Amortization Calculator and Payment Schedule

Create a monthly or annual amortization schedule showing payment, principal, interest, extra payments, balance, total interest, and payoff date.

Amortization Calculator

Scheduled monthly payment

Enter the loan details to calculate the result.

Amortization schedule

Payment-by-payment loan schedule
PaymentDateAmountPrincipalInterestExtraBalance

Amortization Calculator formula

Interest for each month = opening balance × annual rate ÷ 12. Principal = payment − interest. New balance = opening balance − principal − extra principal.

The final payment is adjusted by a few cents when necessary so the schedule ends with a zero balance.

Assumptions and limitations

Worked example

Example: amortizing a $200,000 balance

A $200,000 balance at 6% over 30 years has an estimated scheduled payment of $1,199.10 per month for principal and interest.

At the beginning, more of each payment goes to interest. The principal portion grows as the balance declines, while an extra principal payment accelerates that change.

Frequently asked questions

What is an amortization schedule?

It is a payment-by-payment record showing the amount applied to principal, interest, extra principal, and the remaining loan balance.

Why is interest higher near the start?

Interest is calculated from the outstanding balance. The balance is largest near the start, so the interest portion is also largest.

Why can the final payment be different?

Monthly payments are displayed to the nearest cent. The final payment may be adjusted slightly to clear the exact remaining balance.

This calculator provides an estimate for planning and education. Actual lender calculations, fees, and payment dates may differ.