Amortization Schedule Calculator
Every payment, and what paying a little extra does to the total.
Build a full amortization schedule month by month, then add extra payments and see how many years and how much interest they take off the loan.
Pay it off faster
- Total interest
- $318,861.22
- Total paid
- $568,861.22
- Paid off in
- 30 years
- Interest as a share of what you borrowed
- 127.5%
| Year | Paid | Interest | Principal | Balance |
|---|---|---|---|---|
| $18,962.04 | $16,167.73 | $2,794.31 | $247,205.69 | |
| $18,962.04 | $15,980.59 | $2,981.45 | $244,224.23 | |
| $18,962.04 | $15,780.91 | $3,181.13 | $241,043.10 | |
| $18,962.04 | $15,567.87 | $3,394.17 | $237,648.93 | |
| $18,962.04 | $15,340.55 | $3,621.49 | $234,027.44 | |
| $18,962.04 | $15,098.02 | $3,864.03 | $230,163.42 | |
| $18,962.04 | $14,839.23 | $4,122.81 | $226,040.61 | |
| $18,962.04 | $14,563.12 | $4,398.92 | $221,641.69 | |
| $18,962.04 | $14,268.52 | $4,693.52 | $216,948.17 | |
| $18,962.04 | $13,954.18 | $5,007.86 | $211,940.32 | |
| $18,962.04 | $13,618.80 | $5,343.24 | $206,597.07 | |
| $18,962.04 | $13,260.95 | $5,701.09 | $200,895.99 | |
| $18,962.04 | $12,879.14 | $6,082.90 | $194,813.09 | |
| $18,962.04 | $12,471.76 | $6,490.28 | $188,322.80 | |
| $18,962.04 | $12,037.09 | $6,924.95 | $181,397.85 | |
| $18,962.04 | $11,573.31 | $7,388.73 | $174,009.13 | |
| $18,962.04 | $11,078.48 | $7,883.56 | $166,125.56 | |
| $18,962.04 | $10,550.50 | $8,411.54 | $157,714.02 | |
| $18,962.04 | $9,987.16 | $8,974.88 | $148,739.15 | |
| $18,962.04 | $9,386.10 | $9,575.94 | $139,163.21 | |
| $18,962.04 | $8,744.78 | $10,217.26 | $128,945.95 | |
| $18,962.04 | $8,060.51 | $10,901.53 | $118,044.42 | |
| $18,962.04 | $7,330.42 | $11,631.62 | $106,412.80 | |
| $18,962.04 | $6,551.43 | $12,410.61 | $94,002.18 | |
| $18,962.04 | $5,720.26 | $13,241.78 | $80,760.41 | |
| $18,962.04 | $4,833.44 | $14,128.60 | $66,631.80 | |
| $18,962.04 | $3,887.22 | $15,074.82 | $51,556.98 | |
| $18,962.04 | $2,877.63 | $16,084.41 | $35,472.57 | |
| $18,962.04 | $1,800.43 | $17,161.61 | $18,310.96 | |
| $18,962.04 | $651.08 | $18,310.96 | $0.00 |
Early payments are almost all interest and late ones almost all principal, which is why a schedule looks so lopsided. On these figures the first payment puts $226.00 against the balance and $1,354.17 toward interest. Nothing is being hidden: interest is charged on what is outstanding, and at the start almost everything is outstanding.
How the Amortization Schedule Calculator works
The whole schedule, payment by payment, with the baseline kept alongside so the effect of paying extra is shown as a number rather than implied. Early payments are almost entirely interest and late ones almost entirely principal, which is the single most useful thing a schedule tells you and the reason paying extra early is worth so much more than paying extra late.
Also known as: amortization calculator with extra payments · loan amortization schedule · mortgage payoff calculator · extra payment calculator · biweekly mortgage calculator · car loan amortization schedule · auto loan amortization calculator
Where to go next
The Amortization Schedule question rarely arrives on its own. These are the ones that usually come with it:
- Car Loan Calculator — The payment, and where the financed amount actually came from.
- APR Calculator — The quoted rate sets the payment. The APR is what it costs.
- Ring Size Calculator — Finger measurement to US, UK, EU and Japanese sizes.
- Shoe Size Conversion Calculator — US, UK, EU, Japan and centimetres, from one measurement.
Frequently asked questions
Why is almost all of my early payment going to interest?
Because interest is charged on what is still outstanding, and at the start almost everything is outstanding. On a 250,000 loan at 6.5 percent the first payment puts about 226 against the balance and about 1,354 toward interest. Nothing is being hidden and no fee is being taken: the split shifts month by month as the balance falls, and by the final year almost the whole payment is principal.
How much does paying extra each month actually save?
Far more than the extra itself, on a long loan. Every additional amount reduces the balance that every later month's interest is charged on, so the saving compounds. On 200,000 at 6 percent over 30 years, 200 a month extra clears the loan nine years early and saves close to 80,000 in interest for about 50,000 paid in. Paying extra early is worth considerably more than paying the same amount later.
Does paying extra reduce my monthly payment?
No, it shortens the term. The instalment is fixed by the original agreement, and extra amounts are credited against principal, so the loan finishes sooner rather than getting cheaper each month. Reducing the payment instead is called recasting, and most lenders will only do it on request and often charge for it. This calculator shortens the term, which is what actually happens by default.
What is a biweekly payment plan?
Half the monthly payment every fortnight. Twenty-six half payments a year come to thirteen monthly ones rather than twelve, so it is really one extra payment a year with the extra spread across it. That is where the saving comes from, and it is worth knowing, because paying the same extra amount yourself achieves exactly the same thing without the fee some services charge to set it up.
Why does the final payment differ from the others?
Because rounding each payment to the cent leaves a few cents outstanding or overpaid by the end of a long term. The last payment is whatever clears the balance exactly. A schedule that finishes on a balance of minus three cents is one nobody trusts, and a real lender adjusts the final instalment for the same reason.
Put this calculator on your own site
Free to use, on any site, commercial or not. Paste this where you want it to appear. It is a plain iframe, so it works in WordPress, Squarespace, Wix, Webflow, Ghost and anything else that accepts HTML.
<iframe src="https://www.thecalclibrary.com/embed/amortization-schedule-calculator" width="100%" height="640" style="border:1px solid #e2e8f0;border-radius:12px" loading="lazy" title="Amortization Schedule Calculator"></iframe>
<p style="font:13px/1.5 system-ui,sans-serif;margin:6px 0 0;color:#64748b">Powered by <a href="https://www.thecalclibrary.com/amortization-schedule-calculator" style="color:#64748b">Amortization Schedule Calculator</a> from The Calc Library</p>The only condition is that the credit line below the frame stays in place. That one line is what pays for the tool being free — it is how anyone else finds it.
Related calculators
Car Loan Calculator
The payment, and where the financed amount actually came from.
OpenAPR Calculator
The quoted rate sets the payment. The APR is what it costs.
OpenRing Size Calculator
Finger measurement to US, UK, EU and Japanese sizes.
OpenShoe Size Conversion Calculator
US, UK, EU, Japan and centimetres, from one measurement.
Open