Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,501.96  
 

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
1,501.96
1,302.58
199.38
231,370.62
2
1,501.96
1,301.46
200.50
231,170.12
3
1,501.96
1,300.33
201.63
230,968.49
4
1,501.96
1,299.20
202.76
230,765.73
5
1,501.96
1,298.06
203.90
230,561.83
6
1,501.96
1,296.91
205.05
230,356.78
7
1,501.96
1,295.76
206.20
230,150.58
8
1,501.96
1,294.60
207.36
229,943.21
9
1,501.96
1,293.43
208.53
229,734.68
10
1,501.96
1,292.26
209.70
229,524.98
11
1,501.96
1,291.08
210.88
229,314.10
12
1,501.96
1,289.89
212.07
229,102.03
13
1,501.96
1,288.70
213.26
228,888.77
14
1,501.96
1,287.50
214.46
228,674.31
15
1,501.96
1,286.29
215.67
228,458.64
16
1,501.96
1,285.08
216.88
228,241.76
17
1,501.96
1,283.86
218.10
228,023.66
18
1,501.96
1,282.63
219.33
227,804.33
19
1,501.96
1,281.40
220.56
227,583.77
20
1,501.96
1,280.16
221.80
227,361.97
21
1,501.96
1,278.91
223.05
227,138.92
22
1,501.96
1,277.66
224.30
226,914.62
23
1,501.96
1,276.39
225.57
226,689.05
24
1,501.96
1,275.13
226.83
226,462.22
25
1,501.96
1,273.85
228.11
226,234.11
26
1,501.96
1,272.57
229.39
226,004.72
27
1,501.96
1,271.28
230.68
225,774.03
28
1,501.96
1,269.98
231.98
225,542.05
29
1,501.96
1,268.67
233.29
225,308.77
30
1,501.96
1,267.36
234.60
225,074.17
31
1,501.96
1,266.04
235.92
224,838.25
32
1,501.96
1,264.72
237.24
224,601.01
33
1,501.96
1,263.38
238.58
224,362.43
34
1,501.96
1,262.04
239.92
224,122.51
35
1,501.96
1,260.69
241.27
223,881.23
36
1,501.96
1,259.33
242.63
223,638.61
37
1,501.96
1,257.97
243.99
223,394.61
38
1,501.96
1,256.59
245.37
223,149.25
39
1,501.96
1,255.21
246.75
222,902.50
40
1,501.96
1,253.83
248.13
222,654.37
41
1,501.96
1,252.43
249.53
222,404.84
42
1,501.96
1,251.03
250.93
222,153.91
43
1,501.96
1,249.62
252.34
221,901.56
44
1,501.96
1,248.20
253.76
221,647.80
45
1,501.96
1,246.77
255.19
221,392.61
46
1,501.96
1,245.33
256.63
221,135.98
47
1,501.96
1,243.89
258.07
220,877.91
48
1,501.96
1,242.44
259.52
220,618.39
49
1,501.96
1,240.98
260.98
220,357.41
50
1,501.96
1,239.51
262.45
220,094.96
51
1,501.96
1,238.03
263.93
219,831.03
52
1,501.96
1,236.55
265.41
219,565.62
53
1,501.96
1,235.06
266.90
219,298.72
54
1,501.96
1,233.56
268.40
219,030.31
55
1,501.96
1,232.05
269.91
218,760.40
56
1,501.96
1,230.53
271.43
218,488.97
57
1,501.96
1,229.00
272.96
218,216.01
58
1,501.96
1,227.47
274.49
217,941.51
59
1,501.96
1,225.92
276.04
217,665.47
60
1,501.96
1,224.37
277.59
217,387.88
61
1,501.96
1,222.81
279.15
217,108.73
62
1,501.96
1,221.24
280.72
216,828.01
63
1,501.96
1,219.66
282.30
216,545.70
64
1,501.96
1,218.07
283.89
216,261.81
65
1,501.96
1,216.47
285.49
215,976.33
66
1,501.96
1,214.87
287.09
215,689.23
67
1,501.96
1,213.25
288.71
215,400.52
68
1,501.96
1,211.63
290.33
215,110.19
69
1,501.96
1,209.99
291.97
214,818.23
70
1,501.96
1,208.35
293.61
