Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,501.52  
 

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
1,501.52
1,189.63
311.89
271,603.11
2
1,501.52
1,188.26
313.26
271,289.85
3
1,501.52
1,186.89
314.63
270,975.22
4
1,501.52
1,185.52
316.00
270,659.22
5
1,501.52
1,184.13
317.39
270,341.84
6
1,501.52
1,182.75
318.77
270,023.06
7
1,501.52
1,181.35
320.17
269,702.89
8
1,501.52
1,179.95
321.57
269,381.32
9
1,501.52
1,178.54
322.98
269,058.35
10
1,501.52
1,177.13
324.39
268,733.96
11
1,501.52
1,175.71
325.81
268,408.15
12
1,501.52
1,174.29
327.23
268,080.91
13
1,501.52
1,172.85
328.67
267,752.25
14
1,501.52
1,171.42
330.10
267,422.14
15
1,501.52
1,169.97
331.55
267,090.59
16
1,501.52
1,168.52
333.00
266,757.60
17
1,501.52
1,167.06
334.46
266,423.14
18
1,501.52
1,165.60
335.92
266,087.22
19
1,501.52
1,164.13
337.39
265,749.83
20
1,501.52
1,162.66
338.86
265,410.97
21
1,501.52
1,161.17
340.35
265,070.62
22
1,501.52
1,159.68
341.84
264,728.79
23
1,501.52
1,158.19
343.33
264,385.45
24
1,501.52
1,156.69
344.83
264,040.62
25
1,501.52
1,155.18
346.34
263,694.28
26
1,501.52
1,153.66
347.86
263,346.42
27
1,501.52
1,152.14
349.38
262,997.04
28
1,501.52
1,150.61
350.91
262,646.13
29
1,501.52
1,149.08
352.44
262,293.69
30
1,501.52
1,147.53
353.99
261,939.70
31
1,501.52
1,145.99
355.53
261,584.17
32
1,501.52
1,144.43
357.09
261,227.08
33
1,501.52
1,142.87
358.65
260,868.43
34
1,501.52
1,141.30
360.22
260,508.21
35
1,501.52
1,139.72
361.80
260,146.41
36
1,501.52
1,138.14
363.38
259,783.03
37
1,501.52
1,136.55
364.97
259,418.06
38
1,501.52
1,134.95
366.57
259,051.50
39
1,501.52
1,133.35
368.17
258,683.33
40
1,501.52
1,131.74
369.78
258,313.55
41
1,501.52
1,130.12
371.40
257,942.15
42
1,501.52
1,128.50
373.02
257,569.13
43
1,501.52
1,126.86
374.66
257,194.47
44
1,501.52
1,125.23
376.29
256,818.18
45
1,501.52
1,123.58
377.94
256,440.24
46
1,501.52
1,121.93
379.59
256,060.64
47
1,501.52
1,120.27
381.25
255,679.39
48
1,501.52
1,118.60
382.92
255,296.47
49
1,501.52
1,116.92
384.60
254,911.87
50
1,501.52
1,115.24
386.28
254,525.59
51
1,501.52
1,113.55
387.97
254,137.62
52
1,501.52
1,111.85
389.67
253,747.95
53
1,501.52
1,110.15
391.37
253,356.58
54
1,501.52
1,108.44
393.08
252,963.49
55
1,501.52
1,106.72
394.80
252,568.69
56
1,501.52
1,104.99
396.53
252,172.15
57
1,501.52
1,103.25
398.27
251,773.89
58
1,501.52
1,101.51
400.01
251,373.88
59
1,501.52
1,099.76
401.76
250,972.12
60
1,501.52
1,098.00
403.52
250,568.60
61
1,501.52
1,096.24
405.28
250,163.32
62
1,501.52
1,094.46
407.06
249,756.26
63
1,501.52
1,092.68
408.84
249,347.43
64
1,501.52
1,090.89
410.63
248,936.80
65
1,501.52
1,089.10
412.42
248,524.38
66
1,501.52
1,087.29
414.23
248,110.16
67
1,501.52
1,085.48
416.04
247,694.12
68
1,501.52
1,083.66
417.86
247,276.26
69
1,501.52
1,081.83
419.69
246,856.57
70
1,501.52
