Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,500.24  
 

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
1,500.24
1,328.68
171.56
219,748.44
2
1,500.24
1,327.65
172.59
219,575.85
3
1,500.24
1,326.60
173.64
219,402.21
4
1,500.24
1,325.56
174.68
219,227.53
5
1,500.24
1,324.50
175.74
219,051.79
6
1,500.24
1,323.44
176.80
218,874.99
7
1,500.24
1,322.37
177.87
218,697.12
8
1,500.24
1,321.30
178.94
218,518.17
9
1,500.24
1,320.21
180.03
218,338.15
10
1,500.24
1,319.13
181.11
218,157.03
11
1,500.24
1,318.03
182.21
217,974.82
12
1,500.24
1,316.93
183.31
217,791.52
13
1,500.24
1,315.82
184.42
217,607.10
14
1,500.24
1,314.71
185.53
217,421.57
15
1,500.24
1,313.59
186.65
217,234.92
16
1,500.24
1,312.46
187.78
217,047.14
17
1,500.24
1,311.33
188.91
216,858.22
18
1,500.24
1,310.19
190.05
216,668.17
19
1,500.24
1,309.04
191.20
216,476.97
20
1,500.24
1,307.88
192.36
216,284.61
21
1,500.24
1,306.72
193.52
216,091.09
22
1,500.24
1,305.55
194.69
215,896.40
23
1,500.24
1,304.37
195.87
215,700.53
24
1,500.24
1,303.19
197.05
215,503.48
25
1,500.24
1,302.00
198.24
215,305.24
26
1,500.24
1,300.80
199.44
215,105.81
27
1,500.24
1,299.60
200.64
214,905.16
28
1,500.24
1,298.39
201.85
214,703.31
29
1,500.24
1,297.17
203.07
214,500.23
30
1,500.24
1,295.94
204.30
214,295.93
31
1,500.24
1,294.70
205.54
214,090.40
32
1,500.24
1,293.46
206.78
213,883.62
33
1,500.24
1,292.21
208.03
213,675.59
34
1,500.24
1,290.96
209.28
213,466.31
35
1,500.24
1,289.69
210.55
213,255.76
36
1,500.24
1,288.42
211.82
213,043.94
37
1,500.24
1,287.14
213.10
212,830.84
38
1,500.24
1,285.85
214.39
212,616.46
39
1,500.24
1,284.56
215.68
212,400.77
40
1,500.24
1,283.25
216.99
212,183.79
41
1,500.24
1,281.94
218.30
211,965.49
42
1,500.24
1,280.62
219.62
211,745.88
43
1,500.24
1,279.30
220.94
211,524.94
44
1,500.24
1,277.96
222.28
211,302.66
45
1,500.24
1,276.62
223.62
211,079.04
46
1,500.24
1,275.27
224.97
210,854.07
47
1,500.24
1,273.91
226.33
210,627.74
48
1,500.24
1,272.54
227.70
210,400.04
49
1,500.24
1,271.17
229.07
210,170.97
50
1,500.24
1,269.78
230.46
209,940.51
51
1,500.24
1,268.39
231.85
209,708.66
52
1,500.24
1,266.99
233.25
209,475.41
53
1,500.24
1,265.58
234.66
209,240.75
54
1,500.24
1,264.16
236.08
209,004.67
55
1,500.24
1,262.74
237.50
208,767.17
56
1,500.24
1,261.30
238.94
208,528.23
57
1,500.24
1,259.86
240.38
208,287.85
58
1,500.24
1,258.41
241.83
208,046.02
59
1,500.24
1,256.94
243.30
207,802.72
60
1,500.24
1,255.47
244.77
207,557.96
61
1,500.24
1,254.00
246.24
207,311.71
62
1,500.24
1,252.51
247.73
207,063.98
63
1,500.24
1,251.01
249.23
206,814.75
64
1,500.24
1,249.51
250.73
206,564.02
65
1,500.24
1,247.99
252.25
206,311.77
66
1,500.24
1,246.47
253.77
206,058.00
67
1,500.24
1,244.93
255.31
205,802.69
68
1,500.24
1,243.39
256.85
205,545.84
69
1,500.24
1,241.84
258.40
205,287.44
70
1,500.24
1,240.28
259.96
