Loan payoff schedule

Mortgage Amortization Calculator

See every payment laid out, and test what paying extra or paying every two weeks would do to your finish date.

Payoff planner

Loan and extra payment

$
%
years
$/mo

Principal & interest payment

$2,275/ month

Payoff time30 years
Time saved0 months
Total interest$459,160
Interest saved$0
Extra payments go directly to principal in this estimate.

Confirm with your servicer how to designate extra principal and whether your loan has a prepayment penalty.

Payment plan comparison

Paying every two weeks instead

Monthly plan$2,275 / month30 years · $459,160 interest
Biweekly plan$1,138 every 2 weeks24y 2m · $353,414 interest
Difference$105,746 less interestPaid off 5y 10m sooner

Half your monthly payment every two weeks means 26 payments a year. That adds up to 13 monthly payments instead of 12, which is what pays the loan off sooner. This assumes your servicer credits each payment the day you make it. Some hold the two halves until a full payment is due, and some charge a fee to sign up. Both mean you save less than the figures here. Ask your servicer before you sign up.

Full schedule

Every payment, accounted for

YearTotal paidPrincipalInterestEnding balance
1$27,305.34$4,023.81$23,281.53$355,976.19
2$27,305.34$4,293.29$23,012.04$351,682.89
3$27,305.34$4,580.82$22,724.51$347,102.07
4$27,305.34$4,887.61$22,417.73$342,214.46
5$27,305.34$5,214.94$22,090.40$336,999.52
6$27,305.34$5,564.20$21,741.14$331,435.32
7$27,305.34$5,936.84$21,368.50$325,498.48
8$27,305.34$6,334.44$20,970.90$319,164.04
9$27,305.34$6,758.67$20,546.67$312,405.37
10$27,305.34$7,211.31$20,094.03$305,194.05
11$27,305.34$7,694.27$19,611.07$297,499.79
12$27,305.34$8,209.57$19,095.77$289,290.22
13$27,305.34$8,759.38$18,545.96$280,530.84
14$27,305.34$9,346.01$17,959.33$271,184.84
15$27,305.34$9,971.93$17,333.41$261,212.91
16$27,305.34$10,639.77$16,665.57$250,573.14
17$27,305.34$11,352.33$15,953.01$239,220.81
18$27,305.34$12,112.62$15,192.72$227,108.19
19$27,305.34$12,923.82$14,381.52$214,184.37
20$27,305.34$13,789.35$13,515.98$200,395.02
21$27,305.34$14,712.85$12,592.49$185,682.16
22$27,305.34$15,698.20$11,607.14$169,983.96
23$27,305.34$16,749.54$10,555.80$153,234.43
24$27,305.34$17,871.29$9,434.05$135,363.14
25$27,305.34$19,068.16$8,237.18$116,294.98
26$27,305.34$20,345.19$6,960.15$95,949.80
27$27,305.34$21,707.74$5,597.60$74,242.05
28$27,305.34$23,161.55$4,143.79$51,080.50
29$27,305.34$24,712.72$2,592.62$26,367.78
30$27,305.34$26,367.78$937.56$0.00

Share this scenario

Builds a link that reopens these exact figures. Nothing is added to the address bar until you ask.

How the schedule works

Where each payment goes

On a normal fixed-rate loan the payment never changes. Each month, the interest is what you owe multiplied by the monthly rate. Whatever is left of your payment comes off the balance, so next month starts a little lower.

Same payment, different split

That shifting split is what amortization means. Early on, most of your money is interest, because you owe a lot. Near the end, almost all of it goes onto the loan. The table shows every month, or every year, and lets you download it or compare paying extra against paying every two weeks.

Why extra payments do more than they look like they should

Putting $100 onto the balance does not just remove $100 from the end. It also means you are never charged interest on that $100 again, in any month that is left. Do it every month and the effect stacks up, which is how a steady extra payment takes years off a long loan.

Before you change anything

  • Check that your lender puts extra money onto the balance.
  • Check whether your loan charges you for paying it off early.
  • If you use a two-week plan, ask when each half is credited and what it costs.
  • Keep your emergency savings first. The mortgage can wait.

Method used

The methodology page has the formulas, the limits and what the two-week comparison assumes.

Keep exploring

Common questions

Frequently asked questions

Why is so much of my early payment interest?+

Interest is charged on what you still owe, and at the start you owe the most. As the balance drops, so does the interest, and more of the same payment goes onto the loan.

How do extra payments save me money?+

They cut the balance sooner. Every month after that, interest is charged on a smaller number, so you pay less of it and finish earlier.

Does the table include tax and insurance?+

No. It follows the loan itself. Tax, insurance, mortgage insurance and association fees do not reduce what you owe on the house.