Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,501.58  
 

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
1,501.58
1,294.68
206.90
234,301.10
2
1,501.58
1,293.54
208.04
234,093.06
3
1,501.58
1,292.39
209.19
233,883.87
4
1,501.58
1,291.23
210.35
233,673.52
5
1,501.58
1,290.07
211.51
233,462.01
6
1,501.58
1,288.90
212.68
233,249.34
7
1,501.58
1,287.73
213.85
233,035.49
8
1,501.58
1,286.55
215.03
232,820.46
9
1,501.58
1,285.36
216.22
232,604.24
10
1,501.58
1,284.17
217.41
232,386.83
11
1,501.58
1,282.97
218.61
232,168.22
12
1,501.58
1,281.76
219.82
231,948.40
13
1,501.58
1,280.55
221.03
231,727.37
14
1,501.58
1,279.33
222.25
231,505.12
15
1,501.58
1,278.10
223.48
231,281.64
16
1,501.58
1,276.87
224.71
231,056.93
17
1,501.58
1,275.63
225.95
230,830.97
18
1,501.58
1,274.38
227.20
230,603.77
19
1,501.58
1,273.12
228.46
230,375.32
20
1,501.58
1,271.86
229.72
230,145.60
21
1,501.58
1,270.60
230.98
229,914.62
22
1,501.58
1,269.32
232.26
229,682.36
23
1,501.58
1,268.04
233.54
229,448.81
24
1,501.58
1,266.75
234.83
229,213.98
25
1,501.58
1,265.45
236.13
228,977.86
26
1,501.58
1,264.15
237.43
228,740.42
27
1,501.58
1,262.84
238.74
228,501.68
28
1,501.58
1,261.52
240.06
228,261.62
29
1,501.58
1,260.19
241.39
228,020.24
30
1,501.58
1,258.86
242.72
227,777.52
31
1,501.58
1,257.52
244.06
227,533.46
32
1,501.58
1,256.17
245.41
227,288.05
33
1,501.58
1,254.82
246.76
227,041.29
34
1,501.58
1,253.46
248.12
226,793.17
35
1,501.58
1,252.09
249.49
226,543.68
36
1,501.58
1,250.71
250.87
226,292.81
37
1,501.58
1,249.32
252.26
226,040.55
38
1,501.58
1,247.93
253.65
225,786.90
39
1,501.58
1,246.53
255.05
225,531.86
40
1,501.58
1,245.12
256.46
225,275.40
41
1,501.58
1,243.71
257.87
225,017.53
42
1,501.58
1,242.28
259.30
224,758.23
43
1,501.58
1,240.85
260.73
224,497.51
44
1,501.58
1,239.41
262.17
224,235.34
45
1,501.58
1,237.97
263.61
223,971.72
46
1,501.58
1,236.51
265.07
223,706.66
47
1,501.58
1,235.05
266.53
223,440.12
48
1,501.58
1,233.58
268.00
223,172.12
49
1,501.58
1,232.10
269.48
222,902.63
50
1,501.58
1,230.61
270.97
222,631.66
51
1,501.58
1,229.11
272.47
222,359.19
52
1,501.58
1,227.61
273.97
222,085.22
53
1,501.58
1,226.10
275.48
221,809.74
54
1,501.58
1,224.57
277.01
221,532.73
55
1,501.58
1,223.05
278.53
221,254.20
56
1,501.58
1,221.51
280.07
220,974.13
57
1,501.58
1,219.96
281.62
220,692.51
58
1,501.58
1,218.41
283.17
220,409.33
59
1,501.58
1,216.84
284.74
220,124.60
60
1,501.58
1,215.27
286.31
219,838.29
61
1,501.58
1,213.69
287.89
219,550.40
62
1,501.58
1,212.10
289.48
219,260.92
63
1,501.58
1,210.50
291.08
218,969.84
64
1,501.58
1,208.90
292.68
218,677.16
65
1,501.58
1,207.28
294.30
218,382.86
66
1,501.58
1,205.66
295.92
218,086.93
67
1,501.58
1,204.02
297.56
217,789.38
68
1,501.58
1,202.38
299.20
217,490.17
69
1,501.58
1,200.73
300.85
217,189.32
70
1,501.58
1,199.07
302.51
