Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,500.08  
 

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
1,500.08
1,012.22
487.86
323,422.14
2
1,500.08
1,010.69
489.39
322,932.75
3
1,500.08
1,009.16
490.92
322,441.84
4
1,500.08
1,007.63
492.45
321,949.39
5
1,500.08
1,006.09
493.99
321,455.40
6
1,500.08
1,004.55
495.53
320,959.87
7
1,500.08
1,003.00
497.08
320,462.79
8
1,500.08
1,001.45
498.63
319,964.15
9
1,500.08
999.89
500.19
319,463.96
10
1,500.08
998.32
501.76
318,962.21
11
1,500.08
996.76
503.32
318,458.88
12
1,500.08
995.18
504.90
317,953.99
13
1,500.08
993.61
506.47
317,447.51
14
1,500.08
992.02
508.06
316,939.46
15
1,500.08
990.44
509.64
316,429.81
16
1,500.08
988.84
511.24
315,918.58
17
1,500.08
987.25
512.83
315,405.74
18
1,500.08
985.64
514.44
314,891.31
19
1,500.08
984.04
516.04
314,375.26
20
1,500.08
982.42
517.66
313,857.60
21
1,500.08
980.81
519.27
313,338.33
22
1,500.08
979.18
520.90
312,817.43
23
1,500.08
977.55
522.53
312,294.91
24
1,500.08
975.92
524.16
311,770.75
25
1,500.08
974.28
525.80
311,244.95
26
1,500.08
972.64
527.44
310,717.51
27
1,500.08
970.99
529.09
310,188.42
28
1,500.08
969.34
530.74
309,657.68
29
1,500.08
967.68
532.40
309,125.28
30
1,500.08
966.02
534.06
308,591.22
31
1,500.08
964.35
535.73
308,055.49
32
1,500.08
962.67
537.41
307,518.08
33
1,500.08
960.99
539.09
306,978.99
34
1,500.08
959.31
540.77
306,438.22
35
1,500.08
957.62
542.46
305,895.76
36
1,500.08
955.92
544.16
305,351.61
37
1,500.08
954.22
545.86
304,805.75
38
1,500.08
952.52
547.56
304,258.19
39
1,500.08
950.81
549.27
303,708.92
40
1,500.08
949.09
550.99
303,157.93
41
1,500.08
947.37
552.71
302,605.21
42
1,500.08
945.64
554.44
302,050.78
43
1,500.08
943.91
556.17
301,494.60
44
1,500.08
942.17
557.91
300,936.69
45
1,500.08
940.43
559.65
300,377.04
46
1,500.08
938.68
561.40
299,815.64
47
1,500.08
936.92
563.16
299,252.48
48
1,500.08
935.16
564.92
298,687.57
49
1,500.08
933.40
566.68
298,120.89
50
1,500.08
931.63
568.45
297,552.43
51
1,500.08
929.85
570.23
296,982.21
52
1,500.08
928.07
572.01
296,410.19
53
1,500.08
926.28
573.80
295,836.40
54
1,500.08
924.49
575.59
295,260.81
55
1,500.08
922.69
577.39
294,683.42
56
1,500.08
920.89
579.19
294,104.22
57
1,500.08
919.08
581.00
293,523.22
58
1,500.08
917.26
582.82
292,940.40
59
1,500.08
915.44
584.64
292,355.76
60
1,500.08
913.61
586.47
291,769.29
61
1,500.08
911.78
588.30
291,180.99
62
1,500.08
909.94
590.14
290,590.85
63
1,500.08
908.10
591.98
289,998.86
64
1,500.08
906.25
593.83
289,405.03
65
1,500.08
904.39
595.69
288,809.34
66
1,500.08
902.53
597.55
288,211.79
67
1,500.08
900.66
599.42
287,612.37
68
1,500.08
898.79
601.29
287,011.08
69
1,500.08
896.91
603.17
286,407.91
70
1,500.08
895.02
605.06
285,802.85
71
1,500.08
893.13
606.95
285,195.91
72
1,500.08
891.24
608.84
284,587.07
