mortgage calculator

Mortgage Calculator With Extra Payments




Mortgage Calculator with extra payments excel and lump sum to calculate your monthly mortgage payments. Extra payment mortgage calculator with multiple extra payments and lump sum has the option to export the printable amortization schedule with extra payments in excel or pdf format. The amortization table has all the details about your mortgage payments, such as principal & interest paid, additional mortgage payment, remaining balance as well as tax and insurance.

Extra Payment Mortgage Calculator

Home Value
$
Down Payment
Mortgage Amount
$
Loan Terms
Interest Rate
PMI (Yearly)
Property Tax (Yearly)
Home Insurance (Yearly)
HOA Fees (Monthly)
Payment Frequency
First Payment Date

Amortization schedule
Extra Payments
One Time
$ On Date
Monthly or Biweekly
$ Starting Date
Quarterly
$ Starting Date
Yearly
$ Starting Date

Mortgage Calculator Results

Home Value: $300,000.00
Mortgage Amount: $255,000.00
Monthly Principal & Interest: $1,368.90
Monthly Extra Payment: $0.00
Monthly Property Tax: $250.00
Monthly Home Insurance: $125.00
Monthly PMI: (Until Nov, 2026) $106.25
Monthly HOA Fees: $0.00
Total Monthly Payment:
$1,850.15
Total # Of Payments: 360
Start Date: Mar, 2023
Payoff Date: Feb, 2053
Down Payment: $45,000.00
Principal: $255,000.00
Total Extra Payment: $0.00
Total Interest Paid: $237,802.25
Total Tax, Insurance, PMI and Fees: $139,781.25
Total of all Payments:
$677,583.50