205,027.48
71
1,500.24
1,238.71
261.53
204,765.95
72
1,500.24
1,237.13
263.11
204,502.83
73
1,500.24
1,235.54
264.70
204,238.13
74
1,500.24
1,233.94
266.30
203,971.83
75
1,500.24
1,232.33
267.91
203,703.92
76
1,500.24
1,230.71
269.53
203,434.39
77
1,500.24
1,229.08
271.16
203,163.23
78
1,500.24
1,227.44
272.80
202,890.44
79
1,500.24
1,225.80
274.44
202,616.00
80
1,500.24
1,224.14
276.10
202,339.89
81
1,500.24
1,222.47
277.77
202,062.12
82
1,500.24
1,220.79
279.45
201,782.68
83
1,500.24
1,219.10
281.14
201,501.54
84
1,500.24
1,217.41
282.83
201,218.70
85
1,500.24
1,215.70
284.54
200,934.16
86
1,500.24
1,213.98
286.26
200,647.90
87
1,500.24
1,212.25
287.99
200,359.91
88
1,500.24
1,210.51
289.73
200,070.17
89
1,500.24
1,208.76
291.48
199,778.69
90
1,500.24
1,207.00
293.24
199,485.45
91
1,500.24
1,205.22
295.02
199,190.43
92
1,500.24
1,203.44
296.80
198,893.63
93
1,500.24
1,201.65
298.59
198,595.04
94
1,500.24
1,199.85
300.39
198,294.65
95
1,500.24
1,198.03
302.21
197,992.44
96
1,500.24
1,196.20
304.04
197,688.40
97
1,500.24
1,194.37
305.87
197,382.53
98
1,500.24
1,192.52
307.72
197,074.81
99
1,500.24
1,190.66
309.58
196,765.23
100
1,500.24
1,188.79
311.45
196,453.78
101
1,500.24
1,186.91
313.33
196,140.45
102
1,500.24
1,185.02
315.22
195,825.22
103
1,500.24
1,183.11
317.13
195,508.09
104
1,500.24
1,181.19
319.05
195,189.05
105
1,500.24
1,179.27
320.97
194,868.08
106
1,500.24
1,177.33
322.91
194,545.16
107
1,500.24
1,175.38
324.86
194,220.30
108
1,500.24
1,173.41
326.83
193,893.47
109
1,500.24
1,171.44
328.80
193,564.67
110
1,500.24
1,169.45
330.79
193,233.89
111
1,500.24
1,167.45
332.79
192,901.10
112
1,500.24
1,165.44
334.80
192,566.31
113
1,500.24
1,163.42
336.82
192,229.49
114
1,500.24
1,161.39
338.85
191,890.63
115
1,500.24
1,159.34
340.90
191,549.73
116
1,500.24
1,157.28
342.96
191,206.77
117
1,500.24
1,155.21
345.03
190,861.74
118
1,500.24
1,153.12
347.12
190,514.62
119
1,500.24
1,151.03
349.21
190,165.41
120
1,500.24
1,148.92
351.32
189,814.09
121
1,500.24
1,146.79
353.45
189,460.64
122
1,500.24
1,144.66
355.58
189,105.06
123
1,500.24
1,142.51
357.73
188,747.33
124
1,500.24
1,140.35
359.89
188,387.44
125
1,500.24
1,138.17
362.07
188,025.37
126
1,500.24
1,135.99
364.25
187,661.12
127
1,500.24
1,133.79
366.45
187,294.66
128
1,500.24
1,131.57
368.67
186,925.99
129
1,500.24
1,129.34
370.90
186,555.10
130
1,500.24
1,127.10
373.14
186,181.96
131
1,500.24
1,124.85
375.39
185,806.57
132
1,500.24
1,122.58
377.66
185,428.91
133
1,500.24
1,120.30
379.94
185,048.97
134
1,500.24
1,118.00
382.24
184,666.74
135
1,500.24
1,115.69
384.55
184,282.19
136
1,500.24
1,113.37
386.87
183,895.32
137
1,500.24
1,111.03
389.21
183,506.12
138
1,500.24
1,108.68
391.56
183,114.56
139
1,500.24
1,106.32
393.92
182,720.64
140
1,500.24
1,103.94
396.30
182,324.34
141
1,500.24
1,101.54
398.70
181,925.64
142
1,500.24
