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
1,030.10
469.96
318,530.04
2
1,500.06
1,028.59
471.47
318,058.57
3
1,500.06
1,027.06
473.00
317,585.57
4
1,500.06
1,025.54
474.52
317,111.05
5
1,500.06
1,024.00
476.06
316,635.00
6
1,500.06
1,022.47
477.59
316,157.40
7
1,500.06
1,020.92
479.14
315,678.27
8
1,500.06
1,019.38
480.68
315,197.59
9
1,500.06
1,017.83
482.23
314,715.35
10
1,500.06
1,016.27
483.79
314,231.56
11
1,500.06
1,014.71
485.35
313,746.21
12
1,500.06
1,013.14
486.92
313,259.28
13
1,500.06
1,011.57
488.49
312,770.79
14
1,500.06
1,009.99
490.07
312,280.72
15
1,500.06
1,008.41
491.65
311,789.07
16
1,500.06
1,006.82
493.24
311,295.83
17
1,500.06
1,005.23
494.83
310,800.99
18
1,500.06
1,003.63
496.43
310,304.56
19
1,500.06
1,002.03
498.03
309,806.52
20
1,500.06
1,000.42
499.64
309,306.88
21
1,500.06
998.80
501.26
308,805.63
22
1,500.06
997.18
502.88
308,302.75
23
1,500.06
995.56
504.50
307,798.25
24
1,500.06
993.93
506.13
307,292.12
25
1,500.06
992.30
507.76
306,784.36
26
1,500.06
990.66
509.40
306,274.96
27
1,500.06
989.01
511.05
305,763.91
28
1,500.06
987.36
512.70
305,251.21
29
1,500.06
985.71
514.35
304,736.86
30
1,500.06
984.05
516.01
304,220.85
31
1,500.06
982.38
517.68
303,703.17
32
1,500.06
980.71
519.35
303,183.81
33
1,500.06
979.03
521.03
302,662.79
34
1,500.06
977.35
522.71
302,140.07
35
1,500.06
975.66
524.40
301,615.68
36
1,500.06
973.97
526.09
301,089.58
37
1,500.06
972.27
527.79
300,561.79
38
1,500.06
970.56
529.50
300,032.30
39
1,500.06
968.85
531.21
299,501.09
40
1,500.06
967.14
532.92
298,968.17
41
1,500.06
965.42
534.64
298,433.53
42
1,500.06
963.69
536.37
297,897.16
43
1,500.06
961.96
538.10
297,359.06
44
1,500.06
960.22
539.84
296,819.22
45
1,500.06
958.48
541.58
296,277.64
46
1,500.06
956.73
543.33
295,734.31
47
1,500.06
954.98
545.08
295,189.22
48
1,500.06
953.22
546.84
294,642.38
49
1,500.06
951.45
548.61
294,093.77
50
1,500.06
949.68
550.38
293,543.39
51
1,500.06
947.90
552.16
292,991.23
52
1,500.06
946.12
553.94
292,437.28
53
1,500.06
944.33
555.73
291,881.55
54
1,500.06
942.53
557.53
291,324.03
55
1,500.06
940.73
559.33
290,764.70
56
1,500.06
938.93
561.13
290,203.57
57
1,500.06
937.12
562.94
289,640.62
58
1,500.06
935.30
564.76
289,075.86
59
1,500.06
933.47
566.59
288,509.28
60
1,500.06
931.64
568.42
287,940.86
61
1,500.06
929.81
570.25
287,370.61
62
1,500.06
927.97
572.09
286,798.52
63
1,500.06
926.12
573.94
286,224.58
64
1,500.06
924.27
575.79
285,648.78
65
1,500.06
922.41
577.65
285,071.13
66
1,500.06
920.54
579.52
284,491.61
67
1,500.06
918.67
581.39
283,910.22
68
1,500.06
916.79
583.27
283,326.96
69
1,500.06
914.91
585.15
282,741.81
70
1,500.06
913.02
587.04
282,154.77
71
1,500.06
911.12
588.94
281,565.83
72
1,500.06
909.22
590.84
280,975.00
73
1,500.06
907.32
592.74
280,382.25
74
