Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,500.70  
 

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
1,500.70
954.70
546.00
338,904.00
2
1,500.70
953.17
547.53
338,356.47
3
1,500.70
951.63
549.07
337,807.40
4
1,500.70
950.08
550.62
337,256.78
5
1,500.70
948.53
552.17
336,704.62
6
1,500.70
946.98
553.72
336,150.90
7
1,500.70
945.42
555.28
335,595.62
8
1,500.70
943.86
556.84
335,038.79
9
1,500.70
942.30
558.40
334,480.38
10
1,500.70
940.73
559.97
333,920.41
11
1,500.70
939.15
561.55
333,358.86
12
1,500.70
937.57
563.13
332,795.73
13
1,500.70
935.99
564.71
332,231.02
14
1,500.70
934.40
566.30
331,664.72
15
1,500.70
932.81
567.89
331,096.83
16
1,500.70
931.21
569.49
330,527.34
17
1,500.70
929.61
571.09
329,956.24
18
1,500.70
928.00
572.70
329,383.55
19
1,500.70
926.39
574.31
328,809.24
20
1,500.70
924.78
575.92
328,233.31
21
1,500.70
923.16
577.54
327,655.77
22
1,500.70
921.53
579.17
327,076.60
23
1,500.70
919.90
580.80
326,495.80
24
1,500.70
918.27
582.43
325,913.37
25
1,500.70
916.63
584.07
325,329.30
26
1,500.70
914.99
585.71
324,743.59
27
1,500.70
913.34
587.36
324,156.23
28
1,500.70
911.69
589.01
323,567.22
29
1,500.70
910.03
590.67
322,976.56
30
1,500.70
908.37
592.33
322,384.23
31
1,500.70
906.71
593.99
321,790.23
32
1,500.70
905.04
595.66
321,194.57
33
1,500.70
903.36
597.34
320,597.23
34
1,500.70
901.68
599.02
319,998.21
35
1,500.70
899.99
600.71
319,397.50
36
1,500.70
898.31
602.39
318,795.11
37
1,500.70
896.61
604.09
318,191.02
38
1,500.70
894.91
605.79
317,585.23
39
1,500.70
893.21
607.49
316,977.74
40
1,500.70
891.50
609.20
316,368.54
41
1,500.70
889.79
610.91
315,757.63
42
1,500.70
888.07
612.63
315,145.00
43
1,500.70
886.35
614.35
314,530.64
44
1,500.70
884.62
616.08
313,914.56
45
1,500.70
882.88
617.82
313,296.74
46
1,500.70
881.15
619.55
312,677.19
47
1,500.70
879.40
621.30
312,055.89
48
1,500.70
877.66
623.04
311,432.85
49
1,500.70
875.90
624.80
310,808.06
50
1,500.70
874.15
626.55
310,181.50
51
1,500.70
872.39
628.31
309,553.19
52
1,500.70
870.62
630.08
308,923.11
53
1,500.70
868.85
631.85
308,291.25
54
1,500.70
867.07
633.63
307,657.62
55
1,500.70
865.29
635.41
307,022.21
56
1,500.70
863.50
637.20
306,385.01
57
1,500.70
861.71
638.99
305,746.02
58
1,500.70
859.91
640.79
305,105.23
59
1,500.70
858.11
642.59
304,462.64
60
1,500.70
856.30
644.40
303,818.24
61
1,500.70
854.49
646.21
303,172.03
62
1,500.70
852.67
648.03
302,524.00
63
1,500.70
850.85
649.85
301,874.15
64
1,500.70
849.02
651.68
301,222.47
65
1,500.70
847.19
653.51
300,568.96
66
1,500.70
845.35
655.35
299,913.61
67
1,500.70
843.51
657.19
299,256.41
68
1,500.70
841.66
659.04
298,597.37
69
1,500.70
839.81
660.89
297,936.48
70
1,500.70
837.95
662.75
297,273.72
71
1,500.70
836.08
664.62
296,609.11
72
1,500.70
834.21
666.49
295,942.62
73
1,500.70
832.34
