Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,501.44  
 

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
1,501.44
1,410.28
91.16
180,424.84
2
1,501.44
1,409.57
91.87
180,332.97
3
1,501.44
1,408.85
92.59
180,240.38
4
1,501.44
1,408.13
93.31
180,147.07
5
1,501.44
1,407.40
94.04
180,053.03
6
1,501.44
1,406.66
94.78
179,958.25
7
1,501.44
1,405.92
95.52
179,862.74
8
1,501.44
1,405.18
96.26
179,766.47
9
1,501.44
1,404.43
97.01
179,669.46
10
1,501.44
1,403.67
97.77
179,571.69
11
1,501.44
1,402.90
98.54
179,473.15
12
1,501.44
1,402.13
99.31
179,373.85
13
1,501.44
1,401.36
100.08
179,273.76
14
1,501.44
1,400.58
100.86
179,172.90
15
1,501.44
1,399.79
101.65
179,071.25
16
1,501.44
1,398.99
102.45
178,968.80
17
1,501.44
1,398.19
103.25
178,865.56
18
1,501.44
1,397.39
104.05
178,761.50
19
1,501.44
1,396.57
104.87
178,656.64
20
1,501.44
1,395.75
105.69
178,550.95
21
1,501.44
1,394.93
106.51
178,444.44
22
1,501.44
1,394.10
107.34
178,337.10
23
1,501.44
1,393.26
108.18
178,228.92
24
1,501.44
1,392.41
109.03
178,119.89
25
1,501.44
1,391.56
109.88
178,010.01
26
1,501.44
1,390.70
110.74
177,899.28
27
1,501.44
1,389.84
111.60
177,787.67
28
1,501.44
1,388.97
112.47
177,675.20
29
1,501.44
1,388.09
113.35
177,561.85
30
1,501.44
1,387.20
114.24
177,447.61
31
1,501.44
1,386.31
115.13
177,332.48
32
1,501.44
1,385.41
116.03
177,216.45
33
1,501.44
1,384.50
116.94
177,099.51
34
1,501.44
1,383.59
117.85
176,981.66
35
1,501.44
1,382.67
118.77
176,862.89
36
1,501.44
1,381.74
119.70
176,743.19
37
1,501.44
1,380.81
120.63
176,622.56
38
1,501.44
1,379.86
121.58
176,500.98
39
1,501.44
1,378.91
122.53
176,378.46
40
1,501.44
1,377.96
123.48
176,254.97
41
1,501.44
1,376.99
124.45
176,130.53
42
1,501.44
1,376.02
125.42
176,005.11
43
1,501.44
1,375.04
126.40
175,878.71
44
1,501.44
1,374.05
127.39
175,751.32
45
1,501.44
1,373.06
128.38
175,622.93
46
1,501.44
1,372.05
129.39
175,493.55
47
1,501.44
1,371.04
130.40
175,363.15
48
1,501.44
1,370.02
131.42
175,231.74
49
1,501.44
1,369.00
132.44
175,099.29
50
1,501.44
1,367.96
133.48
174,965.82
51
1,501.44
1,366.92
134.52
174,831.30
52
1,501.44
1,365.87
135.57
174,695.73
53
1,501.44
1,364.81
136.63
174,559.10
54
1,501.44
1,363.74
137.70
174,421.40
55
1,501.44
1,362.67
138.77
174,282.63
56
1,501.44
1,361.58
139.86
174,142.77
57
1,501.44
1,360.49
140.95
174,001.82
58
1,501.44
1,359.39
142.05
173,859.77
59
1,501.44
1,358.28
143.16
173,716.61
60
1,501.44
1,357.16
144.28
173,572.33
61
1,501.44
1,356.03
145.41
173,426.93
62
1,501.44
1,354.90
146.54
173,280.38
63
1,501.44
1,353.75
147.69
173,132.70
64
1,501.44
1,352.60
148.84
172,983.86
65
1,501.44
1,351.44
150.00
172,833.85
66
1,501.44
1,350.26
151.18
172,682.68
67
1,501.44
1,349.08
152.36
172,530.32
68
1,501.44
1,347.89
153.55
172,376.77
69
1,501.44
1,346.69
154.75
172,222.03
70
1,501.44
1,345.48
155.96
172,066.07
71
1,501.44
