Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,500.30  
 

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
1,500.30
1,110.38
389.93
295,710.08
2
1,500.30
1,108.91
391.39
295,318.69
3
1,500.30
1,107.45
392.85
294,925.83
4
1,500.30
1,105.97
394.33
294,531.50
5
1,500.30
1,104.49
395.81
294,135.70
6
1,500.30
1,103.01
397.29
293,738.41
7
1,500.30
1,101.52
398.78
293,339.63
8
1,500.30
1,100.02
400.28
292,939.35
9
1,500.30
1,098.52
401.78
292,537.57
10
1,500.30
1,097.02
403.28
292,134.29
11
1,500.30
1,095.50
404.80
291,729.49
12
1,500.30
1,093.99
406.31
291,323.18
13
1,500.30
1,092.46
407.84
290,915.34
14
1,500.30
1,090.93
409.37
290,505.97
15
1,500.30
1,089.40
410.90
290,095.07
16
1,500.30
1,087.86
412.44
289,682.63
17
1,500.30
1,086.31
413.99
289,268.64
18
1,500.30
1,084.76
415.54
288,853.09
19
1,500.30
1,083.20
417.10
288,435.99
20
1,500.30
1,081.63
418.67
288,017.33
21
1,500.30
1,080.06
420.24
287,597.09
22
1,500.30
1,078.49
421.81
287,175.28
23
1,500.30
1,076.91
423.39
286,751.89
24
1,500.30
1,075.32
424.98
286,326.91
25
1,500.30
1,073.73
426.57
285,900.33
26
1,500.30
1,072.13
428.17
285,472.16
27
1,500.30
1,070.52
429.78
285,042.38
28
1,500.30
1,068.91
431.39
284,610.99
29
1,500.30
1,067.29
433.01
284,177.98
30
1,500.30
1,065.67
434.63
283,743.35
31
1,500.30
1,064.04
436.26
283,307.09
32
1,500.30
1,062.40
437.90
282,869.19
33
1,500.30
1,060.76
439.54
282,429.65
34
1,500.30
1,059.11
441.19
281,988.46
35
1,500.30
1,057.46
442.84
281,545.61
36
1,500.30
1,055.80
444.50
281,101.11
37
1,500.30
1,054.13
446.17
280,654.94
38
1,500.30
1,052.46
447.84
280,207.10
39
1,500.30
1,050.78
449.52
279,757.57
40
1,500.30
1,049.09
451.21
279,306.36
41
1,500.30
1,047.40
452.90
278,853.46
42
1,500.30
1,045.70
454.60
278,398.86
43
1,500.30
1,044.00
456.30
277,942.56
44
1,500.30
1,042.28
458.02
277,484.54
45
1,500.30
1,040.57
459.73
277,024.81
46
1,500.30
1,038.84
461.46
276,563.35
47
1,500.30
1,037.11
463.19
276,100.17
48
1,500.30
1,035.38
464.92
275,635.24
49
1,500.30
1,033.63
466.67
275,168.57
50
1,500.30
1,031.88
468.42
274,700.16
51
1,500.30
1,030.13
470.17
274,229.98
52
1,500.30
1,028.36
471.94
273,758.04
53
1,500.30
1,026.59
473.71
273,284.34
54
1,500.30
1,024.82
475.48
272,808.85
55
1,500.30
1,023.03
477.27
272,331.59
56
1,500.30
1,021.24
479.06
271,852.53
57
1,500.30
1,019.45
480.85
271,371.68
58
1,500.30
1,017.64
482.66
270,889.02
59
1,500.30
1,015.83
484.47
270,404.55
60
1,500.30
1,014.02
486.28
269,918.27
61
1,500.30
1,012.19
488.11
269,430.16
62
1,500.30
1,010.36
489.94
268,940.23
63
1,500.30
1,008.53
491.77
268,448.45
64
1,500.30
1,006.68
493.62
267,954.83
65
1,500.30
1,004.83
495.47
267,459.37
66
1,500.30
1,002.97
497.33
266,962.04
67
1,500.30
1,001.11
499.19
266,462.85
68
1,500.30
999.24
501.06
265,961.78
69
1,500.30
997.36
502.94
265,458.84
70
1,500.30
