Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,501.54  
 

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
1,501.54
1,232.90
268.64
257,032.36
2
1,501.54
1,231.61
269.93
256,762.43
3
1,501.54
1,230.32
271.22
256,491.21
4
1,501.54
1,229.02
272.52
256,218.69
5
1,501.54
1,227.71
273.83
255,944.87
6
1,501.54
1,226.40
275.14
255,669.73
7
1,501.54
1,225.08
276.46
255,393.28
8
1,501.54
1,223.76
277.78
255,115.50
9
1,501.54
1,222.43
279.11
254,836.38
10
1,501.54
1,221.09
280.45
254,555.93
11
1,501.54
1,219.75
281.79
254,274.14
12
1,501.54
1,218.40
283.14
253,991.00
13
1,501.54
1,217.04
284.50
253,706.50
14
1,501.54
1,215.68
285.86
253,420.64
15
1,501.54
1,214.31
287.23
253,133.40
16
1,501.54
1,212.93
288.61
252,844.79
17
1,501.54
1,211.55
289.99
252,554.80
18
1,501.54
1,210.16
291.38
252,263.42
19
1,501.54
1,208.76
292.78
251,970.64
20
1,501.54
1,207.36
294.18
251,676.46
21
1,501.54
1,205.95
295.59
251,380.87
22
1,501.54
1,204.53
297.01
251,083.86
23
1,501.54
1,203.11
298.43
250,785.44
24
1,501.54
1,201.68
299.86
250,485.58
25
1,501.54
1,200.24
301.30
250,184.28
26
1,501.54
1,198.80
302.74
249,881.54
27
1,501.54
1,197.35
304.19
249,577.35
28
1,501.54
1,195.89
305.65
249,271.70
29
1,501.54
1,194.43
307.11
248,964.59
30
1,501.54
1,192.96
308.58
248,656.00
31
1,501.54
1,191.48
310.06
248,345.94
32
1,501.54
1,189.99
311.55
248,034.39
33
1,501.54
1,188.50
313.04
247,721.35
34
1,501.54
1,187.00
314.54
247,406.80
35
1,501.54
1,185.49
316.05
247,090.76
36
1,501.54
1,183.98
317.56
246,773.19
37
1,501.54
1,182.45
319.09
246,454.11
38
1,501.54
1,180.93
320.61
246,133.49
39
1,501.54
1,179.39
322.15
245,811.34
40
1,501.54
1,177.85
323.69
245,487.65
41
1,501.54
1,176.29
325.25
245,162.40
42
1,501.54
1,174.74
326.80
244,835.60
43
1,501.54
1,173.17
328.37
244,507.23
44
1,501.54
1,171.60
329.94
244,177.29
45
1,501.54
1,170.02
331.52
243,845.76
46
1,501.54
1,168.43
333.11
243,512.65
47
1,501.54
1,166.83
334.71
243,177.94
48
1,501.54
1,165.23
336.31
242,841.63
49
1,501.54
1,163.62
337.92
242,503.71
50
1,501.54
1,162.00
339.54
242,164.16
51
1,501.54
1,160.37
341.17
241,822.99
52
1,501.54
1,158.74
342.80
241,480.19
53
1,501.54
1,157.09
344.45
241,135.74
54
1,501.54
1,155.44
346.10
240,789.64
55
1,501.54
1,153.78
347.76
240,441.89
56
1,501.54
1,152.12
349.42
240,092.46
57
1,501.54
1,150.44
351.10
239,741.37
58
1,501.54
1,148.76
352.78
239,388.59
59
1,501.54
1,147.07
354.47
239,034.12
60
1,501.54
1,145.37
356.17
238,677.95
61
1,501.54
1,143.67
357.87
238,320.08
62
1,501.54
1,141.95
359.59
237,960.49
63
1,501.54
1,140.23
361.31
237,599.17
64
1,501.54
1,138.50
363.04
237,236.13
65
1,501.54
1,136.76
364.78
236,871.35
66
1,501.54
1,135.01
366.53
236,504.81
67
1,501.54
1,133.25
368.29
236,136.53
68
1,501.54
1,131.49
370.05
235,766.47
69
1,501.54
1,129.71
371.83
235,394.65
70
1,501.54
1,127.93
