Loan Amortization Calculator

Loan Calculator with amortization schedule to calculate monthly payment for any type of loans, such as student loans, personal loans, home loans and etc. The loan amortization calculator will generate an amortization schedule that shows you when principal and interest payments, as well as the balance remaining and the payoff date.

Loan Calculator

Loan Amount
Loan Terms
years
Interest Rate
First Payment Date
Amortization schedule
Show By Month Show By Year

Loan Summary

Loan Amount:
$50,000.00
Monthly Payment:
$966.64
Total # Of Payments:
60
Start Date:
Jan, 2022
Payoff Date:
Dec, 2026
Total Interest Paid:
$7,998.40
Total Payment:
$57,998.40

Loan Amortization Schedule

Payment Date Payment # Interest Paid Principal Paid Total Payment Remaining Balance
Jan, 2022 1 $250.00 $716.64 $966.64 $49,283.36
Feb, 2022 2 $246.42 $720.22 $966.64 $48,563.14
Mar, 2022 3 $242.82 $723.82 $966.64 $47,839.31
Apr, 2022 4 $239.20 $727.44 $966.64 $47,111.87
May, 2022 5 $235.56 $731.08 $966.64 $46,380.79
Jun, 2022 6 $231.90 $734.74 $966.64 $45,646.05
Jul, 2022 7 $228.23 $738.41 $966.64 $44,907.64
Aug, 2022 8 $224.54 $742.10 $966.64 $44,165.54
Sep, 2022 9 $220.83 $745.81 $966.64 $43,419.73
Oct, 2022 10 $217.10 $749.54 $966.64 $42,670.19
Nov, 2022 11 $213.35 $753.29 $966.64 $41,916.90
Dec, 2022 12 $209.58 $757.06 $966.64 $41,159.84
Jan, 2023 13 $205.80 $760.84 $966.64 $40,399.00
Feb, 2023 14 $202.00 $764.65 $966.64 $39,634.36
Mar, 2023 15 $198.17 $768.47 $966.64 $38,865.89
Apr, 2023 16 $194.33 $772.31 $966.64 $38,093.58
May, 2023 17 $190.47 $776.17 $966.64 $37,317.40
Jun, 2023 18 $186.59 $780.05 $966.64 $36,537.35
Jul, 2023 19 $182.69 $783.95 $966.64 $35,753.40
Aug, 2023 20 $178.77 $787.87 $966.64 $34,965.53
Sep, 2023 21 $174.83 $791.81 $966.64 $34,173.71
Oct, 2023 22 $170.87 $795.77 $966.64 $33,377.94
Nov, 2023 23 $166.89 $799.75 $966.64 $32,578.19
Dec, 2023 24 $162.89 $803.75 $966.64 $31,774.44
Jan, 2024 25 $158.87 $807.77 $966.64 $30,966.67
Feb, 2024 26 $154.83 $811.81 $966.64 $30,154.87
Mar, 2024 27 $150.77 $815.87 $966.64 $29,339.00
Apr, 2024 28 $146.70 $819.95 $966.64 $28,519.06
May, 2024 29 $142.60 $824.04 $966.64 $27,695.01
Jun, 2024 30 $138.48 $828.17 $966.64 $26,866.85
Jul, 2024 31 $134.33 $832.31 $966.64 $26,034.54
Aug, 2024 32 $130.17 $836.47 $966.64 $25,198.07
Sep, 2024 33 $125.99 $840.65 $966.64 $24,357.42
Oct, 2024 34 $121.79 $844.85 $966.64 $23,512.57
Nov, 2024 35 $117.56 $849.08 $966.64 $22,663.49
Dec, 2024 36 $113.32 $853.32 $966.64 $21,810.17
Jan, 2025 37 $109.05 $857.59 $966.64 $20,952.58
Feb, 2025 38 $104.76 $861.88 $966.64 $20,090.70
Mar, 2025 39 $100.45 $866.19 $966.64 $19,224.52
Apr, 2025 40 $96.12 $870.52 $966.64 $18,354.00
May, 2025 41 $91.77 $874.87 $966.64 $17,479.13
Jun, 2025 42 $87.40 $879.24 $966.64 $16,599.89
Jul, 2025 43 $83.00 $883.64 $966.64 $15,716.25
Aug, 2025 44 $78.58 $888.06 $966.64 $14,828.19
Sep, 2025 45 $74.14 $892.50 $966.64 $13,935.69
Oct, 2025 46 $69.68 $896.96 $966.64 $13,038.73
Nov, 2025 47 $65.19 $901.45 $966.64 $12,137.28
Dec, 2025 48 $60.69 $905.95 $966.64 $11,231.33
Jan, 2026 49 $56.16 $910.48 $966.64 $10,320.84
Feb, 2026 50 $51.60 $915.04 $966.64 $9,405.81
Mar, 2026 51 $47.03 $919.61 $966.64 $8,486.20
Apr, 2026 52 $42.43 $924.21 $966.64 $7,561.99
May, 2026 53 $37.81 $928.83 $966.64 $6,633.16
Jun, 2026 54 $33.17 $933.47 $966.64 $5,699.68
Jul, 2026 55 $28.50 $938.14 $966.64 $4,761.54
Aug, 2026 56 $23.81 $942.83 $966.64 $3,818.71
Sep, 2026 57 $19.09 $947.55 $966.64 $2,871.16
Oct, 2026 58 $14.36 $952.28 $966.64 $1,918.88
Nov, 2026 59 $9.59 $957.05 $966.64 $961.83
Dec, 2026 60 $4.81 $961.83 $966.64 $0.00

To download the amortization schedule in excel format, you can use the Amortization Schedule Excel.

Amortization Schedule | Terms | Privacy | Disclaimer | Contact

©2022 Amortization Schedule