Amortization Schedule with Extra Payments

Payment Date Payment # Interest Principal Tax, Insurance, PMI & Fees Total Payment Balance
Mar, 2023 1 $1,062.50 $306.40 $481.25 $1,850.15 $254,693.60
Apr, 2023 2 $1,061.22 $307.67 $481.25 $1,850.15 $254,385.93
May, 2023 3 $1,059.94 $308.95 $481.25 $1,850.15 $254,076.98
Jun, 2023 4 $1,058.65 $310.24 $481.25 $1,850.15 $253,766.74
Jul, 2023 5 $1,057.36 $311.53 $481.25 $1,850.15 $253,455.20
Aug, 2023 6 $1,056.06 $312.83 $481.25 $1,850.15 $253,142.37
Sep, 2023 7 $1,054.76 $314.14 $481.25 $1,850.15 $252,828.24
Oct, 2023 8 $1,053.45 $315.44 $481.25 $1,850.15 $252,512.79
Nov, 2023 9 $1,052.14 $316.76 $481.25 $1,850.15 $252,196.03
Dec, 2023 10 $1,050.82 $318.08 $481.25 $1,850.15 $251,877.96
Jan, 2024 11 $1,049.49 $319.40 $481.25 $1,850.15 $251,558.55
Feb, 2024 12 $1,048.16 $320.73 $481.25 $1,850.15 $251,237.82
Mar, 2024 13 $1,046.82 $322.07 $481.25 $1,850.15 $250,915.75
Apr, 2024 14 $1,045.48 $323.41 $481.25 $1,850.15 $250,592.33
May, 2024 15 $1,044.13 $324.76 $481.25 $1,850.15 $250,267.57
Jun, 2024 16 $1,042.78 $326.11 $481.25 $1,850.15 $249,941.46
Jul, 2024 17 $1,041.42 $327.47 $481.25 $1,850.15 $249,613.99
Aug, 2024 18 $1,040.06 $328.84 $481.25 $1,850.15 $249,285.15
Sep, 2024 19 $1,038.69 $330.21 $481.25 $1,850.15 $248,954.94
Oct, 2024 20 $1,037.31 $331.58 $481.25 $1,850.15 $248,623.36
Nov, 2024 21 $1,035.93 $332.96 $481.25 $1,850.15 $248,290.40
Dec, 2024 22 $1,034.54 $334.35 $481.25 $1,850.15 $247,956.05
Jan, 2025 23 $1,033.15 $335.74 $481.25 $1,850.15 $247,620.30
Feb, 2025 24 $1,031.75 $337.14 $481.25 $1,850.15 $247,283.16
Mar, 2025 25 $1,030.35 $338.55 $481.25 $1,850.15 $246,944.61
Apr, 2025 26 $1,028.94 $339.96 $481.25 $1,850.15 $246,604.65
May, 2025 27 $1,027.52 $341.38 $481.25 $1,850.15 $246,263.27
Jun, 2025 28 $1,026.10 $342.80 $481.25 $1,850.15 $245,920.47
Jul, 2025 29 $1,024.67 $344.23 $481.25 $1,850.15 $245,576.25
Aug, 2025 30 $1,023.23 $345.66 $481.25 $1,850.15 $245,230.59
Sep, 2025 31 $1,021.79 $347.10 $481.25 $1,850.15 $244,883.49
Oct, 2025 32 $1,020.35 $348.55 $481.25 $1,850.15 $244,534.94
Nov, 2025 33 $1,018.90 $350.00 $481.25 $1,850.15 $244,184.94
Dec, 2025 34 $1,017.44 $351.46 $481.25 $1,850.15 $243,833.48
Jan, 2026 35 $1,015.97 $352.92 $481.25 $1,850.15 $243,480.56
Feb, 2026 36 $1,014.50 $354.39 $481.25 $1,850.15 $243,126.17
Mar, 2026 37 $1,013.03 $355.87 $481.25 $1,850.15 $242,770.30
Apr, 2026 38 $1,011.54 $357.35 $481.25 $1,850.15 $242,412.94
May, 2026 39 $1,010.05 $358.84 $481.25 $1,850.15 $242,054.10
Jun, 2026 40 $1,008.56 $360.34 $481.25 $1,850.15 $241,693.77
Jul, 2026 41 $1,007.06 $361.84 $481.25 $1,850.15 $241,331.93
Aug, 2026 42 $1,005.55 $363.35 $481.25 $1,850.15 $240,968.58
Sep, 2026 43 $1,004.04 $364.86 $481.25 $1,850.15 $240,603.72
Oct, 2026 44 $1,002.52 $366.38 $481.25 $1,850.15 $240,237.34
Nov, 2026 45 $1,000.99 $367.91 $481.25 $1,850.15 $239,869.44
Dec, 2026 46 $999.46 $369.44 $375.00 $1,743.90 $239,500.00
Jan, 2027 47 $997.92 $370.98 $375.00 $1,743.90 $239,129.02
Feb, 2027 48 $996.37 $372.52 $375.00 $1,743.90 $238,756.50
Mar, 2027 49 $994.82 $374.08 $375.00 $1,743.90 $238,382.42
Apr, 2027 50 $993.26 $375.64 $375.00 $1,743.90 $238,006.79
May, 2027 51 $991.69 $377.20 $375.00 $1,743.90 $237,629.59
Jun, 2027 52 $990.12 $378.77 $375.00 $1,743.90 $237,250.81
Jul, 2027 53 $988.55 $380.35 $375.00 $1,743.90 $236,870.46
Aug, 2027 54 $986.96 $381.93 $375.00 $1,743.90 $236,488.53
Sep, 2027 55 $985.37 $383.53 $375.00 $1,743.90 $236,105.00
Oct, 2027 56 $983.77 $385.12 $375.00 $1,743.90 $235,719.88
Nov, 2027 57 $982.17 $386.73 $375.00 $1,743.90 $235,333.15
Dec, 2027 58 $980.55 $388.34 $375.00 $1,743.90 $234,944.81
Jan, 2028 59 $978.94 $389.96 $375.00 $1,743.90 $234,554.85
Feb, 2028 60 $977.31 $391.58 $375.00 $1,743.90 $234,163.27
Mar, 2028 61 $975.68 $393.21 $375.00 $1,743.90 $233,770.05
Apr, 2028 62 $974.04 $394.85 $375.00 $1,743.90 $233,375.20
May, 2028 63 $972.40 $396.50 $375.00 $1,743.90 $232,978.70
Jun, 2028 64 $970.74 $398.15 $375.00 $1,743.90 $232,580.55
Jul, 2028 65 $969.09 $399.81 $375.00 $1,743.90 $232,180.74
Aug, 2028 66 $967.42 $401.48 $375.00 $1,743.90 $231,779.26
Sep, 2028 67 $965.75 $403.15 $375.00 $1,743.90 $231,376.12
Oct, 2028 68 $964.07 $404.83 $375.00 $1,743.90 $230,971.29
Nov, 2028 69 $962.38 $406.51 $375.00 $1,743.90 $230,564.77
Dec, 2028 70 $960.69 $408.21 $375.00 $1,743.90 $230,156.57
