Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,500.60  
 

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
1,500.60
1,030.48
470.12
318,645.88
2
1,500.60
1,028.96
471.64
318,174.24
3
1,500.60
1,027.44
473.16
317,701.08
4
1,500.60
1,025.91
474.69
317,226.39
5
1,500.60
1,024.38
476.22
316,750.16
6
1,500.60
1,022.84
477.76
316,272.40
7
1,500.60
1,021.30
479.30
315,793.10
8
1,500.60
1,019.75
480.85
315,312.25
9
1,500.60
1,018.20
482.40
314,829.84
10
1,500.60
1,016.64
483.96
314,345.88
11
1,500.60
1,015.08
485.52
313,860.36
12
1,500.60
1,013.51
487.09
313,373.26
13
1,500.60
1,011.93
488.67
312,884.60
14
1,500.60
1,010.36
490.24
312,394.36
15
1,500.60
1,008.77
491.83
311,902.53
16
1,500.60
1,007.19
493.41
311,409.11
17
1,500.60
1,005.59
495.01
310,914.11
18
1,500.60
1,003.99
496.61
310,417.50
19
1,500.60
1,002.39
498.21
309,919.29
20
1,500.60
1,000.78
499.82
309,419.47
21
1,500.60
999.17
501.43
308,918.04
22
1,500.60
997.55
503.05
308,414.98
23
1,500.60
995.92
504.68
307,910.31
24
1,500.60
994.29
506.31
307,404.00
25
1,500.60
992.66
507.94
306,896.06
26
1,500.60
991.02
509.58
306,386.48
27
1,500.60
989.37
511.23
305,875.25
28
1,500.60
987.72
512.88
305,362.37
29
1,500.60
986.07
514.53
304,847.84
30
1,500.60
984.40
516.20
304,331.64
31
1,500.60
982.74
517.86
303,813.78
32
1,500.60
981.07
519.53
303,294.25
33
1,500.60
979.39
521.21
302,773.04
34
1,500.60
977.70
522.90
302,250.14
35
1,500.60
976.02
524.58
301,725.56
36
1,500.60
974.32
526.28
301,199.28
37
1,500.60
972.62
527.98
300,671.30
38
1,500.60
970.92
529.68
300,141.62
39
1,500.60
969.21
531.39
299,610.23
40
1,500.60
967.49
533.11
299,077.12
41
1,500.60
965.77
534.83
298,542.29
42
1,500.60
964.04
536.56
298,005.73
43
1,500.60
962.31
538.29
297,467.44
44
1,500.60
960.57
540.03
296,927.41
45
1,500.60
958.83
541.77
296,385.64
46
1,500.60
957.08
543.52
295,842.12
47
1,500.60
955.32
545.28
295,296.84
48
1,500.60
953.56
547.04
294,749.81
49
1,500.60
951.80
548.80
294,201.00
50
1,500.60
950.02
550.58
293,650.43
51
1,500.60
948.25
552.35
293,098.07
52
1,500.60
946.46
554.14
292,543.93
53
1,500.60
944.67
555.93
291,988.01
54
1,500.60
942.88
557.72
291,430.29
55
1,500.60
941.08
559.52
290,870.76
56
1,500.60
939.27
561.33
290,309.43
57
1,500.60
937.46
563.14
289,746.29
58
1,500.60
935.64
564.96
289,181.33
59
1,500.60
933.81
566.79
288,614.54
60
1,500.60
931.98
568.62
288,045.93
61
1,500.60
930.15
570.45
287,475.48
62
1,500.60
928.31
572.29
286,903.18
63
1,500.60
926.46
574.14
286,329.04
64
1,500.60
924.60
576.00
285,753.05
65
1,500.60
922.74
577.86
285,175.19
66
1,500.60
920.88
579.72
284,595.47
67
1,500.60
919.01
581.59
284,013.87
68
1,500.60
917.13
583.47
283,430.40
69
1,500.60
915.24
585.36
282,845.05
70
1,500.60
913.35
587.25
282,257.80
71
1,500.60
911.46
589.14
281,668.66
72
1,500.60
909.56
