Amortization Schedule Calculator - NerdWallet

Mortgage amortization calculator

Your amortization schedule will show you how much of your monthly mortgage payments you spend toward principal and interest.
Monthly principal & interest

$1,567

30-year fixed loan term

See how your payments change over time for your 30-year fixed loan term
At year 0
30 year fixed loan term

Remaining
$240,000
Principal Paid
$0
Interest Paid
$0
Year 0
drag me

1

30

Years

Amortization schedule
See how your payments change over time for your 30-year fixed loan term
At year 0
30 year fixed loan term

Remaining
$240,000
Principal Paid
$0
Interest Paid
$0
Year 0
drag me

1

30

Years

Breakdown
Payment datePrincipalInterestBalance
June '24$0$0$240,000
July '24$204$1,363$239,796
August '24$205$1,362$239,591
September '24$206$1,361$239,385
October '24$207$1,360$239,177
November '24$209$1,359$238,969
December '24$210$1,358$238,759
January '25$211$1,356$238,548
February '25$212$1,355$238,336
March '25$213$1,354$238,122
April '25$215$1,353$237,908
May '25$216$1,352$237,692
June '25$217$1,350$237,475
July '25$218$1,349$237,257
August '25$220$1,348$237,037
September '25$221$1,347$236,816
October '25$222$1,345$236,594
November '25$223$1,344$236,371
December '25$225$1,343$236,146
January '26$226$1,342$235,921
February '26$227$1,340$235,693
March '26$228$1,339$235,465
April '26$230$1,338$235,235
May '26$231$1,336$235,004
June '26$232$1,335$234,772
July '26$234$1,334$234,538
August '26$235$1,332$234,303
September '26$236$1,331$234,067
October '26$238$1,330$233,829
November '26$239$1,328$233,590
December '26$240$1,327$233,350
January '27$242$1,326$233,108
February '27$243$1,324$232,865
March '27$244$1,323$232,621
April '27$246$1,321$232,375
May '27$247$1,320$232,128
June '27$249$1,319$231,879
July '27$250$1,317$231,629
August '27$251$1,316$231,377
September '27$253$1,314$231,125
October '27$254$1,313$230,870
November '27$256$1,312$230,614
December '27$257$1,310$230,357
January '28$259$1,309$230,098
February '28$260$1,307$229,838
March '28$262$1,306$229,577
April '28$263$1,304$229,313
May '28$265$1,303$229,049
June '28$266$1,301$228,783
July '28$268$1,300$228,515
August '28$269$1,298$228,246
September '28$271$1,297$227,975
October '28$272$1,295$227,703
November '28$274$1,294$227,429
December '28$275$1,292$227,154
January '29$277$1,290$226,877
February '29$278$1,289$226,598
March '29$280$1,287$226,318
April '29$282$1,286$226,036
May '29$283$1,284$225,753
June '29$285$1,282$225,468
July '29$286$1,281$225,182
August '29$288$1,279$224,894
September '29$290$1,278$224,604
October '29$291$1,276$224,313
November '29$293$1,274$224,020
December '29$295$1,273$223,725
January '30$296$1,271$223,428
February '30$298$1,269$223,130
March '30$300$1,268$222,831
April '30$301$1,266$222,529
May '30$303$1,264$222,226
June '30$305$1,262$221,921
July '30$307$1,261$221,614
August '30$308$1,259$221,306
September '30$310$1,257$220,996
October '30$312$1,255$220,684
November '30$314$1,254$220,370
December '30$315$1,252$220,055
January '31$317$1,250$219,738
February '31$319$1,248$219,419
March '31$321$1,246$219,098
April '31$323$1,245$218,775
May '31$325$1,243$218,450
June '31$326$1,241$218,124
July '31$328$1,239$217,796
August '31$330$1,237$217,466
September '31$332$1,235$217,134
October '31$334$1,234$216,800
November '31$336$1,232$216,464
December '31$338$1,230$216,127
January '32$340$1,228$215,787
February '32$341$1,226$215,446
March '32$343$1,224$215,102
April '32$345$1,222$214,757
May '32$347$1,220$214,409
June '32$349$1,218$214,060
July '32$351$1,216$213,709
August '32$353$1,214$213,356
September '32$355$1,212$213,000
October '32$357$1,210$212,643
November '32$359$1,208$212,284
December '32$361$1,206$211,922
January '33$363$1,204$211,559
February '33$366$1,202$211,193
March '33$368$1,200$210,826
April '33$370$1,198$210,456
May '33$372$1,196$210,084
June '33$374$1,193$209,710
July '33$376$1,191$209,334
August '33$378$1,189$208,956
September '33$380$1,187$208,576
October '33$382$1,185$208,193
November '33$385$1,183$207,809
December '33$387$1,181$207,422
January '34$389$1,178$207,033
February '34$391$1,176$206,642
March '34$393$1,174$206,248
April '34$396$1,172$205,853
May '34$398$1,169$205,455
June '34$400$1,167$205,054
July '34$402$1,165$204,652
August '34$405$1,163$204,247
September '34$407$1,160$203,840
October '34$409$1,158$203,431
November '34$412$1,156$203,019
December '34$414$1,153$202,605
January '35$416$1,151$202,189
February '35$419$1,149$201,770
March '35$421$1,146$201,349
April '35$424$1,144$200,925
May '35$426$1,141$200,500
June '35$428$1,139$200,071
July '35$431$1,137$199,640
August '35$433$1,134$199,207
September '35$436$1,132$198,772
October '35$438$1,129$198,333
November '35$441$1,127$197,893
December '35$443$1,124$197,450
January '36$446$1,122$197,004
February '36$448$1,119$196,556
March '36$451$1,117$196,105
April '36$453$1,114$195,652
May '36$456$1,111$195,196
June '36$458$1,109$194,737
July '36$461$1,106$194,276
August '36$464$1,104$193,813
September '36$466$1,101$193,346
October '36$469$1,098$192,877
November '36$472$1,096$192,406
December '36$474$1,093$191,931
January '37$477$1,090$191,454
February '37$480$1,088$190,975
March '37$482$1,085$190,492
April '37$485$1,082$190,007
May '37$488$1,079$189,519
June '37$491$1,077$189,028
July '37$494$1,074$188,535
August '37$496$1,071$188,039
September '37$499$1,068$187,539
October '37$502$1,065$187,037
November '37$505$1,063$186,533
December '37$508$1,060$186,025
January '38$511$1,057$185,514
February '38$513$1,054$185,001
March '38$516$1,051$184,485
April '38$519$1,048$183,965
May '38$522$1,045$183,443