73
1,500.08
889.33
610.75
283,976.32
74
1,500.08
887.43
612.65
283,363.67
75
1,500.08
885.51
614.57
282,749.10
76
1,500.08
883.59
616.49
282,132.61
77
1,500.08
881.66
618.42
281,514.19
78
1,500.08
879.73
620.35
280,893.85
79
1,500.08
877.79
622.29
280,271.56
80
1,500.08
875.85
624.23
279,647.33
81
1,500.08
873.90
626.18
279,021.14
82
1,500.08
871.94
628.14
278,393.01
83
1,500.08
869.98
630.10
277,762.90
84
1,500.08
868.01
632.07
277,130.83
85
1,500.08
866.03
634.05
276,496.79
86
1,500.08
864.05
636.03
275,860.76
87
1,500.08
862.06
638.02
275,222.74
88
1,500.08
860.07
640.01
274,582.74
89
1,500.08
858.07
642.01
273,940.73
90
1,500.08
856.06
644.02
273,296.71
91
1,500.08
854.05
646.03
272,650.68
92
1,500.08
852.03
648.05
272,002.64
93
1,500.08
850.01
650.07
271,352.57
94
1,500.08
847.98
652.10
270,700.46
95
1,500.08
845.94
654.14
270,046.32
96
1,500.08
843.89
656.19
269,390.14
97
1,500.08
841.84
658.24
268,731.90
98
1,500.08
839.79
660.29
268,071.61
99
1,500.08
837.72
662.36
267,409.25
100
1,500.08
835.65
664.43
266,744.82
101
1,500.08
833.58
666.50
266,078.32
102
1,500.08
831.49
668.59
265,409.74
103
1,500.08
829.41
670.67
264,739.06
104
1,500.08
827.31
672.77
264,066.29
105
1,500.08
825.21
674.87
263,391.42
106
1,500.08
823.10
676.98
262,714.44
107
1,500.08
820.98
679.10
262,035.34
108
1,500.08
818.86
681.22
261,354.12
109
1,500.08
816.73
683.35
260,670.77
110
1,500.08
814.60
685.48
259,985.29
111
1,500.08
812.45
687.63
259,297.66
112
1,500.08
810.31
689.77
258,607.89
113
1,500.08
808.15
691.93
257,915.96
114
1,500.08
805.99
694.09
257,221.86
115
1,500.08
803.82
696.26
256,525.60
116
1,500.08
801.64
698.44
255,827.17
117
1,500.08
799.46
700.62
255,126.55
118
1,500.08
797.27
702.81
254,423.74
119
1,500.08
795.07
705.01
253,718.73
120
1,500.08
792.87
707.21
253,011.52
121
1,500.08
790.66
709.42
252,302.10
122
1,500.08
788.44
711.64
251,590.47
123
1,500.08
786.22
713.86
250,876.61
124
1,500.08
783.99
716.09
250,160.52
125
1,500.08
781.75
718.33
249,442.19
126
1,500.08
779.51
720.57
248,721.61
127
1,500.08
777.26
722.82
247,998.79
128
1,500.08
775.00
725.08
247,273.71
129
1,500.08
772.73
727.35
246,546.36
130
1,500.08
770.46
729.62
245,816.73
131
1,500.08
768.18
731.90
245,084.83
132
1,500.08
765.89
734.19
244,350.64
133
1,500.08
763.60
736.48
243,614.16
134
1,500.08
761.29
738.79
242,875.37
135
1,500.08
758.99
741.09
242,134.28
136
1,500.08
756.67
743.41
241,390.87
137
1,500.08
754.35
745.73
240,645.13
138
1,500.08
752.02
748.06
239,897.07
139
1,500.08
749.68
750.40
239,146.67
140
1,500.08
747.33
752.75
238,393.92
141
1,500.08
744.98
755.10
237,638.82
142
1,500.08
742.62
757.46
236,881.36
143
1,500.08
740.25
759.83
236,121.54
144
1,500.08
737.88
762.20
235,359.34
145
1,500.08
735.50
764.58
234,594.75
146
1,500.08
733.11
766.97
233,827.78
147
