Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,500.55  
 

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
1,500.55
1,269.31
231.24
243,476.76
2
1,500.55
1,268.11
232.44
243,244.32
3
1,500.55
1,266.90
233.65
243,010.67
4
1,500.55
1,265.68
234.87
242,775.80
5
1,500.55
1,264.46
236.09
242,539.71
6
1,500.55
1,263.23
237.32
242,302.38
7
1,500.55
1,261.99
238.56
242,063.83
8
1,500.55
1,260.75
239.80
241,824.02
9
1,500.55
1,259.50
241.05
241,582.97
10
1,500.55
1,258.24
242.31
241,340.67
11
1,500.55
1,256.98
243.57
241,097.10
12
1,500.55
1,255.71
244.84
240,852.27
13
1,500.55
1,254.44
246.11
240,606.15
14
1,500.55
1,253.16
247.39
240,358.76
15
1,500.55
1,251.87
248.68
240,110.08
16
1,500.55
1,250.57
249.98
239,860.10
17
1,500.55
1,249.27
251.28
239,608.83
18
1,500.55
1,247.96
252.59
239,356.24
19
1,500.55
1,246.65
253.90
239,102.33
20
1,500.55
1,245.32
255.23
238,847.11
21
1,500.55
1,244.00
256.55
238,590.55
22
1,500.55
1,242.66
257.89
238,332.66
23
1,500.55
1,241.32
259.23
238,073.43
24
1,500.55
1,239.97
260.58
237,812.85
25
1,500.55
1,238.61
261.94
237,550.90
26
1,500.55
1,237.24
263.31
237,287.60
27
1,500.55
1,235.87
264.68
237,022.92
28
1,500.55
1,234.49
266.06
236,756.87
29
1,500.55
1,233.11
267.44
236,489.42
30
1,500.55
1,231.72
268.83
236,220.59
31
1,500.55
1,230.32
270.23
235,950.36
32
1,500.55
1,228.91
271.64
235,678.71
33
1,500.55
1,227.49
273.06
235,405.66
34
1,500.55
1,226.07
274.48
235,131.18
35
1,500.55
1,224.64
275.91
234,855.27
36
1,500.55
1,223.20
277.35
234,577.92
37
1,500.55
1,221.76
278.79
234,299.13
38
1,500.55
1,220.31
280.24
234,018.89
39
1,500.55
1,218.85
281.70
233,737.19
40
1,500.55
1,217.38
283.17
233,454.02
41
1,500.55
1,215.91
284.64
233,169.38
42
1,500.55
1,214.42
286.13
232,883.25
43
1,500.55
1,212.93
287.62
232,595.64
44
1,500.55
1,211.44
289.11
232,306.52
45
1,500.55
1,209.93
290.62
232,015.90
46
1,500.55
1,208.42
292.13
231,723.77
47
1,500.55
1,206.89
293.66
231,430.11
48
1,500.55
1,205.37
295.18
231,134.93
49
1,500.55
1,203.83
296.72
230,838.20
50
1,500.55
1,202.28
298.27
230,539.94
51
1,500.55
1,200.73
299.82
230,240.12
52
1,500.55
1,199.17
301.38
229,938.73
53
1,500.55
1,197.60
302.95
229,635.78
54
1,500.55
1,196.02
304.53
229,331.25
55
1,500.55
1,194.43
306.12
229,025.13
56
1,500.55
1,192.84
307.71
228,717.42
57
1,500.55
1,191.24
309.31
228,408.11
58
1,500.55
1,189.63
310.92
228,097.19
59
1,500.55
1,188.01
312.54
227,784.64
60
1,500.55
1,186.38
314.17
227,470.47
61
1,500.55
1,184.74
315.81
227,154.66
62
1,500.55
1,183.10
317.45
226,837.21
63
1,500.55
1,181.44
319.11
226,518.10
64
1,500.55
1,179.78
320.77
226,197.33
65
1,500.55
1,178.11
322.44
225,874.90
66
1,500.55
1,176.43
324.12
225,550.78
67
1,500.55
1,174.74
325.81
225,224.97
68
1,500.55
1,173.05
327.50
224,897.47
69
1,500.55
1,171.34
329.21
224,568.26
70
1,500.55
1,169.63
330.92