668.36
295,274.26
74
1,500.70
830.46
670.24
294,604.02
75
1,500.70
828.57
672.13
293,931.89
76
1,500.70
826.68
674.02
293,257.87
77
1,500.70
824.79
675.91
292,581.96
78
1,500.70
822.89
677.81
291,904.15
79
1,500.70
820.98
679.72
291,224.43
80
1,500.70
819.07
681.63
290,542.80
81
1,500.70
817.15
683.55
289,859.25
82
1,500.70
815.23
685.47
289,173.78
83
1,500.70
813.30
687.40
288,486.38
84
1,500.70
811.37
689.33
287,797.05
85
1,500.70
809.43
691.27
287,105.78
86
1,500.70
807.48
693.22
286,412.56
87
1,500.70
805.54
695.16
285,717.40
88
1,500.70
803.58
697.12
285,020.28
89
1,500.70
801.62
699.08
284,321.20
90
1,500.70
799.65
701.05
283,620.15
91
1,500.70
797.68
703.02
282,917.13
92
1,500.70
795.70
705.00
282,212.14
93
1,500.70
793.72
706.98
281,505.16
94
1,500.70
791.73
708.97
280,796.19
95
1,500.70
789.74
710.96
280,085.23
96
1,500.70
787.74
712.96
279,372.27
97
1,500.70
785.73
714.97
278,657.30
98
1,500.70
783.72
716.98
277,940.33
99
1,500.70
781.71
718.99
277,221.34
100
1,500.70
779.69
721.01
276,500.32
101
1,500.70
777.66
723.04
275,777.28
102
1,500.70
775.62
725.08
275,052.20
103
1,500.70
773.58
727.12
274,325.09
104
1,500.70
771.54
729.16
273,595.93
105
1,500.70
769.49
731.21
272,864.71
106
1,500.70
767.43
733.27
272,131.45
107
1,500.70
765.37
735.33
271,396.12
108
1,500.70
763.30
737.40
270,658.72
109
1,500.70
761.23
739.47
269,919.24
110
1,500.70
759.15
741.55
269,177.69
111
1,500.70
757.06
743.64
268,434.05
112
1,500.70
754.97
745.73
267,688.33
113
1,500.70
752.87
747.83
266,940.50
114
1,500.70
750.77
749.93
266,190.57
115
1,500.70
748.66
752.04
265,438.53
116
1,500.70
746.55
754.15
264,684.38
117
1,500.70
744.42
756.28
263,928.10
118
1,500.70
742.30
758.40
263,169.70
119
1,500.70
740.16
760.54
262,409.16
120
1,500.70
738.03
762.67
261,646.49
121
1,500.70
735.88
764.82
260,881.67
122
1,500.70
733.73
766.97
260,114.70
123
1,500.70
731.57
769.13
259,345.57
124
1,500.70
729.41
771.29
258,574.28
125
1,500.70
727.24
773.46
257,800.82
126
1,500.70
725.06
775.64
257,025.19
127
1,500.70
722.88
777.82
256,247.37
128
1,500.70
720.70
780.00
255,467.37
129
1,500.70
718.50
782.20
254,685.17
130
1,500.70
716.30
784.40
253,900.77
131
1,500.70
714.10
786.60
253,114.17
132
1,500.70
711.88
788.82
252,325.35
133
1,500.70
709.67
791.03
251,534.31
134
1,500.70
707.44
793.26
250,741.05
135
1,500.70
705.21
795.49
249,945.56
136
1,500.70
702.97
797.73
249,147.84
137
1,500.70
700.73
799.97
248,347.86
138
1,500.70
698.48
802.22
247,545.64
139
1,500.70
696.22
804.48
246,741.16
140
1,500.70
693.96
806.74
245,934.42
141
1,500.70
691.69
809.01
245,125.41
142
1,500.70
689.42
811.28
244,314.13
143
1,500.70
687.13
813.57
243,500.56
144
1,500.70
684.85
815.85
242,684.71
145
1,500.70
682.55
818.15
241,866.56
146
1,500.70
680.25
820.45
241,046.11
147
1,500.70
677.94
822.76
