Advanced | Simple | Early Payoff | Refinance | HELOC | Recast | Interest Only | Biweekly | Extra Payments | Free Widget |

**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.

## 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 |
Mar, 2028 | Dec, 2025 | ||||

## Early Payoff Amortization Schedule |
||||||

Payment Date | Payment # | Interest Paid | Principal Paid | Total Payment | Remaining Balance | |

Feb, 2023 | 1 | $120.00 | $180.00 | $300.00 | $7,820.00 | |

Mar, 2023 | 2 | $117.30 | $182.70 | $300.00 | $7,637.30 | |

Apr, 2023 | 3 | $114.56 | $185.44 | $300.00 | $7,451.86 | |

May, 2023 | 4 | $111.78 | $188.22 | $300.00 | $7,263.64 | |

Jun, 2023 | 5 | $108.95 | $191.05 | $300.00 | $7,072.59 | |

Jul, 2023 | 6 | $106.09 | $193.91 | $300.00 | $6,878.68 | |

Aug, 2023 | 7 | $103.18 | $196.82 | $300.00 | $6,681.86 | |

Sep, 2023 | 8 | $100.23 | $199.77 | $300.00 | $6,482.09 | |

Oct, 2023 | 9 | $97.23 | $202.77 | $300.00 | $6,279.32 | |

Nov, 2023 | 10 | $94.19 | $205.81 | $300.00 | $6,073.51 | |

Dec, 2023 | 11 | $91.10 | $208.90 | $300.00 | $5,864.61 | |

Jan, 2024 | 12 | $87.97 | $212.03 | $300.00 | $5,652.58 | |

Feb, 2024 | 13 | $84.79 | $215.21 | $300.00 | $5,437.37 | |

Mar, 2024 | 14 | $81.56 | $218.44 | $300.00 | $5,218.93 | |

Apr, 2024 | 15 | $78.28 | $221.72 | $300.00 | $4,997.22 | |

May, 2024 | 16 | $74.96 | $225.04 | $300.00 | $4,772.17 | |

Jun, 2024 | 17 | $71.58 | $228.42 | $300.00 | $4,543.76 | |

Jul, 2024 | 18 | $68.16 | $231.84 | $300.00 | $4,311.91 | |

Aug, 2024 | 19 | $64.68 | $235.32 | $300.00 | $4,076.59 | |

Sep, 2024 | 20 | $61.15 | $238.85 | $300.00 | $3,837.74 | |

Oct, 2024 | 21 | $57.57 | $242.43 | $300.00 | $3,595.31 | |

Nov, 2024 | 22 | $53.93 | $246.07 | $300.00 | $3,349.24 | |

Dec, 2024 | 23 | $50.24 | $249.76 | $300.00 | $3,099.47 | |

Jan, 2025 | 24 | $46.49 | $253.51 | $300.00 | $2,845.97 | |

Feb, 2025 | 25 | $42.69 | $257.31 | $300.00 | $2,588.66 | |

Mar, 2025 | 26 | $38.83 | $261.17 | $300.00 | $2,327.49 | |

Apr, 2025 | 27 | $34.91 | $265.09 | $300.00 | $2,062.40 | |

May, 2025 | 28 | $30.94 | $269.06 | $300.00 | $1,793.33 | |

Jun, 2025 | 29 | $26.90 | $273.10 | $300.00 | $1,520.23 | |

Jul, 2025 | 30 | $22.80 | $277.20 | $300.00 | $1,243.04 | |

Aug, 2025 | 31 | $18.65 | $281.35 | $300.00 | $961.68 | |

Sep, 2025 | 32 | $14.43 | $285.57 | $300.00 | $676.11 | |

Oct, 2025 | 33 | $10.14 | $289.86 | $300.00 | $386.25 | |

Nov, 2025 | 34 | $5.79 | $294.21 | $300.00 | $92.04 | |

Dec, 2025 | 35 | $1.38 | $92.04 | $93.42 | $0.00 |

VA Loan Calculator

USDA Loan Mortgage Calculator

Simple Mortgage Calculator

PITI Mortgage Calculator

ARM Mortgage Calculator

Interest Only Mortgage Calculator

Balloon Mortgage Calculator

Mortgage Points Calculator

Second Mortgage Calculator

Cash Out Refinance Calculator

Refinance Break Even Calculator

Refinancing Closing Costs Calculator

Mortgage Recast Calculator

Biweekly Mortgage Calculator with Extra Payments

Mortgage Calculator With Extra Payments

Mortgage Prepayment Calculator

Mortgage Payoff Calculator

Mortgage Comparison Calculator

15 Year vs. 30 Year Mortgage Calculator

Investment Property Calculator

Home Improvement Loan Calculator

Home Sale Net Proceeds Calculator

Closing Costs Calculator

Construction Loan Calculator

Home Appreciation Calculator

Real Estate Commission Calculator

Commercial Real Estate Commission Calculator

BRRRR Calculator

Hard Money Loan Calculator

70% Rule Calculator

Fix and Flip Calculator

Interest Rate Calculator

Home Sale Calculator

Real Estate Capital Gain Tax Calculator

APR Calculator

Property Tax Calculator

Down Payment Calculator

Mortgage Affordability Calculator

Mortgage Balance Calculator

Mortgage Points Break Even Calculator

Jumbo Mortgage Calculator

Mortgage Calculator App

Monthly Mortgage Payment Calculator

Reverse Mortgage Calculator

How Much House Can I Afford

HELOC Calculator

HELOC Payment Calculator

PMI Removal Calculator

Home Equity Loan Calculator

Home Equity Loan Payoff Calculator

Mortgage Insurance Calculator

Amortization Schedule With Irregular Payments

15 Year Mortgage Calculator

30 Year Mortgage Calculator

Condo Mortgage Calculator

Coop Mortgage Calculator

Weekly Mortgage Calculator

Mortgage Calculator Canada

Mortgage Calculator UK

Mortgage Calculator By State

Refinance Savings Calculator

Mortgage Interest Calculator

Auto Loan Payoff Calculator

Auto Loan Calculator with Trade in

Auto Refinance Calculator

Biweekly Auto Loan Calculator

RV Loan Calculator

Motorcycle Loan Calculator

Car Lease Calculator

Car Depreciation Calculator

LTV Calculator Auto

Reverse Auto Loan Calculator

How Much Car Can I Afford

Amortization Schedule Excel

Amortization Schedule With Extra Payments

LTV Calculator

Debt To Income Ratio Calculator

Debt Payoff Calculator

How Much Rent Can I Afford

Boat Loan Calculator

Student Loan Calculator

Student Loan Payoff Calculator

Student Loan Refinancing Calculator

Personal Loan Calculator

Personal Loan Payoff Calculator

Personal Loan Refinance Calculator

Land Loan Calculator

Loan Payoff Calculator

Loan Calculator Excel

Reverse Loan Calculator

Lump Sum Payment Calculator

Biweekly Loan Calculator

Loan Calculator With Extra Payments

Airbnb Calculator

Money Market Account Calculator

Credit Card Payoff Calculator

Credit Card Minimum Payment Calculator

Credit Card Interest Calculator

Multiple Credit Card Payoff Calculator

How to Improve Credit Score

What Percent Do Real Estate Agents Make

Mortgage Calculator | Terms | Privacy | Disclaimer | Contact

©2023 **Mortgage Calculator Excel**