loan Amount		Loan Terms	years
Interest Rate		First Payment Date	Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec 2011 2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 2029 2030 2031 2032 2033 2034 2035 2036 2037 2038 2039 2040
Amortization schedule	Show By Month Year

Land Contract Payment Calculator
Loan Amount:	$350,000.00
Monthly Payment:	$2,641.75
Total # Of Payments:	360
Start Date:	Jan, 2026
Payoff Date:	Dec, 2055
Total Interest Paid:	$601,028.53
Total Payment:	$951,028.53

Land Contract Amortization Schedule
Payment Date	Payment #	Interest Paid	Principal Paid	Total Payment	Remaining Balance
Jan, 2026	1	$2,420.83	$220.91	$2,641.75	$349,779.09
Feb, 2026	2	$2,419.31	$222.44	$2,641.75	$349,556.65
Mar, 2026	3	$2,417.77	$223.98	$2,641.75	$349,332.67
Apr, 2026	4	$2,416.22	$225.53	$2,641.75	$349,107.14
May, 2026	5	$2,414.66	$227.09	$2,641.75	$348,880.05
Jun, 2026	6	$2,413.09	$228.66	$2,641.75	$348,651.39
Jul, 2026	7	$2,411.51	$230.24	$2,641.75	$348,421.15
Aug, 2026	8	$2,409.91	$231.83	$2,641.75	$348,189.32
Sep, 2026	9	$2,408.31	$233.44	$2,641.75	$347,955.88
Oct, 2026	10	$2,406.69	$235.05	$2,641.75	$347,720.83
Nov, 2026	11	$2,405.07	$236.68	$2,641.75	$347,484.15
Dec, 2026	12	$2,403.43	$238.31	$2,641.75	$347,245.84
Jan, 2027	13	$2,401.78	$239.96	$2,641.75	$347,005.88
Feb, 2027	14	$2,400.12	$241.62	$2,641.75	$346,764.26
Mar, 2027	15	$2,398.45	$243.29	$2,641.75	$346,520.96
Apr, 2027	16	$2,396.77	$244.98	$2,641.75	$346,275.99
May, 2027	17	$2,395.08	$246.67	$2,641.75	$346,029.32
Jun, 2027	18	$2,393.37	$248.38	$2,641.75	$345,780.94
Jul, 2027	19	$2,391.65	$250.09	$2,641.75	$345,530.85
Aug, 2027	20	$2,389.92	$251.82	$2,641.75	$345,279.02
Sep, 2027	21	$2,388.18	$253.57	$2,641.75	$345,025.46
Oct, 2027	22	$2,386.43	$255.32	$2,641.75	$344,770.14
Nov, 2027	23	$2,384.66	$257.09	$2,641.75	$344,513.05
Dec, 2027	24	$2,382.88	$258.86	$2,641.75	$344,254.19
Jan, 2028	25	$2,381.09	$260.65	$2,641.75	$343,993.53
Feb, 2028	26	$2,379.29	$262.46	$2,641.75	$343,731.07
Mar, 2028	27	$2,377.47	$264.27	$2,641.75	$343,466.80
Apr, 2028	28	$2,375.65	$266.10	$2,641.75	$343,200.70
May, 2028	29	$2,373.80	$267.94	$2,641.75	$342,932.76
Jun, 2028	30	$2,371.95	$269.79	$2,641.75	$342,662.97
Jul, 2028	31	$2,370.09	$271.66	$2,641.75	$342,391.31
Aug, 2028	32	$2,368.21	$273.54	$2,641.75	$342,117.77
Sep, 2028	33	$2,366.31	$275.43	$2,641.75	$341,842.34
Oct, 2028	34	$2,364.41	$277.34	$2,641.75	$341,565.00
Nov, 2028	35	$2,362.49	$279.25	$2,641.75	$341,285.74
Dec, 2028	36	$2,360.56	$281.19	$2,641.75	$341,004.56
Jan, 2029	37	$2,358.61	$283.13	$2,641.75	$340,721.43
Feb, 2029	38	$2,356.66	$285.09	$2,641.75	$340,436.34
Mar, 2029	39	$2,354.68	$287.06	$2,641.75	$340,149.28
Apr, 2029	40	$2,352.70	$289.05	$2,641.75	$339,860.23
May, 2029	41	$2,350.70	$291.05	$2,641.75	$339,569.18
Jun, 2029	42	$2,348.69	$293.06	$2,641.75	$339,276.12
Jul, 2029	43	$2,346.66	$295.09	$2,641.75	$338,981.04