591.04
281,077.61
73
1,500.60
907.65
592.95
280,484.66
74
1,500.60
905.73
594.87
279,889.79
75
1,500.60
903.81
596.79
279,293.00
76
1,500.60
901.88
598.72
278,694.28
77
1,500.60
899.95
600.65
278,093.63
78
1,500.60
898.01
602.59
277,491.05
79
1,500.60
896.06
604.54
276,886.51
80
1,500.60
894.11
606.49
276,280.02
81
1,500.60
892.15
608.45
275,671.58
82
1,500.60
890.19
610.41
275,061.17
83
1,500.60
888.22
612.38
274,448.79
84
1,500.60
886.24
614.36
273,834.43
85
1,500.60
884.26
616.34
273,218.08
86
1,500.60
882.27
618.33
272,599.75
87
1,500.60
880.27
620.33
271,979.42
88
1,500.60
878.27
622.33
271,357.09
89
1,500.60
876.26
624.34
270,732.74
90
1,500.60
874.24
626.36
270,106.39
91
1,500.60
872.22
628.38
269,478.00
92
1,500.60
870.19
630.41
268,847.59
93
1,500.60
868.15
632.45
268,215.15
94
1,500.60
866.11
634.49
267,580.66
95
1,500.60
864.06
636.54
266,944.12
96
1,500.60
862.01
638.59
266,305.53
97
1,500.60
859.94
640.66
265,664.87
98
1,500.60
857.88
642.72
265,022.15
99
1,500.60
855.80
644.80
264,377.35
100
1,500.60
853.72
646.88
263,730.47
101
1,500.60
851.63
648.97
263,081.50
102
1,500.60
849.53
651.07
262,430.43
103
1,500.60
847.43
653.17
261,777.26
104
1,500.60
845.32
655.28
261,121.99
105
1,500.60
843.21
657.39
260,464.59
106
1,500.60
841.08
659.52
259,805.08
107
1,500.60
838.95
661.65
259,143.43
108
1,500.60
836.82
663.78
258,479.65
109
1,500.60
834.67
665.93
257,813.72
110
1,500.60
832.52
668.08
257,145.64
111
1,500.60
830.37
670.23
256,475.41
112
1,500.60
828.20
672.40
255,803.01
113
1,500.60
826.03
674.57
255,128.44
114
1,500.60
823.85
676.75
254,451.70
115
1,500.60
821.67
678.93
253,772.76
116
1,500.60
819.47
681.13
253,091.64
117
1,500.60
817.28
683.32
252,408.31
118
1,500.60
815.07
685.53
251,722.78
119
1,500.60
812.85
687.75
251,035.03
120
1,500.60
810.63
689.97
250,345.07
121
1,500.60
808.41
692.19
249,652.87
122
1,500.60
806.17
694.43
248,958.45
123
1,500.60
803.93
696.67
248,261.77
124
1,500.60
801.68
698.92
247,562.85
125
1,500.60
799.42
701.18
246,861.67
126
1,500.60
797.16
703.44
246,158.23
127
1,500.60
794.89
705.71
245,452.52
128
1,500.60
792.61
707.99
244,744.52
129
1,500.60
790.32
710.28
244,034.25
130
1,500.60
788.03
712.57
243,321.67
131
1,500.60
785.73
714.87
242,606.80
132
1,500.60
783.42
717.18
241,889.62
133
1,500.60
781.10
719.50
241,170.12
134
1,500.60
778.78
721.82
240,448.30
135
1,500.60
776.45
724.15
239,724.15
136
1,500.60
774.11
726.49
238,997.65
137
1,500.60
771.76
728.84
238,268.82
138
1,500.60
769.41
731.19
237,537.63
139
1,500.60
767.05
733.55
236,804.08
140
1,500.60
764.68
735.92
236,068.16
141
1,500.60
762.30
738.30
235,329.86
142
1,500.60
759.92
740.68
234,589.18
143
1,500.60
757.53
743.07
233,846.11
144
1,500.60
755.13
745.47
233,100.63
145
1,500.60
752.72
747.88
232,352.75
146
1,500.60
750.31
750.29
