Skip to content

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.

Written and maintained by Mohit PatelLast checked August 4, 2026How we build these

Pay it off faster

Monthly payment$1,580.17for 30 years
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%
Amortisation schedule by year, expandable to individual months
YearPaidInterestPrincipalBalance
$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

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.

Related calculators