1,500.06
905.40
594.66
279,787.59
75
1,500.06
903.48
596.58
279,191.01
76
1,500.06
901.55
598.51
278,592.51
77
1,500.06
899.62
600.44
277,992.07
78
1,500.06
897.68
602.38
277,389.69
79
1,500.06
895.74
604.32
276,785.37
80
1,500.06
893.79
606.27
276,179.10
81
1,500.06
891.83
608.23
275,570.86
82
1,500.06
889.86
610.20
274,960.67
83
1,500.06
887.89
612.17
274,348.50
84
1,500.06
885.92
614.14
273,734.36
85
1,500.06
883.93
616.13
273,118.23
86
1,500.06
881.94
618.12
272,500.12
87
1,500.06
879.95
620.11
271,880.01
88
1,500.06
877.95
622.11
271,257.89
89
1,500.06
875.94
624.12
270,633.77
90
1,500.06
873.92
626.14
270,007.63
91
1,500.06
871.90
628.16
269,379.47
92
1,500.06
869.87
630.19
268,749.28
93
1,500.06
867.84
632.22
268,117.06
94
1,500.06
865.79
634.27
267,482.79
95
1,500.06
863.75
636.31
266,846.48
96
1,500.06
861.69
638.37
266,208.11
97
1,500.06
859.63
640.43
265,567.68
98
1,500.06
857.56
642.50
264,925.18
99
1,500.06
855.49
644.57
264,280.61
100
1,500.06
853.41
646.65
263,633.96
101
1,500.06
851.32
648.74
262,985.21
102
1,500.06
849.22
650.84
262,334.38
103
1,500.06
847.12
652.94
261,681.44
104
1,500.06
845.01
655.05
261,026.39
105
1,500.06
842.90
657.16
260,369.23
106
1,500.06
840.78
659.28
259,709.94
107
1,500.06
838.65
661.41
259,048.53
108
1,500.06
836.51
663.55
258,384.98
109
1,500.06
834.37
665.69
257,719.29
110
1,500.06
832.22
667.84
257,051.45
111
1,500.06
830.06
670.00
256,381.45
112
1,500.06
827.90
672.16
255,709.29
113
1,500.06
825.73
674.33
255,034.96
114
1,500.06
823.55
676.51
254,358.45
115
1,500.06
821.37
678.69
253,679.75
116
1,500.06
819.17
680.89
252,998.87
117
1,500.06
816.98
683.08
252,315.78
118
1,500.06
814.77
685.29
251,630.49
119
1,500.06
812.56
687.50
250,942.99
120
1,500.06
810.34
689.72
250,253.27
121
1,500.06
808.11
691.95
249,561.32
122
1,500.06
805.88
694.18
248,867.13
123
1,500.06
803.63
696.43
248,170.70
124
1,500.06
801.38
698.68
247,472.03
125
1,500.06
799.13
700.93
246,771.10
126
1,500.06
796.87
703.19
246,067.90
127
1,500.06
794.59
705.47
245,362.44
128
1,500.06
792.32
707.74
244,654.69
129
1,500.06
790.03
710.03
243,944.66
130
1,500.06
787.74
712.32
243,232.34
131
1,500.06
785.44
714.62
242,517.72
132
1,500.06
783.13
716.93
241,800.79
133
1,500.06
780.82
719.24
241,081.54
134
1,500.06
778.49
721.57
240,359.98
135
1,500.06
776.16
723.90
239,636.08
136
1,500.06
773.82
726.24
238,909.84
137
1,500.06
771.48
728.58
238,181.26
138
1,500.06
769.13
730.93
237,450.33
139
1,500.06
766.77
733.29
236,717.04
140
1,500.06
764.40
735.66
235,981.38
141
1,500.06
762.02
738.04
235,243.34
142
1,500.06
759.64
740.42
234,502.92
143
1,500.06
757.25
742.81
233,760.11
144
1,500.06
754.85
745.21
233,014.90
145
1,500.06
752.44
747.62
232,267.28
146
1,500.06
750.03
750.03
231,517.25
147
1,500.06
747.61
752.45
230,764.80
