Remaining Loan Balance Calculator
How much you still owe after a given number of payments (or as of any date), how much principal and interest you've paid so far, and how many payments are left.
Ben / Reviewed Sep 27, 2026 / v2.0.0
Results
Showing the numbers you calculated- Remaining balance
- $234,027.48
- After the 08/01/2026 payment
- Payments left
- 300
- Next one due 09/01/2026
- Principal paid so far
- $15,972.52
- 6.39% of the loan
- Interest paid so far
- $78,837.68
- Interest still to come
- $240,023.90
- Payoff date
- 08/01/2051
- Date of the last payment
- Regular payment
- $1,580.17
- Payments made
- 60
- of 360
- Current portion
- $3,864.03
- Principal due in the next 12 months
- Long-term portion
- $230,163.45
Remaining schedule
Swipe the table sideways to see all 6 columns.
| # | Date | Payment | Interest | Principal | Balance |
|---|---|---|---|---|---|
| 61 | 09/01/2026 | $1,580.17 | $1,267.65 | $312.52 | $233,714.96 |
| 62 | 10/01/2026 | $1,580.17 | $1,265.96 | $314.21 | $233,400.75 |
| 63 | 11/01/2026 | $1,580.17 | $1,264.25 | $315.92 | $233,084.83 |
| 64 | 12/01/2026 | $1,580.17 | $1,262.54 | $317.63 | $232,767.20 |
| 65 | 01/01/2027 | $1,580.17 | $1,260.82 | $319.35 | $232,447.85 |
| 66 | 02/01/2027 | $1,580.17 | $1,259.09 | $321.08 | $232,126.77 |
| 67 | 03/01/2027 | $1,580.17 | $1,257.35 | $322.82 | $231,803.95 |
| 68 | 04/01/2027 | $1,580.17 | $1,255.60 | $324.57 | $231,479.38 |
| 69 | 05/01/2027 | $1,580.17 | $1,253.85 | $326.32 | $231,153.06 |
| 70 | 06/01/2027 | $1,580.17 | $1,252.08 | $328.09 | $230,824.97 |
| 71 | 07/01/2027 | $1,580.17 | $1,250.30 | $329.87 | $230,495.10 |
| 72 | 08/01/2027 | $1,580.17 | $1,248.52 | $331.65 | $230,163.45 |
| 73 | 09/01/2027 | $1,580.17 | $1,246.72 | $333.45 | $229,830.00 |
| 74 | 10/01/2027 | $1,580.17 | $1,244.91 | $335.26 | $229,494.74 |
| 75 | 11/01/2027 | $1,580.17 | $1,243.10 | $337.07 | $229,157.67 |
| 76 | 12/01/2027 | $1,580.17 | $1,241.27 | $338.90 | $228,818.77 |
| 77 | 01/01/2028 | $1,580.17 | $1,239.44 | $340.73 | $228,478.04 |
| 78 | 02/01/2028 | $1,580.17 | $1,237.59 | $342.58 | $228,135.46 |
| 79 | 03/01/2028 | $1,580.17 | $1,235.73 | $344.44 | $227,791.02 |
| 80 | 04/01/2028 | $1,580.17 | $1,233.87 | $346.30 | $227,444.72 |
| 81 | 05/01/2028 | $1,580.17 | $1,231.99 | $348.18 | $227,096.54 |
| 82 | 06/01/2028 | $1,580.17 | $1,230.11 | $350.06 | $226,746.48 |
| 83 | 07/01/2028 | $1,580.17 | $1,228.21 | $351.96 | $226,394.52 |
| 84 | 08/01/2028 | $1,580.17 | $1,226.30 | $353.87 | $226,040.65 |
Payment history
Swipe the table sideways to see all 6 columns.
| # | Date | Payment | Interest | Principal | Balance |
|---|---|---|---|---|---|
| 1 | 09/01/2021 | $1,580.17 | $1,354.17 | $226.00 | $249,774.00 |
| 2 | 10/01/2021 | $1,580.17 | $1,352.94 | $227.23 | $249,546.77 |
| 3 | 11/01/2021 | $1,580.17 | $1,351.71 | $228.46 | $249,318.31 |
| 4 | 12/01/2021 | $1,580.17 | $1,350.47 | $229.70 | $249,088.61 |
| 5 | 01/01/2022 | $1,580.17 | $1,349.23 | $230.94 | $248,857.67 |
| 6 | 02/01/2022 | $1,580.17 | $1,347.98 | $232.19 | $248,625.48 |
| 7 | 03/01/2022 | $1,580.17 | $1,346.72 | $233.45 | $248,392.03 |
| 8 | 04/01/2022 | $1,580.17 | $1,345.46 | $234.71 | $248,157.32 |
| 9 | 05/01/2022 | $1,580.17 | $1,344.19 | $235.98 | $247,921.34 |
| 10 | 06/01/2022 | $1,580.17 | $1,342.91 | $237.26 | $247,684.08 |
| 11 | 07/01/2022 | $1,580.17 | $1,341.62 | $238.55 | $247,445.53 |
| 12 | 08/01/2022 | $1,580.17 | $1,340.33 | $239.84 | $247,205.69 |
What this does
Tell it about the loan and how far along you are — a number of payments, or a date — and it tells you what you still owe, what you've paid so far (split into principal and interest), and how many payments are left.
