Finance Tools
Amortization Schedule with Balloon Payment
Generate an amortization schedule for a loan with a balloon payment and see the remaining balance due at the balloon date.
Inputs
This schedule is generated up to the balloon date. The remaining balance at that time is your balloon payment.
Summary
Amortization Schedule (to Balloon)
Showing first 24 months.
| Month | Payment | Interest | Principal | Balance |
|---|---|---|---|---|
| 1 | $1,663.26 | $1,458.33 | $204.92 | $249,795.08 |
| 2 | $1,663.26 | $1,457.14 | $206.12 | $249,588.96 |
| 3 | $1,663.26 | $1,455.94 | $207.32 | $249,381.64 |
| 4 | $1,663.26 | $1,454.73 | $208.53 | $249,173.11 |
| 5 | $1,663.26 | $1,453.51 | $209.75 | $248,963.36 |
| 6 | $1,663.26 | $1,452.29 | $210.97 | $248,752.39 |
| 7 | $1,663.26 | $1,451.06 | $212.2 | $248,540.19 |
| 8 | $1,663.26 | $1,449.82 | $213.44 | $248,326.75 |
| 9 | $1,663.26 | $1,448.57 | $214.68 | $248,112.07 |
| 10 | $1,663.26 | $1,447.32 | $215.94 | $247,896.13 |
| 11 | $1,663.26 | $1,446.06 | $217.2 | $247,678.94 |
| 12 | $1,663.26 | $1,444.79 | $218.46 | $247,460.48 |
| 13 | $1,663.26 | $1,443.52 | $219.74 | $247,240.74 |
| 14 | $1,663.26 | $1,442.24 | $221.02 | $247,019.72 |
| 15 | $1,663.26 | $1,440.95 | $222.31 | $246,797.41 |
| 16 | $1,663.26 | $1,439.65 | $223.6 | $246,573.81 |
| 17 | $1,663.26 | $1,438.35 | $224.91 | $246,348.9 |
| 18 | $1,663.26 | $1,437.04 | $226.22 | $246,122.68 |
| 19 | $1,663.26 | $1,435.72 | $227.54 | $245,895.14 |
| 20 | $1,663.26 | $1,434.39 | $228.87 | $245,666.27 |
| 21 | $1,663.26 | $1,433.05 | $230.2 | $245,436.07 |
| 22 | $1,663.26 | $1,431.71 | $231.55 | $245,204.52 |
| 23 | $1,663.26 | $1,430.36 | $232.9 | $244,971.62 |
| 24 | $1,663.26 | $1,429 | $234.26 | $244,737.37 |
How to use this amortization schedule with balloon payment
- Enter the loan amount, APR, and amortization term.
- Enter when the balloon payment is due (in months or years).
- Click Calculate to generate the amortization schedule up to the balloon date.
- Review the remaining balance at the balloon date (this is your balloon payment).
Example
For example, a $250,000 loan at 7% APR amortized over 30 years with a balloon due in 5 years will show:
- Monthly payment based on 30-year amortization.
- Month-by-month schedule until month 60.
- Remaining balance at month 60 as the balloon payment.
More tools in Finance Tools
- Amortization Schedule with Extra Payments
Generate an amortization schedule with extra monthly payments and see payoff time and interest savings.
- Farm Loan Amortization Calculator
Calculate a detailed amortization schedule for a farm loan, including monthly payment breakdown, total interest, and remaining balance over time.
- USDA Farm Loan Amortization Calculator
Generate a USDA farm loan amortization schedule with monthly payment breakdown, total interest, and remaining balance over time.
- Farmland Loan Amortization Calculator
Create a farmland loan amortization schedule showing monthly payment breakdown, interest vs principal, and remaining balance over time.