mortgage calculator

Mortgage Points Calculator

Mortgage Points Calculator excel to calculate the differences in mortgage payments between buying and not buying mortgage points. Should I buy mortgage points? Use the mortgage discount point calculator to find out how much you can save with points and how long it takes to break even.

Mortgage Points Break Even Calculator

Mortgage Amount
$
Interest Rate
Loan Terms
years
# of Points
Interest Rate with Points
Cost of Mortgage Points $9,000.00
Break Even Point:
63 months
Break Even Year:
5.3 years

Discount Point Calculator

Monthly Payment Without Points:
$1,847.15
Monthly Payment With Points:
$1,703.37
Payoff Date:
May, 2053
Discount points cost:
$9,000.00
Interest Savings:
$51,762.46
Total Savings:
$42,762.46
Break Even Point:
63 months
Break Even Year:
5.3 years

Amortization Schedule Without Mortgage Points

Payment Date Payment # Interest Paid Principal Paid Total Payment Remaining Balance
Jun, 2023 1 $1,562.50 $284.65 $1,847.15 $299,715.35
Jul, 2023 2 $1,561.02 $286.13 $1,847.15 $299,429.21
Aug, 2023 3 $1,559.53 $287.62 $1,847.15 $299,141.59
Sep, 2023 4 $1,558.03 $289.12 $1,847.15 $298,852.47
Oct, 2023 5 $1,556.52 $290.63 $1,847.15 $298,561.84
Nov, 2023 6 $1,555.01 $292.14 $1,847.15 $298,269.70
Dec, 2023 7 $1,553.49 $293.66 $1,847.15 $297,976.03
Jan, 2024 8 $1,551.96 $295.19 $1,847.15 $297,680.84
Feb, 2024 9 $1,550.42 $296.73 $1,847.15 $297,384.11
Mar, 2024 10 $1,548.88 $298.28 $1,847.15 $297,085.83
Apr, 2024 11 $1,547.32 $299.83 $1,847.15 $296,786.00
May, 2024 12 $1,545.76 $301.39 $1,847.15 $296,484.61
Jun, 2024 13 $1,544.19 $302.96 $1,847.15 $296,181.65
Jul, 2024 14 $1,542.61 $304.54 $1,847.15 $295,877.11
Aug, 2024 15 $1,541.03 $306.12 $1,847.15 $295,570.99
Sep, 2024 16 $1,539.43 $307.72 $1,847.15 $295,263.27
Oct, 2024 17 $1,537.83 $309.32 $1,847.15 $294,953.95
Nov, 2024 18 $1,536.22 $310.93 $1,847.15 $294,643.01
Dec, 2024 19 $1,534.60 $312.55 $1,847.15 $294,330.46
Jan, 2025 20 $1,532.97 $314.18 $1,847.15 $294,016.28
Feb, 2025 21 $1,531.33 $315.82 $1,847.15 $293,700.46
Mar, 2025 22 $1,529.69 $317.46 $1,847.15 $293,383.00
Apr, 2025 23 $1,528.04 $319.12 $1,847.15 $293,063.89
May, 2025 24 $1,526.37 $320.78 $1,847.15 $292,743.11
Jun, 2025 25 $1,524.70 $322.45 $1,847.15 $292,420.66
Jul, 2025 26 $1,523.02 $324.13 $1,847.15 $292,096.53
Aug, 2025 27 $1,521.34 $325.82 $1,847.15 $291,770.72
Sep, 2025 28 $1,519.64 $327.51 $1,847.15 $291,443.21
Oct, 2025 29 $1,517.93 $329.22 $1,847.15 $291,113.99
Nov, 2025 30 $1,516.22 $330.93 $1,847.15 $290,783.06
Dec, 2025 31 $1,514.50 $332.66 $1,847.15 $290,450.40
Jan, 2026 32 $1,512.76 $334.39 $1,847.15 $290,116.01
Feb, 2026 33 $1,511.02 $336.13 $1,847.15 $289,779.88
Mar, 2026 34 $1,509.27 $337.88 $1,847.15 $289,442.00
Apr, 2026 35 $1,507.51 $339.64 $1,847.15 $289,102.36
May, 2026 36 $1,505.74 $341.41 $1,847.15 $288,760.95
Jun, 2026 37 $1,503.96 $343.19 $1,847.15 $288,417.76
Jul, 2026 38 $1,502.18 $344.98 $1,847.15 $288,072.78
Aug, 2026 39 $1,500.38 $346.77 $1,847.15 $287,726.01
Sep, 2026 40 $1,498.57 $348.58 $1,847.15 $287,377.43
Oct, 2026 41 $1,496.76 $350.39 $1,847.15 $287,027.04
Nov, 2026 42 $1,494.93 $352.22 $1,847.15 $286,674.82
Dec, 2026 43 $1,493.10 $354.05 $1,847.15 $286,320.76
Jan, 2027 44 $1,491.25 $355.90 $1,847.15 $285,964.87
Feb, 2027 45 $1,489.40 $357.75 $1,847.15 $285,607.12
Mar, 2027 46 $1,487.54 $359.61 $1,847.15 $285,247.50
Apr, 2027 47 $1,485.66 $361.49 $1,847.15 $284,886.01
May, 2027 48 $1,483.78 $363.37 $1,847.15 $284,522.64
Jun, 2027 49 $1,481.89 $365.26 $1,847.15 $284,157.38
Jul, 2027 50 $1,479.99 $367.17 $1,847.15 $283,790.22
Aug, 2027 51 $1,478.07 $369.08 $1,847.15 $283,421.14
Sep, 2027 52 $1,476.15 $371.00 $1,847.15 $283,050.14
Oct, 2027 53 $1,474.22 $372.93 $1,847.15 $282,677.21
Nov, 2027 54 $1,472.28 $374.87 $1,847.15 $282,302.33
Dec, 2027 55 $1,470.32 $376.83 $1,847.15 $281,925.50
Jan, 2028 56 $1,468.36 $378.79 $1,847.15 $281,546.71
Feb, 2028 57 $1,466.39 $380.76 $1,847.15 $281,165.95
Mar, 2028 58 $1,464.41 $382.75 $1,847.15 $280,783.21
Apr, 2028 59 $1,462.41 $384.74 $1,847.15 $280,398.47
May, 2028 60 $1,460.41 $386.74 $1,847.15 $280,011.72
Jun, 2028 61 $1,458.39 $388.76 $1,847.15 $279,622.97
Jul, 2028 62 $1,456.37 $390.78 $1,847.15 $279,232.19
Aug, 2028 63 $1,454.33 $392.82 $1,847.15 $278,839.37
Sep, 2028 64 $1,452.29 $394.86 $1,847.15 $278,444.50
Oct, 2028 65 $1,450.23 $396.92 $1,847.15 $278,047.58
Nov, 2028 66 $1,448.16 $398.99 $1,847.15 $277,648.60
Dec, 2028 67 $1,446.09 $401.07 $1,847.15 $277,247.53
Jan, 2029 68 $1,444.00 $403.15 $1,847.15 $276,844.38
Feb, 2029 69 $1,441.90 $405.25 $1,847.15 $276,439.12
Mar, 2029 70 $1,439.79 $407.36 $1,847.15 $276,031.76
Apr, 2029 71 $1,437.67 $409.49 $1,847.15 $275,622.27
May, 2029 72 $1,435.53 $411.62 $1,847.15 $275,210.66
Jun, 2029 73 $1,433.39 $413.76 $1,847.15 $274,796.89
Jul, 2029 74 $1,431.23 $415.92 $1,847.15 $274,380.97
Aug, 2029 75 $1,429.07 $418.08 $1,847.15 $273,962.89
Sep, 2029 76 $1,426.89 $420.26 $1,847.15 $273,542.63
Oct, 2029 77 $1,424.70 $422.45 $1,847.15 $273,120.18
