Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,501.99  
 

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
1,501.99
1,190.00
311.99
271,688.01
2
1,501.99
1,188.64
313.35
271,374.66
3
1,501.99
1,187.26
314.73
271,059.93
4
1,501.99
1,185.89
316.10
270,743.83
5
1,501.99
1,184.50
317.49
270,426.34
6
1,501.99
1,183.12
318.87
270,107.47
7
1,501.99
1,181.72
320.27
269,787.20
8
1,501.99
1,180.32
321.67
269,465.52
9
1,501.99
1,178.91
323.08
269,142.45
10
1,501.99
1,177.50
324.49
268,817.95
11
1,501.99
1,176.08
325.91
268,492.04
12
1,501.99
1,174.65
327.34
268,164.71
13
1,501.99
1,173.22
328.77
267,835.94
14
1,501.99
1,171.78
330.21
267,505.73
15
1,501.99
1,170.34
331.65
267,174.08
16
1,501.99
1,168.89
333.10
266,840.97
17
1,501.99
1,167.43
334.56
266,506.41
18
1,501.99
1,165.97
336.02
266,170.39
19
1,501.99
1,164.50
337.49
265,832.89
20
1,501.99
1,163.02
338.97
265,493.92
21
1,501.99
1,161.54
340.45
265,153.47
22
1,501.99
1,160.05
341.94
264,811.52
23
1,501.99
1,158.55
343.44
264,468.08
24
1,501.99
1,157.05
344.94
264,123.14
25
1,501.99
1,155.54
346.45
263,776.69
26
1,501.99
1,154.02
347.97
263,428.72
27
1,501.99
1,152.50
349.49
263,079.24
28
1,501.99
1,150.97
351.02
262,728.22
29
1,501.99
1,149.44
352.55
262,375.66
30
1,501.99
1,147.89
354.10
262,021.57
31
1,501.99
1,146.34
355.65
261,665.92
32
1,501.99
1,144.79
357.20
261,308.72
33
1,501.99
1,143.23
358.76
260,949.95
34
1,501.99
1,141.66
360.33
260,589.62
35
1,501.99
1,140.08
361.91
260,227.71
36
1,501.99
1,138.50
363.49
259,864.22
37
1,501.99
1,136.91
365.08
259,499.13
38
1,501.99
1,135.31
366.68
259,132.45
39
1,501.99
1,133.70
368.29
258,764.17
40
1,501.99
1,132.09
369.90
258,394.27
41
1,501.99
1,130.47
371.52
258,022.75
42
1,501.99
1,128.85
373.14
257,649.61
43
1,501.99
1,127.22
374.77
257,274.84
44
1,501.99
1,125.58
376.41
256,898.43
45
1,501.99
1,123.93
378.06
256,520.37
46
1,501.99
1,122.28
379.71
256,140.66
47
1,501.99
1,120.62
381.37
255,759.28
48
1,501.99
1,118.95
383.04
255,376.24
49
1,501.99
1,117.27
384.72
254,991.52
50
1,501.99
1,115.59
386.40
254,605.12
51
1,501.99
1,113.90
388.09
254,217.02
52
1,501.99
1,112.20
389.79
253,827.23
53
1,501.99
1,110.49
391.50
253,435.74
54
1,501.99
1,108.78
393.21
253,042.53
55
1,501.99
1,107.06
394.93
252,647.60
56
1,501.99
1,105.33
396.66
252,250.94
57
1,501.99
1,103.60
398.39
251,852.55
58
1,501.99
1,101.85
400.14
251,452.42
59
1,501.99
1,100.10
401.89
251,050.53
60
1,501.99
1,098.35
403.64
250,646.89
61
1,501.99
1,096.58
405.41
250,241.48
62
1,501.99
1,094.81
407.18
249,834.29
63
1,501.99
1,093.03
408.96
249,425.33
64
1,501.99
1,091.24
410.75
249,014.57
65
1,501.99
1,089.44
412.55
248,602.02
66
1,501.99
1,087.63
414.36
248,187.67
67
1,501.99
1,085.82
416.17
247,771.50
68
1,501.99
1,084.00
417.99
247,353.51
69
1,501.99
1,082.17
419.82
246,933.69
70
1,501.99
