Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,501.00  
 

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
1,501.00
1,030.75
470.25
318,729.75
2
1,501.00
1,029.23
471.77
318,257.98
3
1,501.00
1,027.71
473.29
317,784.69
4
1,501.00
1,026.18
474.82
317,309.87
5
1,501.00
1,024.65
476.35
316,833.52
6
1,501.00
1,023.11
477.89
316,355.62
7
1,501.00
1,021.57
479.43
315,876.19
8
1,501.00
1,020.02
480.98
315,395.21
9
1,501.00
1,018.46
482.54
314,912.67
10
1,501.00
1,016.91
484.09
314,428.58
11
1,501.00
1,015.34
485.66
313,942.92
12
1,501.00
1,013.77
487.23
313,455.69
13
1,501.00
1,012.20
488.80
312,966.89
14
1,501.00
1,010.62
490.38
312,476.51
15
1,501.00
1,009.04
491.96
311,984.55
16
1,501.00
1,007.45
493.55
311,491.00
17
1,501.00
1,005.86
495.14
310,995.86
18
1,501.00
1,004.26
496.74
310,499.12
19
1,501.00
1,002.65
498.35
310,000.77
20
1,501.00
1,001.04
499.96
309,500.81
21
1,501.00
999.43
501.57
308,999.24
22
1,501.00
997.81
503.19
308,496.05
23
1,501.00
996.19
504.81
307,991.24
24
1,501.00
994.56
506.44
307,484.79
25
1,501.00
992.92
508.08
306,976.71
26
1,501.00
991.28
509.72
306,466.99
27
1,501.00
989.63
511.37
305,955.63
28
1,501.00
987.98
513.02
305,442.61
29
1,501.00
986.33
514.67
304,927.93
30
1,501.00
984.66
516.34
304,411.60
31
1,501.00
983.00
518.00
303,893.59
32
1,501.00
981.32
519.68
303,373.91
33
1,501.00
979.64
521.36
302,852.56
34
1,501.00
977.96
523.04
302,329.52
35
1,501.00
976.27
524.73
301,804.79
36
1,501.00
974.58
526.42
301,278.37
37
1,501.00
972.88
528.12
300,750.25
38
1,501.00
971.17
529.83
300,220.42
39
1,501.00
969.46
531.54
299,688.88
40
1,501.00
967.75
533.25
299,155.63
41
1,501.00
966.02
534.98
298,620.65
42
1,501.00
964.30
536.70
298,083.95
43
1,501.00
962.56
538.44
297,545.51
44
1,501.00
960.82
540.18
297,005.34
45
1,501.00
959.08
541.92
296,463.42
46
1,501.00
957.33
543.67
295,919.74
47
1,501.00
955.57
545.43
295,374.32
48
1,501.00
953.81
547.19
294,827.13
49
1,501.00
952.05
548.95
294,278.18
50
1,501.00
950.27
550.73
293,727.45
51
1,501.00
948.49
552.51
293,174.95
52
1,501.00
946.71
554.29
292,620.66
53
1,501.00
944.92
556.08
292,064.58
54
1,501.00
943.13
557.87
291,506.70
55
1,501.00
941.32
559.68
290,947.03
56
1,501.00
939.52
561.48
290,385.54
57
1,501.00
937.70
563.30
289,822.25
58
1,501.00
935.88
565.12
289,257.13
59
1,501.00
934.06
566.94
288,690.19
60
1,501.00
932.23
568.77
288,121.42
61
1,501.00
930.39
570.61
287,550.81
62
1,501.00
928.55
572.45
286,978.36
63
1,501.00
926.70
574.30
286,404.06
64
1,501.00
924.85
576.15
285,827.91
65
1,501.00
922.99
578.01
285,249.89
66
1,501.00
921.12
579.88
284,670.01
67
1,501.00
919.25
581.75
284,088.26
68
1,501.00
917.37
583.63
283,504.63
69
1,501.00
915.48
585.52
282,919.11
70
1,501.00
913.59
587.41
282,331.71
71
1,501.00
911.70
589.30
281,742.40
72
1,501.00
909.79
