Loan Amortization Schedule

Enter the loan amount, rate, term and first payment date to get a detailed table of every payment.

What’s wrong?

Add this calculator to your website or blog

Copy this code and paste it into your page (in the HTML editor). Free, and it adjusts its height automatically.

How it is calculated

The fixed payment: M = P × r(1+r)^n ÷ ((1+r)^n − 1)

Then each month: interest = balance × r, principal = M − interest, new balance = balance − principal. Early payments are mostly interest, decreasing over time.

Worked example

A 100,000 loan at 6% over 3 years: payment ≈ 3,042.19. Month one: interest = 100,000 × 0.5% = 500, principal = 2,542.19, balance = 97,457.81.

Frequently asked questions

Why does my balance fall slowly at first?
Interest is charged on the large early balance, so most of each early payment goes to interest.
Can I download the schedule?
Yes — the “Download CSV” button saves it for Excel or Google Sheets.
What if I pay extra?
Use the early payoff calculator to see the months and interest you would save.

Popular searches

  • amortization schedule
  • amortization calculator
  • loan schedule
  • payment schedule
  • loan amortization table