Mortgage Calculator

Payment Calculation Table

Loan Principal Amount $  
Annual Interest Rate (%)     %
Number of Payments    
Monthly Payment (Principal & Interest) $ 1,510.60  
 

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
1,510.60
510.36
1,000.24
444,400.76
2
1,510.60
509.21
1,001.39
443,399.36
3
1,510.60
508.06
1,002.54
442,396.83
4
1,510.60
506.91
1,003.69
441,393.14
5
1,510.60
505.76
1,004.84
440,388.30
6
1,510.60
504.61
1,005.99
439,382.31
7
1,510.60
503.46
1,007.14
438,375.17
8
1,510.60
502.30
1,008.30
437,366.88
9
1,510.60
501.15
1,009.45
436,357.43
10
1,510.60
499.99
1,010.61
435,346.82
11
1,510.60
498.83
1,011.77
434,335.05
12
1,510.60
497.68
1,012.92
433,322.13
13
1,510.60
496.51
1,014.09
432,308.05
14
1,510.60
495.35
1,015.25
431,292.80
15
1,510.60
494.19
1,016.41
430,276.39
16
1,510.60
493.03
1,017.57
429,258.81
17
1,510.60
491.86
1,018.74
428,240.07
18
1,510.60
490.69
1,019.91
427,220.16
19
1,510.60
489.52
1,021.08
426,199.09
20
1,510.60
488.35
1,022.25
425,176.84
21
1,510.60
487.18
1,023.42
424,153.42
22
1,510.60
486.01
1,024.59
423,128.83
23
1,510.60
484.84
1,025.76
422,103.07
24
1,510.60
483.66
1,026.94
421,076.13
25
1,510.60
482.48
1,028.12
420,048.01
26
1,510.60
481.31
1,029.29
419,018.71
27
1,510.60
480.13
1,030.47
417,988.24
28
1,510.60
478.94
1,031.66
416,956.58
29
1,510.60
477.76
1,032.84
415,923.75
30
1,510.60
476.58
1,034.02
414,889.73
31
1,510.60
475.39
1,035.21
413,854.52
32
1,510.60
474.21
1,036.39
412,818.13
33
1,510.60
473.02
1,037.58
411,780.55
34
1,510.60
471.83
1,038.77
410,741.78
35
1,510.60
470.64
1,039.96
409,701.82
36
1,510.60
469.45
1,041.15
408,660.67
37
1,510.60
468.26
1,042.34
407,618.33
38
1,510.60
467.06
1,043.54
406,574.79
39
1,510.60
465.87
1,044.73
405,530.06
40
1,510.60
464.67
1,045.93
404,484.13
41
1,510.60
463.47
1,047.13
403,437.00
42
1,510.60
462.27
1,048.33
402,388.67
43
1,510.60
461.07
1,049.53
401,339.14
44
1,510.60
459.87
1,050.73
400,288.41
45
1,510.60
458.66
1,051.94
399,236.48
46
1,510.60
457.46
1,053.14
398,183.33
47
1,510.60
456.25
1,054.35
397,128.99
48
1,510.60
455.04
1,055.56
396,073.43
49
1,510.60
453.83
1,056.77
395,016.66
50
1,510.60
452.62
1,057.98
393,958.69
51
1,510.60
451.41
1,059.19
392,899.50
52
1,510.60
450.20
1,060.40
391,839.09
53
1,510.60
448.98
1,061.62
390,777.48
54
1,510.60
447.77
1,062.83
389,714.64
55
1,510.60
446.55
1,064.05
388,650.59
56
1,510.60
445.33
1,065.27
387,585.32
57
1,510.60
444.11
1,066.49
386,518.83
58
1,510.60
442.89
1,067.71
385,451.11
59
1,510.60
441.66
1,068.94
384,382.18
60
1,510.60
440.44
1,070.16
383,312.01
61
1,510.60
439.21
1,071.39
382,240.63
62
1,510.60
437.98
1,072.62
381,168.01
63
1,510.60
436.76
1,073.84
380,094.17
64
1,510.60
435.52
1,075.08
379,019.09
65
1,510.60
434.29
1,076.31
377,942.78
66
1,510.60
433.06
1,077.54
376,865.24
67
1,510.60
431.82
1,078.78
375,786.47
68
1,510.60
430.59
1,080.01
374,706.46
69
1,510.60
429.35
