← All calculators

Amortization calculator

Every monthly payment splits between principal (paying down the loan) and interest (the cost of borrowing). In the early years, most goes to interest — and that's the math you can see below.

Monthly P&I
$3,202
Total of all payments
$1,152,792
Total interest paid
$652,792

Year-by-year balance + payment split

Principal paid (cumulative) Interest paid (cumulative) Balance remaining

Schedule by year

YearPrincipalInterestBalance
Get a personalized quote →