Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,509.98  
 

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
1,509.98
960.61
549.37
341,000.63
2
1,509.98
959.06
550.92
340,449.71
3
1,509.98
957.51
552.47
339,897.25
4
1,509.98
955.96
554.02
339,343.23
5
1,509.98
954.40
555.58
338,787.65
6
1,509.98
952.84
557.14
338,230.51
7
1,509.98
951.27
558.71
337,671.81
8
1,509.98
949.70
560.28
337,111.53
9
1,509.98
948.13
561.85
336,549.67
10
1,509.98
946.55
563.43
335,986.24
11
1,509.98
944.96
565.02
335,421.22
12
1,509.98
943.37
566.61
334,854.61
13
1,509.98
941.78
568.20
334,286.41
14
1,509.98
940.18
569.80
333,716.61
15
1,509.98
938.58
571.40
333,145.21
16
1,509.98
936.97
573.01
332,572.20
17
1,509.98
935.36
574.62
331,997.58
18
1,509.98
933.74
576.24
331,421.34
19
1,509.98
932.12
577.86
330,843.49
20
1,509.98
930.50
579.48
330,264.00
21
1,509.98
928.87
581.11
329,682.89
22
1,509.98
927.23
582.75
329,100.14
23
1,509.98
925.59
584.39
328,515.76
24
1,509.98
923.95
586.03
327,929.73
25
1,509.98
922.30
587.68
327,342.05
26
1,509.98
920.65
589.33
326,752.72
27
1,509.98
918.99
590.99
326,161.73
28
1,509.98
917.33
592.65
325,569.08
29
1,509.98
915.66
594.32
324,974.77
30
1,509.98
913.99
595.99
324,378.78
31
1,509.98
912.32
597.66
323,781.11
32
1,509.98
910.63
599.35
323,181.77
33
1,509.98
908.95
601.03
322,580.74
34
1,509.98
907.26
602.72
321,978.01
35
1,509.98
905.56
604.42
321,373.60
36
1,509.98
903.86
606.12
320,767.48
37
1,509.98
902.16
607.82
320,159.66
38
1,509.98
900.45
609.53
319,550.13
39
1,509.98
898.73
611.25
318,938.88
40
1,509.98
897.02
612.96
318,325.92
41
1,509.98
895.29
614.69
317,711.23
42
1,509.98
893.56
616.42
317,094.81
43
1,509.98
891.83
618.15
316,476.66
44
1,509.98
890.09
619.89
315,856.77
45
1,509.98
888.35
621.63
315,235.14
46
1,509.98
886.60
623.38
314,611.76
47
1,509.98
884.85
625.13
313,986.62
48
1,509.98
883.09
626.89
313,359.73
49
1,509.98
881.32
628.66
312,731.08
50
1,509.98
879.56
630.42
312,100.65
51
1,509.98
877.78
632.20
311,468.46
52
1,509.98
876.01
633.97
310,834.48
53
1,509.98
874.22
635.76
310,198.72
54
1,509.98
872.43
637.55
309,561.18
55
1,509.98
870.64
639.34
308,921.84
56
1,509.98
868.84
641.14
308,280.70
57
1,509.98
867.04
642.94
307,637.76
58
1,509.98
865.23
644.75
306,993.01
59
1,509.98
863.42
646.56
306,346.45
60
1,509.98
861.60
648.38
305,698.07
61
1,509.98
859.78
650.20
305,047.86
62
1,509.98
857.95
652.03
304,395.83
63
1,509.98
856.11
653.87
303,741.96
64
1,509.98
854.27
655.71
303,086.26
65
1,509.98
852.43
657.55
302,428.71
66
1,509.98
850.58
659.40
301,769.31
67
1,509.98
848.73
661.25
301,108.06
68
1,509.98
846.87
663.11
300,444.94
69
1,509.98
845.00
664.98
299,779.96
70
1,509.98
843.13
666.85
299,113.11
71
1,509.98
841.26
668.72
298,444.39
72
1,509.98
839.37
670.61
297,773.78
73
1,509.98
837.49
