Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,500.42  
 

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
1,500.42
1,080.21
420.21
304,579.79
2
1,500.42
1,078.72
421.70
304,158.09
3
1,500.42
1,077.23
423.19
303,734.89
4
1,500.42
1,075.73
424.69
303,310.20
5
1,500.42
1,074.22
426.20
302,884.01
6
1,500.42
1,072.71
427.71
302,456.30
7
1,500.42
1,071.20
429.22
302,027.08
8
1,500.42
1,069.68
430.74
301,596.34
9
1,500.42
1,068.15
432.27
301,164.07
10
1,500.42
1,066.62
433.80
300,730.28
11
1,500.42
1,065.09
435.33
300,294.94
12
1,500.42
1,063.54
436.88
299,858.07
13
1,500.42
1,062.00
438.42
299,419.64
14
1,500.42
1,060.44
439.98
298,979.67
15
1,500.42
1,058.89
441.53
298,538.13
16
1,500.42
1,057.32
443.10
298,095.04
17
1,500.42
1,055.75
444.67
297,650.37
18
1,500.42
1,054.18
446.24
297,204.13
19
1,500.42
1,052.60
447.82
296,756.31
20
1,500.42
1,051.01
449.41
296,306.90
21
1,500.42
1,049.42
451.00
295,855.90
22
1,500.42
1,047.82
452.60
295,403.30
23
1,500.42
1,046.22
454.20
294,949.10
24
1,500.42
1,044.61
455.81
294,493.29
25
1,500.42
1,043.00
457.42
294,035.87
26
1,500.42
1,041.38
459.04
293,576.83
27
1,500.42
1,039.75
460.67
293,116.16
28
1,500.42
1,038.12
462.30
292,653.86
29
1,500.42
1,036.48
463.94
292,189.92
30
1,500.42
1,034.84
465.58
291,724.34
31
1,500.42
1,033.19
467.23
291,257.11
32
1,500.42
1,031.54
468.88
290,788.23
33
1,500.42
1,029.87
470.55
290,317.68
34
1,500.42
1,028.21
472.21
289,845.47
35
1,500.42
1,026.54
473.88
289,371.59
36
1,500.42
1,024.86
475.56
288,896.02
37
1,500.42
1,023.17
477.25
288,418.78
38
1,500.42
1,021.48
478.94
287,939.84
39
1,500.42
1,019.79
480.63
287,459.21
40
1,500.42
1,018.08
482.34
286,976.87
41
1,500.42
1,016.38
484.04
286,492.83
42
1,500.42
1,014.66
485.76
286,007.07
43
1,500.42
1,012.94
487.48
285,519.59
44
1,500.42
1,011.22
489.20
285,030.39
45
1,500.42
1,009.48
490.94
284,539.45
46
1,500.42
1,007.74
492.68
284,046.77
47
1,500.42
1,006.00
494.42
283,552.35
48
1,500.42
1,004.25
496.17
283,056.18
49
1,500.42
1,002.49
497.93
282,558.25
50
1,500.42
1,000.73
499.69
282,058.56
51
1,500.42
998.96
501.46
281,557.10
52
1,500.42
997.18
503.24
281,053.86
53
1,500.42
995.40
505.02
280,548.84
54
1,500.42
993.61
506.81
280,042.03
55
1,500.42
991.82
508.60
279,533.42
56
1,500.42
990.01
510.41
279,023.02
57
1,500.42
988.21
512.21
278,510.80
58
1,500.42
986.39
514.03
277,996.78
59
1,500.42
984.57
515.85
277,480.93
60
1,500.42
982.74
517.68
276,963.25
61
1,500.42
980.91
519.51
276,443.74
62
1,500.42
979.07
521.35
275,922.40
63
1,500.42
977.23
523.19
275,399.20
64
1,500.42
975.37
525.05
274,874.15
65
1,500.42
973.51
526.91
274,347.25
66
1,500.42
971.65
528.77
273,818.47
67
1,500.42
969.77
530.65
273,287.83
68
1,500.42
967.89
532.53
272,755.30
69
1,500.42
966.01
534.41
272,220.89
70
1,500.42
964.12
536.30
271,684.58
71
