Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,501.38  
 

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
1,501.38
1,096.32
405.06
300,300.94
2
1,501.38
1,094.85
406.53
299,894.41
3
1,501.38
1,093.37
408.01
299,486.40
4
1,501.38
1,091.88
409.50
299,076.89
5
1,501.38
1,090.38
411.00
298,665.90
6
1,501.38
1,088.89
412.49
298,253.40
7
1,501.38
1,087.38
414.00
297,839.41
8
1,501.38
1,085.87
415.51
297,423.90
9
1,501.38
1,084.36
417.02
297,006.88
10
1,501.38
1,082.84
418.54
296,588.33
11
1,501.38
1,081.31
420.07
296,168.27
12
1,501.38
1,079.78
421.60
295,746.67
13
1,501.38
1,078.24
423.14
295,323.53
14
1,501.38
1,076.70
424.68
294,898.85
15
1,501.38
1,075.15
426.23
294,472.62
16
1,501.38
1,073.60
427.78
294,044.84
17
1,501.38
1,072.04
429.34
293,615.50
18
1,501.38
1,070.47
430.91
293,184.59
19
1,501.38
1,068.90
432.48
292,752.11
20
1,501.38
1,067.33
434.05
292,318.06
21
1,501.38
1,065.74
435.64
291,882.42
22
1,501.38
1,064.15
437.23
291,445.20
23
1,501.38
1,062.56
438.82
291,006.38
24
1,501.38
1,060.96
440.42
290,565.96
25
1,501.38
1,059.36
442.02
290,123.93
26
1,501.38
1,057.74
443.64
289,680.30
27
1,501.38
1,056.13
445.25
289,235.04
28
1,501.38
1,054.50
446.88
288,788.17
29
1,501.38
1,052.87
448.51
288,339.66
30
1,501.38
1,051.24
450.14
287,889.52
31
1,501.38
1,049.60
451.78
287,437.73
32
1,501.38
1,047.95
453.43
286,984.30
33
1,501.38
1,046.30
455.08
286,529.22
34
1,501.38
1,044.64
456.74
286,072.48
35
1,501.38
1,042.97
458.41
285,614.07
36
1,501.38
1,041.30
460.08
285,153.99
37
1,501.38
1,039.62
461.76
284,692.24
38
1,501.38
1,037.94
463.44
284,228.80
39
1,501.38
1,036.25
465.13
283,763.67
40
1,501.38
1,034.56
466.82
283,296.84
41
1,501.38
1,032.85
468.53
282,828.32
42
1,501.38
1,031.14
470.24
282,358.08
43
1,501.38
1,029.43
471.95
281,886.13
44
1,501.38
1,027.71
473.67
281,412.46
45
1,501.38
1,025.98
475.40
280,937.07
46
1,501.38
1,024.25
477.13
280,459.93
47
1,501.38
1,022.51
478.87
279,981.06
48
1,501.38
1,020.76
480.62
279,500.45
49
1,501.38
1,019.01
482.37
279,018.08
50
1,501.38
1,017.25
484.13
278,533.95
51
1,501.38
1,015.49
485.89
278,048.06
52
1,501.38
1,013.72
487.66
277,560.40
53
1,501.38
1,011.94
489.44
277,070.96
54
1,501.38
1,010.15
491.23
276,579.73
55
1,501.38
1,008.36
493.02
276,086.72
56
1,501.38
1,006.57
494.81
275,591.90
57
1,501.38
1,004.76
496.62
275,095.29
58
1,501.38
1,002.95
498.43
274,596.86
59
1,501.38
1,001.13
500.25
274,096.61
60
1,501.38
999.31
502.07
273,594.54
61
1,501.38
997.48
503.90
273,090.64
62
1,501.38
995.64
505.74
272,584.91
63
1,501.38
993.80
507.58
272,077.32
64
1,501.38
991.95
509.43
271,567.89
65
1,501.38
990.09
511.29
271,056.60
66
1,501.38
988.23
513.15
270,543.45
67
1,501.38
986.36
515.02
270,028.43
68
1,501.38
984.48
516.90
269,511.53
69
1,501.38
982.59
518.79
268,992.74
70
1,501.38
980.70
520.68
