Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,500.62  
 

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
1,500.62
1,398.75
101.87
186,398.13
2
1,500.62
1,397.99
102.63
186,295.50
3
1,500.62
1,397.22
103.40
186,192.09
4
1,500.62
1,396.44
104.18
186,087.91
5
1,500.62
1,395.66
104.96
185,982.95
6
1,500.62
1,394.87
105.75
185,877.20
7
1,500.62
1,394.08
106.54
185,770.66
8
1,500.62
1,393.28
107.34
185,663.32
9
1,500.62
1,392.47
108.15
185,555.18
10
1,500.62
1,391.66
108.96
185,446.22
11
1,500.62
1,390.85
109.77
185,336.45
12
1,500.62
1,390.02
110.60
185,225.85
13
1,500.62
1,389.19
111.43
185,114.43
14
1,500.62
1,388.36
112.26
185,002.16
15
1,500.62
1,387.52
113.10
184,889.06
16
1,500.62
1,386.67
113.95
184,775.11
17
1,500.62
1,385.81
114.81
184,660.30
18
1,500.62
1,384.95
115.67
184,544.63
19
1,500.62
1,384.08
116.54
184,428.10
20
1,500.62
1,383.21
117.41
184,310.69
21
1,500.62
1,382.33
118.29
184,192.40
22
1,500.62
1,381.44
119.18
184,073.22
23
1,500.62
1,380.55
120.07
183,953.15
24
1,500.62
1,379.65
120.97
183,832.18
25
1,500.62
1,378.74
121.88
183,710.30
26
1,500.62
1,377.83
122.79
183,587.51
27
1,500.62
1,376.91
123.71
183,463.80
28
1,500.62
1,375.98
124.64
183,339.15
29
1,500.62
1,375.04
125.58
183,213.58
30
1,500.62
1,374.10
126.52
183,087.06
31
1,500.62
1,373.15
127.47
182,959.59
32
1,500.62
1,372.20
128.42
182,831.17
33
1,500.62
1,371.23
129.39
182,701.78
34
1,500.62
1,370.26
130.36
182,571.43
35
1,500.62
1,369.29
131.33
182,440.09
36
1,500.62
1,368.30
132.32
182,307.77
37
1,500.62
1,367.31
133.31
182,174.46
38
1,500.62
1,366.31
134.31
182,040.15
39
1,500.62
1,365.30
135.32
181,904.83
40
1,500.62
1,364.29
136.33
181,768.50
41
1,500.62
1,363.26
137.36
181,631.14
42
1,500.62
1,362.23
138.39
181,492.75
43
1,500.62
1,361.20
139.42
181,353.33
44
1,500.62
1,360.15
140.47
181,212.86
45
1,500.62
1,359.10
141.52
181,071.34
46
1,500.62
1,358.04
142.58
180,928.75
47
1,500.62
1,356.97
143.65
180,785.10
48
1,500.62
1,355.89
144.73
180,640.37
49
1,500.62
1,354.80
145.82
180,494.55
50
1,500.62
1,353.71
146.91
180,347.64
51
1,500.62
1,352.61
148.01
180,199.62
52
1,500.62
1,351.50
149.12
180,050.50
53
1,500.62
1,350.38
150.24
179,900.26
54
1,500.62
1,349.25
151.37
179,748.89
55
1,500.62
1,348.12
152.50
179,596.39
56
1,500.62
1,346.97
153.65
179,442.74
57
1,500.62
1,345.82
154.80
179,287.94
58
1,500.62
1,344.66
155.96
179,131.98
59
1,500.62
1,343.49
157.13
178,974.85
60
1,500.62
1,342.31
158.31
178,816.54
61
1,500.62
1,341.12
159.50
178,657.05
62
1,500.62
1,339.93
160.69
178,496.36
63
1,500.62
1,338.72
161.90
178,334.46
64
1,500.62
1,337.51
163.11
178,171.35
65
1,500.62
1,336.29
164.33
178,007.01
66
1,500.62
1,335.05
165.57
177,841.44
67
1,500.62
1,333.81
166.81
177,674.63
68
1,500.62
1,332.56
168.06
177,506.57
69
1,500.62
1,331.30
169.32
177,337.25
70
1,500.62
1,330.03
170.59
177,166.66
71