1,080.33
421.66
246,512.03
71
1,501.99
1,078.49
423.50
246,088.53
72
1,501.99
1,076.64
425.35
245,663.18
73
1,501.99
1,074.78
427.21
245,235.97
74
1,501.99
1,072.91
429.08
244,806.89
75
1,501.99
1,071.03
430.96
244,375.93
76
1,501.99
1,069.14
432.85
243,943.08
77
1,501.99
1,067.25
434.74
243,508.34
78
1,501.99
1,065.35
436.64
243,071.70
79
1,501.99
1,063.44
438.55
242,633.15
80
1,501.99
1,061.52
440.47
242,192.68
81
1,501.99
1,059.59
442.40
241,750.28
82
1,501.99
1,057.66
444.33
241,305.95
83
1,501.99
1,055.71
446.28
240,859.67
84
1,501.99
1,053.76
448.23
240,411.44
85
1,501.99
1,051.80
450.19
239,961.25
86
1,501.99
1,049.83
452.16
239,509.09
87
1,501.99
1,047.85
454.14
239,054.96
88
1,501.99
1,045.87
456.12
238,598.83
89
1,501.99
1,043.87
458.12
238,140.71
90
1,501.99
1,041.87
460.12
237,680.59
91
1,501.99
1,039.85
462.14
237,218.45
92
1,501.99
1,037.83
464.16
236,754.29
93
1,501.99
1,035.80
466.19
236,288.10
94
1,501.99
1,033.76
468.23
235,819.87
95
1,501.99
1,031.71
470.28
235,349.59
96
1,501.99
1,029.65
472.34
234,877.26
97
1,501.99
1,027.59
474.40
234,402.86
98
1,501.99
1,025.51
476.48
233,926.38
99
1,501.99
1,023.43
478.56
233,447.82
100
1,501.99
1,021.33
480.66
232,967.16
101
1,501.99
1,019.23
482.76
232,484.40
102
1,501.99
1,017.12
484.87
231,999.53
103
1,501.99
1,015.00
486.99
231,512.54
104
1,501.99
1,012.87
489.12
231,023.42
105
1,501.99
1,010.73
491.26
230,532.15
106
1,501.99
1,008.58
493.41
230,038.74
107
1,501.99
1,006.42
495.57
229,543.17
108
1,501.99
1,004.25
497.74
229,045.43
109
1,501.99
1,002.07
499.92
228,545.52
110
1,501.99
999.89
502.10
228,043.41
111
1,501.99
997.69
504.30
227,539.11
112
1,501.99
995.48
506.51
227,032.61
113
1,501.99
993.27
508.72
226,523.88
114
1,501.99
991.04
510.95
226,012.94
115
1,501.99
988.81
513.18
225,499.75
116
1,501.99
986.56
515.43
224,984.32
117
1,501.99
984.31
517.68
224,466.64
118
1,501.99
982.04
519.95
223,946.69
119
1,501.99
979.77
522.22
223,424.47
120
1,501.99
977.48
524.51
222,899.96
121
1,501.99
975.19
526.80
222,373.16
122
1,501.99
972.88
529.11
221,844.05
123
1,501.99
970.57
531.42
221,312.63
124
1,501.99
968.24
533.75
220,778.88
125
1,501.99
965.91
536.08
220,242.80
126
1,501.99
963.56
538.43
219,704.37
127
1,501.99
961.21
540.78
219,163.59
128
1,501.99
958.84
543.15
218,620.44
129
1,501.99
956.46
545.53
218,074.91
130
1,501.99
954.08
547.91
217,527.00
131
1,501.99
951.68
550.31
216,976.69
132
1,501.99
949.27
552.72
216,423.97
133
1,501.99
946.85
555.14
215,868.84
134
1,501.99
944.43
557.56
215,311.28
135
1,501.99
941.99
560.00
214,751.27
136
1,501.99
939.54
562.45
214,188.82
137
1,501.99
937.08
564.91
213,623.91
138
1,501.99
934.60
567.39
213,056.52
139
1,501.99
932.12
569.87
212,486.65
140
1,501.99
929.63
572.36
211,914.29
141
1,501.99
927.13
574.86
211,339.43
142
1,501.99
924.61
577.38
210,762.05
143
1,501.99
