Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,500.28  
 

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
1,500.28
1,301.12
199.16
231,111.84
2
1,500.28
1,300.00
200.28
230,911.57
3
1,500.28
1,298.88
201.40
230,710.17
4
1,500.28
1,297.74
202.54
230,507.63
5
1,500.28
1,296.61
203.67
230,303.96
6
1,500.28
1,295.46
204.82
230,099.14
7
1,500.28
1,294.31
205.97
229,893.16
8
1,500.28
1,293.15
207.13
229,686.03
9
1,500.28
1,291.98
208.30
229,477.74
10
1,500.28
1,290.81
209.47
229,268.27
11
1,500.28
1,289.63
210.65
229,057.62
12
1,500.28
1,288.45
211.83
228,845.79
13
1,500.28
1,287.26
213.02
228,632.77
14
1,500.28
1,286.06
214.22
228,418.55
15
1,500.28
1,284.85
215.43
228,203.12
16
1,500.28
1,283.64
216.64
227,986.49
17
1,500.28
1,282.42
217.86
227,768.63
18
1,500.28
1,281.20
219.08
227,549.55
19
1,500.28
1,279.97
220.31
227,329.23
20
1,500.28
1,278.73
221.55
227,107.68
21
1,500.28
1,277.48
222.80
226,884.88
22
1,500.28
1,276.23
224.05
226,660.83
23
1,500.28
1,274.97
225.31
226,435.52
24
1,500.28
1,273.70
226.58
226,208.94
25
1,500.28
1,272.43
227.85
225,981.08
26
1,500.28
1,271.14
229.14
225,751.95
27
1,500.28
1,269.85
230.43
225,521.52
28
1,500.28
1,268.56
231.72
225,289.80
29
1,500.28
1,267.26
233.02
225,056.77
30
1,500.28
1,265.94
234.34
224,822.44
31
1,500.28
1,264.63
235.65
224,586.78
32
1,500.28
1,263.30
236.98
224,349.81
33
1,500.28
1,261.97
238.31
224,111.49
34
1,500.28
1,260.63
239.65
223,871.84
35
1,500.28
1,259.28
241.00
223,630.84
36
1,500.28
1,257.92
242.36
223,388.48
37
1,500.28
1,256.56
243.72
223,144.76
38
1,500.28
1,255.19
245.09
222,899.67
39
1,500.28
1,253.81
246.47
222,653.20
40
1,500.28
1,252.42
247.86
222,405.35
41
1,500.28
1,251.03
249.25
222,156.10
42
1,500.28
1,249.63
250.65
221,905.44
43
1,500.28
1,248.22
252.06
221,653.38
44
1,500.28
1,246.80
253.48
221,399.90
45
1,500.28
1,245.37
254.91
221,145.00
46
1,500.28
1,243.94
256.34
220,888.66
47
1,500.28
1,242.50
257.78
220,630.88
48
1,500.28
1,241.05
259.23
220,371.65
49
1,500.28
1,239.59
260.69
220,110.96
50
1,500.28
1,238.12
262.16
219,848.80
51
1,500.28
1,236.65
263.63
219,585.17
52
1,500.28
1,235.17
265.11
219,320.06
53
1,500.28
1,233.68
266.60
219,053.45
54
1,500.28
1,232.18
268.10
218,785.35
55
1,500.28
1,230.67
269.61
218,515.74
56
1,500.28
1,229.15
271.13
218,244.61
57
1,500.28
1,227.63
272.65
217,971.95
58
1,500.28
1,226.09
274.19
217,697.76
59
1,500.28
1,224.55
275.73
217,422.03
60
1,500.28
1,223.00
277.28
217,144.75
61
1,500.28
1,221.44
278.84
216,865.91
62
1,500.28
1,219.87
280.41
216,585.50
63
1,500.28
1,218.29
281.99
216,303.52
64
1,500.28
1,216.71
283.57
216,019.94
65
1,500.28
1,215.11
285.17
215,734.78
66
1,500.28
1,213.51
286.77
215,448.00
67
1,500.28
1,211.90
288.38
215,159.62
68
1,500.28
1,210.27
290.01
214,869.61
69
1,500.28
1,208.64
291.64
214,577.97
70
1,500.28
1,207.00
293.28
