mortgage calculator

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
Aug, 2029 Feb, 2028

Early Payoff Amortization Schedule

Payment Date Payment # Interest Paid Principal Paid Total Payment Remaining Balance
Nov, 2023 1 $250.00 $1,050.00 $1,300.00 $58,950.00
Dec, 2023 2 $245.63 $1,054.38 $1,300.00 $57,895.63
Jan, 2024 3 $241.23 $1,058.77 $1,300.00 $56,836.86
Feb, 2024 4 $236.82 $1,063.18 $1,300.00 $55,773.68
Mar, 2024 5 $232.39 $1,067.61 $1,300.00 $54,706.07
Apr, 2024 6 $227.94 $1,072.06 $1,300.00 $53,634.01
May, 2024 7 $223.48 $1,076.52 $1,300.00 $52,557.48
Jun, 2024 8 $218.99 $1,081.01 $1,300.00 $51,476.47
Jul, 2024 9 $214.49 $1,085.51 $1,300.00 $50,390.96
Aug, 2024 10 $209.96 $1,090.04 $1,300.00 $49,300.92
Sep, 2024 11 $205.42 $1,094.58 $1,300.00 $48,206.34
Oct, 2024 12 $200.86 $1,099.14 $1,300.00 $47,107.20
Nov, 2024 13 $196.28 $1,103.72 $1,300.00 $46,003.48
Dec, 2024 14 $191.68 $1,108.32 $1,300.00 $44,895.16
Jan, 2025 15 $187.06 $1,112.94 $1,300.00 $43,782.23
Feb, 2025 16 $182.43 $1,117.57 $1,300.00 $42,664.65
Mar, 2025 17 $177.77 $1,122.23 $1,300.00 $41,542.42
Apr, 2025 18 $173.09 $1,126.91 $1,300.00 $40,415.51
May, 2025 19 $168.40 $1,131.60 $1,300.00 $39,283.91
Jun, 2025 20 $163.68 $1,136.32 $1,300.00 $38,147.60
Jul, 2025 21 $158.95 $1,141.05 $1,300.00 $37,006.54
Aug, 2025 22 $154.19 $1,145.81 $1,300.00 $35,860.74
Sep, 2025 23 $149.42 $1,150.58 $1,300.00 $34,710.16
Oct, 2025 24 $144.63 $1,155.37 $1,300.00 $33,554.78
Nov, 2025 25 $139.81 $1,160.19 $1,300.00 $32,394.60
Dec, 2025 26 $134.98 $1,165.02 $1,300.00 $31,229.57
Jan, 2026 27 $130.12 $1,169.88 $1,300.00 $30,059.70
Feb, 2026 28 $125.25 $1,174.75 $1,300.00 $28,884.94
Mar, 2026 29 $120.35 $1,179.65 $1,300.00 $27,705.30
Apr, 2026 30 $115.44 $1,184.56 $1,300.00 $26,520.74
May, 2026 31 $110.50 $1,189.50 $1,300.00 $25,331.24
Jun, 2026 32 $105.55 $1,194.45 $1,300.00 $24,136.79
Jul, 2026 33 $100.57 $1,199.43 $1,300.00 $22,937.36
Aug, 2026 34 $95.57 $1,204.43 $1,300.00 $21,732.93
Sep, 2026 35 $90.55 $1,209.45 $1,300.00 $20,523.48
Oct, 2026 36 $85.51 $1,214.49 $1,300.00 $19,309.00
Nov, 2026 37 $80.45 $1,219.55 $1,300.00 $18,089.45
Dec, 2026 38 $75.37 $1,224.63 $1,300.00 $16,864.82
Jan, 2027 39 $70.27 $1,229.73 $1,300.00 $15,635.09
Feb, 2027 40 $65.15 $1,234.85 $1,300.00 $14,400.24
Mar, 2027 41 $60.00 $1,240.00 $1,300.00 $13,160.24
Apr, 2027 42 $54.83 $1,245.17 $1,300.00 $11,915.08
May, 2027 43 $49.65 $1,250.35 $1,300.00 $10,664.72
Jun, 2027 44 $44.44 $1,255.56 $1,300.00 $9,409.16
Jul, 2027 45 $39.20 $1,260.80 $1,300.00 $8,148.36
Aug, 2027 46 $33.95 $1,266.05 $1,300.00 $6,882.32
Sep, 2027 47 $28.68 $1,271.32 $1,300.00 $5,610.99
Oct, 2027 48 $23.38 $1,276.62 $1,300.00 $4,334.37
Nov, 2027 49 $18.06 $1,281.94 $1,300.00 $3,052.43
Dec, 2027 50 $12.72 $1,287.28 $1,300.00 $1,765.15
Jan, 2028 51 $7.35 $1,292.65 $1,300.00 $472.50
Feb, 2028 52 $1.97 $472.50 $474.47 $0.00

Today's Home Equity Rates



Check Today's Mortgage 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