922.08
579.91
210,182.14
144
1,501.99
919.55
582.44
209,599.70
145
1,501.99
917.00
584.99
209,014.71
146
1,501.99
914.44
587.55
208,427.16
147
1,501.99
911.87
590.12
207,837.03
148
1,501.99
909.29
592.70
207,244.33
149
1,501.99
906.69
595.30
206,649.04
150
1,501.99
904.09
597.90
206,051.13
151
1,501.99
901.47
600.52
205,450.62
152
1,501.99
898.85
603.14
204,847.47
153
1,501.99
896.21
605.78
204,241.69
154
1,501.99
893.56
608.43
203,633.26
155
1,501.99
890.90
611.09
203,022.17
156
1,501.99
888.22
613.77
202,408.40
157
1,501.99
885.54
616.45
201,791.94
158
1,501.99
882.84
619.15
201,172.79
159
1,501.99
880.13
621.86
200,550.93
160
1,501.99
877.41
624.58
199,926.36
161
1,501.99
874.68
627.31
199,299.04
162
1,501.99
871.93
630.06
198,668.99
163
1,501.99
869.18
632.81
198,036.17
164
1,501.99
866.41
635.58
197,400.59
165
1,501.99
863.63
638.36
196,762.23
166
1,501.99
860.83
641.16
196,121.07
167
1,501.99
858.03
643.96
195,477.11
168
1,501.99
855.21
646.78
194,830.34
169
1,501.99
852.38
649.61
194,180.73
170
1,501.99
849.54
652.45
193,528.28
171
1,501.99
846.69
655.30
192,872.98
172
1,501.99
843.82
658.17
192,214.80
173
1,501.99
840.94
661.05
191,553.75
174
1,501.99
838.05
663.94
190,889.81
175
1,501.99
835.14
666.85
190,222.96
176
1,501.99
832.23
669.76
189,553.20
177
1,501.99
829.30
672.69
188,880.51
178
1,501.99
826.35
675.64
188,204.87
179
1,501.99
823.40
678.59
187,526.27
180
1,501.99
820.43
681.56
186,844.71
181
1,501.99
817.45
684.54
186,160.17
182
1,501.99
814.45
687.54
185,472.63
183
1,501.99
811.44
690.55
184,782.08
184
1,501.99
808.42
693.57
184,088.51
185
1,501.99
805.39
696.60
183,391.91
186
1,501.99
802.34
699.65
182,692.26
187
1,501.99
799.28
702.71
181,989.55
188
1,501.99
796.20
705.79
181,283.76
189
1,501.99
793.12
708.87
180,574.89
190
1,501.99
790.02
711.97
179,862.91
191
1,501.99
786.90
715.09
179,147.82
192
1,501.99
783.77
718.22
178,429.61
193
1,501.99
780.63
721.36
177,708.25
194
1,501.99
777.47
724.52
176,983.73
195
1,501.99
774.30
727.69
176,256.04
196
1,501.99
771.12
730.87
175,525.17
197
1,501.99
767.92
734.07
174,791.11
198
1,501.99
764.71
737.28
174,053.83
199
1,501.99
761.49
740.50
173,313.32
200
1,501.99
758.25
743.74
172,569.58
201
1,501.99
754.99
747.00
171,822.58
202
1,501.99
751.72
750.27
171,072.31
203
1,501.99
748.44
753.55
170,318.76
204
1,501.99
745.14
756.85
169,561.92
205
1,501.99
741.83
760.16
168,801.76
206
1,501.99
738.51
763.48
168,038.28
207
1,501.99
735.17
766.82
167,271.46
208
1,501.99
731.81
770.18
166,501.28
209
1,501.99
728.44
773.55
165,727.73
210
1,501.99
725.06
776.93
164,950.80
211
1,501.99
721.66
780.33
164,170.47
212
1,501.99
718.25
783.74
163,386.73
213
1,501.99
714.82
787.17
162,599.56
214
1,501.99
711.37
790.62
161,808.94
215
1,501.99
707.91
794.08
161,014.86
216
1,501.99
704.44
797.55
160,217.31
217
1,501.99
