STX Lending, Texas Mortgage Lender
  • Rates
(210) 750-6164Get Started
STX Lending

Texas Real Estate Lending, Simplified. We provide fast, transparent mortgage lending with competitive rates and a streamlined digital experience.

1846 N Loop 1604 W, Ste 205

San Antonio, TX 78248

(210) 750-6164hello@stxlending.com

Hours

Monday to Saturday: 7:00 AM to 8:00 PM

Sunday: Closed

Proudly serving Texas since 2019.

Find us on Google Business Profile.

Solutions

  • Home Purchase
  • Refinance Rates
  • Texas Cash-Out
  • VA Loans
  • Get Pre-Approved
  • Texas Loan Limits

Resources

  • Daily Rates
  • Calculators
  • HELOC Calculator
  • Loan Comparison
  • Mortgage Blog
  • STX Perks
  • Careers
  • About Us

Texas Locations

  • All Texas locations
  • San Antonio
  • Austin
  • Houston
  • Dallas
  • Fort Worth
  • Corpus Christi

Legal & Support

  • Contact Us
  • Privacy Policy
  • Terms of Service
  • State Licenses & NMLS
  • Accessibility
  • Data Opt-Out

Awards & Recognition

  • National Mortgage News Top Producers 2025
  • 5 Star Award, Top Producer
  • Five Star Professional, Rising Star
  • Top Mortgage Professionals, 2025

Memberships

  • National Association of Hispanic Real Estate Professionals (NAHREP)
  • Five Star Professional
  • Top Mortgage Professionals 2025
  • Romanian American Business Owners of America

South Texas Lending Team is a mortgage team of Neighborhood Loans, Inc. (NMLS #222982). All loans are made by Neighborhood Loans, Inc. Verify on NMLS Consumer Access.

San Antonio, TX Branch · NMLS #2774284 · 1846 N Loop 1604 W, Ste 205, San Antonio, TX 78248

Branch Manager: Benjamin Gheliuc · Mortgage Loan Originator · NMLS #1775990 · Branch line: (630) 246-4777

Corporate Headquarters: Neighborhood Loans, Inc., 1333 Butterfield Rd, Suite 600, Downers Grove, IL 60515. For complaints or questions about this branch, contact the Texas Department of Savings and Mortgage Lending, 2601 N. Lamar Blvd, Suite 201, Austin, TX 78705, 1-877-276-5550.

© 2026 Neighborhood Loans, Inc. All rights reserved.

NMLS #222982NMLS Consumer Access
Equal Housing Lender
Talk to Ben(210) 750-6164
No SSN • 60 SecSee Options
Home>Calculators>Amortization Schedule

Amortization Schedule Calculator

Generate a full mortgage amortization schedule and see exactly how each monthly payment is split between principal and interest. This amortization calculator shows your loan balance over time, total interest paid, and the tipping point where principal finally outpaces interest. Pair it with our monthly payment calculator, the 15 vs 30-year comparison, or the ARM vs fixed-rate comparison.

Loan Details

Example rate. Change it to match your quote; your APR will differ.

Advanced Strategy
Monthly Principal & Interest
$2,763
Total Interest Paid$594,572
Total Cost of Loan$994,572

Results are estimates for illustration. Prefilled rates are examples based on national averages as of September 28, 2026, not offers. Your rate and APR depend on your credit, loan and property, and come from a Loan Estimate. Get started for a quote.

Amortization Graph

Amortization Schedule

PeriodPrincipal PaidInterest PaidTotal InterestRemaining Balance
$3,778$29,374$29,374$396,222
$4,067$29,086$58,460$392,155
$4,377$28,775$87,235$387,778
$4,711$28,441$115,677$383,067
$5,070$28,082$143,759$377,997
$5,457$27,695$171,454$372,539
$5,874$27,279$198,733$366,666
$6,322$26,831$225,564$360,344
$6,804$26,348$251,912$353,540
$7,323$25,829$277,741$346,217
$7,882$25,271$303,012$338,336
$8,483$24,669$327,681$329,852
$9,130$24,022$351,703$320,722
$9,827$23,325$375,029$310,895
$10,577$22,576$397,605$300,319
$11,384$21,769$419,373$288,935
$12,252$20,900$440,274$276,683
$13,187$19,966$460,239$263,496
$14,193$18,959$479,199$249,303
$15,276$17,877$497,075$234,027
$16,441$16,711$513,787$217,586
$17,696$15,457$529,243$199,890
$19,046$14,107$543,350$180,845
$20,499$12,654$556,004$160,346
$22,063$11,090$567,093$138,283
$23,746$9,406$576,500$114,537
$25,558$7,595$584,094$88,979
$27,508$5,645$589,739$61,472
$29,606$3,546$593,285$31,865
$31,865$1,287$594,572$0

How Amortization Works.

