Amortization Schedule


Interest Only Loan Calculator

Interest Only Loan Calculator to calculate monthly payment for your mortgage and generates an interest only amortization schedule excel spreadsheet. The interest only amortization calculator has an amortization schedule that shows you everything you need to know about the loan and payment.

Interest Only Amortization Calculator

Mortgage Amount
Loan Terms
years
Interest Only Period
years
Interest Rate
First Payment Date
Amortization Schedule
Show By Month Year


Mortgage Calculator Results

Mortgage Amount:
$420,000.00
Monthly Payment:
$1,452.50 for 72 payments
$2,305.52 for 288 payments
Interest Only Terms:
6 years
Total Terms:
30 years
Total # Of Payments:
360
Start Date:
Dec, 2025
Payoff Date:
Nov, 2055
Total Interest Paid:
$348,567.67
Total Payment:
$768,569.76

Interest Only Amortization Schedule

Payment Date Payment # Interest Paid Principal Paid Total Payment Remaining Balance
Dec, 2025 1 $1,452.50 $0.00 $1,452.50 $420,000.00
Jan, 2026 2 $1,452.50 $0.00 $1,452.50 $420,000.00
Feb, 2026 3 $1,452.50 $0.00 $1,452.50 $420,000.00
Mar, 2026 4 $1,452.50 $0.00 $1,452.50 $420,000.00
Apr, 2026 5 $1,452.50 $0.00 $1,452.50 $420,000.00
May, 2026 6 $1,452.50 $0.00 $1,452.50 $420,000.00
Jun, 2026 7 $1,452.50 $0.00 $1,452.50 $420,000.00
Jul, 2026 8 $1,452.50 $0.00 $1,452.50 $420,000.00
Aug, 2026 9 $1,452.50 $0.00 $1,452.50 $420,000.00
Sep, 2026 10 $1,452.50 $0.00 $1,452.50 $420,000.00
Oct, 2026 11 $1,452.50 $0.00 $1,452.50 $420,000.00
Nov, 2026 12 $1,452.50 $0.00 $1,452.50 $420,000.00
Dec, 2026 13 $1,452.50 $0.00 $1,452.50 $420,000.00
Jan, 2027 14 $1,452.50 $0.00 $1,452.50 $420,000.00
Feb, 2027 15 $1,452.50 $0.00 $1,452.50 $420,000.00
Mar, 2027 16 $1,452.50 $0.00 $1,452.50 $420,000.00
Apr, 2027 17 $1,452.50 $0.00 $1,452.50 $420,000.00
May, 2027 18 $1,452.50 $0.00 $1,452.50 $420,000.00
Jun, 2027 19 $1,452.50 $0.00 $1,452.50 $420,000.00
Jul, 2027 20 $1,452.50 $0.00 $1,452.50 $420,000.00
Aug, 2027 21 $1,452.50 $0.00 $1,452.50 $420,000.00
Sep, 2027 22 $1,452.50 $0.00 $1,452.50 $420,000.00
Oct, 2027 23 $1,452.50 $0.00 $1,452.50 $420,000.00
Nov, 2027 24 $1,452.50 $0.00 $1,452.50 $420,000.00
Dec, 2027 25 $1,452.50 $0.00 $1,452.50 $420,000.00
Jan, 2028 26 $1,452.50 $0.00 $1,452.50 $420,000.00
Feb, 2028 27 $1,452.50 $0.00 $1,452.50 $420,000.00
Mar, 2028 28 $1,452.50 $0.00 $1,452.50 $420,000.00
Apr, 2028 29 $1,452.50 $0.00 $1,452.50 $420,000.00
May, 2028 30 $1,452.50 $0.00 $1,452.50 $420,000.00
Jun, 2028 31 $1,452.50 $0.00 $1,452.50 $420,000.00
Jul, 2028 32 $1,452.50 $0.00 $1,452.50 $420,000.00
Aug, 2028 33 $1,452.50 $0.00 $1,452.50 $420,000.00
Sep, 2028 34 $1,452.50 $0.00 $1,452.50 $420,000.00
Oct, 2028 35 $1,452.50 $0.00 $1,452.50 $420,000.00
Nov, 2028 36 $1,452.50 $0.00 $1,452.50 $420,000.00
Dec, 2028 37 $1,452.50 $0.00 $1,452.50 $420,000.00
Jan, 2029 38 $1,452.50 $0.00 $1,452.50 $420,000.00
