 |
| Home | Mortgage Calculator | Car Loan Calculator | Recast Calculator | HELOC Calculator | Refinance Calculator | Excel |
Amortization Schedule with Extra Payments
Loan Amortization schedule with extra payments excel is a home mortgage calculator to calculate your monthly payment with multiple extra payment options. The mortgage amortization calculator with extra payments will show all the details including the extra payments.
Loan Calculator Results |
|||||||
| Mortgage Amount: | $300,000.00 | ||||||
| Monthly Principal & Interest: | $1,610.46 | ||||||
| Monthly Extra Payment: | $300.00 | ||||||
Total Monthly Payment: |
$1,910.46 |
||||||
| Total # Of Payments: | 256 | ||||||
| Start Date: | Oct, 2023 | ||||||
| Payoff Date: | Jan, 2045 | ||||||
| Principal: | $223,500.00 | ||||||
| Total Extra Payment: | $76,500.00 | ||||||
| Total Interest Paid: | $188,026.59 | ||||||
Total of all Payments: |
$488,026.59 |
||||||
Mortgage Amortization Schedule With Extra Payments |
|||||||
| Payment Date | Payment # | Interest | Principal | Extra Payment | Total Payment | Balance | |
|---|---|---|---|---|---|---|---|
| Oct, 2023 | 1 | $1,250.00 | $360.46 | $300.00 | $1,910.46 | $299,339.54 | |
| Nov, 2023 | 2 | $1,247.25 | $363.22 | $300.00 | $1,910.46 | $298,676.32 | |
| Dec, 2023 | 3 | $1,244.48 | $365.98 | $300.00 | $1,910.46 | $298,010.34 | |
| Jan, 2024 | 4 | $1,241.71 | $368.76 | $300.00 | $1,910.46 | $297,341.58 | |
| Feb, 2024 | 5 | $1,238.92 | $371.54 | $300.00 | $1,910.46 | $296,670.04 | |
| Mar, 2024 | 6 | $1,236.13 | $374.34 | $300.00 | $1,910.46 | $295,995.70 | |
| Apr, 2024 | 7 | $1,233.32 | $377.15 | $300.00 | $1,910.46 | $295,318.55 | |
| May, 2024 | 8 | $1,230.49 | $379.97 | $300.00 | $1,910.46 | $294,638.58 | |
| Jun, 2024 | 9 | $1,227.66 | $382.80 | $300.00 | $1,910.46 | $293,955.78 | |
| Jul, 2024 | 10 | $1,224.82 | $385.65 | $300.00 | $1,910.46 | $293,270.13 | |
| Aug, 2024 | 11 | $1,221.96 | $388.51 | $300.00 | $1,910.46 | $292,581.62 | |
| Sep, 2024 | 12 | $1,219.09 | $391.37 | $300.00 | $1,910.46 | $291,890.25 | |
| Oct, 2024 | 13 | $1,216.21 | $394.26 | $300.00 | $1,910.46 | $291,195.99 | |
| Nov, 2024 | 14 | $1,213.32 | $397.15 | $300.00 | $1,910.46 | $290,498.84 | |
| Dec, 2024 | 15 | $1,210.41 | $400.05 | $300.00 | $1,910.46 | $289,798.79 | |
| Jan, 2025 | 16 | $1,207.49 | $402.97 | $300.00 | $1,910.46 | $289,095.82 | |
| Feb, 2025 | 17 | $1,204.57 | $405.90 | $300.00 | $1,910.46 | $288,389.92 | |
| Mar, 2025 | 18 | $1,201.62 | $408.84 | $300.00 | $1,910.46 | $287,681.08 | |
| Apr, 2025 | 19 | $1,198.67 | $411.79 | $300.00 | $1,910.46 | $286,969.29 | |
| May, 2025 | 20 | $1,195.71 | $414.76 | $300.00 | $1,910.46 | $286,254.53 | |
| Jun, 2025 | 21 | $1,192.73 | $417.74 | $300.00 | $1,910.46 | $285,536.79 | |
| Jul, 2025 | 22 | $1,189.74 | $420.73 | $300.00 | $1,910.46 | $284,816.06 | |