214,524.62
71
1,501.96
1,206.70
295.26
214,229.36
72
1,501.96
1,205.04
296.92
213,932.44
73
1,501.96
1,203.37
298.59
213,633.85
74
1,501.96
1,201.69
300.27
213,333.58
75
1,501.96
1,200.00
301.96
213,031.62
76
1,501.96
1,198.30
303.66
212,727.96
77
1,501.96
1,196.59
305.37
212,422.60
78
1,501.96
1,194.88
307.08
212,115.52
79
1,501.96
1,193.15
308.81
211,806.71
80
1,501.96
1,191.41
310.55
211,496.16
81
1,501.96
1,189.67
312.29
211,183.87
82
1,501.96
1,187.91
314.05
210,869.81
83
1,501.96
1,186.14
315.82
210,554.00
84
1,501.96
1,184.37
317.59
210,236.40
85
1,501.96
1,182.58
319.38
209,917.02
86
1,501.96
1,180.78
321.18
209,595.85
87
1,501.96
1,178.98
322.98
209,272.86
88
1,501.96
1,177.16
324.80
208,948.06
89
1,501.96
1,175.33
326.63
208,621.44
90
1,501.96
1,173.50
328.46
208,292.97
91
1,501.96
1,171.65
330.31
207,962.66
92
1,501.96
1,169.79
332.17
207,630.49
93
1,501.96
1,167.92
334.04
207,296.45
94
1,501.96
1,166.04
335.92
206,960.53
95
1,501.96
1,164.15
337.81
206,622.73
96
1,501.96
1,162.25
339.71
206,283.02
97
1,501.96
1,160.34
341.62
205,941.40
98
1,501.96
1,158.42
343.54
205,597.86
99
1,501.96
1,156.49
345.47
205,252.39
100
1,501.96
1,154.54
347.42
204,904.97
101
1,501.96
1,152.59
349.37
204,555.60
102
1,501.96
1,150.63
351.33
204,204.27
103
1,501.96
1,148.65
353.31
203,850.96
104
1,501.96
1,146.66
355.30
203,495.66
105
1,501.96
1,144.66
357.30
203,138.36
106
1,501.96
1,142.65
359.31
202,779.06
107
1,501.96
1,140.63
361.33
202,417.73
108
1,501.96
1,138.60
363.36
202,054.37
109
1,501.96
1,136.56
365.40
201,688.96
110
1,501.96
1,134.50
367.46
201,321.51
111
1,501.96
1,132.43
369.53
200,951.98
112
1,501.96
1,130.35
371.61
200,580.37
113
1,501.96
1,128.26
373.70
200,206.68
114
1,501.96
1,126.16
375.80
199,830.88
115
1,501.96
1,124.05
377.91
199,452.97
116
1,501.96
1,121.92
380.04
199,072.93
117
1,501.96
1,119.79
382.17
198,690.76
118
1,501.96
1,117.64
384.32
198,306.43
119
1,501.96
1,115.47
386.49
197,919.95
120
1,501.96
1,113.30
388.66
197,531.29
121
1,501.96
1,111.11
390.85
197,140.44
122
1,501.96
1,108.91
393.05
196,747.39
123
1,501.96
1,106.70
395.26
196,352.14
124
1,501.96
1,104.48
397.48
195,954.66
125
1,501.96
1,102.24
399.72
195,554.94
126
1,501.96
1,100.00
401.96
195,152.98
127
1,501.96
1,097.74
404.22
194,748.76
128
1,501.96
1,095.46
406.50
194,342.26
129
1,501.96
1,093.18
408.78
193,933.47
130
1,501.96
1,090.88
411.08
193,522.39
131
1,501.96
1,088.56
413.40
193,108.99
132
1,501.96
1,086.24
415.72
192,693.27
133
1,501.96
1,083.90
418.06
192,275.21
134
1,501.96
1,081.55
420.41
191,854.80
135
1,501.96
1,079.18
422.78
191,432.02
136
1,501.96
1,076.81
425.15
191,006.87
137
1,501.96
1,074.41
427.55
190,579.32
138
1,501.96
1,072.01
429.95
190,149.37
139
1,501.96
1,069.59
432.37
189,717.00
140
1,501.96
1,067.16
434.80
189,282.20
141
1,501.96
1,064.71
437.25
188,844.95
142
1,501.96
