Skip to content
Finance Calc Kit
Loans

Amortization Equal Principal Payments

Calculate amortization schedule with equal principal payments. Free online fixed principal loan amortization calculator with printable payment table.

Loan details

$
%
$

First monthly payment

$694.44

Includes $277.78 principal + initial interest

Last monthly payment

$278.94

Decreases $1.16/mo

Fixed principal

$277.78

Constant principal portion

Average payment

$486.69

Over 360 total payments

Total interest

$75,208.33

Interest over loan life

Total cost

$175,208.33

Principal + interest

Payoff date

July 2056

360 total payments

Savings vs standard fixed-payment (EMI) loanCompared to a conventional loan with fixed payments of $536.82/mo (total interest $93,255.78), this equal-principal structure saves you $18,047.45 in total interest charges.

Payment breakdown

  • Principal$100,000.0057.1%
  • Interest$75,208.3342.9%

How equal principal amortization works

In equal principal amortization (constant amortization method), you repay an identical principal portion every period. Because the outstanding balance drops rapidly, your interest portion and overall payment decrease each month.

  1. Calculate constant periodic principal payment

    Pfixed=PnP_{\text{fixed}} = \frac{P}{n}

    Divide the initial loan principal of $100,000.00 by 360 total scheduled periods ($277.78 per period).

  2. Determine periodic interest rate

    i=r12i = \frac{r}{12}

    Divide the annual nominal rate of 5.0% by 12 months (0.4167% per month).

  3. Calculate interest for period k

    Ik=Bk1×iI_k = B_{k-1} \times i

    Interest is charged only on the unpaid principal balance remaining at the start of period k.

  4. Sum the total payment for period k

    PMTk=Pfixed+Ik,ΔPMT=Pfixed×i\mathrm{PMT}_k = P_{\text{fixed}} + I_k, \quad \Delta\mathrm{PMT} = P_{\text{fixed}} \times i

    Each month the total payment declines by exactly $1.16 as the remaining principal decreases.

  5. Total loan interest over the term

    Itotal=P×i×n+12I_{\text{total}} = P \times i \times \frac{n + 1}{2}

    Total interest sums to $75,208.33, which is lower than a traditional annuity-style loan.

Amortization schedule

Year-by-year summary. Expand any year to view monthly breakdown.

YearPaymentPrincipalInterestEnding balance
$3,460.65$1,388.89$2,071.76$98,611.11
$8,187.50$3,333.33$4,854.17$95,277.78
$8,020.83$3,333.33$4,687.50$91,944.44
$7,854.17$3,333.33$4,520.83$88,611.11
$7,687.50$3,333.33$4,354.17$85,277.78
$7,520.83$3,333.33$4,187.50$81,944.44
$7,354.17$3,333.33$4,020.83$78,611.11
$7,187.50$3,333.33$3,854.17$75,277.78
$7,020.83$3,333.33$3,687.50$71,944.44
$6,854.17$3,333.33$3,520.83$68,611.11
$6,687.50$3,333.33$3,354.17$65,277.78
$6,520.83$3,333.33$3,187.50$61,944.44
$6,354.17$3,333.33$3,020.83$58,611.11
$6,187.50$3,333.33$2,854.17$55,277.78
$6,020.83$3,333.33$2,687.50$51,944.44
$5,854.17$3,333.33$2,520.83$48,611.11
$5,687.50$3,333.33$2,354.17$45,277.78
$5,520.83$3,333.33$2,187.50$41,944.44
$5,354.17$3,333.33$2,020.83$38,611.11
$5,187.50$3,333.33$1,854.17$35,277.78
$5,020.83$3,333.33$1,687.50$31,944.44
$4,854.17$3,333.33$1,520.83$28,611.11
$4,687.50$3,333.33$1,354.17$25,277.78
$4,520.83$3,333.33$1,187.50$21,944.44
$4,354.17$3,333.33$1,020.83$18,611.11
$4,187.50$3,333.33$854.17$15,277.78
$4,020.83$3,333.33$687.50$11,944.44
$3,854.17$3,333.33$520.83$8,611.11
$3,687.50$3,333.33$354.17$5,277.78
$3,520.83$3,333.33$187.50$1,944.44
$1,976.85$1,944.44$32.41$0.00
Report tool

What are equal principal amortization payments?

Equal principal amortization, also known as the constant amortization method (CAM) or straight-line amortization, is a loan repayment schedule where the borrower repays an identical, fixed dollar amount of principal in every payment period. Because principal decreases by an equal amount each month, the outstanding loan balance shrinks quickly, causing periodic interest charges and total monthly payments to steadily decline over the life of the loan.

This repayment structure stands in contrast to conventional annuity-style mortgages and consumer loans, which maintain a fixed total monthly installment. If you need to analyze standard fixed-installment loans, compare your results with the amortization calculator or check monthly payment splits on the EMI calculator. For loans with custom compounding schedules, explore the advanced loan calculator.