216,886.81
71
1,501.58
1,197.40
304.18
216,582.62
72
1,501.58
1,195.72
305.86
216,276.76
73
1,501.58
1,194.03
307.55
215,969.21
74
1,501.58
1,192.33
309.25
215,659.96
75
1,501.58
1,190.62
310.96
215,349.00
76
1,501.58
1,188.91
312.67
215,036.33
77
1,501.58
1,187.18
314.40
214,721.93
78
1,501.58
1,185.44
316.14
214,405.79
79
1,501.58
1,183.70
317.88
214,087.91
80
1,501.58
1,181.94
319.64
213,768.27
81
1,501.58
1,180.18
321.40
213,446.87
82
1,501.58
1,178.40
323.18
213,123.70
83
1,501.58
1,176.62
324.96
212,798.74
84
1,501.58
1,174.83
326.75
212,471.98
85
1,501.58
1,173.02
328.56
212,143.43
86
1,501.58
1,171.21
330.37
211,813.05
87
1,501.58
1,169.38
332.20
211,480.86
88
1,501.58
1,167.55
334.03
211,146.83
89
1,501.58
1,165.71
335.87
210,810.96
90
1,501.58
1,163.85
337.73
210,473.23
91
1,501.58
1,161.99
339.59
210,133.64
92
1,501.58
1,160.11
341.47
209,792.17
93
1,501.58
1,158.23
343.35
209,448.82
94
1,501.58
1,156.33
345.25
209,103.57
95
1,501.58
1,154.43
347.15
208,756.41
96
1,501.58
1,152.51
349.07
208,407.34
97
1,501.58
1,150.58
351.00
208,056.35
98
1,501.58
1,148.64
352.94
207,703.41
99
1,501.58
1,146.70
354.88
207,348.53
100
1,501.58
1,144.74
356.84
206,991.68
101
1,501.58
1,142.77
358.81
206,632.87
102
1,501.58
1,140.79
360.79
206,272.07
103
1,501.58
1,138.79
362.79
205,909.29
104
1,501.58
1,136.79
364.79
205,544.50
105
1,501.58
1,134.78
366.80
205,177.70
106
1,501.58
1,132.75
368.83
204,808.87
107
1,501.58
1,130.72
370.86
204,438.00
108
1,501.58
1,128.67
372.91
204,065.09
109
1,501.58
1,126.61
374.97
203,690.12
110
1,501.58
1,124.54
377.04
203,313.08
111
1,501.58
1,122.46
379.12
202,933.96
112
1,501.58
1,120.36
381.22
202,552.74
113
1,501.58
1,118.26
383.32
202,169.42
114
1,501.58
1,116.14
385.44
201,783.99
115
1,501.58
1,114.02
387.56
201,396.42
116
1,501.58
1,111.88
389.70
201,006.72
117
1,501.58
1,109.72
391.86
200,614.86
118
1,501.58
1,107.56
394.02
200,220.84
119
1,501.58
1,105.39
396.19
199,824.65
120
1,501.58
1,103.20
398.38
199,426.27
121
1,501.58
1,101.00
400.58
199,025.69
122
1,501.58
1,098.79
402.79
198,622.89
123
1,501.58
1,096.56
405.02
198,217.88
124
1,501.58
1,094.33
407.25
197,810.63
125
1,501.58
1,092.08
409.50
197,401.13
126
1,501.58
1,089.82
411.76
196,989.36
127
1,501.58
1,087.55
414.03
196,575.33
128
1,501.58
1,085.26
416.32
196,159.01
129
1,501.58
1,082.96
418.62
195,740.39
130
1,501.58
1,080.65
420.93
195,319.46
131
1,501.58
1,078.33
423.25
194,896.21
132
1,501.58
1,075.99
425.59
194,470.62
133
1,501.58
1,073.64
427.94
194,042.68
134
1,501.58
1,071.28
430.30
193,612.37
135
1,501.58
1,068.90
432.68
193,179.70
136
1,501.58
1,066.51
435.07
192,744.63
137
1,501.58
1,064.11
437.47
192,307.16
138
1,501.58
1,061.70
439.88
191,867.28
139
1,501.58
1,059.27
442.31
191,424.96
140
1,501.58
1,056.83
444.75
190,980.21
141
1,501.58
1,054.37
447.21
190,533.00
142