1,062.25
439.71
188,405.24
143
1,501.96
1,059.78
442.18
187,963.06
144
1,501.96
1,057.29
444.67
187,518.39
145
1,501.96
1,054.79
447.17
187,071.23
146
1,501.96
1,052.28
449.68
186,621.54
147
1,501.96
1,049.75
452.21
186,169.33
148
1,501.96
1,047.20
454.76
185,714.57
149
1,501.96
1,044.64
457.32
185,257.25
150
1,501.96
1,042.07
459.89
184,797.37
151
1,501.96
1,039.49
462.47
184,334.89
152
1,501.96
1,036.88
465.08
183,869.82
153
1,501.96
1,034.27
467.69
183,402.12
154
1,501.96
1,031.64
470.32
182,931.80
155
1,501.96
1,028.99
472.97
182,458.83
156
1,501.96
1,026.33
475.63
181,983.20
157
1,501.96
1,023.66
478.30
181,504.90
158
1,501.96
1,020.97
480.99
181,023.90
159
1,501.96
1,018.26
483.70
180,540.20
160
1,501.96
1,015.54
486.42
180,053.78
161
1,501.96
1,012.80
489.16
179,564.62
162
1,501.96
1,010.05
491.91
179,072.71
163
1,501.96
1,007.28
494.68
178,578.04
164
1,501.96
1,004.50
497.46
178,080.58
165
1,501.96
1,001.70
500.26
177,580.32
166
1,501.96
998.89
503.07
177,077.25
167
1,501.96
996.06
505.90
176,571.35
168
1,501.96
993.21
508.75
176,062.61
169
1,501.96
990.35
511.61
175,551.00
170
1,501.96
987.47
514.49
175,036.51
171
1,501.96
984.58
517.38
174,519.13
172
1,501.96
981.67
520.29
173,998.84
173
1,501.96
978.74
523.22
173,475.63
174
1,501.96
975.80
526.16
172,949.47
175
1,501.96
972.84
529.12
172,420.35
176
1,501.96
969.86
532.10
171,888.25
177
1,501.96
966.87
535.09
171,353.16
178
1,501.96
963.86
538.10
170,815.07
179
1,501.96
960.83
541.13
170,273.94
180
1,501.96
957.79
544.17
169,729.77
181
1,501.96
954.73
547.23
169,182.54
182
1,501.96
951.65
550.31
168,632.23
183
1,501.96
948.56
553.40
168,078.83
184
1,501.96
945.44
556.52
167,522.31
185
1,501.96
942.31
559.65
166,962.67
186
1,501.96
939.16
562.80
166,399.87
187
1,501.96
936.00
565.96
165,833.91
188
1,501.96
932.82
569.14
165,264.77
189
1,501.96
929.61
572.35
164,692.42
190
1,501.96
926.39
575.57
164,116.85
191
1,501.96
923.16
578.80
163,538.05
192
1,501.96
919.90
582.06
162,955.99
193
1,501.96
916.63
585.33
162,370.66
194
1,501.96
913.33
588.63
161,782.04
195
1,501.96
910.02
591.94
161,190.10
196
1,501.96
906.69
595.27
160,594.83
197
1,501.96
903.35
598.61
159,996.22
198
1,501.96
899.98
601.98
159,394.24
199
1,501.96
896.59
605.37
158,788.87
200
1,501.96
893.19
608.77
158,180.10
201
1,501.96
889.76
612.20
157,567.90
202
1,501.96
886.32
615.64
156,952.26
203
1,501.96
882.86
619.10
156,333.16
204
1,501.96
879.37
622.59
155,710.57
205
1,501.96
875.87
626.09
155,084.48
206
1,501.96
872.35
629.61
154,454.87
207
1,501.96
868.81
633.15
153,821.72
208
1,501.96
865.25
636.71
153,185.01
209
1,501.96
861.67
640.29
152,544.72
210
1,501.96
858.06
643.90
151,900.82
211
1,501.96
854.44
647.52
151,253.30
212
1,501.96
850.80
651.16
150,602.14
213
1,501.96
847.14
654.82
149,947.32
214
1,501.96
843.45
658.51
149,288.81
215
1,501.96
839.75
