Skip to content
FreeKitX

Loan & Mortgage Amortization Calculator - FreeKitX

Bookmark this tool

Save this page in your browser

On a phone, choose Add Bookmark from your browser’s Share or menu.

Calculate monthly loan and mortgage installments, interest vs. principal splits, and amortization schedules in browser.

Loan amortization calculator ready

Loan & Mortgage Amortization Calculator

Free · Local Processing

Calculate monthly mortgage and loan payments, compare equal-payment and equal-principal amortization, model recurring extra principal, and export full CSV schedules.

Loan Parameters

Configure your loan amount, interest rate, term, and payment strategy.

$
%
$
Amortization & Interest Trajectory
Interactive Projection

Total Payments: $215,838.45

Total Payments

Monthly Payment

$599.55

Total Principal

$100,000.00

Total Interest

$115,838.45

Total Payments

$215,838.45

Payoff Date

2056-08

Amortization Schedule

Detailed breakdown of periodic payment, principal, interest, and ending balance.

MonthDatePaymentPrincipalInterestEnding Balance
12026-09$599.55$99.55$500.00$99,900.45
22026-10$599.55$100.05$499.50$99,800.40
32026-11$599.55$100.55$499.00$99,699.85
42026-12$599.55$101.05$498.50$99,598.80
52027-01$599.55$101.56$497.99$99,497.24
62027-02$599.55$102.06$497.49$99,395.18
72027-03$599.55$102.57$496.98$99,292.61
82027-04$599.55$103.09$496.46$99,189.52
92027-05$599.55$103.60$495.95$99,085.92
102027-06$599.55$104.12$495.43$98,981.80
112027-07$599.55$104.64$494.91$98,877.16
122027-08$599.55$105.16$494.39$98,772.00
132027-09$599.55$105.69$493.86$98,666.31
142027-10$599.55$106.22$493.33$98,560.09
152027-11$599.55$106.75$492.80$98,453.34
162027-12$599.55$107.28$492.27$98,346.06
172028-01$599.55$107.82$491.73$98,238.24
182028-02$599.55$108.36$491.19$98,129.88
192028-03$599.55$108.90$490.65$98,020.98
202028-04$599.55$109.45$490.10$97,911.53
212028-05$599.55$109.99$489.56$97,801.54
222028-06$599.55$110.54$489.01$97,691.00
232028-07$599.55$111.09$488.46$97,579.91
242028-08$599.55$111.65$487.90$97,468.26
252028-09$599.55$112.21$487.34$97,356.05
262028-10$599.55$112.77$486.78$97,243.28
272028-11$599.55$113.33$486.22$97,129.95
282028-12$599.55$113.90$485.65$97,016.05
292029-01$599.55$114.47$485.08$96,901.58
302029-02$599.55$115.04$484.51$96,786.54
312029-03$599.55$115.62$483.93$96,670.92
322029-04$599.55$116.20$483.35$96,554.72
332029-05$599.55$116.78$482.77$96,437.94
342029-06$599.55$117.36$482.19$96,320.58
352029-07$599.55$117.95$481.60$96,202.63
362029-08$599.55$118.54$481.01$96,084.09
372029-09$599.55$119.13$480.42$95,964.96
382029-10$599.55$119.73$479.82$95,845.23
392029-11$599.55$120.32$479.23$95,724.91
402029-12$599.55$120.93$478.62$95,603.98
412030-01$599.55$121.53$478.02$95,482.45
422030-02$599.55$122.14$477.41$95,360.31
432030-03$599.55$122.75$476.80$95,237.56
442030-04$599.55$123.36$476.19$95,114.20
452030-05$599.55$123.98$475.57$94,990.22
462030-06$599.55$124.60$474.95$94,865.62
472030-07$599.55$125.22$474.33$94,740.40
482030-08$599.55$125.85$473.70$94,614.55
492030-09$599.55$126.48$473.07$94,488.07
502030-10$599.55$127.11$472.44$94,360.96
512030-11$599.55$127.75$471.80$94,233.21
522030-12$599.55$128.38$471.17$94,104.83