1,501.58
1,051.90
449.68
190,083.32
143
1,501.58
1,049.42
452.16
189,631.16
144
1,501.58
1,046.92
454.66
189,176.50
145
1,501.58
1,044.41
457.17
188,719.33
146
1,501.58
1,041.89
459.69
188,259.64
147
1,501.58
1,039.35
462.23
187,797.41
148
1,501.58
1,036.80
464.78
187,332.63
149
1,501.58
1,034.23
467.35
186,865.28
150
1,501.58
1,031.65
469.93
186,395.35
151
1,501.58
1,029.06
472.52
185,922.83
152
1,501.58
1,026.45
475.13
185,447.70
153
1,501.58
1,023.83
477.75
184,969.94
154
1,501.58
1,021.19
480.39
184,489.55
155
1,501.58
1,018.54
483.04
184,006.51
156
1,501.58
1,015.87
485.71
183,520.80
157
1,501.58
1,013.19
488.39
183,032.41
158
1,501.58
1,010.49
491.09
182,541.32
159
1,501.58
1,007.78
493.80
182,047.52
160
1,501.58
1,005.05
496.53
181,550.99
161
1,501.58
1,002.31
499.27
181,051.72
162
1,501.58
999.56
502.02
180,549.70
163
1,501.58
996.78
504.80
180,044.90
164
1,501.58
994.00
507.58
179,537.32
165
1,501.58
991.20
510.38
179,026.94
166
1,501.58
988.38
513.20
178,513.74
167
1,501.58
985.54
516.04
177,997.70
168
1,501.58
982.70
518.88
177,478.82
169
1,501.58
979.83
521.75
176,957.07
170
1,501.58
976.95
524.63
176,432.44
171
1,501.58
974.05
527.53
175,904.91
172
1,501.58
971.14
530.44
175,374.47
173
1,501.58
968.21
533.37
174,841.11
174
1,501.58
965.27
536.31
174,304.80
175
1,501.58
962.31
539.27
173,765.52
176
1,501.58
959.33
542.25
173,223.27
177
1,501.58
956.34
545.24
172,678.03
178
1,501.58
953.33
548.25
172,129.78
179
1,501.58
950.30
551.28
171,578.50
180
1,501.58
947.26
554.32
171,024.17
181
1,501.58
944.20
557.38
170,466.79
182
1,501.58
941.12
560.46
169,906.33
183
1,501.58
938.02
563.56
169,342.77
184
1,501.58
934.91
566.67
168,776.11
185
1,501.58
931.78
569.80
168,206.31
186
1,501.58
928.64
572.94
167,633.37
187
1,501.58
925.48
576.10
167,057.27
188
1,501.58
922.30
579.28
166,477.98
189
1,501.58
919.10
582.48
165,895.50
190
1,501.58
915.88
585.70
165,309.80
191
1,501.58
912.65
588.93
164,720.87
192
1,501.58
909.40
592.18
164,128.68
193
1,501.58
906.13
595.45
163,533.23
194
1,501.58
902.84
598.74
162,934.49
195
1,501.58
899.53
602.05
162,332.44
196
1,501.58
896.21
605.37
161,727.07
197
1,501.58
892.87
608.71
161,118.36
198
1,501.58
889.51
612.07
160,506.29
199
1,501.58
886.13
615.45
159,890.84
200
1,501.58
882.73
618.85
159,271.99
201
1,501.58
879.31
622.27
158,649.72
202
1,501.58
875.88
625.70
158,024.02
203
1,501.58
872.42
629.16
157,394.87
204
1,501.58
868.95
632.63
156,762.24
205
1,501.58
865.46
636.12
156,126.12
206
1,501.58
861.95
639.63
155,486.48
207
1,501.58
858.41
643.17
154,843.32
208
1,501.58
854.86
646.72
154,196.60
209
1,501.58
851.29
650.29
153,546.31
210
1,501.58
847.70
653.88
152,892.44
211
1,501.58
844.09
657.49
152,234.95
212
1,501.58
840.46
661.12
151,573.84
213
1,501.58
836.81
664.77
150,909.07
214
1,501.58
833.14
668.44
150,240.63
215
1,501.58
829.45
