my Amortization Calculator allows you to easily calculate your mortgage or loan payment and generate an amortization chart... free and easy!

Mortgage loan amount:
Annual interest rate (APR):
Mortgage loan term (# years):
Annual real estate taxes:
Annual homeowners insurance:
Monthly PMI (Prvt. Mortgage Insurance):
Monthly Principal and Interest Payment:
Monthly Taxes, Ins. and PMI payment:
Total monthly mortgage payment:

Amortization Calculator

Amortization of loan payments includes determining the amount of each payment that goes towards paying the principal balance of the loan versus interest and other elements of a loan payment. Many times with mortgage amortization, applicable taxes and insurance are included in the amortization schedule. Simpler loans, such as a personal loan, may only include the principal versus the interest variations. In general, for most loans, the earlier on in the repayment process the more that each payment will go toward paying off the interest. As the loan principal slowly decreases, the amount of interest paid in each payment will be decreased and the more will go toward paying down the principal. Therefore, most interest is paid upfront while the principal is paid off later.

Sample Amortization Chart

Loan Date: 3/6/2013
Principal: $200,000.00
# of Payments: 180
Interest Rate: 4.785%
Payment: $1,559.28
Schedule of Payments
Please allow for slight rounding differences.
Pmt # Date Principal Interest Payment Balance
1 4/6/2013 $761.78 $797.50 $1,559.28 $199,238.22
2 5/6/2013 $764.82 $794.46 $1,559.28 $198,473.40
3 6/6/2013 $767.87 $791.41 $1,559.28 $197,705.53
4 7/6/2013 $770.93 $788.35 $1,559.28 $196,934.60
5 8/6/2013 $774.00 $785.28 $1,559.28 $196,160.60
6 9/6/2013 $777.09 $782.19 $1,559.28 $195,383.51
7 10/6/2013 $780.19 $779.09 $1,559.28 $194,603.32
8 11/6/2013 $783.30 $775.98 $1,559.28 $193,820.02
9 12/6/2013 $786.42 $772.86 $1,559.28 $193,033.60
Total 2013 $6,966.40 $7,067.12
10 1/6/2014 $789.56 $769.72 $1,559.28 $192,244.04
11 2/6/2014 $792.71 $766.57 $1,559.28 $191,451.33
12 3/6/2014 $795.87 $763.41 $1,559.28 $190,655.46
13 4/6/2014 $799.04 $760.24 $1,559.28 $189,856.42
14 5/6/2014 $802.23 $757.05 $1,559.28 $189,054.19
15 6/6/2014 $805.43 $753.85 $1,559.28 $188,248.76
16 7/6/2014 $808.64 $750.64 $1,559.28 $187,440.12
17 8/6/2014 $811.86 $747.42 $1,559.28 $186,628.26
18 9/6/2014 $815.10 $744.18 $1,559.28 $185,813.16
19 10/6/2014 $818.35 $740.93 $1,559.28 $184,994.81
20 11/6/2014 $821.61 $737.67 $1,559.28 $184,173.20
21 12/6/2014 $824.89 $734.39 $1,559.28 $183,348.31
Total 2014 $9,685.29 $9,026.07
22 1/6/2015 $828.18 $731.10 $1,559.28 $182,520.13
23 2/6/2015 $831.48 $727.80 $1,559.28 $181,688.65
24 3/6/2015 $834.80 $724.48 $1,559.28 $180,853.85
25 4/6/2015 $838.13 $721.15 $1,559.28 $180,015.72
26 5/6/2015 $841.47 $717.81 $1,559.28 $179,174.25