224,237.34
71
1,500.55
1,167.90
332.65
223,904.69
72
1,500.55
1,166.17
334.38
223,570.31
73
1,500.55
1,164.43
336.12
223,234.19
74
1,500.55
1,162.68
337.87
222,896.32
75
1,500.55
1,160.92
339.63
222,556.68
76
1,500.55
1,159.15
341.40
222,215.28
77
1,500.55
1,157.37
343.18
221,872.10
78
1,500.55
1,155.58
344.97
221,527.14
79
1,500.55
1,153.79
346.76
221,180.38
80
1,500.55
1,151.98
348.57
220,831.81
81
1,500.55
1,150.17
350.38
220,481.42
82
1,500.55
1,148.34
352.21
220,129.21
83
1,500.55
1,146.51
354.04
219,775.17
84
1,500.55
1,144.66
355.89
219,419.28
85
1,500.55
1,142.81
357.74
219,061.54
86
1,500.55
1,140.95
359.60
218,701.94
87
1,500.55
1,139.07
361.48
218,340.46
88
1,500.55
1,137.19
363.36
217,977.10
89
1,500.55
1,135.30
365.25
217,611.85
90
1,500.55
1,133.40
367.15
217,244.69
91
1,500.55
1,131.48
369.07
216,875.62
92
1,500.55
1,129.56
370.99
216,504.63
93
1,500.55
1,127.63
372.92
216,131.71
94
1,500.55
1,125.69
374.86
215,756.85
95
1,500.55
1,123.73
376.82
215,380.03
96
1,500.55
1,121.77
378.78
215,001.25
97
1,500.55
1,119.80
380.75
214,620.50
98
1,500.55
1,117.82
382.73
214,237.77
99
1,500.55
1,115.82
384.73
213,853.04
100
1,500.55
1,113.82
386.73
213,466.31
101
1,500.55
1,111.80
388.75
213,077.56
102
1,500.55
1,109.78
390.77
212,686.79
103
1,500.55
1,107.74
392.81
212,293.98
104
1,500.55
1,105.70
394.85
211,899.13
105
1,500.55
1,103.64
396.91
211,502.22
106
1,500.55
1,101.57
398.98
211,103.25
107
1,500.55
1,099.50
401.05
210,702.19
108
1,500.55
1,097.41
403.14
210,299.05
109
1,500.55
1,095.31
405.24
209,893.81
110
1,500.55
1,093.20
407.35
209,486.45
111
1,500.55
1,091.08
409.47
209,076.98
112
1,500.55
1,088.94
411.61
208,665.37
113
1,500.55
1,086.80
413.75
208,251.62
114
1,500.55
1,084.64
415.91
207,835.71
115
1,500.55
1,082.48
418.07
207,417.64
116
1,500.55
1,080.30
420.25
206,997.39
117
1,500.55
1,078.11
422.44
206,574.95
118
1,500.55
1,075.91
424.64
206,150.31
119
1,500.55
1,073.70
426.85
205,723.46
120
1,500.55
1,071.48
429.07
205,294.39
121
1,500.55
1,069.24
431.31
204,863.08
122
1,500.55
1,067.00
433.55
204,429.53
123
1,500.55
1,064.74
435.81
203,993.71
124
1,500.55
1,062.47
438.08
203,555.63
125
1,500.55
1,060.19
440.36
203,115.27
126
1,500.55
1,057.89
442.66
202,672.61
127
1,500.55
1,055.59
444.96
202,227.65
128
1,500.55
1,053.27
447.28
201,780.36
129
1,500.55
1,050.94
449.61
201,330.75
130
1,500.55
1,048.60
451.95
200,878.80
131
1,500.55
1,046.24
454.31
200,424.50
132
1,500.55
1,043.88
456.67
199,967.82
133
1,500.55
1,041.50
459.05
199,508.77
134
1,500.55
1,039.11
461.44
199,047.33
135
1,500.55
1,036.70
463.85
198,583.48
136
1,500.55
1,034.29
466.26
198,117.22
137
1,500.55
1,031.86
468.69
197,648.53
138
1,500.55
1,029.42
471.13
197,177.40
139
1,500.55
1,026.97
473.58
196,703.82
140
1,500.55
1,024.50
476.05
196,227.77
141
1,500.55
1,022.02
478.53
195,749.24
