Mortgage Amortization Calculator

Month-by-month principal, interest and balance, with optional extra payments.

  • Free, no sign-up
  • Results update as you type
  • Updated for 2026
Live Mortgage amortization
Your numbers
$
%
$
Monthly principal & interest
$2,093.44
30-year schedule

Details

Total interest
$413,638
Payoff time
30 yrs

Over time

Loan balance: $0Interest paid: $413,638Principal paid: $340,000
$0$200k$400k$600kYear 0Year 15Year 30

Schedule

MonthPaymentInterestPrincipalBalance
Month 1$2,093.44$1,770.83$322.61$339,677.39
Month 2$2,093.44$1,769.15$324.29$339,353.11
Month 3$2,093.44$1,767.46$325.97$339,027.14
Month 4$2,093.44$1,765.77$327.67$338,699.46
Month 5$2,093.44$1,764.06$329.38$338,370.08
Month 6$2,093.44$1,762.34$331.09$338,038.99
Month 7$2,093.44$1,760.62$332.82$337,706.17
Month 8$2,093.44$1,758.89$334.55$337,371.62
Month 9$2,093.44$1,757.14$336.29$337,035.32
Month 10$2,093.44$1,755.39$338.05$336,697.28
Month 11$2,093.44$1,753.63$339.81$336,357.47
Month 12$2,093.44$1,751.86$341.58$336,015.89
Month 13$2,093.44$1,750.08$343.36$335,672.54
Month 14$2,093.44$1,748.29$345.14$335,327.39
Month 15$2,093.44$1,746.50$346.94$334,980.45
Month 16$2,093.44$1,744.69$348.75$334,631.70
Month 17$2,093.44$1,742.87$350.57$334,281.14
Month 18$2,093.44$1,741.05$352.39$333,928.75
Month 19$2,093.44$1,739.21$354.23$333,574.52
Month 20$2,093.44$1,737.37$356.07$333,218.45
Month 21$2,093.44$1,735.51$357.93$332,860.53
Month 22$2,093.44$1,733.65$359.79$332,500.74
Month 23$2,093.44$1,731.77$361.66$332,139.07
Month 24$2,093.44$1,729.89$363.55$331,775.52
Month 25$2,093.44$1,728.00$365.44$331,410.08
Month 26$2,093.44$1,726.09$367.34$331,042.74
Month 27$2,093.44$1,724.18$369.26$330,673.48
Month 28$2,093.44$1,722.26$371.18$330,302.30
Month 29$2,093.44$1,720.32$373.11$329,929.19
Month 30$2,093.44$1,718.38$375.06$329,554.13
Month 31$2,093.44$1,716.43$377.01$329,177.12
Month 32$2,093.44$1,714.46$378.97$328,798.14
Month 33$2,093.44$1,712.49$380.95$328,417.20
Month 34$2,093.44$1,710.51$382.93$328,034.26
Month 35$2,093.44$1,708.51$384.93$327,649.34
Month 36$2,093.44$1,706.51$386.93$327,262.41
Month 37$2,093.44$1,704.49$388.95$326,873.46
Month 38$2,093.44$1,702.47$390.97$326,482.49
Month 39$2,093.44$1,700.43$393.01$326,089.48
Month 40$2,093.44$1,698.38$395.06$325,694.42
Month 41$2,093.44$1,696.33$397.11$325,297.31
Month 42$2,093.44$1,694.26$399.18$324,898.13
Month 43$2,093.44$1,692.18$401.26$324,496.87
Month 44$2,093.44$1,690.09$403.35$324,093.52
Month 45$2,093.44$1,687.99$405.45$323,688.06
Month 46$2,093.44$1,685.88$407.56$323,280.50
Month 47$2,093.44$1,683.75$409.69$322,870.82
Month 48$2,093.44$1,681.62$411.82$322,459.00
Month 49$2,093.44$1,679.47$413.96$322,045.03
Month 50$2,093.44$1,677.32$416.12$321,628.91
Month 51$2,093.44$1,675.15$418.29$321,210.62
Month 52$2,093.44$1,672.97$420.47$320,790.16
