Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,500.61  
 

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
1,500.61
1,151.95
348.66
283,208.34
2
1,500.61
1,150.53
350.08
282,858.26
3
1,500.61
1,149.11
351.50
282,506.77
4
1,500.61
1,147.68
352.93
282,153.84
5
1,500.61
1,146.25
354.36
281,799.48
6
1,500.61
1,144.81
355.80
281,443.68
7
1,500.61
1,143.36
357.25
281,086.43
8
1,500.61
1,141.91
358.70
280,727.74
9
1,500.61
1,140.46
360.15
280,367.59
10
1,500.61
1,138.99
361.62
280,005.97
11
1,500.61
1,137.52
363.09
279,642.88
12
1,500.61
1,136.05
364.56
279,278.32
13
1,500.61
1,134.57
366.04
278,912.28
14
1,500.61
1,133.08
367.53
278,544.75
15
1,500.61
1,131.59
369.02
278,175.73
16
1,500.61
1,130.09
370.52
277,805.21
17
1,500.61
1,128.58
372.03
277,433.18
18
1,500.61
1,127.07
373.54
277,059.64
19
1,500.61
1,125.55
375.06
276,684.59
20
1,500.61
1,124.03
376.58
276,308.01
21
1,500.61
1,122.50
378.11
275,929.90
22
1,500.61
1,120.97
379.64
275,550.26
23
1,500.61
1,119.42
381.19
275,169.07
24
1,500.61
1,117.87
382.74
274,786.33
25
1,500.61
1,116.32
384.29
274,402.04
26
1,500.61
1,114.76
385.85
274,016.19
27
1,500.61
1,113.19
387.42
273,628.77
28
1,500.61
1,111.62
388.99
273,239.78
29
1,500.61
1,110.04
390.57
272,849.21
30
1,500.61
1,108.45
392.16
272,457.05
31
1,500.61
1,106.86
393.75
272,063.29
32
1,500.61
1,105.26
395.35
271,667.94
33
1,500.61
1,103.65
396.96
271,270.98
34
1,500.61
1,102.04
398.57
270,872.41
35
1,500.61
1,100.42
400.19
270,472.22
36
1,500.61
1,098.79
401.82
270,070.40
37
1,500.61
1,097.16
403.45
269,666.95
38
1,500.61
1,095.52
405.09
269,261.86
39
1,500.61
1,093.88
406.73
268,855.13
40
1,500.61
1,092.22
408.39
268,446.74
41
1,500.61
1,090.56
410.05
268,036.70
42
1,500.61
1,088.90
411.71
267,624.99
43
1,500.61
1,087.23
413.38
267,211.61
44
1,500.61
1,085.55
415.06
266,796.54
45
1,500.61
1,083.86
416.75
266,379.79
46
1,500.61
1,082.17
418.44
265,961.35
47
1,500.61
1,080.47
420.14
265,541.21
48
1,500.61
1,078.76
421.85
265,119.36
49
1,500.61
1,077.05
423.56
264,695.80
50
1,500.61
1,075.33
425.28
264,270.51
51
1,500.61
1,073.60
427.01
263,843.50
52
1,500.61
1,071.86
428.75
263,414.76
53
1,500.61
1,070.12
430.49
262,984.27
54
1,500.61
1,068.37
432.24
262,552.03
55
1,500.61
1,066.62
433.99
262,118.04
56
1,500.61
1,064.85
435.76
261,682.29
57
1,500.61
1,063.08
437.53
261,244.76
58
1,500.61
1,061.31
439.30
260,805.46
59
1,500.61
1,059.52
441.09
260,364.37
60
1,500.61
1,057.73
442.88
259,921.49
61
1,500.61
1,055.93
444.68
259,476.81
62
1,500.61
1,054.12
446.49
259,030.33
63
1,500.61
1,052.31
448.30
258,582.03
64
1,500.61
1,050.49
450.12
258,131.91
65
1,500.61
1,048.66
451.95
257,679.96
66
1,500.61
1,046.82
453.79
257,226.17
67
1,500.61
1,044.98
455.63
256,770.54
68
1,500.61
1,043.13
457.48
256,313.06
69
1,500.61
1,041.27
459.34
255,853.72
70
1,500.61
