Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,501.18  
 

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
1,501.18
890.16
611.02
355,453.98
2
1,501.18
888.63
612.55
354,841.44
3
1,501.18
887.10
614.08
354,227.36
4
1,501.18
885.57
615.61
353,611.75
5
1,501.18
884.03
617.15
352,994.60
6
1,501.18
882.49
618.69
352,375.91
7
1,501.18
880.94
620.24
351,755.67
8
1,501.18
879.39
621.79
351,133.87
9
1,501.18
877.83
623.35
350,510.53
10
1,501.18
876.28
624.90
349,885.63
11
1,501.18
874.71
626.47
349,259.16
12
1,501.18
873.15
628.03
348,631.13
13
1,501.18
871.58
629.60
348,001.53
14
1,501.18
870.00
631.18
347,370.35
15
1,501.18
868.43
632.75
346,737.59
16
1,501.18
866.84
634.34
346,103.26
17
1,501.18
865.26
635.92
345,467.34
18
1,501.18
863.67
637.51
344,829.83
19
1,501.18
862.07
639.11
344,190.72
20
1,501.18
860.48
640.70
343,550.02
21
1,501.18
858.88
642.30
342,907.71
22
1,501.18
857.27
643.91
342,263.80
23
1,501.18
855.66
645.52
341,618.28
24
1,501.18
854.05
647.13
340,971.15
25
1,501.18
852.43
648.75
340,322.39
26
1,501.18
850.81
650.37
339,672.02
27
1,501.18
849.18
652.00
339,020.02
28
1,501.18
847.55
653.63
338,366.39
29
1,501.18
845.92
655.26
337,711.13
30
1,501.18
844.28
656.90
337,054.22
31
1,501.18
842.64
658.54
336,395.68
32
1,501.18
840.99
660.19
335,735.49
33
1,501.18
839.34
661.84
335,073.65
34
1,501.18
837.68
663.50
334,410.15
35
1,501.18
836.03
665.15
333,745.00
36
1,501.18
834.36
666.82
333,078.18
37
1,501.18
832.70
668.48
332,409.69
38
1,501.18
831.02
670.16
331,739.54
39
1,501.18
829.35
671.83
331,067.71
40
1,501.18
827.67
673.51
330,394.20
41
1,501.18
825.99
675.19
329,719.00
42
1,501.18
824.30
676.88
329,042.12
43
1,501.18
822.61
678.57
328,363.55
44
1,501.18
820.91
680.27
327,683.27
45
1,501.18
819.21
681.97
327,001.30
46
1,501.18
817.50
683.68
326,317.63
47
1,501.18
815.79
685.39
325,632.24
48
1,501.18
814.08
687.10
324,945.14
49
1,501.18
812.36
688.82
324,256.32
50
1,501.18
810.64
690.54
323,565.78
51
1,501.18
808.91
692.27
322,873.52
52
1,501.18
807.18
694.00
322,179.52
53
1,501.18
805.45
695.73
321,483.79
54
1,501.18
803.71
697.47
320,786.32
55
1,501.18
801.97
699.21
320,087.11
56
1,501.18
800.22
700.96
319,386.14
57
1,501.18
798.47
702.71
318,683.43
58
1,501.18
796.71
704.47
317,978.96
59
1,501.18
794.95
706.23
317,272.73
60
1,501.18
793.18
708.00
316,564.73
61
1,501.18
791.41
709.77
315,854.96
62
1,501.18
789.64
711.54
315,143.42
63
1,501.18
787.86
713.32
314,430.10
64
1,501.18
786.08
715.10
313,714.99
65
1,501.18
784.29
716.89
312,998.10
66
1,501.18
782.50
718.68
312,279.41
67
1,501.18
780.70
720.48
311,558.93
68
1,501.18
778.90
722.28
310,836.65
69
1,501.18
777.09
724.09
310,112.56
70
1,501.18
775.28
725.90
309,386.66
71
1,501.18
773.47
727.71
308,658.95
72
1,501.18
771.65
729.53
307,929.42
73
1,501.18
769.82
731.36
