Amortization schedule

Every payment of a loan, with extra payments and the payoff date.

Personal loan

$
%
Term
yrs

Monthly payment

$400

You repay $20,000 plus $3,989 of interest, 20% on top of what you borrow.

Paid off

Dec 2030

5 yrs

Total interest

$3,989

Interest saved

$0

Total paid

$23,989

Schedule

YearEndsInterestPrincipalExtraBalance
Year 1Dec 2026$1,365$3,433$0$16,567
Year 2Dec 2027$1,102$3,695$0$12,872
Year 3Dec 2028$819$3,978$0$8,894
Year 4Dec 2029$515$4,283$0$4,611
Year 5Dec 2030$187$4,611$0$0

Pay extra

$
$

Loan

Start from
Powered byUptool
See it in another brand

About this tool

Amortization schedule, explained

This amortization calculator shows your monthly payment, the total interest, the payoff date and a full schedule by year or by month. Add extra payments to see the interest and time they save. It works for personal loans, car loans and mortgages with a fixed rate.

How to use it

  1. 1Set the Amount, the yearly Rate in percent and the Term in years, or pick a preset such as Mortgage, Car loan or Student loan.
  2. 2Set the month of the First payment so the schedule shows real dates.
  3. 3Under "Pay extra", add an amount Every month or Once a year, or click "Add a one-off payment" for a lump sum in a given month.
  4. 4Read the monthly payment, Paid off, Total interest and Interest saved, then switch the chart between Balance and Yearly split and the schedule between Yearly and Monthly.

How it works

How the schedule is calculated

The monthly payment uses the standard formula for a fixed-rate loan repaid in equal monthly installments. The yearly rate is divided by 12 to get the monthly rate. At a 0% rate, the payment is simply the amount divided by the number of months.

The schedule is built month by month. Each month, interest is the remaining balance times the monthly rate, and the rest of the payment repays capital. Extra payments go straight to capital: the yearly one is paid with every twelfth payment, and a one-off payment in the month you pick. The contract payment stays the same, so extra payments shorten the loan rather than lowering the payment. The last scheduled payment settles any rounding remainder, so the capital repaid adds up to exactly the amount borrowed.

Interest saved compares the same loan with and without the extra payments, and the Balance chart draws both. With the starting values, $20,000 at 7.4% over 5 years, the payment is about $400 a month and the total interest about $3,989. Paying $100 more every month clears it 13 months early and saves about $950 in interest.

Monthly payment = P × r / (1 − (1 + r)^−n)

When to use it

Ways people use it

  • Compare loan offers

    Enter two offers with different rates or terms and compare the monthly payment and the total interest.

  • Choose a loan term

    See how a longer term lowers the payment but raises the total interest.

  • Plan an early repayment

    Add a monthly top-up, a yearly bonus or a one-off lump sum and read the new payoff date and the interest saved.

  • Understand your mortgage

    The Yearly split chart shows how early payments are mostly interest and later ones mostly capital.

FAQ

Questions people ask

What is an amortization schedule?

An amortization schedule is a table that shows how each payment on a loan is split between interest and repayment of the amount borrowed, and how much is still owed after each period. This tool shows it by year or by month, with any extra payments in their own column.

Why do I pay more interest at the start of a loan?

Interest is charged on the remaining balance. At the start the balance is highest, so a larger share of each payment goes to interest. As the balance falls, more of the same payment goes to capital.

How can I pay less interest on a loan?

A lower rate, a shorter term or extra payments toward capital all reduce total interest. Use the Pay extra settings here to measure the effect, and check whether your lender charges a fee for early repayment before making extra payments.

Does this include taxes, insurance or fees?

No. The calculator covers the loan itself: capital and interest at a fixed rate. Mortgage payments often also include property tax, insurance or fees, which you would add on top.

What does r mean in the payment formula?

r is the monthly interest rate, the yearly rate divided by 12, and n is the total number of monthly payments. P is the amount borrowed.

For your site

Get this tool on your site.

Built in your brand, published on your site with a page written to rank, leads sent to your CRM and a report every month. We are opening to a few sites at a time.

Where it goes
Mortgage or loan product page
How it captures the lead
“Get an offer for this loan”
Why it works
The detail borrowers want before they sign, on your site rather than a comparison site.

More free tools