27 6/6/2015 $844.82 $714.46 $1,559.28 $178,329.43
28 7/6/2015 $848.19 $711.09 $1,559.28 $177,481.24
29 8/6/2015 $851.57 $707.71 $1,559.28 $176,629.67
30 9/6/2015 $854.97 $704.31 $1,559.28 $175,774.70
31 10/6/2015 $858.38 $700.90 $1,559.28 $174,916.32
32 11/6/2015 $861.80 $697.48 $1,559.28 $174,054.52
33 12/6/2015 $865.24 $694.04 $1,559.28 $173,189.28
Total 2015 $10,159.03 $8,552.33
34 1/6/2016 $868.69 $690.59 $1,559.28 $172,320.59
35 2/6/2016 $872.15 $687.13 $1,559.28 $171,448.44
36 3/6/2016 $875.63 $683.65 $1,559.28 $170,572.81
37 4/6/2016 $879.12 $680.16 $1,559.28 $169,693.69
38 5/6/2016 $882.63 $676.65 $1,559.28 $168,811.06
39 6/6/2016 $886.15 $673.13 $1,559.28 $167,924.91
40 7/6/2016 $889.68 $669.60 $1,559.28 $167,035.23
41 8/6/2016 $893.23 $666.05 $1,559.28 $166,142.00
42 9/6/2016 $896.79 $662.49 $1,559.28 $165,245.21
43 10/6/2016 $900.36 $658.92 $1,559.28 $164,344.85
44 11/6/2016 $903.95 $655.33 $1,559.28 $163,440.90
45 12/6/2016 $907.56 $651.72 $1,559.28 $162,533.34
Total 2016 $10,655.94 $8,055.42
46 1/6/2017 $911.18 $648.10 $1,559.28 $161,622.16
47 2/6/2017 $914.81 $644.47 $1,559.28 $160,707.35
48 3/6/2017 $918.46 $640.82 $1,559.28 $159,788.89
49 4/6/2017 $922.12 $637.16 $1,559.28 $158,866.77
50 5/6/2017 $925.80 $633.48 $1,559.28 $157,940.97
51 6/6/2017 $929.49 $629.79 $1,559.28 $157,011.48
52 7/6/2017 $933.20 $626.08 $1,559.28 $156,078.28
53 8/6/2017 $936.92 $622.36 $1,559.28 $155,141.36
54 9/6/2017 $940.65 $618.63 $1,559.28 $154,200.71
55 10/6/2017 $944.40 $614.88 $1,559.28 $153,256.31
56 11/6/2017 $948.17 $611.11 $1,559.28 $152,308.14
57 12/6/2017 $951.95 $607.33 $1,559.28 $151,356.19
Total 2017 $11,177.15 $7,534.21
58 1/6/2018 $955.75 $603.53 $1,559.28 $150,400.44
59 2/6/2018 $959.56 $599.72 $1,559.28 $149,440.88
60 3/6/2018 $963.38 $595.90 $1,559.28 $148,477.50
61 4/6/2018 $967.23 $592.05 $1,559.28 $147,510.27
62 5/6/2018 $971.08 $588.20 $1,559.28 $146,539.19
63 6/6/2018 $974.95 $584.33 $1,559.28 $145,564.24
64 7/6/2018 $978.84 $580.44 $1,559.28 $144,585.40
65 8/6/2018 $982.75 $576.53 $1,559.28 $143,602.65
66 9/6/2018 $986.66 $572.62 $1,559.28 $142,615.99
67 10/6/2018 $990.60 $568.68 $1,559.28 $141,625.39
68 11/6/2018 $994.55 $564.73 $1,559.28 $140,630.84
69 12/6/2018 $998.51 $560.77 $1,559.28 $139,632.33
Total 2018 $11,723.86 $6,987.50
70 1/6/2019 $1,002.50 $556.78 $1,559.28 $138,629.83
71 2/6/2019 $1,006.49 $552.79 $1,559.28 $137,623.34
72 3/6/2019 $1,010.51 $548.77 $1,559.28 $136,612.83
73 4/6/2019 $1,014.54 $544.74 $1,559.28 $135,598.29
74 5/6/2019 $1,018.58 $540.70 $1,559.28 $134,579.71
75 6/6/2019 $1,022.64 $536.64 $1,559.28 $133,557.07
76 7/6/2019 $1,026.72 $532.56 $1,559.28 $132,530.35
77 8/6/2019 $1,030.82 $528.46 $1,559.28 $131,499.53
78 9/6/2019 $1,034.93 $524.35 $1,559.28 $130,464.60
79 10/6/2019 $1,039.05 $520.23 $1,559.28 $129,425.55
