Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,500.78  
 

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
1,500.78
954.76
546.02
338,923.98
2
1,500.78
953.22
547.56
338,376.42
3
1,500.78
951.68
549.10
337,827.33
4
1,500.78
950.14
550.64
337,276.69
5
1,500.78
948.59
552.19
336,724.50
6
1,500.78
947.04
553.74
336,170.75
7
1,500.78
945.48
555.30
335,615.45
8
1,500.78
943.92
556.86
335,058.59
9
1,500.78
942.35
558.43
334,500.17
10
1,500.78
940.78
560.00
333,940.17
11
1,500.78
939.21
561.57
333,378.59
12
1,500.78
937.63
563.15
332,815.44
13
1,500.78
936.04
564.74
332,250.70
14
1,500.78
934.46
566.32
331,684.38
15
1,500.78
932.86
567.92
331,116.46
16
1,500.78
931.27
569.51
330,546.95
17
1,500.78
929.66
571.12
329,975.83
18
1,500.78
928.06
572.72
329,403.11
19
1,500.78
926.45
574.33
328,828.77
20
1,500.78
924.83
575.95
328,252.82
21
1,500.78
923.21
577.57
327,675.26
22
1,500.78
921.59
579.19
327,096.06
23
1,500.78
919.96
580.82
326,515.24
24
1,500.78
918.32
582.46
325,932.78
25
1,500.78
916.69
584.09
325,348.69
26
1,500.78
915.04
585.74
324,762.95
27
1,500.78
913.40
587.38
324,175.57
28
1,500.78
911.74
589.04
323,586.53
29
1,500.78
910.09
590.69
322,995.84
30
1,500.78
908.43
592.35
322,403.49
31
1,500.78
906.76
594.02
321,809.47
32
1,500.78
905.09
595.69
321,213.77
33
1,500.78
903.41
597.37
320,616.41
34
1,500.78
901.73
599.05
320,017.36
35
1,500.78
900.05
600.73
319,416.63
36
1,500.78
898.36
602.42
318,814.21
37
1,500.78
896.66
604.12
318,210.10
38
1,500.78
894.97
605.81
317,604.28
39
1,500.78
893.26
607.52
316,996.76
40
1,500.78
891.55
609.23
316,387.54
41
1,500.78
889.84
610.94
315,776.60
42
1,500.78
888.12
612.66
315,163.94
43
1,500.78
886.40
614.38
314,549.56
44
1,500.78
884.67
616.11
313,933.45
45
1,500.78
882.94
617.84
313,315.61
46
1,500.78
881.20
619.58
312,696.03
47
1,500.78
879.46
621.32
312,074.70
48
1,500.78
877.71
623.07
311,451.63
49
1,500.78
875.96
624.82
310,826.81
50
1,500.78
874.20
626.58
310,200.23
51
1,500.78
872.44
628.34
309,571.89
52
1,500.78
870.67
630.11
308,941.78
53
1,500.78
868.90
631.88
308,309.90
54
1,500.78
867.12
633.66
307,676.24
55
1,500.78
865.34
635.44
307,040.80
56
1,500.78
863.55
637.23
306,403.57
57
1,500.78
861.76
639.02
305,764.55
58
1,500.78
859.96
640.82
305,123.73
59
1,500.78
858.16
642.62
304,481.12
60
1,500.78
856.35
644.43
303,836.69
61
1,500.78
854.54
646.24
303,190.45
62
1,500.78
852.72
648.06
302,542.39
63
1,500.78
850.90
649.88
301,892.51
64
1,500.78
849.07
651.71
301,240.81
65
1,500.78
847.24
653.54
300,587.27
66
1,500.78
845.40
655.38
299,931.89
67
1,500.78
843.56
657.22
299,274.67
68
1,500.78
841.71
659.07
298,615.60
69
1,500.78
839.86
660.92
297,954.67
70
1,500.78
838.00
662.78
297,291.89
71
1,500.78
836.13
664.65
296,627.24
72
1,500.78
834.26
666.52
295,960.73
73
1,500.78
832.39