591.21
281,151.19
73
1,501.00
907.88
593.12
280,558.08
74
1,501.00
905.97
595.03
279,963.05
75
1,501.00
904.05
596.95
279,366.09
76
1,501.00
902.12
598.88
278,767.21
77
1,501.00
900.19
600.81
278,166.40
78
1,501.00
898.25
602.75
277,563.65
79
1,501.00
896.30
604.70
276,958.95
80
1,501.00
894.35
606.65
276,352.29
81
1,501.00
892.39
608.61
275,743.68
82
1,501.00
890.42
610.58
275,133.10
83
1,501.00
888.45
612.55
274,520.55
84
1,501.00
886.47
614.53
273,906.03
85
1,501.00
884.49
616.51
273,289.51
86
1,501.00
882.50
618.50
272,671.01
87
1,501.00
880.50
620.50
272,050.51
88
1,501.00
878.50
622.50
271,428.01
89
1,501.00
876.49
624.51
270,803.49
90
1,501.00
874.47
626.53
270,176.96
91
1,501.00
872.45
628.55
269,548.41
92
1,501.00
870.42
630.58
268,917.83
93
1,501.00
868.38
632.62
268,285.21
94
1,501.00
866.34
634.66
267,650.54
95
1,501.00
864.29
636.71
267,013.83
96
1,501.00
862.23
638.77
266,375.06
97
1,501.00
860.17
640.83
265,734.23
98
1,501.00
858.10
642.90
265,091.33
99
1,501.00
856.02
644.98
264,446.36
100
1,501.00
853.94
647.06
263,799.30
101
1,501.00
851.85
649.15
263,150.15
102
1,501.00
849.76
651.24
262,498.91
103
1,501.00
847.65
653.35
261,845.56
104
1,501.00
845.54
655.46
261,190.10
105
1,501.00
843.43
657.57
260,532.53
106
1,501.00
841.30
659.70
259,872.83
107
1,501.00
839.17
661.83
259,211.01
108
1,501.00
837.04
663.96
258,547.04
109
1,501.00
834.89
666.11
257,880.93
110
1,501.00
832.74
668.26
257,212.67
111
1,501.00
830.58
670.42
256,542.26
112
1,501.00
828.42
672.58
255,869.67
113
1,501.00
826.25
674.75
255,194.92
114
1,501.00
824.07
676.93
254,517.99
115
1,501.00
821.88
679.12
253,838.87
116
1,501.00
819.69
681.31
253,157.55
117
1,501.00
817.49
683.51
252,474.04
118
1,501.00
815.28
685.72
251,788.32
119
1,501.00
813.07
687.93
251,100.39
120
1,501.00
810.85
690.15
250,410.23
121
1,501.00
808.62
692.38
249,717.85
122
1,501.00
806.38
694.62
249,023.23
123
1,501.00
804.14
696.86
248,326.37
124
1,501.00
801.89
699.11
247,627.26
125
1,501.00
799.63
701.37
246,925.89
126
1,501.00
797.36
703.64
246,222.25
127
1,501.00
795.09
705.91
245,516.34
128
1,501.00
792.81
708.19
244,808.16
129
1,501.00
790.53
710.47
244,097.68
130
1,501.00
788.23
712.77
243,384.92
131
1,501.00
785.93
715.07
242,669.85
132
1,501.00
783.62
717.38
241,952.47
133
1,501.00
781.30
719.70
241,232.77
134
1,501.00
778.98
722.02
240,510.75
135
1,501.00
776.65
724.35
239,786.40
136
1,501.00
774.31
726.69
239,059.71
137
1,501.00
771.96
729.04
238,330.68
138
1,501.00
769.61
731.39
237,599.29
139
1,501.00
767.25
733.75
236,865.53
140
1,501.00
764.88
736.12
236,129.41
141
1,501.00
762.50
738.50
235,390.91
142
1,501.00
760.12
740.88
234,650.03
143
1,501.00
757.72
743.28
233,906.75
144
1,501.00
755.32
745.68
233,161.08
145
1,501.00
752.92
748.08
232,412.99
146
1,501.00
750.50
750.50