Jan, 2029 71 $958.99 $409.91 $375.00 $1,743.90 $229,746.66
Feb, 2029 72 $957.28 $411.62 $375.00 $1,743.90 $229,335.04
Mar, 2029 73 $955.56 $413.33 $375.00 $1,743.90 $228,921.71
Apr, 2029 74 $953.84 $415.05 $375.00 $1,743.90 $228,506.65
May, 2029 75 $952.11 $416.78 $375.00 $1,743.90 $228,089.87
Jun, 2029 76 $950.37 $418.52 $375.00 $1,743.90 $227,671.35
Jul, 2029 77 $948.63 $420.26 $375.00 $1,743.90 $227,251.08
Aug, 2029 78 $946.88 $422.02 $375.00 $1,743.90 $226,829.07
Sep, 2029 79 $945.12 $423.77 $375.00 $1,743.90 $226,405.29
Oct, 2029 80 $943.36 $425.54 $375.00 $1,743.90 $225,979.75
Nov, 2029 81 $941.58 $427.31 $375.00 $1,743.90 $225,552.44
Dec, 2029 82 $939.80 $429.09 $375.00 $1,743.90 $225,123.35
Jan, 2030 83 $938.01 $430.88 $375.00 $1,743.90 $224,692.47
Feb, 2030 84 $936.22 $432.68 $375.00 $1,743.90 $224,259.79
Mar, 2030 85 $934.42 $434.48 $375.00 $1,743.90 $223,825.31
Apr, 2030 86 $932.61 $436.29 $375.00 $1,743.90 $223,389.02
May, 2030 87 $930.79 $438.11 $375.00 $1,743.90 $222,950.91
Jun, 2030 88 $928.96 $439.93 $375.00 $1,743.90 $222,510.98
Jul, 2030 89 $927.13 $441.77 $375.00 $1,743.90 $222,069.21
Aug, 2030 90 $925.29 $443.61 $375.00 $1,743.90 $221,625.61
Sep, 2030 91 $923.44 $445.46 $375.00 $1,743.90 $221,180.15
Oct, 2030 92 $921.58 $447.31 $375.00 $1,743.90 $220,732.84
Nov, 2030 93 $919.72 $449.17 $375.00 $1,743.90 $220,283.66
Dec, 2030 94 $917.85 $451.05 $375.00 $1,743.90 $219,832.62
Jan, 2031 95 $915.97 $452.93 $375.00 $1,743.90 $219,379.69
Feb, 2031 96 $914.08 $454.81 $375.00 $1,743.90 $218,924.88
Mar, 2031 97 $912.19 $456.71 $375.00 $1,743.90 $218,468.17
Apr, 2031 98 $910.28 $458.61 $375.00 $1,743.90 $218,009.56
May, 2031 99 $908.37 $460.52 $375.00 $1,743.90 $217,549.04
Jun, 2031 100 $906.45 $462.44 $375.00 $1,743.90 $217,086.60
Jul, 2031 101 $904.53 $464.37 $375.00 $1,743.90 $216,622.23
Aug, 2031 102 $902.59 $466.30 $375.00 $1,743.90 $216,155.93
Sep, 2031 103 $900.65 $468.25 $375.00 $1,743.90 $215,687.68
Oct, 2031 104 $898.70 $470.20 $375.00 $1,743.90 $215,217.49
Nov, 2031 105 $896.74 $472.16 $375.00 $1,743.90 $214,745.33
Dec, 2031 106 $894.77 $474.12 $375.00 $1,743.90 $214,271.21
Jan, 2032 107 $892.80 $476.10 $375.00 $1,743.90 $213,795.11
Feb, 2032 108 $890.81 $478.08 $375.00 $1,743.90 $213,317.03
Mar, 2032 109 $888.82 $480.07 $375.00 $1,743.90 $212,836.95
Apr, 2032 110 $886.82 $482.07 $375.00 $1,743.90 $212,354.88
May, 2032 111 $884.81 $484.08 $375.00 $1,743.90 $211,870.79
Jun, 2032 112 $882.79 $486.10 $375.00 $1,743.90 $211,384.69
Jul, 2032 113 $880.77 $488.13 $375.00 $1,743.90 $210,896.57
Aug, 2032 114 $878.74 $490.16 $375.00 $1,743.90 $210,406.41
Sep, 2032 115 $876.69 $492.20 $375.00 $1,743.90 $209,914.21
Oct, 2032 116 $874.64 $494.25 $375.00 $1,743.90 $209,419.95
Nov, 2032 117 $872.58 $496.31 $375.00 $1,743.90 $208,923.64
Dec, 2032 118 $870.52 $498.38 $375.00 $1,743.90 $208,425.26
Jan, 2033 119 $868.44 $500.46 $375.00 $1,743.90 $207,924.81
Feb, 2033 120 $866.35 $502.54 $375.00 $1,743.90 $207,422.26
Mar, 2033 121 $864.26 $504.64 $375.00 $1,743.90 $206,917.63
Apr, 2033 122 $862.16 $506.74 $375.00 $1,743.90 $206,410.89
May, 2033 123 $860.05 $508.85 $375.00 $1,743.90 $205,902.04
Jun, 2033 124 $857.93 $510.97 $375.00 $1,743.90 $205,391.07
Jul, 2033 125 $855.80 $513.10 $375.00 $1,743.90 $204,877.97
Aug, 2033 126 $853.66 $515.24 $375.00 $1,743.90 $204,362.73
Sep, 2033 127 $851.51 $517.38 $375.00 $1,743.90 $203,845.35
Oct, 2033 128 $849.36 $519.54 $375.00 $1,743.90 $203,325.81
Nov, 2033 129 $847.19 $521.70 $375.00 $1,743.90 $202,804.11
Dec, 2033 130 $845.02 $523.88 $375.00 $1,743.90 $202,280.23
Jan, 2034 131 $842.83 $526.06 $375.00 $1,743.90 $201,754.17
Feb, 2034 132 $840.64 $528.25 $375.00 $1,743.90 $201,225.92
Mar, 2034 133 $838.44 $530.45 $375.00 $1,743.90 $200,695.46
Apr, 2034 134 $836.23 $532.66 $375.00 $1,743.90 $200,162.80
May, 2034 135 $834.01 $534.88 $375.00 $1,743.90 $199,627.91
Jun, 2034 136 $831.78 $537.11 $375.00 $1,743.90 $199,090.80
Jul, 2034 137 $829.55 $539.35 $375.00 $1,743.90 $198,551.45
Aug, 2034 138 $827.30 $541.60 $375.00 $1,743.90 $198,009.85
Sep, 2034 139 $825.04 $543.85 $375.00 $1,743.90 $197,466.00
Oct, 2034 140 $822.78 $546.12 $375.00 $1,743.90 $196,919.88
Nov, 2034 141 $820.50 $548.40 $375.00 $1,743.90 $196,371.48
Dec, 2034 142 $818.21 $550.68 $375.00 $1,743.90 $195,820.80
Jan, 2035 143 $815.92 $552.98 $375.00 $1,743.90 $195,267.83
