Verified Tool

Loan Amortization Calculator

Visualize loan payoff with our free calculator. See how extra payments save money, shorten terms, and download your schedule.

Loan Amortization Calculator

Enter your loan details below to calculate your amortization schedule

Loan Details

Monthly Payment

$1,896.20

Total Interest

$382,633

Total Cost

$682,633

Payoff Date

Nov 19, 2055

Save $0

Amortization Visualization

Detailed Schedule

DatePaymentPrincipalInterestBalance
Dec 19, 2025$1896.20$271.20$1625.00$299728.80
Jan 19, 2026$1896.20$272.67$1623.53$299456.12
Feb 19, 2026$1896.20$274.15$1622.05$299181.97
Mar 19, 2026$1896.20$275.64$1620.57$298906.34
Apr 19, 2026$1896.20$277.13$1619.08$298629.21
May 19, 2026$1896.20$278.63$1617.57$298350.58
Jun 19, 2026$1896.20$280.14$1616.07$298070.44
Jul 19, 2026$1896.20$281.66$1614.55$297788.79
Aug 19, 2026$1896.20$283.18$1613.02$297505.60
Sep 19, 2026$1896.20$284.72$1611.49$297220.89
Oct 19, 2026$1896.20$286.26$1609.95$296934.63
Nov 19, 2026$1896.20$287.81$1608.40$296646.82
Dec 19, 2026$1896.20$289.37$1606.84$296357.46
Jan 19, 2027$1896.20$290.93$1605.27$296066.52
Feb 19, 2027$1896.20$292.51$1603.69$295774.01
Mar 19, 2027$1896.20$294.09$1602.11$295479.92
Apr 19, 2027$1896.20$295.69$1600.52$295184.23
May 19, 2027$1896.20$297.29$1598.91$294886.94
Jun 19, 2027$1896.20$298.90$1597.30$294588.04
Jul 19, 2027$1896.20$300.52$1595.69$294287.52
Aug 19, 2027$1896.20$302.15$1594.06$293985.37
Sep 19, 2027$1896.20$303.78$1592.42$293681.59
Oct 19, 2027$1896.20$305.43$1590.78$293376.16
Nov 19, 2027$1896.20$307.08$1589.12$293069.08
Dec 19, 2027$1896.20$308.75$1587.46$292760.33
Jan 19, 2028$1896.20$310.42$1585.79$292449.91
Feb 19, 2028$1896.20$312.10$1584.10$292137.81
Mar 19, 2028$1896.20$313.79$1582.41$291824.02
Apr 19, 2028$1896.20$315.49$1580.71$291508.53
May 19, 2028$1896.20$317.20$1579.00$291191.33
Jun 19, 2028$1896.20$318.92$1577.29$290872.41
Jul 19, 2028$1896.20$320.65$1575.56$290551.77
Aug 19, 2028$1896.20$322.38$1573.82$290229.39
Sep 19, 2028$1896.20$324.13$1572.08$289905.26
Oct 19, 2028$1896.20$325.88$1570.32$289579.37
Nov 19, 2028$1896.20$327.65$1568.55$289251.73
Dec 19, 2028$1896.20$329.42$1566.78$288922.30
Jan 19, 2029$1896.20$331.21$1565.00$288591.09
Feb 19, 2029$1896.20$333.00$1563.20$288258.09
Mar 19, 2029$1896.20$334.81$1561.40$287923.29
Apr 19, 2029$1896.20$336.62$1559.58$287586.67
May 19, 2029$1896.20$338.44$1557.76$287248.22
Jun 19, 2029$1896.20$340.28$1555.93$286907.95
Jul 19, 2029$1896.20$342.12$1554.08$286565.83
Aug 19, 2029$1896.20$343.97$1552.23$286221.85
Sep 19, 2029$1896.20$345.84$1550.37$285876.02
Oct 19, 2029$1896.20$347.71$1548.50$285528.31
Nov 19, 2029$1896.20$349.59$1546.61$285178.72
Dec 19, 2029$1896.20$351.49$1544.72$284827.23
Jan 19, 2030$1896.20$353.39$1542.81$284473.84
Feb 19, 2030$1896.20$355.30$1540.90$284118.54