Month 53$2,093.44$1,670.78$422.66$320,367.50
Month 54$2,093.44$1,668.58$424.86$319,942.64
Month 55$2,093.44$1,666.37$427.07$319,515.57
Month 56$2,093.44$1,664.14$429.29$319,086.28
Month 57$2,093.44$1,661.91$431.53$318,654.75
Month 58$2,093.44$1,659.66$433.78$318,220.97
Month 59$2,093.44$1,657.40$436.04$317,784.93
Month 60$2,093.44$1,655.13$438.31$317,346.62
Month 61$2,093.44$1,652.85$440.59$316,906.03
Month 62$2,093.44$1,650.55$442.89$316,463.14
Month 63$2,093.44$1,648.25$445.19$316,017.95
Month 64$2,093.44$1,645.93$447.51$315,570.44
Month 65$2,093.44$1,643.60$449.84$315,120.60
Month 66$2,093.44$1,641.25$452.19$314,668.41
Month 67$2,093.44$1,638.90$454.54$314,213.87
Month 68$2,093.44$1,636.53$456.91$313,756.96
Month 69$2,093.44$1,634.15$459.29$313,297.67
Month 70$2,093.44$1,631.76$461.68$312,835.99
Month 71$2,093.44$1,629.35$464.08$312,371.91
Month 72$2,093.44$1,626.94$466.50$311,905.41
Month 73$2,093.44$1,624.51$468.93$311,436.48
Month 74$2,093.44$1,622.06$471.37$310,965.10
Month 75$2,093.44$1,619.61$473.83$310,491.28
Month 76$2,093.44$1,617.14$476.30$310,014.98
Month 77$2,093.44$1,614.66$478.78$309,536.20
Month 78$2,093.44$1,612.17$481.27$309,054.93
Month 79$2,093.44$1,609.66$483.78$308,571.15
Month 80$2,093.44$1,607.14$486.30$308,084.86
Month 81$2,093.44$1,604.61$488.83$307,596.03
Month 82$2,093.44$1,602.06$491.38$307,104.65
Month 83$2,093.44$1,599.50$493.94$306,610.72
Month 84$2,093.44$1,596.93$496.51$306,114.21
Month 85$2,093.44$1,594.34$499.09$305,615.12
Month 86$2,093.44$1,591.75$501.69$305,113.42
Month 87$2,093.44$1,589.13$504.31$304,609.12
Month 88$2,093.44$1,586.51$506.93$304,102.18
Month 89$2,093.44$1,583.87$509.57$303,592.61
Month 90$2,093.44$1,581.21$512.23$303,080.38
Month 91$2,093.44$1,578.54$514.89$302,565.49
Month 92$2,093.44$1,575.86$517.58$302,047.91
Month 93$2,093.44$1,573.17$520.27$301,527.64
Month 94$2,093.44$1,570.46$522.98$301,004.66
Month 95$2,093.44$1,567.73$525.71$300,478.95
Month 96$2,093.44$1,564.99$528.44$299,950.51
Month 97$2,093.44$1,562.24$531.20$299,419.31
Month 98$2,093.44$1,559.48$533.96$298,885.35
Month 99$2,093.44$1,556.69$536.74$298,348.60
Month 100$2,093.44$1,553.90$539.54$297,809.07
Month 101$2,093.44$1,551.09$542.35$297,266.72
Month 102$2,093.44$1,548.26$545.17$296,721.54
Month 103$2,093.44$1,545.42$548.01$296,173.53
Month 104$2,093.44$1,542.57$550.87$295,622.66
Month 105$2,093.44$1,539.70$553.74$295,068.92
Month 106$2,093.44$1,536.82$556.62$294,512.30
Month 107$2,093.44$1,533.92$559.52$293,952.78
Month 108$2,093.44$1,531.00$562.43$293,390.35
Month 109$2,093.44$1,528.07$565.36$292,824.98
Month 110$2,093.44$1,525.13$568.31$292,256.67
Month 111$2,093.44$1,522.17$571.27$291,685.41
Month 112$2,093.44$1,519.19$574.24$291,111.16
Month 113$2,093.44$1,516.20$577.23$290,533.93
Month 114$2,093.44$1,513.20$580.24$289,953.69
