Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,501.10  
 

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
1,501.10
1,152.33
348.77
283,301.23
2
1,501.10
1,150.91
350.19
282,951.04
3
1,501.10
1,149.49
351.61
282,599.43
4
1,501.10
1,148.06
353.04
282,246.39
5
1,501.10
1,146.63
354.47
281,891.91
6
1,501.10
1,145.19
355.91
281,536.00
7
1,501.10
1,143.74
357.36
281,178.64
8
1,501.10
1,142.29
358.81
280,819.83
9
1,501.10
1,140.83
360.27
280,459.56
10
1,501.10
1,139.37
361.73
280,097.83
11
1,501.10
1,137.90
363.20
279,734.62
12
1,501.10
1,136.42
364.68
279,369.95
13
1,501.10
1,134.94
366.16
279,003.79
14
1,501.10
1,133.45
367.65
278,636.14
15
1,501.10
1,131.96
369.14
278,267.00
16
1,501.10
1,130.46
370.64
277,896.36
17
1,501.10
1,128.95
372.15
277,524.21
18
1,501.10
1,127.44
373.66
277,150.55
19
1,501.10
1,125.92
375.18
276,775.38
20
1,501.10
1,124.40
376.70
276,398.68
21
1,501.10
1,122.87
378.23
276,020.45
22
1,501.10
1,121.33
379.77
275,640.68
23
1,501.10
1,119.79
381.31
275,259.37
24
1,501.10
1,118.24
382.86
274,876.51
25
1,501.10
1,116.69
384.41
274,492.10
26
1,501.10
1,115.12
385.98
274,106.12
27
1,501.10
1,113.56
387.54
273,718.58
28
1,501.10
1,111.98
389.12
273,329.46
29
1,501.10
1,110.40
390.70
272,938.76
30
1,501.10
1,108.81
392.29
272,546.47
31
1,501.10
1,107.22
393.88
272,152.59
32
1,501.10
1,105.62
395.48
271,757.11
33
1,501.10
1,104.01
397.09
271,360.03
34
1,501.10
1,102.40
398.70
270,961.33
35
1,501.10
1,100.78
400.32
270,561.01
36
1,501.10
1,099.15
401.95
270,159.06
37
1,501.10
1,097.52
403.58
269,755.48
38
1,501.10
1,095.88
405.22
269,350.26
39
1,501.10
1,094.24
406.86
268,943.40
40
1,501.10
1,092.58
408.52
268,534.88
41
1,501.10
1,090.92
410.18
268,124.71
42
1,501.10
1,089.26
411.84
267,712.86
43
1,501.10
1,087.58
413.52
267,299.35
44
1,501.10
1,085.90
415.20
266,884.15
45
1,501.10
1,084.22
416.88
266,467.27
46
1,501.10
1,082.52
418.58
266,048.69
47
1,501.10
1,080.82
420.28
265,628.41
48
1,501.10
1,079.12
421.98
265,206.43
49
1,501.10
1,077.40
423.70
264,782.73
50
1,501.10
1,075.68
425.42
264,357.31
51
1,501.10
1,073.95
427.15
263,930.16
52
1,501.10
1,072.22
428.88
263,501.28
53
1,501.10
1,070.47
430.63
263,070.65
54
1,501.10
1,068.72
432.38
262,638.28
55
1,501.10
1,066.97
434.13
262,204.14
56
1,501.10
1,065.20
435.90
261,768.25
57
1,501.10
1,063.43
437.67
261,330.58
58
1,501.10
1,061.66
439.44
260,891.14
59
1,501.10
1,059.87
441.23
260,449.91
60
1,501.10
1,058.08
443.02
260,006.88
61
1,501.10
1,056.28
444.82
259,562.06
62
1,501.10
1,054.47
446.63
259,115.43
63
1,501.10
1,052.66
448.44
258,666.99
64
1,501.10
1,050.83
450.27
258,216.72
65
1,501.10
1,049.01
452.09
257,764.63
66
1,501.10
1,047.17
453.93
257,310.70
67
1,501.10
1,045.32
455.78
256,854.92
68
1,501.10
1,043.47
457.63
256,397.30
69
1,501.10
1,041.61
459.49
255,937.81
70
1,501.10
