Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,501.15  
 

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
1,501.15
1,080.74
420.41
304,729.59
2
1,501.15
1,079.25
421.90
304,307.69
3
1,501.15
1,077.76
423.39
303,884.30
4
1,501.15
1,076.26
424.89
303,459.40
5
1,501.15
1,074.75
426.40
303,033.01
6
1,501.15
1,073.24
427.91
302,605.10
7
1,501.15
1,071.73
429.42
302,175.67
8
1,501.15
1,070.21
430.94
301,744.73
9
1,501.15
1,068.68
432.47
301,312.26
10
1,501.15
1,067.15
434.00
300,878.26
11
1,501.15
1,065.61
435.54
300,442.72
12
1,501.15
1,064.07
437.08
300,005.63
13
1,501.15
1,062.52
438.63
299,567.00
14
1,501.15
1,060.97
440.18
299,126.82
15
1,501.15
1,059.41
441.74
298,685.08
16
1,501.15
1,057.84
443.31
298,241.77
17
1,501.15
1,056.27
444.88
297,796.89
18
1,501.15
1,054.70
446.45
297,350.44
19
1,501.15
1,053.12
448.03
296,902.41
20
1,501.15
1,051.53
449.62
296,452.79
21
1,501.15
1,049.94
451.21
296,001.57
22
1,501.15
1,048.34
452.81
295,548.76
23
1,501.15
1,046.74
454.41
295,094.35
24
1,501.15
1,045.13
456.02
294,638.32
25
1,501.15
1,043.51
457.64
294,180.68
26
1,501.15
1,041.89
459.26
293,721.42
27
1,501.15
1,040.26
460.89
293,260.54
28
1,501.15
1,038.63
462.52
292,798.02
29
1,501.15
1,036.99
464.16
292,333.86
30
1,501.15
1,035.35
465.80
291,868.06
31
1,501.15
1,033.70
467.45
291,400.61
32
1,501.15
1,032.04
469.11
290,931.50
33
1,501.15
1,030.38
470.77
290,460.74
34
1,501.15
1,028.72
472.43
289,988.30
35
1,501.15
1,027.04
474.11
289,514.19
36
1,501.15
1,025.36
475.79
289,038.41
37
1,501.15
1,023.68
477.47
288,560.93
38
1,501.15
1,021.99
479.16
288,081.77
39
1,501.15
1,020.29
480.86
287,600.91
40
1,501.15
1,018.59
482.56
287,118.35
41
1,501.15
1,016.88
484.27
286,634.07
42
1,501.15
1,015.16
485.99
286,148.09
43
1,501.15
1,013.44
487.71
285,660.38
44
1,501.15
1,011.71
489.44
285,170.94
45
1,501.15
1,009.98
491.17
284,679.77
46
1,501.15
1,008.24
492.91
284,186.86
47
1,501.15
1,006.50
494.65
283,692.21
48
1,501.15
1,004.74
496.41
283,195.80
49
1,501.15
1,002.99
498.16
282,697.64
50
1,501.15
1,001.22
499.93
282,197.71
51
1,501.15
999.45
501.70
281,696.01
52
1,501.15
997.67
503.48
281,192.53
53
1,501.15
995.89
505.26
280,687.27
54
1,501.15
994.10
507.05
280,180.22
55
1,501.15
992.30
508.85
279,671.38
56
1,501.15
990.50
510.65
279,160.73
57
1,501.15
988.69
512.46
278,648.27
58
1,501.15
986.88
514.27
278,134.00
59
1,501.15
985.06
516.09
277,617.91
60
1,501.15
983.23
517.92
277,099.99
61
1,501.15
981.40
519.75
276,580.24
62
1,501.15
979.56
521.59
276,058.64
63
1,501.15
977.71
523.44
275,535.20
64
1,501.15
975.85
525.30
275,009.90
65
1,501.15
973.99
527.16
274,482.75
66
1,501.15
972.13
529.02
273,953.72
67
1,501.15
970.25
530.90
273,422.83
68
1,501.15
968.37
532.78
272,890.05
69
1,501.15
966.49
534.66
272,355.38
70
1,501.15
964.59
536.56
271,818.83
71
