Mortgage Amortization Calculator

Generate a full amortization schedule with principal, interest, and extra payments. Instantly see your payoff date, interest savings, and export the schedule to CSV.

$2,758.78
Est. monthly total
Payoff
30 years
20% down

Extra payments are applied as extra principal and can shorten payoff time.

Include taxes & insurance (PITI+)
Optional estimate for monthly cash flow
Annual property tax
Annual insurance
Monthly HOA

Relevant tools

Browse all →

Quick internal links for related tools.

Amortization schedule

Showing the first 24 payments. View the full schedule for the complete payoff timeline.

#DatePaymentPrincipalInterestExtraBalanceCum. interest
1Mar 2026$2,275.44$325.44$1,950.00$0.00$359,674.56$1,950.00
2Apr 2026$2,275.44$327.21$1,948.24$0.00$359,347.35$3,898.24
3May 2026$2,275.44$328.98$1,946.46$0.00$359,018.37$5,844.70
4Jun 2026$2,275.44$330.76$1,944.68$0.00$358,687.61$7,789.38
5Jul 2026$2,275.44$332.55$1,942.89$0.00$358,355.05$9,732.28
6Aug 2026$2,275.44$334.36$1,941.09$0.00$358,020.70$11,673.37
7Sep 2026$2,275.44$336.17$1,939.28$0.00$357,684.53$13,612.64
8Oct 2026$2,275.44$337.99$1,937.46$0.00$357,346.54$15,550.10
9Nov 2026$2,275.44$339.82$1,935.63$0.00$357,006.73$17,485.73
10Dec 2026$2,275.44$341.66$1,933.79$0.00$356,665.07$19,419.52
11Jan 2027$2,275.44$343.51$1,931.94$0.00$356,321.56$21,351.45
12Feb 2027$2,275.44$345.37$1,930.08$0.00$355,976.19$23,281.53
13Mar 2027$2,275.44$347.24$1,928.20$0.00$355,628.95$25,209.73
14Apr 2027$2,275.44$349.12$1,926.32$0.00$355,279.83$27,136.05
15May 2027$2,275.44$351.01$1,924.43$0.00$354,928.81$29,060.49
16Jun 2027$2,275.44$352.91$1,922.53$0.00$354,575.90$30,983.02
17Jul 2027$2,275.44$354.83$1,920.62$0.00$354,221.07$32,903.64
18Aug 2027$2,275.44$356.75$1,918.70$0.00$353,864.33$34,822.34
19Sep 2027$2,275.44$358.68$1,916.77$0.00$353,505.65$36,739.10
20Oct 2027$2,275.44$360.62$1,914.82$0.00$353,145.02$38,653.92
21Nov 2027$2,275.44$362.58$1,912.87$0.00$352,782.45$40,566.79
22Dec 2027$2,275.44$364.54$1,910.90$0.00$352,417.91$42,477.70
23Jan 2028$2,275.44$366.51$1,908.93$0.00$352,051.39$44,386.63
24Feb 2028$2,275.44$368.50$1,906.95$0.00$351,682.89$46,293.57
Schedule notes
This schedule models principal and interest with optional extra payments. Taxes/insurance are shown separately because they do not reduce your loan balance.
Biweekly schedules are estimated by converting the monthly payment to 26 payments per year. Confirm lender rounding and payment posting rules for exact payoff.

What an amortization schedule shows

A mortgage amortization schedule is the clearest way to understand what you are actually paying for every month. Your payment is not a single “mortgage bill” — it is a mix of principal (the amount that reduces your loan balance) and interest (the cost of borrowing money). When you start a 30-year mortgage, the balance is high, so the interest portion is also high. As you make payments and the balance drops, the interest portion shrinks and more of each payment goes to principal.

This tool builds that schedule automatically and makes the numbers easy to audit. You can see payment-by-payment details including the remaining balance and cumulative interest so you know how much interest you have paid to date. If you are comparing refinance offers, considering an extra payment strategy, or simply planning your long-term budget, the schedule is the most useful “truth table” to keep around.

