← Tools

Loan amortization calculator

Plan a mortgage or car loan. See the monthly payment, the principal-versus-interest split over time, and how much you save by paying a bit extra each month.

%

Optional. Anything you pay on top of the monthly payment goes straight to principal and shortens the loan.

Monthly payment
€1,001
Total interest
€100,374
Total paid
€300,374
Payoff time
25 years, 0 months
Show full amortization schedule
MonthPaymentPrincipalInterestBalance
1€1,001€418€583€199,582
2€1,001€419€582€199,163
3€1,001€420€581€198,743
4€1,001€422€580€198,321
5€1,001€423€578€197,898
6€1,001€424€577€197,474
7€1,001€425€576€197,049
8€1,001€427€575€196,622
9€1,001€428€573€196,195
10€1,001€429€572€195,766
11€1,001€430€571€195,335
12€1,001€432€570€194,904
13€1,001€433€568€194,471
14€1,001€434€567€194,037
15€1,001€435€566€193,602
16€1,001€437€565€193,165
17€1,001€438€563€192,727
18€1,001€439€562€192,288
19€1,001€440€561€191,848
20€1,001€442€560€191,406
21€1,001€443€558€190,963
22€1,001€444€557€190,519
23€1,001€446€556€190,073
24€1,001€447€554€189,626
25€1,001€448€553€189,178
26€1,001€449€552€188,729
27€1,001€451€550€188,278
28€1,001€452€549€187,826
29€1,001€453€548€187,372
30€1,001€455€547€186,918
31€1,001€456€545€186,462
32€1,001€457€544€186,004
33€1,001€459€543€185,545
34€1,001€460€541€185,085
35€1,001€461€540€184,624
36€1,001€463€538€184,161
37€1,001€464€537€183,697
38€1,001€465€536€183,232
39€1,001€467€534€182,765
40€1,001€468€533€182,297
41€1,001€470€532€181,827
42€1,001€471€530€181,356
43€1,001€472€529€180,884
44€1,001€474€528€180,410
45€1,001€475€526€179,935
46€1,001€476€525€179,459
47€1,001€478€523€178,981
48€1,001€479€522€178,502
49€1,001€481€521€178,021
50€1,001€482€519€177,539
51€1,001€483€518€177,056
52€1,001€485€516€176,571
53€1,001€486€515€176,084
54€1,001€488€514€175,597
55€1,001€489€512€175,108
56€1,001€491€511€174,617
57€1,001€492€509€174,125
58€1,001€493€508€173,632
59€1,001€495€506€173,137
60€1,001€496€505€172,641
61€1,001€498€504€172,143
62€1,001€499€502€171,644
63€1,001€501€501€171,143
64€1,001€502€499€170,641
65€1,001€504€498€170,138
66€1,001€505€496€169,633
67€1,001€506€495€169,126
68€1,001€508€493€168,618
69€1,001€509€492€168,109
70€1,001€511€490€167,598
71€1,001€512€489€167,085
72€1,001€514€487€166,572
73€1,001€515€486€166,056
74€1,001€517€484€165,539
75€1,001€518€483€165,021
76€1,001€520€481€164,501
77€1,001€521€480€163,979
78€1,001€523€478€163,456
79€1,001€524€477€162,932
80€1,001€526€475€162,406
81€1,001€528€474€161,878
82€1,001€529€472€161,349
83€1,001€531€471€160,819
84€1,001€532€469€160,286
85€1,001€534€468€159,753
86€1,001€535€466€159,217
87€1,001€537€464€158,680
88€1,001€538€463€158,142
89€1,001€540€461€157,602
90€1,001€542€460€157,060
91€1,001€543€458€156,517
92€1,001€545€457€155,973
93€1,001€546€455€155,426
94€1,001€548€453€154,878
95€1,001€550€452€154,329
96€1,001€551€450€153,778
97€1,001€553€449€153,225
98€1,001€554€447€152,671
99€1,001€556€445€152,115
100€1,001€558€444€151,557
101€1,001€559€442€150,998
102€1,001€561€440€150,437
103€1,001€562€439€149,875
104€1,001€564€437€149,310
105€1,001€566€435€148,745
106€1,001€567€434€148,177
107€1,001€569€432€147,608
108€1,001€571€431€147,037
109€1,001€572€429€146,465
110€1,001€574€427€145,891
111€1,001€576€426€145,315
112€1,001€577€424€144,738
113€1,001€579€422€144,159
114€1,001€581€420€143,578
115€1,001€582€419€142,996
116€1,001€584€417€142,411
117€1,001€586€415€141,825
118€1,001€588€414€141,238
119€1,001€589€412€140,649
120€1,001€591€410€140,058
121€1,001€593€409€139,465
122€1,001€594€407€138,870
123€1,001€596€405€138,274
124€1,001€598€403€137,676
125€1,001€600€402€137,077
126€1,001€601€400€136,475
127€1,001€603€398€135,872
128€1,001€605€396€135,267
129€1,001€607€395€134,660
130€1,001€608€393€134,052
131€1,001€610€391€133,441
132€1,001€612€389€132,829
133€1,001€614€387€132,216
134€1,001€616€386€131,600
135€1,001€617€384€130,983
136€1,001€619€382€130,363
137€1,001€621€380€129,742
138€1,001€623€378€129,119
139€1,001€625€377€128,495
140€1,001€626€375€127,868