Aug, 2029	44	$2,344.62	$297.13	$2,641.75	$338,683.91
Sep, 2029	45	$2,342.56	$299.18	$2,641.75	$338,384.73
Oct, 2029	46	$2,340.49	$301.25	$2,641.75	$338,083.48
Nov, 2029	47	$2,338.41	$303.34	$2,641.75	$337,780.14
Dec, 2029	48	$2,336.31	$305.43	$2,641.75	$337,474.71
Jan, 2030	49	$2,334.20	$307.55	$2,641.75	$337,167.16
Feb, 2030	50	$2,332.07	$309.67	$2,641.75	$336,857.49
Mar, 2030	51	$2,329.93	$311.81	$2,641.75	$336,545.68
Apr, 2030	52	$2,327.77	$313.97	$2,641.75	$336,231.70
May, 2030	53	$2,325.60	$316.14	$2,641.75	$335,915.56
Jun, 2030	54	$2,323.42	$318.33	$2,641.75	$335,597.23
Jul, 2030	55	$2,321.21	$320.53	$2,641.75	$335,276.70
Aug, 2030	56	$2,319.00	$322.75	$2,641.75	$334,953.95
Sep, 2030	57	$2,316.76	$324.98	$2,641.75	$334,628.97
Oct, 2030	58	$2,314.52	$327.23	$2,641.75	$334,301.74
Nov, 2030	59	$2,312.25	$329.49	$2,641.75	$333,972.25
Dec, 2030	60	$2,309.97	$331.77	$2,641.75	$333,640.48
Jan, 2031	61	$2,307.68	$334.07	$2,641.75	$333,306.41
Feb, 2031	62	$2,305.37	$336.38	$2,641.75	$332,970.03
Mar, 2031	63	$2,303.04	$338.70	$2,641.75	$332,631.33
Apr, 2031	64	$2,300.70	$341.05	$2,641.75	$332,290.28
May, 2031	65	$2,298.34	$343.40	$2,641.75	$331,946.88
Jun, 2031	66	$2,295.97	$345.78	$2,641.75	$331,601.10
Jul, 2031	67	$2,293.57	$348.17	$2,641.75	$331,252.93
Aug, 2031	68	$2,291.17	$350.58	$2,641.75	$330,902.35
Sep, 2031	69	$2,288.74	$353.00	$2,641.75	$330,549.34
Oct, 2031	70	$2,286.30	$355.45	$2,641.75	$330,193.90
Nov, 2031	71	$2,283.84	$357.90	$2,641.75	$329,835.99
Dec, 2031	72	$2,281.37	$360.38	$2,641.75	$329,475.61
Jan, 2032	73	$2,278.87	$362.87	$2,641.75	$329,112.74
Feb, 2032	74	$2,276.36	$365.38	$2,641.75	$328,747.36
Mar, 2032	75	$2,273.84	$367.91	$2,641.75	$328,379.45
Apr, 2032	76	$2,271.29	$370.45	$2,641.75	$328,008.99
May, 2032	77	$2,268.73	$373.02	$2,641.75	$327,635.98
Jun, 2032	78	$2,266.15	$375.60	$2,641.75	$327,260.38
Jul, 2032	79	$2,263.55	$378.19	$2,641.75	$326,882.18
Aug, 2032	80	$2,260.94	$380.81	$2,641.75	$326,501.37
Sep, 2032	81	$2,258.30	$383.44	$2,641.75	$326,117.93
Oct, 2032	82	$2,255.65	$386.10	$2,641.75	$325,731.83
Nov, 2032	83	$2,252.98	$388.77	$2,641.75	$325,343.06
Dec, 2032	84	$2,250.29	$391.46	$2,641.75	$324,951.61
Jan, 2033	85	$2,247.58	$394.16	$2,641.75	$324,557.44
Feb, 2033	86	$2,244.86	$396.89	$2,641.75	$324,160.55
Mar, 2033	87	$2,242.11	$399.64	$2,641.75	$323,760.92
Apr, 2033	88	$2,239.35	$402.40	$2,641.75	$323,358.52
May, 2033	89	$2,236.56	$405.18	$2,641.75	$322,953.33
Jun, 2033	90	$2,233.76	$407.99	$2,641.75	$322,545.35
Jul, 2033	91	$2,230.94	$410.81	$2,641.75	$322,134.54
Aug, 2033	92	$2,228.10	$413.65	$2,641.75	$321,720.89
Sep, 2033	93	$2,225.24	$416.51	$2,641.75	$321,304.38
Oct, 2033	94	$2,222.36	$419.39	$2,641.75	$320,884.99
Nov, 2033	95	$2,219.45	$422.29	$2,641.75	$320,462.70
Dec, 2033	96	$2,216.53	$425.21	$2,641.75	$320,037.49
Jan, 2034	97	$2,213.59	$428.15	$2,641.75	$319,609.34
