Full month-by-month payment schedule.
| Mo | Principal | Interest | Balance |
|---|---|---|---|
| 1 | $199.10 | $1,000 | $199,801 |
| 2 | $200.10 | $999.00 | $199,601 |
| 3 | $201.10 | $998.00 | $199,400 |
| 4 | $202.10 | $997.00 | $199,198 |
| 5 | $203.11 | $995.99 | $198,994 |
| 6 | $204.13 | $994.97 | $198,790 |
| 7 | $205.15 | $993.95 | $198,585 |
| 8 | $206.17 | $992.93 | $198,379 |
| 9 | $207.21 | $991.90 | $198,172 |
| 10 | $208.24 | $990.86 | $197,964 |
| 11 | $209.28 | $989.82 | $197,754 |
| 12 | $210.33 | $988.77 | $197,544 |
| 13 | $211.38 | $987.72 | $197,333 |
| 14 | $212.44 | $986.66 | $197,120 |
| 15 | $213.50 | $985.60 | $196,907 |
| 16 | $214.57 | $984.53 | $196,692 |
| 17 | $215.64 | $983.46 | $196,476 |
| 18 | $216.72 | $982.38 | $196,260 |
| 19 | $217.80 | $981.30 | $196,042 |
| 20 | $218.89 | $980.21 | $195,823 |
| 21 | $219.99 | $979.12 | $195,603 |
| 22 | $221.09 | $978.02 | $195,382 |
| 23 | $222.19 | $976.91 | $195,160 |
| 24 | $223.30 | $975.80 | $194,936 |
| 25 | $224.42 | $974.68 | $194,712 |
| 26 | $225.54 | $973.56 | $194,487 |
| 27 | $226.67 | $972.43 | $194,260 |
| 28 | $227.80 | $971.30 | $194,032 |
| 29 | $228.94 | $970.16 | $193,803 |
| 30 | $230.09 | $969.02 | $193,573 |
| 31 | $231.24 | $967.87 | $193,342 |
| 32 | $232.39 | $966.71 | $193,109 |
| 33 | $233.55 | $965.55 | $192,876 |
| 34 | $234.72 | $964.38 | $192,641 |
| 35 | $235.90 | $963.21 | $192,405 |
| 36 | $237.07 | $962.03 | $192,168 |
| 37 | $238.26 | $960.84 | $191,930 |
| 38 | $239.45 | $959.65 | $191,690 |
| 39 | $240.65 | $958.45 | $191,450 |
| 40 | $241.85 | $957.25 | $191,208 |
| 41 | $243.06 | $956.04 | $190,965 |
| 42 | $244.28 | $954.82 | $190,721 |
| 43 | $245.50 | $953.60 | $190,475 |
| 44 | $246.73 | $952.38 | $190,228 |
| 45 | $247.96 | $951.14 | $189,980 |
| 46 | $249.20 | $949.90 | $189,731 |
| 47 | $250.45 | $948.66 | $189,481 |
| 48 | $251.70 | $947.40 | $189,229 |
| 49 | $252.96 | $946.15 | $188,976 |
| 50 | $254.22 | $944.88 | $188,722 |
| 51 | $255.49 | $943.61 | $188,466 |
| 52 | $256.77 | $942.33 | $188,210 |
| 53 | $258.05 | $941.05 | $187,952 |
| 54 | $259.34 | $939.76 | $187,692 |
| 55 | $260.64 | $938.46 | $187,432 |
| 56 | $261.94 | $937.16 | $187,170 |
| 57 | $263.25 | $935.85 | $186,906 |
| 58 | $264.57 | $934.53 | $186,642 |
| 59 | $265.89 | $933.21 | $186,376 |
| 60 | $267.22 | $931.88 | $186,109 |
| 61 | $268.56 | $930.54 | $185,840 |
| 62 | $269.90 | $929.20 | $185,570 |
| 63 | $271.25 | $927.85 | $185,299 |
| 64 | $272.61 | $926.50 | $185,026 |
| 65 | $273.97 | $925.13 | $184,752 |
| 66 | $275.34 | $923.76 | $184,477 |