142
1,500.55
1,019.53
481.02
195,268.22
143
1,500.55
1,017.02
483.53
194,784.69
144
1,500.55
1,014.50
486.05
194,298.64
145
1,500.55
1,011.97
488.58
193,810.06
146
1,500.55
1,009.43
491.12
193,318.94
147
1,500.55
1,006.87
493.68
192,825.26
148
1,500.55
1,004.30
496.25
192,329.01
149
1,500.55
1,001.71
498.84
191,830.17
150
1,500.55
999.12
501.43
191,328.74
151
1,500.55
996.50
504.05
190,824.69
152
1,500.55
993.88
506.67
190,318.02
153
1,500.55
991.24
509.31
189,808.71
154
1,500.55
988.59
511.96
189,296.75
155
1,500.55
985.92
514.63
188,782.12
156
1,500.55
983.24
517.31
188,264.81
157
1,500.55
980.55
520.00
187,744.80
158
1,500.55
977.84
522.71
187,222.09
159
1,500.55
975.12
525.43
186,696.66
160
1,500.55
972.38
528.17
186,168.48
161
1,500.55
969.63
530.92
185,637.56
162
1,500.55
966.86
533.69
185,103.87
163
1,500.55
964.08
536.47
184,567.41
164
1,500.55
961.29
539.26
184,028.14
165
1,500.55
958.48
542.07
183,486.07
166
1,500.55
955.66
544.89
182,941.18
167
1,500.55
952.82
547.73
182,393.45
168
1,500.55
949.97
550.58
181,842.87
169
1,500.55
947.10
553.45
181,289.41
170
1,500.55
944.22
556.33
180,733.08
171
1,500.55
941.32
559.23
180,173.85
172
1,500.55
938.41
562.14
179,611.70
173
1,500.55
935.48
565.07
179,046.63
174
1,500.55
932.53
568.02
178,478.62
175
1,500.55
929.58
570.97
177,907.64
176
1,500.55
926.60
573.95
177,333.69
177
1,500.55
923.61
576.94
176,756.76
178
1,500.55
920.61
579.94
176,176.82
179
1,500.55
917.59
582.96
175,593.85
180
1,500.55
914.55
586.00
175,007.85
181
1,500.55
911.50
589.05
174,418.80
182
1,500.55
908.43
592.12
173,826.68
183
1,500.55
905.35
595.20
173,231.48
184
1,500.55
902.25
598.30
172,633.18
185
1,500.55
899.13
601.42
172,031.76
186
1,500.55
896.00
604.55
171,427.21
187
1,500.55
892.85
607.70
170,819.51
188
1,500.55
889.68
610.87
170,208.64
189
1,500.55
886.50
614.05
169,594.60
190
1,500.55
883.31
617.24
168,977.35
191
1,500.55
880.09
620.46
168,356.89
192
1,500.55
876.86
623.69
167,733.20
193
1,500.55
873.61
626.94
167,106.26
194
1,500.55
870.35
630.20
166,476.06
195
1,500.55
867.06
633.49
165,842.57
196
1,500.55
863.76
636.79
165,205.78
197
1,500.55
860.45
640.10
164,565.68
198
1,500.55
857.11
643.44
163,922.24
199
1,500.55
853.76
646.79
163,275.46
200
1,500.55
850.39
650.16
162,625.30
201
1,500.55
847.01
653.54
161,971.75
202
1,500.55
843.60
656.95
161,314.81
203
1,500.55
840.18
660.37
160,654.44
204
1,500.55
836.74
663.81
159,990.63
205
1,500.55
833.28
667.27
159,323.37
206
1,500.55
829.81
670.74
158,652.62
207
1,500.55
826.32
674.23
157,978.39
208
1,500.55
822.80
677.75
157,300.64
209
1,500.55
819.27
681.28
156,619.37
210
1,500.55
815.73
684.82
155,934.54
211
1,500.55
812.16
688.39
155,246.15
212
1,500.55
808.57
691.98
154,554.18
213
1,500.55
804.97
695.58
153,858.60
214
1,500.55
801.35
699.20
153,159.39
215
1,500.55
797.71
702.84
152,456.55