373.61
235,021.04
71
1,501.54
1,126.14
375.40
234,645.64
72
1,501.54
1,124.34
377.20
234,268.45
73
1,501.54
1,122.54
379.00
233,889.44
74
1,501.54
1,120.72
380.82
233,508.62
75
1,501.54
1,118.90
382.64
233,125.98
76
1,501.54
1,117.06
384.48
232,741.50
77
1,501.54
1,115.22
386.32
232,355.18
78
1,501.54
1,113.37
388.17
231,967.01
79
1,501.54
1,111.51
390.03
231,576.98
80
1,501.54
1,109.64
391.90
231,185.08
81
1,501.54
1,107.76
393.78
230,791.30
82
1,501.54
1,105.87
395.67
230,395.64
83
1,501.54
1,103.98
397.56
229,998.07
84
1,501.54
1,102.07
399.47
229,598.61
85
1,501.54
1,100.16
401.38
229,197.23
86
1,501.54
1,098.24
403.30
228,793.93
87
1,501.54
1,096.30
405.24
228,388.69
88
1,501.54
1,094.36
407.18
227,981.51
89
1,501.54
1,092.41
409.13
227,572.38
90
1,501.54
1,090.45
411.09
227,161.29
91
1,501.54
1,088.48
413.06
226,748.24
92
1,501.54
1,086.50
415.04
226,333.20
93
1,501.54
1,084.51
417.03
225,916.17
94
1,501.54
1,082.51
419.03
225,497.15
95
1,501.54
1,080.51
421.03
225,076.11
96
1,501.54
1,078.49
423.05
224,653.06
97
1,501.54
1,076.46
425.08
224,227.99
98
1,501.54
1,074.43
427.11
223,800.87
99
1,501.54
1,072.38
429.16
223,371.71
100
1,501.54
1,070.32
431.22
222,940.49
101
1,501.54
1,068.26
433.28
222,507.21
102
1,501.54
1,066.18
435.36
222,071.85
103
1,501.54
1,064.09
437.45
221,634.40
104
1,501.54
1,062.00
439.54
221,194.86
105
1,501.54
1,059.89
441.65
220,753.21
106
1,501.54
1,057.78
443.76
220,309.45
107
1,501.54
1,055.65
445.89
219,863.56
108
1,501.54
1,053.51
448.03
219,415.53
109
1,501.54
1,051.37
450.17
218,965.36
110
1,501.54
1,049.21
452.33
218,513.03
111
1,501.54
1,047.04
454.50
218,058.53
112
1,501.54
1,044.86
456.68
217,601.85
113
1,501.54
1,042.68
458.86
217,142.99
114
1,501.54
1,040.48
461.06
216,681.93
115
1,501.54
1,038.27
463.27
216,218.65
116
1,501.54
1,036.05
465.49
215,753.16
117
1,501.54
1,033.82
467.72
215,285.44
118
1,501.54
1,031.58
469.96
214,815.47
119
1,501.54
1,029.32
472.22
214,343.26
120
1,501.54
1,027.06
474.48
213,868.78
121
1,501.54
1,024.79
476.75
213,392.03
122
1,501.54
1,022.50
479.04
212,912.99
123
1,501.54
1,020.21
481.33
212,431.66
124
1,501.54
1,017.90
483.64
211,948.02
125
1,501.54
1,015.58
485.96
211,462.06
126
1,501.54
1,013.26
488.28
210,973.78
127
1,501.54
1,010.92
490.62
210,483.16
128
1,501.54
1,008.57
492.97
209,990.18
129
1,501.54
1,006.20
495.34
209,494.84
130
1,501.54
1,003.83
497.71
208,997.13
131
1,501.54
1,001.44
500.10
208,497.04
132
1,501.54
999.05
502.49
207,994.55
133
1,501.54
996.64
504.90
207,489.65
134
1,501.54
994.22
507.32
206,982.33
135
1,501.54
991.79
509.75
206,472.58
136
1,501.54
989.35
512.19
205,960.39
137
1,501.54
986.89
514.65
205,445.74
138
1,501.54
984.43
517.11
204,928.63
139
1,501.54
981.95
519.59
204,409.04
140
1,501.54
979.46
522.08
203,886.96
141
1,501.54
976.96
524.58
203,362.38
142
1,501.54
