⚑ An estimate, not advice
This tool provides estimates for educational purposes only and is not financial, tax or legal advice. Consult a licensed professional before making decisions.
Amortization schedule (by year)
| Year | Principal | Interest | Remaining balance |
|---|
Compare today's mortgage & refinance rates
Rates change daily. Comparing several lenders can save thousands over the life of your loan. Prefer an interest-free route? Read our halal mortgage guide below.
Halal home-finance options →How the mortgage calculator works
Your principal-and-interest payment is calculated with the standard amortization formula:
M = P · [ r(1+r)n ] / [ (1+r)n − 1 ]
where P is the loan amount (price minus down payment), r is the monthly interest rate (annual rate ÷ 12), and n is the total number of monthly payments (years × 12). We then add monthly property tax, home insurance and any HOA fees to estimate your full housing payment.
Early in the loan, most of each payment goes to interest; over time the balance falls and more goes to principal — which is why the chart above slopes down slowly at first, then faster. Total interest is the sum of all interest you pay over the loan (M × n − P), and total cost adds the taxes, insurance and HOA you'll pay across the term too.
Frequently asked questions
How is a monthly mortgage payment calculated?
What is an amortization schedule?
Does this include taxes and insurance?
How can I lower my monthly payment?
Related tools
Sources & further reading
Standard amortization formula; U.S. Consumer Financial Protection Bureau (consumerfinance.gov) for mortgage guidance. Read our full disclaimer →