307,198.06
74
1,501.18
768.00
733.18
306,464.87
75
1,501.18
766.16
735.02
305,729.86
76
1,501.18
764.32
736.86
304,993.00
77
1,501.18
762.48
738.70
304,254.30
78
1,501.18
760.64
740.54
303,513.76
79
1,501.18
758.78
742.40
302,771.36
80
1,501.18
756.93
744.25
302,027.11
81
1,501.18
755.07
746.11
301,281.00
82
1,501.18
753.20
747.98
300,533.02
83
1,501.18
751.33
749.85
299,783.18
84
1,501.18
749.46
751.72
299,031.45
85
1,501.18
747.58
753.60
298,277.85
86
1,501.18
745.69
755.49
297,522.37
87
1,501.18
743.81
757.37
296,764.99
88
1,501.18
741.91
759.27
296,005.72
89
1,501.18
740.01
761.17
295,244.56
90
1,501.18
738.11
763.07
294,481.49
91
1,501.18
736.20
764.98
293,716.51
92
1,501.18
734.29
766.89
292,949.63
93
1,501.18
732.37
768.81
292,180.82
94
1,501.18
730.45
770.73
291,410.09
95
1,501.18
728.53
772.65
290,637.44
96
1,501.18
726.59
774.59
289,862.85
97
1,501.18
724.66
776.52
289,086.33
98
1,501.18
722.72
778.46
288,307.86
99
1,501.18
720.77
780.41
287,527.45
100
1,501.18
718.82
782.36
286,745.09
101
1,501.18
716.86
784.32
285,960.77
102
1,501.18
714.90
786.28
285,174.50
103
1,501.18
712.94
788.24
284,386.25
104
1,501.18
710.97
790.21
283,596.04
105
1,501.18
708.99
792.19
282,803.85
106
1,501.18
707.01
794.17
282,009.68
107
1,501.18
705.02
796.16
281,213.52
108
1,501.18
703.03
798.15
280,415.38
109
1,501.18
701.04
800.14
279,615.23
110
1,501.18
699.04
802.14
278,813.09
111
1,501.18
697.03
804.15
278,008.95
112
1,501.18
695.02
806.16
277,202.79
113
1,501.18
693.01
808.17
276,394.61
114
1,501.18
690.99
810.19
275,584.42
115
1,501.18
688.96
812.22
274,772.20
116
1,501.18
686.93
814.25
273,957.95
117
1,501.18
684.89
816.29
273,141.67
118
1,501.18
682.85
818.33
272,323.34
119
1,501.18
680.81
820.37
271,502.97
120
1,501.18
678.76
822.42
270,680.55
121
1,501.18
676.70
824.48
269,856.07
122
1,501.18
674.64
826.54
269,029.53
123
1,501.18
672.57
828.61
268,200.92
124
1,501.18
670.50
830.68
267,370.25
125
1,501.18
668.43
832.75
266,537.49
126
1,501.18
666.34
834.84
265,702.65
127
1,501.18
664.26
836.92
264,865.73
128
1,501.18
662.16
839.02
264,026.72
129
1,501.18
660.07
841.11
263,185.60
130
1,501.18
657.96
843.22
262,342.39
131
1,501.18
655.86
845.32
261,497.06
132
1,501.18
653.74
847.44
260,649.62
133
1,501.18
651.62
849.56
259,800.07
134
1,501.18
649.50
851.68
258,948.39
135
1,501.18
647.37
853.81
258,094.58
136
1,501.18
645.24
855.94
257,238.64
137
1,501.18
643.10
858.08
256,380.55
138
1,501.18
640.95
860.23
255,520.32
139
1,501.18
638.80
862.38
254,657.95
140
1,501.18
636.64
864.54
253,793.41
141
1,501.18
634.48
866.70
252,926.71
142
1,501.18
632.32
868.86
252,057.85
143
1,501.18
630.14
871.04
251,186.82
144
1,501.18
627.97
873.21
250,313.60
145
1,501.18
625.78
875.40
249,438.21
146
1,501.18
623.60
877.58
248,560.62
147
1,501.18
621.40
879.78
247,680.84