Mar 19, 2030$1896.20$357.23$1538.98$283761.31
Apr 19, 2030$1896.20$359.16$1537.04$283402.15
May 19, 2030$1896.20$361.11$1535.09$283041.04
Jun 19, 2030$1896.20$363.07$1533.14$282677.97
Jul 19, 2030$1896.20$365.03$1531.17$282312.94
Aug 19, 2030$1896.20$367.01$1529.20$281945.93
Sep 19, 2030$1896.20$369.00$1527.21$281576.93
Oct 19, 2030$1896.20$371.00$1525.21$281205.94
Nov 19, 2030$1896.20$373.01$1523.20$280832.93
Dec 19, 2030$1896.20$375.03$1521.18$280457.91
Jan 19, 2031$1896.20$377.06$1519.15$280080.85
Feb 19, 2031$1896.20$379.10$1517.10$279701.75
Mar 19, 2031$1896.20$381.15$1515.05$279320.60
Apr 19, 2031$1896.20$383.22$1512.99$278937.38
May 19, 2031$1896.20$385.29$1510.91$278552.09
Jun 19, 2031$1896.20$387.38$1508.82$278164.71
Jul 19, 2031$1896.20$389.48$1506.73$277775.23
Aug 19, 2031$1896.20$391.59$1504.62$277383.64
Sep 19, 2031$1896.20$393.71$1502.49$276989.93
Oct 19, 2031$1896.20$395.84$1500.36$276594.09
Nov 19, 2031$1896.20$397.99$1498.22$276196.10
Dec 19, 2031$1896.20$400.14$1496.06$275795.96
Jan 19, 2032$1896.20$402.31$1493.89$275393.65
Feb 19, 2032$1896.20$404.49$1491.72$274989.16
Mar 19, 2032$1896.20$406.68$1489.52$274582.48
Apr 19, 2032$1896.20$408.88$1487.32$274173.60
May 19, 2032$1896.20$411.10$1485.11$273762.50
Jun 19, 2032$1896.20$413.32$1482.88$273349.18
Jul 19, 2032$1896.20$415.56$1480.64$272933.62
Aug 19, 2032$1896.20$417.81$1478.39$272515.80
Sep 19, 2032$1896.20$420.08$1476.13$272095.73
Oct 19, 2032$1896.20$422.35$1473.85$271673.37
Nov 19, 2032$1896.20$424.64$1471.56$271248.73
Dec 19, 2032$1896.20$426.94$1469.26$270821.79
Jan 19, 2033$1896.20$429.25$1466.95$270392.54
Feb 19, 2033$1896.20$431.58$1464.63$269960.96
Mar 19, 2033$1896.20$433.92$1462.29$269527.05
Apr 19, 2033$1896.20$436.27$1459.94$269090.78
May 19, 2033$1896.20$438.63$1457.58$268652.15
Jun 19, 2033$1896.20$441.00$1455.20$268211.15
Jul 19, 2033$1896.20$443.39$1452.81$267767.75
Aug 19, 2033$1896.20$445.80$1450.41$267321.96
Sep 19, 2033$1896.20$448.21$1447.99$266873.75
Oct 19, 2033$1896.20$450.64$1445.57$266423.11
Nov 19, 2033$1896.20$453.08$1443.13$265970.03
Dec 19, 2033$1896.20$455.53$1440.67$265514.50
Jan 19, 2034$1896.20$458.00$1438.20$265056.50
Feb 19, 2034$1896.20$460.48$1435.72$264596.02
Mar 19, 2034$1896.20$462.98$1433.23$264133.04
Apr 19, 2034$1896.20$465.48$1430.72$263667.56
May 19, 2034$1896.20$468.00$1428.20$263199.55
Jun 19, 2034$1896.20$470.54$1425.66$262729.01
Jul 19, 2034$1896.20$473.09$1423.12$262255.93
Aug 19, 2034$1896.20$475.65$1420.55$261780.27
Sep 19, 2034$1896.20$478.23$1417.98$261302.05
Oct 19, 2034$1896.20$480.82$1415.39$260821.23
Nov 19, 2034$1896.20$483.42$1412.78$260337.81
Dec 19, 2034$1896.20$486.04$1410.16$259851.77
Jan 19, 2035$1896.20$488.67$1407.53$259363.09
Feb 19, 2035$1896.20$491.32$1404.88$258871.77
Mar 19, 2035$1896.20$493.98$1402.22$258377.79
