Loans & mortgages

Amortization Schedule Calculator

See exactly how a loan is paid off: how much of each year’s payments goes to interest and how much to principal, and the balance left at the end of every year. Add an extra monthly payment to see the savings.

$1,896.20Monthly payment (including any extra)

Total interest$382,633
Paid off in30 years 0 months
YearInterestPrincipalBalance
1$19,401$3,353$296,647
2$19,177$3,578$293,069
3$18,937$3,817$289,252
4$18,681$4,073$285,179
5$18,409$4,346$280,833
6$18,118$4,637$276,196
7$17,807$4,947$271,249
8$17,476$5,279$265,970
9$17,122$5,632$260,338
10$16,745$6,009$254,328
11$16,343$6,412$247,916
12$15,913$6,841$241,075
13$15,455$7,299$233,776
14$14,966$7,788$225,987
15$14,445$8,310$217,677
16$13,888$8,866$208,811
17$13,294$9,460$199,351
18$12,661$10,094$189,257
19$11,985$10,770$178,487
20$11,263$11,491$166,996
21$10,494$12,261$154,735
22$9,673$13,082$141,653
23$8,797$13,958$127,695
24$7,862$14,893$112,803
25$6,864$15,890$96,912
26$5,800$16,954$79,958
27$4,665$18,090$61,868
28$3,453$19,301$42,567
29$2,161$20,594$21,973
30$781$21,973$0

How this calculator works

Each month, interest is the current balance × the monthly rate. The rest of the payment reduces the balance, so the interest share shrinks every month.

The table adds the twelve months of each year together and shows the balance after the last payment of the year.

Extra monthly principal is applied straight to the balance. Because future interest is charged on a smaller balance, the loan ends early and total interest falls.

On a 30-year mortgage, more than half of the first years’ payments typically go to interest; that is normal amortization, not a fee.

Worked example

$300,000 at 6.5% for 30 years

  1. Monthly payment: $1,896.20.
  2. Total interest over 30 years: about $382,600.
  3. Paying an extra $200 a month cuts years off the loan and saves tens of thousands in interest; enter it to see the exact figures.

Questions people ask

Why is so much of my payment interest at first?

Interest is charged on the outstanding balance, which is largest at the start. As the balance falls, more of the same payment goes to principal.

Should I pay extra or invest instead?

Extra payments earn a guaranteed return equal to your loan rate. Investing may earn more but with risk. Many people keep an emergency fund and get any employer 401(k) match first.

Does a biweekly payment help?

Paying half the monthly amount every two weeks makes 26 half-payments, one extra full payment a year, which shortens a 30-year mortgage by several years.

Last reviewed October 2, 2026