1,501.15
962.69
538.46
271,280.37
72
1,501.15
960.78
540.37
270,740.00
73
1,501.15
958.87
542.28
270,197.72
74
1,501.15
956.95
544.20
269,653.52
75
1,501.15
955.02
546.13
269,107.40
76
1,501.15
953.09
548.06
268,559.34
77
1,501.15
951.15
550.00
268,009.33
78
1,501.15
949.20
551.95
267,457.38
79
1,501.15
947.24
553.91
266,903.48
80
1,501.15
945.28
555.87
266,347.61
81
1,501.15
943.31
557.84
265,789.78
82
1,501.15
941.34
559.81
265,229.96
83
1,501.15
939.36
561.79
264,668.17
84
1,501.15
937.37
563.78
264,104.39
85
1,501.15
935.37
565.78
263,538.61
86
1,501.15
933.37
567.78
262,970.82
87
1,501.15
931.35
569.80
262,401.03
88
1,501.15
929.34
571.81
261,829.21
89
1,501.15
927.31
573.84
261,255.38
90
1,501.15
925.28
575.87
260,679.51
91
1,501.15
923.24
577.91
260,101.60
92
1,501.15
921.19
579.96
259,521.64
93
1,501.15
919.14
582.01
258,939.63
94
1,501.15
917.08
584.07
258,355.56
95
1,501.15
915.01
586.14
257,769.41
96
1,501.15
912.93
588.22
257,181.20
97
1,501.15
910.85
590.30
256,590.90
98
1,501.15
908.76
592.39
255,998.51
99
1,501.15
906.66
594.49
255,404.02
100
1,501.15
904.56
596.59
254,807.43
101
1,501.15
902.44
598.71
254,208.72
102
1,501.15
900.32
600.83
253,607.89
103
1,501.15
898.19
602.96
253,004.94
104
1,501.15
896.06
605.09
252,399.84
105
1,501.15
893.92
607.23
251,792.61
106
1,501.15
891.77
609.38
251,183.23
107
1,501.15
889.61
611.54
250,571.68
108
1,501.15
887.44
613.71
249,957.97
109
1,501.15
885.27
615.88
249,342.09
110
1,501.15
883.09
618.06
248,724.03
111
1,501.15
880.90
620.25
248,103.78
112
1,501.15
878.70
622.45
247,481.33
113
1,501.15
876.50
624.65
246,856.67
114
1,501.15
874.28
626.87
246,229.81
115
1,501.15
872.06
629.09
245,600.72
116
1,501.15
869.84
631.31
244,969.41
117
1,501.15
867.60
633.55
244,335.86
118
1,501.15
865.36
635.79
243,700.06
119
1,501.15
863.10
638.05
243,062.02
120
1,501.15
860.84
640.31
242,421.71
121
1,501.15
858.58
642.57
241,779.14
122
1,501.15
856.30
644.85
241,134.29
123
1,501.15
854.02
647.13
240,487.16
124
1,501.15
851.73
649.42
239,837.73
125
1,501.15
849.43
651.72
239,186.01
126
1,501.15
847.12
654.03
238,531.98
127
1,501.15
844.80
656.35
237,875.63
128
1,501.15
842.48
658.67
237,216.95
129
1,501.15
840.14
661.01
236,555.95
130
1,501.15
837.80
663.35
235,892.60
131
1,501.15
835.45
665.70
235,226.90
132
1,501.15
833.10
668.05
234,558.85
133
1,501.15
830.73
670.42
233,888.43
134
1,501.15
828.35
672.80
233,215.63
135
1,501.15
825.97
675.18
232,540.45
136
1,501.15
823.58
677.57
231,862.88
137
1,501.15
821.18
679.97
231,182.91
138
1,501.15
818.77
682.38
230,500.54
139
1,501.15
816.36
684.79
229,815.74
140
1,501.15
813.93
687.22
229,128.52
141
1,501.15
811.50
689.65
228,438.87
142
1,501.15
809.05
692.10
227,746.78
143
1,501.15
806.60
694.55
227,052.23
144
1,501.15
804.14
697.01
226,355.22
145
1,501.15
801.67