216
1,500.55
794.04
706.51
151,750.04
217
1,500.55
790.36
710.19
151,039.86
218
1,500.55
786.67
713.88
150,325.97
219
1,500.55
782.95
717.60
149,608.37
220
1,500.55
779.21
721.34
148,887.03
221
1,500.55
775.45
725.10
148,161.94
222
1,500.55
771.68
728.87
147,433.06
223
1,500.55
767.88
732.67
146,700.39
224
1,500.55
764.06
736.49
145,963.91
225
1,500.55
760.23
740.32
145,223.59
226
1,500.55
756.37
744.18
144,479.41
227
1,500.55
752.50
748.05
143,731.36
228
1,500.55
748.60
751.95
142,979.41
229
1,500.55
744.68
755.87
142,223.54
230
1,500.55
740.75
759.80
141,463.74
231
1,500.55
736.79
763.76
140,699.98
232
1,500.55
732.81
767.74
139,932.24
233
1,500.55
728.81
771.74
139,160.51
234
1,500.55
724.79
775.76
138,384.75
235
1,500.55
720.75
779.80
137,604.95
236
1,500.55
716.69
783.86
136,821.10
237
1,500.55
712.61
787.94
136,033.16
238
1,500.55
708.51
792.04
135,241.11
239
1,500.55
704.38
796.17
134,444.94
240
1,500.55
700.23
800.32
133,644.63
241
1,500.55
696.07
804.48
132,840.14
242
1,500.55
691.88
808.67
132,031.47
243
1,500.55
687.66
812.89
131,218.58
244
1,500.55
683.43
817.12
130,401.46
245
1,500.55
679.17
821.38
129,580.09
246
1,500.55
674.90
825.65
128,754.43
247
1,500.55
670.60
829.95
127,924.48
248
1,500.55
666.27
834.28
127,090.20
249
1,500.55
661.93
838.62
126,251.58
250
1,500.55
657.56
842.99
125,408.59
251
1,500.55
653.17
847.38
124,561.21
252
1,500.55
648.76
851.79
123,709.42
253
1,500.55
644.32
856.23
122,853.19
254
1,500.55
639.86
860.69
121,992.50
255
1,500.55
635.38
865.17
121,127.32
256
1,500.55
630.87
869.68
120,257.65
257
1,500.55
626.34
874.21
119,383.44
258
1,500.55
621.79
878.76
118,504.68
259
1,500.55
617.21
883.34
117,621.34
260
1,500.55
612.61
887.94
116,733.40
261
1,500.55
607.99
892.56
115,840.84
262
1,500.55
603.34
897.21
114,943.62
263
1,500.55
598.66
901.89
114,041.74
264
1,500.55
593.97
906.58
113,135.16
265
1,500.55
589.25
911.30
112,223.85
266
1,500.55
584.50
916.05
111,307.80
267
1,500.55
579.73
920.82
110,386.98
268
1,500.55
574.93
925.62
109,461.36
269
1,500.55
570.11
930.44
108,530.92
270
1,500.55
565.27
935.28
107,595.64
271
1,500.55
560.39
940.16
106,655.48
272
1,500.55
555.50
945.05
105,710.43
273
1,500.55
550.58
949.97
104,760.45
274
1,500.55
545.63
954.92
103,805.53
275
1,500.55
540.65
959.90
102,845.63
276
1,500.55
535.65
964.90
101,880.74
277
1,500.55
530.63
969.92
100,910.82
278
1,500.55
525.58
974.97
99,935.85
279
1,500.55
520.50
980.05
98,955.79
280
1,500.55
515.39
985.16
97,970.64
281
1,500.55
510.26
990.29
96,980.35
282
1,500.55
505.11
995.44
95,984.91
283
1,500.55
499.92
1,000.63
94,984.28
284
1,500.55
494.71
1,005.84
93,978.44
285
1,500.55
489.47
1,011.08
92,967.36
286
1,500.55
484.21
1,016.34
91,951.02
287
1,500.55
478.91
1,021.64
90,929.38
288
1,500.55
473.59
1,026.96
89,902.42
289
1,500.55
468.24
1,032.31
88,870.11
290
1,500.55
