Amortization Schedule Calculator

See a year-by-year breakdown of principal, interest, and remaining balance for your mortgage.

Enter Your Loan Details

Original loan amount
Annual interest rate
Length of the loan
Monthly Payment
$2,000
Total Interest $420,000
Total Paid $720,000

Amortization Schedule

How Amortization Works

Amortization is the process of paying off a loan through regular payments that cover both principal and interest. With a fixed-rate mortgage, your monthly payment stays the same for the entire loan term, but the split between principal and interest changes dramatically over time. Early payments are almost entirely interest; late payments are almost entirely principal.

The math behind every amortization schedule starts with the standard mortgage formula: M = P × [r(1+r)n] / [(1+r)n − 1], where P is the loan amount, r is the monthly interest rate, and n is the total number of payments. For a $300,000 loan at 6.75% over 30 years, the monthly P&I payment is $1,946. But how that $1,946 gets divided each month is where amortization tells the real story.

Reading Your Amortization Schedule: Year 1 vs Year 15 vs Year 29

On a $300,000 loan at 6.75% for 30 years with a $1,946 monthly payment, here is how the principal-interest split changes over time:

Year 1: Of your $23,348 in annual payments, only $4,064 goes to principal while $19,284 goes to interest. That means 82.6% of every dollar you pay in the first year is interest. After 12 months, your remaining balance is $295,936 — you have reduced the loan by just $4,064 despite paying over $23,000.

Year 15: The split is nearly even. About $11,098 goes to principal and $12,250 goes to interest. Your remaining balance is approximately $218,500. You have paid down $81,500 in principal over 15 years while paying roughly $187,000 in interest.

Year 29: The ratio has flipped. About $21,473 goes to principal and only $1,875 goes to interest. Your remaining balance is under $22,000, and you are rapidly paying off the final portion of the loan.

This front-loaded interest structure is why the early years of a mortgage feel so slow in terms of building equity, and why making extra payments early in the loan has such a powerful compounding effect.

The Power of Extra Payments

Making additional payments toward your mortgage principal is one of the most effective ways to save money and build equity faster. Here is how different extra payment amounts affect a $300,000 loan at 6.75% over 30 years (standard payment: $1,946/month):

$100 extra per month: Payoff time drops from 30 years to about 25 years and 2 months. Total interest savings: approximately $62,000. You make 302 payments instead of 360.

$200 extra per month: Payoff time drops to about 21 years and 8 months. Total interest savings: approximately $106,000. That $200/month investment returns over $106,000 — a guaranteed return that beats most investments on a risk-adjusted basis.

$500 extra per month: Payoff time drops to about 16 years and 3 months. Total interest savings: approximately $188,000. You cut your loan term nearly in half and save more than half the total interest.

The reason extra payments are so powerful early in the loan is that every dollar of principal you eliminate stops generating interest for the remaining 20 to 30 years. A $1,000 extra payment in year 1 saves roughly $3,800 in interest over the life of the loan at 6.75%.

Biweekly Payments: An Easy Acceleration Strategy

Instead of making 12 monthly payments per year, biweekly payments split your monthly amount in half and pay it every two weeks. Since there are 52 weeks in a year, you make 26 half-payments — equivalent to 13 full monthly payments instead of 12. That one extra payment per year goes entirely to principal.

On a $300,000 loan at 6.75% for 30 years, switching to biweekly payments cuts your payoff time by approximately 4.5 years (from 30 to 25.5 years) and saves roughly $60,000 in total interest. The impact on your biweekly budget is minimal — you are paying $973 every two weeks instead of $1,946 once a month — but the annual effect of that extra payment compounds significantly over time.

Not all loan servicers offer biweekly payment programs, and some charge fees for the service. A free alternative is to divide your monthly payment by 12 and add that amount as extra principal each month. On a $1,946 payment, that is an extra $162 per month — slightly less effective than true biweekly payments but close, and completely free.

How Refinancing Resets Your Amortization

When you refinance, you replace your existing loan with a brand-new one — and your amortization schedule resets to day one. This means you go back to paying mostly interest in the early years of the new loan, even if you were years into the old one.

For example, suppose you are 10 years into a $300,000 loan at 7.25% (original payment: $2,048/month) and your remaining balance is $254,000. You refinance to a new 30-year loan at 6.25%. Your new payment drops to $1,564 — a savings of $484 per month. However, you have just reset the clock to 30 years. If you had kept the original loan, you would be paid off in 20 more years. With the new loan, it takes 30 years unless you make extra payments.

