Amortization Schedule


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 generates a loan amortization schedule excel 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 Year

Loan Summary

Loan Amount:
$50,000.00
Monthly Payment:
$966.64
Total # Of Payments:
60
Start Date:
Feb, 2025
Payoff Date:
Jan, 2030
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
Feb, 2025 1 $250.00 $716.64 $966.64 $49,283.36
Mar, 2025 2 $246.42 $720.22 $966.64 $48,563.14
Apr, 2025 3 $242.82 $723.82 $966.64 $47,839.31
May, 2025 4 $239.20 $727.44 $966.64 $47,111.87
Jun, 2025 5 $235.56 $731.08 $966.64 $46,380.79
Jul, 2025 6 $231.90 $734.74 $966.64 $45,646.05
Aug, 2025 7 $228.23 $738.41 $966.64 $44,907.64
Sep, 2025 8 $224.54 $742.10 $966.64 $44,165.54
Oct, 2025 9 $220.83 $745.81 $966.64 $43,419.73
Nov, 2025 10 $217.10 $749.54 $966.64 $42,670.19
Dec, 2025 11 $213.35 $753.29 $966.64 $41,916.90
Jan, 2026 12 $209.58 $757.06 $966.64 $41,159.84
Feb, 2026 13 $205.80 $760.84 $966.64 $40,399.00
Mar, 2026 14 $202.00 $764.65 $966.64 $39,634.36
Apr, 2026 15 $198.17 $768.47 $966.64 $38,865.89
May, 2026 16 $194.33 $772.31 $966.64 $38,093.58
Jun, 2026 17 $190.47 $776.17 $966.64 $37,317.40
Jul, 2026 18 $186.59 $780.05 $966.64 $36,537.35
Aug, 2026 19 $182.69 $783.95 $966.64 $35,753.40
Sep, 2026 20 $178.77 $787.87 $966.64 $34,965.53
Oct, 2026 21 $174.83 $791.81 $966.64 $34,173.71
Nov, 2026 22 $170.87 $795.77 $966.64 $33,377.94
Dec, 2026 23 $166.89 $799.75 $966.64 $32,578.19
Jan, 2027 24 $162.89 $803.75 $966.64 $31,774.44
Feb, 2027 25 $158.87 $807.77 $966.64 $30,966.67
Mar, 2027 26 $154.83 $811.81 $966.64 $30,154.87
Apr, 2027 27 $150.77 $815.87 $966.64 $29,339.00
May, 2027 28 $146.70 $819.95 $966.64 $28,519.06
Jun, 2027 29 $142.60 $824.04 $966.64 $27,695.01
Jul, 2027 30 $138.48 $828.17 $966.64 $26,866.85
Aug, 2027 31 $134.33 $832.31 $966.64 $26,034.54
Sep, 2027 32 $130.17 $836.47 $966.64 $25,198.07
Oct, 2027 33 $125.99 $840.65 $966.64 $24,357.42
Nov, 2027 34 $121.79 $844.85 $966.64 $23,512.57
Dec, 2027 35 $117.56 $849.08 $966.64 $22,663.49
Jan, 2028 36 $113.32 $853.32 $966.64 $21,810.17
Feb, 2028 37 $109.05 $857.59 $966.64 $20,952.58
Mar, 2028 38 $104.76 $861.88 $966.64 $20,090.70
Apr, 2028 39 $100.45 $866.19 $966.64 $19,224.52
May, 2028 40 $96.12 $870.52 $966.64 $18,354.00
Jun, 2028 41 $91.77 $874.87 $966.64 $17,479.13
Jul, 2028 42 $87.40 $879.24 $966.64 $16,599.89
Aug, 2028 43 $83.00 $883.64 $966.64 $15,716.25
Sep, 2028 44 $78.58 $888.06 $966.64 $14,828.19
Oct, 2028 45 $74.14 $892.50 $966.64 $13,935.69
Nov, 2028 46 $69.68 $896.96 $966.64 $13,038.73
Dec, 2028 47 $65.19 $901.45 $966.64 $12,137.28
Jan, 2029 48 $60.69 $905.95 $966.64 $11,231.33
Feb, 2029 49 $56.16 $910.48 $966.64 $10,320.84
Mar, 2029 50 $51.60 $915.04 $966.64 $9,405.81
Apr, 2029 51 $47.03 $919.61 $966.64 $8,486.20
May, 2029 52 $42.43 $924.21 $966.64 $7,561.99
Jun, 2029 53 $37.81 $928.83 $966.64 $6,633.16
Jul, 2029 54 $33.17 $933.47 $966.64 $5,699.68
Aug, 2029 55 $28.50 $938.14 $966.64 $4,761.54
Sep, 2029 56 $23.81 $942.83 $966.64 $3,818.71
Oct, 2029 57 $19.09 $947.55 $966.64 $2,871.16
Nov, 2029 58 $14.36 $952.28 $966.64 $1,918.88
Dec, 2029 59 $9.59 $957.05 $966.64 $961.83
Jan, 2030 60 $4.81 $961.83 $966.64 $0.00



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

$1000 Loan Payment Calculator
1000 loan over 1 year
30000 loan over 7 years
5000 loan over 10 years
10000 loan over 15 years
10000 loan over 20 years
10000 loan over 25 years
10000 loan over 30 years
100 loan over 6 months
100 loan over 12 months
1000 loan over 18 months
1000 loan over 24 months
3000 loan over 36 months
Variable Rate Loan Calculator
365/360 Amortization Schedule
Loan Comparison Calculator

Amortization Schedule | Terms | Privacy | Disclaimer | Contact

©2025 Amortization Schedule