Feb, 2035 144 $813.62 $555.28 $375.00 $1,743.90 $194,712.55
Mar, 2035 145 $811.30 $557.59 $375.00 $1,743.90 $194,154.96
Apr, 2035 146 $808.98 $559.92 $375.00 $1,743.90 $193,595.04
May, 2035 147 $806.65 $562.25 $375.00 $1,743.90 $193,032.79
Jun, 2035 148 $804.30 $564.59 $375.00 $1,743.90 $192,468.20
Jul, 2035 149 $801.95 $566.94 $375.00 $1,743.90 $191,901.26
Aug, 2035 150 $799.59 $569.31 $375.00 $1,743.90 $191,331.95
Sep, 2035 151 $797.22 $571.68 $375.00 $1,743.90 $190,760.27
Oct, 2035 152 $794.83 $574.06 $375.00 $1,743.90 $190,186.21
Nov, 2035 153 $792.44 $576.45 $375.00 $1,743.90 $189,609.76
Dec, 2035 154 $790.04 $578.85 $375.00 $1,743.90 $189,030.90
Jan, 2036 155 $787.63 $581.27 $375.00 $1,743.90 $188,449.64
Feb, 2036 156 $785.21 $583.69 $375.00 $1,743.90 $187,865.95
Mar, 2036 157 $782.77 $586.12 $375.00 $1,743.90 $187,279.83
Apr, 2036 158 $780.33 $588.56 $375.00 $1,743.90 $186,691.26
May, 2036 159 $777.88 $591.01 $375.00 $1,743.90 $186,100.25
Jun, 2036 160 $775.42 $593.48 $375.00 $1,743.90 $185,506.77
Jul, 2036 161 $772.94 $595.95 $375.00 $1,743.90 $184,910.82
Aug, 2036 162 $770.46 $598.43 $375.00 $1,743.90 $184,312.39
Sep, 2036 163 $767.97 $600.93 $375.00 $1,743.90 $183,711.46
Oct, 2036 164 $765.46 $603.43 $375.00 $1,743.90 $183,108.03
Nov, 2036 165 $762.95 $605.95 $375.00 $1,743.90 $182,502.09
Dec, 2036 166 $760.43 $608.47 $375.00 $1,743.90 $181,893.62
Jan, 2037 167 $757.89 $611.01 $375.00 $1,743.90 $181,282.61
Feb, 2037 168 $755.34 $613.55 $375.00 $1,743.90 $180,669.06
Mar, 2037 169 $752.79 $616.11 $375.00 $1,743.90 $180,052.95
Apr, 2037 170 $750.22 $618.67 $375.00 $1,743.90 $179,434.28
May, 2037 171 $747.64 $621.25 $375.00 $1,743.90 $178,813.03
Jun, 2037 172 $745.05 $623.84 $375.00 $1,743.90 $178,189.19
Jul, 2037 173 $742.45 $626.44 $375.00 $1,743.90 $177,562.75
Aug, 2037 174 $739.84 $629.05 $375.00 $1,743.90 $176,933.69
Sep, 2037 175 $737.22 $631.67 $375.00 $1,743.90 $176,302.02
Oct, 2037 176 $734.59 $634.30 $375.00 $1,743.90 $175,667.72
Nov, 2037 177 $731.95 $636.95 $375.00 $1,743.90 $175,030.77
Dec, 2037 178 $729.29 $639.60 $375.00 $1,743.90 $174,391.17
Jan, 2038 179 $726.63 $642.27 $375.00 $1,743.90 $173,748.91
Feb, 2038 180 $723.95 $644.94 $375.00 $1,743.90 $173,103.97
Mar, 2038 181 $721.27 $647.63 $375.00 $1,743.90 $172,456.34
Apr, 2038 182 $718.57 $650.33 $375.00 $1,743.90 $171,806.01
May, 2038 183 $715.86 $653.04 $375.00 $1,743.90 $171,152.97
Jun, 2038 184 $713.14 $655.76 $375.00 $1,743.90 $170,497.22
Jul, 2038 185 $710.41 $658.49 $375.00 $1,743.90 $169,838.73
Aug, 2038 186 $707.66 $661.23 $375.00 $1,743.90 $169,177.49
Sep, 2038 187 $704.91 $663.99 $375.00 $1,743.90 $168,513.50
Oct, 2038 188 $702.14 $666.76 $375.00 $1,743.90 $167,846.75
Nov, 2038 189 $699.36 $669.53 $375.00 $1,743.90 $167,177.21
Dec, 2038 190 $696.57 $672.32 $375.00 $1,743.90 $166,504.89
Jan, 2039 191 $693.77 $675.12 $375.00 $1,743.90 $165,829.77
Feb, 2039 192 $690.96 $677.94 $375.00 $1,743.90 $165,151.83
Mar, 2039 193 $688.13 $680.76 $375.00 $1,743.90 $164,471.07
Apr, 2039 194 $685.30 $683.60 $375.00 $1,743.90 $163,787.47
May, 2039 195 $682.45 $686.45 $375.00 $1,743.90 $163,101.02
Jun, 2039 196 $679.59 $689.31 $375.00 $1,743.90 $162,411.71
Jul, 2039 197 $676.72 $692.18 $375.00 $1,743.90 $161,719.53
Aug, 2039 198 $673.83 $695.06 $375.00 $1,743.90 $161,024.47
Sep, 2039 199 $670.94 $697.96 $375.00 $1,743.90 $160,326.51
Oct, 2039 200 $668.03 $700.87 $375.00 $1,743.90 $159,625.64
Nov, 2039 201 $665.11 $703.79 $375.00 $1,743.90 $158,921.85
Dec, 2039 202 $662.17 $706.72 $375.00 $1,743.90 $158,215.13
Jan, 2040 203 $659.23 $709.67 $375.00 $1,743.90 $157,505.47
Feb, 2040 204 $656.27 $712.62 $375.00 $1,743.90 $156,792.84
Mar, 2040 205 $653.30 $715.59 $375.00 $1,743.90 $156,077.25
Apr, 2040 206 $650.32 $718.57 $375.00 $1,743.90 $155,358.68
May, 2040 207 $647.33 $721.57 $375.00 $1,743.90 $154,637.11
Jun, 2040 208 $644.32 $724.57 $375.00 $1,743.90 $153,912.54
Jul, 2040 209 $641.30 $727.59 $375.00 $1,743.90 $153,184.95
Aug, 2040 210 $638.27 $730.62 $375.00 $1,743.90 $152,454.32
Sep, 2040 211 $635.23 $733.67 $375.00 $1,743.90 $151,720.65
Oct, 2040 212 $632.17 $736.73 $375.00 $1,743.90 $150,983.93
Nov, 2040 213 $629.10 $739.80 $375.00 $1,743.90 $150,244.13
Dec, 2040 214 $626.02 $742.88 $375.00 $1,743.90 $149,501.25
Jan, 2041 215 $622.92 $745.97 $375.00 $1,743.90 $148,755.28
Feb, 2041 216 $619.81 $749.08 $375.00 $1,743.90 $148,006.20