268,472.06
71
1,501.38
978.80
522.58
267,949.49
72
1,501.38
976.90
524.48
267,425.01
73
1,501.38
974.99
526.39
266,898.61
74
1,501.38
973.07
528.31
266,370.30
75
1,501.38
971.14
530.24
265,840.06
76
1,501.38
969.21
532.17
265,307.89
77
1,501.38
967.27
534.11
264,773.78
78
1,501.38
965.32
536.06
264,237.72
79
1,501.38
963.37
538.01
263,699.71
80
1,501.38
961.41
539.97
263,159.73
81
1,501.38
959.44
541.94
262,617.79
82
1,501.38
957.46
543.92
262,073.87
83
1,501.38
955.48
545.90
261,527.97
84
1,501.38
953.49
547.89
260,980.08
85
1,501.38
951.49
549.89
260,430.19
86
1,501.38
949.49
551.89
259,878.29
87
1,501.38
947.47
553.91
259,324.38
88
1,501.38
945.45
555.93
258,768.46
89
1,501.38
943.43
557.95
258,210.50
90
1,501.38
941.39
559.99
257,650.52
91
1,501.38
939.35
562.03
257,088.49
92
1,501.38
937.30
564.08
256,524.41
93
1,501.38
935.25
566.13
255,958.27
94
1,501.38
933.18
568.20
255,390.07
95
1,501.38
931.11
570.27
254,819.80
96
1,501.38
929.03
572.35
254,247.45
97
1,501.38
926.94
574.44
253,673.02
98
1,501.38
924.85
576.53
253,096.49
99
1,501.38
922.75
578.63
252,517.86
100
1,501.38
920.64
580.74
251,937.11
101
1,501.38
918.52
582.86
251,354.25
102
1,501.38
916.40
584.98
250,769.27
103
1,501.38
914.26
587.12
250,182.15
104
1,501.38
912.12
589.26
249,592.90
105
1,501.38
909.97
591.41
249,001.49
106
1,501.38
907.82
593.56
248,407.93
107
1,501.38
905.65
595.73
247,812.20
108
1,501.38
903.48
597.90
247,214.30
109
1,501.38
901.30
600.08
246,614.23
110
1,501.38
899.11
602.27
246,011.96
111
1,501.38
896.92
604.46
245,407.50
112
1,501.38
894.71
606.67
244,800.83
113
1,501.38
892.50
608.88
244,191.96
114
1,501.38
890.28
611.10
243,580.86
115
1,501.38
888.06
613.32
242,967.54
116
1,501.38
885.82
615.56
242,351.97
117
1,501.38
883.57
617.81
241,734.17
118
1,501.38
881.32
620.06
241,114.11
119
1,501.38
879.06
622.32
240,491.79
120
1,501.38
876.79
624.59
239,867.21
121
1,501.38
874.52
626.86
239,240.34
122
1,501.38
872.23
629.15
238,611.19
123
1,501.38
869.94
631.44
237,979.75
124
1,501.38
867.63
633.75
237,346.00
125
1,501.38
865.32
636.06
236,709.95
126
1,501.38
863.01
638.37
236,071.57
127
1,501.38
860.68
640.70
235,430.87
128
1,501.38
858.34
643.04
234,787.83
129
1,501.38
856.00
645.38
234,142.45
130
1,501.38
853.64
647.74
233,494.71
131
1,501.38
851.28
650.10
232,844.62
132
1,501.38
848.91
652.47
232,192.15
133
1,501.38
846.53
654.85
231,537.30
134
1,501.38
844.15
657.23
230,880.07
135
1,501.38
841.75
659.63
230,220.44
136
1,501.38
839.35
662.03
229,558.41
137
1,501.38
836.93
664.45
228,893.96
138
1,501.38
834.51
666.87
228,227.09
139
1,501.38
832.08
669.30
227,557.78
140
1,501.38
829.64
671.74
226,886.04
141
1,501.38
827.19
674.19
226,211.85
142
1,501.38
824.73
676.65
225,535.20
143
1,501.38
822.26
679.12
224,856.09
144
1,501.38
819.79
681.59
224,174.49
145
