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:
Apr, 2024
Payoff Date:
Mar, 2029
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
Apr, 2024 1 $250.00 $716.64 $966.64 $49,283.36
May, 2024 2 $246.42 $720.22 $966.64 $48,563.14
Jun, 2024 3 $242.82 $723.82 $966.64 $47,839.31
Jul, 2024 4 $239.20 $727.44 $966.64 $47,111.87
Aug, 2024 5 $235.56 $731.08 $966.64 $46,380.79
Sep, 2024 6 $231.90 $734.74 $966.64 $45,646.05
Oct, 2024 7 $228.23 $738.41 $966.64 $44,907.64
Nov, 2024 8 $224.54 $742.10 $966.64 $44,165.54
Dec, 2024 9 $220.83 $745.81 $966.64 $43,419.73
Jan, 2025 10 $217.10 $749.54 $966.64 $42,670.19
Feb, 2025 11 $213.35 $753.29 $966.64 $41,916.90
Mar, 2025 12 $209.58 $757.06 $966.64 $41,159.84
Apr, 2025 13 $205.80 $760.84 $966.64 $40,399.00
May, 2025 14 $202.00 $764.65 $966.64 $39,634.36
Jun, 2025 15 $198.17 $768.47 $966.64 $38,865.89
Jul, 2025 16 $194.33 $772.31 $966.64 $38,093.58
Aug, 2025 17 $190.47 $776.17 $966.64 $37,317.40
Sep, 2025 18 $186.59 $780.05 $966.64 $36,537.35
Oct, 2025 19 $182.69 $783.95 $966.64 $35,753.40
Nov, 2025 20 $178.77 $787.87 $966.64 $34,965.53
Dec, 2025 21 $174.83 $791.81 $966.64 $34,173.71
Jan, 2026 22 $170.87 $795.77 $966.64 $33,377.94
Feb, 2026 23 $166.89 $799.75 $966.64 $32,578.19
Mar, 2026 24 $162.89 $803.75 $966.64 $31,774.44
Apr, 2026 25 $158.87 $807.77 $966.64 $30,966.67
May, 2026 26 $154.83 $811.81 $966.64 $30,154.87
Jun, 2026 27 $150.77 $815.87 $966.64 $29,339.00
Jul, 2026 28 $146.70 $819.95 $966.64 $28,519.06
Aug, 2026 29 $142.60 $824.04 $966.64 $27,695.01
Sep, 2026 30 $138.48 $828.17 $966.64 $26,866.85
Oct, 2026 31 $134.33 $832.31 $966.64 $26,034.54
Nov, 2026 32 $130.17 $836.47 $966.64 $25,198.07
Dec, 2026 33 $125.99 $840.65 $966.64 $24,357.42
Jan, 2027 34 $121.79 $844.85 $966.64 $23,512.57
Feb, 2027 35 $117.56 $849.08 $966.64 $22,663.49
Mar, 2027 36 $113.32 $853.32 $966.64 $21,810.17
Apr, 2027 37 $109.05 $857.59 $966.64 $20,952.58
May, 2027 38 $104.76 $861.88 $966.64 $20,090.70
Jun, 2027 39 $100.45 $866.19 $966.64 $19,224.52
Jul, 2027 40 $96.12 $870.52 $966.64 $18,354.00
Aug, 2027 41 $91.77 $874.87 $966.64 $17,479.13
Sep, 2027 42 $87.40 $879.24 $966.64 $16,599.89
Oct, 2027 43 $83.00 $883.64 $966.64 $15,716.25
Nov, 2027 44 $78.58 $888.06 $966.64 $14,828.19
Dec, 2027 45 $74.14 $892.50 $966.64 $13,935.69
Jan, 2028 46 $69.68 $896.96 $966.64 $13,038.73
Feb, 2028 47 $65.19 $901.45 $966.64 $12,137.28
Mar, 2028 48 $60.69 $905.95 $966.64 $11,231.33
Apr, 2028 49 $56.16 $910.48 $966.64 $10,320.84
May, 2028 50 $51.60 $915.04 $966.64 $9,405.81
Jun, 2028 51 $47.03 $919.61 $966.64 $8,486.20
Jul, 2028 52 $42.43 $924.21 $966.64 $7,561.99
Aug, 2028 53 $37.81 $928.83 $966.64 $6,633.16
Sep, 2028 54 $33.17 $933.47 $966.64 $5,699.68
Oct, 2028 55 $28.50 $938.14 $966.64 $4,761.54
Nov, 2028 56 $23.81 $942.83 $966.64 $3,818.71
Dec, 2028 57 $19.09 $947.55 $966.64 $2,871.16
Jan, 2029 58 $14.36 $952.28 $966.64 $1,918.88
Feb, 2029 59 $9.59 $957.05 $966.64 $961.83
Mar, 2029 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

Amortization Schedule | Terms | Privacy | Disclaimer | Contact

©2024 Amortization Schedule