Month 115$2,093.44$1,510.18$583.26$289,370.42
Month 116$2,093.44$1,507.14$586.30$288,784.12
Month 117$2,093.44$1,504.08$589.35$288,194.77
Month 118$2,093.44$1,501.01$592.42$287,602.34
Month 119$2,093.44$1,497.93$595.51$287,006.83
Month 120$2,093.44$1,494.83$598.61$286,408.22
Month 121$2,093.44$1,491.71$601.73$285,806.49
Month 122$2,093.44$1,488.58$604.86$285,201.63
Month 123$2,093.44$1,485.43$608.01$284,593.62
Month 124$2,093.44$1,482.26$611.18$283,982.44
Month 125$2,093.44$1,479.08$614.36$283,368.08
Month 126$2,093.44$1,475.88$617.56$282,750.51
Month 127$2,093.44$1,472.66$620.78$282,129.73
Month 128$2,093.44$1,469.43$624.01$281,505.72
Month 129$2,093.44$1,466.18$627.26$280,878.46
Month 130$2,093.44$1,462.91$630.53$280,247.93
Month 131$2,093.44$1,459.62$633.81$279,614.11
Month 132$2,093.44$1,456.32$637.11$278,977.00
Month 133$2,093.44$1,453.01$640.43$278,336.56
Month 134$2,093.44$1,449.67$643.77$277,692.80
Month 135$2,093.44$1,446.32$647.12$277,045.67
Month 136$2,093.44$1,442.95$650.49$276,395.18
Month 137$2,093.44$1,439.56$653.88$275,741.30
Month 138$2,093.44$1,436.15$657.29$275,084.02
Month 139$2,093.44$1,432.73$660.71$274,423.31
Month 140$2,093.44$1,429.29$664.15$273,759.16
Month 141$2,093.44$1,425.83$667.61$273,091.55
Month 142$2,093.44$1,422.35$671.09$272,420.46
Month 143$2,093.44$1,418.86$674.58$271,745.88
Month 144$2,093.44$1,415.34$678.10$271,067.78
Month 145$2,093.44$1,411.81$681.63$270,386.16
Month 146$2,093.44$1,408.26$685.18$269,700.98
Month 147$2,093.44$1,404.69$688.75$269,012.23
Month 148$2,093.44$1,401.11$692.33$268,319.90
Month 149$2,093.44$1,397.50$695.94$267,623.96
Month 150$2,093.44$1,393.87$699.56$266,924.40
Month 151$2,093.44$1,390.23$703.21$266,221.19
Month 152$2,093.44$1,386.57$706.87$265,514.32
Month 153$2,093.44$1,382.89$710.55$264,803.77
Month 154$2,093.44$1,379.19$714.25$264,089.52
Month 155$2,093.44$1,375.47$717.97$263,371.54
Month 156$2,093.44$1,371.73$721.71$262,649.83
Month 157$2,093.44$1,367.97$725.47$261,924.36
Month 158$2,093.44$1,364.19$729.25$261,195.11
Month 159$2,093.44$1,360.39$733.05$260,462.07
Month 160$2,093.44$1,356.57$736.87$259,725.20
Month 161$2,093.44$1,352.74$740.70$258,984.50
Month 162$2,093.44$1,348.88$744.56$258,239.94
Month 163$2,093.44$1,345.00$748.44$257,491.50
Month 164$2,093.44$1,341.10$752.34$256,739.16
Month 165$2,093.44$1,337.18$756.26$255,982.90
Month 166$2,093.44$1,333.24$760.19$255,222.71
Month 167$2,093.44$1,329.28$764.15$254,458.56
Month 168$2,093.44$1,325.30$768.13$253,690.42
Month 169$2,093.44$1,321.30$772.13$252,918.29
Month 170$2,093.44$1,317.28$776.16$252,142.13
Month 171$2,093.44$1,313.24$780.20$251,361.94
Month 172$2,093.44$1,309.18$784.26$250,577.67
Month 173$2,093.44$1,305.09$788.35$249,789.33
Month 174$2,093.44$1,300.99$792.45$248,996.87
Month 175$2,093.44$1,296.86$796.58$248,200.30