Feb, 2029 39 $1,452.50 $0.00 $1,452.50 $420,000.00
Mar, 2029 40 $1,452.50 $0.00 $1,452.50 $420,000.00
Apr, 2029 41 $1,452.50 $0.00 $1,452.50 $420,000.00
May, 2029 42 $1,452.50 $0.00 $1,452.50 $420,000.00
Jun, 2029 43 $1,452.50 $0.00 $1,452.50 $420,000.00
Jul, 2029 44 $1,452.50 $0.00 $1,452.50 $420,000.00
Aug, 2029 45 $1,452.50 $0.00 $1,452.50 $420,000.00
Sep, 2029 46 $1,452.50 $0.00 $1,452.50 $420,000.00
Oct, 2029 47 $1,452.50 $0.00 $1,452.50 $420,000.00
Nov, 2029 48 $1,452.50 $0.00 $1,452.50 $420,000.00
Dec, 2029 49 $1,452.50 $0.00 $1,452.50 $420,000.00
Jan, 2030 50 $1,452.50 $0.00 $1,452.50 $420,000.00
Feb, 2030 51 $1,452.50 $0.00 $1,452.50 $420,000.00
Mar, 2030 52 $1,452.50 $0.00 $1,452.50 $420,000.00
Apr, 2030 53 $1,452.50 $0.00 $1,452.50 $420,000.00
May, 2030 54 $1,452.50 $0.00 $1,452.50 $420,000.00
Jun, 2030 55 $1,452.50 $0.00 $1,452.50 $420,000.00
Jul, 2030 56 $1,452.50 $0.00 $1,452.50 $420,000.00
Aug, 2030 57 $1,452.50 $0.00 $1,452.50 $420,000.00
Sep, 2030 58 $1,452.50 $0.00 $1,452.50 $420,000.00
Oct, 2030 59 $1,452.50 $0.00 $1,452.50 $420,000.00
Nov, 2030 60 $1,452.50 $0.00 $1,452.50 $420,000.00
Dec, 2030 61 $1,452.50 $0.00 $1,452.50 $420,000.00
Jan, 2031 62 $1,452.50 $0.00 $1,452.50 $420,000.00
Feb, 2031 63 $1,452.50 $0.00 $1,452.50 $420,000.00
Mar, 2031 64 $1,452.50 $0.00 $1,452.50 $420,000.00
Apr, 2031 65 $1,452.50 $0.00 $1,452.50 $420,000.00
May, 2031 66 $1,452.50 $0.00 $1,452.50 $420,000.00
Jun, 2031 67 $1,452.50 $0.00 $1,452.50 $420,000.00
Jul, 2031 68 $1,452.50 $0.00 $1,452.50 $420,000.00
Aug, 2031 69 $1,452.50 $0.00 $1,452.50 $420,000.00
Sep, 2031 70 $1,452.50 $0.00 $1,452.50 $420,000.00
Oct, 2031 71 $1,452.50 $0.00 $1,452.50 $420,000.00
Nov, 2031 72 $1,452.50 $0.00 $1,452.50 $420,000.00
Dec, 2031 73 $1,452.50 $853.02 $2,305.52 $419,146.98
Jan, 2032 74 $1,449.55 $855.97 $2,305.52 $418,291.01
Feb, 2032 75 $1,446.59 $858.93 $2,305.52 $417,432.08
Mar, 2032 76 $1,443.62 $861.90 $2,305.52 $416,570.18
Apr, 2032 77 $1,440.64 $864.88 $2,305.52 $415,705.30
May, 2032 78 $1,437.65 $867.87 $2,305.52 $414,837.43
Jun, 2032 79 $1,434.65 $870.87 $2,305.52 $413,966.56
Jul, 2032 80 $1,431.63 $873.89 $2,305.52 $413,092.67
Aug, 2032 81 $1,428.61 $876.91 $2,305.52 $412,215.76
Sep, 2032 82 $1,425.58 $879.94 $2,305.52 $411,335.82
Oct, 2032 83 $1,422.54 $882.98 $2,305.52 $410,452.84
Nov, 2032 84 $1,419.48 $886.04 $2,305.52 $409,566.80
Dec, 2032 85 $1,416.42 $889.10 $2,305.52 $408,677.70
Jan, 2033 86 $1,413.34 $892.18 $2,305.52 $407,785.52
Feb, 2033 87 $1,410.26 $895.26 $2,305.52 $406,890.26
Mar, 2033 88 $1,407.16 $898.36 $2,305.52 $405,991.90
Apr, 2033 89 $1,404.06 $901.46 $2,305.52 $405,090.44
May, 2033 90 $1,400.94 $904.58 $2,305.52 $404,185.86
Jun, 2033 91 $1,397.81 $907.71 $2,305.52 $403,278.15
Jul, 2033 92 $1,394.67 $910.85 $2,305.52 $402,367.30
Aug, 2033 93 $1,391.52 $914.00 $2,305.52 $401,453.30
Sep, 2033 94 $1,388.36 $917.16 $2,305.52 $400,536.14