1,500.62
1,328.75
171.87
176,994.79
72
1,500.62
1,327.46
173.16
176,821.63
73
1,500.62
1,326.16
174.46
176,647.18
74
1,500.62
1,324.85
175.77
176,471.41
75
1,500.62
1,323.54
177.08
176,294.33
76
1,500.62
1,322.21
178.41
176,115.91
77
1,500.62
1,320.87
179.75
175,936.16
78
1,500.62
1,319.52
181.10
175,755.06
79
1,500.62
1,318.16
182.46
175,572.61
80
1,500.62
1,316.79
183.83
175,388.78
81
1,500.62
1,315.42
185.20
175,203.58
82
1,500.62
1,314.03
186.59
175,016.98
83
1,500.62
1,312.63
187.99
174,828.99
84
1,500.62
1,311.22
189.40
174,639.59
85
1,500.62
1,309.80
190.82
174,448.77
86
1,500.62
1,308.37
192.25
174,256.51
87
1,500.62
1,306.92
193.70
174,062.82
88
1,500.62
1,305.47
195.15
173,867.67
89
1,500.62
1,304.01
196.61
173,671.05
90
1,500.62
1,302.53
198.09
173,472.97
91
1,500.62
1,301.05
199.57
173,273.39
92
1,500.62
1,299.55
201.07
173,072.32
93
1,500.62
1,298.04
202.58
172,869.75
94
1,500.62
1,296.52
204.10
172,665.65
95
1,500.62
1,294.99
205.63
172,460.02
96
1,500.62
1,293.45
207.17
172,252.85
97
1,500.62
1,291.90
208.72
172,044.13
98
1,500.62
1,290.33
210.29
171,833.84
99
1,500.62
1,288.75
211.87
171,621.97
100
1,500.62
1,287.16
213.46
171,408.52
101
1,500.62
1,285.56
215.06
171,193.46
102
1,500.62
1,283.95
216.67
170,976.79
103
1,500.62
1,282.33
218.29
170,758.50
104
1,500.62
1,280.69
219.93
170,538.57
105
1,500.62
1,279.04
221.58
170,316.99
106
1,500.62
1,277.38
223.24
170,093.74
107
1,500.62
1,275.70
224.92
169,868.83
108
1,500.62
1,274.02
226.60
169,642.22
109
1,500.62
1,272.32
228.30
169,413.92
110
1,500.62
1,270.60
230.02
169,183.91
111
1,500.62
1,268.88
231.74
168,952.16
112
1,500.62
1,267.14
233.48
168,718.69
113
1,500.62
1,265.39
235.23
168,483.46
114
1,500.62
1,263.63
236.99
168,246.46
115
1,500.62
1,261.85
238.77
168,007.69
116
1,500.62
1,260.06
240.56
167,767.13
117
1,500.62
1,258.25
242.37
167,524.76
118
1,500.62
1,256.44
244.18
167,280.58
119
1,500.62
1,254.60
246.02
167,034.56
120
1,500.62
1,252.76
247.86
166,786.70
121
1,500.62
1,250.90
249.72
166,536.98
122
1,500.62
1,249.03
251.59
166,285.39
123
1,500.62
1,247.14
253.48
166,031.91
124
1,500.62
1,245.24
255.38
165,776.53
125
1,500.62
1,243.32
257.30
165,519.23
126
1,500.62
1,241.39
259.23
165,260.01
127
1,500.62
1,239.45
261.17
164,998.84
128
1,500.62
1,237.49
263.13
164,735.71
129
1,500.62
1,235.52
265.10
164,470.61
130
1,500.62
1,233.53
267.09
164,203.51
131
1,500.62
1,231.53
269.09
163,934.42
132
1,500.62
1,229.51
271.11
163,663.31
133
1,500.62
1,227.47
273.15
163,390.16
134
1,500.62
1,225.43
275.19
163,114.97
135
1,500.62
1,223.36
277.26
162,837.71
136
1,500.62
1,221.28
279.34
162,558.38
137
1,500.62
1,219.19
281.43
162,276.94
138
1,500.62
1,217.08
283.54
161,993.40
139
1,500.62
1,214.95
285.67
161,707.73
140
1,500.62
1,212.81
287.81
161,419.92
141
1,500.62
1,210.65
289.97
161,129.95
142
1,500.62
1,208.47
292.15