Feb, 2034	98	$2,210.63	$431.11	$2,641.75	$319,178.22
Mar, 2034	99	$2,207.65	$434.10	$2,641.75	$318,744.12
Apr, 2034	100	$2,204.65	$437.10	$2,641.75	$318,307.03
May, 2034	101	$2,201.62	$440.12	$2,641.75	$317,866.90
Jun, 2034	102	$2,198.58	$443.17	$2,641.75	$317,423.74
Jul, 2034	103	$2,195.51	$446.23	$2,641.75	$316,977.51
Aug, 2034	104	$2,192.43	$449.32	$2,641.75	$316,528.19
Sep, 2034	105	$2,189.32	$452.43	$2,641.75	$316,075.76
Oct, 2034	106	$2,186.19	$455.56	$2,641.75	$315,620.21
Nov, 2034	107	$2,183.04	$458.71	$2,641.75	$315,161.50
Dec, 2034	108	$2,179.87	$461.88	$2,641.75	$314,699.62
Jan, 2035	109	$2,176.67	$465.07	$2,641.75	$314,234.55
Feb, 2035	110	$2,173.46	$468.29	$2,641.75	$313,766.26
Mar, 2035	111	$2,170.22	$471.53	$2,641.75	$313,294.73
Apr, 2035	112	$2,166.96	$474.79	$2,641.75	$312,819.94
May, 2035	113	$2,163.67	$478.07	$2,641.75	$312,341.86
Jun, 2035	114	$2,160.36	$481.38	$2,641.75	$311,860.48
Jul, 2035	115	$2,157.03	$484.71	$2,641.75	$311,375.77
Aug, 2035	116	$2,153.68	$488.06	$2,641.75	$310,887.71
Sep, 2035	117	$2,150.31	$491.44	$2,641.75	$310,396.27
Oct, 2035	118	$2,146.91	$494.84	$2,641.75	$309,901.43
Nov, 2035	119	$2,143.48	$498.26	$2,641.75	$309,403.17
Dec, 2035	120	$2,140.04	$501.71	$2,641.75	$308,901.46
Jan, 2036	121	$2,136.57	$505.18	$2,641.75	$308,396.28
Feb, 2036	122	$2,133.07	$508.67	$2,641.75	$307,887.61
Mar, 2036	123	$2,129.56	$512.19	$2,641.75	$307,375.42
Apr, 2036	124	$2,126.01	$515.73	$2,641.75	$306,859.69
May, 2036	125	$2,122.45	$519.30	$2,641.75	$306,340.39
Jun, 2036	126	$2,118.85	$522.89	$2,641.75	$305,817.50
Jul, 2036	127	$2,115.24	$526.51	$2,641.75	$305,290.99
Aug, 2036	128	$2,111.60	$530.15	$2,641.75	$304,760.84
Sep, 2036	129	$2,107.93	$533.82	$2,641.75	$304,227.02
Oct, 2036	130	$2,104.24	$537.51	$2,641.75	$303,689.51
Nov, 2036	131	$2,100.52	$541.23	$2,641.75	$303,148.29
Dec, 2036	132	$2,096.78	$544.97	$2,641.75	$302,603.32
Jan, 2037	133	$2,093.01	$548.74	$2,641.75	$302,054.58
Feb, 2037	134	$2,089.21	$552.54	$2,641.75	$301,502.04
Mar, 2037	135	$2,085.39	$556.36	$2,641.75	$300,945.69
Apr, 2037	136	$2,081.54	$560.20	$2,641.75	$300,385.48
May, 2037	137	$2,077.67	$564.08	$2,641.75	$299,821.40
Jun, 2037	138	$2,073.76	$567.98	$2,641.75	$299,253.42
Jul, 2037	139	$2,069.84	$571.91	$2,641.75	$298,681.51
Aug, 2037	140	$2,065.88	$575.87	$2,641.75	$298,105.64
Sep, 2037	141	$2,061.90	$579.85	$2,641.75	$297,525.80
Oct, 2037	142	$2,057.89	$583.86	$2,641.75	$296,941.94
Nov, 2037	143	$2,053.85	$587.90	$2,641.75	$296,354.04
Dec, 2037	144	$2,049.78	$591.96	$2,641.75	$295,762.08
Jan, 2038	145	$2,045.69	$596.06	$2,641.75	$295,166.02
Feb, 2038	146	$2,041.56	$600.18	$2,641.75	$294,565.84
Mar, 2038	147	$2,037.41	$604.33	$2,641.75	$293,961.50
Apr, 2038	148	$2,033.23	$608.51	$2,641.75	$293,352.99
May, 2038	149	$2,029.02	$612.72	$2,641.75	$292,740.27
Jun, 2038	150	$2,024.79	$616.96	$2,641.75	$292,123.31