Oct, 2033 95 $1,385.19 $920.33 $2,305.52 $399,615.81
Nov, 2033 96 $1,382.00 $923.52 $2,305.52 $398,692.29
Dec, 2033 97 $1,378.81 $926.71 $2,305.52 $397,765.58
Jan, 2034 98 $1,375.61 $929.91 $2,305.52 $396,835.67
Feb, 2034 99 $1,372.39 $933.13 $2,305.52 $395,902.54
Mar, 2034 100 $1,369.16 $936.36 $2,305.52 $394,966.18
Apr, 2034 101 $1,365.92 $939.60 $2,305.52 $394,026.58
May, 2034 102 $1,362.68 $942.84 $2,305.52 $393,083.74
Jun, 2034 103 $1,359.41 $946.11 $2,305.52 $392,137.63
Jul, 2034 104 $1,356.14 $949.38 $2,305.52 $391,188.25
Aug, 2034 105 $1,352.86 $952.66 $2,305.52 $390,235.59
Sep, 2034 106 $1,349.56 $955.96 $2,305.52 $389,279.63
Oct, 2034 107 $1,346.26 $959.26 $2,305.52 $388,320.37
Nov, 2034 108 $1,342.94 $962.58 $2,305.52 $387,357.79
Dec, 2034 109 $1,339.61 $965.91 $2,305.52 $386,391.88
Jan, 2035 110 $1,336.27 $969.25 $2,305.52 $385,422.63
Feb, 2035 111 $1,332.92 $972.60 $2,305.52 $384,450.03
Mar, 2035 112 $1,329.56 $975.96 $2,305.52 $383,474.07
Apr, 2035 113 $1,326.18 $979.34 $2,305.52 $382,494.73
May, 2035 114 $1,322.79 $982.73 $2,305.52 $381,512.00
Jun, 2035 115 $1,319.40 $986.12 $2,305.52 $380,525.88
Jul, 2035 116 $1,315.99 $989.53 $2,305.52 $379,536.35
Aug, 2035 117 $1,312.56 $992.96 $2,305.52 $378,543.39
Sep, 2035 118 $1,309.13 $996.39 $2,305.52 $377,547.00
Oct, 2035 119 $1,305.68 $999.84 $2,305.52 $376,547.16
Nov, 2035 120 $1,302.23 $1,003.29 $2,305.52 $375,543.87
Dec, 2035 121 $1,298.76 $1,006.76 $2,305.52 $374,537.11
Jan, 2036 122 $1,295.27 $1,010.25 $2,305.52 $373,526.86
Feb, 2036 123 $1,291.78 $1,013.74 $2,305.52 $372,513.12
Mar, 2036 124 $1,288.27 $1,017.25 $2,305.52 $371,495.87
Apr, 2036 125 $1,284.76 $1,020.76 $2,305.52 $370,475.11
May, 2036 126 $1,281.23 $1,024.29 $2,305.52 $369,450.82
Jun, 2036 127 $1,277.68 $1,027.84 $2,305.52 $368,422.98
Jul, 2036 128 $1,274.13 $1,031.39 $2,305.52 $367,391.59
Aug, 2036 129 $1,270.56 $1,034.96 $2,305.52 $366,356.63
Sep, 2036 130 $1,266.98 $1,038.54 $2,305.52 $365,318.09
Oct, 2036 131 $1,263.39 $1,042.13 $2,305.52 $364,275.96
Nov, 2036 132 $1,259.79 $1,045.73 $2,305.52 $363,230.23
Dec, 2036 133 $1,256.17 $1,049.35 $2,305.52 $362,180.88
Jan, 2037 134 $1,252.54 $1,052.98 $2,305.52 $361,127.90
Feb, 2037 135 $1,248.90 $1,056.62 $2,305.52 $360,071.28
Mar, 2037 136 $1,245.25 $1,060.27 $2,305.52 $359,011.01
Apr, 2037 137 $1,241.58 $1,063.94 $2,305.52 $357,947.07
May, 2037 138 $1,237.90 $1,067.62 $2,305.52 $356,879.45
Jun, 2037 139 $1,234.21 $1,071.31 $2,305.52 $355,808.14
Jul, 2037 140 $1,230.50 $1,075.02 $2,305.52 $354,733.12
Aug, 2037 141 $1,226.79 $1,078.73 $2,305.52 $353,654.39
Sep, 2037 142 $1,223.05 $1,082.47 $2,305.52 $352,571.92
Oct, 2037 143 $1,219.31 $1,086.21 $2,305.52 $351,485.71
Nov, 2037 144 $1,215.55 $1,089.97 $2,305.52 $350,395.74
Dec, 2037 145 $1,211.79 $1,093.73 $2,305.52 $349,302.01
Jan, 2038 146 $1,208.00 $1,097.52 $2,305.52 $348,204.49
Feb, 2038 147 $1,204.21 $1,101.31 $2,305.52 $347,103.18
