Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,500.06  
 

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
1,500.06
1,063.95
436.11
309,077.89
2
1,500.06
1,062.46
437.60
308,640.29
3
1,500.06
1,060.95
439.11
308,201.18
4
1,500.06
1,059.44
440.62
307,760.56
5
1,500.06
1,057.93
442.13
307,318.43
6
1,500.06
1,056.41
443.65
306,874.78
7
1,500.06
1,054.88
445.18
306,429.60
8
1,500.06
1,053.35
446.71
305,982.89
9
1,500.06
1,051.82
448.24
305,534.65
10
1,500.06
1,050.28
449.78
305,084.86
11
1,500.06
1,048.73
451.33
304,633.53
12
1,500.06
1,047.18
452.88
304,180.65
13
1,500.06
1,045.62
454.44
303,726.21
14
1,500.06
1,044.06
456.00
303,270.21
15
1,500.06
1,042.49
457.57
302,812.64
16
1,500.06
1,040.92
459.14
302,353.50
17
1,500.06
1,039.34
460.72
301,892.78
18
1,500.06
1,037.76
462.30
301,430.47
19
1,500.06
1,036.17
463.89
300,966.58
20
1,500.06
1,034.57
465.49
300,501.09
21
1,500.06
1,032.97
467.09
300,034.01
22
1,500.06
1,031.37
468.69
299,565.31
23
1,500.06
1,029.76
470.30
299,095.01
24
1,500.06
1,028.14
471.92
298,623.09
25
1,500.06
1,026.52
473.54
298,149.55
26
1,500.06
1,024.89
475.17
297,674.37
27
1,500.06
1,023.26
476.80
297,197.57
28
1,500.06
1,021.62
478.44
296,719.13
29
1,500.06
1,019.97
480.09
296,239.04
30
1,500.06
1,018.32
481.74
295,757.30
31
1,500.06
1,016.67
483.39
295,273.91
32
1,500.06
1,015.00
485.06
294,788.85
33
1,500.06
1,013.34
486.72
294,302.13
34
1,500.06
1,011.66
488.40
293,813.73
35
1,500.06
1,009.98
490.08
293,323.66
36
1,500.06
1,008.30
491.76
292,831.90
37
1,500.06
1,006.61
493.45
292,338.45
38
1,500.06
1,004.91
495.15
291,843.30
39
1,500.06
1,003.21
496.85
291,346.45
40
1,500.06
1,001.50
498.56
290,847.89
41
1,500.06
999.79
500.27
290,347.62
42
1,500.06
998.07
501.99
289,845.63
43
1,500.06
996.34
503.72
289,341.92
44
1,500.06
994.61
505.45
288,836.47
45
1,500.06
992.88
507.18
288,329.29
46
1,500.06
991.13
508.93
287,820.36
47
1,500.06
989.38
510.68
287,309.68
48
1,500.06
987.63
512.43
286,797.25
49
1,500.06
985.87
514.19
286,283.05
50
1,500.06
984.10
515.96
285,767.09
51
1,500.06
982.32
517.74
285,249.35
52
1,500.06
980.54
519.52
284,729.84
53
1,500.06
978.76
521.30
284,208.54
54
1,500.06
976.97
523.09
283,685.45
55
1,500.06
975.17
524.89
283,160.55
56
1,500.06
973.36
526.70
282,633.86
57
1,500.06
971.55
528.51
282,105.35
58
1,500.06
969.74
530.32
281,575.03
59
1,500.06
967.91
532.15
281,042.88
60
1,500.06
966.08
533.98
280,508.91
61
1,500.06
964.25
535.81
279,973.10
62
1,500.06
962.41
537.65
279,435.45
63
1,500.06
960.56
539.50
278,895.94
64
1,500.06
958.70
541.36
278,354.59
65
1,500.06
956.84
543.22
277,811.37
66
1,500.06
954.98
545.08
277,266.29
67
1,500.06
953.10
546.96
276,719.33
68
1,500.06
951.22
548.84
276,170.50
69
1,500.06
949.34
550.72
275,619.77
70
1,500.06
947.44
552.62
275,067.15
71
1,500.06
945.54
