Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,500.89  
 

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
1,500.89
1,200.55
300.34
267,729.66
2
1,500.89
1,199.21
301.68
267,427.98
3
1,500.89
1,197.85
303.04
267,124.94
4
1,500.89
1,196.50
304.39
266,820.55
5
1,500.89
1,195.13
305.76
266,514.79
6
1,500.89
1,193.76
307.13
266,207.67
7
1,500.89
1,192.39
308.50
265,899.16
8
1,500.89
1,191.01
309.88
265,589.28
9
1,500.89
1,189.62
311.27
265,278.01
10
1,500.89
1,188.22
312.67
264,965.34
11
1,500.89
1,186.82
314.07
264,651.28
12
1,500.89
1,185.42
315.47
264,335.81
13
1,500.89
1,184.00
316.89
264,018.92
14
1,500.89
1,182.58
318.31
263,700.61
15
1,500.89
1,181.16
319.73
263,380.88
16
1,500.89
1,179.73
321.16
263,059.72
17
1,500.89
1,178.29
322.60
262,737.12
18
1,500.89
1,176.84
324.05
262,413.07
19
1,500.89
1,175.39
325.50
262,087.57
20
1,500.89
1,173.93
326.96
261,760.62
21
1,500.89
1,172.47
328.42
261,432.20
22
1,500.89
1,171.00
329.89
261,102.31
23
1,500.89
1,169.52
331.37
260,770.94
24
1,500.89
1,168.04
332.85
260,438.08
25
1,500.89
1,166.55
334.34
260,103.74
26
1,500.89
1,165.05
335.84
259,767.90
27
1,500.89
1,163.54
337.35
259,430.55
28
1,500.89
1,162.03
338.86
259,091.69
29
1,500.89
1,160.51
340.38
258,751.32
30
1,500.89
1,158.99
341.90
258,409.42
31
1,500.89
1,157.46
343.43
258,065.99
32
1,500.89
1,155.92
344.97
257,721.02
33
1,500.89
1,154.38
346.51
257,374.50
34
1,500.89
1,152.82
348.07
257,026.44
35
1,500.89
1,151.26
349.63
256,676.81
36
1,500.89
1,149.70
351.19
256,325.62
37
1,500.89
1,148.13
352.76
255,972.85
38
1,500.89
1,146.55
354.34
255,618.51
39
1,500.89
1,144.96
355.93
255,262.58
40
1,500.89
1,143.36
357.53
254,905.05
41
1,500.89
1,141.76
359.13
254,545.92
42
1,500.89
1,140.15
360.74
254,185.19
43
1,500.89
1,138.54
362.35
253,822.83
44
1,500.89
1,136.91
363.98
253,458.86
45
1,500.89
1,135.28
365.61
253,093.25
46
1,500.89
1,133.65
367.24
252,726.01
47
1,500.89
1,132.00
368.89
252,357.12
48
1,500.89
1,130.35
370.54
251,986.58
49
1,500.89
1,128.69
372.20
251,614.38
50
1,500.89
1,127.02
373.87
251,240.51
51
1,500.89
1,125.35
375.54
250,864.97
52
1,500.89
1,123.67
377.22
250,487.75
53
1,500.89
1,121.98
378.91
250,108.83
54
1,500.89
1,120.28
380.61
249,728.22
55
1,500.89
1,118.57
382.32
249,345.91
56
1,500.89
1,116.86
384.03
248,961.88
57
1,500.89
1,115.14
385.75
248,576.13
58
1,500.89
1,113.41
387.48
248,188.66
59
1,500.89
1,111.68
389.21
247,799.44
60
1,500.89
1,109.94
390.95
247,408.49
61
1,500.89
1,108.18
392.71
247,015.78
62
1,500.89
1,106.42
394.47
246,621.32
63
1,500.89
1,104.66
396.23
246,225.09
64
1,500.89
1,102.88
398.01
245,827.08
65
1,500.89
1,101.10
399.79
245,427.29
66
1,500.89
1,099.31
401.58
245,025.71
67
1,500.89
1,097.51
403.38
244,622.33
68
1,500.89
1,095.70
405.19
244,217.14
69
1,500.89
1,093.89
407.00
243,810.14
70
1,500.89
1,092.07