80 11/6/2019 $1,043.20 $516.08 $1,559.28 $128,382.35
81 12/6/2019 $1,047.36 $511.92 $1,559.28 $127,334.99
Total 2019 $12,297.34 $6,414.02
82 1/6/2020 $1,051.53 $507.75 $1,559.28 $126,283.46
83 2/6/2020 $1,055.72 $503.56 $1,559.28 $125,227.74
84 3/6/2020 $1,059.93 $499.35 $1,559.28 $124,167.81
85 4/6/2020 $1,064.16 $495.12 $1,559.28 $123,103.65
86 5/6/2020 $1,068.40 $490.88 $1,559.28 $122,035.25
87 6/6/2020 $1,072.66 $486.62 $1,559.28 $120,962.59
88 7/6/2020 $1,076.94 $482.34 $1,559.28 $119,885.65
89 8/6/2020 $1,081.24 $478.04 $1,559.28 $118,804.41
90 9/6/2020 $1,085.55 $473.73 $1,559.28 $117,718.86
91 10/6/2020 $1,089.88 $469.40 $1,559.28 $116,628.98
92 11/6/2020 $1,094.22 $465.06 $1,559.28 $115,534.76
93 12/6/2020 $1,098.59 $460.69 $1,559.28 $114,436.17
Total 2020 $12,898.82 $5,812.54
94 1/6/2021 $1,102.97 $456.31 $1,559.28 $113,333.20
95 1/6/2021 $1,107.36 $451.92 $1,559.28 $112,225.84
96 3/6/2021 $1,111.78 $447.50 $1,559.28 $111,114.06
97 4/6/2021 $1,116.21 $443.07 $1,559.28 $109,997.85
98 5/6/2021 $1,120.66 $438.62 $1,559.28 $108,877.19
99 6/6/2021 $1,125.13 $434.15 $1,559.28 $107,752.06
100 7/6/2021 $1,129.62 $429.66 $1,559.28 $106,622.44
101 8/6/2021 $1,134.12 $425.16 $1,559.28 $105,488.32
102 9/6/2021 $1,138.65 $420.63 $1,559.28 $104,349.67
103 10/6/2021 $1,143.19 $416.09 $1,559.28 $103,206.48
104 11/6/2021 $1,147.74 $411.54 $1,559.28 $102,058.74
105 12/6/2021 $1,152.32 $406.96 $1,559.28 $100,906.42
Total 2021 $13,529.75 $5,181.61
106 1/6/2022 $1,156.92 $402.36 $1,559.28 $99,749.50
107 1/6/2022 $1,161.53 $397.75 $1,559.28 $98,587.97
108 3/6/2022 $1,166.16 $393.12 $1,559.28 $97,421.81
109 4/6/2022 $1,170.81 $388.47 $1,559.28 $96,251.00
110 5/6/2022 $1,175.48 $383.80 $1,559.28 $95,075.52
111 6/6/2022 $1,180.17 $379.11 $1,559.28 $93,895.35
112 7/6/2022 $1,184.87 $374.41 $1,559.28 $92,710.48
113 8/6/2022 $1,189.60 $369.68 $1,559.28 $91,520.88
114 9/6/2022 $1,194.34 $364.94 $1,559.28 $90,326.54
115 10/6/2022 $1,199.10 $360.18 $1,559.28 $89,127.44
116 11/6/2022 $1,203.88 $355.40 $1,559.28 $87,923.56
117 12/6/2022 $1,208.68 $350.60 $1,559.28 $86,714.88
Total 2022 $14,191.54 $4,519.82
118 1/6/2023 $1,213.50 $345.78 $1,559.28 $85,501.38
119 1/6/2023 $1,218.34 $340.94 $1,559.28 $84,283.04
120 3/6/2023 $1,223.20 $336.08 $1,559.28 $83,059.84
121 4/6/2023 $1,228.08 $331.20 $1,559.28 $81,831.76
122 5/6/2023 $1,232.98 $326.30 $1,559.28 $80,598.78
123 6/6/2023 $1,237.89 $321.39 $1,559.28 $79,360.89
124 7/6/2023 $1,242.83 $316.45 $1,559.28 $78,118.06
125 8/6/2023 $1,247.78 $311.50 $1,559.28 $76,870.28
126 9/6/2023 $1,252.76 $306.52 $1,559.28 $75,617.52
127 10/6/2023 $1,257.76 $301.52 $1,559.28 $74,359.76
128 11/6/2023 $1,262.77 $296.51 $1,559.28 $73,096.99
129 12/6/2023 $1,267.81 $291.47 $1,559.28 $71,829.18
Total 2023 $14,885.70 $3,825.66
130 12/6/2023 $1,272.86 $286.42 $1,559.28 $70,556.32