Nov, 2029 78 $1,422.50 $424.65 $1,847.15 $272,695.53
Dec, 2029 79 $1,420.29 $426.86 $1,847.15 $272,268.67
Jan, 2030 80 $1,418.07 $429.09 $1,847.15 $271,839.58
Feb, 2030 81 $1,415.83 $431.32 $1,847.15 $271,408.26
Mar, 2030 82 $1,413.58 $433.57 $1,847.15 $270,974.69
Apr, 2030 83 $1,411.33 $435.83 $1,847.15 $270,538.87
May, 2030 84 $1,409.06 $438.09 $1,847.15 $270,100.77
Jun, 2030 85 $1,406.77 $440.38 $1,847.15 $269,660.40
Jul, 2030 86 $1,404.48 $442.67 $1,847.15 $269,217.73
Aug, 2030 87 $1,402.18 $444.98 $1,847.15 $268,772.75
Sep, 2030 88 $1,399.86 $447.29 $1,847.15 $268,325.46
Oct, 2030 89 $1,397.53 $449.62 $1,847.15 $267,875.83
Nov, 2030 90 $1,395.19 $451.96 $1,847.15 $267,423.87
Dec, 2030 91 $1,392.83 $454.32 $1,847.15 $266,969.55
Jan, 2031 92 $1,390.47 $456.69 $1,847.15 $266,512.86
Feb, 2031 93 $1,388.09 $459.06 $1,847.15 $266,053.80
Mar, 2031 94 $1,385.70 $461.45 $1,847.15 $265,592.35
Apr, 2031 95 $1,383.29 $463.86 $1,847.15 $265,128.49
May, 2031 96 $1,380.88 $466.27 $1,847.15 $264,662.21
Jun, 2031 97 $1,378.45 $468.70 $1,847.15 $264,193.51
Jul, 2031 98 $1,376.01 $471.14 $1,847.15 $263,722.37
Aug, 2031 99 $1,373.55 $473.60 $1,847.15 $263,248.77
Sep, 2031 100 $1,371.09 $476.06 $1,847.15 $262,772.70
Oct, 2031 101 $1,368.61 $478.54 $1,847.15 $262,294.16
Nov, 2031 102 $1,366.12 $481.04 $1,847.15 $261,813.12
Dec, 2031 103 $1,363.61 $483.54 $1,847.15 $261,329.58
Jan, 2032 104 $1,361.09 $486.06 $1,847.15 $260,843.52
Feb, 2032 105 $1,358.56 $488.59 $1,847.15 $260,354.93
Mar, 2032 106 $1,356.02 $491.14 $1,847.15 $259,863.80
Apr, 2032 107 $1,353.46 $493.69 $1,847.15 $259,370.10
May, 2032 108 $1,350.89 $496.27 $1,847.15 $258,873.84
Jun, 2032 109 $1,348.30 $498.85 $1,847.15 $258,374.98
Jul, 2032 110 $1,345.70 $501.45 $1,847.15 $257,873.54
Aug, 2032 111 $1,343.09 $504.06 $1,847.15 $257,369.48
Sep, 2032 112 $1,340.47 $506.69 $1,847.15 $256,862.79
Oct, 2032 113 $1,337.83 $509.32 $1,847.15 $256,353.47
Nov, 2032 114 $1,335.17 $511.98 $1,847.15 $255,841.49
Dec, 2032 115 $1,332.51 $514.64 $1,847.15 $255,326.84
Jan, 2033 116 $1,329.83 $517.32 $1,847.15 $254,809.52
Feb, 2033 117 $1,327.13 $520.02 $1,847.15 $254,289.50
Mar, 2033 118 $1,324.42 $522.73 $1,847.15 $253,766.77
Apr, 2033 119 $1,321.70 $525.45 $1,847.15 $253,241.32
May, 2033 120 $1,318.97 $528.19 $1,847.15 $252,713.14
Jun, 2033 121 $1,316.21 $530.94 $1,847.15 $252,182.20
Jul, 2033 122 $1,313.45 $533.70 $1,847.15 $251,648.50
Aug, 2033 123 $1,310.67 $536.48 $1,847.15 $251,112.02
Sep, 2033 124 $1,307.88 $539.28 $1,847.15 $250,572.74
Oct, 2033 125 $1,305.07 $542.09 $1,847.15 $250,030.65
Nov, 2033 126 $1,302.24 $544.91 $1,847.15 $249,485.75
Dec, 2033 127 $1,299.40 $547.75 $1,847.15 $248,938.00
Jan, 2034 128 $1,296.55 $550.60 $1,847.15 $248,387.40
Feb, 2034 129 $1,293.68 $553.47 $1,847.15 $247,833.93
Mar, 2034 130 $1,290.80 $556.35 $1,847.15 $247,277.58
Apr, 2034 131 $1,287.90 $559.25 $1,847.15 $246,718.34
May, 2034 132 $1,284.99 $562.16 $1,847.15 $246,156.17
Jun, 2034 133 $1,282.06 $565.09 $1,847.15 $245,591.09
Jul, 2034 134 $1,279.12 $568.03 $1,847.15 $245,023.06
Aug, 2034 135 $1,276.16 $570.99 $1,847.15 $244,452.07
Sep, 2034 136 $1,273.19 $573.96 $1,847.15 $243,878.10
Oct, 2034 137 $1,270.20 $576.95 $1,847.15 $243,301.15
Nov, 2034 138 $1,267.19 $579.96 $1,847.15 $242,721.19
Dec, 2034 139 $1,264.17 $582.98 $1,847.15 $242,138.21
Jan, 2035 140 $1,261.14 $586.02 $1,847.15 $241,552.20
Feb, 2035 141 $1,258.08 $589.07 $1,847.15 $240,963.13
Mar, 2035 142 $1,255.02 $592.14 $1,847.15 $240,370.99
Apr, 2035 143 $1,251.93 $595.22 $1,847.15 $239,775.77
May, 2035 144 $1,248.83 $598.32 $1,847.15 $239,177.46
Jun, 2035 145 $1,245.72 $601.44 $1,847.15 $238,576.02
Jul, 2035 146 $1,242.58 $604.57 $1,847.15 $237,971.45
Aug, 2035 147 $1,239.43 $607.72 $1,847.15 $237,363.73
Sep, 2035 148 $1,236.27 $610.88 $1,847.15 $236,752.85
Oct, 2035 149 $1,233.09 $614.06 $1,847.15 $236,138.79
Nov, 2035 150 $1,229.89 $617.26 $1,847.15 $235,521.53
Dec, 2035 151 $1,226.67 $620.48 $1,847.15 $234,901.05
Jan, 2036 152 $1,223.44 $623.71 $1,847.15 $234,277.34
Feb, 2036 153 $1,220.19 $626.96 $1,847.15 $233,650.38
Mar, 2036 154 $1,216.93 $630.22 $1,847.15 $233,020.16
Apr, 2036 155 $1,213.65 $633.50 $1,847.15 $232,386.66
May, 2036 156 $1,210.35 $636.80 $1,847.15 $231,749.85
Jun, 2036 157 $1,207.03 $640.12 $1,847.15 $231,109.73
Jul, 2036 158 $1,203.70 $643.46 $1,847.15 $230,466.28
Aug, 2036 159 $1,200.35 $646.81 $1,847.15 $229,819.47
Sep, 2036 160 $1,196.98 $650.18 $1,847.15 $229,169.29
Oct, 2036 161 $1,193.59 $653.56 $1,847.15 $228,515.73
Nov, 2036 162 $1,190.19 $656.97 $1,847.15 $227,858.77
Dec, 2036 163 $1,186.76 $660.39 $1,847.15 $227,198.38
Jan, 2037 164 $1,183.32 $663.83 $1,847.15 $226,534.55
Feb, 2037 165 $1,179.87 $667.28 $1,847.15 $225,867.27
Mar, 2037 166 $1,176.39 $670.76 $1,847.15 $225,196.51
Apr, 2037 167 $1,172.90 $674.25 $1,847.15 $224,522.26
May, 2037 168 $1,169.39 $677.76 $1,847.15 $223,844.49
Jun, 2037 169 $1,165.86 $681.29 $1,847.15 $223,163.20
Jul, 2037 170 $1,162.31 $684.84 $1,847.15 $222,478.35
Aug, 2037 171 $1,158.74 $688.41 $1,847.15 $221,789.94
