Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,500.91  
 

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
1,500.91
1,138.91
362.00
287,363.00
2
1,500.91
1,137.48
363.43
286,999.57
3
1,500.91
1,136.04
364.87
286,634.70
4
1,500.91
1,134.60
366.31
286,268.39
5
1,500.91
1,133.15
367.76
285,900.62
6
1,500.91
1,131.69
369.22
285,531.40
7
1,500.91
1,130.23
370.68
285,160.72
8
1,500.91
1,128.76
372.15
284,788.57
9
1,500.91
1,127.29
373.62
284,414.95
10
1,500.91
1,125.81
375.10
284,039.85
11
1,500.91
1,124.32
376.59
283,663.26
12
1,500.91
1,122.83
378.08
283,285.19
13
1,500.91
1,121.34
379.57
282,905.61
14
1,500.91
1,119.83
381.08
282,524.54
15
1,500.91
1,118.33
382.58
282,141.95
16
1,500.91
1,116.81
384.10
281,757.86
17
1,500.91
1,115.29
385.62
281,372.24
18
1,500.91
1,113.77
387.14
280,985.09
19
1,500.91
1,112.23
388.68
280,596.42
20
1,500.91
1,110.69
390.22
280,206.20
21
1,500.91
1,109.15
391.76
279,814.44
22
1,500.91
1,107.60
393.31
279,421.13
23
1,500.91
1,106.04
394.87
279,026.26
24
1,500.91
1,104.48
396.43
278,629.83
25
1,500.91
1,102.91
398.00
278,231.83
26
1,500.91
1,101.33
399.58
277,832.25
27
1,500.91
1,099.75
401.16
277,431.10
28
1,500.91
1,098.16
402.75
277,028.35
29
1,500.91
1,096.57
404.34
276,624.01
30
1,500.91
1,094.97
405.94
276,218.07
31
1,500.91
1,093.36
407.55
275,810.52
32
1,500.91
1,091.75
409.16
275,401.36
33
1,500.91
1,090.13
410.78
274,990.58
34
1,500.91
1,088.50
412.41
274,578.18
35
1,500.91
1,086.87
414.04
274,164.14
36
1,500.91
1,085.23
415.68
273,748.46
37
1,500.91
1,083.59
417.32
273,331.14
38
1,500.91
1,081.94
418.97
272,912.17
39
1,500.91
1,080.28
420.63
272,491.54
40
1,500.91
1,078.61
422.30
272,069.24
41
1,500.91
1,076.94
423.97
271,645.27
42
1,500.91
1,075.26
425.65
271,219.62
43
1,500.91
1,073.58
427.33
270,792.29
44
1,500.91
1,071.89
429.02
270,363.26
45
1,500.91
1,070.19
430.72
269,932.54
46
1,500.91
1,068.48
432.43
269,500.12
47
1,500.91
1,066.77
434.14
269,065.98
48
1,500.91
1,065.05
435.86
268,630.12
49
1,500.91
1,063.33
437.58
268,192.54
50
1,500.91
1,061.60
439.31
267,753.22
51
1,500.91
1,059.86
441.05
267,312.17
52
1,500.91
1,058.11
442.80
266,869.37
53
1,500.91
1,056.36
444.55
266,424.82
54
1,500.91
1,054.60
446.31
265,978.51
55
1,500.91
1,052.83
448.08
265,530.43
56
1,500.91
1,051.06
449.85
265,080.58
57
1,500.91
1,049.28
451.63
264,628.94
58
1,500.91
1,047.49
453.42
264,175.52
59
1,500.91
1,045.69
455.22
263,720.31
60
1,500.91
1,043.89
457.02
263,263.29
61
1,500.91
1,042.08
458.83
262,804.46
62
1,500.91
1,040.27
460.64
262,343.82
63
1,500.91
1,038.44
462.47
261,881.36
64
1,500.91
1,036.61
464.30
261,417.06
65
1,500.91
1,034.78
466.13
260,950.93
66
1,500.91
1,032.93
467.98
260,482.95
67
1,500.91
1,031.08
469.83
260,013.11
68
1,500.91
1,029.22
471.69
259,541.42
69
1,500.91
1,027.35
473.56
259,067.86
70
1,500.91
