Advanced | Simple | Early Payoff | Refinance | HELOC | Recast | Interest Only | Biweekly | Extra Payments | Free Widget |

**Mortgage Payoff Calculator** excel to calculate monthly mortgage payment and interest savings with accelerated payments and early mortgage payoff. The **mortgage payoff calculator with extra payments** shows an amortization schedule with the new accelerated monthly payment as well as interest and principal and you can export the result to excel. Get a comparison table that compares the original mortgage with the early payoff mortgage payments. To calculate mortgage payoff within a certain year instead of extra payments, please use the early mortgage payoff calculator.

## Original vs. Early Payoff |
||||||

Original | Early Payoff | |||||
---|---|---|---|---|---|---|

Monthly Payment |
$2,000.00 | $2,300.00 |
||||

Expected Payoff Time |
122 months | 103 months |
||||

Total Interest |
$43,684.75 | $36,571.36 | ||||

Total Principal |
$200,000.00 | $200,000.00 | ||||

Total Payment |
$243,684.75 | $236,571.36 | ||||

Total Interest Savings |
$0 | $7,113.38 | ||||

Payoff Date |
Jul, 2033 | Dec, 2031 | ||||

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

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

Jun, 2023 | 1 | $666.67 | $1,633.33 | $2,300.00 | $198,366.67 | |

Jul, 2023 | 2 | $661.22 | $1,638.78 | $2,300.00 | $196,727.89 | |

Aug, 2023 | 3 | $655.76 | $1,644.24 | $2,300.00 | $195,083.65 | |

Sep, 2023 | 4 | $650.28 | $1,649.72 | $2,300.00 | $193,433.93 | |

Oct, 2023 | 5 | $644.78 | $1,655.22 | $2,300.00 | $191,778.71 | |

Nov, 2023 | 6 | $639.26 | $1,660.74 | $2,300.00 | $190,117.97 | |

Dec, 2023 | 7 | $633.73 | $1,666.27 | $2,300.00 | $188,451.70 | |

Jan, 2024 | 8 | $628.17 | $1,671.83 | $2,300.00 | $186,779.87 | |

Feb, 2024 | 9 | $622.60 | $1,677.40 | $2,300.00 | $185,102.47 | |

Mar, 2024 | 10 | $617.01 | $1,682.99 | $2,300.00 | $183,419.48 | |

Apr, 2024 | 11 | $611.40 | $1,688.60 | $2,300.00 | $181,730.87 | |

May, 2024 | 12 | $605.77 | $1,694.23 | $2,300.00 | $180,036.64 | |

Jun, 2024 | 13 | $600.12 | $1,699.88 | $2,300.00 | $178,336.77 | |

Jul, 2024 | 14 | $594.46 | $1,705.54 | $2,300.00 | $176,631.22 | |

Aug, 2024 | 15 | $588.77 | $1,711.23 | $2,300.00 | $174,919.99 | |

Sep, 2024 | 16 | $583.07 | $1,716.93 | $2,300.00 | $173,203.06 | |

Oct, 2024 | 17 | $577.34 | $1,722.66 | $2,300.00 | $171,480.40 | |

Nov, 2024 | 18 | $571.60 | $1,728.40 | $2,300.00 | $169,752.00 | |

Dec, 2024 | 19 | $565.84 | $1,734.16 | $2,300.00 | $168,017.84 | |

Jan, 2025 | 20 | $560.06 | $1,739.94 | $2,300.00 | $166,277.90 | |

Feb, 2025 | 21 | $554.26 | $1,745.74 | $2,300.00 | $164,532.16 | |

Mar, 2025 | 22 | $548.44 | $1,751.56 | $2,300.00 | $162,780.60 | |

Apr, 2025 | 23 | $542.60 | $1,757.40 | $2,300.00 | $161,023.21 | |

