Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,520.80  
 

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
1,520.80
967.49
553.31
343,443.69
2
1,520.80
965.94
554.86
342,888.83
3
1,520.80
964.37
556.43
342,332.40
4
1,520.80
962.81
557.99
341,774.41
5
1,520.80
961.24
559.56
341,214.85
6
1,520.80
959.67
561.13
340,653.72
7
1,520.80
958.09
562.71
340,091.01
8
1,520.80
956.51
564.29
339,526.71
9
1,520.80
954.92
565.88
338,960.83
10
1,520.80
953.33
567.47
338,393.36
11
1,520.80
951.73
569.07
337,824.29
12
1,520.80
950.13
570.67
337,253.62
13
1,520.80
948.53
572.27
336,681.35
14
1,520.80
946.92
573.88
336,107.46
15
1,520.80
945.30
575.50
335,531.97
16
1,520.80
943.68
577.12
334,954.85
17
1,520.80
942.06
578.74
334,376.11
18
1,520.80
940.43
580.37
333,795.74
19
1,520.80
938.80
582.00
333,213.74
20
1,520.80
937.16
583.64
332,630.11
21
1,520.80
935.52
585.28
332,044.83
22
1,520.80
933.88
586.92
331,457.91
23
1,520.80
932.23
588.57
330,869.33
24
1,520.80
930.57
590.23
330,279.10
25
1,520.80
928.91
591.89
329,687.21
26
1,520.80
927.25
593.55
329,093.66
27
1,520.80
925.58
595.22
328,498.43
28
1,520.80
923.90
596.90
327,901.53
29
1,520.80
922.22
598.58
327,302.96
30
1,520.80
920.54
600.26
326,702.70
31
1,520.80
918.85
601.95
326,100.75
32
1,520.80
917.16
603.64
325,497.11
33
1,520.80
915.46
605.34
324,891.77
34
1,520.80
913.76
607.04
324,284.73
35
1,520.80
912.05
608.75
323,675.98
36
1,520.80
910.34
610.46
323,065.51
37
1,520.80
908.62
612.18
322,453.34
38
1,520.80
906.90
613.90
321,839.44
39
1,520.80
905.17
615.63
321,223.81
40
1,520.80
903.44
617.36
320,606.45
41
1,520.80
901.71
619.09
319,987.36
42
1,520.80
899.96
620.84
319,366.52
43
1,520.80
898.22
622.58
318,743.94
44
1,520.80
896.47
624.33
318,119.61
45
1,520.80
894.71
626.09
317,493.52
46
1,520.80
892.95
627.85
316,865.67
47
1,520.80
891.18
629.62
316,236.05
48
1,520.80
889.41
631.39
315,604.67
49
1,520.80
887.64
633.16
314,971.51
50
1,520.80
885.86
634.94
314,336.56
51
1,520.80
884.07
636.73
313,699.83
52
1,520.80
882.28
638.52
313,061.32
53
1,520.80
880.48
640.32
312,421.00
54
1,520.80
878.68
642.12
311,778.88
55
1,520.80
876.88
643.92
311,134.96
56
1,520.80
875.07
645.73
310,489.23
57
1,520.80
873.25
647.55
309,841.68
58
1,520.80
871.43
649.37
309,192.31
59
1,520.80
869.60
651.20
308,541.11
60
1,520.80
867.77
653.03
307,888.09
61
1,520.80
865.94
654.86
307,233.22
62
1,520.80
864.09
656.71
306,576.51
63
1,520.80
862.25
658.55
305,917.96
64
1,520.80
860.39
660.41
305,257.56
65
1,520.80
858.54
662.26
304,595.29
66
1,520.80
856.67
664.13
303,931.17
67
1,520.80
854.81
665.99
303,265.17
68
1,520.80
852.93
667.87
302,597.31
69
1,520.80
851.05
669.75
301,927.56
70
1,520.80
849.17
671.63
301,255.93
71
1,520.80
847.28
673.52
300,582.41
72
1,520.80
845.39
675.41
299,907.00
73
1,520.80
843.49
