Free mortgage payment calculator to calculate your monthly payments.
View the amortization schedule below the payment information.

Home | Mortgage Payment Calculator | Loan Payment Calculator | Auto Payment Calculator | Free Calculators

Mortgage payment caluclator's amortization schedule

How do we calculate mortgage amortization:

First of all, we need to know the mortgage amount, the annual interest rate, the loan length and the pay periodicity of your mortgage. If you fill out the home value and down payment (in percentage) field, the form will automatically populate the mortgage amount field. Interest rate is the annual interest rate of your mortgage loan given in percentage.

Additional charges:

Private Mortgage Insurance (also known as Lenders Mortgage Insurance) tends to be around $55 per month per $100.000,00 financed. This adds $55.00 to your monthly payments.

Property tax rate (also known as millage tax) varies from state to state. Average property tax in the United States is 1.38% of the assessed home value. This adds $116.67 to your monthly payments.

Note that these amounts are not included in your calculated monthly payment.

period:	date:	interest paid:	principal paid:	remaining balance:
1	01/31/2026	$375.00	$389.99	$99,610.01
2	02/28/2026	$373.54	$391.45	$99,218.56
3	03/31/2026	$372.07	$392.92	$98,825.64
4	04/30/2026	$370.60	$394.39	$98,431.25
5	05/31/2026	$369.12	$395.87	$98,035.38
6	06/30/2026	$367.63	$397.36	$97,638.02
7	07/31/2026	$366.14	$398.85	$97,239.17
8	08/31/2026	$364.65	$400.34	$96,838.83
9	09/30/2026	$363.15	$401.84	$96,436.99
10	10/31/2026	$361.64	$403.35	$96,033.64
11	11/30/2026	$360.13	$404.86	$95,628.78
12	12/31/2026	$358.61	$406.38	$95,222.40
Mortgage amortization schedule for year 1 (2026): You will spend $4,777.60 on principal $4,402.28 on interest.
period:	date:	interest paid:	principal paid:	remaining balance:
13	01/31/2027	$357.08	$407.91	$94,814.49
14	02/28/2027	$355.55	$409.44	$94,405.05
15	03/31/2027	$354.02	$410.97	$93,994.08
16	04/30/2027	$352.48	$412.51	$93,581.57
17	05/31/2027	$350.93	$414.06	$93,167.51
18	06/30/2027	$349.38	$415.61	$92,751.90
19	07/31/2027	$347.82	$417.17	$92,334.73
20	08/31/2027	$346.26	$418.73	$91,916.00
21	09/30/2027	$344.69	$420.30	$91,495.70
22	10/31/2027	$343.11	$421.88	$91,073.82
23	11/30/2027	$341.53	$423.46	$90,650.36
24	12/31/2027	$339.94	$425.05	$90,225.31
Mortgage amortization schedule for year 2 (2027): You will spend $4,997.09 on principal $4,182.79 on interest.
period:	date:	interest paid:	principal paid:	remaining balance:
25	01/31/2028	$338.34	$426.65	$89,798.66
26	02/29/2028	$336.74	$428.25	$89,370.41
27	03/31/2028	$335.14	$429.85	$88,940.56
28	04/30/2028	$333.53	$431.46	$88,509.10
29	05/31/2028	$331.91	$433.08	$88,076.02
30	06/30/2028	$330.29	$434.70	$87,641.32
31	07/31/2028	$328.65	$436.34	$87,204.98
32	08/31/2028	$327.02	$437.97	$86,767.01
33	09/30/2028	$325.38	$439.61	$86,327.40