554.52
274,512.64
72
1,500.06
943.64
556.42
273,956.22
73
1,500.06
941.72
558.34
273,397.88
74
1,500.06
939.81
560.25
272,837.62
75
1,500.06
937.88
562.18
272,275.44
76
1,500.06
935.95
564.11
271,711.33
77
1,500.06
934.01
566.05
271,145.28
78
1,500.06
932.06
568.00
270,577.28
79
1,500.06
930.11
569.95
270,007.33
80
1,500.06
928.15
571.91
269,435.42
81
1,500.06
926.18
573.88
268,861.54
82
1,500.06
924.21
575.85
268,285.70
83
1,500.06
922.23
577.83
267,707.87
84
1,500.06
920.25
579.81
267,128.05
85
1,500.06
918.25
581.81
266,546.25
86
1,500.06
916.25
583.81
265,962.44
87
1,500.06
914.25
585.81
265,376.63
88
1,500.06
912.23
587.83
264,788.80
89
1,500.06
910.21
589.85
264,198.95
90
1,500.06
908.18
591.88
263,607.07
91
1,500.06
906.15
593.91
263,013.16
92
1,500.06
904.11
595.95
262,417.21
93
1,500.06
902.06
598.00
261,819.21
94
1,500.06
900.00
600.06
261,219.15
95
1,500.06
897.94
602.12
260,617.03
96
1,500.06
895.87
604.19
260,012.84
97
1,500.06
893.79
606.27
259,406.58
98
1,500.06
891.71
608.35
258,798.23
99
1,500.06
889.62
610.44
258,187.79
100
1,500.06
887.52
612.54
257,575.25
101
1,500.06
885.41
614.65
256,960.60
102
1,500.06
883.30
616.76
256,343.85
103
1,500.06
881.18
618.88
255,724.97
104
1,500.06
879.05
621.01
255,103.96
105
1,500.06
876.92
623.14
254,480.82
106
1,500.06
874.78
625.28
253,855.54
107
1,500.06
872.63
627.43
253,228.11
108
1,500.06
870.47
629.59
252,598.52
109
1,500.06
868.31
631.75
251,966.77
110
1,500.06
866.14
633.92
251,332.84
111
1,500.06
863.96
636.10
250,696.74
112
1,500.06
861.77
638.29
250,058.45
113
1,500.06
859.58
640.48
249,417.97
114
1,500.06
857.37
642.69
248,775.28
115
1,500.06
855.17
644.89
248,130.38
116
1,500.06
852.95
647.11
247,483.27
117
1,500.06
850.72
649.34
246,833.94
118
1,500.06
848.49
651.57
246,182.37
119
1,500.06
846.25
653.81
245,528.56
120
1,500.06
844.00
656.06
244,872.50
121
1,500.06
841.75
658.31
244,214.19
122
1,500.06
839.49
660.57
243,553.62
123
1,500.06
837.22
662.84
242,890.78
124
1,500.06
834.94
665.12
242,225.65
125
1,500.06
832.65
667.41
241,558.24
126
1,500.06
830.36
669.70
240,888.54
127
1,500.06
828.05
672.01
240,216.53
128
1,500.06
825.74
674.32
239,542.22
129
1,500.06
823.43
676.63
238,865.58
130
1,500.06
821.10
678.96
238,186.63
131
1,500.06
818.77
681.29
237,505.33
132
1,500.06
816.42
683.64
236,821.70
133
1,500.06
814.07
685.99
236,135.71
134
1,500.06
811.72
688.34
235,447.37
135
1,500.06
809.35
690.71
234,756.66
136
1,500.06
806.98
693.08
234,063.57
137
1,500.06
804.59
695.47
233,368.11
138
1,500.06
802.20
697.86
232,670.25
139
1,500.06
799.80
700.26
231,969.99
140
1,500.06
797.40
702.66
231,267.33
141
1,500.06
794.98
705.08
230,562.25
142
1,500.06
792.56
707.50
229,854.75
143
1,500.06
790.13
709.93
229,144.82
144
1,500.06
787.69
712.37
228,432.44
145
1,500.06
785.24
714.82
227,717.62
