| Home | Mortgage | Car | Loan | Biweekly | Extra Payment | Refinance | HELOC | Excel |
Amortization Calculator
Amortization Calculator to calculate monthly payments for any type of loans and mortgages. Generate an exportable and printable amortization schedule for excel and pdf with our free amortization calculator.
Loan Summary |
|
Loan Amount: |
$125,000.00 |
Monthly Payment: |
$1,650.30 |
Total # Of Payments: |
96 |
Start Date: |
Oct, 2024 |
Payoff Date: |
Sep, 2032 |
Total Interest Paid: |
$33,428.54 |
Total Payment: |
$158,428.54 |
Printable Amortization Schedule |
||||||
| Payment Date | Payment # | Interest Paid | Principal Paid | Total Payment | Remaining Balance | |
|---|---|---|---|---|---|---|
| Oct, 2024 | 1 | $638.02 | $1,012.28 | $1,650.30 | $123,987.72 | |
| Nov, 2024 | 2 | $632.85 | $1,017.44 | $1,650.30 | $122,970.28 | |
| Dec, 2024 | 3 | $627.66 | $1,022.64 | $1,650.30 | $121,947.64 | |
| Jan, 2025 | 4 | $622.44 | $1,027.86 | $1,650.30 | $120,919.79 | |
| Feb, 2025 | 5 | $617.19 | $1,033.10 | $1,650.30 | $119,886.68 | |
| Mar, 2025 | 6 | $611.92 | $1,038.38 | $1,650.30 | $118,848.31 | |
| Apr, 2025 | 7 | $606.62 | $1,043.68 | $1,650.30 | $117,804.63 | |
| May, 2025 | 8 | $601.29 | $1,049.00 | $1,650.30 | $116,755.63 | |
| Jun, 2025 | 9 | $595.94 | $1,054.36 | $1,650.30 | $115,701.27 | |
| Jul, 2025 | 10 | $590.56 | $1,059.74 | $1,650.30 | $114,641.53 | |
| Aug, 2025 | 11 | $585.15 | $1,065.15 | $1,650.30 | $113,576.39 | |
| Sep, 2025 | 12 | $579.71 | $1,070.58 | $1,650.30 | $112,505.80 | |
| Oct, 2025 | 13 | $574.25 | $1,076.05 | $1,650.30 | $111,429.75 | |
| Nov, 2025 | 14 | $568.76 | $1,081.54 | $1,650.30 | $110,348.21 | |
| Dec, 2025 | 15 | $563.24 | $1,087.06 | $1,650.30 | $109,261.15 | |
| Jan, 2026 | 16 | $557.69 | $1,092.61 | $1,650.30 | $108,168.54 | |
| Feb, 2026 | 17 | $552.11 | $1,098.19 | $1,650.30 | $107,070.35 | |
| Mar, 2026 | 18 | $546.50 | $1,103.79 | $1,650.30 | $105,966.56 | |
| Apr, 2026 | 19 | $540.87 | $1,109.43 | $1,650.30 | $104,857.13 | |
| May, 2026 | 20 | $535.21 | $1,115.09 | $1,650.30 | $103,742.05 | |
| Jun, 2026 | 21 | $529.52 | $1,120.78 | $1,650.30 | $102,621.26 | |
| Jul, 2026 | 22 | $523.80 | $1,126.50 | $1,650.30 | $101,494.76 | |
| Aug, 2026 | 23 | $518.05 | $1,132.25 | $1,650.30 | $100,362.51 | |
| Sep, 2026 | 24 | $512.27 | $1,138.03 | $1,650.30 | $99,224.48 | |
| Oct, 2026 | 25 | $506.46 | $1,143.84 | $1,650.30 | $98,080.64 | |
| Nov, 2026 | 26 | $500.62 | $1,149.68 | $1,650.30 | $96,930.97 | |
| Dec, 2026 | 27 | $494.75 | $1,155.55 | $1,650.30 | $95,775.42 | |
| Jan, 2027 | 28 | $488.85 | $1,161.44 | $1,650.30 | $94,613.98 | |