Apr 19, 2035$1896.20$496.66$1399.55$257881.13
May 19, 2035$1896.20$499.35$1396.86$257381.78
Jun 19, 2035$1896.20$502.05$1394.15$256879.73
Jul 19, 2035$1896.20$504.77$1391.43$256374.96
Aug 19, 2035$1896.20$507.51$1388.70$255867.45
Sep 19, 2035$1896.20$510.26$1385.95$255357.20
Oct 19, 2035$1896.20$513.02$1383.18$254844.18
Nov 19, 2035$1896.20$515.80$1380.41$254328.38
Dec 19, 2035$1896.20$518.59$1377.61$253809.79
Jan 19, 2036$1896.20$521.40$1374.80$253288.39
Feb 19, 2036$1896.20$524.23$1371.98$252764.16
Mar 19, 2036$1896.20$527.06$1369.14$252237.10
Apr 19, 2036$1896.20$529.92$1366.28$251707.18
May 19, 2036$1896.20$532.79$1363.41$251174.39
Jun 19, 2036$1896.20$535.68$1360.53$250638.71
Jul 19, 2036$1896.20$538.58$1357.63$250100.13
Aug 19, 2036$1896.20$541.50$1354.71$249558.64
Sep 19, 2036$1896.20$544.43$1351.78$249014.21
Oct 19, 2036$1896.20$547.38$1348.83$248466.83
Nov 19, 2036$1896.20$550.34$1345.86$247916.49
Dec 19, 2036$1896.20$553.32$1342.88$247363.17
Jan 19, 2037$1896.20$556.32$1339.88$246806.85
Feb 19, 2037$1896.20$559.33$1336.87$246247.51
Mar 19, 2037$1896.20$562.36$1333.84$245685.15
Apr 19, 2037$1896.20$565.41$1330.79$245119.74
May 19, 2037$1896.20$568.47$1327.73$244551.27
Jun 19, 2037$1896.20$571.55$1324.65$243979.72
Jul 19, 2037$1896.20$574.65$1321.56$243405.07
Aug 19, 2037$1896.20$577.76$1318.44$242827.31
Sep 19, 2037$1896.20$580.89$1315.31$242246.42
Oct 19, 2037$1896.20$584.04$1312.17$241662.38
Nov 19, 2037$1896.20$587.20$1309.00$241075.18
Dec 19, 2037$1896.20$590.38$1305.82$240484.80
Jan 19, 2038$1896.20$593.58$1302.63$239891.23
Feb 19, 2038$1896.20$596.79$1299.41$239294.43
Mar 19, 2038$1896.20$600.03$1296.18$238694.41
Apr 19, 2038$1896.20$603.28$1292.93$238091.13
May 19, 2038$1896.20$606.54$1289.66$237484.59
Jun 19, 2038$1896.20$609.83$1286.37$236874.76
Jul 19, 2038$1896.20$613.13$1283.07$236261.63
Aug 19, 2038$1896.20$616.45$1279.75$235645.17
Sep 19, 2038$1896.20$619.79$1276.41$235025.38
Oct 19, 2038$1896.20$623.15$1273.05$234402.23
Nov 19, 2038$1896.20$626.53$1269.68$233775.70
Dec 19, 2038$1896.20$629.92$1266.29$233145.78
Jan 19, 2039$1896.20$633.33$1262.87$232512.45
Feb 19, 2039$1896.20$636.76$1259.44$231875.69
Mar 19, 2039$1896.20$640.21$1255.99$231235.48
Apr 19, 2039$1896.20$643.68$1252.53$230591.80
May 19, 2039$1896.20$647.17$1249.04$229944.64
Jun 19, 2039$1896.20$650.67$1245.53$229293.97
Jul 19, 2039$1896.20$654.20$1242.01$228639.77
Aug 19, 2039$1896.20$657.74$1238.47$227982.03
Sep 19, 2039$1896.20$661.30$1234.90$227320.73
Oct 19, 2039$1896.20$664.88$1231.32$226655.85
Nov 19, 2039$1896.20$668.48$1227.72$225987.36
Dec 19, 2039$1896.20$672.11$1224.10$225315.26
Jan 19, 2040$1896.20$675.75$1220.46$224639.51
Feb 19, 2040$1896.20$679.41$1216.80$223960.10
Mar 19, 2040$1896.20$683.09$1213.12$223277.02
Apr 19, 2040$1896.20$686.79$1209.42$222590.23
May 19, 2040$1896.20$690.51$1205.70$221899.72