| 67 | $276.72 | $922.39 | $184,200 |
| 68 | $278.10 | $921.00 | $183,922 |
| 69 | $279.49 | $919.61 | $183,643 |
| 70 | $280.89 | $918.21 | $183,362 |
| 71 | $282.29 | $916.81 | $183,080 |
| 72 | $283.70 | $915.40 | $182,796 |
| 73 | $285.12 | $913.98 | $182,511 |
| 74 | $286.55 | $912.55 | $182,224 |
| 75 | $287.98 | $911.12 | $181,936 |
| 76 | $289.42 | $909.68 | $181,647 |
| 77 | $290.87 | $908.23 | $181,356 |
| 78 | $292.32 | $906.78 | $181,064 |
| 79 | $293.78 | $905.32 | $180,770 |
| 80 | $295.25 | $903.85 | $180,475 |
| 81 | $296.73 | $902.37 | $180,178 |
| 82 | $298.21 | $900.89 | $179,880 |
| 83 | $299.70 | $899.40 | $179,580 |
| 84 | $301.20 | $897.90 | $179,279 |
| 85 | $302.71 | $896.39 | $178,976 |
| 86 | $304.22 | $894.88 | $178,672 |
| 87 | $305.74 | $893.36 | $178,366 |
| 88 | $307.27 | $891.83 | $178,059 |
| 89 | $308.81 | $890.29 | $177,750 |
| 90 | $310.35 | $888.75 | $177,440 |
| 91 | $311.90 | $887.20 | $177,128 |
| 92 | $313.46 | $885.64 | $176,814 |
| 93 | $315.03 | $884.07 | $176,499 |
| 94 | $316.60 | $882.50 | $176,183 |
| 95 | $318.19 | $880.91 | $175,864 |
| 96 | $319.78 | $879.32 | $175,545 |
| 97 | $321.38 | $877.72 | $175,223 |
| 98 | $322.98 | $876.12 | $174,900 |
| 99 | $324.60 | $874.50 | $174,576 |
| 100 | $326.22 | $872.88 | $174,250 |
| 101 | $327.85 | $871.25 | $173,922 |
| 102 | $329.49 | $869.61 | $173,592 |
| 103 | $331.14 | $867.96 | $173,261 |
| 104 | $332.80 | $866.31 | $172,928 |
| 105 | $334.46 | $864.64 | $172,594 |
| 106 | $336.13 | $862.97 | $172,258 |
| 107 | $337.81 | $861.29 | $171,920 |
| 108 | $339.50 | $859.60 | $171,580 |
| 109 | $341.20 | $857.90 | $171,239 |
| 110 | $342.91 | $856.20 | $170,896 |
| 111 | $344.62 | $854.48 | $170,552 |
| 112 | $346.34 | $852.76 | $170,205 |
| 113 | $348.07 | $851.03 | $169,857 |
| 114 | $349.82 | $849.29 | $169,507 |
| 115 | $351.56 | $847.54 | $169,156 |
| 116 | $353.32 | $845.78 | $168,802 |
| 117 | $355.09 | $844.01 | $168,447 |
| 118 | $356.86 | $842.24 | $168,091 |
| 119 | $358.65 | $840.45 | $167,732 |
| 120 | $360.44 | $838.66 | $167,371 |
| 121 | $362.24 | $836.86 | $167,009 |
| 122 | $364.06 | $835.05 | $166,645 |
| 123 | $365.88 | $833.23 | $166,279 |
| 124 | $367.70 | $831.40 | $165,912 |
| 125 | $369.54 | $829.56 | $165,542 |
| 126 | $371.39 | $827.71 | $165,171 |
| 127 | $373.25 | $825.85 | $164,797 |
| 128 | $375.11 | $823.99 | $164,422 |
| 129 | $376.99 | $822.11 | $164,045 |
| 130 | $378.87 | $820.23 | $163,666 |
| 131 | $380.77 | $818.33 | $163,286 |
| 132 | $382.67 | $816.43 | $162,903 |
| 133 | $384.59 | $814.51 | $162,518 |
| 134 | $386.51 | $812.59 | $162,132 |
