Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,500.45  
 

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
1,500.45
1,328.86
171.59
219,778.41
2
1,500.45
1,327.83
172.62
219,605.79
3
1,500.45
1,326.78
173.67
219,432.13
4
1,500.45
1,325.74
174.71
219,257.41
5
1,500.45
1,324.68
175.77
219,081.64
6
1,500.45
1,323.62
176.83
218,904.81
7
1,500.45
1,322.55
177.90
218,726.91
8
1,500.45
1,321.48
178.97
218,547.94
9
1,500.45
1,320.39
180.06
218,367.88
10
1,500.45
1,319.31
181.14
218,186.74
11
1,500.45
1,318.21
182.24
218,004.50
12
1,500.45
1,317.11
183.34
217,821.16
13
1,500.45
1,316.00
184.45
217,636.71
14
1,500.45
1,314.89
185.56
217,451.15
15
1,500.45
1,313.77
186.68
217,264.47
16
1,500.45
1,312.64
187.81
217,076.66
17
1,500.45
1,311.50
188.95
216,887.71
18
1,500.45
1,310.36
190.09
216,697.62
19
1,500.45
1,309.21
191.24
216,506.39
20
1,500.45
1,308.06
192.39
216,314.00
21
1,500.45
1,306.90
193.55
216,120.45
22
1,500.45
1,305.73
194.72
215,925.72
23
1,500.45
1,304.55
195.90
215,729.82
24
1,500.45
1,303.37
197.08
215,532.74
25
1,500.45
1,302.18
198.27
215,334.47
26
1,500.45
1,300.98
199.47
215,135.00
27
1,500.45
1,299.77
200.68
214,934.32
28
1,500.45
1,298.56
201.89
214,732.43
29
1,500.45
1,297.34
203.11
214,529.33
30
1,500.45
1,296.11
204.34
214,324.99
31
1,500.45
1,294.88
205.57
214,119.42
32
1,500.45
1,293.64
206.81
213,912.61
33
1,500.45
1,292.39
208.06
213,704.55
34
1,500.45
1,291.13
209.32
213,495.23
35
1,500.45
1,289.87
210.58
213,284.65
36
1,500.45
1,288.59
211.86
213,072.79
37
1,500.45
1,287.31
213.14
212,859.66
38
1,500.45
1,286.03
214.42
212,645.23
39
1,500.45
1,284.73
215.72
212,429.51
40
1,500.45
1,283.43
217.02
212,212.49
41
1,500.45
1,282.12
218.33
211,994.16
42
1,500.45
1,280.80
219.65
211,774.51
43
1,500.45
1,279.47
220.98
211,553.53
44
1,500.45
1,278.14
222.31
211,331.21
45
1,500.45
1,276.79
223.66
211,107.56
46
1,500.45
1,275.44
225.01
210,882.55
47
1,500.45
1,274.08
226.37
210,656.18
48
1,500.45
1,272.71
227.74
210,428.45
49
1,500.45
1,271.34
229.11
210,199.33
50
1,500.45
1,269.95
230.50
209,968.84
51
1,500.45
1,268.56
231.89
209,736.95
52
1,500.45
1,267.16
233.29
209,503.66
53
1,500.45
1,265.75
234.70
209,268.96
54
1,500.45
1,264.33
236.12
209,032.85
55
1,500.45
1,262.91
237.54
208,795.30
56
1,500.45
1,261.47
238.98
208,556.32
57
1,500.45
1,260.03
240.42
208,315.90
58
1,500.45
1,258.58
241.87
208,074.03
59
1,500.45
1,257.11
243.34
207,830.69
60
1,500.45
1,255.64
244.81
207,585.88
61
1,500.45
1,254.16
246.29
207,339.60
62
1,500.45
1,252.68
247.77
207,091.83
63
1,500.45
1,251.18
249.27
206,842.56
64
1,500.45
1,249.67
250.78
206,591.78
65
1,500.45
1,248.16
252.29
206,339.49
66
1,500.45
1,246.63
253.82
206,085.67
67
1,500.45
1,245.10
255.35
205,830.32
68
1,500.45
1,243.56
256.89
205,573.43
69
1,500.45
1,242.01
258.44
205,314.99
70
1,500.45
1,240.44
260.01