Month 176$2,093.44$1,292.71$800.73$247,399.57
Month 177$2,093.44$1,288.54$804.90$246,594.67
Month 178$2,093.44$1,284.35$809.09$245,785.58
Month 179$2,093.44$1,280.13$813.31$244,972.27
Month 180$2,093.44$1,275.90$817.54$244,154.73
Month 181$2,093.44$1,271.64$821.80$243,332.93
Month 182$2,093.44$1,267.36$826.08$242,506.85
Month 183$2,093.44$1,263.06$830.38$241,676.47
Month 184$2,093.44$1,258.73$834.71$240,841.76
Month 185$2,093.44$1,254.38$839.05$240,002.71
Month 186$2,093.44$1,250.01$843.42$239,159.28
Month 187$2,093.44$1,245.62$847.82$238,311.47
Month 188$2,093.44$1,241.21$852.23$237,459.23
Month 189$2,093.44$1,236.77$856.67$236,602.56
Month 190$2,093.44$1,232.31$861.13$235,741.43
Month 191$2,093.44$1,227.82$865.62$234,875.81
Month 192$2,093.44$1,223.31$870.13$234,005.68
Month 193$2,093.44$1,218.78$874.66$233,131.02
Month 194$2,093.44$1,214.22$879.21$232,251.81
Month 195$2,093.44$1,209.64$883.79$231,368.02
Month 196$2,093.44$1,205.04$888.40$230,479.62
Month 197$2,093.44$1,200.41$893.02$229,586.60
Month 198$2,093.44$1,195.76$897.67$228,688.92
Month 199$2,093.44$1,191.09$902.35$227,786.57
Month 200$2,093.44$1,186.39$907.05$226,879.52
Month 201$2,093.44$1,181.66$911.77$225,967.75
Month 202$2,093.44$1,176.92$916.52$225,051.22
Month 203$2,093.44$1,172.14$921.30$224,129.93
Month 204$2,093.44$1,167.34$926.10$223,203.83
Month 205$2,093.44$1,162.52$930.92$222,272.91
Month 206$2,093.44$1,157.67$935.77$221,337.14
Month 207$2,093.44$1,152.80$940.64$220,396.50
Month 208$2,093.44$1,147.90$945.54$219,450.96
Month 209$2,093.44$1,142.97$950.46$218,500.50
Month 210$2,093.44$1,138.02$955.42$217,545.08
Month 211$2,093.44$1,133.05$960.39$216,584.69
Month 212$2,093.44$1,128.05$965.39$215,619.30
Month 213$2,093.44$1,123.02$970.42$214,648.88
Month 214$2,093.44$1,117.96$975.48$213,673.40
Month 215$2,093.44$1,112.88$980.56$212,692.85
Month 216$2,093.44$1,107.78$985.66$211,707.18
Month 217$2,093.44$1,102.64$990.80$210,716.39
Month 218$2,093.44$1,097.48$995.96$209,720.43
Month 219$2,093.44$1,092.29$1,001.14$208,719.28
Month 220$2,093.44$1,087.08$1,006.36$207,712.93
Month 221$2,093.44$1,081.84$1,011.60$206,701.33
Month 222$2,093.44$1,076.57$1,016.87$205,684.46
Month 223$2,093.44$1,071.27$1,022.17$204,662.29
Month 224$2,093.44$1,065.95$1,027.49$203,634.80
Month 225$2,093.44$1,060.60$1,032.84$202,601.96
Month 226$2,093.44$1,055.22$1,038.22$201,563.74
Month 227$2,093.44$1,049.81$1,043.63$200,520.11
Month 228$2,093.44$1,044.38$1,049.06$199,471.05
Month 229$2,093.44$1,038.91$1,054.53$198,416.52
Month 230$2,093.44$1,033.42$1,060.02$197,356.51
Month 231$2,093.44$1,027.90$1,065.54$196,290.97
Month 232$2,093.44$1,022.35$1,071.09$195,219.88
Month 233$2,093.44$1,016.77$1,076.67$194,143.21
Month 234$2,093.44$1,011.16$1,082.28$193,060.93
Month 235$2,093.44$1,005.53$1,087.91$191,973.02
Month 236$2,093.44$999.86$1,093.58$190,879.44
