Amortization Schedule Calculator

What an extra payment actually does to your loan

An extra $200 a month sounds small. Applied straight to principal, it can remove years off a mortgage and tens of thousands in interest — this calculator shows you exactly how much, year by year, not just the headline number.

Loan
Loan term

Amortization schedule

Loan amount $193,832

Payoff time

30 yr

Total interest paid

$265,269

Example: an extra $200/month on this loan

$97,329 saved

114 months removed from the loan

YearPrincipal paidInterest paidEnding balance
1$2,011$13,292$191,821
2$2,154$13,149$189,667
3$2,307$12,996$187,360
4$2,471$12,832$184,888
5$2,647$12,656$182,241
6$2,835$12,468$179,406
7$3,037$12,266$176,369
8$3,253$12,050$173,116
9$3,484$11,819$169,631
10$3,732$11,571$165,899
11$3,998$11,306$161,901
12$4,282$11,021$157,619
13$4,586$10,717$153,033
14$4,913$10,391$148,120
15$5,262$10,041$142,858
16$5,636$9,667$137,222
17$6,037$9,266$131,185
18$6,466$8,837$124,719
19$6,926$8,377$117,792
20$7,419$7,885$110,374
21$7,946$7,357$102,427
22$8,512$6,792$93,915
23$9,117$6,186$84,798
24$9,765$5,538$75,033
25$10,460$4,844$64,573
26$11,204$4,100$53,370
27$12,000$3,303$41,369
28$12,854$2,449$28,515
29$13,768$1,535$14,747
30$14,747$556$0

Frequently asked questions

Where does extra payment money go?

Straight to principal, on top of your regular payment. Because interest is calculated on the remaining balance each month, reducing that balance faster means less interest accrues for the rest of the loan — which compounds into real savings.

Is paying extra always the right move?

Not necessarily — it depends on your rate versus what you could earn investing that money elsewhere, and whether you have higher-interest debt to pay down first. This calculator shows you the mechanical effect on the loan; it's one input to that decision, not the whole answer.

Why does the yearly table matter more than a lump total?

Because payoff isn't linear — the balance drops slowly at first and rapidly near the end. Seeing it year by year makes clear roughly when extra payments start making the biggest difference.