๐Ÿ‡บ๐Ÿ‡ธ USC
Mortgage & Home
๐Ÿ“…

Amortization Calculator

See your monthly payment and a full year-by-year amortization schedule

โœ…

Last updated June 2026

Method: The monthly payment uses the standard amortization formula with monthly compounding. Each period's interest is charged on the remaining balance, the rest reduces principal, and the balance is carried forward to the next period until it reaches zero.

Included: Monthly principal & interest payment, total interest, total of payments, payoff time, a year-by-year principal/interest/balance schedule, and the interest and time saved by optional extra payments.

Not included: Variable or adjustable rates, balloon or interest-only periods, lender fees and points, taxes and insurance escrow, and any daily day-count interest convention. Results are estimates, not a loan offer.

๐Ÿ“… Loan details

$
%
$

๐Ÿ“ˆ Monthly payment (principal & interest)

$1,580.17/mo
Total interest
$318,861
Total paid
$568,861
Loan amount
$250,000
Payoff time
30 yr

๐Ÿ“‹ Amortization schedule (by year)

YearPrincipalInterestBalance
1$2,794$16,168$247,206
2$2,981$15,981$244,224
3$3,181$15,781$241,043
4$3,394$15,568$237,649
5$3,621$15,341$234,027
6$3,864$15,098$230,163
7$4,123$14,839$226,041
8$4,399$14,563$221,642
9$4,694$14,269$216,948
10$5,008$13,954$211,940
11$5,343$13,619$206,597
12$5,701$13,261$200,896
13$6,083$12,879$194,813
14$6,490$12,472$188,323
15$6,925$12,037$181,398
16$7,389$11,573$174,009
17$7,884$11,078$166,126
18$8,412$10,551$157,714
19$8,975$9,987$148,739
20$9,576$9,386$139,163
21$10,217$8,745$128,946
22$10,902$8,061$118,044
23$11,632$7,330$106,413
24$12,411$6,551$94,002
25$13,242$5,720$80,760
26$14,129$4,833$66,632
27$15,075$3,887$51,557
28$16,084$2,878$35,473
29$17,162$1,800$18,311
30$18,311$651$0

Early years are interest-heavy; principal accelerates as the balance shrinks.

Estimate only - not a loan offer or financial advice. Actual payments depend on your lender, credit, loan type, day-count convention and any fees. The schedule uses the standard amortization formula with monthly compounding.

Amortization calculator: how the schedule works

An amortization calculator splits every fixed loan payment into its interest and principal parts and shows the remaining balance after each one. Example: on a $250,000 loan at 6.5% for 30 years, the payment is $1,580 a month - the first payment is $1,354 interest and only $226 principal, and lifetime interest totals about $318,861.

This page is the schedule tool - it answers "how does each payment split, and when is the loan gone?" To estimate a full house payment with taxes, insurance and PMI, use the mortgage calculator; to quickly size a payment for any fixed-rate loan without the year-by-year table, use the loan calculator; and to plan extra or lump-sum payments against an existing mortgage, use the mortgage payoff calculator.

The amortization formula

Every fully amortizing fixed-rate loan uses the same payment formula:

M = P × r × (1 + r)n ÷ ((1 + r)n − 1)

where P is the loan amount (principal), r is the monthly interest rate (annual APR ÷ 12), and n is the total number of payments (years × 12). The result M is the single fixed payment that pays the loan to exactly zero over the term. Each month the calculator charges interest equal to balance × r, applies the rest of the payment to principal, and carries the new balance forward.

How to read an amortization table

An amortization schedule (or amortization table) lists each period and splits the payment into principal and interest, then shows the remaining balance. Early rows are interest-heavy because interest is charged on the large opening balance. As the balance shrinks, the interest charge falls and the principal portion grows - so the loan pays down slowly at first and accelerates near the end. This calculator groups the months into yearly totals to keep the table readable while still showing the full picture.

Amortization schedule example: $300,000 at 6.5% for 30 years, first 12 months

Here is exactly what the first year of a real schedule looks like. The fixed payment is $1,896.20 per month; every value below is computed with the standard formula.