1,080.00
421.52
246,435.05
71
1,501.52
1,078.15
423.37
246,011.68
72
1,501.52
1,076.30
425.22
245,586.46
73
1,501.52
1,074.44
427.08
245,159.39
74
1,501.52
1,072.57
428.95
244,730.44
75
1,501.52
1,070.70
430.82
244,299.61
76
1,501.52
1,068.81
432.71
243,866.90
77
1,501.52
1,066.92
434.60
243,432.30
78
1,501.52
1,065.02
436.50
242,995.80
79
1,501.52
1,063.11
438.41
242,557.39
80
1,501.52
1,061.19
440.33
242,117.05
81
1,501.52
1,059.26
442.26
241,674.80
82
1,501.52
1,057.33
444.19
241,230.60
83
1,501.52
1,055.38
446.14
240,784.47
84
1,501.52
1,053.43
448.09
240,336.38
85
1,501.52
1,051.47
450.05
239,886.33
86
1,501.52
1,049.50
452.02
239,434.31
87
1,501.52
1,047.53
453.99
238,980.32
88
1,501.52
1,045.54
455.98
238,524.34
89
1,501.52
1,043.54
457.98
238,066.36
90
1,501.52
1,041.54
459.98
237,606.38
91
1,501.52
1,039.53
461.99
237,144.39
92
1,501.52
1,037.51
464.01
236,680.38
93
1,501.52
1,035.48
466.04
236,214.33
94
1,501.52
1,033.44
468.08
235,746.25
95
1,501.52
1,031.39
470.13
235,276.12
96
1,501.52
1,029.33
472.19
234,803.93
97
1,501.52
1,027.27
474.25
234,329.68
98
1,501.52
1,025.19
476.33
233,853.35
99
1,501.52
1,023.11
478.41
233,374.94
100
1,501.52
1,021.02
480.50
232,894.44
101
1,501.52
1,018.91
482.61
232,411.83
102
1,501.52
1,016.80
484.72
231,927.11
103
1,501.52
1,014.68
486.84
231,440.27
104
1,501.52
1,012.55
488.97
230,951.30
105
1,501.52
1,010.41
491.11
230,460.20
106
1,501.52
1,008.26
493.26
229,966.94
107
1,501.52
1,006.11
495.41
229,471.52
108
1,501.52
1,003.94
497.58
228,973.94
109
1,501.52
1,001.76
499.76
228,474.18
110
1,501.52
999.57
501.95
227,972.24
111
1,501.52
997.38
504.14
227,468.10
112
1,501.52
995.17
506.35
226,961.75
113
1,501.52
992.96
508.56
226,453.19
114
1,501.52
990.73
510.79
225,942.40
115
1,501.52
988.50
513.02
225,429.38
116
1,501.52
986.25
515.27
224,914.11
117
1,501.52
984.00
517.52
224,396.59
118
1,501.52
981.74
519.78
223,876.81
119
1,501.52
979.46
522.06
223,354.75
120
1,501.52
977.18
524.34
222,830.40
121
1,501.52
974.88
526.64
222,303.77
122
1,501.52
972.58
528.94
221,774.83
123
1,501.52
970.26
531.26
221,243.57
124
1,501.52
967.94
533.58
220,709.99
125
1,501.52
965.61
535.91
220,174.08
126
1,501.52
963.26
538.26
219,635.82
127
1,501.52
960.91
540.61
219,095.21
128
1,501.52
958.54
542.98
218,552.23
129
1,501.52
956.17
545.35
218,006.87
130
1,501.52
953.78
547.74
217,459.13
131
1,501.52
951.38
550.14
216,909.00
132
1,501.52
948.98
552.54
216,356.45
133
1,501.52
946.56
554.96
215,801.49
134
1,501.52
944.13
557.39
215,244.11
135
1,501.52
941.69
559.83
214,684.28
136
1,501.52
939.24
562.28
214,122.00
137
1,501.52
936.78
564.74
213,557.27
138
1,501.52
934.31
567.21
212,990.06
139
1,501.52
931.83
569.69
212,420.37
140
1,501.52
929.34
572.18
211,848.19
141
1,501.52
926.84
574.68
211,273.50
142
1,501.52
924.32
577.20
210,696.31
143
1,501.52