672.49
297,101.29
74
1,509.98
835.60
674.38
296,426.91
75
1,509.98
833.70
676.28
295,750.63
76
1,509.98
831.80
678.18
295,072.45
77
1,509.98
829.89
680.09
294,392.36
78
1,509.98
827.98
682.00
293,710.36
79
1,509.98
826.06
683.92
293,026.44
80
1,509.98
824.14
685.84
292,340.60
81
1,509.98
822.21
687.77
291,652.82
82
1,509.98
820.27
689.71
290,963.12
83
1,509.98
818.33
691.65
290,271.47
84
1,509.98
816.39
693.59
289,577.88
85
1,509.98
814.44
695.54
288,882.34
86
1,509.98
812.48
697.50
288,184.84
87
1,509.98
810.52
699.46
287,485.38
88
1,509.98
808.55
701.43
286,783.95
89
1,509.98
806.58
703.40
286,080.55
90
1,509.98
804.60
705.38
285,375.17
91
1,509.98
802.62
707.36
284,667.81
92
1,509.98
800.63
709.35
283,958.46
93
1,509.98
798.63
711.35
283,247.11
94
1,509.98
796.63
713.35
282,533.77
95
1,509.98
794.63
715.35
281,818.41
96
1,509.98
792.61
717.37
281,101.05
97
1,509.98
790.60
719.38
280,381.66
98
1,509.98
788.57
721.41
279,660.26
99
1,509.98
786.54
723.44
278,936.82
100
1,509.98
784.51
725.47
278,211.35
101
1,509.98
782.47
727.51
277,483.84
102
1,509.98
780.42
729.56
276,754.28
103
1,509.98
778.37
731.61
276,022.67
104
1,509.98
776.31
733.67
275,289.01
105
1,509.98
774.25
735.73
274,553.28
106
1,509.98
772.18
737.80
273,815.48
107
1,509.98
770.11
739.87
273,075.61
108
1,509.98
768.03
741.95
272,333.65
109
1,509.98
765.94
744.04
271,589.61
110
1,509.98
763.85
746.13
270,843.48
111
1,509.98
761.75
748.23
270,095.24
112
1,509.98
759.64
750.34
269,344.91
113
1,509.98
757.53
752.45
268,592.46
114
1,509.98
755.42
754.56
267,837.89
115
1,509.98
753.29
756.69
267,081.21
116
1,509.98
751.17
758.81
266,322.39
117
1,509.98
749.03
760.95
265,561.45
118
1,509.98
746.89
763.09
264,798.36
119
1,509.98
744.75
765.23
264,033.12
120
1,509.98
742.59
767.39
263,265.74
121
1,509.98
740.43
769.55
262,496.19
122
1,509.98
738.27
771.71
261,724.48
123
1,509.98
736.10
773.88
260,950.60
124
1,509.98
733.92
776.06
260,174.55
125
1,509.98
731.74
778.24
259,396.31
126
1,509.98
729.55
780.43
258,615.88
127
1,509.98
727.36
782.62
257,833.26
128
1,509.98
725.16
784.82
257,048.43
129
1,509.98
722.95
787.03
256,261.40
130
1,509.98
720.74
789.24
255,472.16
131
1,509.98
718.52
791.46
254,680.69
132
1,509.98
716.29
793.69
253,887.00
133
1,509.98
714.06
795.92
253,091.08
134
1,509.98
711.82
798.16
252,292.92
135
1,509.98
709.57
800.41
251,492.51
136
1,509.98
707.32
802.66
250,689.85
137
1,509.98
705.07
804.91
249,884.94
138
1,509.98
702.80
807.18
249,077.76
139
1,509.98
700.53
809.45
248,268.31
140
1,509.98
698.25
811.73
247,456.58
141
1,509.98
695.97
814.01
246,642.58
142
1,509.98
693.68
816.30
245,826.28
143
1,509.98
691.39
818.59
245,007.69
144
1,509.98
689.08
820.90
244,186.79
145
1,509.98
686.78
823.20
243,363.58
146
1,509.98
684.46
825.52
242,538.06
147
1,509.98
682.14
827.84
