Loan amortization calculator

Get the monthly payment of a loan, how much interest you will pay, and the schedule year by year.

%
years

Optional

Monthly payment

1.169,18

Before any extra

Total interest

150.754

Over the loan

Total paid

350.754

Loan plus interest

Paid off in

25 years

With these payments

Loan balance year by year

050.000100.000150.000200.000Year 0Year 5Year 10Year 15Year 20Year 25

Amortization schedule

YearInterestPrincipalBalance
19.9064.124195.876
29.6954.335191.541
39.4744.557186.985
49.2404.790182.195
58.9955.035177.160
68.7385.292171.868
78.4675.563166.305
88.1825.848160.457
97.8836.147154.310
107.5696.461147.849
117.2386.792141.057
126.8917.139133.918
136.5257.505126.413
146.1417.889118.524
155.7388.292110.232
165.3148.717101.515
174.8689.16292.353
184.3999.63182.722
193.90610.12472.598
203.38810.64261.956
212.84411.18650.769
222.27111.75939.011
231.67012.36026.650
241.03712.99313.657
2537313.6570

Uses a fixed rate and equal monthly payments. Fees and insurance are not included.

What is loan amortization?

Amortization is repaying a loan through regular payments. Each payment covers the interest for the month and repays part of the debt, called the principal. The payment stays the same, but as the balance falls, less of it goes to interest and more to the principal.

Loan payment formula

Monthly payment = L × i / (1 − (1 + i)^−n)

Interest for the month = Balance × i

Principal for the month = Payment − Interest

L is the loan amount, i the monthly rate (the annual rate divided by 12) and n the number of months.

How to calculate a loan payment: an example

A loan of 200.000 at 5 % over 25 years has a monthly payment of 1.169,18. Over the full term you pay 150.754 of interest. Early on, interest takes most of the payment: of the 14.030 paid in the first year, 9.906 is interest and only 4.124 repays the debt.

How to calculate amortization in Excel

For the monthly payment, and for the split of the first payment:

=PMT(5%/12,300,-200000)

=IPMT(5%/12,1,300,-200000)

=PPMT(5%/12,1,300,-200000)

What do extra payments save?

Extra money goes straight to the principal, so every later month charges less interest. On the loan above, paying 200 more a month clears it in 18 years and 10 months instead of 25, and saves 41.843 of interest.

Amortizing and bullet loans

An amortizing loan repays the debt little by little. A bullet loan pays only interest and returns the whole amount at the end. Monthly payments are lower with a bullet, but the debt does not shrink, which is why buyout financings often mix the two.