Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,501.25  
 

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
1,501.25
955.05
546.20
339,028.80
2
1,501.25
953.52
547.73
338,481.07
3
1,501.25
951.98
549.27
337,931.80
4
1,501.25
950.43
550.82
337,380.98
5
1,501.25
948.88
552.37
336,828.62
6
1,501.25
947.33
553.92
336,274.70
7
1,501.25
945.77
555.48
335,719.22
8
1,501.25
944.21
557.04
335,162.18
9
1,501.25
942.64
558.61
334,603.58
10
1,501.25
941.07
560.18
334,043.40
11
1,501.25
939.50
561.75
333,481.65
12
1,501.25
937.92
563.33
332,918.31
13
1,501.25
936.33
564.92
332,353.39
14
1,501.25
934.74
566.51
331,786.89
15
1,501.25
933.15
568.10
331,218.79
16
1,501.25
931.55
569.70
330,649.09
17
1,501.25
929.95
571.30
330,077.79
18
1,501.25
928.34
572.91
329,504.89
19
1,501.25
926.73
574.52
328,930.37
20
1,501.25
925.12
576.13
328,354.24
21
1,501.25
923.50
577.75
327,776.48
22
1,501.25
921.87
579.38
327,197.10
23
1,501.25
920.24
581.01
326,616.10
24
1,501.25
918.61
582.64
326,033.45
25
1,501.25
916.97
584.28
325,449.17
26
1,501.25
915.33
585.92
324,863.25
27
1,501.25
913.68
587.57
324,275.68
28
1,501.25
912.03
589.22
323,686.45
29
1,501.25
910.37
590.88
323,095.57
30
1,501.25
908.71
592.54
322,503.03
31
1,501.25
907.04
594.21
321,908.82
32
1,501.25
905.37
595.88
321,312.93
33
1,501.25
903.69
597.56
320,715.38
34
1,501.25
902.01
599.24
320,116.14
35
1,501.25
900.33
600.92
319,515.22
36
1,501.25
898.64
602.61
318,912.60
37
1,501.25
896.94
604.31
318,308.29
38
1,501.25
895.24
606.01
317,702.29
39
1,501.25
893.54
607.71
317,094.57
40
1,501.25
891.83
609.42
316,485.15
41
1,501.25
890.11
611.14
315,874.02
42
1,501.25
888.40
612.85
315,261.16
43
1,501.25
886.67
614.58
314,646.58
44
1,501.25
884.94
616.31
314,030.28
45
1,501.25
883.21
618.04
313,412.24
46
1,501.25
881.47
619.78
312,792.46
47
1,501.25
879.73
621.52
312,170.94
48
1,501.25
877.98
623.27
311,547.67
49
1,501.25
876.23
625.02
310,922.65
50
1,501.25
874.47
626.78
310,295.87
51
1,501.25
872.71
628.54
309,667.32
52
1,501.25
870.94
630.31
309,037.01
53
1,501.25
869.17
632.08
308,404.93
54
1,501.25
867.39
633.86
307,771.07
55
1,501.25
865.61
635.64
307,135.42
56
1,501.25
863.82
637.43
306,497.99
57
1,501.25
862.03
639.22
305,858.77
58
1,501.25
860.23
641.02
305,217.75
59
1,501.25
858.42
642.83
304,574.92
60
1,501.25
856.62
644.63
303,930.29
61
1,501.25
854.80
646.45
303,283.84
62
1,501.25
852.99
648.26
302,635.58
63
1,501.25
851.16
650.09
301,985.49
64
1,501.25
849.33
651.92
301,333.58
65
1,501.25
847.50
653.75
300,679.83
66
1,501.25
845.66
655.59
300,024.24
67
1,501.25
843.82
657.43
299,366.81
68
1,501.25
841.97
659.28
298,707.53
69
1,501.25
840.11
661.14
298,046.39
70
1,501.25
838.26
662.99
297,383.40
71
1,501.25
836.39
664.86
296,718.54
72
1,501.25
834.52
666.73
296,051.81
73
1,501.25
832.65