205,054.98
71
1,500.45
1,238.87
261.58
204,793.41
72
1,500.45
1,237.29
263.16
204,530.25
73
1,500.45
1,235.70
264.75
204,265.50
74
1,500.45
1,234.10
266.35
203,999.16
75
1,500.45
1,232.49
267.96
203,731.20
76
1,500.45
1,230.88
269.57
203,461.63
77
1,500.45
1,229.25
271.20
203,190.43
78
1,500.45
1,227.61
272.84
202,917.58
79
1,500.45
1,225.96
274.49
202,643.10
80
1,500.45
1,224.30
276.15
202,366.95
81
1,500.45
1,222.63
277.82
202,089.13
82
1,500.45
1,220.96
279.49
201,809.64
83
1,500.45
1,219.27
281.18
201,528.45
84
1,500.45
1,217.57
282.88
201,245.57
85
1,500.45
1,215.86
284.59
200,960.98
86
1,500.45
1,214.14
286.31
200,674.67
87
1,500.45
1,212.41
288.04
200,386.63
88
1,500.45
1,210.67
289.78
200,096.85
89
1,500.45
1,208.92
291.53
199,805.32
90
1,500.45
1,207.16
293.29
199,512.02
91
1,500.45
1,205.39
295.06
199,216.96
92
1,500.45
1,203.60
296.85
198,920.11
93
1,500.45
1,201.81
298.64
198,621.47
94
1,500.45
1,200.00
300.45
198,321.02
95
1,500.45
1,198.19
302.26
198,018.76
96
1,500.45
1,196.36
304.09
197,714.68
97
1,500.45
1,194.53
305.92
197,408.75
98
1,500.45
1,192.68
307.77
197,100.98
99
1,500.45
1,190.82
309.63
196,791.35
100
1,500.45
1,188.95
311.50
196,479.85
101
1,500.45
1,187.07
313.38
196,166.46
102
1,500.45
1,185.17
315.28
195,851.19
103
1,500.45
1,183.27
317.18
195,534.00
104
1,500.45
1,181.35
319.10
195,214.90
105
1,500.45
1,179.42
321.03
194,893.88
106
1,500.45
1,177.48
322.97
194,570.91
107
1,500.45
1,175.53
324.92
194,245.99
108
1,500.45
1,173.57
326.88
193,919.11
109
1,500.45
1,171.59
328.86
193,590.26
110
1,500.45
1,169.61
330.84
193,259.42
111
1,500.45
1,167.61
332.84
192,926.57
112
1,500.45
1,165.60
334.85
192,591.72
113
1,500.45
1,163.57
336.88
192,254.85
114
1,500.45
1,161.54
338.91
191,915.94
115
1,500.45
1,159.49
340.96
191,574.98
116
1,500.45
1,157.43
343.02
191,231.96
117
1,500.45
1,155.36
345.09
190,886.87
118
1,500.45
1,153.27
347.18
190,539.70
119
1,500.45
1,151.18
349.27
190,190.42
120
1,500.45
1,149.07
351.38
189,839.04
121
1,500.45
1,146.94
353.51
189,485.54
122
1,500.45
1,144.81
355.64
189,129.89
123
1,500.45
1,142.66
357.79
188,772.10
124
1,500.45
1,140.50
359.95
188,412.15
125
1,500.45
1,138.32
362.13
188,050.02
126
1,500.45
1,136.14
364.31
187,685.71
127
1,500.45
1,133.93
366.52
187,319.19
128
1,500.45
1,131.72
368.73
186,950.47
129
1,500.45
1,129.49
370.96
186,579.51
130
1,500.45
1,127.25
373.20
186,206.31
131
1,500.45
1,125.00
375.45
185,830.86
132
1,500.45
1,122.73
377.72
185,453.13
133
1,500.45
1,120.45
380.00
185,073.13
134
1,500.45
1,118.15
382.30
184,690.83
135
1,500.45
1,115.84
384.61
184,306.22
136
1,500.45
1,113.52
386.93
183,919.29
137
1,500.45
1,111.18
389.27
183,530.02
138
1,500.45
1,108.83
391.62
183,138.39
139
1,500.45
1,106.46
393.99
182,744.40
140
1,500.45
1,104.08
396.37
182,348.03
141
1,500.45
1,101.69
398.76
181,949.27
142
1,500.45
