Finance · FREE ONLINE TOOL

Amortization Calculator

Build a loan amortization schedule and compare monthly, annual or dated extra payments against an unchanged-payment baseline.

Currency: USD

Enter all amounts in USD. Changing currency keeps numbers unchanged; no exchange rate is applied.

Your inputs

First payment month

Calculations run in your browser. No account needed.

EXAMPLE RESULTCalculated locally
Regular monthly payment
$1,580.17
Loan amount
$250,000.00
Total interest
$318,861.22
Total payments
$568,861.22
Payoff time
360 months
Jump to the full table
My workspace

Calculate with your inputs to save a result or compare scenarios.

Loan balance over time

USD
Balance
062.4K124.9K187.3K249.8K1180360
Payment 360
Balance$0.00

Loan payment breakdown

USD

Principal and interest over the loan term.

Total$568,861.22
  • Principal$250,000.0043.9%
  • Interest$318,861.2256.1%

Detailed breakdown

All 360 rows

The complete calculation, row by row. Amounts in USD.

Swipe or scroll horizontally for more columns.
Detailed breakdown · All 360 rows
PaymentMonthPayment amount (USD)Principal (USD)Interest (USD)Balance (USD)
12026-111,580.17226.001,354.17249,774.00
22026-121,580.17227.231,352.94249,546.77
32027-011,580.17228.461,351.71249,318.31
42027-021,580.17229.701,350.47249,088.61
52027-031,580.17230.941,349.23248,857.67
62027-041,580.17232.191,347.98248,625.48
72027-051,580.17233.451,346.72248,392.04
82027-061,580.17234.711,345.46248,157.32
92027-071,580.17235.981,344.19247,921.34
102027-081,580.17237.261,342.91247,684.07
112027-091,580.17238.551,341.62247,445.53
122027-101,580.17239.841,340.33247,205.69
132027-111,580.17241.141,339.03246,964.55
142027-121,580.17242.451,337.72246,722.10
152028-011,580.17243.761,336.41246,478.34
162028-021,580.17245.081,335.09246,233.26
172028-031,580.17246.411,333.76245,986.86
182028-041,580.17247.741,332.43245,739.12
192028-051,580.17249.081,331.09245,490.03
202028-061,580.17250.431,329.74245,239.60
212028-071,580.17251.791,328.38244,987.81
222028-081,580.17253.151,327.02244,734.66
232028-091,580.17254.521,325.65244,480.13
242028-101,580.17255.901,324.27244,224.23
252028-111,580.17257.291,322.88243,966.94
262028-121,580.17258.681,321.49243,708.26
272029-011,580.17260.081,320.09243,448.18
282029-021,580.17261.491,318.68243,186.68
292029-031,580.17262.911,317.26242,923.78
302029-041,580.17264.331,315.84242,659.44
312029-051,580.17265.761,314.41242,393.68
322029-061,580.17267.201,312.97242,126.47
332029-071,580.17268.651,311.52241,857.82
342029-081,580.17270.111,310.06241,587.72
352029-091,580.17271.571,308.60241,316.15
362029-101,580.17273.041,307.13241,043.10
372029-111,580.17274.521,305.65240,768.58
382029-121,580.17276.011,304.16240,492.58
392030-011,580.17277.501,302.67240,215.08
402030-021,580.17279.011,301.16239,936.07
412030-031,580.17280.521,299.65239,655.55
422030-041,580.17282.041,298.13239,373.52
432030-051,580.17283.561,296.61239,089.96
442030-061,580.17285.101,295.07238,804.86
452030-071,580.17286.641,293.53238,518.21
462030-081,580.17288.201,291.97238,230.02
472030-091,580.17289.761,290.41237,940.26
482030-101,580.17291.331,288.84237,648.93
492030-111,580.17292.911,287.27237,356.03
502030-121,580.17294.491,285.68237,061.53
512031-011,580.17296.091,284.08236,765.45
522031-021,580.17297.691,282.48236,467.76
532031-031,580.17299.301,280.87236,168.45
542031-041,580.17300.921,279.25235,867.53
552031-051,580.17302.551,277.62235,564.98
562031-061,580.17304.191,275.98235,260.78
572031-071,580.17305.841,274.33234,954.94
582031-081,580.17307.501,272.67234,647.44
592031-091,580.17309.161,271.01234,338.28
602031-101,580.17310.841,269.33234,027.44
612031-111,580.17312.521,267.65233,714.92
622031-121,580.17314.211,265.96233,400.71
632032-011,580.17315.921,264.25233,084.79
642032-021,580.17317.631,262.54232,767.16
652032-031,580.17319.351,260.82232,447.82
662032-041,580.17321.081,259.09232,126.74
672032-051,580.17322.821,257.35231,803.92
682032-061,580.17324.571,255.60231,479.36
692032-071,580.17326.321,253.85231,153.03