Jul, 2038	151	$2,020.52	$621.23	$2,641.75	$291,502.09
Aug, 2038	152	$2,016.22	$625.52	$2,641.75	$290,876.56
Sep, 2038	153	$2,011.90	$629.85	$2,641.75	$290,246.71
Oct, 2038	154	$2,007.54	$634.21	$2,641.75	$289,612.51
Nov, 2038	155	$2,003.15	$638.59	$2,641.75	$288,973.91
Dec, 2038	156	$1,998.74	$643.01	$2,641.75	$288,330.90
Jan, 2039	157	$1,994.29	$647.46	$2,641.75	$287,683.45
Feb, 2039	158	$1,989.81	$651.94	$2,641.75	$287,031.51
Mar, 2039	159	$1,985.30	$656.44	$2,641.75	$286,375.07
Apr, 2039	160	$1,980.76	$660.99	$2,641.75	$285,714.08
May, 2039	161	$1,976.19	$665.56	$2,641.75	$285,048.52
Jun, 2039	162	$1,971.59	$670.16	$2,641.75	$284,378.36
Jul, 2039	163	$1,966.95	$674.80	$2,641.75	$283,703.57
Aug, 2039	164	$1,962.28	$679.46	$2,641.75	$283,024.11
Sep, 2039	165	$1,957.58	$684.16	$2,641.75	$282,339.94
Oct, 2039	166	$1,952.85	$688.89	$2,641.75	$281,651.05
Nov, 2039	167	$1,948.09	$693.66	$2,641.75	$280,957.39
Dec, 2039	168	$1,943.29	$698.46	$2,641.75	$280,258.93
Jan, 2040	169	$1,938.46	$703.29	$2,641.75	$279,555.64
Feb, 2040	170	$1,933.59	$708.15	$2,641.75	$278,847.49
Mar, 2040	171	$1,928.70	$713.05	$2,641.75	$278,134.44
Apr, 2040	172	$1,923.76	$717.98	$2,641.75	$277,416.46
May, 2040	173	$1,918.80	$722.95	$2,641.75	$276,693.51
Jun, 2040	174	$1,913.80	$727.95	$2,641.75	$275,965.56
Jul, 2040	175	$1,908.76	$732.98	$2,641.75	$275,232.58
Aug, 2040	176	$1,903.69	$738.05	$2,641.75	$274,494.52
Sep, 2040	177	$1,898.59	$743.16	$2,641.75	$273,751.36
Oct, 2040	178	$1,893.45	$748.30	$2,641.75	$273,003.06
Nov, 2040	179	$1,888.27	$753.47	$2,641.75	$272,249.59
Dec, 2040	180	$1,883.06	$758.69	$2,641.75	$271,490.90
Jan, 2041	181	$1,877.81	$763.93	$2,641.75	$270,726.97
Feb, 2041	182	$1,872.53	$769.22	$2,641.75	$269,957.75
Mar, 2041	183	$1,867.21	$774.54	$2,641.75	$269,183.21
Apr, 2041	184	$1,861.85	$779.90	$2,641.75	$268,403.32
May, 2041	185	$1,856.46	$785.29	$2,641.75	$267,618.03
Jun, 2041	186	$1,851.02	$790.72	$2,641.75	$266,827.31
Jul, 2041	187	$1,845.56	$796.19	$2,641.75	$266,031.12
Aug, 2041	188	$1,840.05	$801.70	$2,641.75	$265,229.42
Sep, 2041	189	$1,834.50	$807.24	$2,641.75	$264,422.18
Oct, 2041	190	$1,828.92	$812.83	$2,641.75	$263,609.35
Nov, 2041	191	$1,823.30	$818.45	$2,641.75	$262,790.90
Dec, 2041	192	$1,817.64	$824.11	$2,641.75	$261,966.79
Jan, 2042	193	$1,811.94	$829.81	$2,641.75	$261,136.99
Feb, 2042	194	$1,806.20	$835.55	$2,641.75	$260,301.44
Mar, 2042	195	$1,800.42	$841.33	$2,641.75	$259,460.11
Apr, 2042	196	$1,794.60	$847.15	$2,641.75	$258,612.96
May, 2042	197	$1,788.74	$853.01	$2,641.75	$257,759.96
Jun, 2042	198	$1,782.84	$858.91	$2,641.75	$256,901.05
Jul, 2042	199	$1,776.90	$864.85	$2,641.75	$256,036.20
Aug, 2042	200	$1,770.92	$870.83	$2,641.75	$255,165.37
Sep, 2042	201	$1,764.89	$876.85	$2,641.75	$254,288.52
Oct, 2042	202	$1,758.83	$882.92	$2,641.75	$253,405.61
Nov, 2042	203	$1,752.72	$889.02	$2,641.75	$252,516.58