921.80
579.72
210,116.58
144
1,501.52
919.26
582.26
209,534.32
145
1,501.52
916.71
584.81
208,949.52
146
1,501.52
914.15
587.37
208,362.15
147
1,501.52
911.58
589.94
207,772.21
148
1,501.52
909.00
592.52
207,179.70
149
1,501.52
906.41
595.11
206,584.59
150
1,501.52
903.81
597.71
205,986.88
151
1,501.52
901.19
600.33
205,386.55
152
1,501.52
898.57
602.95
204,783.60
153
1,501.52
895.93
605.59
204,178.00
154
1,501.52
893.28
608.24
203,569.76
155
1,501.52
890.62
610.90
202,958.86
156
1,501.52
887.95
613.57
202,345.28
157
1,501.52
885.26
616.26
201,729.03
158
1,501.52
882.56
618.96
201,110.07
159
1,501.52
879.86
621.66
200,488.41
160
1,501.52
877.14
624.38
199,864.02
161
1,501.52
874.41
627.11
199,236.91
162
1,501.52
871.66
629.86
198,607.05
163
1,501.52
868.91
632.61
197,974.44
164
1,501.52
866.14
635.38
197,339.05
165
1,501.52
863.36
638.16
196,700.89
166
1,501.52
860.57
640.95
196,059.94
167
1,501.52
857.76
643.76
195,416.18
168
1,501.52
854.95
646.57
194,769.61
169
1,501.52
852.12
649.40
194,120.20
170
1,501.52
849.28
652.24
193,467.96
171
1,501.52
846.42
655.10
192,812.86
172
1,501.52
843.56
657.96
192,154.90
173
1,501.52
840.68
660.84
191,494.06
174
1,501.52
837.79
663.73
190,830.32
175
1,501.52
834.88
666.64
190,163.68
176
1,501.52
831.97
669.55
189,494.13
177
1,501.52
829.04
672.48
188,821.65
178
1,501.52
826.09
675.43
188,146.22
179
1,501.52
823.14
678.38
187,467.84
180
1,501.52
820.17
681.35
186,786.49
181
1,501.52
817.19
684.33
186,102.17
182
1,501.52
814.20
687.32
185,414.84
183
1,501.52
811.19
690.33
184,724.51
184
1,501.52
808.17
693.35
184,031.16
185
1,501.52
805.14
696.38
183,334.78
186
1,501.52
802.09
699.43
182,635.35
187
1,501.52
799.03
702.49
181,932.86
188
1,501.52
795.96
705.56
181,227.29
189
1,501.52
792.87
708.65
180,518.64
190
1,501.52
789.77
711.75
179,806.89
191
1,501.52
786.66
714.86
179,092.03
192
1,501.52
783.53
717.99
178,374.03
193
1,501.52
780.39
721.13
177,652.90
194
1,501.52
777.23
724.29
176,928.61
195
1,501.52
774.06
727.46
176,201.16
196
1,501.52
770.88
730.64
175,470.52
197
1,501.52
767.68
733.84
174,736.68
198
1,501.52
764.47
737.05
173,999.63
199
1,501.52
761.25
740.27
173,259.36
200
1,501.52
758.01
743.51
172,515.85
201
1,501.52
754.76
746.76
171,769.09
202
1,501.52
751.49
750.03
171,019.06
203
1,501.52
748.21
753.31
170,265.74
204
1,501.52
744.91
756.61
169,509.14
205
1,501.52
741.60
759.92
168,749.22
206
1,501.52
738.28
763.24
167,985.98
207
1,501.52
734.94
766.58
167,219.40
208
1,501.52
731.58
769.94
166,449.46
209
1,501.52
728.22
773.30
165,676.16
210
1,501.52
724.83
776.69
164,899.47
211
1,501.52
721.44
780.08
164,119.39
212
1,501.52
718.02
783.50
163,335.89
213
1,501.52
714.59
786.93
162,548.96
214
1,501.52
711.15
790.37
161,758.59
215
1,501.52
707.69
793.83
160,964.77
216
1,501.52
704.22
797.30
160,167.47
217
1,501.52