148
1,500.06
745.18
754.88
230,009.92
149
1,500.06
742.74
757.32
229,252.60
150
1,500.06
740.29
759.77
228,492.83
151
1,500.06
737.84
762.22
227,730.62
152
1,500.06
735.38
764.68
226,965.94
153
1,500.06
732.91
767.15
226,198.79
154
1,500.06
730.43
769.63
225,429.16
155
1,500.06
727.95
772.11
224,657.05
156
1,500.06
725.46
774.60
223,882.44
157
1,500.06
722.95
777.11
223,105.34
158
1,500.06
720.44
779.62
222,325.72
159
1,500.06
717.93
782.13
221,543.59
160
1,500.06
715.40
784.66
220,758.93
161
1,500.06
712.87
787.19
219,971.74
162
1,500.06
710.33
789.73
219,182.00
163
1,500.06
707.78
792.28
218,389.72
164
1,500.06
705.22
794.84
217,594.87
165
1,500.06
702.65
797.41
216,797.46
166
1,500.06
700.08
799.98
215,997.48
167
1,500.06
697.49
802.57
215,194.91
168
1,500.06
694.90
805.16
214,389.75
169
1,500.06
692.30
807.76
213,581.99
170
1,500.06
689.69
810.37
212,771.62
171
1,500.06
687.08
812.98
211,958.64
172
1,500.06
684.45
815.61
211,143.03
173
1,500.06
681.82
818.24
210,324.78
174
1,500.06
679.17
820.89
209,503.90
175
1,500.06
676.52
823.54
208,680.36
176
1,500.06
673.86
826.20
207,854.16
177
1,500.06
671.20
828.86
207,025.30
178
1,500.06
668.52
831.54
206,193.76
179
1,500.06
665.83
834.23
205,359.53
180
1,500.06
663.14
836.92
204,522.61
181
1,500.06
660.44
839.62
203,682.99
182
1,500.06
657.73
842.33
202,840.66
183
1,500.06
655.01
845.05
201,995.60
184
1,500.06
652.28
847.78
201,147.82
185
1,500.06
649.54
850.52
200,297.30
186
1,500.06
646.79
853.27
199,444.03
187
1,500.06
644.04
856.02
198,588.01
188
1,500.06
641.27
858.79
197,729.23
189
1,500.06
638.50
861.56
196,867.67
190
1,500.06
635.72
864.34
196,003.33
191
1,500.06
632.93
867.13
195,136.19
192
1,500.06
630.13
869.93
194,266.26
193
1,500.06
627.32
872.74
193,393.52
194
1,500.06
624.50
875.56
192,517.96
195
1,500.06
621.67
878.39
191,639.57
196
1,500.06
618.84
881.22
190,758.35
197
1,500.06
615.99
884.07
189,874.28
198
1,500.06
613.14
886.92
188,987.35
199
1,500.06
610.27
889.79
188,097.57
200
1,500.06
607.40
892.66
187,204.90
201
1,500.06
604.52
895.54
186,309.36
202
1,500.06
601.62
898.44
185,410.92
203
1,500.06
598.72
901.34
184,509.59
204
1,500.06
595.81
904.25
183,605.34
205
1,500.06
592.89
907.17
182,698.17
206
1,500.06
589.96
910.10
181,788.07
207
1,500.06
587.02
913.04
180,875.04
208
1,500.06
584.08
915.98
179,959.05
209
1,500.06
581.12
918.94
179,040.11
210
1,500.06
578.15
921.91
178,118.20
211
1,500.06
575.17
924.89
177,193.31
212
1,500.06
572.19
927.87
176,265.44
213
1,500.06
569.19
930.87
175,334.57
214
1,500.06
566.18
933.88
174,400.70
215
1,500.06
563.17
936.89
173,463.81
216
1,500.06
560.14
939.92
172,523.89
217
1,500.06
557.11
942.95
171,580.94
218
1,500.06
554.06
946.00
170,634.94
219
1,500.06
551.01
949.05
169,685.89
220
1,500.06
547.94
952.12
168,733.77