Sep, 2037 172 $1,155.16 $692.00 $1,847.15 $221,097.95
Oct, 2037 173 $1,151.55 $695.60 $1,847.15 $220,402.35
Nov, 2037 174 $1,147.93 $699.22 $1,847.15 $219,703.12
Dec, 2037 175 $1,144.29 $702.86 $1,847.15 $219,000.26
Jan, 2038 176 $1,140.63 $706.53 $1,847.15 $218,293.74
Feb, 2038 177 $1,136.95 $710.21 $1,847.15 $217,583.53
Mar, 2038 178 $1,133.25 $713.90 $1,847.15 $216,869.63
Apr, 2038 179 $1,129.53 $717.62 $1,847.15 $216,152.00
May, 2038 180 $1,125.79 $721.36 $1,847.15 $215,430.64
Jun, 2038 181 $1,122.03 $725.12 $1,847.15 $214,705.53
Jul, 2038 182 $1,118.26 $728.89 $1,847.15 $213,976.63
Aug, 2038 183 $1,114.46 $732.69 $1,847.15 $213,243.94
Sep, 2038 184 $1,110.65 $736.51 $1,847.15 $212,507.44
Oct, 2038 185 $1,106.81 $740.34 $1,847.15 $211,767.10
Nov, 2038 186 $1,102.95 $744.20 $1,847.15 $211,022.90
Dec, 2038 187 $1,099.08 $748.07 $1,847.15 $210,274.82
Jan, 2039 188 $1,095.18 $751.97 $1,847.15 $209,522.85
Feb, 2039 189 $1,091.26 $755.89 $1,847.15 $208,766.97
Mar, 2039 190 $1,087.33 $759.82 $1,847.15 $208,007.14
Apr, 2039 191 $1,083.37 $763.78 $1,847.15 $207,243.36
May, 2039 192 $1,079.39 $767.76 $1,847.15 $206,475.60
Jun, 2039 193 $1,075.39 $771.76 $1,847.15 $205,703.84
Jul, 2039 194 $1,071.37 $775.78 $1,847.15 $204,928.07
Aug, 2039 195 $1,067.33 $779.82 $1,847.15 $204,148.25
Sep, 2039 196 $1,063.27 $783.88 $1,847.15 $203,364.37
Oct, 2039 197 $1,059.19 $787.96 $1,847.15 $202,576.41
Nov, 2039 198 $1,055.09 $792.07 $1,847.15 $201,784.34
Dec, 2039 199 $1,050.96 $796.19 $1,847.15 $200,988.15
Jan, 2040 200 $1,046.81 $800.34 $1,847.15 $200,187.81
Feb, 2040 201 $1,042.64 $804.51 $1,847.15 $199,383.30
Mar, 2040 202 $1,038.45 $808.70 $1,847.15 $198,574.61
Apr, 2040 203 $1,034.24 $812.91 $1,847.15 $197,761.70
May, 2040 204 $1,030.01 $817.14 $1,847.15 $196,944.56
Jun, 2040 205 $1,025.75 $821.40 $1,847.15 $196,123.16
Jul, 2040 206 $1,021.47 $825.68 $1,847.15 $195,297.48
Aug, 2040 207 $1,017.17 $829.98 $1,847.15 $194,467.50
Sep, 2040 208 $1,012.85 $834.30 $1,847.15 $193,633.20
Oct, 2040 209 $1,008.51 $838.65 $1,847.15 $192,794.56
Nov, 2040 210 $1,004.14 $843.01 $1,847.15 $191,951.54
Dec, 2040 211 $999.75 $847.40 $1,847.15 $191,104.14
Jan, 2041 212 $995.33 $851.82 $1,847.15 $190,252.32
Feb, 2041 213 $990.90 $856.25 $1,847.15 $189,396.07
Mar, 2041 214 $986.44 $860.71 $1,847.15 $188,535.36
Apr, 2041 215 $981.95 $865.20 $1,847.15 $187,670.16
May, 2041 216 $977.45 $869.70 $1,847.15 $186,800.46
Jun, 2041 217 $972.92 $874.23 $1,847.15 $185,926.22
Jul, 2041 218 $968.37 $878.79 $1,847.15 $185,047.44
Aug, 2041 219 $963.79 $883.36 $1,847.15 $184,164.07
Sep, 2041 220 $959.19 $887.96 $1,847.15 $183,276.11
Oct, 2041 221 $954.56 $892.59 $1,847.15 $182,383.52
Nov, 2041 222 $949.91 $897.24 $1,847.15 $181,486.29
Dec, 2041 223 $945.24 $901.91 $1,847.15 $180,584.37
Jan, 2042 224 $940.54 $906.61 $1,847.15 $179,677.77
Feb, 2042 225 $935.82 $911.33 $1,847.15 $178,766.44
Mar, 2042 226 $931.08 $916.08 $1,847.15 $177,850.36
Apr, 2042 227 $926.30 $920.85 $1,847.15 $176,929.51
May, 2042 228 $921.51 $925.64 $1,847.15 $176,003.87
Jun, 2042 229 $916.69 $930.46 $1,847.15 $175,073.40
Jul, 2042 230 $911.84 $935.31 $1,847.15 $174,138.09
Aug, 2042 231 $906.97 $940.18 $1,847.15 $173,197.91
Sep, 2042 232 $902.07 $945.08 $1,847.15 $172,252.83
Oct, 2042 233 $897.15 $950.00 $1,847.15 $171,302.83
Nov, 2042 234 $892.20 $954.95 $1,847.15 $170,347.88
Dec, 2042 235 $887.23 $959.92 $1,847.15 $169,387.96
Jan, 2043 236 $882.23 $964.92 $1,847.15 $168,423.04
Feb, 2043 237 $877.20 $969.95 $1,847.15 $167,453.09
Mar, 2043 238 $872.15 $975.00 $1,847.15 $166,478.09
Apr, 2043 239 $867.07 $980.08 $1,847.15 $165,498.01
May, 2043 240 $861.97 $985.18 $1,847.15 $164,512.83
Jun, 2043 241 $856.84 $990.31 $1,847.15 $163,522.51
Jul, 2043 242 $851.68 $995.47 $1,847.15 $162,527.04
Aug, 2043 243 $846.49 $1,000.66 $1,847.15 $161,526.38
Sep, 2043 244 $841.28 $1,005.87 $1,847.15 $160,520.51
Oct, 2043 245 $836.04 $1,011.11 $1,847.15 $159,509.41
Nov, 2043 246 $830.78 $1,016.37 $1,847.15 $158,493.03
Dec, 2043 247 $825.48 $1,021.67 $1,847.15 $157,471.37
Jan, 2044 248 $820.16 $1,026.99 $1,847.15 $156,444.38
Feb, 2044 249 $814.81 $1,032.34 $1,847.15 $155,412.04
Mar, 2044 250 $809.44 $1,037.71 $1,847.15 $154,374.33
Apr, 2044 251 $804.03 $1,043.12 $1,847.15 $153,331.21
May, 2044 252 $798.60 $1,048.55 $1,847.15 $152,282.66
Jun, 2044 253 $793.14 $1,054.01 $1,847.15 $151,228.65
Jul, 2044 254 $787.65 $1,059.50 $1,847.15 $150,169.14
Aug, 2044 255 $782.13 $1,065.02 $1,847.15 $149,104.12
Sep, 2044 256 $776.58 $1,070.57 $1,847.15 $148,033.55
Oct, 2044 257 $771.01 $1,076.14 $1,847.15 $146,957.41
Nov, 2044 258 $765.40 $1,081.75 $1,847.15 $145,875.66
Dec, 2044 259 $759.77 $1,087.38 $1,847.15 $144,788.28
Jan, 2045 260 $754.11 $1,093.05 $1,847.15 $143,695.23
Feb, 2045 261 $748.41 $1,098.74 $1,847.15 $142,596.50
Mar, 2045 262 $742.69 $1,104.46 $1,847.15 $141,492.03
Apr, 2045 263 $736.94 $1,110.21 $1,847.15 $140,381.82
May, 2045 264 $731.16 $1,116.00 $1,847.15 $139,265.82
Jun, 2045 265 $725.34 $1,121.81 $1,847.15 $138,144.01
