Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,500.31  
 

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
1,500.31
1,151.72
348.59
283,151.41
2
1,500.31
1,150.30
350.01
282,801.40
3
1,500.31
1,148.88
351.43
282,449.97
4
1,500.31
1,147.45
352.86
282,097.12
5
1,500.31
1,146.02
354.29
281,742.82
6
1,500.31
1,144.58
355.73
281,387.09
7
1,500.31
1,143.14
357.17
281,029.92
8
1,500.31
1,141.68
358.63
280,671.29
9
1,500.31
1,140.23
360.08
280,311.21
10
1,500.31
1,138.76
361.55
279,949.67
11
1,500.31
1,137.30
363.01
279,586.65
12
1,500.31
1,135.82
364.49
279,222.16
13
1,500.31
1,134.34
365.97
278,856.19
14
1,500.31
1,132.85
367.46
278,488.73
15
1,500.31
1,131.36
368.95
278,119.79
16
1,500.31
1,129.86
370.45
277,749.34
17
1,500.31
1,128.36
371.95
277,377.38
18
1,500.31
1,126.85
373.46
277,003.92
19
1,500.31
1,125.33
374.98
276,628.94
20
1,500.31
1,123.81
376.50
276,252.43
21
1,500.31
1,122.28
378.03
275,874.40
22
1,500.31
1,120.74
379.57
275,494.83
23
1,500.31
1,119.20
381.11
275,113.72
24
1,500.31
1,117.65
382.66
274,731.06
25
1,500.31
1,116.09
384.22
274,346.84
26
1,500.31
1,114.53
385.78
273,961.06
27
1,500.31
1,112.97
387.34
273,573.72
28
1,500.31
1,111.39
388.92
273,184.80
29
1,500.31
1,109.81
390.50
272,794.31
30
1,500.31
1,108.23
392.08
272,402.22
31
1,500.31
1,106.63
393.68
272,008.55
32
1,500.31
1,105.03
395.28
271,613.27
33
1,500.31
1,103.43
396.88
271,216.39
34
1,500.31
1,101.82
398.49
270,817.90
35
1,500.31
1,100.20
400.11
270,417.79
36
1,500.31
1,098.57
401.74
270,016.05
37
1,500.31
1,096.94
403.37
269,612.68
38
1,500.31
1,095.30
405.01
269,207.67
39
1,500.31
1,093.66
406.65
268,801.02
40
1,500.31
1,092.00
408.31
268,392.71
41
1,500.31
1,090.35
409.96
267,982.75
42
1,500.31
1,088.68
411.63
267,571.12
43
1,500.31
1,087.01
413.30
267,157.81
44
1,500.31
1,085.33
414.98
266,742.83
45
1,500.31
1,083.64
416.67
266,326.17
46
1,500.31
1,081.95
418.36
265,907.81
47
1,500.31
1,080.25
420.06
265,487.75
48
1,500.31
1,078.54
421.77
265,065.98
49
1,500.31
1,076.83
423.48
264,642.50
50
1,500.31
1,075.11
425.20
264,217.30
51
1,500.31
1,073.38
426.93
263,790.37
52
1,500.31
1,071.65
428.66
263,361.71
53
1,500.31
1,069.91
430.40
262,931.31
54
1,500.31
1,068.16
432.15
262,499.16
55
1,500.31
1,066.40
433.91
262,065.25
56
1,500.31
1,064.64
435.67
261,629.58
57
1,500.31
1,062.87
437.44
261,192.14
58
1,500.31
1,061.09
439.22
260,752.92
59
1,500.31
1,059.31
441.00
260,311.92
60
1,500.31
1,057.52
442.79
259,869.13
61
1,500.31
1,055.72
444.59
259,424.54
62
1,500.31
1,053.91
446.40
258,978.14
63
1,500.31
1,052.10
448.21
258,529.93
64
1,500.31
1,050.28
450.03
258,079.90
65
1,500.31
1,048.45
451.86
257,628.04
66
1,500.31
1,046.61
453.70
257,174.34
67
1,500.31
1,044.77
455.54
256,718.80
68
1,500.31
1,042.92
457.39
256,261.41
69
1,500.31
1,041.06
459.25
255,802.16
70
1,500.31