The equal principal payment formulas

For an initial loan principal PP, nominal annual interest rate rr, periodic interest rate i=r/12i = r / 12, and total scheduled payment periods nn (such as tenure in years multiplied by 12), the repayment values are determined by:

Pfixed=PnP_{\text{fixed}} = \frac{P}{n}

In each period kk (where k=1,2,,nk = 1, 2, \dots, n), the interest charge IkI_k is calculated on the beginning balance of that period Bk1B_{k-1}:

Bk1=P×(1k1n),Ik=Bk1×iB_{k-1} = P \times \left(1 - \frac{k - 1}{n}\right), \quad I_k = B_{k-1} \times i

The total payment for period kk is the sum of the constant principal payment and that period's accrued interest:

PMTk=Pfixed+Ik=Pn+P(1k1n)i\mathrm{PMT}_k = P_{\text{fixed}} + I_k = \frac{P}{n} + P \left(1 - \frac{k - 1}{n}\right) i

Because Bk1B_{k-1} decreases by exactly P/nP / n each period, the monthly payment drops by a constant step size ΔPMT\Delta\mathrm{PMT} every single month:

ΔPMT=Pn×i\Delta\mathrm{PMT} = \frac{P}{n} \times i

Total interest and lifetime cost

Because the interest charges form an arithmetic progression descending from P×iP \times i down to (P/n)×i(P / n) \times i, the total interest paid across all nn periods has a closed-form solution:

Itotal=k=1nIk=P×i×n+12I_{\text{total}} = \sum_{k=1}^n I_k = P \times i \times \frac{n + 1}{2}

The total cost of the loan is simply the original principal plus total interest: Total Cost=P+Itotal\text{Total Cost} = P + I_{\text{total}}.

Step-by-step worked example

Consider a loan of $12,000 at a 6.00% annual interest rate with a 1-year term (12 monthly payments):

  • Monthly principal: $12,000 / 12 = $1,000.00 each month.
  • Monthly interest rate: 6.00% / 12 = 0.50% (0.005).
  • Month 1: Beginning balance = $12,000. Interest = $12,000 x 0.005 = $60.00. Total payment = $1,000 + $60 = $1,060.00. Remaining balance = $11,000.
  • Month 2: Beginning balance = $11,000. Interest = $11,000 x 0.005 = $55.00. Total payment = $1,000 + $55 = $1,055.00. Remaining balance = $10,000.
  • Month 12: Beginning balance = $1,000. Interest = $1,000 x 0.005 = $5.00. Total payment = $1,000 + $5 = $1,005.00. Remaining balance = $0.00.
  • Total interest: $12,000 x 0.005 x (13 / 2) = $390.00.

Equal principal vs equal total payment (EMI)

Borrowers often debate whether to choose equal principal amortization or standard equal monthly installments (annuity loans). Here are the fundamental differences:

  • Substantially lower lifetime interest: Because you pay down principal aggressively right from the start, the average outstanding balance over the term is much lower under equal principal payments. On a $300,000 30-year loan at 6%, equal principal saves over $76,000 in total interest compared to standard fixed-payment amortization.
  • Faster equity accumulation: Homeowners and business owners build equity immediately at a constant rate, rather than seeing early payments absorbed by interest.
  • Higher initial cash flow requirement: The first several years require larger monthly outlays. As payments diminish over time, the burden on monthly cash flow decreases.

Frequently asked questions

What is an equal principal amortization schedule?
It is a loan schedule where the principal portion of each periodic payment is constant, calculated by dividing the total principal by the number of periods. Because interest is charged on the declining balance, total payments decrease with each installment.
Why do monthly payments decrease over time?
Each month you repay a fixed amount of principal, reducing the unpaid loan balance. Because interest is recalculated on this smaller remaining balance every month, the interest charge shrinks, lowering your overall payment.
How does equal principal save money compared to standard EMI?
In standard EMI loans, early payments are weighted heavily toward interest, so principal is paid down slowly. Equal principal loans reduce principal by the same amount in month one as in the final month, cutting the total interest accumulated over the life of the loan.
Can I make extra monthly principal payments?
Yes. Adding extra principal reduces the outstanding balance even faster, further lowering subsequent monthly interest charges and shortening the total number of payments needed to reach zero balance.
What happens if the interest rate is 0%?
At 0% interest, there are no interest charges. Every monthly payment is equal to the principal divided by the number of months, and the total cost equals the initial principal balance.
Can I export the amortization schedule as a CSV file?
Yes. You can toggle between annual and monthly views, inspect individual payment periods, and click Export CSV to download the complete payment schedule.

Resources and references

The formulas and methods in this calculator were checked against these independent sources.