677.31
299,229.69
74
1,520.80
841.58
679.22
298,550.47
75
1,520.80
839.67
681.13
297,869.35
76
1,520.80
837.76
683.04
297,186.31
77
1,520.80
835.84
684.96
296,501.34
78
1,520.80
833.91
686.89
295,814.45
79
1,520.80
831.98
688.82
295,125.63
80
1,520.80
830.04
690.76
294,434.87
81
1,520.80
828.10
692.70
293,742.17
82
1,520.80
826.15
694.65
293,047.52
83
1,520.80
824.20
696.60
292,350.91
84
1,520.80
822.24
698.56
291,652.35
85
1,520.80
820.27
700.53
290,951.82
86
1,520.80
818.30
702.50
290,249.33
87
1,520.80
816.33
704.47
289,544.85
88
1,520.80
814.34
706.46
288,838.40
89
1,520.80
812.36
708.44
288,129.96
90
1,520.80
810.37
710.43
287,419.52
91
1,520.80
808.37
712.43
286,707.09
92
1,520.80
806.36
714.44
285,992.65
93
1,520.80
804.35
716.45
285,276.21
94
1,520.80
802.34
718.46
284,557.75
95
1,520.80
800.32
720.48
283,837.26
96
1,520.80
798.29
722.51
283,114.76
97
1,520.80
796.26
724.54
282,390.22
98
1,520.80
794.22
726.58
281,663.64
99
1,520.80
792.18
728.62
280,935.02
100
1,520.80
790.13
730.67
280,204.35
101
1,520.80
788.07
732.73
279,471.62
102
1,520.80
786.01
734.79
278,736.84
103
1,520.80
783.95
736.85
277,999.98
104
1,520.80
781.87
738.93
277,261.06
105
1,520.80
779.80
741.00
276,520.06
106
1,520.80
777.71
743.09
275,776.97
107
1,520.80
775.62
745.18
275,031.79
108
1,520.80
773.53
747.27
274,284.52
109
1,520.80
771.43
749.37
273,535.14
110
1,520.80
769.32
751.48
272,783.66
111
1,520.80
767.20
753.60
272,030.06
112
1,520.80
765.08
755.72
271,274.35
113
1,520.80
762.96
757.84
270,516.51
114
1,520.80
760.83
759.97
269,756.54
115
1,520.80
758.69
762.11
268,994.43
116
1,520.80
756.55
764.25
268,230.17
117
1,520.80
754.40
766.40
267,463.77
118
1,520.80
752.24
768.56
266,695.21
119
1,520.80
750.08
770.72
265,924.49
120
1,520.80
747.91
772.89
265,151.61
121
1,520.80
745.74
775.06
264,376.54
122
1,520.80
743.56
777.24
263,599.30
123
1,520.80
741.37
779.43
262,819.88
124
1,520.80
739.18
781.62
262,038.26
125
1,520.80
736.98
783.82
261,254.44
126
1,520.80
734.78
786.02
260,468.42
127
1,520.80
732.57
788.23
259,680.19
128
1,520.80
730.35
790.45
258,889.74
129
1,520.80
728.13
792.67
258,097.06
130
1,520.80
725.90
794.90
257,302.16
131
1,520.80
723.66
797.14
256,505.02
132
1,520.80
721.42
799.38
255,705.64
133
1,520.80
719.17
801.63
254,904.02
134
1,520.80
716.92
803.88
254,100.13
135
1,520.80
714.66
806.14
253,293.99
136
1,520.80
712.39
808.41
252,485.58
137
1,520.80
710.12
810.68
251,674.90
138
1,520.80
707.84
812.96
250,861.93
139
1,520.80
705.55
815.25
250,046.68
140
1,520.80
703.26
817.54
249,229.14
141
1,520.80
700.96
819.84
248,409.29
142
1,520.80
698.65
822.15
247,587.14
143
1,520.80
696.34
824.46
246,762.68
144
1,520.80
694.02
826.78
245,935.90
145
1,520.80
691.69
829.11
245,106.80
146
1,520.80
689.36
831.44
244,275.36
147
1,520.80
687.02
833.78
