Mortgage payoff math

Mortgage Amortization Calculator - Month-by-Month Payment Schedule

Last updated: July 3, 2026 - 15 min read

Reviewed by Pranav T Pandya, NMLS #471603 · June 2026

A mortgage payment feels simple on the surface. You send money, the balance goes down, and eventually the loan disappears. The amortization schedule shows the part buyers rarely see clearly: in the early years, most of that payment is interest, not principal. That shape matters for refinance timing, extra-payment strategy, and equity expectations.

This page focuses on the payoff path itself. It isolates principal and interest so you can see the exact monthly split, the annual rollups, and the tipping point where principal finally becomes the larger share of each payment. If you also want taxes, insurance, PMI, and HOA in the same plan, pair this page with the full mortgage calculator.

Amortization tools

See exactly how principal overtakes interest

This calculator focuses only on loan payoff math. It strips away taxes, insurance, PMI, and HOA so you can see the loan balance, interest burn, tipping point, and the effect of extra monthly principal.

Loan term

Monthly payment

$2,513

Principal and interest only

Total interest

$504,503

Projected interest over the remaining schedule

Payoff date

Jun 2056

360 payments from start

Tipping point

Month 232

Oct 2045

Tipping point

Month 232 of 360

Until Oct 2045, more of each payment goes to interest than principal. After that, principal becomes the larger share.

Principal vs interest by year

Watch the stacked annual totals and where the crossover starts to show up.

Schedule view

Annual view is the default summary. Monthly view is paged by year so the full schedule stays usable.

YearStart balanceTotal paidPrincipalInterestEnd balance
1$400,000$30,150$4,522$25,628$395,478
2$395,478$30,150$4,822$25,328$390,656
3$390,656$30,150$5,142$25,008$385,514
4$385,514$30,150$5,483$24,667$380,031
5$380,031$30,150$5,847$24,303$374,184
6$374,184$30,150$6,235$23,916$367,950
7$367,950$30,150$6,648$23,502$361,302
8$361,302$30,150$7,089$23,061$354,213
9$354,213$30,150$7,559$22,591$346,653
10$346,653$30,150$8,061$22,089$338,593
11$338,593$30,150$8,596$21,555$329,997
12$329,997$30,150$9,166$20,984$320,831
13$320,831$30,150$9,774$20,376$311,058
14$311,058$30,150$10,422$19,728$300,636
15$300,636$30,150$11,113$19,037$289,522
16$289,522$30,150$11,851$18,299$277,672
17$277,672$30,150$12,637$17,513$265,035
18$265,035$30,150$13,475$16,675$251,560
19$251,560$30,150$14,369$15,781$237,191
20$237,191$30,150$15,322$14,828$221,869
21$221,869$30,150$16,338$13,812$205,531
22$205,531$30,150$17,422$12,728$188,108
23$188,108$30,150$18,578$11,572$169,530
24$169,530$30,150$19,810$10,340$149,720
25$149,720$30,150$21,124$9,026$128,596
26$128,596$30,150$22,526$7,624$106,070
27$106,070$30,150$24,020$6,130$82,050
28$82,050$30,150$25,613$4,537$56,437
29$56,437$30,150$27,312$2,838$29,124
30$29,124$30,150$29,124$1,026$0

What Mortgage Amortization Actually Means

Amortization is the repayment shape of the loan. Each monthly payment is split between interest, which is the cost of borrowing, and principal, which is the amount that actually reduces the balance you owe. On a long fixed-rate mortgage, interest dominates early because the balance is largest at the beginning.

That is why buyers often feel confused in the first few years. They make dozens of payments, but the balance seems to fall slower than expected. The schedule is not broken. It is just front-loaded with interest. Seeing the numbers line by line usually removes that confusion immediately.

The Tipping Point Usually Comes Much Later Than Buyers Expect

One of the most important outputs on this page is the tipping point: the month when principal finally becomes larger than interest in each payment. On a standard 30-year mortgage, that often happens deep into the loan rather than in the early years most buyers imagine.

That timing matters because it changes how you think about ownership. If you plan to move or refinance early, you may spend most of your original loan life in the interest-heavy phase. If you plan to stay long term, the second half of the schedule starts working much harder in your favor.

How Extra Payments Change the Schedule

Extra monthly principal works because it attacks the balance directly. Every extra dollar reduces the amount future interest is calculated on, which means the effect compounds. Even modest recurring extra payments can move the tipping point forward and shorten the payoff timeline much faster than buyers expect.

The important thing to watch is not just total interest saved. It is how quickly the annual balance path bends. Once you start seeing the balance diverge from the original schedule, the value of even small prepayments becomes much easier to understand.

15-Year vs 30-Year Amortization

A 15-year loan sends much more of each early payment to principal, which is why it builds equity faster and generates dramatically less total interest. The cost is the higher monthly obligation. A 30-year loan preserves flexibility and affordability, but it stretches the interest-heavy phase much longer.

That tradeoff is one reason buyers should compare the 15-year vs 30-year mortgage guide after using this page. The best structure is not the one with the lowest total interest in isolation. It is the one you can actually sustain without weakening the rest of your financial plan.

Using the Schedule for Tax and Planning Work

The annual schedule view is useful for more than curiosity. It gives you a clean estimate of how much interest was paid in a given year, which can help when you are organizing records or comparing projected mortgage-interest deductions with the standard deduction. The lender's tax statement remains the official source, but the schedule is an excellent planning tool.

It is also helpful when you are deciding between refinancing, sending extra principal, or preserving liquidity. Once you can see how much interest still sits ahead of you, those decisions become less abstract and more concrete.

Frequently Asked Questions About Amortization

What is a mortgage amortization schedule?

It is the full payment-by-payment table showing how much of each payment goes to principal, how much goes to interest, and what balance remains after every month of the loan.

Why does most of my mortgage payment go to interest at the start?

Because interest is calculated on the largest balance in the earliest years. As the balance falls, the interest portion shrinks and the principal portion grows.

When does principal become larger than interest?

That crossover is the tipping point. On many standard 30-year loans it does not happen until well into the second half of the mortgage unless you pay extra principal.

Does making extra payments change my amortization schedule?

Yes. Extra principal reduces the balance earlier, which lowers future interest, moves the tipping point forward, and shortens the payoff timeline.

What is the difference between a 15-year and 30-year amortization?

A 15-year loan has a much higher monthly payment but sends far more of each early payment to principal, which builds equity faster and cuts total interest dramatically.

How do I calculate how much mortgage interest I paid for taxes?

An amortization schedule can estimate it by year, but the official number should come from your lender’s year-end mortgage-interest statement.

Can I pay off my mortgage early without a penalty?

Most standard residential mortgages do not have a prepayment penalty, but borrowers should always confirm the note terms with the lender.

What is negative amortization?

Negative amortization means the payment is too low to cover the interest due, so unpaid interest gets added back to the balance and the loan amount grows instead of shrinking.

How does an ARM affect the amortization schedule?

An ARM follows the same principal-and-interest logic, but once the rate changes, the payment and future amortization path change as well.

Can I download the schedule to review later?

Yes. This calculator includes a CSV export so you can review the full schedule, share it with a lender, or use it for planning.

Want help comparing payoff strategies?

Share your loan balance, extra-payment idea, and timeline, and we'll help you organize the trade-offs before you commit cash that might be better used elsewhere.

Get your next-step options

Save your payment estimate, connect with a local professional, or request lender quote options.

Get Report