Jul, 2045 266 $719.50 $1,127.65 $1,847.15 $137,016.36
Aug, 2045 267 $713.63 $1,133.52 $1,847.15 $135,882.84
Sep, 2045 268 $707.72 $1,139.43 $1,847.15 $134,743.41
Oct, 2045 269 $701.79 $1,145.36 $1,847.15 $133,598.05
Nov, 2045 270 $695.82 $1,151.33 $1,847.15 $132,446.72
Dec, 2045 271 $689.83 $1,157.32 $1,847.15 $131,289.39
Jan, 2046 272 $683.80 $1,163.35 $1,847.15 $130,126.04
Feb, 2046 273 $677.74 $1,169.41 $1,847.15 $128,956.63
Mar, 2046 274 $671.65 $1,175.50 $1,847.15 $127,781.13
Apr, 2046 275 $665.53 $1,181.62 $1,847.15 $126,599.50
May, 2046 276 $659.37 $1,187.78 $1,847.15 $125,411.72
Jun, 2046 277 $653.19 $1,193.97 $1,847.15 $124,217.76
Jul, 2046 278 $646.97 $1,200.18 $1,847.15 $123,017.57
Aug, 2046 279 $640.72 $1,206.44 $1,847.15 $121,811.14
Sep, 2046 280 $634.43 $1,212.72 $1,847.15 $120,598.42
Oct, 2046 281 $628.12 $1,219.03 $1,847.15 $119,379.38
Nov, 2046 282 $621.77 $1,225.38 $1,847.15 $118,154.00
Dec, 2046 283 $615.39 $1,231.77 $1,847.15 $116,922.23
Jan, 2047 284 $608.97 $1,238.18 $1,847.15 $115,684.05
Feb, 2047 285 $602.52 $1,244.63 $1,847.15 $114,439.42
Mar, 2047 286 $596.04 $1,251.11 $1,847.15 $113,188.31
Apr, 2047 287 $589.52 $1,257.63 $1,847.15 $111,930.68
May, 2047 288 $582.97 $1,264.18 $1,847.15 $110,666.50
Jun, 2047 289 $576.39 $1,270.76 $1,847.15 $109,395.74
Jul, 2047 290 $569.77 $1,277.38 $1,847.15 $108,118.35
Aug, 2047 291 $563.12 $1,284.04 $1,847.15 $106,834.32
Sep, 2047 292 $556.43 $1,290.72 $1,847.15 $105,543.60
Oct, 2047 293 $549.71 $1,297.45 $1,847.15 $104,246.15
Nov, 2047 294 $542.95 $1,304.20 $1,847.15 $102,941.95
Dec, 2047 295 $536.16 $1,311.00 $1,847.15 $101,630.95
Jan, 2048 296 $529.33 $1,317.82 $1,847.15 $100,313.13
Feb, 2048 297 $522.46 $1,324.69 $1,847.15 $98,988.44
Mar, 2048 298 $515.56 $1,331.59 $1,847.15 $97,656.85
Apr, 2048 299 $508.63 $1,338.52 $1,847.15 $96,318.33
May, 2048 300 $501.66 $1,345.49 $1,847.15 $94,972.84
Jun, 2048 301 $494.65 $1,352.50 $1,847.15 $93,620.34
Jul, 2048 302 $487.61 $1,359.55 $1,847.15 $92,260.79
Aug, 2048 303 $480.52 $1,366.63 $1,847.15 $90,894.17
Sep, 2048 304 $473.41 $1,373.74 $1,847.15 $89,520.42
Oct, 2048 305 $466.25 $1,380.90 $1,847.15 $88,139.52
Nov, 2048 306 $459.06 $1,388.09 $1,847.15 $86,751.43
Dec, 2048 307 $451.83 $1,395.32 $1,847.15 $85,356.11
Jan, 2049 308 $444.56 $1,402.59 $1,847.15 $83,953.52
Feb, 2049 309 $437.26 $1,409.89 $1,847.15 $82,543.63
Mar, 2049 310 $429.91 $1,417.24 $1,847.15 $81,126.39
Apr, 2049 311 $422.53 $1,424.62 $1,847.15 $79,701.77
May, 2049 312 $415.11 $1,432.04 $1,847.15 $78,269.73
Jun, 2049 313 $407.65 $1,439.50 $1,847.15 $76,830.24
Jul, 2049 314 $400.16 $1,446.99 $1,847.15 $75,383.24
Aug, 2049 315 $392.62 $1,454.53 $1,847.15 $73,928.71
Sep, 2049 316 $385.05 $1,462.11 $1,847.15 $72,466.61
Oct, 2049 317 $377.43 $1,469.72 $1,847.15 $70,996.88
Nov, 2049 318 $369.78 $1,477.38 $1,847.15 $69,519.51
Dec, 2049 319 $362.08 $1,485.07 $1,847.15 $68,034.44
Jan, 2050 320 $354.35 $1,492.81 $1,847.15 $66,541.63
Feb, 2050 321 $346.57 $1,500.58 $1,847.15 $65,041.05
Mar, 2050 322 $338.76 $1,508.40 $1,847.15 $63,532.65
Apr, 2050 323 $330.90 $1,516.25 $1,847.15 $62,016.40
May, 2050 324 $323.00 $1,524.15 $1,847.15 $60,492.25
Jun, 2050 325 $315.06 $1,532.09 $1,847.15 $58,960.17
Jul, 2050 326 $307.08 $1,540.07 $1,847.15 $57,420.10
Aug, 2050 327 $299.06 $1,548.09 $1,847.15 $55,872.01
Sep, 2050 328 $291.00 $1,556.15 $1,847.15 $54,315.86
Oct, 2050 329 $282.90 $1,564.26 $1,847.15 $52,751.60
Nov, 2050 330 $274.75 $1,572.40 $1,847.15 $51,179.20
Dec, 2050 331 $266.56 $1,580.59 $1,847.15 $49,598.60
Jan, 2051 332 $258.33 $1,588.83 $1,847.15 $48,009.78
Feb, 2051 333 $250.05 $1,597.10 $1,847.15 $46,412.68
Mar, 2051 334 $241.73 $1,605.42 $1,847.15 $44,807.26
Apr, 2051 335 $233.37 $1,613.78 $1,847.15 $43,193.48
May, 2051 336 $224.97 $1,622.19 $1,847.15 $41,571.29
Jun, 2051 337 $216.52 $1,630.63 $1,847.15 $39,940.66
Jul, 2051 338 $208.02 $1,639.13 $1,847.15 $38,301.53
Aug, 2051 339 $199.49 $1,647.66 $1,847.15 $36,653.87
Sep, 2051 340 $190.91 $1,656.25 $1,847.15 $34,997.62
Oct, 2051 341 $182.28 $1,664.87 $1,847.15 $33,332.75
Nov, 2051 342 $173.61 $1,673.54 $1,847.15 $31,659.20
Dec, 2051 343 $164.89 $1,682.26 $1,847.15 $29,976.94
Jan, 2052 344 $156.13 $1,691.02 $1,847.15 $28,285.92
Feb, 2052 345 $147.32 $1,699.83 $1,847.15 $26,586.09
Mar, 2052 346 $138.47 $1,708.68 $1,847.15 $24,877.41
Apr, 2052 347 $129.57 $1,717.58 $1,847.15 $23,159.83
May, 2052 348 $120.62 $1,726.53 $1,847.15 $21,433.30
Jun, 2052 349 $111.63 $1,735.52 $1,847.15 $19,697.78
Jul, 2052 350 $102.59 $1,744.56 $1,847.15 $17,953.22
Aug, 2052 351 $93.51 $1,753.65 $1,847.15 $16,199.58
Sep, 2052 352 $84.37 $1,762.78 $1,847.15 $14,436.80
Oct, 2052 353 $75.19 $1,771.96 $1,847.15 $12,664.84
Nov, 2052 354 $65.96 $1,781.19 $1,847.15 $10,883.65
Dec, 2052 355 $56.69 $1,790.47 $1,847.15 $9,093.18
Jan, 2053 356 $47.36 $1,799.79 $1,847.15 $7,293.39
Feb, 2053 357 $37.99 $1,809.17 $1,847.15 $5,484.23
Mar, 2053 358 $28.56 $1,818.59 $1,847.15 $3,665.64
Apr, 2053 359 $19.09 $1,828.06 $1,847.15 $1,837.58
May, 2053 360 $9.57 $1,837.58 $1,847.15 $0.00