1,500.42
962.22
538.20
271,146.38
72
1,500.42
960.31
540.11
270,606.27
73
1,500.42
958.40
542.02
270,064.25
74
1,500.42
956.48
543.94
269,520.31
75
1,500.42
954.55
545.87
268,974.44
76
1,500.42
952.62
547.80
268,426.63
77
1,500.42
950.68
549.74
267,876.89
78
1,500.42
948.73
551.69
267,325.20
79
1,500.42
946.78
553.64
266,771.56
80
1,500.42
944.82
555.60
266,215.95
81
1,500.42
942.85
557.57
265,658.38
82
1,500.42
940.87
559.55
265,098.84
83
1,500.42
938.89
561.53
264,537.31
84
1,500.42
936.90
563.52
263,973.79
85
1,500.42
934.91
565.51
263,408.28
86
1,500.42
932.90
567.52
262,840.76
87
1,500.42
930.89
569.53
262,271.24
88
1,500.42
928.88
571.54
261,699.69
89
1,500.42
926.85
573.57
261,126.13
90
1,500.42
924.82
575.60
260,550.53
91
1,500.42
922.78
577.64
259,972.89
92
1,500.42
920.74
579.68
259,393.21
93
1,500.42
918.68
581.74
258,811.47
94
1,500.42
916.62
583.80
258,227.68
95
1,500.42
914.56
585.86
257,641.81
96
1,500.42
912.48
587.94
257,053.88
97
1,500.42
910.40
590.02
256,463.85
98
1,500.42
908.31
592.11
255,871.74
99
1,500.42
906.21
594.21
255,277.54
100
1,500.42
904.11
596.31
254,681.22
101
1,500.42
902.00
598.42
254,082.80
102
1,500.42
899.88
600.54
253,482.26
103
1,500.42
897.75
602.67
252,879.59
104
1,500.42
895.62
604.80
252,274.78
105
1,500.42
893.47
606.95
251,667.84
106
1,500.42
891.32
609.10
251,058.74
107
1,500.42
889.17
611.25
250,447.49
108
1,500.42
887.00
613.42
249,834.07
109
1,500.42
884.83
615.59
249,218.48
110
1,500.42
882.65
617.77
248,600.70
111
1,500.42
880.46
619.96
247,980.75
112
1,500.42
878.27
622.15
247,358.59
113
1,500.42
876.06
624.36
246,734.23
114
1,500.42
873.85
626.57
246,107.66
115
1,500.42
871.63
628.79
245,478.87
116
1,500.42
869.40
631.02
244,847.86
117
1,500.42
867.17
633.25
244,214.61
118
1,500.42
864.93
635.49
243,579.11
119
1,500.42
862.68
637.74
242,941.37
120
1,500.42
860.42
640.00
242,301.37
121
1,500.42
858.15
642.27
241,659.10
122
1,500.42
855.88
644.54
241,014.55
123
1,500.42
853.59
646.83
240,367.73
124
1,500.42
851.30
649.12
239,718.61
125
1,500.42
849.00
651.42
239,067.19
126
1,500.42
846.70
653.72
238,413.47
127
1,500.42
844.38
656.04
237,757.43
128
1,500.42
842.06
658.36
237,099.07
129
1,500.42
839.73
660.69
236,438.37
130
1,500.42
837.39
663.03
235,775.34
131
1,500.42
835.04
665.38
235,109.96
132
1,500.42
832.68
667.74
234,442.22
133
1,500.42
830.32
670.10
233,772.12
134
1,500.42
827.94
672.48
233,099.64
135
1,500.42
825.56
674.86
232,424.78
136
1,500.42
823.17
677.25
231,747.53
137
1,500.42
820.77
679.65
231,067.88
138
1,500.42
818.37
682.05
230,385.83
139
1,500.42
815.95
684.47
229,701.36
140
1,500.42
813.53
686.89
229,014.46
141
1,500.42
811.09
689.33
228,325.14
142
1,500.42
808.65
691.77
227,633.37
143
1,500.42
806.20
694.22
226,939.15
144
1,500.42
803.74
696.68
226,242.47
145
1,500.42
801.28