1,039.75
461.35
255,476.46
71
1,501.10
1,037.87
463.23
255,013.23
72
1,501.10
1,035.99
465.11
254,548.12
73
1,501.10
1,034.10
467.00
254,081.12
74
1,501.10
1,032.20
468.90
253,612.23
75
1,501.10
1,030.30
470.80
253,141.43
76
1,501.10
1,028.39
472.71
252,668.72
77
1,501.10
1,026.47
474.63
252,194.08
78
1,501.10
1,024.54
476.56
251,717.52
79
1,501.10
1,022.60
478.50
251,239.02
80
1,501.10
1,020.66
480.44
250,758.58
81
1,501.10
1,018.71
482.39
250,276.19
82
1,501.10
1,016.75
484.35
249,791.83
83
1,501.10
1,014.78
486.32
249,305.51
84
1,501.10
1,012.80
488.30
248,817.22
85
1,501.10
1,010.82
490.28
248,326.94
86
1,501.10
1,008.83
492.27
247,834.67
87
1,501.10
1,006.83
494.27
247,340.39
88
1,501.10
1,004.82
496.28
246,844.11
89
1,501.10
1,002.80
498.30
246,345.82
90
1,501.10
1,000.78
500.32
245,845.50
91
1,501.10
998.75
502.35
245,343.15
92
1,501.10
996.71
504.39
244,838.75
93
1,501.10
994.66
506.44
244,332.31
94
1,501.10
992.60
508.50
243,823.81
95
1,501.10
990.53
510.57
243,313.24
96
1,501.10
988.46
512.64
242,800.60
97
1,501.10
986.38
514.72
242,285.88
98
1,501.10
984.29
516.81
241,769.07
99
1,501.10
982.19
518.91
241,250.16
100
1,501.10
980.08
521.02
240,729.13
101
1,501.10
977.96
523.14
240,206.00
102
1,501.10
975.84
525.26
239,680.73
103
1,501.10
973.70
527.40
239,153.34
104
1,501.10
971.56
529.54
238,623.80
105
1,501.10
969.41
531.69
238,092.11
106
1,501.10
967.25
533.85
237,558.25
107
1,501.10
965.08
536.02
237,022.24
108
1,501.10
962.90
538.20
236,484.04
109
1,501.10
960.72
540.38
235,943.65
110
1,501.10
958.52
542.58
235,401.08
111
1,501.10
956.32
544.78
234,856.29
112
1,501.10
954.10
547.00
234,309.30
113
1,501.10
951.88
549.22
233,760.08
114
1,501.10
949.65
551.45
233,208.63
115
1,501.10
947.41
553.69
232,654.94
116
1,501.10
945.16
555.94
232,099.00
117
1,501.10
942.90
558.20
231,540.80
118
1,501.10
940.63
560.47
230,980.34
119
1,501.10
938.36
562.74
230,417.59
120
1,501.10
936.07
565.03
229,852.56
121
1,501.10
933.78
567.32
229,285.24
122
1,501.10
931.47
569.63
228,715.61
123
1,501.10
929.16
571.94
228,143.67
124
1,501.10
926.83
574.27
227,569.40
125
1,501.10
924.50
576.60
226,992.80
126
1,501.10
922.16
578.94
226,413.86
127
1,501.10
919.81
581.29
225,832.57
128
1,501.10
917.44
583.66
225,248.91
129
1,501.10
915.07
586.03
224,662.89
130
1,501.10
912.69
588.41
224,074.48
131
1,501.10
910.30
590.80
223,483.68
132
1,501.10
907.90
593.20
222,890.48
133
1,501.10
905.49
595.61
222,294.88
134
1,501.10
903.07
598.03
221,696.85
135
1,501.10
900.64
600.46
221,096.39
136
1,501.10
898.20
602.90
220,493.50
137
1,501.10
895.75
605.35
219,888.15
138
1,501.10
893.30
607.80
219,280.35
139
1,501.10
890.83
610.27
218,670.07
140
1,501.10
888.35
612.75
218,057.32
141
1,501.10
885.86
615.24
217,442.08
142
1,501.10
883.36
617.74
216,824.34
143
1,501.10
880.85
620.25
216,204.09