Jun 19, 2040$1896.20$694.25$1201.96$221205.48
Jul 19, 2040$1896.20$698.01$1198.20$220507.47
Aug 19, 2040$1896.20$701.79$1194.42$219805.68
Sep 19, 2040$1896.20$705.59$1190.61$219100.09
Oct 19, 2040$1896.20$709.41$1186.79$218390.68
Nov 19, 2040$1896.20$713.25$1182.95$217677.42
Dec 19, 2040$1896.20$717.12$1179.09$216960.31
Jan 19, 2041$1896.20$721.00$1175.20$216239.30
Feb 19, 2041$1896.20$724.91$1171.30$215514.40
Mar 19, 2041$1896.20$728.83$1167.37$214785.56
Apr 19, 2041$1896.20$732.78$1163.42$214052.78
May 19, 2041$1896.20$736.75$1159.45$213316.03
Jun 19, 2041$1896.20$740.74$1155.46$212575.28
Jul 19, 2041$1896.20$744.75$1151.45$211830.53
Aug 19, 2041$1896.20$748.79$1147.42$211081.74
Sep 19, 2041$1896.20$752.84$1143.36$210328.90
Oct 19, 2041$1896.20$756.92$1139.28$209571.97
Nov 19, 2041$1896.20$761.02$1135.18$208810.95
Dec 19, 2041$1896.20$765.14$1131.06$208045.81
Jan 19, 2042$1896.20$769.29$1126.91$207276.52
Feb 19, 2042$1896.20$773.46$1122.75$206503.06
Mar 19, 2042$1896.20$777.65$1118.56$205725.42
Apr 19, 2042$1896.20$781.86$1114.35$204943.56
May 19, 2042$1896.20$786.09$1110.11$204157.46
Jun 19, 2042$1896.20$790.35$1105.85$203367.11
Jul 19, 2042$1896.20$794.63$1101.57$202572.48
Aug 19, 2042$1896.20$798.94$1097.27$201773.54
Sep 19, 2042$1896.20$803.26$1092.94$200970.28
Oct 19, 2042$1896.20$807.62$1088.59$200162.67
Nov 19, 2042$1896.20$811.99$1084.21$199350.68
Dec 19, 2042$1896.20$816.39$1079.82$198534.29
Jan 19, 2043$1896.20$820.81$1075.39$197713.48
Feb 19, 2043$1896.20$825.26$1070.95$196888.22
Mar 19, 2043$1896.20$829.73$1066.48$196058.50
Apr 19, 2043$1896.20$834.22$1061.98$195224.28
May 19, 2043$1896.20$838.74$1057.46$194385.54
Jun 19, 2043$1896.20$843.28$1052.92$193542.25
Jul 19, 2043$1896.20$847.85$1048.35$192694.40
Aug 19, 2043$1896.20$852.44$1043.76$191841.96
Sep 19, 2043$1896.20$857.06$1039.14$190984.90
Oct 19, 2043$1896.20$861.70$1034.50$190123.20
Nov 19, 2043$1896.20$866.37$1029.83$189256.83
Dec 19, 2043$1896.20$871.06$1025.14$188385.77
Jan 19, 2044$1896.20$875.78$1020.42$187509.98
Feb 19, 2044$1896.20$880.52$1015.68$186629.46
Mar 19, 2044$1896.20$885.29$1010.91$185744.16
Apr 19, 2044$1896.20$890.09$1006.11$184854.07
May 19, 2044$1896.20$894.91$1001.29$183959.16
Jun 19, 2044$1896.20$899.76$996.45$183059.40
Jul 19, 2044$1896.20$904.63$991.57$182154.77
Aug 19, 2044$1896.20$909.53$986.67$181245.24
Sep 19, 2044$1896.20$914.46$981.75$180330.78
Oct 19, 2044$1896.20$919.41$976.79$179411.37
Nov 19, 2044$1896.20$924.39$971.81$178486.98
Dec 19, 2044$1896.20$929.40$966.80$177557.58
Jan 19, 2045$1896.20$934.43$961.77$176623.14
Feb 19, 2045$1896.20$939.50$956.71$175683.65
Mar 19, 2045$1896.20$944.58$951.62$174739.06
Apr 19, 2045$1896.20$949.70$946.50$173789.36
May 19, 2045$1896.20$954.85$941.36$172834.52
Jun 19, 2045$1896.20$960.02$936.19$171874.50