34	10/31/2028	$323.73	$441.26	$85,886.14
35	11/30/2028	$322.07	$442.92	$85,443.22
36	12/31/2028	$320.41	$444.58	$84,998.64
Mortgage amortization schedule for year 3 (2028): You will spend $5,226.67 on principal $3,953.21 on interest.
period:	date:	interest paid:	principal paid:	remaining balance:
37	01/31/2029	$318.74	$446.25	$84,552.39
38	02/28/2029	$317.07	$447.92	$84,104.47
39	03/31/2029	$315.39	$449.60	$83,654.87
40	04/30/2029	$313.71	$451.28	$83,203.59
41	05/31/2029	$312.01	$452.98	$82,750.61
42	06/30/2029	$310.31	$454.68	$82,295.93
43	07/31/2029	$308.61	$456.38	$81,839.55
44	08/31/2029	$306.90	$458.09	$81,381.46
45	09/30/2029	$305.18	$459.81	$80,921.65
46	10/31/2029	$303.46	$461.53	$80,460.12
47	11/30/2029	$301.73	$463.26	$79,996.86
48	12/31/2029	$299.99	$465.00	$79,531.86
Mortgage amortization schedule for year 4 (2029): You will spend $5,466.78 on principal $3,713.10 on interest.
period:	date:	interest paid:	principal paid:	remaining balance:
49	01/31/2030	$298.24	$466.75	$79,065.11
50	02/28/2030	$296.49	$468.50	$78,596.61
51	03/31/2030	$294.74	$470.25	$78,126.36
52	04/30/2030	$292.97	$472.02	$77,654.34
53	05/31/2030	$291.20	$473.79	$77,180.55
54	06/30/2030	$289.43	$475.56	$76,704.99
55	07/31/2030	$287.64	$477.35	$76,227.64
56	08/31/2030	$285.85	$479.14	$75,748.50
57	09/30/2030	$284.06	$480.93	$75,267.57
58	10/31/2030	$282.25	$482.74	$74,784.83
59	11/30/2030	$280.44	$484.55	$74,300.28
60	12/31/2030	$278.63	$486.36	$73,813.92
Mortgage amortization schedule for year 5 (2030): You will spend $5,717.94 on principal $3,461.94 on interest.
period:	date:	interest paid:	principal paid:	remaining balance:
61	01/31/2031	$276.80	$488.19	$73,325.73
62	02/28/2031	$274.97	$490.02	$72,835.71
63	03/31/2031	$273.13	$491.86	$72,343.85
64	04/30/2031	$271.29	$493.70	$71,850.15
65	05/31/2031	$269.44	$495.55	$71,354.60
66	06/30/2031	$267.58	$497.41	$70,857.19
67	07/31/2031	$265.71	$499.28	$70,357.91
68	08/31/2031	$263.84	$501.15	$69,856.76
69	09/30/2031	$261.96	$503.03	$69,353.73
70	10/31/2031	$260.08	$504.91	$68,848.82
71	11/30/2031	$258.18	$506.81	$68,342.01
72	12/31/2031	$256.28	$508.71	$67,833.30
Mortgage amortization schedule for year 6 (2031): You will spend $5,980.62 on principal $3,199.26 on interest.
period:	date:	interest paid:	principal paid:	remaining balance:
73	01/31/2032	$254.37	$510.62	$67,322.68
74	02/29/2032	$252.46	$512.53	$66,810.15
75	03/31/2032	$250.54	$514.45	$66,295.70
76	04/30/2032	$248.61	$516.38	$65,779.32
77	05/31/2032	$246.67	$518.32	$65,261.00
78	06/30/2032	$244.73	$520.26	$64,740.74
79	07/31/2032	$242.78	$522.21	$64,218.53
80	08/31/2032	$240.82	$524.17	$63,694.36
81	09/30/2032	$238.85	$526.14	$63,168.22
82	10/31/2032	$236.88	$528.11	$62,640.11
83	11/30/2032	$234.90	$530.09	$62,110.02
84	12/31/2032	$232.91	$532.08	$61,577.94
Mortgage amortization schedule for year 7 (2032): You will spend $6,255.36 on principal $2,924.52 on interest.
