Finance & LoansFull schedule

Amortization Calculator

Every fixed loan payment is the same size, but what it buys changes every month: early payments are almost all interest, late payments almost all principal. The schedule below shows exactly where the crossover is for your loan.

The Loan

An extra monthly payment goes straight to principal and shortens the term.

$
%
years
$
MONTHLY PAYMENT
$1,896.20 /mo
Total interest$382,633
Total paid$682,633
Payoff time30 years
Interest saved by extra payment$0 (no extra)
First payment: interest vs principal$1,625 interest · $271 principal
Year · interest paid · principal paid · remaining balance
Principal first exceeds interest at month 233 (year 20). This is principal and interest only — taxes and insurance sit on top.

The same payment, a shifting split

A fixed-rate loan has one payment amount for its whole life, but interest is charged on the balance that remains. Early on the balance is large, so most of the payment is interest and only a sliver reduces principal. As the balance falls, the interest share shrinks and principal grows. The crossover — the month where principal first exceeds interest — comes surprisingly late on a long mortgage, often past the one-third mark.

Why extra payments are so powerful early

An extra payment goes entirely to principal, and it removes not just that dollar but all the future interest that dollar would have accrued for the rest of the term. That is why the same extra amount saves far more in year one than in year twenty. The schedule recalculates the payoff date and total interest with your extra payment included.

Amortization is not the same as the interest rate

Two loans at the same rate but different terms have very different total interest: a 15-year loan costs more per month but far less overall than a 30-year loan, because the balance falls faster and less interest accrues. The monthly payment is only half the story — the total paid, shown above, is what actually leaves your pocket.

What a plain schedule leaves out

This models principal and interest only. A real mortgage payment usually also carries property tax, homeowners insurance and, on low-down-payment loans, mortgage insurance — often bundled into an escrow portion that can be larger than you expect. Adjustable-rate loans break the schedule entirely once the rate resets, and a payment that seems fixed can jump. For a full housing cost, add taxes and insurance on top of the payment shown here, and treat an ARM schedule as valid only until the first reset.

Frequently Asked Questions

When does principal finally exceed interest in the payment?
On a 30-year loan at typical rates, not until somewhere past year 12–18. The exact crossover depends on the rate: higher rates push it later because more of each early payment is interest.
Does an extra payment always save interest?
Yes, as long as it goes to principal and there is no prepayment penalty. It removes future interest on the amount paid early, which is why the same extra saves more the earlier you make it.
Why does a 15-year loan cost so much less in total?
The balance falls twice as fast, so far less interest accrues over the life of the loan — even though the monthly payment is higher and the rate may be similar.
Is my real mortgage payment higher than this?
Usually. This shows principal and interest only. Property tax, homeowners insurance and mortgage insurance are added on top, often through an escrow account.
Where these numbers come from

Sources

Official publications only. Links open the original document in a new tab.