1,500.08
730.71
769.37
233,058.41
148
1,500.08
728.31
771.77
232,286.64
149
1,500.08
725.90
774.18
231,512.46
150
1,500.08
723.48
776.60
230,735.85
151
1,500.08
721.05
779.03
229,956.82
152
1,500.08
718.62
781.46
229,175.36
153
1,500.08
716.17
783.91
228,391.45
154
1,500.08
713.72
786.36
227,605.09
155
1,500.08
711.27
788.81
226,816.28
156
1,500.08
708.80
791.28
226,025.00
157
1,500.08
706.33
793.75
225,231.25
158
1,500.08
703.85
796.23
224,435.02
159
1,500.08
701.36
798.72
223,636.30
160
1,500.08
698.86
801.22
222,835.08
161
1,500.08
696.36
803.72
222,031.36
162
1,500.08
693.85
806.23
221,225.13
163
1,500.08
691.33
808.75
220,416.38
164
1,500.08
688.80
811.28
219,605.10
165
1,500.08
686.27
813.81
218,791.28
166
1,500.08
683.72
816.36
217,974.93
167
1,500.08
681.17
818.91
217,156.02
168
1,500.08
678.61
821.47
216,334.55
169
1,500.08
676.05
824.03
215,510.52
170
1,500.08
673.47
826.61
214,683.91
171
1,500.08
670.89
829.19
213,854.71
172
1,500.08
668.30
831.78
213,022.93
173
1,500.08
665.70
834.38
212,188.55
174
1,500.08
663.09
836.99
211,351.56
175
1,500.08
660.47
839.61
210,511.95
176
1,500.08
657.85
842.23
209,669.72
177
1,500.08
655.22
844.86
208,824.86
178
1,500.08
652.58
847.50
207,977.35
179
1,500.08
649.93
850.15
207,127.20
180
1,500.08
647.27
852.81
206,274.40
181
1,500.08
644.61
855.47
205,418.92
182
1,500.08
641.93
858.15
204,560.78
183
1,500.08
639.25
860.83
203,699.95
184
1,500.08
636.56
863.52
202,836.43
185
1,500.08
633.86
866.22
201,970.22
186
1,500.08
631.16
868.92
201,101.29
187
1,500.08
628.44
871.64
200,229.65
188
1,500.08
625.72
874.36
199,355.29
189
1,500.08
622.99
877.09
198,478.20
190
1,500.08
620.24
879.84
197,598.36
191
1,500.08
617.49
882.59
196,715.78
192
1,500.08
614.74
885.34
195,830.43
193
1,500.08
611.97
888.11
194,942.32
194
1,500.08
609.19
890.89
194,051.44
195
1,500.08
606.41
893.67
193,157.77
196
1,500.08
603.62
896.46
192,261.31
197
1,500.08
600.82
899.26
191,362.04
198
1,500.08
598.01
902.07
190,459.97
199
1,500.08
595.19
904.89
189,555.08
200
1,500.08
592.36
907.72
188,647.36
201
1,500.08
589.52
910.56
187,736.80
202
1,500.08
586.68
913.40
186,823.40
203
1,500.08
583.82
916.26
185,907.14
204
1,500.08
580.96
919.12
184,988.02
205
1,500.08
578.09
921.99
184,066.03
206
1,500.08
575.21
924.87
183,141.15
207
1,500.08
572.32
927.76
182,213.39
208
1,500.08
569.42
930.66
181,282.73
209
1,500.08
566.51
933.57
180,349.16
210
1,500.08
563.59
936.49
179,412.67
211
1,500.08
560.66
939.42
178,473.25
212
1,500.08
557.73
942.35
177,530.90
213
1,500.08
554.78
945.30
176,585.60
214
1,500.08
551.83
948.25
175,637.35
215
1,500.08
548.87
951.21
174,686.14
216
1,500.08
545.89
954.19
173,731.96
217
1,500.08
542.91
957.17
172,774.79
218
1,500.08
539.92
960.16
171,814.63
219
1,500.08
536.92
963.16
170,851.47
220
1,500.08
533.91