1,099.13
401.11
181,524.53
143
1,500.24
1,096.71
403.53
181,121.00
144
1,500.24
1,094.27
405.97
180,715.04
145
1,500.24
1,091.82
408.42
180,306.62
146
1,500.24
1,089.35
410.89
179,895.73
147
1,500.24
1,086.87
413.37
179,482.36
148
1,500.24
1,084.37
415.87
179,066.49
149
1,500.24
1,081.86
418.38
178,648.11
150
1,500.24
1,079.33
420.91
178,227.20
151
1,500.24
1,076.79
423.45
177,803.75
152
1,500.24
1,074.23
426.01
177,377.74
153
1,500.24
1,071.66
428.58
176,949.16
154
1,500.24
1,069.07
431.17
176,517.99
155
1,500.24
1,066.46
433.78
176,084.21
156
1,500.24
1,063.84
436.40
175,647.81
157
1,500.24
1,061.21
439.03
175,208.78
158
1,500.24
1,058.55
441.69
174,767.09
159
1,500.24
1,055.88
444.36
174,322.74
160
1,500.24
1,053.20
447.04
173,875.70
161
1,500.24
1,050.50
449.74
173,425.96
162
1,500.24
1,047.78
452.46
172,973.50
163
1,500.24
1,045.05
455.19
172,518.31
164
1,500.24
1,042.30
457.94
172,060.36
165
1,500.24
1,039.53
460.71
171,599.65
166
1,500.24
1,036.75
463.49
171,136.16
167
1,500.24
1,033.95
466.29
170,669.87
168
1,500.24
1,031.13
469.11
170,200.76
169
1,500.24
1,028.30
471.94
169,728.82
170
1,500.24
1,025.44
474.80
169,254.02
171
1,500.24
1,022.58
477.66
168,776.36
172
1,500.24
1,019.69
480.55
168,295.81
173
1,500.24
1,016.79
483.45
167,812.36
174
1,500.24
1,013.87
486.37
167,325.98
175
1,500.24
1,010.93
489.31
166,836.67
176
1,500.24
1,007.97
492.27
166,344.40
177
1,500.24
1,005.00
495.24
165,849.16
178
1,500.24
1,002.01
498.23
165,350.92
179
1,500.24
999.00
501.24
164,849.68
180
1,500.24
995.97
504.27
164,345.41
181
1,500.24
992.92
507.32
163,838.09
182
1,500.24
989.86
510.38
163,327.70
183
1,500.24
986.77
513.47
162,814.23
184
1,500.24
983.67
516.57
162,297.66
185
1,500.24
980.55
519.69
161,777.97
186
1,500.24
977.41
522.83
161,255.14
187
1,500.24
974.25
525.99
160,729.15
188
1,500.24
971.07
529.17
160,199.98
189
1,500.24
967.87
532.37
159,667.62
190
1,500.24
964.66
535.58
159,132.03
191
1,500.24
961.42
538.82
158,593.22
192
1,500.24
958.17
542.07
158,051.14
193
1,500.24
954.89
545.35
157,505.80
194
1,500.24
951.60
548.64
156,957.15
195
1,500.24
948.28
551.96
156,405.20
196
1,500.24
944.95
555.29
155,849.91
197
1,500.24
941.59
558.65
155,291.26
198
1,500.24
938.22
562.02
154,729.24
199
1,500.24
934.82
565.42
154,163.82
200
1,500.24
931.41
568.83
153,594.99
201
1,500.24
927.97
572.27
153,022.72
202
1,500.24
924.51
575.73
152,446.99
203
1,500.24
921.03
579.21
151,867.78
204
1,500.24
917.53
582.71
151,285.08
205
1,500.24
914.01
586.23
150,698.85
206
1,500.24
910.47
589.77
150,109.08
207
1,500.24
906.91
593.33
149,515.75
208
1,500.24
903.32
596.92
148,918.84
209
1,500.24
899.72
600.52
148,318.31
210
1,500.24
896.09
604.15
147,714.16
211
1,500.24
892.44
607.80
147,106.36
212
1,500.24
888.77
611.47
146,494.89
213
1,500.24
885.07
615.17
145,879.72
214
1,500.24
881.36
618.88
145,260.84