214,284.69
71
1,500.28
1,205.35
294.93
213,989.77
72
1,500.28
1,203.69
296.59
213,693.18
73
1,500.28
1,202.02
298.26
213,394.92
74
1,500.28
1,200.35
299.93
213,094.99
75
1,500.28
1,198.66
301.62
212,793.37
76
1,500.28
1,196.96
303.32
212,490.05
77
1,500.28
1,195.26
305.02
212,185.03
78
1,500.28
1,193.54
306.74
211,878.29
79
1,500.28
1,191.82
308.46
211,569.82
80
1,500.28
1,190.08
310.20
211,259.62
81
1,500.28
1,188.34
311.94
210,947.68
82
1,500.28
1,186.58
313.70
210,633.98
83
1,500.28
1,184.82
315.46
210,318.52
84
1,500.28
1,183.04
317.24
210,001.28
85
1,500.28
1,181.26
319.02
209,682.26
86
1,500.28
1,179.46
320.82
209,361.44
87
1,500.28
1,177.66
322.62
209,038.82
88
1,500.28
1,175.84
324.44
208,714.38
89
1,500.28
1,174.02
326.26
208,388.12
90
1,500.28
1,172.18
328.10
208,060.02
91
1,500.28
1,170.34
329.94
207,730.08
92
1,500.28
1,168.48
331.80
207,398.28
93
1,500.28
1,166.62
333.66
207,064.62
94
1,500.28
1,164.74
335.54
206,729.07
95
1,500.28
1,162.85
337.43
206,391.64
96
1,500.28
1,160.95
339.33
206,052.32
97
1,500.28
1,159.04
341.24
205,711.08
98
1,500.28
1,157.12
343.16
205,367.93
99
1,500.28
1,155.19
345.09
205,022.84
100
1,500.28
1,153.25
347.03
204,675.82
101
1,500.28
1,151.30
348.98
204,326.84
102
1,500.28
1,149.34
350.94
203,975.90
103
1,500.28
1,147.36
352.92
203,622.98
104
1,500.28
1,145.38
354.90
203,268.08
105
1,500.28
1,143.38
356.90
202,911.18
106
1,500.28
1,141.38
358.90
202,552.28
107
1,500.28
1,139.36
360.92
202,191.35
108
1,500.28
1,137.33
362.95
201,828.40
109
1,500.28
1,135.28
365.00
201,463.40
110
1,500.28
1,133.23
367.05
201,096.36
111
1,500.28
1,131.17
369.11
200,727.24
112
1,500.28
1,129.09
371.19
200,356.05
113
1,500.28
1,127.00
373.28
199,982.78
114
1,500.28
1,124.90
375.38
199,607.40
115
1,500.28
1,122.79
377.49
199,229.91
116
1,500.28
1,120.67
379.61
198,850.30
117
1,500.28
1,118.53
381.75
198,468.55
118
1,500.28
1,116.39
383.89
198,084.66
119
1,500.28
1,114.23
386.05
197,698.60
120
1,500.28
1,112.05
388.23
197,310.38
121
1,500.28
1,109.87
390.41
196,919.97
122
1,500.28
1,107.67
392.61
196,527.37
123
1,500.28
1,105.47
394.81
196,132.55
124
1,500.28
1,103.25
397.03
195,735.52
125
1,500.28
1,101.01
399.27
195,336.25
126
1,500.28
1,098.77
401.51
194,934.74
127
1,500.28
1,096.51
403.77
194,530.96
128
1,500.28
1,094.24
406.04
194,124.92
129
1,500.28
1,091.95
408.33
193,716.59
130
1,500.28
1,089.66
410.62
193,305.97
131
1,500.28
1,087.35
412.93
192,893.03
132
1,500.28
1,085.02
415.26
192,477.78
133
1,500.28
1,082.69
417.59
192,060.19
134
1,500.28
1,080.34
419.94
191,640.24
135
1,500.28
1,077.98
422.30
191,217.94
136
1,500.28
1,075.60
424.68
190,793.26
137
1,500.28
1,073.21
427.07
190,366.19
138
1,500.28
1,070.81
429.47
189,936.72
139
1,500.28
1,068.39
431.89
189,504.84
140
1,500.28
1,065.96
434.32
189,070.52
141
1,500.28
1,063.52
436.76
188,633.76
142
1,500.28
