Car loan calculator

$496.37/month principal and interest

$6,739 total interest

Principal $29,000 Interest $6,739. 19¢ of every dollar paid goes to interest.

$29,000 financed over 72 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

Amortization schedule for a $29,000 car loan at 7.14% over 72 months, months 1–12; each payment $496.37
Month	Principal	Interest	Balance
1	$323.82	$172.55	$28,676.18
2	$325.75	$170.62	$28,350.43
3	$327.69	$168.69	$28,022.74
4	$329.64	$166.74	$27,693.10
5	$331.60	$164.77	$27,361.50
6	$333.57	$162.80	$27,027.93
7	$335.56	$160.82	$26,692.37
8	$337.55	$158.82	$26,354.82
9	$339.56	$156.81	$26,015.26
10	$341.58	$154.79	$25,673.68
11	$343.61	$152.76	$25,330.06
12	$345.66	$150.71	$24,984.40

Year by year

Totals for each loan year
Year	Principal	Interest	Balance at year end
1	$4,016	$1,941	$24,984
2	$4,312	$1,645	$20,673
3	$4,630	$1,326	$16,042
4	$4,972	$985	$11,071
5	$5,338	$618	$5,732
6	$5,732	$224	$0
Total	$29,000	$6,739	$0

Full schedule, all 72 payments

Amortization schedule for a $29,000 car loan at 7.14% over 72 months, every payment
Month	Principal	Interest	Balance
1	323.82	172.55	28,676.18
2	325.75	170.62	28,350.43
3	327.69	168.69	28,022.74
4	329.64	166.74	27,693.10
5	331.60	164.77	27,361.50
6	333.57	162.80	27,027.93
7	335.56	160.82	26,692.37
8	337.55	158.82	26,354.82
9	339.56	156.81	26,015.26
10	341.58	154.79	25,673.68
11	343.61	152.76	25,330.06
12	345.66	150.71	24,984.40
13	347.72	148.66	24,636.69
14	349.78	146.59	24,286.90
15	351.87	144.51	23,935.04
16	353.96	142.41	23,581.08
17	356.07	140.31	23,225.01
18	358.18	138.19	22,866.83
19	360.32	136.06	22,506.51
20	362.46	133.91	22,144.05
21	364.62	131.76	21,779.44
22	366.79	129.59	21,412.65
23	368.97	127.41	21,043.68
24	371.16	125.21	20,672.52
25	373.37	123.00	20,299.15
26	375.59	120.78	19,923.55
27	377.83	118.55	19,545.73
28	380.08	116.30	19,165.65
29	382.34	114.04	18,783.31
30	384.61	111.76	18,398.70
31	386.90	109.47	18,011.80
32	389.20	107.17	17,622.60
33	391.52	104.85	17,231.08
34	393.85	102.52	16,837.23
35	396.19	100.18	16,441.04
36	398.55	97.82	16,042.49
37	400.92	95.45	15,641.57
38	403.31	93.07	15,238.26
39	405.71	90.67	14,832.56
40	408.12	88.25	14,424.44
41	410.55	85.83	14,013.89
42	412.99	83.38	13,600.90
43	415.45	80.93	13,185.45
44	417.92	78.45	12,767.53
45	420.41	75.97	12,347.13
46	422.91	73.47	11,924.22
47	425.42	70.95	11,498.80
48	427.96	68.42	11,070.84
49	430.50	65.87	10,640.34
50	433.06	63.31	10,207.28
51	435.64	60.73	9,771.64
52	438.23	58.14	9,333.40
53	440.84	55.53	8,892.57
54	443.46	52.91	8,449.10
55	446.10	50.27	8,003.00
56	448.76	47.62	7,554.25
57	451.43	44.95	7,102.82
58	454.11	42.26	6,648.71
59	456.81	39.56	6,191.90
60	459.53	36.84	5,732.37
61	462.27	34.11	5,270.10
62	465.02	31.36	4,805.08
63	467.78	28.59	4,337.30
64	470.57	25.81	3,866.74
65	473.37	23.01	3,393.37
66	476.18	20.19	2,917.19
67	479.02	17.36	2,438.17
68	481.87	14.51	1,956.31
69	484.73	11.64	1,471.57
70	487.62	8.76	983.96
71	490.52	5.85	493.44
72	493.44	2.94	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.

Car loan calculator

Amortization schedule

First 12 months

Year by year

Other calculators

Sources