672.13
149,568.51
216
1,501.58
825.74
675.84
148,892.67
217
1,501.58
822.01
679.57
148,213.10
218
1,501.58
818.26
683.32
147,529.78
219
1,501.58
814.49
687.09
146,842.69
220
1,501.58
810.69
690.89
146,151.80
221
1,501.58
806.88
694.70
145,457.10
222
1,501.58
803.04
698.54
144,758.57
223
1,501.58
799.19
702.39
144,056.17
224
1,501.58
795.31
706.27
143,349.91
225
1,501.58
791.41
710.17
142,639.74
226
1,501.58
787.49
714.09
141,925.65
227
1,501.58
783.55
718.03
141,207.61
228
1,501.58
779.58
722.00
140,485.62
229
1,501.58
775.60
725.98
139,759.64
230
1,501.58
771.59
729.99
139,029.65
231
1,501.58
767.56
734.02
138,295.62
232
1,501.58
763.51
738.07
137,557.55
233
1,501.58
759.43
742.15
136,815.40
234
1,501.58
755.34
746.24
136,069.16
235
1,501.58
751.22
750.36
135,318.79
236
1,501.58
747.07
754.51
134,564.29
237
1,501.58
742.91
758.67
133,805.61
238
1,501.58
738.72
762.86
133,042.75
239
1,501.58
734.51
767.07
132,275.68
240
1,501.58
730.27
771.31
131,504.37
241
1,501.58
726.01
775.57
130,728.80
242
1,501.58
721.73
779.85
129,948.96
243
1,501.58
717.43
784.15
129,164.80
244
1,501.58
713.10
788.48
128,376.32
245
1,501.58
708.74
792.84
127,583.48
246
1,501.58
704.37
797.21
126,786.27
247
1,501.58
699.97
801.61
125,984.66
248
1,501.58
695.54
806.04
125,178.62
249
1,501.58
691.09
810.49
124,368.13
250
1,501.58
686.62
814.96
123,553.16
251
1,501.58
682.12
819.46
122,733.70
252
1,501.58
677.59
823.99
121,909.71
253
1,501.58
673.04
828.54
121,081.18
254
1,501.58
668.47
833.11
120,248.07
255
1,501.58
663.87
837.71
119,410.35
256
1,501.58
659.24
842.34
118,568.02
257
1,501.58
654.59
846.99
117,721.03
258
1,501.58
649.92
851.66
116,869.37
259
1,501.58
645.22
856.36
116,013.01
260
1,501.58
640.49
861.09
115,151.92
261
1,501.58
635.73
865.85
114,286.07
262
1,501.58
630.95
870.63
113,415.45
263
1,501.58
626.15
875.43
112,540.01
264
1,501.58
621.31
880.27
111,659.75
265
1,501.58
616.45
885.13
110,774.62
266
1,501.58
611.57
890.01
109,884.61
267
1,501.58
606.65
894.93
108,989.69
268
1,501.58
601.71
899.87
108,089.82
269
1,501.58
596.75
904.83
107,184.99
270
1,501.58
591.75
909.83
106,275.16
271
1,501.58
586.73
914.85
105,360.30
272
1,501.58
581.68
919.90
104,440.40
273
1,501.58
576.60
924.98
103,515.42
274
1,501.58
571.49
930.09
102,585.33
275
1,501.58
566.36
935.22
101,650.11
276
1,501.58
561.19
940.39
100,709.72
277
1,501.58
556.00
945.58
99,764.14
278
1,501.58
550.78
950.80
98,813.34
279
1,501.58
545.53
956.05
97,857.29
280
1,501.58
540.25
961.33
96,895.97
281
1,501.58
534.95
966.63
95,929.33
282
1,501.58
529.61
971.97
94,957.36
283
1,501.58
524.24
977.34
93,980.03
284
1,501.58
518.85
982.73
92,997.30
285
1,501.58
513.42
988.16
92,009.14
286
1,501.58
507.97
993.61
91,015.53
287
1,501.58
502.48
999.10
90,016.43
288
1,501.58
496.97
1,004.61
89,011.81
289
1,501.58
491.42
1,010.16
88,001.65
290
1,501.58