146
1,500.06
782.78
717.28
227,000.34
147
1,500.06
780.31
719.75
226,280.59
148
1,500.06
777.84
722.22
225,558.37
149
1,500.06
775.36
724.70
224,833.67
150
1,500.06
772.87
727.19
224,106.47
151
1,500.06
770.37
729.69
223,376.78
152
1,500.06
767.86
732.20
222,644.58
153
1,500.06
765.34
734.72
221,909.86
154
1,500.06
762.82
737.24
221,172.61
155
1,500.06
760.28
739.78
220,432.83
156
1,500.06
757.74
742.32
219,690.51
157
1,500.06
755.19
744.87
218,945.64
158
1,500.06
752.63
747.43
218,198.20
159
1,500.06
750.06
750.00
217,448.20
160
1,500.06
747.48
752.58
216,695.62
161
1,500.06
744.89
755.17
215,940.45
162
1,500.06
742.30
757.76
215,182.68
163
1,500.06
739.69
760.37
214,422.31
164
1,500.06
737.08
762.98
213,659.33
165
1,500.06
734.45
765.61
212,893.72
166
1,500.06
731.82
768.24
212,125.49
167
1,500.06
729.18
770.88
211,354.61
168
1,500.06
726.53
773.53
210,581.08
169
1,500.06
723.87
776.19
209,804.89
170
1,500.06
721.20
778.86
209,026.04
171
1,500.06
718.53
781.53
208,244.50
172
1,500.06
715.84
784.22
207,460.28
173
1,500.06
713.14
786.92
206,673.37
174
1,500.06
710.44
789.62
205,883.75
175
1,500.06
707.73
792.33
205,091.41
176
1,500.06
705.00
795.06
204,296.36
177
1,500.06
702.27
797.79
203,498.56
178
1,500.06
699.53
800.53
202,698.03
179
1,500.06
696.77
803.29
201,894.75
180
1,500.06
694.01
806.05
201,088.70
181
1,500.06
691.24
808.82
200,279.88
182
1,500.06
688.46
811.60
199,468.28
183
1,500.06
685.67
814.39
198,653.90
184
1,500.06
682.87
817.19
197,836.71
185
1,500.06
680.06
820.00
197,016.71
186
1,500.06
677.24
822.82
196,193.90
187
1,500.06
674.42
825.64
195,368.25
188
1,500.06
671.58
828.48
194,539.77
189
1,500.06
668.73
831.33
193,708.44
190
1,500.06
665.87
834.19
192,874.25
191
1,500.06
663.01
837.05
192,037.20
192
1,500.06
660.13
839.93
191,197.27
193
1,500.06
657.24
842.82
190,354.45
194
1,500.06
654.34
845.72
189,508.73
195
1,500.06
651.44
848.62
188,660.11
196
1,500.06
648.52
851.54
187,808.57
197
1,500.06
645.59
854.47
186,954.10
198
1,500.06
642.65
857.41
186,096.69
199
1,500.06
639.71
860.35
185,236.34
200
1,500.06
636.75
863.31
184,373.03
201
1,500.06
633.78
866.28
183,506.75
202
1,500.06
630.80
869.26
182,637.50
203
1,500.06
627.82
872.24
181,765.25
204
1,500.06
624.82
875.24
180,890.01
205
1,500.06
621.81
878.25
180,011.76
206
1,500.06
618.79
881.27
179,130.49
207
1,500.06
615.76
884.30
178,246.19
208
1,500.06
612.72
887.34
177,358.85
209
1,500.06
609.67
890.39
176,468.47
210
1,500.06
606.61
893.45
175,575.02
211
1,500.06
603.54
896.52
174,678.50
212
1,500.06
600.46
899.60
173,778.89
213
1,500.06
597.36
902.70
172,876.20
214
1,500.06
594.26
905.80
171,970.40
215
1,500.06
591.15
908.91
171,061.49
216
1,500.06
588.02
912.04
170,149.45
217
1,500.06
584.89
915.17
169,234.28
218
1,500.06
581.74
918.32
168,315.96
219
1,500.06
578.59