408.82
243,401.32
71
1,500.89
1,090.24
410.65
242,990.67
72
1,500.89
1,088.40
412.49
242,578.17
73
1,500.89
1,086.55
414.34
242,163.83
74
1,500.89
1,084.69
416.20
241,747.63
75
1,500.89
1,082.83
418.06
241,329.57
76
1,500.89
1,080.96
419.93
240,909.63
77
1,500.89
1,079.07
421.82
240,487.82
78
1,500.89
1,077.19
423.70
240,064.11
79
1,500.89
1,075.29
425.60
239,638.51
80
1,500.89
1,073.38
427.51
239,211.00
81
1,500.89
1,071.47
429.42
238,781.58
82
1,500.89
1,069.54
431.35
238,350.23
83
1,500.89
1,067.61
433.28
237,916.95
84
1,500.89
1,065.67
435.22
237,481.73
85
1,500.89
1,063.72
437.17
237,044.56
86
1,500.89
1,061.76
439.13
236,605.43
87
1,500.89
1,059.80
441.09
236,164.34
88
1,500.89
1,057.82
443.07
235,721.27
89
1,500.89
1,055.83
445.06
235,276.21
90
1,500.89
1,053.84
447.05
234,829.16
91
1,500.89
1,051.84
449.05
234,380.11
92
1,500.89
1,049.83
451.06
233,929.05
93
1,500.89
1,047.81
453.08
233,475.97
94
1,500.89
1,045.78
455.11
233,020.86
95
1,500.89
1,043.74
457.15
232,563.70
96
1,500.89
1,041.69
459.20
232,104.51
97
1,500.89
1,039.63
461.26
231,643.25
98
1,500.89
1,037.57
463.32
231,179.93
99
1,500.89
1,035.49
465.40
230,714.53
100
1,500.89
1,033.41
467.48
230,247.05
101
1,500.89
1,031.31
469.58
229,777.48
102
1,500.89
1,029.21
471.68
229,305.80
103
1,500.89
1,027.10
473.79
228,832.01
104
1,500.89
1,024.98
475.91
228,356.09
105
1,500.89
1,022.85
478.04
227,878.05
106
1,500.89
1,020.70
480.19
227,397.86
107
1,500.89
1,018.55
482.34
226,915.53
108
1,500.89
1,016.39
484.50
226,431.03
109
1,500.89
1,014.22
486.67
225,944.36
110
1,500.89
1,012.04
488.85
225,455.51
111
1,500.89
1,009.85
491.04
224,964.48
112
1,500.89
1,007.65
493.24
224,471.24
113
1,500.89
1,005.44
495.45
223,975.79
114
1,500.89
1,003.22
497.67
223,478.13
115
1,500.89
1,001.00
499.89
222,978.23
116
1,500.89
998.76
502.13
222,476.10
117
1,500.89
996.51
504.38
221,971.72
118
1,500.89
994.25
506.64
221,465.08
119
1,500.89
991.98
508.91
220,956.17
120
1,500.89
989.70
511.19
220,444.97
121
1,500.89
987.41
513.48
219,931.49
122
1,500.89
985.11
515.78
219,415.71
123
1,500.89
982.80
518.09
218,897.62
124
1,500.89
980.48
520.41
218,377.21
125
1,500.89
978.15
522.74
217,854.47
126
1,500.89
975.81
525.08
217,329.39
127
1,500.89
973.45
527.44
216,801.95
128
1,500.89
971.09
529.80
216,272.15
129
1,500.89
968.72
532.17
215,739.98
130
1,500.89
966.34
534.55
215,205.43
131
1,500.89
963.94
536.95
214,668.48
132
1,500.89
961.54
539.35
214,129.12
133
1,500.89
959.12
541.77
213,587.36
134
1,500.89
956.69
544.20
213,043.16
135
1,500.89
954.26
546.63
212,496.52
136
1,500.89
951.81
549.08
211,947.44
137
1,500.89
949.35
551.54
211,395.90
138
1,500.89
946.88
554.01
210,841.89
139
1,500.89
944.40
556.49
210,285.39
140
1,500.89
941.90
558.99
209,726.41
141
1,500.89
939.40
561.49
209,164.92
142
1,500.89
936.88
564.01
208,600.91
