Monthly payment, total interest, and full amortization schedule for any loan
Additional principal per month. Reduces term and total interest.
Payment composition (lifetime)
Remaining balance over time
Schedule
| Year | Principal | Interest | Balance |
|---|
This calculator takes any loan — mortgage, auto, personal, student — and shows you not just the monthly payment, but the full amortization schedule: every month’s split between principal and interest, the running balance, and how long the loan actually takes to pay off.
Most people focus on the monthly payment. The amortization schedule is where the real information lives. A 30-year mortgage at 6.5% isn’t just a big number over a long time — it’s a document where you pay mostly interest for the first 10 years, and the bank has collected the majority of its interest before you’ve paid off 30% of the principal. The schedule makes that concrete.
6.5 for 6.5% APR).The total interest figure at the top is the number worth staring at. On a $500,000 30-year mortgage at 6.5%, that number is over $638,000 — more than the loan itself.
Monthly payment formula:
M = P × r × (1 + r)ⁿ / ((1 + r)ⁿ − 1)
Where P = principal, r = monthly rate (annual rate ÷ 12), n = total months.
For each month in the schedule: interest portion = remaining balance × monthly rate; principal portion = M − interest; new balance = old balance − principal portion. With extra payments, the extra amount reduces the principal directly each month, which shortens the schedule and reduces total interest — because the next month’s interest is calculated on a smaller balance.
The interest-front-loading effect is not a trick — it’s a mathematical consequence of the formula. In month 1 of a 30-year loan at 6.5%, roughly 81% of your payment is interest. By month 300 (year 25), that flips to roughly 25% interest. This is why the first few years of extra payments have outsized impact: every extra dollar in month 12 saves ~29 years of compounding interest on that dollar.
The monthly payment comparison is the wrong frame for evaluating loan offers. Two loans with identical monthly payments can have wildly different total costs depending on the term and rate. A $2,400/month payment on a 30-year loan accumulates a very different total interest load than the same payment on a 25-year loan.
The schedule also reframes the extra payment question. Most people intuitively know extra payments help, but the schedule shows exactly how much. An extra $200/month on a 30-year $400,000 mortgage at 6.5% pays off the loan ~5 years early and saves roughly $90,000 in interest. That’s a number that changes behavior.
Compare loan offers by running both through this tool and comparing total interest, not just monthly payment. A loan with a slightly higher rate but shorter term often costs less in total — the schedule makes that comparison transparent.
For informational purposes only. Not financial, medical, or legal advice. You are solely responsible for how you use these tools.