How monthly mortgage interest is calculated

Most mortgages in the U.S. use a fixed interest rate and a fixed term (15 or 30 years are common). The standard payment formula spreads repayment across all months so that the payment is constant, even though the balance changes. Each period, interest is computed as a percentage of your remaining balance. Then the rest of the payment (after interest) is applied to principal.

In simple terms: Interest = balance × rate. For monthly payments, the rate is your annual rate divided by 12. If you pay extra principal, you reduce the balance faster, which reduces the interest you will owe in later months. This compounding effect is why small extra payments can translate into large lifetime interest savings.

Extra payments, payoff date, and interest saved

Extra payments work best when they are applied as extra principal. Instead of lowering your required payment, you keep the same base payment and accelerate how quickly the loan balance declines. That can shorten your payoff date and reduce total interest. With this mortgage amortization calculator, you can test strategies like paying an extra $50, $100, or $200 per month and see both the interest saved and the reduced number of payments.

A common approach is to round your payment up to the next $50 or $100. Another approach is to put bonuses or tax refunds toward principal once per year. Because lenders have different rules about how extra payments are posted, it is a good habit to confirm that additional money is marked “principal-only” in your online payment portal.

Biweekly payments can be another way to make extra progress. Paying every two weeks results in 26 payments per year, which often behaves like making one extra monthly payment annually. The difference can be subtle, but over a long term it can reduce payoff time significantly.

Principal vs interest: why the early years feel slow

Many homeowners are surprised that the loan balance barely moves in the first few years. That is normal. When the balance is high, interest is high. Your fixed payment must cover that interest before any principal is applied. Over time, as the balance declines, interest declines and principal increases.

The schedule table makes this effect obvious. Look at the early rows and compare them to later rows: the interest column starts large and falls, while the principal column rises. If you are deciding between a 15-year and 30-year mortgage, the amortization schedule is the best way to see the trade-off between monthly payment and total interest.

Using the CSV export for deeper analysis

The amortization schedule can be exported as CSV so you can filter, chart, and compare scenarios in Excel or Google Sheets. For example, you can create a line chart of remaining balance over time, or compare two different extra payment amounts to quantify how much interest is saved at each milestone.

If you are planning a refinance, you can run this tool twice: once for your current loan and once for the refinance option. Then compare total interest and payoff time. Just remember that refinance decisions also depend on closing costs, how long you plan to keep the home, and whether you will reset the term.

Frequently Asked Questions

What is a mortgage amortization schedule?

A mortgage amortization schedule is a payment-by-payment breakdown of your loan. Each row shows how much of your payment goes to interest versus principal and what your remaining balance is after that payment. In the early years, most of the payment is interest. Over time, the interest portion falls and the principal portion rises as the balance decreases.

How do extra payments reduce interest?

Interest is calculated on your remaining principal balance. When you pay extra principal, you reduce the balance faster, so future interest charges are computed on a smaller amount. That can shorten the payoff date and reduce total interest paid, even if your interest rate never changes.

Is biweekly the same as paying one extra payment per year?

Often, yes in effect. Making payments every two weeks results in 26 half-payments per year. That is equivalent to 13 monthly payments (instead of 12) spread across the year, which can accelerate payoff. This tool estimates a biweekly schedule by converting the monthly payment to a 26-payments-per-year amount.

Does this include taxes and insurance (PITI)?

The amortization schedule itself tracks principal and interest (P&I) because those determine your loan balance. You can optionally add estimated property taxes, home insurance, and HOA to see a more realistic monthly total, but those items do not pay down principal and are not part of the loan balance.

Why might my payment differ from my lender’s schedule?

Small differences can come from rounding, escrow timing, payment dates, and lender-specific biweekly programs. Some lenders calculate interest daily or apply extra payments on specific dates. Use this tool for planning and comparisons, then confirm final numbers with your lender or loan documents.

Is this mortgage amortization calculator free and private?

Yes. Calculations run in your browser and we do not ask for accounts. You can copy or download your schedule for your own records.

Tool Vault — Mortgage Amortization Calculator 2026. Fast, private, and mobile-friendly.