Dec, 2042	204	$1,746.57	$895.17	$2,641.75	$251,621.41
Jan, 2043	205	$1,740.38	$901.36	$2,641.75	$250,720.04
Feb, 2043	206	$1,734.15	$907.60	$2,641.75	$249,812.44
Mar, 2043	207	$1,727.87	$913.88	$2,641.75	$248,898.57
Apr, 2043	208	$1,721.55	$920.20	$2,641.75	$247,978.37
May, 2043	209	$1,715.18	$926.56	$2,641.75	$247,051.81
Jun, 2043	210	$1,708.78	$932.97	$2,641.75	$246,118.84
Jul, 2043	211	$1,702.32	$939.42	$2,641.75	$245,179.41
Aug, 2043	212	$1,695.82	$945.92	$2,641.75	$244,233.49
Sep, 2043	213	$1,689.28	$952.46	$2,641.75	$243,281.03
Oct, 2043	214	$1,682.69	$959.05	$2,641.75	$242,321.98
Nov, 2043	215	$1,676.06	$965.69	$2,641.75	$241,356.29
Dec, 2043	216	$1,669.38	$972.36	$2,641.75	$240,383.93
Jan, 2044	217	$1,662.66	$979.09	$2,641.75	$239,404.83
Feb, 2044	218	$1,655.88	$985.86	$2,641.75	$238,418.97
Mar, 2044	219	$1,649.06	$992.68	$2,641.75	$237,426.29
Apr, 2044	220	$1,642.20	$999.55	$2,641.75	$236,426.74
May, 2044	221	$1,635.28	$1,006.46	$2,641.75	$235,420.28
Jun, 2044	222	$1,628.32	$1,013.42	$2,641.75	$234,406.86
Jul, 2044	223	$1,621.31	$1,020.43	$2,641.75	$233,386.43
Aug, 2044	224	$1,614.26	$1,027.49	$2,641.75	$232,358.94
Sep, 2044	225	$1,607.15	$1,034.60	$2,641.75	$231,324.34
Oct, 2044	226	$1,599.99	$1,041.75	$2,641.75	$230,282.59
Nov, 2044	227	$1,592.79	$1,048.96	$2,641.75	$229,233.63
Dec, 2044	228	$1,585.53	$1,056.21	$2,641.75	$228,177.42
Jan, 2045	229	$1,578.23	$1,063.52	$2,641.75	$227,113.90
Feb, 2045	230	$1,570.87	$1,070.87	$2,641.75	$226,043.02
Mar, 2045	231	$1,563.46	$1,078.28	$2,641.75	$224,964.74
Apr, 2045	232	$1,556.01	$1,085.74	$2,641.75	$223,879.00
May, 2045	233	$1,548.50	$1,093.25	$2,641.75	$222,785.75
Jun, 2045	234	$1,540.93	$1,100.81	$2,641.75	$221,684.94
Jul, 2045	235	$1,533.32	$1,108.43	$2,641.75	$220,576.52
Aug, 2045	236	$1,525.65	$1,116.09	$2,641.75	$219,460.43
Sep, 2045	237	$1,517.93	$1,123.81	$2,641.75	$218,336.61
Oct, 2045	238	$1,510.16	$1,131.58	$2,641.75	$217,205.03
Nov, 2045	239	$1,502.33	$1,139.41	$2,641.75	$216,065.62
Dec, 2045	240	$1,494.45	$1,147.29	$2,641.75	$214,918.33
Jan, 2046	241	$1,486.52	$1,155.23	$2,641.75	$213,763.10
Feb, 2046	242	$1,478.53	$1,163.22	$2,641.75	$212,599.88
Mar, 2046	243	$1,470.48	$1,171.26	$2,641.75	$211,428.62
Apr, 2046	244	$1,462.38	$1,179.36	$2,641.75	$210,249.25
May, 2046	245	$1,454.22	$1,187.52	$2,641.75	$209,061.73
Jun, 2046	246	$1,446.01	$1,195.74	$2,641.75	$207,866.00
Jul, 2046	247	$1,437.74	$1,204.01	$2,641.75	$206,661.99
Aug, 2046	248	$1,429.41	$1,212.33	$2,641.75	$205,449.66
Sep, 2046	249	$1,421.03	$1,220.72	$2,641.75	$204,228.94
Oct, 2046	250	$1,412.58	$1,229.16	$2,641.75	$202,999.78
Nov, 2046	251	$1,404.08	$1,237.66	$2,641.75	$201,762.11
Dec, 2046	252	$1,395.52	$1,246.22	$2,641.75	$200,515.89
Jan, 2047	253	$1,386.90	$1,254.84	$2,641.75	$199,261.04
Feb, 2047	254	$1,378.22	$1,263.52	$2,641.75	$197,997.52