1,081.25
373,625.21
70
1,510.60
428.11
1,082.49
372,542.72
71
1,510.60
426.87
1,083.73
371,458.99
72
1,510.60
425.63
1,084.97
370,374.02
73
1,510.60
424.39
1,086.21
369,287.81
74
1,510.60
423.14
1,087.46
368,200.35
75
1,510.60
421.90
1,088.70
367,111.65
76
1,510.60
420.65
1,089.95
366,021.69
77
1,510.60
419.40
1,091.20
364,930.49
78
1,510.60
418.15
1,092.45
363,838.04
79
1,510.60
416.90
1,093.70
362,744.34
80
1,510.60
415.64
1,094.96
361,649.39
81
1,510.60
414.39
1,096.21
360,553.18
82
1,510.60
413.13
1,097.47
359,455.71
83
1,510.60
411.88
1,098.72
358,356.99
84
1,510.60
410.62
1,099.98
357,257.00
85
1,510.60
409.36
1,101.24
356,155.76
86
1,510.60
408.10
1,102.50
355,053.26
87
1,510.60
406.83
1,103.77
353,949.49
88
1,510.60
405.57
1,105.03
352,844.46
89
1,510.60
404.30
1,106.30
351,738.16
90
1,510.60
403.03
1,107.57
350,630.59
91
1,510.60
401.76
1,108.84
349,521.75
92
1,510.60
400.49
1,110.11
348,411.65
93
1,510.60
399.22
1,111.38
347,300.27
94
1,510.60
397.95
1,112.65
346,187.62
95
1,510.60
396.67
1,113.93
345,073.69
96
1,510.60
395.40
1,115.20
343,958.49
97
1,510.60
394.12
1,116.48
342,842.01
98
1,510.60
392.84
1,117.76
341,724.25
99
1,510.60
391.56
1,119.04
340,605.21
100
1,510.60
390.28
1,120.32
339,484.88
101
1,510.60
388.99
1,121.61
338,363.28
102
1,510.60
387.71
1,122.89
337,240.38
103
1,510.60
386.42
1,124.18
336,116.20
104
1,510.60
385.13
1,125.47
334,990.74
105
1,510.60
383.84
1,126.76
333,863.98
106
1,510.60
382.55
1,128.05
332,735.93
107
1,510.60
381.26
1,129.34
331,606.59
108
1,510.60
379.97
1,130.63
330,475.96
109
1,510.60
378.67
1,131.93
329,344.03
110
1,510.60
377.37
1,133.23
328,210.80
111
1,510.60
376.07
1,134.53
327,076.28
112
1,510.60
374.77
1,135.83
325,940.45
113
1,510.60
373.47
1,137.13
324,803.33
114
1,510.60
372.17
1,138.43
323,664.90
115
1,510.60
370.87
1,139.73
322,525.16
116
1,510.60
369.56
1,141.04
321,384.12
117
1,510.60
368.25
1,142.35
320,241.78
118
1,510.60
366.94
1,143.66
319,098.12
119
1,510.60
365.63
1,144.97
317,953.15
120
1,510.60
364.32
1,146.28
316,806.87
121
1,510.60
363.01
1,147.59
315,659.28
122
1,510.60
361.69
1,148.91
314,510.37
123
1,510.60
360.38
1,150.22
313,360.15
124
1,510.60
359.06
1,151.54
312,208.61
125
1,510.60
357.74
1,152.86
311,055.75
126
1,510.60
356.42
1,154.18
309,901.57
127
1,510.60
355.10
1,155.50
308,746.06
128
1,510.60
353.77
1,156.83
307,589.23
129
1,510.60
352.45
1,158.15
306,431.08
130
1,510.60
351.12
1,159.48
305,271.60
131
1,510.60
349.79
1,160.81
304,110.79
132
1,510.60
348.46
1,162.14
302,948.65
133
1,510.60
347.13
1,163.47
301,785.18
134
1,510.60
345.80
1,164.80
300,620.37
135
1,510.60
344.46
1,166.14
299,454.23
136
1,510.60
343.12
1,167.48
298,286.76
137
1,510.60
341.79
1,168.81
297,117.95
138
1,510.60
340.45
1,170.15
295,947.79
139
1,510.60
339.11
1,171.49
294,776.30
140
1,510.60
337.76
1,172.84
293,603.47
141
1,510.60
336.42
1,174.18
292,429.29
142
1,510.60
335.08
