monthly payment:

$458.72 / payment

A single monthly payment for a $25,000.00 loan should be $458.72 per payment.

This 5 years length loan gives us a total of 60 payments. You will have to pay this amount to the lender 12 times per year.

Although we have made every effort to ensure the accuracy of the calculated results, we accept no responsibility for errors or omissions caused by this loan amortization calculator.

Loan amortization calculator

Loan amount:

The amount that you owe or wish to borrow.

dollars

close (x)

Warning:
Loan amount should be a number! Comma "," can be used as a digit grouping symbol. Please use the dot as a decimal symbol.

Example amount: 150,000.00

Interest rate:

Annual interest rate paid for the borrowed money.

percent

close (x)

Warning:
Interest must be given in a number format and the decimal symbol must be a dot!

Example interest rate: 4.25

Loan length:

Length can be entered either in months or years.

months

years

Payment frequency:

Select the appropriate payment frequency below.

please select

Loan start date:

Enter a start date or leave empty for today's date.

mm/dd/yyyy

Amortization Schedule

Scroll down to view the loan summary table.

The monthly payment for a $25,000.00 loan at 3.85% anual interest rate will be $458.72 per payment. This amount should be paid to the lender, bank or lending institution for 5 years. The loan amortization table below shows your monthly payment divided into two portions. One portion is put towards interest (interest paid), while the other portion goes towards principal (principal paid). As you can see, initially a larger amount is applied towards interest and as the loan matures the portion applied towards the outstanding principal balance gets larger and larger.

Please note that if you are calculating a mortgage loan, property taxes, property insurance and private mortgage insurance is neglected in the calculation, they will increase the amount of your regular periodic payments.

period:

date:

interest paid:

principal paid:

remaining balance:

12/14/2024

$80.21

$378.51

$24,621.49

Loan amortization schedule for year 1 (2024):
You will spend $80.21 on interest and $378.51 on principal.

period:

date:

interest paid:

principal paid:

remaining balance:

01/14/2025

$78.99

$379.73

$24,241.76

02/14/2025

$77.78

$380.94

$23,860.82

03/14/2025

$76.55

$382.17

$23,478.65

04/14/2025

$75.33

$383.39

$23,095.26

05/14/2025

$74.10

$384.62

$22,710.64

06/14/2025

$72.86

$385.86

$22,324.78

07/14/2025

$71.63

$387.09

$21,937.69

08/14/2025

$70.38

$388.34

$21,549.35

09/14/2025

$69.14

$389.58

$21,159.77

10/14/2025

$67.89

$390.83

$20,768.94

11/14/2025

$66.63

$392.09

$20,376.85

12/14/2025

$65.38

$393.34

$19,983.51

Loan amortization schedule for year 2 (2025):
You will spend $866.66 on interest and $4,637.98 on principal.

period:

date:

interest paid:

principal paid:

remaining balance:

01/14/2026

$64.11

$394.61

$19,588.90

02/14/2026

$62.85

$395.87

$19,193.03

03/14/2026

$61.58

$397.14

$18,795.89

04/14/2026

$60.30

$398.42

$18,397.47

05/14/2026

$59.03

$399.69

$17,997.78

06/14/2026

$57.74

$400.98

$17,596.80

07/14/2026

$56.46

$402.26

$17,194.54

08/14/2026

$55.17

$403.55

$16,790.99

09/14/2026

$53.87

$404.85

$16,386.14

10/14/2026

$52.57

$406.15

$15,979.99

11/14/2026

$51.27

$407.45

$15,572.54

12/14/2026

$49.96

$408.76

$15,163.78

Loan amortization schedule for year 3 (2026):
You will spend $684.91 on interest and $4,819.73 on principal.

period:

date:

interest paid:

principal paid:

remaining balance:

01/14/2027

$48.65

$410.07

$14,753.71

02/14/2027

$47.33

$411.39

$14,342.32

03/14/2027

$46.01

$412.71

$13,929.61

04/14/2027

$44.69

$414.03

$13,515.58

05/14/2027

$43.36

$415.36

$13,100.22

06/14/2027

$42.03

$416.69

$12,683.53

07/14/2027

$40.69

$418.03

$12,265.50

08/14/2027

$39.35

$419.37

$11,846.13

09/14/2027

$38.01

$420.71

$11,425.42

10/14/2027

$36.66

$422.06

$11,003.36

11/14/2027

$35.30

$423.42

$10,579.94

12/14/2027

$33.94

$424.78

$10,155.16

Loan amortization schedule for year 4 (2027):
You will spend $496.02 on interest and $5,008.62 on principal.

period:

date:

interest paid:

principal paid:

remaining balance:

01/14/2028

$32.58

$426.14

$9,729.02

02/14/2028

$31.21

$427.51

$9,301.51

03/14/2028

$29.84

$428.88

$8,872.63

04/14/2028

$28.47

$430.25

$8,442.38

05/14/2028

$27.09

$431.63

$8,010.75

06/14/2028

$25.70

$433.02

$7,577.73

07/14/2028

$24.31

$434.41

$7,143.32

08/14/2028

$22.92

$435.80

$6,707.52

09/14/2028

$21.52

$437.20

$6,270.32

10/14/2028

$20.12

$438.60

$5,831.72

11/14/2028

$18.71

$440.01

$5,391.71

12/14/2028

$17.30

$441.42

$4,950.29

Loan amortization schedule for year 5 (2028):
You will spend $299.77 on interest and $5,204.87 on principal.

period:

date:

interest paid:

principal paid:

remaining balance:

01/14/2029

$15.88

$442.84

$4,507.45

02/14/2029

$14.46

$444.26

$4,063.19

03/14/2029

$13.04

$445.68

$3,617.51

04/14/2029

$11.61

$447.11

$3,170.40

05/14/2029

$10.17

$448.55

$2,721.85

06/14/2029

$8.73

$449.99

$2,271.86

07/14/2029

$7.29

$451.43

$1,820.43

08/14/2029

$5.84

$452.88

$1,367.55

09/14/2029

$4.39

$454.33

$913.22

10/14/2029

$2.93

$455.79

$457.43

11/14/2029

$1.47

$457.43

$0.00

Loan amortization schedule for year 6 (2029):
You will spend $95.81 on interest and $4,950.29 on principal.

Loan payoff summary

Loan details:

Loan payoff details:

Loan amount:

$25,000.00

Monthly payment:

$458.72

Annual interest rate:

3.85%

Loan start date:

11/14/2024

Loan length:

5 years

Loan payoff date:

11/14/2029

Pay periodicity:

monthly

Interest paid:

$2,523.38

On a $25,000.00 loan you will spend $27,523.38.
From this $2,523.38 goes towards interest and $25,000.00 will be applied to the principal.

Use this amortization calculator to calculate your monthly payments and to create a free printable loan schedule table.

monthly payment:

$458.72 / payment

Amortization Schedule

Loan payoff summary