240,223.35
148
1,500.70
675.63
825.07
239,398.28
149
1,500.70
673.31
827.39
238,570.89
150
1,500.70
670.98
829.72
237,741.17
151
1,500.70
668.65
832.05
236,909.11
152
1,500.70
666.31
834.39
236,074.72
153
1,500.70
663.96
836.74
235,237.98
154
1,500.70
661.61
839.09
234,398.89
155
1,500.70
659.25
841.45
233,557.44
156
1,500.70
656.88
843.82
232,713.62
157
1,500.70
654.51
846.19
231,867.42
158
1,500.70
652.13
848.57
231,018.85
159
1,500.70
649.74
850.96
230,167.89
160
1,500.70
647.35
853.35
229,314.54
161
1,500.70
644.95
855.75
228,458.78
162
1,500.70
642.54
858.16
227,600.62
163
1,500.70
640.13
860.57
226,740.05
164
1,500.70
637.71
862.99
225,877.06
165
1,500.70
635.28
865.42
225,011.64
166
1,500.70
632.85
867.85
224,143.78
167
1,500.70
630.40
870.30
223,273.49
168
1,500.70
627.96
872.74
222,400.74
169
1,500.70
625.50
875.20
221,525.55
170
1,500.70
623.04
877.66
220,647.89
171
1,500.70
620.57
880.13
219,767.76
172
1,500.70
618.10
882.60
218,885.16
173
1,500.70
615.61
885.09
218,000.07
174
1,500.70
613.13
887.57
217,112.49
175
1,500.70
610.63
890.07
216,222.42
176
1,500.70
608.13
892.57
215,329.85
177
1,500.70
605.62
895.08
214,434.76
178
1,500.70
603.10
897.60
213,537.16
179
1,500.70
600.57
900.13
212,637.04
180
1,500.70
598.04
902.66
211,734.38
181
1,500.70
595.50
905.20
210,829.18
182
1,500.70
592.96
907.74
209,921.44
183
1,500.70
590.40
910.30
209,011.14
184
1,500.70
587.84
912.86
208,098.29
185
1,500.70
585.28
915.42
207,182.86
186
1,500.70
582.70
918.00
206,264.86
187
1,500.70
580.12
920.58
205,344.28
188
1,500.70
577.53
923.17
204,421.11
189
1,500.70
574.93
925.77
203,495.35
190
1,500.70
572.33
928.37
202,566.98
191
1,500.70
569.72
930.98
201,636.00
192
1,500.70
567.10
933.60
200,702.40
193
1,500.70
564.48
936.22
199,766.18
194
1,500.70
561.84
938.86
198,827.32
195
1,500.70
559.20
941.50
197,885.82
196
1,500.70
556.55
944.15
196,941.67
197
1,500.70
553.90
946.80
195,994.87
198
1,500.70
551.24
949.46
195,045.41
199
1,500.70
548.57
952.13
194,093.27
200
1,500.70
545.89
954.81
193,138.46
201
1,500.70
543.20
957.50
192,180.96
202
1,500.70
540.51
960.19
191,220.77
203
1,500.70
537.81
962.89
190,257.88
204
1,500.70
535.10
965.60
189,292.28
205
1,500.70
532.38
968.32
188,323.96
206
1,500.70
529.66
971.04
187,352.93
207
1,500.70
526.93
973.77
186,379.16
208
1,500.70
524.19
976.51
185,402.65
209
1,500.70
521.44
979.26
184,423.39
210
1,500.70
518.69
982.01
183,441.38
211
1,500.70
515.93
984.77
182,456.61
212
1,500.70
513.16
987.54
181,469.07
213
1,500.70
510.38
990.32
180,478.75
214
1,500.70
507.60
993.10
179,485.65
215
1,500.70
504.80
995.90
178,489.75
216
1,500.70
502.00
998.70
177,491.05
217
1,500.70
499.19
1,001.51
176,489.55
218
1,500.70
496.38
1,004.32
175,485.23
219
1,500.70
493.55
1,007.15
174,478.08
220
1,500.70
490.72
1,009.98
173,468.10