995.47
504.83
264,954.01
71
1,500.30
993.58
506.72
264,447.29
72
1,500.30
991.68
508.62
263,938.66
73
1,500.30
989.77
510.53
263,428.13
74
1,500.30
987.86
512.44
262,915.69
75
1,500.30
985.93
514.37
262,401.32
76
1,500.30
984.00
516.30
261,885.03
77
1,500.30
982.07
518.23
261,366.80
78
1,500.30
980.13
520.17
260,846.62
79
1,500.30
978.17
522.13
260,324.50
80
1,500.30
976.22
524.08
259,800.41
81
1,500.30
974.25
526.05
259,274.37
82
1,500.30
972.28
528.02
258,746.34
83
1,500.30
970.30
530.00
258,216.34
84
1,500.30
968.31
531.99
257,684.35
85
1,500.30
966.32
533.98
257,150.37
86
1,500.30
964.31
535.99
256,614.38
87
1,500.30
962.30
538.00
256,076.39
88
1,500.30
960.29
540.01
255,536.37
89
1,500.30
958.26
542.04
254,994.34
90
1,500.30
956.23
544.07
254,450.27
91
1,500.30
954.19
546.11
253,904.15
92
1,500.30
952.14
548.16
253,355.99
93
1,500.30
950.08
550.22
252,805.78
94
1,500.30
948.02
552.28
252,253.50
95
1,500.30
945.95
554.35
251,699.15
96
1,500.30
943.87
556.43
251,142.72
97
1,500.30
941.79
558.51
250,584.21
98
1,500.30
939.69
560.61
250,023.60
99
1,500.30
937.59
562.71
249,460.89
100
1,500.30
935.48
564.82
248,896.07
101
1,500.30
933.36
566.94
248,329.13
102
1,500.30
931.23
569.07
247,760.06
103
1,500.30
929.10
571.20
247,188.86
104
1,500.30
926.96
573.34
246,615.52
105
1,500.30
924.81
575.49
246,040.03
106
1,500.30
922.65
577.65
245,462.38
107
1,500.30
920.48
579.82
244,882.56
108
1,500.30
918.31
581.99
244,300.57
109
1,500.30
916.13
584.17
243,716.40
110
1,500.30
913.94
586.36
243,130.03
111
1,500.30
911.74
588.56
242,541.47
112
1,500.30
909.53
590.77
241,950.70
113
1,500.30
907.32
592.98
241,357.72
114
1,500.30
905.09
595.21
240,762.51
115
1,500.30
902.86
597.44
240,165.07
116
1,500.30
900.62
599.68
239,565.39
117
1,500.30
898.37
601.93
238,963.46
118
1,500.30
896.11
604.19
238,359.27
119
1,500.30
893.85
606.45
237,752.82
120
1,500.30
891.57
608.73
237,144.09
121
1,500.30
889.29
611.01
236,533.08
122
1,500.30
887.00
613.30
235,919.78
123
1,500.30
884.70
615.60
235,304.18
124
1,500.30
882.39
617.91
234,686.27
125
1,500.30
880.07
620.23
234,066.04
126
1,500.30
877.75
622.55
233,443.49
127
1,500.30
875.41
624.89
232,818.60
128
1,500.30
873.07
627.23
232,191.37
129
1,500.30
870.72
629.58
231,561.79
130
1,500.30
868.36
631.94
230,929.85
131
1,500.30
865.99
634.31
230,295.54
132
1,500.30
863.61
636.69
229,658.84
133
1,500.30
861.22
639.08
229,019.76
134
1,500.30
858.82
641.48
228,378.29
135
1,500.30
856.42
643.88
227,734.41
136
1,500.30
854.00
646.30
227,088.11
137
1,500.30
851.58
648.72
226,439.39
138
1,500.30
849.15
651.15
225,788.24
139
1,500.30
846.71
653.59
225,134.65
140
1,500.30
844.25
656.05
224,478.60
141
1,500.30
841.79
658.51
223,820.10
142
1,500.30
839.33
660.97
223,159.12
143
1,500.30
836.85
663.45
222,495.67
144
1,500.30
834.36
665.94
221,829.73