Mar, 2038 148 $1,200.40 $1,105.12 $2,305.52 $345,998.06
Apr, 2038 149 $1,196.58 $1,108.94 $2,305.52 $344,889.12
May, 2038 150 $1,192.74 $1,112.78 $2,305.52 $343,776.34
Jun, 2038 151 $1,188.89 $1,116.63 $2,305.52 $342,659.71
Jul, 2038 152 $1,185.03 $1,120.49 $2,305.52 $341,539.22
Aug, 2038 153 $1,181.16 $1,124.36 $2,305.52 $340,414.86
Sep, 2038 154 $1,177.27 $1,128.25 $2,305.52 $339,286.61
Oct, 2038 155 $1,173.37 $1,132.15 $2,305.52 $338,154.46
Nov, 2038 156 $1,169.45 $1,136.07 $2,305.52 $337,018.39
Dec, 2038 157 $1,165.52 $1,140.00 $2,305.52 $335,878.39
Jan, 2039 158 $1,161.58 $1,143.94 $2,305.52 $334,734.45
Feb, 2039 159 $1,157.62 $1,147.90 $2,305.52 $333,586.55
Mar, 2039 160 $1,153.65 $1,151.87 $2,305.52 $332,434.68
Apr, 2039 161 $1,149.67 $1,155.85 $2,305.52 $331,278.83
May, 2039 162 $1,145.67 $1,159.85 $2,305.52 $330,118.98
Jun, 2039 163 $1,141.66 $1,163.86 $2,305.52 $328,955.12
Jul, 2039 164 $1,137.64 $1,167.88 $2,305.52 $327,787.24
Aug, 2039 165 $1,133.60 $1,171.92 $2,305.52 $326,615.32
Sep, 2039 166 $1,129.54 $1,175.98 $2,305.52 $325,439.34
Oct, 2039 167 $1,125.48 $1,180.04 $2,305.52 $324,259.30
Nov, 2039 168 $1,121.40 $1,184.12 $2,305.52 $323,075.18
Dec, 2039 169 $1,117.30 $1,188.22 $2,305.52 $321,886.96
Jan, 2040 170 $1,113.19 $1,192.33 $2,305.52 $320,694.63
Feb, 2040 171 $1,109.07 $1,196.45 $2,305.52 $319,498.18
Mar, 2040 172 $1,104.93 $1,200.59 $2,305.52 $318,297.59
Apr, 2040 173 $1,100.78 $1,204.74 $2,305.52 $317,092.85
May, 2040 174 $1,096.61 $1,208.91 $2,305.52 $315,883.94
Jun, 2040 175 $1,092.43 $1,213.09 $2,305.52 $314,670.85
Jul, 2040 176 $1,088.24 $1,217.28 $2,305.52 $313,453.57
Aug, 2040 177 $1,084.03 $1,221.49 $2,305.52 $312,232.08
Sep, 2040 178 $1,079.80 $1,225.72 $2,305.52 $311,006.36
Oct, 2040 179 $1,075.56 $1,229.96 $2,305.52 $309,776.40
Nov, 2040 180 $1,071.31 $1,234.21 $2,305.52 $308,542.19
Dec, 2040 181 $1,067.04 $1,238.48 $2,305.52 $307,303.71
Jan, 2041 182 $1,062.76 $1,242.76 $2,305.52 $306,060.95
Feb, 2041 183 $1,058.46 $1,247.06 $2,305.52 $304,813.89
Mar, 2041 184 $1,054.15 $1,251.37 $2,305.52 $303,562.52
Apr, 2041 185 $1,049.82 $1,255.70 $2,305.52 $302,306.82
May, 2041 186 $1,045.48 $1,260.04 $2,305.52 $301,046.78
Jun, 2041 187 $1,041.12 $1,264.40 $2,305.52 $299,782.38
Jul, 2041 188 $1,036.75 $1,268.77 $2,305.52 $298,513.61
Aug, 2041 189 $1,032.36 $1,273.16 $2,305.52 $297,240.45
Sep, 2041 190 $1,027.96 $1,277.56 $2,305.52 $295,962.89
Oct, 2041 191 $1,023.54 $1,281.98 $2,305.52 $294,680.91
Nov, 2041 192 $1,019.10 $1,286.42 $2,305.52 $293,394.49
Dec, 2041 193 $1,014.66 $1,290.86 $2,305.52 $292,103.63
Jan, 2042 194 $1,010.19 $1,295.33 $2,305.52 $290,808.30
Feb, 2042 195 $1,005.71 $1,299.81 $2,305.52 $289,508.49
Mar, 2042 196 $1,001.22 $1,304.30 $2,305.52 $288,204.19
Apr, 2042 197 $996.71 $1,308.81 $2,305.52 $286,895.38
May, 2042 198 $992.18 $1,313.34 $2,305.52 $285,582.04
