Connect via MCP →

Enter Calculation

Formula

Formula: Loan Payment & Amortization Calculator
Show calculation steps (1)
  1. Per-period rate and term

    Per-period rate and term: Loan Payment & Amortization Calculator

    Convert the nominal annual rate to a per-period decimal rate and find the total number of payments.

Advertisement

Results

Payment (per period)
1,264.14
due each payment period
Number of Payments 360
Total of Payments 455,088.98
Total Interest 255,088.98
# Payment Interest Principal Balance
1 1,264.14 1,083.33 180.80 199,819.20
2 1,264.14 1,082.35 181.78 199,637.42
3 1,264.14 1,081.37 182.77 199,454.65
4 1,264.14 1,080.38 183.76 199,270.89
5 1,264.14 1,079.38 184.75 199,086.14
6 1,264.14 1,078.38 185.75 198,900.39
7 1,264.14 1,077.38 186.76 198,713.63
8 1,264.14 1,076.37 187.77 198,525.86
9 1,264.14 1,075.35 188.79 198,337.07
10 1,264.14 1,074.33 189.81 198,147.26
11 1,264.14 1,073.30 190.84 197,956.42
12 1,264.14 1,072.26 191.87 197,764.55
13 1,264.14 1,071.22 192.91 197,571.64
14 1,264.14 1,070.18 193.96 197,377.68
15 1,264.14 1,069.13 195.01 197,182.67
16 1,264.14 1,068.07 196.06 196,986.61
17 1,264.14 1,067.01 197.13 196,789.49
18 1,264.14 1,065.94 198.19 196,591.29
19 1,264.14 1,064.87 199.27 196,392.03
20 1,264.14 1,063.79 200.35 196,191.68
21 1,264.14 1,062.70 201.43 195,990.25
22 1,264.14 1,061.61 202.52 195,787.73
23 1,264.14 1,060.52 203.62 195,584.11
24 1,264.14 1,059.41 204.72 195,379.39
25 1,264.14 1,058.31 205.83 195,173.55
26 1,264.14 1,057.19 206.95 194,966.61
27 1,264.14 1,056.07 208.07 194,758.54
28 1,264.14 1,054.94 209.19 194,549.35
29 1,264.14 1,053.81 210.33 194,339.02
30 1,264.14 1,052.67 211.47 194,127.55
31 1,264.14 1,051.52 212.61 193,914.94
32 1,264.14 1,050.37 213.76 193,701.18
33 1,264.14 1,049.21 214.92 193,486.26
34 1,264.14 1,048.05 216.09 193,270.17
35 1,264.14 1,046.88 217.26 193,052.92
36 1,264.14 1,045.70 218.43 192,834.48
37 1,264.14 1,044.52 219.62 192,614.87
38 1,264.14 1,043.33 220.81 192,394.06
39 1,264.14 1,042.13 222.00 192,172.06
40 1,264.14 1,040.93 223.20 191,948.86
41 1,264.14 1,039.72 224.41 191,724.44
42 1,264.14 1,038.51 225.63 191,498.82
43 1,264.14 1,037.29 226.85 191,271.96
44 1,264.14 1,036.06 228.08 191,043.88
45 1,264.14 1,034.82 229.32 190,814.57
46 1,264.14 1,033.58 230.56 190,584.01
47 1,264.14 1,032.33 231.81 190,352.21
48 1,264.14 1,031.07 233.06 190,119.14
49 1,264.14 1,029.81 234.32 189,884.82
50 1,264.14 1,028.54 235.59 189,649.23
51 1,264.14 1,027.27 236.87 189,412.36
52 1,264.14 1,025.98 238.15 189,174.21
53 1,264.14 1,024.69 239.44 188,934.76
54 1,264.14 1,023.40 240.74 188,694.02
55 1,264.14 1,022.09 242.04 188,451.98
56 1,264.14 1,020.78 243.35 188,208.63
57 1,264.14 1,019.46 244.67 187,963.95
58 1,264.14 1,018.14 246.00 187,717.96
59 1,264.14 1,016.81 247.33 187,470.63
60 1,264.14 1,015.47 248.67 187,221.95