921.47
167,394.49
220
1,500.06
575.42
924.64
166,469.85
221
1,500.06
572.24
927.82
165,542.03
222
1,500.06
569.05
931.01
164,611.02
223
1,500.06
565.85
934.21
163,676.81
224
1,500.06
562.64
937.42
162,739.39
225
1,500.06
559.42
940.64
161,798.74
226
1,500.06
556.18
943.88
160,854.87
227
1,500.06
552.94
947.12
159,907.75
228
1,500.06
549.68
950.38
158,957.37
229
1,500.06
546.42
953.64
158,003.73
230
1,500.06
543.14
956.92
157,046.80
231
1,500.06
539.85
960.21
156,086.59
232
1,500.06
536.55
963.51
155,123.08
233
1,500.06
533.24
966.82
154,156.25
234
1,500.06
529.91
970.15
153,186.11
235
1,500.06
526.58
973.48
152,212.62
236
1,500.06
523.23
976.83
151,235.79
237
1,500.06
519.87
980.19
150,255.61
238
1,500.06
516.50
983.56
149,272.05
239
1,500.06
513.12
986.94
148,285.11
240
1,500.06
509.73
990.33
147,294.78
241
1,500.06
506.33
993.73
146,301.05
242
1,500.06
502.91
997.15
145,303.90
243
1,500.06
499.48
1,000.58
144,303.32
244
1,500.06
496.04
1,004.02
143,299.30
245
1,500.06
492.59
1,007.47
142,291.84
246
1,500.06
489.13
1,010.93
141,280.90
247
1,500.06
485.65
1,014.41
140,266.50
248
1,500.06
482.17
1,017.89
139,248.60
249
1,500.06
478.67
1,021.39
138,227.21
250
1,500.06
475.16
1,024.90
137,202.31
251
1,500.06
471.63
1,028.43
136,173.88
252
1,500.06
468.10
1,031.96
135,141.92
253
1,500.06
464.55
1,035.51
134,106.41
254
1,500.06
460.99
1,039.07
133,067.34
255
1,500.06
457.42
1,042.64
132,024.70
256
1,500.06
453.83
1,046.23
130,978.47
257
1,500.06
450.24
1,049.82
129,928.65
258
1,500.06
446.63
1,053.43
128,875.22
259
1,500.06
443.01
1,057.05
127,818.17
260
1,500.06
439.37
1,060.69
126,757.48
261
1,500.06
435.73
1,064.33
125,693.15
262
1,500.06
432.07
1,067.99
124,625.16
263
1,500.06
428.40
1,071.66
123,553.50
264
1,500.06
424.72
1,075.34
122,478.16
265
1,500.06
421.02
1,079.04
121,399.12
266
1,500.06
417.31
1,082.75
120,316.37
267
1,500.06
413.59
1,086.47
119,229.89
268
1,500.06
409.85
1,090.21
118,139.69
269
1,500.06
406.11
1,093.95
117,045.73
270
1,500.06
402.34
1,097.72
115,948.02
271
1,500.06
398.57
1,101.49
114,846.53
272
1,500.06
394.78
1,105.28
113,741.25
273
1,500.06
390.99
1,109.07
112,632.18
274
1,500.06
387.17
1,112.89
111,519.29
275
1,500.06
383.35
1,116.71
110,402.58
276
1,500.06
379.51
1,120.55
109,282.03
277
1,500.06
375.66
1,124.40
108,157.62
278
1,500.06
371.79
1,128.27
107,029.36
279
1,500.06
367.91
1,132.15
105,897.21
280
1,500.06
364.02
1,136.04
104,761.17
281
1,500.06
360.12
1,139.94
103,621.23
282
1,500.06
356.20
1,143.86
102,477.37
283
1,500.06
352.27
1,147.79
101,329.57
284
1,500.06
348.32
1,151.74
100,177.83
285
1,500.06
344.36
1,155.70
99,022.13
286
1,500.06
340.39
1,159.67
97,862.46
287
1,500.06
336.40
1,163.66
96,698.80
288
1,500.06
332.40
1,167.66
95,531.15
289
1,500.06
328.39
1,171.67
94,359.47
290
1,500.06
324.36
1,175.70