Month 237$2,093.44$994.16$1,099.27$189,780.17
Month 238$2,093.44$988.44$1,105.00$188,675.17
Month 239$2,093.44$982.68$1,110.76$187,564.41
Month 240$2,093.44$976.90$1,116.54$186,447.87
Month 241$2,093.44$971.08$1,122.36$185,325.51
Month 242$2,093.44$965.24$1,128.20$184,197.31
Month 243$2,093.44$959.36$1,134.08$183,063.23
Month 244$2,093.44$953.45$1,139.98$181,923.25
Month 245$2,093.44$947.52$1,145.92$180,777.33
Month 246$2,093.44$941.55$1,151.89$179,625.44
Month 247$2,093.44$935.55$1,157.89$178,467.55
Month 248$2,093.44$929.52$1,163.92$177,303.63
Month 249$2,093.44$923.46$1,169.98$176,133.65
Month 250$2,093.44$917.36$1,176.08$174,957.57
Month 251$2,093.44$911.24$1,182.20$173,775.37
Month 252$2,093.44$905.08$1,188.36$172,587.01
Month 253$2,093.44$898.89$1,194.55$171,392.46
Month 254$2,093.44$892.67$1,200.77$170,191.70
Month 255$2,093.44$886.42$1,207.02$168,984.67
Month 256$2,093.44$880.13$1,213.31$167,771.36
Month 257$2,093.44$873.81$1,219.63$166,551.73
Month 258$2,093.44$867.46$1,225.98$165,325.75
Month 259$2,093.44$861.07$1,232.37$164,093.38
Month 260$2,093.44$854.65$1,238.79$162,854.60
Month 261$2,093.44$848.20$1,245.24$161,609.36
Month 262$2,093.44$841.72$1,251.72$160,357.64
Month 263$2,093.44$835.20$1,258.24$159,099.40
Month 264$2,093.44$828.64$1,264.80$157,834.60
Month 265$2,093.44$822.06$1,271.38$156,563.22
Month 266$2,093.44$815.43$1,278.01$155,285.21
Month 267$2,093.44$808.78$1,284.66$154,000.55
Month 268$2,093.44$802.09$1,291.35$152,709.20
Month 269$2,093.44$795.36$1,298.08$151,411.12
Month 270$2,093.44$788.60$1,304.84$150,106.28
Month 271$2,093.44$781.80$1,311.63$148,794.65
Month 272$2,093.44$774.97$1,318.47$147,476.18
Month 273$2,093.44$768.11$1,325.33$146,150.85
Month 274$2,093.44$761.20$1,332.24$144,818.61
Month 275$2,093.44$754.26$1,339.17$143,479.44
Month 276$2,093.44$747.29$1,346.15$142,133.29
Month 277$2,093.44$740.28$1,353.16$140,780.12
Month 278$2,093.44$733.23$1,360.21$139,419.92
Month 279$2,093.44$726.15$1,367.29$138,052.62
Month 280$2,093.44$719.02$1,374.41$136,678.21
Month 281$2,093.44$711.87$1,381.57$135,296.64
Month 282$2,093.44$704.67$1,388.77$133,907.87
Month 283$2,093.44$697.44$1,396.00$132,511.87
Month 284$2,093.44$690.17$1,403.27$131,108.59
Month 285$2,093.44$682.86$1,410.58$129,698.01
Month 286$2,093.44$675.51$1,417.93$128,280.08
Month 287$2,093.44$668.13$1,425.31$126,854.77
Month 288$2,093.44$660.70$1,432.74$125,422.03
Month 289$2,093.44$653.24$1,440.20$123,981.84
Month 290$2,093.44$645.74$1,447.70$122,534.14
Month 291$2,093.44$638.20$1,455.24$121,078.90
Month 292$2,093.44$630.62$1,462.82$119,616.08
Month 293$2,093.44$623.00$1,470.44$118,145.64
Month 294$2,093.44$615.34$1,478.10$116,667.54
Month 295$2,093.44$607.64$1,485.80$115,181.75
Month 296$2,093.44$599.90$1,493.53$113,688.21
Month 297$2,093.44$592.13$1,501.31$112,186.90