Jul 19, 2045$1896.20$965.22$930.99$170909.28
Aug 19, 2045$1896.20$970.45$925.76$169938.84
Sep 19, 2045$1896.20$975.70$920.50$168963.14
Oct 19, 2045$1896.20$980.99$915.22$167982.15
Nov 19, 2045$1896.20$986.30$909.90$166995.85
Dec 19, 2045$1896.20$991.64$904.56$166004.20
Jan 19, 2046$1896.20$997.01$899.19$165007.19
Feb 19, 2046$1896.20$1002.42$893.79$164004.77
Mar 19, 2046$1896.20$1007.84$888.36$162996.93
Apr 19, 2046$1896.20$1013.30$882.90$161983.63
May 19, 2046$1896.20$1018.79$877.41$160964.83
Jun 19, 2046$1896.20$1024.31$871.89$159940.52
Jul 19, 2046$1896.20$1029.86$866.34$158910.66
Aug 19, 2046$1896.20$1035.44$860.77$157875.22
Sep 19, 2046$1896.20$1041.05$855.16$156834.18
Oct 19, 2046$1896.20$1046.69$849.52$155787.49
Nov 19, 2046$1896.20$1052.36$843.85$154735.14
Dec 19, 2046$1896.20$1058.06$838.15$153677.08
Jan 19, 2047$1896.20$1063.79$832.42$152613.29
Feb 19, 2047$1896.20$1069.55$826.66$151543.75
Mar 19, 2047$1896.20$1075.34$820.86$150468.40
Apr 19, 2047$1896.20$1081.17$815.04$149387.24
May 19, 2047$1896.20$1087.02$809.18$148300.21
Jun 19, 2047$1896.20$1092.91$803.29$147207.30
Jul 19, 2047$1896.20$1098.83$797.37$146108.47
Aug 19, 2047$1896.20$1104.78$791.42$145003.69
Sep 19, 2047$1896.20$1110.77$785.44$143892.92
Oct 19, 2047$1896.20$1116.78$779.42$142776.14
Nov 19, 2047$1896.20$1122.83$773.37$141653.30
Dec 19, 2047$1896.20$1128.92$767.29$140524.39
Jan 19, 2048$1896.20$1135.03$761.17$139389.36
Feb 19, 2048$1896.20$1141.18$755.03$138248.18
Mar 19, 2048$1896.20$1147.36$748.84$137100.82
Apr 19, 2048$1896.20$1153.57$742.63$135947.25
May 19, 2048$1896.20$1159.82$736.38$134787.42
Jun 19, 2048$1896.20$1166.11$730.10$133621.32
Jul 19, 2048$1896.20$1172.42$723.78$132448.89
Aug 19, 2048$1896.20$1178.77$717.43$131270.12
Sep 19, 2048$1896.20$1185.16$711.05$130084.96
Oct 19, 2048$1896.20$1191.58$704.63$128893.39
Nov 19, 2048$1896.20$1198.03$698.17$127695.36
Dec 19, 2048$1896.20$1204.52$691.68$126490.83
Jan 19, 2049$1896.20$1211.05$685.16$125279.79
Feb 19, 2049$1896.20$1217.61$678.60$124062.18
Mar 19, 2049$1896.20$1224.20$672.00$122837.98
Apr 19, 2049$1896.20$1230.83$665.37$121607.15
May 19, 2049$1896.20$1237.50$658.71$120369.65
Jun 19, 2049$1896.20$1244.20$652.00$119125.45
Jul 19, 2049$1896.20$1250.94$645.26$117874.51
Aug 19, 2049$1896.20$1257.72$638.49$116616.79
Sep 19, 2049$1896.20$1264.53$631.67$115352.26
Oct 19, 2049$1896.20$1271.38$624.82$114080.88
Nov 19, 2049$1896.20$1278.27$617.94$112802.62
Dec 19, 2049$1896.20$1285.19$611.01$111517.43
Jan 19, 2050$1896.20$1292.15$604.05$110225.28
Feb 19, 2050$1896.20$1299.15$597.05$108926.13
Mar 19, 2050$1896.20$1306.19$590.02$107619.94
Apr 19, 2050$1896.20$1313.26$582.94$106306.68
May 19, 2050$1896.20$1320.38$575.83$104986.30
Jun 19, 2050$1896.20$1327.53$568.68$103658.77
Jul 19, 2050$1896.20$1334.72$561.49$102324.05
Aug 19, 2050$1896.20$1341.95$554.26$100982.10