143
1,500.89
934.36
566.53
208,034.38
144
1,500.89
931.82
569.07
207,465.31
145
1,500.89
929.27
571.62
206,893.69
146
1,500.89
926.71
574.18
206,319.51
147
1,500.89
924.14
576.75
205,742.76
148
1,500.89
921.56
579.33
205,163.43
149
1,500.89
918.96
581.93
204,581.50
150
1,500.89
916.35
584.54
203,996.96
151
1,500.89
913.74
587.15
203,409.81
152
1,500.89
911.11
589.78
202,820.03
153
1,500.89
908.46
592.43
202,227.60
154
1,500.89
905.81
595.08
201,632.52
155
1,500.89
903.15
597.74
201,034.78
156
1,500.89
900.47
600.42
200,434.36
157
1,500.89
897.78
603.11
199,831.25
158
1,500.89
895.08
605.81
199,225.43
159
1,500.89
892.36
608.53
198,616.91
160
1,500.89
889.64
611.25
198,005.65
161
1,500.89
886.90
613.99
197,391.67
162
1,500.89
884.15
616.74
196,774.93
163
1,500.89
881.39
619.50
196,155.42
164
1,500.89
878.61
622.28
195,533.15
165
1,500.89
875.83
625.06
194,908.08
166
1,500.89
873.03
627.86
194,280.22
167
1,500.89
870.21
630.68
193,649.54
168
1,500.89
867.39
633.50
193,016.04
169
1,500.89
864.55
636.34
192,379.70
170
1,500.89
861.70
639.19
191,740.51
171
1,500.89
858.84
642.05
191,098.46
172
1,500.89
855.96
644.93
190,453.53
173
1,500.89
853.07
647.82
189,805.71
174
1,500.89
850.17
650.72
189,154.99
175
1,500.89
847.26
653.63
188,501.36
176
1,500.89
844.33
656.56
187,844.80
177
1,500.89
841.39
659.50
187,185.30
178
1,500.89
838.43
662.46
186,522.84
179
1,500.89
835.47
665.42
185,857.42
180
1,500.89
832.49
668.40
185,189.02
181
1,500.89
829.49
671.40
184,517.62
182
1,500.89
826.49
674.40
183,843.21
183
1,500.89
823.46
677.43
183,165.79
184
1,500.89
820.43
680.46
182,485.33
185
1,500.89
817.38
683.51
181,801.82
186
1,500.89
814.32
686.57
181,115.25
187
1,500.89
811.25
689.64
180,425.61
188
1,500.89
808.16
692.73
179,732.87
189
1,500.89
805.05
695.84
179,037.04
190
1,500.89
801.94
698.95
178,338.08
191
1,500.89
798.81
702.08
177,636.00
192
1,500.89
795.66
705.23
176,930.77
193
1,500.89
792.50
708.39
176,222.38
194
1,500.89
789.33
711.56
175,510.82
195
1,500.89
786.14
714.75
174,796.07
196
1,500.89
782.94
717.95
174,078.13
197
1,500.89
779.72
721.17
173,356.96
198
1,500.89
776.49
724.40
172,632.56
199
1,500.89
773.25
727.64
171,904.92
200
1,500.89
769.99
730.90
171,174.03
201
1,500.89
766.72
734.17
170,439.85
202
1,500.89
763.43
737.46
169,702.39
203
1,500.89
760.13
740.76
168,961.63
204
1,500.89
756.81
744.08
168,217.54
205
1,500.89
753.47
747.42
167,470.13
206
1,500.89
750.13
750.76
166,719.36
207
1,500.89
746.76
754.13
165,965.24
208
1,500.89
743.39
757.50
165,207.73
209
1,500.89
739.99
760.90
164,446.84
210
1,500.89
736.58
764.31
163,682.53
211
1,500.89
733.16
767.73
162,914.80
212
1,500.89
729.72
771.17
162,143.64
213
1,500.89
726.27
774.62
161,369.01
214
1,500.89
722.80
778.09
160,590.92
215
1,500.89
719.31
781.58
159,809.35
216
1,500.89
715.81
785.08
159,024.27
217