61 1,264.14 1,014.12 250.02 186,971.94
62 1,264.14 1,012.76 251.37 186,720.57
63 1,264.14 1,011.40 252.73 186,467.83
64 1,264.14 1,010.03 254.10 186,213.73
65 1,264.14 1,008.66 255.48 185,958.25
66 1,264.14 1,007.27 256.86 185,701.39
67 1,264.14 1,005.88 258.25 185,443.14
68 1,264.14 1,004.48 259.65 185,183.49
69 1,264.14 1,003.08 261.06 184,922.43
70 1,264.14 1,001.66 262.47 184,659.95
71 1,264.14 1,000.24 263.89 184,396.06
72 1,264.14 998.81 265.32 184,130.73
73 1,264.14 997.37 266.76 183,863.97
74 1,264.14 995.93 268.21 183,595.77
75 1,264.14 994.48 269.66 183,326.11
76 1,264.14 993.02 271.12 183,054.99
77 1,264.14 991.55 272.59 182,782.40
78 1,264.14 990.07 274.06 182,508.34
79 1,264.14 988.59 275.55 182,232.79
80 1,264.14 987.09 277.04 181,955.74
81 1,264.14 985.59 278.54 181,677.20
82 1,264.14 984.08 280.05 181,397.15
83 1,264.14 982.57 281.57 181,115.58
84 1,264.14 981.04 283.09 180,832.49
85 1,264.14 979.51 284.63 180,547.86
86 1,264.14 977.97 286.17 180,261.69
87 1,264.14 976.42 287.72 179,973.98
88 1,264.14 974.86 289.28 179,684.70
89 1,264.14 973.29 290.84 179,393.85
90 1,264.14 971.72 292.42 179,101.44
91 1,264.14 970.13 294.00 178,807.43
92 1,264.14 968.54 295.60 178,511.84
93 1,264.14 966.94 297.20 178,214.64
94 1,264.14 965.33 298.81 177,915.83
95 1,264.14 963.71 300.43 177,615.41
96 1,264.14 962.08 302.05 177,313.35
97 1,264.14 960.45 303.69 177,009.67
98 1,264.14 958.80 305.33 176,704.33
99 1,264.14 957.15 306.99 176,397.34
100 1,264.14 955.49 308.65 176,088.69
101 1,264.14 953.81 310.32 175,778.37
102 1,264.14 952.13 312.00 175,466.37
103 1,264.14 950.44 313.69 175,152.68
104 1,264.14 948.74 315.39 174,837.28
105 1,264.14 947.04 317.10 174,520.18
106 1,264.14 945.32 318.82 174,201.36
107 1,264.14 943.59 320.55 173,880.82
108 1,264.14 941.85 322.28 173,558.54
109 1,264.14 940.11 324.03 173,234.51
110 1,264.14 938.35 325.78 172,908.73
111 1,264.14 936.59 327.55 172,581.18
112 1,264.14 934.81 329.32 172,251.86
113 1,264.14 933.03 331.11 171,920.75
114 1,264.14 931.24 332.90 171,587.86
115 1,264.14 929.43 334.70 171,253.15
116 1,264.14 927.62 336.51 170,916.64
117 1,264.14 925.80 338.34 170,578.30
118 1,264.14 923.97 340.17 170,238.13
119 1,264.14 922.12 342.01 169,896.12
120 1,264.14 920.27 343.87 169,552.25
121 1,264.14 918.41 345.73 169,206.52
122 1,264.14 916.54 347.60 168,858.92
123 1,264.14 914.65 349.48 168,509.44
124 1,264.14 912.76 351.38 168,158.06
125 1,264.14 910.86 353.28 167,804.78
126 1,264.14 908.94 355.19 167,449.59
127 1,264.14 907.02 357.12 167,092.47
128 1,264.14 905.08 359.05 166,733.42
129 1,264.14 903.14 361.00 166,372.42
130 1,264.14 901.18 362.95 166,009.47
131 1,264.14 899.22 364.92 165,644.55
132 1,264.14 897.24 366.89 165,277.66
133 1,264.14 895.25 368.88 164,908.78
134 1,264.14 893.26 370.88 164,537.90
135 1,264.14 891.25 372.89 164,165.01