Month 298$2,093.44$584.31$1,509.13$110,677.77
Month 299$2,093.44$576.45$1,516.99$109,160.78
Month 300$2,093.44$568.55$1,524.89$107,635.88
Month 301$2,093.44$560.60$1,532.83$106,103.05
Month 302$2,093.44$552.62$1,540.82$104,562.23
Month 303$2,093.44$544.59$1,548.84$103,013.39
Month 304$2,093.44$536.53$1,556.91$101,456.48
Month 305$2,093.44$528.42$1,565.02$99,891.46
Month 306$2,093.44$520.27$1,573.17$98,318.29
Month 307$2,093.44$512.07$1,581.36$96,736.92
Month 308$2,093.44$503.84$1,589.60$95,147.32
Month 309$2,093.44$495.56$1,597.88$93,549.44
Month 310$2,093.44$487.24$1,606.20$91,943.24
Month 311$2,093.44$478.87$1,614.57$90,328.67
Month 312$2,093.44$470.46$1,622.98$88,705.70
Month 313$2,093.44$462.01$1,631.43$87,074.27
Month 314$2,093.44$453.51$1,639.93$85,434.34
Month 315$2,093.44$444.97$1,648.47$83,785.87
Month 316$2,093.44$436.38$1,657.05$82,128.82
Month 317$2,093.44$427.75$1,665.68$80,463.14
Month 318$2,093.44$419.08$1,674.36$78,788.78
Month 319$2,093.44$410.36$1,683.08$77,105.70
Month 320$2,093.44$401.59$1,691.85$75,413.85
Month 321$2,093.44$392.78$1,700.66$73,713.19
Month 322$2,093.44$383.92$1,709.52$72,003.68
Month 323$2,093.44$375.02$1,718.42$70,285.26
Month 324$2,093.44$366.07$1,727.37$68,557.89
Month 325$2,093.44$357.07$1,736.37$66,821.52
Month 326$2,093.44$348.03$1,745.41$65,076.11
Month 327$2,093.44$338.94$1,754.50$63,321.61
Month 328$2,093.44$329.80$1,763.64$61,557.97
Month 329$2,093.44$320.61$1,772.82$59,785.15
Month 330$2,093.44$311.38$1,782.06$58,003.09
Month 331$2,093.44$302.10$1,791.34$56,211.75
Month 332$2,093.44$292.77$1,800.67$54,411.08
Month 333$2,093.44$283.39$1,810.05$52,601.03
Month 334$2,093.44$273.96$1,819.47$50,781.56
Month 335$2,093.44$264.49$1,828.95$48,952.61
Month 336$2,093.44$254.96$1,838.48$47,114.13
Month 337$2,093.44$245.39$1,848.05$45,266.08
Month 338$2,093.44$235.76$1,857.68$43,408.40
Month 339$2,093.44$226.09$1,867.35$41,541.05
Month 340$2,093.44$216.36$1,877.08$39,663.97
Month 341$2,093.44$206.58$1,886.86$37,777.11
Month 342$2,093.44$196.76$1,896.68$35,880.43
Month 343$2,093.44$186.88$1,906.56$33,973.87
Month 344$2,093.44$176.95$1,916.49$32,057.38
Month 345$2,093.44$166.97$1,926.47$30,130.91
Month 346$2,093.44$156.93$1,936.51$28,194.40
Month 347$2,093.44$146.85$1,946.59$26,247.81
Month 348$2,093.44$136.71$1,956.73$24,291.08
Month 349$2,093.44$126.52$1,966.92$22,324.15
Month 350$2,093.44$116.27$1,977.17$20,346.99
Month 351$2,093.44$105.97$1,987.46$18,359.52
Month 352$2,093.44$95.62$1,997.82$16,361.71
Month 353$2,093.44$85.22$2,008.22$14,353.49
Month 354$2,093.44$74.76$2,018.68$12,334.80
Month 355$2,093.44$64.24$2,029.19$10,305.61
Month 356$2,093.44$53.68$2,039.76$8,265.85
Month 357$2,093.44$43.05$2,050.39$6,215.46
Month 358$2,093.44$32.37$2,061.07$4,154.39
Month 359$2,093.44$21.64$2,071.80$2,082.59
Month 360$2,093.44$10.85$2,082.59$0.00