Jun, 2042 199 $987.64 $1,317.88 $2,305.52 $284,264.16
Jul, 2042 200 $983.08 $1,322.44 $2,305.52 $282,941.72
Aug, 2042 201 $978.51 $1,327.01 $2,305.52 $281,614.71
Sep, 2042 202 $973.92 $1,331.60 $2,305.52 $280,283.11
Oct, 2042 203 $969.31 $1,336.21 $2,305.52 $278,946.90
Nov, 2042 204 $964.69 $1,340.83 $2,305.52 $277,606.07
Dec, 2042 205 $960.05 $1,345.47 $2,305.52 $276,260.60
Jan, 2043 206 $955.40 $1,350.12 $2,305.52 $274,910.48
Feb, 2043 207 $950.73 $1,354.79 $2,305.52 $273,555.69
Mar, 2043 208 $946.05 $1,359.47 $2,305.52 $272,196.22
Apr, 2043 209 $941.35 $1,364.17 $2,305.52 $270,832.05
May, 2043 210 $936.63 $1,368.89 $2,305.52 $269,463.16
Jun, 2043 211 $931.89 $1,373.63 $2,305.52 $268,089.53
Jul, 2043 212 $927.14 $1,378.38 $2,305.52 $266,711.15
Aug, 2043 213 $922.38 $1,383.14 $2,305.52 $265,328.01
Sep, 2043 214 $917.59 $1,387.93 $2,305.52 $263,940.08
Oct, 2043 215 $912.79 $1,392.73 $2,305.52 $262,547.35
Nov, 2043 216 $907.98 $1,397.54 $2,305.52 $261,149.81
Dec, 2043 217 $903.14 $1,402.38 $2,305.52 $259,747.43
Jan, 2044 218 $898.29 $1,407.23 $2,305.52 $258,340.20
Feb, 2044 219 $893.43 $1,412.09 $2,305.52 $256,928.11
Mar, 2044 220 $888.54 $1,416.98 $2,305.52 $255,511.13
Apr, 2044 221 $883.64 $1,421.88 $2,305.52 $254,089.25
May, 2044 222 $878.73 $1,426.79 $2,305.52 $252,662.46
Jun, 2044 223 $873.79 $1,431.73 $2,305.52 $251,230.73
Jul, 2044 224 $868.84 $1,436.68 $2,305.52 $249,794.05
Aug, 2044 225 $863.87 $1,441.65 $2,305.52 $248,352.40
Sep, 2044 226 $858.89 $1,446.63 $2,305.52 $246,905.77
Oct, 2044 227 $853.88 $1,451.64 $2,305.52 $245,454.13
Nov, 2044 228 $848.86 $1,456.66 $2,305.52 $243,997.47
Dec, 2044 229 $843.82 $1,461.70 $2,305.52 $242,535.77
Jan, 2045 230 $838.77 $1,466.75 $2,305.52 $241,069.02
Feb, 2045 231 $833.70 $1,471.82 $2,305.52 $239,597.20
Mar, 2045 232 $828.61 $1,476.91 $2,305.52 $238,120.29
Apr, 2045 233 $823.50 $1,482.02 $2,305.52 $236,638.27
May, 2045 234 $818.37 $1,487.15 $2,305.52 $235,151.12
Jun, 2045 235 $813.23 $1,492.29 $2,305.52 $233,658.83
Jul, 2045 236 $808.07 $1,497.45 $2,305.52 $232,161.38
Aug, 2045 237 $802.89 $1,502.63 $2,305.52 $230,658.75
Sep, 2045 238 $797.69 $1,507.83 $2,305.52 $229,150.92
Oct, 2045 239 $792.48 $1,513.04 $2,305.52 $227,637.88
Nov, 2045 240 $787.25 $1,518.27 $2,305.52 $226,119.61
Dec, 2045 241 $782.00 $1,523.52 $2,305.52 $224,596.09
Jan, 2046 242 $776.73 $1,528.79 $2,305.52 $223,067.30
Feb, 2046 243 $771.44 $1,534.08 $2,305.52 $221,533.22
Mar, 2046 244 $766.14 $1,539.38 $2,305.52 $219,993.84
Apr, 2046 245 $760.81 $1,544.71 $2,305.52 $218,449.13
May, 2046 246 $755.47 $1,550.05 $2,305.52 $216,899.08
Jun, 2046 247 $750.11 $1,555.41 $2,305.52 $215,343.67
Jul, 2046 248 $744.73 $1,560.79 $2,305.52 $213,782.88
Aug, 2046 249 $739.33 $1,566.19 $2,305.52 $212,216.69
Sep, 2046 250 $733.92 $1,571.60 $2,305.52 $210,645.09
Oct, 2046 251 $728.48 $1,577.04 $2,305.52 $209,068.05
Nov, 2046 252 $723.03 $1,582.49 $2,305.52 $207,485.56