243,441.59
148
1,520.80
684.68
836.12
242,605.46
149
1,520.80
682.33
838.47
241,766.99
150
1,520.80
679.97
840.83
240,926.16
151
1,520.80
677.60
843.20
240,082.97
152
1,520.80
675.23
845.57
239,237.40
153
1,520.80
672.86
847.94
238,389.46
154
1,520.80
670.47
850.33
237,539.13
155
1,520.80
668.08
852.72
236,686.40
156
1,520.80
665.68
855.12
235,831.29
157
1,520.80
663.28
857.52
234,973.76
158
1,520.80
660.86
859.94
234,113.82
159
1,520.80
658.45
862.35
233,251.47
160
1,520.80
656.02
864.78
232,386.69
161
1,520.80
653.59
867.21
231,519.48
162
1,520.80
651.15
869.65
230,649.83
163
1,520.80
648.70
872.10
229,777.73
164
1,520.80
646.25
874.55
228,903.18
165
1,520.80
643.79
877.01
228,026.17
166
1,520.80
641.32
879.48
227,146.69
167
1,520.80
638.85
881.95
226,264.74
168
1,520.80
636.37
884.43
225,380.31
169
1,520.80
633.88
886.92
224,493.39
170
1,520.80
631.39
889.41
223,603.98
171
1,520.80
628.89
891.91
222,712.07
172
1,520.80
626.38
894.42
221,817.65
173
1,520.80
623.86
896.94
220,920.71
174
1,520.80
621.34
899.46
220,021.25
175
1,520.80
618.81
901.99
219,119.26
176
1,520.80
616.27
904.53
218,214.73
177
1,520.80
613.73
907.07
217,307.66
178
1,520.80
611.18
909.62
216,398.04
179
1,520.80
608.62
912.18
215,485.86
180
1,520.80
606.05
914.75
214,571.11
181
1,520.80
603.48
917.32
213,653.79
182
1,520.80
600.90
919.90
212,733.89
183
1,520.80
598.31
922.49
211,811.41
184
1,520.80
595.72
925.08
210,886.33
185
1,520.80
593.12
927.68
209,958.64
186
1,520.80
590.51
930.29
209,028.35
187
1,520.80
587.89
932.91
208,095.44
188
1,520.80
585.27
935.53
207,159.91
189
1,520.80
582.64
938.16
206,221.75
190
1,520.80
580.00
940.80
205,280.95
191
1,520.80
577.35
943.45
204,337.50
192
1,520.80
574.70
946.10
203,391.40
193
1,520.80
572.04
948.76
202,442.64
194
1,520.80
569.37
951.43
201,491.21
195
1,520.80
566.69
954.11
200,537.10
196
1,520.80
564.01
956.79
199,580.31
197
1,520.80
561.32
959.48
198,620.83
198
1,520.80
558.62
962.18
197,658.65
199
1,520.80
555.91
964.89
196,693.77
200
1,520.80
553.20
967.60
195,726.17
201
1,520.80
550.48
970.32
194,755.85
202
1,520.80
547.75
973.05
193,782.80
203
1,520.80
545.01
975.79
192,807.02
204
1,520.80
542.27
978.53
191,828.49
205
1,520.80
539.52
981.28
190,847.20
206
1,520.80
536.76
984.04
189,863.16
207
1,520.80
533.99
986.81
188,876.35
208
1,520.80
531.21
989.59
187,886.77
209
1,520.80
528.43
992.37
186,894.40
210
1,520.80
525.64
995.16
185,899.24
211
1,520.80
522.84
997.96
184,901.28
212
1,520.80
520.03
1,000.77
183,900.51
213
1,520.80
517.22
1,003.58
182,896.93
214
1,520.80
514.40
1,006.40
181,890.53
215
1,520.80
511.57
1,009.23
180,881.30
216
1,520.80
508.73
1,012.07
179,869.23
217
1,520.80
505.88
1,014.92
178,854.31
218
1,520.80
503.03
1,017.77
177,836.54
219
1,520.80
500.17
1,020.63
176,815.90
220
1,520.80
497.29
1,023.51
175,792.40