1,175.52
291,253.76
143
1,510.60
333.73
1,176.87
290,076.89
144
1,510.60
332.38
1,178.22
288,898.67
145
1,510.60
331.03
1,179.57
287,719.10
146
1,510.60
329.68
1,180.92
286,538.18
147
1,510.60
328.32
1,182.28
285,355.90
148
1,510.60
326.97
1,183.63
284,172.27
149
1,510.60
325.61
1,184.99
282,987.29
150
1,510.60
324.26
1,186.34
281,800.94
151
1,510.60
322.90
1,187.70
280,613.24
152
1,510.60
321.54
1,189.06
279,424.18
153
1,510.60
320.17
1,190.43
278,233.75
154
1,510.60
318.81
1,191.79
277,041.96
155
1,510.60
317.44
1,193.16
275,848.80
156
1,510.60
316.08
1,194.52
274,654.28
157
1,510.60
314.71
1,195.89
273,458.39
158
1,510.60
313.34
1,197.26
272,261.12
159
1,510.60
311.97
1,198.63
271,062.49
160
1,510.60
310.59
1,200.01
269,862.48
161
1,510.60
309.22
1,201.38
268,661.10
162
1,510.60
307.84
1,202.76
267,458.34
163
1,510.60
306.46
1,204.14
266,254.20
164
1,510.60
305.08
1,205.52
265,048.69
165
1,510.60
303.70
1,206.90
263,841.79
166
1,510.60
302.32
1,208.28
262,633.51
167
1,510.60
300.93
1,209.67
261,423.84
168
1,510.60
299.55
1,211.05
260,212.79
169
1,510.60
298.16
1,212.44
259,000.35
170
1,510.60
296.77
1,213.83
257,786.52
171
1,510.60
295.38
1,215.22
256,571.30
172
1,510.60
293.99
1,216.61
255,354.69
173
1,510.60
292.59
1,218.01
254,136.68
174
1,510.60
291.20
1,219.40
252,917.28
175
1,510.60
289.80
1,220.80
251,696.48
176
1,510.60
288.40
1,222.20
250,474.29
177
1,510.60
287.00
1,223.60
249,250.69
178
1,510.60
285.60
1,225.00
248,025.69
179
1,510.60
284.20
1,226.40
246,799.28
180
1,510.60
282.79
1,227.81
245,571.47
181
1,510.60
281.38
1,229.22
244,342.26
182
1,510.60
279.98
1,230.62
243,111.63
183
1,510.60
278.57
1,232.03
241,879.60
184
1,510.60
277.15
1,233.45
240,646.15
185
1,510.60
275.74
1,234.86
239,411.29
186
1,510.60
274.33
1,236.27
238,175.02
187
1,510.60
272.91
1,237.69
236,937.33
188
1,510.60
271.49
1,239.11
235,698.22
189
1,510.60
270.07
1,240.53
234,457.69
190
1,510.60
268.65
1,241.95
233,215.74
191
1,510.60
267.23
1,243.37
231,972.36
192
1,510.60
265.80
1,244.80
230,727.57
193
1,510.60
264.38
1,246.22
229,481.34
194
1,510.60
262.95
1,247.65
228,233.69
195
1,510.60
261.52
1,249.08
226,984.61
196
1,510.60
260.09
1,250.51
225,734.09
197
1,510.60
258.65
1,251.95
224,482.15
198
1,510.60
257.22
1,253.38
223,228.77
199
1,510.60
255.78
1,254.82
221,973.95
200
1,510.60
254.35
1,256.25
220,717.69
201
1,510.60
252.91
1,257.69
219,460.00
202
1,510.60
251.46
1,259.14
218,200.86
203
1,510.60
250.02
1,260.58
216,940.29
204
1,510.60
248.58
1,262.02
215,678.26
205
1,510.60
247.13
1,263.47
214,414.79
206
1,510.60
245.68
1,264.92
213,149.88
207
1,510.60
244.23
1,266.37
211,883.51
208
1,510.60
242.78
1,267.82
210,615.70
209
1,510.60
241.33
1,269.27
209,346.43
210
1,510.60
239.88
1,270.72
208,075.70
211
1,510.60
238.42
1,272.18
206,803.52
212
1,510.60
236.96
1,273.64
205,529.89
213
1,510.60
235.50
1,275.10
204,254.79
214
1,510.60
234.04
1,276.56
202,978.23