136 1,264.14 889.23 374.91 163,790.10
137 1,264.14 887.20 376.94 163,413.16
138 1,264.14 885.15 378.98 163,034.18
139 1,264.14 883.10 381.03 162,653.14
140 1,264.14 881.04 383.10 162,270.05
141 1,264.14 878.96 385.17 161,884.87
142 1,264.14 876.88 387.26 161,497.61
143 1,264.14 874.78 389.36 161,108.26
144 1,264.14 872.67 391.47 160,716.79
145 1,264.14 870.55 393.59 160,323.20
146 1,264.14 868.42 395.72 159,927.48
147 1,264.14 866.27 397.86 159,529.62
148 1,264.14 864.12 400.02 159,129.60
149 1,264.14 861.95 402.18 158,727.42
150 1,264.14 859.77 404.36 158,323.06
151 1,264.14 857.58 406.55 157,916.51
152 1,264.14 855.38 408.75 157,507.75
153 1,264.14 853.17 410.97 157,096.78
154 1,264.14 850.94 413.20 156,683.59
155 1,264.14 848.70 415.43 156,268.15
156 1,264.14 846.45 417.68 155,850.47
157 1,264.14 844.19 419.95 155,430.52
158 1,264.14 841.92 422.22 155,008.30
159 1,264.14 839.63 424.51 154,583.79
160 1,264.14 837.33 426.81 154,156.99
161 1,264.14 835.02 429.12 153,727.87
162 1,264.14 832.69 431.44 153,296.43
163 1,264.14 830.36 433.78 152,862.64
164 1,264.14 828.01 436.13 152,426.51
165 1,264.14 825.64 438.49 151,988.02
166 1,264.14 823.27 440.87 151,547.15
167 1,264.14 820.88 443.26 151,103.90
168 1,264.14 818.48 445.66 150,658.24
169 1,264.14 816.07 448.07 150,210.17
170 1,264.14 813.64 450.50 149,759.67
171 1,264.14 811.20 452.94 149,306.74
172 1,264.14 808.74 455.39 148,851.35
173 1,264.14 806.28 457.86 148,393.49
174 1,264.14 803.80 460.34 147,933.15
175 1,264.14 801.30 462.83 147,470.32
176 1,264.14 798.80 465.34 147,004.98
177 1,264.14 796.28 467.86 146,537.12
178 1,264.14 793.74 470.39 146,066.73
179 1,264.14 791.19 472.94 145,593.79
180 1,264.14 788.63 475.50 145,118.28
181 1,264.14 786.06 478.08 144,640.20
182 1,264.14 783.47 480.67 144,159.54
183 1,264.14 780.86 483.27 143,676.26
184 1,264.14 778.25 485.89 143,190.37
185 1,264.14 775.61 488.52 142,701.85
186 1,264.14 772.97 491.17 142,210.68
187 1,264.14 770.31 493.83 141,716.86
188 1,264.14 767.63 496.50 141,220.35
189 1,264.14 764.94 499.19 140,721.16
190 1,264.14 762.24 501.90 140,219.26
191 1,264.14 759.52 504.62 139,714.65
192 1,264.14 756.79 507.35 139,207.30
193 1,264.14 754.04 510.10 138,697.20
194 1,264.14 751.28 512.86 138,184.35
195 1,264.14 748.50 515.64 137,668.71
196 1,264.14 745.71 518.43 137,150.28
197 1,264.14 742.90 521.24 136,629.04
198 1,264.14 740.07 524.06 136,104.98
199 1,264.14 737.24 526.90 135,578.08
200 1,264.14 734.38 529.75 135,048.32
201 1,264.14 731.51 532.62 134,515.70
202 1,264.14 728.63 535.51 133,980.19
203 1,264.14 725.73 538.41 133,441.78
204 1,264.14 722.81 541.33 132,900.45
205 1,264.14 719.88 544.26 132,356.19
206 1,264.14 716.93 547.21 131,808.99
207 1,264.14 713.97 550.17 131,258.81
208 1,264.14 710.99 553.15 130,705.66
209 1,264.14 707.99 556.15 130,149.52