May, 2025 | 24 | $536.74 | $1,763.26 | $2,300.00 | $159,259.95 | |

Jun, 2025 | 25 | $530.87 | $1,769.13 | $2,300.00 | $157,490.82 | |

Jul, 2025 | 26 | $524.97 | $1,775.03 | $2,300.00 | $155,715.79 | |

Aug, 2025 | 27 | $519.05 | $1,780.95 | $2,300.00 | $153,934.84 | |

Sep, 2025 | 28 | $513.12 | $1,786.88 | $2,300.00 | $152,147.95 | |

Oct, 2025 | 29 | $507.16 | $1,792.84 | $2,300.00 | $150,355.11 | |

Nov, 2025 | 30 | $501.18 | $1,798.82 | $2,300.00 | $148,556.30 | |

Dec, 2025 | 31 | $495.19 | $1,804.81 | $2,300.00 | $146,751.49 | |

Jan, 2026 | 32 | $489.17 | $1,810.83 | $2,300.00 | $144,940.66 | |

Feb, 2026 | 33 | $483.14 | $1,816.86 | $2,300.00 | $143,123.79 | |

Mar, 2026 | 34 | $477.08 | $1,822.92 | $2,300.00 | $141,300.87 | |

Apr, 2026 | 35 | $471.00 | $1,829.00 | $2,300.00 | $139,471.88 | |

May, 2026 | 36 | $464.91 | $1,835.09 | $2,300.00 | $137,636.78 | |

Jun, 2026 | 37 | $458.79 | $1,841.21 | $2,300.00 | $135,795.57 | |

Jul, 2026 | 38 | $452.65 | $1,847.35 | $2,300.00 | $133,948.22 | |

Aug, 2026 | 39 | $446.49 | $1,853.51 | $2,300.00 | $132,094.72 | |

Sep, 2026 | 40 | $440.32 | $1,859.68 | $2,300.00 | $130,235.03 | |

Oct, 2026 | 41 | $434.12 | $1,865.88 | $2,300.00 | $128,369.15 | |

Nov, 2026 | 42 | $427.90 | $1,872.10 | $2,300.00 | $126,497.05 | |

Dec, 2026 | 43 | $421.66 | $1,878.34 | $2,300.00 | $124,618.70 | |

Jan, 2027 | 44 | $415.40 | $1,884.60 | $2,300.00 | $122,734.10 | |

Feb, 2027 | 45 | $409.11 | $1,890.89 | $2,300.00 | $120,843.21 | |

Mar, 2027 | 46 | $402.81 | $1,897.19 | $2,300.00 | $118,946.02 | |

Apr, 2027 | 47 | $396.49 | $1,903.51 | $2,300.00 | $117,042.51 | |

May, 2027 | 48 | $390.14 | $1,909.86 | $2,300.00 | $115,132.65 | |

Jun, 2027 | 49 | $383.78 | $1,916.22 | $2,300.00 | $113,216.43 | |

Jul, 2027 | 50 | $377.39 | $1,922.61 | $2,300.00 | $111,293.82 | |

Aug, 2027 | 51 | $370.98 | $1,929.02 | $2,300.00 | $109,364.79 | |

Sep, 2027 | 52 | $364.55 | $1,935.45 | $2,300.00 | $107,429.34 | |

Oct, 2027 | 53 | $358.10 | $1,941.90 | $2,300.00 | $105,487.44 | |

Nov, 2027 | 54 | $351.62 | $1,948.38 | $2,300.00 | $103,539.07 | |

Dec, 2027 | 55 | $345.13 | $1,954.87 | $2,300.00 | $101,584.20 | |

Jan, 2028 | 56 | $338.61 | $1,961.39 | $2,300.00 | $99,622.81 | |

Feb, 2028 | 57 | $332.08 | $1,967.92 | $2,300.00 | $97,654.89 | |

Mar, 2028 | 58 | $325.52 | $1,974.48 | $2,300.00 | $95,680.40 | |

Apr, 2028 | 59 | $318.93 | $1,981.07 | $2,300.00 | $93,699.34 | |

May, 2028 | 60 | $312.33 | $1,987.67 | $2,300.00 | $91,711.67 | |

Jun, 2028 | 61 | $305.71 | $1,994.29 | $2,300.00 | $89,717.37 | |

Jul, 2028 | 62 | $299.06 | $2,000.94 | $2,300.00 | $87,716.43 | |

Aug, 2028 | 63 | $292.39 | $2,007.61 | $2,300.00 | $85,708.82 | |

Sep, 2028 | 64 | $285.70 | $2,014.30 | $2,300.00 | $83,694.52 | |

Oct, 2028 | 65 | $278.98 | $2,021.02 | $2,300.00 | $81,673.50 | |

