How Amortization Works
A $200,000 mortgage at 6% over 30 years:
- Fixed monthly payment: $1,199.10
- Number of payments: 360 (30 years × 12 months)
- Total paid: $431,678 (includes $231,678 in interest)
Each $1,199.10 payment includes both interest and principal. The split changes each month.
Amortization Schedule
Here's what the first three and last three payments look like:
Month 1: Payment $1,199.10 = $1,000 interest + $199.10 principal. Remaining: $199,801
Month 2: Payment $1,199.10 = $999.01 interest + $200.09 principal. Remaining: $199,601
Month 3: Payment $1,199.10 = $998.01 interest + $201.09 principal. Remaining: $199,400
Notice: Same payment, but interest decreases and principal increases as remaining balance drops.
Month 358: Payment $1,199.10 = $11.99 interest + $1,187.11 principal
Month 359: Payment $1,199.10 = $5.94 interest + $1,193.16 principal
Month 360: Payment $1,198.84 = $0 interest + $1,198.84 principal. Loan paid off.
Early Payoff Impact
If you pay an extra $200/month (total $1,399.10):
- Loan pays off in ~20 years instead of 30
- Total paid: ~$336,000 instead of $431,678
- Savings: $95,678
Negative Amortization
In rare cases (option ARMs), if your payment is less than accrued interest, the unpaid interest gets added to principal. Your balance grows even though you're making payments. This is negative amortization—avoid it.





