Loan amortization calculator
Get the monthly payment of a loan, how much interest you will pay, and the schedule year by year.
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
Amortization schedule
| Year | Interest | Principal | Balance |
|---|---|---|---|
| 1 | 9.906 | 4.124 | 195.876 |
| 2 | 9.695 | 4.335 | 191.541 |
| 3 | 9.474 | 4.557 | 186.985 |
| 4 | 9.240 | 4.790 | 182.195 |
| 5 | 8.995 | 5.035 | 177.160 |
| 6 | 8.738 | 5.292 | 171.868 |
| 7 | 8.467 | 5.563 | 166.305 |
| 8 | 8.182 | 5.848 | 160.457 |
| 9 | 7.883 | 6.147 | 154.310 |
| 10 | 7.569 | 6.461 | 147.849 |
| 11 | 7.238 | 6.792 | 141.057 |
| 12 | 6.891 | 7.139 | 133.918 |
| 13 | 6.525 | 7.505 | 126.413 |
| 14 | 6.141 | 7.889 | 118.524 |
| 15 | 5.738 | 8.292 | 110.232 |
| 16 | 5.314 | 8.717 | 101.515 |
| 17 | 4.868 | 9.162 | 92.353 |
| 18 | 4.399 | 9.631 | 82.722 |
| 19 | 3.906 | 10.124 | 72.598 |
| 20 | 3.388 | 10.642 | 61.956 |
| 21 | 2.844 | 11.186 | 50.769 |
| 22 | 2.271 | 11.759 | 39.011 |
| 23 | 1.670 | 12.360 | 26.650 |
| 24 | 1.037 | 12.993 | 13.657 |
| 25 | 373 | 13.657 | 0 |
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.