1,039.41
461.20
255,392.52
71
1,500.61
1,037.53
463.08
254,929.44
72
1,500.61
1,035.65
464.96
254,464.48
73
1,500.61
1,033.76
466.85
253,997.64
74
1,500.61
1,031.87
468.74
253,528.89
75
1,500.61
1,029.96
470.65
253,058.24
76
1,500.61
1,028.05
472.56
252,585.68
77
1,500.61
1,026.13
474.48
252,111.20
78
1,500.61
1,024.20
476.41
251,634.79
79
1,500.61
1,022.27
478.34
251,156.45
80
1,500.61
1,020.32
480.29
250,676.16
81
1,500.61
1,018.37
482.24
250,193.92
82
1,500.61
1,016.41
484.20
249,709.73
83
1,500.61
1,014.45
486.16
249,223.56
84
1,500.61
1,012.47
488.14
248,735.42
85
1,500.61
1,010.49
490.12
248,245.30
86
1,500.61
1,008.50
492.11
247,753.19
87
1,500.61
1,006.50
494.11
247,259.07
88
1,500.61
1,004.49
496.12
246,762.95
89
1,500.61
1,002.47
498.14
246,264.82
90
1,500.61
1,000.45
500.16
245,764.66
91
1,500.61
998.42
502.19
245,262.47
92
1,500.61
996.38
504.23
244,758.24
93
1,500.61
994.33
506.28
244,251.96
94
1,500.61
992.27
508.34
243,743.62
95
1,500.61
990.21
510.40
243,233.22
96
1,500.61
988.13
512.48
242,720.74
97
1,500.61
986.05
514.56
242,206.19
98
1,500.61
983.96
516.65
241,689.54
99
1,500.61
981.86
518.75
241,170.79
100
1,500.61
979.76
520.85
240,649.94
101
1,500.61
977.64
522.97
240,126.97
102
1,500.61
975.52
525.09
239,601.88
103
1,500.61
973.38
527.23
239,074.65
104
1,500.61
971.24
529.37
238,545.28
105
1,500.61
969.09
531.52
238,013.76
106
1,500.61
966.93
533.68
237,480.08
107
1,500.61
964.76
535.85
236,944.23
108
1,500.61
962.59
538.02
236,406.21
109
1,500.61
960.40
540.21
235,866.00
110
1,500.61
958.21
542.40
235,323.60
111
1,500.61
956.00
544.61
234,778.99
112
1,500.61
953.79
546.82
234,232.17
113
1,500.61
951.57
549.04
233,683.13
114
1,500.61
949.34
551.27
233,131.85
115
1,500.61
947.10
553.51
232,578.34
116
1,500.61
944.85
555.76
232,022.58
117
1,500.61
942.59
558.02
231,464.56
118
1,500.61
940.32
560.29
230,904.28
119
1,500.61
938.05
562.56
230,341.72
120
1,500.61
935.76
564.85
229,776.87
121
1,500.61
933.47
567.14
229,209.73
122
1,500.61
931.16
569.45
228,640.28
123
1,500.61
928.85
571.76
228,068.52
124
1,500.61
926.53
574.08
227,494.44
125
1,500.61
924.20
576.41
226,918.03
126
1,500.61
921.85
578.76
226,339.27
127
1,500.61
919.50
581.11
225,758.17
128
1,500.61
917.14
583.47
225,174.70
129
1,500.61
914.77
585.84
224,588.86
130
1,500.61
912.39
588.22
224,000.64
131
1,500.61
910.00
590.61
223,410.04
132
1,500.61
907.60
593.01
222,817.03
133
1,500.61
905.19
595.42
222,221.61
134
1,500.61
902.78
597.83
221,623.78
135
1,500.61
900.35
600.26
221,023.51
136
1,500.61
897.91
602.70
220,420.81
137
1,500.61
895.46
605.15
219,815.66
138
1,500.61
893.00
607.61
219,208.05
139
1,500.61
890.53
610.08
218,597.98
140
1,500.61
888.05
612.56
217,985.42
141
1,500.61
885.57
615.04
217,370.38
142
1,500.61
883.07
617.54
216,752.83
143
1,500.61
880.56
620.05
216,132.78
144
1,500.61
878.04
622.57
215,510.21
145
1,500.61
875.51
625.10
214,885.11
146
1,500.61
872.97
627.64
214,257.47
147
1,500.61
870.42
630.19
213,627.28
148
1,500.61
867.86
632.75
212,994.53
149
1,500.61
865.29
635.32
212,359.21
150
1,500.61
862.71
637.90
211,721.31
151
1,500.61
860.12
640.49
211,080.82
152
1,500.61
857.52
643.09
210,437.73
153
1,500.61
854.90
645.71
209,792.02
154
1,500.61
852.28
648.33
209,143.69
155
1,500.61
849.65
650.96
208,492.73
156
1,500.61
847.00
653.61
207,839.12
157
1,500.61
844.35
656.26
207,182.85
158
1,500.61
841.68
658.93
206,523.93
159
1,500.61
839.00
661.61
205,862.32
160
1,500.61
836.32
664.29
205,198.02
161
1,500.61
833.62
666.99
204,531.03
162
1,500.61
830.91
669.70
203,861.33
163
1,500.61
828.19
672.42
203,188.91
164
1,500.61
825.45
675.16
202,513.75
165
1,500.61
822.71
677.90
201,835.85
166
1,500.61
819.96
680.65
201,155.20
167
1,500.61
817.19
683.42
200,471.78
168
1,500.61
814.42
686.19
199,785.59
169
1,500.61
811.63
688.98
199,096.61
170
1,500.61
808.83
691.78
198,404.83
171
1,500.61
806.02
694.59
197,710.24
172
1,500.61
803.20
697.41
197,012.83
173
1,500.61
800.36
700.25
196,312.58
174
1,500.61
797.52
703.09
195,609.49
175
1,500.61
794.66
705.95
194,903.54
176
1,500.61
791.80
708.81
194,194.73
177
1,500.61
788.92
711.69
193,483.04
178
1,500.61
786.02
714.59
192,768.45
179
1,500.61
783.12
717.49
192,050.96
180
1,500.61
780.21
720.40
191,330.56
181
1,500.61
777.28
723.33
190,607.23
182
1,500.61
774.34
726.27
189,880.96
183
1,500.61
771.39
729.22
189,151.74
184
1,500.61
768.43
732.18
188,419.56
185
1,500.61
765.45
735.16
187,684.41
186
1,500.61
762.47
738.14
186,946.26
187
1,500.61
759.47
741.14
186,205.12
188
1,500.61
756.46
744.15
185,460.97
189
1,500.61
753.44
747.17
184,713.80
190
1,500.61
750.40
750.21
183,963.59
191
1,500.61
747.35
753.26
183,210.33
192
1,500.61
744.29
756.32
182,454.01
193
1,500.61
741.22
759.39
181,694.62
194
1,500.61
738.13
762.48
180,932.15
195
1,500.61
735.04
765.57
180,166.57
196
1,500.61
731.93
768.68
179,397.89
197
1,500.61
728.80
771.81
178,626.08
198
1,500.61
725.67
774.94
177,851.14
199
1,500.61
722.52
778.09
177,073.05
200
1,500.61
719.36
781.25
176,291.80
201
1,500.61
716.19
784.42
175,507.38
202
1,500.61
713.00
787.61
174,719.76
203
1,500.61
709.80
790.81
173,928.95
204
1,500.61
706.59
794.02
173,134.93
205
1,500.61
703.36
797.25
172,337.68
206
1,500.61
700.12
800.49
171,537.19
207
1,500.61
696.87
803.74
170,733.45
208
1,500.61
693.60
807.01
169,926.45
209
1,500.61
690.33
810.28
169,116.16
210
1,500.61
687.03
813.58
168,302.59
211
1,500.61
683.73
816.88
167,485.71
212
1,500.61
680.41
820.20
166,665.51
213
1,500.61
677.08
823.53
165,841.98
214
1,500.61
673.73
826.88
165,015.10
215
1,500.61
670.37
830.24
164,184.86
216
1,500.61
667.00
833.61
163,351.25
217
1,500.61
663.61
837.00
162,514.26