966.17
169,885.30
221
1,500.08
530.89
969.19
168,916.11
222
1,500.08
527.86
972.22
167,943.90
223
1,500.08
524.82
975.26
166,968.64
224
1,500.08
521.78
978.30
165,990.34
225
1,500.08
518.72
981.36
165,008.98
226
1,500.08
515.65
984.43
164,024.55
227
1,500.08
512.58
987.50
163,037.05
228
1,500.08
509.49
990.59
162,046.46
229
1,500.08
506.40
993.68
161,052.77
230
1,500.08
503.29
996.79
160,055.98
231
1,500.08
500.17
999.91
159,056.08
232
1,500.08
497.05
1,003.03
158,053.05
233
1,500.08
493.92
1,006.16
157,046.88
234
1,500.08
490.77
1,009.31
156,037.58
235
1,500.08
487.62
1,012.46
155,025.11
236
1,500.08
484.45
1,015.63
154,009.49
237
1,500.08
481.28
1,018.80
152,990.69
238
1,500.08
478.10
1,021.98
151,968.70
239
1,500.08
474.90
1,025.18
150,943.52
240
1,500.08
471.70
1,028.38
149,915.14
241
1,500.08
468.48
1,031.60
148,883.55
242
1,500.08
465.26
1,034.82
147,848.73
243
1,500.08
462.03
1,038.05
146,810.68
244
1,500.08
458.78
1,041.30
145,769.38
245
1,500.08
455.53
1,044.55
144,724.83
246
1,500.08
452.27
1,047.81
143,677.01
247
1,500.08
448.99
1,051.09
142,625.92
248
1,500.08
445.71
1,054.37
141,571.55
249
1,500.08
442.41
1,057.67
140,513.88
250
1,500.08
439.11
1,060.97
139,452.91
251
1,500.08
435.79
1,064.29
138,388.62
252
1,500.08
432.46
1,067.62
137,321.00
253
1,500.08
429.13
1,070.95
136,250.05
254
1,500.08
425.78
1,074.30
135,175.75
255
1,500.08
422.42
1,077.66
134,098.10
256
1,500.08
419.06
1,081.02
133,017.07
257
1,500.08
415.68
1,084.40
131,932.67
258
1,500.08
412.29
1,087.79
130,844.88
259
1,500.08
408.89
1,091.19
129,753.69
260
1,500.08
405.48
1,094.60
128,659.09
261
1,500.08
402.06
1,098.02
127,561.07
262
1,500.08
398.63
1,101.45
126,459.62
263
1,500.08
395.19
1,104.89
125,354.72
264
1,500.08
391.73
1,108.35
124,246.38
265
1,500.08
388.27
1,111.81
123,134.57
266
1,500.08
384.80
1,115.28
122,019.28
267
1,500.08
381.31
1,118.77
120,900.51
268
1,500.08
377.81
1,122.27
119,778.25
269
1,500.08
374.31
1,125.77
118,652.47
270
1,500.08
370.79
1,129.29
117,523.18
271
1,500.08
367.26
1,132.82
116,390.36
272
1,500.08
363.72
1,136.36
115,254.00
273
1,500.08
360.17
1,139.91
114,114.09
274
1,500.08
356.61
1,143.47
112,970.62
275
1,500.08
353.03
1,147.05
111,823.57
276
1,500.08
349.45
1,150.63
110,672.94
277
1,500.08
345.85
1,154.23
109,518.71
278
1,500.08
342.25
1,157.83
108,360.88
279
1,500.08
338.63
1,161.45
107,199.43
280
1,500.08
335.00
1,165.08
106,034.35
281
1,500.08
331.36
1,168.72
104,865.62
282
1,500.08
327.71
1,172.37
103,693.25
283
1,500.08
324.04
1,176.04
102,517.21
284
1,500.08
320.37
1,179.71
101,337.50
285
1,500.08
316.68
1,183.40
100,154.10
286
1,500.08
312.98
1,187.10
98,967.00
287
1,500.08
309.27
1,190.81
97,776.19
288
1,500.08
305.55
1,194.53
96,581.66
289
1,500.08
301.82
1,198.26
95,383.40
290
1,500.08
298.07
1,202.01
94,181.39