Mar, 2041 217 $616.69 $752.20 $375.00 $1,743.90 $147,254.00
Apr, 2041 218 $613.56 $755.34 $375.00 $1,743.90 $146,498.66
May, 2041 219 $610.41 $758.48 $375.00 $1,743.90 $145,740.17
Jun, 2041 220 $607.25 $761.64 $375.00 $1,743.90 $144,978.53
Jul, 2041 221 $604.08 $764.82 $375.00 $1,743.90 $144,213.71
Aug, 2041 222 $600.89 $768.00 $375.00 $1,743.90 $143,445.71
Sep, 2041 223 $597.69 $771.20 $375.00 $1,743.90 $142,674.50
Oct, 2041 224 $594.48 $774.42 $375.00 $1,743.90 $141,900.08
Nov, 2041 225 $591.25 $777.64 $375.00 $1,743.90 $141,122.44
Dec, 2041 226 $588.01 $780.88 $375.00 $1,743.90 $140,341.56
Jan, 2042 227 $584.76 $784.14 $375.00 $1,743.90 $139,557.42
Feb, 2042 228 $581.49 $787.41 $375.00 $1,743.90 $138,770.01
Mar, 2042 229 $578.21 $790.69 $375.00 $1,743.90 $137,979.32
Apr, 2042 230 $574.91 $793.98 $375.00 $1,743.90 $137,185.34
May, 2042 231 $571.61 $797.29 $375.00 $1,743.90 $136,388.05
Jun, 2042 232 $568.28 $800.61 $375.00 $1,743.90 $135,587.44
Jul, 2042 233 $564.95 $803.95 $375.00 $1,743.90 $134,783.49
Aug, 2042 234 $561.60 $807.30 $375.00 $1,743.90 $133,976.20
Sep, 2042 235 $558.23 $810.66 $375.00 $1,743.90 $133,165.54
Oct, 2042 236 $554.86 $814.04 $375.00 $1,743.90 $132,351.50
Nov, 2042 237 $551.46 $817.43 $375.00 $1,743.90 $131,534.07
Dec, 2042 238 $548.06 $820.84 $375.00 $1,743.90 $130,713.23
Jan, 2043 239 $544.64 $824.26 $375.00 $1,743.90 $129,888.97
Feb, 2043 240 $541.20 $827.69 $375.00 $1,743.90 $129,061.28
Mar, 2043 241 $537.76 $831.14 $375.00 $1,743.90 $128,230.14
Apr, 2043 242 $534.29 $834.60 $375.00 $1,743.90 $127,395.54
May, 2043 243 $530.81 $838.08 $375.00 $1,743.90 $126,557.46
Jun, 2043 244 $527.32 $841.57 $375.00 $1,743.90 $125,715.89
Jul, 2043 245 $523.82 $845.08 $375.00 $1,743.90 $124,870.81
Aug, 2043 246 $520.30 $848.60 $375.00 $1,743.90 $124,022.21
Sep, 2043 247 $516.76 $852.14 $375.00 $1,743.90 $123,170.07
Oct, 2043 248 $513.21 $855.69 $375.00 $1,743.90 $122,314.39
Nov, 2043 249 $509.64 $859.25 $375.00 $1,743.90 $121,455.13
Dec, 2043 250 $506.06 $862.83 $375.00 $1,743.90 $120,592.30
Jan, 2044 251 $502.47 $866.43 $375.00 $1,743.90 $119,725.87
Feb, 2044 252 $498.86 $870.04 $375.00 $1,743.90 $118,855.84
Mar, 2044 253 $495.23 $873.66 $375.00 $1,743.90 $117,982.17
Apr, 2044 254 $491.59 $877.30 $375.00 $1,743.90 $117,104.87
May, 2044 255 $487.94 $880.96 $375.00 $1,743.90 $116,223.91
Jun, 2044 256 $484.27 $884.63 $375.00 $1,743.90 $115,339.28
Jul, 2044 257 $480.58 $888.31 $375.00 $1,743.90 $114,450.97
Aug, 2044 258 $476.88 $892.02 $375.00 $1,743.90 $113,558.95
Sep, 2044 259 $473.16 $895.73 $375.00 $1,743.90 $112,663.22
Oct, 2044 260 $469.43 $899.47 $375.00 $1,743.90 $111,763.76
Nov, 2044 261 $465.68 $903.21 $375.00 $1,743.90 $110,860.54
Dec, 2044 262 $461.92 $906.98 $375.00 $1,743.90 $109,953.57
Jan, 2045 263 $458.14 $910.76 $375.00 $1,743.90 $109,042.81
Feb, 2045 264 $454.35 $914.55 $375.00 $1,743.90 $108,128.26
Mar, 2045 265 $450.53 $918.36 $375.00 $1,743.90 $107,209.90
Apr, 2045 266 $446.71 $922.19 $375.00 $1,743.90 $106,287.71
May, 2045 267 $442.87 $926.03 $375.00 $1,743.90 $105,361.68
Jun, 2045 268 $439.01 $929.89 $375.00 $1,743.90 $104,431.80
Jul, 2045 269 $435.13 $933.76 $375.00 $1,743.90 $103,498.03
Aug, 2045 270 $431.24 $937.65 $375.00 $1,743.90 $102,560.38
Sep, 2045 271 $427.33 $941.56 $375.00 $1,743.90 $101,618.82
Oct, 2045 272 $423.41 $945.48 $375.00 $1,743.90 $100,673.34
Nov, 2045 273 $419.47 $949.42 $375.00 $1,743.90 $99,723.91
Dec, 2045 274 $415.52 $953.38 $375.00 $1,743.90 $98,770.53
Jan, 2046 275 $411.54 $957.35 $375.00 $1,743.90 $97,813.18
Feb, 2046 276 $407.55 $961.34 $375.00 $1,743.90 $96,851.84
Mar, 2046 277 $403.55 $965.35 $375.00 $1,743.90 $95,886.50
Apr, 2046 278 $399.53 $969.37 $375.00 $1,743.90 $94,917.13
May, 2046 279 $395.49 $973.41 $375.00 $1,743.90 $93,943.72
Jun, 2046 280 $391.43 $977.46 $375.00 $1,743.90 $92,966.26
Jul, 2046 281 $387.36 $981.54 $375.00 $1,743.90 $91,984.72
Aug, 2046 282 $383.27 $985.63 $375.00 $1,743.90 $90,999.10
Sep, 2046 283 $379.16 $989.73 $375.00 $1,743.90 $90,009.37
Oct, 2046 284 $375.04 $993.86 $375.00 $1,743.90 $89,015.51
Nov, 2046 285 $370.90 $998.00 $375.00 $1,743.90 $88,017.51
Dec, 2046 286 $366.74 $1,002.16 $375.00 $1,743.90 $87,015.36
Jan, 2047 287 $362.56 $1,006.33 $375.00 $1,743.90 $86,009.03
Feb, 2047 288 $358.37 $1,010.52 $375.00 $1,743.90 $84,998.50
