Back to Home

Mortgage Amortization Calculator

See how each payment is split between principal and interest, year by year.

Monthly Payment (P&I)
$1,264.14
Total Interest
$255,089
Total Payment
$455,089
Principal and interest only. Taxes, insurance and PMI are not included.

Annual Mortgage Amortization Schedule

Year Principal Paid Interest Paid Total Interest Paid Remaining Balance
Year 1 $2,235 $12,934 $12,934 $197,765
Year 2 $2,385 $12,784 $25,719 $195,379
Year 3 $2,545 $12,625 $38,343 $192,834
Year 4 $2,715 $12,454 $50,798 $190,119
Year 5 $2,897 $12,272 $63,070 $187,222
Year 6 $3,091 $12,078 $75,149 $184,131
Year 7 $3,298 $11,871 $87,020 $180,832
Year 8 $3,519 $11,650 $98,670 $177,313
Year 9 $3,755 $11,415 $110,085 $173,559
Year 10 $4,006 $11,163 $121,249 $169,552
Year 11 $4,275 $10,895 $132,144 $165,278
Year 12 $4,561 $10,609 $142,752 $160,717
Year 13 $4,866 $10,303 $153,056 $155,850
Year 14 $5,192 $9,977 $163,033 $150,658
Year 15 $5,540 $9,630 $172,663 $145,118
Year 16 $5,911 $9,259 $181,921 $139,207
Year 17 $6,307 $8,863 $190,784 $132,900
Year 18 $6,729 $8,440 $199,225 $126,171
Year 19 $7,180 $7,990 $207,214 $118,991
Year 20 $7,661 $7,509 $214,723 $111,331
Year 21 $8,174 $6,996 $221,719 $103,157
Year 22 $8,721 $6,448 $228,167 $94,436
Year 23 $9,305 $5,864 $234,032 $85,130
Year 24 $9,928 $5,241 $239,273 $75,202
Year 25 $10,593 $4,576 $243,849 $64,608
Year 26 $11,303 $3,867 $247,716 $53,305
Year 27 $12,060 $3,110 $250,826 $41,246
Year 28 $12,868 $2,302 $253,128 $28,378
Year 29 $13,729 $1,440 $254,568 $14,649
Year 30 $14,649 $521 $255,089 $0

Embed This Calculator on Your Website

Copy and paste the code below to add this free calculator to your blog or site:

Mortgage Amortization Calculator Guide

Amortization is the process of paying off a loan through regular, equal installments over a set term. With a fixed-rate home loan, every payment covers the interest that has built up since the last one, and the rest reduces the balance you owe. Seeing how that split changes over time shows why early payments reduce the balance so slowly, and how much interest a home loan costs in total.

This mortgage amortization calculator works as a mortgage payment calculator and a mortgage interest calculator. Enter the loan amount, interest rate and term to get the monthly payment, the total interest and a year-by-year mortgage amortization schedule showing principal paid, interest paid and the remaining balance. It is free, works on any device and requires no sign-up.

Interest comes first: In the early years of a long loan, most of each payment goes to interest. On a $240,000 loan at 6.5% over 30 years, about 86% of the first payment ($1,300 of $1,516.96) is interest. The exact share depends on the rate and the term.

How a Home Loan Amortization Schedule is Calculated

Amortization Formula

M = P × r × (1 + r)n (1 + r)n − 1
M = P × [ r × (1 + r)^n ] ÷ [ (1 + r)^n − 1 ]

Where: M = Monthly Payment, P = Loan Amount, r = Monthly Interest Rate (annual rate ÷ 12), n = Total Number of Monthly Payments (years × 12). If the rate is 0%, the payment is P ÷ n.

Building the Schedule, Month by Month:

  1. Interest for the month: remaining balance × monthly interest rate
  2. Principal for the month: fixed monthly payment − interest for the month
  3. New balance: previous balance − principal for the month
  4. Repeat for every month until the balance reaches zero. The table above adds up each group of 12 months into one row per year.

How to Use This Calculator:

  1. Enter the loan amount you borrow (after any down payment).
  2. Enter the interest rate per year.
  3. Enter the loan term in years (1 to 60).
  4. Read the results: the payment, total interest and schedule update as you type.
Extra payments: Paying extra toward principal can shorten the loan and cut interest. On a $240,000, 30-year loan at 6.5%, making one extra monthly payment each year (13 payments instead of 12) shortens the loan by about 5.8 years. At 4% the saving is about 4 years, and at 8% it is about 7 years. This calculator does not model extra payments, so use a mortgage payoff calculator to test your own numbers.

Sample Amortization Snapshot ($240,000 loan, 6.5%, 30 years)

The monthly payment is $1,516.96. Here is how the split between principal and interest changes in selected years:

Year Principal Paid Interest Paid Remaining Balance
Year 1$2,683$15,521$237,317
Year 5$3,477$14,727$224,666
Year 10$4,808$13,396$203,463
Year 15$6,648$11,556$174,142
Year 20$9,193$9,011$133,597
Year 25$12,712$5,491$77,530
Year 30$17,579$625$0

Calculated with this calculator's method. The principal portion grows and the interest portion shrinks every year, which is the core mechanic of amortization.