231,602.46
147
1,500.60
747.88
752.72
230,849.74
148
1,500.60
745.45
755.15
230,094.60
149
1,500.60
743.01
757.59
229,337.01
150
1,500.60
740.57
760.03
228,576.98
151
1,500.60
738.11
762.49
227,814.49
152
1,500.60
735.65
764.95
227,049.54
153
1,500.60
733.18
767.42
226,282.12
154
1,500.60
730.70
769.90
225,512.22
155
1,500.60
728.22
772.38
224,739.84
156
1,500.60
725.72
774.88
223,964.96
157
1,500.60
723.22
777.38
223,187.58
158
1,500.60
720.71
779.89
222,407.69
159
1,500.60
718.19
782.41
221,625.29
160
1,500.60
715.66
784.94
220,840.35
161
1,500.60
713.13
787.47
220,052.88
162
1,500.60
710.59
790.01
219,262.87
163
1,500.60
708.04
792.56
218,470.30
164
1,500.60
705.48
795.12
217,675.18
165
1,500.60
702.91
797.69
216,877.49
166
1,500.60
700.33
800.27
216,077.22
167
1,500.60
697.75
802.85
215,274.37
168
1,500.60
695.16
805.44
214,468.93
169
1,500.60
692.56
808.04
213,660.89
170
1,500.60
689.95
810.65
212,850.23
171
1,500.60
687.33
813.27
212,036.96
172
1,500.60
684.70
815.90
211,221.06
173
1,500.60
682.07
818.53
210,402.53
174
1,500.60
679.42
821.18
209,581.36
175
1,500.60
676.77
823.83
208,757.53
176
1,500.60
674.11
826.49
207,931.04
177
1,500.60
671.44
829.16
207,101.89
178
1,500.60
668.77
831.83
206,270.05
179
1,500.60
666.08
834.52
205,435.53
180
1,500.60
663.39
837.21
204,598.32
181
1,500.60
660.68
839.92
203,758.40
182
1,500.60
657.97
842.63
202,915.77
183
1,500.60
655.25
845.35
202,070.42
184
1,500.60
652.52
848.08
201,222.34
185
1,500.60
649.78
850.82
200,371.52
186
1,500.60
647.03
853.57
199,517.95
187
1,500.60
644.28
856.32
198,661.63
188
1,500.60
641.51
859.09
197,802.54
189
1,500.60
638.74
861.86
196,940.68
190
1,500.60
635.95
864.65
196,076.03
191
1,500.60
633.16
867.44
195,208.60
192
1,500.60
630.36
870.24
194,338.36
193
1,500.60
627.55
873.05
193,465.31
194
1,500.60
624.73
875.87
192,589.44
195
1,500.60
621.90
878.70
191,710.74
196
1,500.60
619.07
881.53
190,829.21
197
1,500.60
616.22
884.38
189,944.83
198
1,500.60
613.36
887.24
189,057.59
199
1,500.60
610.50
890.10
188,167.49
200
1,500.60
607.62
892.98
187,274.51
201
1,500.60
604.74
895.86
186,378.65
202
1,500.60
601.85
898.75
185,479.90
203
1,500.60
598.95
901.65
184,578.25
204
1,500.60
596.03
904.57
183,673.68
205
1,500.60
593.11
907.49
182,766.19
206
1,500.60
590.18
910.42
181,855.78
207
1,500.60
587.24
913.36
180,942.42
208
1,500.60
584.29
916.31
180,026.11
209
1,500.60
581.33
919.27
179,106.85
210
1,500.60
578.37
922.23
178,184.61
211
1,500.60
575.39
925.21
177,259.40
212
1,500.60
572.40
928.20
176,331.20
213
1,500.60
569.40
931.20
175,400.00
214
1,500.60
566.40
934.20
174,465.80
215
1,500.60
563.38
937.22
173,528.58
216
1,500.60
560.35
940.25
172,588.33
217
1,500.60
557.32
943.28
171,645.05
218
1,500.60
554.27
946.33
170,698.72
219
1,500.60
551.21
949.39
169,749.33
220