To avoid the amortization reset trap, consider refinancing to a shorter term (like a 20-year or 15-year loan) or continuing to make your old payment amount on the new loan. In the example above, paying $2,048 on the new $254,000 loan at 6.25% would pay it off in about 16 years — 4 years sooner than the original loan's remaining term.

How to Build Equity Faster

Home equity is the difference between your home's market value and your remaining mortgage balance. You build equity two ways: by paying down the principal and through home price appreciation. Here are strategies to accelerate equity building:

Make one extra payment per year. Whether through biweekly payments or a lump sum, one extra annual payment on a $300,000 loan at 6.75% saves roughly $60,000 in interest and builds equity 4 to 5 years faster.

Round up your payments. If your payment is $1,946, round up to $2,000. That extra $54 per month saves about $26,000 in interest and pays off the loan about 2 years early.

Apply windfalls to principal. Tax refunds, bonuses, and gift money applied directly to your mortgage principal have an outsized effect, especially in the early years. A single $5,000 lump payment in year 2 saves approximately $19,000 in interest over the remaining term.

Avoid cash-out refinancing. Taking cash out of your equity resets your progress and increases your loan balance. Use it only for high-return investments like necessary home improvements that increase property value.

Understanding Negative Amortization

Negative amortization occurs when your monthly payment is not enough to cover the interest due, causing your loan balance to grow instead of shrink. This can happen with certain adjustable-rate mortgages that offer very low initial payments, payment-option ARMs where you choose a minimum payment below the interest amount, or interest-only loans after the interest-only period ends if the new payment is set too low.

For example, if your loan charges $1,500 in monthly interest but your minimum payment is only $1,200, the $300 difference is added to your principal balance. After a year of negative amortization, you would owe $3,600 more than when you started — even though you made every payment on time.

Negative amortization loans are far less common after the 2008 financial crisis, but they still exist. Standard fixed-rate and most adjustable-rate mortgages do not have negative amortization. If you are offered a loan with a payment that seems unusually low, ask specifically whether negative amortization is possible.

Frequently asked questions

What is amortization?

Amortization is the process of gradually paying off a loan through regular payments that cover both principal and interest. With each payment, a portion reduces your loan balance (principal) and a portion pays the lender's charge for borrowing (interest). Over time, the principal portion grows and the interest portion shrinks, even though your total payment stays the same.

Why is so much of my early payment going to interest?

Interest is calculated on your remaining balance each month. When the balance is high (near the original loan amount), the interest charge is large and leaves little room for principal. On a $300,000 loan at 6.75%, the first month's interest is $1,688 out of a $1,946 payment — only $258 goes to principal. As the balance decreases over years, less interest accrues and more of each payment goes to principal.

How do extra payments affect my amortization schedule?

Extra payments go directly to reducing your principal balance, which means less interest accrues on every subsequent payment. Adding $200/month to a $300,000 loan at 6.75% saves approximately $106,000 in total interest and shortens the loan by over 8 years. The earlier you make extra payments, the greater the compounding effect.

What are biweekly mortgage payments?

Biweekly payments split your monthly payment in half and pay it every two weeks, resulting in 26 half-payments (13 full payments) per year instead of 12. On a $300,000 loan at 6.75%, this saves roughly $60,000 in interest and shortens the loan by about 4.5 years. Check whether your servicer offers this option or charges a fee for it.

Does refinancing reset my amortization schedule?

Yes. When you refinance, you start a brand-new loan with a new amortization schedule. Even if your remaining balance was partially paid down, the new loan begins with interest-heavy payments. To avoid extending your payoff timeline, consider refinancing to a shorter term or continuing to pay your old (higher) monthly amount on the new loan.

How do I read an amortization schedule?

An amortization schedule shows every payment over the life of the loan, broken into principal, interest, and remaining balance. Look at the principal column to see how little goes to equity in early years and how much in later years. The interest column shows your borrowing cost per payment. The balance column tracks your remaining debt. Many schedules also show cumulative interest paid to date.

When do I own more of my home than the bank does?

On a 30-year mortgage, you typically do not owe less than 50% of the original loan amount until around year 20 to 22, depending on your interest rate. At 6.75%, a $300,000 loan reaches the halfway point ($150,000 remaining balance) at about year 21. Home appreciation can get you to 50% equity much sooner — if your $400,000 home appreciates 3% annually, it is worth $538,000 after 10 years while your balance is around $254,000.

What is negative amortization?

Negative amortization happens when your payment does not cover the interest due, causing unpaid interest to be added to your loan balance. Your debt grows instead of shrinking. This can occur with certain adjustable-rate or payment-option mortgages. Standard fixed-rate mortgages never have negative amortization. If a loan offers payments that seem unusually low, ask specifically whether negative amortization is possible.