| 135 | $388.44 | $810.66 | $161,743 |
| 136 | $390.38 | $808.72 | $161,353 |
| 137 | $392.34 | $806.77 | $160,961 |
| 138 | $394.30 | $804.80 | $160,566 |
| 139 | $396.27 | $802.83 | $160,170 |
| 140 | $398.25 | $800.85 | $159,772 |
| 141 | $400.24 | $798.86 | $159,372 |
| 142 | $402.24 | $796.86 | $158,969 |
| 143 | $404.25 | $794.85 | $158,565 |
| 144 | $406.28 | $792.83 | $158,159 |
| 145 | $408.31 | $790.79 | $157,751 |
| 146 | $410.35 | $788.75 | $157,340 |
| 147 | $412.40 | $786.70 | $156,928 |
| 148 | $414.46 | $784.64 | $156,513 |
| 149 | $416.53 | $782.57 | $156,097 |
| 150 | $418.62 | $780.48 | $155,678 |
| 151 | $420.71 | $778.39 | $155,258 |
| 152 | $422.81 | $776.29 | $154,835 |
| 153 | $424.93 | $774.17 | $154,410 |
| 154 | $427.05 | $772.05 | $153,983 |
| 155 | $429.19 | $769.91 | $153,554 |
| 156 | $431.33 | $767.77 | $153,122 |
| 157 | $433.49 | $765.61 | $152,689 |
| 158 | $435.66 | $763.44 | $152,253 |
| 159 | $437.84 | $761.27 | $151,815 |
| 160 | $440.03 | $759.08 | $151,375 |
| 161 | $442.23 | $756.88 | $150,933 |
| 162 | $444.44 | $754.66 | $150,489 |
| 163 | $446.66 | $752.44 | $150,042 |
| 164 | $448.89 | $750.21 | $149,593 |
| 165 | $451.14 | $747.96 | $149,142 |
| 166 | $453.39 | $745.71 | $148,688 |
| 167 | $455.66 | $743.44 | $148,233 |
| 168 | $457.94 | $741.16 | $147,775 |
| 169 | $460.23 | $738.87 | $147,315 |
| 170 | $462.53 | $736.57 | $146,852 |
| 171 | $464.84 | $734.26 | $146,387 |
| 172 | $467.16 | $731.94 | $145,920 |
| 173 | $469.50 | $729.60 | $145,451 |
| 174 | $471.85 | $727.25 | $144,979 |
| 175 | $474.21 | $724.89 | $144,505 |
| 176 | $476.58 | $722.52 | $144,028 |
| 177 | $478.96 | $720.14 | $143,549 |
| 178 | $481.36 | $717.74 | $143,068 |
| 179 | $483.76 | $715.34 | $142,584 |
| 180 | $486.18 | $712.92 | $142,098 |
| 181 | $488.61 | $710.49 | $141,609 |
| 182 | $491.06 | $708.05 | $141,118 |
| 183 | $493.51 | $705.59 | $140,625 |
| 184 | $495.98 | $703.12 | $140,129 |
| 185 | $498.46 | $700.64 | $139,630 |
| 186 | $500.95 | $698.15 | $139,129 |
| 187 | $503.46 | $695.65 | $138,626 |
| 188 | $505.97 | $693.13 | $138,120 |
| 189 | $508.50 | $690.60 | $137,611 |
| 190 | $511.05 | $688.06 | $137,100 |
| 191 | $513.60 | $685.50 | $136,587 |
| 192 | $516.17 | $682.93 | $136,070 |
| 193 | $518.75 | $680.35 | $135,552 |
| 194 | $521.34 | $677.76 | $135,030 |
| 195 | $523.95 | $675.15 | $134,506 |
| 196 | $526.57 | $672.53 | $133,980 |
| 197 | $529.20 | $669.90 | $133,451 |
| 198 | $531.85 | $667.25 | $132,919 |
| 199 | $534.51 | $664.59 | $132,384 |
| 200 | $537.18 | $661.92 | $131,847 |
| 201 | $539.87 | $659.24 | $131,307 |