93,183.77
291
1,500.06
320.32
1,179.74
92,004.03
292
1,500.06
316.26
1,183.80
90,820.24
293
1,500.06
312.19
1,187.87
89,632.37
294
1,500.06
308.11
1,191.95
88,440.42
295
1,500.06
304.01
1,196.05
87,244.38
296
1,500.06
299.90
1,200.16
86,044.22
297
1,500.06
295.78
1,204.28
84,839.94
298
1,500.06
291.64
1,208.42
83,631.51
299
1,500.06
287.48
1,212.58
82,418.94
300
1,500.06
283.32
1,216.74
81,202.19
301
1,500.06
279.13
1,220.93
79,981.27
302
1,500.06
274.94
1,225.12
78,756.14
303
1,500.06
270.72
1,229.34
77,526.81
304
1,500.06
266.50
1,233.56
76,293.24
305
1,500.06
262.26
1,237.80
75,055.44
306
1,500.06
258.00
1,242.06
73,813.38
307
1,500.06
253.73
1,246.33
72,567.06
308
1,500.06
249.45
1,250.61
71,316.45
309
1,500.06
245.15
1,254.91
70,061.54
310
1,500.06
240.84
1,259.22
68,802.31
311
1,500.06
236.51
1,263.55
67,538.76
312
1,500.06
232.16
1,267.90
66,270.87
313
1,500.06
227.81
1,272.25
64,998.61
314
1,500.06
223.43
1,276.63
63,721.99
315
1,500.06
219.04
1,281.02
62,440.97
316
1,500.06
214.64
1,285.42
61,155.55
317
1,500.06
210.22
1,289.84
59,865.71
318
1,500.06
205.79
1,294.27
58,571.44
319
1,500.06
201.34
1,298.72
57,272.72
320
1,500.06
196.87
1,303.19
55,969.54
321
1,500.06
192.40
1,307.66
54,661.87
322
1,500.06
187.90
1,312.16
53,349.71
323
1,500.06
183.39
1,316.67
52,033.04
324
1,500.06
178.86
1,321.20
50,711.84
325
1,500.06
174.32
1,325.74
49,386.11
326
1,500.06
169.76
1,330.30
48,055.81
327
1,500.06
165.19
1,334.87
46,720.94
328
1,500.06
160.60
1,339.46
45,381.49
329
1,500.06
156.00
1,344.06
44,037.43
330
1,500.06
151.38
1,348.68
42,688.74
331
1,500.06
146.74
1,353.32
41,335.43
332
1,500.06
142.09
1,357.97
39,977.46
333
1,500.06
137.42
1,362.64
38,614.82
334
1,500.06
132.74
1,367.32
37,247.50
335
1,500.06
128.04
1,372.02
35,875.48
336
1,500.06
123.32
1,376.74
34,498.74
337
1,500.06
118.59
1,381.47
33,117.27
338
1,500.06
113.84
1,386.22
31,731.05
339
1,500.06
109.08
1,390.98
30,340.06
340
1,500.06
104.29
1,395.77
28,944.30
341
1,500.06
99.50
1,400.56
27,543.73
342
1,500.06
94.68
1,405.38
26,138.35
343
1,500.06
89.85
1,410.21
24,728.15
344
1,500.06
85.00
1,415.06
23,313.09
345
1,500.06
80.14
1,419.92
21,893.17
346
1,500.06
75.26
1,424.80
20,468.37
347
1,500.06
70.36
1,429.70
19,038.67
348
1,500.06
65.45
1,434.61
17,604.05
349
1,500.06
60.51
1,439.55
16,164.50
350
1,500.06
55.57
1,444.49
14,720.01
351
1,500.06
50.60
1,449.46
13,270.55
352
1,500.06
45.62
1,454.44
11,816.11
353
1,500.06
40.62
1,459.44
10,356.67
354
1,500.06
35.60
1,464.46
8,892.21
355
1,500.06
30.57
1,469.49
7,422.71
356
1,500.06
25.52
1,474.54
5,948.17
357
1,500.06
20.45
1,479.61
4,468.56
358
1,500.06
15.36
1,484.70
2,983.86
359
1,500.06
10.26
1,489.80
1,494.05
360
1,499.19
5.14
1,494.05
0.00
Totals
540,020.73
230,506.73
309,514.00

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