Mar, 2047	255	$1,369.48	$1,272.26	$2,641.75	$196,725.26
Apr, 2047	256	$1,360.68	$1,281.06	$2,641.75	$195,444.19
May, 2047	257	$1,351.82	$1,289.92	$2,641.75	$194,154.27
Jun, 2047	258	$1,342.90	$1,298.85	$2,641.75	$192,855.42
Jul, 2047	259	$1,333.92	$1,307.83	$2,641.75	$191,547.59
Aug, 2047	260	$1,324.87	$1,316.88	$2,641.75	$190,230.72
Sep, 2047	261	$1,315.76	$1,325.98	$2,641.75	$188,904.74
Oct, 2047	262	$1,306.59	$1,335.15	$2,641.75	$187,569.58
Nov, 2047	263	$1,297.36	$1,344.39	$2,641.75	$186,225.19
Dec, 2047	264	$1,288.06	$1,353.69	$2,641.75	$184,871.50
Jan, 2048	265	$1,278.69	$1,363.05	$2,641.75	$183,508.45
Feb, 2048	266	$1,269.27	$1,372.48	$2,641.75	$182,135.97
Mar, 2048	267	$1,259.77	$1,381.97	$2,641.75	$180,754.00
Apr, 2048	268	$1,250.22	$1,391.53	$2,641.75	$179,362.47
May, 2048	269	$1,240.59	$1,401.16	$2,641.75	$177,961.31
Jun, 2048	270	$1,230.90	$1,410.85	$2,641.75	$176,550.47
Jul, 2048	271	$1,221.14	$1,420.61	$2,641.75	$175,129.86
Aug, 2048	272	$1,211.31	$1,430.43	$2,641.75	$173,699.43
Sep, 2048	273	$1,201.42	$1,440.32	$2,641.75	$172,259.11
Oct, 2048	274	$1,191.46	$1,450.29	$2,641.75	$170,808.82
Nov, 2048	275	$1,181.43	$1,460.32	$2,641.75	$169,348.50
Dec, 2048	276	$1,171.33	$1,470.42	$2,641.75	$167,878.08
Jan, 2049	277	$1,161.16	$1,480.59	$2,641.75	$166,397.49
Feb, 2049	278	$1,150.92	$1,490.83	$2,641.75	$164,906.66
Mar, 2049	279	$1,140.60	$1,501.14	$2,641.75	$163,405.52
Apr, 2049	280	$1,130.22	$1,511.52	$2,641.75	$161,894.00
May, 2049	281	$1,119.77	$1,521.98	$2,641.75	$160,372.02
Jun, 2049	282	$1,109.24	$1,532.51	$2,641.75	$158,839.51
Jul, 2049	283	$1,098.64	$1,543.11	$2,641.75	$157,296.41
Aug, 2049	284	$1,087.97	$1,553.78	$2,641.75	$155,742.63
Sep, 2049	285	$1,077.22	$1,564.53	$2,641.75	$154,178.10
Oct, 2049	286	$1,066.40	$1,575.35	$2,641.75	$152,602.75
Nov, 2049	287	$1,055.50	$1,586.24	$2,641.75	$151,016.51
Dec, 2049	288	$1,044.53	$1,597.22	$2,641.75	$149,419.29
Jan, 2050	289	$1,033.48	$1,608.26	$2,641.75	$147,811.03
Feb, 2050	290	$1,022.36	$1,619.39	$2,641.75	$146,191.65
Mar, 2050	291	$1,011.16	$1,630.59	$2,641.75	$144,561.06
Apr, 2050	292	$999.88	$1,641.87	$2,641.75	$142,919.19
May, 2050	293	$988.52	$1,653.22	$2,641.75	$141,265.97
Jun, 2050	294	$977.09	$1,664.66	$2,641.75	$139,601.32
Jul, 2050	295	$965.58	$1,676.17	$2,641.75	$137,925.15
Aug, 2050	296	$953.98	$1,687.76	$2,641.75	$136,237.38
Sep, 2050	297	$942.31	$1,699.44	$2,641.75	$134,537.94
Oct, 2050	298	$930.55	$1,711.19	$2,641.75	$132,826.75
Nov, 2050	299	$918.72	$1,723.03	$2,641.75	$131,103.73
Dec, 2050	300	$906.80	$1,734.95	$2,641.75	$129,368.78
Jan, 2051	301	$894.80	$1,746.95	$2,641.75	$127,621.83
Feb, 2051	302	$882.72	$1,759.03	$2,641.75	$125,862.81
Mar, 2051	303	$870.55	$1,771.19	$2,641.75	$124,091.61
Apr, 2051	304	$858.30	$1,783.45	$2,641.75	$122,308.17
May, 2051	305	$845.96	$1,795.78	$2,641.75	$120,512.39
Jun, 2051	306	$833.54	$1,808.20	$2,641.75	$118,704.18