699.14
225,543.33
146
1,500.42
798.80
701.62
224,841.71
147
1,500.42
796.31
704.11
224,137.60
148
1,500.42
793.82
706.60
223,431.00
149
1,500.42
791.32
709.10
222,721.90
150
1,500.42
788.81
711.61
222,010.29
151
1,500.42
786.29
714.13
221,296.15
152
1,500.42
783.76
716.66
220,579.49
153
1,500.42
781.22
719.20
219,860.29
154
1,500.42
778.67
721.75
219,138.54
155
1,500.42
776.12
724.30
218,414.24
156
1,500.42
773.55
726.87
217,687.37
157
1,500.42
770.98
729.44
216,957.92
158
1,500.42
768.39
732.03
216,225.90
159
1,500.42
765.80
734.62
215,491.28
160
1,500.42
763.20
737.22
214,754.05
161
1,500.42
760.59
739.83
214,014.22
162
1,500.42
757.97
742.45
213,271.77
163
1,500.42
755.34
745.08
212,526.69
164
1,500.42
752.70
747.72
211,778.97
165
1,500.42
750.05
750.37
211,028.60
166
1,500.42
747.39
753.03
210,275.57
167
1,500.42
744.73
755.69
209,519.87
168
1,500.42
742.05
758.37
208,761.50
169
1,500.42
739.36
761.06
208,000.45
170
1,500.42
736.67
763.75
207,236.70
171
1,500.42
733.96
766.46
206,470.24
172
1,500.42
731.25
769.17
205,701.07
173
1,500.42
728.52
771.90
204,929.17
174
1,500.42
725.79
774.63
204,154.54
175
1,500.42
723.05
777.37
203,377.17
176
1,500.42
720.29
780.13
202,597.05
177
1,500.42
717.53
782.89
201,814.16
178
1,500.42
714.76
785.66
201,028.49
179
1,500.42
711.98
788.44
200,240.05
180
1,500.42
709.18
791.24
199,448.81
181
1,500.42
706.38
794.04
198,654.78
182
1,500.42
703.57
796.85
197,857.92
183
1,500.42
700.75
799.67
197,058.25
184
1,500.42
697.91
802.51
196,255.75
185
1,500.42
695.07
805.35
195,450.40
186
1,500.42
692.22
808.20
194,642.20
187
1,500.42
689.36
811.06
193,831.14
188
1,500.42
686.49
813.93
193,017.20
189
1,500.42
683.60
816.82
192,200.38
190
1,500.42
680.71
819.71
191,380.67
191
1,500.42
677.81
822.61
190,558.06
192
1,500.42
674.89
825.53
189,732.53
193
1,500.42
671.97
828.45
188,904.08
194
1,500.42
669.04
831.38
188,072.70
195
1,500.42
666.09
834.33
187,238.37
196
1,500.42
663.14
837.28
186,401.08
197
1,500.42
660.17
840.25
185,560.84
198
1,500.42
657.19
843.23
184,717.61
199
1,500.42
654.21
846.21
183,871.40
200
1,500.42
651.21
849.21
183,022.19
201
1,500.42
648.20
852.22
182,169.97
202
1,500.42
645.19
855.23
181,314.74
203
1,500.42
642.16
858.26
180,456.47
204
1,500.42
639.12
861.30
179,595.17
205
1,500.42
636.07
864.35
178,730.82
206
1,500.42
633.00
867.42
177,863.40
207
1,500.42
629.93
870.49
176,992.92
208
1,500.42
626.85
873.57
176,119.35
209
1,500.42
623.76
876.66
175,242.68
210
1,500.42
620.65
879.77
174,362.91
211
1,500.42
617.54
882.88
173,480.03
212
1,500.42
614.41
886.01
172,594.02
213
1,500.42
611.27
889.15
171,704.87
214
1,500.42
608.12
892.30
170,812.57
215
1,500.42
604.96
895.46
169,917.11
216
1,500.42
601.79
898.63
169,018.48
217
1,500.42
598.61
901.81
168,116.67
218
1,500.42
595.41
905.01
167,211.66
219