Dec, 2046 253 $717.55 $1,587.97 $2,305.52 $205,897.59
Jan, 2047 254 $712.06 $1,593.46 $2,305.52 $204,304.13
Feb, 2047 255 $706.55 $1,598.97 $2,305.52 $202,705.16
Mar, 2047 256 $701.02 $1,604.50 $2,305.52 $201,100.66
Apr, 2047 257 $695.47 $1,610.05 $2,305.52 $199,490.61
May, 2047 258 $689.91 $1,615.61 $2,305.52 $197,875.00
Jun, 2047 259 $684.32 $1,621.20 $2,305.52 $196,253.80
Jul, 2047 260 $678.71 $1,626.81 $2,305.52 $194,626.99
Aug, 2047 261 $673.09 $1,632.43 $2,305.52 $192,994.56
Sep, 2047 262 $667.44 $1,638.08 $2,305.52 $191,356.48
Oct, 2047 263 $661.77 $1,643.75 $2,305.52 $189,712.73
Nov, 2047 264 $656.09 $1,649.43 $2,305.52 $188,063.30
Dec, 2047 265 $650.39 $1,655.13 $2,305.52 $186,408.17
Jan, 2048 266 $644.66 $1,660.86 $2,305.52 $184,747.31
Feb, 2048 267 $638.92 $1,666.60 $2,305.52 $183,080.71
Mar, 2048 268 $633.15 $1,672.37 $2,305.52 $181,408.34
Apr, 2048 269 $627.37 $1,678.15 $2,305.52 $179,730.19
May, 2048 270 $621.57 $1,683.95 $2,305.52 $178,046.24
Jun, 2048 271 $615.74 $1,689.78 $2,305.52 $176,356.46
Jul, 2048 272 $609.90 $1,695.62 $2,305.52 $174,660.84
Aug, 2048 273 $604.04 $1,701.48 $2,305.52 $172,959.36
Sep, 2048 274 $598.15 $1,707.37 $2,305.52 $171,251.99
Oct, 2048 275 $592.25 $1,713.27 $2,305.52 $169,538.72
Nov, 2048 276 $586.32 $1,719.20 $2,305.52 $167,819.52
Dec, 2048 277 $580.38 $1,725.14 $2,305.52 $166,094.38
Jan, 2049 278 $574.41 $1,731.11 $2,305.52 $164,363.27
Feb, 2049 279 $568.42 $1,737.10 $2,305.52 $162,626.17
Mar, 2049 280 $562.42 $1,743.10 $2,305.52 $160,883.07
Apr, 2049 281 $556.39 $1,749.13 $2,305.52 $159,133.94
May, 2049 282 $550.34 $1,755.18 $2,305.52 $157,378.76
Jun, 2049 283 $544.27 $1,761.25 $2,305.52 $155,617.51
Jul, 2049 284 $538.18 $1,767.34 $2,305.52 $153,850.17
Aug, 2049 285 $532.07 $1,773.45 $2,305.52 $152,076.72
Sep, 2049 286 $525.93 $1,779.59 $2,305.52 $150,297.13
Oct, 2049 287 $519.78 $1,785.74 $2,305.52 $148,511.39
Nov, 2049 288 $513.60 $1,791.92 $2,305.52 $146,719.47
Dec, 2049 289 $507.40 $1,798.12 $2,305.52 $144,921.35
Jan, 2050 290 $501.19 $1,804.33 $2,305.52 $143,117.02
Feb, 2050 291 $494.95 $1,810.57 $2,305.52 $141,306.45
Mar, 2050 292 $488.68 $1,816.84 $2,305.52 $139,489.61
Apr, 2050 293 $482.40 $1,823.12 $2,305.52 $137,666.49
May, 2050 294 $476.10 $1,829.42 $2,305.52 $135,837.07
Jun, 2050 295 $469.77 $1,835.75 $2,305.52 $134,001.32
Jul, 2050 296 $463.42 $1,842.10 $2,305.52 $132,159.22
Aug, 2050 297 $457.05 $1,848.47 $2,305.52 $130,310.75
Sep, 2050 298 $450.66 $1,854.86 $2,305.52 $128,455.89
Oct, 2050 299 $444.24 $1,861.28 $2,305.52 $126,594.61
Nov, 2050 300 $437.81 $1,867.71 $2,305.52 $124,726.90
Dec, 2050 301 $431.35 $1,874.17 $2,305.52 $122,852.73
Jan, 2051 302 $424.87 $1,880.65 $2,305.52 $120,972.08
Feb, 2051 303 $418.36 $1,887.16 $2,305.52 $119,084.92
Mar, 2051 304 $411.84 $1,893.68 $2,305.52 $117,191.24
Apr, 2051 305 $405.29 $1,900.23 $2,305.52 $115,291.01