period:	date:	interest paid:	principal paid:	remaining balance:
85	01/31/2033	$230.92	$534.07	$61,043.87
86	02/28/2033	$228.91	$536.08	$60,507.79
87	03/31/2033	$226.90	$538.09	$59,969.70
88	04/30/2033	$224.89	$540.10	$59,429.60
89	05/31/2033	$222.86	$542.13	$58,887.47
90	06/30/2033	$220.83	$544.16	$58,343.31
91	07/31/2033	$218.79	$546.20	$57,797.11
92	08/31/2033	$216.74	$548.25	$57,248.86
93	09/30/2033	$214.68	$550.31	$56,698.55
94	10/31/2033	$212.62	$552.37	$56,146.18
95	11/30/2033	$210.55	$554.44	$55,591.74
96	12/31/2033	$208.47	$556.52	$55,035.22
Mortgage amortization schedule for year 8 (2033): You will spend $6,542.72 on principal $2,637.16 on interest.
period:	date:	interest paid:	principal paid:	remaining balance:
97	01/31/2034	$206.38	$558.61	$54,476.61
98	02/28/2034	$204.29	$560.70	$53,915.91
99	03/31/2034	$202.18	$562.81	$53,353.10
100	04/30/2034	$200.07	$564.92	$52,788.18
101	05/31/2034	$197.96	$567.03	$52,221.15
102	06/30/2034	$195.83	$569.16	$51,651.99
103	07/31/2034	$193.69	$571.30	$51,080.69
104	08/31/2034	$191.55	$573.44	$50,507.25
105	09/30/2034	$189.40	$575.59	$49,931.66
106	10/31/2034	$187.24	$577.75	$49,353.91
107	11/30/2034	$185.08	$579.91	$48,774.00
108	12/31/2034	$182.90	$582.09	$48,191.91
Mortgage amortization schedule for year 9 (2034): You will spend $6,843.31 on principal $2,336.57 on interest.
period:	date:	interest paid:	principal paid:	remaining balance:
109	01/31/2035	$180.72	$584.27	$47,607.64
110	02/28/2035	$178.53	$586.46	$47,021.18
111	03/31/2035	$176.33	$588.66	$46,432.52
112	04/30/2035	$174.12	$590.87	$45,841.65
113	05/31/2035	$171.91	$593.08	$45,248.57
114	06/30/2035	$169.68	$595.31	$44,653.26
115	07/31/2035	$167.45	$597.54	$44,055.72
116	08/31/2035	$165.21	$599.78	$43,455.94
117	09/30/2035	$162.96	$602.03	$42,853.91
118	10/31/2035	$160.70	$604.29	$42,249.62
119	11/30/2035	$158.44	$606.55	$41,643.07
120	12/31/2035	$156.16	$608.83	$41,034.24
Mortgage amortization schedule for year 10 (2035): You will spend $7,157.67 on principal $2,022.21 on interest.
period:	date:	interest paid:	principal paid:	remaining balance:
121	01/31/2036	$153.88	$611.11	$40,423.13
122	02/29/2036	$151.59	$613.40	$39,809.73
123	03/31/2036	$149.29	$615.70	$39,194.03
124	04/30/2036	$146.98	$618.01	$38,576.02
125	05/31/2036	$144.66	$620.33	$37,955.69
126	06/30/2036	$142.33	$622.66	$37,333.03
127	07/31/2036	$140.00	$624.99	$36,708.04
128	08/31/2036	$137.66	$627.33	$36,080.71
129	09/30/2036	$135.30	$629.69	$35,451.02
130	10/31/2036	$132.94	$632.05	$34,818.97
131	11/30/2036	$130.57	$634.42	$34,184.55
132	12/31/2036	$128.19	$636.80	$33,547.75
Mortgage amortization schedule for year 11 (2036): You will spend $7,486.49 on principal $1,693.39 on interest.
period:	date:	interest paid:	principal paid:	remaining balance:
133	01/31/2037	$125.80	$639.19	$32,908.56
134	02/28/2037	$123.41	$641.58	$32,266.98
135	03/31/2037	$121.00	$643.99	$31,622.99