1,025.48
475.43
258,592.43
71
1,500.91
1,023.60
477.31
258,115.12
72
1,500.91
1,021.71
479.20
257,635.91
73
1,500.91
1,019.81
481.10
257,154.81
74
1,500.91
1,017.90
483.01
256,671.81
75
1,500.91
1,015.99
484.92
256,186.89
76
1,500.91
1,014.07
486.84
255,700.05
77
1,500.91
1,012.15
488.76
255,211.29
78
1,500.91
1,010.21
490.70
254,720.59
79
1,500.91
1,008.27
492.64
254,227.95
80
1,500.91
1,006.32
494.59
253,733.36
81
1,500.91
1,004.36
496.55
253,236.81
82
1,500.91
1,002.40
498.51
252,738.29
83
1,500.91
1,000.42
500.49
252,237.81
84
1,500.91
998.44
502.47
251,735.34
85
1,500.91
996.45
504.46
251,230.88
86
1,500.91
994.46
506.45
250,724.42
87
1,500.91
992.45
508.46
250,215.97
88
1,500.91
990.44
510.47
249,705.49
89
1,500.91
988.42
512.49
249,193.00
90
1,500.91
986.39
514.52
248,678.48
91
1,500.91
984.35
516.56
248,161.92
92
1,500.91
982.31
518.60
247,643.32
93
1,500.91
980.25
520.66
247,122.67
94
1,500.91
978.19
522.72
246,599.95
95
1,500.91
976.12
524.79
246,075.16
96
1,500.91
974.05
526.86
245,548.30
97
1,500.91
971.96
528.95
245,019.35
98
1,500.91
969.87
531.04
244,488.31
99
1,500.91
967.77
533.14
243,955.17
100
1,500.91
965.66
535.25
243,419.91
101
1,500.91
963.54
537.37
242,882.54
102
1,500.91
961.41
539.50
242,343.04
103
1,500.91
959.27
541.64
241,801.41
104
1,500.91
957.13
543.78
241,257.63
105
1,500.91
954.98
545.93
240,711.69
106
1,500.91
952.82
548.09
240,163.60
107
1,500.91
950.65
550.26
239,613.34
108
1,500.91
948.47
552.44
239,060.90
109
1,500.91
946.28
554.63
238,506.27
110
1,500.91
944.09
556.82
237,949.45
111
1,500.91
941.88
559.03
237,390.42
112
1,500.91
939.67
561.24
236,829.18
113
1,500.91
937.45
563.46
236,265.72
114
1,500.91
935.22
565.69
235,700.03
115
1,500.91
932.98
567.93
235,132.10
116
1,500.91
930.73
570.18
234,561.92
117
1,500.91
928.47
572.44
233,989.48
118
1,500.91
926.21
574.70
233,414.78
119
1,500.91
923.93
576.98
232,837.81
120
1,500.91
921.65
579.26
232,258.55
121
1,500.91
919.36
581.55
231,676.99
122
1,500.91
917.05
583.86
231,093.14
123
1,500.91
914.74
586.17
230,506.97
124
1,500.91
912.42
588.49
229,918.48
125
1,500.91
910.09
590.82
229,327.67
126
1,500.91
907.76
593.15
228,734.51
127
1,500.91
905.41
595.50
228,139.01
128
1,500.91
903.05
597.86
227,541.15
129
1,500.91
900.68
600.23
226,940.93
130
1,500.91
898.31
602.60
226,338.32
131
1,500.91
895.92
604.99
225,733.34
132
1,500.91
893.53
607.38
225,125.95
133
1,500.91
891.12
609.79
224,516.17
134
1,500.91
888.71
612.20
223,903.97
135
1,500.91
886.29
614.62
223,289.34
136
1,500.91
883.85
617.06
222,672.29
137
1,500.91
881.41
619.50
222,052.79
138
1,500.91
878.96
621.95
221,430.84
139
1,500.91
876.50
624.41
220,806.42
140
1,500.91
874.03
626.88
220,179.54
141
1,500.91
871.54
629.37
219,550.17
142
1,500.91
869.05
631.86
218,918.32
143
1,500.91
866.55
634.36
218,283.96
144
1,500.91