| Feb, 2027 | 29 | $482.93 | $1,167.37 | $1,650.30 | $93,446.60 | |
| Mar, 2027 | 30 | $476.97 | $1,173.33 | $1,650.30 | $92,273.27 | |
| Apr, 2027 | 31 | $470.98 | $1,179.32 | $1,650.30 | $91,093.95 | |
| May, 2027 | 32 | $464.96 | $1,185.34 | $1,650.30 | $89,908.62 | |
| Jun, 2027 | 33 | $458.91 | $1,191.39 | $1,650.30 | $88,717.23 | |
| Jul, 2027 | 34 | $452.83 | $1,197.47 | $1,650.30 | $87,519.76 | |
| Aug, 2027 | 35 | $446.72 | $1,203.58 | $1,650.30 | $86,316.18 | |
| Sep, 2027 | 36 | $440.57 | $1,209.73 | $1,650.30 | $85,106.45 | |
| Oct, 2027 | 37 | $434.40 | $1,215.90 | $1,650.30 | $83,890.55 | |
| Nov, 2027 | 38 | $428.19 | $1,222.11 | $1,650.30 | $82,668.44 | |
| Dec, 2027 | 39 | $421.95 | $1,228.34 | $1,650.30 | $81,440.10 | |
| Jan, 2028 | 40 | $415.68 | $1,234.61 | $1,650.30 | $80,205.49 | |
| Feb, 2028 | 41 | $409.38 | $1,240.92 | $1,650.30 | $78,964.57 | |
| Mar, 2028 | 42 | $403.05 | $1,247.25 | $1,650.30 | $77,717.32 | |
| Apr, 2028 | 43 | $396.68 | $1,253.62 | $1,650.30 | $76,463.71 | |
| May, 2028 | 44 | $390.28 | $1,260.01 | $1,650.30 | $75,203.69 | |
| Jun, 2028 | 45 | $383.85 | $1,266.45 | $1,650.30 | $73,937.25 | |
| Jul, 2028 | 46 | $377.39 | $1,272.91 | $1,650.30 | $72,664.34 | |
| Aug, 2028 | 47 | $370.89 | $1,279.41 | $1,650.30 | $71,384.93 | |
| Sep, 2028 | 48 | $364.36 | $1,285.94 | $1,650.30 | $70,099.00 | |
| Oct, 2028 | 49 | $357.80 | $1,292.50 | $1,650.30 | $68,806.50 | |
| Nov, 2028 | 50 | $351.20 | $1,299.10 | $1,650.30 | $67,507.40 | |
| Dec, 2028 | 51 | $344.57 | $1,305.73 | $1,650.30 | $66,201.67 | |
| Jan, 2029 | 52 | $337.90 | $1,312.39 | $1,650.30 | $64,889.28 | |
| Feb, 2029 | 53 | $331.21 | $1,319.09 | $1,650.30 | $63,570.19 | |
| Mar, 2029 | 54 | $324.47 | $1,325.82 | $1,650.30 | $62,244.36 | |
| Apr, 2029 | 55 | $317.71 | $1,332.59 | $1,650.30 | $60,911.77 | |
| May, 2029 | 56 | $310.90 | $1,339.39 | $1,650.30 | $59,572.38 | |
| Jun, 2029 | 57 | $304.07 | $1,346.23 | $1,650.30 | $58,226.15 | |
| Jul, 2029 | 58 | $297.20 | $1,353.10 | $1,650.30 | $56,873.04 | |
| Aug, 2029 | 59 | $290.29 | $1,360.01 | $1,650.30 | $55,513.04 | |
| Sep, 2029 | 60 | $283.35 | $1,366.95 | $1,650.30 | $54,146.09 | |
| Oct, 2029 | 61 | $276.37 | $1,373.93 | $1,650.30 | $52,772.16 | |
| Nov, 2029 | 62 | $269.36 | $1,380.94 | $1,650.30 | $51,391.22 | |
| Dec, 2029 | 63 | $262.31 | $1,387.99 | $1,650.30 | $50,003.23 | |
| Jan, 2030 | 64 | $255.22 | $1,395.07 | $1,650.30 | $48,608.16 | |
| Feb, 2030 | 65 | $248.10 | $1,402.19 | $1,650.30 | $47,205.97 | |
| Mar, 2030 | 66 | $240.95 | $1,409.35 | $1,650.30 | $45,796.62 | |