668.60
295,383.20
74
1,501.25
830.77
670.48
294,712.72
75
1,501.25
828.88
672.37
294,040.35
76
1,501.25
826.99
674.26
293,366.09
77
1,501.25
825.09
676.16
292,689.93
78
1,501.25
823.19
678.06
292,011.87
79
1,501.25
821.28
679.97
291,331.90
80
1,501.25
819.37
681.88
290,650.02
81
1,501.25
817.45
683.80
289,966.23
82
1,501.25
815.53
685.72
289,280.51
83
1,501.25
813.60
687.65
288,592.86
84
1,501.25
811.67
689.58
287,903.27
85
1,501.25
809.73
691.52
287,211.75
86
1,501.25
807.78
693.47
286,518.29
87
1,501.25
805.83
695.42
285,822.87
88
1,501.25
803.88
697.37
285,125.50
89
1,501.25
801.92
699.33
284,426.16
90
1,501.25
799.95
701.30
283,724.86
91
1,501.25
797.98
703.27
283,021.59
92
1,501.25
796.00
705.25
282,316.33
93
1,501.25
794.01
707.24
281,609.10
94
1,501.25
792.03
709.22
280,899.87
95
1,501.25
790.03
711.22
280,188.66
96
1,501.25
788.03
713.22
279,475.44
97
1,501.25
786.02
715.23
278,760.21
98
1,501.25
784.01
717.24
278,042.97
99
1,501.25
782.00
719.25
277,323.72
100
1,501.25
779.97
721.28
276,602.44
101
1,501.25
777.94
723.31
275,879.14
102
1,501.25
775.91
725.34
275,153.80
103
1,501.25
773.87
727.38
274,426.42
104
1,501.25
771.82
729.43
273,696.99
105
1,501.25
769.77
731.48
272,965.51
106
1,501.25
767.72
733.53
272,231.98
107
1,501.25
765.65
735.60
271,496.38
108
1,501.25
763.58
737.67
270,758.72
109
1,501.25
761.51
739.74
270,018.97
110
1,501.25
759.43
741.82
269,277.15
111
1,501.25
757.34
743.91
268,533.24
112
1,501.25
755.25
746.00
267,787.24
113
1,501.25
753.15
748.10
267,039.15
114
1,501.25
751.05
750.20
266,288.94
115
1,501.25
748.94
752.31
265,536.63
116
1,501.25
746.82
754.43
264,782.20
117
1,501.25
744.70
756.55
264,025.65
118
1,501.25
742.57
758.68
263,266.98
119
1,501.25
740.44
760.81
262,506.16
120
1,501.25
738.30
762.95
261,743.21
121
1,501.25
736.15
765.10
260,978.11
122
1,501.25
734.00
767.25
260,210.87
123
1,501.25
731.84
769.41
259,441.46
124
1,501.25
729.68
771.57
258,669.89
125
1,501.25
727.51
773.74
257,896.15
126
1,501.25
725.33
775.92
257,120.23
127
1,501.25
723.15
778.10
256,342.13
128
1,501.25
720.96
780.29
255,561.84
129
1,501.25
718.77
782.48
254,779.36
130
1,501.25
716.57
784.68
253,994.68
131
1,501.25
714.36
786.89
253,207.79
132
1,501.25
712.15
789.10
252,418.68
133
1,501.25
709.93
791.32
251,627.36
134
1,501.25
707.70
793.55
250,833.81
135
1,501.25
705.47
795.78
250,038.03
136
1,501.25
703.23
798.02
249,240.02
137
1,501.25
700.99
800.26
248,439.75
138
1,501.25
698.74
802.51
247,637.24
139
1,501.25
696.48
804.77
246,832.47
140
1,501.25
694.22
807.03
246,025.44
141
1,501.25
691.95
809.30
245,216.13
142
1,501.25
689.67
811.58
244,404.55
143
1,501.25
687.39
813.86
243,590.69
144
1,501.25
685.10
816.15
242,774.54
145
1,501.25
682.80
818.45
241,956.09
146
1,501.25
680.50
820.75
241,135.34
147
1,501.25
678.19
823.06
