Car loan calculator
$268.21/month principal and interest
$2,593 total interest
Principal $13,500 Interest $2,593. 16¢ of every dollar paid goes to interest.
$13,500 financed over 60 months at 7.14%.
Sales tax not included; choose a state to add it.
Source: Federal Reserve G.19, May 2026 survey. An average, not an offer.
Amortization schedule
First 12 months
| Month | Principal | Interest | Balance |
|---|---|---|---|
| 1 | $187.88 | $80.33 | $13,312.12 |
| 2 | $189.00 | $79.21 | $13,123.11 |
| 3 | $190.13 | $78.08 | $12,932.99 |
| 4 | $191.26 | $76.95 | $12,741.73 |
| 5 | $192.40 | $75.81 | $12,549.34 |
| 6 | $193.54 | $74.67 | $12,355.80 |
| 7 | $194.69 | $73.52 | $12,161.10 |
| 8 | $195.85 | $72.36 | $11,965.25 |
| 9 | $197.02 | $71.19 | $11,768.24 |
| 10 | $198.19 | $70.02 | $11,570.05 |
| 11 | $199.37 | $68.84 | $11,370.68 |
| 12 | $200.55 | $67.66 | $11,170.13 |
Year by year
| Year | Principal | Interest | Balance at year end |
|---|---|---|---|
| 1 | $2,330 | $889 | $11,170 |
| 2 | $2,502 | $717 | $8,668 |
| 3 | $2,686 | $532 | $5,982 |
| 4 | $2,885 | $334 | $3,097 |
| 5 | $3,097 | $121 | $0 |
| Total | $13,500 | $2,593 | $0 |
Full schedule, all 60 payments
| Month | Principal | Interest | Balance |
|---|---|---|---|
| 1 | 187.88 | 80.33 | 13,312.12 |
| 2 | 189.00 | 79.21 | 13,123.11 |
| 3 | 190.13 | 78.08 | 12,932.99 |
| 4 | 191.26 | 76.95 | 12,741.73 |
| 5 | 192.40 | 75.81 | 12,549.34 |
| 6 | 193.54 | 74.67 | 12,355.80 |
| 7 | 194.69 | 73.52 | 12,161.10 |
| 8 | 195.85 | 72.36 | 11,965.25 |
| 9 | 197.02 | 71.19 | 11,768.24 |
| 10 | 198.19 | 70.02 | 11,570.05 |
| 11 | 199.37 | 68.84 | 11,370.68 |
| 12 | 200.55 | 67.66 | 11,170.13 |
| 13 | 201.75 | 66.46 | 10,968.38 |
| 14 | 202.95 | 65.26 | 10,765.44 |
| 15 | 204.15 | 64.05 | 10,561.28 |
| 16 | 205.37 | 62.84 | 10,355.91 |
| 17 | 206.59 | 61.62 | 10,149.32 |
| 18 | 207.82 | 60.39 | 9,941.50 |
| 19 | 209.06 | 59.15 | 9,732.44 |
| 20 | 210.30 | 57.91 | 9,522.14 |
| 21 | 211.55 | 56.66 | 9,310.59 |
| 22 | 212.81 | 55.40 | 9,097.78 |
| 23 | 214.08 | 54.13 | 8,883.70 |
| 24 | 215.35 | 52.86 | 8,668.35 |
| 25 | 216.63 | 51.58 | 8,451.72 |
| 26 | 217.92 | 50.29 | 8,233.80 |
| 27 | 219.22 | 48.99 | 8,014.58 |
| 28 | 220.52 | 47.69 | 7,794.06 |
| 29 | 221.83 | 46.37 | 7,572.23 |
| 30 | 223.15 | 45.05 | 7,349.07 |
| 31 | 224.48 | 43.73 | 7,124.59 |
| 32 | 225.82 | 42.39 | 6,898.77 |
| 33 | 227.16 | 41.05 | 6,671.61 |
| 34 | 228.51 | 39.70 | 6,443.10 |
| 35 | 229.87 | 38.34 | 6,213.23 |
| 36 | 231.24 | 36.97 | 5,981.99 |
| 37 | 232.62 | 35.59 | 5,749.37 |
| 38 | 234.00 | 34.21 | 5,515.37 |
| 39 | 235.39 | 32.82 | 5,279.98 |
| 40 | 236.79 | 31.42 | 5,043.19 |
| 41 | 238.20 | 30.01 | 4,804.98 |
| 42 | 239.62 | 28.59 | 4,565.36 |
| 43 | 241.04 | 27.16 | 4,324.32 |
| 44 | 242.48 | 25.73 | 4,081.84 |
| 45 | 243.92 | 24.29 | 3,837.92 |
| 46 | 245.37 | 22.84 | 3,592.55 |
| 47 | 246.83 | 21.38 | 3,345.71 |
| 48 | 248.30 | 19.91 | 3,097.41 |
| 49 | 249.78 | 18.43 | 2,847.63 |
| 50 | 251.27 | 16.94 | 2,596.37 |
| 51 | 252.76 | 15.45 | 2,343.61 |
| 52 | 254.26 | 13.94 | 2,089.34 |
| 53 | 255.78 | 12.43 | 1,833.56 |
| 54 | 257.30 | 10.91 | 1,576.26 |
| 55 | 258.83 | 9.38 | 1,317.43 |
| 56 | 260.37 | 7.84 | 1,057.06 |
| 57 | 261.92 | 6.29 | 795.15 |
| 58 | 263.48 | 4.73 | 531.67 |
| 59 | 265.05 | 3.16 | 266.62 |
| 60 | 266.62 | 1.59 | 0.00 |
Sources
- New-car loan, 60 months average: 7.14%. Federal Reserve G.19 Consumer Credit, terms of credit at commercial banks, series RIFLPBCIANM60NM, as of May 1, 2026; retrieved September 26, 2026.
- State vehicle sales tax and trade-in rules. State revenue departments and DMVs; state rate only, local taxes excluded.
Numbers on this page last changed September 26, 2026. How they are calculated: methodology.