Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,500.47  
 

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
1,500.47
1,301.29
199.18
231,140.82
2
1,500.47
1,300.17
200.30
230,940.51
3
1,500.47
1,299.04
201.43
230,739.08
4
1,500.47
1,297.91
202.56
230,536.52
5
1,500.47
1,296.77
203.70
230,332.82
6
1,500.47
1,295.62
204.85
230,127.97
7
1,500.47
1,294.47
206.00
229,921.97
8
1,500.47
1,293.31
207.16
229,714.81
9
1,500.47
1,292.15
208.32
229,506.49
10
1,500.47
1,290.97
209.50
229,296.99
11
1,500.47
1,289.80
210.67
229,086.32
12
1,500.47
1,288.61
211.86
228,874.46
13
1,500.47
1,287.42
213.05
228,661.41
14
1,500.47
1,286.22
214.25
228,447.16
15
1,500.47
1,285.02
215.45
228,231.70
16
1,500.47
1,283.80
216.67
228,015.04
17
1,500.47
1,282.58
217.89
227,797.15
18
1,500.47
1,281.36
219.11
227,578.04
19
1,500.47
1,280.13
220.34
227,357.70
20
1,500.47
1,278.89
221.58
227,136.11
21
1,500.47
1,277.64
222.83
226,913.28
22
1,500.47
1,276.39
224.08
226,689.20
23
1,500.47
1,275.13
225.34
226,463.86
24
1,500.47
1,273.86
226.61
226,237.25
25
1,500.47
1,272.58
227.89
226,009.36
26
1,500.47
1,271.30
229.17
225,780.20
27
1,500.47
1,270.01
230.46
225,549.74
28
1,500.47
1,268.72
231.75
225,317.99
29
1,500.47
1,267.41
233.06
225,084.93
30
1,500.47
1,266.10
234.37
224,850.56
31
1,500.47
1,264.78
235.69
224,614.88
32
1,500.47
1,263.46
237.01
224,377.87
33
1,500.47
1,262.13
238.34
224,139.52
34
1,500.47
1,260.78
239.69
223,899.84
35
1,500.47
1,259.44
241.03
223,658.80
36
1,500.47
1,258.08
242.39
223,416.41
37
1,500.47
1,256.72
243.75
223,172.66
38
1,500.47
1,255.35
245.12
222,927.54
39
1,500.47
1,253.97
246.50
222,681.03
40
1,500.47
1,252.58
247.89
222,433.15
41
1,500.47
1,251.19
249.28
222,183.86
42
1,500.47
1,249.78
250.69
221,933.18
43
1,500.47
1,248.37
252.10
221,681.08
44
1,500.47
1,246.96
253.51
221,427.57
45
1,500.47
1,245.53
254.94
221,172.63
46
1,500.47
1,244.10
256.37
220,916.25
47
1,500.47
1,242.65
257.82
220,658.44
48
1,500.47
1,241.20
259.27
220,399.17
49
1,500.47
1,239.75
260.72
220,138.44
50
1,500.47
1,238.28
262.19
219,876.25
51
1,500.47
1,236.80
263.67
219,612.59
52
1,500.47
1,235.32
265.15
219,347.44
53
1,500.47
1,233.83
266.64
219,080.80
54
1,500.47
1,232.33
268.14
218,812.66
55
1,500.47
1,230.82
269.65
218,543.01
56
1,500.47
1,229.30
271.17
218,271.84
57
1,500.47
1,227.78
272.69
217,999.15
58
1,500.47
1,226.25
274.22
217,724.93
59
1,500.47
1,224.70
275.77
217,449.16
60
1,500.47
1,223.15
277.32
217,171.84
61
1,500.47
1,221.59
278.88
216,892.96
62
1,500.47
1,220.02
280.45
216,612.52
63
1,500.47
1,218.45
282.02
216,330.49
64
1,500.47
1,216.86
283.61
216,046.88
65
1,500.47
1,215.26
285.21
215,761.67
66
1,500.47
1,213.66
286.81
215,474.86
67
1,500.47
1,212.05
288.42
215,186.44
68
1,500.47
1,210.42
290.05
214,896.39
69
1,500.47
1,208.79
291.68
214,604.72
70
1,500.47
1,207.15
293.32