| 202 | $542.57 | $656.54 | $130,765 |
| 203 | $545.28 | $653.82 | $130,219 |
| 204 | $548.00 | $651.10 | $129,671 |
| 205 | $550.74 | $648.36 | $129,121 |
| 206 | $553.50 | $645.60 | $128,567 |
| 207 | $556.27 | $642.84 | $128,011 |
| 208 | $559.05 | $640.05 | $127,452 |
| 209 | $561.84 | $637.26 | $126,890 |
| 210 | $564.65 | $634.45 | $126,325 |
| 211 | $567.47 | $631.63 | $125,758 |
| 212 | $570.31 | $628.79 | $125,187 |
| 213 | $573.16 | $625.94 | $124,614 |
| 214 | $576.03 | $623.07 | $124,038 |
| 215 | $578.91 | $620.19 | $123,459 |
| 216 | $581.80 | $617.30 | $122,878 |
| 217 | $584.71 | $614.39 | $122,293 |
| 218 | $587.64 | $611.46 | $121,705 |
| 219 | $590.57 | $608.53 | $121,115 |
| 220 | $593.53 | $605.57 | $120,521 |
| 221 | $596.50 | $602.61 | $119,925 |
| 222 | $599.48 | $599.62 | $119,325 |
| 223 | $602.48 | $596.63 | $118,723 |
| 224 | $605.49 | $593.61 | $118,117 |
| 225 | $608.52 | $590.59 | $117,509 |
| 226 | $611.56 | $587.54 | $116,897 |
| 227 | $614.62 | $584.49 | $116,282 |
| 228 | $617.69 | $581.41 | $115,665 |
| 229 | $620.78 | $578.32 | $115,044 |
| 230 | $623.88 | $575.22 | $114,420 |
| 231 | $627.00 | $572.10 | $113,793 |
| 232 | $630.14 | $568.97 | $113,163 |
| 233 | $633.29 | $565.82 | $112,530 |
| 234 | $636.45 | $562.65 | $111,893 |
| 235 | $639.63 | $559.47 | $111,254 |
| 236 | $642.83 | $556.27 | $110,611 |
| 237 | $646.05 | $553.05 | $109,965 |
| 238 | $649.28 | $549.82 | $109,315 |
| 239 | $652.52 | $546.58 | $108,663 |
| 240 | $655.79 | $543.31 | $108,007 |
| 241 | $659.07 | $540.04 | $107,348 |
| 242 | $662.36 | $536.74 | $106,686 |
| 243 | $665.67 | $533.43 | $106,020 |
| 244 | $669.00 | $530.10 | $105,351 |
| 245 | $672.35 | $526.76 | $104,679 |
| 246 | $675.71 | $523.39 | $104,003 |
| 247 | $679.09 | $520.02 | $103,324 |
| 248 | $682.48 | $516.62 | $102,641 |
| 249 | $685.89 | $513.21 | $101,956 |
| 250 | $689.32 | $509.78 | $101,266 |
| 251 | $692.77 | $506.33 | $100,573 |
| 252 | $696.23 | $502.87 | $99,877 |
| 253 | $699.71 | $499.39 | $99,178 |
| 254 | $703.21 | $495.89 | $98,474 |
| 255 | $706.73 | $492.37 | $97,768 |
| 256 | $710.26 | $488.84 | $97,057 |
| 257 | $713.81 | $485.29 | $96,343 |
| 258 | $717.38 | $481.72 | $95,626 |
| 259 | $720.97 | $478.13 | $94,905 |
| 260 | $724.58 | $474.53 | $94,181 |
| 261 | $728.20 | $470.90 | $93,452 |
| 262 | $731.84 | $467.26 | $92,721 |
| 263 | $735.50 | $463.60 | $91,985 |
| 264 | $739.18 | $459.93 | $91,246 |
| 265 | $742.87 | $456.23 | $90,503 |
| 266 | $746.59 | $452.51 | $89,756 |
| 267 | $750.32 | $448.78 | $89,006 |
| 268 | $754.07 | $445.03 | $88,252 |
