Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,500.26  
 

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
1,500.26
1,138.42
361.84
287,238.16
2
1,500.26
1,136.98
363.28
286,874.88
3
1,500.26
1,135.55
364.71
286,510.17
4
1,500.26
1,134.10
366.16
286,144.01
5
1,500.26
1,132.65
367.61
285,776.40
6
1,500.26
1,131.20
369.06
285,407.34
7
1,500.26
1,129.74
370.52
285,036.82
8
1,500.26
1,128.27
371.99
284,664.83
9
1,500.26
1,126.80
373.46
284,291.37
10
1,500.26
1,125.32
374.94
283,916.43
11
1,500.26
1,123.84
376.42
283,540.00
12
1,500.26
1,122.35
377.91
283,162.09
13
1,500.26
1,120.85
379.41
282,782.68
14
1,500.26
1,119.35
380.91
282,401.77
15
1,500.26
1,117.84
382.42
282,019.35
16
1,500.26
1,116.33
383.93
281,635.41
17
1,500.26
1,114.81
385.45
281,249.96
18
1,500.26
1,113.28
386.98
280,862.98
19
1,500.26
1,111.75
388.51
280,474.47
20
1,500.26
1,110.21
390.05
280,084.42
21
1,500.26
1,108.67
391.59
279,692.83
22
1,500.26
1,107.12
393.14
279,299.69
23
1,500.26
1,105.56
394.70
278,904.99
24
1,500.26
1,104.00
396.26
278,508.73
25
1,500.26
1,102.43
397.83
278,110.90
26
1,500.26
1,100.86
399.40
277,711.49
27
1,500.26
1,099.27
400.99
277,310.51
28
1,500.26
1,097.69
402.57
276,907.94
29
1,500.26
1,096.09
404.17
276,503.77
30
1,500.26
1,094.49
405.77
276,098.00
31
1,500.26
1,092.89
407.37
275,690.63
32
1,500.26
1,091.28
408.98
275,281.65
33
1,500.26
1,089.66
410.60
274,871.04
34
1,500.26
1,088.03
412.23
274,458.82
35
1,500.26
1,086.40
413.86
274,044.96
36
1,500.26
1,084.76
415.50
273,629.46
37
1,500.26
1,083.12
417.14
273,212.31
38
1,500.26
1,081.47
418.79
272,793.52
39
1,500.26
1,079.81
420.45
272,373.07
40
1,500.26
1,078.14
422.12
271,950.95
41
1,500.26
1,076.47
423.79
271,527.16
42
1,500.26
1,074.80
425.46
271,101.70
43
1,500.26
1,073.11
427.15
270,674.55
44
1,500.26
1,071.42
428.84
270,245.71
45
1,500.26
1,069.72
430.54
269,815.17
46
1,500.26
1,068.02
432.24
269,382.93
47
1,500.26
1,066.31
433.95
268,948.98
48
1,500.26
1,064.59
435.67
268,513.31
49
1,500.26
1,062.87
437.39
268,075.91
50
1,500.26
1,061.13
439.13
267,636.79
51
1,500.26
1,059.40
440.86
267,195.92
52
1,500.26
1,057.65
442.61
266,753.31
53
1,500.26
1,055.90
444.36
266,308.95
54
1,500.26
1,054.14
446.12
265,862.83
55
1,500.26
1,052.37
447.89
265,414.94
56
1,500.26
1,050.60
449.66
264,965.28
57
1,500.26
1,048.82
451.44
264,513.85
58
1,500.26
1,047.03
453.23
264,060.62
59
1,500.26
1,045.24
455.02
263,605.60
60
1,500.26
1,043.44
456.82
263,148.78
61
1,500.26
1,041.63
458.63
262,690.15
62
1,500.26
1,039.82
460.44
262,229.70
63
1,500.26
1,037.99
462.27
261,767.44
64
1,500.26
1,036.16
464.10
261,303.34
65
1,500.26
1,034.33
465.93
260,837.40
66
1,500.26
1,032.48
467.78
260,369.63
67
1,500.26
1,030.63
469.63
259,900.00
68
1,500.26
1,028.77
471.49
259,428.51
69
1,500.26
1,026.90
473.36
258,955.15
70
1,500.26
