Back to Mortgage Calculator

Calculator · House

What does my amortization schedule look like?

Your numbers

Drag the sliders or type exact figures — every result updates instantly.

$

The amount you’re borrowing — the home price minus your down payment.

%

A reasonable recent ballpark — not a live quote.

Loan term

Shorter terms mean higher payments but far less total interest.

$

Added straight to principal every month. Even $50–$100 can save years.

Payoff date Nov 2056

The crossover

Principal vs. interest, payment by payment

Early on, most of each payment is interest (terracotta). As the balance shrinks, the principal share (plum) grows — the point where the two lines cross is your crossover. Extra payments pull that crossover forward.

$0$625$1,250$1,875$2,500#1#180#360
InterestPrincipal

The schedule

Full amortization schedule

Year endingPaymentPrincipalInterestExtraRemaining balance
Dec 2026$24,588$3,493$21,095—$316,507
Dec 2027$24,588$3,731$20,857—$312,776
Dec 2028$24,588$3,986$20,602—$308,790
Dec 2029$24,588$4,258$20,330—$304,531
Dec 2030$24,588$4,549$20,039—$299,982
Dec 2031$24,588$4,860$19,728—$295,122
Dec 2032$24,588$5,192$19,396—$289,930
Dec 2033$24,588$5,546$19,041—$284,384
Dec 2034$24,588$5,925$18,663—$278,459
Dec 2035$24,588$6,330$18,258—$272,129
Dec 2036$24,588$6,762$17,826—$265,367
Dec 2037$24,588$7,224$17,364—$258,142
Dec 2038$24,588$7,718$16,870—$250,425
Dec 2039$24,588$8,245$16,343—$242,180
Dec 2040$24,588$8,808$15,780—$233,372
Dec 2041$24,588$9,409$15,179—$223,963
Dec 2042$24,588$10,052$14,536—$213,911
Dec 2043$24,588$10,739$13,849—$203,173
Dec 2044$24,588$11,472$13,116—$191,701
Dec 2045$24,588$12,255$12,332—$179,445
Dec 2046$24,588$13,093$11,495—$166,353
Dec 2047$24,588$13,987$10,601—$152,366
Dec 2048$24,588$14,942$9,646—$137,424
Dec 2049$24,588$15,963$8,625—$121,461
Dec 2050$24,588$17,053$7,535—$104,409
Dec 2051$24,588$18,217$6,371—$86,191
Dec 2052$24,588$19,462$5,126—$66,730
Dec 2053$24,588$20,791$3,797—$45,939
Dec 2054$24,588$22,211$2,377—$23,728
Dec 2055$24,588$23,728$860—$0

Showing 30 yearly rows. Switch to Monthly to see every payment.

The fine print

Reading your amortization schedule

An amortization schedule is the receipt for the next 15 to 30 years of your life: it shows, payment by payment, how much of each check goes to principal (the loan itself) and how much goes to interest (the lender’s fee for lending it). Whether you’re buying your first home, refinancing in midlife, or rebuilding after divorce, the schedule is where you see exactly how much borrowing actually costs — and where the levers are to pay less.

Why mortgage interest is front-loaded

Interest is charged on the outstanding balance, and at the start almost nothing has been paid down — so almost all of your first payment is interest. As the balance shrinks, the interest share shrinks too, and more of each payment flows to principal. On a $320,000 loan at 6.625% for 30 years, you’ll spend the first several years feeling like you’re making no progress at all — the chart above shows that long, flat stretch where the terracotta interest line rides high above the plum principal line. The crossover is the month the two lines meet; only after that does principal take the lead.

  • On a 30-year loan at 6.625%, roughly half the principal is still owed around year 15 — the back half of the loan is where equity actually builds.
  • Higher rates push the crossover later; lower rates (and shorter terms) pull it dramatically earlier.
  • Refinancing to a lower rate restarts the clock on amortization — you get a smaller payment, but you re-enter the interest-heavy early years.

How extra payments reduce principal directly

Every dollar you pay above the scheduled payment goes straight to principal — it never touches interest. That shrinks the balance, which shrinks next month’s interest charge, which frees more of your next payment for principal, and so on. The effect compounds. Add $0/month in extra and the calculator above shows the difference: $0 less in interest and 0 mo off the term compared with the standard schedule.

  • Extra payments are most powerful early in the loan, when the balance — and therefore the interest saved per dollar — is largest.
  • Even a single extra payment a year can knock years off a 30-year mortgage.
  • Confirm your lender applies extra to principal, not to “next month’s payment” — some servicers default to the latter, which defers interest instead of erasing it.

Biweekly vs. monthly — the free shortcut

Paying half your monthly payment every two weeks is a quiet way to make one extra full payment a year: 26 half-payments equal 13 monthly payments instead of 12. Because there are 52 weeks in a year, the biweekly cadence sneaks in that extra payment without feeling like a stretch, and the more frequent principal reductions trim interest a little faster too. The catch: many lenders and third-party services charge a setup fee for a formal biweekly program, and some hold the half-payments until the full amount is due. You can usually get the same benefit for free by simply adding 1/12 of your payment as extra principal each month — the calculator above will show you exactly how much that saves.

Keep going

Want the monthly payment behind this schedule, with property tax, insurance, and PMI folded in? Our Mortgage Calculator breaks the full monthly bill into its pieces. Not sure how much house to aim for in the first place? The Home Affordability Calculator works backward from your income to the price you can carry.

The caveat

This is an estimate only, not a loan offer or commitment to lend. Actual rates, terms, fees, and servicer rules for extra payments vary by lender, loan type, credit profile, and location — and the default rate shown is a reasonable recent ballpark, not a guaranteed or live lender quote. For numbers tied to your real loan, consult a licensed lender or financial advisor. Educational estimates, not financial advice.