221
1,500.70
487.88
1,012.82
172,455.28
222
1,500.70
485.03
1,015.67
171,439.61
223
1,500.70
482.17
1,018.53
170,421.08
224
1,500.70
479.31
1,021.39
169,399.69
225
1,500.70
476.44
1,024.26
168,375.43
226
1,500.70
473.56
1,027.14
167,348.28
227
1,500.70
470.67
1,030.03
166,318.25
228
1,500.70
467.77
1,032.93
165,285.32
229
1,500.70
464.86
1,035.84
164,249.48
230
1,500.70
461.95
1,038.75
163,210.74
231
1,500.70
459.03
1,041.67
162,169.07
232
1,500.70
456.10
1,044.60
161,124.47
233
1,500.70
453.16
1,047.54
160,076.93
234
1,500.70
450.22
1,050.48
159,026.45
235
1,500.70
447.26
1,053.44
157,973.01
236
1,500.70
444.30
1,056.40
156,916.61
237
1,500.70
441.33
1,059.37
155,857.23
238
1,500.70
438.35
1,062.35
154,794.88
239
1,500.70
435.36
1,065.34
153,729.54
240
1,500.70
432.36
1,068.34
152,661.21
241
1,500.70
429.36
1,071.34
151,589.87
242
1,500.70
426.35
1,074.35
150,515.51
243
1,500.70
423.32
1,077.38
149,438.14
244
1,500.70
420.29
1,080.41
148,357.73
245
1,500.70
417.26
1,083.44
147,274.29
246
1,500.70
414.21
1,086.49
146,187.80
247
1,500.70
411.15
1,089.55
145,098.25
248
1,500.70
408.09
1,092.61
144,005.64
249
1,500.70
405.02
1,095.68
142,909.96
250
1,500.70
401.93
1,098.77
141,811.19
251
1,500.70
398.84
1,101.86
140,709.33
252
1,500.70
395.75
1,104.95
139,604.38
253
1,500.70
392.64
1,108.06
138,496.32
254
1,500.70
389.52
1,111.18
137,385.14
255
1,500.70
386.40
1,114.30
136,270.83
256
1,500.70
383.26
1,117.44
135,153.40
257
1,500.70
380.12
1,120.58
134,032.81
258
1,500.70
376.97
1,123.73
132,909.08
259
1,500.70
373.81
1,126.89
131,782.19
260
1,500.70
370.64
1,130.06
130,652.13
261
1,500.70
367.46
1,133.24
129,518.89
262
1,500.70
364.27
1,136.43
128,382.46
263
1,500.70
361.08
1,139.62
127,242.83
264
1,500.70
357.87
1,142.83
126,100.00
265
1,500.70
354.66
1,146.04
124,953.96
266
1,500.70
351.43
1,149.27
123,804.69
267
1,500.70
348.20
1,152.50
122,652.19
268
1,500.70
344.96
1,155.74
121,496.45
269
1,500.70
341.71
1,158.99
120,337.46
270
1,500.70
338.45
1,162.25
119,175.21
271
1,500.70
335.18
1,165.52
118,009.69
272
1,500.70
331.90
1,168.80
116,840.89
273
1,500.70
328.62
1,172.08
115,668.81
274
1,500.70
325.32
1,175.38
114,493.43
275
1,500.70
322.01
1,178.69
113,314.74
276
1,500.70
318.70
1,182.00
112,132.74
277
1,500.70
315.37
1,185.33
110,947.41
278
1,500.70
312.04
1,188.66
109,758.75
279
1,500.70
308.70
1,192.00
108,566.75
280
1,500.70
305.34
1,195.36
107,371.39
281
1,500.70
301.98
1,198.72
106,172.67
282
1,500.70
298.61
1,202.09
104,970.58
283
1,500.70
295.23
1,205.47
103,765.11
284
1,500.70
291.84
1,208.86
102,556.25
285
1,500.70
288.44
1,212.26
101,343.99
286
1,500.70
285.03
1,215.67
100,128.32
287
1,500.70
281.61
1,219.09
98,909.23
288
1,500.70
278.18
1,222.52
97,686.71
289
1,500.70
274.74
1,225.96
96,460.76
290
1,500.70
271.30
1,229.40