Amortization Schedule With Mortgage Points

Payment Date Payment # Interest Paid Principal Paid Total Payment Remaining Balance
Jun, 2023 1 $1,375.00 $328.37 $1,703.37 $299,671.63
Jul, 2023 2 $1,373.49 $329.87 $1,703.37 $299,341.76
Aug, 2023 3 $1,371.98 $331.38 $1,703.37 $299,010.38
Sep, 2023 4 $1,370.46 $332.90 $1,703.37 $298,677.47
Oct, 2023 5 $1,368.94 $334.43 $1,703.37 $298,343.05
Nov, 2023 6 $1,367.41 $335.96 $1,703.37 $298,007.08
Dec, 2023 7 $1,365.87 $337.50 $1,703.37 $297,669.58
Jan, 2024 8 $1,364.32 $339.05 $1,703.37 $297,330.54
Feb, 2024 9 $1,362.76 $340.60 $1,703.37 $296,989.93
Mar, 2024 10 $1,361.20 $342.16 $1,703.37 $296,647.77
Apr, 2024 11 $1,359.64 $343.73 $1,703.37 $296,304.04
May, 2024 12 $1,358.06 $345.31 $1,703.37 $295,958.73
Jun, 2024 13 $1,356.48 $346.89 $1,703.37 $295,611.84
Jul, 2024 14 $1,354.89 $348.48 $1,703.37 $295,263.36
Aug, 2024 15 $1,353.29 $350.08 $1,703.37 $294,913.29
Sep, 2024 16 $1,351.69 $351.68 $1,703.37 $294,561.61
Oct, 2024 17 $1,350.07 $353.29 $1,703.37 $294,208.31
Nov, 2024 18 $1,348.45 $354.91 $1,703.37 $293,853.40
Dec, 2024 19 $1,346.83 $356.54 $1,703.37 $293,496.86
Jan, 2025 20 $1,345.19 $358.17 $1,703.37 $293,138.69
Feb, 2025 21 $1,343.55 $359.81 $1,703.37 $292,778.87
Mar, 2025 22 $1,341.90 $361.46 $1,703.37 $292,417.41
Apr, 2025 23 $1,340.25 $363.12 $1,703.37 $292,054.29
May, 2025 24 $1,338.58 $364.78 $1,703.37 $291,689.50
Jun, 2025 25 $1,336.91 $366.46 $1,703.37 $291,323.05
Jul, 2025 26 $1,335.23 $368.14 $1,703.37 $290,954.91
Aug, 2025 27 $1,333.54 $369.82 $1,703.37 $290,585.09
Sep, 2025 28 $1,331.85 $371.52 $1,703.37 $290,213.57
Oct, 2025 29 $1,330.15 $373.22 $1,703.37 $289,840.35
Nov, 2025 30 $1,328.43 $374.93 $1,703.37 $289,465.41
Dec, 2025 31 $1,326.72 $376.65 $1,703.37 $289,088.76
Jan, 2026 32 $1,324.99 $378.38 $1,703.37 $288,710.39
Feb, 2026 33 $1,323.26 $380.11 $1,703.37 $288,330.28
Mar, 2026 34 $1,321.51 $381.85 $1,703.37 $287,948.42
Apr, 2026 35 $1,319.76 $383.60 $1,703.37 $287,564.82
May, 2026 36 $1,318.01 $385.36 $1,703.37 $287,179.46
Jun, 2026 37 $1,316.24 $387.13 $1,703.37 $286,792.33
Jul, 2026 38 $1,314.46 $388.90 $1,703.37 $286,403.43
Aug, 2026 39 $1,312.68 $390.68 $1,703.37 $286,012.74
Sep, 2026 40 $1,310.89 $392.48 $1,703.37 $285,620.27
Oct, 2026 41 $1,309.09 $394.27 $1,703.37 $285,225.99
Nov, 2026 42 $1,307.29 $396.08 $1,703.37 $284,829.91
Dec, 2026 43 $1,305.47 $397.90 $1,703.37 $284,432.02
Jan, 2027 44 $1,303.65 $399.72 $1,703.37 $284,032.30
Feb, 2027 45 $1,301.81 $401.55 $1,703.37 $283,630.74
Mar, 2027 46 $1,299.97 $403.39 $1,703.37 $283,227.35
Apr, 2027 47 $1,298.13 $405.24 $1,703.37 $282,822.11
May, 2027 48 $1,296.27 $407.10 $1,703.37 $282,415.01
Jun, 2027 49 $1,294.40 $408.96 $1,703.37 $282,006.05
Jul, 2027 50 $1,292.53 $410.84 $1,703.37 $281,595.21
Aug, 2027 51 $1,290.64 $412.72 $1,703.37 $281,182.48
Sep, 2027 52 $1,288.75 $414.61 $1,703.37 $280,767.87
Oct, 2027 53 $1,286.85 $416.51 $1,703.37 $280,351.36
Nov, 2027 54 $1,284.94 $418.42 $1,703.37 $279,932.93
Dec, 2027 55 $1,283.03 $420.34 $1,703.37 $279,512.59
Jan, 2028 56 $1,281.10 $422.27 $1,703.37 $279,090.32
Feb, 2028 57 $1,279.16 $424.20 $1,703.37 $278,666.12
Mar, 2028 58 $1,277.22 $426.15 $1,703.37 $278,239.97
Apr, 2028 59 $1,275.27 $428.10 $1,703.37 $277,811.87
May, 2028 60 $1,273.30 $430.06 $1,703.37 $277,381.81
Jun, 2028 61 $1,271.33 $432.03 $1,703.37 $276,949.78
Jul, 2028 62 $1,269.35 $434.01 $1,703.37 $276,515.76
Aug, 2028 63 $1,267.36 $436.00 $1,703.37 $276,079.76
Sep, 2028 64 $1,265.37 $438.00 $1,703.37 $275,641.76
Oct, 2028 65 $1,263.36 $440.01 $1,703.37 $275,201.75
Nov, 2028 66 $1,261.34 $442.03 $1,703.37 $274,759.72
Dec, 2028 67 $1,259.32 $444.05 $1,703.37 $274,315.67
Jan, 2029 68 $1,257.28 $446.09 $1,703.37 $273,869.59
Feb, 2029 69 $1,255.24 $448.13 $1,703.37 $273,421.45
Mar, 2029 70 $1,253.18 $450.19 $1,703.37 $272,971.27
Apr, 2029 71 $1,251.12 $452.25 $1,703.37 $272,519.02
May, 2029 72 $1,249.05 $454.32 $1,703.37 $272,064.70
Jun, 2029 73 $1,246.96 $456.40 $1,703.37 $271,608.29
Jul, 2029 74 $1,244.87 $458.50 $1,703.37 $271,149.80
Aug, 2029 75 $1,242.77 $460.60 $1,703.37 $270,689.20
Sep, 2029 76 $1,240.66 $462.71 $1,703.37 $270,226.49
Oct, 2029 77 $1,238.54 $464.83 $1,703.37 $269,761.66
Nov, 2029 78 $1,236.41 $466.96 $1,703.37 $269,294.71
Dec, 2029 79 $1,234.27 $469.10 $1,703.37 $268,825.61
Jan, 2030 80 $1,232.12 $471.25 $1,703.37 $268,354.36
Feb, 2030 81 $1,229.96 $473.41 $1,703.37 $267,880.95
Mar, 2030 82 $1,227.79 $475.58 $1,703.37 $267,405.37
Apr, 2030 83 $1,225.61 $477.76 $1,703.37 $266,927.61
May, 2030 84 $1,223.42 $479.95 $1,703.37 $266,447.66
Jun, 2030 85 $1,221.22 $482.15 $1,703.37 $265,965.51
Jul, 2030 86 $1,219.01 $484.36 $1,703.37 $265,481.15
Aug, 2030 87 $1,216.79 $486.58 $1,703.37 $264,994.57
Sep, 2030 88 $1,214.56 $488.81 $1,703.37 $264,505.77
Oct, 2030 89 $1,212.32 $491.05 $1,703.37 $264,014.72
Nov, 2030 90 $1,210.07 $493.30 $1,703.37 $263,521.42
Dec, 2030 91 $1,207.81 $495.56 $1,703.37 $263,025.86
Jan, 2031 92 $1,205.54 $497.83 $1,703.37 $262,528.02
Feb, 2031 93 $1,203.25 $500.11 $1,703.37 $262,027.91
Mar, 2031 94 $1,200.96 $502.41 $1,703.37 $261,525.51
Apr, 2031 95 $1,198.66 $504.71 $1,703.37 $261,020.80
May, 2031 96 $1,196.35 $507.02 $1,703.37 $260,513.78
Jun, 2031 97 $1,194.02 $509.35 $1,703.37 $260,004.43
Jul, 2031 98 $1,191.69 $511.68 $1,703.37 $259,492.75
Aug, 2031 99 $1,189.34 $514.03 $1,703.37 $258,978.72
Sep, 2031 100 $1,186.99 $516.38 $1,703.37 $258,462.34
Oct, 2031 101 $1,184.62 $518.75 $1,703.37 $257,943.60
Nov, 2031 102 $1,182.24 $521.13 $1,703.37 $257,422.47
Dec, 2031 103 $1,179.85 $523.51 $1,703.37 $256,898.96
Jan, 2032 104 $1,177.45 $525.91 $1,703.37 $256,373.04
Feb, 2032 105 $1,175.04 $528.32 $1,703.37 $255,844.72
Mar, 2032 106 $1,172.62 $530.75 $1,703.37 $255,313.97
Apr, 2032 107 $1,170.19 $533.18 $1,703.37 $254,780.80
May, 2032 108 $1,167.75 $535.62 $1,703.37 $254,245.17
Jun, 2032 109 $1,165.29 $538.08 $1,703.37 $253,707.10
Jul, 2032 110 $1,162.82 $540.54 $1,703.37 $253,166.55
Aug, 2032 111 $1,160.35 $543.02 $1,703.37 $252,623.53
Sep, 2032 112 $1,157.86 $545.51 $1,703.37 $252,078.02
Oct, 2032 113 $1,155.36 $548.01 $1,703.37 $251,530.02
Nov, 2032 114 $1,152.85 $550.52 $1,703.37 $250,979.49
Dec, 2032 115 $1,150.32 $553.04 $1,703.37 $250,426.45
Jan, 2033 116 $1,147.79 $555.58 $1,703.37 $249,870.87
Feb, 2033 117 $1,145.24 $558.13 $1,703.37 $249,312.75
Mar, 2033 118 $1,142.68 $560.68 $1,703.37 $248,752.06