141€1,001€628€373€127,240
142€1,001€630€371€126,610
143€1,001€632€369€125,978
144€1,001€634€367€125,344
145€1,001€636€366€124,708
146€1,001€638€364€124,071
147€1,001€639€362€123,432
148€1,001€641€360€122,790
149€1,001€643€358€122,147
150€1,001€645€356€121,502
151€1,001€647€354€120,855
152€1,001€649€352€120,207
153€1,001€651€351€119,556
154€1,001€653€349€118,903
155€1,001€654€347€118,249
156€1,001€656€345€117,593
157€1,001€658€343€116,934
158€1,001€660€341€116,274
159€1,001€662€339€115,612
160€1,001€664€337€114,948
161€1,001€666€335€114,282
162€1,001€668€333€113,614
163€1,001€670€331€112,944
164€1,001€672€329€112,272
165€1,001€674€327€111,599
166€1,001€676€325€110,923
167€1,001€678€324€110,245
168€1,001€680€322€109,565
169€1,001€682€320€108,884
170€1,001€684€318€108,200
171€1,001€686€316€107,514
172€1,001€688€314€106,827
173€1,001€690€312€106,137
174€1,001€692€310€105,445
175€1,001€694€308€104,752
176€1,001€696€306€104,056
177€1,001€698€303€103,358
178€1,001€700€301€102,659
179€1,001€702€299€101,957
180€1,001€704€297€101,253
181€1,001€706€295€100,547
182€1,001€708€293€99,839
183€1,001€710€291€99,129
184€1,001€712€289€98,417
185€1,001€714€287€97,703
186€1,001€716€285€96,986
187€1,001€718€283€96,268
188€1,001€720€281€95,547
189€1,001€723€279€94,825
190€1,001€725€277€94,100
191€1,001€727€274€93,373
192€1,001€729€272€92,644
193€1,001€731€270€91,913
194€1,001€733€268€91,180
195€1,001€735€266€90,445
196€1,001€737€264€89,708
197€1,001€740€262€88,968
198€1,001€742€259€88,226
199€1,001€744€257€87,482
200€1,001€746€255€86,736
201€1,001€748€253€85,988
202€1,001€750€251€85,237
203€1,001€753€249€84,485
204€1,001€755€246€83,730
205€1,001€757€244€82,973
206€1,001€759€242€82,214
207€1,001€761€240€81,452
208€1,001€764€238€80,689
209€1,001€766€235€79,923
210€1,001€768€233€79,154
211€1,001€770€231€78,384
212€1,001€773€229€77,611
213€1,001€775€226€76,837
214€1,001€777€224€76,059
215€1,001€779€222€75,280
216€1,001€782€220€74,498
217€1,001€784€217€73,714
218€1,001€786€215€72,928
219€1,001€789€213€72,140
220€1,001€791€210€71,349
221€1,001€793€208€70,556
222€1,001€795€206€69,760
223€1,001€798€203€68,962
224€1,001€800€201€68,162
225€1,001€802€199€67,360
226€1,001€805€196€66,555
227€1,001€807€194€65,748
228€1,001€809€192€64,938
229€1,001€812€189€64,127
230€1,001€814€187€63,312
231€1,001€817€185€62,496
232€1,001€819€182€61,677
233€1,001€821€180€60,856
234€1,001€824€177€60,032
235€1,001€826€175€59,206
236€1,001€829€173€58,377
237€1,001€831€170€57,546
238€1,001€833€168€56,713
239€1,001€836€165€55,877
240€1,001€838€163€55,039
241€1,001€841€161€54,198
242€1,001€843€158€53,355
243€1,001€846€156€52,509
244€1,001€848€153€51,661
245€1,001€851€151€50,810
246€1,001€853€148€49,957
247€1,001€856€146€49,102
248€1,001€858€143€48,244
249€1,001€861€141€47,383
250€1,001€863€138€46,520
251€1,001€866€136€45,655
252€1,001€868€133€44,787
253€1,001€871€131€43,916
254€1,001€873€128€43,043
255€1,001€876€126€42,167
256€1,001€878€123€41,289
257€1,001€881€120€40,408
258€1,001€883€118€39,525
259€1,001€886€115€38,639
260€1,001€889€113€37,750
261€1,001€891€110€36,859
262€1,001€894€108€35,965
263€1,001€896€105€35,069
264€1,001€899€102€34,170
265€1,001€902€100€33,268
266€1,001€904€97€32,364
267€1,001€907€94€31,457
268€1,001€909€92€30,548
269€1,001€912€89€29,636
270€1,001€915€86€28,721
271€1,001€917€84€27,803
272€1,001€920€81€26,883
273€1,001€923€78€25,960
274€1,001€926€76€25,035
275€1,001€928€73€24,106
276€1,001€931€70€23,176
277€1,001€934€68€22,242
278€1,001€936€65€21,306
279€1,001€939€62€20,366
280€1,001€942€59€19,425
281€1,001€945€57€18,480
282€1,001€947€54€17,533
283€1,001€950€51€16,583
284€1,001€953€48€15,630
285€1,001€956€46€14,674
286€1,001€958€43€13,716
287€1,001€961€40€12,754
288€1,001€964€37€11,790
289€1,001€967€34€10,823
290€1,001€970€32€9,854
291€1,001€973€29€8,881
292€1,001€975€26€7,906
293€1,001€978€23€6,928
294€1,001€981€20€5,947
295€1,001€984€17€4,963
296€1,001€987€14€3,976
297€1,001€990€12€2,986
298€1,001€993€9€1,994
299€1,001€995€6€998
300€1,001€998€3€0