160,837.80
143
1,500.62
1,206.28
294.34
160,543.47
144
1,500.62
1,204.08
296.54
160,246.92
145
1,500.62
1,201.85
298.77
159,948.15
146
1,500.62
1,199.61
301.01
159,647.15
147
1,500.62
1,197.35
303.27
159,343.88
148
1,500.62
1,195.08
305.54
159,038.34
149
1,500.62
1,192.79
307.83
158,730.51
150
1,500.62
1,190.48
310.14
158,420.36
151
1,500.62
1,188.15
312.47
158,107.90
152
1,500.62
1,185.81
314.81
157,793.09
153
1,500.62
1,183.45
317.17
157,475.91
154
1,500.62
1,181.07
319.55
157,156.36
155
1,500.62
1,178.67
321.95
156,834.42
156
1,500.62
1,176.26
324.36
156,510.05
157
1,500.62
1,173.83
326.79
156,183.26
158
1,500.62
1,171.37
329.25
155,854.01
159
1,500.62
1,168.91
331.71
155,522.30
160
1,500.62
1,166.42
334.20
155,188.10
161
1,500.62
1,163.91
336.71
154,851.39
162
1,500.62
1,161.39
339.23
154,512.15
163
1,500.62
1,158.84
341.78
154,170.37
164
1,500.62
1,156.28
344.34
153,826.03
165
1,500.62
1,153.70
346.92
153,479.11
166
1,500.62
1,151.09
349.53
153,129.58
167
1,500.62
1,148.47
352.15
152,777.43
168
1,500.62
1,145.83
354.79
152,422.64
169
1,500.62
1,143.17
357.45
152,065.19
170
1,500.62
1,140.49
360.13
151,705.06
171
1,500.62
1,137.79
362.83
151,342.23
172
1,500.62
1,135.07
365.55
150,976.68
173
1,500.62
1,132.33
368.29
150,608.38
174
1,500.62
1,129.56
371.06
150,237.32
175
1,500.62
1,126.78
373.84
149,863.48
176
1,500.62
1,123.98
376.64
149,486.84
177
1,500.62
1,121.15
379.47
149,107.37
178
1,500.62
1,118.31
382.31
148,725.06
179
1,500.62
1,115.44
385.18
148,339.88
180
1,500.62
1,112.55
388.07
147,951.80
181
1,500.62
1,109.64
390.98
147,560.82
182
1,500.62
1,106.71
393.91
147,166.91
183
1,500.62
1,103.75
396.87
146,770.04
184
1,500.62
1,100.78
399.84
146,370.20
185
1,500.62
1,097.78
402.84
145,967.35
186
1,500.62
1,094.76
405.86
145,561.49
187
1,500.62
1,091.71
408.91
145,152.58
188
1,500.62
1,088.64
411.98
144,740.60
189
1,500.62
1,085.55
415.07
144,325.54
190
1,500.62
1,082.44
418.18
143,907.36
191
1,500.62
1,079.31
421.31
143,486.04
192
1,500.62
1,076.15
424.47
143,061.57
193
1,500.62
1,072.96
427.66
142,633.91
194
1,500.62
1,069.75
430.87
142,203.05
195
1,500.62
1,066.52
434.10
141,768.95
196
1,500.62
1,063.27
437.35
141,331.60
197
1,500.62
1,059.99
440.63
140,890.96
198
1,500.62
1,056.68
443.94
140,447.03
199
1,500.62
1,053.35
447.27
139,999.76
200
1,500.62
1,050.00
450.62
139,549.14
201
1,500.62
1,046.62
454.00
139,095.13
202
1,500.62
1,043.21
457.41
138,637.73
203
1,500.62
1,039.78
460.84
138,176.89
204
1,500.62
1,036.33
464.29
137,712.60
205
1,500.62
1,032.84
467.78
137,244.82
206
1,500.62
1,029.34
471.28
136,773.54
207
1,500.62
1,025.80
474.82
136,298.72
208
1,500.62
1,022.24
478.38
135,820.34
209
1,500.62
1,018.65
481.97
135,338.37
210
1,500.62
1,015.04
485.58
134,852.79
211
1,500.62
1,011.40
489.22
134,363.57
212
1,500.62
1,007.73
492.89
133,870.67
213
1,500.62
1,004.03
496.59