1,061.06
439.22
188,194.55
143
1,500.28
1,058.59
441.69
187,752.86
144
1,500.28
1,056.11
444.17
187,308.69
145
1,500.28
1,053.61
446.67
186,862.02
146
1,500.28
1,051.10
449.18
186,412.84
147
1,500.28
1,048.57
451.71
185,961.14
148
1,500.28
1,046.03
454.25
185,506.89
149
1,500.28
1,043.48
456.80
185,050.08
150
1,500.28
1,040.91
459.37
184,590.71
151
1,500.28
1,038.32
461.96
184,128.75
152
1,500.28
1,035.72
464.56
183,664.20
153
1,500.28
1,033.11
467.17
183,197.03
154
1,500.28
1,030.48
469.80
182,727.23
155
1,500.28
1,027.84
472.44
182,254.79
156
1,500.28
1,025.18
475.10
181,779.70
157
1,500.28
1,022.51
477.77
181,301.93
158
1,500.28
1,019.82
480.46
180,821.47
159
1,500.28
1,017.12
483.16
180,338.31
160
1,500.28
1,014.40
485.88
179,852.43
161
1,500.28
1,011.67
488.61
179,363.82
162
1,500.28
1,008.92
491.36
178,872.46
163
1,500.28
1,006.16
494.12
178,378.34
164
1,500.28
1,003.38
496.90
177,881.44
165
1,500.28
1,000.58
499.70
177,381.74
166
1,500.28
997.77
502.51
176,879.24
167
1,500.28
994.95
505.33
176,373.90
168
1,500.28
992.10
508.18
175,865.72
169
1,500.28
989.24
511.04
175,354.69
170
1,500.28
986.37
513.91
174,840.78
171
1,500.28
983.48
516.80
174,323.98
172
1,500.28
980.57
519.71
173,804.27
173
1,500.28
977.65
522.63
173,281.64
174
1,500.28
974.71
525.57
172,756.07
175
1,500.28
971.75
528.53
172,227.54
176
1,500.28
968.78
531.50
171,696.04
177
1,500.28
965.79
534.49
171,161.55
178
1,500.28
962.78
537.50
170,624.06
179
1,500.28
959.76
540.52
170,083.54
180
1,500.28
956.72
543.56
169,539.98
181
1,500.28
953.66
546.62
168,993.36
182
1,500.28
950.59
549.69
168,443.67
183
1,500.28
947.50
552.78
167,890.88
184
1,500.28
944.39
555.89
167,334.99
185
1,500.28
941.26
559.02
166,775.97
186
1,500.28
938.11
562.17
166,213.80
187
1,500.28
934.95
565.33
165,648.48
188
1,500.28
931.77
568.51
165,079.97
189
1,500.28
928.57
571.71
164,508.26
190
1,500.28
925.36
574.92
163,933.34
191
1,500.28
922.13
578.15
163,355.19
192
1,500.28
918.87
581.41
162,773.78
193
1,500.28
915.60
584.68
162,189.10
194
1,500.28
912.31
587.97
161,601.14
195
1,500.28
909.01
591.27
161,009.86
196
1,500.28
905.68
594.60
160,415.26
197
1,500.28
902.34
597.94
159,817.32
198
1,500.28
898.97
601.31
159,216.01
199
1,500.28
895.59
604.69
158,611.32
200
1,500.28
892.19
608.09
158,003.23
201
1,500.28
888.77
611.51
157,391.72
202
1,500.28
885.33
614.95
156,776.77
203
1,500.28
881.87
618.41
156,158.36
204
1,500.28
878.39
621.89
155,536.47
205
1,500.28
874.89
625.39
154,911.08
206
1,500.28
871.37
628.91
154,282.17
207
1,500.28
867.84
632.44
153,649.73
208
1,500.28
864.28
636.00
153,013.73
209
1,500.28
860.70
639.58
152,374.15
210
1,500.28
857.10
643.18
151,730.98
211
1,500.28
853.49
646.79
151,084.18
212
1,500.28
849.85
650.43
150,433.75
213
1,500.28
846.19
654.09
149,779.66
214
1,500.28
842.51
657.77
149,121.89
215
1,500.28
838.81