864.04
636.87
217,647.09
145
1,500.91
861.52
639.39
217,007.70
146
1,500.91
858.99
641.92
216,365.78
147
1,500.91
856.45
644.46
215,721.31
148
1,500.91
853.90
647.01
215,074.30
149
1,500.91
851.34
649.57
214,424.73
150
1,500.91
848.76
652.15
213,772.58
151
1,500.91
846.18
654.73
213,117.86
152
1,500.91
843.59
657.32
212,460.54
153
1,500.91
840.99
659.92
211,800.62
154
1,500.91
838.38
662.53
211,138.08
155
1,500.91
835.75
665.16
210,472.93
156
1,500.91
833.12
667.79
209,805.14
157
1,500.91
830.48
670.43
209,134.71
158
1,500.91
827.82
673.09
208,461.62
159
1,500.91
825.16
675.75
207,785.87
160
1,500.91
822.49
678.42
207,107.45
161
1,500.91
819.80
681.11
206,426.34
162
1,500.91
817.10
683.81
205,742.54
163
1,500.91
814.40
686.51
205,056.02
164
1,500.91
811.68
689.23
204,366.79
165
1,500.91
808.95
691.96
203,674.83
166
1,500.91
806.21
694.70
202,980.14
167
1,500.91
803.46
697.45
202,282.69
168
1,500.91
800.70
700.21
201,582.48
169
1,500.91
797.93
702.98
200,879.50
170
1,500.91
795.15
705.76
200,173.74
171
1,500.91
792.35
708.56
199,465.19
172
1,500.91
789.55
711.36
198,753.83
173
1,500.91
786.73
714.18
198,039.65
174
1,500.91
783.91
717.00
197,322.65
175
1,500.91
781.07
719.84
196,602.81
176
1,500.91
778.22
722.69
195,880.11
177
1,500.91
775.36
725.55
195,154.56
178
1,500.91
772.49
728.42
194,426.14
179
1,500.91
769.60
731.31
193,694.83
180
1,500.91
766.71
734.20
192,960.63
181
1,500.91
763.80
737.11
192,223.53
182
1,500.91
760.88
740.03
191,483.50
183
1,500.91
757.96
742.95
190,740.55
184
1,500.91
755.01
745.90
189,994.65
185
1,500.91
752.06
748.85
189,245.80
186
1,500.91
749.10
751.81
188,493.99
187
1,500.91
746.12
754.79
187,739.20
188
1,500.91
743.13
757.78
186,981.43
189
1,500.91
740.13
760.78
186,220.65
190
1,500.91
737.12
763.79
185,456.86
191
1,500.91
734.10
766.81
184,690.05
192
1,500.91
731.06
769.85
183,920.21
193
1,500.91
728.02
772.89
183,147.32
194
1,500.91
724.96
775.95
182,371.37
195
1,500.91
721.89
779.02
181,592.34
196
1,500.91
718.80
782.11
180,810.24
197
1,500.91
715.71
785.20
180,025.03
198
1,500.91
712.60
788.31
179,236.72
199
1,500.91
709.48
791.43
178,445.29
200
1,500.91
706.35
794.56
177,650.73
201
1,500.91
703.20
797.71
176,853.02
202
1,500.91
700.04
800.87
176,052.15
203
1,500.91
696.87
804.04
175,248.11
204
1,500.91
693.69
807.22
174,440.89
205
1,500.91
690.50
810.41
173,630.48
206
1,500.91
687.29
813.62
172,816.86
207
1,500.91
684.07
816.84
172,000.01
208
1,500.91
680.83
820.08
171,179.94
209
1,500.91
677.59
823.32
170,356.61
210
1,500.91
674.33
826.58
169,530.03
211
1,500.91
671.06
829.85
168,700.18
212
1,500.91
667.77
833.14
167,867.04
213
1,500.91
664.47
836.44
167,030.60
214
1,500.91
661.16
839.75
166,190.86
215
1,500.91
657.84
843.07
165,347.78
216
1,500.91
654.50
846.41
164,501.38
217
1,500.91
651.15
849.76
163,651.62
218