133,374.08
214
1,500.62
1,000.31
500.31
132,873.77
215
1,500.62
996.55
504.07
132,369.70
216
1,500.62
992.77
507.85
131,861.85
217
1,500.62
988.96
511.66
131,350.20
218
1,500.62
985.13
515.49
130,834.71
219
1,500.62
981.26
519.36
130,315.35
220
1,500.62
977.37
523.25
129,792.09
221
1,500.62
973.44
527.18
129,264.91
222
1,500.62
969.49
531.13
128,733.78
223
1,500.62
965.50
535.12
128,198.66
224
1,500.62
961.49
539.13
127,659.53
225
1,500.62
957.45
543.17
127,116.36
226
1,500.62
953.37
547.25
126,569.11
227
1,500.62
949.27
551.35
126,017.76
228
1,500.62
945.13
555.49
125,462.27
229
1,500.62
940.97
559.65
124,902.62
230
1,500.62
936.77
563.85
124,338.77
231
1,500.62
932.54
568.08
123,770.69
232
1,500.62
928.28
572.34
123,198.35
233
1,500.62
923.99
576.63
122,621.72
234
1,500.62
919.66
580.96
122,040.76
235
1,500.62
915.31
585.31
121,455.45
236
1,500.62
910.92
589.70
120,865.74
237
1,500.62
906.49
594.13
120,271.62
238
1,500.62
902.04
598.58
119,673.03
239
1,500.62
897.55
603.07
119,069.96
240
1,500.62
893.02
607.60
118,462.36
241
1,500.62
888.47
612.15
117,850.21
242
1,500.62
883.88
616.74
117,233.47
243
1,500.62
879.25
621.37
116,612.10
244
1,500.62
874.59
626.03
115,986.07
245
1,500.62
869.90
630.72
115,355.35
246
1,500.62
865.17
635.45
114,719.89
247
1,500.62
860.40
640.22
114,079.67
248
1,500.62
855.60
645.02
113,434.65
249
1,500.62
850.76
649.86
112,784.79
250
1,500.62
845.89
654.73
112,130.05
251
1,500.62
840.98
659.64
111,470.41
252
1,500.62
836.03
664.59
110,805.82
253
1,500.62
831.04
669.58
110,136.24
254
1,500.62
826.02
674.60
109,461.64
255
1,500.62
820.96
679.66
108,781.98
256
1,500.62
815.86
684.76
108,097.23
257
1,500.62
810.73
689.89
107,407.34
258
1,500.62
805.56
695.06
106,712.27
259
1,500.62
800.34
700.28
106,012.00
260
1,500.62
795.09
705.53
105,306.47
261
1,500.62
789.80
710.82
104,595.64
262
1,500.62
784.47
716.15
103,879.49
263
1,500.62
779.10
721.52
103,157.97
264
1,500.62
773.68
726.94
102,431.03
265
1,500.62
768.23
732.39
101,698.65
266
1,500.62
762.74
737.88
100,960.77
267
1,500.62
757.21
743.41
100,217.35
268
1,500.62
751.63
748.99
99,468.36
269
1,500.62
746.01
754.61
98,713.75
270
1,500.62
740.35
760.27
97,953.49
271
1,500.62
734.65
765.97
97,187.52
272
1,500.62
728.91
771.71
96,415.80
273
1,500.62
723.12
777.50
95,638.30
274
1,500.62
717.29
783.33
94,854.97
275
1,500.62
711.41
789.21
94,065.76
276
1,500.62
705.49
795.13
93,270.64
277
1,500.62
699.53
801.09
92,469.55
278
1,500.62
693.52
807.10
91,662.45
279
1,500.62
687.47
813.15
90,849.30
280
1,500.62
681.37
819.25
90,030.05
281
1,500.62
675.23
825.39
89,204.65
282
1,500.62
669.03
831.59
88,373.07
283
1,500.62
662.80
837.82
87,535.24
284
1,500.62
656.51
844.11
86,691.14
285
1,500.62
650.18
850.44
85,840.70
286
1,500.62
643.81
856.81
84,983.89
287
1,500.62
637.38
863.24
84,120.65
288
1,500.62
630.90
869.72
83,250.93
289
