mortgage calculator

Credit Card Payoff Calculator Excel

Credit Card Payoff Calculator Excel to calculate early payoff for your credit card. Enter the current balance, interest rate, monthly payment, and the number of years that you wish to pay off your credit card. You will be shown a new credit card amortization schedule which is exportable to excel.

Early Credit Card Payoff Calculator

Current Balance
$
Interest Rate
Current Monthly Payment
$
Extra Monthly Payment
$
OR
Desired Payoff Years
years

Original vs. Early Payoff

Original Early Payoff
Monthly Payment
$200.00
$300.00
Expected Payoff Time
62 months
35 months
Total Interest
$4,308.98 $2,293.42
Total Principal
$8,000.00 $8,000.00
Total Payment
$12,308.98 $10,293.42
Total Interest Savings
$0 $2,015.56
Payoff Date
Oct, 2028 Jul, 2026

Early Payoff Amortization Schedule

Payment Date Payment # Interest Paid Principal Paid Total Payment Remaining Balance
Sep, 2023 1 $120.00 $180.00 $300.00 $7,820.00
Oct, 2023 2 $117.30 $182.70 $300.00 $7,637.30
Nov, 2023 3 $114.56 $185.44 $300.00 $7,451.86
Dec, 2023 4 $111.78 $188.22 $300.00 $7,263.64
Jan, 2024 5 $108.95 $191.05 $300.00 $7,072.59
Feb, 2024 6 $106.09 $193.91 $300.00 $6,878.68
Mar, 2024 7 $103.18 $196.82 $300.00 $6,681.86
Apr, 2024 8 $100.23 $199.77 $300.00 $6,482.09
May, 2024 9 $97.23 $202.77 $300.00 $6,279.32
Jun, 2024 10 $94.19 $205.81 $300.00 $6,073.51
Jul, 2024 11 $91.10 $208.90 $300.00 $5,864.61
Aug, 2024 12 $87.97 $212.03 $300.00 $5,652.58
Sep, 2024 13 $84.79 $215.21 $300.00 $5,437.37
Oct, 2024 14 $81.56 $218.44 $300.00 $5,218.93
Nov, 2024 15 $78.28 $221.72 $300.00 $4,997.22
Dec, 2024 16 $74.96 $225.04 $300.00 $4,772.17
Jan, 2025 17 $71.58 $228.42 $300.00 $4,543.76
Feb, 2025 18 $68.16 $231.84 $300.00 $4,311.91
Mar, 2025 19 $64.68 $235.32 $300.00 $4,076.59
Apr, 2025 20 $61.15 $238.85 $300.00 $3,837.74
May, 2025 21 $57.57 $242.43 $300.00 $3,595.31
Jun, 2025 22 $53.93 $246.07 $300.00 $3,349.24
Jul, 2025 23 $50.24 $249.76 $300.00 $3,099.47
Aug, 2025 24 $46.49 $253.51 $300.00 $2,845.97
Sep, 2025 25 $42.69 $257.31 $300.00 $2,588.66
Oct, 2025 26 $38.83 $261.17 $300.00 $2,327.49
Nov, 2025 27 $34.91 $265.09 $300.00 $2,062.40
Dec, 2025 28 $30.94 $269.06 $300.00 $1,793.33
Jan, 2026 29 $26.90 $273.10 $300.00 $1,520.23
Feb, 2026 30 $22.80 $277.20 $300.00 $1,243.04
Mar, 2026 31 $18.65 $281.35 $300.00 $961.68
Apr, 2026 32 $14.43 $285.57 $300.00 $676.11
May, 2026 33 $10.14 $289.86 $300.00 $386.25
Jun, 2026 34 $5.79 $294.21 $300.00 $92.04
Jul, 2026 35 $1.38 $92.04 $93.42 $0.00


Check Today's Mortgage Rates
Today's Home Equity Rates

Mortgage Calculators

Refinance Calculators

Early Mortgage Payoff Calculators

Real Estate Investment Calculators





Mortgage Related Calculators

Auto Loan Calculators

Loan Calculators

Savings & Investments Calculators

Credit Card Calculators

Mortgage Guide

Mortgage Calculator Widget

Mortgage Calculator | Amortization Schedule | Terms | Privacy | Disclaimer | Contact

©2023 Mortgage Calculator Excel