Month Interest Principal Balance
1$1,625.00$271.20$299,728.80
2$1,623.53$272.67$299,456.12
3$1,622.05$274.15$299,181.97
4$1,620.57$275.64$298,906.34
5$1,619.08$277.13$298,629.21
6$1,617.57$278.63$298,350.58
7$1,616.07$280.14$298,070.44
8$1,614.55$281.66$297,788.79
9$1,613.02$283.18$297,505.60
10$1,611.49$284.72$297,220.89
11$1,609.95$286.26$296,934.63
12$1,608.40$287.81$296,646.82
Year 1$19,401$3,353$296,647

After twelve payments totaling $22,754, the balance has fallen by only $3,353 - about 85% of the first year goes to interest. Over the full 30-year term this loan costs $382,633 in interest on top of the $300,000 borrowed.

Why extra payments save so much

Because interest is always charged on the outstanding balance, every dollar you pay above the required payment removes principal that would otherwise accrue interest for the rest of the loan. On the $250,000 example above, adding just $200 per month shaves roughly 8 years off the term and saves tens of thousands in interest. Enter an extra monthly amount and the calculator reports the exact interest saved and months saved for your numbers.

Works for any fixed-rate loan

  • Mortgages: 30-, 20- or 15-year home loans amortize on this exact formula.
  • Auto loans: typically 3-7 year terms; the schedule shows how quickly you build equity.
  • Personal & student loans: same math, usually shorter terms and higher rates.
  • Comparison: change the term to compare total interest between, say, a 15- and 30-year loan.

How to use this amortization calculator

You only need three numbers to build a full schedule. Work through the fields in order:

  1. Loan amount: enter the principal you are borrowing - the price minus any down payment for a mortgage or auto loan, or the full balance for a personal or student loan.
  2. Interest rate (APR): use the rate your lender quoted. The calculator converts it to a monthly rate by dividing by 12, so enter the annual figure, not a monthly one.
  3. Loan term: set the number of years. Switching between, say, 15 and 30 years instantly shows how the payment and total interest move in opposite directions.
  4. Extra payment (optional): add a recurring monthly amount above the required payment to see how much interest and time you save.

The result updates immediately. Read the monthly payment and total interest at the top, then scan the year-by-year table to watch the balance fall and the principal/interest split flip over the life of the loan.

Who this calculator is for

Anyone with a fixed-rate loan can use it to understand what they are really paying. It is especially useful for:

  • Home buyers who want to see the principal/interest breakdown behind a mortgage quote before they sign.
  • Car shoppers comparing a 48-month versus a 72-month auto loan and the extra interest a longer term costs.
  • Borrowers paying down debt who want to know exactly how much an extra $50 or $200 a month would save.
  • Students and graduates mapping out a repayment plan and the true lifetime cost of a loan.
  • Anyone comparing offers who needs an apples-to-apples view of total interest, not just the monthly figure.

A second worked example: a 5-year auto loan

Suppose you finance $30,000 for a car at 7% APR over 5 years (60 months). The fixed monthly payment is about $594. In the first month roughly $175 is interest and $419 reduces the balance - already a much healthier split than a 30-year mortgage, because the short term forces the principal down fast. Over the full loan you pay about $5,645 in total interest. Stretch the same loan to 7 years and the monthly payment drops to about $453, which looks easier, but total interest climbs to roughly $8,034 - nearly $2,400 more for the same car. This is the trade-off the schedule makes visible: a lower payment almost always means more interest paid over time. For a car deal that also folds in sales tax and a trade-in, the auto loan calculator runs the same amortization on the financed total.

Key amortization terms explained

  • Principal: the amount you actually borrowed and still owe. Each payment reduces it; interest is always calculated on the current principal.
  • Interest: the lender's charge for borrowing, equal to the remaining balance times the monthly rate. It is largest at the start and shrinks as you pay down.
  • Term: the length of the loan in months or years. It sets how many payments you make and how steep the payoff curve is.
  • Amortization: the process of spreading a loan into equal payments that fully retire it by the end of the term.
  • Balance: the principal still outstanding after each payment. When it hits zero, the loan is paid off.
  • Total of payments: every payment added together (principal plus all interest) - the real lifetime cost of the loan.