974.44
527.10
202,835.28
143
1,501.54
971.92
529.62
202,305.66
144
1,501.54
969.38
532.16
201,773.50
145
1,501.54
966.83
534.71
201,238.79
146
1,501.54
964.27
537.27
200,701.52
147
1,501.54
961.69
539.85
200,161.68
148
1,501.54
959.11
542.43
199,619.24
149
1,501.54
956.51
545.03
199,074.21
150
1,501.54
953.90
547.64
198,526.57
151
1,501.54
951.27
550.27
197,976.30
152
1,501.54
948.64
552.90
197,423.40
153
1,501.54
945.99
555.55
196,867.85
154
1,501.54
943.33
558.21
196,309.63
155
1,501.54
940.65
560.89
195,748.74
156
1,501.54
937.96
563.58
195,185.17
157
1,501.54
935.26
566.28
194,618.89
158
1,501.54
932.55
568.99
194,049.90
159
1,501.54
929.82
571.72
193,478.18
160
1,501.54
927.08
574.46
192,903.72
161
1,501.54
924.33
577.21
192,326.51
162
1,501.54
921.56
579.98
191,746.54
163
1,501.54
918.79
582.75
191,163.78
164
1,501.54
915.99
585.55
190,578.24
165
1,501.54
913.19
588.35
189,989.88
166
1,501.54
910.37
591.17
189,398.71
167
1,501.54
907.54
594.00
188,804.71
168
1,501.54
904.69
596.85
188,207.86
169
1,501.54
901.83
599.71
187,608.14
170
1,501.54
898.96
602.58
187,005.56
171
1,501.54
896.07
605.47
186,400.09
172
1,501.54
893.17
608.37
185,791.72
173
1,501.54
890.25
611.29
185,180.43
174
1,501.54
887.32
614.22
184,566.21
175
1,501.54
884.38
617.16
183,949.05
176
1,501.54
881.42
620.12
183,328.93
177
1,501.54
878.45
623.09
182,705.84
178
1,501.54
875.47
626.07
182,079.77
179
1,501.54
872.47
629.07
181,450.70
180
1,501.54
869.45
632.09
180,818.61
181
1,501.54
866.42
635.12
180,183.49
182
1,501.54
863.38
638.16
179,545.33
183
1,501.54
860.32
641.22
178,904.11
184
1,501.54
857.25
644.29
178,259.82
185
1,501.54
854.16
647.38
177,612.44
186
1,501.54
851.06
650.48
176,961.96
187
1,501.54
847.94
653.60
176,308.36
188
1,501.54
844.81
656.73
175,651.63
189
1,501.54
841.66
659.88
174,991.76
190
1,501.54
838.50
663.04
174,328.72
191
1,501.54
835.33
666.21
173,662.50
192
1,501.54
832.13
669.41
172,993.10
193
1,501.54
828.93
672.61
172,320.48
194
1,501.54
825.70
675.84
171,644.65
195
1,501.54
822.46
679.08
170,965.57
196
1,501.54
819.21
682.33
170,283.24
197
1,501.54
815.94
685.60
169,597.64
198
1,501.54
812.66
688.88
168,908.75
199
1,501.54
809.35
692.19
168,216.57
200
1,501.54
806.04
695.50
167,521.07
201
1,501.54
802.71
698.83
166,822.23
202
1,501.54
799.36
702.18
166,120.05
203
1,501.54
795.99
705.55
165,414.50
204
1,501.54
792.61
708.93
164,705.57
205
1,501.54
789.21
712.33
163,993.25
206
1,501.54
785.80
715.74
163,277.51
207
1,501.54
782.37
719.17
162,558.34
208
1,501.54
778.93
722.61
161,835.72
209
1,501.54
775.46
726.08
161,109.65
210
1,501.54
771.98
729.56
160,380.09
211
1,501.54
768.49
733.05
159,647.04
212
1,501.54
764.98
736.56
158,910.47
213
1,501.54
761.45
740.09
158,170.38
214
1,501.54
757.90
743.64
157,426.74
215
1,501.54
754.34
747.20
156,679.54
216
1,501.54
750.76