240,312.29
148
1,501.25
675.88
825.37
239,486.92
149
1,501.25
673.56
827.69
238,659.22
150
1,501.25
671.23
830.02
237,829.20
151
1,501.25
668.89
832.36
236,996.85
152
1,501.25
666.55
834.70
236,162.15
153
1,501.25
664.21
837.04
235,325.11
154
1,501.25
661.85
839.40
234,485.71
155
1,501.25
659.49
841.76
233,643.95
156
1,501.25
657.12
844.13
232,799.82
157
1,501.25
654.75
846.50
231,953.32
158
1,501.25
652.37
848.88
231,104.44
159
1,501.25
649.98
851.27
230,253.17
160
1,501.25
647.59
853.66
229,399.51
161
1,501.25
645.19
856.06
228,543.45
162
1,501.25
642.78
858.47
227,684.97
163
1,501.25
640.36
860.89
226,824.09
164
1,501.25
637.94
863.31
225,960.78
165
1,501.25
635.51
865.74
225,095.05
166
1,501.25
633.08
868.17
224,226.88
167
1,501.25
630.64
870.61
223,356.26
168
1,501.25
628.19
873.06
222,483.20
169
1,501.25
625.73
875.52
221,607.69
170
1,501.25
623.27
877.98
220,729.71
171
1,501.25
620.80
880.45
219,849.26
172
1,501.25
618.33
882.92
218,966.34
173
1,501.25
615.84
885.41
218,080.93
174
1,501.25
613.35
887.90
217,193.03
175
1,501.25
610.86
890.39
216,302.64
176
1,501.25
608.35
892.90
215,409.74
177
1,501.25
605.84
895.41
214,514.33
178
1,501.25
603.32
897.93
213,616.40
179
1,501.25
600.80
900.45
212,715.95
180
1,501.25
598.26
902.99
211,812.96
181
1,501.25
595.72
905.53
210,907.43
182
1,501.25
593.18
908.07
209,999.36
183
1,501.25
590.62
910.63
209,088.73
184
1,501.25
588.06
913.19
208,175.55
185
1,501.25
585.49
915.76
207,259.79
186
1,501.25
582.92
918.33
206,341.46
187
1,501.25
580.34
920.91
205,420.54
188
1,501.25
577.75
923.50
204,497.04
189
1,501.25
575.15
926.10
203,570.94
190
1,501.25
572.54
928.71
202,642.23
191
1,501.25
569.93
931.32
201,710.91
192
1,501.25
567.31
933.94
200,776.97
193
1,501.25
564.69
936.56
199,840.41
194
1,501.25
562.05
939.20
198,901.21
195
1,501.25
559.41
941.84
197,959.37
196
1,501.25
556.76
944.49
197,014.88
197
1,501.25
554.10
947.15
196,067.73
198
1,501.25
551.44
949.81
195,117.93
199
1,501.25
548.77
952.48
194,165.44
200
1,501.25
546.09
955.16
193,210.28
201
1,501.25
543.40
957.85
192,252.44
202
1,501.25
540.71
960.54
191,291.90
203
1,501.25
538.01
963.24
190,328.66
204
1,501.25
535.30
965.95
189,362.71
205
1,501.25
532.58
968.67
188,394.04
206
1,501.25
529.86
971.39
187,422.65
207
1,501.25
527.13
974.12
186,448.52
208
1,501.25
524.39
976.86
185,471.66
209
1,501.25
521.64
979.61
184,492.05
210
1,501.25
518.88
982.37
183,509.68
211
1,501.25
516.12
985.13
182,524.55
212
1,501.25
513.35
987.90
181,536.65
213
1,501.25
510.57
990.68
180,545.98
214
1,501.25
507.79
993.46
179,552.51
215
1,501.25
504.99
996.26
178,556.25
216
1,501.25
502.19
999.06
177,557.19
217
1,501.25
499.38
1,001.87
176,555.32
218
1,501.25
496.56
1,004.69
175,550.63
219
1,501.25
493.74
1,007.51
174,543.12
220
1,501.25
490.90
1,010.35
173,532.77
221
1,501.25
488.06
1,013.19
172,519.58
222
1,501.25
485.21
1,016.04
171,503.54
223
1,501.25
482.35
1,018.90
170,484.65
224
1,501.25
479.49
1,021.76
169,462.89
225
1,501.25
476.61
1,024.64
168,438.25
226
1,501.25
473.73
1,027.52
167,410.73
227
1,501.25
470.84
1,030.41
166,380.33
228
1,501.25
467.94
1,033.31
165,347.02
229
1,501.25
465.04
1,036.21
164,310.81
230
1,501.25
462.12
1,039.13
163,271.68
231
1,501.25
459.20
1,042.05
162,229.64
232
1,501.25
456.27
1,044.98
161,184.66
233
1,501.25
453.33
1,047.92
160,136.74
234
1,501.25
450.38
1,050.87
159,085.87
235
1,501.25
447.43
1,053.82
158,032.05
236
1,501.25
444.47
1,056.78
156,975.27
237
1,501.25
441.49
1,059.76
155,915.51
238
1,501.25
438.51
1,062.74
154,852.77
239
1,501.25
435.52
1,065.73
153,787.05
240
1,501.25
432.53
1,068.72
152,718.32
241
1,501.25
429.52
1,071.73
151,646.59
242
1,501.25
426.51
1,074.74
150,571.85
243
1,501.25
423.48
1,077.77
149,494.08
244
1,501.25
420.45
1,080.80
148,413.28
245
1,501.25
417.41
1,083.84
147,329.45
246
1,501.25
414.36
1,086.89
146,242.56
247
1,501.25
411.31
1,089.94
145,152.62
248
1,501.25
408.24
1,093.01
144,059.61
249
1,501.25
405.17
1,096.08
142,963.53
250
1,501.25
402.08
1,099.17
141,864.36
251
1,501.25
398.99
1,102.26
140,762.10
252
1,501.25
395.89
1,105.36
139,656.75
253
1,501.25
392.78
1,108.47
138,548.28
254
1,501.25
389.67
1,111.58
137,436.70
255
1,501.25
386.54
1,114.71
136,321.99
256
1,501.25
383.41
1,117.84
135,204.15
257
1,501.25
380.26
1,120.99
134,083.16
258
1,501.25
377.11
1,124.14
132,959.02
259
1,501.25
373.95
1,127.30
131,831.71
260
1,501.25
370.78
1,130.47
130,701.24
261
1,501.25
367.60
1,133.65
129,567.59
262
1,501.25
364.41
1,136.84
128,430.75
263
1,501.25
361.21
1,140.04
127,290.71
264
1,501.25
358.01
1,143.24
126,147.46
265
1,501.25
354.79
1,146.46
125,001.00
266
1,501.25
351.57
1,149.68
123,851.32
267
1,501.25
348.33
1,152.92
122,698.40
268
1,501.25
345.09
1,156.16
121,542.24
269
1,501.25
341.84
1,159.41
120,382.83
270
1,501.25
338.58
1,162.67
119,220.15
271
1,501.25
335.31
1,165.94
118,054.21
272
1,501.25
332.03
1,169.22
116,884.99
273
1,501.25
328.74
1,172.51
115,712.48
274
1,501.25
325.44
1,175.81
114,536.67
275
1,501.25
322.13
1,179.12
113,357.55
276
1,501.25
318.82
1,182.43
112,175.12
277
1,501.25
315.49
1,185.76
110,989.36
278
1,501.25
312.16
1,189.09
109,800.27
279
1,501.25
308.81
1,192.44
108,607.83
280
1,501.25
305.46
1,195.79
107,412.04
281
1,501.25
302.10
1,199.15
106,212.89
282
1,501.25
298.72
1,202.53
105,010.36
283
1,501.25
295.34
1,205.91
103,804.46
284
1,501.25
291.95
1,209.30
102,595.16
285
1,501.25
288.55
1,212.70
101,382.45
286
1,501.25
285.14
1,216.11
100,166.34
287
1,501.25
281.72
1,219.53
98,946.81
288
1,501.25
278.29
1,222.96
97,723.85
289
1,501.25
274.85
1,226.40
96,497.45
290
1,501.25
271.40
1,229.85