Nov, 2028 | 66 | $272.24 | $2,027.76 | $2,300.00 | $79,645.74 | |

Dec, 2028 | 67 | $265.49 | $2,034.51 | $2,300.00 | $77,611.23 | |

Jan, 2029 | 68 | $258.70 | $2,041.30 | $2,300.00 | $75,569.93 | |

Feb, 2029 | 69 | $251.90 | $2,048.10 | $2,300.00 | $73,521.83 | |

Mar, 2029 | 70 | $245.07 | $2,054.93 | $2,300.00 | $71,466.91 | |

Apr, 2029 | 71 | $238.22 | $2,061.78 | $2,300.00 | $69,405.13 | |

May, 2029 | 72 | $231.35 | $2,068.65 | $2,300.00 | $67,336.48 | |

Jun, 2029 | 73 | $224.45 | $2,075.55 | $2,300.00 | $65,260.93 | |

Jul, 2029 | 74 | $217.54 | $2,082.46 | $2,300.00 | $63,178.47 | |

Aug, 2029 | 75 | $210.59 | $2,089.41 | $2,300.00 | $61,089.07 | |

Sep, 2029 | 76 | $203.63 | $2,096.37 | $2,300.00 | $58,992.70 | |

Oct, 2029 | 77 | $196.64 | $2,103.36 | $2,300.00 | $56,889.34 | |

Nov, 2029 | 78 | $189.63 | $2,110.37 | $2,300.00 | $54,778.97 | |

Dec, 2029 | 79 | $182.60 | $2,117.40 | $2,300.00 | $52,661.57 | |

Jan, 2030 | 80 | $175.54 | $2,124.46 | $2,300.00 | $50,537.10 | |

Feb, 2030 | 81 | $168.46 | $2,131.54 | $2,300.00 | $48,405.56 | |

Mar, 2030 | 82 | $161.35 | $2,138.65 | $2,300.00 | $46,266.91 | |

Apr, 2030 | 83 | $154.22 | $2,145.78 | $2,300.00 | $44,121.14 | |

May, 2030 | 84 | $147.07 | $2,152.93 | $2,300.00 | $41,968.21 | |

Jun, 2030 | 85 | $139.89 | $2,160.11 | $2,300.00 | $39,808.10 | |

Jul, 2030 | 86 | $132.69 | $2,167.31 | $2,300.00 | $37,640.79 | |

Aug, 2030 | 87 | $125.47 | $2,174.53 | $2,300.00 | $35,466.26 | |

Sep, 2030 | 88 | $118.22 | $2,181.78 | $2,300.00 | $33,284.48 | |

Oct, 2030 | 89 | $110.95 | $2,189.05 | $2,300.00 | $31,095.43 | |

Nov, 2030 | 90 | $103.65 | $2,196.35 | $2,300.00 | $28,899.08 | |

Dec, 2030 | 91 | $96.33 | $2,203.67 | $2,300.00 | $26,695.41 | |

Jan, 2031 | 92 | $88.98 | $2,211.02 | $2,300.00 | $24,484.40 | |

Feb, 2031 | 93 | $81.61 | $2,218.39 | $2,300.00 | $22,266.01 | |

Mar, 2031 | 94 | $74.22 | $2,225.78 | $2,300.00 | $20,040.23 | |

Apr, 2031 | 95 | $66.80 | $2,233.20 | $2,300.00 | $17,807.03 | |

May, 2031 | 96 | $59.36 | $2,240.64 | $2,300.00 | $15,566.39 | |

Jun, 2031 | 97 | $51.89 | $2,248.11 | $2,300.00 | $13,318.28 | |

Jul, 2031 | 98 | $44.39 | $2,255.61 | $2,300.00 | $11,062.67 | |

Aug, 2031 | 99 | $36.88 | $2,263.12 | $2,300.00 | $8,799.55 | |

Sep, 2031 | 100 | $29.33 | $2,270.67 | $2,300.00 | $6,528.88 | |

Oct, 2031 | 101 | $21.76 | $2,278.24 | $2,300.00 | $4,250.64 | |

Nov, 2031 | 102 | $14.17 | $2,285.83 | $2,300.00 | $1,964.81 | |

Dec, 2031 | 103 | $6.55 | $1,964.81 | $1,971.36 | $0.00 |

This is a **mortgage payoff calculator with extra principal payment**, if you want to pay off your mortgage earlier within a certain year, you can use the early mortgage payoff calculator.
The early mortgage payoff calculator will find out how much more you would have to increase your monthly mortgage payment in order to pay off your debt earlier.