241,710.22
148
1,509.98
679.81
830.17
240,880.05
149
1,509.98
677.48
832.50
240,047.55
150
1,509.98
675.13
834.85
239,212.70
151
1,509.98
672.79
837.19
238,375.51
152
1,509.98
670.43
839.55
237,535.96
153
1,509.98
668.07
841.91
236,694.05
154
1,509.98
665.70
844.28
235,849.77
155
1,509.98
663.33
846.65
235,003.12
156
1,509.98
660.95
849.03
234,154.08
157
1,509.98
658.56
851.42
233,302.66
158
1,509.98
656.16
853.82
232,448.85
159
1,509.98
653.76
856.22
231,592.63
160
1,509.98
651.35
858.63
230,734.00
161
1,509.98
648.94
861.04
229,872.96
162
1,509.98
646.52
863.46
229,009.50
163
1,509.98
644.09
865.89
228,143.61
164
1,509.98
641.65
868.33
227,275.28
165
1,509.98
639.21
870.77
226,404.52
166
1,509.98
636.76
873.22
225,531.30
167
1,509.98
634.31
875.67
224,655.62
168
1,509.98
631.84
878.14
223,777.49
169
1,509.98
629.37
880.61
222,896.88
170
1,509.98
626.90
883.08
222,013.80
171
1,509.98
624.41
885.57
221,128.23
172
1,509.98
621.92
888.06
220,240.18
173
1,509.98
619.43
890.55
219,349.62
174
1,509.98
616.92
893.06
218,456.56
175
1,509.98
614.41
895.57
217,560.99
176
1,509.98
611.89
898.09
216,662.90
177
1,509.98
609.36
900.62
215,762.29
178
1,509.98
606.83
903.15
214,859.14
179
1,509.98
604.29
905.69
213,953.45
180
1,509.98
601.74
908.24
213,045.21
181
1,509.98
599.19
910.79
212,134.42
182
1,509.98
596.63
913.35
211,221.07
183
1,509.98
594.06
915.92
210,305.15
184
1,509.98
591.48
918.50
209,386.65
185
1,509.98
588.90
921.08
208,465.57
186
1,509.98
586.31
923.67
207,541.90
187
1,509.98
583.71
926.27
206,615.64
188
1,509.98
581.11
928.87
205,686.76
189
1,509.98
578.49
931.49
204,755.28
190
1,509.98
575.87
934.11
203,821.17
191
1,509.98
573.25
936.73
202,884.44
192
1,509.98
570.61
939.37
201,945.07
193
1,509.98
567.97
942.01
201,003.06
194
1,509.98
565.32
944.66
200,058.40
195
1,509.98
562.66
947.32
199,111.09
196
1,509.98
560.00
949.98
198,161.11
197
1,509.98
557.33
952.65
197,208.45
198
1,509.98
554.65
955.33
196,253.12
199
1,509.98
551.96
958.02
195,295.10
200
1,509.98
549.27
960.71
194,334.39
201
1,509.98
546.57
963.41
193,370.98
202
1,509.98
543.86
966.12
192,404.85
203
1,509.98
541.14
968.84
191,436.01
204
1,509.98
538.41
971.57
190,464.45
205
1,509.98
535.68
974.30
189,490.15
206
1,509.98
532.94
977.04
188,513.11
207
1,509.98
530.19
979.79
187,533.32
208
1,509.98
527.44
982.54
186,550.78
209
1,509.98
524.67
985.31
185,565.47
210
1,509.98
521.90
988.08
184,577.40
211
1,509.98
519.12
990.86
183,586.54
212
1,509.98
516.34
993.64
182,592.90
213
1,509.98
513.54
996.44
181,596.46
214
1,509.98
510.74
999.24
180,597.22
215
1,509.98
507.93
1,002.05
179,595.17
216
1,509.98
505.11
1,004.87
178,590.30
217
1,509.98
502.29
1,007.69
177,582.61
218
1,509.98
499.45
1,010.53
176,572.08
219
1,509.98
496.61
1,013.37
175,558.71
220
1,509.98
493.76
1,016.22
174,542.48
