Amortization Schedule Calculator

Generate a complete year-by-year amortization schedule for any loan: see principal, interest and remaining balance for every period.

Ad slot (configure NEXT_PUBLIC_ADSENSE_CLIENT)

Your numbers

Ad slot (configure NEXT_PUBLIC_ADSENSE_CLIENT)
Monthly payment
$1,847
360 payments
Breakdown
Principal$300,000
Interest$364,975
Total interest
$364,975
Total paid
$664,975
Interest in first payment85% of the payment
$1,563
Principal in first payment
$285
Principal overtakes interest
19 years
Interest as % of amount borrowed
122%
Ad slot (configure NEXT_PUBLIC_ADSENSE_CLIENT)

What an amortization schedule shows

An amortization schedule is the full life story of a loan: for every payment, how much goes to interest, how much reduces the balance, and what is left owing. It is the single most useful document for understanding a debt, and almost nobody looks at one before signing.

The mechanics

Each period, interest is calculated on the current balance: interest = balance × (annual rate / 12). Whatever remains of the fixed payment reduces the principal. Because the balance falls each month, the interest charge falls too, so the principal portion rises — geometrically, not linearly.

Why the front is so heavily weighted to interest

On a $300,000 loan at 6.25% over 30 years, the first payment is roughly $1,847, of which about $1,563 is interest and only $284 touches the balance. After five years you have paid roughly $110,000 and reduced the balance by only about $20,000. This is not a trick — it is simply what charging interest on a large balance produces — but it explains why selling in year three feels like starting over.

How to read your own schedule

  • Find the crossover. The year principal first beats interest tells you how long the loan spends mostly enriching the lender.
  • Check the balance at your likely exit. Most people move or refinance well before term. Year 5–7 is the number that matters.
  • Compare terms. Run 15 and 30 years side by side; the total interest difference is usually startling.
  • Test extra payments. Even $100 a month visibly changes the shape of the curve.

What schedules assume

A fixed rate, on-time payments and no changes to the loan. Adjustable-rate mortgages re-amortize when the rate resets. Escrowed taxes and insurance are not part of amortization at all — they pass through your payment but never touch the balance, which is why the payment on your statement is larger than the figure shown here.

Ad slot (configure NEXT_PUBLIC_ADSENSE_CLIENT)

Frequently asked questions

Why is so much of my early payment interest?

Interest is charged on the outstanding balance, which is at its largest at the start. As the balance falls the interest portion shrinks and the principal portion grows — slowly at first, then accelerating.

What does the crossover point mean?

It is the payment at which principal first exceeds interest. On a 30-year loan at typical rates it arrives around year 17–19. Extra payments pull it dramatically earlier.

Does this work for car and personal loans?

Yes — the mathematics is identical for any fixed-rate amortizing loan. Only the typical term and rate differ.

Embed this calculator on your site

Free to use on any website, personal or commercial. No attribution required beyond the link in the snippet, and no registration. Copy the code below.

<iframe src="https://www.payoffdesk.com/embed/amortization-schedule-calculator" width="100%" height="720" style="border:1px solid #e2e8f0;border-radius:16px;max-width:760px" title="Amortization Schedule Calculator" loading="lazy"></iframe>
<p style="font-size:12px;color:#64748b">Calculator by <a href="https://www.payoffdesk.com/amortization-schedule-calculator" target="_blank" rel="noopener">PayoffDesk</a></p>

The embed is a static page — it loads no cookies and no tracking scripts, and all calculations run in the visitor’s browser.

Related calculators

Disclaimer: results are estimates for general information only and do not constitute financial, tax or legal advice. Actual figures depend on your lender, credit profile and jurisdiction. Verify any number with a qualified professional before acting on it.