📅Loan Schedule & Early Payoff Estimator

Amortization Calculator

Calculate your fixed monthly payment, view your full year-by-year amortization schedule, and see how extra principal payments slash interest and shave years off your loan.

Loan Parameters

Enter your loan balance, interest rate, and repayment duration.

$
%
$

Applied directly to principal each month to shorten repayment and save on interest.

Base Monthly Payment (P&I)
$1,580
Excluding escrow taxes and insurance
Loan Principal:$250,000
Total Standard Interest:$318,861
Total Payments:$568,861
🎉 Extra Payment Impact

An extra $100/mo pays off your loan 4.7 years earlier and saves $58,860 in interest!

Annual Amortization Schedule

Year-by-year breakdown of principal, interest, and remaining balance.

YearPrincipal PaidInterest PaidTotal PaidEnding Balance

Reading an amortization schedule

An amortization schedule is the month-by-month arithmetic behind a fixed payment. Each row does the same two things: interest is charged on the balance you still owe, and whatever is left of the payment reduces that balance. Because the balance shrinks, the interest charge shrinks with it, so the share going to principal grows every single month while the payment itself never moves.

The consequence is front-loading, and it is steeper than most people expect. On a 30-year loan the first payment is typically 75–80% interest. You do not reach a 50/50 split until roughly the eighteenth year, and the final payments are almost entirely principal. This is not a fee structure — it is just what charging interest on a declining balance produces. Nobody is front-loading the interest deliberately.

Two practical readings follow. First, extra payments are worth most at the start, because every dollar removed from the balance early avoids interest on that dollar for the entire remaining term; the same dollar paid in year 25 avoids almost nothing. Second, the schedule tells you your real equity position at any date — useful before selling, refinancing, or working out when you will cross the 20% threshold where private mortgage insurance can be cancelled.

Frequently asked questions

What is an amortization schedule?

An amortization schedule is a complete table showing every periodic loan payment, breaking down exactly how much of each payment goes toward interest versus paying down the principal loan balance.

Why is interest so high in the early years of a mortgage?

Interest is charged on the outstanding loan balance. In the initial years, your principal balance is at its highest, meaning monthly interest charges are largest. As you gradually pay down principal, the interest charge decreases each month, allowing more of your fixed payment to pay down principal.

How much interest do extra payments save?

Extra principal payments avoid interest compounding over the entire remaining life of the loan. For example, paying an extra $100 per month on a $300,000 30-year mortgage at 6.5% interest saves over $35,000 in interest and pays off the mortgage nearly 4.5 years early.

Can I use this calculator for car and personal loans?

Yes! Any standard fixed-rate amortizing loan—including 30-year or 15-year mortgages, 5-year auto loans, personal loans, and student loans—uses the exact same amortization formula.