See how each payment is split between principal and interest, year by year.
| 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 |
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.
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.
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.
The principal is the amount you borrowed and still owe. As the schedule moves on, a larger part of each payment goes toward principal.
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.
With a fixed-rate mortgage the monthly payment stays the same, while the split between interest and principal shifts every month.
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 / month | 25.2 years | $58,351 |
| +$200 / month | 21.8 years | $96,270 |
| +$300 / month | 19.4 years | $123,334 |
| +$500 / month | 16.0 years | $159,920 |
| Feature | 15-Year Fixed | 30-Year Fixed |
|---|---|---|
| Monthly Payment | Higher | Lower |
| Interest Rate | Often lower | Often higher |
| Total Interest Paid | Much less | Much more |
| Equity Build-up | Faster | Slower in the early years |
Confirm with your lender that additional payments are applied to principal and not simply held as a prepayment of the next installment.
Some loans charge a fee for paying off early. Check your loan agreement before making large extra payments.
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.
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.