214,311.40
71
1,500.47
1,205.50
294.97
214,016.43
72
1,500.47
1,203.84
296.63
213,719.80
73
1,500.47
1,202.17
298.30
213,421.50
74
1,500.47
1,200.50
299.97
213,121.53
75
1,500.47
1,198.81
301.66
212,819.87
76
1,500.47
1,197.11
303.36
212,516.51
77
1,500.47
1,195.41
305.06
212,211.45
78
1,500.47
1,193.69
306.78
211,904.67
79
1,500.47
1,191.96
308.51
211,596.16
80
1,500.47
1,190.23
310.24
211,285.92
81
1,500.47
1,188.48
311.99
210,973.93
82
1,500.47
1,186.73
313.74
210,660.19
83
1,500.47
1,184.96
315.51
210,344.68
84
1,500.47
1,183.19
317.28
210,027.40
85
1,500.47
1,181.40
319.07
209,708.34
86
1,500.47
1,179.61
320.86
209,387.48
87
1,500.47
1,177.80
322.67
209,064.81
88
1,500.47
1,175.99
324.48
208,740.33
89
1,500.47
1,174.16
326.31
208,414.02
90
1,500.47
1,172.33
328.14
208,085.88
91
1,500.47
1,170.48
329.99
207,755.90
92
1,500.47
1,168.63
331.84
207,424.05
93
1,500.47
1,166.76
333.71
207,090.34
94
1,500.47
1,164.88
335.59
206,754.76
95
1,500.47
1,163.00
337.47
206,417.28
96
1,500.47
1,161.10
339.37
206,077.91
97
1,500.47
1,159.19
341.28
205,736.63
98
1,500.47
1,157.27
343.20
205,393.43
99
1,500.47
1,155.34
345.13
205,048.29
100
1,500.47
1,153.40
347.07
204,701.22
101
1,500.47
1,151.44
349.03
204,352.20
102
1,500.47
1,149.48
350.99
204,001.21
103
1,500.47
1,147.51
352.96
203,648.24
104
1,500.47
1,145.52
354.95
203,293.29
105
1,500.47
1,143.52
356.95
202,936.35
106
1,500.47
1,141.52
358.95
202,577.40
107
1,500.47
1,139.50
360.97
202,216.42
108
1,500.47
1,137.47
363.00
201,853.42
109
1,500.47
1,135.43
365.04
201,488.38
110
1,500.47
1,133.37
367.10
201,121.28
111
1,500.47
1,131.31
369.16
200,752.12
112
1,500.47
1,129.23
371.24
200,380.88
113
1,500.47
1,127.14
373.33
200,007.55
114
1,500.47
1,125.04
375.43
199,632.12
115
1,500.47
1,122.93
377.54
199,254.58
116
1,500.47
1,120.81
379.66
198,874.92
117
1,500.47
1,118.67
381.80
198,493.12
118
1,500.47
1,116.52
383.95
198,109.17
119
1,500.47
1,114.36
386.11
197,723.07
120
1,500.47
1,112.19
388.28
197,334.79
121
1,500.47
1,110.01
390.46
196,944.33
122
1,500.47
1,107.81
392.66
196,551.67
123
1,500.47
1,105.60
394.87
196,156.80
124
1,500.47
1,103.38
397.09
195,759.72
125
1,500.47
1,101.15
399.32
195,360.39
126
1,500.47
1,098.90
401.57
194,958.83
127
1,500.47
1,096.64
403.83
194,555.00
128
1,500.47
1,094.37
406.10
194,148.90
129
1,500.47
1,092.09
408.38
193,740.52
130
1,500.47
1,089.79
410.68
193,329.84
131
1,500.47
1,087.48
412.99
192,916.85
132
1,500.47
1,085.16
415.31
192,501.54
133
1,500.47
1,082.82
417.65
192,083.89
134
1,500.47
1,080.47
420.00
191,663.89
135
1,500.47
1,078.11
422.36
191,241.53
136
1,500.47
1,075.73
424.74
190,816.79
137
1,500.47
1,073.34
427.13
190,389.67
138
1,500.47
1,070.94
429.53
189,960.14
139
1,500.47
1,068.53
431.94
189,528.20
140
1,500.47
1,066.10
434.37
189,093.82
141
1,500.47
1,063.65
436.82
188,657.00
142
1,500.47