1,099.28
401.17
181,548.10
143
1,500.45
1,096.85
403.60
181,144.50
144
1,500.45
1,094.41
406.04
180,738.47
145
1,500.45
1,091.96
408.49
180,329.98
146
1,500.45
1,089.49
410.96
179,919.02
147
1,500.45
1,087.01
413.44
179,505.58
148
1,500.45
1,084.51
415.94
179,089.64
149
1,500.45
1,082.00
418.45
178,671.19
150
1,500.45
1,079.47
420.98
178,250.22
151
1,500.45
1,076.93
423.52
177,826.69
152
1,500.45
1,074.37
426.08
177,400.61
153
1,500.45
1,071.80
428.65
176,971.96
154
1,500.45
1,069.21
431.24
176,540.71
155
1,500.45
1,066.60
433.85
176,106.86
156
1,500.45
1,063.98
436.47
175,670.39
157
1,500.45
1,061.34
439.11
175,231.29
158
1,500.45
1,058.69
441.76
174,789.52
159
1,500.45
1,056.02
444.43
174,345.09
160
1,500.45
1,053.33
447.12
173,897.98
161
1,500.45
1,050.63
449.82
173,448.16
162
1,500.45
1,047.92
452.53
172,995.63
163
1,500.45
1,045.18
455.27
172,540.36
164
1,500.45
1,042.43
458.02
172,082.34
165
1,500.45
1,039.66
460.79
171,621.56
166
1,500.45
1,036.88
463.57
171,157.99
167
1,500.45
1,034.08
466.37
170,691.62
168
1,500.45
1,031.26
469.19
170,222.43
169
1,500.45
1,028.43
472.02
169,750.41
170
1,500.45
1,025.58
474.87
169,275.53
171
1,500.45
1,022.71
477.74
168,797.79
172
1,500.45
1,019.82
480.63
168,317.16
173
1,500.45
1,016.92
483.53
167,833.62
174
1,500.45
1,013.99
486.46
167,347.17
175
1,500.45
1,011.06
489.39
166,857.77
176
1,500.45
1,008.10
492.35
166,365.42
177
1,500.45
1,005.12
495.33
165,870.10
178
1,500.45
1,002.13
498.32
165,371.78
179
1,500.45
999.12
501.33
164,870.45
180
1,500.45
996.09
504.36
164,366.09
181
1,500.45
993.05
507.40
163,858.69
182
1,500.45
989.98
510.47
163,348.22
183
1,500.45
986.90
513.55
162,834.66
184
1,500.45
983.79
516.66
162,318.01
185
1,500.45
980.67
519.78
161,798.23
186
1,500.45
977.53
522.92
161,275.31
187
1,500.45
974.37
526.08
160,749.23
188
1,500.45
971.19
529.26
160,219.97
189
1,500.45
968.00
532.45
159,687.52
190
1,500.45
964.78
535.67
159,151.85
191
1,500.45
961.54
538.91
158,612.94
192
1,500.45
958.29
542.16
158,070.78
193
1,500.45
955.01
545.44
157,525.34
194
1,500.45
951.72
548.73
156,976.60
195
1,500.45
948.40
552.05
156,424.55
196
1,500.45
945.07
555.38
155,869.17
197
1,500.45
941.71
558.74
155,310.43
198
1,500.45
938.33
562.12
154,748.31
199
1,500.45
934.94
565.51
154,182.80
200
1,500.45
931.52
568.93
153,613.87
201
1,500.45
928.08
572.37
153,041.50
202
1,500.45
924.63
575.82
152,465.68
203
1,500.45
921.15
579.30
151,886.38
204
1,500.45
917.65
582.80
151,303.57
205
1,500.45
914.13
586.32
150,717.25
206
1,500.45
910.58
589.87
150,127.38
207
1,500.45
907.02
593.43
149,533.95
208
1,500.45
903.43
597.02
148,936.94
209
1,500.45
899.83
600.62
148,336.31
210
1,500.45
896.20
604.25
147,732.06
211
1,500.45
892.55
607.90
147,124.16
212
1,500.45
888.88
611.57
146,512.59
213
1,500.45
885.18
615.27
145,897.32
214
1,500.45
881.46
618.99
145,278.33