668.39
295,292.34
74
1,500.78
830.51
670.27
294,622.07
75
1,500.78
828.62
672.16
293,949.91
76
1,500.78
826.73
674.05
293,275.86
77
1,500.78
824.84
675.94
292,599.92
78
1,500.78
822.94
677.84
291,922.08
79
1,500.78
821.03
679.75
291,242.33
80
1,500.78
819.12
681.66
290,560.67
81
1,500.78
817.20
683.58
289,877.09
82
1,500.78
815.28
685.50
289,191.59
83
1,500.78
813.35
687.43
288,504.16
84
1,500.78
811.42
689.36
287,814.80
85
1,500.78
809.48
691.30
287,123.50
86
1,500.78
807.53
693.25
286,430.25
87
1,500.78
805.59
695.19
285,735.06
88
1,500.78
803.63
697.15
285,037.91
89
1,500.78
801.67
699.11
284,338.80
90
1,500.78
799.70
701.08
283,637.72
91
1,500.78
797.73
703.05
282,934.67
92
1,500.78
795.75
705.03
282,229.65
93
1,500.78
793.77
707.01
281,522.64
94
1,500.78
791.78
709.00
280,813.64
95
1,500.78
789.79
710.99
280,102.65
96
1,500.78
787.79
712.99
279,389.66
97
1,500.78
785.78
715.00
278,674.66
98
1,500.78
783.77
717.01
277,957.65
99
1,500.78
781.76
719.02
277,238.63
100
1,500.78
779.73
721.05
276,517.58
101
1,500.78
777.71
723.07
275,794.51
102
1,500.78
775.67
725.11
275,069.40
103
1,500.78
773.63
727.15
274,342.25
104
1,500.78
771.59
729.19
273,613.06
105
1,500.78
769.54
731.24
272,881.82
106
1,500.78
767.48
733.30
272,148.52
107
1,500.78
765.42
735.36
271,413.16
108
1,500.78
763.35
737.43
270,675.72
109
1,500.78
761.28
739.50
269,936.22
110
1,500.78
759.20
741.58
269,194.64
111
1,500.78
757.11
743.67
268,450.97
112
1,500.78
755.02
745.76
267,705.20
113
1,500.78
752.92
747.86
266,957.34
114
1,500.78
750.82
749.96
266,207.38
115
1,500.78
748.71
752.07
265,455.31
116
1,500.78
746.59
754.19
264,701.12
117
1,500.78
744.47
756.31
263,944.82
118
1,500.78
742.34
758.44
263,186.38
119
1,500.78
740.21
760.57
262,425.81
120
1,500.78
738.07
762.71
261,663.10
121
1,500.78
735.93
764.85
260,898.25
122
1,500.78
733.78
767.00
260,131.25
123
1,500.78
731.62
769.16
259,362.09
124
1,500.78
729.46
771.32
258,590.76
125
1,500.78
727.29
773.49
257,817.27
126
1,500.78
725.11
775.67
257,041.60
127
1,500.78
722.93
777.85
256,263.75
128
1,500.78
720.74
780.04
255,483.71
129
1,500.78
718.55
782.23
254,701.48
130
1,500.78
716.35
784.43
253,917.05
131
1,500.78
714.14
786.64
253,130.41
132
1,500.78
711.93
788.85
252,341.56
133
1,500.78
709.71
791.07
251,550.49
134
1,500.78
707.49
793.29
250,757.20
135
1,500.78
705.25
795.53
249,961.67
136
1,500.78
703.02
797.76
249,163.91
137
1,500.78
700.77
800.01
248,363.90
138
1,500.78
698.52
802.26
247,561.64
139
1,500.78
696.27
804.51
246,757.13
140
1,500.78
694.00
806.78
245,950.36
141
1,500.78
691.74
809.04
245,141.31
142
1,500.78
689.46
811.32
244,329.99
143
1,500.78
687.18
813.60
243,516.39
144
1,500.78
684.89
815.89
242,700.50
145
1,500.78
682.60
818.18
241,882.31
146
1,500.78
680.29
820.49
241,061.83
147
1,500.78
677.99
822.79
