Skip to content
DDebtBloom

Loans

Amortization Schedule Calculator

Build a full amortization schedule for any loan. See exactly how each payment splits between principal and interest, year by year, until the balance hits zero.

Loan details

Everything updates instantly and stays in your browser.

%
months
Common terms
$0

Your payment

Monthly payment

$1,580.17

over 30 years · $250,000 financed

Total interest

$318,861

Total paid

$568,861

Payoff time

30 years

Year-by-year principal, interest, and remaining balance.
YearPrincipalInterestBalance
1$2,794$16,168$247,206
2$2,981$15,981$244,224
3$3,181$15,781$241,043
4$3,394$15,568$237,649
5$3,621$15,341$234,027
6$3,864$15,098$230,163
7$4,123$14,839$226,041
8$4,399$14,563$221,642
9$4,694$14,269$216,948
10$5,008$13,954$211,940
11$5,343$13,619$206,597
12$5,701$13,261$200,896
13$6,083$12,879$194,813
14$6,490$12,472$188,323
15$6,925$12,037$181,398
16$7,389$11,573$174,009
17$7,884$11,078$166,126
18$8,412$10,550$157,714
19$8,975$9,987$148,739
20$9,576$9,386$139,163
21$10,217$8,745$128,946
22$10,902$8,061$118,044
23$11,632$7,330$106,413
24$12,411$6,551$94,002
25$13,242$5,720$80,760
26$14,129$4,833$66,632
27$15,075$3,887$51,557
28$16,084$2,878$35,473
29$17,162$1,800$18,311
30$18,311$651$0

Estimates for a fixed-rate, fully-amortizing loan. Your actual rate, fees, and terms depend on the lender and your credit.

See where every dollar goes

An amortization schedule answers a simple question most loan quotes skip: of the payment you make each month, how much actually reduces what you owe? Enter any loan and the table above breaks it down year by year — principal paid, interest paid, and the balance left.

The front-loaded interest problem

On a 30-year mortgage, more than half of your first year's payments can go to interest alone. That's why the balance seems stuck early on. Understanding this is the whole case for making extra principal payments or choosing a shorter term.

Example

On a $250,000 loan at 6.5% over 30 years, the first payment is about $1,580 — and roughly $1,350 of it is interest. Only around $230 reduces the balance. Two decades in, that ratio flips.

Related tools

Planning a home purchase? Use the mortgage calculator for taxes and insurance too, or the refinance calculator to see if a new rate pays off. For any other loan, start with the loan calculator.

Related calculators

Frequently asked questions

What is an amortization schedule?
It’s a table showing every payment over the life of a loan, split into the interest portion and the principal portion, with the balance remaining after each period. It reveals how a fixed payment gradually shifts from mostly interest to mostly principal.
Why is so much early payment interest?
Interest is charged on the outstanding balance, which is largest at the start. Early payments barely dent the principal, so most goes to interest. As the balance shrinks, the interest portion shrinks and principal accelerates.
How do extra payments change the schedule?
Extra money goes entirely to principal, which lowers the balance interest is charged on next month. That compounds: the loan pays off earlier and total interest drops. Add an extra amount above to see the schedule shorten.