215
1,500.45
877.72
622.73
144,655.60
216
1,500.45
873.96
626.49
144,029.11
217
1,500.45
870.18
630.27
143,398.84
218
1,500.45
866.37
634.08
142,764.76
219
1,500.45
862.54
637.91
142,126.84
220
1,500.45
858.68
641.77
141,485.08
221
1,500.45
854.81
645.64
140,839.43
222
1,500.45
850.90
649.55
140,189.89
223
1,500.45
846.98
653.47
139,536.42
224
1,500.45
843.03
657.42
138,879.00
225
1,500.45
839.06
661.39
138,217.61
226
1,500.45
835.06
665.39
137,552.23
227
1,500.45
831.04
669.41
136,882.82
228
1,500.45
827.00
673.45
136,209.37
229
1,500.45
822.93
677.52
135,531.85
230
1,500.45
818.84
681.61
134,850.24
231
1,500.45
814.72
685.73
134,164.51
232
1,500.45
810.58
689.87
133,474.64
233
1,500.45
806.41
694.04
132,780.60
234
1,500.45
802.22
698.23
132,082.36
235
1,500.45
798.00
702.45
131,379.91
236
1,500.45
793.75
706.70
130,673.22
237
1,500.45
789.48
710.97
129,962.25
238
1,500.45
785.19
715.26
129,246.99
239
1,500.45
780.87
719.58
128,527.40
240
1,500.45
776.52
723.93
127,803.47
241
1,500.45
772.15
728.30
127,075.17
242
1,500.45
767.75
732.70
126,342.47
243
1,500.45
763.32
737.13
125,605.34
244
1,500.45
758.87
741.58
124,863.75
245
1,500.45
754.39
746.06
124,117.69
246
1,500.45
749.88
750.57
123,367.11
247
1,500.45
745.34
755.11
122,612.01
248
1,500.45
740.78
759.67
121,852.34
249
1,500.45
736.19
764.26
121,088.08
250
1,500.45
731.57
768.88
120,319.20
251
1,500.45
726.93
773.52
119,545.68
252
1,500.45
722.26
778.19
118,767.49
253
1,500.45
717.55
782.90
117,984.59
254
1,500.45
712.82
787.63
117,196.96
255
1,500.45
708.06
792.39
116,404.58
256
1,500.45
703.28
797.17
115,607.41
257
1,500.45
698.46
801.99
114,805.42
258
1,500.45
693.62
806.83
113,998.58
259
1,500.45
688.74
811.71
113,186.88
260
1,500.45
683.84
816.61
112,370.26
261
1,500.45
678.90
821.55
111,548.72
262
1,500.45
673.94
826.51
110,722.21
263
1,500.45
668.95
831.50
109,890.70
264
1,500.45
663.92
836.53
109,054.18
265
1,500.45
658.87
841.58
108,212.60
266
1,500.45
653.78
846.67
107,365.93
267
1,500.45
648.67
851.78
106,514.15
268
1,500.45
643.52
856.93
105,657.22
269
1,500.45
638.35
862.10
104,795.12
270
1,500.45
633.14
867.31
103,927.80
271
1,500.45
627.90
872.55
103,055.25
272
1,500.45
622.63
877.82
102,177.43
273
1,500.45
617.32
883.13
101,294.30
274
1,500.45
611.99
888.46
100,405.84
275
1,500.45
606.62
893.83
99,512.00
276
1,500.45
601.22
899.23
98,612.77
277
1,500.45
595.79
904.66
97,708.11
278
1,500.45
590.32
910.13
96,797.98
279
1,500.45
584.82
915.63
95,882.35
280
1,500.45
579.29
921.16
94,961.19
281
1,500.45
573.72
926.73
94,034.46
282
1,500.45
568.12
932.33
93,102.14
283
1,500.45
562.49
937.96
92,164.18
284
1,500.45
556.83
943.62
91,220.55
285
1,500.45
551.12
949.33
90,271.23
286
1,500.45
545.39
955.06
89,316.17
287
1,500.45
539.62
960.83
88,355.34
288
1,500.45
533.81
966.64
87,388.70
289
1,500.45
527.97
972.48
86,416.22
