Last updated: April 2026

Amortization Schedule

Enter your loan details to see every payment broken down into principal and interest, a yearly summary, and how your balance drops over time.

Loan Details

$
%

Used to show actual payment dates in the schedule.

Enter your loan amount and interest rate above to generate a schedule.

How Amortization Works

On a fixed-rate loan, your monthly payment stays the same from the first month to the last — but what that payment covers shifts dramatically over time. In the early years, the vast majority of each payment goes toward interest. In the later years, most of it reduces your balance.

This happens because interest is calculated each month on your current outstanding balance. A $300,000 loan at 7% generates roughly $1,750 in interest in month one. After 15 years of payments, the same loan has a much smaller balance, so the interest portion shrinks — and more goes to principal.

The Cost of Early Interest

On a 30-year $300,000 mortgage at 7%, you'll pay roughly $719,000 in total — meaning about $419,000 in interest on top of the original loan. This is why paying extra early is so powerful: every extra dollar applied to principal in year one eliminates interest charges on that dollar for the remaining 29 years.

Even an extra $100/month from day one can cut several years off a 30-year mortgage and save thousands in interest. Use the Mortgage Payment Calculator and Debt Payoff Calculator to model extra payments.

Yearly vs. Monthly View

The yearly summary shows totals for each calendar year of your loan — useful for seeing the big picture of how much interest you paid in a given year (relevant for tax purposes if you itemize deductions). The monthly detail shows every individual payment, which your lender will also provide as an amortization statement.

Understanding the Payoff Chart

The chart shows two lines over the life of your loan:

  • Remaining balance (maroon) — starts at your loan amount and curves down to zero.
  • Cumulative interest (red) — starts at zero and climbs steadily. This line shows the total interest cost you've accumulated to date.

Where the two lines cross is roughly the point at which you've paid as much in interest as you have remaining in balance — a useful milestone for understanding your loan's cost.

Frequently Asked Questions

What is an amortization schedule?

An amortization schedule is a table showing every payment on a loan broken into principal (the amount reducing your balance) and interest (the cost of borrowing). Early payments are mostly interest; later payments are mostly principal. The schedule shows your exact balance after every payment until the loan is paid off.

Why do I pay so much interest at the beginning of my loan?

Each month's interest is calculated on the current outstanding balance. At the start of a loan, the balance is highest, so the interest portion of your payment is highest. As you pay down principal, the balance shrinks, so interest shrinks and more of each payment goes to principal. This is how amortization works.

How does making extra principal payments affect my loan?

Extra principal payments reduce your outstanding balance immediately, which reduces the interest charged in all future months. Even a small recurring extra payment can shave years off a 30-year mortgage and save tens of thousands in interest — every dollar paid early eliminates future interest on that dollar for the remaining life of the loan.

What is the difference between principal and interest?

Principal is the portion of your payment that reduces your loan balance — paying back what you borrowed. Interest is the fee charged by the lender for the use of their money. On a fixed-rate loan, the total monthly payment stays the same, but the split shifts over time: principal grows and interest shrinks as the balance decreases.

How is my monthly payment calculated?

Monthly payment is calculated using the amortization formula: M = P × [r(1+r)^n] / [(1+r)^n − 1], where P is the loan amount, r is the monthly interest rate (annual rate ÷ 12), and n is the number of payments. This ensures equal monthly payments that fully pay off the loan by the final payment.

Related Calculators