Jul, 2051	307	$821.04	$1,820.71	$2,641.75	$116,883.47
Aug, 2051	308	$808.44	$1,833.30	$2,641.75	$115,050.17
Sep, 2051	309	$795.76	$1,845.98	$2,641.75	$113,204.19
Oct, 2051	310	$783.00	$1,858.75	$2,641.75	$111,345.44
Nov, 2051	311	$770.14	$1,871.61	$2,641.75	$109,473.83
Dec, 2051	312	$757.19	$1,884.55	$2,641.75	$107,589.28
Jan, 2052	313	$744.16	$1,897.59	$2,641.75	$105,691.69
Feb, 2052	314	$731.03	$1,910.71	$2,641.75	$103,780.98
Mar, 2052	315	$717.82	$1,923.93	$2,641.75	$101,857.06
Apr, 2052	316	$704.51	$1,937.23	$2,641.75	$99,919.82
May, 2052	317	$691.11	$1,950.63	$2,641.75	$97,969.19
Jun, 2052	318	$677.62	$1,964.13	$2,641.75	$96,005.06
Jul, 2052	319	$664.04	$1,977.71	$2,641.75	$94,027.35
Aug, 2052	320	$650.36	$1,991.39	$2,641.75	$92,035.96
Sep, 2052	321	$636.58	$2,005.16	$2,641.75	$90,030.80
Oct, 2052	322	$622.71	$2,019.03	$2,641.75	$88,011.76
Nov, 2052	323	$608.75	$2,033.00	$2,641.75	$85,978.77
Dec, 2052	324	$594.69	$2,047.06	$2,641.75	$83,931.71
Jan, 2053	325	$580.53	$2,061.22	$2,641.75	$81,870.49
Feb, 2053	326	$566.27	$2,075.48	$2,641.75	$79,795.01
Mar, 2053	327	$551.92	$2,089.83	$2,641.75	$77,705.18
Apr, 2053	328	$537.46	$2,104.29	$2,641.75	$75,600.90
May, 2053	329	$522.91	$2,118.84	$2,641.75	$73,482.06
Jun, 2053	330	$508.25	$2,133.50	$2,641.75	$71,348.56
Jul, 2053	331	$493.49	$2,148.25	$2,641.75	$69,200.31
Aug, 2053	332	$478.64	$2,163.11	$2,641.75	$67,037.20
Sep, 2053	333	$463.67	$2,178.07	$2,641.75	$64,859.13
Oct, 2053	334	$448.61	$2,193.14	$2,641.75	$62,665.99
Nov, 2053	335	$433.44	$2,208.31	$2,641.75	$60,457.69
Dec, 2053	336	$418.17	$2,223.58	$2,641.75	$58,234.11
Jan, 2054	337	$402.79	$2,238.96	$2,641.75	$55,995.15
Feb, 2054	338	$387.30	$2,254.45	$2,641.75	$53,740.70
Mar, 2054	339	$371.71	$2,270.04	$2,641.75	$51,470.66
Apr, 2054	340	$356.01	$2,285.74	$2,641.75	$49,184.92
May, 2054	341	$340.20	$2,301.55	$2,641.75	$46,883.37
Jun, 2054	342	$324.28	$2,317.47	$2,641.75	$44,565.90
Jul, 2054	343	$308.25	$2,333.50	$2,641.75	$42,232.40
Aug, 2054	344	$292.11	$2,349.64	$2,641.75	$39,882.76
Sep, 2054	345	$275.86	$2,365.89	$2,641.75	$37,516.87
Oct, 2054	346	$259.49	$2,382.25	$2,641.75	$35,134.62
Nov, 2054	347	$243.01	$2,398.73	$2,641.75	$32,735.89
Dec, 2054	348	$226.42	$2,415.32	$2,641.75	$30,320.56
Jan, 2055	349	$209.72	$2,432.03	$2,641.75	$27,888.54
Feb, 2055	350	$192.90	$2,448.85	$2,641.75	$25,439.69
Mar, 2055	351	$175.96	$2,465.79	$2,641.75	$22,973.90
Apr, 2055	352	$158.90	$2,482.84	$2,641.75	$20,491.05
May, 2055	353	$141.73	$2,500.02	$2,641.75	$17,991.04
Jun, 2055	354	$124.44	$2,517.31	$2,641.75	$15,473.73
Jul, 2055	355	$107.03	$2,534.72	$2,641.75	$12,939.01
Aug, 2055	356	$89.49	$2,552.25	$2,641.75	$10,386.76
Sep, 2055	357	$71.84	$2,569.90	$2,641.75	$7,816.86
Oct, 2055	358	$54.07	$2,587.68	$2,641.75	$5,229.18
Nov, 2055	359	$36.17	$2,605.58	$2,641.75	$2,623.60
Dec, 2055	360	$18.15	$2,623.60	$2,641.75	$0.00

