Mortgage Amortization Calculator
See every single payment of your mortgage broken down by principal, interest, and remaining balance.
| Year | Interest | Principal | Balance |
|---|---|---|---|
| 1 | $20,695 | $3,577 | $316,423 |
| 2 | $20,455 | $3,816 | $312,607 |
| 3 | $20,200 | $4,072 | $308,535 |
| 4 | $19,927 | $4,345 | $304,191 |
| 5 | $19,636 | $4,636 | $299,555 |
| 6 | $19,325 | $4,946 | $294,609 |
| 7 | $18,994 | $5,277 | $289,332 |
| 8 | $18,641 | $5,631 | $283,701 |
| 9 | $18,264 | $6,008 | $277,694 |
| 10 | $17,861 | $6,410 | $271,284 |
| 11 | $17,432 | $6,839 | $264,444 |
| 12 | $16,974 | $7,297 | $257,147 |
| 13 | $16,485 | $7,786 | $249,361 |
| 14 | $15,964 | $8,308 | $241,053 |
| 15 | $15,407 | $8,864 | $232,189 |
| 16 | $14,814 | $9,458 | $222,732 |
| 17 | $14,180 | $10,091 | $212,641 |
| 18 | $13,505 | $10,767 | $201,874 |
| 19 | $12,784 | $11,488 | $190,386 |
| 20 | $12,014 | $12,257 | $178,129 |
| 21 | $11,193 | $13,078 | $165,051 |
| 22 | $10,317 | $13,954 | $151,097 |
| 23 | $9,383 | $14,888 | $136,209 |
| 24 | $8,386 | $15,886 | $120,323 |
| 25 | $7,322 | $16,949 | $103,373 |
| 26 | $6,187 | $18,085 | $85,289 |
| 27 | $4,976 | $19,296 | $65,993 |
| 28 | $3,683 | $20,588 | $45,405 |
| 29 | $2,305 | $21,967 | $23,438 |
| 30 | $833 | $23,438 | $0 |
How to read your result
- Monthly payment
- Principal + interest only. Add taxes, insurance, and PMI separately on the Mortgage Calculator to get true PITI.
- Total interest
- Lifetime cost of borrowing. Compare 15-yr vs 30-yr at the same loan — total interest often differs by 2–3×.
- Year-5 balance
- Equity you'd have if you sold or refinanced in 5 years. On a typical 30-yr you've paid down only 7–9% of the original loan.
- Crossover point
- First year principal exceeds interest. On a 30-yr at 6.5% it's around year 17; on a 15-yr it crosses almost immediately.
Recommended next steps
How it works
- 1Enter loan amount, rate, and term
Use your loan documents or a target scenario.
- 2Review the yearly summary
See total interest paid and principal paid down each year.
- 3Find your crossover point
The year when principal payments overtake interest payments.
- 4Test extra payments elsewhere
Use the Mortgage Payoff Calculator to see how extra principal shifts the schedule.
Amortization is the structured paydown schedule of an installment loan. Every monthly mortgage payment is the same amount, but the split between interest and principal changes dramatically over time.
In year 1 of a typical 30-year mortgage, about 75–80% of your payment goes to interest. By year 30, almost 100% goes to principal. Understanding this curve helps you make smart decisions: extra payments early are vastly more powerful than extra payments late.
The amortization schedule also reveals your true equity build. Many homeowners are shocked to find that after 5 years on a 30-year mortgage, they've only paid down ~7% of the original balance — the rest went to interest.
Use this calculator to plan refinancing decisions, evaluate the impact of a 15-year vs 30-year loan, see how extra payments accelerate equity, or simply understand what you're really paying for each month.
The amortization formula itself is straightforward: each month interest = remaining balance × (annual rate ÷ 12). Subtract that from your fixed monthly payment and the remainder pays down principal. The next month starts on a slightly lower balance, so a slightly larger share of the next payment is principal. Over 360 months that compounding shift produces the classic 'mostly interest then mostly principal' curve.
Two numbers from this schedule matter most for real decisions. First is your <strong>crossover month</strong> — the first month principal exceeds interest. On a 30-year at 6.5% it lands around month 200; at 5% it lands around month 180; on a 15-year it's already crossed by month 60. Second is your <strong>year-5 balance</strong>, which tells you the equity you'd have if you sold or refinanced in five years — a key input for the rent-vs-buy and refinance break-even decisions.
Looking at a refi? Compare the new 30-year schedule against staying with your current loan. Resetting the clock at a lower rate can either save or cost money in total interest depending on how many years you've already paid — use this schedule alongside our refinance calculator to see the lifetime numbers, not just the monthly payment.
Here's a worked example that exposes how counterintuitive amortization can be. Take a $320,000 loan at 6.5% over 30 years — payment is about $2,022/month. In month 1, interest is $320,000 × (6.5% ÷ 12) = $1,733, leaving only $289 for principal. By month 60 (year 5), interest has dropped to $1,628 and principal is up to $394. By month 240 (year 20), interest is $846 and principal is $1,176 — the crossover happened around month 195. By month 360, the final payment is almost entirely principal. Total interest over the life of the loan: $408,000 — more than the loan itself.
Extra principal payments are the single most powerful lever an amortization schedule responds to. Adding just $200/month to that same $320,000 loan eliminates 5.4 years of payments and saves about $93,000 in interest. The reason is compounding in reverse: every extra dollar permanently removes a future month of interest charges, and those savings stack across every remaining month. The earlier in the schedule you apply extra payments, the more months of interest you eliminate — which is why a $5,000 windfall in year 2 is dramatically more valuable than the same $5,000 in year 22.