1,501.38
817.30
684.08
223,490.42
146
1,501.38
814.81
686.57
222,803.84
147
1,501.38
812.31
689.07
222,114.77
148
1,501.38
809.79
691.59
221,423.18
149
1,501.38
807.27
694.11
220,729.08
150
1,501.38
804.74
696.64
220,032.44
151
1,501.38
802.20
699.18
219,333.26
152
1,501.38
799.65
701.73
218,631.53
153
1,501.38
797.09
704.29
217,927.25
154
1,501.38
794.53
706.85
217,220.39
155
1,501.38
791.95
709.43
216,510.96
156
1,501.38
789.36
712.02
215,798.94
157
1,501.38
786.77
714.61
215,084.33
158
1,501.38
784.16
717.22
214,367.11
159
1,501.38
781.55
719.83
213,647.28
160
1,501.38
778.92
722.46
212,924.82
161
1,501.38
776.29
725.09
212,199.73
162
1,501.38
773.64
727.74
211,471.99
163
1,501.38
770.99
730.39
210,741.61
164
1,501.38
768.33
733.05
210,008.56
165
1,501.38
765.66
735.72
209,272.83
166
1,501.38
762.97
738.41
208,534.43
167
1,501.38
760.28
741.10
207,793.33
168
1,501.38
757.58
743.80
207,049.53
169
1,501.38
754.87
746.51
206,303.02
170
1,501.38
752.15
749.23
205,553.78
171
1,501.38
749.41
751.97
204,801.82
172
1,501.38
746.67
754.71
204,047.11
173
1,501.38
743.92
757.46
203,289.65
174
1,501.38
741.16
760.22
202,529.43
175
1,501.38
738.39
762.99
201,766.44
176
1,501.38
735.61
765.77
201,000.67
177
1,501.38
732.81
768.57
200,232.10
178
1,501.38
730.01
771.37
199,460.73
179
1,501.38
727.20
774.18
198,686.56
180
1,501.38
724.38
777.00
197,909.55
181
1,501.38
721.55
779.83
197,129.72
182
1,501.38
718.70
782.68
196,347.04
183
1,501.38
715.85
785.53
195,561.51
184
1,501.38
712.98
788.40
194,773.11
185
1,501.38
710.11
791.27
193,981.84
186
1,501.38
707.23
794.15
193,187.69
187
1,501.38
704.33
797.05
192,390.64
188
1,501.38
701.42
799.96
191,590.68
189
1,501.38
698.51
802.87
190,787.81
190
1,501.38
695.58
805.80
189,982.01
191
1,501.38
692.64
808.74
189,173.28
192
1,501.38
689.69
811.69
188,361.59
193
1,501.38
686.73
814.65
187,546.94
194
1,501.38
683.76
817.62
186,729.33
195
1,501.38
680.78
820.60
185,908.73
196
1,501.38
677.79
823.59
185,085.15
197
1,501.38
674.79
826.59
184,258.56
198
1,501.38
671.78
829.60
183,428.95
199
1,501.38
668.75
832.63
182,596.32
200
1,501.38
665.72
835.66
181,760.66
201
1,501.38
662.67
838.71
180,921.95
202
1,501.38
659.61
841.77
180,080.18
203
1,501.38
656.54
844.84
179,235.34
204
1,501.38
653.46
847.92
178,387.42
205
1,501.38
650.37
851.01
177,536.41
206
1,501.38
647.27
854.11
176,682.30
207
1,501.38
644.15
857.23
175,825.08
208
1,501.38
641.03
860.35
174,964.73
209
1,501.38
637.89
863.49
174,101.24
210
1,501.38
634.74
866.64
173,234.60
211
1,501.38
631.58
869.80
172,364.81
212
1,501.38
628.41
872.97
171,491.84
213
1,501.38
625.23
876.15
170,615.69
214
1,501.38
622.04
879.34
169,736.35
215
1,501.38
618.83
882.55
168,853.80
216
1,501.38
615.61
885.77
167,968.03
217
1,501.38
612.38
889.00
167,079.03
218
1,501.38
609.14
892.24
166,186.80