750.78
155,928.75
217
1,501.54
747.16
754.38
155,174.37
218
1,501.54
743.54
758.00
154,416.37
219
1,501.54
739.91
761.63
153,654.75
220
1,501.54
736.26
765.28
152,889.47
221
1,501.54
732.60
768.94
152,120.52
222
1,501.54
728.91
772.63
151,347.89
223
1,501.54
725.21
776.33
150,571.56
224
1,501.54
721.49
780.05
149,791.51
225
1,501.54
717.75
783.79
149,007.72
226
1,501.54
714.00
787.54
148,220.18
227
1,501.54
710.22
791.32
147,428.86
228
1,501.54
706.43
795.11
146,633.75
229
1,501.54
702.62
798.92
145,834.83
230
1,501.54
698.79
802.75
145,032.08
231
1,501.54
694.95
806.59
144,225.49
232
1,501.54
691.08
810.46
143,415.03
233
1,501.54
687.20
814.34
142,600.68
234
1,501.54
683.29
818.25
141,782.44
235
1,501.54
679.37
822.17
140,960.27
236
1,501.54
675.43
826.11
140,134.17
237
1,501.54
671.48
830.06
139,304.10
238
1,501.54
667.50
834.04
138,470.06
239
1,501.54
663.50
838.04
137,632.03
240
1,501.54
659.49
842.05
136,789.97
241
1,501.54
655.45
846.09
135,943.88
242
1,501.54
651.40
850.14
135,093.74
243
1,501.54
647.32
854.22
134,239.53
244
1,501.54
643.23
858.31
133,381.22
245
1,501.54
639.12
862.42
132,518.80
246
1,501.54
634.99
866.55
131,652.24
247
1,501.54
630.83
870.71
130,781.54
248
1,501.54
626.66
874.88
129,906.66
249
1,501.54
622.47
879.07
129,027.59
250
1,501.54
618.26
883.28
128,144.30
251
1,501.54
614.02
887.52
127,256.79
252
1,501.54
609.77
891.77
126,365.02
253
1,501.54
605.50
896.04
125,468.98
254
1,501.54
601.21
900.33
124,568.65
255
1,501.54
596.89
904.65
123,664.00
256
1,501.54
592.56
908.98
122,755.01
257
1,501.54
588.20
913.34
121,841.67
258
1,501.54
583.82
917.72
120,923.96
259
1,501.54
579.43
922.11
120,001.85
260
1,501.54
575.01
926.53
119,075.32
261
1,501.54
570.57
930.97
118,144.34
262
1,501.54
566.11
935.43
117,208.91
263
1,501.54
561.63
939.91
116,269.00
264
1,501.54
557.12
944.42
115,324.58
265
1,501.54
552.60
948.94
114,375.64
266
1,501.54
548.05
953.49
113,422.15
267
1,501.54
543.48
958.06
112,464.09
268
1,501.54
538.89
962.65
111,501.44
269
1,501.54
534.28
967.26
110,534.18
270
1,501.54
529.64
971.90
109,562.28
271
1,501.54
524.99
976.55
108,585.73
272
1,501.54
520.31
981.23
107,604.49
273
1,501.54
515.60
985.94
106,618.56
274
1,501.54
510.88
990.66
105,627.90
275
1,501.54
506.13
995.41
104,632.49
276
1,501.54
501.36
1,000.18
103,632.32
277
1,501.54
496.57
1,004.97
102,627.35
278
1,501.54
491.76
1,009.78
101,617.56
279
1,501.54
486.92
1,014.62
100,602.94
280
1,501.54
482.06
1,019.48
99,583.46
281
1,501.54
477.17
1,024.37
98,559.09
282
1,501.54
472.26
1,029.28
97,529.81
283
1,501.54
467.33
1,034.21
96,495.60
284
1,501.54
462.37
1,039.17
95,456.43
285
1,501.54
457.40
1,044.14
94,412.29
286
1,501.54
452.39
1,049.15
93,363.14
287
1,501.54
447.37
1,054.17
92,308.97
288
1,501.54
442.31
1,059.23
91,249.74
289
1,501.54
437.24
1,064.30
90,185.44
290
1,501.54