1,061.20
439.27
188,217.73
143
1,500.47
1,058.72
441.75
187,775.99
144
1,500.47
1,056.24
444.23
187,331.76
145
1,500.47
1,053.74
446.73
186,885.03
146
1,500.47
1,051.23
449.24
186,435.78
147
1,500.47
1,048.70
451.77
185,984.02
148
1,500.47
1,046.16
454.31
185,529.71
149
1,500.47
1,043.60
456.87
185,072.84
150
1,500.47
1,041.03
459.44
184,613.41
151
1,500.47
1,038.45
462.02
184,151.39
152
1,500.47
1,035.85
464.62
183,686.77
153
1,500.47
1,033.24
467.23
183,219.54
154
1,500.47
1,030.61
469.86
182,749.68
155
1,500.47
1,027.97
472.50
182,277.17
156
1,500.47
1,025.31
475.16
181,802.01
157
1,500.47
1,022.64
477.83
181,324.18
158
1,500.47
1,019.95
480.52
180,843.66
159
1,500.47
1,017.25
483.22
180,360.43
160
1,500.47
1,014.53
485.94
179,874.49
161
1,500.47
1,011.79
488.68
179,385.81
162
1,500.47
1,009.05
491.42
178,894.39
163
1,500.47
1,006.28
494.19
178,400.20
164
1,500.47
1,003.50
496.97
177,903.23
165
1,500.47
1,000.71
499.76
177,403.47
166
1,500.47
997.89
502.58
176,900.89
167
1,500.47
995.07
505.40
176,395.49
168
1,500.47
992.22
508.25
175,887.24
169
1,500.47
989.37
511.10
175,376.14
170
1,500.47
986.49
513.98
174,862.16
171
1,500.47
983.60
516.87
174,345.29
172
1,500.47
980.69
519.78
173,825.51
173
1,500.47
977.77
522.70
173,302.81
174
1,500.47
974.83
525.64
172,777.17
175
1,500.47
971.87
528.60
172,248.57
176
1,500.47
968.90
531.57
171,717.00
177
1,500.47
965.91
534.56
171,182.44
178
1,500.47
962.90
537.57
170,644.87
179
1,500.47
959.88
540.59
170,104.27
180
1,500.47
956.84
543.63
169,560.64
181
1,500.47
953.78
546.69
169,013.95
182
1,500.47
950.70
549.77
168,464.18
183
1,500.47
947.61
552.86
167,911.32
184
1,500.47
944.50
555.97
167,355.36
185
1,500.47
941.37
559.10
166,796.26
186
1,500.47
938.23
562.24
166,234.02
187
1,500.47
935.07
565.40
165,668.61
188
1,500.47
931.89
568.58
165,100.03
189
1,500.47
928.69
571.78
164,528.25
190
1,500.47
925.47
575.00
163,953.25
191
1,500.47
922.24
578.23
163,375.02
192
1,500.47
918.98
581.49
162,793.53
193
1,500.47
915.71
584.76
162,208.77
194
1,500.47
912.42
588.05
161,620.73
195
1,500.47
909.12
591.35
161,029.38
196
1,500.47
905.79
594.68
160,434.70
197
1,500.47
902.45
598.02
159,836.67
198
1,500.47
899.08
601.39
159,235.28
199
1,500.47
895.70
604.77
158,630.51
200
1,500.47
892.30
608.17
158,022.34
201
1,500.47
888.88
611.59
157,410.74
202
1,500.47
885.44
615.03
156,795.71
203
1,500.47
881.98
618.49
156,177.21
204
1,500.47
878.50
621.97
155,555.24
205
1,500.47
875.00
625.47
154,929.77
206
1,500.47
871.48
628.99
154,300.78
207
1,500.47
867.94
632.53
153,668.25
208
1,500.47
864.38
636.09
153,032.16
209
1,500.47
860.81
639.66
152,392.50
210
1,500.47
857.21
643.26
151,749.24
211
1,500.47
853.59
646.88
151,102.36
212
1,500.47
849.95
650.52
150,451.84
213
1,500.47
846.29
654.18
149,797.66
214
1,500.47
842.61
657.86
149,139.80
215
1,500.47
838.91