Sep 19, 2050$1896.20$1349.22$546.99$99632.89
Oct 19, 2050$1896.20$1356.53$539.68$98276.36
Nov 19, 2050$1896.20$1363.87$532.33$96912.49
Dec 19, 2050$1896.20$1371.26$524.94$95541.22
Jan 19, 2051$1896.20$1378.69$517.51$94162.54
Feb 19, 2051$1896.20$1386.16$510.05$92776.38
Mar 19, 2051$1896.20$1393.67$502.54$91382.71
Apr 19, 2051$1896.20$1401.21$494.99$89981.50
May 19, 2051$1896.20$1408.80$487.40$88572.69
Jun 19, 2051$1896.20$1416.44$479.77$87156.26
Jul 19, 2051$1896.20$1424.11$472.10$85732.15
Aug 19, 2051$1896.20$1431.82$464.38$84300.33
Sep 19, 2051$1896.20$1439.58$456.63$82860.75
Oct 19, 2051$1896.20$1447.37$448.83$81413.38
Nov 19, 2051$1896.20$1455.21$440.99$79958.16
Dec 19, 2051$1896.20$1463.10$433.11$78495.07
Jan 19, 2052$1896.20$1471.02$425.18$77024.04
Feb 19, 2052$1896.20$1478.99$417.21$75545.05
Mar 19, 2052$1896.20$1487.00$409.20$74058.05
Apr 19, 2052$1896.20$1495.06$401.15$72562.99
May 19, 2052$1896.20$1503.15$393.05$71059.84
Jun 19, 2052$1896.20$1511.30$384.91$69548.54
Jul 19, 2052$1896.20$1519.48$376.72$68029.06
Aug 19, 2052$1896.20$1527.71$368.49$66501.35
Sep 19, 2052$1896.20$1535.99$360.22$64965.36
Oct 19, 2052$1896.20$1544.31$351.90$63421.05
Nov 19, 2052$1896.20$1552.67$343.53$61868.38
Dec 19, 2052$1896.20$1561.08$335.12$60307.29
Jan 19, 2053$1896.20$1569.54$326.66$58737.75
Feb 19, 2053$1896.20$1578.04$318.16$57159.71
Mar 19, 2053$1896.20$1586.59$309.62$55573.12
Apr 19, 2053$1896.20$1595.18$301.02$53977.94
May 19, 2053$1896.20$1603.82$292.38$52374.12
Jun 19, 2053$1896.20$1612.51$283.69$50761.61
Jul 19, 2053$1896.20$1621.25$274.96$49140.36
Aug 19, 2053$1896.20$1630.03$266.18$47510.33
Sep 19, 2053$1896.20$1638.86$257.35$45871.48
Oct 19, 2053$1896.20$1647.73$248.47$44223.74
Nov 19, 2053$1896.20$1656.66$239.55$42567.08
Dec 19, 2053$1896.20$1665.63$230.57$40901.45
Jan 19, 2054$1896.20$1674.65$221.55$39226.80
Feb 19, 2054$1896.20$1683.73$212.48$37543.07
Mar 19, 2054$1896.20$1692.85$203.36$35850.23
Apr 19, 2054$1896.20$1702.02$194.19$34148.21
May 19, 2054$1896.20$1711.23$184.97$32436.98
Jun 19, 2054$1896.20$1720.50$175.70$30716.47
Jul 19, 2054$1896.20$1729.82$166.38$28986.65
Aug 19, 2054$1896.20$1739.19$157.01$27247.46
Sep 19, 2054$1896.20$1748.61$147.59$25498.84
Oct 19, 2054$1896.20$1758.09$138.12$23740.76
Nov 19, 2054$1896.20$1767.61$128.60$21973.15
Dec 19, 2054$1896.20$1777.18$119.02$20195.97
Jan 19, 2055$1896.20$1786.81$109.39$18409.16
Feb 19, 2055$1896.20$1796.49$99.72$16612.67
Mar 19, 2055$1896.20$1806.22$89.99$14806.45
Apr 19, 2055$1896.20$1816.00$80.20$12990.45
May 19, 2055$1896.20$1825.84$70.36$11164.61
Jun 19, 2055$1896.20$1835.73$60.47$9328.88
Jul 19, 2055$1896.20$1845.67$50.53$7483.21
Aug 19, 2055$1896.20$1855.67$40.53$5627.54
Sep 19, 2055$1896.20$1865.72$30.48$3761.82
Oct 19, 2055$1896.20$1875.83$20.38$1885.99
Nov 19, 2055$1896.20$1885.99$10.22$0.00

