Year Month Total Principal Paid Total Interest Paid Outstanding Balance
30 1 $1,694.15 $104.50 $19,205.73
30 2 $1,702.62 $96.03 $17,503.11
30 3 $1,711.13 $87.52 $15,791.98
30 4 $1,719.69 $78.96 $14,072.29
30 5 $1,728.29 $70.36 $12,344.00
30 6 $1,736.93 $61.72 $10,607.07
30 7 $1,745.61 $53.04 $8,861.45
30 8 $1,754.34 $44.31 $7,107.11
30 9 $1,763.11 $35.54 $5,344.00
30 10 $1,771.93 $26.72 $3,572.07
30 11 $1,780.79 $17.86 $1,791.28
30 12 $1,789.69 $8.96 $1.58
Totals for year 30 $20,898.30 $685.50 $1.58
this is what an amortization schedule looks like. for year 30 over 20K paid comes off principal and only $685 is credited to interest.
unless you have an unusual mortgage.
edit
hmmm, mb you are right. so let me get this straight, you are saying that the amount credited to interest in year 30 is 6% (the figure i used for this amortization table) of the amount of principle i owe for that year?
but that would mean $685/20k = 6%/12 right?