661.56
148,478.24
216
1,500.47
835.19
665.28
147,812.96
217
1,500.47
831.45
669.02
147,143.94
218
1,500.47
827.68
672.79
146,471.16
219
1,500.47
823.90
676.57
145,794.59
220
1,500.47
820.09
680.38
145,114.21
221
1,500.47
816.27
684.20
144,430.01
222
1,500.47
812.42
688.05
143,741.96
223
1,500.47
808.55
691.92
143,050.04
224
1,500.47
804.66
695.81
142,354.22
225
1,500.47
800.74
699.73
141,654.49
226
1,500.47
796.81
703.66
140,950.83
227
1,500.47
792.85
707.62
140,243.21
228
1,500.47
788.87
711.60
139,531.61
229
1,500.47
784.87
715.60
138,816.00
230
1,500.47
780.84
719.63
138,096.37
231
1,500.47
776.79
723.68
137,372.70
232
1,500.47
772.72
727.75
136,644.95
233
1,500.47
768.63
731.84
135,913.10
234
1,500.47
764.51
735.96
135,177.15
235
1,500.47
760.37
740.10
134,437.05
236
1,500.47
756.21
744.26
133,692.79
237
1,500.47
752.02
748.45
132,944.34
238
1,500.47
747.81
752.66
132,191.68
239
1,500.47
743.58
756.89
131,434.79
240
1,500.47
739.32
761.15
130,673.64
241
1,500.47
735.04
765.43
129,908.21
242
1,500.47
730.73
769.74
129,138.47
243
1,500.47
726.40
774.07
128,364.40
244
1,500.47
722.05
778.42
127,585.98
245
1,500.47
717.67
782.80
126,803.19
246
1,500.47
713.27
787.20
126,015.98
247
1,500.47
708.84
791.63
125,224.35
248
1,500.47
704.39
796.08
124,428.27
249
1,500.47
699.91
800.56
123,627.71
250
1,500.47
695.41
805.06
122,822.65
251
1,500.47
690.88
809.59
122,013.05
252
1,500.47
686.32
814.15
121,198.91
253
1,500.47
681.74
818.73
120,380.18
254
1,500.47
677.14
823.33
119,556.85
255
1,500.47
672.51
827.96
118,728.89
256
1,500.47
667.85
832.62
117,896.27
257
1,500.47
663.17
837.30
117,058.96
258
1,500.47
658.46
842.01
116,216.95
259
1,500.47
653.72
846.75
115,370.20
260
1,500.47
648.96
851.51
114,518.69
261
1,500.47
644.17
856.30
113,662.38
262
1,500.47
639.35
861.12
112,801.27
263
1,500.47
634.51
865.96
111,935.30
264
1,500.47
629.64
870.83
111,064.47
265
1,500.47
624.74
875.73
110,188.74
266
1,500.47
619.81
880.66
109,308.08
267
1,500.47
614.86
885.61
108,422.47
268
1,500.47
609.88
890.59
107,531.87
269
1,500.47
604.87
895.60
106,636.27
270
1,500.47
599.83
900.64
105,735.63
271
1,500.47
594.76
905.71
104,829.92
272
1,500.47
589.67
910.80
103,919.12
273
1,500.47
584.55
915.92
103,003.19
274
1,500.47
579.39
921.08
102,082.12
275
1,500.47
574.21
926.26
101,155.86
276
1,500.47
569.00
931.47
100,224.39
277
1,500.47
563.76
936.71
99,287.68
278
1,500.47
558.49
941.98
98,345.71
279
1,500.47
553.19
947.28
97,398.43
280
1,500.47
547.87
952.60
96,445.83
281
1,500.47
542.51
957.96
95,487.86
282
1,500.47
537.12
963.35
94,524.51
283
1,500.47
531.70
968.77
93,555.74
284
1,500.47
526.25
974.22
92,581.53
285
1,500.47
520.77
979.70
91,601.83
286
1,500.47
515.26
985.21
90,616.62
287
1,500.47
509.72
990.75
89,625.87
288
1,500.47
504.15
996.32
88,629.54
289
1,500.47
498.54
1,001.93
87,627.61
290
1,500.47
