Loans & Debt Tool
Amortization Calculator
See exactly how each payment is split between principal and interest with a detailed month-by-month amortization schedule.
Loan details
Summary
Monthly payment
$495
Total interest
$4,702
Total paid
$29,702
Amortization schedule
| Month | Payment | Principal | Interest | Balance |
|---|---|---|---|---|
| 1 | $495 | $349 | $146 | $24,651 |
| 2 | $495 | $351 | $144 | $24,300 |
| 3 | $495 | $353 | $142 | $23,946 |
| 4 | $495 | $355 | $140 | $23,591 |
| 5 | $495 | $357 | $138 | $23,234 |
| 6 | $495 | $360 | $136 | $22,874 |
| 7 | $495 | $362 | $133 | $22,512 |
| 8 | $495 | $364 | $131 | $22,149 |
| 9 | $495 | $366 | $129 | $21,783 |
| 10 | $495 | $368 | $127 | $21,415 |
| 11 | $495 | $370 | $125 | $21,045 |
| 12 | $495 | $372 | $123 | $20,673 |
| 13 | $495 | $374 | $121 | $20,298 |
| 14 | $495 | $377 | $118 | $19,921 |
| 15 | $495 | $379 | $116 | $19,543 |
| 16 | $495 | $381 | $114 | $19,162 |
| 17 | $495 | $383 | $112 | $18,778 |
| 18 | $495 | $385 | $110 | $18,393 |
| 19 | $495 | $388 | $107 | $18,005 |
| 20 | $495 | $390 | $105 | $17,615 |
| 21 | $495 | $392 | $103 | $17,223 |
| 22 | $495 | $395 | $100 | $16,828 |
| 23 | $495 | $397 | $98 | $16,431 |
| 24 | $495 | $399 | $96 | $16,032 |
| 25 | $495 | $402 | $94 | $15,631 |
| 26 | $495 | $404 | $91 | $15,227 |
| 27 | $495 | $406 | $89 | $14,821 |
| 28 | $495 | $409 | $86 | $14,412 |
| 29 | $495 | $411 | $84 | $14,001 |
| 30 | $495 | $413 | $82 | $13,588 |
| 31 | $495 | $416 | $79 | $13,172 |
| 32 | $495 | $418 | $77 | $12,754 |
| 33 | $495 | $421 | $74 | $12,333 |
| 34 | $495 | $423 | $72 | $11,910 |
| 35 | $495 | $426 | $69 | $11,485 |
| 36 | $495 | $428 | $67 | $11,057 |
| 37 | $495 | $431 | $64 | $10,626 |
| 38 | $495 | $433 | $62 | $10,193 |
| 39 | $495 | $436 | $59 | $9,757 |
| 40 | $495 | $438 | $57 | $9,319 |
| 41 | $495 | $441 | $54 | $8,879 |
| 42 | $495 | $443 | $52 | $8,435 |
| 43 | $495 | $446 | $49 | $7,990 |
| 44 | $495 | $448 | $47 | $7,541 |
| 45 | $495 | $451 | $44 | $7,090 |
| 46 | $495 | $454 | $41 | $6,636 |
| 47 | $495 | $456 | $39 | $6,180 |
| 48 | $495 | $459 | $36 | $5,721 |
| 49 | $495 | $462 | $33 | $5,259 |
| 50 | $495 | $464 | $31 | $4,795 |
| 51 | $495 | $467 | $28 | $4,328 |
| 52 | $495 | $470 | $25 | $3,858 |
| 53 | $495 | $473 | $23 | $3,386 |
| 54 | $495 | $475 | $20 | $2,910 |
| 55 | $495 | $478 | $17 | $2,432 |
| 56 | $495 | $481 | $14 | $1,952 |
| 57 | $495 | $484 | $11 | $1,468 |
| 58 | $495 | $486 | $9 | $981 |
| 59 | $495 | $489 | $6 | $492 |
| 60 | $495 | $492 | $3 | $0 |
How to use this calculator
- 1
Enter your loan details
Input the principal, interest rate, and loan term.
- 2
Set the payment frequency
Choose how often payments are made — typically monthly.
- 3
Generate the schedule
The calculator builds a full payment-by-payment breakdown for the life of the loan.
- 4
Review principal vs. interest
See exactly how much of each payment reduces your balance versus covers interest.
Frequently asked questions about Amortization Calculator
- What is an amortization schedule?
- An amortization schedule shows every loan payment and how much goes toward principal and interest until the loan is fully repaid.
- Why do early payments have more interest?
- Interest is calculated on the remaining loan balance, which is highest at the beginning of the loan.
- What is principal?
- Principal is the original amount you borrowed before interest and fees are added.
- Can I pay off my loan early?
- Yes. Making additional principal payments reduces your loan balance faster and lowers the total interest you pay.
- Does an amortization schedule change over time?
- Yes. As the loan balance decreases, less of each payment goes toward interest and more goes toward principal.
- How do extra monthly payments affect my loan?
- Extra payments reduce the principal faster, helping you pay off the loan sooner and save on interest.
- Can I generate an amortization schedule for any loan?
- Yes. Amortization schedules work for mortgages, personal loans, auto loans, and other fixed-payment installment loans.
- What is the difference between amortization and depreciation?
- Amortization applies to paying off loans or intangible assets, while depreciation spreads the cost of tangible assets over time.
- How accurate is this amortization calculator?
- It uses standard loan amortization formulas and provides accurate estimates for fixed-rate loans.
- Does refinancing change my amortization schedule?
- Yes. Refinancing creates a new loan with its own repayment schedule and payment breakdown.
Related calculators
Embed this calculator on your site
Copy and paste this code into your website's HTML (WordPress, Webflow, custom HTML, etc.) to display this calculator.
<!-- CalculateAway Widget --> <div class="calculateaway-embed" data-tool="amortization" style="width: 100%; max-width: 800px; margin: 0 auto;"></div> <script src="https://calculateaway.com/api/widget" async></script>