How Amortization Works: Principal vs. Interest

1. The Principal Balance

The principal is the amount you borrowed and still owe. As the schedule moves on, a larger part of each payment goes toward principal.

2. The Interest Cost

Interest is calculated each month on the remaining balance. Because the balance is highest at the start, early interest is highest, which is why extra principal payments made early have a larger effect than ones made late.

3. The Fixed-Rate Structure

With a fixed-rate mortgage the monthly payment stays the same, while the split between interest and principal shifts every month.

Impact of Extra Monthly Payments (for illustration)

The table below shows what happens to a $240,000, 30-year loan at 6.5% if you add a fixed extra amount to principal every month. It assumes the lender applies the extra to principal and the rate stays fixed. This calculator does not include an extra-payment option.

Extra Monthly Payment Payoff Time Interest Saved
$0 (baseline)30.0 years$0
+$100 / month25.2 years$58,351
+$200 / month21.8 years$96,270
+$300 / month19.4 years$123,334
+$500 / month16.0 years$159,920

Comparison: 15-Year vs. 30-Year Mortgage

Feature 15-Year Fixed 30-Year Fixed
Monthly PaymentHigherLower
Interest RateOften lowerOften higher
Total Interest PaidMuch lessMuch more
Equity Build-upFasterSlower in the early years
Taxes, Insurance and PMI Are Not Included: This calculator shows principal and interest (P&I) only. Many lenders also collect property tax and homeowners insurance through an escrow account, and private mortgage insurance (PMI) may apply with a small down payment. Add those to get your full monthly cost.

Common Amortization Mistakes to Avoid

1. Assuming Extra Payments Automatically Reduce Principal

Confirm with your lender that additional payments are applied to principal and not simply held as a prepayment of the next installment.

2. Ignoring Prepayment Penalties

Some loans charge a fee for paying off early. Check your loan agreement before making large extra payments.

3. Refinancing Without Running the Numbers

Refinancing starts a new amortization schedule. If you are already many years into a loan and refinance into a new 30-year term, you may pay more total interest even with a lower payment. Compare total costs, including closing costs and the break-even point.

Ways to Pay Off a Mortgage Faster

  • Bi-weekly payments: paying half the monthly amount every two weeks makes 26 half-payments, equal to 13 monthly payments a year, if your lender applies them that way.
  • Round up your payment each month and send the difference to principal.
  • Apply windfalls such as tax refunds or bonuses to principal.
  • Refinance to a shorter term if your budget allows a higher payment and the costs make sense.
  • Ask about recasting, which re-calculates your payment after a large lump-sum payment. Not every lender offers it.
Disclaimer: This calculator provides estimates for informational purposes only and is not financial advice. Actual loan terms, fees and APRs depend on your lender and your credit. Consult a licensed mortgage professional before making decisions.

Conclusion

An amortization schedule shows where every dollar of your mortgage payment goes and how slowly the balance falls at first. Try different loan amounts, rates and terms in the calculator above to compare options, and ask your lender for the official schedule before you commit.

Mortgage & Loans: Frequently Asked Questions

What is an amortization schedule?
It is a table of every loan payment showing how much goes to interest, how much goes to principal, and the balance left afterward, until the loan is fully paid. This calculator groups the payments into one row per year.
Can I pay off my mortgage early?
Usually yes. Paying extra toward principal reduces the balance on which interest is charged, which shortens the loan and lowers the total interest. Check your loan terms for prepayment penalties first.
What is PMI (private mortgage insurance)?
On many U.S. conventional loans, lenders require PMI when the down payment is under 20%. It protects the lender, adds to your monthly cost, and does not reduce your principal or interest. This calculator does not include it.
Why is my balance not dropping fast?
Interest is charged on the remaining balance, and the balance is highest at the start, so most of the early payments go to interest. As the balance falls, interest shrinks and more of each payment goes to principal.
What happens if I refinance in the middle of my loan?
Refinancing replaces your loan with a new one and starts a new schedule. It can lower your rate or payment, but it also restarts the interest-heavy early years and usually has closing costs, so compare the total cost before you decide.
Does the amortization schedule change if rates rise?
Not for a fixed-rate mortgage: the rate and schedule stay the same. Adjustable-rate mortgages (ARMs) can change when the rate resets, and this calculator assumes a fixed rate.
What's the difference between amortization and depreciation?
Amortization here means paying off a loan balance over time. Depreciation is the reduction in the value of an asset such as a car or a building. They are related accounting ideas, but they apply to different things.
Why does the calculator show "--"?
"--" appears when an input is missing or outside the supported range: a loan amount above 0 (up to 1,000,000,000), an interest rate from 0% to 100%, and a term from 1 to 60 years. A message under the results explains what to change.