532031-01$599.55$129.03$470.52$93,975.80
542031-02$599.55$129.67$469.88$93,846.13
552031-03$599.55$130.32$469.23$93,715.81
562031-04$599.55$130.97$468.58$93,584.84
572031-05$599.55$131.63$467.92$93,453.21
582031-06$599.55$132.28$467.27$93,320.93
592031-07$599.55$132.95$466.60$93,187.98
602031-08$599.55$133.61$465.94$93,054.37
612031-09$599.55$134.28$465.27$92,920.09
622031-10$599.55$134.95$464.60$92,785.14
632031-11$599.55$135.62$463.93$92,649.52
642031-12$599.55$136.30$463.25$92,513.22
652032-01$599.55$136.98$462.57$92,376.24
662032-02$599.55$137.67$461.88$92,238.57
672032-03$599.55$138.36$461.19$92,100.21
682032-04$599.55$139.05$460.50$91,961.16
692032-05$599.55$139.74$459.81$91,821.42
702032-06$599.55$140.44$459.11$91,680.98
712032-07$599.55$141.15$458.40$91,539.83
722032-08$599.55$141.85$457.70$91,397.98
732032-09$599.55$142.56$456.99$91,255.42
742032-10$599.55$143.27$456.28$91,112.15
752032-11$599.55$143.99$455.56$90,968.16
762032-12$599.55$144.71$454.84$90,823.45
772033-01$599.55$145.43$454.12$90,678.02
782033-02$599.55$146.16$453.39$90,531.86
792033-03$599.55$146.89$452.66$90,384.97
802033-04$599.55$147.63$451.92$90,237.34
812033-05$599.55$148.36$451.19$90,088.98
822033-06$599.55$149.11$450.44$89,939.87
832033-07$599.55$149.85$449.70$89,790.02
842033-08$599.55$150.60$448.95$89,639.42
852033-09$599.55$151.35$448.20$89,488.07
862033-10$599.55$152.11$447.44$89,335.96
872033-11$599.55$152.87$446.68$89,183.09
882033-12$599.55$153.63$445.92$89,029.46
892034-01$599.55$154.40$445.15$88,875.06
902034-02$599.55$155.17$444.38$88,719.89
912034-03$599.55$155.95$443.60$88,563.94
922034-04$599.55$156.73$442.82$88,407.21
932034-05$599.55$157.51$442.04$88,249.70
942034-06$599.55$158.30$441.25$88,091.40
952034-07$599.55$159.09$440.46$87,932.31
962034-08$599.55$159.89$439.66$87,772.42
972034-09$599.55$160.69$438.86$87,611.73
982034-10$599.55$161.49$438.06$87,450.24
992034-11$599.55$162.30$437.25$87,287.94
1002034-12$599.55$163.11$436.44$87,124.83
1012035-01$599.55$163.93$435.62$86,960.90
1022035-02$599.55$164.75$434.80$86,796.15
1032035-03$599.55$165.57$433.98$86,630.58
1042035-04$599.55$166.40$433.15$86,464.18
1052035-05$599.55$167.23$432.32$86,296.95
1062035-06$599.55$168.07$431.48$86,128.88
1072035-07$599.55$168.91$430.64$85,959.97
1082035-08$599.55$169.75$429.80$85,790.22
1092035-09$599.55$170.60$428.95$85,619.62
1102035-10$599.55$171.45$428.10$85,448.17
1112035-11$599.55$172.31$427.24$85,275.86
1122035-12$599.55$173.17$426.38$85,102.69
1132036-01$599.55$174.04$425.51$84,928.65
1142036-02$599.55$174.91$424.64$84,753.74
1152036-03$599.55$175.78$423.77$84,577.96
1162036-04$599.55$176.66$422.89$84,401.30
1172036-05$599.55$177.54$422.01$84,223.76
1182036-06$599.55$178.43$421.12$84,045.33
1192036-07$599.55$179.32$420.23$83,866.01
1202036-08$599.55$180.22$419.33$83,685.79
1212036-09$599.55$181.12$418.43$83,504.67
1222036-10$599.55$182.03$417.52$83,322.64
1232036-11$599.55$182.94$416.61$83,139.70
1242036-12$599.55$183.85$415.70$82,955.85
1252037-01$599.55$184.77$414.78$82,771.08
1262037-02$599.55$185.69$413.86$82,585.39
1272037-03$599.55$186.62$412.93$82,398.77
1282037-04$599.55$187.56$411.99$82,211.21
1292037-05$599.55$188.49$411.06$82,022.72
1302037-06$599.55$189.44$410.11$81,833.28