Mar, 2047 289 $354.16 $1,014.73 $375.00 $1,743.90 $83,983.77
Apr, 2047 290 $349.93 $1,018.96 $375.00 $1,743.90 $82,964.80
May, 2047 291 $345.69 $1,023.21 $375.00 $1,743.90 $81,941.60
Jun, 2047 292 $341.42 $1,027.47 $375.00 $1,743.90 $80,914.12
Jul, 2047 293 $337.14 $1,031.75 $375.00 $1,743.90 $79,882.37
Aug, 2047 294 $332.84 $1,036.05 $375.00 $1,743.90 $78,846.32
Sep, 2047 295 $328.53 $1,040.37 $375.00 $1,743.90 $77,805.95
Oct, 2047 296 $324.19 $1,044.70 $375.00 $1,743.90 $76,761.25
Nov, 2047 297 $319.84 $1,049.06 $375.00 $1,743.90 $75,712.19
Dec, 2047 298 $315.47 $1,053.43 $375.00 $1,743.90 $74,658.76
Jan, 2048 299 $311.08 $1,057.82 $375.00 $1,743.90 $73,600.94
Feb, 2048 300 $306.67 $1,062.22 $375.00 $1,743.90 $72,538.72
Mar, 2048 301 $302.24 $1,066.65 $375.00 $1,743.90 $71,472.07
Apr, 2048 302 $297.80 $1,071.09 $375.00 $1,743.90 $70,400.97
May, 2048 303 $293.34 $1,075.56 $375.00 $1,743.90 $69,325.42
Jun, 2048 304 $288.86 $1,080.04 $375.00 $1,743.90 $68,245.38
Jul, 2048 305 $284.36 $1,084.54 $375.00 $1,743.90 $67,160.84
Aug, 2048 306 $279.84 $1,089.06 $375.00 $1,743.90 $66,071.78
Sep, 2048 307 $275.30 $1,093.60 $375.00 $1,743.90 $64,978.18
Oct, 2048 308 $270.74 $1,098.15 $375.00 $1,743.90 $63,880.03
Nov, 2048 309 $266.17 $1,102.73 $375.00 $1,743.90 $62,777.30
Dec, 2048 310 $261.57 $1,107.32 $375.00 $1,743.90 $61,669.98
Jan, 2049 311 $256.96 $1,111.94 $375.00 $1,743.90 $60,558.04
Feb, 2049 312 $252.33 $1,116.57 $375.00 $1,743.90 $59,441.47
Mar, 2049 313 $247.67 $1,121.22 $375.00 $1,743.90 $58,320.25
Apr, 2049 314 $243.00 $1,125.89 $375.00 $1,743.90 $57,194.36
May, 2049 315 $238.31 $1,130.59 $375.00 $1,743.90 $56,063.77
Jun, 2049 316 $233.60 $1,135.30 $375.00 $1,743.90 $54,928.48
Jul, 2049 317 $228.87 $1,140.03 $375.00 $1,743.90 $53,788.45
Aug, 2049 318 $224.12 $1,144.78 $375.00 $1,743.90 $52,643.67
Sep, 2049 319 $219.35 $1,149.55 $375.00 $1,743.90 $51,494.13
Oct, 2049 320 $214.56 $1,154.34 $375.00 $1,743.90 $50,339.79
Nov, 2049 321 $209.75 $1,159.15 $375.00 $1,743.90 $49,180.64
Dec, 2049 322 $204.92 $1,163.98 $375.00 $1,743.90 $48,016.67
Jan, 2050 323 $200.07 $1,168.83 $375.00 $1,743.90 $46,847.84
Feb, 2050 324 $195.20 $1,173.70 $375.00 $1,743.90 $45,674.15
Mar, 2050 325 $190.31 $1,178.59 $375.00 $1,743.90 $44,495.56
Apr, 2050 326 $185.40 $1,183.50 $375.00 $1,743.90 $43,312.06
May, 2050 327 $180.47 $1,188.43 $375.00 $1,743.90 $42,123.63
Jun, 2050 328 $175.52 $1,193.38 $375.00 $1,743.90 $40,930.25
Jul, 2050 329 $170.54 $1,198.35 $375.00 $1,743.90 $39,731.90
Aug, 2050 330 $165.55 $1,203.35 $375.00 $1,743.90 $38,528.56
Sep, 2050 331 $160.54 $1,208.36 $375.00 $1,743.90 $37,320.20
Oct, 2050 332 $155.50 $1,213.39 $375.00 $1,743.90 $36,106.80
Nov, 2050 333 $150.45 $1,218.45 $375.00 $1,743.90 $34,888.35
Dec, 2050 334 $145.37 $1,223.53 $375.00 $1,743.90 $33,664.83
Jan, 2051 335 $140.27 $1,228.63 $375.00 $1,743.90 $32,436.20
Feb, 2051 336 $135.15 $1,233.74 $375.00 $1,743.90 $31,202.46
Mar, 2051 337 $130.01 $1,238.88 $375.00 $1,743.90 $29,963.57
Apr, 2051 338 $124.85 $1,244.05 $375.00 $1,743.90 $28,719.52
May, 2051 339 $119.66 $1,249.23 $375.00 $1,743.90 $27,470.29
Jun, 2051 340 $114.46 $1,254.44 $375.00 $1,743.90 $26,215.86
Jul, 2051 341 $109.23 $1,259.66 $375.00 $1,743.90 $24,956.20
Aug, 2051 342 $103.98 $1,264.91 $375.00 $1,743.90 $23,691.29
Sep, 2051 343 $98.71 $1,270.18 $375.00 $1,743.90 $22,421.10
Oct, 2051 344 $93.42 $1,275.47 $375.00 $1,743.90 $21,145.63
Nov, 2051 345 $88.11 $1,280.79 $375.00 $1,743.90 $19,864.84
Dec, 2051 346 $82.77 $1,286.12 $375.00 $1,743.90 $18,578.72
Jan, 2052 347 $77.41 $1,291.48 $375.00 $1,743.90 $17,287.23
Feb, 2052 348 $72.03 $1,296.87 $375.00 $1,743.90 $15,990.37
Mar, 2052 349 $66.63 $1,302.27 $375.00 $1,743.90 $14,688.10
Apr, 2052 350 $61.20 $1,307.69 $375.00 $1,743.90 $13,380.40
May, 2052 351 $55.75 $1,313.14 $375.00 $1,743.90 $12,067.26
Jun, 2052 352 $50.28 $1,318.61 $375.00 $1,743.90 $10,748.65
Jul, 2052 353 $44.79 $1,324.11 $375.00 $1,743.90 $9,424.54
Aug, 2052 354 $39.27 $1,329.63 $375.00 $1,743.90 $8,094.91
Sep, 2052 355 $33.73 $1,335.17 $375.00 $1,743.90 $6,759.74
Oct, 2052 356 $28.17 $1,340.73 $375.00 $1,743.90 $5,419.02
Nov, 2052 357 $22.58 $1,346.32 $375.00 $1,743.90 $4,072.70
Dec, 2052 358 $16.97 $1,351.93 $375.00 $1,743.90 $2,720.77
Jan, 2053 359 $11.34 $1,357.56 $375.00 $1,743.90 $1,363.22
Feb, 2053 360 $5.68 $1,363.22 $375.00 $1,743.90 $0.00

