Blog

Welcome to the BeSmartee blog. Enjoy a wide selection of articles related to mortgages, the industry, and real estate.

What is a Loan Amortization Schedule?

By Arvin Sahakian · Nov 20, 2014 · Mortgage

What is a Loan Amortization Schedule?

Image courtesy of Planet of Success, Planet of Success

Learn what an amortization schedule is, see an example of what it looks like, and find out why it is important when getting a mortgage loan.

If you're in the market for a mortgage you will undoubtedly come across technical finance terms such as amortization. Although it's a little difficult to spell and even pronounce, amortization is quite easy to understand and very powerful once you know what it can do for you.

Here's What an Amortization Schedule Will Show You

  • How much you will owe after any number of payments
  • How much of each payment goes toward interest and principal
  • How much total interest will be paid over the life of your loan
  • How and when your loan will be paid off
  • Whether it's worth refinancing given the amount of time left on your loan

What Is Amortization?

Amortization is the paying off of debt with a fixed payment schedule in consecutive installments over a specific period of time. As a borrower you will most likely encounter a amortization with a mortgage or auto loan.

Credit cards, for example, don't amortize because there is no predetermined payoff period. You can borrow money more than one time and you can make irregular payments of various amounts to pay off your balance.

What Is Amortization Schedule?

An amortization schedule shows you every single payment you make according to your amortization period.

Specifically, an amortization schedule is a table of periodic loan payments which show you the amount of principal and interest paid each month or year. The table will show you exactly how your loan will be paid off by the end its amortization term.

Amortization Schedule Details

Amortization payments are fixed and designed so that the majority of money you pay on your first payment goes towards interest, while the majority of money you pay on your last payment goes towards principal.

For example, let's say you have a 30 year $300,000 fixed mortgage at a 4% interest rate:

Your very first monthly payment will be $1,432 of which $432 will be applied towards principal and $1,000 will be applied towards interest. In contrast, your very last monthly payment of $1,432 would be allocated as $1,427 to principal and only $5 towards interest.

Below the last payment line of the schedule, you will see a total for the interest and principal payments for the entire loan term.

Example Amortization Schedule for 30 Year $300,000 Fixed Mortgage at 4%

Year Payment Principal Interest Balance
1 $17,187 $5,283 $11,904 $294,717
2 $17,187 $5,498 $11,689 $289,219
3 $17,187 $5,722 $11,465 $283,496
4 $17,187 $5,956 $11,231 $277,541
5 $17,187 $6,198 $10,989 $271,343
6 $17,187 $6,451 $10,736 $264,892
7 $17,187 $6,713 $10,473 $258,178
8 $17,187 $6,987 $10,200 $251,191
9 $17,187 $7,272 $9,915 $243,920
10 $17,187 $7,568 $9,619 $236,352
11 $17,187 $7,876 $9,311 $228,476
12 $17,187 $8,197 $8,990 $220,279
13 $17,187 $8,531 $8,656 $211,747
14 $17,187 $8,879 $8,308 $202,869
15 $17,187 $9,240 $7,947 $193,628
16 $17,187 $9,617 $7,570 $184,012
17 $17,187 $10,009 $7,178 $174,003
18 $17,187 $10,416 $6,771 $163,586
19 $17,187 $10,841 $6,346 $152,746
20 $17,187 $11,282 $5,904 $141,463
21 $17,187 $11,742 $5,445 $129,721
22 $17,187 $12,221 $4,966 $117,500
23 $17,187 $12,718 $4,469 $104,782
24 $17,187 $13,237 $3,950 $91,545
25 $17,187 $13,776 $3,411 $77,770
26 $17,187 $14,337 $2,850 $63,433
27 $17,187 $14,921 $2,266 $48,511
28 $17,187 $15,529 $1,658 $32,982
29 $17,187 $16,162 $1,025 $16,820
30 $17,187 $16,820 $367 $0
TOTAL $515,609 $300,000 $215,609

BeSmartee TipTip: When you apply for a new loan lenders are not required by law to give you an amortization schedule. This is why it's important to ask your lending professional for one before you agree to move forward with the loan. For quick reference, use this amortization schedule to easily calculate your loan payoff schedule.