144
1,501.10
878.33
622.77
215,581.32
145
1,501.10
875.80
625.30
214,956.01
146
1,501.10
873.26
627.84
214,328.17
147
1,501.10
870.71
630.39
213,697.78
148
1,501.10
868.15
632.95
213,064.83
149
1,501.10
865.58
635.52
212,429.30
150
1,501.10
862.99
638.11
211,791.20
151
1,501.10
860.40
640.70
211,150.50
152
1,501.10
857.80
643.30
210,507.20
153
1,501.10
855.19
645.91
209,861.29
154
1,501.10
852.56
648.54
209,212.75
155
1,501.10
849.93
651.17
208,561.57
156
1,501.10
847.28
653.82
207,907.75
157
1,501.10
844.63
656.47
207,251.28
158
1,501.10
841.96
659.14
206,592.14
159
1,501.10
839.28
661.82
205,930.32
160
1,501.10
836.59
664.51
205,265.81
161
1,501.10
833.89
667.21
204,598.60
162
1,501.10
831.18
669.92
203,928.68
163
1,501.10
828.46
672.64
203,256.05
164
1,501.10
825.73
675.37
202,580.67
165
1,501.10
822.98
678.12
201,902.56
166
1,501.10
820.23
680.87
201,221.69
167
1,501.10
817.46
683.64
200,538.05
168
1,501.10
814.69
686.41
199,851.63
169
1,501.10
811.90
689.20
199,162.43
170
1,501.10
809.10
692.00
198,470.43
171
1,501.10
806.29
694.81
197,775.62
172
1,501.10
803.46
697.64
197,077.98
173
1,501.10
800.63
700.47
196,377.51
174
1,501.10
797.78
703.32
195,674.19
175
1,501.10
794.93
706.17
194,968.02
176
1,501.10
792.06
709.04
194,258.98
177
1,501.10
789.18
711.92
193,547.05
178
1,501.10
786.28
714.82
192,832.24
179
1,501.10
783.38
717.72
192,114.52
180
1,501.10
780.47
720.63
191,393.88
181
1,501.10
777.54
723.56
190,670.32
182
1,501.10
774.60
726.50
189,943.82
183
1,501.10
771.65
729.45
189,214.37
184
1,501.10
768.68
732.42
188,481.95
185
1,501.10
765.71
735.39
187,746.56
186
1,501.10
762.72
738.38
187,008.18
187
1,501.10
759.72
741.38
186,266.80
188
1,501.10
756.71
744.39
185,522.41
189
1,501.10
753.68
747.42
184,774.99
190
1,501.10
750.65
750.45
184,024.54
191
1,501.10
747.60
753.50
183,271.04
192
1,501.10
744.54
756.56
182,514.48
193
1,501.10
741.47
759.63
181,754.84
194
1,501.10
738.38
762.72
180,992.12
195
1,501.10
735.28
765.82
180,226.30
196
1,501.10
732.17
768.93
179,457.37
197
1,501.10
729.05
772.05
178,685.32
198
1,501.10
725.91
775.19
177,910.13
199
1,501.10
722.76
778.34
177,131.79
200
1,501.10
719.60
781.50
176,350.29
201
1,501.10
716.42
784.68
175,565.61
202
1,501.10
713.24
787.86
174,777.74
203
1,501.10
710.03
791.07
173,986.68
204
1,501.10
706.82
794.28
173,192.40
205
1,501.10
703.59
797.51
172,394.89
206
1,501.10
700.35
800.75
171,594.15
207
1,501.10
697.10
804.00
170,790.15
208
1,501.10
693.83
807.27
169,982.88
209
1,501.10
690.56
810.54
169,172.34
210
1,501.10
687.26
813.84
168,358.50
211
1,501.10
683.96
817.14
167,541.36
212
1,501.10
680.64
820.46
166,720.90
213
1,501.10
677.30
823.80
165,897.10
214
1,501.10
673.96
827.14
165,069.96
215
1,501.10
670.60
830.50
164,239.45
216
1,501.10
667.22
833.88
163,405.58
217
1,501.10
663.84
837.26
162,568.31