1,344.27
157.17
171,908.90
72
1,501.44
1,343.04
158.40
171,750.50
73
1,501.44
1,341.80
159.64
171,590.86
74
1,501.44
1,340.55
160.89
171,429.97
75
1,501.44
1,339.30
162.14
171,267.83
76
1,501.44
1,338.03
163.41
171,104.42
77
1,501.44
1,336.75
164.69
170,939.73
78
1,501.44
1,335.47
165.97
170,773.76
79
1,501.44
1,334.17
167.27
170,606.49
80
1,501.44
1,332.86
168.58
170,437.91
81
1,501.44
1,331.55
169.89
170,268.02
82
1,501.44
1,330.22
171.22
170,096.79
83
1,501.44
1,328.88
172.56
169,924.24
84
1,501.44
1,327.53
173.91
169,750.33
85
1,501.44
1,326.17
175.27
169,575.06
86
1,501.44
1,324.81
176.63
169,398.43
87
1,501.44
1,323.43
178.01
169,220.41
88
1,501.44
1,322.03
179.41
169,041.01
89
1,501.44
1,320.63
180.81
168,860.20
90
1,501.44
1,319.22
182.22
168,677.98
91
1,501.44
1,317.80
183.64
168,494.34
92
1,501.44
1,316.36
185.08
168,309.26
93
1,501.44
1,314.92
186.52
168,122.74
94
1,501.44
1,313.46
187.98
167,934.76
95
1,501.44
1,311.99
189.45
167,745.31
96
1,501.44
1,310.51
190.93
167,554.38
97
1,501.44
1,309.02
192.42
167,361.95
98
1,501.44
1,307.52
193.92
167,168.03
99
1,501.44
1,306.00
195.44
166,972.59
100
1,501.44
1,304.47
196.97
166,775.62
101
1,501.44
1,302.93
198.51
166,577.12
102
1,501.44
1,301.38
200.06
166,377.06
103
1,501.44
1,299.82
201.62
166,175.44
104
1,501.44
1,298.25
203.19
165,972.25
105
1,501.44
1,296.66
204.78
165,767.47
106
1,501.44
1,295.06
206.38
165,561.08
107
1,501.44
1,293.45
207.99
165,353.09
108
1,501.44
1,291.82
209.62
165,143.47
109
1,501.44
1,290.18
211.26
164,932.21
110
1,501.44
1,288.53
212.91
164,719.31
111
1,501.44
1,286.87
214.57
164,504.74
112
1,501.44
1,285.19
216.25
164,288.49
113
1,501.44
1,283.50
217.94
164,070.55
114
1,501.44
1,281.80
219.64
163,850.92
115
1,501.44
1,280.09
221.35
163,629.56
116
1,501.44
1,278.36
223.08
163,406.48
117
1,501.44
1,276.61
224.83
163,181.65
118
1,501.44
1,274.86
226.58
162,955.07
119
1,501.44
1,273.09
228.35
162,726.71
120
1,501.44
1,271.30
230.14
162,496.58
121
1,501.44
1,269.50
231.94
162,264.64
122
1,501.44
1,267.69
233.75
162,030.89
123
1,501.44
1,265.87
235.57
161,795.32
124
1,501.44
1,264.03
237.41
161,557.90
125
1,501.44
1,262.17
239.27
161,318.64
126
1,501.44
1,260.30
241.14
161,077.50
127
1,501.44
1,258.42
243.02
160,834.48
128
1,501.44
1,256.52
244.92
160,589.55
129
1,501.44
1,254.61
246.83
160,342.72
130
1,501.44
1,252.68
248.76
160,093.96
131
1,501.44
1,250.73
250.71
159,843.25
132
1,501.44
1,248.78
252.66
159,590.59
133
1,501.44
1,246.80
254.64
159,335.95
134
1,501.44
1,244.81
256.63
159,079.32
135
1,501.44
1,242.81
258.63
158,820.69
136
1,501.44
1,240.79
260.65
158,560.03
137
1,501.44
1,238.75
262.69
158,297.35
138
1,501.44
1,236.70
264.74
158,032.60
139
1,501.44
1,234.63
266.81
157,765.79
140
1,501.44
1,232.55
268.89
157,496.90
141
1,501.44
1,230.44
271.00
157,225.90
142
1,501.44
1,228.33
273.11
156,952.79
143