291
1,500.08
294.32
1,205.76
92,975.63
292
1,500.08
290.55
1,209.53
91,766.10
293
1,500.08
286.77
1,213.31
90,552.79
294
1,500.08
282.98
1,217.10
89,335.68
295
1,500.08
279.17
1,220.91
88,114.78
296
1,500.08
275.36
1,224.72
86,890.06
297
1,500.08
271.53
1,228.55
85,661.51
298
1,500.08
267.69
1,232.39
84,429.12
299
1,500.08
263.84
1,236.24
83,192.88
300
1,500.08
259.98
1,240.10
81,952.78
301
1,500.08
256.10
1,243.98
80,708.80
302
1,500.08
252.22
1,247.86
79,460.94
303
1,500.08
248.32
1,251.76
78,209.17
304
1,500.08
244.40
1,255.68
76,953.49
305
1,500.08
240.48
1,259.60
75,693.89
306
1,500.08
236.54
1,263.54
74,430.36
307
1,500.08
232.59
1,267.49
73,162.87
308
1,500.08
228.63
1,271.45
71,891.43
309
1,500.08
224.66
1,275.42
70,616.01
310
1,500.08
220.68
1,279.40
69,336.60
311
1,500.08
216.68
1,283.40
68,053.20
312
1,500.08
212.67
1,287.41
66,765.78
313
1,500.08
208.64
1,291.44
65,474.35
314
1,500.08
204.61
1,295.47
64,178.88
315
1,500.08
200.56
1,299.52
62,879.35
316
1,500.08
196.50
1,303.58
61,575.77
317
1,500.08
192.42
1,307.66
60,268.12
318
1,500.08
188.34
1,311.74
58,956.37
319
1,500.08
184.24
1,315.84
57,640.53
320
1,500.08
180.13
1,319.95
56,320.58
321
1,500.08
176.00
1,324.08
54,996.50
322
1,500.08
171.86
1,328.22
53,668.29
323
1,500.08
167.71
1,332.37
52,335.92
324
1,500.08
163.55
1,336.53
50,999.39
325
1,500.08
159.37
1,340.71
49,658.68
326
1,500.08
155.18
1,344.90
48,313.79
327
1,500.08
150.98
1,349.10
46,964.69
328
1,500.08
146.76
1,353.32
45,611.37
329
1,500.08
142.54
1,357.54
44,253.83
330
1,500.08
138.29
1,361.79
42,892.04
331
1,500.08
134.04
1,366.04
41,526.00
332
1,500.08
129.77
1,370.31
40,155.69
333
1,500.08
125.49
1,374.59
38,781.09
334
1,500.08
121.19
1,378.89
37,402.20
335
1,500.08
116.88
1,383.20
36,019.00
336
1,500.08
112.56
1,387.52
34,631.48
337
1,500.08
108.22
1,391.86
33,239.63
338
1,500.08
103.87
1,396.21
31,843.42
339
1,500.08
99.51
1,400.57
30,442.85
340
1,500.08
95.13
1,404.95
29,037.91
341
1,500.08
90.74
1,409.34
27,628.57
342
1,500.08
86.34
1,413.74
26,214.83
343
1,500.08
81.92
1,418.16
24,796.67
344
1,500.08
77.49
1,422.59
23,374.08
345
1,500.08
73.04
1,427.04
21,947.04
346
1,500.08
68.58
1,431.50
20,515.55
347
1,500.08
64.11
1,435.97
19,079.58
348
1,500.08
59.62
1,440.46
17,639.12
349
1,500.08
55.12
1,444.96
16,194.17
350
1,500.08
50.61
1,449.47
14,744.69
351
1,500.08
46.08
1,454.00
13,290.69
352
1,500.08
41.53
1,458.55
11,832.14
353
1,500.08
36.98
1,463.10
10,369.04
354
1,500.08
32.40
1,467.68
8,901.36
355
1,500.08
27.82
1,472.26
7,429.10
356
1,500.08
23.22
1,476.86
5,952.23
357
1,500.08
18.60
1,481.48
4,470.75
358
1,500.08
13.97
1,486.11
2,984.65
359
1,500.08
9.33
1,490.75
1,493.89
360
1,498.56
4.67
1,493.89
0.00
Totals
540,027.28
216,117.28
323,910.00

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