231,662.49
147
1,501.00
748.08
752.92
230,909.57
148
1,501.00
745.65
755.35
230,154.22
149
1,501.00
743.21
757.79
229,396.42
150
1,501.00
740.76
760.24
228,636.18
151
1,501.00
738.30
762.70
227,873.49
152
1,501.00
735.84
765.16
227,108.33
153
1,501.00
733.37
767.63
226,340.70
154
1,501.00
730.89
770.11
225,570.59
155
1,501.00
728.41
772.59
224,797.99
156
1,501.00
725.91
775.09
224,022.91
157
1,501.00
723.41
777.59
223,245.31
158
1,501.00
720.90
780.10
222,465.21
159
1,501.00
718.38
782.62
221,682.59
160
1,501.00
715.85
785.15
220,897.44
161
1,501.00
713.31
787.69
220,109.75
162
1,501.00
710.77
790.23
219,319.52
163
1,501.00
708.22
792.78
218,526.74
164
1,501.00
705.66
795.34
217,731.40
165
1,501.00
703.09
797.91
216,933.49
166
1,501.00
700.51
800.49
216,133.01
167
1,501.00
697.93
803.07
215,329.94
168
1,501.00
695.34
805.66
214,524.27
169
1,501.00
692.73
808.27
213,716.01
170
1,501.00
690.12
810.88
212,905.13
171
1,501.00
687.51
813.49
212,091.64
172
1,501.00
684.88
816.12
211,275.52
173
1,501.00
682.24
818.76
210,456.76
174
1,501.00
679.60
821.40
209,635.36
175
1,501.00
676.95
824.05
208,811.31
176
1,501.00
674.29
826.71
207,984.59
177
1,501.00
671.62
829.38
207,155.21
178
1,501.00
668.94
832.06
206,323.15
179
1,501.00
666.25
834.75
205,488.40
180
1,501.00
663.56
837.44
204,650.96
181
1,501.00
660.85
840.15
203,810.81
182
1,501.00
658.14
842.86
202,967.95
183
1,501.00
655.42
845.58
202,122.37
184
1,501.00
652.69
848.31
201,274.05
185
1,501.00
649.95
851.05
200,423.00
186
1,501.00
647.20
853.80
199,569.20
187
1,501.00
644.44
856.56
198,712.64
188
1,501.00
641.68
859.32
197,853.32
189
1,501.00
638.90
862.10
196,991.22
190
1,501.00
636.12
864.88
196,126.34
191
1,501.00
633.32
867.68
195,258.66
192
1,501.00
630.52
870.48
194,388.18
193
1,501.00
627.71
873.29
193,514.90
194
1,501.00
624.89
876.11
192,638.79
195
1,501.00
622.06
878.94
191,759.85
196
1,501.00
619.22
881.78
190,878.08
197
1,501.00
616.38
884.62
189,993.45
198
1,501.00
613.52
887.48
189,105.97
199
1,501.00
610.65
890.35
188,215.63
200
1,501.00
607.78
893.22
187,322.41
201
1,501.00
604.90
896.10
186,426.30
202
1,501.00
602.00
899.00
185,527.30
203
1,501.00
599.10
901.90
184,625.40
204
1,501.00
596.19
904.81
183,720.59
205
1,501.00
593.26
907.74
182,812.85
206
1,501.00
590.33
910.67
181,902.19
207
1,501.00
587.39
913.61
180,988.58
208
1,501.00
584.44
916.56
180,072.02
209
1,501.00
581.48
919.52
179,152.50
210
1,501.00
578.51
922.49
178,230.02
211
1,501.00
575.53
925.47
177,304.55
212
1,501.00
572.55
928.45
176,376.10
213
1,501.00
569.55
931.45
175,444.65
214
1,501.00
566.54
934.46
174,510.19
215
1,501.00
563.52
937.48
173,572.71
216
1,501.00
560.50
940.50
172,632.20
217
1,501.00
557.46
943.54
171,688.66
218
1,501.00
554.41
946.59
170,742.07
219
1,501.00
551.35
949.65
169,792.43
220