1,039.20
461.11
255,341.05
71
1,500.31
1,037.32
462.99
254,878.06
72
1,500.31
1,035.44
464.87
254,413.19
73
1,500.31
1,033.55
466.76
253,946.44
74
1,500.31
1,031.66
468.65
253,477.78
75
1,500.31
1,029.75
470.56
253,007.23
76
1,500.31
1,027.84
472.47
252,534.76
77
1,500.31
1,025.92
474.39
252,060.37
78
1,500.31
1,024.00
476.31
251,584.06
79
1,500.31
1,022.06
478.25
251,105.81
80
1,500.31
1,020.12
480.19
250,625.62
81
1,500.31
1,018.17
482.14
250,143.47
82
1,500.31
1,016.21
484.10
249,659.37
83
1,500.31
1,014.24
486.07
249,173.30
84
1,500.31
1,012.27
488.04
248,685.26
85
1,500.31
1,010.28
490.03
248,195.23
86
1,500.31
1,008.29
492.02
247,703.21
87
1,500.31
1,006.29
494.02
247,209.20
88
1,500.31
1,004.29
496.02
246,713.18
89
1,500.31
1,002.27
498.04
246,215.14
90
1,500.31
1,000.25
500.06
245,715.08
91
1,500.31
998.22
502.09
245,212.98
92
1,500.31
996.18
504.13
244,708.85
93
1,500.31
994.13
506.18
244,202.67
94
1,500.31
992.07
508.24
243,694.44
95
1,500.31
990.01
510.30
243,184.13
96
1,500.31
987.94
512.37
242,671.76
97
1,500.31
985.85
514.46
242,157.30
98
1,500.31
983.76
516.55
241,640.76
99
1,500.31
981.67
518.64
241,122.11
100
1,500.31
979.56
520.75
240,601.36
101
1,500.31
977.44
522.87
240,078.50
102
1,500.31
975.32
524.99
239,553.50
103
1,500.31
973.19
527.12
239,026.38
104
1,500.31
971.04
529.27
238,497.11
105
1,500.31
968.89
531.42
237,965.70
106
1,500.31
966.74
533.57
237,432.13
107
1,500.31
964.57
535.74
236,896.38
108
1,500.31
962.39
537.92
236,358.46
109
1,500.31
960.21
540.10
235,818.36
110
1,500.31
958.01
542.30
235,276.06
111
1,500.31
955.81
544.50
234,731.56
112
1,500.31
953.60
546.71
234,184.85
113
1,500.31
951.38
548.93
233,635.91
114
1,500.31
949.15
551.16
233,084.75
115
1,500.31
946.91
553.40
232,531.35
116
1,500.31
944.66
555.65
231,975.70
117
1,500.31
942.40
557.91
231,417.79
118
1,500.31
940.13
560.18
230,857.61
119
1,500.31
937.86
562.45
230,295.16
120
1,500.31
935.57
564.74
229,730.43
121
1,500.31
933.28
567.03
229,163.40
122
1,500.31
930.98
569.33
228,594.06
123
1,500.31
928.66
571.65
228,022.41
124
1,500.31
926.34
573.97
227,448.45
125
1,500.31
924.01
576.30
226,872.15
126
1,500.31
921.67
578.64
226,293.50
127
1,500.31
919.32
580.99
225,712.51
128
1,500.31
916.96
583.35
225,129.16
129
1,500.31
914.59
585.72
224,543.43
130
1,500.31
912.21
588.10
223,955.33
131
1,500.31
909.82
590.49
223,364.84
132
1,500.31
907.42
592.89
222,771.95
133
1,500.31
905.01
595.30
222,176.65
134
1,500.31
902.59
597.72
221,578.93
135
1,500.31
900.16
600.15
220,978.79
136
1,500.31
897.73
602.58
220,376.21
137
1,500.31
895.28
605.03
219,771.17
138
1,500.31
892.82
607.49
219,163.68
139
1,500.31
890.35
609.96
218,553.73
140
1,500.31
887.87
612.44
217,941.29
141
1,500.31
885.39
614.92
217,326.37
142
1,500.31
882.89
617.42
216,708.95
143
1,500.31
880.38
619.93
216,089.02