1,501.44
1,226.19
275.25
156,677.54
144
1,501.44
1,224.04
277.40
156,400.15
145
1,501.44
1,221.88
279.56
156,120.58
146
1,501.44
1,219.69
281.75
155,838.84
147
1,501.44
1,217.49
283.95
155,554.89
148
1,501.44
1,215.27
286.17
155,268.72
149
1,501.44
1,213.04
288.40
154,980.32
150
1,501.44
1,210.78
290.66
154,689.66
151
1,501.44
1,208.51
292.93
154,396.73
152
1,501.44
1,206.22
295.22
154,101.52
153
1,501.44
1,203.92
297.52
153,803.99
154
1,501.44
1,201.59
299.85
153,504.15
155
1,501.44
1,199.25
302.19
153,201.96
156
1,501.44
1,196.89
304.55
152,897.41
157
1,501.44
1,194.51
306.93
152,590.48
158
1,501.44
1,192.11
309.33
152,281.15
159
1,501.44
1,189.70
311.74
151,969.41
160
1,501.44
1,187.26
314.18
151,655.23
161
1,501.44
1,184.81
316.63
151,338.60
162
1,501.44
1,182.33
319.11
151,019.49
163
1,501.44
1,179.84
321.60
150,697.89
164
1,501.44
1,177.33
324.11
150,373.78
165
1,501.44
1,174.80
326.64
150,047.13
166
1,501.44
1,172.24
329.20
149,717.94
167
1,501.44
1,169.67
331.77
149,386.17
168
1,501.44
1,167.08
334.36
149,051.81
169
1,501.44
1,164.47
336.97
148,714.83
170
1,501.44
1,161.83
339.61
148,375.23
171
1,501.44
1,159.18
342.26
148,032.97
172
1,501.44
1,156.51
344.93
147,688.04
173
1,501.44
1,153.81
347.63
147,340.41
174
1,501.44
1,151.10
350.34
146,990.07
175
1,501.44
1,148.36
353.08
146,636.99
176
1,501.44
1,145.60
355.84
146,281.15
177
1,501.44
1,142.82
358.62
145,922.53
178
1,501.44
1,140.02
361.42
145,561.11
179
1,501.44
1,137.20
364.24
145,196.87
180
1,501.44
1,134.35
367.09
144,829.78
181
1,501.44
1,131.48
369.96
144,459.82
182
1,501.44
1,128.59
372.85
144,086.97
183
1,501.44
1,125.68
375.76
143,711.21
184
1,501.44
1,122.74
378.70
143,332.52
185
1,501.44
1,119.79
381.65
142,950.86
186
1,501.44
1,116.80
384.64
142,566.22
187
1,501.44
1,113.80
387.64
142,178.58
188
1,501.44
1,110.77
390.67
141,787.91
189
1,501.44
1,107.72
393.72
141,394.19
190
1,501.44
1,104.64
396.80
140,997.39
191
1,501.44
1,101.54
399.90
140,597.50
192
1,501.44
1,098.42
403.02
140,194.47
193
1,501.44
1,095.27
406.17
139,788.30
194
1,501.44
1,092.10
409.34
139,378.96
195
1,501.44
1,088.90
412.54
138,966.42
196
1,501.44
1,085.68
415.76
138,550.65
197
1,501.44
1,082.43
419.01
138,131.64
198
1,501.44
1,079.15
422.29
137,709.35
199
1,501.44
1,075.85
425.59
137,283.77
200
1,501.44
1,072.53
428.91
136,854.86
201
1,501.44
1,069.18
432.26
136,422.59
202
1,501.44
1,065.80
435.64
135,986.96
203
1,501.44
1,062.40
439.04
135,547.91
204
1,501.44
1,058.97
442.47
135,105.44
205
1,501.44
1,055.51
445.93
134,659.51
206
1,501.44
1,052.03
449.41
134,210.10
207
1,501.44
1,048.52
452.92
133,757.18
208
1,501.44
1,044.98
456.46
133,300.72
209
1,501.44
1,041.41
460.03
132,840.69
210
1,501.44
1,037.82
463.62
132,377.07
211
1,501.44
1,034.20
467.24
131,909.82
212
1,501.44
1,030.55
470.89
131,438.93
213
1,501.44
1,026.87
474.57
130,964.35
214