215
1,510.60
232.58
1,278.02
201,700.21
216
1,510.60
231.11
1,279.49
200,420.72
217
1,510.60
229.65
1,280.95
199,139.77
218
1,510.60
228.18
1,282.42
197,857.35
219
1,510.60
226.71
1,283.89
196,573.47
220
1,510.60
225.24
1,285.36
195,288.11
221
1,510.60
223.77
1,286.83
194,001.27
222
1,510.60
222.29
1,288.31
192,712.97
223
1,510.60
220.82
1,289.78
191,423.18
224
1,510.60
219.34
1,291.26
190,131.92
225
1,510.60
217.86
1,292.74
188,839.18
226
1,510.60
216.38
1,294.22
187,544.96
227
1,510.60
214.90
1,295.70
186,249.26
228
1,510.60
213.41
1,297.19
184,952.07
229
1,510.60
211.92
1,298.68
183,653.39
230
1,510.60
210.44
1,300.16
182,353.23
231
1,510.60
208.95
1,301.65
181,051.57
232
1,510.60
207.45
1,303.15
179,748.43
233
1,510.60
205.96
1,304.64
178,443.79
234
1,510.60
204.47
1,306.13
177,137.66
235
1,510.60
202.97
1,307.63
175,830.03
236
1,510.60
201.47
1,309.13
174,520.90
237
1,510.60
199.97
1,310.63
173,210.27
238
1,510.60
198.47
1,312.13
171,898.14
239
1,510.60
196.97
1,313.63
170,584.51
240
1,510.60
195.46
1,315.14
169,269.37
241
1,510.60
193.95
1,316.65
167,952.72
242
1,510.60
192.45
1,318.15
166,634.57
243
1,510.60
190.94
1,319.66
165,314.90
244
1,510.60
189.42
1,321.18
163,993.73
245
1,510.60
187.91
1,322.69
162,671.04
246
1,510.60
186.39
1,324.21
161,346.83
247
1,510.60
184.88
1,325.72
160,021.11
248
1,510.60
183.36
1,327.24
158,693.87
249
1,510.60
181.84
1,328.76
157,365.10
250
1,510.60
180.31
1,330.29
156,034.82
251
1,510.60
178.79
1,331.81
154,703.01
252
1,510.60
177.26
1,333.34
153,369.67
253
1,510.60
175.74
1,334.86
152,034.81
254
1,510.60
174.21
1,336.39
150,698.41
255
1,510.60
172.68
1,337.92
149,360.49
256
1,510.60
171.14
1,339.46
148,021.03
257
1,510.60
169.61
1,340.99
146,680.04
258
1,510.60
168.07
1,342.53
145,337.51
259
1,510.60
166.53
1,344.07
143,993.44
260
1,510.60
164.99
1,345.61
142,647.83
261
1,510.60
163.45
1,347.15
141,300.68
262
1,510.60
161.91
1,348.69
139,951.99
263
1,510.60
160.36
1,350.24
138,601.75
264
1,510.60
158.81
1,351.79
137,249.97
265
1,510.60
157.27
1,353.33
135,896.63
266
1,510.60
155.71
1,354.89
134,541.75
267
1,510.60
154.16
1,356.44
133,185.31
268
1,510.60
152.61
1,357.99
131,827.32
269
1,510.60
151.05
1,359.55
130,467.77
270
1,510.60
149.49
1,361.11
129,106.66
271
1,510.60
147.93
1,362.67
127,744.00
272
1,510.60
146.37
1,364.23
126,379.77
273
1,510.60
144.81
1,365.79
125,013.98
274
1,510.60
143.25
1,367.35
123,646.63
275
1,510.60
141.68
1,368.92
122,277.71
276
1,510.60
140.11
1,370.49
120,907.22
277
1,510.60
138.54
1,372.06
119,535.16
278
1,510.60
136.97
1,373.63
118,161.52
279
1,510.60
135.39
1,375.21
116,786.32
280
1,510.60
133.82
1,376.78
115,409.53
281
1,510.60
132.24
1,378.36
114,031.17
282
1,510.60
130.66
1,379.94
112,651.24
283
1,510.60
129.08
1,381.52
111,269.71
284
1,510.60
127.50
1,383.10
109,886.61
285
1,510.60
125.91
1,384.69
108,501.92
286
1,510.60
124.33
1,386.27
107,115.65
287
1,510.60