1312037-07$599.55$190.38$409.17$81,642.90
1322037-08$599.55$191.34$408.21$81,451.56
1332037-09$599.55$192.29$407.26$81,259.27
1342037-10$599.55$193.25$406.30$81,066.02
1352037-11$599.55$194.22$405.33$80,871.80
1362037-12$599.55$195.19$404.36$80,676.61
1372038-01$599.55$196.17$403.38$80,480.44
1382038-02$599.55$197.15$402.40$80,283.29
1392038-03$599.55$198.13$401.42$80,085.16
1402038-04$599.55$199.12$400.43$79,886.04
1412038-05$599.55$200.12$399.43$79,685.92
1422038-06$599.55$201.12$398.43$79,484.80
1432038-07$599.55$202.13$397.42$79,282.67
1442038-08$599.55$203.14$396.41$79,079.53
1452038-09$599.55$204.15$395.40$78,875.38
1462038-10$599.55$205.17$394.38$78,670.21
1472038-11$599.55$206.20$393.35$78,464.01
1482038-12$599.55$207.23$392.32$78,256.78
1492039-01$599.55$208.27$391.28$78,048.51
1502039-02$599.55$209.31$390.24$77,839.20
1512039-03$599.55$210.35$389.20$77,628.85
1522039-04$599.55$211.41$388.14$77,417.44
1532039-05$599.55$212.46$387.09$77,204.98
1542039-06$599.55$213.53$386.02$76,991.45
1552039-07$599.55$214.59$384.96$76,776.86
1562039-08$599.55$215.67$383.88$76,561.19
1572039-09$599.55$216.74$382.81$76,344.45
1582039-10$599.55$217.83$381.72$76,126.62
1592039-11$599.55$218.92$380.63$75,907.70
1602039-12$599.55$220.01$379.54$75,687.69
1612040-01$599.55$221.11$378.44$75,466.58
1622040-02$599.55$222.22$377.33$75,244.36
1632040-03$599.55$223.33$376.22$75,021.03
1642040-04$599.55$224.44$375.11$74,796.59
1652040-05$599.55$225.57$373.98$74,571.02
1662040-06$599.55$226.69$372.86$74,344.33
1672040-07$599.55$227.83$371.72$74,116.50
1682040-08$599.55$228.97$370.58$73,887.53
1692040-09$599.55$230.11$369.44$73,657.42
1702040-10$599.55$231.26$368.29$73,426.16
1712040-11$599.55$232.42$367.13$73,193.74
1722040-12$599.55$233.58$365.97$72,960.16
1732041-01$599.55$234.75$364.80$72,725.41
1742041-02$599.55$235.92$363.63$72,489.49
1752041-03$599.55$237.10$362.45$72,252.39
1762041-04$599.55$238.29$361.26$72,014.10
1772041-05$599.55$239.48$360.07$71,774.62
1782041-06$599.55$240.68$358.87$71,533.94
1792041-07$599.55$241.88$357.67$71,292.06
1802041-08$599.55$243.09$356.46$71,048.97
1812041-09$599.55$244.31$355.24$70,804.66
1822041-10$599.55$245.53$354.02$70,559.13
1832041-11$599.55$246.75$352.80$70,312.38
1842041-12$599.55$247.99$351.56$70,064.39
1852042-01$599.55$249.23$350.32$69,815.16
1862042-02$599.55$250.47$349.08$69,564.69
1872042-03$599.55$251.73$347.82$69,312.96
1882042-04$599.55$252.99$346.56$69,059.97
1892042-05$599.55$254.25$345.30$68,805.72
1902042-06$599.55$255.52$344.03$68,550.20
1912042-07$599.55$256.80$342.75$68,293.40
1922042-08$599.55$258.08$341.47$68,035.32
1932042-09$599.55$259.37$340.18$67,775.95
1942042-10$599.55$260.67$338.88$67,515.28
1952042-11$599.55$261.97$337.58$67,253.31
1962042-12$599.55$263.28$336.27$66,990.03
1972043-01$599.55$264.60$334.95$66,725.43
1982043-02$599.55$265.92$333.63$66,459.51
1992043-03$599.55$267.25$332.30$66,192.26
2002043-04$599.55$268.59$330.96$65,923.67
2012043-05$599.55$269.93$329.62$65,653.74
2022043-06$599.55$271.28$328.27$65,382.46
2032043-07$599.55$272.64$326.91$65,109.82
2042043-08$599.55$274.00$325.55$64,835.82
2052043-09$599.55$275.37$324.18$64,560.45
2062043-10$599.55$276.75$322.80$64,283.70
2072043-11$599.55$278.13$321.42$64,005.57