1,025.03
475.23
258,479.92
71
1,500.26
1,023.15
477.11
258,002.81
72
1,500.26
1,021.26
479.00
257,523.81
73
1,500.26
1,019.37
480.89
257,042.92
74
1,500.26
1,017.46
482.80
256,560.12
75
1,500.26
1,015.55
484.71
256,075.41
76
1,500.26
1,013.63
486.63
255,588.78
77
1,500.26
1,011.71
488.55
255,100.23
78
1,500.26
1,009.77
490.49
254,609.74
79
1,500.26
1,007.83
492.43
254,117.31
80
1,500.26
1,005.88
494.38
253,622.93
81
1,500.26
1,003.92
496.34
253,126.59
82
1,500.26
1,001.96
498.30
252,628.29
83
1,500.26
999.99
500.27
252,128.02
84
1,500.26
998.01
502.25
251,625.77
85
1,500.26
996.02
504.24
251,121.53
86
1,500.26
994.02
506.24
250,615.29
87
1,500.26
992.02
508.24
250,107.05
88
1,500.26
990.01
510.25
249,596.79
89
1,500.26
987.99
512.27
249,084.52
90
1,500.26
985.96
514.30
248,570.22
91
1,500.26
983.92
516.34
248,053.89
92
1,500.26
981.88
518.38
247,535.51
93
1,500.26
979.83
520.43
247,015.07
94
1,500.26
977.77
522.49
246,492.58
95
1,500.26
975.70
524.56
245,968.02
96
1,500.26
973.62
526.64
245,441.38
97
1,500.26
971.54
528.72
244,912.66
98
1,500.26
969.45
530.81
244,381.85
99
1,500.26
967.34
532.92
243,848.93
100
1,500.26
965.24
535.02
243,313.91
101
1,500.26
963.12
537.14
242,776.77
102
1,500.26
960.99
539.27
242,237.50
103
1,500.26
958.86
541.40
241,696.10
104
1,500.26
956.71
543.55
241,152.55
105
1,500.26
954.56
545.70
240,606.85
106
1,500.26
952.40
547.86
240,058.99
107
1,500.26
950.23
550.03
239,508.97
108
1,500.26
948.06
552.20
238,956.76
109
1,500.26
945.87
554.39
238,402.37
110
1,500.26
943.68
556.58
237,845.79
111
1,500.26
941.47
558.79
237,287.00
112
1,500.26
939.26
561.00
236,726.00
113
1,500.26
937.04
563.22
236,162.78
114
1,500.26
934.81
565.45
235,597.34
115
1,500.26
932.57
567.69
235,029.65
116
1,500.26
930.33
569.93
234,459.71
117
1,500.26
928.07
572.19
233,887.52
118
1,500.26
925.80
574.46
233,313.07
119
1,500.26
923.53
576.73
232,736.34
120
1,500.26
921.25
579.01
232,157.33
121
1,500.26
918.96
581.30
231,576.02
122
1,500.26
916.66
583.60
230,992.42
123
1,500.26
914.34
585.92
230,406.50
124
1,500.26
912.03
588.23
229,818.27
125
1,500.26
909.70
590.56
229,227.71
126
1,500.26
907.36
592.90
228,634.81
127
1,500.26
905.01
595.25
228,039.56
128
1,500.26
902.66
597.60
227,441.96
129
1,500.26
900.29
599.97
226,841.99
130
1,500.26
897.92
602.34
226,239.64
131
1,500.26
895.53
604.73
225,634.91
132
1,500.26
893.14
607.12
225,027.79
133
1,500.26
890.74
609.52
224,418.27
134
1,500.26
888.32
611.94
223,806.33
135
1,500.26
885.90
614.36
223,191.97
136
1,500.26
883.47
616.79
222,575.18
137
1,500.26
881.03
619.23
221,955.95
138
1,500.26
878.58
621.68
221,334.26
139
1,500.26
876.11
624.15
220,710.12
140
1,500.26
873.64
626.62
220,083.50
141
1,500.26
871.16
629.10
219,454.40
142
1,500.26
868.67
631.59
218,822.82
143
1,500.26
866.17
634.09
218,188.73
144
1,500.26