May, 2051 306 $398.71 $1,906.81 $2,305.52 $113,384.20
Jun, 2051 307 $392.12 $1,913.40 $2,305.52 $111,470.80
Jul, 2051 308 $385.50 $1,920.02 $2,305.52 $109,550.78
Aug, 2051 309 $378.86 $1,926.66 $2,305.52 $107,624.12
Sep, 2051 310 $372.20 $1,933.32 $2,305.52 $105,690.80
Oct, 2051 311 $365.51 $1,940.01 $2,305.52 $103,750.79
Nov, 2051 312 $358.80 $1,946.72 $2,305.52 $101,804.07
Dec, 2051 313 $352.07 $1,953.45 $2,305.52 $99,850.62
Jan, 2052 314 $345.32 $1,960.20 $2,305.52 $97,890.42
Feb, 2052 315 $338.54 $1,966.98 $2,305.52 $95,923.44
Mar, 2052 316 $331.74 $1,973.78 $2,305.52 $93,949.66
Apr, 2052 317 $324.91 $1,980.61 $2,305.52 $91,969.05
May, 2052 318 $318.06 $1,987.46 $2,305.52 $89,981.59
Jun, 2052 319 $311.19 $1,994.33 $2,305.52 $87,987.26
Jul, 2052 320 $304.29 $2,001.23 $2,305.52 $85,986.03
Aug, 2052 321 $297.37 $2,008.15 $2,305.52 $83,977.88
Sep, 2052 322 $290.42 $2,015.10 $2,305.52 $81,962.78
Oct, 2052 323 $283.45 $2,022.07 $2,305.52 $79,940.71
Nov, 2052 324 $276.46 $2,029.06 $2,305.52 $77,911.65
Dec, 2052 325 $269.44 $2,036.08 $2,305.52 $75,875.57
Jan, 2053 326 $262.40 $2,043.12 $2,305.52 $73,832.45
Feb, 2053 327 $255.34 $2,050.18 $2,305.52 $71,782.27
Mar, 2053 328 $248.25 $2,057.27 $2,305.52 $69,725.00
Apr, 2053 329 $241.13 $2,064.39 $2,305.52 $67,660.61
May, 2053 330 $233.99 $2,071.53 $2,305.52 $65,589.08
Jun, 2053 331 $226.83 $2,078.69 $2,305.52 $63,510.39
Jul, 2053 332 $219.64 $2,085.88 $2,305.52 $61,424.51
Aug, 2053 333 $212.43 $2,093.09 $2,305.52 $59,331.42
Sep, 2053 334 $205.19 $2,100.33 $2,305.52 $57,231.09
Oct, 2053 335 $197.92 $2,107.60 $2,305.52 $55,123.49
Nov, 2053 336 $190.64 $2,114.88 $2,305.52 $53,008.61
Dec, 2053 337 $183.32 $2,122.20 $2,305.52 $50,886.41
Jan, 2054 338 $175.98 $2,129.54 $2,305.52 $48,756.87
Feb, 2054 339 $168.62 $2,136.90 $2,305.52 $46,619.97
Mar, 2054 340 $161.23 $2,144.29 $2,305.52 $44,475.68
Apr, 2054 341 $153.81 $2,151.71 $2,305.52 $42,323.97
May, 2054 342 $146.37 $2,159.15 $2,305.52 $40,164.82
Jun, 2054 343 $138.90 $2,166.62 $2,305.52 $37,998.20
Jul, 2054 344 $131.41 $2,174.11 $2,305.52 $35,824.09
Aug, 2054 345 $123.89 $2,181.63 $2,305.52 $33,642.46
Sep, 2054 346 $116.35 $2,189.17 $2,305.52 $31,453.29
Oct, 2054 347 $108.78 $2,196.74 $2,305.52 $29,256.55
Nov, 2054 348 $101.18 $2,204.34 $2,305.52 $27,052.21
Dec, 2054 349 $93.56 $2,211.96 $2,305.52 $24,840.25
Jan, 2055 350 $85.91 $2,219.61 $2,305.52 $22,620.64
Feb, 2055 351 $78.23 $2,227.29 $2,305.52 $20,393.35
Mar, 2055 352 $70.53 $2,234.99 $2,305.52 $18,158.36
Apr, 2055 353 $62.80 $2,242.72 $2,305.52 $15,915.64
May, 2055 354 $55.04 $2,250.48 $2,305.52 $13,665.16
Jun, 2055 355 $47.26 $2,258.26 $2,305.52 $11,406.90
Jul, 2055 356 $39.45 $2,266.07 $2,305.52 $9,140.83
Aug, 2055 357 $31.61 $2,273.91 $2,305.52 $6,866.92
Sep, 2055 358 $23.75 $2,281.77 $2,305.52 $4,585.15
Oct, 2055 359 $15.86 $2,289.66 $2,305.52 $2,295.49
Nov, 2055 360 $7.94 $2,297.58 $2,305.52 $0.00