For a regular mortgage calculator, please use the mortgage calculator with pmi and taxes.

Check Today's Mortgage Rates

Today's Home Equity Rates

### Mortgage Calculators

FHA Loan Calculator

VA Loan Calculator

USDA Loan Mortgage Calculator

Simple Mortgage Calculator

PITI Mortgage Calculator

ARM Mortgage Calculator

ARM vs. Fixed 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

Piggyback Loan Calculator

Bridge Loan Calculator

Seller Financing Calculator

Real Estate Wholesaling 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

HELOC Payoff Calculator

PMI Removal Calculator

Home Equity Loan Calculator

Home Equity Loan Payoff Calculator

Home Equity Calculator

Mortgage Insurance Calculator

Amortization Schedule With Irregular Payments

15 Year Mortgage Calculator

30 Year Mortgage Calculator

Manufactured Home 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

Mobile Home Mortgage Calculator

Rent Vs. Buy 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

First Time Home Buyer Guide

Mortgage Terms & Definitions

### Mortgage Calculator Widget

Free Mortgage Calculator Widget

Today's Home Equity Rates

VA Loan Calculator

USDA Loan Mortgage Calculator

Simple Mortgage Calculator

PITI Mortgage Calculator

ARM Mortgage Calculator

ARM vs. Fixed Mortgage Calculator

Interest Only Mortgage Calculator

Balloon Mortgage Calculator

Mortgage Points Calculator

Second Mortgage Calculator

Cash Out Refinance Calculator

Refinance Break Even Calculator

Refinancing Closing Costs Calculator

Mortgage Recast Calculator

Biweekly Mortgage Calculator with Extra Payments

Mortgage Calculator With Extra Payments

Mortgage Prepayment Calculator

Mortgage Payoff 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

Piggyback Loan Calculator

Bridge Loan Calculator

Seller Financing Calculator

Real Estate Wholesaling Calculator

Fix and Flip Calculator

Interest Rate Calculator

Home Sale Calculator

Real Estate Capital Gain Tax 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

HELOC Payoff Calculator

PMI Removal Calculator

Home Equity Loan Calculator

Home Equity Loan Payoff Calculator

Home Equity Calculator

Mortgage Insurance Calculator

Amortization Schedule With Irregular Payments

15 Year Mortgage Calculator

30 Year Mortgage Calculator

Manufactured Home 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

Mobile Home Mortgage Calculator

Rent Vs. Buy Calculator

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

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

Airbnb Calculator

Money Market Account 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

First Time Home Buyer Guide

Mortgage Terms & Definitions

Mortgage Calculator | Terms | Privacy | Disclaimer | Contact

©2023 **Mortgage Calculator Excel**