662.21
148,626.60
216
1,501.96
836.02
665.94
147,960.67
217
1,501.96
832.28
669.68
147,290.99
218
1,501.96
828.51
673.45
146,617.54
219
1,501.96
824.72
677.24
145,940.30
220
1,501.96
820.91
681.05
145,259.25
221
1,501.96
817.08
684.88
144,574.38
222
1,501.96
813.23
688.73
143,885.65
223
1,501.96
809.36
692.60
143,193.05
224
1,501.96
805.46
696.50
142,496.55
225
1,501.96
801.54
700.42
141,796.13
226
1,501.96
797.60
704.36
141,091.77
227
1,501.96
793.64
708.32
140,383.45
228
1,501.96
789.66
712.30
139,671.15
229
1,501.96
785.65
716.31
138,954.84
230
1,501.96
781.62
720.34
138,234.50
231
1,501.96
777.57
724.39
137,510.11
232
1,501.96
773.49
728.47
136,781.65
233
1,501.96
769.40
732.56
136,049.08
234
1,501.96
765.28
736.68
135,312.40
235
1,501.96
761.13
740.83
134,571.57
236
1,501.96
756.97
744.99
133,826.58
237
1,501.96
752.77
749.19
133,077.39
238
1,501.96
748.56
753.40
132,323.99
239
1,501.96
744.32
757.64
131,566.35
240
1,501.96
740.06
761.90
130,804.45
241
1,501.96
735.78
766.18
130,038.27
242
1,501.96
731.47
770.49
129,267.77
243
1,501.96
727.13
774.83
128,492.95
244
1,501.96
722.77
779.19
127,713.76
245
1,501.96
718.39
783.57
126,930.19
246
1,501.96
713.98
787.98
126,142.21
247
1,501.96
709.55
792.41
125,349.80
248
1,501.96
705.09
796.87
124,552.93
249
1,501.96
700.61
801.35
123,751.58
250
1,501.96
696.10
805.86
122,945.73
251
1,501.96
691.57
810.39
122,135.34
252
1,501.96
687.01
814.95
121,320.39
253
1,501.96
682.43
819.53
120,500.85
254
1,501.96
677.82
824.14
119,676.71
255
1,501.96
673.18
828.78
118,847.93
256
1,501.96
668.52
833.44
118,014.49
257
1,501.96
663.83
838.13
117,176.36
258
1,501.96
659.12
842.84
116,333.52
259
1,501.96
654.38
847.58
115,485.94
260
1,501.96
649.61
852.35
114,633.59
261
1,501.96
644.81
857.15
113,776.44
262
1,501.96
639.99
861.97
112,914.47
263
1,501.96
635.14
866.82
112,047.66
264
1,501.96
630.27
871.69
111,175.96
265
1,501.96
625.36
876.60
110,299.37
266
1,501.96
620.43
881.53
109,417.84
267
1,501.96
615.48
886.48
108,531.36
268
1,501.96
610.49
891.47
107,639.89
269
1,501.96
605.47
896.49
106,743.40
270
1,501.96
600.43
901.53
105,841.87
271
1,501.96
595.36
906.60
104,935.27
272
1,501.96
590.26
911.70
104,023.57
273
1,501.96
585.13
916.83
103,106.75
274
1,501.96
579.98
921.98
102,184.76
275
1,501.96
574.79
927.17
101,257.59
276
1,501.96
569.57
932.39
100,325.21
277
1,501.96
564.33
937.63
99,387.57
278
1,501.96
559.06
942.90
98,444.67
279
1,501.96
553.75
948.21
97,496.46
280
1,501.96
548.42
953.54
96,542.92
281
1,501.96
543.05
958.91
95,584.01
282
1,501.96
537.66
964.30
94,619.71
283
1,501.96
532.24
969.72
93,649.99
284
1,501.96
526.78
975.18
92,674.81
285
1,501.96
521.30
980.66
91,694.15
286
1,501.96
515.78
986.18
90,707.97
287
1,501.96
510.23
991.73
89,716.24
288
1,501.96
504.65
997.31
88,718.93
289
1,501.96
499.04
1,002.92
87,716.02
290
1,501.96
