Loading...
Generate a month-by-month loan amortization schedule with principal/interest split. Download as CSV or print as PDF. Free, no signup, no watermark.
Total interest
$418,526.69
Total paid
$718,526.69
Paid off in
360 months(30.0 yr)
| Month | Payment | Principal | Interest | Balance |
|---|---|---|---|---|
| 1 | $1,995.91 | $245.91 | $1,750.00 | $299,754.09 |
| 2 | $1,995.91 | $247.34 | $1,748.57 | $299,506.75 |
| 3 | $1,995.91 | $248.78 | $1,747.12 | $299,257.97 |
| 4 | $1,995.91 | $250.24 | $1,745.67 | $299,007.73 |
| 5 | $1,995.91 | $251.70 | $1,744.21 | $298,756.03 |
| 6 | $1,995.91 | $253.16 | $1,742.74 | $298,502.87 |
| 7 | $1,995.91 | $254.64 | $1,741.27 | $298,248.23 |
| 8 | $1,995.91 | $256.13 | $1,739.78 | $297,992.10 |
| 9 | $1,995.91 | $257.62 | $1,738.29 | $297,734.48 |
| 10 | $1,995.91 | $259.12 | $1,736.78 | $297,475.36 |
| 11 | $1,995.91 | $260.63 | $1,735.27 | $297,214.73 |
| 12 | $1,995.91 | $262.15 | $1,733.75 | $296,952.57 |
Generate a full month-by-month amortization schedule for any loan — mortgages, car loans, student loans, business loans. See exactly how much of every payment goes to principal vs interest, your running balance, and optional extra-payment scenarios. Download the schedule as a CSV (for Excel/Google Sheets) or print it as PDF with one click — no signup, no watermark, no row limits. Works in USD, GBP, EUR, CAD, AUD and INR.
See exactly when you cross the halfway point on principal vs interest payments — usually surprisingly late in a 30-year mortgage.
Generate schedules at two different rates or terms, export both, compare side by side.
Subscribe for updates about new KuchhBhi tools, practical guides and important improvements.
Free mortgage payoff calculator. See how much interest and time you save by paying extra each month, switching to biweekly payments, or making a one-time lump-sum payment on a 15-, 20- or 30-year mortgage.
Free VAT calculator for the UK and EU. Add VAT to net or remove VAT from gross at any current 2026 rate — standard, reduced or zero — across 15 countries.
Export the schedule to CSV for your accountant to pick out the interest portion (deductible on a primary mortgage in many countries).
Walk into a lender meeting with the full schedule already printed — you'll spot fees and rate quirks faster.
Data handling varies by tool. Some tools work in your browser; AI-powered tools send submitted content to online providers. Avoid sharing confidential information. Privacy policy.