1,500.62
624.38
876.24
82,374.69
290
1,500.62
617.81
882.81
81,491.88
291
1,500.62
611.19
889.43
80,602.45
292
1,500.62
604.52
896.10
79,706.35
293
1,500.62
597.80
902.82
78,803.53
294
1,500.62
591.03
909.59
77,893.93
295
1,500.62
584.20
916.42
76,977.52
296
1,500.62
577.33
923.29
76,054.23
297
1,500.62
570.41
930.21
75,124.02
298
1,500.62
563.43
937.19
74,186.83
299
1,500.62
556.40
944.22
73,242.61
300
1,500.62
549.32
951.30
72,291.31
301
1,500.62
542.18
958.44
71,332.87
302
1,500.62
535.00
965.62
70,367.25
303
1,500.62
527.75
972.87
69,394.38
304
1,500.62
520.46
980.16
68,414.22
305
1,500.62
513.11
987.51
67,426.71
306
1,500.62
505.70
994.92
66,431.79
307
1,500.62
498.24
1,002.38
65,429.41
308
1,500.62
490.72
1,009.90
64,419.51
309
1,500.62
483.15
1,017.47
63,402.03
310
1,500.62
475.52
1,025.10
62,376.93
311
1,500.62
467.83
1,032.79
61,344.14
312
1,500.62
460.08
1,040.54
60,303.60
313
1,500.62
452.28
1,048.34
59,255.25
314
1,500.62
444.41
1,056.21
58,199.05
315
1,500.62
436.49
1,064.13
57,134.92
316
1,500.62
428.51
1,072.11
56,062.81
317
1,500.62
420.47
1,080.15
54,982.66
318
1,500.62
412.37
1,088.25
53,894.41
319
1,500.62
404.21
1,096.41
52,798.00
320
1,500.62
395.99
1,104.63
51,693.37
321
1,500.62
387.70
1,112.92
50,580.45
322
1,500.62
379.35
1,121.27
49,459.18
323
1,500.62
370.94
1,129.68
48,329.51
324
1,500.62
362.47
1,138.15
47,191.36
325
1,500.62
353.94
1,146.68
46,044.67
326
1,500.62
345.34
1,155.28
44,889.39
327
1,500.62
336.67
1,163.95
43,725.44
328
1,500.62
327.94
1,172.68
42,552.76
329
1,500.62
319.15
1,181.47
41,371.28
330
1,500.62
310.28
1,190.34
40,180.95
331
1,500.62
301.36
1,199.26
38,981.69
332
1,500.62
292.36
1,208.26
37,773.43
333
1,500.62
283.30
1,217.32
36,556.11
334
1,500.62
274.17
1,226.45
35,329.66
335
1,500.62
264.97
1,235.65
34,094.01
336
1,500.62
255.71
1,244.91
32,849.10
337
1,500.62
246.37
1,254.25
31,594.85
338
1,500.62
236.96
1,263.66
30,331.19
339
1,500.62
227.48
1,273.14
29,058.05
340
1,500.62
217.94
1,282.68
27,775.37
341
1,500.62
208.32
1,292.30
26,483.06
342
1,500.62
198.62
1,302.00
25,181.06
343
1,500.62
188.86
1,311.76
23,869.30
344
1,500.62
179.02
1,321.60
22,547.70
345
1,500.62
169.11
1,331.51
21,216.19
346
1,500.62
159.12
1,341.50
19,874.69
347
1,500.62
149.06
1,351.56
18,523.13
348
1,500.62
138.92
1,361.70
17,161.43
349
1,500.62
128.71
1,371.91
15,789.53
350
1,500.62
118.42
1,382.20
14,407.33
351
1,500.62
108.05
1,392.57
13,014.76
352
1,500.62
97.61
1,403.01
11,611.75
353
1,500.62
87.09
1,413.53
10,198.22
354
1,500.62
76.49
1,424.13
8,774.09
355
1,500.62
65.81
1,434.81
7,339.27
356
1,500.62
55.04
1,445.58
5,893.70
357
1,500.62
44.20
1,456.42
4,437.28
358
1,500.62
33.28
1,467.34
2,969.94
359
1,500.62
22.27
1,478.35
1,491.59
360
1,502.78
11.19
1,491.59
0.00
Totals
540,225.36
353,725.36
186,500.00

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