1,500.91
647.79
853.12
162,798.50
219
1,500.91
644.41
856.50
161,942.00
220
1,500.91
641.02
859.89
161,082.11
221
1,500.91
637.62
863.29
160,218.81
222
1,500.91
634.20
866.71
159,352.10
223
1,500.91
630.77
870.14
158,481.96
224
1,500.91
627.32
873.59
157,608.38
225
1,500.91
623.87
877.04
156,731.33
226
1,500.91
620.39
880.52
155,850.82
227
1,500.91
616.91
884.00
154,966.82
228
1,500.91
613.41
887.50
154,079.32
229
1,500.91
609.90
891.01
153,188.30
230
1,500.91
606.37
894.54
152,293.76
231
1,500.91
602.83
898.08
151,395.68
232
1,500.91
599.27
901.64
150,494.05
233
1,500.91
595.71
905.20
149,588.84
234
1,500.91
592.12
908.79
148,680.06
235
1,500.91
588.53
912.38
147,767.67
236
1,500.91
584.91
916.00
146,851.68
237
1,500.91
581.29
919.62
145,932.05
238
1,500.91
577.65
923.26
145,008.79
239
1,500.91
573.99
926.92
144,081.87
240
1,500.91
570.32
930.59
143,151.29
241
1,500.91
566.64
934.27
142,217.02
242
1,500.91
562.94
937.97
141,279.05
243
1,500.91
559.23
941.68
140,337.37
244
1,500.91
555.50
945.41
139,391.96
245
1,500.91
551.76
949.15
138,442.81
246
1,500.91
548.00
952.91
137,489.91
247
1,500.91
544.23
956.68
136,533.23
248
1,500.91
540.44
960.47
135,572.76
249
1,500.91
536.64
964.27
134,608.49
250
1,500.91
532.83
968.08
133,640.41
251
1,500.91
528.99
971.92
132,668.49
252
1,500.91
525.15
975.76
131,692.73
253
1,500.91
521.28
979.63
130,713.10
254
1,500.91
517.41
983.50
129,729.60
255
1,500.91
513.51
987.40
128,742.20
256
1,500.91
509.60
991.31
127,750.89
257
1,500.91
505.68
995.23
126,755.67
258
1,500.91
501.74
999.17
125,756.50
259
1,500.91
497.79
1,003.12
124,753.37
260
1,500.91
493.82
1,007.09
123,746.28
261
1,500.91
489.83
1,011.08
122,735.20
262
1,500.91
485.83
1,015.08
121,720.11
263
1,500.91
481.81
1,019.10
120,701.01
264
1,500.91
477.77
1,023.14
119,677.88
265
1,500.91
473.72
1,027.19
118,650.69
266
1,500.91
469.66
1,031.25
117,619.44
267
1,500.91
465.58
1,035.33
116,584.11
268
1,500.91
461.48
1,039.43
115,544.68
269
1,500.91
457.36
1,043.55
114,501.13
270
1,500.91
453.23
1,047.68
113,453.46
271
1,500.91
449.09
1,051.82
112,401.63
272
1,500.91
444.92
1,055.99
111,345.65
273
1,500.91
440.74
1,060.17
110,285.48
274
1,500.91
436.55
1,064.36
109,221.11
275
1,500.91
432.33
1,068.58
108,152.54
276
1,500.91
428.10
1,072.81
107,079.73
277
1,500.91
423.86
1,077.05
106,002.68
278
1,500.91
419.59
1,081.32
104,921.36
279
1,500.91
415.31
1,085.60
103,835.77
280
1,500.91
411.02
1,089.89
102,745.87
281
1,500.91
406.70
1,094.21
101,651.67
282
1,500.91
402.37
1,098.54
100,553.13
283
1,500.91
398.02
1,102.89
99,450.24
284
1,500.91
393.66
1,107.25
98,342.99
285
1,500.91
389.27
1,111.64
97,231.35
286
1,500.91
384.87
1,116.04
96,115.32
287
1,500.91
380.46
1,120.45
94,994.86
288
1,500.91
376.02
1,124.89
93,869.97
289
1,500.91
371.57
1,129.34
92,740.63
290
1,500.91
367.10
1,133.81
