calcstudio.app
Home › Auto loan calculators › Car loan amortization calculator

Car loan amortization calculator

This car loan amortization calculator lists every payment and shows how much goes to interest and principal, and what you still owe after each one.

Monthly car payment
$504.96
Amount financed $25,200
Principal$420.00
Interest$84.96
Total interest$5,097
Sales tax$0
Total loan cost$30,297
Total cost incl. down$33,097
Remaining balance over time

Amortization schedule

YearPrincipalInterestBalance
1$4,315.89$1,743.63$20,884.11
2$4,650.93$1,408.59$16,233.18
3$5,011.99$1,047.53$11,221.19
4$5,401.09$658.43$5,820.10
5$5,820.10$239.14$0.00

How a car loan amortizes

Interest each month is the remaining balance times the monthly rate, so early payments are mostly interest and later ones mostly principal. On a 60-month loan the split flips gradually, which is why paying extra in the first year saves more than paying extra in the last.

Scroll the schedule to find when you reach 50% paid off, and use the balance column to see what you would owe if you sold or traded the car at any point.

Simple interest vs precomputed interest

Most car loans are simple-interest loans: interest accrues daily on the remaining principal, so paying early or extra reduces the interest you owe. Some loans are precomputed, with interest calculated up front. Federal rules ban the Rule of 78 method on consumer loans longer than 61 months, but check your contract to see how interest is charged and whether early payoff costs anything.

$25,200 financed: payment by loan length

At 7.5% APR, financing $25,200 costs $504.96 a month over 60 months and $386.52 over 84 months. The longer loan lowers the payment by $118.44 but adds $2,171 in interest. Going the other way, 36 months raises the payment to $783.88 and cuts total interest to $3,020.

TermMonthly paymentTotal interestTotal paid
3-year$783.88$3,020$28,220
4-year$609.31$4,047$29,247
5-year$504.96$5,097$30,297
6-year$435.71$6,171$31,371
7-year$386.52$7,268$32,468

How the interest rate changes a 5-year loan

On the same $25,200 over 5 years, each full percentage point of APR moves the payment by about $12.06 and total interest by about $724. Rates depend on your credit score, the loan term and whether the car is new or used, so get a pre-approval from a bank or credit union before you walk into a dealership.

APRMonthly paymentTotal interestDifference vs 7.5%
5.5%$481.35$3,681−$1,416
6.5%$493.07$4,384−$713
7.5%$504.96$5,097+$0
8.5%$517.02$5,821+$724
9.5%$529.25$6,555+$1,457

What a bigger down payment does

A down payment reduces what you finance, which cuts both the payment and the interest, and it protects you from owing more than the car is worth early in the loan, when new cars depreciate fastest. Here is the same $28,000 car at 7.5% over 5 years with different down payments.

Down paymentAmount financedMonthly paymentTotal interest
$0$28,000$561.06$5,664
$2,800 (10%)$25,200$504.96$5,097
$5,600 (20%)$22,400$448.85$4,531

Paying extra

Adding $100 a month to this loan would pay it off 11 months sooner and save $1,015 in interest, as long as your lender applies extra money to principal and charges no prepayment penalty. Ask before you start.

Can you afford a $28,000 car?

A common rule of thumb, the 20/4/10 guideline, suggests 20% down, a term of at most 4 years and total car costs under 10% of gross income. On payment alone, $504.96 a month points to a gross income of roughly $60,600 a year to stay at 10%, before insurance, fuel and maintenance. This loan departs from the guideline because the down payment is 10% rather than 20% and the term of 60 months is longer than 48, so the payment is lower than a stricter plan would give but the loan costs more overall.

Will you owe more than the car is worth?

New cars commonly lose around 20% of their value in the first year and roughly 15% a year after that, though this varies by model. Using that rough rule on a $28,000 car, the car stays worth more than the loan from the end of the first year. Gap insurance can cover the difference if the car is totaled while you are underwater.

End ofLoan balanceEst. car valueEquity
Year 1$20,884$22,400+$1,516
Year 2$16,233$19,040+$2,807
Year 3$11,221$16,240+$5,019
Year 4$5,820$13,720+$7,900
Year 5$0$11,760+$11,760

Frequently asked questions

Why is most of my early payment interest?

Interest is charged on the full balance at first, so it takes a larger share of each payment. As the balance falls, more of each payment reduces principal.

Can I get a schedule for extra payments?

Yes. Enter an extra monthly amount in the calculator and the schedule shows the shorter payoff.

How much is the monthly payment on a $28,000 car?

At 7.5% over 5 years, financing $25,200 costs about $504.96 a month with $5,097 in total interest. Change the inputs above to match your own quote.

Is a longer loan a good idea on $25,200?

A longer term lowers the payment but increases the total interest and keeps you owing money for longer, which raises the chance of owing more than the car is worth. Most lenders and consumer advocates suggest 60 months or less where the budget allows.

Related calculators

Estimates from standard loan formulas, not a loan offer or financial advice. Example rates are assumptions: use your own quote.