221
1,520.80
494.42
1,026.38
174,766.01
222
1,520.80
491.53
1,029.27
173,736.74
223
1,520.80
488.63
1,032.17
172,704.58
224
1,520.80
485.73
1,035.07
171,669.51
225
1,520.80
482.82
1,037.98
170,631.53
226
1,520.80
479.90
1,040.90
169,590.63
227
1,520.80
476.97
1,043.83
168,546.80
228
1,520.80
474.04
1,046.76
167,500.04
229
1,520.80
471.09
1,049.71
166,450.34
230
1,520.80
468.14
1,052.66
165,397.68
231
1,520.80
465.18
1,055.62
164,342.06
232
1,520.80
462.21
1,058.59
163,283.47
233
1,520.80
459.23
1,061.57
162,221.91
234
1,520.80
456.25
1,064.55
161,157.35
235
1,520.80
453.26
1,067.54
160,089.81
236
1,520.80
450.25
1,070.55
159,019.26
237
1,520.80
447.24
1,073.56
157,945.70
238
1,520.80
444.22
1,076.58
156,869.13
239
1,520.80
441.19
1,079.61
155,789.52
240
1,520.80
438.16
1,082.64
154,706.88
241
1,520.80
435.11
1,085.69
153,621.19
242
1,520.80
432.06
1,088.74
152,532.45
243
1,520.80
429.00
1,091.80
151,440.65
244
1,520.80
425.93
1,094.87
150,345.78
245
1,520.80
422.85
1,097.95
149,247.82
246
1,520.80
419.76
1,101.04
148,146.78
247
1,520.80
416.66
1,104.14
147,042.65
248
1,520.80
413.56
1,107.24
145,935.40
249
1,520.80
410.44
1,110.36
144,825.05
250
1,520.80
407.32
1,113.48
143,711.57
251
1,520.80
404.19
1,116.61
142,594.96
252
1,520.80
401.05
1,119.75
141,475.20
253
1,520.80
397.90
1,122.90
140,352.30
254
1,520.80
394.74
1,126.06
139,226.24
255
1,520.80
391.57
1,129.23
138,097.02
256
1,520.80
388.40
1,132.40
136,964.62
257
1,520.80
385.21
1,135.59
135,829.03
258
1,520.80
382.02
1,138.78
134,690.25
259
1,520.80
378.82
1,141.98
133,548.26
260
1,520.80
375.60
1,145.20
132,403.07
261
1,520.80
372.38
1,148.42
131,254.65
262
1,520.80
369.15
1,151.65
130,103.01
263
1,520.80
365.91
1,154.89
128,948.12
264
1,520.80
362.67
1,158.13
127,789.99
265
1,520.80
359.41
1,161.39
126,628.60
266
1,520.80
356.14
1,164.66
125,463.94
267
1,520.80
352.87
1,167.93
124,296.01
268
1,520.80
349.58
1,171.22
123,124.79
269
1,520.80
346.29
1,174.51
121,950.28
270
1,520.80
342.99
1,177.81
120,772.46
271
1,520.80
339.67
1,181.13
119,591.34
272
1,520.80
336.35
1,184.45
118,406.89
273
1,520.80
333.02
1,187.78
117,219.11
274
1,520.80
329.68
1,191.12
116,027.98
275
1,520.80
326.33
1,194.47
114,833.51
276
1,520.80
322.97
1,197.83
113,635.68
277
1,520.80
319.60
1,201.20
112,434.48
278
1,520.80
316.22
1,204.58
111,229.90
279
1,520.80
312.83
1,207.97
110,021.94
280
1,520.80
309.44
1,211.36
108,810.58
281
1,520.80
306.03
1,214.77
107,595.80
282
1,520.80
302.61
1,218.19
106,377.62
283
1,520.80
299.19
1,221.61
105,156.01
284
1,520.80
295.75
1,225.05
103,930.96
285
1,520.80
292.31
1,228.49
102,702.46
286
1,520.80
288.85
1,231.95
101,470.51
287
1,520.80
285.39
1,235.41
100,235.10
288
1,520.80
281.91
1,238.89
98,996.21
289
1,520.80
278.43
1,242.37
97,753.84
290
1,520.80
274.93
1,245.87