290
1,500.45
522.10
978.35
85,437.87
291
1,500.45
516.19
984.26
84,453.61
292
1,500.45
510.24
990.21
83,463.40
293
1,500.45
504.26
996.19
82,467.21
294
1,500.45
498.24
1,002.21
81,465.00
295
1,500.45
492.18
1,008.27
80,456.73
296
1,500.45
486.09
1,014.36
79,442.37
297
1,500.45
479.96
1,020.49
78,421.89
298
1,500.45
473.80
1,026.65
77,395.24
299
1,500.45
467.60
1,032.85
76,362.38
300
1,500.45
461.36
1,039.09
75,323.29
301
1,500.45
455.08
1,045.37
74,277.92
302
1,500.45
448.76
1,051.69
73,226.23
303
1,500.45
442.41
1,058.04
72,168.19
304
1,500.45
436.02
1,064.43
71,103.75
305
1,500.45
429.59
1,070.86
70,032.89
306
1,500.45
423.12
1,077.33
68,955.55
307
1,500.45
416.61
1,083.84
67,871.71
308
1,500.45
410.06
1,090.39
66,781.32
309
1,500.45
403.47
1,096.98
65,684.34
310
1,500.45
396.84
1,103.61
64,580.73
311
1,500.45
390.18
1,110.27
63,470.46
312
1,500.45
383.47
1,116.98
62,353.47
313
1,500.45
376.72
1,123.73
61,229.74
314
1,500.45
369.93
1,130.52
60,099.22
315
1,500.45
363.10
1,137.35
58,961.87
316
1,500.45
356.23
1,144.22
57,817.65
317
1,500.45
349.31
1,151.14
56,666.52
318
1,500.45
342.36
1,158.09
55,508.43
319
1,500.45
335.36
1,165.09
54,343.34
320
1,500.45
328.32
1,172.13
53,171.21
321
1,500.45
321.24
1,179.21
51,992.01
322
1,500.45
314.12
1,186.33
50,805.67
323
1,500.45
306.95
1,193.50
49,612.18
324
1,500.45
299.74
1,200.71
48,411.47
325
1,500.45
292.49
1,207.96
47,203.50
326
1,500.45
285.19
1,215.26
45,988.24
327
1,500.45
277.85
1,222.60
44,765.64
328
1,500.45
270.46
1,229.99
43,535.64
329
1,500.45
263.03
1,237.42
42,298.22
330
1,500.45
255.55
1,244.90
41,053.32
331
1,500.45
248.03
1,252.42
39,800.90
332
1,500.45
240.46
1,259.99
38,540.92
333
1,500.45
232.85
1,267.60
37,273.32
334
1,500.45
225.19
1,275.26
35,998.06
335
1,500.45
217.49
1,282.96
34,715.10
336
1,500.45
209.74
1,290.71
33,424.39
337
1,500.45
201.94
1,298.51
32,125.88
338
1,500.45
194.09
1,306.36
30,819.52
339
1,500.45
186.20
1,314.25
29,505.27
340
1,500.45
178.26
1,322.19
28,183.08
341
1,500.45
170.27
1,330.18
26,852.91
342
1,500.45
162.24
1,338.21
25,514.69
343
1,500.45
154.15
1,346.30
24,168.39
344
1,500.45
146.02
1,354.43
22,813.96
345
1,500.45
137.83
1,362.62
21,451.34
346
1,500.45
129.60
1,370.85
20,080.50
347
1,500.45
121.32
1,379.13
18,701.37
348
1,500.45
112.99
1,387.46
17,313.90
349
1,500.45
104.60
1,395.85
15,918.06
350
1,500.45
96.17
1,404.28
14,513.78
351
1,500.45
87.69
1,412.76
13,101.02
352
1,500.45
79.15
1,421.30
11,679.72
353
1,500.45
70.56
1,429.89
10,249.83
354
1,500.45
61.93
1,438.52
8,811.31
355
1,500.45
53.24
1,447.21
7,364.10
356
1,500.45
44.49
1,455.96
5,908.14
357
1,500.45
35.69
1,464.76
4,443.38
358
1,500.45
26.85
1,473.60
2,969.78
359
1,500.45
17.94
1,482.51
1,487.27
360
1,496.26
8.99
1,487.27
0.00
Totals
540,157.81
320,207.81
219,950.00

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