| Aug, 2025 | 23 | $1,186.73 | $423.73 | $300.00 | $1,910.46 | $284,092.33 | |
| Sep, 2025 | 24 | $1,183.72 | $426.75 | $300.00 | $1,910.46 | $283,365.58 | |
| Oct, 2025 | 25 | $1,180.69 | $429.77 | $300.00 | $1,910.46 | $282,635.81 | |
| Nov, 2025 | 26 | $1,177.65 | $432.82 | $300.00 | $1,910.46 | $281,902.99 | |
| Dec, 2025 | 27 | $1,174.60 | $435.87 | $300.00 | $1,910.46 | $281,167.12 | |
| Jan, 2026 | 28 | $1,171.53 | $438.94 | $300.00 | $1,910.46 | $280,428.19 | |
| Feb, 2026 | 29 | $1,168.45 | $442.01 | $300.00 | $1,910.46 | $279,686.18 | |
| Mar, 2026 | 30 | $1,165.36 | $445.11 | $300.00 | $1,910.46 | $278,941.07 | |
| Apr, 2026 | 31 | $1,162.25 | $448.21 | $300.00 | $1,910.46 | $278,192.86 | |
| May, 2026 | 32 | $1,159.14 | $451.33 | $300.00 | $1,910.46 | $277,441.53 | |
| Jun, 2026 | 33 | $1,156.01 | $454.46 | $300.00 | $1,910.46 | $276,687.07 | |
| Jul, 2026 | 34 | $1,152.86 | $457.60 | $300.00 | $1,910.46 | $275,929.47 | |
| Aug, 2026 | 35 | $1,149.71 | $460.76 | $300.00 | $1,910.46 | $275,168.71 | |
| Sep, 2026 | 36 | $1,146.54 | $463.93 | $300.00 | $1,910.46 | $274,404.78 | |
| Oct, 2026 | 37 | $1,143.35 | $467.11 | $300.00 | $1,910.46 | $273,637.67 | |
| Nov, 2026 | 38 | $1,140.16 | $470.31 | $300.00 | $1,910.46 | $272,867.36 | |
| Dec, 2026 | 39 | $1,136.95 | $473.52 | $300.00 | $1,910.46 | $272,093.85 | |
| Jan, 2027 | 40 | $1,133.72 | $476.74 | $300.00 | $1,910.46 | $271,317.11 | |
| Feb, 2027 | 41 | $1,130.49 | $479.98 | $300.00 | $1,910.46 | $270,537.13 | |
| Mar, 2027 | 42 | $1,127.24 | $483.23 | $300.00 | $1,910.46 | $269,753.90 | |
| Apr, 2027 | 43 | $1,123.97 | $486.49 | $300.00 | $1,910.46 | $268,967.41 | |
| May, 2027 | 44 | $1,120.70 | $489.77 | $300.00 | $1,910.46 | $268,177.64 | |
| Jun, 2027 | 45 | $1,117.41 | $493.06 | $300.00 | $1,910.46 | $267,384.59 | |
| Jul, 2027 | 46 | $1,114.10 | $496.36 | $300.00 | $1,910.46 | $266,588.22 | |
| Aug, 2027 | 47 | $1,110.78 | $499.68 | $300.00 | $1,910.46 | $265,788.54 | |
| Sep, 2027 | 48 | $1,107.45 | $503.01 | $300.00 | $1,910.46 | $264,985.53 | |
| Oct, 2027 | 49 | $1,104.11 | $506.36 | $300.00 | $1,910.46 | $264,179.17 | |
| Nov, 2027 | 50 | $1,100.75 | $509.72 | $300.00 | $1,910.46 | $263,369.45 | |
| Dec, 2027 | 51 | $1,097.37 | $513.09 | $300.00 | $1,910.46 | $262,556.36 | |
| Jan, 2028 | 52 | $1,093.98 | $516.48 | $300.00 | $1,910.46 | $261,739.88 | |
| Feb, 2028 | 53 | $1,090.58 | $519.88 | $300.00 | $1,910.46 | $260,920.00 | |
| Mar, 2028 | 54 | $1,087.17 | $523.30 | $300.00 | $1,910.46 | $260,096.70 | |
| Apr, 2028 | 55 | $1,083.74 | $526.73 | $300.00 | $1,910.46 | $259,269.97 | |
| May, 2028 | 56 | $1,080.29 | $530.17 | $300.00 | $1,910.46 | $258,439.80 | |
| Jun, 2028 | 57 | $1,076.83 | $533.63 | $300.00 | $1,910.46 | $257,606.17 | |
| Jul, 2028 | 58 | $1,073.36 | $537.11 | $300.00 | $1,910.46 | $256,769.06 | |