144
1,500.31
877.86
622.45
215,466.57
145
1,500.31
875.33
624.98
214,841.59
146
1,500.31
872.79
627.52
214,214.07
147
1,500.31
870.24
630.07
213,584.01
148
1,500.31
867.69
632.62
212,951.38
149
1,500.31
865.11
635.20
212,316.19
150
1,500.31
862.53
637.78
211,678.41
151
1,500.31
859.94
640.37
211,038.05
152
1,500.31
857.34
642.97
210,395.08
153
1,500.31
854.73
645.58
209,749.50
154
1,500.31
852.11
648.20
209,101.30
155
1,500.31
849.47
650.84
208,450.46
156
1,500.31
846.83
653.48
207,796.98
157
1,500.31
844.18
656.13
207,140.85
158
1,500.31
841.51
658.80
206,482.05
159
1,500.31
838.83
661.48
205,820.57
160
1,500.31
836.15
664.16
205,156.41
161
1,500.31
833.45
666.86
204,489.54
162
1,500.31
830.74
669.57
203,819.97
163
1,500.31
828.02
672.29
203,147.68
164
1,500.31
825.29
675.02
202,472.66
165
1,500.31
822.55
677.76
201,794.89
166
1,500.31
819.79
680.52
201,114.37
167
1,500.31
817.03
683.28
200,431.09
168
1,500.31
814.25
686.06
199,745.03
169
1,500.31
811.46
688.85
199,056.19
170
1,500.31
808.67
691.64
198,364.54
171
1,500.31
805.86
694.45
197,670.09
172
1,500.31
803.03
697.28
196,972.81
173
1,500.31
800.20
700.11
196,272.71
174
1,500.31
797.36
702.95
195,569.75
175
1,500.31
794.50
705.81
194,863.95
176
1,500.31
791.63
708.68
194,155.27
177
1,500.31
788.76
711.55
193,443.72
178
1,500.31
785.87
714.44
192,729.27
179
1,500.31
782.96
717.35
192,011.92
180
1,500.31
780.05
720.26
191,291.66
181
1,500.31
777.12
723.19
190,568.47
182
1,500.31
774.18
726.13
189,842.35
183
1,500.31
771.23
729.08
189,113.27
184
1,500.31
768.27
732.04
188,381.24
185
1,500.31
765.30
735.01
187,646.23
186
1,500.31
762.31
738.00
186,908.23
187
1,500.31
759.31
741.00
186,167.23
188
1,500.31
756.30
744.01
185,423.23
189
1,500.31
753.28
747.03
184,676.20
190
1,500.31
750.25
750.06
183,926.14
191
1,500.31
747.20
753.11
183,173.03
192
1,500.31
744.14
756.17
182,416.86
193
1,500.31
741.07
759.24
181,657.62
194
1,500.31
737.98
762.33
180,895.29
195
1,500.31
734.89
765.42
180,129.87
196
1,500.31
731.78
768.53
179,361.33
197
1,500.31
728.66
771.65
178,589.68
198
1,500.31
725.52
774.79
177,814.89
199
1,500.31
722.37
777.94
177,036.95
200
1,500.31
719.21
781.10
176,255.86
201
1,500.31
716.04
784.27
175,471.58
202
1,500.31
712.85
787.46
174,684.13
203
1,500.31
709.65
790.66
173,893.47
204
1,500.31
706.44
793.87
173,099.60
205
1,500.31
703.22
797.09
172,302.51
206
1,500.31
699.98
800.33
171,502.18
207
1,500.31
696.73
803.58
170,698.60
208
1,500.31
693.46
806.85
169,891.75
209
1,500.31
690.19
810.12
169,081.63
210
1,500.31
686.89
813.42
168,268.21
211
1,500.31
683.59
816.72
167,451.49
212
1,500.31
680.27
820.04
166,631.45
213
1,500.31
676.94
823.37
165,808.08
214
1,500.31
673.60
826.71
164,981.37
215
1,500.31
670.24
830.07
164,151.29
216
1,500.31
666.86
833.45
163,317.85
217
1,500.31
663.48
836.83
162,481.02