How to Use Our Amortization Calculator

1

Enter Your Loan Details

Input your loan amount, annual interest rate, and loan term in years. Include your preferred start date for accurate payment scheduling.

2

Set Extra Payment Amount

Optionally add an extra monthly payment amount to see how additional principal payments accelerate your payoff and save interest.

3

Review Your Amortization Schedule

Instantly see your monthly payment, total interest cost, and payoff date. Analyze the detailed payment breakdown and interactive charts.

4

Explore Extra Payment Scenarios

Experiment with different extra payment amounts to find the optimal strategy for your financial goals and budget constraints.

5

Export and Implement

Export your amortization schedule for record keeping and start implementing your optimized payment strategy to save thousands in interest.

Key Features of Our Amortization Calculator

Complete Amortization Schedule

View every payment with detailed principal vs interest breakdown, remaining balance, and cumulative totals.

Interactive Payment Charts

Visualize payment allocation with line charts showing principal/interest trends and yearly summaries.

Extra Payment Optimization

Calculate interest savings and payoff acceleration from extra monthly payments with precision.

Export Functionality

Download your complete amortization schedule as JSON for record keeping or further analysis.

Multiple Loan Types

Works perfectly for mortgages, auto loans, personal loans, and any fixed-rate amortizing loan.

Privacy-First Design

All calculations happen in your browser. We never store, track, or share your financial information.

Loan Amortization Calculator

Demystifying Loan Amortization: Your Path to Debt Freedom

Loan amortization is the financial engine that powers most mortgages, auto loans, and personal loans. At its core, it's a schedule that dictates how your monthly payment is split between paying off interest and reducing your principal balance. While the total payment amount often stays the same, the allocation changes dramatically over time—a concept that trips up many borrowers.

In the early years of a 30-year mortgage, for example, nearly 80-90% of your payment might go straight to interest, barely denting the actual loan amount. Understanding this "front-loaded" interest structure is crucial for making smart decisions about refinancing, making extra payments, or choosing a loan term. The faster you can move down the amortization curve, the more wealth you retain.

The 2025 Context: With interest rates hovering around 6-7%, the cost of borrowing is significantly higher than a few years ago due to inflation. On a $400,000 mortgage, the difference between a 4% and a 7% rate is over $260,000 in additional interest over 30 years. This makes amortization optimization—like making extra principal payments—more valuable than ever.

How Amortization Works: The Math Simplified

The magic (and frustration) of amortization lies in the formula used to calculate payments. Lenders want to ensure they get paid interest on the outstanding balance every month. Since your balance is highest at the start, your interest charge is also highest. This is different from simple interest, where the calculation is more straightforward.

The Cycle of a Monthly Payment:

  1. Calculate Interest: The lender takes your current loan balance and multiplies it by the monthly interest rate. This amount gets paid first.
  2. Repay Principal: Whatever is left over from your fixed monthly payment goes toward reducing the loan balance.
  3. Repeat: Next month, your balance is slightly lower, so the interest charge is slightly lower, leaving a tiny bit more for principal.

This creates a snowball effect. In the final years of a loan, the balance is so low that very little interest is charged, and almost your entire payment goes to principal. This is why you see very little equity growth in the first 5-7 years of a 30-year mortgage, but massive growth in the final 10 years.

Short-Term vs. Long-Term Amortization

The total interest you pay is a direct function of time. A 15-year mortgage amortizes much faster than a 30-year one. Because you are paying down principal faster, the interest charge drops more rapidly each month. For example, on a $300,000 loan at 6%:

  • 30-Year Loan: Monthly Payment $1,798. Total Interest Paid: ~$347,000.
  • 15-Year Loan: Monthly Payment $2,531. Total Interest Paid: ~$155,000.

You can verify these numbers with our mortgage amortization calculator.

By paying roughly $730 more per month, you save nearly $200,000 in interest. That is the power of compressing the amortization schedule.

Strategy: The Power of Extra Outcomes

Because of the way amortization works, paying even a small amount extra toward principal early in the loan term has an outsized impact.

Imagine this scenario: You have a $300,000 mortgage at 6.5% for 30 years.

Standard Path

You pay minimums for 30 years.

Total Interest: $382,633
Payoff: Year 30

Optimized Path (+$100/mo)

You pay just $100 extra per month.

Total Interest: $328,212
Savings: $54,421
Payoff: 3.5 Years Early

By paying an extra $100/month (about $3.30 a day), you save over $54,000. Why? Because that extra cash bypasses the interest calculation entirely and permanently lowers the balance that future interest is calculated on.

Common Amortization Pitfalls

1

Extending Loan Terms for Lower Payments

Stretching a car loan from 48 to 84 months lowers your payment but often doubles your total interest cost and keeps you "underwater" (owing more than the car is worth) for years. Always check the APR vs interest rate to understand the true cost.

2

Recasting vs. Refinancing

Many borrowers don't know they can "recast" a mortgage after a large lump sum payment. This lowers monthly payments without the high closing costs of refinancing. Recasting keeps the same interest rate and term length but re-calculates the monthly payment based on the new, lower balance.

3

Ignoring Bi-Weekly Payments

Splitting your monthly payment in half and paying every two weeks results in 13 full payments a year instead of 12. This painless trick can shave 4-5 years off a 30-year mortgage and save tens of thousands in interest.

Advanced Concepts: Beyond Simple Home Loans

Negative Amortization: The Silent Killer

In rare cases (like certain student loans or exotic adjustable-rate mortgages), your monthly payment might be less than the interest charged. This is called "negative amortization." Instead of the balance going down, the unpaid interest gets added to your principal. You literally end up paying interest on interest, causing the loan balance to balloon over time. Avoid this at all costs unless you have a sophisticated strategy and exit plan. Read more about negative amortization on the CFPB website.