June '38$525$1,042$182,918
July '38$528$1,039$182,390
August '38$531$1,036$181,858
September '38$534$1,033$181,324
October '38$537$1,030$180,787
November '38$540$1,027$180,247
December '38$543$1,024$179,703
January '39$546$1,021$179,157
February '39$550$1,018$178,607
March '39$553$1,015$178,054
April '39$556$1,011$177,499
May '39$559$1,008$176,940
June '39$562$1,005$176,377
July '39$565$1,002$175,812
August '39$569$999$175,243
September '39$572$996$174,672
October '39$575$992$174,097
November '39$578$989$173,518
December '39$582$986$172,937
January '40$585$982$172,352
February '40$588$979$171,763
March '40$592$976$171,172
April '40$595$972$170,577
May '40$598$969$169,979
June '40$602$966$169,377
July '40$605$962$168,772
August '40$609$959$168,163
September '40$612$955$167,551
October '40$616$952$166,936
November '40$619$948$166,317
December '40$623$945$165,694
January '41$626$941$165,068
February '41$630$938$164,438
March '41$633$934$163,805
April '41$637$931$163,168
May '41$640$927$162,528
June '41$644$923$161,884
July '41$648$920$161,236
August '41$651$916$160,585
September '41$655$912$159,930
October '41$659$909$159,271
November '41$663$905$158,608
December '41$666$901$157,942
January '42$670$897$157,272
February '42$674$893$156,598
March '42$678$890$155,920
April '42$682$886$155,239
May '42$685$882$154,553
June '42$689$878$153,864
July '42$693$874$153,171
August '42$697$870$152,474
September '42$701$866$151,772
October '42$705$862$151,067
November '42$709$858$150,358
December '42$713$854$149,645
January '43$717$850$148,928
February '43$721$846$148,206
March '43$725$842$147,481
April '43$730$838$146,752
May '43$734$834$146,018
June '43$738$830$145,280
July '43$742$825$144,538
August '43$746$821$143,792
September '43$750$817$143,041
October '43$755$813$142,287
November '43$759$808$141,527
December '43$763$804$140,764
January '44$768$800$139,996
February '44$772$795$139,224
March '44$776$791$138,448
April '44$781$786$137,667
May '44$785$782$136,882
June '44$790$778$136,092
July '44$794$773$135,298
August '44$799$769$134,499
September '44$803$764$133,696
October '44$808$760$132,888
November '44$812$755$132,076
December '44$817$750$131,259
January '45$822$746$130,437
February '45$826$741$129,611
March '45$831$736$128,780
April '45$836$732$127,944
May '45$841$727$127,103
June '45$845$722$126,258
July '45$850$717$125,408
August '45$855$712$124,553
September '45$860$708$123,693
October '45$865$703$122,829
November '45$870$698$121,959
December '45$875$693$121,084
January '46$879$688$120,205
February '46$884$683$119,320
March '46$889$678$118,431
April '46$895$673$117,536
May '46$900$668$116,637
June '46$905$663$115,732
July '46$910$657$114,822
August '46$915$652$113,907
September '46$920$647$112,987
October '46$925$642$112,061
November '46$931$637$111,131
December '46$936$631$110,195
January '47$941$626$109,253
February '47$947$621$108,307
March '47$952$615$107,355
April '47$957$610$106,397
May '47$963$604$105,434
June '47$968$599$104,466
July '47$974$593$103,492
August '47$979$588$102,512
September '47$985$582$101,527
October '47$991$577$100,537
November '47$996$571$99,541
December '47$1,002$565$98,539
January '48$1,008$560$97,531
February '48$1,013$554$96,518
March '48$1,019$548$95,499
April '48$1,025$543$94,474
May '48$1,031$537$93,443
June '48$1,037$531$92,407
July '48$1,042$525$91,365
August '48$1,048$519$90,316
September '48$1,054$513$89,262
October '48$1,060$507$88,202
November '48$1,066$501$87,135
December '48$1,072$495$86,063
January '49$1,078$489$84,985
February '49$1,085$483$83,900
March '49$1,091$477$82,809
April '49$1,097$470$81,712
May '49$1,103$464$80,609
June '49$1,109$458$79,500
July '49$1,116$452$78,384
August '49$1,122$445$77,262
September '49$1,128$439$76,134
October '49$1,135$433$74,999
November '49$1,141$426$73,858
December '49$1,148$420$72,710
January '50$1,154$413$71,556
February '50$1,161$406$70,395
March '50$1,167$400$69,227
April '50$1,174$393$68,053
May '50$1,181$387$66,872
June '50$1,187$380$65,685
July '50$1,194$373$64,491
August '50$1,201$366$63,290
September '50$1,208$360$62,082
October '50$1,215$353$60,867
November '50$1,222$346$59,646
December '50$1,229$339$58,417
January '51$1,235$332$57,182
February '51$1,242$325$55,939
March '51$1,250$318$54,690
April '51$1,257$311$53,433
May '51$1,264$304$52,169
June '51$1,271$296$50,898
July '51$1,278$289$49,620
August '51$1,285$282$48,335
September '51$1,293$275$47,042
October '51$1,300$267$45,742
November '51$1,307$260$44,434
December '51$1,315$252$43,119
January '52$1,322$245$41,797
February '52$1,330$237$40,467
March '52$1,337$230$39,130
April '52$1,345$222$37,785
May '52$1,353$215$36,432
June '52$1,360$207$35,072
July '52$1,368$199$33,704
August '52$1,376$191$32,328
September '52$1,384$184$30,944
October '52$1,392$176$29,552
November '52$1,399$168$28,153
December '52$1,407$160$26,746
January '53$1,415$152$25,330
February '53$1,423$144$23,907
March '53$1,432$136$22,475
April '53$1,440$128$21,036
May '53$1,448$119$19,588
June '53$1,456$111$18,132
July '53$1,464$103$16,667
August '53$1,473$95$15,195
September '53$1,481$86$13,714
October '53$1,489$78$12,224
November '53$1,498$69$10,726
December '53$1,506$61$9,220
January '54$1,515$52$7,705
February '54$1,524$44$6,181
March '54$1,532$35$4,649
April '54$1,541$26$3,108
May '54$1,550$18$1,558
June '54$1,558$9$0
Compare loan types
Total principal: $240,000
Loan Term
30-year fixed
Your Input
15-year fixed30-year fixed
Total Monthly Payment$2,003$2,465$2,003
Mortgage Rate6.817%6.033%*6.817%*
Total interest paid$324,242$125,317$324,242
* Data source: ©Zillow, Inc. 2006 - 2024. Use is subject to the Terms of Use