Compare Monthly vs. Bi-weekly

Payment Frequency Monthly Bi-weekly
Payments / Year 12 26
Each Payment $1,850.15 $906.56
Total Extra Payments $0.00 $0.00
Total Interest $237,802.25 $194,034.13
Total Tax, Insurance, PMI & Fees $139,781.25 $116,945.19
Total Payment $677,583.50 $610,979.32
Total Savings $0 $66,604.18
Payoff Date Feb, 2053 May, 2048


What is additional principal payment?

The additional principal payment is extra payments that are made towards the principal portion of the mortgage in addition to the regular monthly payments. Additional payments can save borrowers money in the long term as they reduce principal and interest. Depending on the size and frequency of these extra payments and the principal amount, borrowers who pay extra payments regularly may be able to pay off their mortgage years earlier and tens of thousands of dollars in savings on interest payments. There are many ways a borrower can choose to make additional payments towards their mortgage.

  • Biweekly mortgage payments - By making biweekly payments instead of the default monthly payment, borrowers will make an extra payment each year. Please visit our biweekly mortgage calculator with extra payments to learn more.
  • One time extra payment - Borrowers can make a one-time lump sum payment to reduce their mortgage principal. If they receive a special bonus from their job, or an inheritance, they can use that money to make a one-time extra payment.
  • Recurring extra payments - Borrowers can also make recurring extra payments monthly, quarterly, or annually. If you are making more money now than you used to, you can choose to pay off your mortgage faster by making regular extra payments.

No matter which type of extra payments you use, make sure they go toward the principal, and not the interest. Also, discuss with your lenders before making extra payments to make sure there are no penalties or fees.


Mortgage Calculator With Extra Payments Excel

Our loan calculator with extra payments excel has options to select a one time additional payment or set up multiple extra recurring payments. There are four multiple payment options that you can choose from, monthly, biweekly, quarterly, and yearly. Once set up, the additional mortgage payment information will be added to each of your monthly payments and you can view it from the amortization schedule extra payments excel file. There are five types of file formats that you can export the mortgage amortization with extra payments, such as xlsx (Excel after 2007), xls (older versions of Excel), csv, txt, and pdf.


How to Payoff Your Mortgage Early?

There is one reason that you may want to pay off your mortgage early, and that is to save a lot of money on interest. On a regular 30 year term mortgage with a 5% interest, a borrower may end up paying more on interest than principal. If we include other fees such as PMI, tax and insurance, the amount you pay could get much bigger. At the beginning of your 30 year term, your monthly mortgage payments will be mostly towards paying for interest, and little to pay down principal. Only when you are halfway through the 30 year term, your monthly payment starts to pay more for principal than interest. One way to reduce interest payment is through extra payment. That means a borrower makes a one time lump sum payment or makes extra payments each month or year. Some borrowers may consider bi-weekly payments which is the equivalent of making an additional payment each year. On a monthly payment plan, you make 12 payments each year whereas a bi-weekly payment plan allows you to make 13 payments. One extra payment a year may not seem a lot, but it actually saves you a lot of money and pays off your mortgage a couple of years earlier. With our additional payment mortgage calculator, you will see exactly how much you will save by making extra payments. To learn how much money you can save in paying off your mortgage, use the early mortgage payoff calculator.



Are Extra Payments Right For You?

There are many things that you need to consider before starting to make extra payments. Here are the pros and cons.