1,500.60
548.15
952.45
168,796.88
221
1,500.60
545.07
955.53
167,841.36
222
1,500.60
541.99
958.61
166,882.74
223
1,500.60
538.89
961.71
165,921.04
224
1,500.60
535.79
964.81
164,956.22
225
1,500.60
532.67
967.93
163,988.29
226
1,500.60
529.55
971.05
163,017.24
227
1,500.60
526.41
974.19
162,043.05
228
1,500.60
523.26
977.34
161,065.71
229
1,500.60
520.11
980.49
160,085.22
230
1,500.60
516.94
983.66
159,101.56
231
1,500.60
513.77
986.83
158,114.73
232
1,500.60
510.58
990.02
157,124.71
233
1,500.60
507.38
993.22
156,131.49
234
1,500.60
504.17
996.43
155,135.06
235
1,500.60
500.96
999.64
154,135.42
236
1,500.60
497.73
1,002.87
153,132.55
237
1,500.60
494.49
1,006.11
152,126.44
238
1,500.60
491.24
1,009.36
151,117.08
239
1,500.60
487.98
1,012.62
150,104.46
240
1,500.60
484.71
1,015.89
149,088.58
241
1,500.60
481.43
1,019.17
148,069.41
242
1,500.60
478.14
1,022.46
147,046.95
243
1,500.60
474.84
1,025.76
146,021.19
244
1,500.60
471.53
1,029.07
144,992.11
245
1,500.60
468.20
1,032.40
143,959.72
246
1,500.60
464.87
1,035.73
142,923.99
247
1,500.60
461.53
1,039.07
141,884.91
248
1,500.60
458.17
1,042.43
140,842.48
249
1,500.60
454.80
1,045.80
139,796.69
250
1,500.60
451.43
1,049.17
138,747.51
251
1,500.60
448.04
1,052.56
137,694.95
252
1,500.60
444.64
1,055.96
136,638.99
253
1,500.60
441.23
1,059.37
135,579.62
254
1,500.60
437.81
1,062.79
134,516.83
255
1,500.60
434.38
1,066.22
133,450.61
256
1,500.60
430.93
1,069.67
132,380.94
257
1,500.60
427.48
1,073.12
131,307.82
258
1,500.60
424.01
1,076.59
130,231.24
259
1,500.60
420.54
1,080.06
129,151.18
260
1,500.60
417.05
1,083.55
128,067.63
261
1,500.60
413.55
1,087.05
126,980.58
262
1,500.60
410.04
1,090.56
125,890.02
263
1,500.60
406.52
1,094.08
124,795.94
264
1,500.60
402.99
1,097.61
123,698.33
265
1,500.60
399.44
1,101.16
122,597.17
266
1,500.60
395.89
1,104.71
121,492.46
267
1,500.60
392.32
1,108.28
120,384.18
268
1,500.60
388.74
1,111.86
119,272.32
269
1,500.60
385.15
1,115.45
118,156.87
270
1,500.60
381.55
1,119.05
117,037.82
271
1,500.60
377.93
1,122.67
115,915.15
272
1,500.60
374.31
1,126.29
114,788.86
273
1,500.60
370.67
1,129.93
113,658.93
274
1,500.60
367.02
1,133.58
112,525.36
275
1,500.60
363.36
1,137.24
111,388.12
276
1,500.60
359.69
1,140.91
110,247.21
277
1,500.60
356.01
1,144.59
109,102.62
278
1,500.60
352.31
1,148.29
107,954.33
279
1,500.60
348.60
1,152.00
106,802.33
280
1,500.60
344.88
1,155.72
105,646.61
281
1,500.60
341.15
1,159.45
104,487.16
282
1,500.60
337.41
1,163.19
103,323.97
283
1,500.60
333.65
1,166.95
102,157.02
284
1,500.60
329.88
1,170.72
100,986.30
285
1,500.60
326.10
1,174.50
99,811.80
286
1,500.60
322.31
1,178.29
98,633.51
287
1,500.60
318.50
1,182.10
97,451.42
288
1,500.60
314.69
1,185.91
96,265.50
289
1,500.60
310.86
1,189.74
95,075.76
290
1,500.60
307.02
1,193.58
93,882.17