863.66
636.60
217,552.13
145
1,500.26
861.14
639.12
216,913.02
146
1,500.26
858.61
641.65
216,271.37
147
1,500.26
856.07
644.19
215,627.19
148
1,500.26
853.52
646.74
214,980.45
149
1,500.26
850.96
649.30
214,331.16
150
1,500.26
848.39
651.87
213,679.29
151
1,500.26
845.81
654.45
213,024.84
152
1,500.26
843.22
657.04
212,367.81
153
1,500.26
840.62
659.64
211,708.17
154
1,500.26
838.01
662.25
211,045.92
155
1,500.26
835.39
664.87
210,381.05
156
1,500.26
832.76
667.50
209,713.55
157
1,500.26
830.12
670.14
209,043.41
158
1,500.26
827.46
672.80
208,370.61
159
1,500.26
824.80
675.46
207,695.15
160
1,500.26
822.13
678.13
207,017.02
161
1,500.26
819.44
680.82
206,336.20
162
1,500.26
816.75
683.51
205,652.69
163
1,500.26
814.04
686.22
204,966.47
164
1,500.26
811.33
688.93
204,277.53
165
1,500.26
808.60
691.66
203,585.87
166
1,500.26
805.86
694.40
202,891.47
167
1,500.26
803.11
697.15
202,194.32
168
1,500.26
800.35
699.91
201,494.42
169
1,500.26
797.58
702.68
200,791.74
170
1,500.26
794.80
705.46
200,086.28
171
1,500.26
792.01
708.25
199,378.03
172
1,500.26
789.20
711.06
198,666.97
173
1,500.26
786.39
713.87
197,953.10
174
1,500.26
783.56
716.70
197,236.41
175
1,500.26
780.73
719.53
196,516.87
176
1,500.26
777.88
722.38
195,794.49
177
1,500.26
775.02
725.24
195,069.25
178
1,500.26
772.15
728.11
194,341.14
179
1,500.26
769.27
730.99
193,610.15
180
1,500.26
766.37
733.89
192,876.26
181
1,500.26
763.47
736.79
192,139.47
182
1,500.26
760.55
739.71
191,399.76
183
1,500.26
757.62
742.64
190,657.13
184
1,500.26
754.68
745.58
189,911.55
185
1,500.26
751.73
748.53
189,163.03
186
1,500.26
748.77
751.49
188,411.54
187
1,500.26
745.80
754.46
187,657.07
188
1,500.26
742.81
757.45
186,899.62
189
1,500.26
739.81
760.45
186,139.17
190
1,500.26
736.80
763.46
185,375.71
191
1,500.26
733.78
766.48
184,609.23
192
1,500.26
730.74
769.52
183,839.72
193
1,500.26
727.70
772.56
183,067.16
194
1,500.26
724.64
775.62
182,291.54
195
1,500.26
721.57
778.69
181,512.85
196
1,500.26
718.49
781.77
180,731.08
197
1,500.26
715.39
784.87
179,946.21
198
1,500.26
712.29
787.97
179,158.24
199
1,500.26
709.17
791.09
178,367.14
200
1,500.26
706.04
794.22
177,572.92
201
1,500.26
702.89
797.37
176,775.55
202
1,500.26
699.74
800.52
175,975.03
203
1,500.26
696.57
803.69
175,171.34
204
1,500.26
693.39
806.87
174,364.46
205
1,500.26
690.19
810.07
173,554.40
206
1,500.26
686.99
813.27
172,741.12
207
1,500.26
683.77
816.49
171,924.63
208
1,500.26
680.53
819.73
171,104.91
209
1,500.26
677.29
822.97
170,281.94
210
1,500.26
674.03
826.23
169,455.71
211
1,500.26
670.76
829.50
168,626.21
212
1,500.26
667.48
832.78
167,793.43
213
1,500.26
664.18
836.08
166,957.35
214
1,500.26
660.87
839.39
166,117.96
215
1,500.26
657.55
842.71
165,275.25
216
1,500.26
654.21
846.05
164,429.21
217
1,500.26
650.87
849.39
163,579.81
218