148
1,501.18
619.20
881.98
246,798.87
149
1,501.18
617.00
884.18
245,914.68
150
1,501.18
614.79
886.39
245,028.29
151
1,501.18
612.57
888.61
244,139.68
152
1,501.18
610.35
890.83
243,248.85
153
1,501.18
608.12
893.06
242,355.79
154
1,501.18
605.89
895.29
241,460.50
155
1,501.18
603.65
897.53
240,562.97
156
1,501.18
601.41
899.77
239,663.20
157
1,501.18
599.16
902.02
238,761.18
158
1,501.18
596.90
904.28
237,856.90
159
1,501.18
594.64
906.54
236,950.36
160
1,501.18
592.38
908.80
236,041.56
161
1,501.18
590.10
911.08
235,130.48
162
1,501.18
587.83
913.35
234,217.13
163
1,501.18
585.54
915.64
233,301.49
164
1,501.18
583.25
917.93
232,383.57
165
1,501.18
580.96
920.22
231,463.34
166
1,501.18
578.66
922.52
230,540.82
167
1,501.18
576.35
924.83
229,615.99
168
1,501.18
574.04
927.14
228,688.85
169
1,501.18
571.72
929.46
227,759.40
170
1,501.18
569.40
931.78
226,827.62
171
1,501.18
567.07
934.11
225,893.50
172
1,501.18
564.73
936.45
224,957.06
173
1,501.18
562.39
938.79
224,018.27
174
1,501.18
560.05
941.13
223,077.14
175
1,501.18
557.69
943.49
222,133.65
176
1,501.18
555.33
945.85
221,187.80
177
1,501.18
552.97
948.21
220,239.59
178
1,501.18
550.60
950.58
219,289.01
179
1,501.18
548.22
952.96
218,336.05
180
1,501.18
545.84
955.34
217,380.71
181
1,501.18
543.45
957.73
216,422.99
182
1,501.18
541.06
960.12
215,462.86
183
1,501.18
538.66
962.52
214,500.34
184
1,501.18
536.25
964.93
213,535.41
185
1,501.18
533.84
967.34
212,568.07
186
1,501.18
531.42
969.76
211,598.31
187
1,501.18
529.00
972.18
210,626.13
188
1,501.18
526.57
974.61
209,651.51
189
1,501.18
524.13
977.05
208,674.46
190
1,501.18
521.69
979.49
207,694.97
191
1,501.18
519.24
981.94
206,713.02
192
1,501.18
516.78
984.40
205,728.63
193
1,501.18
514.32
986.86
204,741.77
194
1,501.18
511.85
989.33
203,752.44
195
1,501.18
509.38
991.80
202,760.64
196
1,501.18
506.90
994.28
201,766.37
197
1,501.18
504.42
996.76
200,769.60
198
1,501.18
501.92
999.26
199,770.35
199
1,501.18
499.43
1,001.75
198,768.59
200
1,501.18
496.92
1,004.26
197,764.33
201
1,501.18
494.41
1,006.77
196,757.56
202
1,501.18
491.89
1,009.29
195,748.28
203
1,501.18
489.37
1,011.81
194,736.47
204
1,501.18
486.84
1,014.34
193,722.13
205
1,501.18
484.31
1,016.87
192,705.25
206
1,501.18
481.76
1,019.42
191,685.84
207
1,501.18
479.21
1,021.97
190,663.87
208
1,501.18
476.66
1,024.52
189,639.35
209
1,501.18
474.10
1,027.08
188,612.27
210
1,501.18
471.53
1,029.65
187,582.62
211
1,501.18
468.96
1,032.22
186,550.40
212
1,501.18
466.38
1,034.80
185,515.59
213
1,501.18
463.79
1,037.39
184,478.20
214
1,501.18
461.20
1,039.98
183,438.22
215
1,501.18
458.60
1,042.58
182,395.63
216
1,501.18
455.99
1,045.19
181,350.44
217
1,501.18
453.38
1,047.80
180,302.64
218
1,501.18
450.76
1,050.42
179,252.22
219
1,501.18
448.13
1,053.05
178,199.17
220
1,501.18
445.50