493.40
1,008.56
86,707.46
291
1,501.96
487.73
1,014.23
85,693.23
292
1,501.96
482.02
1,019.94
84,673.29
293
1,501.96
476.29
1,025.67
83,647.62
294
1,501.96
470.52
1,031.44
82,616.18
295
1,501.96
464.72
1,037.24
81,578.93
296
1,501.96
458.88
1,043.08
80,535.85
297
1,501.96
453.01
1,048.95
79,486.91
298
1,501.96
447.11
1,054.85
78,432.06
299
1,501.96
441.18
1,060.78
77,371.28
300
1,501.96
435.21
1,066.75
76,304.54
301
1,501.96
429.21
1,072.75
75,231.79
302
1,501.96
423.18
1,078.78
74,153.01
303
1,501.96
417.11
1,084.85
73,068.16
304
1,501.96
411.01
1,090.95
71,977.21
305
1,501.96
404.87
1,097.09
70,880.12
306
1,501.96
398.70
1,103.26
69,776.86
307
1,501.96
392.49
1,109.47
68,667.39
308
1,501.96
386.25
1,115.71
67,551.69
309
1,501.96
379.98
1,121.98
66,429.71
310
1,501.96
373.67
1,128.29
65,301.41
311
1,501.96
367.32
1,134.64
64,166.77
312
1,501.96
360.94
1,141.02
63,025.75
313
1,501.96
354.52
1,147.44
61,878.31
314
1,501.96
348.07
1,153.89
60,724.42
315
1,501.96
341.57
1,160.39
59,564.03
316
1,501.96
335.05
1,166.91
58,397.12
317
1,501.96
328.48
1,173.48
57,223.64
318
1,501.96
321.88
1,180.08
56,043.57
319
1,501.96
315.25
1,186.71
54,856.85
320
1,501.96
308.57
1,193.39
53,663.46
321
1,501.96
301.86
1,200.10
52,463.36
322
1,501.96
295.11
1,206.85
51,256.51
323
1,501.96
288.32
1,213.64
50,042.86
324
1,501.96
281.49
1,220.47
48,822.39
325
1,501.96
274.63
1,227.33
47,595.06
326
1,501.96
267.72
1,234.24
46,360.82
327
1,501.96
260.78
1,241.18
45,119.64
328
1,501.96
253.80
1,248.16
43,871.48
329
1,501.96
246.78
1,255.18
42,616.30
330
1,501.96
239.72
1,262.24
41,354.05
331
1,501.96
232.62
1,269.34
40,084.71
332
1,501.96
225.48
1,276.48
38,808.23
333
1,501.96
218.30
1,283.66
37,524.56
334
1,501.96
211.08
1,290.88
36,233.68
335
1,501.96
203.81
1,298.15
34,935.53
336
1,501.96
196.51
1,305.45
33,630.09
337
1,501.96
189.17
1,312.79
32,317.30
338
1,501.96
181.78
1,320.18
30,997.12
339
1,501.96
174.36
1,327.60
29,669.52
340
1,501.96
166.89
1,335.07
28,334.45
341
1,501.96
159.38
1,342.58
26,991.87
342
1,501.96
151.83
1,350.13
25,641.74
343
1,501.96
144.23
1,357.73
24,284.01
344
1,501.96
136.60
1,365.36
22,918.65
345
1,501.96
128.92
1,373.04
21,545.61
346
1,501.96
121.19
1,380.77
20,164.84
347
1,501.96
113.43
1,388.53
18,776.31
348
1,501.96
105.62
1,396.34
17,379.97
349
1,501.96
97.76
1,404.20
15,975.77
350
1,501.96
89.86
1,412.10
14,563.67
351
1,501.96
81.92
1,420.04
13,143.63
352
1,501.96
73.93
1,428.03
11,715.61
353
1,501.96
65.90
1,436.06
10,279.55
354
1,501.96
57.82
1,444.14
8,835.41
355
1,501.96
49.70
1,452.26
7,383.15
356
1,501.96
41.53
1,460.43
5,922.72
357
1,501.96
33.32
1,468.64
4,454.08
358
1,501.96
25.05
1,476.91
2,977.17
359
1,501.96
16.75
1,485.21
1,491.96
360
1,500.35
8.39
1,491.96
0.00
Totals
540,703.99
309,133.99
231,570.00

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