| Aug, 2028 | 59 | $1,069.87 | $540.59 | $300.00 | $1,910.46 | $255,928.47 | |
| Sep, 2028 | 60 | $1,066.37 | $544.10 | $300.00 | $1,910.46 | $255,084.37 | |
| Oct, 2028 | 61 | $1,062.85 | $547.61 | $300.00 | $1,910.46 | $254,236.76 | |
| Nov, 2028 | 62 | $1,059.32 | $551.15 | $300.00 | $1,910.46 | $253,385.61 | |
| Dec, 2028 | 63 | $1,055.77 | $554.69 | $300.00 | $1,910.46 | $252,530.92 | |
| Jan, 2029 | 64 | $1,052.21 | $558.25 | $300.00 | $1,910.46 | $251,672.67 | |
| Feb, 2029 | 65 | $1,048.64 | $561.83 | $300.00 | $1,910.46 | $250,810.84 | |
| Mar, 2029 | 66 | $1,045.05 | $565.42 | $300.00 | $1,910.46 | $249,945.42 | |
| Apr, 2029 | 67 | $1,041.44 | $569.03 | $300.00 | $1,910.46 | $249,076.39 | |
| May, 2029 | 68 | $1,037.82 | $572.65 | $300.00 | $1,910.46 | $248,203.75 | |
| Jun, 2029 | 69 | $1,034.18 | $576.28 | $300.00 | $1,910.46 | $247,327.47 | |
| Jul, 2029 | 70 | $1,030.53 | $579.93 | $300.00 | $1,910.46 | $246,447.53 | |
| Aug, 2029 | 71 | $1,026.86 | $583.60 | $300.00 | $1,910.46 | $245,563.93 | |
| Sep, 2029 | 72 | $1,023.18 | $587.28 | $300.00 | $1,910.46 | $244,676.65 | |
| Oct, 2029 | 73 | $1,019.49 | $590.98 | $300.00 | $1,910.46 | $243,785.67 | |
| Nov, 2029 | 74 | $1,015.77 | $594.69 | $300.00 | $1,910.46 | $242,890.98 | |
| Dec, 2029 | 75 | $1,012.05 | $598.42 | $300.00 | $1,910.46 | $241,992.56 | |
| Jan, 2030 | 76 | $1,008.30 | $602.16 | $300.00 | $1,910.46 | $241,090.40 | |
| Feb, 2030 | 77 | $1,004.54 | $605.92 | $300.00 | $1,910.46 | $240,184.48 | |
| Mar, 2030 | 78 | $1,000.77 | $609.70 | $300.00 | $1,910.46 | $239,274.78 | |
| Apr, 2030 | 79 | $996.98 | $613.49 | $300.00 | $1,910.46 | $238,361.29 | |
| May, 2030 | 80 | $993.17 | $617.29 | $300.00 | $1,910.46 | $237,444.00 | |
| Jun, 2030 | 81 | $989.35 | $621.11 | $300.00 | $1,910.46 | $236,522.89 | |
| Jul, 2030 | 82 | $985.51 | $624.95 | $300.00 | $1,910.46 | $235,597.93 | |
| Aug, 2030 | 83 | $981.66 | $628.81 | $300.00 | $1,910.46 | $234,669.13 | |
| Sep, 2030 | 84 | $977.79 | $632.68 | $300.00 | $1,910.46 | $233,736.45 | |
| Oct, 2030 | 85 | $973.90 | $636.56 | $300.00 | $1,910.46 | $232,799.89 | |
| Nov, 2030 | 86 | $970.00 | $640.47 | $300.00 | $1,910.46 | $231,859.42 | |
| Dec, 2030 | 87 | $966.08 | $644.38 | $300.00 | $1,910.46 | $230,915.04 | |
| Jan, 2031 | 88 | $962.15 | $648.32 | $300.00 | $1,910.46 | $229,966.72 | |
| Feb, 2031 | 89 | $958.19 | $652.27 | $300.00 | $1,910.46 | $229,014.45 | |
| Mar, 2031 | 90 | $954.23 | $656.24 | $300.00 | $1,910.46 | $228,058.21 | |
| Apr, 2031 | 91 | $950.24 | $660.22 | $300.00 | $1,910.46 | $227,097.99 | |
| May, 2031 | 92 | $946.24 | $664.22 | $300.00 | $1,910.46 | $226,133.76 | |
| Jun, 2031 | 93 | $942.22 | $668.24 | $300.00 | $1,910.46 | $225,165.52 | |
| Jul, 2031 | 94 | $938.19 | $672.28 | $300.00 | $1,910.46 | $224,193.25 | |
| Aug, 2031 | 95 | $934.14 | $676.33 | $300.00 | $1,910.46 | $223,216.92 | |