Save & exit

Refine your results

Principal & interest

$1,567

Loan term

Refine Results

Many or all of the products featured here are from our partners who compensate us. This influences which products we write about and where and how the product appears on a page. However, this does not influence our evaluations. Our opinions are our own. Here is a list of our partners and here's how we make money.

ADVERTISEMENT

Mortgage loans from our partners

New American Funding - PURCHASE logo
Check Rate

on New American Funding

New American Funding

4.5

NerdWallet rating 
New American Funding - PURCHASE logo

4.5

NerdWallet rating 
Min. credit score 
580

Min. down payment 
3.5%

Check Rate

on New American Funding

Better - PURCHASE logo
Check Rate

on Better

Better

4.5

NerdWallet rating 
Better - PURCHASE logo

4.5

NerdWallet rating 
Min. credit score 
620

Min. down payment 
3%

Check Rate

on Better

NBKC - PURCHASE logo
Check Rate

on NBKC

NBKC

4.5

NerdWallet rating 
NBKC - PURCHASE logo

4.5

NerdWallet rating 
Min. credit score 
620

Min. down payment 
3%

Check Rate

on NBKC

Rocket Mortgage - PURCHASE logo
Check Rate

on Rocket Mortgage

Rocket Mortgage

4.0

NerdWallet rating 
Rocket Mortgage - PURCHASE logo

4.0

NerdWallet rating 
Min. credit score 
620

Min. down payment 
1%

Check Rate

on Rocket Mortgage

Guaranteed Rate - PURCHASE logo
Check Rate

on Guaranteed Rate

Guaranteed Rate

5.0

NerdWallet rating 
Guaranteed Rate - PURCHASE logo

5.0

NerdWallet rating 
Min. credit score 
620

Min. down payment 
3%

Check Rate

on Guaranteed Rate