210 1,264.14 704.98 559.16 129,590.36
211 1,264.14 701.95 562.19 129,028.17
212 1,264.14 698.90 565.23 128,462.94
213 1,264.14 695.84 568.30 127,894.64
214 1,264.14 692.76 571.37 127,323.27
215 1,264.14 689.67 574.47 126,748.80
216 1,264.14 686.56 577.58 126,171.22
217 1,264.14 683.43 580.71 125,590.51
218 1,264.14 680.28 583.85 125,006.66
219 1,264.14 677.12 587.02 124,419.64
220 1,264.14 673.94 590.20 123,829.44
221 1,264.14 670.74 593.39 123,236.05
222 1,264.14 667.53 596.61 122,639.44
223 1,264.14 664.30 599.84 122,039.60
224 1,264.14 661.05 603.09 121,436.52
225 1,264.14 657.78 606.35 120,830.16
226 1,264.14 654.50 609.64 120,220.52
227 1,264.14 651.19 612.94 119,607.58
228 1,264.14 647.87 616.26 118,991.32
229 1,264.14 644.54 619.60 118,371.72
230 1,264.14 641.18 622.96 117,748.76
231 1,264.14 637.81 626.33 117,122.43
232 1,264.14 634.41 629.72 116,492.71
233 1,264.14 631.00 633.13 115,859.57
234 1,264.14 627.57 636.56 115,223.01
235 1,264.14 624.12 640.01 114,583.00
236 1,264.14 620.66 643.48 113,939.52
237 1,264.14 617.17 646.96 113,292.56
238 1,264.14 613.67 650.47 112,642.09
239 1,264.14 610.14 653.99 111,988.10
240 1,264.14 606.60 657.53 111,330.57
241 1,264.14 603.04 661.10 110,669.47
242 1,264.14 599.46 664.68 110,004.79
243 1,264.14 595.86 668.28 109,336.52
244 1,264.14 592.24 671.90 108,664.62
245 1,264.14 588.60 675.54 107,989.08
246 1,264.14 584.94 679.20 107,309.89
247 1,264.14 581.26 682.87 106,627.01
248 1,264.14 577.56 686.57 105,940.44
249 1,264.14 573.84 690.29 105,250.15
250 1,264.14 570.10 694.03 104,556.12
251 1,264.14 566.35 697.79 103,858.33
252 1,264.14 562.57 701.57 103,156.76
253 1,264.14 558.77 705.37 102,451.39
254 1,264.14 554.95 709.19 101,742.20
255 1,264.14 551.10 713.03 101,029.16
256 1,264.14 547.24 716.89 100,312.27
257 1,264.14 543.36 720.78 99,591.49
258 1,264.14 539.45 724.68 98,866.81
259 1,264.14 535.53 728.61 98,138.20
260 1,264.14 531.58 732.55 97,405.65
261 1,264.14 527.61 736.52 96,669.13
262 1,264.14 523.62 740.51 95,928.61
263 1,264.14 519.61 744.52 95,184.09
264 1,264.14 515.58 748.56 94,435.54
265 1,264.14 511.53 752.61 93,682.93
266 1,264.14 507.45 756.69 92,926.24
267 1,264.14 503.35 760.79 92,165.45
268 1,264.14 499.23 764.91 91,400.55
269 1,264.14 495.09 769.05 90,631.50
270 1,264.14 490.92 773.22 89,858.28
271 1,264.14 486.73 777.40 89,080.88
272 1,264.14 482.52 781.61 88,299.26
273 1,264.14 478.29 785.85 87,513.41
274 1,264.14 474.03 790.11 86,723.31
275 1,264.14 469.75 794.38 85,928.92
276 1,264.14 465.45 798.69 85,130.24
277 1,264.14 461.12 803.01 84,327.22
278 1,264.14 456.77 807.36 83,519.86
279 1,264.14 452.40 811.74 82,708.12
280 1,264.14 448.00 816.13 81,891.99
281 1,264.14 443.58 820.55 81,071.43
282 1,264.14 439.14 825.00 80,246.44
283 1,264.14 434.67 829.47 79,416.97
284 1,264.14 430.18 833.96 78,583.01
285 1,264.14 425.66 838.48 77,744.53
