Amortization Calculator
Build a full amortization schedule for a fixed-payment loan. For every payment you'll see the amount, the interest portion, the principal portion and the remaining balance. Choose monthly, semimonthly, quarterly, semiannual or annual payments.
Calculator
Nominal annual rate, before compounding.
The rate per period is the annual rate ÷ payments per year.
Monthly payment
$332.14
Total interest
$1,957.15
16.4% of your total payments
Total paid
$11,957.15
36 payments
- Rate per period
- 1%
- Interest in the first payment
- $100.00
- First payment where principal exceeds interest
- From the first payment
Amortization schedule
| Payment # | Payment | Interest | Principal | Remaining balance |
|---|---|---|---|---|
| 1 | $332.14 | $100.00 | $232.14 | $9,767.86 |
| 2 | $332.14 | $97.68 | $234.46 | $9,533.39 |
| 3 | $332.14 | $95.33 | $236.81 | $9,296.58 |
| 4 | $332.14 | $92.97 | $239.18 | $9,057.41 |
| 5 | $332.14 | $90.57 | $241.57 | $8,815.84 |
| 6 | $332.14 | $88.16 | $243.98 | $8,571.85 |
| 7 | $332.14 | $85.72 | $246.42 | $8,325.43 |
| 8 | $332.14 | $83.25 | $248.89 | $8,076.54 |
| 9 | $332.14 | $80.77 | $251.38 | $7,825.16 |
| 10 | $332.14 | $78.25 | $253.89 | $7,571.27 |
| 11 | $332.14 | $75.71 | $256.43 | $7,314.84 |
| 12 | $332.14 | $73.15 | $258.99 | $7,055.84 |
| 13 | $332.14 | $70.56 | $261.58 | $6,794.26 |
| 14 | $332.14 | $67.94 | $264.20 | $6,530.06 |
| 15 | $332.14 | $65.30 | $266.84 | $6,263.22 |
| 16 | $332.14 | $62.63 | $269.51 | $5,993.71 |
| 17 | $332.14 | $59.94 | $272.21 | $5,721.50 |
| 18 | $332.14 | $57.21 | $274.93 | $5,446.57 |
| 19 | $332.14 | $54.47 | $277.68 | $5,168.89 |
| 20 | $332.14 | $51.69 | $280.45 | $4,888.44 |
| 21 | $332.14 | $48.88 | $283.26 | $4,605.18 |
| 22 | $332.14 | $46.05 | $286.09 | $4,319.09 |
| 23 | $332.14 | $43.19 | $288.95 | $4,030.14 |
| 24 | $332.14 | $40.30 | $291.84 | $3,738.30 |
| 25 | $332.14 | $37.38 | $294.76 | $3,443.54 |
| 26 | $332.14 | $34.44 | $297.71 | $3,145.83 |
| 27 | $332.14 | $31.46 | $300.68 | $2,845.14 |
| 28 | $332.14 | $28.45 | $303.69 | $2,541.45 |
| 29 | $332.14 | $25.41 | $306.73 | $2,234.72 |
| 30 | $332.14 | $22.35 | $309.80 | $1,924.93 |
| 31 | $332.14 | $19.25 | $312.89 | $1,612.03 |
| 32 | $332.14 | $16.12 | $316.02 | $1,296.01 |
| 33 | $332.14 | $12.96 | $319.18 | $976.83 |
| 34 | $332.14 | $9.77 | $322.37 | $654.45 |
| 35 | $332.14 | $6.54 | $325.60 | $328.85 |
| 36 | $332.14 | $3.29 | $328.85 | $0.00 |
Standard amortization: fixed payment, constant rate. Doesn't include insurance, fees, or taxes.
Keep analyzing
Schedule for information only, with level payments and a constant rate. Your lender may round differently or add escrow, insurance or fees to each payment.
What each input means
- Loan amount: the principal you borrow, or the balance you still owe.
- Annual interest rate: the nominal annual rate. The rate per period is the annual rate divided by the number of payments per year.
- Loan term: the length of the loan in years. The number of payments is years × payments per year.