| 269 | $757.84 | $441.26 | $87,494 |
| 270 | $761.63 | $437.47 | $86,733 |
| 271 | $765.44 | $433.66 | $85,967 |
| 272 | $769.27 | $429.84 | $85,198 |
| 273 | $773.11 | $425.99 | $84,425 |
| 274 | $776.98 | $422.12 | $83,648 |
| 275 | $780.86 | $418.24 | $82,867 |
| 276 | $784.77 | $414.33 | $82,082 |
| 277 | $788.69 | $410.41 | $81,293 |
| 278 | $792.63 | $406.47 | $80,501 |
| 279 | $796.60 | $402.50 | $79,704 |
| 280 | $800.58 | $398.52 | $78,904 |
| 281 | $804.58 | $394.52 | $78,099 |
| 282 | $808.61 | $390.50 | $77,290 |
| 283 | $812.65 | $386.45 | $76,478 |
| 284 | $816.71 | $382.39 | $75,661 |
| 285 | $820.80 | $378.31 | $74,840 |
| 286 | $824.90 | $374.20 | $74,015 |
| 287 | $829.02 | $370.08 | $73,186 |
| 288 | $833.17 | $365.93 | $72,353 |
| 289 | $837.34 | $361.77 | $71,516 |
| 290 | $841.52 | $357.58 | $70,674 |
| 291 | $845.73 | $353.37 | $69,829 |
| 292 | $849.96 | $349.14 | $68,979 |
| 293 | $854.21 | $344.89 | $68,124 |
| 294 | $858.48 | $340.62 | $67,266 |
| 295 | $862.77 | $336.33 | $66,403 |
| 296 | $867.09 | $332.02 | $65,536 |
| 297 | $871.42 | $327.68 | $64,665 |
| 298 | $875.78 | $323.32 | $63,789 |
| 299 | $880.16 | $318.94 | $62,909 |
| 300 | $884.56 | $314.54 | $62,024 |
| 301 | $888.98 | $310.12 | $61,135 |
| 302 | $893.43 | $305.68 | $60,242 |
| 303 | $897.89 | $301.21 | $59,344 |
| 304 | $902.38 | $296.72 | $58,441 |
| 305 | $906.89 | $292.21 | $57,535 |
| 306 | $911.43 | $287.67 | $56,623 |
| 307 | $915.99 | $283.12 | $55,707 |
| 308 | $920.57 | $278.54 | $54,787 |
| 309 | $925.17 | $273.93 | $53,861 |
| 310 | $929.79 | $269.31 | $52,932 |
| 311 | $934.44 | $264.66 | $51,997 |
| 312 | $939.11 | $259.99 | $51,058 |
| 313 | $943.81 | $255.29 | $50,114 |
| 314 | $948.53 | $250.57 | $49,166 |
| 315 | $953.27 | $245.83 | $48,212 |
| 316 | $958.04 | $241.06 | $47,254 |
| 317 | $962.83 | $236.27 | $46,292 |
| 318 | $967.64 | $231.46 | $45,324 |
| 319 | $972.48 | $226.62 | $44,351 |
| 320 | $977.34 | $221.76 | $43,374 |
| 321 | $982.23 | $216.87 | $42,392 |
| 322 | $987.14 | $211.96 | $41,405 |
| 323 | $992.08 | $207.02 | $40,413 |
| 324 | $997.04 | $202.06 | $39,416 |
| 325 | $1,002 | $197.08 | $38,414 |
| 326 | $1,007 | $192.07 | $37,407 |
| 327 | $1,012 | $187.03 | $36,395 |
| 328 | $1,017 | $181.97 | $35,377 |
| 329 | $1,022 | $176.89 | $34,355 |
| 330 | $1,027 | $171.78 | $33,328 |
| 331 | $1,032 | $166.64 | $32,295 |
| 332 | $1,038 | $161.48 | $31,258 |
| 333 | $1,043 | $156.29 | $30,215 |
| 334 | $1,048 | $151.07 | $29,167 |
| 335 | $1,053 | $145.83 | $28,114 |
| 336 | $1,059 | $140.57 | $27,055 |
| 337 | $1,064 | $135.28 | $25,991 |
