Mortgage Amortization Calculator
Generate a complete month-by-month payment schedule showing exactly how much of each payment goes toward principal and interest over the life of your loan.
Loan Details
Monthly Payment
$1,520.06
Total Interest
$247,218.47
Total Paid
$547,218.47
Principal vs Interest Over Time
Loading chart...
Compare with National Average
See how your inputs compare to national averages (US data, 2024)
Note: National averages are based on 2024 US data from Federal Reserve and Census Bureau. Your personal financial situation may differ significantly based on location, income, and goals. Use these comparisons as general guidance, not financial advice.
Complete Amortization Schedule
| Month | Payment | Principal | Interest | Balance |
|---|---|---|---|---|
| 1 | $1,520.06 | $395.06 | $1,125.00 | $299,604.94 |
| 2 | $1,520.06 | $396.54 | $1,123.52 | $299,208.40 |
| 3 | $1,520.06 | $398.03 | $1,122.03 | $298,810.37 |
| 4 | $1,520.06 | $399.52 | $1,120.54 | $298,410.85 |
| 5 | $1,520.06 | $401.02 | $1,119.04 | $298,009.83 |
| 6 | $1,520.06 | $402.52 | $1,117.54 | $297,607.31 |
| 7 | $1,520.06 | $404.03 | $1,116.03 | $297,203.27 |
| 8 | $1,520.06 | $405.55 | $1,114.51 | $296,797.73 |
| 9 | $1,520.06 | $407.07 | $1,112.99 | $296,390.66 |
| 10 | $1,520.06 | $408.60 | $1,111.46 | $295,982.06 |
| 11 | $1,520.06 | $410.13 | $1,109.93 | $295,571.94 |
| 12 | $1,520.06 | $411.67 | $1,108.39 | $295,160.27 |
Showing 1-12 of 360 total payments
Share Your Results
Share your calculation with friends or save for later
🔒 Your Privacy Matters
100% Client-Side Calculations: All calculations are performed locally in your browser. We do not collect, store, or transmit any of your financial data to our servers. Your information stays completely private and secure on your device. This calculator works offline once loaded.
Important Disclaimer
Not Financial Advice: This calculator provides estimates for educational and informational purposes only.
- Results are based on the information you provide
- Actual results may vary based on individual circumstances
- Consult a qualified professional before making financial decisions
Calculation History
Loading history...
Understanding Your Amortization Schedule
An amortization schedule shows the breakdown of each mortgage payment over the life of your loan. Early payments are mostly interest, while later payments go primarily toward principal. Understanding this helps you make informed decisions about extra payments and refinancing.
Key Insights
- •Early payments are mostly interest, not principal
- •Extra principal payments have the biggest impact early in the loan
- •Your balance decreases slowly at first, then accelerates
- •Compare scenarios to find the best payoff strategy
Tips for Faster Payoff
- •Make extra payments toward principal when possible
- •Consider bi-weekly payments instead of monthly
- •Apply windfalls (bonuses, tax refunds) to principal
- •Refinance if rates drop significantly
Partner Spotlight
Comparing amortization options across properties? Explore RentCalc for rent and investment calculators that pair with this schedule.
Related Calculators
Explore other financial calculators to help you make informed decisions
Mortgage Payoff Calculator
Calculate how extra payments help you pay off your mortgage faster and save on interest.
Mortgage Affordability Calculator
Find out how much house you can afford based on your income and debts.
Refinance Calculator
Calculate whether refinancing your mortgage makes financial sense.