240,239.03
148
1,500.78
675.67
825.11
239,413.93
149
1,500.78
673.35
827.43
238,586.50
150
1,500.78
671.02
829.76
237,756.74
151
1,500.78
668.69
832.09
236,924.65
152
1,500.78
666.35
834.43
236,090.22
153
1,500.78
664.00
836.78
235,253.45
154
1,500.78
661.65
839.13
234,414.32
155
1,500.78
659.29
841.49
233,572.83
156
1,500.78
656.92
843.86
232,728.97
157
1,500.78
654.55
846.23
231,882.74
158
1,500.78
652.17
848.61
231,034.13
159
1,500.78
649.78
851.00
230,183.14
160
1,500.78
647.39
853.39
229,329.75
161
1,500.78
644.99
855.79
228,473.96
162
1,500.78
642.58
858.20
227,615.76
163
1,500.78
640.17
860.61
226,755.15
164
1,500.78
637.75
863.03
225,892.12
165
1,500.78
635.32
865.46
225,026.66
166
1,500.78
632.89
867.89
224,158.77
167
1,500.78
630.45
870.33
223,288.43
168
1,500.78
628.00
872.78
222,415.65
169
1,500.78
625.54
875.24
221,540.42
170
1,500.78
623.08
877.70
220,662.72
171
1,500.78
620.61
880.17
219,782.55
172
1,500.78
618.14
882.64
218,899.91
173
1,500.78
615.66
885.12
218,014.79
174
1,500.78
613.17
887.61
217,127.17
175
1,500.78
610.67
890.11
216,237.06
176
1,500.78
608.17
892.61
215,344.45
177
1,500.78
605.66
895.12
214,449.33
178
1,500.78
603.14
897.64
213,551.69
179
1,500.78
600.61
900.17
212,651.52
180
1,500.78
598.08
902.70
211,748.82
181
1,500.78
595.54
905.24
210,843.59
182
1,500.78
593.00
907.78
209,935.80
183
1,500.78
590.44
910.34
209,025.47
184
1,500.78
587.88
912.90
208,112.57
185
1,500.78
585.32
915.46
207,197.11
186
1,500.78
582.74
918.04
206,279.07
187
1,500.78
580.16
920.62
205,358.45
188
1,500.78
577.57
923.21
204,435.24
189
1,500.78
574.97
925.81
203,509.43
190
1,500.78
572.37
928.41
202,581.02
191
1,500.78
569.76
931.02
201,650.00
192
1,500.78
567.14
933.64
200,716.36
193
1,500.78
564.51
936.27
199,780.10
194
1,500.78
561.88
938.90
198,841.20
195
1,500.78
559.24
941.54
197,899.66
196
1,500.78
556.59
944.19
196,955.47
197
1,500.78
553.94
946.84
196,008.63
198
1,500.78
551.27
949.51
195,059.13
199
1,500.78
548.60
952.18
194,106.95
200
1,500.78
545.93
954.85
193,152.10
201
1,500.78
543.24
957.54
192,194.56
202
1,500.78
540.55
960.23
191,234.32
203
1,500.78
537.85
962.93
190,271.39
204
1,500.78
535.14
965.64
189,305.75
205
1,500.78
532.42
968.36
188,337.39
206
1,500.78
529.70
971.08
187,366.31
207
1,500.78
526.97
973.81
186,392.50
208
1,500.78
524.23
976.55
185,415.95
209
1,500.78
521.48
979.30
184,436.65
210
1,500.78
518.73
982.05
183,454.60
211
1,500.78
515.97
984.81
182,469.78
212
1,500.78
513.20
987.58
181,482.20
213
1,500.78
510.42
990.36
180,491.84
214
1,500.78
507.63
993.15
179,498.69
215
1,500.78
504.84
995.94
178,502.75
216
1,500.78
502.04
998.74
177,504.01
217
1,500.78
499.23
1,001.55
176,502.46
218
1,500.78
496.41
1,004.37
175,498.09
219
1,500.78
493.59
1,007.19
174,490.90
220
1,500.78
490.76
1,010.02
173,480.88