| 338 | $1,069 | $129.96 | $24,922 |
| 339 | $1,074 | $124.61 | $23,848 |
| 340 | $1,080 | $119.24 | $22,768 |
| 341 | $1,085 | $113.84 | $21,683 |
| 342 | $1,091 | $108.41 | $20,592 |
| 343 | $1,096 | $102.96 | $19,496 |
| 344 | $1,102 | $97.48 | $18,394 |
| 345 | $1,107 | $91.97 | $17,287 |
| 346 | $1,113 | $86.43 | $16,174 |
| 347 | $1,118 | $80.87 | $15,056 |
| 348 | $1,124 | $75.28 | $13,932 |
| 349 | $1,129 | $69.66 | $12,803 |
| 350 | $1,135 | $64.01 | $11,668 |
| 351 | $1,141 | $58.34 | $10,527 |
| 352 | $1,146 | $52.63 | $9,381 |
| 353 | $1,152 | $46.90 | $8,228 |
| 354 | $1,158 | $41.14 | $7,070 |
| 355 | $1,164 | $35.35 | $5,907 |
| 356 | $1,170 | $29.53 | $4,737 |
| 357 | $1,175 | $23.69 | $3,562 |
| 358 | $1,181 | $17.81 | $2,380 |
| 359 | $1,187 | $11.90 | $1,193 |
| 360 | $1,193 | $5.97 | $0.00 |
M = P × [r(1 + r)^n] / [(1 + r)^n − 1]
The standard fixed-rate amortization formula calculates the equal periodic payment (M) required to fully repay a loan of principal P over n periods at a periodic interest rate r. The formula ensures that each payment exactly covers the interest accrued that period plus a portion of principal, so the balance reaches zero on the final payment.
Once M is known, the schedule for each period k is built as follows:
M = 200,000 × [0.005 × (1.005)^360] / [(1.005)^360 − 1] (1.005)^360 = 6.02258 Numerator: 0.005 × 6.02258 = 0.030113 Denominator: 6.02258 − 1 = 5.02258 M = 200,000 × (0.030113 / 5.02258) = 200,000 × 0.005996 = $1,199.10 Payment 1 breakdown: Interest = $200,000 × 0.005 = $1,000.00 Principal = $1,199.10 − $1,000.00 = $199.10 Remaining balance = $200,000 − $199.10 = $199,800.90 Total paid over 30 years = $1,199.10 × 360 = $431,676 Total interest paid = $431,676 − $200,000 = $231,676
Result: Monthly payment: **$1,199.10** | Total interest over 30 years: **$231,676** | Total amount paid: **$431,676**
The calculator produces two key outputs:
Note: Results are estimates based on a fixed interest rate and do not account for property taxes, homeowners insurance, PMI, prepayment penalties, or variable-rate adjustments. Actual totals may differ from your lender's figures due to rounding conventions and loan origination details.
Amortization comes from the Old French amortir ("to kill"). In finance, it refers to the gradual elimination of a debt through regular scheduled payments. Every amortizing loan — mortgage, auto loan, student loan, personal loan — follows the same mathematical principle: each payment covers the interest due for that period, and anything left over reduces the outstanding principal.
