US Amortization calculator
Build a full amortization schedule for any loan — see each year's interest, principal, and remaining balance, and how extra monthly payments shorten the payoff.
Loan details
Works for any amortising loan — mortgage, car, or personal. Extra payments go straight to principal.
The schedule below shows each year's interest, principal, and remaining balance. Early payments are mostly interest; the split flips as the balance falls. Estimates only — not financial advice.
| Year | Interest paid | Principal paid | Remaining balance |
|---|---|---|---|
| 1 | $19,401.27 | $3,353.18 | $296,646.82 |
| 2 | $19,176.70 | $3,577.74 | $293,069.08 |
| 3 | $18,937.10 | $3,817.35 | $289,251.73 |
| 4 | $18,681.44 | $4,073.01 | $285,178.72 |
| 5 | $18,408.66 | $4,345.79 | $280,832.93 |
| 6 | $18,117.62 | $4,636.83 | $276,196.10 |
| 7 | $17,807.08 | $4,947.37 | $271,248.73 |
| 8 | $17,475.75 | $5,278.70 | $265,970.03 |
| 9 | $17,122.22 | $5,632.23 | $260,337.81 |
| 10 | $16,745.02 | $6,009.43 | $254,328.38 |
| 11 | $16,342.56 | $6,411.89 | $247,916.49 |
| 12 | $15,913.14 | $6,841.31 | $241,075.18 |
| 13 | $15,454.97 | $7,299.48 | $233,775.70 |
| 14 | $14,966.11 | $7,788.34 | $225,987.36 |
| 15 | $14,444.51 | $8,309.94 | $217,677.42 |
| 16 | $13,887.98 | $8,866.47 | $208,810.95 |
| 17 | $13,294.17 | $9,460.28 | $199,350.68 |
| 18 | $12,660.60 | $10,093.85 | $189,256.83 |
| 19 | $11,984.60 | $10,769.85 | $178,486.98 |
| 20 | $11,263.32 | $11,491.13 | $166,995.85 |
| 21 | $10,493.74 | $12,260.71 | $154,735.14 |
| 22 | $9,672.62 | $13,081.83 | $141,653.30 |
| 23 | $8,796.50 | $13,957.95 | $127,695.36 |
| 24 | $7,861.71 | $14,892.74 | $112,802.62 |
| 25 | $6,864.32 | $15,890.13 | $96,912.49 |
| 26 | $5,800.13 | $16,954.32 | $79,958.16 |
| 27 | $4,664.66 | $18,089.79 | $61,868.38 |
| 28 | $3,453.16 | $19,301.29 | $42,567.08 |
| 29 | $2,160.51 | $20,593.94 | $21,973.15 |
| 30 | $781.30 | $21,973.15 | $0.00 |
How amortization works
An amortising loan is repaid in equal instalments calculated so the balance hits zero exactly at the end of the term: M = P · r · (1 + r)n / ((1 + r)n − 1). The payment never changes — what changes is its composition. Interest each month equals the outstanding balance times the monthly rate, and whatever is left of the payment reduces principal.
Worked example
A $300,000 loan at 6.5% over 30 years has a payment of $1,896/month:
- Month 1: $1,625 interest, $271 principal
- Year 10: roughly $1,380 interest, $516 principal per month
- Year 22 is the crossover — principal finally exceeds interest
- Total interest over the term: about $382,600 — more than the loan itself
Why extra payments punch above their weight
An extra payment goes entirely to principal, which permanently removes the interest that balance would have generated every remaining month of the term. On the example above, $200 extra per month clears the loan about 6 years early and saves roughly $87,000 in interest. The earlier in the term you pay extra, the larger the effect — there are more months of future interest to cancel.
Common mistakes
- Confusing term length with cost. Two loans with the same payment can have wildly different totals — always compare total interest, not just the monthly figure.
- Extra payments applied as "advance payments." Some servicers hold extra money against future instalments instead of reducing principal. Specify "apply to principal."
- Ignoring prepayment limits. Fixed-rate products in the UK and Australia often cap overpayments at around 10% of the balance per year.
For the full house-purchase picture — taxes, insurance, PMI — use the mortgage calculator; to target a specific payoff date, try the mortgage payoff calculator.
Related calculators
Related guides
The 28/36 rule, real affordability limits, and costs beyond the mortgage payment.
9 min read
How PMI works, how much it costs, and four ways to avoid or cancel it.
8 min read
Break-even analysis and lifetime savings — when refinancing makes sense.
8 min read
True-cost comparison including down payment opportunity cost and maintenance.
10 min read
Frequently asked questions
What is an amortization schedule?
How do extra payments change an amortization schedule?
Does this work for loans other than mortgages?
Why is so much of my early mortgage payment interest?
Embed this calculator
Free to embed on your website, blog, or resource page — no signup, no fees, no API key. The calculator runs entirely in the visitor's browser.
<iframe src="https://financecalcapp.com/embed/amortization/us/" width="100%" height="680" frameborder="0" title="Amortization Calculator" loading="lazy" ></iframe> <p>Free <a href="https://financecalcapp.com/calculators/amortization/us/">Amortization Calculator</a> by <a href="https://financecalcapp.com">Finance Calc App</a></p>