145
1,500.30
831.86
668.44
221,161.29
146
1,500.30
829.35
670.95
220,490.34
147
1,500.30
826.84
673.46
219,816.88
148
1,500.30
824.31
675.99
219,140.89
149
1,500.30
821.78
678.52
218,462.37
150
1,500.30
819.23
681.07
217,781.31
151
1,500.30
816.68
683.62
217,097.69
152
1,500.30
814.12
686.18
216,411.50
153
1,500.30
811.54
688.76
215,722.75
154
1,500.30
808.96
691.34
215,031.41
155
1,500.30
806.37
693.93
214,337.47
156
1,500.30
803.77
696.53
213,640.94
157
1,500.30
801.15
699.15
212,941.79
158
1,500.30
798.53
701.77
212,240.02
159
1,500.30
795.90
704.40
211,535.62
160
1,500.30
793.26
707.04
210,828.58
161
1,500.30
790.61
709.69
210,118.89
162
1,500.30
787.95
712.35
209,406.54
163
1,500.30
785.27
715.03
208,691.51
164
1,500.30
782.59
717.71
207,973.80
165
1,500.30
779.90
720.40
207,253.41
166
1,500.30
777.20
723.10
206,530.31
167
1,500.30
774.49
725.81
205,804.49
168
1,500.30
771.77
728.53
205,075.96
169
1,500.30
769.03
731.27
204,344.70
170
1,500.30
766.29
734.01
203,610.69
171
1,500.30
763.54
736.76
202,873.93
172
1,500.30
760.78
739.52
202,134.41
173
1,500.30
758.00
742.30
201,392.11
174
1,500.30
755.22
745.08
200,647.03
175
1,500.30
752.43
747.87
199,899.16
176
1,500.30
749.62
750.68
199,148.48
177
1,500.30
746.81
753.49
198,394.99
178
1,500.30
743.98
756.32
197,638.67
179
1,500.30
741.15
759.15
196,879.51
180
1,500.30
738.30
762.00
196,117.51
181
1,500.30
735.44
764.86
195,352.65
182
1,500.30
732.57
767.73
194,584.92
183
1,500.30
729.69
770.61
193,814.32
184
1,500.30
726.80
773.50
193,040.82
185
1,500.30
723.90
776.40
192,264.42
186
1,500.30
720.99
779.31
191,485.12
187
1,500.30
718.07
782.23
190,702.88
188
1,500.30
715.14
785.16
189,917.72
189
1,500.30
712.19
788.11
189,129.61
190
1,500.30
709.24
791.06
188,338.55
191
1,500.30
706.27
794.03
187,544.52
192
1,500.30
703.29
797.01
186,747.51
193
1,500.30
700.30
800.00
185,947.51
194
1,500.30
697.30
803.00
185,144.52
195
1,500.30
694.29
806.01
184,338.51
196
1,500.30
691.27
809.03
183,529.48
197
1,500.30
688.24
812.06
182,717.41
198
1,500.30
685.19
815.11
181,902.30
199
1,500.30
682.13
818.17
181,084.14
200
1,500.30
679.07
821.23
180,262.90
201
1,500.30
675.99
824.31
179,438.59
202
1,500.30
672.89
827.41
178,611.18
203
1,500.30
669.79
830.51
177,780.67
204
1,500.30
666.68
833.62
176,947.05
205
1,500.30
663.55
836.75
176,110.30
206
1,500.30
660.41
839.89
175,270.42
207
1,500.30
657.26
843.04
174,427.38
208
1,500.30
654.10
846.20
173,581.18
209
1,500.30
650.93
849.37
172,731.81
210
1,500.30
647.74
852.56
171,879.26
211
1,500.30
644.55
855.75
171,023.50
212
1,500.30
641.34
858.96
170,164.54
213
1,500.30
638.12
862.18
169,302.36
214
1,500.30
634.88
865.42
168,436.94
215
1,500.30
631.64
868.66
167,568.28
216
1,500.30
628.38
871.92
166,696.36
217
1,500.30
625.11
875.19
165,821.17
218
1,500.30
621.83
878.47