221
1,500.06
544.87
955.19
167,778.58
222
1,500.06
541.79
958.27
166,820.31
223
1,500.06
538.69
961.37
165,858.94
224
1,500.06
535.59
964.47
164,894.46
225
1,500.06
532.47
967.59
163,926.88
226
1,500.06
529.35
970.71
162,956.16
227
1,500.06
526.21
973.85
161,982.32
228
1,500.06
523.07
976.99
161,005.32
229
1,500.06
519.91
980.15
160,025.18
230
1,500.06
516.75
983.31
159,041.86
231
1,500.06
513.57
986.49
158,055.38
232
1,500.06
510.39
989.67
157,065.70
233
1,500.06
507.19
992.87
156,072.84
234
1,500.06
503.99
996.07
155,076.76
235
1,500.06
500.77
999.29
154,077.47
236
1,500.06
497.54
1,002.52
153,074.95
237
1,500.06
494.30
1,005.76
152,069.20
238
1,500.06
491.06
1,009.00
151,060.19
239
1,500.06
487.80
1,012.26
150,047.93
240
1,500.06
484.53
1,015.53
149,032.40
241
1,500.06
481.25
1,018.81
148,013.59
242
1,500.06
477.96
1,022.10
146,991.49
243
1,500.06
474.66
1,025.40
145,966.09
244
1,500.06
471.35
1,028.71
144,937.38
245
1,500.06
468.03
1,032.03
143,905.35
246
1,500.06
464.69
1,035.37
142,869.98
247
1,500.06
461.35
1,038.71
141,831.27
248
1,500.06
458.00
1,042.06
140,789.21
249
1,500.06
454.63
1,045.43
139,743.78
250
1,500.06
451.26
1,048.80
138,694.98
251
1,500.06
447.87
1,052.19
137,642.79
252
1,500.06
444.47
1,055.59
136,587.20
253
1,500.06
441.06
1,059.00
135,528.20
254
1,500.06
437.64
1,062.42
134,465.79
255
1,500.06
434.21
1,065.85
133,399.94
256
1,500.06
430.77
1,069.29
132,330.65
257
1,500.06
427.32
1,072.74
131,257.91
258
1,500.06
423.85
1,076.21
130,181.70
259
1,500.06
420.38
1,079.68
129,102.02
260
1,500.06
416.89
1,083.17
128,018.85
261
1,500.06
413.39
1,086.67
126,932.18
262
1,500.06
409.89
1,090.17
125,842.01
263
1,500.06
406.36
1,093.70
124,748.31
264
1,500.06
402.83
1,097.23
123,651.09
265
1,500.06
399.29
1,100.77
122,550.32
266
1,500.06
395.74
1,104.32
121,445.99
267
1,500.06
392.17
1,107.89
120,338.10
268
1,500.06
388.59
1,111.47
119,226.63
269
1,500.06
385.00
1,115.06
118,111.58
270
1,500.06
381.40
1,118.66
116,992.92
271
1,500.06
377.79
1,122.27
115,870.65
272
1,500.06
374.17
1,125.89
114,744.75
273
1,500.06
370.53
1,129.53
113,615.22
274
1,500.06
366.88
1,133.18
112,482.05
275
1,500.06
363.22
1,136.84
111,345.21
276
1,500.06
359.55
1,140.51
110,204.70
277
1,500.06
355.87
1,144.19
109,060.51
278
1,500.06
352.17
1,147.89
107,912.63
279
1,500.06
348.47
1,151.59
106,761.03
280
1,500.06
344.75
1,155.31
105,605.72
281
1,500.06
341.02
1,159.04
104,446.68
282
1,500.06
337.28
1,162.78
103,283.90
283
1,500.06
333.52
1,166.54
102,117.36
284
1,500.06
329.75
1,170.31
100,947.05
285
1,500.06
325.97
1,174.09
99,772.97
286
1,500.06
322.18
1,177.88
98,595.09
287
1,500.06
318.38
1,181.68
97,413.41
288
1,500.06
314.56
1,185.50
96,227.91
289
1,500.06
310.74
1,189.32
95,038.59
290
1,500.06
306.90
1,193.16
93,845.43
291
1,500.06