218
1,501.10
660.43
840.67
161,727.64
219
1,501.10
657.02
844.08
160,883.56
220
1,501.10
653.59
847.51
160,036.05
221
1,501.10
650.15
850.95
159,185.10
222
1,501.10
646.69
854.41
158,330.69
223
1,501.10
643.22
857.88
157,472.81
224
1,501.10
639.73
861.37
156,611.44
225
1,501.10
636.23
864.87
155,746.57
226
1,501.10
632.72
868.38
154,878.19
227
1,501.10
629.19
871.91
154,006.29
228
1,501.10
625.65
875.45
153,130.84
229
1,501.10
622.09
879.01
152,251.83
230
1,501.10
618.52
882.58
151,369.26
231
1,501.10
614.94
886.16
150,483.09
232
1,501.10
611.34
889.76
149,593.33
233
1,501.10
607.72
893.38
148,699.95
234
1,501.10
604.09
897.01
147,802.95
235
1,501.10
600.45
900.65
146,902.30
236
1,501.10
596.79
904.31
145,997.99
237
1,501.10
593.12
907.98
145,090.00
238
1,501.10
589.43
911.67
144,178.33
239
1,501.10
585.72
915.38
143,262.96
240
1,501.10
582.01
919.09
142,343.86
241
1,501.10
578.27
922.83
141,421.03
242
1,501.10
574.52
926.58
140,494.46
243
1,501.10
570.76
930.34
139,564.12
244
1,501.10
566.98
934.12
138,629.99
245
1,501.10
563.18
937.92
137,692.08
246
1,501.10
559.37
941.73
136,750.35
247
1,501.10
555.55
945.55
135,804.80
248
1,501.10
551.71
949.39
134,855.41
249
1,501.10
547.85
953.25
133,902.16
250
1,501.10
543.98
957.12
132,945.04
251
1,501.10
540.09
961.01
131,984.03
252
1,501.10
536.19
964.91
131,019.11
253
1,501.10
532.27
968.83
130,050.28
254
1,501.10
528.33
972.77
129,077.50
255
1,501.10
524.38
976.72
128,100.78
256
1,501.10
520.41
980.69
127,120.09
257
1,501.10
516.43
984.67
126,135.42
258
1,501.10
512.43
988.67
125,146.74
259
1,501.10
508.41
992.69
124,154.05
260
1,501.10
504.38
996.72
123,157.33
261
1,501.10
500.33
1,000.77
122,156.55
262
1,501.10
496.26
1,004.84
121,151.71
263
1,501.10
492.18
1,008.92
120,142.79
264
1,501.10
488.08
1,013.02
119,129.77
265
1,501.10
483.96
1,017.14
118,112.64
266
1,501.10
479.83
1,021.27
117,091.37
267
1,501.10
475.68
1,025.42
116,065.95
268
1,501.10
471.52
1,029.58
115,036.37
269
1,501.10
467.34
1,033.76
114,002.61
270
1,501.10
463.14
1,037.96
112,964.64
271
1,501.10
458.92
1,042.18
111,922.46
272
1,501.10
454.69
1,046.41
110,876.05
273
1,501.10
450.43
1,050.67
109,825.38
274
1,501.10
446.17
1,054.93
108,770.45
275
1,501.10
441.88
1,059.22
107,711.23
276
1,501.10
437.58
1,063.52
106,647.70
277
1,501.10
433.26
1,067.84
105,579.86
278
1,501.10
428.92
1,072.18
104,507.68
279
1,501.10
424.56
1,076.54
103,431.14
280
1,501.10
420.19
1,080.91
102,350.23
281
1,501.10
415.80
1,085.30
101,264.93
282
1,501.10
411.39
1,089.71
100,175.22
283
1,501.10
406.96
1,094.14
99,081.08
284
1,501.10
402.52
1,098.58
97,982.49
285
1,501.10
398.05
1,103.05
96,879.45
286
1,501.10
393.57
1,107.53
95,771.92
287
1,501.10
389.07
1,112.03
94,659.89
288
1,501.10
384.56
1,116.54
93,543.35
289
1,501.10
380.02
1,121.08
92,422.27
290
1,501.10
375.47