Total 2023 $1,272.86 $286.42
131 1/6/2024 $1,277.94 $281.34 $1,559.28 $69,278.38
132 3/6/2024 $1,283.03 $276.25 $1,559.28 $67,995.35
133 4/6/2024 $1,288.15 $271.13 $1,559.28 $66,707.20
134 5/6/2024 $1,293.29 $265.99 $1,559.28 $65,413.91
135 6/6/2024 $1,298.44 $260.84 $1,559.28 $64,115.47
136 7/6/2024 $1,303.62 $255.66 $1,559.28 $62,811.85
137 7/6/2024 $1,308.82 $250.46 $1,559.28 $61,503.03
138 8/6/2024 $1,314.04 $245.24 $1,559.28 $60,188.99
139 9/6/2024 $1,319.28 $240.00 $1,559.28 $58,869.71
140 10/6/2024 $1,324.54 $234.74 $1,559.28 $57,545.17
141 11/6/2024 $1,329.82 $229.46 $1,559.28 $56,215.35
142 12/6/2024 $1,335.12 $224.16 $1,559.28 $54,880.23
Total 2024 $15,676.09 $3,035.27
143 1/6/2025 $1,340.45 $218.83 $1,559.28 $53,539.78
144 3/6/2025 $1,345.79 $213.49 $1,559.28 $52,193.99
145 4/6/2025 $1,351.16 $208.12 $1,559.28 $50,842.83
146 5/6/2025 $1,356.54 $202.74 $1,559.28 $49,486.29
147 5/6/2025 $1,361.95 $197.33 $1,559.28 $48,124.34
148 7/6/2025 $1,367.38 $191.90 $1,559.28 $46,756.96
149 7/6/2025 $1,372.84 $186.44 $1,559.28 $45,384.12
150 8/6/2025 $1,378.31 $180.97 $1,559.28 $44,005.81
151 9/6/2025 $1,383.81 $175.47 $1,559.28 $42,622.00
152 10/6/2025 $1,389.32 $169.96 $1,559.28 $41,232.68
153 11/6/2025 $1,394.86 $164.42 $1,559.28 $39,837.82
154 12/6/2025 $1,400.43 $158.85 $1,559.28 $38,437.39
Total 2025 $16,442.84 $2,268.52
155 1/6/2026 $1,406.01 $153.27 $1,559.28 $37,031.38
156 3/6/2026 $1,411.62 $147.66 $1,559.28 $35,619.76
157 3/6/2026 $1,417.25 $142.03 $1,559.28 $34,202.51
158 5/6/2026 $1,422.90 $136.38 $1,559.28 $32,779.61
159 5/6/2026 $1,428.57 $130.71 $1,559.28 $31,351.04
160 7/6/2026 $1,434.27 $125.01 $1,559.28 $29,916.77
161 7/6/2026 $1,439.99 $119.29 $1,559.28 $28,476.78
162 8/6/2026 $1,445.73 $113.55 $1,559.28 $27,031.05
163 9/6/2026 $1,451.49 $107.79 $1,559.28 $25,579.56
164 10/6/2026 $1,457.28 $102.00 $1,559.28 $24,122.28
165 11/6/2026 $1,463.09 $96.19 $1,559.28 $22,659.19
166 12/6/2026 $1,468.93 $90.35 $1,559.28 $21,190.26
Total 2026 $17,247.13 $1,464.23
167 1/6/2027 $1,474.78 $84.50 $1,559.28 $19,715.48
168 3/6/2027 $1,480.66 $78.62 $1,559.28 $18,234.82
169 3/6/2027 $1,486.57 $72.71 $1,559.28 $16,748.25
170 5/6/2027 $1,492.50 $66.78 $1,559.28 $15,255.75
171 5/6/2027 $1,498.45 $60.83 $1,559.28 $13,757.30
172 6/6/2027 $1,504.42 $54.86 $1,559.28 $12,252.88
173 7/6/2027 $1,510.42 $48.86 $1,559.28 $10,742.46
174 8/6/2027 $1,516.44 $42.84 $1,559.28 $9,226.02
175 9/6/2027 $1,522.49 $36.79 $1,559.28 $7,703.53
176 10/6/2027 $1,528.56 $30.72 $1,559.28 $6,174.97
177 11/6/2027 $1,534.66 $24.62 $1,559.28 $4,640.31
178 12/6/2027 $1,540.78 $18.50 $1,559.28 $3,099.53
Total 2027 $18,090.73 $620.63
179 1/6/2028 $1,546.92 $12.36 $1,559.28 $1,552.61
180 2/6/2028 $1,552.61 $6.19 $1,558.80 $0.00
Total 2028 $3,099.53 $18.55
Grand Total $200,000.00 $80,669.92

<