| Apr, 2030 | 67 | $233.75 | $1,416.54 | $1,650.30 | $44,380.07 | |
| May, 2030 | 68 | $226.52 | $1,423.77 | $1,650.30 | $42,956.30 | |
| Jun, 2030 | 69 | $219.26 | $1,431.04 | $1,650.30 | $41,525.26 | |
| Jul, 2030 | 70 | $211.95 | $1,438.35 | $1,650.30 | $40,086.91 | |
| Aug, 2030 | 71 | $204.61 | $1,445.69 | $1,650.30 | $38,641.23 | |
| Sep, 2030 | 72 | $197.23 | $1,453.07 | $1,650.30 | $37,188.16 | |
| Oct, 2030 | 73 | $189.81 | $1,460.48 | $1,650.30 | $35,727.68 | |
| Nov, 2030 | 74 | $182.36 | $1,467.94 | $1,650.30 | $34,259.74 | |
| Dec, 2030 | 75 | $174.87 | $1,475.43 | $1,650.30 | $32,784.31 | |
| Jan, 2031 | 76 | $167.34 | $1,482.96 | $1,650.30 | $31,301.35 | |
| Feb, 2031 | 77 | $159.77 | $1,490.53 | $1,650.30 | $29,810.82 | |
| Mar, 2031 | 78 | $152.16 | $1,498.14 | $1,650.30 | $28,312.68 | |
| Apr, 2031 | 79 | $144.51 | $1,505.78 | $1,650.30 | $26,806.90 | |
| May, 2031 | 80 | $136.83 | $1,513.47 | $1,650.30 | $25,293.43 | |
| Jun, 2031 | 81 | $129.10 | $1,521.20 | $1,650.30 | $23,772.23 | |
| Jul, 2031 | 82 | $121.34 | $1,528.96 | $1,650.30 | $22,243.27 | |
| Aug, 2031 | 83 | $113.53 | $1,536.76 | $1,650.30 | $20,706.51 | |
| Sep, 2031 | 84 | $105.69 | $1,544.61 | $1,650.30 | $19,161.90 | |
| Oct, 2031 | 85 | $97.81 | $1,552.49 | $1,650.30 | $17,609.41 | |
| Nov, 2031 | 86 | $89.88 | $1,560.42 | $1,650.30 | $16,048.99 | |
| Dec, 2031 | 87 | $81.92 | $1,568.38 | $1,650.30 | $14,480.61 | |
| Jan, 2032 | 88 | $73.91 | $1,576.39 | $1,650.30 | $12,904.22 | |
| Feb, 2032 | 89 | $65.87 | $1,584.43 | $1,650.30 | $11,319.79 | |
| Mar, 2032 | 90 | $57.78 | $1,592.52 | $1,650.30 | $9,727.27 | |
| Apr, 2032 | 91 | $49.65 | $1,600.65 | $1,650.30 | $8,126.63 | |
| May, 2032 | 92 | $41.48 | $1,608.82 | $1,650.30 | $6,517.81 | |
| Jun, 2032 | 93 | $33.27 | $1,617.03 | $1,650.30 | $4,900.78 | |
| Jul, 2032 | 94 | $25.01 | $1,625.28 | $1,650.30 | $3,275.50 | |
| Aug, 2032 | 95 | $16.72 | $1,633.58 | $1,650.30 | $1,641.92 | |
| Sep, 2032 | 96 | $8.38 | $1,641.92 | $1,650.30 | $0.00 | |
Annual Amortization Calculator
Biweekly Amortization Calculator
Extra Payment Amortization Calculator
Reverse Amortization Calculator
Balloon Amortization Calculator
Refinance Amortization Calculator
HELOC Amortization Calculator
Land Amortization Calculator
Interest Only Amortization Calculator
Payment Amortization Calculator
Credit Card Amortization Calculator
Commercial Loan Amortization Calculator
Student Loan Amortization Calculator
Personal Loan Amortization Calculator
Amortization Calculator Excel
Amortization Calculator | Terms | Privacy | Disclaimer | Contact
©2024 Amortization Calculator