Advertisement

Amortization Schedule Calculator

See exactly where every mortgage dollar goes. Get a full year-by-year payoff table and watch how a small extra payment can cut years of interest off your loan.

Loan Details

Add an optional extra amount toward principal each month to see payoff savings.

Amortization Summary

$1,074
Monthly P&I
$186,512
Total Interest
30yr 0mo
Payoff Time
$0
Interest Saved (vs. no extra)

Yearly Amortization Schedule

YearPrincipalInterestEnd Balance
1$2,951$9,933$197,049
2$3,102$9,782$193,948
3$3,260$9,623$190,687
4$3,427$9,457$187,260
5$3,603$9,281$183,657
6$3,787$9,097$179,871
7$3,981$8,903$175,890
8$4,184$8,699$171,706
9$4,398$8,485$167,307
10$4,623$8,260$162,684
11$4,860$8,024$157,824
12$5,109$7,775$152,716
13$5,370$7,514$147,346
14$5,645$7,239$141,701
15$5,933$6,950$135,768
16$6,237$6,647$129,531
17$6,556$6,328$122,975
18$6,891$5,992$116,083
19$7,244$5,640$108,839
20$7,615$5,269$101,225
21$8,004$4,879$93,220
22$8,414$4,470$84,806
23$8,844$4,039$75,962
24$9,297$3,587$66,665
25$9,772$3,111$56,893
26$10,272$2,611$46,621
27$10,798$2,086$35,823
28$11,350$1,533$24,473
29$11,931$953$12,541
30$12,541$342$0
Ad Slot 2 - In-Content

How Amortization Works

A fixed-rate mortgage keeps the same payment every month, but the split between interest and principal changes constantly. Each month the lender charges interest on the current balance, and whatever is left of your payment reduces the principal. Because the balance is highest at the start, early payments are interest-heavy. As you chip away at the balance, the interest portion shrinks and the principal portion grows.

The calculator uses the standard amortization formula to find your monthly payment, then walks month by month, recording how much goes to principal and interest and what balance remains. It rolls those into a clean yearly table so you can see the trajectory at a glance.

Worked Example

Take a $200,000 loan at 5% over 30 years. The monthly payment lands at about $1,073.64, and over the full term you pay roughly $186,512 in interest, nearly as much as the home itself. In year one, almost $9,900 of your payments go to interest and only about $3,000 reduces principal. By the final years, that ratio is reversed.

Now add $200 extra per month. That extra goes entirely to principal, so the balance falls faster, future interest is charged on less money, and the loan pays off years early, saving tens of thousands in interest. The calculator shows the exact interest saved when you enter an extra payment.

Practical Tips

Attack principal early. Extra payments in the first decade have the biggest impact because they eliminate the most future interest. The same dollar applied in year 25 saves very little.

Check the balance before you sell or refinance. The yearly table tells you exactly what you will owe at any point, which is essential for estimating sale proceeds or refinance break-even.

Round up your payment. Even rounding a $1,073 payment up to $1,150 quietly shortens the loan and trims interest without straining your budget.

Ad Slot 3 - Mid-Content

Frequently Asked Questions

What is an amortization schedule?

An amortization schedule is a complete table showing how every mortgage payment is split between interest and principal over the life of the loan. Early on, most of each payment goes to interest; later, the balance flips and most goes to principal. The schedule lets you see your remaining balance at any point and exactly how much interest you will pay in total.

Why does so much of my early payment go to interest?

Interest is charged on the outstanding balance, which is largest at the beginning. So in the first years, most of your fixed payment covers interest and only a small slice reduces principal. As the balance shrinks, the interest portion drops and more of each payment chips away at what you owe. This is why extra payments early in the loan are so powerful.

How do extra payments change the schedule?

Any extra amount you pay goes straight to principal, shrinking the balance faster than scheduled. Because future interest is charged on a smaller balance, you both pay off the loan sooner and pay less total interest. Even a modest extra payment each month can cut years off a 30-year mortgage. Enter an extra amount in the calculator to see the interest saved.

What is the formula behind the monthly payment?

The standard amortizing payment formula is M = P times i times (1 + i) to the power n, divided by ((1 + i) to the power n minus 1), where P is the loan amount, i is the monthly interest rate (annual rate divided by 12), and n is the number of payments. For a $200,000 loan at 5% over 30 years, that produces a payment of about $1,073.64.

Does this include taxes and insurance?

No. This calculator shows principal and interest only, which is the part of the payment that actually amortizes the loan. Property taxes, homeowners insurance, PMI, and HOA dues are real costs but are escrowed separately and do not affect the amortization math. Use the mortgage and property tax calculators to see your full housing payment.

Ad Slot 4 - Pre-Footer

Related Calculators

Advertisement