1,500.89
712.30
788.59
158,235.68
218
1,500.89
708.76
792.13
157,443.55
219
1,500.89
705.22
795.67
156,647.88
220
1,500.89
701.65
799.24
155,848.64
221
1,500.89
698.07
802.82
155,045.82
222
1,500.89
694.48
806.41
154,239.41
223
1,500.89
690.86
810.03
153,429.38
224
1,500.89
687.24
813.65
152,615.73
225
1,500.89
683.59
817.30
151,798.43
226
1,500.89
679.93
820.96
150,977.47
227
1,500.89
676.25
824.64
150,152.83
228
1,500.89
672.56
828.33
149,324.50
229
1,500.89
668.85
832.04
148,492.46
230
1,500.89
665.12
835.77
147,656.69
231
1,500.89
661.38
839.51
146,817.18
232
1,500.89
657.62
843.27
145,973.91
233
1,500.89
653.84
847.05
145,126.86
234
1,500.89
650.05
850.84
144,276.02
235
1,500.89
646.24
854.65
143,421.36
236
1,500.89
642.41
858.48
142,562.88
237
1,500.89
638.56
862.33
141,700.56
238
1,500.89
634.70
866.19
140,834.37
239
1,500.89
630.82
870.07
139,964.30
240
1,500.89
626.92
873.97
139,090.33
241
1,500.89
623.01
877.88
138,212.45
242
1,500.89
619.08
881.81
137,330.64
243
1,500.89
615.13
885.76
136,444.87
244
1,500.89
611.16
889.73
135,555.14
245
1,500.89
607.17
893.72
134,661.43
246
1,500.89
603.17
897.72
133,763.71
247
1,500.89
599.15
901.74
132,861.97
248
1,500.89
595.11
905.78
131,956.19
249
1,500.89
591.05
909.84
131,046.35
250
1,500.89
586.98
913.91
130,132.44
251
1,500.89
582.88
918.01
129,214.43
252
1,500.89
578.77
922.12
128,292.32
253
1,500.89
574.64
926.25
127,366.07
254
1,500.89
570.49
930.40
126,435.67
255
1,500.89
566.33
934.56
125,501.11
256
1,500.89
562.14
938.75
124,562.36
257
1,500.89
557.94
942.95
123,619.41
258
1,500.89
553.71
947.18
122,672.23
259
1,500.89
549.47
951.42
121,720.81
260
1,500.89
545.21
955.68
120,765.13
261
1,500.89
540.93
959.96
119,805.16
262
1,500.89
536.63
964.26
118,840.90
263
1,500.89
532.31
968.58
117,872.32
264
1,500.89
527.97
972.92
116,899.40
265
1,500.89
523.61
977.28
115,922.12
266
1,500.89
519.23
981.66
114,940.46
267
1,500.89
514.84
986.05
113,954.41
268
1,500.89
510.42
990.47
112,963.94
269
1,500.89
505.98
994.91
111,969.04
270
1,500.89
501.53
999.36
110,969.67
271
1,500.89
497.05
1,003.84
109,965.84
272
1,500.89
492.56
1,008.33
108,957.50
273
1,500.89
488.04
1,012.85
107,944.65
274
1,500.89
483.50
1,017.39
106,927.26
275
1,500.89
478.95
1,021.94
105,905.32
276
1,500.89
474.37
1,026.52
104,878.80
277
1,500.89
469.77
1,031.12
103,847.67
278
1,500.89
465.15
1,035.74
102,811.94
279
1,500.89
460.51
1,040.38
101,771.56
280
1,500.89
455.85
1,045.04
100,726.52
281
1,500.89
451.17
1,049.72
99,676.80
282
1,500.89
446.47
1,054.42
98,622.38
283
1,500.89
441.75
1,059.14
97,563.24
284
1,500.89
437.00
1,063.89
96,499.35
285
1,500.89
432.24
1,068.65
95,430.69
286
1,500.89
427.45
1,073.44
94,357.25
287
1,500.89
422.64
1,078.25
93,279.01
288
1,500.89
417.81
1,083.08
92,195.93
289
1,500.89
412.96
1,087.93
91,108.00
290
1,500.89
408.09