219
1,501.38
605.89
895.49
165,291.30
220
1,501.38
602.62
898.76
164,392.55
221
1,501.38
599.35
902.03
163,490.52
222
1,501.38
596.06
905.32
162,585.20
223
1,501.38
592.76
908.62
161,676.57
224
1,501.38
589.45
911.93
160,764.64
225
1,501.38
586.12
915.26
159,849.38
226
1,501.38
582.78
918.60
158,930.79
227
1,501.38
579.44
921.94
158,008.84
228
1,501.38
576.07
925.31
157,083.53
229
1,501.38
572.70
928.68
156,154.86
230
1,501.38
569.31
932.07
155,222.79
231
1,501.38
565.92
935.46
154,287.33
232
1,501.38
562.51
938.87
153,348.45
233
1,501.38
559.08
942.30
152,406.16
234
1,501.38
555.65
945.73
151,460.42
235
1,501.38
552.20
949.18
150,511.24
236
1,501.38
548.74
952.64
149,558.60
237
1,501.38
545.27
956.11
148,602.49
238
1,501.38
541.78
959.60
147,642.89
239
1,501.38
538.28
963.10
146,679.79
240
1,501.38
534.77
966.61
145,713.18
241
1,501.38
531.25
970.13
144,743.04
242
1,501.38
527.71
973.67
143,769.37
243
1,501.38
524.16
977.22
142,792.15
244
1,501.38
520.60
980.78
141,811.37
245
1,501.38
517.02
984.36
140,827.01
246
1,501.38
513.43
987.95
139,839.06
247
1,501.38
509.83
991.55
138,847.51
248
1,501.38
506.21
995.17
137,852.35
249
1,501.38
502.59
998.79
136,853.55
250
1,501.38
498.95
1,002.43
135,851.12
251
1,501.38
495.29
1,006.09
134,845.03
252
1,501.38
491.62
1,009.76
133,835.27
253
1,501.38
487.94
1,013.44
132,821.83
254
1,501.38
484.25
1,017.13
131,804.70
255
1,501.38
480.54
1,020.84
130,783.86
256
1,501.38
476.82
1,024.56
129,759.29
257
1,501.38
473.08
1,028.30
128,730.99
258
1,501.38
469.33
1,032.05
127,698.94
259
1,501.38
465.57
1,035.81
126,663.13
260
1,501.38
461.79
1,039.59
125,623.55
261
1,501.38
458.00
1,043.38
124,580.17
262
1,501.38
454.20
1,047.18
123,532.99
263
1,501.38
450.38
1,051.00
122,481.99
264
1,501.38
446.55
1,054.83
121,427.16
265
1,501.38
442.70
1,058.68
120,368.48
266
1,501.38
438.84
1,062.54
119,305.94
267
1,501.38
434.97
1,066.41
118,239.53
268
1,501.38
431.08
1,070.30
117,169.23
269
1,501.38
427.18
1,074.20
116,095.03
270
1,501.38
423.26
1,078.12
115,016.92
271
1,501.38
419.33
1,082.05
113,934.87
272
1,501.38
415.39
1,085.99
112,848.88
273
1,501.38
411.43
1,089.95
111,758.93
274
1,501.38
407.45
1,093.93
110,665.00
275
1,501.38
403.47
1,097.91
109,567.09
276
1,501.38
399.46
1,101.92
108,465.17
277
1,501.38
395.45
1,105.93
107,359.24
278
1,501.38
391.41
1,109.97
106,249.27
279
1,501.38
387.37
1,114.01
105,135.26
280
1,501.38
383.31
1,118.07
104,017.18
281
1,501.38
379.23
1,122.15
102,895.03
282
1,501.38
375.14
1,126.24
101,768.79
283
1,501.38
371.03
1,130.35
100,638.44
284
1,501.38
366.91
1,134.47
99,503.97
285
1,501.38
362.77
1,138.61
98,365.37
286
1,501.38
358.62
1,142.76
97,222.61
287
1,501.38
354.46
1,146.92
96,075.69
288
1,501.38
350.28
1,151.10
94,924.58
289
1,501.38
346.08
1,155.30
93,769.28
290
1,501.38
341.87
1,159.51