699.48
225,655.75
146
1,501.15
799.20
701.95
224,953.79
147
1,501.15
796.71
704.44
224,249.36
148
1,501.15
794.22
706.93
223,542.42
149
1,501.15
791.71
709.44
222,832.98
150
1,501.15
789.20
711.95
222,121.03
151
1,501.15
786.68
714.47
221,406.56
152
1,501.15
784.15
717.00
220,689.56
153
1,501.15
781.61
719.54
219,970.02
154
1,501.15
779.06
722.09
219,247.93
155
1,501.15
776.50
724.65
218,523.28
156
1,501.15
773.94
727.21
217,796.07
157
1,501.15
771.36
729.79
217,066.28
158
1,501.15
768.78
732.37
216,333.91
159
1,501.15
766.18
734.97
215,598.94
160
1,501.15
763.58
737.57
214,861.37
161
1,501.15
760.97
740.18
214,121.19
162
1,501.15
758.35
742.80
213,378.38
163
1,501.15
755.72
745.43
212,632.95
164
1,501.15
753.08
748.07
211,884.87
165
1,501.15
750.43
750.72
211,134.15
166
1,501.15
747.77
753.38
210,380.77
167
1,501.15
745.10
756.05
209,624.71
168
1,501.15
742.42
758.73
208,865.99
169
1,501.15
739.73
761.42
208,104.57
170
1,501.15
737.04
764.11
207,340.46
171
1,501.15
734.33
766.82
206,573.64
172
1,501.15
731.61
769.54
205,804.10
173
1,501.15
728.89
772.26
205,031.84
174
1,501.15
726.15
775.00
204,256.85
175
1,501.15
723.41
777.74
203,479.11
176
1,501.15
720.66
780.49
202,698.61
177
1,501.15
717.89
783.26
201,915.35
178
1,501.15
715.12
786.03
201,129.32
179
1,501.15
712.33
788.82
200,340.50
180
1,501.15
709.54
791.61
199,548.89
181
1,501.15
706.74
794.41
198,754.48
182
1,501.15
703.92
797.23
197,957.25
183
1,501.15
701.10
800.05
197,157.20
184
1,501.15
698.27
802.88
196,354.31
185
1,501.15
695.42
805.73
195,548.58
186
1,501.15
692.57
808.58
194,740.00
187
1,501.15
689.70
811.45
193,928.56
188
1,501.15
686.83
814.32
193,114.24
189
1,501.15
683.95
817.20
192,297.03
190
1,501.15
681.05
820.10
191,476.93
191
1,501.15
678.15
823.00
190,653.93
192
1,501.15
675.23
825.92
189,828.01
193
1,501.15
672.31
828.84
188,999.17
194
1,501.15
669.37
831.78
188,167.39
195
1,501.15
666.43
834.72
187,332.67
196
1,501.15
663.47
837.68
186,494.99
197
1,501.15
660.50
840.65
185,654.34
198
1,501.15
657.53
843.62
184,810.72
199
1,501.15
654.54
846.61
183,964.11
200
1,501.15
651.54
849.61
183,114.50
201
1,501.15
648.53
852.62
182,261.88
202
1,501.15
645.51
855.64
181,406.24
203
1,501.15
642.48
858.67
180,547.57
204
1,501.15
639.44
861.71
179,685.86
205
1,501.15
636.39
864.76
178,821.10
206
1,501.15
633.32
867.83
177,953.27
207
1,501.15
630.25
870.90
177,082.37
208
1,501.15
627.17
873.98
176,208.39
209
1,501.15
624.07
877.08
175,331.31
210
1,501.15
620.97
880.18
174,451.12
211
1,501.15
617.85
883.30
173,567.82
212
1,501.15
614.72
886.43
172,681.39
213
1,501.15
611.58
889.57
171,791.82
214
1,501.15
608.43
892.72
170,899.10
215
1,501.15
605.27
895.88
170,003.22
216
1,501.15
602.09
899.06
169,104.16
217
1,501.15
598.91
902.24
168,201.92
218
1,501.15
595.72
905.43
167,296.49
219