164,942.70
219
1,500.30
618.54
881.76
164,060.94
220
1,500.30
615.23
885.07
163,175.87
221
1,500.30
611.91
888.39
162,287.48
222
1,500.30
608.58
891.72
161,395.76
223
1,500.30
605.23
895.07
160,500.69
224
1,500.30
601.88
898.42
159,602.27
225
1,500.30
598.51
901.79
158,700.48
226
1,500.30
595.13
905.17
157,795.30
227
1,500.30
591.73
908.57
156,886.73
228
1,500.30
588.33
911.97
155,974.76
229
1,500.30
584.91
915.39
155,059.37
230
1,500.30
581.47
918.83
154,140.54
231
1,500.30
578.03
922.27
153,218.26
232
1,500.30
574.57
925.73
152,292.53
233
1,500.30
571.10
929.20
151,363.33
234
1,500.30
567.61
932.69
150,430.64
235
1,500.30
564.11
936.19
149,494.46
236
1,500.30
560.60
939.70
148,554.76
237
1,500.30
557.08
943.22
147,611.54
238
1,500.30
553.54
946.76
146,664.79
239
1,500.30
549.99
950.31
145,714.48
240
1,500.30
546.43
953.87
144,760.61
241
1,500.30
542.85
957.45
143,803.16
242
1,500.30
539.26
961.04
142,842.12
243
1,500.30
535.66
964.64
141,877.48
244
1,500.30
532.04
968.26
140,909.22
245
1,500.30
528.41
971.89
139,937.33
246
1,500.30
524.76
975.54
138,961.79
247
1,500.30
521.11
979.19
137,982.60
248
1,500.30
517.43
982.87
136,999.74
249
1,500.30
513.75
986.55
136,013.19
250
1,500.30
510.05
990.25
135,022.93
251
1,500.30
506.34
993.96
134,028.97
252
1,500.30
502.61
997.69
133,031.28
253
1,500.30
498.87
1,001.43
132,029.85
254
1,500.30
495.11
1,005.19
131,024.66
255
1,500.30
491.34
1,008.96
130,015.70
256
1,500.30
487.56
1,012.74
129,002.96
257
1,500.30
483.76
1,016.54
127,986.42
258
1,500.30
479.95
1,020.35
126,966.07
259
1,500.30
476.12
1,024.18
125,941.89
260
1,500.30
472.28
1,028.02
124,913.88
261
1,500.30
468.43
1,031.87
123,882.00
262
1,500.30
464.56
1,035.74
122,846.26
263
1,500.30
460.67
1,039.63
121,806.63
264
1,500.30
456.77
1,043.53
120,763.11
265
1,500.30
452.86
1,047.44
119,715.67
266
1,500.30
448.93
1,051.37
118,664.30
267
1,500.30
444.99
1,055.31
117,608.99
268
1,500.30
441.03
1,059.27
116,549.73
269
1,500.30
437.06
1,063.24
115,486.49
270
1,500.30
433.07
1,067.23
114,419.26
271
1,500.30
429.07
1,071.23
113,348.04
272
1,500.30
425.06
1,075.24
112,272.79
273
1,500.30
421.02
1,079.28
111,193.51
274
1,500.30
416.98
1,083.32
110,110.19
275
1,500.30
412.91
1,087.39
109,022.80
276
1,500.30
408.84
1,091.46
107,931.34
277
1,500.30
404.74
1,095.56
106,835.78
278
1,500.30
400.63
1,099.67
105,736.12
279
1,500.30
396.51
1,103.79
104,632.33
280
1,500.30
392.37
1,107.93
103,524.40
281
1,500.30
388.22
1,112.08
102,412.31
282
1,500.30
384.05
1,116.25
101,296.06
283
1,500.30
379.86
1,120.44
100,175.62
284
1,500.30
375.66
1,124.64
99,050.98
285
1,500.30
371.44
1,128.86
97,922.12
286
1,500.30
367.21
1,133.09
96,789.03
287
1,500.30
362.96
1,137.34
95,651.69
288
1,500.30
358.69
1,141.61
94,510.08
289
1,500.30
354.41
1,145.89
93,364.19
290
1,500.30
350.12
1,150.18