- Payment frequency: how often you pay. Semimonthly means 24 payments a year (twice a month); quarterly means 4.
| Column | What it shows |
|---|---|
| Payment | What you pay that period (the same every time) |
| Interest | Previous balance × rate per period |
| Principal | Payment − interest: the part that actually reduces the debt |
| Balance | What you still owe after that payment |
How the schedule is built
i = Annual rate ÷ payments per year n = years × payments per year Payment = P × i ÷ (1 − (1 + i)^−n) Interest_k = Balance_(k−1) × i Principal_k = Payment − Interest_k Balance_k = Balance_(k−1) − Principal_k
Because interest is charged on a shrinking balance, each payment contains a little less interest and a little more principal than the one before. The final balance is zero.
How to read the schedule
- Early payments: most of the money goes to interest, so the balance falls slowly.
- Crossover payment: the first period in which principal exceeds interest. On long loans it comes late; on a 30-year mortgage at 6%, it's payment 223.
- Yearly summary: total payments, interest and principal for each year plus the year-end balance, handy for budgeting or for your tax records.
- Interest share: the percentage of everything you pay that goes to interest.
If you plan to make extra payments, the schedule shows why sooner is better: early on, every extra dollar of principal avoids the most interest.
Comparing payment frequencies
With the same annual rate and term, paying more often lowers total interest slightly because the balance drops sooner.
| $10,000 at 12% for 3 years | Payment | Number of payments | Total interest |
|---|---|---|---|
| Semimonthly | $165.73 | 72 | $1,932.48 |
| Monthly | $332.14 | 36 | $1,957.15 |
| Quarterly | $1,004.62 | 12 | $2,055.45 |
| Annual | $4,163.49 | 3 | $2,490.47 |
Semimonthly (24 payments a year) is not the same as biweekly (every two weeks, 26 payments a year). Biweekly plans make the equivalent of one extra monthly payment each year, which shortens the loan.
What it's useful for
- Checking the payment schedule your lender gave you and spotting differences.
- Finding out how much you owe in a given month, for example before selling or refinancing.
- Comparing monthly with semimonthly or quarterly payments at the same annual rate.
- Planning how much interest you'll pay each year.
Example
A $10,000 loan at 12% for 3 years with monthly payments: 36 payments of $332.14. The first payment is $100.00 interest and $232.14 principal, leaving a balance of $9,767.86. By the end of year one you owe $7,055.84, and over the whole loan you pay $1,957.15 in interest.
- i = 12% ÷ 12 = 1% per month; n = 36
- Payment = 10,000 × 0.01 ÷ (1 − 1.01^−36) = $332.14
- Payment 1: interest $100.00; principal $232.14; balance $9,767.86
- Payment 2: interest $97.68; principal $234.46; balance $9,533.39
- Total interest = $332.14 × 36 − $10,000 ≈ $1,957.15
Common mistakes
- Dividing the annual rate by 12 when payments aren't monthly. With quarterly payments, divide by 4.
- Assuming each payment reduces the debt by its full amount. Early on, most of it is interest.
- Comparing with your lender's statement without accounting for escrow, insurance or fees added to each payment.
- Confusing semimonthly payments (24 a year) with biweekly payments (26 a year).
Frequently asked questions
What is an amortization schedule?
It's the payment calendar for a loan. For each payment it shows how much goes to interest, how much goes to principal and how much you still owe.
Why do I pay more interest at the beginning?
Interest for each period is charged on the outstanding balance, which is highest at the start. As the balance falls, the interest portion shrinks and the principal portion grows.
Do more frequent payments save interest?
Yes, a little. With the same annual rate and term, paying more often lowers the balance sooner. On a $10,000 loan at 12% over 3 years, semimonthly payments save about $25 compared with monthly payments.
How do I find my remaining loan balance?
Enter your original loan amount, rate and term, then look up the Balance column for the payment you just made. Extra payments you've already made will lower the actual balance.
Related calculators
Keep going with the next step.
- LoanCalculate the monthly payment, total interest and total cost of any fixed-rate loan, compare two loan offers side by side and see the full payment schedule.
- MortgageEstimate your monthly mortgage payment from the home price, down payment, interest rate and loan term, with the amount financed, total interest and total cost.
- Effective interest rateConvert a nominal annual rate (APR) into the effective annual rate (EAR or APY) for any compounding frequency, convert back, or compare two rates by their true cost.
- Credit card payoffFind out how many months it takes to pay off a credit card with a fixed monthly payment, how much interest you'll pay and what payment clears it by your target date.