221
1,509.98
490.90
1,019.08
173,523.40
222
1,509.98
488.03
1,021.95
172,501.46
223
1,509.98
485.16
1,024.82
171,476.64
224
1,509.98
482.28
1,027.70
170,448.94
225
1,509.98
479.39
1,030.59
169,418.35
226
1,509.98
476.49
1,033.49
168,384.85
227
1,509.98
473.58
1,036.40
167,348.46
228
1,509.98
470.67
1,039.31
166,309.14
229
1,509.98
467.74
1,042.24
165,266.91
230
1,509.98
464.81
1,045.17
164,221.74
231
1,509.98
461.87
1,048.11
163,173.64
232
1,509.98
458.93
1,051.05
162,122.58
233
1,509.98
455.97
1,054.01
161,068.57
234
1,509.98
453.01
1,056.97
160,011.60
235
1,509.98
450.03
1,059.95
158,951.65
236
1,509.98
447.05
1,062.93
157,888.72
237
1,509.98
444.06
1,065.92
156,822.80
238
1,509.98
441.06
1,068.92
155,753.89
239
1,509.98
438.06
1,071.92
154,681.96
240
1,509.98
435.04
1,074.94
153,607.03
241
1,509.98
432.02
1,077.96
152,529.07
242
1,509.98
428.99
1,080.99
151,448.08
243
1,509.98
425.95
1,084.03
150,364.04
244
1,509.98
422.90
1,087.08
149,276.96
245
1,509.98
419.84
1,090.14
148,186.82
246
1,509.98
416.78
1,093.20
147,093.62
247
1,509.98
413.70
1,096.28
145,997.34
248
1,509.98
410.62
1,099.36
144,897.98
249
1,509.98
407.53
1,102.45
143,795.52
250
1,509.98
404.42
1,105.56
142,689.97
251
1,509.98
401.32
1,108.66
141,581.30
252
1,509.98
398.20
1,111.78
140,469.52
253
1,509.98
395.07
1,114.91
139,354.61
254
1,509.98
391.93
1,118.05
138,236.57
255
1,509.98
388.79
1,121.19
137,115.38
256
1,509.98
385.64
1,124.34
135,991.03
257
1,509.98
382.47
1,127.51
134,863.53
258
1,509.98
379.30
1,130.68
133,732.85
259
1,509.98
376.12
1,133.86
132,599.00
260
1,509.98
372.93
1,137.05
131,461.95
261
1,509.98
369.74
1,140.24
130,321.71
262
1,509.98
366.53
1,143.45
129,178.26
263
1,509.98
363.31
1,146.67
128,031.59
264
1,509.98
360.09
1,149.89
126,881.70
265
1,509.98
356.85
1,153.13
125,728.57
266
1,509.98
353.61
1,156.37
124,572.21
267
1,509.98
350.36
1,159.62
123,412.59
268
1,509.98
347.10
1,162.88
122,249.70
269
1,509.98
343.83
1,166.15
121,083.55
270
1,509.98
340.55
1,169.43
119,914.12
271
1,509.98
337.26
1,172.72
118,741.40
272
1,509.98
333.96
1,176.02
117,565.38
273
1,509.98
330.65
1,179.33
116,386.05
274
1,509.98
327.34
1,182.64
115,203.41
275
1,509.98
324.01
1,185.97
114,017.43
276
1,509.98
320.67
1,189.31
112,828.13
277
1,509.98
317.33
1,192.65
111,635.48
278
1,509.98
313.97
1,196.01
110,439.47
279
1,509.98
310.61
1,199.37
109,240.10
280
1,509.98
307.24
1,202.74
108,037.36
281
1,509.98
303.86
1,206.12
106,831.24
282
1,509.98
300.46
1,209.52
105,621.72
283
1,509.98
297.06
1,212.92
104,408.80
284
1,509.98
293.65
1,216.33
103,192.47
285
1,509.98
290.23
1,219.75
101,972.72
286
1,509.98
286.80
1,223.18
100,749.54
287
1,509.98
283.36
1,226.62
99,522.92
288
1,509.98
279.91
1,230.07
98,292.84
289
1,509.98
276.45
1,233.53
97,059.31
290
1,509.98
272.98
1,237.00