Pro of Extra Payment


  • Save on interest - You will save a lot of money on interest paid by the end of your mortgage.
  • Save on PMI - If your down payment is less than 20% for your house, lenders may require you to pay private mortgage insurance or PMI. Once your equity on the house is over 20%, the PMI is removed. When you make an additional payment towards principal, your equity will increase and allow you to get rid of PMI payments faster.
  • Payoff your mortgage years earlier - Depending on how much more you will pay extra, you could end up paying off your mortgage many years earlier than the original mortgage term.

Cons of Extra Payment


  • Do you have enough money? - First of all, you need to make sure you have enough money that you can afford the additional payments.
  • Cut spending - Making extra payments may mean that you can no longer spend as much as you used to. You may have to cut expenses and eat out less frequently.
  • Higher interest debt - If you have other debt with a higher interest rate such as credit card debts. You should pay off your credit card bill before you even consider making extra payments for your mortgage. Usually, the interest rate is way higher than a home mortgage. You will lose money in the end if you choose extra payments on your mortgage over credit card debts.
  • Job security - You may need to check the economic condition and make sure your job is safe so that you can continue to make your mortgage payments.
  • Other better Investment opportunities with your money? - Do you have any other better investment opportunities that you may need to pass on because of this extra payment.
  • Are you staying at the house for a long time? - Most of the savings are realized only if you are planning to live in the house for over 20 years. If you are selling the house in a few years, the savings of extra payment may not be worth the effort.
  • Does your lender charge a fee or prepayment penalties? - Savings for the borrower means losses to the lender. Lenders make money from interest payments, and they want to maximize it from the borrower. For this reason, many lenders charge a fee or penalties for extra payment or switching payment plans. Make sure you talk to your lender first.

Everybody's situation is different, so there may be other things that you need to think about before committing to extra payment. If you do decide to make extra payments for your mortgage, make sure the money goes towards paying down principal instead of interest.


How to use the amortization calculator with extra payments

You can use our amortization calculator with extra payments to estimate how much you can save in interest payments with your mortgage. There are four types of extra payments that you can choose from, one time lump sum payments, recurring monthly or biweekly payments, quarterly, and yearly payments. Calculate exactly how much interest payment you can save using our mortgage calculator with extra principal payments. Following are the mortgage calculator definitions Home Value - The estimated value of your property. Down Payment - How much you put down on the house. You can enter the down payment as a percentage of the house or a dollar amount. Mortgage Amount - How much mortgage are you planning to apply for. When you enter the home value and down payment, this field is automatically calculated for you. Loan Terms - How long is your loan terms. The 15-year and 30-year terms are the most common ones. Interest Rate - How much interest will you be paying for the mortgage. PMI - If your down payment is less than 20%, you may have to pay the private mortgage insurance which is an extra cost. Once your equity on the house reaches 20%, you can contact your lender to remove the PMI payment. Property Tax - How much tax are you paying for your property. The property tax varies depending on where you live. You can enter it as a dollar amount or as a percentage of your house. Home Insurance - How much will you be paying for home insurance. Again, you can enter this field as a percentage or dollar amount. HOA Fees - Do you have to pay any homeowners association fees or HOA fees? This is the fee that is required in some residential properties. Payment Frequency - You can choose monthly or bi-weekly. Bi-weekly payments are different from paying two times a month. There are 52 weeks in a year, bi-weekly payment means you make 26 payments each year. First Payment Date - You can choose any payment date as you wish. It can be a date from the past, today, or some other date in the future. Amortization Schedule - You have the option to show the amortization schedule in monthly or yearly format. Extra Payment - Select yes for extra payments, and no for regular payments. If you select extra payment, you need to enter at least one of the four types of additional payment. The additional payment option includes one time, biweekly, quarterly, and yearly.



Amortization Schedule with Extra Payments

The mortgage calculator will give you a summary of the mortgage, such as total extra payment, interest paid, tax, insurance, PMI and fees, and payoff date. You will also get an amortization schedule that shows the details of each payment showing how much you are paying in interest, principal, tax & insurance, PMI, and other fees, as well as the remaining balance on the mortgage. At the end of the amortization schedule, you will see a comparison table between your original mortgage against the one with extra payment. The comparison table shows the difference between total interest, tax, insurance, PMI, and fees, as well as the total payment and savings. The results are exportable and you can download them as a pdf file or in excel format. You can also share the result of the mortgage calculation by sharing the URL with the preset data that you enter.

Check Today's Mortgage Rates



Mortgage Calculators

FHA Loan Calculator
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

Refinance Calculators

Mortgage Refinance Calculator
Cash Out Refinance Calculator
Refinance Break Even Calculator
Refinancing Closing Costs Calculator
Mortgage Recast Calculator

Early Mortgage Payoff Calculators

Early Mortgage Payoff Calculator
Biweekly Mortgage Calculator with Extra Payments
Mortgage Calculator With Extra Payments
Mortgage Prepayment Calculator
Mortgage Payoff Calculator

Real Estate Investment Calculators

Commercial Mortgage 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

Mortgage Related Calculators

Mortgage Interest Tax Deduction 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 Calculators

Car Loan Amortization Schedule Excel
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

Loan Calculators

Printable Amortization Schedule
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

Savings & Investments Calculators

Compound Interest Calculator
Airbnb Calculator
Money Market Account Calculator

Credit Card Calculators

Credit Card Calculator
Credit Card Payoff Calculator
Credit Card Minimum Payment Calculator
Credit Card Interest Calculator
Multiple Credit Card Payoff Calculator

Mortgage Guide

How to Pay Off Mortgage Earlier
How to Improve Credit Score
What Percent Do Real Estate Agents Make

Mortgage Calculator Widget

Free Mortgage Calculator Widget

Mortgage Calculator | Terms | Privacy | Disclaimer | Contact

©2023 Mortgage Calculator Excel