291
1,500.60
303.16
1,197.44
92,684.74
292
1,500.60
299.29
1,201.31
91,483.43
293
1,500.60
295.42
1,205.18
90,278.25
294
1,500.60
291.52
1,209.08
89,069.17
295
1,500.60
287.62
1,212.98
87,856.19
296
1,500.60
283.70
1,216.90
86,639.29
297
1,500.60
279.77
1,220.83
85,418.46
298
1,500.60
275.83
1,224.77
84,193.69
299
1,500.60
271.88
1,228.72
82,964.97
300
1,500.60
267.91
1,232.69
81,732.28
301
1,500.60
263.93
1,236.67
80,495.60
302
1,500.60
259.93
1,240.67
79,254.94
303
1,500.60
255.93
1,244.67
78,010.27
304
1,500.60
251.91
1,248.69
76,761.57
305
1,500.60
247.88
1,252.72
75,508.85
306
1,500.60
243.83
1,256.77
74,252.08
307
1,500.60
239.77
1,260.83
72,991.25
308
1,500.60
235.70
1,264.90
71,726.35
309
1,500.60
231.62
1,268.98
70,457.37
310
1,500.60
227.52
1,273.08
69,184.29
311
1,500.60
223.41
1,277.19
67,907.10
312
1,500.60
219.28
1,281.32
66,625.78
313
1,500.60
215.15
1,285.45
65,340.32
314
1,500.60
210.99
1,289.61
64,050.72
315
1,500.60
206.83
1,293.77
62,756.95
316
1,500.60
202.65
1,297.95
61,459.00
317
1,500.60
198.46
1,302.14
60,156.86
318
1,500.60
194.26
1,306.34
58,850.52
319
1,500.60
190.04
1,310.56
57,539.96
320
1,500.60
185.81
1,314.79
56,225.16
321
1,500.60
181.56
1,319.04
54,906.13
322
1,500.60
177.30
1,323.30
53,582.83
323
1,500.60
173.03
1,327.57
52,255.25
324
1,500.60
168.74
1,331.86
50,923.40
325
1,500.60
164.44
1,336.16
49,587.24
326
1,500.60
160.13
1,340.47
48,246.76
327
1,500.60
155.80
1,344.80
46,901.96
328
1,500.60
151.45
1,349.15
45,552.81
329
1,500.60
147.10
1,353.50
44,199.31
330
1,500.60
142.73
1,357.87
42,841.44
331
1,500.60
138.34
1,362.26
41,479.18
332
1,500.60
133.94
1,366.66
40,112.52
333
1,500.60
129.53
1,371.07
38,741.45
334
1,500.60
125.10
1,375.50
37,365.95
335
1,500.60
120.66
1,379.94
35,986.02
336
1,500.60
116.20
1,384.40
34,601.62
337
1,500.60
111.73
1,388.87
33,212.75
338
1,500.60
107.25
1,393.35
31,819.40
339
1,500.60
102.75
1,397.85
30,421.55
340
1,500.60
98.24
1,402.36
29,019.19
341
1,500.60
93.71
1,406.89
27,612.30
342
1,500.60
89.16
1,411.44
26,200.86
343
1,500.60
84.61
1,415.99
24,784.87
344
1,500.60
80.03
1,420.57
23,364.30
345
1,500.60
75.45
1,425.15
21,939.15
346
1,500.60
70.85
1,429.75
20,509.40
347
1,500.60
66.23
1,434.37
19,075.02
348
1,500.60
61.60
1,439.00
17,636.02
349
1,500.60
56.95
1,443.65
16,192.37
350
1,500.60
52.29
1,448.31
14,744.06
351
1,500.60
47.61
1,452.99
13,291.07
352
1,500.60
42.92
1,457.68
11,833.39
353
1,500.60
38.21
1,462.39
10,371.00
354
1,500.60
33.49
1,467.11
8,903.89
355
1,500.60
28.75
1,471.85
7,432.04
356
1,500.60
24.00
1,476.60
5,955.44
357
1,500.60
19.23
1,481.37
4,474.07
358
1,500.60
14.45
1,486.15
2,987.92
359
1,500.60
9.65
1,490.95
1,496.97
360
1,501.80
4.83
1,496.97
0.00
Totals
540,217.20
221,101.20
319,116.00

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