286 1,264.14 421.12 843.02 76,901.51
287 1,264.14 416.55 847.59 76,053.92
288 1,264.14 411.96 852.18 75,201.75
289 1,264.14 407.34 856.79 74,344.95
290 1,264.14 402.70 861.43 73,483.52
291 1,264.14 398.04 866.10 72,617.42
292 1,264.14 393.34 870.79 71,746.63
293 1,264.14 388.63 875.51 70,871.12
294 1,264.14 383.89 880.25 69,990.87
295 1,264.14 379.12 885.02 69,105.85
296 1,264.14 374.32 889.81 68,216.03
297 1,264.14 369.50 894.63 67,321.40
298 1,264.14 364.66 899.48 66,421.92
299 1,264.14 359.79 904.35 65,517.57
300 1,264.14 354.89 909.25 64,608.32
301 1,264.14 349.96 914.17 63,694.15
302 1,264.14 345.01 919.13 62,775.02
303 1,264.14 340.03 924.10 61,850.92
304 1,264.14 335.03 929.11 60,921.81
305 1,264.14 329.99 934.14 59,987.67
306 1,264.14 324.93 939.20 59,048.46
307 1,264.14 319.85 944.29 58,104.17
308 1,264.14 314.73 949.41 57,154.77
309 1,264.14 309.59 954.55 56,200.22
310 1,264.14 304.42 959.72 55,240.50
311 1,264.14 299.22 964.92 54,275.59
312 1,264.14 293.99 970.14 53,305.44
313 1,264.14 288.74 975.40 52,330.04
314 1,264.14 283.45 980.68 51,349.36
315 1,264.14 278.14 985.99 50,363.37
316 1,264.14 272.80 991.33 49,372.03
317 1,264.14 267.43 996.70 48,375.33
318 1,264.14 262.03 1,002.10 47,373.23
319 1,264.14 256.60 1,007.53 46,365.70
320 1,264.14 251.15 1,012.99 45,352.71
321 1,264.14 245.66 1,018.48 44,334.23
322 1,264.14 240.14 1,023.99 43,310.24
323 1,264.14 234.60 1,029.54 42,280.70
324 1,264.14 229.02 1,035.12 41,245.58
325 1,264.14 223.41 1,040.72 40,204.86
326 1,264.14 217.78 1,046.36 39,158.50
327 1,264.14 212.11 1,052.03 38,106.48
328 1,264.14 206.41 1,057.73 37,048.75
329 1,264.14 200.68 1,063.46 35,985.29
330 1,264.14 194.92 1,069.22 34,916.08
331 1,264.14 189.13 1,075.01 33,841.07
332 1,264.14 183.31 1,080.83 32,760.24
333 1,264.14 177.45 1,086.68 31,673.56
334 1,264.14 171.57 1,092.57 30,580.98
335 1,264.14 165.65 1,098.49 29,482.50
336 1,264.14 159.70 1,104.44 28,378.06
337 1,264.14 153.71 1,110.42 27,267.64
338 1,264.14 147.70 1,116.44 26,151.20
339 1,264.14 141.65 1,122.48 25,028.72
340 1,264.14 135.57 1,128.56 23,900.15
341 1,264.14 129.46 1,134.68 22,765.47
342 1,264.14 123.31 1,140.82 21,624.65
343 1,264.14 117.13 1,147.00 20,477.65
344 1,264.14 110.92 1,153.22 19,324.43
345 1,264.14 104.67 1,159.46 18,164.97
346 1,264.14 98.39 1,165.74 16,999.23
347 1,264.14 92.08 1,172.06 15,827.17
348 1,264.14 85.73 1,178.41 14,648.77
349 1,264.14 79.35 1,184.79 13,463.98
350 1,264.14 72.93 1,191.21 12,272.77
351 1,264.14 66.48 1,197.66 11,075.11
352 1,264.14 59.99 1,204.15 9,870.97
353 1,264.14 53.47 1,210.67 8,660.30
354 1,264.14 46.91 1,217.23 7,443.07
355 1,264.14 40.32 1,223.82 6,219.25
356 1,264.14 33.69 1,230.45 4,988.80
357 1,264.14 27.02 1,237.11 3,751.69
358 1,264.14 20.32 1,243.81 2,507.88
359 1,264.14 13.58 1,250.55 1,257.33
360 1,264.14 6.81 1,257.33 0.00