218
1,500.61
660.21
840.40
161,673.86
219
1,500.61
656.80
843.81
160,830.05
220
1,500.61
653.37
847.24
159,982.81
221
1,500.61
649.93
850.68
159,132.14
222
1,500.61
646.47
854.14
158,278.00
223
1,500.61
643.00
857.61
157,420.39
224
1,500.61
639.52
861.09
156,559.30
225
1,500.61
636.02
864.59
155,694.72
226
1,500.61
632.51
868.10
154,826.62
227
1,500.61
628.98
871.63
153,954.99
228
1,500.61
625.44
875.17
153,079.82
229
1,500.61
621.89
878.72
152,201.10
230
1,500.61
618.32
882.29
151,318.81
231
1,500.61
614.73
885.88
150,432.93
232
1,500.61
611.13
889.48
149,543.45
233
1,500.61
607.52
893.09
148,650.36
234
1,500.61
603.89
896.72
147,753.64
235
1,500.61
600.25
900.36
146,853.28
236
1,500.61
596.59
904.02
145,949.26
237
1,500.61
592.92
907.69
145,041.57
238
1,500.61
589.23
911.38
144,130.19
239
1,500.61
585.53
915.08
143,215.11
240
1,500.61
581.81
918.80
142,296.32
241
1,500.61
578.08
922.53
141,373.78
242
1,500.61
574.33
926.28
140,447.50
243
1,500.61
570.57
930.04
139,517.46
244
1,500.61
566.79
933.82
138,583.64
245
1,500.61
563.00
937.61
137,646.03
246
1,500.61
559.19
941.42
136,704.61
247
1,500.61
555.36
945.25
135,759.36
248
1,500.61
551.52
949.09
134,810.27
249
1,500.61
547.67
952.94
133,857.33
250
1,500.61
543.80
956.81
132,900.51
251
1,500.61
539.91
960.70
131,939.81
252
1,500.61
536.01
964.60
130,975.21
253
1,500.61
532.09
968.52
130,006.68
254
1,500.61
528.15
972.46
129,034.23
255
1,500.61
524.20
976.41
128,057.82
256
1,500.61
520.23
980.38
127,077.44
257
1,500.61
516.25
984.36
126,093.08
258
1,500.61
512.25
988.36
125,104.73
259
1,500.61
508.24
992.37
124,112.36
260
1,500.61
504.21
996.40
123,115.95
261
1,500.61
500.16
1,000.45
122,115.50
262
1,500.61
496.09
1,004.52
121,110.98
263
1,500.61
492.01
1,008.60
120,102.39
264
1,500.61
487.92
1,012.69
119,089.69
265
1,500.61
483.80
1,016.81
118,072.89
266
1,500.61
479.67
1,020.94
117,051.95
267
1,500.61
475.52
1,025.09
116,026.86
268
1,500.61
471.36
1,029.25
114,997.61
269
1,500.61
467.18
1,033.43
113,964.18
270
1,500.61
462.98
1,037.63
112,926.55
271
1,500.61
458.76
1,041.85
111,884.70
272
1,500.61
454.53
1,046.08
110,838.62
273
1,500.61
450.28
1,050.33
109,788.29
274
1,500.61
446.01
1,054.60
108,733.70
275
1,500.61
441.73
1,058.88
107,674.82
276
1,500.61
437.43
1,063.18
106,611.64
277
1,500.61
433.11
1,067.50
105,544.14
278
1,500.61
428.77
1,071.84
104,472.30
279
1,500.61
424.42
1,076.19
103,396.11
280
1,500.61
420.05
1,080.56
102,315.55
281
1,500.61
415.66
1,084.95
101,230.59
282
1,500.61
411.25
1,089.36
100,141.23
283
1,500.61
406.82
1,093.79
99,047.45
284
1,500.61
402.38
1,098.23
97,949.22
285
1,500.61
397.92
1,102.69
96,846.53
286
1,500.61
393.44
1,107.17
95,739.35
287
1,500.61
388.94
1,111.67
94,627.69
288
1,500.61
384.42
1,116.19
93,511.50
289
1,500.61
379.89
1,120.72
92,390.78
290
1,500.61
375.34