700.95
801.04
159,416.27
218
1,501.99
697.45
804.54
158,611.73
219
1,501.99
693.93
808.06
157,803.67
220
1,501.99
690.39
811.60
156,992.07
221
1,501.99
686.84
815.15
156,176.92
222
1,501.99
683.27
818.72
155,358.20
223
1,501.99
679.69
822.30
154,535.90
224
1,501.99
676.09
825.90
153,710.01
225
1,501.99
672.48
829.51
152,880.50
226
1,501.99
668.85
833.14
152,047.36
227
1,501.99
665.21
836.78
151,210.58
228
1,501.99
661.55
840.44
150,370.13
229
1,501.99
657.87
844.12
149,526.01
230
1,501.99
654.18
847.81
148,678.20
231
1,501.99
650.47
851.52
147,826.68
232
1,501.99
646.74
855.25
146,971.43
233
1,501.99
643.00
858.99
146,112.44
234
1,501.99
639.24
862.75
145,249.69
235
1,501.99
635.47
866.52
144,383.17
236
1,501.99
631.68
870.31
143,512.85
237
1,501.99
627.87
874.12
142,638.73
238
1,501.99
624.04
877.95
141,760.79
239
1,501.99
620.20
881.79
140,879.00
240
1,501.99
616.35
885.64
139,993.36
241
1,501.99
612.47
889.52
139,103.84
242
1,501.99
608.58
893.41
138,210.43
243
1,501.99
604.67
897.32
137,313.11
244
1,501.99
600.74
901.25
136,411.86
245
1,501.99
596.80
905.19
135,506.67
246
1,501.99
592.84
909.15
134,597.53
247
1,501.99
588.86
913.13
133,684.40
248
1,501.99
584.87
917.12
132,767.28
249
1,501.99
580.86
921.13
131,846.15
250
1,501.99
576.83
925.16
130,920.98
251
1,501.99
572.78
929.21
129,991.77
252
1,501.99
568.71
933.28
129,058.50
253
1,501.99
564.63
937.36
128,121.14
254
1,501.99
560.53
941.46
127,179.68
255
1,501.99
556.41
945.58
126,234.10
256
1,501.99
552.27
949.72
125,284.38
257
1,501.99
548.12
953.87
124,330.51
258
1,501.99
543.95
958.04
123,372.47
259
1,501.99
539.75
962.24
122,410.23
260
1,501.99
535.54
966.45
121,443.79
261
1,501.99
531.32
970.67
120,473.11
262
1,501.99
527.07
974.92
119,498.19
263
1,501.99
522.80
979.19
118,519.01
264
1,501.99
518.52
983.47
117,535.54
265
1,501.99
514.22
987.77
116,547.77
266
1,501.99
509.90
992.09
115,555.67
267
1,501.99
505.56
996.43
114,559.24
268
1,501.99
501.20
1,000.79
113,558.45
269
1,501.99
496.82
1,005.17
112,553.27
270
1,501.99
492.42
1,009.57
111,543.71
271
1,501.99
488.00
1,013.99
110,529.72
272
1,501.99
483.57
1,018.42
109,511.30
273
1,501.99
479.11
1,022.88
108,488.42
274
1,501.99
474.64
1,027.35
107,461.07
275
1,501.99
470.14
1,031.85
106,429.22
276
1,501.99
465.63
1,036.36
105,392.86
277
1,501.99
461.09
1,040.90
104,351.96
278
1,501.99
456.54
1,045.45
103,306.51
279
1,501.99
451.97
1,050.02
102,256.48
280
1,501.99
447.37
1,054.62
101,201.87
281
1,501.99
442.76
1,059.23
100,142.63
282
1,501.99
438.12
1,063.87
99,078.77
283
1,501.99
433.47
1,068.52
98,010.25
284
1,501.99
428.79
1,073.20
96,937.05
285
1,501.99
424.10
1,077.89
95,859.16
286
1,501.99
419.38
1,082.61
94,776.56
287
1,501.99
414.65
1,087.34
93,689.21
288
1,501.99
409.89
1,092.10
92,597.11
289
1,501.99
405.11
1,096.88
91,500.24
290
1,501.99
400.31