1,501.00
548.29
952.71
168,839.71
221
1,501.00
545.21
955.79
167,883.93
222
1,501.00
542.13
958.87
166,925.05
223
1,501.00
539.03
961.97
165,963.08
224
1,501.00
535.92
965.08
164,998.00
225
1,501.00
532.81
968.19
164,029.81
226
1,501.00
529.68
971.32
163,058.49
227
1,501.00
526.54
974.46
162,084.03
228
1,501.00
523.40
977.60
161,106.43
229
1,501.00
520.24
980.76
160,125.67
230
1,501.00
517.07
983.93
159,141.74
231
1,501.00
513.90
987.10
158,154.64
232
1,501.00
510.71
990.29
157,164.34
233
1,501.00
507.51
993.49
156,170.85
234
1,501.00
504.30
996.70
155,174.15
235
1,501.00
501.08
999.92
154,174.24
236
1,501.00
497.85
1,003.15
153,171.09
237
1,501.00
494.61
1,006.39
152,164.71
238
1,501.00
491.37
1,009.63
151,155.07
239
1,501.00
488.10
1,012.90
150,142.18
240
1,501.00
484.83
1,016.17
149,126.01
241
1,501.00
481.55
1,019.45
148,106.56
242
1,501.00
478.26
1,022.74
147,083.82
243
1,501.00
474.96
1,026.04
146,057.78
244
1,501.00
471.64
1,029.36
145,028.43
245
1,501.00
468.32
1,032.68
143,995.75
246
1,501.00
464.99
1,036.01
142,959.73
247
1,501.00
461.64
1,039.36
141,920.38
248
1,501.00
458.28
1,042.72
140,877.66
249
1,501.00
454.92
1,046.08
139,831.58
250
1,501.00
451.54
1,049.46
138,782.12
251
1,501.00
448.15
1,052.85
137,729.27
252
1,501.00
444.75
1,056.25
136,673.02
253
1,501.00
441.34
1,059.66
135,613.36
254
1,501.00
437.92
1,063.08
134,550.28
255
1,501.00
434.49
1,066.51
133,483.76
256
1,501.00
431.04
1,069.96
132,413.80
257
1,501.00
427.59
1,073.41
131,340.39
258
1,501.00
424.12
1,076.88
130,263.51
259
1,501.00
420.64
1,080.36
129,183.15
260
1,501.00
417.15
1,083.85
128,099.31
261
1,501.00
413.65
1,087.35
127,011.96
262
1,501.00
410.14
1,090.86
125,921.10
263
1,501.00
406.62
1,094.38
124,826.72
264
1,501.00
403.09
1,097.91
123,728.81
265
1,501.00
399.54
1,101.46
122,627.35
266
1,501.00
395.98
1,105.02
121,522.33
267
1,501.00
392.42
1,108.58
120,413.75
268
1,501.00
388.84
1,112.16
119,301.59
269
1,501.00
385.24
1,115.76
118,185.83
270
1,501.00
381.64
1,119.36
117,066.47
271
1,501.00
378.03
1,122.97
115,943.50
272
1,501.00
374.40
1,126.60
114,816.90
273
1,501.00
370.76
1,130.24
113,686.66
274
1,501.00
367.11
1,133.89
112,552.78
275
1,501.00
363.45
1,137.55
111,415.23
276
1,501.00
359.78
1,141.22
110,274.01
277
1,501.00
356.09
1,144.91
109,129.10
278
1,501.00
352.40
1,148.60
107,980.50
279
1,501.00
348.69
1,152.31
106,828.18
280
1,501.00
344.97
1,156.03
105,672.15
281
1,501.00
341.23
1,159.77
104,512.38
282
1,501.00
337.49
1,163.51
103,348.87
283
1,501.00
333.73
1,167.27
102,181.60
284
1,501.00
329.96
1,171.04
101,010.56
285
1,501.00
326.18
1,174.82
99,835.74
286
1,501.00
322.39
1,178.61
98,657.13
287
1,501.00
318.58
1,182.42
97,474.71
288
1,501.00
314.76
1,186.24
96,288.47
289
1,501.00
310.93
1,190.07
95,098.40
290
1,501.00
307.09
1,193.91
93,904.49