95,231.35
291
1,500.70
267.84
1,232.86
93,998.49
292
1,500.70
264.37
1,236.33
92,762.16
293
1,500.70
260.89
1,239.81
91,522.36
294
1,500.70
257.41
1,243.29
90,279.06
295
1,500.70
253.91
1,246.79
89,032.27
296
1,500.70
250.40
1,250.30
87,781.98
297
1,500.70
246.89
1,253.81
86,528.16
298
1,500.70
243.36
1,257.34
85,270.82
299
1,500.70
239.82
1,260.88
84,009.95
300
1,500.70
236.28
1,264.42
82,745.53
301
1,500.70
232.72
1,267.98
81,477.55
302
1,500.70
229.16
1,271.54
80,206.00
303
1,500.70
225.58
1,275.12
78,930.88
304
1,500.70
221.99
1,278.71
77,652.18
305
1,500.70
218.40
1,282.30
76,369.87
306
1,500.70
214.79
1,285.91
75,083.96
307
1,500.70
211.17
1,289.53
73,794.44
308
1,500.70
207.55
1,293.15
72,501.28
309
1,500.70
203.91
1,296.79
71,204.49
310
1,500.70
200.26
1,300.44
69,904.06
311
1,500.70
196.61
1,304.09
68,599.96
312
1,500.70
192.94
1,307.76
67,292.20
313
1,500.70
189.26
1,311.44
65,980.76
314
1,500.70
185.57
1,315.13
64,665.63
315
1,500.70
181.87
1,318.83
63,346.80
316
1,500.70
178.16
1,322.54
62,024.26
317
1,500.70
174.44
1,326.26
60,698.01
318
1,500.70
170.71
1,329.99
59,368.02
319
1,500.70
166.97
1,333.73
58,034.29
320
1,500.70
163.22
1,337.48
56,696.81
321
1,500.70
159.46
1,341.24
55,355.57
322
1,500.70
155.69
1,345.01
54,010.56
323
1,500.70
151.90
1,348.80
52,661.77
324
1,500.70
148.11
1,352.59
51,309.18
325
1,500.70
144.31
1,356.39
49,952.78
326
1,500.70
140.49
1,360.21
48,592.58
327
1,500.70
136.67
1,364.03
47,228.54
328
1,500.70
132.83
1,367.87
45,860.67
329
1,500.70
128.98
1,371.72
44,488.96
330
1,500.70
125.13
1,375.57
43,113.38
331
1,500.70
121.26
1,379.44
41,733.94
332
1,500.70
117.38
1,383.32
40,350.61
333
1,500.70
113.49
1,387.21
38,963.40
334
1,500.70
109.58
1,391.12
37,572.29
335
1,500.70
105.67
1,395.03
36,177.26
336
1,500.70
101.75
1,398.95
34,778.31
337
1,500.70
97.81
1,402.89
33,375.42
338
1,500.70
93.87
1,406.83
31,968.59
339
1,500.70
89.91
1,410.79
30,557.80
340
1,500.70
85.94
1,414.76
29,143.04
341
1,500.70
81.96
1,418.74
27,724.31
342
1,500.70
77.97
1,422.73
26,301.58
343
1,500.70
73.97
1,426.73
24,874.86
344
1,500.70
69.96
1,430.74
23,444.12
345
1,500.70
65.94
1,434.76
22,009.35
346
1,500.70
61.90
1,438.80
20,570.55
347
1,500.70
57.85
1,442.85
19,127.71
348
1,500.70
53.80
1,446.90
17,680.81
349
1,500.70
49.73
1,450.97
16,229.83
350
1,500.70
45.65
1,455.05
14,774.78
351
1,500.70
41.55
1,459.15
13,315.63
352
1,500.70
37.45
1,463.25
11,852.38
353
1,500.70
33.33
1,467.37
10,385.02
354
1,500.70
29.21
1,471.49
8,913.53
355
1,500.70
25.07
1,475.63
7,437.90
356
1,500.70
20.92
1,479.78
5,958.12
357
1,500.70
16.76
1,483.94
4,474.17
358
1,500.70
12.58
1,488.12
2,986.06
359
1,500.70
8.40
1,492.30
1,493.75
360
1,497.96
4.20
1,493.75
0.00
Totals
540,249.26
200,799.26
339,450.00

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