96,507.97
291
1,520.80
271.43
1,249.37
95,258.60
292
1,520.80
267.91
1,252.89
94,005.71
293
1,520.80
264.39
1,256.41
92,749.30
294
1,520.80
260.86
1,259.94
91,489.36
295
1,520.80
257.31
1,263.49
90,225.88
296
1,520.80
253.76
1,267.04
88,958.84
297
1,520.80
250.20
1,270.60
87,688.23
298
1,520.80
246.62
1,274.18
86,414.06
299
1,520.80
243.04
1,277.76
85,136.29
300
1,520.80
239.45
1,281.35
83,854.94
301
1,520.80
235.84
1,284.96
82,569.98
302
1,520.80
232.23
1,288.57
81,281.41
303
1,520.80
228.60
1,292.20
79,989.21
304
1,520.80
224.97
1,295.83
78,693.38
305
1,520.80
221.33
1,299.47
77,393.91
306
1,520.80
217.67
1,303.13
76,090.78
307
1,520.80
214.01
1,306.79
74,783.99
308
1,520.80
210.33
1,310.47
73,473.52
309
1,520.80
206.64
1,314.16
72,159.36
310
1,520.80
202.95
1,317.85
70,841.51
311
1,520.80
199.24
1,321.56
69,519.95
312
1,520.80
195.52
1,325.28
68,194.67
313
1,520.80
191.80
1,329.00
66,865.67
314
1,520.80
188.06
1,332.74
65,532.93
315
1,520.80
184.31
1,336.49
64,196.44
316
1,520.80
180.55
1,340.25
62,856.20
317
1,520.80
176.78
1,344.02
61,512.18
318
1,520.80
173.00
1,347.80
60,164.38
319
1,520.80
169.21
1,351.59
58,812.79
320
1,520.80
165.41
1,355.39
57,457.40
321
1,520.80
161.60
1,359.20
56,098.20
322
1,520.80
157.78
1,363.02
54,735.18
323
1,520.80
153.94
1,366.86
53,368.32
324
1,520.80
150.10
1,370.70
51,997.62
325
1,520.80
146.24
1,374.56
50,623.06
326
1,520.80
142.38
1,378.42
49,244.64
327
1,520.80
138.50
1,382.30
47,862.34
328
1,520.80
134.61
1,386.19
46,476.16
329
1,520.80
130.71
1,390.09
45,086.07
330
1,520.80
126.80
1,394.00
43,692.07
331
1,520.80
122.88
1,397.92
42,294.16
332
1,520.80
118.95
1,401.85
40,892.31
333
1,520.80
115.01
1,405.79
39,486.52
334
1,520.80
111.06
1,409.74
38,076.78
335
1,520.80
107.09
1,413.71
36,663.07
336
1,520.80
103.11
1,417.69
35,245.38
337
1,520.80
99.13
1,421.67
33,823.71
338
1,520.80
95.13
1,425.67
32,398.04
339
1,520.80
91.12
1,429.68
30,968.36
340
1,520.80
87.10
1,433.70
29,534.66
341
1,520.80
83.07
1,437.73
28,096.92
342
1,520.80
79.02
1,441.78
26,655.14
343
1,520.80
74.97
1,445.83
25,209.31
344
1,520.80
70.90
1,449.90
23,759.41
345
1,520.80
66.82
1,453.98
22,305.44
346
1,520.80
62.73
1,458.07
20,847.37
347
1,520.80
58.63
1,462.17
19,385.20
348
1,520.80
54.52
1,466.28
17,918.93
349
1,520.80
50.40
1,470.40
16,448.52
350
1,520.80
46.26
1,474.54
14,973.98
351
1,520.80
42.11
1,478.69
13,495.30
352
1,520.80
37.96
1,482.84
12,012.45
353
1,520.80
33.79
1,487.01
10,525.44
354
1,520.80
29.60
1,491.20
9,034.24
355
1,520.80
25.41
1,495.39
7,538.85
356
1,520.80
21.20
1,499.60
6,039.25
357
1,520.80
16.99
1,503.81
4,535.44
358
1,520.80
12.76
1,508.04
3,027.39
359
1,520.80
8.51
1,512.29
1,515.11
360
1,519.37
4.26
1,515.11
0.00
Totals
547,486.57
203,489.57
343,997.00

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