Amortization Schedule Calculator

See every payment on any fixed-rate loan, split into principal and interest, with the balance after each one. Works for mortgages, car loans, personal loans and student loans — the math is the same.

Your loan

Monthly payment

$1,798.65

principal and interest

over the loan you pay $347,515 in interest

Total paid
$647,515.44
Interest per $1 borrowed
$1.16
Payments
360
Final payment
October 2056

Where each payment goes

Your payment stays the same every month, but the split inside it does not. Not until payment 223 — 18 years, 7 months in — does more of it go to principal than to interest.

  • Interest
  • Principal

Full amortization schedule

Yearly totals. Select a year to expand it into every individual payment.

Amortization schedule by year
Year Paid Principal Interest Balance
Year 1 · 2026 $21,583.80 $3,684.00 $17,899.80 $296,316.00
Year 2 · 2027 $21,583.80 $3,911.26 $17,672.54 $292,404.74
Year 3 · 2028 $21,583.80 $4,152.48 $17,431.32 $288,252.26
Year 4 · 2029 $21,583.80 $4,408.61 $17,175.19 $283,843.65
Year 5 · 2030 $21,583.80 $4,680.51 $16,903.29 $279,163.14
Year 6 · 2031 $21,583.80 $4,969.19 $16,614.61 $274,193.95
Year 7 · 2032 $21,583.80 $5,275.69 $16,308.11 $268,918.26
Year 8 · 2033 $21,583.80 $5,601.06 $15,982.74 $263,317.20
Year 9 · 2034 $21,583.80 $5,946.54 $15,637.26 $257,370.66
Year 10 · 2035 $21,583.80 $6,313.30 $15,270.50 $251,057.36
Year 11 · 2036 $21,583.80 $6,702.68 $14,881.12 $244,354.68
Year 12 · 2037 $21,583.80 $7,116.09 $14,467.71 $237,238.59
Year 13 · 2038 $21,583.80 $7,555.02 $14,028.78 $229,683.57
Year 14 · 2039 $21,583.80 $8,020.94 $13,562.86 $221,662.63
Year 15 · 2040 $21,583.80 $8,515.70 $13,068.10 $213,146.93
Year 16 · 2041 $21,583.80 $9,040.92 $12,542.88 $204,106.01
Year 17 · 2042 $21,583.80 $9,598.54 $11,985.26 $194,507.47
Year 18 · 2043 $21,583.80 $10,190.55 $11,393.25 $184,316.92
Year 19 · 2044 $21,583.80 $10,819.11 $10,764.69 $173,497.81
Year 20 · 2045 $21,583.80 $11,486.39 $10,097.41 $162,011.42
Year 21 · 2046 $21,583.80 $12,194.86 $9,388.94 $149,816.56
Year 22 · 2047 $21,583.80 $12,947.01 $8,636.79 $136,869.55
Year 23 · 2048 $21,583.80 $13,745.53 $7,838.27 $123,124.02
Year 24 · 2049 $21,583.80 $14,593.34 $6,990.46 $108,530.68
Year 25 · 2050 $21,583.80 $15,493.43 $6,090.37 $93,037.25
Year 26 · 2051 $21,583.80 $16,449.03 $5,134.77 $76,588.22
Year 27 · 2052 $21,583.80 $17,463.57 $4,120.23 $59,124.65
Year 28 · 2053 $21,583.80 $18,540.67 $3,043.13 $40,583.98
Year 29 · 2054 $21,583.80 $19,684.23 $1,899.57 $20,899.75
Year 30 · 2055 $21,585.24 $20,899.75 $685.49 $0.00

How amortization works

On a fixed-rate loan your payment never changes, which makes it easy to assume the loan shrinks steadily. It does not. What changes every month is the split inside that unchanging payment, and for a long loan the split is lopsided for a very long time.

Each month the lender does the same three things:

  1. Charge interest on what you currently owe: balance × (annual rate ÷ 12).
  2. Apply your payment to that interest first.
  3. Put whatever is left toward the principal.

That ordering is the whole story. Because interest is charged on the outstanding balance, a large balance produces a large interest charge, which leaves little of the payment for principal, which keeps the balance large. The loop only unwinds slowly — and then, once the balance really starts falling, it unwinds fast.

The crossover point

The moment worth knowing about is the first payment where more money goes to principal than to interest. On a $300,000 loan at 6% over 30 years, that is payment 223 — eighteen and a half years in. For the entire first half of a typical mortgage, and then some, the lender takes the larger share of every payment you make.

Nothing dramatises an interest rate quite like watching that date move:

  • At 3%, the crossover arrives at payment 84 — around year seven.
  • At 6%, it arrives at payment 223 — around year nineteen.
  • At 8%, it slips to payment 257 — past year twenty-one.

Term matters just as much. The same $300,000 at 6% over 15 years crosses over at payment 43, in year four, and costs $155,683 in total interest instead of $347,515. Halving the term does not halve the interest — it cuts it by more than half, because the balance spends far less time being large.

What the total interest actually adds up to

A useful way to read a schedule is as a price. On the $300,000 example, the total interest is $347,515 — $1.16 of interest for every $1.00 borrowed. The house costs what it costs; the mortgage costs slightly more than the house again.

That ratio is remarkably sensitive to rate and term. At 3% over 30 years it falls to $0.52 per dollar. At 8% it rises to $1.64. A car loan at 7% over six years costs just $0.23 per dollar borrowed, because there is so little time for interest to accumulate. When you are comparing loans, the ratio is often a more honest headline than the monthly payment, which can always be made smaller by stretching the term.

How to read your schedule

  • Check the balance at a date that matters. If you expect to move or refinance in year seven, the schedule tells you what you will still owe — and therefore how much equity you will actually have.
  • Compare it with your statement. The numbers should line up within a few dollars. A larger gap usually means a different assumption, not an error — see the FAQ.
  • Watch what an extra payment does. Add one above and the schedule rebuilds. Because the extra goes entirely to principal, it removes interest from every future month at once.
  • Export it. The CSV contains every payment, so you can model your own scenarios in a spreadsheet.

What this calculator assumes

A fixed rate for the whole term, equal monthly payments, and interest accrued monthly on the outstanding balance. It does not model adjustable rates after their initial period, daily interest accrual, fees financed into the balance, or escrow for taxes and insurance — escrow is part of your bill but not part of your loan. For a payment that includes taxes, insurance and PMI, use the mortgage calculator; to see what overpaying is worth, use the mortgage payoff calculator.

Frequently asked questions

What is an amortization schedule?

A table showing every scheduled payment on a loan, split into the part that covers interest and the part that reduces what you owe, with the remaining balance after each one. On a fixed-rate loan the payment amount never changes, but the split inside it shifts steadily from interest toward principal. The schedule is what makes that shift visible, and it is the document to check when you want to know exactly what you will owe at any future point.

Why is so much of my early payment going to interest?

Because interest is charged on what you still owe, and early on you still owe almost everything. On a $300,000 loan at 6%, the first month’s interest is $1,500 — of a $1,798.65 payment, leaving under $300 to reduce the balance. As the balance falls the interest charge falls with it, so more of the same payment reaches the principal. The effect compounds slowly at first and then quickly, which is why the last few years of a long loan retire far more principal than the first few.

What is the crossover point?

The first payment where more of your money goes to principal than to interest. On a 30-year loan at 6% it does not arrive until payment 223 — about 18 and a half years in. The rate moves it dramatically: at 3% the crossover comes at payment 84, around year seven, while at 8% it slips to payment 257, past year 21. It is one of the clearest ways to see what an interest rate actually costs you, and this calculator marks it on the chart.

Does this work for car loans and personal loans?

Yes. Any fixed-rate installment loan with equal monthly payments amortizes the same way, so auto loans, personal loans, student loans and mortgages all use the identical formula. Only the numbers differ. A $35,000 car loan at 7% over six years crosses over at the very first payment, because the term is short enough that principal dominates immediately — the opposite of a 30-year mortgage.

How does an extra payment change the schedule?

It comes off the principal entirely, so it shortens the loan rather than reducing the payment. Every month after it, interest is charged on a smaller balance, and the saving compounds for the rest of the term. Add an amount to the extra payment field above and the whole schedule rebuilds. Our mortgage payoff calculator explores that trade-off in more depth, including one-time lump sums and biweekly plans.

Why does my lender’s schedule differ by a few dollars?

Usually rounding and day count. This calculator rounds to the cent each month, the way a servicer does, and lets the final payment absorb the residual — the same convention most lenders use. Differences beyond a few dollars usually mean a different assumption rather than an arithmetic error: a 360-day year, interest accrued daily rather than monthly, a payment date that is not the first of the month, or fees financed into the balance. Use your servicer’s figures for anything binding.

Can I download the schedule?

Yes — the Download CSV button exports every individual payment, not just the yearly summary, with the payment number, date, amount, principal, interest and remaining balance. It opens directly in Excel, Numbers or Google Sheets so you can compare it against your lender’s statements or build your own scenarios on top of it.