492.91
1,007.56
86,620.05
291
1,500.47
487.24
1,013.23
85,606.82
292
1,500.47
481.54
1,018.93
84,587.88
293
1,500.47
475.81
1,024.66
83,563.22
294
1,500.47
470.04
1,030.43
82,532.79
295
1,500.47
464.25
1,036.22
81,496.57
296
1,500.47
458.42
1,042.05
80,454.52
297
1,500.47
452.56
1,047.91
79,406.61
298
1,500.47
446.66
1,053.81
78,352.80
299
1,500.47
440.73
1,059.74
77,293.06
300
1,500.47
434.77
1,065.70
76,227.37
301
1,500.47
428.78
1,071.69
75,155.67
302
1,500.47
422.75
1,077.72
74,077.95
303
1,500.47
416.69
1,083.78
72,994.17
304
1,500.47
410.59
1,089.88
71,904.30
305
1,500.47
404.46
1,096.01
70,808.29
306
1,500.47
398.30
1,102.17
69,706.11
307
1,500.47
392.10
1,108.37
68,597.74
308
1,500.47
385.86
1,114.61
67,483.13
309
1,500.47
379.59
1,120.88
66,362.26
310
1,500.47
373.29
1,127.18
65,235.07
311
1,500.47
366.95
1,133.52
64,101.55
312
1,500.47
360.57
1,139.90
62,961.65
313
1,500.47
354.16
1,146.31
61,815.34
314
1,500.47
347.71
1,152.76
60,662.58
315
1,500.47
341.23
1,159.24
59,503.34
316
1,500.47
334.71
1,165.76
58,337.58
317
1,500.47
328.15
1,172.32
57,165.25
318
1,500.47
321.55
1,178.92
55,986.34
319
1,500.47
314.92
1,185.55
54,800.79
320
1,500.47
308.25
1,192.22
53,608.58
321
1,500.47
301.55
1,198.92
52,409.66
322
1,500.47
294.80
1,205.67
51,203.99
323
1,500.47
288.02
1,212.45
49,991.54
324
1,500.47
281.20
1,219.27
48,772.27
325
1,500.47
274.34
1,226.13
47,546.15
326
1,500.47
267.45
1,233.02
46,313.13
327
1,500.47
260.51
1,239.96
45,073.17
328
1,500.47
253.54
1,246.93
43,826.23
329
1,500.47
246.52
1,253.95
42,572.29
330
1,500.47
239.47
1,261.00
41,311.28
331
1,500.47
232.38
1,268.09
40,043.19
332
1,500.47
225.24
1,275.23
38,767.96
333
1,500.47
218.07
1,282.40
37,485.56
334
1,500.47
210.86
1,289.61
36,195.95
335
1,500.47
203.60
1,296.87
34,899.08
336
1,500.47
196.31
1,304.16
33,594.92
337
1,500.47
188.97
1,311.50
32,283.42
338
1,500.47
181.59
1,318.88
30,964.55
339
1,500.47
174.18
1,326.29
29,638.25
340
1,500.47
166.72
1,333.75
28,304.50
341
1,500.47
159.21
1,341.26
26,963.24
342
1,500.47
151.67
1,348.80
25,614.44
343
1,500.47
144.08
1,356.39
24,258.05
344
1,500.47
136.45
1,364.02
22,894.03
345
1,500.47
128.78
1,371.69
21,522.34
346
1,500.47
121.06
1,379.41
20,142.93
347
1,500.47
113.30
1,387.17
18,755.77
348
1,500.47
105.50
1,394.97
17,360.80
349
1,500.47
97.65
1,402.82
15,957.98
350
1,500.47
89.76
1,410.71
14,547.28
351
1,500.47
81.83
1,418.64
13,128.63
352
1,500.47
73.85
1,426.62
11,702.01
353
1,500.47
65.82
1,434.65
10,267.37
354
1,500.47
57.75
1,442.72
8,824.65
355
1,500.47
49.64
1,450.83
7,373.82
356
1,500.47
41.48
1,458.99
5,914.83
357
1,500.47
33.27
1,467.20
4,447.63
358
1,500.47
25.02
1,475.45
2,972.17
359
1,500.47
16.72
1,483.75
1,488.42
360
1,496.80
8.37
1,488.42
0.00
Totals
540,165.53
308,825.53
231,340.00

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