 |
| Advanced | Simple | Discount Points | Early Payoff | Lump Sum | Refinance | HELOC | Recast | Interest Only | Balloon | Second |
Debt Payoff Calculator Excel
Debt Payoff Calculator Excel to calculate how much interest you will be saving by paying off your debt earlier. Debt Payoff Calculator is able to calculate for any debt or loans that you may have such as credit card debt or others.
Original vs. Early Payoff |
||||||
| Original | Early Payoff | |||||
|---|---|---|---|---|---|---|
Monthly Payment |
$500.00 | $700.00 |
||||
Expected Payoff Time |
40 months | 28 months |
||||
Total Interest |
$1,542.95 | $1,079.13 | ||||
Total Principal |
$18,000.00 | $18,000.00 | ||||
Total Payment |
$19,542.95 | $19,079.13 | ||||
Total Interest Savings |
$0 | $463.82 | ||||
Payoff Date |
Aug, 2028 | Aug, 2027 | ||||
Early Payoff Amortization Schedule |
||||||
| Payment Date | Payment # | Interest Paid | Principal Paid | Total Payment | Remaining Balance | |
| May, 2025 | 1 | $75.00 | $625.00 | $700.00 | $17,375.00 | |
| Jun, 2025 | 2 | $72.40 | $627.60 | $700.00 | $16,747.40 | |
| Jul, 2025 | 3 | $69.78 | $630.22 | $700.00 | $16,117.18 | |
| Aug, 2025 | 4 | $67.15 | $632.85 | $700.00 | $15,484.33 | |
| Sep, 2025 | 5 | $64.52 | $635.48 | $700.00 | $14,848.85 | |
| Oct, 2025 | 6 | $61.87 | $638.13 | $700.00 | $14,210.72 | |
| Nov, 2025 | 7 | $59.21 | $640.79 | $700.00 | $13,569.93 | |
| Dec, 2025 | 8 | $56.54 | $643.46 | $700.00 | $12,926.47 | |
| Jan, 2026 | 9 | $53.86 | $646.14 | $700.00 | $12,280.33 | |
| Feb, 2026 | 10 | $51.17 | $648.83 | $700.00 | $11,631.50 | |
| Mar, 2026 | 11 | $48.46 | $651.54 | $700.00 | $10,979.97 | |
| Apr, 2026 | 12 | $45.75 | $654.25 | $700.00 | $10,325.72 | |
| May, 2026 | 13 | $43.02 | $656.98 | $700.00 | $9,668.74 | |
| Jun, 2026 | 14 | $40.29 | $659.71 | $700.00 | $9,009.03 | |
| Jul, 2026 | 15 | $37.54 | $662.46 | $700.00 | $8,346.56 | |
| Aug, 2026 | 16 | $34.78 | $665.22 | $700.00 | $7,681.34 | |
| Sep, 2026 | 17 | $32.01 | $667.99 | $700.00 | $7,013.35 | |
| Oct, 2026 | 18 | $29.22 | $670.78 | $700.00 | $6,342.57 | |
| Nov, 2026 | 19 | $26.43 | $673.57 | $700.00 | $5,669.00 | |
| Dec, 2026 | 20 | $23.62 | $676.38 | $700.00 | $4,992.62 | |
| Jan, 2027 | 21 | $20.80 | $679.20 | $700.00 | $4,313.42 | |
| Feb, 2027 | 22 | $17.97 | $682.03 | $700.00 | $3,631.39 | |
| Mar, 2027 | 23 | $15.13 | $684.87 | $700.00 | $2,946.52 | |
| Apr, 2027 | 24 | $12.28 | $687.72 | $700.00 | $2,258.80 | |
| May, 2027 | 25 | $9.41 | $690.59 | $700.00 | $1,568.21 | |
| Jun, 2027 | 26 | $6.53 | $693.47 | $700.00 | $874.75 | |
| Jul, 2027 | 27 | $3.64 | $696.36 | $700.00 | $178.39 | |
| Aug, 2027 | 28 | $0.74 | $178.39 | $179.13 | $0.00 | |
Mortgage Calculator | Terms | Privacy | Disclaimer | Contact
©2025 Mortgage Calculator