Apr, 2033 119 $1,140.11 $563.25 $1,703.37 $248,188.81
May, 2033 120 $1,137.53 $565.83 $1,703.37 $247,622.97
Jun, 2033 121 $1,134.94 $568.43 $1,703.37 $247,054.54
Jul, 2033 122 $1,132.33 $571.03 $1,703.37 $246,483.51
Aug, 2033 123 $1,129.72 $573.65 $1,703.37 $245,909.86
Sep, 2033 124 $1,127.09 $576.28 $1,703.37 $245,333.58
Oct, 2033 125 $1,124.45 $578.92 $1,703.37 $244,754.66
Nov, 2033 126 $1,121.79 $581.57 $1,703.37 $244,173.08
Dec, 2033 127 $1,119.13 $584.24 $1,703.37 $243,588.84
Jan, 2034 128 $1,116.45 $586.92 $1,703.37 $243,001.93
Feb, 2034 129 $1,113.76 $589.61 $1,703.37 $242,412.32
Mar, 2034 130 $1,111.06 $592.31 $1,703.37 $241,820.01
Apr, 2034 131 $1,108.34 $595.03 $1,703.37 $241,224.98
May, 2034 132 $1,105.61 $597.75 $1,703.37 $240,627.23
Jun, 2034 133 $1,102.87 $600.49 $1,703.37 $240,026.74
Jul, 2034 134 $1,100.12 $603.24 $1,703.37 $239,423.49
Aug, 2034 135 $1,097.36 $606.01 $1,703.37 $238,817.48
Sep, 2034 136 $1,094.58 $608.79 $1,703.37 $238,208.70
Oct, 2034 137 $1,091.79 $611.58 $1,703.37 $237,597.12
Nov, 2034 138 $1,088.99 $614.38 $1,703.37 $236,982.74
Dec, 2034 139 $1,086.17 $617.20 $1,703.37 $236,365.54
Jan, 2035 140 $1,083.34 $620.02 $1,703.37 $235,745.52
Feb, 2035 141 $1,080.50 $622.87 $1,703.37 $235,122.65
Mar, 2035 142 $1,077.65 $625.72 $1,703.37 $234,496.93
Apr, 2035 143 $1,074.78 $628.59 $1,703.37 $233,868.34
May, 2035 144 $1,071.90 $631.47 $1,703.37 $233,236.87
Jun, 2035 145 $1,069.00 $634.36 $1,703.37 $232,602.50
Jul, 2035 146 $1,066.09 $637.27 $1,703.37 $231,965.23
Aug, 2035 147 $1,063.17 $640.19 $1,703.37 $231,325.04
Sep, 2035 148 $1,060.24 $643.13 $1,703.37 $230,681.91
Oct, 2035 149 $1,057.29 $646.07 $1,703.37 $230,035.84
Nov, 2035 150 $1,054.33 $649.04 $1,703.37 $229,386.80
Dec, 2035 151 $1,051.36 $652.01 $1,703.37 $228,734.79
Jan, 2036 152 $1,048.37 $655.00 $1,703.37 $228,079.79
Feb, 2036 153 $1,045.37 $658.00 $1,703.37 $227,421.79
Mar, 2036 154 $1,042.35 $661.02 $1,703.37 $226,760.77
Apr, 2036 155 $1,039.32 $664.05 $1,703.37 $226,096.73
May, 2036 156 $1,036.28 $667.09 $1,703.37 $225,429.64
Jun, 2036 157 $1,033.22 $670.15 $1,703.37 $224,759.49
Jul, 2036 158 $1,030.15 $673.22 $1,703.37 $224,086.27
Aug, 2036 159 $1,027.06 $676.30 $1,703.37 $223,409.96
Sep, 2036 160 $1,023.96 $679.40 $1,703.37 $222,730.56
Oct, 2036 161 $1,020.85 $682.52 $1,703.37 $222,048.04
Nov, 2036 162 $1,017.72 $685.65 $1,703.37 $221,362.39
Dec, 2036 163 $1,014.58 $688.79 $1,703.37 $220,673.60
Jan, 2037 164 $1,011.42 $691.95 $1,703.37 $219,981.66
Feb, 2037 165 $1,008.25 $695.12 $1,703.37 $219,286.54
Mar, 2037 166 $1,005.06 $698.30 $1,703.37 $218,588.24
Apr, 2037 167 $1,001.86 $701.50 $1,703.37 $217,886.73
May, 2037 168 $998.65 $704.72 $1,703.37 $217,182.01
Jun, 2037 169 $995.42 $707.95 $1,703.37 $216,474.06
Jul, 2037 170 $992.17 $711.19 $1,703.37 $215,762.87
Aug, 2037 171 $988.91 $714.45 $1,703.37 $215,048.42
Sep, 2037 172 $985.64 $717.73 $1,703.37 $214,330.69
Oct, 2037 173 $982.35 $721.02 $1,703.37 $213,609.67
Nov, 2037 174 $979.04 $724.32 $1,703.37 $212,885.35
Dec, 2037 175 $975.72 $727.64 $1,703.37 $212,157.70
Jan, 2038 176 $972.39 $730.98 $1,703.37 $211,426.73
Feb, 2038 177 $969.04 $734.33 $1,703.37 $210,692.40
Mar, 2038 178 $965.67 $737.69 $1,703.37 $209,954.70
Apr, 2038 179 $962.29 $741.07 $1,703.37 $209,213.63
May, 2038 180 $958.90 $744.47 $1,703.37 $208,469.16
Jun, 2038 181 $955.48 $747.88 $1,703.37 $207,721.28
Jul, 2038 182 $952.06 $751.31 $1,703.37 $206,969.96
Aug, 2038 183 $948.61 $754.75 $1,703.37 $206,215.21
Sep, 2038 184 $945.15 $758.21 $1,703.37 $205,457.00
Oct, 2038 185 $941.68 $761.69 $1,703.37 $204,695.31
Nov, 2038 186 $938.19 $765.18 $1,703.37 $203,930.13
Dec, 2038 187 $934.68 $768.69 $1,703.37 $203,161.44
Jan, 2039 188 $931.16 $772.21 $1,703.37 $202,389.23
Feb, 2039 189 $927.62 $775.75 $1,703.37 $201,613.48
Mar, 2039 190 $924.06 $779.31 $1,703.37 $200,834.17
Apr, 2039 191 $920.49 $782.88 $1,703.37 $200,051.30
May, 2039 192 $916.90 $786.47 $1,703.37 $199,264.83
Jun, 2039 193 $913.30 $790.07 $1,703.37 $198,474.76
Jul, 2039 194 $909.68 $793.69 $1,703.37 $197,681.07
Aug, 2039 195 $906.04 $797.33 $1,703.37 $196,883.74
Sep, 2039 196 $902.38 $800.98 $1,703.37 $196,082.76
Oct, 2039 197 $898.71 $804.65 $1,703.37 $195,278.10
Nov, 2039 198 $895.02 $808.34 $1,703.37 $194,469.76
Dec, 2039 199 $891.32 $812.05 $1,703.37 $193,657.71
Jan, 2040 200 $887.60 $815.77 $1,703.37 $192,841.95
Feb, 2040 201 $883.86 $819.51 $1,703.37 $192,022.44
Mar, 2040 202 $880.10 $823.26 $1,703.37 $191,199.17
Apr, 2040 203 $876.33 $827.04 $1,703.37 $190,372.14
May, 2040 204 $872.54 $830.83 $1,703.37 $189,541.31
Jun, 2040 205 $868.73 $834.64 $1,703.37 $188,706.67
Jul, 2040 206 $864.91 $838.46 $1,703.37 $187,868.21
Aug, 2040 207 $861.06 $842.30 $1,703.37 $187,025.91
Sep, 2040 208 $857.20 $846.16 $1,703.37 $186,179.74
Oct, 2040 209 $853.32 $850.04 $1,703.37 $185,329.70
Nov, 2040 210 $849.43 $853.94 $1,703.37 $184,475.76
Dec, 2040 211 $845.51 $857.85 $1,703.37 $183,617.91
Jan, 2041 212 $841.58 $861.78 $1,703.37 $182,756.12
Feb, 2041 213 $837.63 $865.73 $1,703.37 $181,890.39
Mar, 2041 214 $833.66 $869.70 $1,703.37 $181,020.68
Apr, 2041 215 $829.68 $873.69 $1,703.37 $180,146.99
May, 2041 216 $825.67 $877.69 $1,703.37 $179,269.30
Jun, 2041 217 $821.65 $881.72 $1,703.37 $178,387.58
Jul, 2041 218 $817.61 $885.76 $1,703.37 $177,501.83
Aug, 2041 219 $813.55 $889.82 $1,703.37 $176,612.01
Sep, 2041 220 $809.47 $893.90 $1,703.37 $175,718.12
Oct, 2041 221 $805.37 $897.99 $1,703.37 $174,820.12
Nov, 2041 222 $801.26 $902.11 $1,703.37 $173,918.01
Dec, 2041 223 $797.12 $906.24 $1,703.37 $173,011.77
Jan, 2042 224 $792.97 $910.40 $1,703.37 $172,101.38
Feb, 2042 225 $788.80 $914.57 $1,703.37 $171,186.81
Mar, 2042 226 $784.61 $918.76 $1,703.37 $170,268.05
Apr, 2042 227 $780.40 $922.97 $1,703.37 $169,345.07
May, 2042 228 $776.16 $927.20 $1,703.37 $168,417.87
Jun, 2042 229 $771.92 $931.45 $1,703.37 $167,486.42
Jul, 2042 230 $767.65 $935.72 $1,703.37 $166,550.70
Aug, 2042 231 $763.36 $940.01 $1,703.37 $165,610.69
Sep, 2042 232 $759.05 $944.32 $1,703.37 $164,666.37
Oct, 2042 233 $754.72 $948.65 $1,703.37 $163,717.73
Nov, 2042 234 $750.37 $952.99 $1,703.37 $162,764.73
Dec, 2042 235 $746.01 $957.36 $1,703.37 $161,807.37
Jan, 2043 236 $741.62 $961.75 $1,703.37 $160,845.62
Feb, 2043 237 $737.21 $966.16 $1,703.37 $159,879.46
Mar, 2043 238 $732.78 $970.59 $1,703.37 $158,908.88
Apr, 2043 239 $728.33 $975.03 $1,703.37 $157,933.84
May, 2043 240 $723.86 $979.50 $1,703.37 $156,954.34