1,055.68
177,143.48
221
1,501.18
442.86
1,058.32
176,085.16
222
1,501.18
440.21
1,060.97
175,024.20
223
1,501.18
437.56
1,063.62
173,960.58
224
1,501.18
434.90
1,066.28
172,894.30
225
1,501.18
432.24
1,068.94
171,825.35
226
1,501.18
429.56
1,071.62
170,753.74
227
1,501.18
426.88
1,074.30
169,679.44
228
1,501.18
424.20
1,076.98
168,602.46
229
1,501.18
421.51
1,079.67
167,522.79
230
1,501.18
418.81
1,082.37
166,440.41
231
1,501.18
416.10
1,085.08
165,355.33
232
1,501.18
413.39
1,087.79
164,267.54
233
1,501.18
410.67
1,090.51
163,177.03
234
1,501.18
407.94
1,093.24
162,083.79
235
1,501.18
405.21
1,095.97
160,987.82
236
1,501.18
402.47
1,098.71
159,889.11
237
1,501.18
399.72
1,101.46
158,787.65
238
1,501.18
396.97
1,104.21
157,683.44
239
1,501.18
394.21
1,106.97
156,576.47
240
1,501.18
391.44
1,109.74
155,466.73
241
1,501.18
388.67
1,112.51
154,354.22
242
1,501.18
385.89
1,115.29
153,238.93
243
1,501.18
383.10
1,118.08
152,120.84
244
1,501.18
380.30
1,120.88
150,999.97
245
1,501.18
377.50
1,123.68
149,876.29
246
1,501.18
374.69
1,126.49
148,749.80
247
1,501.18
371.87
1,129.31
147,620.49
248
1,501.18
369.05
1,132.13
146,488.36
249
1,501.18
366.22
1,134.96
145,353.40
250
1,501.18
363.38
1,137.80
144,215.61
251
1,501.18
360.54
1,140.64
143,074.97
252
1,501.18
357.69
1,143.49
141,931.47
253
1,501.18
354.83
1,146.35
140,785.12
254
1,501.18
351.96
1,149.22
139,635.90
255
1,501.18
349.09
1,152.09
138,483.81
256
1,501.18
346.21
1,154.97
137,328.84
257
1,501.18
343.32
1,157.86
136,170.99
258
1,501.18
340.43
1,160.75
135,010.23
259
1,501.18
337.53
1,163.65
133,846.58
260
1,501.18
334.62
1,166.56
132,680.02
261
1,501.18
331.70
1,169.48
131,510.54
262
1,501.18
328.78
1,172.40
130,338.13
263
1,501.18
325.85
1,175.33
129,162.80
264
1,501.18
322.91
1,178.27
127,984.52
265
1,501.18
319.96
1,181.22
126,803.31
266
1,501.18
317.01
1,184.17
125,619.13
267
1,501.18
314.05
1,187.13
124,432.00
268
1,501.18
311.08
1,190.10
123,241.90
269
1,501.18
308.10
1,193.08
122,048.83
270
1,501.18
305.12
1,196.06
120,852.77
271
1,501.18
302.13
1,199.05
119,653.72
272
1,501.18
299.13
1,202.05
118,451.67
273
1,501.18
296.13
1,205.05
117,246.62
274
1,501.18
293.12
1,208.06
116,038.56
275
1,501.18
290.10
1,211.08
114,827.48
276
1,501.18
287.07
1,214.11
113,613.37
277
1,501.18
284.03
1,217.15
112,396.22
278
1,501.18
280.99
1,220.19
111,176.03
279
1,501.18
277.94
1,223.24
109,952.79
280
1,501.18
274.88
1,226.30
108,726.49
281
1,501.18
271.82
1,229.36
107,497.13
282
1,501.18
268.74
1,232.44
106,264.69
283
1,501.18
265.66
1,235.52
105,029.17
284
1,501.18
262.57
1,238.61
103,790.56
285
1,501.18
259.48
1,241.70
102,548.86
286
1,501.18
256.37
1,244.81
101,304.05
287
1,501.18
253.26
1,247.92
100,056.13
288
1,501.18
250.14
1,251.04
98,805.09
289
1,501.18
247.01
1,254.17
97,550.93
290
1,501.18
243.88
