📋

Amortization Calculator

6.5%
-
Monthly Payment
-
Total Paid
-
Total Interest
-
Interest %
Use this when: you need a full schedule showing how each EMI splits between principal and interest — month by month over the entire loan tenure. For just the monthly EMI amount, use the EMI Calculator.

No sign-up required · Runs entirely in your browser · Your data is never stored

✓ Last reviewed: June 2026 · Methodology

An amortization schedule shows every loan payment split into principal and interest. Early payments are mostly interest; later payments mostly principal. On a $300,000 loan at 8.5% for 20 years: Month 1 payment = $2,603 ($478 principal + $2,125 interest). By Month 240: $2,603 ($2,585 principal + $18 interest).

Full payment schedule breakdown

📊 Methodology: This calculator uses standard financial formulas. Results are estimates for planning purposes only. Consult a qualified financial advisor before making financial decisions.

What is Amortization?

Amortization is the process of spreading loan payments over time. Each monthly payment covers both interest and principal. In the early years, most of the payment goes to interest. As the loan matures, more goes toward principal. This calculator shows the monthly payment and provides a visual chart of how the remaining balance decreases over time. Use the EMI calculator for related calculations. Pairs well with the EMI Calculator and the Personal Loan EMI Calculator.

How Amortization Schedules Work

An amortization schedule shows every payment over the life of the loan, breaking each into principal and interest portions. In a $250,000 mortgage at 6.5% over 30 years, the first payment of $1,580 includes about $1,354 in interest and only $226 in principal. By the final year, almost the entire payment goes to principal.

How can you apply these results practically?

The Amortization Calculator is built for people who want a fast answer without losing context. It keeps the calculation simple, shows the result clearly, and helps you understand what the number means before you use it in a real decision.

This calculator helps you understand borrowing costs before you commit. It can show how rate, term, loan amount, and extra payments affect monthly payments and total interest.

What is a loan amortization schedule?

An amortization schedule is a complete table of periodic loan payments showing the breakdown of each payment into its principal and interest components, the outstanding balance after each payment, and the cumulative interest paid to date. It answers the question that every borrower should ask but rarely does: "How much of this month's EMI actually went toward reducing my loan, and how much was interest?"

The answer is often surprising. In the early months of a home loan, 70–85% of each EMI is interest. Only in the later years does the proportion shift significantly toward principal. Understanding this amortization pattern is essential for making informed decisions about prepayment, refinancing, and total borrowing cost.

How amortization works — the mechanics

Each EMI payment is applied in a specific order:

  1. Interest first: Monthly interest = Outstanding principal × Monthly interest rate
  2. Principal second: Principal reduction = EMI – Interest portion
  3. New balance: Outstanding principal = Previous balance – Principal portion

Worked example — Month 1 of a $3,000,000 loan at 9% for 20 years:

This process repeats for every month of the loan, with the interest portion gradually decreasing and the principal portion gradually increasing — until the final payment clears the remaining balance.

How the principal-to-interest ratio shifts over time

On a $3,000,000 loan at 9% for 20 years (EMI: $26,992):

The crossover point — where the principal portion exceeds the interest portion — occurs at approximately month 180 (year 15) for this loan. Before this point, the majority of each EMI is interest cost.

Using the amortization schedule to plan prepayments

The amortization schedule reveals exactly when prepayments have the most impact. A $100,000 lump-sum prepayment in month 12 (year 1) of the above loan eliminates a portion of the outstanding balance when it is highest — saving the most future interest. The same $100,000 prepayment in month 200 (year 17) saves far less because the outstanding balance is small and most interest has already been paid.

General rule: prepay as early as possible in the loan tenure for maximum interest savings.

Amortization for different loan types

How to read an amortization schedule

Each row shows: Payment number, Payment amount (constant), Interest portion (decreasing each month), Principal portion (increasing each month), Remaining balance (decreasing each month). In the early years, most of your EMI goes to interest. By the midpoint, the split is roughly even. In the final years, almost the entire payment reduces the principal. This is why prepaying in Years 1–5 saves dramatically more interest than prepaying in Years 15–20.

Using the schedule to decide on prepayment timing

Compare the "remaining balance" column to the current market value of the property. If the balance is less than 80% of market value, you have positive equity. When the remaining balance exceeds what you could net from selling, you are in negative equity — underwater on the mortgage. Amortization schedules also help identify the ideal prepayment window: Years 3–8 are typically highest-impact for home loans.

How an amortization schedule is built: month by month

Each row of the amortization schedule is calculated in sequence. Month 1: Interest = Outstanding balance × monthly rate. Principal = EMI − Interest. Closing balance = Opening balance − Principal. Month 2 uses Month 1's closing balance as its opening balance. This continues for every EMI. Early months are mostly interest (for a 20-year loan at 9%, the first EMI is 80%+ interest). Later months are mostly principal.

Extra payment strategy: lump sum vs recurring overpayment

Paying $500 extra every month on a $300,000, 20-year loan at 9%: saves approximately $127,569 in total interest and reduces tenure by 6.5 years. A single $30,000 lump sum payment at the 3-year mark achieves substantial savings too. Recurring overpayments consistently beat equivalent lump sums because they reduce the compounding base earlier and more consistently.

Disclaimer: This calculator provides estimates for educational purposes only and does not constitute financial advice. Results may vary based on actual rates, fees, and conditions. Always consult a qualified financial advisor or official government resources before making financial decisions. View our calculation methodology.

Frequently asked questions

What is a partially amortizing loan? Some loans have a balloon payment — regular smaller payments during the tenure with a large lump sum due at the end. These are less common for retail borrowers but appear in some commercial property loans.

How does prepayment appear in the amortization schedule? A lump-sum prepayment reduces the outstanding balance immediately. If you reduce tenure (recommended), subsequent rows show higher principal reduction. If you reduce EMI, the schedule recalculates with a lower monthly payment over the same remaining tenure.

Can I generate my full amortization schedule from the bank? Yes — banks are required to provide the full amortization schedule at disbursement. You can also generate it using the iCalcApp amortization calculator or any standard loan calculator by entering principal, rate, and tenure.

Sources & References

Sample amortization schedule — $200,000 at 7%, 30 years

Payment #PaymentPrincipalInterestBalance Remaining
1$1,330.60$163.93$1,166.67$199,836.07
12$1,330.60$175.40$1,155.20$197,705.78
60 (yr 5)$1,330.60$206.53$1,124.07$192,297.18
120 (yr 10)$1,330.60$258.15$1,072.45$183,454.47
180 (yr 15)$1,330.60$322.92$1,007.68$172,260.46
240 (yr 20)$1,330.60$404.03$926.57$158,384.69
300 (yr 25)$1,330.60$505.48$825.12$140,886.47
359$1,330.60$1,322.84$7.76$1,330.60
360$1,330.60$1,330.60$0.00$0.00

Total interest paid over 30 years: $279,016 — more than the original loan amount. This is why extra payments reduce total cost so significantly.

Related calculators

Formula reviewed by Mayra · Methodology · Last reviewed: June 2026