700.73
800.79
159,366.68
218
1,501.52
697.23
804.29
158,562.39
219
1,501.52
693.71
807.81
157,754.58
220
1,501.52
690.18
811.34
156,943.24
221
1,501.52
686.63
814.89
156,128.34
222
1,501.52
683.06
818.46
155,309.89
223
1,501.52
679.48
822.04
154,487.85
224
1,501.52
675.88
825.64
153,662.21
225
1,501.52
672.27
829.25
152,832.96
226
1,501.52
668.64
832.88
152,000.09
227
1,501.52
665.00
836.52
151,163.57
228
1,501.52
661.34
840.18
150,323.39
229
1,501.52
657.66
843.86
149,479.53
230
1,501.52
653.97
847.55
148,631.99
231
1,501.52
650.26
851.26
147,780.73
232
1,501.52
646.54
854.98
146,925.75
233
1,501.52
642.80
858.72
146,067.03
234
1,501.52
639.04
862.48
145,204.56
235
1,501.52
635.27
866.25
144,338.31
236
1,501.52
631.48
870.04
143,468.27
237
1,501.52
627.67
873.85
142,594.42
238
1,501.52
623.85
877.67
141,716.75
239
1,501.52
620.01
881.51
140,835.24
240
1,501.52
616.15
885.37
139,949.87
241
1,501.52
612.28
889.24
139,060.64
242
1,501.52
608.39
893.13
138,167.51
243
1,501.52
604.48
897.04
137,270.47
244
1,501.52
600.56
900.96
136,369.51
245
1,501.52
596.62
904.90
135,464.60
246
1,501.52
592.66
908.86
134,555.74
247
1,501.52
588.68
912.84
133,642.90
248
1,501.52
584.69
916.83
132,726.07
249
1,501.52
580.68
920.84
131,805.23
250
1,501.52
576.65
924.87
130,880.35
251
1,501.52
572.60
928.92
129,951.44
252
1,501.52
568.54
932.98
129,018.45
253
1,501.52
564.46
937.06
128,081.39
254
1,501.52
560.36
941.16
127,140.23
255
1,501.52
556.24
945.28
126,194.94
256
1,501.52
552.10
949.42
125,245.53
257
1,501.52
547.95
953.57
124,291.96
258
1,501.52
543.78
957.74
123,334.21
259
1,501.52
539.59
961.93
122,372.28
260
1,501.52
535.38
966.14
121,406.14
261
1,501.52
531.15
970.37
120,435.77
262
1,501.52
526.91
974.61
119,461.16
263
1,501.52
522.64
978.88
118,482.28
264
1,501.52
518.36
983.16
117,499.12
265
1,501.52
514.06
987.46
116,511.66
266
1,501.52
509.74
991.78
115,519.88
267
1,501.52
505.40
996.12
114,523.76
268
1,501.52
501.04
1,000.48
113,523.28
269
1,501.52
496.66
1,004.86
112,518.42
270
1,501.52
492.27
1,009.25
111,509.17
271
1,501.52
487.85
1,013.67
110,495.50
272
1,501.52
483.42
1,018.10
109,477.40
273
1,501.52
478.96
1,022.56
108,454.84
274
1,501.52
474.49
1,027.03
107,427.81
275
1,501.52
470.00
1,031.52
106,396.29
276
1,501.52
465.48
1,036.04
105,360.26
277
1,501.52
460.95
1,040.57
104,319.69
278
1,501.52
456.40
1,045.12
103,274.56
279
1,501.52
451.83
1,049.69
102,224.87
280
1,501.52
447.23
1,054.29
101,170.58
281
1,501.52
442.62
1,058.90
100,111.69
282
1,501.52
437.99
1,063.53
99,048.15
283
1,501.52
433.34
1,068.18
97,979.97
284
1,501.52
428.66
1,072.86
96,907.11
285
1,501.52
423.97
1,077.55
95,829.56
286
1,501.52
419.25
1,082.27
94,747.30
287
1,501.52
414.52
1,087.00
93,660.30
288
1,501.52
409.76
1,091.76
92,568.54
289
1,501.52
404.99
1,096.53
91,472.01
290
1,501.52
400.19