485.84
1,015.74
86,985.91
291
1,501.58
480.23
1,021.35
85,964.57
292
1,501.58
474.60
1,026.98
84,937.59
293
1,501.58
468.93
1,032.65
83,904.93
294
1,501.58
463.23
1,038.35
82,866.58
295
1,501.58
457.49
1,044.09
81,822.49
296
1,501.58
451.73
1,049.85
80,772.64
297
1,501.58
445.93
1,055.65
79,716.99
298
1,501.58
440.10
1,061.48
78,655.51
299
1,501.58
434.24
1,067.34
77,588.18
300
1,501.58
428.35
1,073.23
76,514.95
301
1,501.58
422.43
1,079.15
75,435.80
302
1,501.58
416.47
1,085.11
74,350.68
303
1,501.58
410.48
1,091.10
73,259.58
304
1,501.58
404.45
1,097.13
72,162.46
305
1,501.58
398.40
1,103.18
71,059.27
306
1,501.58
392.31
1,109.27
69,950.00
307
1,501.58
386.18
1,115.40
68,834.60
308
1,501.58
380.02
1,121.56
67,713.05
309
1,501.58
373.83
1,127.75
66,585.30
310
1,501.58
367.61
1,133.97
65,451.32
311
1,501.58
361.35
1,140.23
64,311.09
312
1,501.58
355.05
1,146.53
63,164.56
313
1,501.58
348.72
1,152.86
62,011.70
314
1,501.58
342.36
1,159.22
60,852.48
315
1,501.58
335.96
1,165.62
59,686.86
316
1,501.58
329.52
1,172.06
58,514.80
317
1,501.58
323.05
1,178.53
57,336.27
318
1,501.58
316.54
1,185.04
56,151.23
319
1,501.58
310.00
1,191.58
54,959.65
320
1,501.58
303.42
1,198.16
53,761.50
321
1,501.58
296.81
1,204.77
52,556.72
322
1,501.58
290.16
1,211.42
51,345.30
323
1,501.58
283.47
1,218.11
50,127.19
324
1,501.58
276.74
1,224.84
48,902.35
325
1,501.58
269.98
1,231.60
47,670.75
326
1,501.58
263.18
1,238.40
46,432.36
327
1,501.58
256.35
1,245.23
45,187.12
328
1,501.58
249.47
1,252.11
43,935.01
329
1,501.58
242.56
1,259.02
42,675.99
330
1,501.58
235.61
1,265.97
41,410.02
331
1,501.58
228.62
1,272.96
40,137.06
332
1,501.58
221.59
1,279.99
38,857.07
333
1,501.58
214.52
1,287.06
37,570.01
334
1,501.58
207.42
1,294.16
36,275.85
335
1,501.58
200.27
1,301.31
34,974.54
336
1,501.58
193.09
1,308.49
33,666.05
337
1,501.58
185.86
1,315.72
32,350.33
338
1,501.58
178.60
1,322.98
31,027.35
339
1,501.58
171.30
1,330.28
29,697.07
340
1,501.58
163.95
1,337.63
28,359.44
341
1,501.58
156.57
1,345.01
27,014.43
342
1,501.58
149.14
1,352.44
25,661.99
343
1,501.58
141.68
1,359.90
24,302.09
344
1,501.58
134.17
1,367.41
22,934.68
345
1,501.58
126.62
1,374.96
21,559.72
346
1,501.58
119.03
1,382.55
20,177.16
347
1,501.58
111.39
1,390.19
18,786.98
348
1,501.58
103.72
1,397.86
17,389.12
349
1,501.58
96.00
1,405.58
15,983.54
350
1,501.58
88.24
1,413.34
14,570.20
351
1,501.58
80.44
1,421.14
13,149.06
352
1,501.58
72.59
1,428.99
11,720.08
353
1,501.58
64.70
1,436.88
10,283.20
354
1,501.58
56.77
1,444.81
8,838.39
355
1,501.58
48.80
1,452.78
7,385.61
356
1,501.58
40.77
1,460.81
5,924.80
357
1,501.58
32.71
1,468.87
4,455.93
358
1,501.58
24.60
1,476.98
2,978.95
359
1,501.58
16.45
1,485.13
1,493.82
360
1,502.07
8.25
1,493.82
0.00
Totals
540,569.29
306,061.29
234,508.00

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