221
1,500.78
487.91
1,012.87
172,468.01
222
1,500.78
485.07
1,015.71
171,452.30
223
1,500.78
482.21
1,018.57
170,433.73
224
1,500.78
479.34
1,021.44
169,412.29
225
1,500.78
476.47
1,024.31
168,387.98
226
1,500.78
473.59
1,027.19
167,360.80
227
1,500.78
470.70
1,030.08
166,330.72
228
1,500.78
467.81
1,032.97
165,297.74
229
1,500.78
464.90
1,035.88
164,261.86
230
1,500.78
461.99
1,038.79
163,223.07
231
1,500.78
459.06
1,041.72
162,181.35
232
1,500.78
456.14
1,044.64
161,136.71
233
1,500.78
453.20
1,047.58
160,089.13
234
1,500.78
450.25
1,050.53
159,038.60
235
1,500.78
447.30
1,053.48
157,985.11
236
1,500.78
444.33
1,056.45
156,928.67
237
1,500.78
441.36
1,059.42
155,869.25
238
1,500.78
438.38
1,062.40
154,806.85
239
1,500.78
435.39
1,065.39
153,741.47
240
1,500.78
432.40
1,068.38
152,673.08
241
1,500.78
429.39
1,071.39
151,601.70
242
1,500.78
426.38
1,074.40
150,527.30
243
1,500.78
423.36
1,077.42
149,449.87
244
1,500.78
420.33
1,080.45
148,369.42
245
1,500.78
417.29
1,083.49
147,285.93
246
1,500.78
414.24
1,086.54
146,199.39
247
1,500.78
411.19
1,089.59
145,109.80
248
1,500.78
408.12
1,092.66
144,017.14
249
1,500.78
405.05
1,095.73
142,921.41
250
1,500.78
401.97
1,098.81
141,822.59
251
1,500.78
398.88
1,101.90
140,720.69
252
1,500.78
395.78
1,105.00
139,615.69
253
1,500.78
392.67
1,108.11
138,507.58
254
1,500.78
389.55
1,111.23
137,396.35
255
1,500.78
386.43
1,114.35
136,282.00
256
1,500.78
383.29
1,117.49
135,164.51
257
1,500.78
380.15
1,120.63
134,043.88
258
1,500.78
377.00
1,123.78
132,920.10
259
1,500.78
373.84
1,126.94
131,793.16
260
1,500.78
370.67
1,130.11
130,663.04
261
1,500.78
367.49
1,133.29
129,529.75
262
1,500.78
364.30
1,136.48
128,393.28
263
1,500.78
361.11
1,139.67
127,253.60
264
1,500.78
357.90
1,142.88
126,110.72
265
1,500.78
354.69
1,146.09
124,964.63
266
1,500.78
351.46
1,149.32
123,815.31
267
1,500.78
348.23
1,152.55
122,662.76
268
1,500.78
344.99
1,155.79
121,506.97
269
1,500.78
341.74
1,159.04
120,347.93
270
1,500.78
338.48
1,162.30
119,185.63
271
1,500.78
335.21
1,165.57
118,020.06
272
1,500.78
331.93
1,168.85
116,851.21
273
1,500.78
328.64
1,172.14
115,679.07
274
1,500.78
325.35
1,175.43
114,503.64
275
1,500.78
322.04
1,178.74
113,324.90
276
1,500.78
318.73
1,182.05
112,142.85
277
1,500.78
315.40
1,185.38
110,957.47
278
1,500.78
312.07
1,188.71
109,768.76
279
1,500.78
308.72
1,192.06
108,576.70
280
1,500.78
305.37
1,195.41
107,381.30
281
1,500.78
302.01
1,198.77
106,182.52
282
1,500.78
298.64
1,202.14
104,980.38
283
1,500.78
295.26
1,205.52
103,774.86
284
1,500.78
291.87
1,208.91
102,565.95
285
1,500.78
288.47
1,212.31
101,353.63
286
1,500.78
285.06
1,215.72
100,137.91
287
1,500.78
281.64
1,219.14
98,918.77
288
1,500.78
278.21
1,222.57
97,696.20
289
1,500.78
274.77
1,226.01
96,470.19
290
1,500.78
271.32
1,229.46