218
1,500.31
660.08
840.23
161,640.79
219
1,500.31
656.67
843.64
160,797.14
220
1,500.31
653.24
847.07
159,950.07
221
1,500.31
649.80
850.51
159,099.56
222
1,500.31
646.34
853.97
158,245.59
223
1,500.31
642.87
857.44
157,388.15
224
1,500.31
639.39
860.92
156,527.23
225
1,500.31
635.89
864.42
155,662.81
226
1,500.31
632.38
867.93
154,794.88
227
1,500.31
628.85
871.46
153,923.43
228
1,500.31
625.31
875.00
153,048.43
229
1,500.31
621.76
878.55
152,169.88
230
1,500.31
618.19
882.12
151,287.76
231
1,500.31
614.61
885.70
150,402.06
232
1,500.31
611.01
889.30
149,512.76
233
1,500.31
607.40
892.91
148,619.84
234
1,500.31
603.77
896.54
147,723.30
235
1,500.31
600.13
900.18
146,823.12
236
1,500.31
596.47
903.84
145,919.28
237
1,500.31
592.80
907.51
145,011.76
238
1,500.31
589.11
911.20
144,100.56
239
1,500.31
585.41
914.90
143,185.66
240
1,500.31
581.69
918.62
142,267.04
241
1,500.31
577.96
922.35
141,344.69
242
1,500.31
574.21
926.10
140,418.60
243
1,500.31
570.45
929.86
139,488.74
244
1,500.31
566.67
933.64
138,555.10
245
1,500.31
562.88
937.43
137,617.67
246
1,500.31
559.07
941.24
136,676.43
247
1,500.31
555.25
945.06
135,731.37
248
1,500.31
551.41
948.90
134,782.47
249
1,500.31
547.55
952.76
133,829.71
250
1,500.31
543.68
956.63
132,873.08
251
1,500.31
539.80
960.51
131,912.57
252
1,500.31
535.89
964.42
130,948.16
253
1,500.31
531.98
968.33
129,979.82
254
1,500.31
528.04
972.27
129,007.56
255
1,500.31
524.09
976.22
128,031.34
256
1,500.31
520.13
980.18
127,051.16
257
1,500.31
516.15
984.16
126,066.99
258
1,500.31
512.15
988.16
125,078.83
259
1,500.31
508.13
992.18
124,086.65
260
1,500.31
504.10
996.21
123,090.44
261
1,500.31
500.05
1,000.26
122,090.19
262
1,500.31
495.99
1,004.32
121,085.87
263
1,500.31
491.91
1,008.40
120,077.47
264
1,500.31
487.81
1,012.50
119,064.98
265
1,500.31
483.70
1,016.61
118,048.37
266
1,500.31
479.57
1,020.74
117,027.63
267
1,500.31
475.42
1,024.89
116,002.74
268
1,500.31
471.26
1,029.05
114,973.70
269
1,500.31
467.08
1,033.23
113,940.47
270
1,500.31
462.88
1,037.43
112,903.04
271
1,500.31
458.67
1,041.64
111,861.40
272
1,500.31
454.44
1,045.87
110,815.52
273
1,500.31
450.19
1,050.12
109,765.40
274
1,500.31
445.92
1,054.39
108,711.01
275
1,500.31
441.64
1,058.67
107,652.34
276
1,500.31
437.34
1,062.97
106,589.37
277
1,500.31
433.02
1,067.29
105,522.08
278
1,500.31
428.68
1,071.63
104,450.45
279
1,500.31
424.33
1,075.98
103,374.47
280
1,500.31
419.96
1,080.35
102,294.12
281
1,500.31
415.57
1,084.74
101,209.38
282
1,500.31
411.16
1,089.15
100,120.24
283
1,500.31
406.74
1,093.57
99,026.66
284
1,500.31
402.30
1,098.01
97,928.65
285
1,500.31
397.84
1,102.47
96,826.17
286
1,500.31
393.36
1,106.95
95,719.22
287
1,500.31
388.86
1,111.45
94,607.77
288
1,500.31
384.34
1,115.97
93,491.80
289
1,500.31
379.81
1,120.50
92,371.30
290
1,500.31
375.26