Jun, 2043 241 $719.37 $983.99 $1,703.37 $155,970.34
Jul, 2043 242 $714.86 $988.50 $1,703.37 $154,981.84
Aug, 2043 243 $710.33 $993.03 $1,703.37 $153,988.81
Sep, 2043 244 $705.78 $997.58 $1,703.37 $152,991.22
Oct, 2043 245 $701.21 $1,002.16 $1,703.37 $151,989.07
Nov, 2043 246 $696.62 $1,006.75 $1,703.37 $150,982.32
Dec, 2043 247 $692.00 $1,011.36 $1,703.37 $149,970.95
Jan, 2044 248 $687.37 $1,016.00 $1,703.37 $148,954.95
Feb, 2044 249 $682.71 $1,020.66 $1,703.37 $147,934.29
Mar, 2044 250 $678.03 $1,025.33 $1,703.37 $146,908.96
Apr, 2044 251 $673.33 $1,030.03 $1,703.37 $145,878.92
May, 2044 252 $668.61 $1,034.76 $1,703.37 $144,844.17
Jun, 2044 253 $663.87 $1,039.50 $1,703.37 $143,804.67
Jul, 2044 254 $659.10 $1,044.26 $1,703.37 $142,760.41
Aug, 2044 255 $654.32 $1,049.05 $1,703.37 $141,711.36
Sep, 2044 256 $649.51 $1,053.86 $1,703.37 $140,657.50
Oct, 2044 257 $644.68 $1,058.69 $1,703.37 $139,598.82
Nov, 2044 258 $639.83 $1,063.54 $1,703.37 $138,535.28
Dec, 2044 259 $634.95 $1,068.41 $1,703.37 $137,466.86
Jan, 2045 260 $630.06 $1,073.31 $1,703.37 $136,393.55
Feb, 2045 261 $625.14 $1,078.23 $1,703.37 $135,315.32
Mar, 2045 262 $620.20 $1,083.17 $1,703.37 $134,232.15
Apr, 2045 263 $615.23 $1,088.14 $1,703.37 $133,144.02
May, 2045 264 $610.24 $1,093.12 $1,703.37 $132,050.89
Jun, 2045 265 $605.23 $1,098.13 $1,703.37 $130,952.76
Jul, 2045 266 $600.20 $1,103.17 $1,703.37 $129,849.59
Aug, 2045 267 $595.14 $1,108.22 $1,703.37 $128,741.37
Sep, 2045 268 $590.06 $1,113.30 $1,703.37 $127,628.07
Oct, 2045 269 $584.96 $1,118.41 $1,703.37 $126,509.66
Nov, 2045 270 $579.84 $1,123.53 $1,703.37 $125,386.13
Dec, 2045 271 $574.69 $1,128.68 $1,703.37 $124,257.45
Jan, 2046 272 $569.51 $1,133.85 $1,703.37 $123,123.60
Feb, 2046 273 $564.32 $1,139.05 $1,703.37 $121,984.55
Mar, 2046 274 $559.10 $1,144.27 $1,703.37 $120,840.27
Apr, 2046 275 $553.85 $1,149.52 $1,703.37 $119,690.76
May, 2046 276 $548.58 $1,154.78 $1,703.37 $118,535.97
Jun, 2046 277 $543.29 $1,160.08 $1,703.37 $117,375.90
Jul, 2046 278 $537.97 $1,165.39 $1,703.37 $116,210.50
Aug, 2046 279 $532.63 $1,170.74 $1,703.37 $115,039.77
Sep, 2046 280 $527.27 $1,176.10 $1,703.37 $113,863.67
Oct, 2046 281 $521.88 $1,181.49 $1,703.37 $112,682.17
Nov, 2046 282 $516.46 $1,186.91 $1,703.37 $111,495.27
Dec, 2046 283 $511.02 $1,192.35 $1,703.37 $110,302.92
Jan, 2047 284 $505.56 $1,197.81 $1,703.37 $109,105.11
Feb, 2047 285 $500.07 $1,203.30 $1,703.37 $107,901.81
Mar, 2047 286 $494.55 $1,208.82 $1,703.37 $106,692.99
Apr, 2047 287 $489.01 $1,214.36 $1,703.37 $105,478.63
May, 2047 288 $483.44 $1,219.92 $1,703.37 $104,258.71
Jun, 2047 289 $477.85 $1,225.51 $1,703.37 $103,033.19
Jul, 2047 290 $472.24 $1,231.13 $1,703.37 $101,802.06
Aug, 2047 291 $466.59 $1,236.77 $1,703.37 $100,565.29
Sep, 2047 292 $460.92 $1,242.44 $1,703.37 $99,322.85
Oct, 2047 293 $455.23 $1,248.14 $1,703.37 $98,074.71
Nov, 2047 294 $449.51 $1,253.86 $1,703.37 $96,820.85
Dec, 2047 295 $443.76 $1,259.60 $1,703.37 $95,561.25
Jan, 2048 296 $437.99 $1,265.38 $1,703.37 $94,295.87
Feb, 2048 297 $432.19 $1,271.18 $1,703.37 $93,024.69
Mar, 2048 298 $426.36 $1,277.00 $1,703.37 $91,747.69
Apr, 2048 299 $420.51 $1,282.86 $1,703.37 $90,464.83
May, 2048 300 $414.63 $1,288.74 $1,703.37 $89,176.09
Jun, 2048 301 $408.72 $1,294.64 $1,703.37 $87,881.45
Jul, 2048 302 $402.79 $1,300.58 $1,703.37 $86,580.87
Aug, 2048 303 $396.83 $1,306.54 $1,703.37 $85,274.33
Sep, 2048 304 $390.84 $1,312.53 $1,703.37 $83,961.81
Oct, 2048 305 $384.82 $1,318.54 $1,703.37 $82,643.27
Nov, 2048 306 $378.78 $1,324.59 $1,703.37 $81,318.68
Dec, 2048 307 $372.71 $1,330.66 $1,703.37 $79,988.02
Jan, 2049 308 $366.61 $1,336.76 $1,703.37 $78,651.27
Feb, 2049 309 $360.48 $1,342.88 $1,703.37 $77,308.39
Mar, 2049 310 $354.33 $1,349.04 $1,703.37 $75,959.35
Apr, 2049 311 $348.15 $1,355.22 $1,703.37 $74,604.13
May, 2049 312 $341.94 $1,361.43 $1,703.37 $73,242.70
Jun, 2049 313 $335.70 $1,367.67 $1,703.37 $71,875.03
Jul, 2049 314 $329.43 $1,373.94 $1,703.37 $70,501.09
Aug, 2049 315 $323.13 $1,380.24 $1,703.37 $69,120.85
Sep, 2049 316 $316.80 $1,386.56 $1,703.37 $67,734.29
Oct, 2049 317 $310.45 $1,392.92 $1,703.37 $66,341.37
Nov, 2049 318 $304.06 $1,399.30 $1,703.37 $64,942.07
Dec, 2049 319 $297.65 $1,405.72 $1,703.37 $63,536.35
Jan, 2050 320 $291.21 $1,412.16 $1,703.37 $62,124.19
Feb, 2050 321 $284.74 $1,418.63 $1,703.37 $60,705.56
Mar, 2050 322 $278.23 $1,425.13 $1,703.37 $59,280.43
Apr, 2050 323 $271.70 $1,431.67 $1,703.37 $57,848.76
May, 2050 324 $265.14 $1,438.23 $1,703.37 $56,410.54
Jun, 2050 325 $258.55 $1,444.82 $1,703.37 $54,965.72
Jul, 2050 326 $251.93 $1,451.44 $1,703.37 $53,514.28
Aug, 2050 327 $245.27 $1,458.09 $1,703.37 $52,056.18
Sep, 2050 328 $238.59 $1,464.78 $1,703.37 $50,591.41
Oct, 2050 329 $231.88 $1,471.49 $1,703.37 $49,119.92
Nov, 2050 330 $225.13 $1,478.23 $1,703.37 $47,641.68
Dec, 2050 331 $218.36 $1,485.01 $1,703.37 $46,156.67
Jan, 2051 332 $211.55 $1,491.82 $1,703.37 $44,664.86
Feb, 2051 333 $204.71 $1,498.65 $1,703.37 $43,166.21
Mar, 2051 334 $197.85 $1,505.52 $1,703.37 $41,660.68
Apr, 2051 335 $190.94 $1,512.42 $1,703.37 $40,148.26
May, 2051 336 $184.01 $1,519.35 $1,703.37 $38,628.91
Jun, 2051 337 $177.05 $1,526.32 $1,703.37 $37,102.59
Jul, 2051 338 $170.05 $1,533.31 $1,703.37 $35,569.28
Aug, 2051 339 $163.03 $1,540.34 $1,703.37 $34,028.93
Sep, 2051 340 $155.97 $1,547.40 $1,703.37 $32,481.53
Oct, 2051 341 $148.87 $1,554.49 $1,703.37 $30,927.04
Nov, 2051 342 $141.75 $1,561.62 $1,703.37 $29,365.42
Dec, 2051 343 $134.59 $1,568.78 $1,703.37 $27,796.65
Jan, 2052 344 $127.40 $1,575.97 $1,703.37 $26,220.68
Feb, 2052 345 $120.18 $1,583.19 $1,703.37 $24,637.49
Mar, 2052 346 $112.92 $1,590.45 $1,703.37 $23,047.05
Apr, 2052 347 $105.63 $1,597.73 $1,703.37 $21,449.31
May, 2052 348 $98.31 $1,605.06 $1,703.37 $19,844.25
Jun, 2052 349 $90.95 $1,612.41 $1,703.37 $18,231.84
Jul, 2052 350 $83.56 $1,619.80 $1,703.37 $16,612.04
Aug, 2052 351 $76.14 $1,627.23 $1,703.37 $14,984.81
Sep, 2052 352 $68.68 $1,634.69 $1,703.37 $13,350.12
Oct, 2052 353 $61.19 $1,642.18 $1,703.37 $11,707.94
Nov, 2052 354 $53.66 $1,649.71 $1,703.37 $10,058.24
Dec, 2052 355 $46.10 $1,657.27 $1,703.37 $8,400.97
Jan, 2053 356 $38.50 $1,664.86 $1,703.37 $6,736.11
Feb, 2053 357 $30.87 $1,672.49 $1,703.37 $5,063.61
Mar, 2053 358 $23.21 $1,680.16 $1,703.37 $3,383.46
Apr, 2053 359 $15.51 $1,687.86 $1,703.37 $1,695.60
May, 2053 360 $7.77 $1,695.60 $1,703.37 $0.00