1,125.63
91,296.64
291
1,501.10
370.89
1,130.21
90,166.43
292
1,501.10
366.30
1,134.80
89,031.63
293
1,501.10
361.69
1,139.41
87,892.22
294
1,501.10
357.06
1,144.04
86,748.18
295
1,501.10
352.41
1,148.69
85,599.50
296
1,501.10
347.75
1,153.35
84,446.14
297
1,501.10
343.06
1,158.04
83,288.11
298
1,501.10
338.36
1,162.74
82,125.37
299
1,501.10
333.63
1,167.47
80,957.90
300
1,501.10
328.89
1,172.21
79,785.69
301
1,501.10
324.13
1,176.97
78,608.72
302
1,501.10
319.35
1,181.75
77,426.97
303
1,501.10
314.55
1,186.55
76,240.42
304
1,501.10
309.73
1,191.37
75,049.04
305
1,501.10
304.89
1,196.21
73,852.83
306
1,501.10
300.03
1,201.07
72,651.76
307
1,501.10
295.15
1,205.95
71,445.80
308
1,501.10
290.25
1,210.85
70,234.95
309
1,501.10
285.33
1,215.77
69,019.18
310
1,501.10
280.39
1,220.71
67,798.47
311
1,501.10
275.43
1,225.67
66,572.80
312
1,501.10
270.45
1,230.65
65,342.16
313
1,501.10
265.45
1,235.65
64,106.51
314
1,501.10
260.43
1,240.67
62,865.84
315
1,501.10
255.39
1,245.71
61,620.13
316
1,501.10
250.33
1,250.77
60,369.37
317
1,501.10
245.25
1,255.85
59,113.52
318
1,501.10
240.15
1,260.95
57,852.56
319
1,501.10
235.03
1,266.07
56,586.49
320
1,501.10
229.88
1,271.22
55,315.27
321
1,501.10
224.72
1,276.38
54,038.89
322
1,501.10
219.53
1,281.57
52,757.32
323
1,501.10
214.33
1,286.77
51,470.55
324
1,501.10
209.10
1,292.00
50,178.55
325
1,501.10
203.85
1,297.25
48,881.30
326
1,501.10
198.58
1,302.52
47,578.78
327
1,501.10
193.29
1,307.81
46,270.97
328
1,501.10
187.98
1,313.12
44,957.85
329
1,501.10
182.64
1,318.46
43,639.39
330
1,501.10
177.29
1,323.81
42,315.57
331
1,501.10
171.91
1,329.19
40,986.38
332
1,501.10
166.51
1,334.59
39,651.79
333
1,501.10
161.09
1,340.01
38,311.77
334
1,501.10
155.64
1,345.46
36,966.31
335
1,501.10
150.18
1,350.92
35,615.39
336
1,501.10
144.69
1,356.41
34,258.98
337
1,501.10
139.18
1,361.92
32,897.05
338
1,501.10
133.64
1,367.46
31,529.60
339
1,501.10
128.09
1,373.01
30,156.59
340
1,501.10
122.51
1,378.59
28,778.00
341
1,501.10
116.91
1,384.19
27,393.81
342
1,501.10
111.29
1,389.81
26,004.00
343
1,501.10
105.64
1,395.46
24,608.54
344
1,501.10
99.97
1,401.13
23,207.41
345
1,501.10
94.28
1,406.82
21,800.59
346
1,501.10
88.56
1,412.54
20,388.05
347
1,501.10
82.83
1,418.27
18,969.78
348
1,501.10
77.06
1,424.04
17,545.74
349
1,501.10
71.28
1,429.82
16,115.92
350
1,501.10
65.47
1,435.63
14,680.30
351
1,501.10
59.64
1,441.46
13,238.83
352
1,501.10
53.78
1,447.32
11,791.52
353
1,501.10
47.90
1,453.20
10,338.32
354
1,501.10
42.00
1,459.10
8,879.22
355
1,501.10
36.07
1,465.03
7,414.19
356
1,501.10
30.12
1,470.98
5,943.21
357
1,501.10
24.14
1,476.96
4,466.26
358
1,501.10
18.14
1,482.96
2,983.30
359
1,501.10
12.12
1,488.98
1,494.32
360
1,500.39
6.07
1,494.32
0.00
Totals
540,395.29
256,745.29
283,650.00

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