1,125.05
91,246.25
291
1,500.31
370.69
1,129.62
90,116.63
292
1,500.31
366.10
1,134.21
88,982.42
293
1,500.31
361.49
1,138.82
87,843.60
294
1,500.31
356.86
1,143.45
86,700.16
295
1,500.31
352.22
1,148.09
85,552.07
296
1,500.31
347.56
1,152.75
84,399.31
297
1,500.31
342.87
1,157.44
83,241.87
298
1,500.31
338.17
1,162.14
82,079.73
299
1,500.31
333.45
1,166.86
80,912.87
300
1,500.31
328.71
1,171.60
79,741.27
301
1,500.31
323.95
1,176.36
78,564.91
302
1,500.31
319.17
1,181.14
77,383.77
303
1,500.31
314.37
1,185.94
76,197.83
304
1,500.31
309.55
1,190.76
75,007.07
305
1,500.31
304.72
1,195.59
73,811.48
306
1,500.31
299.86
1,200.45
72,611.03
307
1,500.31
294.98
1,205.33
71,405.70
308
1,500.31
290.09
1,210.22
70,195.48
309
1,500.31
285.17
1,215.14
68,980.34
310
1,500.31
280.23
1,220.08
67,760.26
311
1,500.31
275.28
1,225.03
66,535.23
312
1,500.31
270.30
1,230.01
65,305.21
313
1,500.31
265.30
1,235.01
64,070.21
314
1,500.31
260.29
1,240.02
62,830.18
315
1,500.31
255.25
1,245.06
61,585.12
316
1,500.31
250.19
1,250.12
60,335.00
317
1,500.31
245.11
1,255.20
59,079.80
318
1,500.31
240.01
1,260.30
57,819.50
319
1,500.31
234.89
1,265.42
56,554.08
320
1,500.31
229.75
1,270.56
55,283.52
321
1,500.31
224.59
1,275.72
54,007.80
322
1,500.31
219.41
1,280.90
52,726.90
323
1,500.31
214.20
1,286.11
51,440.79
324
1,500.31
208.98
1,291.33
50,149.46
325
1,500.31
203.73
1,296.58
48,852.88
326
1,500.31
198.46
1,301.85
47,551.04
327
1,500.31
193.18
1,307.13
46,243.91
328
1,500.31
187.87
1,312.44
44,931.46
329
1,500.31
182.53
1,317.78
43,613.69
330
1,500.31
177.18
1,323.13
42,290.56
331
1,500.31
171.81
1,328.50
40,962.05
332
1,500.31
166.41
1,333.90
39,628.15
333
1,500.31
160.99
1,339.32
38,288.83
334
1,500.31
155.55
1,344.76
36,944.07
335
1,500.31
150.09
1,350.22
35,593.84
336
1,500.31
144.60
1,355.71
34,238.13
337
1,500.31
139.09
1,361.22
32,876.91
338
1,500.31
133.56
1,366.75
31,510.17
339
1,500.31
128.01
1,372.30
30,137.87
340
1,500.31
122.44
1,377.87
28,759.99
341
1,500.31
116.84
1,383.47
27,376.52
342
1,500.31
111.22
1,389.09
25,987.43
343
1,500.31
105.57
1,394.74
24,592.69
344
1,500.31
99.91
1,400.40
23,192.29
345
1,500.31
94.22
1,406.09
21,786.20
346
1,500.31
88.51
1,411.80
20,374.39
347
1,500.31
82.77
1,417.54
18,956.85
348
1,500.31
77.01
1,423.30
17,533.56
349
1,500.31
71.23
1,429.08
16,104.48
350
1,500.31
65.42
1,434.89
14,669.59
351
1,500.31
59.60
1,440.71
13,228.88
352
1,500.31
53.74
1,446.57
11,782.31
353
1,500.31
47.87
1,452.44
10,329.86
354
1,500.31
41.97
1,458.34
8,871.52
355
1,500.31
36.04
1,464.27
7,407.25
356
1,500.31
30.09
1,470.22
5,937.03
357
1,500.31
24.12
1,476.19
4,460.84
358
1,500.31
18.12
1,482.19
2,978.65
359
1,500.31
12.10
1,488.21
1,490.44
360
1,496.50
6.05
1,490.44
0.00
Totals
540,107.79
256,607.79
283,500.00

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