30-Year Mortgage Amortization Schedule
The 30-year fixed mortgage is still the default for U.S. home loans. This page shows the full 360-payment path for $300,000 at 6.5% — the schedule most borrowers receive at closing, but here you can tweak terms before you sign.
Controls below default to annual summary for this long term so the PDF stays readable. Switch to every payment when you need row-level detail. Download CSV for Excel.
Planning tool only. Servicer schedules may round differently on individual payments while still landing on zero at payoff.
Loan:$300,000.00 at 6.5% for 30 years (monthly)
Monthly payment:$1,896.20
Total interest:$382,636.74· Payments:361
| # | Payment | Principal | Interest | Extra | Balance |
|---|---|---|---|---|---|
| 1 | $22,754.40 | $3,353.12 | $19,401.28 | $296,646.88 | |
| 2 | $22,754.40 | $3,577.68 | $19,176.72 | $293,069.20 | |
| 3 | $22,754.40 | $3,817.29 | $18,937.11 | $289,251.91 | |
| 4 | $22,754.40 | $4,072.94 | $18,681.46 | $285,178.97 | |
| 5 | $22,754.40 | $4,345.71 | $18,408.69 | $280,833.26 | |
| 6 | $22,754.40 | $4,636.75 | $18,117.65 | $276,196.51 | |
| 7 | $22,754.40 | $4,947.30 | $17,807.10 | $271,249.21 | |
| 8 | $22,754.40 | $5,278.62 | $17,475.78 | $265,970.59 | |
| 9 | $22,754.40 | $5,632.13 | $17,122.27 | $260,338.46 | |
| 10 | $22,754.40 | $6,009.32 | $16,745.08 | $254,329.14 | |
| 11 | $22,754.40 | $6,411.79 | $16,342.61 | $247,917.35 | |
| 12 | $22,754.40 | $6,841.18 | $15,913.22 | $241,076.17 |
Showing first 12 of 31 rows. Download PDF or CSV for the full schedule.
The Nifty App · theniftyapp.com
Related schedules
Amortization Schedule
Free amortization schedule, free printable pdf. Full payment-by-payment schedule with principal, interest, and balance — download a printable PDF or CSV. Your numbers stay in your browser.
Amortization Calculator with Extra Payments
Free amortization calculator with extra payments. Full payment-by-payment schedule with principal, interest, and balance — download a printable PDF or CSV. Your numbers stay in your browser.
Mortgage Amortization Schedule
Free mortgage amortization schedule. Full payment-by-payment schedule with principal, interest, and balance — download a printable PDF or CSV. Your numbers stay in your browser.
Mortgage Payoff Calculator, Printable Schedule
Free mortgage payoff calculator, printable schedule. Full payment-by-payment schedule with principal, interest, and balance — download a printable PDF or CSV. Your numbers stay in your browser.