mortgage calculator
Compare Today's Home Equity Rates

Home Equity Loan Payoff Calculator

Home Equity Loan Payoff Calculator excel to calculate early payoff for your home equity loan. Home Equity Loan Payoff Calculator with amortization schedule is calculated based on your current balance, interest rate, and monthly payment. The amortization schedule is exportable to excel as a spreadsheet.

Home Equity Loan Early 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
$1,000.00
$1,300.00
Expected Payoff Time
70 months
52 months
Total Interest
$9,187.76 $6,774.47
Total Principal
$60,000.00 $60,000.00
Total Payment
$69,187.76 $66,774.47
Total Interest Savings
$0 $2,413.28
Payoff Date
Dec, 2029 Jun, 2028

Early Payoff Amortization Schedule

Payment Date Payment # Interest Paid Principal Paid Total Payment Remaining Balance
Mar, 2024 1 $250.00 $1,050.00 $1,300.00 $58,950.00
Apr, 2024 2 $245.63 $1,054.38 $1,300.00 $57,895.63
May, 2024 3 $241.23 $1,058.77 $1,300.00 $56,836.86
Jun, 2024 4 $236.82 $1,063.18 $1,300.00 $55,773.68
Jul, 2024 5 $232.39 $1,067.61 $1,300.00 $54,706.07
Aug, 2024 6 $227.94 $1,072.06 $1,300.00 $53,634.01
Sep, 2024 7 $223.48 $1,076.52 $1,300.00 $52,557.48
Oct, 2024 8 $218.99 $1,081.01 $1,300.00 $51,476.47
Nov, 2024 9 $214.49 $1,085.51 $1,300.00 $50,390.96
Dec, 2024 10 $209.96 $1,090.04 $1,300.00 $49,300.92
Jan, 2025 11 $205.42 $1,094.58 $1,300.00 $48,206.34
Feb, 2025 12 $200.86 $1,099.14 $1,300.00 $47,107.20
Mar, 2025 13 $196.28 $1,103.72 $1,300.00 $46,003.48
Apr, 2025 14 $191.68 $1,108.32 $1,300.00 $44,895.16
May, 2025 15 $187.06 $1,112.94 $1,300.00 $43,782.23
Jun, 2025 16 $182.43 $1,117.57 $1,300.00 $42,664.65
Jul, 2025 17 $177.77 $1,122.23 $1,300.00 $41,542.42
Aug, 2025 18 $173.09 $1,126.91 $1,300.00 $40,415.51
Sep, 2025 19 $168.40 $1,131.60 $1,300.00 $39,283.91
Oct, 2025 20 $163.68 $1,136.32 $1,300.00 $38,147.60
Nov, 2025 21 $158.95 $1,141.05 $1,300.00 $37,006.54
Dec, 2025 22 $154.19 $1,145.81 $1,300.00 $35,860.74
Jan, 2026 23 $149.42 $1,150.58 $1,300.00 $34,710.16
Feb, 2026 24 $144.63 $1,155.37 $1,300.00 $33,554.78
Mar, 2026 25 $139.81 $1,160.19 $1,300.00 $32,394.60
Apr, 2026 26 $134.98 $1,165.02 $1,300.00 $31,229.57
May, 2026 27 $130.12 $1,169.88 $1,300.00 $30,059.70
Jun, 2026 28 $125.25 $1,174.75 $1,300.00 $28,884.94
Jul, 2026 29 $120.35 $1,179.65 $1,300.00 $27,705.30
Aug, 2026 30 $115.44 $1,184.56 $1,300.00 $26,520.74
Sep, 2026 31 $110.50 $1,189.50 $1,300.00 $25,331.24
Oct, 2026 32 $105.55 $1,194.45 $1,300.00 $24,136.79
Nov, 2026 33 $100.57 $1,199.43 $1,300.00 $22,937.36
Dec, 2026 34 $95.57 $1,204.43 $1,300.00 $21,732.93
Jan, 2027 35 $90.55 $1,209.45 $1,300.00 $20,523.48
Feb, 2027 36 $85.51 $1,214.49 $1,300.00 $19,309.00
Mar, 2027 37 $80.45 $1,219.55 $1,300.00 $18,089.45
Apr, 2027 38 $75.37 $1,224.63 $1,300.00 $16,864.82
May, 2027 39 $70.27 $1,229.73 $1,300.00 $15,635.09
Jun, 2027 40 $65.15 $1,234.85 $1,300.00 $14,400.24
Jul, 2027 41 $60.00 $1,240.00 $1,300.00 $13,160.24
Aug, 2027 42 $54.83 $1,245.17 $1,300.00 $11,915.08
Sep, 2027 43 $49.65 $1,250.35 $1,300.00 $10,664.72
Oct, 2027 44 $44.44 $1,255.56 $1,300.00 $9,409.16
Nov, 2027 45 $39.20 $1,260.80 $1,300.00 $8,148.36
Dec, 2027 46 $33.95 $1,266.05 $1,300.00 $6,882.32
Jan, 2028 47 $28.68 $1,271.32 $1,300.00 $5,610.99
Feb, 2028 48 $23.38 $1,276.62 $1,300.00 $4,334.37
Mar, 2028 49 $18.06 $1,281.94 $1,300.00 $3,052.43
Apr, 2028 50 $12.72 $1,287.28 $1,300.00 $1,765.15
May, 2028 51 $7.35 $1,292.65 $1,300.00 $472.50
Jun, 2028 52 $1.97 $472.50 $474.47 $0.00

Mortgage Calculator | Terms | Privacy | Disclaimer | Contact

©2024 Mortgage Calculator