Free Amortization Calculator & Loan Payment Schedule

Build a full amortization schedule for any fixed-rate loan. See each payment split into principal and interest, plus remaining balance. Free for any loan type.

This calculator works for any fixed-rate loan — mortgages, auto loans, personal loans, and student loans. For a full mortgage payment estimate including taxes and insurance use the Mortgage Calculator. Calculating a car loan specifically? Try the Auto Loan Calculator.
$
%

Years and months stay in sync — changing one updates the other.

$

Extra payments go directly to principal and can shorten your loan and reduce total interest.

Monthly payment
$1,995.91
Total principal
$300,000.00
Total interest
$418,526.69
Total cost
$718,526.69
Loan balance over time
Amortization schedule
#DatePaymentPrincipalInterestBalance
1Aug 2026$1,995.91$245.91$1,750.00$299,754.09
2Sep 2026$1,995.91$247.34$1,748.57$299,506.75
3Oct 2026$1,995.91$248.78$1,747.12$299,257.97
4Nov 2026$1,995.91$250.24$1,745.67$299,007.73
5Dec 2026$1,995.91$251.70$1,744.21$298,756.03
6Jan 2027$1,995.91$253.16$1,742.74$298,502.87
7Feb 2027$1,995.91$254.64$1,741.27$298,248.23
8Mar 2027$1,995.91$256.13$1,739.78$297,992.10
9Apr 2027$1,995.91$257.62$1,738.29$297,734.48
10May 2027$1,995.91$259.12$1,736.78$297,475.36
11Jun 2027$1,995.91$260.63$1,735.27$297,214.73
12Jul 2027$1,995.91$262.15$1,733.75$296,952.57
13Aug 2027$1,995.91$263.68$1,732.22$296,688.89
14Sep 2027$1,995.91$265.22$1,730.69$296,423.66
15Oct 2027$1,995.91$266.77$1,729.14$296,156.89
16Nov 2027$1,995.91$268.33$1,727.58$295,888.57
17Dec 2027$1,995.91$269.89$1,726.02$295,618.68
18Jan 2028$1,995.91$271.47$1,724.44$295,347.21
19Feb 2028$1,995.91$273.05$1,722.86$295,074.16
20Mar 2028$1,995.91$274.64$1,721.27$294,799.52
21Apr 2028$1,995.91$276.24$1,719.66$294,523.28
22May 2028$1,995.91$277.86$1,718.05$294,245.42
23Jun 2028$1,995.91$279.48$1,716.43$293,965.95
24Jul 2028$1,995.91$281.11$1,714.80$293,684.84

Showing 24 of 360 payments.

Highlighted row: payment #242 — the first month where principal exceeds interest.

To save this schedule, use your browser's Print function (Ctrl+P / Cmd+P) and choose Save as PDF.

ad-slot

Common questions

ad-slot
Related calculators