1,500.26
647.50
852.76
162,727.06
219
1,500.26
644.13
856.13
161,870.93
220
1,500.26
640.74
859.52
161,011.41
221
1,500.26
637.34
862.92
160,148.48
222
1,500.26
633.92
866.34
159,282.14
223
1,500.26
630.49
869.77
158,412.37
224
1,500.26
627.05
873.21
157,539.16
225
1,500.26
623.59
876.67
156,662.50
226
1,500.26
620.12
880.14
155,782.36
227
1,500.26
616.64
883.62
154,898.74
228
1,500.26
613.14
887.12
154,011.62
229
1,500.26
609.63
890.63
153,120.99
230
1,500.26
606.10
894.16
152,226.83
231
1,500.26
602.56
897.70
151,329.14
232
1,500.26
599.01
901.25
150,427.89
233
1,500.26
595.44
904.82
149,523.07
234
1,500.26
591.86
908.40
148,614.67
235
1,500.26
588.27
911.99
147,702.68
236
1,500.26
584.66
915.60
146,787.08
237
1,500.26
581.03
919.23
145,867.85
238
1,500.26
577.39
922.87
144,944.98
239
1,500.26
573.74
926.52
144,018.46
240
1,500.26
570.07
930.19
143,088.28
241
1,500.26
566.39
933.87
142,154.41
242
1,500.26
562.69
937.57
141,216.84
243
1,500.26
558.98
941.28
140,275.56
244
1,500.26
555.26
945.00
139,330.56
245
1,500.26
551.52
948.74
138,381.82
246
1,500.26
547.76
952.50
137,429.32
247
1,500.26
543.99
956.27
136,473.05
248
1,500.26
540.21
960.05
135,513.00
249
1,500.26
536.41
963.85
134,549.14
250
1,500.26
532.59
967.67
133,581.47
251
1,500.26
528.76
971.50
132,609.97
252
1,500.26
524.91
975.35
131,634.63
253
1,500.26
521.05
979.21
130,655.42
254
1,500.26
517.18
983.08
129,672.34
255
1,500.26
513.29
986.97
128,685.36
256
1,500.26
509.38
990.88
127,694.48
257
1,500.26
505.46
994.80
126,699.68
258
1,500.26
501.52
998.74
125,700.94
259
1,500.26
497.57
1,002.69
124,698.25
260
1,500.26
493.60
1,006.66
123,691.58
261
1,500.26
489.61
1,010.65
122,680.94
262
1,500.26
485.61
1,014.65
121,666.29
263
1,500.26
481.60
1,018.66
120,647.63
264
1,500.26
477.56
1,022.70
119,624.93
265
1,500.26
473.52
1,026.74
118,598.18
266
1,500.26
469.45
1,030.81
117,567.38
267
1,500.26
465.37
1,034.89
116,532.49
268
1,500.26
461.27
1,038.99
115,493.50
269
1,500.26
457.16
1,043.10
114,450.40
270
1,500.26
453.03
1,047.23
113,403.17
271
1,500.26
448.89
1,051.37
112,351.80
272
1,500.26
444.73
1,055.53
111,296.27
273
1,500.26
440.55
1,059.71
110,236.56
274
1,500.26
436.35
1,063.91
109,172.65
275
1,500.26
432.14
1,068.12
108,104.53
276
1,500.26
427.91
1,072.35
107,032.18
277
1,500.26
423.67
1,076.59
105,955.59
278
1,500.26
419.41
1,080.85
104,874.74
279
1,500.26
415.13
1,085.13
103,789.61
280
1,500.26
410.83
1,089.43
102,700.18
281
1,500.26
406.52
1,093.74
101,606.45
282
1,500.26
402.19
1,098.07
100,508.38
283
1,500.26
397.85
1,102.41
99,405.96
284
1,500.26
393.48
1,106.78
98,299.19
285
1,500.26
389.10
1,111.16
97,188.03
286
1,500.26
384.70
1,115.56
96,072.47
287
1,500.26
380.29
1,119.97
94,952.50
288
1,500.26
375.85
1,124.41
93,828.09
289
1,500.26
371.40
1,128.86
92,699.23
290
1,500.26
366.93
1,133.33