2082043-12$599.55$279.52$320.03$63,726.05
2092044-01$599.55$280.92$318.63$63,445.13
2102044-02$599.55$282.32$317.23$63,162.81
2112044-03$599.55$283.74$315.81$62,879.07
2122044-04$599.55$285.15$314.40$62,593.92
2132044-05$599.55$286.58$312.97$62,307.34
2142044-06$599.55$288.01$311.54$62,019.33
2152044-07$599.55$289.45$310.10$61,729.88
2162044-08$599.55$290.90$308.65$61,438.98
2172044-09$599.55$292.36$307.19$61,146.62
2182044-10$599.55$293.82$305.73$60,852.80
2192044-11$599.55$295.29$304.26$60,557.51
2202044-12$599.55$296.76$302.79$60,260.75
2212045-01$599.55$298.25$301.30$59,962.50
2222045-02$599.55$299.74$299.81$59,662.76
2232045-03$599.55$301.24$298.31$59,361.52
2242045-04$599.55$302.74$296.81$59,058.78
2252045-05$599.55$304.26$295.29$58,754.52
2262045-06$599.55$305.78$293.77$58,448.74
2272045-07$599.55$307.31$292.24$58,141.43
2282045-08$599.55$308.84$290.71$57,832.59
2292045-09$599.55$310.39$289.16$57,522.20
2302045-10$599.55$311.94$287.61$57,210.26
2312045-11$599.55$313.50$286.05$56,896.76
2322045-12$599.55$315.07$284.48$56,581.69
2332046-01$599.55$316.64$282.91$56,265.05
2342046-02$599.55$318.22$281.33$55,946.83
2352046-03$599.55$319.82$279.73$55,627.01
2362046-04$599.55$321.41$278.14$55,305.60
2372046-05$599.55$323.02$276.53$54,982.58
2382046-06$599.55$324.64$274.91$54,657.94
2392046-07$599.55$326.26$273.29$54,331.68
2402046-08$599.55$327.89$271.66$54,003.79
2412046-09$599.55$329.53$270.02$53,674.26
2422046-10$599.55$331.18$268.37$53,343.08
2432046-11$599.55$332.83$266.72$53,010.25
2442046-12$599.55$334.50$265.05$52,675.75
2452047-01$599.55$336.17$263.38$52,339.58
2462047-02$599.55$337.85$261.70$52,001.73
2472047-03$599.55$339.54$260.01$51,662.19
2482047-04$599.55$341.24$258.31$51,320.95
2492047-05$599.55$342.95$256.60$50,978.00
2502047-06$599.55$344.66$254.89$50,633.34
2512047-07$599.55$346.38$253.17$50,286.96
2522047-08$599.55$348.12$251.43$49,938.84
2532047-09$599.55$349.86$249.69$49,588.98
2542047-10$599.55$351.61$247.94$49,237.37
2552047-11$599.55$353.36$246.19$48,884.01
2562047-12$599.55$355.13$244.42$48,528.88
2572048-01$599.55$356.91$242.64$48,171.97
2582048-02$599.55$358.69$240.86$47,813.28
2592048-03$599.55$360.48$239.07$47,452.80
2602048-04$599.55$362.29$237.26$47,090.51
2612048-05$599.55$364.10$235.45$46,726.41
2622048-06$599.55$365.92$233.63$46,360.49
2632048-07$599.55$367.75$231.80$45,992.74
2642048-08$599.55$369.59$229.96$45,623.15
2652048-09$599.55$371.43$228.12$45,251.72
2662048-10$599.55$373.29$226.26$44,878.43
2672048-11$599.55$375.16$224.39$44,503.27
2682048-12$599.55$377.03$222.52$44,126.24
2692049-01$599.55$378.92$220.63$43,747.32
2702049-02$599.55$380.81$218.74$43,366.51
2712049-03$599.55$382.72$216.83$42,983.79
2722049-04$599.55$384.63$214.92$42,599.16
2732049-05$599.55$386.55$213.00$42,212.61
2742049-06$599.55$388.49$211.06$41,824.12
2752049-07$599.55$390.43$209.12$41,433.69
2762049-08$599.55$392.38$207.17$41,041.31
2772049-09$599.55$394.34$205.21$40,646.97
2782049-10$599.55$396.32$203.23$40,250.65
2792049-11$599.55$398.30$201.25$39,852.35
2802049-12$599.55$400.29$199.26$39,452.06
2812050-01$599.55$402.29$197.26$39,049.77
2822050-02$599.55$404.30$195.25$38,645.47
2832050-03$599.55$406.32$193.23$38,239.15