92,609.77
291
1,501.38
337.64
1,163.74
91,446.03
292
1,501.38
333.40
1,167.98
90,278.05
293
1,501.38
329.14
1,172.24
89,105.81
294
1,501.38
324.86
1,176.52
87,929.29
295
1,501.38
320.58
1,180.80
86,748.49
296
1,501.38
316.27
1,185.11
85,563.38
297
1,501.38
311.95
1,189.43
84,373.95
298
1,501.38
307.61
1,193.77
83,180.18
299
1,501.38
303.26
1,198.12
81,982.06
300
1,501.38
298.89
1,202.49
80,779.57
301
1,501.38
294.51
1,206.87
79,572.70
302
1,501.38
290.11
1,211.27
78,361.43
303
1,501.38
285.69
1,215.69
77,145.75
304
1,501.38
281.26
1,220.12
75,925.63
305
1,501.38
276.81
1,224.57
74,701.06
306
1,501.38
272.35
1,229.03
73,472.03
307
1,501.38
267.87
1,233.51
72,238.51
308
1,501.38
263.37
1,238.01
71,000.50
309
1,501.38
258.86
1,242.52
69,757.98
310
1,501.38
254.33
1,247.05
68,510.92
311
1,501.38
249.78
1,251.60
67,259.32
312
1,501.38
245.22
1,256.16
66,003.16
313
1,501.38
240.64
1,260.74
64,742.42
314
1,501.38
236.04
1,265.34
63,477.08
315
1,501.38
231.43
1,269.95
62,207.12
316
1,501.38
226.80
1,274.58
60,932.54
317
1,501.38
222.15
1,279.23
59,653.31
318
1,501.38
217.49
1,283.89
58,369.42
319
1,501.38
212.81
1,288.57
57,080.84
320
1,501.38
208.11
1,293.27
55,787.57
321
1,501.38
203.39
1,297.99
54,489.58
322
1,501.38
198.66
1,302.72
53,186.86
323
1,501.38
193.91
1,307.47
51,879.39
324
1,501.38
189.14
1,312.24
50,567.15
325
1,501.38
184.36
1,317.02
49,250.13
326
1,501.38
179.56
1,321.82
47,928.31
327
1,501.38
174.74
1,326.64
46,601.67
328
1,501.38
169.90
1,331.48
45,270.19
329
1,501.38
165.05
1,336.33
43,933.86
330
1,501.38
160.18
1,341.20
42,592.65
331
1,501.38
155.29
1,346.09
41,246.56
332
1,501.38
150.38
1,351.00
39,895.56
333
1,501.38
145.45
1,355.93
38,539.63
334
1,501.38
140.51
1,360.87
37,178.76
335
1,501.38
135.55
1,365.83
35,812.93
336
1,501.38
130.57
1,370.81
34,442.12
337
1,501.38
125.57
1,375.81
33,066.31
338
1,501.38
120.55
1,380.83
31,685.48
339
1,501.38
115.52
1,385.86
30,299.62
340
1,501.38
110.47
1,390.91
28,908.71
341
1,501.38
105.40
1,395.98
27,512.72
342
1,501.38
100.31
1,401.07
26,111.65
343
1,501.38
95.20
1,406.18
24,705.47
344
1,501.38
90.07
1,411.31
23,294.16
345
1,501.38
84.93
1,416.45
21,877.71
346
1,501.38
79.76
1,421.62
20,456.09
347
1,501.38
74.58
1,426.80
19,029.29
348
1,501.38
69.38
1,432.00
17,597.29
349
1,501.38
64.16
1,437.22
16,160.06
350
1,501.38
58.92
1,442.46
14,717.60
351
1,501.38
53.66
1,447.72
13,269.88
352
1,501.38
48.38
1,453.00
11,816.88
353
1,501.38
43.08
1,458.30
10,358.58
354
1,501.38
37.77
1,463.61
8,894.97
355
1,501.38
32.43
1,468.95
7,426.02
356
1,501.38
27.07
1,474.31
5,951.71
357
1,501.38
21.70
1,479.68
4,472.03
358
1,501.38
16.30
1,485.08
2,986.95
359
1,501.38
10.89
1,490.49
1,496.46
360
1,501.92
5.46
1,496.46
0.00
Totals
540,497.34
239,791.34
300,706.00

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