Biweekly payments achieve the same effect without feeling like extra. Splitting your monthly payment in half and paying every two weeks results in 26 half-payments per year — equivalent to 13 full payments instead of 12. On a 30-year loan that one 'invisible' extra payment typically shaves 4–6 years off the term and saves tens of thousands in interest. Confirm your lender applies biweekly payments to principal immediately rather than holding them in escrow until a full month accumulates.
Amortization also matters for car loans, student loans, and personal loans — any installment loan with a fixed payment follows the same curve. Auto loans amortize faster simply because the term is shorter (typically 5–7 years), so the crossover happens within the first 1–2 years and you build equity quickly. Student loans on standard 10-year plans cross over around month 36–48. Use our generic loan calculator to model any non-mortgage installment loan with the same logic.
Finally, the amortization schedule is the foundation for understanding loan amortization as a concept — the principle that turns a fixed payment into a steadily-shrinking interest bill and a steadily-growing equity stake. If the schedule still feels mysterious, read our cornerstone guide on loan amortization for the full visual walkthrough of why early payments are 'mostly interest' and how to make that math work for you instead of against you.
Example scenarios
Payment ~$1,896. Total interest ~$382,000. Crossover around year 17.
Payment ~$2,613. Total interest ~$170,000 — $212k less than 30-yr.
Payment ~$3,327. Total interest ~$697,000 over the life of the loan.
Payment ~$2,147. Total interest ~$373,000. Crossover around year 15.
Payment ~$2,661. Total interest ~$558,000 — a 2% rate change adds $185k.
Payment ~$1,791. Total interest ~$180,000. Year-5 balance ~$215k.
What affects your result?
The biggest driver of total interest paid. A 1% rate change on a $400k 30-year loan moves total interest by ~$90,000.
Shorter terms front-load principal: a 15-year loan crosses over almost immediately, a 30-year takes ~17 years. Total interest can drop 50–60% by shortening the term.
Every extra dollar paid early reduces all future interest charges. An extra $100/month on a 30-year loan typically saves 4–6 years and $40–80k.
Interest and principal scale linearly with the loan, but the percentage breakdown stays identical for a given rate/term. The schedule for a $200k loan is just the $400k schedule cut in half.
Common mistakes to avoid
- Assuming year-5 equity equals 5/30 of the loan — actual principal paid is only 7–9% on a typical 30-year, not the ~17% straight-line guess.
- Refinancing into a fresh 30-year term without comparing the new amortization schedule to the remaining one — the lower payment often hides more total interest.
- Applying extra payments late in the loan when their impact is minimal — extra payments in years 1–10 save dramatically more interest than the same amount in years 20–30.
- Confusing interest-only payments with amortizing payments — interest-only doesn't move the balance down at all and produces no equity over time.
- Ignoring the crossover month when deciding whether to sell early — selling before crossover means most of your payments went to interest, not equity.
Common questions
What is a mortgage amortization schedule?
It's a month-by-month breakdown of every payment on your loan, showing how much goes to interest vs principal and your remaining balance after each payment.
Why does so much of my early payment go to interest?
Interest is calculated on the remaining balance. Early on the balance is highest, so most of your payment is interest. As principal shrinks, the interest portion shrinks and principal grows.
When do my payments shift to mostly principal?
On a 30-year mortgage at typical rates, the crossover (50% principal) usually happens around year 18–22. Extra payments can move that crossover much earlier.
Can I see how much I'll owe in year 5 or year 10?
Yes — the schedule below shows your remaining balance after every year, so you can see exactly how much equity you'll have built.
How is mortgage amortization calculated?
Each month, interest = remaining balance × (annual rate ÷ 12). Principal = fixed monthly payment − interest. The new balance = old balance − principal. Repeat for every month. The fixed payment itself comes from the standard formula M = P × r(1+r)^n / ((1+r)^n − 1).
What's the difference between a 15-year and 30-year amortization schedule?
On a 30-year loan, year-1 interest is roughly 75–80% of every payment. On a 15-year loan it's ~55%, so principal builds much faster. Total interest over the life of the loan is typically 2–3× higher on the 30-year.
How much principal will I have paid after 5 years on a 30-year mortgage?
Surprisingly little — about 7–9% of the original balance at typical rates. On a $300k loan that's $20–27k paid down. Most of your first 5 years of payments went to interest.
Do extra principal payments change the amortization schedule?
Yes — each extra dollar permanently reduces the balance, so every future interest charge is smaller and a larger share of every future payment goes to principal. A single $10k extra payment in year 2 of a 30-year loan can save $25k+ in interest.
Does refinancing reset my amortization schedule?
Yes. A new 30-year refinance restarts at year 1, where most of the payment is again interest. If you're 8 years into a 30-year, refinancing to another 30-year often costs more in total interest even at a lower rate — consider a 20- or 22-year term to match your remaining payoff.
Can I print my amortization schedule?
The yearly schedule below is print-friendly. For a full month-by-month breakdown, copy the schedule from your lender's portal — they're required to provide one with your closing documents.
Why does my actual schedule differ slightly from this calculator?
Lenders may round payments to the nearest cent, apply payments on different days of the month, or use a 365/360 day-count convention. These produce tiny differences but the totals match within a few dollars over the life of the loan.
What is the crossover point on a mortgage?
The month where principal first exceeds interest in your payment. For a 30-year at 6.5% it's around month 200 (year ~16–17). Extra principal payments pull this date significantly forward.
How do biweekly payments change amortization?
Paying half your monthly payment every 2 weeks results in 26 half-payments per year (= 13 full payments instead of 12). The extra payment shaves about 4–6 years off a 30-year loan and saves tens of thousands in interest.
What is negative amortization?
When a payment is smaller than the interest charged, the unpaid interest is added to the balance — so the balance grows instead of shrinks. Modern fixed-rate mortgages don't have negative amortization, but some adjustable-rate and interest-only loans can.