Amortization Calculator
See the full month-by-month amortization schedule for any fixed-rate loan, starting from your first payment date. Model a recurring extra monthly payment and a one-time lump sum together, and see exactly how much interest you save and how many months you cut off the payoff date.
Monthly Payment
$1,580.17Total Interest
$318,861Payoff Date
Jul 2056360 payments
| Scenario | Payoff Date | Total Interest | Months |
|---|---|---|---|
| Scheduled payments only | Jul 2056 | $318,861 | 360 |
| With your extra payments | Jul 2056 | $318,861 | 360 |
| Difference | — | $0 | 0 |
| Year | Interest | Principal | Balance |
|---|---|---|---|
| 1 | $16,168 | $2,794 | $247,206 |
| 2 | $15,981 | $2,981 | $244,224 |
| 3 | $15,781 | $3,181 | $241,043 |
| 4 | $15,568 | $3,394 | $237,649 |
| 5 | $15,341 | $3,621 | $234,027 |
Calculations use the standard fixed-rate amortization formula and assume every extra/lump-sum payment goes straight to principal with no prepayment penalty. Confirm your lender allows penalty-free extra principal payments before relying on these figures.
Edit inputs ↑How the schedule is built
Starting from your first payment date, each row applies the same three steps: charge interest on the current balance (balance × APR ÷ 12), apply the fixed scheduled payment plus any recurring extra payment to interest first and principal second, then apply a one-time lump sum at the payment number you specify. The final payment is capped so the balance lands on exactly zero — no overpayment, no leftover cent.
Because interest is calculated on the CURRENT balance, not the original loan amount, every extra dollar you pay down keeps paying you back — it's charged zero interest for every remaining period of the loan. That compounding-in-reverse effect is why a modest recurring extra payment (say, $100/month on a 30-year mortgage) can cut years off the term and save tens of thousands in interest.
Recurring extra payments vs. a lump sum — which wins?
Dollar for dollar applied on day one, a lump sum and the equivalent total in recurring payments save close to the same interest — what matters most is TIMING, not the shape of the payment. A $6,000 lump sum in month 1 and $100/month for 60 months both reduce the average outstanding balance by a similar amount, so their interest savings converge. Where they differ in practice: a lump sum (bonus, tax refund, inheritance) is a one-time event, while a recurring extra payment requires ongoing budget discipline but doesn't depend on a windfall showing up. Try both scenarios above — recurring only, lump sum only, and combined — to see which fits your cash flow.
Frequently asked questions
What is an amortization schedule?
An amortization schedule is the period-by-period breakdown of a fixed-rate loan payment into interest and principal, plus the running balance. Each period's interest = remaining balance × (APR ÷ 12); the rest of the fixed payment reduces principal. Because the balance shrinks every period, the interest portion shrinks and the principal portion grows — even though the total payment stays the same for the life of the loan.
How much do extra payments really save?
Every extra dollar — recurring monthly or a one-time lump sum — comes straight off principal, which permanently lowers the balance every future period is charged interest on. The earlier in the loan you make the extra payment, the more periods it saves interest on, so the same dollar amount saves more when applied in year 1 than year 20. Enter your extra payment above to see the exact interest saved and months cut for your loan.
What's the difference between a recurring extra payment and a lump sum?
A recurring extra monthly payment compounds every period for the rest of the loan — smaller amounts add up over years. A one-time lump sum (e.g., a bonus, tax refund, or inheritance) reduces the balance once, at the payment number you specify, and every payment after that is calculated against the smaller balance. Both strategies reduce total interest and shorten the payoff date; this calculator lets you combine both to see the effect together.
Why does the schedule end early with extra payments but the monthly payment doesn't change?
The scheduled monthly payment is fixed by the original loan terms (amount, rate, term). Extra payments don't change that fixed payment — they add on top of it, which pays down principal faster than the amortization schedule originally required. Once the balance reaches zero, the loan is paid off, even though you're still `n` months short of the original term — that's the 'months cut' figure above.
Sources
Related Calculators
Loan Calculator
Monthly payment, total interest, and full amortization for any fixed-rate loan
Personal Loan Calculator
Monthly payment, total cost, and effective APR including an origination fee
Mortgage Calculator
Monthly P&I, amortization, total interest for 15/30-yr fixed
Refinance Calculator
New payment vs old, monthly savings, exact break-even month, and lifetime interest delta
Car Loan Calculator
Vehicle payment from price, down payment, trade-in, sales tax, fees, and APR
Mortgage Interest Deduction
$1M loan cap ($500k MFS), $40k SALT cap, Schedule A itemized