Amortization Calculator
Full amortization schedule with extra payments, payoff date, and exportable table.
Payment
$1,955.78
Total Interest
$404,079.20
Total Cost
$704,079.20
APR (APR)
6.80%
| Period | Payment | Interest | Loan Amount | Balance |
|---|---|---|---|---|
| 1 | $20,302.51 | $3,166.80 | $296,833.20 | |
| 2 | $20,080.33 | $3,388.98 | $293,444.22 | |
| 3 | $19,842.56 | $3,626.75 | $289,817.47 | |
| 4 | $19,588.11 | $3,881.20 | $285,936.27 | |
| 5 | $19,315.80 | $4,153.51 | $281,782.77 | |
| 6 | $19,024.39 | $4,444.92 | $277,337.85 | |
| 7 | $18,712.54 | $4,756.77 | $272,581.08 | |
| 8 | $18,378.80 | $5,090.51 | $267,490.57 | |
| 9 | $18,021.65 | $5,447.65 | $262,042.92 | |
| 10 | $17,639.45 | $5,829.86 | $256,213.06 | |
| 11 | $17,230.42 | $6,238.88 | $249,974.18 | |
| 12 | $16,792.70 | $6,676.60 | $243,297.57 | |
| 13 | $16,324.27 | $7,145.03 | $236,152.54 | |
| 14 | $15,822.98 | $7,646.33 | $228,506.21 | |
| 15 | $15,286.51 | $8,182.79 | $220,323.42 | |
| 16 | $14,712.41 | $8,756.90 | $211,566.52 | |
| 17 | $14,098.03 | $9,371.28 | $202,195.24 | |
| 18 | $13,440.54 | $10,028.77 | $192,166.48 | |
| 19 | $12,736.92 | $10,732.38 | $181,434.09 | |
| 20 | $11,983.94 | $11,485.37 | $169,948.73 | |
| 21 | $11,178.13 | $12,291.18 | $157,657.55 | |
| 22 | $10,315.78 | $13,153.53 | $144,504.02 | |
| 23 | $9,392.93 | $14,076.38 | $130,427.65 | |
| 24 | $8,405.33 | $15,063.97 | $115,363.67 | |
| 25 | $7,348.45 | $16,120.86 | $99,242.81 | |
| 26 | $6,217.41 | $17,251.90 | $81,990.92 | |
| 27 | $5,007.02 | $18,462.29 | $63,528.63 | |
| 28 | $3,711.71 | $19,757.60 | $43,771.03 | |
| 29 | $2,325.52 | $21,143.79 | $22,627.24 | |
| 30 | $842.07 | $22,627.24 | $0.00 |
Compare Methods
Equal Payment (Annuity)
Payment
$1,955.78
Total Interest
$404,079.20
Interest Only
Payment
$1,700.00
Total Interest
$1,836,000.00
An amortization schedule shows exactly how each mortgage or loan payment splits between interest and principal, and how the remaining balance falls over time. Because U.S. loans quote both a note rate and an Annual Percentage Rate (APR) that folds in points and fees, the schedule is the only place you can see the true month-by-month cost of borrowing.
Fixed-rate U.S. mortgages use the standard amortizing method: one level payment for the whole term, with the interest share shrinking and the principal share growing every month. This tool also models a biweekly payment schedule and extra payments — the two most common ways U.S. borrowers pay off a mortgage faster.
How Amortization Works on a Fixed-Rate Mortgage
Every payment is split by applying the current interest rate to the remaining balance; whatever's left over reduces principal. Because the balance is highest at the start, interest dominates early payments — on a 30-year loan, it can take over half the term before the principal portion starts to exceed the interest portion in the monthly split.
Biweekly Payments: An Easy Way to Pay Off Faster
Paying half your monthly payment every two weeks results in 26 half-payments a year — the equivalent of 13 full monthly payments instead of 12. That one extra payment a year can cut several years off a 30-year term and save tens of thousands of dollars in interest, without a large change to your monthly budget.
Escrow, Property Taxes, and Insurance
Your mortgage servicer often collects one-twelfth of your annual property tax and homeowners insurance with each payment, holding it in an escrow account. This calculator focuses on principal and interest only — escrow additions vary by county and policy and should be added separately.
Worked Example: $300,000 Over 30 Years at 6.8%
On a $300,000 mortgage at 6.8% over 30 years, the monthly principal-and-interest payment is $1,955.78.
Over the full 360 payments you would pay $404,079.20 in interest — more than the original loan amount — for a total of $704,079.20.
Switching to biweekly payments (half the monthly amount every two weeks) adds the equivalent of one extra monthly payment per year, shortening the term by roughly four to five years and saving tens of thousands of dollars in interest.
Payment = P × [r(1+r)^n] / [(1+r)^n − 1], where P = loan amount, r = monthly interest rate (annual rate ÷ 12), n = total number of monthly payments
Fixed-Rate vs Interest-Only
This calculator models a standard fully-amortizing fixed-rate loan. Some U.S. mortgage products offer an interest-only period at the start, during which the balance doesn't fall at all — payments are lower initially, but the loan must fully amortize over a shorter remaining term once the interest-only period ends, so the payment jumps.
Prepayment Penalties in the U.S.
Under the Truth in Lending Act (Regulation Z §1026.43(g)), most Qualified Mortgages originated since 2014 cannot carry a prepayment penalty at all, and the small number of non-QM loans that do must cap it and disclose it clearly. In practice, the great majority of U.S. mortgage borrowers can pay extra or pay off the loan in full at any time with no fee — always check your note and closing disclosure to confirm.
Frequently Asked Questions
Why does my mortgage statement show mostly interest at first?
Interest is calculated on your current balance, which is highest at the start of the loan. As the balance falls each month, less interest accrues, so more of your fixed payment goes toward principal — the shift accelerates in the second half of the term.
How much does a biweekly mortgage payment actually save?
Paying half your monthly payment every two weeks results in 26 payments a year instead of 24 — one extra full payment annually. On a typical 30-year loan that can shorten the term by four to five years and save tens of thousands in interest.
Is there a penalty for paying off my mortgage early?
For the large majority of U.S. mortgages (Qualified Mortgages under Regulation Z), no. Prepayment penalties are banned outright on most loans originated since 2014; check your closing disclosure if you have an older or non-QM loan.
What's the difference between my interest rate and my APR?
The interest rate is what your monthly payment is calculated on. The APR folds in points, origination fees, and mortgage insurance to express the total borrowing cost as a yearly rate — it will always be at or above the interest rate and is the better figure for comparing loan offers.
How do extra principal payments affect my amortization schedule?
Any extra amount you send beyond the scheduled payment is applied straight to principal, which reduces the balance interest is calculated on for every future payment — shortening the loan and cutting total interest, even from a single one-off payment.
Can I get a printable copy of my amortization schedule?
Yes — use the export options above to download the full schedule as a CSV, Excel file, or PDF, or use your browser’s print function on this page.
Does refinancing reset my amortization schedule?
Yes. A refinance replaces your loan with a new one at a new rate and (usually) a new 30- or 15-year term, so the amortization schedule restarts from the new principal balance — re-run this calculator with your new loan terms to see the updated schedule.
Is mortgage interest tax-deductible?
If you itemize deductions, interest on acquisition debt up to $750,000 (or $1 million for loans originated before December 16, 2017) is generally deductible under current federal tax law — consult a tax professional for your specific situation.