What is an interest-only loan?

An interest-only loan is a loan in which the borrower makes only interest payments during an initial period, usually in the first 5 to 10 years. After the initial period, the borrower will then be required to pay off the loan or start making full payments which include principal payments and interest payments.


How does an interest-only loan work?

With an interest-only loan, the borrower doesn't have to pay the principal in the first few years. Therefore, the monthly payments are much lower than a regular loan. However, after the initial interest-only period is over, the monthly payment will rise substantially. The new monthly payment could be thousands higher than the interest-only payments depending on the terms and the interest rate of your loan. In the case of a balloon loan, the borrower would need to pay off the entire principal amount after the first few years. If they can't afford the balloon payment, they would need to refinance the loan to a new loan.


Pros and cons of interest-only mortgages?

Most interest-only loans in real estate are structured as adjustable-rate mortgages or ARM.  With this type of mortgage, the interest rate is not fixed meaning the interest rate could go up or down which will impact the monthly payments after the interest-only period. In a market where the interest rate is climbing after the first few years, your monthly payments will rise dramatically when the principal payments kick in. Not only are you facing bigger payments because of principal payments, but you also need to pay more for interest payments because of rising rates.


Pros of an interest-only mortgage

  • Lower interest rate - an interest-only mortgage usually has a lower interest rate during the initial introductory period (5 - 10 years) than a fixed-interest loan mortgage.

  • Lower initial monthly payments - not only does an interest-only mortgage have a lower interest rate in the first few years, but it doesn't require principal payments. Therefore, the monthly payments are even lower than a conventional mortgage.

  • Bigger mortgage - with an interest-only mortgage, you might be able to afford to get a bigger mortgage than a fixed-interest mortgage. When you are buying a house, an interest-only mortgage will help you afford a large house that you otherwise won't be able to afford as long as you can pay the full monthly payments in the future.

  • Cash flow - with an interest-only mortgage, you tie up less capital than with a conventional mortgage. You can use this extra cash flow for other ventures, investments, or scaling up in the real estate.


Cons of an interest-only mortgage

  • You may lose your home - interest-only mortgages are much riskier than traditional mortgages. If you can't afford the much bigger monthly payments after the initial interest-only period, you could default on your mortgage and lose your home to the bank.

  • Not building equity - if you get an interest-only mortgage, you will not be building any equity in the house for the first few years since your payments only cover the interest payments on the loan.

  • Higher monthly payments down the road - after the initial interest-only period, you will be faced with much higher monthly payments. Many borrowers are surprised at how big the full payments are that they have to sacrifice their living style just to afford the rising payments.

  • Unpredictable interest rate - since interest-only mortgages use adjustable rates, the rates are unpredictable. The interest rates 10 years later may be much higher than today's interest rate. That means even bigger monthly payments for the borrowers.

  • Paying more for interest payments - you will end up paying significantly more in interest payments over the course of the mortgage than a fixed-interest mortgage.

  • Owe more on the mortgage than the house is worth - if the housing market is declining and your house losing value, you may owe more on your mortgage than the value of your home. If you sell the house in the future, you will have to pull money from your pocket to cover the difference between the sold price and the mortgage balance.

Interest-only mortgage requirement

Interest-only mortgages are not only riskier for the borrower, but they are also riskier for the lenders. Therefore, the requirements for getting an interest-only mortgage are higher than getting a conventional mortgage. Borrowers will need to have a good credit score, a bigger down payment, a lower debt-to-income ratio, and a higher income to qualify for interest-only mortgages.


Credit score

As with any other loan and mortgage, credit score is the key to determining what kind of interest rate you will be getting. In general, banks required a credit score of 700 or higher for interest-only mortgages. Some banks have lower credit score requirements, but they usually have a higher interest rate to offset their risks.


Income & assets

Proof of income and assets will be required. Banks need to see your bank statements and tax returns to ensure you have the financial means to repay the mortgage not just during the interest-only period, but also the full monthly payments when principal payments start.


Low debt-to-income ratio

A low debt-to-income ratio (DTI) is required by most lenders. Banks prefer borrowers to have a DTI of 36% or lower. You might be able to find a bank that is willing to accept a higher DTI, but you may be faced with a higher interest rate. Most lenders won't approve interest-only loans for applicants with a DTI higher than 45.


Down payment

You may be asked to put a healthy 20% - 30% down payment on your house whereas the down payment for a conventional mortgage can be as low as 3%. Borrowers who put down a small down payment are viewed as riskier for lenders.




Should I get an interest-only mortgage?

There are advantages of an interest-only mortgage, but there are also downsides. You will have to evaluate your situation and decide whether the interest-only mortgage is right for you. Following are a few situations where an interest-only mortgage is beneficial.


You may get an interest-only mortgage in these situations

  • Live in the house temporarily - if you are only going to live in the house for a short time and planning to move in the near future, an interest-only mortgage might make sense as it gives you the option to make lower monthly payments before you sell the house.

  • Fix and flip the property - if your goal for getting an interest-only mortgage is to invest in a property as a fix and flip, then you can get an interest-only mortgage with a lower monthly payment and afford a larger mortgage that you may not otherwise be able to afford.

  • Other investment opportunities - if you have other ventures, investment opportunities, or business that gives you a better ROI than the extra interest payments that would cost you with an interest-only mortgage, by all means, go for it.

  • Rising income - if you can't afford the fixed monthly payments on a traditional mortgage, but are confident that your income will rise in the near future and be able to afford the large payments down the road, then an interest-only mortgage makes sense.

Stay away from interest-only mortgages in these situations

Following are a few situations when an interest-only mortgage would be a bad idea.

  • Can't afford a big down payment - if you can't afford a down payment of at least 20%, you might not be approved for an interest-only mortgage.

  • Can't afford the large monthly payments - if you can't afford to pay the large monthly payments down the road, you will get yourself in trouble with an interest-only mortgage as you will likely lose your home to foreclosure.

  • Save in overall interest payments - an interest-only mortgage will cost more than a conventional mortgage. If your goal is to save money on interest payments, avoid interest-only mortgages. Don't be fooled by the lower initial payments as the mortgage will cost you more over the course of the term.

Amortization Schedule | Terms | Privacy | Disclaimer | Contact

©2025 Amortization Schedule