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.
$
%
years
years
Balloon date: 60 months
Summary
Monthly Payment (Amortized)
$1,663.26
Balloon Payment (Remaining Balance)
$235,328.97
Interest Paid (Before Balloon)
$85,124.35
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
- Loan Payment Calculator
Calculate monthly payment for a fixed-rate loan.
- Mortgage Calculator
Estimate your monthly mortgage payment based on loan amount, interest rate, and term.
- Amortization Calculator
Generate a full amortization schedule with monthly principal and interest breakdown.
- Loan Calculator
Calculate monthly payment, total interest, and total cost for a fixed-rate loan.