Loan Amortization Calculator
See exactly how your payments split between principal and interest over time.
Yearly Breakdown
30 years| Year | Principal | Interest | Balance |
|---|---|---|---|
| Year 1 | $2,794 | $16,168 | $247,206 |
| Year 2 | $2,981 | $15,981 | $244,224 |
| Year 3 | $3,181 | $15,781 | $241,043 |
| Year 4 | $3,394 | $15,568 | $237,649 |
| Year 5 | $3,621 | $15,341 | $234,027 |
| Year 6 | $3,864 | $15,098 | $230,163 |
| Year 7 | $4,123 | $14,839 | $226,041 |
| Year 8 | $4,399 | $14,563 | $221,642 |
| Year 9 | $4,694 | $14,269 | $216,948 |
| Year 10 | $5,008 | $13,954 | $211,940 |
| Year 11 | $5,343 | $13,619 | $206,597 |
| Year 12 | $5,701 | $13,261 | $200,896 |
| Year 13 | $6,083 | $12,879 | $194,813 |
| Year 14 | $6,490 | $12,472 | $188,323 |
| Year 15 | $6,925 | $12,037 | $181,398 |
| Year 16 | $7,389 | $11,573 | $174,009 |
| Year 17 | $7,884 | $11,078 | $166,126 |
| Year 18 | $8,412 | $10,551 | $157,714 |
| Year 19 | $8,975 | $9,987 | $148,739 |
| Year 20 | $9,576 | $9,386 | $139,163 |
| Year 21 | $10,217 | $8,745 | $128,946 |
| Year 22 | $10,902 | $8,061 | $118,044 |
| Year 23 | $11,632 | $7,330 | $106,413 |
| Year 24 | $12,411 | $6,551 | $94,002 |
| Year 25 | $13,242 | $5,720 | $80,760 |
| Year 26 | $14,129 | $4,833 | $66,632 |
| Year 27 | $15,075 | $3,887 | $51,557 |
| Year 28 | $16,084 | $2,878 | $35,473 |
| Year 29 | $17,162 | $1,800 | $18,311 |
| Year 30 | $18,311 | $651 | $0 |
Explore More Financial Tools
See Where Every Dollar Goes
Most borrowers don't realize that in the early years of a loan, up to 70-80% of each payment goes to interest, not principal. Our Loan Amortization Calculator reveals this hidden truth.
View your payment breakdown by month or year, see exactly when you'll pay off your loan, and discover how extra payments can save you tens of thousands in interest.
Understanding Amortization
Front-Loaded Interest
Interest is calculated on outstanding balance. Since balance is highest at start, early payments are mostly interest. A $1,500 payment in year 1 might be $1,100 interest and only $400 principal.
Extra Payment Power
Extra payments go 100% to principal. Even $100/month extra on a $250K mortgage can save $40K+ in interest and cut 5+ years off your loan term.
Monthly vs Yearly View
Toggle between views to see the big picture (yearly totals) or detailed tracking (each monthly payment). Both show principal paid, interest paid, and remaining balance.
Visual Breakdown
See at a glance what percentage of your total payments goes to principal vs interest. A 30-year mortgage at 7% means about 120% of the original loan goes to interest!
All Features
Frequently Asked Questions
What is loan amortization?
Amortization is the process of paying off a loan through regular payments over time. Each payment is split between principal (reducing your debt) and interest (the cost of borrowing). Early payments are mostly interest; later payments are mostly principal.
Why do early payments go mostly to interest?
Interest is calculated on the outstanding balance. Since your balance is highest at the start, the interest portion is largest initially. As you pay down principal, less of each payment goes to interest. In year 1 of a 30-year mortgage, 70-80% may go to interest.
How do extra payments affect my loan?
Extra payments go directly to principal, reducing your balance faster. This means less interest over the life of the loan and earlier payoff. Even $100/month extra on a $250K loan at 6.5% can save $40K+ in interest and pay off 5+ years early.
What is an amortization schedule?
An amortization schedule is a table showing each payment's breakdown between principal and interest, plus the remaining balance after each payment. It lets you see exactly where your money goes over the entire loan term.
Should I choose yearly or monthly view?
Yearly view shows the big picture—total principal and interest paid each year. Monthly view shows each individual payment. Use yearly for planning, monthly for detailed tracking or if you're making extra payments and want to see exact impact.
How is the monthly EMI calculated?
EMI = [P × r × (1+r)^n] / [(1+r)^n - 1], where P = principal, r = monthly rate (annual rate ÷ 12 ÷ 100), n = total payments. This formula ensures equal payments that fully pay off the loan by the end of the term.
When is the best time to make extra payments?
The earlier, the better. Extra payments in year 1 have the biggest impact because they reduce principal when the balance (and therefore interest charges) is highest. A $1,000 extra payment in year 1 saves more interest than the same payment in year 20.
What if I can't afford extra payments every month?
Any extra payment helps. Pay extra when you can—tax refunds, bonuses, etc. Even one extra payment per year (making 13 instead of 12) can shave years off a 30-year mortgage and save tens of thousands in interest.
Does the interest rate affect the principal/interest split?
Yes, dramatically. Higher rates mean more of each payment goes to interest, especially early on. At 3%, about 50% of your first payment is principal; at 8%, only about 30% is principal. Lower rates = faster equity building.
Can I download my amortization schedule?
Yes! Click the Download button to save your complete amortization schedule as a text file. It includes all loan details, summary statistics, and the yearly breakdown for your records or to share with your lender.