Because interest is calculated on the remaining balance, and the balance is highest at the start, the interest charge is largest in month 1. As you pay down principal, the interest charge shrinks, and more of your fixed payment chips away at the debt. Over a 30-year mortgage, you may pay nearly 65% of your total payments as interest.
Making even small additional principal payments early in the loan term has a disproportionate impact because it reduces the balance on which future interest is calculated. For example, paying an extra $100/month on the $200,000 example above shortens the loan by approximately 5 years and saves over $40,000 in interest.
This calculator assumes a fixed interest rate. Adjustable-rate mortgages (ARMs) recalculate the payment at each adjustment period using the remaining balance as the new principal and the new rate — meaning the schedule changes over time.
Most consumer loans are amortizing (compound interest on balance). Some short-term personal loans use simple interest, where interest does not compound. The amortization formula above applies to standard amortizing loans only.
Amortization refers to paying off a loan balance over time through scheduled payments. Depreciation refers to allocating the cost of a tangible asset over its useful life for accounting purposes. Both spread a cost over time, but amortization is a cash concept (loan repayment), while depreciation is a non-cash accounting concept (asset cost allocation).
Very little. For a $200,000 loan at 6% over 30 years, only $199 of the $1,199 first payment reduces principal — about 17%. The remaining $1,000 is pure interest. This ratio improves each month, but it takes roughly 19 years before the principal portion exceeds the interest portion.
Yes. A larger down payment reduces the loan principal (P), which lowers the monthly payment, reduces total interest paid, and produces a faster payoff within the same term. It does not change the amortization formula — it simply starts you with a smaller P.
Negative amortization occurs when loan payments are not large enough to cover the interest due, causing unpaid interest to be added to the principal balance. This means your balance grows over time instead of shrinking. It can happen with certain adjustable-rate mortgages or income-based repayment plans. Standard fixed-rate amortizing loans are designed to avoid this.
The remaining balance after payment k is: Balance(k) = P × [(1+r)^n − (1+r)^k] / [(1+r)^n − 1]. In practical terms, you can read this directly from the amortization schedule generated by this calculator — find the row for payment k and look at the 'Remaining Balance' column.
An amortization schedule is a complete table of every periodic loan payment, showing how much of each payment goes to interest, how much reduces the principal, and what the remaining balance is after each payment. It runs from the first payment to the final payoff.
The payment is calculated using the formula M = P × [r(1+r)^n] / [(1+r)^n − 1], where P is the loan principal, r is the monthly interest rate (annual rate ÷ 12), and n is the total number of monthly payments. The result is a fixed payment that pays off the loan exactly at the end of period n.
Interest is charged on the outstanding balance each period. Since the balance is highest at the start of the loan, the interest portion of each payment is also highest. As you gradually pay down the principal, less interest accrues and more of your fixed payment reduces the balance.
A 15-year mortgage typically carries a lower interest rate and has a much shorter amortization period, which dramatically reduces total interest paid — often by more than 50% compared to a 30-year mortgage on the same principal, even before accounting for the rate difference. However, the monthly payment is substantially higher.
Yes. The amortization formula applies to any fixed-rate, fully amortizing installment loan — mortgages, auto loans, personal loans, student loans, and home equity loans. Just enter the correct principal, interest rate, and term.
Extra payments reduce the principal faster, which lowers the interest charged in subsequent periods. This shortens the total loan term and reduces total interest paid. Our standard schedule reflects the minimum required payment; for extra-payment scenarios, use the inputs to recalculate with a shorter term or lower effective balance.
Only sources that have been reviewed are shown. Unverified citations are never published.
Spotted an inaccuracy or have an idea to improve this calculator? Let us know.
We use cookies to operate the site, and — with your consent — to show advertising and measure usage. You can change your choice anytime in Cookie Settings.