1,125.27
91,265.51
291
1,500.61
370.77
1,129.84
90,135.67
292
1,500.61
366.18
1,134.43
89,001.23
293
1,500.61
361.57
1,139.04
87,862.19
294
1,500.61
356.94
1,143.67
86,718.52
295
1,500.61
352.29
1,148.32
85,570.20
296
1,500.61
347.63
1,152.98
84,417.22
297
1,500.61
342.94
1,157.67
83,259.56
298
1,500.61
338.24
1,162.37
82,097.19
299
1,500.61
333.52
1,167.09
80,930.10
300
1,500.61
328.78
1,171.83
79,758.27
301
1,500.61
324.02
1,176.59
78,581.67
302
1,500.61
319.24
1,181.37
77,400.30
303
1,500.61
314.44
1,186.17
76,214.13
304
1,500.61
309.62
1,190.99
75,023.14
305
1,500.61
304.78
1,195.83
73,827.31
306
1,500.61
299.92
1,200.69
72,626.63
307
1,500.61
295.05
1,205.56
71,421.06
308
1,500.61
290.15
1,210.46
70,210.60
309
1,500.61
285.23
1,215.38
68,995.22
310
1,500.61
280.29
1,220.32
67,774.90
311
1,500.61
275.34
1,225.27
66,549.63
312
1,500.61
270.36
1,230.25
65,319.38
313
1,500.61
265.36
1,235.25
64,084.13
314
1,500.61
260.34
1,240.27
62,843.86
315
1,500.61
255.30
1,245.31
61,598.55
316
1,500.61
250.24
1,250.37
60,348.19
317
1,500.61
245.16
1,255.45
59,092.74
318
1,500.61
240.06
1,260.55
57,832.20
319
1,500.61
234.94
1,265.67
56,566.53
320
1,500.61
229.80
1,270.81
55,295.72
321
1,500.61
224.64
1,275.97
54,019.75
322
1,500.61
219.46
1,281.15
52,738.59
323
1,500.61
214.25
1,286.36
51,452.23
324
1,500.61
209.02
1,291.59
50,160.65
325
1,500.61
203.78
1,296.83
48,863.82
326
1,500.61
198.51
1,302.10
47,561.72
327
1,500.61
193.22
1,307.39
46,254.33
328
1,500.61
187.91
1,312.70
44,941.62
329
1,500.61
182.58
1,318.03
43,623.59
330
1,500.61
177.22
1,323.39
42,300.20
331
1,500.61
171.84
1,328.77
40,971.43
332
1,500.61
166.45
1,334.16
39,637.27
333
1,500.61
161.03
1,339.58
38,297.69
334
1,500.61
155.58
1,345.03
36,952.66
335
1,500.61
150.12
1,350.49
35,602.17
336
1,500.61
144.63
1,355.98
34,246.20
337
1,500.61
139.13
1,361.48
32,884.71
338
1,500.61
133.59
1,367.02
31,517.70
339
1,500.61
128.04
1,372.57
30,145.13
340
1,500.61
122.46
1,378.15
28,766.98
341
1,500.61
116.87
1,383.74
27,383.24
342
1,500.61
111.24
1,389.37
25,993.87
343
1,500.61
105.60
1,395.01
24,598.86
344
1,500.61
99.93
1,400.68
23,198.18
345
1,500.61
94.24
1,406.37
21,791.82
346
1,500.61
88.53
1,412.08
20,379.74
347
1,500.61
82.79
1,417.82
18,961.92
348
1,500.61
77.03
1,423.58
17,538.34
349
1,500.61
71.25
1,429.36
16,108.98
350
1,500.61
65.44
1,435.17
14,673.81
351
1,500.61
59.61
1,441.00
13,232.82
352
1,500.61
53.76
1,446.85
11,785.96
353
1,500.61
47.88
1,452.73
10,333.23
354
1,500.61
41.98
1,458.63
8,874.60
355
1,500.61
36.05
1,464.56
7,410.05
356
1,500.61
30.10
1,470.51
5,939.54
357
1,500.61
24.13
1,476.48
4,463.06
358
1,500.61
18.13
1,482.48
2,980.58
359
1,500.61
12.11
1,488.50
1,492.08
360
1,498.14
6.06
1,492.08
0.00
Totals
540,217.13
256,660.13
283,557.00

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