1,501.15
592.51
908.64
166,387.85
220
1,501.15
589.29
911.86
165,475.99
221
1,501.15
586.06
915.09
164,560.90
222
1,501.15
582.82
918.33
163,642.57
223
1,501.15
579.57
921.58
162,720.99
224
1,501.15
576.30
924.85
161,796.14
225
1,501.15
573.03
928.12
160,868.02
226
1,501.15
569.74
931.41
159,936.61
227
1,501.15
566.44
934.71
159,001.90
228
1,501.15
563.13
938.02
158,063.88
229
1,501.15
559.81
941.34
157,122.54
230
1,501.15
556.48
944.67
156,177.87
231
1,501.15
553.13
948.02
155,229.85
232
1,501.15
549.77
951.38
154,278.47
233
1,501.15
546.40
954.75
153,323.72
234
1,501.15
543.02
958.13
152,365.59
235
1,501.15
539.63
961.52
151,404.07
236
1,501.15
536.22
964.93
150,439.14
237
1,501.15
532.81
968.34
149,470.80
238
1,501.15
529.38
971.77
148,499.03
239
1,501.15
525.93
975.22
147,523.81
240
1,501.15
522.48
978.67
146,545.14
241
1,501.15
519.01
982.14
145,563.00
242
1,501.15
515.54
985.61
144,577.39
243
1,501.15
512.04
989.11
143,588.28
244
1,501.15
508.54
992.61
142,595.68
245
1,501.15
505.03
996.12
141,599.55
246
1,501.15
501.50
999.65
140,599.90
247
1,501.15
497.96
1,003.19
139,596.71
248
1,501.15
494.41
1,006.74
138,589.96
249
1,501.15
490.84
1,010.31
137,579.65
250
1,501.15
487.26
1,013.89
136,565.77
251
1,501.15
483.67
1,017.48
135,548.29
252
1,501.15
480.07
1,021.08
134,527.20
253
1,501.15
476.45
1,024.70
133,502.50
254
1,501.15
472.82
1,028.33
132,474.17
255
1,501.15
469.18
1,031.97
131,442.20
256
1,501.15
465.52
1,035.63
130,406.58
257
1,501.15
461.86
1,039.29
129,367.28
258
1,501.15
458.18
1,042.97
128,324.31
259
1,501.15
454.48
1,046.67
127,277.64
260
1,501.15
450.77
1,050.38
126,227.27
261
1,501.15
447.05
1,054.10
125,173.17
262
1,501.15
443.32
1,057.83
124,115.34
263
1,501.15
439.58
1,061.57
123,053.77
264
1,501.15
435.82
1,065.33
121,988.43
265
1,501.15
432.04
1,069.11
120,919.33
266
1,501.15
428.26
1,072.89
119,846.43
267
1,501.15
424.46
1,076.69
118,769.74
268
1,501.15
420.64
1,080.51
117,689.23
269
1,501.15
416.82
1,084.33
116,604.90
270
1,501.15
412.98
1,088.17
115,516.72
271
1,501.15
409.12
1,092.03
114,424.70
272
1,501.15
405.25
1,095.90
113,328.80
273
1,501.15
401.37
1,099.78
112,229.02
274
1,501.15
397.48
1,103.67
111,125.35
275
1,501.15
393.57
1,107.58
110,017.77
276
1,501.15
389.65
1,111.50
108,906.27
277
1,501.15
385.71
1,115.44
107,790.82
278
1,501.15
381.76
1,119.39
106,671.43
279
1,501.15
377.79
1,123.36
105,548.08
280
1,501.15
373.82
1,127.33
104,420.74
281
1,501.15
369.82
1,131.33
103,289.42
282
1,501.15
365.82
1,135.33
102,154.09
283
1,501.15
361.80
1,139.35
101,014.73
284
1,501.15
357.76
1,143.39
99,871.34
285
1,501.15
353.71
1,147.44
98,723.90
286
1,501.15
349.65
1,151.50
97,572.40
287
1,501.15
345.57
1,155.58
96,416.82
288
1,501.15
341.48
1,159.67
95,257.14
289
1,501.15
337.37
1,163.78
94,093.36
290
1,501.15
333.25
1,167.90