1,501.44
1,023.16
478.28
130,486.07
215
1,501.44
1,019.42
482.02
130,004.05
216
1,501.44
1,015.66
485.78
129,518.27
217
1,501.44
1,011.86
489.58
129,028.69
218
1,501.44
1,008.04
493.40
128,535.29
219
1,501.44
1,004.18
497.26
128,038.03
220
1,501.44
1,000.30
501.14
127,536.89
221
1,501.44
996.38
505.06
127,031.83
222
1,501.44
992.44
509.00
126,522.83
223
1,501.44
988.46
512.98
126,009.85
224
1,501.44
984.45
516.99
125,492.86
225
1,501.44
980.41
521.03
124,971.83
226
1,501.44
976.34
525.10
124,446.73
227
1,501.44
972.24
529.20
123,917.53
228
1,501.44
968.11
533.33
123,384.20
229
1,501.44
963.94
537.50
122,846.70
230
1,501.44
959.74
541.70
122,305.00
231
1,501.44
955.51
545.93
121,759.07
232
1,501.44
951.24
550.20
121,208.87
233
1,501.44
946.94
554.50
120,654.37
234
1,501.44
942.61
558.83
120,095.55
235
1,501.44
938.25
563.19
119,532.35
236
1,501.44
933.85
567.59
118,964.76
237
1,501.44
929.41
572.03
118,392.73
238
1,501.44
924.94
576.50
117,816.23
239
1,501.44
920.44
581.00
117,235.23
240
1,501.44
915.90
585.54
116,649.69
241
1,501.44
911.33
590.11
116,059.58
242
1,501.44
906.72
594.72
115,464.85
243
1,501.44
902.07
599.37
114,865.48
244
1,501.44
897.39
604.05
114,261.43
245
1,501.44
892.67
608.77
113,652.66
246
1,501.44
887.91
613.53
113,039.13
247
1,501.44
883.12
618.32
112,420.81
248
1,501.44
878.29
623.15
111,797.65
249
1,501.44
873.42
628.02
111,169.63
250
1,501.44
868.51
632.93
110,536.71
251
1,501.44
863.57
637.87
109,898.83
252
1,501.44
858.58
642.86
109,255.98
253
1,501.44
853.56
647.88
108,608.10
254
1,501.44
848.50
652.94
107,955.16
255
1,501.44
843.40
658.04
107,297.12
256
1,501.44
838.26
663.18
106,633.94
257
1,501.44
833.08
668.36
105,965.58
258
1,501.44
827.86
673.58
105,291.99
259
1,501.44
822.59
678.85
104,613.15
260
1,501.44
817.29
684.15
103,929.00
261
1,501.44
811.95
689.49
103,239.50
262
1,501.44
806.56
694.88
102,544.62
263
1,501.44
801.13
700.31
101,844.31
264
1,501.44
795.66
705.78
101,138.53
265
1,501.44
790.14
711.30
100,427.24
266
1,501.44
784.59
716.85
99,710.38
267
1,501.44
778.99
722.45
98,987.93
268
1,501.44
773.34
728.10
98,259.83
269
1,501.44
767.65
733.79
97,526.05
270
1,501.44
761.92
739.52
96,786.53
271
1,501.44
756.14
745.30
96,041.24
272
1,501.44
750.32
751.12
95,290.12
273
1,501.44
744.45
756.99
94,533.13
274
1,501.44
738.54
762.90
93,770.23
275
1,501.44
732.58
768.86
93,001.37
276
1,501.44
726.57
774.87
92,226.51
277
1,501.44
720.52
780.92
91,445.59
278
1,501.44
714.42
787.02
90,658.56
279
1,501.44
708.27
793.17
89,865.39
280
1,501.44
702.07
799.37
89,066.03
281
1,501.44
695.83
805.61
88,260.42
282
1,501.44
689.53
811.91
87,448.51
283
1,501.44
683.19
818.25
86,630.26
284
1,501.44
676.80
824.64
85,805.62
285
1,501.44
670.36
831.08
84,974.54
286
1,501.44
663.86
837.58
84,136.96
287
1,501.44
657.32
844.12
83,292.84
288
1,501.44
650.73
850.71
82,442.13
289