215
1,500.24
877.62
622.62
144,638.22
216
1,500.24
873.86
626.38
144,011.83
217
1,500.24
870.07
630.17
143,381.67
218
1,500.24
866.26
633.98
142,747.69
219
1,500.24
862.43
637.81
142,109.88
220
1,500.24
858.58
641.66
141,468.22
221
1,500.24
854.70
645.54
140,822.69
222
1,500.24
850.80
649.44
140,173.25
223
1,500.24
846.88
653.36
139,519.89
224
1,500.24
842.93
657.31
138,862.58
225
1,500.24
838.96
661.28
138,201.31
226
1,500.24
834.97
665.27
137,536.03
227
1,500.24
830.95
669.29
136,866.74
228
1,500.24
826.90
673.34
136,193.40
229
1,500.24
822.84
677.40
135,516.00
230
1,500.24
818.74
681.50
134,834.50
231
1,500.24
814.63
685.61
134,148.88
232
1,500.24
810.48
689.76
133,459.13
233
1,500.24
806.32
693.92
132,765.20
234
1,500.24
802.12
698.12
132,067.09
235
1,500.24
797.91
702.33
131,364.75
236
1,500.24
793.66
706.58
130,658.17
237
1,500.24
789.39
710.85
129,947.33
238
1,500.24
785.10
715.14
129,232.19
239
1,500.24
780.78
719.46
128,512.72
240
1,500.24
776.43
723.81
127,788.91
241
1,500.24
772.06
728.18
127,060.73
242
1,500.24
767.66
732.58
126,328.15
243
1,500.24
763.23
737.01
125,591.14
244
1,500.24
758.78
741.46
124,849.68
245
1,500.24
754.30
745.94
124,103.74
246
1,500.24
749.79
750.45
123,353.30
247
1,500.24
745.26
754.98
122,598.32
248
1,500.24
740.70
759.54
121,838.77
249
1,500.24
736.11
764.13
121,074.64
250
1,500.24
731.49
768.75
120,305.90
251
1,500.24
726.85
773.39
119,532.50
252
1,500.24
722.18
778.06
118,754.44
253
1,500.24
717.47
782.77
117,971.67
254
1,500.24
712.75
787.49
117,184.18
255
1,500.24
707.99
792.25
116,391.93
256
1,500.24
703.20
797.04
115,594.89
257
1,500.24
698.39
801.85
114,793.04
258
1,500.24
693.54
806.70
113,986.34
259
1,500.24
688.67
811.57
113,174.76
260
1,500.24
683.76
816.48
112,358.29
261
1,500.24
678.83
821.41
111,536.88
262
1,500.24
673.87
826.37
110,710.51
263
1,500.24
668.88
831.36
109,879.14
264
1,500.24
663.85
836.39
109,042.76
265
1,500.24
658.80
841.44
108,201.32
266
1,500.24
653.72
846.52
107,354.79
267
1,500.24
648.60
851.64
106,503.16
268
1,500.24
643.46
856.78
105,646.37
269
1,500.24
638.28
861.96
104,784.41
270
1,500.24
633.07
867.17
103,917.24
271
1,500.24
627.83
872.41
103,044.84
272
1,500.24
622.56
877.68
102,167.16
273
1,500.24
617.26
882.98
101,284.18
274
1,500.24
611.93
888.31
100,395.87
275
1,500.24
606.56
893.68
99,502.18
276
1,500.24
601.16
899.08
98,603.10
277
1,500.24
595.73
904.51
97,698.59
278
1,500.24
590.26
909.98
96,788.61
279
1,500.24
584.76
915.48
95,873.14
280
1,500.24
579.23
921.01
94,952.13
281
1,500.24
573.67
926.57
94,025.56
282
1,500.24
568.07
932.17
93,093.39
283
1,500.24
562.44
937.80
92,155.59
284
1,500.24
556.77
943.47
91,212.12
285
1,500.24
551.07
949.17
90,262.96
286
1,500.24
545.34
954.90
89,308.06
287
1,500.24
539.57
960.67
88,347.38
288
1,500.24
533.77
966.47
87,380.91
289
1,500.24
527.93
972.31
86,408.60