Commercial vs. Residential Amortization

If you are investing in commercial real estate, amortization works differently. Many commercial loans are amortized over 20 or 25 years but have a "balloon payment" due in 5 or 10 years. This lowers the monthly payment to improve cash flow (DSCR), but forces the borrower to refinance or sell the property before the balloon date.

Simple Interest vs. Compound Amortization

Most car loans use "simple interest" amortization, which is less punitive than mortgage amortization. If you pay late on a simple interest loan, more of your payment goes to interest for that specific period, but it doesn't necessarily recapitalize (add to the balance) in the same way as negative amortization. Understanding the specific terms of your note is crucial.

Expert Tips from Marko Šinko

  • Check for Prepayment Penalties: Before dumping extra cash into a loan, verify your lender doesn't charge a fee for paying early. Most modern mortgages (like Fannie/Freddie loans) don't, but some personal and auto loans might.
  • Specify "Principal Only": When making an extra payment, explicitly tell your lender to apply it to the principal, not to future monthly payments. Some lenders default to "paying ahead," which does not save you interest.
  • Use "Windfalls": Dedicating tax refunds, work bonuses, or cash gifts to your principal balance is the easiest way to accelerate amortization without impacting your monthly budget.

Amortization Glossary: Terms You Need to Know

Balloon Payment

A large lump sum payment due at the end of a loan term. The loan is often amortized over 30 years to keep payments low, but the entire balance is due after 5 or 10 years.

Negative Amortization

When a monthly payment is too small to cover the interest due, the unpaid interest is added to the principal balance. The amount you owe goes up instead of down.

Principal Curtailment

Another term for an "extra principal payment." It shortens the loan term and reduces total interest paid.

Recasting

Re-calculating the monthly payments of a loan based on the remaining balance and remaining term. This lowers the monthly payment without changing the interest rate.

Securitization

The process where lenders bundle thousands of mortgages together and sell them to investors as "Mortgage Backed Securities" (MBS). This is why your loan servicer might change often.

Truth in Lending Act (TILA)

A federal law requiring lenders to disclose the full terms of a loan, including the APR and total cost of borrowing, before you sign.

Prepayment Penalty

A fee charged by some lenders if you pay off your loan early. This is common in subprime auto loans and some personal loans. Always check your loan agreement for this clause before making extra payments, as it can negate your interest savings.

About the Author

Marko Šinko

Finance Expert, CPA with 12+ years in financial analysis and mortgage planning

Connect with Marko

Frequently Asked Questions

What is loan amortization and how does it work?

Loan amortization is the process of paying off a loan through scheduled, equal payments over time. Each payment is split between interest (cost of borrowing) and principal (loan balance reduction). Early payments are mostly interest, but as your balance decreases, more of each payment goes toward principal. Our calculator shows exactly how this allocation changes throughout your loan term.

How accurate is this loan amortization calculator?

Our calculator uses the industry-standard amortization formula and is accurate to within $0.01 for each payment calculation. It matches the exact calculations used by banks and financial institutions. However, your actual loan may include taxes, insurance, or fees that are not part of the principal and interest calculation shown here.

How much can I save by making extra payments on my loan?

Extra payments can save you thousands of dollars. For example, adding just $100 extra to a $300,000 mortgage at 6.5% saves approximately $54,000 in interest and cuts 3.5 years off your loan term. The savings increase exponentially with higher extra payments because every dollar reduces your balance for the entire remaining loan term.

What's the difference between a 15-year and 30-year amortization schedule?

A 30-year loan has lower monthly payments but costs significantly more in total interest. For a $300,000 loan at 6.5%, the 30-year option costs $382,000 in total interest versus $170,000 for a 15-year loan—a difference of $212,000. However, the 15-year payment is $2,613 vs $1,896 (30-year), so you pay $717 more monthly but save enormously over time.

When should I use a loan amortization calculator?

Use this calculator when: (1) Considering a new loan to understand total cost and payment structure, (2) Planning to make extra payments to see interest savings and payoff acceleration, (3) Comparing different loan terms or interest rates, (4) Deciding whether to refinance, and (5) Budget planning to determine how much house or car you can afford. It's valuable for mortgages, auto loans, and personal loans.

How do I read and understand my amortization schedule?

Your schedule shows each payment number, date, total payment, and how much goes to principal vs interest, plus your remaining balance. Early payments are mostly interest, but this flips over time. Look for the 'crossover point' where principal exceeds interest—this typically happens around payment 240 (Year 20) on a 30-year mortgage. Extra payments accelerate reaching this point.

Share this Loan Amortization Calculator