1,092.80
90,015.20
291
1,500.89
403.19
1,097.70
88,917.50
292
1,500.89
398.28
1,102.61
87,814.89
293
1,500.89
393.34
1,107.55
86,707.33
294
1,500.89
388.38
1,112.51
85,594.82
295
1,500.89
383.39
1,117.50
84,477.32
296
1,500.89
378.39
1,122.50
83,354.82
297
1,500.89
373.36
1,127.53
82,227.29
298
1,500.89
368.31
1,132.58
81,094.71
299
1,500.89
363.24
1,137.65
79,957.06
300
1,500.89
358.14
1,142.75
78,814.31
301
1,500.89
353.02
1,147.87
77,666.44
302
1,500.89
347.88
1,153.01
76,513.43
303
1,500.89
342.72
1,158.17
75,355.26
304
1,500.89
337.53
1,163.36
74,191.90
305
1,500.89
332.32
1,168.57
73,023.33
306
1,500.89
327.08
1,173.81
71,849.52
307
1,500.89
321.83
1,179.06
70,670.46
308
1,500.89
316.54
1,184.35
69,486.11
309
1,500.89
311.24
1,189.65
68,296.46
310
1,500.89
305.91
1,194.98
67,101.48
311
1,500.89
300.56
1,200.33
65,901.15
312
1,500.89
295.18
1,205.71
64,695.44
313
1,500.89
289.78
1,211.11
63,484.33
314
1,500.89
284.36
1,216.53
62,267.80
315
1,500.89
278.91
1,221.98
61,045.82
316
1,500.89
273.43
1,227.46
59,818.36
317
1,500.89
267.94
1,232.95
58,585.41
318
1,500.89
262.41
1,238.48
57,346.93
319
1,500.89
256.87
1,244.02
56,102.91
320
1,500.89
251.29
1,249.60
54,853.31
321
1,500.89
245.70
1,255.19
53,598.12
322
1,500.89
240.07
1,260.82
52,337.31
323
1,500.89
234.43
1,266.46
51,070.84
324
1,500.89
228.75
1,272.14
49,798.71
325
1,500.89
223.06
1,277.83
48,520.88
326
1,500.89
217.33
1,283.56
47,237.32
327
1,500.89
211.58
1,289.31
45,948.01
328
1,500.89
205.81
1,295.08
44,652.93
329
1,500.89
200.01
1,300.88
43,352.05
330
1,500.89
194.18
1,306.71
42,045.34
331
1,500.89
188.33
1,312.56
40,732.78
332
1,500.89
182.45
1,318.44
39,414.34
333
1,500.89
176.54
1,324.35
38,089.99
334
1,500.89
170.61
1,330.28
36,759.71
335
1,500.89
164.65
1,336.24
35,423.47
336
1,500.89
158.67
1,342.22
34,081.25
337
1,500.89
152.66
1,348.23
32,733.02
338
1,500.89
146.62
1,354.27
31,378.74
339
1,500.89
140.55
1,360.34
30,018.41
340
1,500.89
134.46
1,366.43
28,651.97
341
1,500.89
128.34
1,372.55
27,279.42
342
1,500.89
122.19
1,378.70
25,900.72
343
1,500.89
116.01
1,384.88
24,515.84
344
1,500.89
109.81
1,391.08
23,124.76
345
1,500.89
103.58
1,397.31
21,727.45
346
1,500.89
97.32
1,403.57
20,323.88
347
1,500.89
91.03
1,409.86
18,914.03
348
1,500.89
84.72
1,416.17
17,497.86
349
1,500.89
78.38
1,422.51
16,075.34
350
1,500.89
72.00
1,428.89
14,646.46
351
1,500.89
65.60
1,435.29
13,211.17
352
1,500.89
59.18
1,441.71
11,769.46
353
1,500.89
52.72
1,448.17
10,321.28
354
1,500.89
46.23
1,454.66
8,866.62
355
1,500.89
39.72
1,461.17
7,405.45
356
1,500.89
33.17
1,467.72
5,937.73
357
1,500.89
26.60
1,474.29
4,463.44
358
1,500.89
19.99
1,480.90
2,982.54
359
1,500.89
13.36
1,487.53
1,495.01
360
1,501.70
6.70
1,495.01
0.00
Totals
540,321.21
272,291.21
268,030.00

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