1,500.42
592.21
908.21
166,303.45
220
1,500.42
588.99
911.43
165,392.02
221
1,500.42
585.76
914.66
164,477.36
222
1,500.42
582.52
917.90
163,559.47
223
1,500.42
579.27
921.15
162,638.32
224
1,500.42
576.01
924.41
161,713.91
225
1,500.42
572.74
927.68
160,786.23
226
1,500.42
569.45
930.97
159,855.26
227
1,500.42
566.15
934.27
158,920.99
228
1,500.42
562.85
937.57
157,983.42
229
1,500.42
559.52
940.90
157,042.52
230
1,500.42
556.19
944.23
156,098.29
231
1,500.42
552.85
947.57
155,150.72
232
1,500.42
549.49
950.93
154,199.79
233
1,500.42
546.12
954.30
153,245.50
234
1,500.42
542.74
957.68
152,287.82
235
1,500.42
539.35
961.07
151,326.76
236
1,500.42
535.95
964.47
150,362.28
237
1,500.42
532.53
967.89
149,394.40
238
1,500.42
529.11
971.31
148,423.08
239
1,500.42
525.67
974.75
147,448.33
240
1,500.42
522.21
978.21
146,470.12
241
1,500.42
518.75
981.67
145,488.45
242
1,500.42
515.27
985.15
144,503.30
243
1,500.42
511.78
988.64
143,514.66
244
1,500.42
508.28
992.14
142,522.52
245
1,500.42
504.77
995.65
141,526.87
246
1,500.42
501.24
999.18
140,527.69
247
1,500.42
497.70
1,002.72
139,524.98
248
1,500.42
494.15
1,006.27
138,518.71
249
1,500.42
490.59
1,009.83
137,508.87
250
1,500.42
487.01
1,013.41
136,495.46
251
1,500.42
483.42
1,017.00
135,478.47
252
1,500.42
479.82
1,020.60
134,457.86
253
1,500.42
476.20
1,024.22
133,433.65
254
1,500.42
472.58
1,027.84
132,405.81
255
1,500.42
468.94
1,031.48
131,374.32
256
1,500.42
465.28
1,035.14
130,339.19
257
1,500.42
461.62
1,038.80
129,300.39
258
1,500.42
457.94
1,042.48
128,257.91
259
1,500.42
454.25
1,046.17
127,211.73
260
1,500.42
450.54
1,049.88
126,161.85
261
1,500.42
446.82
1,053.60
125,108.26
262
1,500.42
443.09
1,057.33
124,050.93
263
1,500.42
439.35
1,061.07
122,989.86
264
1,500.42
435.59
1,064.83
121,925.02
265
1,500.42
431.82
1,068.60
120,856.42
266
1,500.42
428.03
1,072.39
119,784.04
267
1,500.42
424.24
1,076.18
118,707.85
268
1,500.42
420.42
1,080.00
117,627.85
269
1,500.42
416.60
1,083.82
116,544.03
270
1,500.42
412.76
1,087.66
115,456.37
271
1,500.42
408.91
1,091.51
114,364.86
272
1,500.42
405.04
1,095.38
113,269.48
273
1,500.42
401.16
1,099.26
112,170.23
274
1,500.42
397.27
1,103.15
111,067.08
275
1,500.42
393.36
1,107.06
109,960.02
276
1,500.42
389.44
1,110.98
108,849.04
277
1,500.42
385.51
1,114.91
107,734.13
278
1,500.42
381.56
1,118.86
106,615.27
279
1,500.42
377.60
1,122.82
105,492.44
280
1,500.42
373.62
1,126.80
104,365.64
281
1,500.42
369.63
1,130.79
103,234.85
282
1,500.42
365.62
1,134.80
102,100.05
283
1,500.42
361.60
1,138.82
100,961.24
284
1,500.42
357.57
1,142.85
99,818.39
285
1,500.42
353.52
1,146.90
98,671.49
286
1,500.42
349.46
1,150.96
97,520.53
287
1,500.42
345.39
1,155.03
96,365.50
288
1,500.42
341.29
1,159.13
95,206.37
289
1,500.42
337.19
1,163.23
94,043.14
290
1,500.42
333.07
1,167.35