291
1,501.00
303.23
1,197.77
92,706.72
292
1,501.00
299.37
1,201.63
91,505.09
293
1,501.00
295.49
1,205.51
90,299.57
294
1,501.00
291.59
1,209.41
89,090.17
295
1,501.00
287.69
1,213.31
87,876.85
296
1,501.00
283.77
1,217.23
86,659.62
297
1,501.00
279.84
1,221.16
85,438.46
298
1,501.00
275.90
1,225.10
84,213.36
299
1,501.00
271.94
1,229.06
82,984.30
300
1,501.00
267.97
1,233.03
81,751.27
301
1,501.00
263.99
1,237.01
80,514.25
302
1,501.00
259.99
1,241.01
79,273.25
303
1,501.00
255.99
1,245.01
78,028.23
304
1,501.00
251.97
1,249.03
76,779.20
305
1,501.00
247.93
1,253.07
75,526.13
306
1,501.00
243.89
1,257.11
74,269.02
307
1,501.00
239.83
1,261.17
73,007.85
308
1,501.00
235.75
1,265.25
71,742.60
309
1,501.00
231.67
1,269.33
70,473.27
310
1,501.00
227.57
1,273.43
69,199.84
311
1,501.00
223.46
1,277.54
67,922.30
312
1,501.00
219.33
1,281.67
66,640.63
313
1,501.00
215.19
1,285.81
65,354.82
314
1,501.00
211.04
1,289.96
64,064.87
315
1,501.00
206.88
1,294.12
62,770.74
316
1,501.00
202.70
1,298.30
61,472.44
317
1,501.00
198.50
1,302.50
60,169.94
318
1,501.00
194.30
1,306.70
58,863.24
319
1,501.00
190.08
1,310.92
57,552.32
320
1,501.00
185.85
1,315.15
56,237.17
321
1,501.00
181.60
1,319.40
54,917.77
322
1,501.00
177.34
1,323.66
53,594.11
323
1,501.00
173.06
1,327.94
52,266.17
324
1,501.00
168.78
1,332.22
50,933.95
325
1,501.00
164.47
1,336.53
49,597.42
326
1,501.00
160.16
1,340.84
48,256.58
327
1,501.00
155.83
1,345.17
46,911.41
328
1,501.00
151.48
1,349.52
45,561.89
329
1,501.00
147.13
1,353.87
44,208.02
330
1,501.00
142.76
1,358.24
42,849.77
331
1,501.00
138.37
1,362.63
41,487.14
332
1,501.00
133.97
1,367.03
40,120.11
333
1,501.00
129.55
1,371.45
38,748.67
334
1,501.00
125.13
1,375.87
37,372.79
335
1,501.00
120.68
1,380.32
35,992.48
336
1,501.00
116.23
1,384.77
34,607.70
337
1,501.00
111.75
1,389.25
33,218.46
338
1,501.00
107.27
1,393.73
31,824.72
339
1,501.00
102.77
1,398.23
30,426.49
340
1,501.00
98.25
1,402.75
29,023.74
341
1,501.00
93.72
1,407.28
27,616.47
342
1,501.00
89.18
1,411.82
26,204.64
343
1,501.00
84.62
1,416.38
24,788.26
344
1,501.00
80.05
1,420.95
23,367.31
345
1,501.00
75.46
1,425.54
21,941.76
346
1,501.00
70.85
1,430.15
20,511.62
347
1,501.00
66.24
1,434.76
19,076.85
348
1,501.00
61.60
1,439.40
17,637.46
349
1,501.00
56.95
1,444.05
16,193.41
350
1,501.00
52.29
1,448.71
14,744.70
351
1,501.00
47.61
1,453.39
13,291.31
352
1,501.00
42.92
1,458.08
11,833.23
353
1,501.00
38.21
1,462.79
10,370.45
354
1,501.00
33.49
1,467.51
8,902.93
355
1,501.00
28.75
1,472.25
7,430.68
356
1,501.00
23.99
1,477.01
5,953.68
357
1,501.00
19.23
1,481.77
4,471.90
358
1,501.00
14.44
1,486.56
2,985.34
359
1,501.00
9.64
1,491.36
1,493.98
360
1,498.81
4.82
1,493.98
0.00
Totals
540,357.81
221,157.81
319,200.00

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