432.14
1,069.40
89,116.04
291
1,501.54
427.01
1,074.53
88,041.51
292
1,501.54
421.87
1,079.67
86,961.84
293
1,501.54
416.69
1,084.85
85,876.99
294
1,501.54
411.49
1,090.05
84,786.94
295
1,501.54
406.27
1,095.27
83,691.68
296
1,501.54
401.02
1,100.52
82,591.16
297
1,501.54
395.75
1,105.79
81,485.37
298
1,501.54
390.45
1,111.09
80,374.28
299
1,501.54
385.13
1,116.41
79,257.86
300
1,501.54
379.78
1,121.76
78,136.10
301
1,501.54
374.40
1,127.14
77,008.96
302
1,501.54
369.00
1,132.54
75,876.43
303
1,501.54
363.57
1,137.97
74,738.46
304
1,501.54
358.12
1,143.42
73,595.04
305
1,501.54
352.64
1,148.90
72,446.14
306
1,501.54
347.14
1,154.40
71,291.74
307
1,501.54
341.61
1,159.93
70,131.81
308
1,501.54
336.05
1,165.49
68,966.32
309
1,501.54
330.46
1,171.08
67,795.24
310
1,501.54
324.85
1,176.69
66,618.55
311
1,501.54
319.21
1,182.33
65,436.23
312
1,501.54
313.55
1,187.99
64,248.23
313
1,501.54
307.86
1,193.68
63,054.55
314
1,501.54
302.14
1,199.40
61,855.15
315
1,501.54
296.39
1,205.15
60,650.00
316
1,501.54
290.61
1,210.93
59,439.07
317
1,501.54
284.81
1,216.73
58,222.34
318
1,501.54
278.98
1,222.56
56,999.79
319
1,501.54
273.12
1,228.42
55,771.37
320
1,501.54
267.24
1,234.30
54,537.07
321
1,501.54
261.32
1,240.22
53,296.85
322
1,501.54
255.38
1,246.16
52,050.69
323
1,501.54
249.41
1,252.13
50,798.56
324
1,501.54
243.41
1,258.13
49,540.43
325
1,501.54
237.38
1,264.16
48,276.27
326
1,501.54
231.32
1,270.22
47,006.06
327
1,501.54
225.24
1,276.30
45,729.75
328
1,501.54
219.12
1,282.42
44,447.34
329
1,501.54
212.98
1,288.56
43,158.77
330
1,501.54
206.80
1,294.74
41,864.03
331
1,501.54
200.60
1,300.94
40,563.09
332
1,501.54
194.36
1,307.18
39,255.92
333
1,501.54
188.10
1,313.44
37,942.48
334
1,501.54
181.81
1,319.73
36,622.75
335
1,501.54
175.48
1,326.06
35,296.69
336
1,501.54
169.13
1,332.41
33,964.28
337
1,501.54
162.75
1,338.79
32,625.49
338
1,501.54
156.33
1,345.21
31,280.28
339
1,501.54
149.88
1,351.66
29,928.62
340
1,501.54
143.41
1,358.13
28,570.49
341
1,501.54
136.90
1,364.64
27,205.85
342
1,501.54
130.36
1,371.18
25,834.67
343
1,501.54
123.79
1,377.75
24,456.92
344
1,501.54
117.19
1,384.35
23,072.57
345
1,501.54
110.56
1,390.98
21,681.59
346
1,501.54
103.89
1,397.65
20,283.94
347
1,501.54
97.19
1,404.35
18,879.59
348
1,501.54
90.46
1,411.08
17,468.52
349
1,501.54
83.70
1,417.84
16,050.68
350
1,501.54
76.91
1,424.63
14,626.05
351
1,501.54
70.08
1,431.46
13,194.59
352
1,501.54
63.22
1,438.32
11,756.28
353
1,501.54
56.33
1,445.21
10,311.07
354
1,501.54
49.41
1,452.13
8,858.94
355
1,501.54
42.45
1,459.09
7,399.85
356
1,501.54
35.46
1,466.08
5,933.76
357
1,501.54
28.43
1,473.11
4,460.66
358
1,501.54
21.37
1,480.17
2,980.49
359
1,501.54
14.28
1,487.26
1,493.23
360
1,500.39
7.16
1,493.23
0.00
Totals
540,553.25
283,252.25
257,301.00

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