1,101.33
90,370.68
291
1,501.52
395.37
1,106.15
89,264.53
292
1,501.52
390.53
1,110.99
88,153.54
293
1,501.52
385.67
1,115.85
87,037.69
294
1,501.52
380.79
1,120.73
85,916.96
295
1,501.52
375.89
1,125.63
84,791.33
296
1,501.52
370.96
1,130.56
83,660.77
297
1,501.52
366.02
1,135.50
82,525.27
298
1,501.52
361.05
1,140.47
81,384.79
299
1,501.52
356.06
1,145.46
80,239.33
300
1,501.52
351.05
1,150.47
79,088.86
301
1,501.52
346.01
1,155.51
77,933.35
302
1,501.52
340.96
1,160.56
76,772.79
303
1,501.52
335.88
1,165.64
75,607.15
304
1,501.52
330.78
1,170.74
74,436.41
305
1,501.52
325.66
1,175.86
73,260.55
306
1,501.52
320.51
1,181.01
72,079.55
307
1,501.52
315.35
1,186.17
70,893.38
308
1,501.52
310.16
1,191.36
69,702.02
309
1,501.52
304.95
1,196.57
68,505.44
310
1,501.52
299.71
1,201.81
67,303.63
311
1,501.52
294.45
1,207.07
66,096.57
312
1,501.52
289.17
1,212.35
64,884.22
313
1,501.52
283.87
1,217.65
63,666.57
314
1,501.52
278.54
1,222.98
62,443.59
315
1,501.52
273.19
1,228.33
61,215.26
316
1,501.52
267.82
1,233.70
59,981.56
317
1,501.52
262.42
1,239.10
58,742.46
318
1,501.52
257.00
1,244.52
57,497.93
319
1,501.52
251.55
1,249.97
56,247.97
320
1,501.52
246.08
1,255.44
54,992.53
321
1,501.52
240.59
1,260.93
53,731.60
322
1,501.52
235.08
1,266.44
52,465.16
323
1,501.52
229.54
1,271.98
51,193.18
324
1,501.52
223.97
1,277.55
49,915.63
325
1,501.52
218.38
1,283.14
48,632.49
326
1,501.52
212.77
1,288.75
47,343.73
327
1,501.52
207.13
1,294.39
46,049.34
328
1,501.52
201.47
1,300.05
44,749.29
329
1,501.52
195.78
1,305.74
43,443.55
330
1,501.52
190.07
1,311.45
42,132.09
331
1,501.52
184.33
1,317.19
40,814.90
332
1,501.52
178.57
1,322.95
39,491.94
333
1,501.52
172.78
1,328.74
38,163.20
334
1,501.52
166.96
1,334.56
36,828.65
335
1,501.52
161.13
1,340.39
35,488.25
336
1,501.52
155.26
1,346.26
34,141.99
337
1,501.52
149.37
1,352.15
32,789.84
338
1,501.52
143.46
1,358.06
31,431.78
339
1,501.52
137.51
1,364.01
30,067.77
340
1,501.52
131.55
1,369.97
28,697.80
341
1,501.52
125.55
1,375.97
27,321.83
342
1,501.52
119.53
1,381.99
25,939.85
343
1,501.52
113.49
1,388.03
24,551.81
344
1,501.52
107.41
1,394.11
23,157.71
345
1,501.52
101.31
1,400.21
21,757.50
346
1,501.52
95.19
1,406.33
20,351.17
347
1,501.52
89.04
1,412.48
18,938.69
348
1,501.52
82.86
1,418.66
17,520.02
349
1,501.52
76.65
1,424.87
16,095.15
350
1,501.52
70.42
1,431.10
14,664.05
351
1,501.52
64.16
1,437.36
13,226.69
352
1,501.52
57.87
1,443.65
11,783.03
353
1,501.52
51.55
1,449.97
10,333.06
354
1,501.52
45.21
1,456.31
8,876.75
355
1,501.52
38.84
1,462.68
7,414.07
356
1,501.52
32.44
1,469.08
5,944.98
357
1,501.52
26.01
1,475.51
4,469.47
358
1,501.52
19.55
1,481.97
2,987.51
359
1,501.52
13.07
1,488.45
1,499.06
360
1,505.61
6.56
1,499.06
0.00
Totals
540,551.29
268,636.29
271,915.00

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