2842050-04$599.55$408.35$191.20$37,830.80
2852050-05$599.55$410.40$189.15$37,420.40
2862050-06$599.55$412.45$187.10$37,007.95
2872050-07$599.55$414.51$185.04$36,593.44
2882050-08$599.55$416.58$182.97$36,176.86
2892050-09$599.55$418.67$180.88$35,758.19
2902050-10$599.55$420.76$178.79$35,337.43
2912050-11$599.55$422.86$176.69$34,914.57
2922050-12$599.55$424.98$174.57$34,489.59
2932051-01$599.55$427.10$172.45$34,062.49
2942051-02$599.55$429.24$170.31$33,633.25
2952051-03$599.55$431.38$168.17$33,201.87
2962051-04$599.55$433.54$166.01$32,768.33
2972051-05$599.55$435.71$163.84$32,332.62
2982051-06$599.55$437.89$161.66$31,894.73
2992051-07$599.55$440.08$159.47$31,454.65
3002051-08$599.55$442.28$157.27$31,012.37
3012051-09$599.55$444.49$155.06$30,567.88
3022051-10$599.55$446.71$152.84$30,121.17
3032051-11$599.55$448.94$150.61$29,672.23
3042051-12$599.55$451.19$148.36$29,221.04
3052052-01$599.55$453.44$146.11$28,767.60
3062052-02$599.55$455.71$143.84$28,311.89
3072052-03$599.55$457.99$141.56$27,853.90
3082052-04$599.55$460.28$139.27$27,393.62
3092052-05$599.55$462.58$136.97$26,931.04
3102052-06$599.55$464.89$134.66$26,466.15
3112052-07$599.55$467.22$132.33$25,998.93
3122052-08$599.55$469.56$129.99$25,529.37
3132052-09$599.55$471.90$127.65$25,057.47
3142052-10$599.55$474.26$125.29$24,583.21
3152052-11$599.55$476.63$122.92$24,106.58
3162052-12$599.55$479.02$120.53$23,627.56
3172053-01$599.55$481.41$118.14$23,146.15
3182053-02$599.55$483.82$115.73$22,662.33
3192053-03$599.55$486.24$113.31$22,176.09
3202053-04$599.55$488.67$110.88$21,687.42
3212053-05$599.55$491.11$108.44$21,196.31
3222053-06$599.55$493.57$105.98$20,702.74
3232053-07$599.55$496.04$103.51$20,206.70
3242053-08$599.55$498.52$101.03$19,708.18
3252053-09$599.55$501.01$98.54$19,207.17
3262053-10$599.55$503.51$96.04$18,703.66
3272053-11$599.55$506.03$93.52$18,197.63
3282053-12$599.55$508.56$90.99$17,689.07
3292054-01$599.55$511.10$88.45$17,177.97
3302054-02$599.55$513.66$85.89$16,664.31
3312054-03$599.55$516.23$83.32$16,148.08
3322054-04$599.55$518.81$80.74$15,629.27
3332054-05$599.55$521.40$78.15$15,107.87
3342054-06$599.55$524.01$75.54$14,583.86
3352054-07$599.55$526.63$72.92$14,057.23
3362054-08$599.55$529.26$70.29$13,527.97
3372054-09$599.55$531.91$67.64$12,996.06
3382054-10$599.55$534.57$64.98$12,461.49
3392054-11$599.55$537.24$62.31$11,924.25
3402054-12$599.55$539.93$59.62$11,384.32
3412055-01$599.55$542.63$56.92$10,841.69
3422055-02$599.55$545.34$54.21$10,296.35
3432055-03$599.55$548.07$51.48$9,748.28
3442055-04$599.55$550.81$48.74$9,197.47
3452055-05$599.55$553.56$45.99$8,643.91
3462055-06$599.55$556.33$43.22$8,087.58
3472055-07$599.55$559.11$40.44$7,528.47
3482055-08$599.55$561.91$37.64$6,966.56
3492055-09$599.55$564.72$34.83$6,401.84
3502055-10$599.55$567.54$32.01$5,834.30
3512055-11$599.55$570.38$29.17$5,263.92
3522055-12$599.55$573.23$26.32$4,690.69
3532056-01$599.55$576.10$23.45$4,114.59
3542056-02$599.55$578.98$20.57$3,535.61
3552056-03$599.55$581.87$17.68$2,953.74
3562056-04$599.55$584.78$14.77$2,368.96
3572056-05$599.55$587.71$11.84$1,781.25
3582056-06$599.55$590.64$8.91$1,190.61
3592056-07$599.55$593.60$5.95$597.01
3602056-08$600.00$597.01$2.99$0.00
Total$215,838.45$100,000.00$115,838.45$0.00