661.47
148,460.42
216
1,500.28
835.09
665.19
147,795.23
217
1,500.28
831.35
668.93
147,126.30
218
1,500.28
827.59
672.69
146,453.61
219
1,500.28
823.80
676.48
145,777.13
220
1,500.28
820.00
680.28
145,096.85
221
1,500.28
816.17
684.11
144,412.73
222
1,500.28
812.32
687.96
143,724.78
223
1,500.28
808.45
691.83
143,032.95
224
1,500.28
804.56
695.72
142,337.23
225
1,500.28
800.65
699.63
141,637.60
226
1,500.28
796.71
703.57
140,934.03
227
1,500.28
792.75
707.53
140,226.50
228
1,500.28
788.77
711.51
139,515.00
229
1,500.28
784.77
715.51
138,799.49
230
1,500.28
780.75
719.53
138,079.95
231
1,500.28
776.70
723.58
137,356.37
232
1,500.28
772.63
727.65
136,628.72
233
1,500.28
768.54
731.74
135,896.98
234
1,500.28
764.42
735.86
135,161.12
235
1,500.28
760.28
740.00
134,421.12
236
1,500.28
756.12
744.16
133,676.96
237
1,500.28
751.93
748.35
132,928.61
238
1,500.28
747.72
752.56
132,176.06
239
1,500.28
743.49
756.79
131,419.27
240
1,500.28
739.23
761.05
130,658.22
241
1,500.28
734.95
765.33
129,892.89
242
1,500.28
730.65
769.63
129,123.26
243
1,500.28
726.32
773.96
128,349.30
244
1,500.28
721.96
778.32
127,570.98
245
1,500.28
717.59
782.69
126,788.29
246
1,500.28
713.18
787.10
126,001.19
247
1,500.28
708.76
791.52
125,209.67
248
1,500.28
704.30
795.98
124,413.70
249
1,500.28
699.83
800.45
123,613.24
250
1,500.28
695.32
804.96
122,808.29
251
1,500.28
690.80
809.48
121,998.80
252
1,500.28
686.24
814.04
121,184.77
253
1,500.28
681.66
818.62
120,366.15
254
1,500.28
677.06
823.22
119,542.93
255
1,500.28
672.43
827.85
118,715.08
256
1,500.28
667.77
832.51
117,882.57
257
1,500.28
663.09
837.19
117,045.38
258
1,500.28
658.38
841.90
116,203.48
259
1,500.28
653.64
846.64
115,356.85
260
1,500.28
648.88
851.40
114,505.45
261
1,500.28
644.09
856.19
113,649.26
262
1,500.28
639.28
861.00
112,788.26
263
1,500.28
634.43
865.85
111,922.41
264
1,500.28
629.56
870.72
111,051.70
265
1,500.28
624.67
875.61
110,176.08
266
1,500.28
619.74
880.54
109,295.54
267
1,500.28
614.79
885.49
108,410.05
268
1,500.28
609.81
890.47
107,519.58
269
1,500.28
604.80
895.48
106,624.09
270
1,500.28
599.76
900.52
105,723.58
271
1,500.28
594.70
905.58
104,817.99
272
1,500.28
589.60
910.68
103,907.31
273
1,500.28
584.48
915.80
102,991.51
274
1,500.28
579.33
920.95
102,070.56
275
1,500.28
574.15
926.13
101,144.42
276
1,500.28
568.94
931.34
100,213.08
277
1,500.28
563.70
936.58
99,276.50
278
1,500.28
558.43
941.85
98,334.65
279
1,500.28
553.13
947.15
97,387.50
280
1,500.28
547.80
952.48
96,435.03
281
1,500.28
542.45
957.83
95,477.19
282
1,500.28
537.06
963.22
94,513.97
283
1,500.28
531.64
968.64
93,545.34
284
1,500.28
526.19
974.09
92,571.25
285
1,500.28
520.71
979.57
91,591.68
286
1,500.28
515.20
985.08
90,606.60
287
1,500.28
509.66
990.62
89,615.99
288
1,500.28
504.09
996.19
88,619.80
289
1,500.28
498.49
1,001.79
87,618.00
290
1,500.28