What this calculator does

This tool computes the fixed payment for a fully-amortizing loan such as a mortgage, car loan or personal loan. It also returns the total amount you will pay over the life of the loan, the total interest, and a complete period-by-period amortization schedule showing how each payment splits between interest and principal.

How to use it

Enter the amount borrowed (the principal), the nominal annual interest rate as a percentage, the loan term in years, and how many payments you make each year (monthly is the most common). The calculator converts the annual rate to a per-period rate and computes the level payment that pays the loan off exactly at the end of the term.

The formula explained

For a level-payment loan the periodic payment is $$\text{Payment} = \dfrac{P \cdot i}{1 - (1 + i)^{-n}}$$ where P is the loan amount, i is the per-period interest rate, and n is the total number of payments. The per-period rate is \(i = \dfrac{r/100}{m}\), and \(n = t \cdot m\). If the interest rate is zero, the payment is simply \(P / n\). Each period's interest equals the outstanding balance times \(i\); the rest of the payment reduces principal. The last payment is reconciled so the ending balance is exactly zero.

Advertisement
Diagram linking principal, interest rate and number of payments to a fixed payment
The fixed payment is derived from principal (P), periodic rate (i) and number of payments (n).

Worked example

Borrow 200,000 at 6.5% annual interest for 30 years, paid monthly. Then \(i = 0.065/12 = 0.0054167\) and \(n = 360\). The payment is $$200{,}000 \times \frac{0.0054167}{1 - 1.0054167^{-360}} \approx 1{,}264.14$$ per month. Total paid is about 455,090, of which roughly 255,090 is interest. In the first month, interest is \(200{,}000 \times 0.0054167 = 1{,}083.33\) and principal is \(1{,}264.14 - 1{,}083.33 = 180.81\).

Stacked bars showing interest shrinking and principal growing each period with declining balance
Early payments are mostly interest; over time more goes to principal as the balance falls.

FAQ

Is the quoted rate APR? No. The rate is treated as a nominal annual rate compounded at the payment frequency, the standard US loan convention. APR additionally folds in fees and points and would be a separate calculation.

Does it model extra payments or balloon payments? No. This assumes a fixed rate and equal payments with no extra payments, fees or balloon. Those change the schedule.

Why is the last payment slightly different? Rounding during the term leaves a tiny remainder, so the final payment is adjusted so the balance lands exactly on zero.

Last updated: