CalcPerks
Finance

Amortization Calculator

See how each year of payments splits into principal and interest.

Enter your loan amount, annual rate and term to get the monthly payment plus a year-by-year schedule showing interest paid, principal repaid and the balance left.

Monthly payment
US$1,896.20
Principal & interest
Total interest
US$382,633.47
Total paid
US$682,633.47
YearInterestPrincipalBalance
1US$19,401.27US$3,353.18US$296,646.82
2US$19,176.70US$3,577.74US$293,069.08
3US$18,937.10US$3,817.35US$289,251.73
4US$18,681.44US$4,073.01US$285,178.72
5US$18,408.66US$4,345.79US$280,832.93
6US$18,117.62US$4,636.83US$276,196.10
7US$17,807.08US$4,947.37US$271,248.73
8US$17,475.75US$5,278.70US$265,970.03
9US$17,122.22US$5,632.23US$260,337.81
10US$16,745.02US$6,009.43US$254,328.38
11US$16,342.56US$6,411.89US$247,916.49
12US$15,913.14US$6,841.31US$241,075.18
13US$15,454.97US$7,299.48US$233,775.70
14US$14,966.11US$7,788.34US$225,987.36
15US$14,444.51US$8,309.94US$217,677.42
16US$13,887.98US$8,866.47US$208,810.95
17US$13,294.17US$9,460.28US$199,350.68
18US$12,660.60US$10,093.85US$189,256.83
19US$11,984.60US$10,769.85US$178,486.98
20US$11,263.32US$11,491.13US$166,995.85
21US$10,493.74US$12,260.71US$154,735.14
22US$9,672.62US$13,081.83US$141,653.30
23US$8,796.50US$13,957.95US$127,695.36
24US$7,861.71US$14,892.74US$112,802.62
25US$6,864.32US$15,890.13US$96,912.49
26US$5,800.13US$16,954.32US$79,958.16
27US$4,664.66US$18,089.79US$61,868.38
28US$3,453.16US$19,301.29US$42,567.08
29US$2,160.51US$20,593.94US$21,973.15
30US$781.30US$21,973.15US$0.00

Each row totals the twelve payments in that loan year. Early years are interest-heavy; the balance falls faster as the loan matures.

Each year's payments, split
InterestPrincipal

Same twelve payments every year — only the split between them changes.

Balance at each year end

An estimate, not advice. Real quotes depend on your credit history, the lender's own criteria, fees, insurance and taxes that this calculator does not know about, and on rates that change. Use the figure to compare options and sanity-check what you are told — not as the basis for a decision on its own. For advice about your situation, speak to a qualified financial adviser.

How to use this calculator#

  1. Enter the balance you owe todayFor a new loan that is the amount advanced. For an existing one, use the current payoff balance and the remaining years — the schedule you get will match your lender's from this point forward, not from the original start date.
  2. Use the note rateAmortization is driven by the contract interest rate, not the APR. Entering the APR spreads closing costs across the schedule and misstates every principal and interest split in the table.
  3. Set the remaining term in whole yearsThe schedule aggregates twelve payments per row. A loan with 27 years and 4 months left is best modelled as 27 years, then read the balance column as slightly conservative.
  4. Find your crossover yearScan down for the first row where the principal column exceeds the interest column. At 6.5% over 30 years that does not happen until year 20 — which tells you exactly how long the lender is earning most of your payment.

The formula#

Per-payment amortization split

Interestₖ = Bₖ₋₁ × r Principalₖ = M − Interestₖ Bₖ = Bₖ₋₁ − Principalₖ

Bₖ
Outstanding balance after payment k
M
Fixed monthly payment, from M = P·r(1+r)ⁿ / ((1+r)ⁿ − 1)
r
Monthly interest rate: annual rate ÷ 12, as a decimal
k
Payment number, from 1 to n
n
Total payments: years × 12

Interest is always charged on the balance left after the previous payment, which is why the split changes every single month even though the payment never does. The remaining balance can also be found directly: Bₖ = P(1+r)ᵏ − M[((1+r)ᵏ − 1) ÷ r].

Reading an amortization schedule#

Every payment splits in two: the interest due that month on the outstanding balance, and whatever remains goes to principal. Because the balance starts high, early payments are overwhelmingly interest. On a 300,000 loan at 6.5% over 30 years, the first payment of roughly 1,896 sends about 1,625 to interest and only 271 to principal — less than a sixth of the money reduces the debt.

The crossover point, where more of each payment goes to principal than to interest, arrives surprisingly late. At 6.5% over 30 years it lands in year 20, month 233 of 360. Shorter terms and lower rates pull it forward dramatically: a 15-year loan at the same rate crosses over in month 53, early in year five, which is a large part of why its total interest is so much smaller.

Why extra principal payments work so hard#

An extra payment applied to principal removes that balance from every future interest calculation, so its benefit compounds. Adding 200 a month to the same 300,000 mortgage clears it in 277 months instead of 360 — nearly seven years early — and cuts total interest from about 382,600 to 279,200, a saving above 103,000. Confirm with your lender that overpayments reduce principal rather than being held as a prepaid instalment, and ask whether early repayment charges apply.

Amortizing versus interest-only debt#

An amortizing loan is engineered to hit a zero balance on the final payment date. Interest-only mortgages, balloon notes and most bridging finance do not amortize at all — the balance sits unchanged until a lump sum falls due, and you need a credible plan to repay it. Laying the two schedules side by side shows exactly why interest-only payments look cheap and cost far more across the full term.

Worked examples#

The first three payments on a $300,000 loan at 6.5%

A 30-year fixed loan, showing how the split moves month to month.

  1. Monthly rate r = 0.065 ÷ 12 = 0.00541667; payment M = 1,896.20
  2. Payment 1: interest = 300,000 × 0.00541667 = 1,625.00, principal = 1,896.20 − 1,625.00 = 271.20, balance = 299,728.80
  3. Payment 2: interest = 299,728.80 × 0.00541667 = 1,623.53, principal = 272.67, balance = 299,456.13
  4. Payment 3: interest = 299,456.13 × 0.00541667 = 1,622.05, principal = 274.15, balance = 299,181.98

After three payments totalling $5,688.60 the balance has fallen by only $818.02. Roughly 86% of the money went to interest.

Fifteen years instead of thirty

The same $300,000 at 6.5%, compared over a 15-year term.

  1. 15-year payment M = 2,613.32, versus 1,896.20 over 30 years
  2. First payment interest is identical at 1,625.00 — the balance is the same
  3. But principal in payment 1 is 2,613.32 − 1,625.00 = 988.32, versus 271.20
  4. Year 1 principal repaid: 12,219.65 versus 3,353.18
  5. Total interest: 170,397.98 versus 382,633.47

A 38% larger payment removes $212,235 of interest, because the shorter schedule starts attacking the balance 3.6 times faster from the very first month.

Reference tables#

Year-by-year schedule: $300,000 at 6.5% over 30 yearsPayment $1,896.20 a month. Selected years from the full 30-row schedule.
YearInterest paidPrincipal repaidBalance at year end
1$19,401.27$3,353.18$296,646.82
5$18,408.66$4,345.79$280,832.93
10$16,745.02$6,009.43$254,328.38
15$14,444.51$8,309.94$217,677.42
20$11,263.32$11,491.13$166,995.85
25$6,864.32$15,890.13$96,912.49
30$781.30$21,973.15$0.00

At the halfway point in time — the end of year 15 — you have repaid only 27.4% of the balance and paid $258,994 of interest. Amortization is not a straight line.

When principal finally overtakes interestThe crossover payment on a $300,000 loan, by rate and term.
Term and rateCrossover paymentOut ofPercentage through the term
30 years at 3%Month 8436023%
30 years at 4%Month 15336043%
30 years at 6.5%Month 23336065%
30 years at 8%Month 25736071%
20 years at 6.5%Month 11324047%
15 years at 6.5%Month 5318029%

Higher rates and longer terms both push the crossover later. On a 10-year loan at 6.5% the very first payment is already majority principal.

What extra principal each month does$300,000 at 6.5% over 30 years, paying more than the required $1,896.20.
Extra per monthPayoff timeTotal interestInterest saved
$030 yr 0 mo$382,633
$10026 yr 0 mo$321,639$60,994
$20023 yr 1 mo$279,185$103,448
$30020 yr 10 mo$247,518$135,114
$50017 yr 6 mo$202,874$179,758
$1,00012 yr 9 mo$141,471$241,161

The first $100 buys four years; the tenth $100 buys progressively less. Confirm with your servicer that extra money is applied to principal rather than held as a prepaid instalment.

Common mistakes#

  • Believing you are halfway paid off at the halfway pointAfter 15 years of a 30-year loan at 6.5% you still owe $217,677 of the original $300,000 — 72.6% of the balance. People plan a move or a refinance around a number that does not exist.
  • Sending an extra payment without labelling itUnlabelled overpayments are often applied to next month's instalment instead of the principal. That buys you a month off and saves almost nothing. Write 'apply to principal' on the instruction and check the next statement's balance.
  • Recasting and re-amortizing without checking the termA recast after a lump sum lowers your payment across the original end date rather than shortening the loan. It improves monthly cash flow and forfeits most of the interest saving you just paid for.
  • Assuming the schedule survives a refinanceRefinancing restarts amortization at payment 1. Trading eight years into a 30-year loan for a fresh 30-year term at a slightly lower rate can raise your lifetime interest even though the monthly payment falls.

Frequently asked questions#

Why is so much of my early payment interest?

Interest is charged on what you still owe. At the start you owe nearly the whole loan, so the interest slice is at its maximum. It shrinks every month as the balance falls.

Does the schedule change if I overpay?

Yes. Extra principal shortens the term and reduces every later interest charge. Re-run the calculator with a lower balance or shorter term to approximate the new schedule.

What is negative amortization?

It occurs when your payment is smaller than the interest due, so unpaid interest is added to the balance and the debt grows. Some adjustable-rate mortgages and income-driven student loan plans allow it.

Is the yearly view accurate?

Each row aggregates twelve monthly payments, so the totals match a full monthly schedule. Rounding can produce a difference of a unit or two in the final year.

Key terms#

Amortization schedule
The full payment-by-payment table showing interest, principal and remaining balance until the loan reaches zero.
Crossover point
The first payment where more goes to principal than to interest. It arrives around 65% of the way through a 30-year loan at 6.5%.
Negative amortization
When the payment is smaller than the interest due, so unpaid interest is capitalised and the balance grows. Possible on some adjustable and income-driven plans.
Recast
Re-running the amortization on a reduced balance while keeping the original end date. Lowers the payment; keeps you in the loan for the full term.
Principal curtailment
An extra payment applied directly to the balance. It removes that amount from every future interest calculation, which is why its effect compounds.
Balloon payment
A large lump sum due at the end of a loan that was never scheduled to fully amortize. Common on commercial and some bridging finance.

Sources#

  1. How does paying down a mortgage work?Consumer Financial Protection Bureau
  2. What is negative amortization?Consumer Financial Protection Bureau
  3. Mortgage servicing rules — payment application requirements (Regulation X)Consumer Financial Protection Bureau

Figures last checked .

Put this calculator on your site

Free, no sign-up, and no attribution fee — just keep the credit line that comes with the code. The calculator stays up to date automatically.

Preview the embed →