What amortization actually is

A fixed-rate loan with equal monthly payments is "amortized": every payment covers the interest on the outstanding balance first, and whatever's left chips away at the principal. Early on, almost all of the payment is interest. Near the end, almost all of it is principal. The chart above is the visual shorthand for that shift: the brown slice (interest) is fat at the start and skinny at the end, and the teal slice (principal) does the opposite.

Why early extra payments save so much

Interest is charged on the outstanding balance, so a euro of extra principal in month one stops earning interest for the lender for the entire remaining life of the loan. The same euro paid in the last year barely saves anything. That's why a relatively small extra monthly payment, kept up over the years, can shave several years off a 25 or 30 year mortgage and erase tens of thousands of euros of interest. Try setting the extra payment to 100 or 200 EUR and watch the payoff date and the "interest saved" line move.

What this calculator doesn't include

This tool models the loan and only the loan. It assumes a fixed interest rate for the entire term, which is a reasonable proxy for a European fixed-rate mortgage but not for a variable-rate one. It does not include property taxes, building insurance, mortgage life insurance, origination fees, notary costs, or any of the other line items on a real loan offer. Treat the monthly payment as the principal + interest portion of a bigger bill, not the total bill. Reference: Amortization calculator on Wikipedia (retrieved 2026-05-07).

Search