Amortization Schedule For Land Contract

The amortization schedule for land contract will also show the total interest payment, the costs of the land loan, and the payoff date.

What is a land contract?

A land contract or contract for deed is a legal agreement between the buyer and the seller of a real estate property, such as vacant land, a commercial building, or an apartment. A land contract is similar to a mortgage except that the lender is not a bank, but the seller of the property. The buyer makes regular payments to the seller until the amount is paid in full. The difference between a land contract and a mortgage is that it is easier when the borrower deals with a bank as they follow standard lending procedures. In contrast, a land contract is purely between the borrower and the seller. Borrowers of a land contract should read the terms carefully to make sure that they are not at a disadvantage and get a fair term for their purchase of the land.

How does a land contract work?

A land contract is usually seller financed rather than bank financed. For this reason, the seller determines the interest rate, terms, and the down payment required by the borrower. Seller financing reduced the number of entities involved in selling land or property. It is usually cheaper than a mortgage where borrowers may be required to pay sizable closing costs. Therefore, seller financing is especially beneficial for borrowers who may not qualify for conventional mortgages. Other than that, a land contract works like a mortgage where the borrowers make installment payments directly to the seller of the property instead of a lender. In a traditional mortgage, the buyer gets the title to the house after the closing. With a land contract, the seller has legal rights to the house until the buyer pays off the loan.

Land contract vs. mortgage

Following is a table that shows the main differences between a land contract and a traditional mortgage from the bank.

Land Contract Vs. Home Equity Loan
	Land Contract	Mortgage
Legal right to the house	No, buyers have no right to the house until the contract is fulfilled.	Yes, buyers have legal rights to the house.
Closing costs	Little or no closing costs	Yes, sizable closing costs to the buyer or the seller depending on the contract.
Entities involved	Only the buyer and seller of the property are involved.	More entities are involved other than the buyer, seller, and bank.
Requirements & Restrictions	Fewer restrictions and requirements are required by the buyer.	More restrictions and requirements by the bank.
A contract between the buyer and seller	Yes	No
A contract between the buyer and the bank	No	Yes

Advantages of contract for deed

There are pros and cons of a contract for deed for land buyers. Following are some of the advantages.

• Lower Upfront Costs - buyers can save money on loan original fees, application fees, closing costs, and other costs when getting a traditional mortgage from the bank.
• Flexible Terms - buyers can negotiate directly with the seller for favorite terms.
• Faster Transaction - the real estate deal can proceed much faster as you no longer have to deal with a slower loan approval process from the bank.

Disadvantages of contract for deed

Here comes the downsides for the buyer with a contract for deed rather than getting a mortgage from the bank.

• Seller Keeps Title - the buyer doesn't have the title to the house. The seller keeps the title until the loan is paid off.
• Fewer Regulations - there are very few regulations that protect the buyer.
• Higher Interest Rate - buyers may pay a higher interest rate and pay more in interest payments over time.
• Additional Costs - buyers will need to maintain the house and pay taxes.
• Balloon Payment - a contract for deed often has a balloon payment structure where the buyer is required to make a large payment to pay off the loan.
• Lose the House - the buyer will lose the house if he cannot afford to make the balloon payment.

What happens if a buyer defaults on the land contract?

If a buyer defaults on the land contract, the seller has the right to keep all the money that the buyer has paid up to that point and also gets to keep the property. While it may seem like the seller has more advantages in a land contract than a buyer, it does come with risks. The risk for the seller is that he does not collect the full amount at the time of the sale, but only the down payment and the regular payments made by the buyer. The risk to the buyer is that he does not have the rights to the property after making a down payment and the regular payments that he is required to pay. Therefore, borrowers should have a lawyer view the land contract before they make any decisions because it is less regulated than a mortgage contract financed by a bank.

Is a land contract right for you?

While a land contract is beneficial for both the seller and buyer in some situations, it is not always the ideal solution. For buyers who qualify for a conventional mortgage, it may be best to go for a mortgage from the bank than a land contract because there are fewer regulations with a land contract and the interest rate will usually be much higher. First-time home buyers may be surprised to find out that they don't have the legal rights to the house after they make the down payment. A land contract also comes with other risks if the seller is still on a mortgage of his own. If the seller fails to make mortgage payments, the buyer may lose the house even if they did nothing wrong. Before signing a land contract, buyers should do their own due diligence and research thoroughly to make sure it is for them, and that the property is paid off by the seller. Hire a lawyer to review the land contract and avoid any legal traps down the road.

Contract For Deed Calculator

If you have a contract for deed with the seller where you repay the seller instead of a traditional lender, the contract for deed calculator will calculate the monthly payments for your contract. If you have a contract for deed with a balloon payment, you can calculate the monthly payments with our balloon payment calculator.

Compare Today's Mortgage Rates
Today's HELOC Rates




Check Today's Mortgage Rates


Compare Today's Mortgage Rates
Check HELOC Rates