Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,501.47  
 

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
1,501.47
1,080.97
420.50
304,793.50
2
1,501.47
1,079.48
421.99
304,371.50
3
1,501.47
1,077.98
423.49
303,948.02
4
1,501.47
1,076.48
424.99
303,523.03
5
1,501.47
1,074.98
426.49
303,096.54
6
1,501.47
1,073.47
428.00
302,668.53
7
1,501.47
1,071.95
429.52
302,239.01
8
1,501.47
1,070.43
431.04
301,807.97
9
1,501.47
1,068.90
432.57
301,375.41
10
1,501.47
1,067.37
434.10
300,941.31
11
1,501.47
1,065.83
435.64
300,505.67
12
1,501.47
1,064.29
437.18
300,068.49
13
1,501.47
1,062.74
438.73
299,629.77
14
1,501.47
1,061.19
440.28
299,189.48
15
1,501.47
1,059.63
441.84
298,747.64
16
1,501.47
1,058.06
443.41
298,304.24
17
1,501.47
1,056.49
444.98
297,859.26
18
1,501.47
1,054.92
446.55
297,412.71
19
1,501.47
1,053.34
448.13
296,964.58
20
1,501.47
1,051.75
449.72
296,514.86
21
1,501.47
1,050.16
451.31
296,063.54
22
1,501.47
1,048.56
452.91
295,610.63
23
1,501.47
1,046.95
454.52
295,156.12
24
1,501.47
1,045.34
456.13
294,699.99
25
1,501.47
1,043.73
457.74
294,242.25
26
1,501.47
1,042.11
459.36
293,782.89
27
1,501.47
1,040.48
460.99
293,321.90
28
1,501.47
1,038.85
462.62
292,859.28
29
1,501.47
1,037.21
464.26
292,395.02
30
1,501.47
1,035.57
465.90
291,929.11
31
1,501.47
1,033.92
467.55
291,461.56
32
1,501.47
1,032.26
469.21
290,992.35
33
1,501.47
1,030.60
470.87
290,521.48
34
1,501.47
1,028.93
472.54
290,048.94
35
1,501.47
1,027.26
474.21
289,574.72
36
1,501.47
1,025.58
475.89
289,098.83
37
1,501.47
1,023.89
477.58
288,621.25
38
1,501.47
1,022.20
479.27
288,141.98
39
1,501.47
1,020.50
480.97
287,661.01
40
1,501.47
1,018.80
482.67
287,178.34
41
1,501.47
1,017.09
484.38
286,693.96
42
1,501.47
1,015.37
486.10
286,207.87
43
1,501.47
1,013.65
487.82
285,720.05
44
1,501.47
1,011.93
489.54
285,230.51
45
1,501.47
1,010.19
491.28
284,739.23
46
1,501.47
1,008.45
493.02
284,246.21
47
1,501.47
1,006.71
494.76
283,751.44
48
1,501.47
1,004.95
496.52
283,254.93
49
1,501.47
1,003.19
498.28
282,756.65
50
1,501.47
1,001.43
500.04
282,256.61
51
1,501.47
999.66
501.81
281,754.80
52
1,501.47
997.88
503.59
281,251.21
53
1,501.47
996.10
505.37
280,745.84
54
1,501.47
994.31
507.16
280,238.68
55
1,501.47
992.51
508.96
279,729.72
56
1,501.47
990.71
510.76
279,218.96
57
1,501.47
988.90
512.57
278,706.39
58
1,501.47
987.09
514.38
278,192.01
59
1,501.47
985.26
516.21
277,675.80
60
1,501.47
983.44
518.03
277,157.76
61
1,501.47
981.60
519.87
276,637.89
62
1,501.47
979.76
521.71
276,116.18
63
1,501.47
977.91
523.56
275,592.63
64
1,501.47
976.06
525.41
275,067.21
65
1,501.47
974.20
527.27
274,539.94
66
1,501.47
972.33
529.14
274,010.80
67
1,501.47
970.45
531.02
273,479.78
68
1,501.47
968.57
532.90
272,946.89
69
1,501.47
966.69
534.78
272,412.10
70
1,501.47
964.79
536.68
271,875.43
71