1,257.30
96,293.62
291
1,501.18
240.73
1,260.45
95,033.18
292
1,501.18
237.58
1,263.60
93,769.58
293
1,501.18
234.42
1,266.76
92,502.82
294
1,501.18
231.26
1,269.92
91,232.90
295
1,501.18
228.08
1,273.10
89,959.80
296
1,501.18
224.90
1,276.28
88,683.52
297
1,501.18
221.71
1,279.47
87,404.05
298
1,501.18
218.51
1,282.67
86,121.38
299
1,501.18
215.30
1,285.88
84,835.51
300
1,501.18
212.09
1,289.09
83,546.41
301
1,501.18
208.87
1,292.31
82,254.10
302
1,501.18
205.64
1,295.54
80,958.56
303
1,501.18
202.40
1,298.78
79,659.77
304
1,501.18
199.15
1,302.03
78,357.74
305
1,501.18
195.89
1,305.29
77,052.46
306
1,501.18
192.63
1,308.55
75,743.91
307
1,501.18
189.36
1,311.82
74,432.09
308
1,501.18
186.08
1,315.10
73,116.99
309
1,501.18
182.79
1,318.39
71,798.60
310
1,501.18
179.50
1,321.68
70,476.92
311
1,501.18
176.19
1,324.99
69,151.93
312
1,501.18
172.88
1,328.30
67,823.63
313
1,501.18
169.56
1,331.62
66,492.01
314
1,501.18
166.23
1,334.95
65,157.06
315
1,501.18
162.89
1,338.29
63,818.77
316
1,501.18
159.55
1,341.63
62,477.14
317
1,501.18
156.19
1,344.99
61,132.15
318
1,501.18
152.83
1,348.35
59,783.80
319
1,501.18
149.46
1,351.72
58,432.08
320
1,501.18
146.08
1,355.10
57,076.98
321
1,501.18
142.69
1,358.49
55,718.49
322
1,501.18
139.30
1,361.88
54,356.61
323
1,501.18
135.89
1,365.29
52,991.32
324
1,501.18
132.48
1,368.70
51,622.62
325
1,501.18
129.06
1,372.12
50,250.50
326
1,501.18
125.63
1,375.55
48,874.94
327
1,501.18
122.19
1,378.99
47,495.95
328
1,501.18
118.74
1,382.44
46,113.51
329
1,501.18
115.28
1,385.90
44,727.61
330
1,501.18
111.82
1,389.36
43,338.25
331
1,501.18
108.35
1,392.83
41,945.42
332
1,501.18
104.86
1,396.32
40,549.10
333
1,501.18
101.37
1,399.81
39,149.29
334
1,501.18
97.87
1,403.31
37,745.99
335
1,501.18
94.36
1,406.82
36,339.17
336
1,501.18
90.85
1,410.33
34,928.84
337
1,501.18
87.32
1,413.86
33,514.98
338
1,501.18
83.79
1,417.39
32,097.59
339
1,501.18
80.24
1,420.94
30,676.65
340
1,501.18
76.69
1,424.49
29,252.16
341
1,501.18
73.13
1,428.05
27,824.12
342
1,501.18
69.56
1,431.62
26,392.50
343
1,501.18
65.98
1,435.20
24,957.30
344
1,501.18
62.39
1,438.79
23,518.51
345
1,501.18
58.80
1,442.38
22,076.13
346
1,501.18
55.19
1,445.99
20,630.14
347
1,501.18
51.58
1,449.60
19,180.53
348
1,501.18
47.95
1,453.23
17,727.30
349
1,501.18
44.32
1,456.86
16,270.44
350
1,501.18
40.68
1,460.50
14,809.94
351
1,501.18
37.02
1,464.16
13,345.78
352
1,501.18
33.36
1,467.82
11,877.97
353
1,501.18
29.69
1,471.49
10,406.48
354
1,501.18
26.02
1,475.16
8,931.32
355
1,501.18
22.33
1,478.85
7,452.47
356
1,501.18
18.63
1,482.55
5,969.92
357
1,501.18
14.92
1,486.26
4,483.66
358
1,501.18
11.21
1,489.97
2,993.69
359
1,501.18
7.48
1,493.70
1,500.00
360
1,503.75
3.75
1,500.00
0.00
Totals
540,427.37
184,362.37
356,065.00

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