1,501.44
644.08
857.36
81,584.77
290
1,501.44
637.38
864.06
80,720.71
291
1,501.44
630.63
870.81
79,849.90
292
1,501.44
623.83
877.61
78,972.28
293
1,501.44
616.97
884.47
78,087.81
294
1,501.44
610.06
891.38
77,196.44
295
1,501.44
603.10
898.34
76,298.09
296
1,501.44
596.08
905.36
75,392.73
297
1,501.44
589.01
912.43
74,480.30
298
1,501.44
581.88
919.56
73,560.73
299
1,501.44
574.69
926.75
72,633.99
300
1,501.44
567.45
933.99
71,700.00
301
1,501.44
560.16
941.28
70,758.72
302
1,501.44
552.80
948.64
69,810.08
303
1,501.44
545.39
956.05
68,854.03
304
1,501.44
537.92
963.52
67,890.51
305
1,501.44
530.39
971.05
66,919.47
306
1,501.44
522.81
978.63
65,940.84
307
1,501.44
515.16
986.28
64,954.56
308
1,501.44
507.46
993.98
63,960.58
309
1,501.44
499.69
1,001.75
62,958.83
310
1,501.44
491.87
1,009.57
61,949.25
311
1,501.44
483.98
1,017.46
60,931.79
312
1,501.44
476.03
1,025.41
59,906.38
313
1,501.44
468.02
1,033.42
58,872.96
314
1,501.44
459.95
1,041.49
57,831.47
315
1,501.44
451.81
1,049.63
56,781.83
316
1,501.44
443.61
1,057.83
55,724.00
317
1,501.44
435.34
1,066.10
54,657.91
318
1,501.44
427.01
1,074.43
53,583.48
319
1,501.44
418.62
1,082.82
52,500.66
320
1,501.44
410.16
1,091.28
51,409.38
321
1,501.44
401.64
1,099.80
50,309.58
322
1,501.44
393.04
1,108.40
49,201.18
323
1,501.44
384.38
1,117.06
48,084.13
324
1,501.44
375.66
1,125.78
46,958.34
325
1,501.44
366.86
1,134.58
45,823.77
326
1,501.44
358.00
1,143.44
44,680.32
327
1,501.44
349.07
1,152.37
43,527.95
328
1,501.44
340.06
1,161.38
42,366.57
329
1,501.44
330.99
1,170.45
41,196.12
330
1,501.44
321.84
1,179.60
40,016.53
331
1,501.44
312.63
1,188.81
38,827.71
332
1,501.44
303.34
1,198.10
37,629.62
333
1,501.44
293.98
1,207.46
36,422.16
334
1,501.44
284.55
1,216.89
35,205.27
335
1,501.44
275.04
1,226.40
33,978.87
336
1,501.44
265.46
1,235.98
32,742.89
337
1,501.44
255.80
1,245.64
31,497.25
338
1,501.44
246.07
1,255.37
30,241.88
339
1,501.44
236.26
1,265.18
28,976.71
340
1,501.44
226.38
1,275.06
27,701.65
341
1,501.44
216.42
1,285.02
26,416.63
342
1,501.44
206.38
1,295.06
25,121.57
343
1,501.44
196.26
1,305.18
23,816.39
344
1,501.44
186.07
1,315.37
22,501.01
345
1,501.44
175.79
1,325.65
21,175.36
346
1,501.44
165.43
1,336.01
19,839.36
347
1,501.44
154.99
1,346.45
18,492.91
348
1,501.44
144.48
1,356.96
17,135.95
349
1,501.44
133.87
1,367.57
15,768.38
350
1,501.44
123.19
1,378.25
14,390.13
351
1,501.44
112.42
1,389.02
13,001.12
352
1,501.44
101.57
1,399.87
11,601.25
353
1,501.44
90.63
1,410.81
10,190.44
354
1,501.44
79.61
1,421.83
8,768.61
355
1,501.44
68.50
1,432.94
7,335.68
356
1,501.44
57.31
1,444.13
5,891.55
357
1,501.44
46.03
1,455.41
4,436.14
358
1,501.44
34.66
1,466.78
2,969.35
359
1,501.44
23.20
1,478.24
1,491.11
360
1,502.76
11.65
1,491.11
0.00
Totals
540,519.72
360,003.72
180,516.00

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