Should I Buy Mortgage Points?

Without Points With Points
Monthly Payment $1,847.15 $1,703.37
Total Interest $364,974.58 $313,212.12
Total Principal $300,000.00 $300,000.00
Total Payment $664,974.58 $613,212.12
Points Costs $0 $9,000.00
Total Interest Savings $0 $51,762.46
Total Savings $0
$42,762.46
Payoff Date May, 2053 May, 2053

Mortgage Points Break Even Calculator

Each mortgage point costs 1% of the mortgage amount, use our mortgage points break even calculator to find out if it is worth it to buy points for your mortgage, and if it is, how much total interest payments you will save with points and how long does it take to break even.


What are mortgage points?

Mortgage points are discount points that borrowers purchase during the mortgage or refinance process to lower their interest rate. To save money on the life of the loan because of a lower interest rate and monthly payments, many borrowers choose to purchase mortgage points and pay a one-time fee upfront.


How much is a point on a mortgage?

Each mortgage point is 1% of the total mortgage amount that the borrower applies for. For example, if the mortgage amount is $500,000, each mortgage point costs $5,000. If the borrower purchases 3 points, that will cost $15,000. The payment for the discount mortgage points is added to closing costs which the borrower would pay on the closing date.


How many points can you buy on a mortgage?

Most lenders allow their borrowers to purchase anywhere from 1 - 3 discount points for their mortgage. There is no set limit of how many mortgage points you can buy, but it's rare to find lenders that allow borrowers to buy more than 5 points on their mortgages. You will need to check with your lender to see the maximum mortgage points that you can buy if you want to buy the maximum amount of discount points to take advantage of a much lower monthly payment. However, keep track of the numbers because if you have a large mortgage, the costs for mortgage points add up quickly, and your closing costs will be high, make sure you can still afford the closing costs. If you can't afford to pay 1 whole mortgage point, but still want to take advantage of the discount points, many lenders allow you to buy a fraction of a point.


Are mortgage points worth it?

Whether or not mortgage points are worth it depends on your family situation. If you plan to live in your house for a long time and can afford the extra payment upfront, buying mortgage points may be a good idea. However, if you are not planning to stay in the house for more than 3-5 years, then buying mortgage points is not worth it, because you might not breakeven for the mortgage points costs before you move out. You can use our mortgage points calculator to find out how long it takes for you to break even.



Pros and cons of buying points on a mortgage

Pros
  • Lower interest rate - Since your interest rate will be lower, you will make lower monthly payments and hence have more money in your pockets every month.

  • Lower cost for the mortgage - If you live in the house for more than 10 years on a 30-year term, you will save money on interest payment, and the overall costs.

  • Tax-deductible - Just like your mortgage payment, the costs of buying points are also tax-deductible. You will have to talk to your accountant to see how much you can save on taxes.
Cons
  • Higher upfront costs - The mortgage points are not cheap, with each point costing 1% of the loan, you will pay a much higher upfront fee.

  • Reduces your down payment - If paying for mortgage points cuts down your down payment, you may end up having to pay PMI or private mortgage insurance. The PMI is required if your down payment is less than 20%. You will have to pay the monthly PMI until your equity in the house exceeds 20%.

  • May never break even - If you are only going to live in the house for a few years, you may never break even on the costs of your mortgage points.

What is the breakeven point?

The breakeven point occurs when your savings on interest payment exceeds the initial upfront costs that you paid to purchase mortgage points. Depending on how many discount mortgage points you purchase, the breakeven point could be a few years into your mortgage payments. Therefore, if you are not planning to live in the house for the long term, it may not be a good idea to purchase discount points because you may never recoup the costs of buying discount points. Our mortgage discount points calculator will show you exactly when the breakeven point occurs when you enter the interest rate without points, interest rate with points, and the number of discount mortgage points you buy. You will see the total savings at the end of the loan term if you stay in the house for 30 years. You will also get an amortization schedule for the mortgage with and without points so you can compare the difference in payments each month.


What are origination points?

There is a difference between mortgage origination points and mortgage discount points. Discount points allow a borrower to reduce their monthly payments by paying an upfront fee and is tax-deductible, whereas origination points are fees that are charged by lenders to originate the loan. Origination fees are fees added to the closing costs and are paid at closing, these fees are not tax-deductible and they do not reduce your interest rate or monthly payment. Original fees are often negotiable and vary from lender to lender. When a borrower shops around to find a lender, the interest rate should not be the only consideration, they should also compare the loan origination fees and the closing costs the lenders charge and pick the lender that best suits their need.


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

Mortgage Calculator | Terms | Privacy | Disclaimer | Contact

©2023 Mortgage Calculator Excel