At the beginning of a traditional mortgage, a large portion of your monthly payment goes toward paying interest. As the balance comes down, less interest accrues, so more of each payment goes to principal. To accelerate the curve, run our early payoff calculator or try the bi-weekly payment calculator.

Extra Payments: Adding extra money to your monthly payment goes directly toward principal, which shortens your loan term and cuts the interest you pay.

Fixed Rate Certainty: Because your interest rate never changes, your principal and interest (P&I) payment stays the same every month for the full term.

Ready to stop paying interest?

Refinancing to a lower rate or a shorter term resets your amortization schedule. Run the numbers, including closing costs, to see whether it pays off for you.

Calculate Refinance Savings

Understanding Your Amortization Schedule

When you take out a mortgage, your lender structures the repayment plan so that you pay off the principal loan amount, plus the accrued interest, by the end of a fixed term (like 30 years). The same logic applies whether you have a conventional loan, FHA loan, or VA loan. This process of systematically paying down a loan over time is known as amortization.

An amortization schedule is simply a table that breaks down every single monthly payment you will make for the life of the loan. It clearly illustrates the mathematical reality of borrowing: early on, your payments predominantly cover the cost of borrowing (interest), while only a fraction chips away at your actual loan balance (principal).

The Tipping Point

If you look closely at your amortization graph or table, you will notice a "tipping point." When it arrives depends on your rate. On a 30-year fixed loan at 7%, it comes around year 21; at lower rates it comes sooner.

  • Beginning of Loan: At a 7% rate, close to 90% of each early payment goes to interest.
  • Crossover Point: Principal and interest are roughly equal, and from here principal takes the larger share.
  • End of Loan: Almost your entire monthly payment goes directly toward knocking down the remaining principal balance, accelerating your equity build-up.

How to Beat Amortization

Understanding amortization puts you in control. One of the simplest ways to save money on a mortgage is to make extra principal payments. Because interest is calculated on your current remaining balance, every extra dollar you throw at the principal reduces the size of your balance.

The next month, your regular payment carries a slightly smaller interest charge and a slightly larger principal reduction. Over time that adds up and can take years off your loan and save tens of thousands of dollars in interest. To see how prepaying interest at closing affects the schedule, read about discount points explained.

Amortization calculator FAQ

It is a table that lists every payment on a fixed-rate loan and splits each one into interest and principal, along with the balance left after the payment. The payment stays the same, but the split changes every month: early payments are mostly interest, later payments are mostly principal.
Interest is charged on the balance you still owe, and the balance is largest at the start. On a $400,000, 30-year loan at 7%, about $2,333 of the first $2,661 payment is interest, close to 88%. Each payment lowers the balance a little, so the interest share shrinks over time.
It depends on the rate. The higher the rate, the later the crossover. On a 30-year loan at 7%, principal overtakes interest around year 21. At 5% it happens around year 17, and on a 15-year loan at 7% it happens around year 6.
Every extra dollar goes straight to the balance, so it stops collecting interest for the rest of the loan. On a $400,000, 30-year loan at 7%, adding $200 a month pays the loan off about 6 years early and saves roughly $127,000 in interest. Enter your own numbers above to see the exact effect, and ask your servicer to apply extra money to principal.
Paying half your payment every two weeks adds up to 26 half payments, or 13 full payments a year instead of 12. That one extra payment goes to principal and can take several years off a 30-year loan. You can get the same result by adding one twelfth of your payment to each monthly payment. Check that your servicer applies bi-weekly payments as they arrive rather than holding them.

Ready for real numbers?

A loan officer can give you a Loan Estimate with your actual rate, APR and payment.

Get started
Happy family in front of home