95,240.73
291
1,500.78
267.86
1,232.92
94,007.82
292
1,500.78
264.40
1,236.38
92,771.43
293
1,500.78
260.92
1,239.86
91,531.57
294
1,500.78
257.43
1,243.35
90,288.22
295
1,500.78
253.94
1,246.84
89,041.38
296
1,500.78
250.43
1,250.35
87,791.03
297
1,500.78
246.91
1,253.87
86,537.16
298
1,500.78
243.39
1,257.39
85,279.77
299
1,500.78
239.85
1,260.93
84,018.84
300
1,500.78
236.30
1,264.48
82,754.36
301
1,500.78
232.75
1,268.03
81,486.33
302
1,500.78
229.18
1,271.60
80,214.73
303
1,500.78
225.60
1,275.18
78,939.55
304
1,500.78
222.02
1,278.76
77,660.79
305
1,500.78
218.42
1,282.36
76,378.43
306
1,500.78
214.81
1,285.97
75,092.46
307
1,500.78
211.20
1,289.58
73,802.88
308
1,500.78
207.57
1,293.21
72,509.67
309
1,500.78
203.93
1,296.85
71,212.82
310
1,500.78
200.29
1,300.49
69,912.33
311
1,500.78
196.63
1,304.15
68,608.18
312
1,500.78
192.96
1,307.82
67,300.36
313
1,500.78
189.28
1,311.50
65,988.86
314
1,500.78
185.59
1,315.19
64,673.68
315
1,500.78
181.89
1,318.89
63,354.79
316
1,500.78
178.19
1,322.59
62,032.20
317
1,500.78
174.47
1,326.31
60,705.88
318
1,500.78
170.74
1,330.04
59,375.84
319
1,500.78
166.99
1,333.79
58,042.05
320
1,500.78
163.24
1,337.54
56,704.51
321
1,500.78
159.48
1,341.30
55,363.22
322
1,500.78
155.71
1,345.07
54,018.15
323
1,500.78
151.93
1,348.85
52,669.29
324
1,500.78
148.13
1,352.65
51,316.64
325
1,500.78
144.33
1,356.45
49,960.19
326
1,500.78
140.51
1,360.27
48,599.92
327
1,500.78
136.69
1,364.09
47,235.83
328
1,500.78
132.85
1,367.93
45,867.90
329
1,500.78
129.00
1,371.78
44,496.13
330
1,500.78
125.15
1,375.63
43,120.49
331
1,500.78
121.28
1,379.50
41,740.99
332
1,500.78
117.40
1,383.38
40,357.60
333
1,500.78
113.51
1,387.27
38,970.33
334
1,500.78
109.60
1,391.18
37,579.15
335
1,500.78
105.69
1,395.09
36,184.07
336
1,500.78
101.77
1,399.01
34,785.05
337
1,500.78
97.83
1,402.95
33,382.11
338
1,500.78
93.89
1,406.89
31,975.21
339
1,500.78
89.93
1,410.85
30,564.36
340
1,500.78
85.96
1,414.82
29,149.55
341
1,500.78
81.98
1,418.80
27,730.75
342
1,500.78
77.99
1,422.79
26,307.96
343
1,500.78
73.99
1,426.79
24,881.17
344
1,500.78
69.98
1,430.80
23,450.37
345
1,500.78
65.95
1,434.83
22,015.55
346
1,500.78
61.92
1,438.86
20,576.68
347
1,500.78
57.87
1,442.91
19,133.78
348
1,500.78
53.81
1,446.97
17,686.81
349
1,500.78
49.74
1,451.04
16,235.77
350
1,500.78
45.66
1,455.12
14,780.66
351
1,500.78
41.57
1,459.21
13,321.45
352
1,500.78
37.47
1,463.31
11,858.13
353
1,500.78
33.35
1,467.43
10,390.71
354
1,500.78
29.22
1,471.56
8,919.15
355
1,500.78
25.09
1,475.69
7,443.45
356
1,500.78
20.93
1,479.85
5,963.61
357
1,500.78
16.77
1,484.01
4,479.60
358
1,500.78
12.60
1,488.18
2,991.42
359
1,500.78
8.41
1,492.37
1,499.05
360
1,503.27
4.22
1,499.05
0.00
Totals
540,283.29
200,813.29
339,470.00

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