303.04
1,197.02
92,648.41
292
1,500.06
299.18
1,200.88
91,447.53
293
1,500.06
295.30
1,204.76
90,242.76
294
1,500.06
291.41
1,208.65
89,034.11
295
1,500.06
287.51
1,212.55
87,821.56
296
1,500.06
283.59
1,216.47
86,605.09
297
1,500.06
279.66
1,220.40
85,384.69
298
1,500.06
275.72
1,224.34
84,160.35
299
1,500.06
271.77
1,228.29
82,932.06
300
1,500.06
267.80
1,232.26
81,699.80
301
1,500.06
263.82
1,236.24
80,463.56
302
1,500.06
259.83
1,240.23
79,223.34
303
1,500.06
255.83
1,244.23
77,979.10
304
1,500.06
251.81
1,248.25
76,730.85
305
1,500.06
247.78
1,252.28
75,478.56
306
1,500.06
243.73
1,256.33
74,222.24
307
1,500.06
239.68
1,260.38
72,961.85
308
1,500.06
235.61
1,264.45
71,697.40
309
1,500.06
231.52
1,268.54
70,428.86
310
1,500.06
227.43
1,272.63
69,156.23
311
1,500.06
223.32
1,276.74
67,879.49
312
1,500.06
219.19
1,280.87
66,598.62
313
1,500.06
215.06
1,285.00
65,313.62
314
1,500.06
210.91
1,289.15
64,024.47
315
1,500.06
206.75
1,293.31
62,731.15
316
1,500.06
202.57
1,297.49
61,433.66
317
1,500.06
198.38
1,301.68
60,131.98
318
1,500.06
194.18
1,305.88
58,826.10
319
1,500.06
189.96
1,310.10
57,516.00
320
1,500.06
185.73
1,314.33
56,201.67
321
1,500.06
181.48
1,318.58
54,883.09
322
1,500.06
177.23
1,322.83
53,560.26
323
1,500.06
172.95
1,327.11
52,233.15
324
1,500.06
168.67
1,331.39
50,901.76
325
1,500.06
164.37
1,335.69
49,566.07
326
1,500.06
160.06
1,340.00
48,226.07
327
1,500.06
155.73
1,344.33
46,881.74
328
1,500.06
151.39
1,348.67
45,533.07
329
1,500.06
147.03
1,353.03
44,180.04
330
1,500.06
142.66
1,357.40
42,822.65
331
1,500.06
138.28
1,361.78
41,460.87
332
1,500.06
133.88
1,366.18
40,094.69
333
1,500.06
129.47
1,370.59
38,724.10
334
1,500.06
125.05
1,375.01
37,349.09
335
1,500.06
120.61
1,379.45
35,969.64
336
1,500.06
116.15
1,383.91
34,585.73
337
1,500.06
111.68
1,388.38
33,197.35
338
1,500.06
107.20
1,392.86
31,804.49
339
1,500.06
102.70
1,397.36
30,407.13
340
1,500.06
98.19
1,401.87
29,005.26
341
1,500.06
93.66
1,406.40
27,598.87
342
1,500.06
89.12
1,410.94
26,187.93
343
1,500.06
84.57
1,415.49
24,772.43
344
1,500.06
79.99
1,420.07
23,352.37
345
1,500.06
75.41
1,424.65
21,927.72
346
1,500.06
70.81
1,429.25
20,498.46
347
1,500.06
66.19
1,433.87
19,064.60
348
1,500.06
61.56
1,438.50
17,626.10
349
1,500.06
56.92
1,443.14
16,182.96
350
1,500.06
52.26
1,447.80
14,735.16
351
1,500.06
47.58
1,452.48
13,282.68
352
1,500.06
42.89
1,457.17
11,825.51
353
1,500.06
38.19
1,461.87
10,363.64
354
1,500.06
33.47
1,466.59
8,897.04
355
1,500.06
28.73
1,471.33
7,425.71
356
1,500.06
23.98
1,476.08
5,949.63
357
1,500.06
19.21
1,480.85
4,468.78
358
1,500.06
14.43
1,485.63
2,983.15
359
1,500.06
9.63
1,490.43
1,492.73
360
1,497.55
4.82
1,492.73
0.00
Totals
540,019.09
221,019.09
319,000.00

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