92,214.01
291
1,500.30
345.80
1,154.50
91,059.51
292
1,500.30
341.47
1,158.83
89,900.68
293
1,500.30
337.13
1,163.17
88,737.51
294
1,500.30
332.77
1,167.53
87,569.98
295
1,500.30
328.39
1,171.91
86,398.07
296
1,500.30
323.99
1,176.31
85,221.76
297
1,500.30
319.58
1,180.72
84,041.04
298
1,500.30
315.15
1,185.15
82,855.89
299
1,500.30
310.71
1,189.59
81,666.30
300
1,500.30
306.25
1,194.05
80,472.25
301
1,500.30
301.77
1,198.53
79,273.72
302
1,500.30
297.28
1,203.02
78,070.70
303
1,500.30
292.77
1,207.53
76,863.16
304
1,500.30
288.24
1,212.06
75,651.10
305
1,500.30
283.69
1,216.61
74,434.49
306
1,500.30
279.13
1,221.17
73,213.32
307
1,500.30
274.55
1,225.75
71,987.57
308
1,500.30
269.95
1,230.35
70,757.23
309
1,500.30
265.34
1,234.96
69,522.27
310
1,500.30
260.71
1,239.59
68,282.67
311
1,500.30
256.06
1,244.24
67,038.43
312
1,500.30
251.39
1,248.91
65,789.53
313
1,500.30
246.71
1,253.59
64,535.94
314
1,500.30
242.01
1,258.29
63,277.65
315
1,500.30
237.29
1,263.01
62,014.64
316
1,500.30
232.55
1,267.75
60,746.89
317
1,500.30
227.80
1,272.50
59,474.40
318
1,500.30
223.03
1,277.27
58,197.12
319
1,500.30
218.24
1,282.06
56,915.06
320
1,500.30
213.43
1,286.87
55,628.20
321
1,500.30
208.61
1,291.69
54,336.50
322
1,500.30
203.76
1,296.54
53,039.96
323
1,500.30
198.90
1,301.40
51,738.56
324
1,500.30
194.02
1,306.28
50,432.28
325
1,500.30
189.12
1,311.18
49,121.10
326
1,500.30
184.20
1,316.10
47,805.01
327
1,500.30
179.27
1,321.03
46,483.98
328
1,500.30
174.31
1,325.99
45,157.99
329
1,500.30
169.34
1,330.96
43,827.03
330
1,500.30
164.35
1,335.95
42,491.08
331
1,500.30
159.34
1,340.96
41,150.13
332
1,500.30
154.31
1,345.99
39,804.14
333
1,500.30
149.27
1,351.03
38,453.10
334
1,500.30
144.20
1,356.10
37,097.00
335
1,500.30
139.11
1,361.19
35,735.82
336
1,500.30
134.01
1,366.29
34,369.53
337
1,500.30
128.89
1,371.41
32,998.11
338
1,500.30
123.74
1,376.56
31,621.56
339
1,500.30
118.58
1,381.72
30,239.84
340
1,500.30
113.40
1,386.90
28,852.94
341
1,500.30
108.20
1,392.10
27,460.83
342
1,500.30
102.98
1,397.32
26,063.51
343
1,500.30
97.74
1,402.56
24,660.95
344
1,500.30
92.48
1,407.82
23,253.13
345
1,500.30
87.20
1,413.10
21,840.03
346
1,500.30
81.90
1,418.40
20,421.63
347
1,500.30
76.58
1,423.72
18,997.91
348
1,500.30
71.24
1,429.06
17,568.85
349
1,500.30
65.88
1,434.42
16,134.44
350
1,500.30
60.50
1,439.80
14,694.64
351
1,500.30
55.10
1,445.20
13,249.44
352
1,500.30
49.69
1,450.61
11,798.83
353
1,500.30
44.25
1,456.05
10,342.78
354
1,500.30
38.79
1,461.51
8,881.26
355
1,500.30
33.30
1,467.00
7,414.27
356
1,500.30
27.80
1,472.50
5,941.77
357
1,500.30
22.28
1,478.02
4,463.75
358
1,500.30
16.74
1,483.56
2,980.19
359
1,500.30
11.18
1,489.12
1,491.07
360
1,496.66
5.59
1,491.07
0.00
Totals
540,104.36
244,004.36
296,100.00

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