91,565.91
291
1,500.26
362.45
1,137.81
90,428.10
292
1,500.26
357.94
1,142.32
89,285.78
293
1,500.26
353.42
1,146.84
88,138.94
294
1,500.26
348.88
1,151.38
86,987.57
295
1,500.26
344.33
1,155.93
85,831.63
296
1,500.26
339.75
1,160.51
84,671.12
297
1,500.26
335.16
1,165.10
83,506.02
298
1,500.26
330.54
1,169.72
82,336.30
299
1,500.26
325.91
1,174.35
81,161.96
300
1,500.26
321.27
1,178.99
79,982.96
301
1,500.26
316.60
1,183.66
78,799.30
302
1,500.26
311.91
1,188.35
77,610.96
303
1,500.26
307.21
1,193.05
76,417.91
304
1,500.26
302.49
1,197.77
75,220.13
305
1,500.26
297.75
1,202.51
74,017.62
306
1,500.26
292.99
1,207.27
72,810.35
307
1,500.26
288.21
1,212.05
71,598.30
308
1,500.26
283.41
1,216.85
70,381.45
309
1,500.26
278.59
1,221.67
69,159.78
310
1,500.26
273.76
1,226.50
67,933.28
311
1,500.26
268.90
1,231.36
66,701.92
312
1,500.26
264.03
1,236.23
65,465.69
313
1,500.26
259.14
1,241.12
64,224.56
314
1,500.26
254.22
1,246.04
62,978.52
315
1,500.26
249.29
1,250.97
61,727.55
316
1,500.26
244.34
1,255.92
60,471.63
317
1,500.26
239.37
1,260.89
59,210.74
318
1,500.26
234.38
1,265.88
57,944.85
319
1,500.26
229.37
1,270.89
56,673.96
320
1,500.26
224.33
1,275.93
55,398.03
321
1,500.26
219.28
1,280.98
54,117.06
322
1,500.26
214.21
1,286.05
52,831.01
323
1,500.26
209.12
1,291.14
51,539.87
324
1,500.26
204.01
1,296.25
50,243.63
325
1,500.26
198.88
1,301.38
48,942.25
326
1,500.26
193.73
1,306.53
47,635.72
327
1,500.26
188.56
1,311.70
46,324.02
328
1,500.26
183.37
1,316.89
45,007.12
329
1,500.26
178.15
1,322.11
43,685.01
330
1,500.26
172.92
1,327.34
42,357.67
331
1,500.26
167.67
1,332.59
41,025.08
332
1,500.26
162.39
1,337.87
39,687.21
333
1,500.26
157.10
1,343.16
38,344.05
334
1,500.26
151.78
1,348.48
36,995.56
335
1,500.26
146.44
1,353.82
35,641.75
336
1,500.26
141.08
1,359.18
34,282.57
337
1,500.26
135.70
1,364.56
32,918.01
338
1,500.26
130.30
1,369.96
31,548.05
339
1,500.26
124.88
1,375.38
30,172.67
340
1,500.26
119.43
1,380.83
28,791.84
341
1,500.26
113.97
1,386.29
27,405.55
342
1,500.26
108.48
1,391.78
26,013.77
343
1,500.26
102.97
1,397.29
24,616.48
344
1,500.26
97.44
1,402.82
23,213.66
345
1,500.26
91.89
1,408.37
21,805.29
346
1,500.26
86.31
1,413.95
20,391.34
347
1,500.26
80.72
1,419.54
18,971.80
348
1,500.26
75.10
1,425.16
17,546.63
349
1,500.26
69.46
1,430.80
16,115.83
350
1,500.26
63.79
1,436.47
14,679.36
351
1,500.26
58.11
1,442.15
13,237.21
352
1,500.26
52.40
1,447.86
11,789.34
353
1,500.26
46.67
1,453.59
10,335.75
354
1,500.26
40.91
1,459.35
8,876.40
355
1,500.26
35.14
1,465.12
7,411.28
356
1,500.26
29.34
1,470.92
5,940.35
357
1,500.26
23.51
1,476.75
4,463.61
358
1,500.26
17.67
1,482.59
2,981.02
359
1,500.26
11.80
1,488.46
1,492.56
360
1,498.46
5.91
1,492.56
0.00
Totals
540,091.80
252,491.80
287,600.00

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