92,925.46
291
1,501.15
329.11
1,172.04
91,753.42
292
1,501.15
324.96
1,176.19
90,577.23
293
1,501.15
320.79
1,180.36
89,396.88
294
1,501.15
316.61
1,184.54
88,212.34
295
1,501.15
312.42
1,188.73
87,023.61
296
1,501.15
308.21
1,192.94
85,830.67
297
1,501.15
303.98
1,197.17
84,633.50
298
1,501.15
299.74
1,201.41
83,432.09
299
1,501.15
295.49
1,205.66
82,226.43
300
1,501.15
291.22
1,209.93
81,016.50
301
1,501.15
286.93
1,214.22
79,802.29
302
1,501.15
282.63
1,218.52
78,583.77
303
1,501.15
278.32
1,222.83
77,360.94
304
1,501.15
273.99
1,227.16
76,133.77
305
1,501.15
269.64
1,231.51
74,902.26
306
1,501.15
265.28
1,235.87
73,666.39
307
1,501.15
260.90
1,240.25
72,426.14
308
1,501.15
256.51
1,244.64
71,181.50
309
1,501.15
252.10
1,249.05
69,932.45
310
1,501.15
247.68
1,253.47
68,678.98
311
1,501.15
243.24
1,257.91
67,421.07
312
1,501.15
238.78
1,262.37
66,158.70
313
1,501.15
234.31
1,266.84
64,891.86
314
1,501.15
229.83
1,271.32
63,620.54
315
1,501.15
225.32
1,275.83
62,344.71
316
1,501.15
220.80
1,280.35
61,064.37
317
1,501.15
216.27
1,284.88
59,779.49
318
1,501.15
211.72
1,289.43
58,490.06
319
1,501.15
207.15
1,294.00
57,196.06
320
1,501.15
202.57
1,298.58
55,897.48
321
1,501.15
197.97
1,303.18
54,594.30
322
1,501.15
193.35
1,307.80
53,286.50
323
1,501.15
188.72
1,312.43
51,974.08
324
1,501.15
184.07
1,317.08
50,657.00
325
1,501.15
179.41
1,321.74
49,335.26
326
1,501.15
174.73
1,326.42
48,008.84
327
1,501.15
170.03
1,331.12
46,677.72
328
1,501.15
165.32
1,335.83
45,341.89
329
1,501.15
160.59
1,340.56
44,001.32
330
1,501.15
155.84
1,345.31
42,656.01
331
1,501.15
151.07
1,350.08
41,305.94
332
1,501.15
146.29
1,354.86
39,951.08
333
1,501.15
141.49
1,359.66
38,591.42
334
1,501.15
136.68
1,364.47
37,226.95
335
1,501.15
131.85
1,369.30
35,857.64
336
1,501.15
127.00
1,374.15
34,483.49
337
1,501.15
122.13
1,379.02
33,104.47
338
1,501.15
117.24
1,383.91
31,720.56
339
1,501.15
112.34
1,388.81
30,331.76
340
1,501.15
107.42
1,393.73
28,938.03
341
1,501.15
102.49
1,398.66
27,539.37
342
1,501.15
97.54
1,403.61
26,135.76
343
1,501.15
92.56
1,408.59
24,727.17
344
1,501.15
87.58
1,413.57
23,313.60
345
1,501.15
82.57
1,418.58
21,895.01
346
1,501.15
77.54
1,423.61
20,471.41
347
1,501.15
72.50
1,428.65
19,042.76
348
1,501.15
67.44
1,433.71
17,609.06
349
1,501.15
62.37
1,438.78
16,170.27
350
1,501.15
57.27
1,443.88
14,726.39
351
1,501.15
52.16
1,448.99
13,277.40
352
1,501.15
47.02
1,454.13
11,823.27
353
1,501.15
41.87
1,459.28
10,364.00
354
1,501.15
36.71
1,464.44
8,899.55
355
1,501.15
31.52
1,469.63
7,429.92
356
1,501.15
26.31
1,474.84
5,955.08
357
1,501.15
21.09
1,480.06
4,475.03
358
1,501.15
15.85
1,485.30
2,989.72
359
1,501.15
10.59
1,490.56
1,499.16
360
1,504.47
5.31
1,499.16
0.00
Totals
540,417.32
235,267.32
305,150.00

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