1,101.68
90,398.56
291
1,501.99
395.49
1,106.50
89,292.06
292
1,501.99
390.65
1,111.34
88,180.73
293
1,501.99
385.79
1,116.20
87,064.53
294
1,501.99
380.91
1,121.08
85,943.44
295
1,501.99
376.00
1,125.99
84,817.46
296
1,501.99
371.08
1,130.91
83,686.54
297
1,501.99
366.13
1,135.86
82,550.68
298
1,501.99
361.16
1,140.83
81,409.85
299
1,501.99
356.17
1,145.82
80,264.03
300
1,501.99
351.16
1,150.83
79,113.19
301
1,501.99
346.12
1,155.87
77,957.33
302
1,501.99
341.06
1,160.93
76,796.40
303
1,501.99
335.98
1,166.01
75,630.39
304
1,501.99
330.88
1,171.11
74,459.29
305
1,501.99
325.76
1,176.23
73,283.06
306
1,501.99
320.61
1,181.38
72,101.68
307
1,501.99
315.44
1,186.55
70,915.13
308
1,501.99
310.25
1,191.74
69,723.40
309
1,501.99
305.04
1,196.95
68,526.45
310
1,501.99
299.80
1,202.19
67,324.26
311
1,501.99
294.54
1,207.45
66,116.81
312
1,501.99
289.26
1,212.73
64,904.08
313
1,501.99
283.96
1,218.03
63,686.05
314
1,501.99
278.63
1,223.36
62,462.69
315
1,501.99
273.27
1,228.72
61,233.97
316
1,501.99
267.90
1,234.09
59,999.88
317
1,501.99
262.50
1,239.49
58,760.39
318
1,501.99
257.08
1,244.91
57,515.48
319
1,501.99
251.63
1,250.36
56,265.12
320
1,501.99
246.16
1,255.83
55,009.29
321
1,501.99
240.67
1,261.32
53,747.96
322
1,501.99
235.15
1,266.84
52,481.12
323
1,501.99
229.60
1,272.39
51,208.73
324
1,501.99
224.04
1,277.95
49,930.78
325
1,501.99
218.45
1,283.54
48,647.24
326
1,501.99
212.83
1,289.16
47,358.08
327
1,501.99
207.19
1,294.80
46,063.28
328
1,501.99
201.53
1,300.46
44,762.82
329
1,501.99
195.84
1,306.15
43,456.67
330
1,501.99
190.12
1,311.87
42,144.80
331
1,501.99
184.38
1,317.61
40,827.19
332
1,501.99
178.62
1,323.37
39,503.82
333
1,501.99
172.83
1,329.16
38,174.66
334
1,501.99
167.01
1,334.98
36,839.69
335
1,501.99
161.17
1,340.82
35,498.87
336
1,501.99
155.31
1,346.68
34,152.19
337
1,501.99
149.42
1,352.57
32,799.61
338
1,501.99
143.50
1,358.49
31,441.12
339
1,501.99
137.55
1,364.44
30,076.69
340
1,501.99
131.59
1,370.40
28,706.28
341
1,501.99
125.59
1,376.40
27,329.88
342
1,501.99
119.57
1,382.42
25,947.46
343
1,501.99
113.52
1,388.47
24,558.99
344
1,501.99
107.45
1,394.54
23,164.44
345
1,501.99
101.34
1,400.65
21,763.80
346
1,501.99
95.22
1,406.77
20,357.03
347
1,501.99
89.06
1,412.93
18,944.10
348
1,501.99
82.88
1,419.11
17,524.99
349
1,501.99
76.67
1,425.32
16,099.67
350
1,501.99
70.44
1,431.55
14,668.12
351
1,501.99
64.17
1,437.82
13,230.30
352
1,501.99
57.88
1,444.11
11,786.19
353
1,501.99
51.56
1,450.43
10,335.77
354
1,501.99
45.22
1,456.77
8,879.00
355
1,501.99
38.85
1,463.14
7,415.85
356
1,501.99
32.44
1,469.55
5,946.31
357
1,501.99
26.02
1,475.97
4,470.33
358
1,501.99
19.56
1,482.43
2,987.90
359
1,501.99
13.07
1,488.92
1,498.98
360
1,505.54
6.56
1,498.98
0.00
Totals
540,719.95
268,719.95
272,000.00

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