92,875.79
291
1,500.42
328.94
1,171.48
91,704.31
292
1,500.42
324.79
1,175.63
90,528.67
293
1,500.42
320.62
1,179.80
89,348.87
294
1,500.42
316.44
1,183.98
88,164.90
295
1,500.42
312.25
1,188.17
86,976.73
296
1,500.42
308.04
1,192.38
85,784.35
297
1,500.42
303.82
1,196.60
84,587.75
298
1,500.42
299.58
1,200.84
83,386.91
299
1,500.42
295.33
1,205.09
82,181.82
300
1,500.42
291.06
1,209.36
80,972.46
301
1,500.42
286.78
1,213.64
79,758.82
302
1,500.42
282.48
1,217.94
78,540.88
303
1,500.42
278.17
1,222.25
77,318.62
304
1,500.42
273.84
1,226.58
76,092.04
305
1,500.42
269.49
1,230.93
74,861.11
306
1,500.42
265.13
1,235.29
73,625.83
307
1,500.42
260.76
1,239.66
72,386.16
308
1,500.42
256.37
1,244.05
71,142.11
309
1,500.42
251.96
1,248.46
69,893.65
310
1,500.42
247.54
1,252.88
68,640.77
311
1,500.42
243.10
1,257.32
67,383.46
312
1,500.42
238.65
1,261.77
66,121.69
313
1,500.42
234.18
1,266.24
64,855.45
314
1,500.42
229.70
1,270.72
63,584.72
315
1,500.42
225.20
1,275.22
62,309.50
316
1,500.42
220.68
1,279.74
61,029.76
317
1,500.42
216.15
1,284.27
59,745.49
318
1,500.42
211.60
1,288.82
58,456.66
319
1,500.42
207.03
1,293.39
57,163.28
320
1,500.42
202.45
1,297.97
55,865.31
321
1,500.42
197.86
1,302.56
54,562.75
322
1,500.42
193.24
1,307.18
53,255.57
323
1,500.42
188.61
1,311.81
51,943.77
324
1,500.42
183.97
1,316.45
50,627.31
325
1,500.42
179.31
1,321.11
49,306.20
326
1,500.42
174.63
1,325.79
47,980.40
327
1,500.42
169.93
1,330.49
46,649.91
328
1,500.42
165.22
1,335.20
45,314.71
329
1,500.42
160.49
1,339.93
43,974.78
330
1,500.42
155.74
1,344.68
42,630.11
331
1,500.42
150.98
1,349.44
41,280.67
332
1,500.42
146.20
1,354.22
39,926.45
333
1,500.42
141.41
1,359.01
38,567.44
334
1,500.42
136.59
1,363.83
37,203.61
335
1,500.42
131.76
1,368.66
35,834.95
336
1,500.42
126.92
1,373.50
34,461.45
337
1,500.42
122.05
1,378.37
33,083.08
338
1,500.42
117.17
1,383.25
31,699.83
339
1,500.42
112.27
1,388.15
30,311.68
340
1,500.42
107.35
1,393.07
28,918.61
341
1,500.42
102.42
1,398.00
27,520.61
342
1,500.42
97.47
1,402.95
26,117.66
343
1,500.42
92.50
1,407.92
24,709.74
344
1,500.42
87.51
1,412.91
23,296.83
345
1,500.42
82.51
1,417.91
21,878.92
346
1,500.42
77.49
1,422.93
20,455.99
347
1,500.42
72.45
1,427.97
19,028.02
348
1,500.42
67.39
1,433.03
17,594.99
349
1,500.42
62.32
1,438.10
16,156.89
350
1,500.42
57.22
1,443.20
14,713.69
351
1,500.42
52.11
1,448.31
13,265.38
352
1,500.42
46.98
1,453.44
11,811.94
353
1,500.42
41.83
1,458.59
10,353.36
354
1,500.42
36.67
1,463.75
8,889.60
355
1,500.42
31.48
1,468.94
7,420.67
356
1,500.42
26.28
1,474.14
5,946.53
357
1,500.42
21.06
1,479.36
4,467.17
358
1,500.42
15.82
1,484.60
2,982.57
359
1,500.42
10.56
1,489.86
1,492.71
360
1,498.00
5.29
1,492.71
0.00
Totals
540,148.78
235,148.78
305,000.00

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