95,267.60
291
1,501.25
267.94
1,233.31
94,034.29
292
1,501.25
264.47
1,236.78
92,797.51
293
1,501.25
260.99
1,240.26
91,557.25
294
1,501.25
257.50
1,243.75
90,313.50
295
1,501.25
254.01
1,247.24
89,066.26
296
1,501.25
250.50
1,250.75
87,815.51
297
1,501.25
246.98
1,254.27
86,561.24
298
1,501.25
243.45
1,257.80
85,303.44
299
1,501.25
239.92
1,261.33
84,042.11
300
1,501.25
236.37
1,264.88
82,777.23
301
1,501.25
232.81
1,268.44
81,508.79
302
1,501.25
229.24
1,272.01
80,236.78
303
1,501.25
225.67
1,275.58
78,961.20
304
1,501.25
222.08
1,279.17
77,682.03
305
1,501.25
218.48
1,282.77
76,399.26
306
1,501.25
214.87
1,286.38
75,112.88
307
1,501.25
211.25
1,290.00
73,822.89
308
1,501.25
207.63
1,293.62
72,529.26
309
1,501.25
203.99
1,297.26
71,232.00
310
1,501.25
200.34
1,300.91
69,931.09
311
1,501.25
196.68
1,304.57
68,626.52
312
1,501.25
193.01
1,308.24
67,318.29
313
1,501.25
189.33
1,311.92
66,006.37
314
1,501.25
185.64
1,315.61
64,690.76
315
1,501.25
181.94
1,319.31
63,371.45
316
1,501.25
178.23
1,323.02
62,048.44
317
1,501.25
174.51
1,326.74
60,721.70
318
1,501.25
170.78
1,330.47
59,391.23
319
1,501.25
167.04
1,334.21
58,057.01
320
1,501.25
163.29
1,337.96
56,719.05
321
1,501.25
159.52
1,341.73
55,377.32
322
1,501.25
155.75
1,345.50
54,031.82
323
1,501.25
151.96
1,349.29
52,682.54
324
1,501.25
148.17
1,353.08
51,329.46
325
1,501.25
144.36
1,356.89
49,972.57
326
1,501.25
140.55
1,360.70
48,611.87
327
1,501.25
136.72
1,364.53
47,247.34
328
1,501.25
132.88
1,368.37
45,878.97
329
1,501.25
129.03
1,372.22
44,506.76
330
1,501.25
125.18
1,376.07
43,130.68
331
1,501.25
121.31
1,379.94
41,750.74
332
1,501.25
117.42
1,383.83
40,366.91
333
1,501.25
113.53
1,387.72
38,979.19
334
1,501.25
109.63
1,391.62
37,587.57
335
1,501.25
105.72
1,395.53
36,192.04
336
1,501.25
101.79
1,399.46
34,792.58
337
1,501.25
97.85
1,403.40
33,389.18
338
1,501.25
93.91
1,407.34
31,981.84
339
1,501.25
89.95
1,411.30
30,570.54
340
1,501.25
85.98
1,415.27
29,155.27
341
1,501.25
82.00
1,419.25
27,736.01
342
1,501.25
78.01
1,423.24
26,312.77
343
1,501.25
74.00
1,427.25
24,885.53
344
1,501.25
69.99
1,431.26
23,454.27
345
1,501.25
65.97
1,435.28
22,018.98
346
1,501.25
61.93
1,439.32
20,579.66
347
1,501.25
57.88
1,443.37
19,136.29
348
1,501.25
53.82
1,447.43
17,688.86
349
1,501.25
49.75
1,451.50
16,237.36
350
1,501.25
45.67
1,455.58
14,781.78
351
1,501.25
41.57
1,459.68
13,322.10
352
1,501.25
37.47
1,463.78
11,858.32
353
1,501.25
33.35
1,467.90
10,390.42
354
1,501.25
29.22
1,472.03
8,918.40
355
1,501.25
25.08
1,476.17
7,442.23
356
1,501.25
20.93
1,480.32
5,961.91
357
1,501.25
16.77
1,484.48
4,477.43
358
1,501.25
12.59
1,488.66
2,988.77
359
1,501.25
8.41
1,492.84
1,495.93
360
1,500.13
4.21
1,495.93
0.00
Totals
540,448.88
200,873.88
339,575.00

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