91,606.82
291
1,500.91
362.61
1,138.30
90,468.52
292
1,500.91
358.10
1,142.81
89,325.72
293
1,500.91
353.58
1,147.33
88,178.39
294
1,500.91
349.04
1,151.87
87,026.52
295
1,500.91
344.48
1,156.43
85,870.09
296
1,500.91
339.90
1,161.01
84,709.08
297
1,500.91
335.31
1,165.60
83,543.48
298
1,500.91
330.69
1,170.22
82,373.26
299
1,500.91
326.06
1,174.85
81,198.41
300
1,500.91
321.41
1,179.50
80,018.91
301
1,500.91
316.74
1,184.17
78,834.74
302
1,500.91
312.05
1,188.86
77,645.88
303
1,500.91
307.35
1,193.56
76,452.32
304
1,500.91
302.62
1,198.29
75,254.04
305
1,500.91
297.88
1,203.03
74,051.01
306
1,500.91
293.12
1,207.79
72,843.22
307
1,500.91
288.34
1,212.57
71,630.64
308
1,500.91
283.54
1,217.37
70,413.27
309
1,500.91
278.72
1,222.19
69,191.08
310
1,500.91
273.88
1,227.03
67,964.05
311
1,500.91
269.02
1,231.89
66,732.17
312
1,500.91
264.15
1,236.76
65,495.40
313
1,500.91
259.25
1,241.66
64,253.75
314
1,500.91
254.34
1,246.57
63,007.18
315
1,500.91
249.40
1,251.51
61,755.67
316
1,500.91
244.45
1,256.46
60,499.21
317
1,500.91
239.48
1,261.43
59,237.77
318
1,500.91
234.48
1,266.43
57,971.35
319
1,500.91
229.47
1,271.44
56,699.91
320
1,500.91
224.44
1,276.47
55,423.43
321
1,500.91
219.38
1,281.53
54,141.91
322
1,500.91
214.31
1,286.60
52,855.31
323
1,500.91
209.22
1,291.69
51,563.62
324
1,500.91
204.11
1,296.80
50,266.82
325
1,500.91
198.97
1,301.94
48,964.88
326
1,500.91
193.82
1,307.09
47,657.79
327
1,500.91
188.65
1,312.26
46,345.52
328
1,500.91
183.45
1,317.46
45,028.06
329
1,500.91
178.24
1,322.67
43,705.39
330
1,500.91
173.00
1,327.91
42,377.48
331
1,500.91
167.74
1,333.17
41,044.31
332
1,500.91
162.47
1,338.44
39,705.87
333
1,500.91
157.17
1,343.74
38,362.13
334
1,500.91
151.85
1,349.06
37,013.07
335
1,500.91
146.51
1,354.40
35,658.67
336
1,500.91
141.15
1,359.76
34,298.91
337
1,500.91
135.77
1,365.14
32,933.77
338
1,500.91
130.36
1,370.55
31,563.22
339
1,500.91
124.94
1,375.97
30,187.25
340
1,500.91
119.49
1,381.42
28,805.83
341
1,500.91
114.02
1,386.89
27,418.94
342
1,500.91
108.53
1,392.38
26,026.56
343
1,500.91
103.02
1,397.89
24,628.68
344
1,500.91
97.49
1,403.42
23,225.25
345
1,500.91
91.93
1,408.98
21,816.28
346
1,500.91
86.36
1,414.55
20,401.72
347
1,500.91
80.76
1,420.15
18,981.57
348
1,500.91
75.14
1,425.77
17,555.80
349
1,500.91
69.49
1,431.42
16,124.38
350
1,500.91
63.83
1,437.08
14,687.29
351
1,500.91
58.14
1,442.77
13,244.52
352
1,500.91
52.43
1,448.48
11,796.04
353
1,500.91
46.69
1,454.22
10,341.82
354
1,500.91
40.94
1,459.97
8,881.85
355
1,500.91
35.16
1,465.75
7,416.09
356
1,500.91
29.36
1,471.55
5,944.54
357
1,500.91
23.53
1,477.38
4,467.16
358
1,500.91
17.68
1,483.23
2,983.93
359
1,500.91
11.81
1,489.10
1,494.83
360
1,500.75
5.92
1,494.83
0.00
Totals
540,327.44
252,602.44
287,725.00

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