Direct answer

Loan amortization is the scheduled repayment of debt through fixed periodic installments, where each installment is split between interest costs and equity principal reduction.

How to use this tool

1

Enter Loan Principal & Rate

Input total borrowing balance and the nominal annual interest rate.

2

Set Loan Term & Amortization Method

Select repayment horizon in years and choose between fixed-rate annuity (equal payment) or linear principal (equal principal) models.

3

Add Optional Prepayments

Enter monthly extra principal amounts to simulate interest savings and early payoff dates.

4

Inspect Schedule & Export CSV

Review the month-by-month balance trajectory and export the full schedule to a CSV spreadsheet.

How Loan Amortization Works & Mathematical Formula

In equal-payment amortization, the monthly installment P_periodic is calculated from the principal balance L, periodic interest rate r (annual rate divided by 12), and total payment periods n (years multiplied by 12). In early payment periods, interest comprises the bulk of the installment; over time, interest declines and principal reduction accelerates.

P_periodic = L * [ r * (1 + r)^n ] / [ (1 + r)^n - 1 ]
  • Equal-Payment Amortization maintains constant monthly payments with shifting principal and interest ratios.
  • Equal-Principal Amortization starts with higher payments that decrease steadily over time, lowering cumulative interest.
  • Extra principal payments reduce the remaining balance immediately, shortening loan duration.

Practical examples

$300,000 30-Year Mortgage at 6.5% Annual Rate

Input: Principal: $300,000, Rate: 6.5%, Term: 30 years (360 months), Extra Payment: $0

Output: Monthly Payment: $1,896.20, Total Interest Paid: $382,633.47, Total Cost: $682,633.47

Under standard 30-year fixed amortization, cumulative interest exceeds original principal without extra prepayments.

Limitations

  • Does not include variable escrow fees, property taxes, homeowner insurance, or PMI charges.
  • Assumes a fixed interest rate over the full life of the loan without rate reset events.

Frequently asked questions

What happens when I make extra principal payments?

Extra payments directly diminish the outstanding principal balance. Because monthly interest is computed on the current balance, future interest accrual drops, resulting in substantial cumulative interest savings and earlier loan retirement.

Does this tool upload my financial information?

No. FreeKitX processes all financial math directly within your browser runtime. No financial figures or calculations are sent to external infrastructure.

Authoritative References & Standards