122.74
1,387.86
105,727.78
288
1,510.60
121.15
1,389.45
104,338.33
289
1,510.60
119.55
1,391.05
102,947.29
290
1,510.60
117.96
1,392.64
101,554.65
291
1,510.60
116.36
1,394.24
100,160.41
292
1,510.60
114.77
1,395.83
98,764.58
293
1,510.60
113.17
1,397.43
97,367.15
294
1,510.60
111.57
1,399.03
95,968.11
295
1,510.60
109.96
1,400.64
94,567.48
296
1,510.60
108.36
1,402.24
93,165.23
297
1,510.60
106.75
1,403.85
91,761.39
298
1,510.60
105.14
1,405.46
90,355.93
299
1,510.60
103.53
1,407.07
88,948.86
300
1,510.60
101.92
1,408.68
87,540.18
301
1,510.60
100.31
1,410.29
86,129.89
302
1,510.60
98.69
1,411.91
84,717.98
303
1,510.60
97.07
1,413.53
83,304.45
304
1,510.60
95.45
1,415.15
81,889.31
305
1,510.60
93.83
1,416.77
80,472.54
306
1,510.60
92.21
1,418.39
79,054.14
307
1,510.60
90.58
1,420.02
77,634.13
308
1,510.60
88.96
1,421.64
76,212.48
309
1,510.60
87.33
1,423.27
74,789.21
310
1,510.60
85.70
1,424.90
73,364.31
311
1,510.60
84.06
1,426.54
71,937.77
312
1,510.60
82.43
1,428.17
70,509.60
313
1,510.60
80.79
1,429.81
69,079.79
314
1,510.60
79.15
1,431.45
67,648.34
315
1,510.60
77.51
1,433.09
66,215.26
316
1,510.60
75.87
1,434.73
64,780.53
317
1,510.60
74.23
1,436.37
63,344.16
318
1,510.60
72.58
1,438.02
61,906.14
319
1,510.60
70.93
1,439.67
60,466.47
320
1,510.60
69.28
1,441.32
59,025.16
321
1,510.60
67.63
1,442.97
57,582.19
322
1,510.60
65.98
1,444.62
56,137.57
323
1,510.60
64.32
1,446.28
54,691.29
324
1,510.60
62.67
1,447.93
53,243.36
325
1,510.60
61.01
1,449.59
51,793.77
326
1,510.60
59.35
1,451.25
50,342.52
327
1,510.60
57.68
1,452.92
48,889.60
328
1,510.60
56.02
1,454.58
47,435.02
329
1,510.60
54.35
1,456.25
45,978.77
330
1,510.60
52.68
1,457.92
44,520.86
331
1,510.60
51.01
1,459.59
43,061.27
332
1,510.60
49.34
1,461.26
41,600.01
333
1,510.60
47.67
1,462.93
40,137.08
334
1,510.60
45.99
1,464.61
38,672.47
335
1,510.60
44.31
1,466.29
37,206.18
336
1,510.60
42.63
1,467.97
35,738.21
337
1,510.60
40.95
1,469.65
34,268.56
338
1,510.60
39.27
1,471.33
32,797.23
339
1,510.60
37.58
1,473.02
31,324.21
340
1,510.60
35.89
1,474.71
29,849.50
341
1,510.60
34.20
1,476.40
28,373.10
342
1,510.60
32.51
1,478.09
26,895.01
343
1,510.60
30.82
1,479.78
25,415.23
344
1,510.60
29.12
1,481.48
23,933.75
345
1,510.60
27.42
1,483.18
22,450.58
346
1,510.60
25.72
1,484.88
20,965.70
347
1,510.60
24.02
1,486.58
19,479.13
348
1,510.60
22.32
1,488.28
17,990.85
349
1,510.60
20.61
1,489.99
16,500.86
350
1,510.60
18.91
1,491.69
15,009.17
351
1,510.60
17.20
1,493.40
13,515.77
352
1,510.60
15.49
1,495.11
12,020.65
353
1,510.60
13.77
1,496.83
10,523.83
354
1,510.60
12.06
1,498.54
9,025.28
355
1,510.60
10.34
1,500.26
7,525.03
356
1,510.60
8.62
1,501.98
6,023.05
357
1,510.60
6.90
1,503.70
4,519.35
358
1,510.60
5.18
1,505.42
3,013.93
359
1,510.60
3.45
1,507.15
1,506.78
360
1,508.51
1.73
1,506.78
0.00
Totals
543,813.91
98,412.91
445,401.00

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