What changes the result the most

Adjust the inputs and a few levers clearly dominate the payment and the total interest:

  • Loan amount: the biggest driver of both the monthly payment and total interest - borrow less and everything falls.
  • Interest rate: on a long term, even half a percent meaningfully changes the payment and adds up to thousands over the life of the loan.
  • Term length: a shorter term raises the monthly payment but slashes total interest; a longer term does the reverse.
  • Extra payments: any amount above the required payment attacks principal directly and compounds in your favor for the rest of the loan.

How much interest does the loan term add? $300,000 at 6.5% compared

Same loan amount, same rate - only the term changes. Every row is computed with the amortization formula; note how the first month's principal collapses as the term stretches.

Term Monthly payment First month to principal Total interest Total paid
10 years$3,406$1,781$108,773$408,773
15 years$2,613$988$170,398$470,398
20 years$2,237$612$236,813$536,813
25 years$2,026$401$307,686$607,686
30 years$1,896$271$382,633$682,633

Going from 15 to 30 years lowers the payment by $717 a month but adds $212,235 of interest - the 30-year loan pays more in interest than the entire amount borrowed.

How the schedule is used in real life

An amortization schedule is more than a curiosity. Lenders use it to set your fixed payment and to track exactly how much principal you have repaid - which determines your equity in a home or car and when private mortgage insurance can be removed. Borrowers use it to decide whether to make extra payments, to estimate the payoff balance if they sell or refinance, and to compare two loan offers on total interest rather than just the headline payment. Accountants and the IRS rely on the interest portion of the schedule because mortgage and student-loan interest can be tax-deductible, while the principal portion is not. Seeing the split in advance helps you plan all of these decisions with real numbers.

Limitations and assumptions

This calculator is a planning estimate, not a loan document. Keep these assumptions in mind:

  • It assumes a single fixed interest rate for the entire term and does not model variable or adjustable rates.
  • It uses monthly compounding; a lender using a daily day-count convention may show slightly different interest.
  • It excludes lender fees, points, taxes, insurance and escrow, so your actual monthly bill can be higher than the principal-and-interest figure shown.
  • It assumes on-time, equal payments with no late fees, payment holidays, balloon payments or interest-only periods.
  • Results are estimates - use your lender's official amortization schedule for the exact figures on your loan.

How it compares to related calculators

This page answers "how does my loan pay down, period by period?" If your question is different, a sister tool fits better:

The crossover point: when principal overtakes interest

One of the most revealing features of any amortization schedule is the crossover point - the payment at which the principal portion finally exceeds the interest portion. Before this point, more than half of every payment is going to the lender as interest; after it, the majority is reducing what you owe. On a 30-year mortgage at typical rates, this crossover often does not arrive until somewhere between year 15 and year 20, which surprises most borrowers. It means that for the entire first half of a long loan, you are paying down principal more slowly than the headline payment suggests. A shorter term or a lower rate pulls the crossover point much earlier; on a 15-year loan it can arrive within the first few years. Watching the year-by-year table, you can spot the exact year your principal contribution overtakes interest, which is also roughly when your equity in the asset starts to build in earnest.

When does principal exceed interest? Crossover point by rate and term

Computed for a $300,000 loan: the table shows the first payment in which the principal portion is larger than the interest portion. The rate matters far more than most borrowers expect.

Rate 30-year payment Crossover (30-yr) 15-year payment Crossover (15-yr)
5.5%$1,703Month 210 (year 18)$2,451Month 30 (year 3)
6.5%$1,896Month 233 (year 20)$2,613Month 53 (year 5)
7.5%$2,098Month 250 (year 21)$2,781Month 70 (year 6)

At 6.5% on a 30-year loan, the majority of your payment keeps going to interest until month 233 - almost 20 years in. The same loan on a 15-year term crosses over in year 5. The crossover month does not depend on the loan amount, only on the rate and term, so these months apply to any loan size.

Strategies to pay less interest over the life of the loan

Because the schedule charges interest on the remaining balance every month, the most effective way to cut your lifetime interest is to shrink that balance faster than the contract requires. Several practical strategies all work through the same mechanism:

  • Add a fixed amount to every payment. Even a round number like $100 or $200 a month, applied straight to principal, compounds in your favor for the remaining term. The earlier in the loan you start, the bigger the effect, because that principal would otherwise have accrued interest for the longest time.
  • Make one extra payment a year. A lump sum from a tax refund or bonus, or the biweekly trick that produces a 13th payment annually, can remove years from a long loan without changing your monthly budget much.
  • Round up the payment. Rounding a $1,580 payment up to $1,700 quietly sends $120 to principal every month and barely registers in your finances, yet it can save a meaningful chunk of total interest.
  • Choose a shorter term up front. If you can afford the higher payment, a 15-year term instead of a 30-year one carries a lower rate and dramatically less interest, because the balance is forced down on a steeper curve from day one.
  • Refinance to a lower rate - carefully. A lower rate reduces the interest charged on the balance, but starting a fresh 30-year term resets you to the interest-heavy early payments. Refinancing saves money only if you keep the term short or keep paying extra principal.

Whatever method you choose, confirm the extra money is applied to principal and not held as a prepayment of the next bill, and check that your loan has no prepayment penalty. Enter your own numbers and an extra monthly amount above to see precisely how each strategy translates into interest saved and months shaved off your specific loan.

Fixed-payment amortization vs. other repayment structures

The schedule on this page assumes a fully amortizing, fixed-payment loan, which is the most common consumer structure - but it helps to know what it is not. An interest-only loan charges only interest for an introductory period, so the balance does not fall at all until the principal phase begins, and payments jump sharply afterward. A balloon loan keeps payments low by amortizing on a long schedule but demands the entire remaining balance as a single large payment at a set date. A simple-interest or daily-accrual loan calculates interest on the exact number of days between payments, so paying a few days early or late nudges the split slightly compared with the clean monthly compounding modeled here. And a variable or adjustable-rate loan re-amortizes whenever the rate resets, changing the payment for the remaining term. This calculator is built for the standard fixed-rate case; if your loan uses one of these other structures, treat the output as a close approximation rather than an exact match.

Sources

โš ๏ธ Common mistakes & edge cases

Assuming the payment splits evenly

People often expect each payment to chip away at the balance equally. It doesn't - early payments are mostly interest. On a $250,000 loan at 6.5%, only about 14% of the first payment touches principal.

Confusing APR with the monthly rate

The formula uses the monthly rate (APR ÷ 12), not the annual APR. Plugging 6.5 directly into the formula instead of 6.5 ÷ 12 = 0.5417% produces a wildly wrong payment.

Ignoring how big total interest really is

On a long term, total interest can exceed the amount borrowed. Always look at "total of payments," not just the monthly figure, when comparing loan offers or terms.

Forgetting extras and fees aren't in the schedule

A real amortization table here covers principal and interest only. Mortgages also carry taxes, insurance and PMI, and many loans add origination fees - so your actual monthly cost can be higher.

Note: This calculator gives an estimate, not a loan offer. Your actual schedule depends on your rate, day-count convention, fees and any rate changes.

❓ Frequently asked questions

What is loan amortization?

Amortization is the process of paying off a loan with fixed, equal payments over time. Each payment covers the interest accrued that month first, and the remainder reduces the principal balance. Because the balance shrinks, the interest portion falls and the principal portion grows with every payment, until the balance reaches zero at the end of the term.

How is the monthly payment calculated?

The monthly payment uses the standard amortization formula: M = P x r x (1+r)^n / ((1+r)^n - 1), where P is the loan amount, r is the monthly interest rate (annual APR / 12) and n is the total number of payments (years x 12). This is the fixed payment that pays the loan to exactly zero over the term.

What does an amortization schedule show?

An amortization schedule (or amortization table) lists each period of the loan and breaks the payment into its principal and interest parts, along with the remaining balance. This calculator summarizes it year by year so you can see how much interest you pay early on and how the balance falls over time.

Why is so much of my early payment interest?