462.87
1,037.68
87,832.43
291
1,500.55
457.46
1,043.09
86,789.34
292
1,500.55
452.03
1,048.52
85,740.81
293
1,500.55
446.57
1,053.98
84,686.83
294
1,500.55
441.08
1,059.47
83,627.36
295
1,500.55
435.56
1,064.99
82,562.37
296
1,500.55
430.01
1,070.54
81,491.83
297
1,500.55
424.44
1,076.11
80,415.72
298
1,500.55
418.83
1,081.72
79,334.00
299
1,500.55
413.20
1,087.35
78,246.65
300
1,500.55
407.53
1,093.02
77,153.63
301
1,500.55
401.84
1,098.71
76,054.92
302
1,500.55
396.12
1,104.43
74,950.49
303
1,500.55
390.37
1,110.18
73,840.31
304
1,500.55
384.58
1,115.97
72,724.34
305
1,500.55
378.77
1,121.78
71,602.57
306
1,500.55
372.93
1,127.62
70,474.95
307
1,500.55
367.06
1,133.49
69,341.45
308
1,500.55
361.15
1,139.40
68,202.06
309
1,500.55
355.22
1,145.33
67,056.73
310
1,500.55
349.25
1,151.30
65,905.43
311
1,500.55
343.26
1,157.29
64,748.14
312
1,500.55
337.23
1,163.32
63,584.82
313
1,500.55
331.17
1,169.38
62,415.44
314
1,500.55
325.08
1,175.47
61,239.97
315
1,500.55
318.96
1,181.59
60,058.38
316
1,500.55
312.80
1,187.75
58,870.63
317
1,500.55
306.62
1,193.93
57,676.70
318
1,500.55
300.40
1,200.15
56,476.55
319
1,500.55
294.15
1,206.40
55,270.15
320
1,500.55
287.87
1,212.68
54,057.46
321
1,500.55
281.55
1,219.00
52,838.46
322
1,500.55
275.20
1,225.35
51,613.11
323
1,500.55
268.82
1,231.73
50,381.38
324
1,500.55
262.40
1,238.15
49,143.23
325
1,500.55
255.95
1,244.60
47,898.64
326
1,500.55
249.47
1,251.08
46,647.56
327
1,500.55
242.96
1,257.59
45,389.96
328
1,500.55
236.41
1,264.14
44,125.82
329
1,500.55
229.82
1,270.73
42,855.09
330
1,500.55
223.20
1,277.35
41,577.75
331
1,500.55
216.55
1,284.00
40,293.75
332
1,500.55
209.86
1,290.69
39,003.06
333
1,500.55
203.14
1,297.41
37,705.65
334
1,500.55
196.38
1,304.17
36,401.48
335
1,500.55
189.59
1,310.96
35,090.53
336
1,500.55
182.76
1,317.79
33,772.74
337
1,500.55
175.90
1,324.65
32,448.09
338
1,500.55
169.00
1,331.55
31,116.54
339
1,500.55
162.07
1,338.48
29,778.05
340
1,500.55
155.09
1,345.46
28,432.60
341
1,500.55
148.09
1,352.46
27,080.14
342
1,500.55
141.04
1,359.51
25,720.63
343
1,500.55
133.96
1,366.59
24,354.04
344
1,500.55
126.84
1,373.71
22,980.33
345
1,500.55
119.69
1,380.86
21,599.47
346
1,500.55
112.50
1,388.05
20,211.42
347
1,500.55
105.27
1,395.28
18,816.14
348
1,500.55
98.00
1,402.55
17,413.59
349
1,500.55
90.70
1,409.85
16,003.73
350
1,500.55
83.35
1,417.20
14,586.54
351
1,500.55
75.97
1,424.58
13,161.96
352
1,500.55
68.55
1,432.00
11,729.96
353
1,500.55
61.09
1,439.46
10,290.50
354
1,500.55
53.60
1,446.95
8,843.55
355
1,500.55
46.06
1,454.49
7,389.06
356
1,500.55
38.48
1,462.07
5,926.99
357
1,500.55
30.87
1,469.68
4,457.31
358
1,500.55
23.22
1,477.33
2,979.98
359
1,500.55
15.52
1,485.03
1,494.95
360
1,502.74
7.79
1,494.95
0.00
Totals
540,200.19
296,492.19
243,708.00

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