136	04/30/2037	$118.59	$646.40	$30,976.59
137	05/31/2037	$116.16	$648.83	$30,327.76
138	06/30/2037	$113.73	$651.26	$29,676.50
139	07/31/2037	$111.29	$653.70	$29,022.80
140	08/31/2037	$108.84	$656.15	$28,366.65
141	09/30/2037	$106.37	$658.62	$27,708.03
142	10/31/2037	$103.91	$661.08	$27,046.95
143	11/30/2037	$101.43	$663.56	$26,383.39
144	12/31/2037	$98.94	$666.05	$25,717.34
Mortgage amortization schedule for year 12 (2037): You will spend $7,830.41 on principal $1,349.47 on interest.
period:	date:	interest paid:	principal paid:	remaining balance:
145	01/31/2038	$96.44	$668.55	$25,048.79
146	02/28/2038	$93.93	$671.06	$24,377.73
147	03/31/2038	$91.42	$673.57	$23,704.16
148	04/30/2038	$88.89	$676.10	$23,028.06
149	05/31/2038	$86.36	$678.63	$22,349.43
150	06/30/2038	$83.81	$681.18	$21,668.25
151	07/31/2038	$81.26	$683.73	$20,984.52
152	08/31/2038	$78.69	$686.30	$20,298.22
153	09/30/2038	$76.12	$688.87	$19,609.35
154	10/31/2038	$73.54	$691.45	$18,917.90
155	11/30/2038	$70.94	$694.05	$18,223.85
156	12/31/2038	$68.34	$696.65	$17,527.20
Mortgage amortization schedule for year 13 (2038): You will spend $8,190.14 on principal $989.74 on interest.
period:	date:	interest paid:	principal paid:	remaining balance:
157	01/31/2039	$65.73	$699.26	$16,827.94
158	02/28/2039	$63.10	$701.89	$16,126.05
159	03/31/2039	$60.47	$704.52	$15,421.53
160	04/30/2039	$57.83	$707.16	$14,714.37
161	05/31/2039	$55.18	$709.81	$14,004.56
162	06/30/2039	$52.52	$712.47	$13,292.09
163	07/31/2039	$49.85	$715.14	$12,576.95
164	08/31/2039	$47.16	$717.83	$11,859.12
165	09/30/2039	$44.47	$720.52	$11,138.60
166	10/31/2039	$41.77	$723.22	$10,415.38
167	11/30/2039	$39.06	$725.93	$9,689.45
168	12/31/2039	$36.34	$728.65	$8,960.80
Mortgage amortization schedule for year 14 (2039): You will spend $8,566.40 on principal $613.48 on interest.
period:	date:	interest paid:	principal paid:	remaining balance:
169	01/31/2040	$33.60	$731.39	$8,229.41
170	02/29/2040	$30.86	$734.13	$7,495.28
171	03/31/2040	$28.11	$736.88	$6,758.40
172	04/30/2040	$25.34	$739.65	$6,018.75
173	05/31/2040	$22.57	$742.42	$5,276.33
174	06/30/2040	$19.79	$745.20	$4,531.13
175	07/31/2040	$16.99	$748.00	$3,783.13
176	08/31/2040	$14.19	$750.80	$3,032.33
177	09/30/2040	$11.37	$753.62	$2,278.71
178	10/31/2040	$8.55	$756.44	$1,522.27
179	11/30/2040	$5.71	$759.28	$762.99
180	12/31/2040	$2.86	$762.99	$0.00
Mortgage amortization schedule for year 15 (2040): You will spend $8,960.80 on principal $219.94 on interest.
Overall for a $100,000.00 mortgage you will spend $100,000.00 on principal and $37,699.06 on interest.

mortgage payment calculator

Home value:

Down payment:

Mortgage amount:

Interest rate:

Mortgage length:

years

months

Pay periodicity: weekly bi-weekly monthly bi-monthly quarterly semi-annually annually

Mortgage start date:

[ + ] extra contribution to every payment

Amount:

[ + ] annually recurring extra payment(s)

Amount #1: Date #1: