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.

By Mitch Duncan Last reviewed Methodology

Loan details

Works for any amortising loan — mortgage, car, or personal. Extra payments go straight to principal.

Monthly payment
$1,896.20
Total interest
$382,633.47
Paid off in
30y 0m

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-by-year amortization schedule
YearInterest paidPrincipal paidRemaining 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
Want the full picture? How a Mortgage Works (Amortization Explained) →

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:

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

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

Frequently asked questions

What is an amortization schedule?
An amortization schedule is a table showing every payment on a loan split into interest and principal, plus the remaining balance after each payment. Early payments are mostly interest because interest accrues on the full outstanding balance; as the balance falls, the split flips and later payments are mostly principal. The schedule makes the true cost and pace of a loan visible.
How do extra payments change an amortization schedule?
Every extra unit of principal you pay eliminates all the future interest that would have accrued on it for the rest of the term. That's why even modest extra monthly payments shorten a long loan by years. Enter an extra payment above and the schedule recalculates — showing the new payoff date and total interest saved.
Does this work for loans other than mortgages?
Yes. Any fully-amortising fixed-rate loan follows the same math — car loans, personal loans, and student loans with fixed payments. Enter the loan amount, rate, and term, and the schedule applies. It doesn't model interest-only periods, variable rates, or credit-card-style revolving balances.
Why is so much of my early mortgage payment interest?
Interest each month equals the outstanding balance times the monthly rate. At the start the balance is at its largest, so interest consumes most of the fixed payment. On a typical 30-year loan it takes well past the halfway point of the term before the majority of each payment goes to principal.

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>