It also splits the balance into current and long-term portions, which is exactly what you need when a loan shows up on a balance sheet at month-end or year-end.
How the math works
It rebuilds the schedule from day one, payment by payment, with the same cent-rounding a lender uses, then stops at the payment you're on:
interest = balance × rate per payment principal = payment − interest balance = balance − principal
The balance after the last payment you've made is what you owe. Adding up the interest and principal columns through that payment gives the paid-to-date numbers.
- By payments: you say how many you've made.
- By date: it counts the scheduled payments dated on or before your date.
- If you enter your real payment, the schedule uses it, so a payment that's bigger than required pays the loan off sooner.
There's also a closed-form formula for the balance (the FV of the remaining payments). It gives an answer a few cents different from a lender's statement, because lenders round the interest every month. This calculator does it the lender's way.
Check my math: a worked example
A $250,000 loan at 6.50% for 30 years, paid monthly, with 60 payments made.
- The regular payment is $1,580.17.
- Payment #60 (08/01/2026) was $1,269.33 interest and $310.84 principal.
- So far you've paid $94,810.20: $15,972.52 of principal and $78,837.68 of interest.
- You still owe $234,027.48 — you've paid off 6.39% of the original loan.
- 300 payments are left, carrying $240,023.90 more interest, with the last one on 08/01/2051.
On a balance sheet today: $3,864.03 current (principal due in the next 12 months) and $230,163.45 long-term. Notice how little of the loan is gone after all those payments — that's front-loaded interest at work.
These numbers come straight from the calculator using its example inputs — if the math ever changes, this example changes with it.
Mistakes I see a lot
- Using the balance from this instead of your payoff quote. A payoff amount adds interest accrued since your last payment (and sometimes fees), so it's a little higher.
- Forgetting extra payments you've made. This assumes every payment was exactly the regular amount.
- Entering the total monthly bill as the payment. Escrow isn't principal or interest.
- Booking the whole loan as long-term. The principal due in the next 12 months is a current liability.
Questions people ask
- Why doesn't this match my statement exactly?
- Small differences usually come from how your lender counts days (actual days vs. 1/12 of a year), when payments posted, or extra principal you paid. If you've made extra payments, use the Extra Payment calculator or trust the statement.
- What's the difference between my balance and my payoff amount?
- The balance is principal only. A payoff amount adds the interest that's built up since your last payment (plus any fees), good through a specific date.
- What does "as of a date" count?
- Every scheduled payment dated on or before your date. A payment due on that exact date counts as made.
- Why split the balance into current and long-term?
- For bookkeeping. On a balance sheet, principal you'll pay in the next 12 months is a current liability and the rest is long-term. Lenders and anyone reading your financials care about that split.
- Does the spreadsheet recalculate?
- Yes. Change the payments made (or the as-of date) on the Inputs sheet and the Summary, Payment History, and Remaining Schedule sheets all update.
Assumptions and limits
- Every payment so far was made on time and in full, with no extra principal. (If you've paid extra, your real balance is lower — your lender's statement wins.)
- Fixed rate and the same lender-style rounding as the Loan Amortization calculator: the payment and each period's interest are rounded to the cent.
- If you enter your actual payment, the schedule uses it — a bigger payment pays the loan off sooner, and the payoff and remaining payments reflect that.
- "As of a date" counts the scheduled payments dated on or before that date. Interest that has built up since the last payment (accrued interest) isn't included in the balance.
- The current portion is the principal scheduled over the next 12 months of payments; the rest is long-term. That's the split a balance sheet needs.
- No escrow, fees, late charges, or rate changes.
Disclaimer: Educational and planning use only. Results depend on what you enter and may not match your lender, your tax return, or professional accounting treatment. Informational content + opinions only — not tax/legal advice.