Refinancing Restarts Your Amortization

It's important to note that every time you refinance your existing mortgage, the amortization schedule starts all over again. Because early payments are designed to go towards interest and then gradually go towards principal, by refinancing you will be extending the time it takes to pay off your loan.

To explain, let's look at the 30 year $300,000 fixed mortgage at 4% example:

  • You make payments of $1,432 for 4 years
  • After 4 years of payments:
    • You have paid $22,459 towards principal
    • You have paid $46,280 towards interest
  • You now have 26 years remaining with a balance of $277,541
  • You decide to refinance into a new 30 year fixed mortgage
  • You are charged closing costs for the new loan (use $9,000 as an example)
  • Your new balance is now approximately $286,541

By refinancing you just increased your loan balance and lost 4 years of amortization. Now, you have to start over repay 4 years of interest that you'll never get back!

Although a refinance can be very useful for people in many cases, you need to make sure it makes sense. Be sure to weigh out all the options, consider your amortization schedule and make a smart decision.

Amortization Schedule Shows You All the Details

If you're in the market for a new mortgage, the amortization schedule will help you better understand the exact details of your monthly mortgage payments, when your mortgage will be paid off and give you a tool to compare different loan options between lenders.


Real Estate Commission: Explained, Revealed and Compared
By Arvin Sahakian · Aug 17, 2015 · Real Estate Data

Real estate agents receive commissions from home buyers and sellers, collectively earning over $50 Billion per year. Learn how commission amounts are set, who pays them, and how they work in this article. Read more.

197,736

California Property Tax: Complete List by County 2014-2015
By Tim Nguyen · Nov 26, 2014 · Real Estate Data

List of secured property tax rates for all counties of California fiscal year for 2014-2015. Read more.

126,863

California Proposition 60 and 90: Your Complete Guide
By Tim Nguyen · Nov 28, 2014 · Real Estate Data

If you live in California and are over the age of 55 you can effectively reduce your property taxes when buying a new home. Read more.

66,402

What to Expect During the Home Loan Closing Process
By Arvin Sahakian · Feb 24, 2015 · Mortgage

You've heard the term used before, but what does loan closing mean? Find out all you need to know about the process. Read more.

54,310

The Surge in Foreign Real Estate Investment in the United States
By Laura Agadoni · Feb 24, 2016 · Real Estate

Foreign real estate investment in the United States, both commercial and residential, is a huge phenomenon that is only expected to accelerate, maybe even to skyrocket, in 2016. Read more.

50,343

Houston vs. Dallas: Which One is Better to Live in?
By Amanda Curry · Oct 11, 2016 · Real Estate

Houston Vs. Dallas? If you are considering moving to either of these major metropolitan areas, we've created a resource to help you make the decision process a little easier. Read more.

49,087

5 Illegal Borrowing Activities: Things That Are Illegal When You Try to Get a Home Loan
By Laura Agadoni · Jan 22, 2016 · Mortgage

Whenever there is money to be made or money to be spent, some unscrupulous folks will take advantage, trying to game the system or commit all-out fraud. Read more.

48,433

Does Homeowners Insurance Pay Off your Mortgage if the House is Burned Down?
By Amanda Curry · Feb 8, 2017 · Mortgage

In this article, we explore how homeowners insurance works and what happens in the event of a house fire. Read more.

25,809

16 Ways to Improve Your Debt-to-Income (DTI) Ratio
By Veronica Nguyen · Nov 29, 2014 · Mortgage

Your DTI is used by mortgage lenders to determine whether you qualify for a loan, and if so, for how much. Improve your DTI with these 16 tips. Read more.

25,338

5 Tips on Getting a Mortgage Loan after Bankruptcy
By Veronica Nguyen · Apr 15, 2015 · Mortgage

A bankruptcy will make it very difficult to attain a home loan. These 5 tips will help you re-establish your credit quickly in order to qualify for a home loan. Read more.

20,782