1,501.47
962.89
538.58
271,336.85
72
1,501.47
960.98
540.49
270,796.36
73
1,501.47
959.07
542.40
270,253.96
74
1,501.47
957.15
544.32
269,709.64
75
1,501.47
955.22
546.25
269,163.40
76
1,501.47
953.29
548.18
268,615.21
77
1,501.47
951.35
550.12
268,065.09
78
1,501.47
949.40
552.07
267,513.02
79
1,501.47
947.44
554.03
266,958.99
80
1,501.47
945.48
555.99
266,403.00
81
1,501.47
943.51
557.96
265,845.04
82
1,501.47
941.53
559.94
265,285.10
83
1,501.47
939.55
561.92
264,723.18
84
1,501.47
937.56
563.91
264,159.27
85
1,501.47
935.56
565.91
263,593.37
86
1,501.47
933.56
567.91
263,025.46
87
1,501.47
931.55
569.92
262,455.54
88
1,501.47
929.53
571.94
261,883.60
89
1,501.47
927.50
573.97
261,309.63
90
1,501.47
925.47
576.00
260,733.63
91
1,501.47
923.43
578.04
260,155.59
92
1,501.47
921.38
580.09
259,575.51
93
1,501.47
919.33
582.14
258,993.37
94
1,501.47
917.27
584.20
258,409.17
95
1,501.47
915.20
586.27
257,822.90
96
1,501.47
913.12
588.35
257,234.55
97
1,501.47
911.04
590.43
256,644.12
98
1,501.47
908.95
592.52
256,051.60
99
1,501.47
906.85
594.62
255,456.98
100
1,501.47
904.74
596.73
254,860.25
101
1,501.47
902.63
598.84
254,261.41
102
1,501.47
900.51
600.96
253,660.45
103
1,501.47
898.38
603.09
253,057.36
104
1,501.47
896.24
605.23
252,452.13
105
1,501.47
894.10
607.37
251,844.76
106
1,501.47
891.95
609.52
251,235.25
107
1,501.47
889.79
611.68
250,623.57
108
1,501.47
887.63
613.84
250,009.72
109
1,501.47
885.45
616.02
249,393.70
110
1,501.47
883.27
618.20
248,775.50
111
1,501.47
881.08
620.39
248,155.11
112
1,501.47
878.88
622.59
247,532.52
113
1,501.47
876.68
624.79
246,907.73
114
1,501.47
874.46
627.01
246,280.73
115
1,501.47
872.24
629.23
245,651.50
116
1,501.47
870.02
631.45
245,020.05
117
1,501.47
867.78
633.69
244,386.36
118
1,501.47
865.54
635.93
243,750.42
119
1,501.47
863.28
638.19
243,112.23
120
1,501.47
861.02
640.45
242,471.79
121
1,501.47
858.75
642.72
241,829.07
122
1,501.47
856.48
644.99
241,184.08
123
1,501.47
854.19
647.28
240,536.80
124
1,501.47
851.90
649.57
239,887.23
125
1,501.47
849.60
651.87
239,235.36
126
1,501.47
847.29
654.18
238,581.19
127
1,501.47
844.98
656.49
237,924.69
128
1,501.47
842.65
658.82
237,265.87
129
1,501.47
840.32
661.15
236,604.72
130
1,501.47
837.98
663.49
235,941.22
131
1,501.47
835.63
665.84
235,275.38
132
1,501.47
833.27
668.20
234,607.18
133
1,501.47
830.90
670.57
233,936.61
134
1,501.47
828.53
672.94
233,263.66
135
1,501.47
826.14
675.33
232,588.33
136
1,501.47
823.75
677.72
231,910.61
137
1,501.47
821.35
680.12
231,230.49
138
1,501.47
818.94
682.53
230,547.97
139
1,501.47
816.52
684.95
229,863.02
140
1,501.47
814.10
687.37
229,175.65
141
1,501.47
811.66
689.81
228,485.84
142
1,501.47
809.22
692.25
227,793.59
143
1,501.47
806.77
694.70
227,098.89
144
1,501.47
804.31
697.16
226,401.73
145
1,501.47
801.84
699.63
225,702.10
146
1,501.47
799.36
702.11
224,999.99
147
1,501.47
796.87
704.60
224,295.40
148
1,501.47
794.38
707.09
223,588.30
149
1,501.47
791.88
709.59
222,878.71
150
1,501.47
789.36
712.11
222,166.60
151
1,501.47
786.84
714.63
221,451.97
152
1,501.47
784.31
717.16
220,734.81
153
1,501.47
781.77
719.70
220,015.11
154
1,501.47
779.22
722.25
219,292.86
155
1,501.47
776.66
724.81
218,568.05
156
1,501.47
774.10
727.37
217,840.68
157
1,501.47
771.52
729.95
217,110.73
158
1,501.47
768.93
732.54
216,378.19
159
1,501.47
766.34
735.13
215,643.06
160
1,501.47
763.74
737.73
214,905.33
161
1,501.47
761.12
740.35
214,164.98
162
1,501.47
758.50
742.97
213,422.01
163
1,501.47
755.87
745.60
212,676.41
164
1,501.47
753.23
748.24
211,928.17
165
1,501.47
750.58
750.89
211,177.28
166
1,501.47
747.92
753.55
210,423.73
167
1,501.47
745.25
756.22
209,667.51
168
1,501.47
742.57
758.90
208,908.61
169
1,501.47
739.88
761.59
208,147.02
170
1,501.47
737.19
764.28
207,382.74
171
1,501.47
734.48
766.99
206,615.75
172
1,501.47
731.76
769.71
205,846.05
173
1,501.47
729.04
772.43
205,073.62
174
1,501.47
726.30
775.17
204,298.45
175
1,501.47
723.56
777.91
203,520.53
176
1,501.47
720.80
780.67
202,739.87
177
1,501.47
718.04
783.43
201,956.43
178
1,501.47
715.26
786.21
201,170.23
179
1,501.47
712.48
788.99
200,381.23
180
1,501.47
709.68
791.79
199,589.45
181
1,501.47
706.88
794.59
198,794.86
182
1,501.47
704.07
797.40
197,997.45
183
1,501.47
701.24
800.23
197,197.22
184
1,501.47
698.41
803.06
196,394.16
185
1,501.47
695.56
805.91
195,588.25
186
1,501.47
692.71
808.76
194,779.49
187
1,501.47
689.84
811.63
193,967.86
188
1,501.47
686.97
814.50
193,153.36
189
1,501.47
684.08
817.39
192,335.98
190
1,501.47
681.19
820.28
191,515.70
191
1,501.47
678.28
823.19
190,692.51
192
1,501.47
675.37
826.10
189,866.41
193
1,501.47
672.44
829.03
189,037.39
194
1,501.47
669.51
831.96
188,205.42
195
1,501.47
666.56
834.91
187,370.51
196
1,501.47
663.60
837.87
186,532.65
197
1,501.47
660.64
840.83
185,691.81
198
1,501.47
657.66
843.81
184,848.00
199
1,501.47
654.67
846.80
184,001.20
200
1,501.47
651.67
849.80
183,151.40
201
1,501.47
648.66
852.81
182,298.60
202
1,501.47
645.64
855.83
181,442.77
203
1,501.47
642.61
858.86
180,583.91
204
1,501.47
639.57
861.90
179,722.00
205
1,501.47
636.52
864.95
178,857.05
206
1,501.47
633.45
868.02
177,989.03
207
1,501.47
630.38
871.09
177,117.94
208
1,501.47
627.29
874.18
176,243.76
209
1,501.47
624.20
877.27
175,366.49
210
1,501.47
621.09
880.38
174,486.11
211
1,501.47
617.97
883.50
173,602.61
212
1,501.47
614.84
886.63
172,715.98
213
1,501.47
611.70
889.77
171,826.22
214
1,501.47
608.55
892.92
170,933.30
215
1,501.47
605.39
896.08
170,037.22
216
1,501.47
602.22
899.25
169,137.96
217
1,501.47
599.03
902.44
168,235.52
218
1,501.47
595.83
905.64
167,329.88
219
1,501.47
592.63
908.84
166,421.04
220
1,501.47
589.41
912.06
165,508.98
221
1,501.47
586.18
915.29
164,593.69
222
1,501.47
582.94
918.53
163,675.15
223
1,501.47
579.68
921.79
162,753.37
224
1,501.47
576.42
925.05
161,828.31
225
1,501.47
573.14
928.33
160,899.99
226
1,501.47
569.85
931.62
159,968.37
227
1,501.47
566.55
934.92
159,033.45
228
1,501.47
563.24
938.23
158,095.23
229
1,501.47
559.92
941.55
157,153.68
230
1,501.47
556.59
944.88
156,208.79
231
1,501.47
553.24
948.23
155,260.56
232
1,501.47
549.88
951.59
154,308.98
233
1,501.47
546.51
954.96
153,354.02
234
1,501.47
543.13
958.34
152,395.68
235
1,501.47
539.73
961.74
151,433.94
236
1,501.47
536.33
965.14
150,468.80
237
1,501.47
532.91
968.56
149,500.24
238
1,501.47
529.48
971.99
148,528.25
239
1,501.47
526.04
975.43
147,552.82
240
1,501.47
522.58
978.89
146,573.93
241
1,501.47
519.12
982.35
145,591.58
242
1,501.47
515.64
985.83
144,605.74
243
1,501.47
512.15
989.32
143,616.42
244
1,501.47
508.64
992.83
142,623.59
245
1,501.47
505.13
996.34
141,627.24
246
1,501.47
501.60
999.87
140,627.37
247
1,501.47
498.06
1,003.41
139,623.96
248
1,501.47
494.50
1,006.97
138,616.99
249
1,501.47
490.94
1,010.53
137,606.45
250
1,501.47
487.36
1,014.11
136,592.34
251
1,501.47
483.76
1,017.71
135,574.63
252
1,501.47
480.16
1,021.31
134,553.32
253
1,501.47
476.54
1,024.93
133,528.40
254
1,501.47
472.91
1,028.56
132,499.84
255
1,501.47
469.27
1,032.20
131,467.64
256
1,501.47
465.61
1,035.86
130,431.78
257
1,501.47
461.95
1,039.52
129,392.26
258
1,501.47
458.26
1,043.21
128,349.05
259
1,501.47
454.57
1,046.90
127,302.15
260
1,501.47
450.86
1,050.61
126,251.55
261
1,501.47
447.14
1,054.33
125,197.22
262
1,501.47
443.41
1,058.06
124,139.15
263
1,501.47
439.66
1,061.81
123,077.34
264
1,501.47
435.90
1,065.57
122,011.77
265
1,501.47
432.13
1,069.34
120,942.43
266
1,501.47
428.34
1,073.13
119,869.29
267
1,501.47
424.54
1,076.93
118,792.36
268
1,501.47
420.72
1,080.75
117,711.61
269
1,501.47
416.90
1,084.57
116,627.04
270
1,501.47
413.05
1,088.42
115,538.62
271
1,501.47
409.20
1,092.27
114,446.35
272
1,501.47
405.33
1,096.14
113,350.21
273
1,501.47
401.45
1,100.02
112,250.19
274
1,501.47
397.55
1,103.92
111,146.28
275
1,501.47
393.64
1,107.83
110,038.45
276
1,501.47
389.72
1,111.75
108,926.70
277
1,501.47
385.78
1,115.69
107,811.01
278
1,501.47
381.83
1,119.64
106,691.37
279
1,501.47
377.87
1,123.60
105,567.77
280
1,501.47
373.89
1,127.58
104,440.18
281
1,501.47
369.89
1,131.58
103,308.60
282
1,501.47
365.88
1,135.59
102,173.02
283
1,501.47
361.86
1,139.61
101,033.41
284
1,501.47
357.83
1,143.64
99,889.77
285
1,501.47
353.78
1,147.69
98,742.07
286
1,501.47
349.71
1,151.76
97,590.32
287
1,501.47
345.63
1,155.84
96,434.48
288
1,501.47
341.54
1,159.93
95,274.55
289
1,501.47
337.43
1,164.04
94,110.51
290
1,501.47
333.31
1,168.16
92,942.35
291
1,501.47
329.17
1,172.30
91,770.05
292
1,501.47
325.02
1,176.45
90,593.60
293
1,501.47
320.85
1,180.62
89,412.98
294
1,501.47
316.67
1,184.80
88,228.18
295
1,501.47
312.47
1,189.00
87,039.18
296
1,501.47
308.26
1,193.21
85,845.98
297
1,501.47
304.04
1,197.43
84,648.55
298
1,501.47
299.80
1,201.67
83,446.87
299
1,501.47
295.54
1,205.93
82,240.94
300
1,501.47
291.27
1,210.20
81,030.74
301
1,501.47
286.98
1,214.49
79,816.26
302
1,501.47
282.68
1,218.79
78,597.47
303
1,501.47
278.37
1,223.10
77,374.37
304
1,501.47
274.03
1,227.44
76,146.93
305
1,501.47
269.69
1,231.78
74,915.15
306
1,501.47
265.32
1,236.15
73,679.00
307
1,501.47
260.95
1,240.52
72,438.48
308
1,501.47
256.55
1,244.92
71,193.56
309
1,501.47
252.14
1,249.33
69,944.23
310
1,501.47
247.72
1,253.75
68,690.48
311
1,501.47
243.28
1,258.19
67,432.29
312
1,501.47
238.82
1,262.65
66,169.65
313
1,501.47
234.35
1,267.12
64,902.53
314
1,501.47
229.86
1,271.61
63,630.92
315
1,501.47
225.36
1,276.11
62,354.81
316
1,501.47
220.84
1,280.63
61,074.18
317
1,501.47
216.30
1,285.17
59,789.01
318
1,501.47
211.75
1,289.72
58,499.30
319
1,501.47
207.19
1,294.28
57,205.01
320
1,501.47
202.60
1,298.87
55,906.14
321
1,501.47
198.00
1,303.47
54,602.67
322
1,501.47
193.38
1,308.09
53,294.59
323
1,501.47
188.75
1,312.72
51,981.87
324
1,501.47
184.10
1,317.37
50,664.50
325
1,501.47
179.44
1,322.03
49,342.47
326
1,501.47
174.75
1,326.72
48,015.75
327
1,501.47
170.06
1,331.41
46,684.34
328
1,501.47
165.34
1,336.13
45,348.21
329
1,501.47
160.61
1,340.86
44,007.35
330
1,501.47
155.86
1,345.61
42,661.74
331
1,501.47
151.09
1,350.38
41,311.36
332
1,501.47
146.31
1,355.16
39,956.20
333
1,501.47
141.51
1,359.96
38,596.24
334
1,501.47
136.70
1,364.77
37,231.47
335
1,501.47
131.86
1,369.61
35,861.86
336
1,501.47
127.01
1,374.46
34,487.40
337
1,501.47
122.14
1,379.33
33,108.07
338
1,501.47
117.26
1,384.21
31,723.86
339
1,501.47
112.36
1,389.11
30,334.75
340
1,501.47
107.44
1,394.03
28,940.71
341
1,501.47
102.50
1,398.97
27,541.74
342
1,501.47
97.54
1,403.93
26,137.81
343
1,501.47
92.57
1,408.90
24,728.92
344
1,501.47
87.58
1,413.89
23,315.03
345
1,501.47
82.57
1,418.90
21,896.13
346
1,501.47
77.55
1,423.92
20,472.21
347
1,501.47
72.51
1,428.96
19,043.25
348
1,501.47
67.44
1,434.03
17,609.22
349
1,501.47
62.37
1,439.10
16,170.12
350
1,501.47
57.27
1,444.20
14,725.92
351
1,501.47
52.15
1,449.32
13,276.60
352
1,501.47
47.02
1,454.45
11,822.15
353
1,501.47
41.87
1,459.60
10,362.55
354
1,501.47
36.70
1,464.77
8,897.78
355
1,501.47
31.51
1,469.96
7,427.82
356
1,501.47
26.31
1,475.16
5,952.66
357
1,501.47
21.08
1,480.39
4,472.27
358
1,501.47
15.84
1,485.63
2,986.64
359
1,501.47
10.58
1,490.89
1,495.75
360
1,501.05
5.30
1,495.75
0.00
Totals
540,528.78
235,314.78
305,214.00

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