Advanced | Simple | Early Payoff | Refinance | HELOC | Interest Only | Balloon | FHA | USDA | VA | Commercial | Widget |

**Credit Card Payoff Calculator Excel** is used to calculate early payoff for your credit card. Enter the currently balance, interest rate, monthly payment, and the number of years that you wish to payoff 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 |
Oct, 2026 | Jul, 2024 | ||||

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

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

Sep, 2021 | 1 | $120.00 | $180.00 | $300.00 | $7,820.00 | |

Oct, 2021 | 2 | $117.30 | $182.70 | $300.00 | $7,637.30 | |

Nov, 2021 | 3 | $114.56 | $185.44 | $300.00 | $7,451.86 | |

Dec, 2021 | 4 | $111.78 | $188.22 | $300.00 | $7,263.64 | |

Jan, 2022 | 5 | $108.95 | $191.05 | $300.00 | $7,072.59 | |

Feb, 2022 | 6 | $106.09 | $193.91 | $300.00 | $6,878.68 | |

Mar, 2022 | 7 | $103.18 | $196.82 | $300.00 | $6,681.86 | |

Apr, 2022 | 8 | $100.23 | $199.77 | $300.00 | $6,482.09 | |

May, 2022 | 9 | $97.23 | $202.77 | $300.00 | $6,279.32 | |

Jun, 2022 | 10 | $94.19 | $205.81 | $300.00 | $6,073.51 | |

Jul, 2022 | 11 | $91.10 | $208.90 | $300.00 | $5,864.61 | |

Aug, 2022 | 12 | $87.97 | $212.03 | $300.00 | $5,652.58 | |

Sep, 2022 | 13 | $84.79 | $215.21 | $300.00 | $5,437.37 | |

Oct, 2022 | 14 | $81.56 | $218.44 | $300.00 | $5,218.93 | |

Nov, 2022 | 15 | $78.28 | $221.72 | $300.00 | $4,997.22 | |

Dec, 2022 | 16 | $74.96 | $225.04 | $300.00 | $4,772.17 | |

Jan, 2023 | 17 | $71.58 | $228.42 | $300.00 | $4,543.76 | |

Feb, 2023 | 18 | $68.16 | $231.84 | $300.00 | $4,311.91 | |

Mar, 2023 | 19 | $64.68 | $235.32 | $300.00 | $4,076.59 | |

Apr, 2023 | 20 | $61.15 | $238.85 | $300.00 | $3,837.74 | |

May, 2023 | 21 | $57.57 | $242.43 | $300.00 | $3,595.31 | |

Jun, 2023 | 22 | $53.93 | $246.07 | $300.00 | $3,349.24 | |

Jul, 2023 | 23 | $50.24 | $249.76 | $300.00 | $3,099.47 | |

Aug, 2023 | 24 | $46.49 | $253.51 | $300.00 | $2,845.97 | |

Sep, 2023 | 25 | $42.69 | $257.31 | $300.00 | $2,588.66 | |

Oct, 2023 | 26 | $38.83 | $261.17 | $300.00 | $2,327.49 | |

Nov, 2023 | 27 | $34.91 | $265.09 | $300.00 | $2,062.40 | |

Dec, 2023 | 28 | $30.94 | $269.06 | $300.00 | $1,793.33 | |

Jan, 2024 | 29 | $26.90 | $273.10 | $300.00 | $1,520.23 | |

Feb, 2024 | 30 | $22.80 | $277.20 | $300.00 | $1,243.04 | |

Mar, 2024 | 31 | $18.65 | $281.35 | $300.00 | $961.68 | |

Apr, 2024 | 32 | $14.43 | $285.57 | $300.00 | $676.11 | |

May, 2024 | 33 | $10.14 | $289.86 | $300.00 | $386.25 | |

Jun, 2024 | 34 | $5.79 | $294.21 | $300.00 | $92.04 | |

Jul, 2024 | 35 | $1.38 | $92.04 | $93.42 | $0.00 |

Early Mortgage Payoff Calculator

Mortgage Payoff Calculator

Mortgage Refinance Calculator

Commercial Mortgage Calculator

Mortgage Comparison Calculator

Balloon Mortgage Calculator

Mortgage Calculator App

Monthly Mortgage Payment Calculator

Biweekly Mortgage Calculator with Extra Payments

Interest Only Mortgage Calculator

Simple Mortgage Calculator

Advanced Mortgage Calculator

FHA Loan Calculator

VA Loan Calculator

USDA Loan Mortgage Calculator

Mortgage Calculator By State

Down Payment Calculator

Reverse Mortgage Calculator

Mortgage Affordability Calculator

Mortgage Balance Calculator

Cash Out Refinance Calculator

Refinance Break Even Calculator

How Much House Can I Afford

HELOC Calculator

HELOC Payoff Calculator

HELOC Payment Calculator

Mortgage Prepayment Calculator

Mortgage Calculator Canada

Mortgage Calculator UK

PMI Removal Calculator

Real Estate Commission Calculator

Mortgage Calculator With Extra Payments

APR Calculator

Property Tax Calculator

Investment Property Calculator

Interest Rate Calculator

Mortgage Interest Tax Deduction Calculator

Mortgage Calculator Excel

Amortization Schedule With Irregular Payments

15 Year Mortgage Calculator

30 Year Mortgage Calculator

Condo Mortgage Calculator

Second Mortgage Calculator

Home Improvement Loan Calculator

Home Sale Net Proceeds Calculator

Closing Costs Calculator

Construction Loan Calculator

Home Appreciation Calculator

Auto Loan Payoff Calculator

Auto Loan Calculator with Trade in

Auto Refinance Calculator

RV Loan Calculator

Motorcycle Loan Calculator

Car Lease Calculator

Car Depreciation Calculator

LTV Calculator Auto

Reverse Auto Loan Calculator

Amortization Schedule Excel

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

Personal Loan Calculator

Personal Loan Payoff Calculator

Land Loan Calculator

Loan Payoff Calculator

Loan Calculator

Reverse Loan Calculator

Airbnb 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

©2021 **Mortgage Calculator Excel**