Skip to main content
AI-PoweredDecision ToolsFree — No sign-up

Amortization Schedule Calculator

On a $300K mortgage at 7%, your first payment puts only $246 toward the actual balance -- the other $1,750 is pure interest. Adding just $200/month saves $107,000 in total interest and kills the loan 7.5 years early. Generate your full schedule to see when the principal-to-interest ratio finally flips in your favor.

360 months

Standard 30-yr Mortgage Term

~12–18% of payment

Year-1 Principal Share

~85–95% of payment

Year-30 Principal Share

6.0–7.5%

Mortgage Rate Range (2026)

By SplitGenius TeamUpdated February 2026

A $300,000 mortgage at 7% for 30 years costs $1,996/month. Your first payment: $1,750 goes to interest, only $246 to principal. Add $200/month extra and you'll save $128,000 in interest and pay off 7 years early. Enter your loan details below to see exactly where every dollar goes.

Loan Details

$

Total amount borrowed

%

Annual interest rate

yr

Length of loan in years

$

Optional additional amount toward principal

First payment date for schedule

30-Year Mortgage on $300K — Total Cost by Rate

Principal-and-interest only. Even a 1-point rate shift moves the lifetime cost by ~$70K on a 30-year, $300K loan.

APRMonthly PaymentTotal InterestTotal Cost
5.0%$1,610$279,769$579,769
6.0%$1,799$347,515$647,515
6.5%$1,896$382,633$682,633
7.0%$1,996$418,527$718,527
7.5%$2,098$455,153$755,153

How This Calculator Works

1

Enter Your Details

Fill in amounts, people, and preferences. Takes under 30 seconds.

2

Get Fair Results

See an instant breakdown with data-driven calculations and Fairness Scores.

3

Share & Settle

Copy a shareable link to discuss results with everyone involved.

Frequently Asked Questions

What is amortization?

Amortization is the process of paying off a loan through regular installments over time. Each payment is split between principal (reducing the balance) and interest (the cost of borrowing). Early in the loan, most of your payment goes to interest. Over time, the ratio flips and more goes to principal. A 30-year $300,000 mortgage at 7%: your first payment is $1,996 but only $246 goes to principal. By year 20, $1,088 goes to principal.

How much can extra payments save me?

Even small extra payments create dramatic savings. On a $300,000 30-year mortgage at 7%, adding $200/month to your payment saves $107,000 in interest and pays off the loan 7.5 years early. Adding just $100/month saves $64,000 and cuts 5 years off. The savings come from reducing the balance faster, which means less interest accrues each month.

Should I pay extra on my mortgage or invest the money?

Compare your mortgage rate to expected investment returns after tax. If your mortgage is 7% and you expect 8-10% from index funds, investing the extra money likely produces more wealth long-term. But paying off the mortgage is a guaranteed 7% return with zero risk. Risk-averse people should pay extra on the mortgage. Risk-tolerant investors with a long horizon should invest.

What is the difference between amortization and simple interest?

Amortized loans have fixed payments that cover both principal and interest, with the split changing over time. Simple interest loans charge interest only on the remaining balance with no compounding. Car loans are typically simple interest. Mortgages and student loans are amortized. Amortized loans front-load interest, which is why early payments feel like they barely reduce your balance.

People Also Calculate

Related Guide

Understanding Your Debt-to-Income Ratio (DTI)

What DTI is, how lenders use it, and 7 proven strategies to lower yours.

Explore 182+ Free Calculators

Split rent, bills, tips, trips, wedding costs, childcare, and more.

Browse All Calculators

What Is Amortization

Amortization is the process of paying off a loan through fixed monthly payments that cover both principal and interest. Each payment is the same dollar amount, but the split between principal and interest shifts over time. Early payments are mostly interest. Late payments are mostly principal. A 30-year mortgage at 7% doesn't hit a 50/50 split until about year 18.

Your lender calculates each month's interest on the remaining balance. As you pay down principal, less interest accrues, so more of your fixed payment goes toward the loan itself. This is why extra payments early in a loan have outsized effects—every extra dollar goes straight to principal and reduces the base that generates interest for the rest of the term.

How Extra Payments Save You Money

Extra payments reduce your outstanding balance immediately, which means less interest accrues on every future payment. The savings compound over the remaining life of the loan. Even modest extra payments create significant results because of this compounding effect.

Extra/MonthInterest SavedYears SavedTotal Paid
$0$718,527
$100$66,3664.2$652,161
$200$114,9167.3$603,611
$500$213,58113.1$504,946
$1,000$291,45218.0$427,075

*Based on a $300,000 loan at 7% for 30 years. Interest saved and years saved compared to making minimum payments only.

Principal vs. Interest Over Time

In year one of a $300,000 mortgage at 7%, you'll pay about $20,900 in interest and only $3,050 in principal. By year 15, the split is roughly even. By year 25, you're paying $16,600 toward principal and $3,750 in interest. This front-loaded interest structure is why most of your equity builds in the second half of the loan.

This also explains why refinancing after 15 years into a new 30-year loan can be costly—you restart the amortization clock right when principal payments were about to accelerate. If you refinance, keep the same payoff date by choosing a shorter term or making extra payments to offset the reset.

When Refinancing Makes Sense

Refinancing is worth running the numbers on when rates drop at least 0.75–1% below your current rate and you plan to stay in the home long enough to recoup closing costs. A common rule: divide your closing costs by your monthly savings to find the break-even month. If you'll stay past that point, refinancing pays off.

Watch for the term trap. Refinancing from a 30-year loan 10 years in to a new 30-year loan extends your total repayment to 40 years. If the rate improvement is small, you may end up paying more total interest despite the lower rate. Refinance into a 15 or 20-year term to lock in both rate savings and a faster payoff.

For a full mortgage breakdown including taxes, insurance, and PMI, use the mortgage calculator. To compare different loan scenarios with varying amounts and terms, try the loan payment calculator.