702032-081,580.17328.091,252.08230,824.94
712032-091,580.17329.871,250.30230,495.07
722032-101,580.17331.661,248.51230,163.42
732032-111,580.17333.451,246.72229,829.97
742032-121,580.17335.261,244.91229,494.71
752033-011,580.17337.071,243.10229,157.64
762033-021,580.17338.901,241.27228,818.74
772033-031,580.17340.741,239.43228,478.00
782033-041,580.17342.581,237.59228,135.42
792033-051,580.17344.441,235.73227,790.98
802033-061,580.17346.301,233.87227,444.68
812033-071,580.17348.181,231.99227,096.50
822033-081,580.17350.061,230.11226,746.44
832033-091,580.17351.961,228.21226,394.48
842033-101,580.17353.871,226.30226,040.61
852033-111,580.17355.781,224.39225,684.83
862033-121,580.17357.711,222.46225,327.12
872034-011,580.17359.651,220.52224,967.47
882034-021,580.17361.601,218.57224,605.87
892034-031,580.17363.551,216.62224,242.32
902034-041,580.17365.521,214.65223,876.79
912034-051,580.17367.501,212.67223,509.29
922034-061,580.17369.491,210.68223,139.80
932034-071,580.17371.501,208.67222,768.30
942034-081,580.17373.511,206.66222,394.79
952034-091,580.17375.531,204.64222,019.26
962034-101,580.17377.571,202.60221,641.69
972034-111,580.17379.611,200.56221,262.08
982034-121,580.17381.671,198.50220,880.42
992035-011,580.17383.731,196.44220,496.68
1002035-021,580.17385.811,194.36220,110.87
1012035-031,580.17387.901,192.27219,722.97
1022035-041,580.17390.001,190.17219,332.96
1032035-051,580.17392.121,188.05218,940.84
1042035-061,580.17394.241,185.93218,546.60
1052035-071,580.17396.381,183.79218,150.23
1062035-081,580.17398.521,181.65217,751.71
1072035-091,580.17400.681,179.49217,351.02
1082035-101,580.17402.851,177.32216,948.17
1092035-111,580.17405.031,175.14216,543.14
1102035-121,580.17407.231,172.94216,135.91
1112036-011,580.17409.431,170.74215,726.48
1122036-021,580.17411.651,168.52215,314.82
1132036-031,580.17413.881,166.29214,900.94
1142036-041,580.17416.121,164.05214,484.82
1152036-051,580.17418.381,161.79214,066.44
1162036-061,580.17420.641,159.53213,645.80
1172036-071,580.17422.921,157.25213,222.88
1182036-081,580.17425.211,154.96212,797.66
1192036-091,580.17427.521,152.65212,370.15
1202036-101,580.17429.831,150.34211,940.32
1212036-111,580.17432.161,148.01211,508.16
1222036-121,580.17434.501,145.67211,073.66
1232037-011,580.17436.851,143.32210,636.80
1242037-021,580.17439.221,140.95210,197.58
1252037-031,580.17441.601,138.57209,755.98
1262037-041,580.17443.991,136.18209,311.99
1272037-051,580.17446.401,133.77208,865.59
1282037-061,580.17448.811,131.36208,416.78
1292037-071,580.17451.251,128.92207,965.53
1302037-081,580.17453.691,126.48207,511.84
1312037-091,580.17456.151,124.02207,055.69
1322037-101,580.17458.621,121.55206,597.07
1332037-111,580.17461.101,119.07206,135.97
1342037-121,580.17463.601,116.57205,672.37
1352038-011,580.17466.111,114.06205,206.26
1362038-021,580.17468.641,111.53204,737.62
1372038-031,580.17471.171,109.00204,266.45
1382038-041,580.17473.731,106.44203,792.72
1392038-051,580.17476.291,103.88203,316.43
1402038-061,580.17478.871,101.30202,837.56
1412038-071,580.17481.471,098.70202,356.09
1422038-081,580.17484.071,096.10201,872.02
1432038-091,580.17486.701,093.47201,385.32
1442038-101,580.17489.331,090.84200,895.99
1452038-111,580.17491.981,088.19200,404.00
1462038-121,580.17494.651,085.52199,909.35
1472039-011,580.17497.331,082.84199,412.03
1482039-021,580.17500.021,080.15198,912.01
1492039-031,580.17502.731,077.44198,409.28
1502039-041,580.17505.451,074.72197,903.82
1512039-051,580.17508.191,071.98197,395.63
1522039-061,580.17510.941,069.23196,884.69
1532039-071,580.17513.711,066.46196,370.98
1542039-081,580.17516.491,063.68195,854.48
1552039-091,580.17519.291,060.88195,335.19
1562039-101,580.17522.101,058.07194,813.09
1572039-111,580.17524.931,055.24194,288.15
1582039-121,580.17527.781,052.39193,760.38
1592040-011,580.17530.631,049.54193,229.74
1602040-021,580.17533.511,046.66192,696.23
1612040-031,580.17536.401,043.77192,159.84
1622040-041,580.17539.301,040.87191,620.53
1632040-051,580.17542.231,037.94191,078.31
1642040-061,580.17545.161,035.01190,533.14
1652040-071,580.17548.121,032.05189,985.03
1662040-081,580.17551.081,029.09189,433.94
1672040-091,580.17554.071,026.10188,879.87
1682040-101,580.17557.071,023.10188,322.80
1692040-111,580.17560.091,020.08187,762.71
1702040-121,580.17563.121,017.05187,199.59
1712041-011,580.17566.171,014.00186,633.42
1722041-021,580.17569.241,010.93186,064.18
1732041-031,580.17572.321,007.85185,491.86
1742041-041,580.17575.421,004.75184,916.44
1752041-051,580.17578.541,001.63184,337.90
1762041-061,580.17581.67998.50183,756.22
1772041-071,580.17584.82995.35183,171.40
1782041-081,580.17587.99992.18182,583.41
1792041-091,580.17591.18988.99181,992.23
1802041-101,580.17594.38985.79181,397.85
1812041-111,580.17597.60982.57180,800.25
1822041-121,580.17600.84979.33180,199.42
1832042-011,580.17604.09976.08179,595.33
1842042-021,580.17607.36972.81178,987.97
1852042-031,580.17610.65969.52178,377.32
1862042-041,580.17613.96966.21177,763.36
1872042-051,580.17617.29962.88177,146.07
1882042-061,580.17620.63959.54176,525.44
1892042-071,580.17623.99956.18175,901.45
1902042-081,580.17627.37952.80175,274.08
1912042-091,580.17630.77949.40174,643.31
1922042-101,580.17634.19945.98174,009.13
1932042-111,580.17637.62942.55173,371.51
1942042-121,580.17641.07939.10172,730.43
1952043-011,580.17644.55935.62172,085.88
1962043-021,580.17648.04932.13171,437.85
1972043-031,580.17651.55928.62170,786.30
1982043-041,580.17655.08925.09170,131.22
1992043-051,580.17658.63921.54169,472.59
2002043-061,580.17662.19917.98168,810.40
2012043-071,580.17665.78914.39168,144.62
2022043-081,580.17669.39910.78167,475.23
2032043-091,580.17673.01907.16166,802.22
2042043-101,580.17676.66903.51166,125.56
2052043-111,580.17680.32899.85165,445.24
2062043-121,580.17684.01896.16164,761.23
2072044-011,580.17687.71892.46164,073.52
2082044-021,580.17691.44888.73163,382.08
2092044-031,580.17695.18884.99162,686.90
2102044-041,580.17698.95881.22161,987.95
2112044-051,580.17702.74877.43161,285.21
2122044-061,580.17706.54873.63160,578.67
2132044-071,580.17710.37869.80159,868.30
2142044-081,580.17714.22865.95159,154.08
2152044-091,580.17718.09862.08158,436.00
2162044-101,580.17721.98858.19157,714.02
2172044-111,580.17725.89854.28156,988.14
2182044-121,580.17729.82850.35156,258.32
2192045-011,580.17733.77846.40155,524.55
2202045-021,580.17737.75842.42154,786.80
2212045-031,580.17741.74838.43154,045.06
2222045-041,580.17745.76834.41153,299.30
2232045-051,580.17749.80830.37152,549.50
2242045-061,580.17753.86826.31151,795.64
2252045-071,580.17757.94822.23151,037.70
2262045-081,580.17762.05818.12150,275.65
2272045-091,580.17766.18813.99149,509.47
2282045-101,580.17770.33809.84148,739.15
2292045-111,580.17774.50805.67147,964.65
2302045-121,580.17778.69801.48147,185.95
2312046-011,580.17782.91797.26146,403.04
2322046-021,580.17787.15793.02145,615.89
2332046-031,580.17791.42788.75144,824.47
2342046-041,580.17795.70784.47144,028.76
2352046-051,580.17800.01780.16143,228.75
2362046-061,580.17804.35775.82142,424.40
2372046-071,580.17808.70771.47141,615.70
2382046-081,580.17813.09767.09140,802.61
2392046-091,580.17817.49762.68139,985.12
2402046-101,580.17821.92758.25139,163.21
2412046-111,580.17826.37753.80138,336.84
2422046-121,580.17830.85749.32137,505.99
2432047-011,580.17835.35744.82136,670.65
2442047-021,580.17839.87740.30135,830.77
2452047-031,580.17844.42735.75134,986.35
2462047-041,580.17848.99731.18134,137.36
2472047-051,580.17853.59726.58133,283.77
2482047-061,580.17858.22721.95132,425.55
2492047-071,580.17862.86717.31131,562.69
2502047-081,580.17867.54712.63130,695.15
2512047-091,580.17872.24707.93129,822.91
2522047-101,580.17876.96703.21128,945.95
2532047-111,580.17881.71698.46128,064.23
2542047-121,580.17886.49693.68127,177.75
2552048-011,580.17891.29688.88126,286.46
2562048-021,580.17896.12684.05125,390.34
2572048-031,580.17900.97679.20124,489.36
2582048-041,580.17905.85674.32123,583.51
2592048-051,580.17910.76669.41122,672.75
2602048-061,580.17915.69664.48121,757.06
2612048-071,580.17920.65659.52120,836.41
2622048-081,580.17925.64654.53119,910.77
2632048-091,580.17930.65649.52118,980.11
2642048-101,580.17935.69644.48118,044.42
2652048-111,580.17940.76639.41117,103.66
2662048-121,580.17945.86634.31116,157.80
2672049-011,580.17950.98629.19115,206.82
2682049-021,580.17956.13624.04114,250.68
2692049-031,580.17961.31618.86113,289.37
2702049-041,580.17966.52613.65112,322.85
2712049-051,580.17971.75608.42111,351.10
2722049-061,580.17977.02603.15110,374.08
2732049-071,580.17982.31597.86109,391.77
2742049-081,580.17987.63592.54108,404.14
2752049-091,580.17992.98587.19107,411.16
2762049-101,580.17998.36581.81106,412.80
2772049-111,580.171,003.77576.40105,409.03
2782049-121,580.171,009.20570.97104,399.82
2792050-011,580.171,014.67565.50103,385.15
2802050-021,580.171,020.17560.00102,364.99
2812050-031,580.171,025.69554.48101,339.29
2822050-041,580.171,031.25548.92100,308.04
2832050-051,580.171,036.83543.3499,271.21
2842050-061,580.171,042.45537.7298,228.76
2852050-071,580.171,048.10532.0797,180.66
2862050-081,580.171,053.77526.4096,126.89
2872050-091,580.171,059.48520.6995,067.40
2882050-101,580.171,065.22514.9594,002.18
2892050-111,580.171,070.99509.1892,931.19
2902050-121,580.171,076.79503.3891,854.40
2912051-011,580.171,082.63497.5490,771.77
2922051-021,580.171,088.49491.6889,683.28
2932051-031,580.171,094.39485.7888,588.90
2942051-041,580.171,100.31479.8687,488.58
2952051-051,580.171,106.27473.9086,382.31
2962051-061,580.171,112.27467.9085,270.04
2972051-071,580.171,118.29461.8884,151.75
2982051-081,580.171,124.35455.8283,027.40
2992051-091,580.171,130.44449.7381,896.97
3002051-101,580.171,136.56443.6180,760.41
3012051-111,580.171,142.72437.4579,617.69
3022051-121,580.171,148.91431.2678,468.78
3032052-011,580.171,155.13425.0477,313.65
3042052-021,580.171,161.39418.7876,152.26
3052052-031,580.171,167.68412.4974,984.58
3062052-041,580.171,174.00406.1773,810.58
3072052-051,580.171,180.36399.8172,630.22
3082052-061,580.171,186.76393.4171,443.46
3092052-071,580.171,193.18386.9970,250.28
3102052-081,580.171,199.65380.5269,050.63
3112052-091,580.171,206.15374.0267,844.48
3122052-101,580.171,212.68367.4966,631.80
3132052-111,580.171,219.25360.9265,412.55
3142052-121,580.171,225.85354.3264,186.70
3152053-011,580.171,232.49347.6862,954.21
3162053-021,580.171,239.17341.0061,715.04
3172053-031,580.171,245.88334.2960,469.16
3182053-041,580.171,252.63327.5459,216.53
3192053-051,580.171,259.41320.7657,957.12
3202053-061,580.171,266.24313.9356,690.88
3212053-071,580.171,273.09307.0855,417.79
3222053-081,580.171,279.99300.1854,137.80
3232053-091,580.171,286.92293.2552,850.88
3242053-101,580.171,293.89286.2851,556.98
3252053-111,580.171,300.90279.2750,256.08
3262053-121,580.171,307.95272.2248,948.13
3272054-011,580.171,315.03265.1447,633.09
3282054-021,580.171,322.16258.0146,310.94
3292054-031,580.171,329.32250.8544,981.62
3302054-041,580.171,336.52243.6543,645.10
3312054-051,580.171,343.76236.4142,301.34
3322054-061,580.171,351.04229.1340,950.30
3332054-071,580.171,358.36221.8139,591.94
3342054-081,580.171,365.71214.4638,226.23
3352054-091,580.171,373.11207.0636,853.12
3362054-101,580.171,380.55199.6235,472.57
3372054-111,580.171,388.03192.1434,084.54
3382054-121,580.171,395.55184.6232,689.00
3392055-011,580.171,403.10177.0731,285.89
3402055-021,580.171,410.70169.4729,875.19
3412055-031,580.171,418.35161.8228,456.84
3422055-041,580.171,426.03154.1427,030.81
3432055-051,580.171,433.75146.4225,597.06
3442055-061,580.171,441.52138.6524,155.54
3452055-071,580.171,449.33130.8422,706.21
3462055-081,580.171,457.18122.9921,249.04
3472055-091,580.171,465.07115.1019,783.96
3482055-101,580.171,473.01107.1618,310.96
3492055-111,580.171,480.9999.1816,829.97
3502055-121,580.171,489.0191.1615,340.96
3512056-011,580.171,497.0783.1013,843.89
3522056-021,580.171,505.1874.9912,338.71
3532056-031,580.171,513.3466.8310,825.37
3542056-041,580.171,521.5358.649,303.84
3552056-051,580.171,529.7750.407,774.07
3562056-061,580.171,538.0642.116,236.01
3572056-071,580.171,546.3933.784,689.61
3582056-081,580.171,554.7725.403,134.85
3592056-091,580.171,563.1916.981,571.66
3602056-101,580.171,571.668.510.00

How it works

A useful distinction

The month matters for extra payments

Compare a 1,200 extra payment in January with the same amount in December. At a positive fixed rate, the earlier payment reduces more months of interest, even though total extra principal is identical.

How extra payments change amortization

An amortization schedule makes the effect of an extra payment visible in the remaining balance and later interest charges. Enter extras in the period when you expect to make them, rather than subtracting them from the starting balance. Compare the original payoff date with the revised date, and check any lender restrictions separately before treating the projection as your actual repayment schedule.

Loan & schedule: formula and assumptions

Payment = P × r / [1−(1+r)^−n], where r is the monthly rate.

Equal monthly payments amortize a fixed-rate loan. Extra payments reduce principal after the regular payment.

Calendar-based extra payments: formula and assumptions

Payment = principal / annuity present-value factor. Each month applies interest, scheduled payment, then extras.

Monthly, annual and dated one-time extras are combined. The final payment is capped at the debt owed. Compare the actual payoff and interest with an unchanged-payment baseline.

Worked example

Reference example currency: USD. These fixed examples do not change with your calculator preferences.

Using the Loan & schedule example:

Inputs
Loan amount ($)
250000
Annual interest rate (%)
6.5
Term (years)
30
Extra monthly payment ($)
0
First payment month
2026-11-01
Method

Payment = P × r / [1−(1+r)^−n], where r is the monthly rate.

Result

Example result

Regular monthly payment: $1,580.17

Loan amount: $250,000.00

Total interest: $318,861.22

Total payments: $568,861.22

Payoff time: 360 months

These are illustrative inputs. Change the values to explore a different scenario.

What to keep in mind

Fees, variable rates, collateral requirements, and lender-specific payment conventions are not automatically included.

Formula references

References explain the underlying methods; they do not imply endorsement or individual professional review of Finflo.

Common questions

What does an amortization schedule show?

Each row separates the payment into interest and principal and shows the balance after any extra payments.

Can I add a one-time payment in a specific month?

Yes. Calendar-based extras combine dated one-time payments with monthly and annual extras, capping the final payment at the debt owed.

Prepared by Finflo. See our methodology and editorial policy. Read the relevant professional-advice limitations.