290
1,500.24
522.05
978.19
85,430.41
291
1,500.24
516.14
984.10
84,446.31
292
1,500.24
510.20
990.04
83,456.27
293
1,500.24
504.21
996.03
82,460.24
294
1,500.24
498.20
1,002.04
81,458.20
295
1,500.24
492.14
1,008.10
80,450.10
296
1,500.24
486.05
1,014.19
79,435.92
297
1,500.24
479.93
1,020.31
78,415.60
298
1,500.24
473.76
1,026.48
77,389.12
299
1,500.24
467.56
1,032.68
76,356.44
300
1,500.24
461.32
1,038.92
75,317.52
301
1,500.24
455.04
1,045.20
74,272.32
302
1,500.24
448.73
1,051.51
73,220.81
303
1,500.24
442.38
1,057.86
72,162.95
304
1,500.24
435.98
1,064.26
71,098.69
305
1,500.24
429.55
1,070.69
70,028.01
306
1,500.24
423.09
1,077.15
68,950.85
307
1,500.24
416.58
1,083.66
67,867.19
308
1,500.24
410.03
1,090.21
66,776.98
309
1,500.24
403.44
1,096.80
65,680.19
310
1,500.24
396.82
1,103.42
64,576.76
311
1,500.24
390.15
1,110.09
63,466.68
312
1,500.24
383.44
1,116.80
62,349.88
313
1,500.24
376.70
1,123.54
61,226.34
314
1,500.24
369.91
1,130.33
60,096.01
315
1,500.24
363.08
1,137.16
58,958.85
316
1,500.24
356.21
1,144.03
57,814.82
317
1,500.24
349.30
1,150.94
56,663.87
318
1,500.24
342.34
1,157.90
55,505.98
319
1,500.24
335.35
1,164.89
54,341.09
320
1,500.24
328.31
1,171.93
53,169.16
321
1,500.24
321.23
1,179.01
51,990.15
322
1,500.24
314.11
1,186.13
50,804.02
323
1,500.24
306.94
1,193.30
49,610.72
324
1,500.24
299.73
1,200.51
48,410.21
325
1,500.24
292.48
1,207.76
47,202.45
326
1,500.24
285.18
1,215.06
45,987.39
327
1,500.24
277.84
1,222.40
44,764.99
328
1,500.24
270.46
1,229.78
43,535.20
329
1,500.24
263.03
1,237.21
42,297.99
330
1,500.24
255.55
1,244.69
41,053.30
331
1,500.24
248.03
1,252.21
39,801.09
332
1,500.24
240.46
1,259.78
38,541.31
333
1,500.24
232.85
1,267.39
37,273.93
334
1,500.24
225.20
1,275.04
35,998.88
335
1,500.24
217.49
1,282.75
34,716.14
336
1,500.24
209.74
1,290.50
33,425.64
337
1,500.24
201.95
1,298.29
32,127.35
338
1,500.24
194.10
1,306.14
30,821.21
339
1,500.24
186.21
1,314.03
29,507.18
340
1,500.24
178.27
1,321.97
28,185.21
341
1,500.24
170.29
1,329.95
26,855.26
342
1,500.24
162.25
1,337.99
25,517.27
343
1,500.24
154.17
1,346.07
24,171.20
344
1,500.24
146.03
1,354.21
22,816.99
345
1,500.24
137.85
1,362.39
21,454.60
346
1,500.24
129.62
1,370.62
20,083.99
347
1,500.24
121.34
1,378.90
18,705.09
348
1,500.24
113.01
1,387.23
17,317.86
349
1,500.24
104.63
1,395.61
15,922.25
350
1,500.24
96.20
1,404.04
14,518.20
351
1,500.24
87.71
1,412.53
13,105.68
352
1,500.24
79.18
1,421.06
11,684.62
353
1,500.24
70.59
1,429.65
10,254.97
354
1,500.24
61.96
1,438.28
8,816.69
355
1,500.24
53.27
1,446.97
7,369.72
356
1,500.24
44.53
1,455.71
5,914.00
357
1,500.24
35.73
1,464.51
4,449.49
358
1,500.24
26.88
1,473.36
2,976.13
359
1,500.24
17.98
1,482.26
1,493.87
360
1,502.90
9.03
1,493.87
0.00
Totals
540,089.06
320,169.06
219,920.00

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