Interest is charged on the outstanding balance, which is largest at the start of the loan. So early payments are mostly interest and only a little principal. As the balance falls, the interest charge shrinks and more of each fixed payment goes toward principal - this is why payoff accelerates near the end.

How do extra payments change the schedule?

Any amount above your required payment goes straight to principal, lowering the balance faster. Because future interest is charged on a smaller balance, even modest extra payments can save thousands in interest and cut years off the loan. Enter an extra monthly amount to see the interest saved and months saved.

Does this calculator work for any loan?

Yes. It works for any fully amortizing fixed-rate loan - mortgages, auto loans, personal loans and student loans all use the same formula. Just enter the loan amount, APR and term. It does not model variable rates, balloon payments, interest-only periods or lender fees.

What is the difference between APR and interest rate?

The interest rate is the cost of borrowing the principal, and it is what this calculator uses to build the schedule. The APR (annual percentage rate) folds lender fees and points into the rate, so it is usually a bit higher and reflects the loan's true total cost. Use the quoted interest rate here for the payment, and compare APRs across lenders to judge which loan is cheaper overall.

Does paying biweekly pay off a loan faster?

Yes. Splitting your monthly payment in half and paying every two weeks results in 26 half-payments per year, which equals 13 full monthly payments instead of 12. That one extra payment each year goes entirely to principal, typically cutting several years off a 30-year loan. The effect is the same as adding 1/12 of a payment to principal every month - you can model it here by entering a small extra monthly amount.

Can I see the schedule month by month instead of by year?

This calculator summarizes the schedule into yearly totals so the table stays readable on any screen. The math underneath is monthly - interest is charged on the balance each month, the rest reduces principal, and the balance carries forward - so the annual rows are simply the sum of twelve monthly periods. The first and last years are where the principal/interest mix shifts the most.

Is the amortization schedule the same as my actual statement?

It will be very close for a standard fixed-rate loan, but small differences are normal. Lenders may use a daily day-count convention, round each payment to the cent, apply payments on specific posting dates, or collect taxes and insurance through escrow. This tool models principal and interest with monthly compounding, so use it for planning and comparisons rather than reconciling a specific statement to the penny.

What happens to the schedule if I refinance?

Refinancing replaces your current loan with a brand-new one, so amortization restarts from period one at the new rate, term and balance. That resets you to the interest-heavy early payments again, which is why refinancing into a fresh 30-year term can lower your monthly payment yet increase total interest unless you also shorten the term or keep making extra principal payments.

How does amortization work on a mortgage?

Each month the lender charges interest equal to your remaining balance times the monthly rate, and the rest of your fixed payment reduces the balance. On a $300,000 mortgage at 6.5% for 30 years, the payment is $1,896.20: month one splits into $1,625.00 interest and $271.20 principal, and after a full year the balance has only dropped to $296,647. The split slowly reverses over the term until the final payments are almost all principal.

When does more of my payment go to principal than interest?

At the crossover point, which depends only on the rate and term, not the loan amount. At 6.5% on a 30-year loan the principal portion first exceeds the interest portion at month 233 - almost 20 years in. At 5.5% it arrives around month 210, at 7.5% around month 250, and on a 15-year term at 6.5% it comes in year 5. Extra principal payments pull the crossover earlier because they shrink the balance the interest is charged on.

๐Ÿ’ก Good to know

One extra payment a year goes a long way

Switching to biweekly payments (or simply adding 1/12 of a payment to principal each month) makes one extra full payment per year. On a 30-year loan that alone can cut roughly four to six years off the term, because every extra dollar removes principal that would have accrued interest for decades.

Always confirm extra payments go to principal

Some servicers apply overpayments to the next month's bill instead of the balance, which does not save you any interest. Note "apply to principal" on the payment and check your next statement to be sure the extra amount actually reduced the loan.

Compare loans on total interest, not the monthly payment

A lower monthly payment usually comes from a longer term, which means you pay more interest overall. Use the "total of payments" and "total interest" figures to compare offers fairly - the cheapest monthly payment is rarely the cheapest loan.

Related Calculators