Skip to content

Financial Calculators

Amortization Calculator

Generate a year-by-year amortization schedule showing how each payment splits between principal and interest.

Quick guide

Enter the loan amount, the annual interest rate, and the term to build a year-by-year amortization schedule. It shows how each year’s payments split between interest and principal, and how the remaining balance falls slowly at first and faster later.

Read the full explanation
$
%

Monthly payment

$1,199.10

Total interest
$231,676.38
Total of payments
$431,676.38

Yearly amortization schedule

YearPrincipal paidInterest paidRemaining balance
Year 1$2,456.02$11,933.19$197,543.98
Year 2$2,607.51$11,781.71$194,936.47
Year 3$2,768.33$11,620.88$192,168.14
Year 4$2,939.08$11,450.14$189,229.06
Year 5$3,120.35$11,268.86$186,108.71
Year 6$3,312.81$11,076.41$182,795.91
Year 7$3,517.13$10,872.08$179,278.77
Year 8$3,734.06$10,655.15$175,544.71
Year 9$3,964.37$10,424.84$171,580.34
Year 10$4,208.89$10,180.33$167,371.45
Year 11$4,468.48$9,920.73$162,902.97
Year 12$4,744.09$9,645.13$158,158.88
Year 13$5,036.69$9,352.52$153,122.19
Year 14$5,347.34$9,041.87$147,774.85
Year 15$5,677.16$8,712.06$142,097.69
Year 16$6,027.31$8,361.90$136,070.38
Year 17$6,399.06$7,990.15$129,671.31
Year 18$6,793.74$7,595.47$122,877.57
Year 19$7,212.77$7,176.45$115,664.81
Year 20$7,657.63$6,731.58$108,007.17
Year 21$8,129.94$6,259.27$99,877.23
Year 22$8,631.38$5,757.84$91,245.86
Year 23$9,163.74$5,225.47$82,082.12
Year 24$9,728.94$4,660.27$72,353.17
Year 25$10,329.00$4,060.21$62,024.17
Year 26$10,966.07$3,423.14$51,058.10
Year 27$11,642.43$2,746.78$39,415.67
Year 28$12,360.51$2,028.70$27,055.16
Year 29$13,122.88$1,266.33$13,932.27
Year 30$13,932.27$456.94$0.00
Principal vs. interest

How It Works

An amortization schedule tracks every payment: the interest portion is the monthly rate times the remaining balance, and the rest reduces principal. The balance declines slowly at first, then faster.

Formula Used

Interestₜ = Balanceₜ₋₁ × r; Principalₜ = M − Interestₜ; Balanceₜ = Balanceₜ₋₁ − Principalₜ.

Example Calculation

A $200,000 loan at 6% for 30 years costs $1,199 per month; in year 1 about $11,900 goes to interest and only $2,490 to principal.

Practical Use Cases

  • See how much equity you build each year.
  • Plan the impact of refinancing at a given point.
  • Understand why extra early payments save the most.

You might also need