492.85
1,007.43
86,610.57
291
1,500.28
487.18
1,013.10
85,597.48
292
1,500.28
481.49
1,018.79
84,578.68
293
1,500.28
475.76
1,024.52
83,554.16
294
1,500.28
469.99
1,030.29
82,523.87
295
1,500.28
464.20
1,036.08
81,487.79
296
1,500.28
458.37
1,041.91
80,445.88
297
1,500.28
452.51
1,047.77
79,398.11
298
1,500.28
446.61
1,053.67
78,344.44
299
1,500.28
440.69
1,059.59
77,284.85
300
1,500.28
434.73
1,065.55
76,219.29
301
1,500.28
428.73
1,071.55
75,147.75
302
1,500.28
422.71
1,077.57
74,070.17
303
1,500.28
416.64
1,083.64
72,986.54
304
1,500.28
410.55
1,089.73
71,896.81
305
1,500.28
404.42
1,095.86
70,800.95
306
1,500.28
398.26
1,102.02
69,698.92
307
1,500.28
392.06
1,108.22
68,590.70
308
1,500.28
385.82
1,114.46
67,476.24
309
1,500.28
379.55
1,120.73
66,355.52
310
1,500.28
373.25
1,127.03
65,228.49
311
1,500.28
366.91
1,133.37
64,095.12
312
1,500.28
360.54
1,139.74
62,955.37
313
1,500.28
354.12
1,146.16
61,809.21
314
1,500.28
347.68
1,152.60
60,656.61
315
1,500.28
341.19
1,159.09
59,497.52
316
1,500.28
334.67
1,165.61
58,331.92
317
1,500.28
328.12
1,172.16
57,159.76
318
1,500.28
321.52
1,178.76
55,981.00
319
1,500.28
314.89
1,185.39
54,795.61
320
1,500.28
308.23
1,192.05
53,603.56
321
1,500.28
301.52
1,198.76
52,404.80
322
1,500.28
294.78
1,205.50
51,199.29
323
1,500.28
288.00
1,212.28
49,987.01
324
1,500.28
281.18
1,219.10
48,767.91
325
1,500.28
274.32
1,225.96
47,541.95
326
1,500.28
267.42
1,232.86
46,309.09
327
1,500.28
260.49
1,239.79
45,069.30
328
1,500.28
253.51
1,246.77
43,822.53
329
1,500.28
246.50
1,253.78
42,568.76
330
1,500.28
239.45
1,260.83
41,307.92
331
1,500.28
232.36
1,267.92
40,040.00
332
1,500.28
225.23
1,275.05
38,764.95
333
1,500.28
218.05
1,282.23
37,482.72
334
1,500.28
210.84
1,289.44
36,193.28
335
1,500.28
203.59
1,296.69
34,896.59
336
1,500.28
196.29
1,303.99
33,592.60
337
1,500.28
188.96
1,311.32
32,281.28
338
1,500.28
181.58
1,318.70
30,962.58
339
1,500.28
174.16
1,326.12
29,636.47
340
1,500.28
166.71
1,333.57
28,302.89
341
1,500.28
159.20
1,341.08
26,961.81
342
1,500.28
151.66
1,348.62
25,613.19
343
1,500.28
144.07
1,356.21
24,256.99
344
1,500.28
136.45
1,363.83
22,893.15
345
1,500.28
128.77
1,371.51
21,521.65
346
1,500.28
121.06
1,379.22
20,142.43
347
1,500.28
113.30
1,386.98
18,755.45
348
1,500.28
105.50
1,394.78
17,360.67
349
1,500.28
97.65
1,402.63
15,958.04
350
1,500.28
89.76
1,410.52
14,547.53
351
1,500.28
81.83
1,418.45
13,129.08
352
1,500.28
73.85
1,426.43
11,702.65
353
1,500.28
65.83
1,434.45
10,268.19
354
1,500.28
57.76
1,442.52
8,825.67
355
1,500.28
49.64
1,450.64
7,375.04
356
1,500.28
41.48
1,458.80
5,916.24
357
1,500.28
33.28
1,467.00
4,449.24
358
1,500.28
25.03
1,475.25
2,973.99
359
1,500.28
16.73
1,483.55
1,490.44
360
1,498.82
8.38
1,490.44
0.00
Totals
540,099.34
308,788.34
231,311.00

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