95,822.31
291
1,509.98
269.50
1,240.48
94,581.83
292
1,509.98
266.01
1,243.97
93,337.86
293
1,509.98
262.51
1,247.47
92,090.40
294
1,509.98
259.00
1,250.98
90,839.42
295
1,509.98
255.49
1,254.49
89,584.93
296
1,509.98
251.96
1,258.02
88,326.90
297
1,509.98
248.42
1,261.56
87,065.34
298
1,509.98
244.87
1,265.11
85,800.23
299
1,509.98
241.31
1,268.67
84,531.57
300
1,509.98
237.75
1,272.23
83,259.33
301
1,509.98
234.17
1,275.81
81,983.52
302
1,509.98
230.58
1,279.40
80,704.12
303
1,509.98
226.98
1,283.00
79,421.12
304
1,509.98
223.37
1,286.61
78,134.51
305
1,509.98
219.75
1,290.23
76,844.28
306
1,509.98
216.12
1,293.86
75,550.43
307
1,509.98
212.49
1,297.49
74,252.93
308
1,509.98
208.84
1,301.14
72,951.79
309
1,509.98
205.18
1,304.80
71,646.99
310
1,509.98
201.51
1,308.47
70,338.51
311
1,509.98
197.83
1,312.15
69,026.36
312
1,509.98
194.14
1,315.84
67,710.52
313
1,509.98
190.44
1,319.54
66,390.97
314
1,509.98
186.72
1,323.26
65,067.72
315
1,509.98
183.00
1,326.98
63,740.74
316
1,509.98
179.27
1,330.71
62,410.03
317
1,509.98
175.53
1,334.45
61,075.58
318
1,509.98
171.78
1,338.20
59,737.38
319
1,509.98
168.01
1,341.97
58,395.41
320
1,509.98
164.24
1,345.74
57,049.66
321
1,509.98
160.45
1,349.53
55,700.14
322
1,509.98
156.66
1,353.32
54,346.81
323
1,509.98
152.85
1,357.13
52,989.68
324
1,509.98
149.03
1,360.95
51,628.74
325
1,509.98
145.21
1,364.77
50,263.96
326
1,509.98
141.37
1,368.61
48,895.35
327
1,509.98
137.52
1,372.46
47,522.89
328
1,509.98
133.66
1,376.32
46,146.57
329
1,509.98
129.79
1,380.19
44,766.37
330
1,509.98
125.91
1,384.07
43,382.30
331
1,509.98
122.01
1,387.97
41,994.33
332
1,509.98
118.11
1,391.87
40,602.46
333
1,509.98
114.19
1,395.79
39,206.67
334
1,509.98
110.27
1,399.71
37,806.96
335
1,509.98
106.33
1,403.65
36,403.32
336
1,509.98
102.38
1,407.60
34,995.72
337
1,509.98
98.43
1,411.55
33,584.17
338
1,509.98
94.46
1,415.52
32,168.64
339
1,509.98
90.47
1,419.51
30,749.14
340
1,509.98
86.48
1,423.50
29,325.64
341
1,509.98
82.48
1,427.50
27,898.14
342
1,509.98
78.46
1,431.52
26,466.62
343
1,509.98
74.44
1,435.54
25,031.08
344
1,509.98
70.40
1,439.58
23,591.50
345
1,509.98
66.35
1,443.63
22,147.87
346
1,509.98
62.29
1,447.69
20,700.18
347
1,509.98
58.22
1,451.76
19,248.42
348
1,509.98
54.14
1,455.84
17,792.57
349
1,509.98
50.04
1,459.94
16,332.64
350
1,509.98
45.94
1,464.04
14,868.59
351
1,509.98
41.82
1,468.16
13,400.43
352
1,509.98
37.69
1,472.29
11,928.14
353
1,509.98
33.55
1,476.43
10,451.71
354
1,509.98
29.40
1,480.58
8,971.12
355
1,509.98
25.23
1,484.75
7,486.37
356
1,509.98
21.06
1,488.92
5,997.45
357
1,509.98
16.87
1,493.11
4,504.34
358
1,509.98
12.67
1,497.31
3,007.02
359
1,509.98
8.46
1,501.52
1,505.50
360
1,509.74
4.23
1,505.50
0.00
Totals
543,592.56
202,042.56
341,550.00

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