How this calculator works

Each month, interest is the remaining balance times the rate divided by 12; the rest of the payment reduces principal. Any extra amount goes straight to principal, which lowers future interest and ends the loan sooner. Interest and time saved compare the schedule with and without the extra payment.

Worked example

With the example values below: Monthly principal & interest, $2,093.44 (30-year schedule). Change any number above to run your own.

What you enter

InputExample
Loan amount$340,000
Interest rate6.25%
Loan term30 years
Extra principal / month$0

What amortization means

An amortizing loan is repaid with equal payments that cover both interest and principal, so the balance reaches zero at the end of the term. Each month, interest is calculated on the remaining balance; the rest of the payment reduces principal.

Because the balance is highest at the start, early payments are mostly interest. On a $340,000 loan at 6.25% for 30 years, the payment is about $2,093. In month one, about $1,771 is interest and only $322 is principal. By about year 19, more of each payment goes to principal than to interest.

How to read an amortization schedule

Each row of the schedule shows one period: the payment, how much went to interest, how much to principal, and the balance left. Cumulative columns show total interest and principal paid so far.

Use it to answer practical questions: how much equity you'll have when you plan to sell, when your balance drops below 80% of the home's value so you can cancel PMI, or how much interest a refinance would save on the remaining balance.

What extra payments do

Any extra amount you pay goes straight to principal. That lowers the balance future interest is charged on, so the savings compound. On the $340,000 loan above, an extra $200 a month saves roughly $100,000 of interest and ends the loan about six years early.

Make sure your servicer applies extra payments to principal, not to the next month's payment. Biweekly payments, half the monthly amount every two weeks, add up to one extra payment a year and have a similar effect.

Amortization beyond mortgages

The same math applies to auto loans, personal loans and student loans: fixed payments, interest on the remaining balance, principal rising over time. Interest-only loans and HELOCs during the draw period don't amortize, which is why their payment jumps when repayment starts; see the HELOC calculator.

Frequently asked questions

What is an amortization schedule?

A table showing every payment on a loan, split into interest and principal, with the balance remaining after each payment. It shows how equity builds and how much total interest you'll pay.

Why is so much of my mortgage payment interest?

Interest is charged on the remaining balance, which is largest at the start of the loan. As the balance falls, the interest portion shrinks and more of each payment goes to principal.

How do extra payments affect amortization?

Extra principal payments lower the balance immediately, which reduces all future interest and shortens the loan. An extra $200 a month on a $340,000, 6.25% 30-year loan saves roughly $100,000 in interest.

How do I calculate loan amortization?

Find the fixed payment with M = P × r(1 + r)^n ÷ ((1 + r)^n − 1). Each month, interest is the balance times the monthly rate; principal is the payment minus that interest; the new balance is the old balance minus principal.

Does paying extra shorten my loan or lower my payment?

On a standard mortgage it shortens the loan; the required payment stays the same. To lower the payment instead, some lenders offer a recast after a large lump-sum payment, usually for a small fee.

Grow what this calculator projects.

TruthSayer AI sends quantitative stock signals across valuations, earnings and dark-pool activity, each one traded in its own funded account first.

Start free for 7 days

Estimates for planning only, not financial, tax or legal advice. Tax tools use 2026 federal figures (brackets, $16,100 / $32,200 standard deduction, $19,000 gift exclusion, $15M lifetime exemption). Rates shown as defaults are examples; replace them with quotes you actually receive.