| Sep, 2031 | 96 | $930.07 | $680.39 | $300.00 | $1,910.46 | $222,236.53 | |
| Oct, 2031 | 97 | $925.99 | $684.48 | $300.00 | $1,910.46 | $221,252.05 | |
| Nov, 2031 | 98 | $921.88 | $688.58 | $300.00 | $1,910.46 | $220,263.47 | |
| Dec, 2031 | 99 | $917.76 | $692.70 | $300.00 | $1,910.46 | $219,270.77 | |
| Jan, 2032 | 100 | $913.63 | $696.84 | $300.00 | $1,910.46 | $218,273.93 | |
| Feb, 2032 | 101 | $909.47 | $700.99 | $300.00 | $1,910.46 | $217,272.94 | |
| Mar, 2032 | 102 | $905.30 | $705.16 | $300.00 | $1,910.46 | $216,267.78 | |
| Apr, 2032 | 103 | $901.12 | $709.35 | $300.00 | $1,910.46 | $215,258.43 | |
| May, 2032 | 104 | $896.91 | $713.55 | $300.00 | $1,910.46 | $214,244.88 | |
| Jun, 2032 | 105 | $892.69 | $717.78 | $300.00 | $1,910.46 | $213,227.10 | |
| Jul, 2032 | 106 | $888.45 | $722.02 | $300.00 | $1,910.46 | $212,205.08 | |
| Aug, 2032 | 107 | $884.19 | $726.28 | $300.00 | $1,910.46 | $211,178.80 | |
| Sep, 2032 | 108 | $879.91 | $730.55 | $300.00 | $1,910.46 | $210,148.25 | |
| Oct, 2032 | 109 | $875.62 | $734.85 | $300.00 | $1,910.46 | $209,113.40 | |
| Nov, 2032 | 110 | $871.31 | $739.16 | $300.00 | $1,910.46 | $208,074.24 | |
| Dec, 2032 | 111 | $866.98 | $743.49 | $300.00 | $1,910.46 | $207,030.75 | |
| Jan, 2033 | 112 | $862.63 | $747.84 | $300.00 | $1,910.46 | $205,982.92 | |
| Feb, 2033 | 113 | $858.26 | $752.20 | $300.00 | $1,910.46 | $204,930.71 | |
| Mar, 2033 | 114 | $853.88 | $756.59 | $300.00 | $1,910.46 | $203,874.13 | |
| Apr, 2033 | 115 | $849.48 | $760.99 | $300.00 | $1,910.46 | $202,813.14 | |
| May, 2033 | 116 | $845.05 | $765.41 | $300.00 | $1,910.46 | $201,747.73 | |
| Jun, 2033 | 117 | $840.62 | $769.85 | $300.00 | $1,910.46 | $200,677.88 | |
| Jul, 2033 | 118 | $836.16 | $774.31 | $300.00 | $1,910.46 | $199,603.57 | |
| Aug, 2033 | 119 | $831.68 | $778.78 | $300.00 | $1,910.46 | $198,524.79 | |
| Sep, 2033 | 120 | $827.19 | $783.28 | $300.00 | $1,910.46 | $197,441.51 | |
| Oct, 2033 | 121 | $822.67 | $787.79 | $300.00 | $1,910.46 | $196,353.72 | |
| Nov, 2033 | 122 | $818.14 | $792.32 | $300.00 | $1,910.46 | $195,261.39 | |
| Dec, 2033 | 123 | $813.59 | $796.88 | $300.00 | $1,910.46 | $194,164.52 | |
| Jan, 2034 | 124 | $809.02 | $801.45 | $300.00 | $1,910.46 | $193,063.07 | |
| Feb, 2034 | 125 | $804.43 | $806.04 | $300.00 | $1,910.46 | $191,957.04 | |
| Mar, 2034 | 126 | $799.82 | $810.64 | $300.00 | $1,910.46 | $190,846.39 | |
| Apr, 2034 | 127 | $795.19 | $815.27 | $300.00 | $1,910.46 | $189,731.12 | |
| May, 2034 | 128 | $790.55 | $819.92 | $300.00 | $1,910.46 | $188,611.20 | |
| Jun, 2034 | 129 | $785.88 | $824.58 | $300.00 | $1,910.46 | $187,486.62 | |
| Jul, 2034 | 130 | $781.19 | $829.27 | $300.00 | $1,910.46 | $186,357.35 | |
| Aug, 2034 | 131 | $776.49 | $833.98 | $300.00 | $1,910.46 | $185,223.37 | |
| Sep, 2034 | 132 | $771.76 | $838.70 | $300.00 | $1,910.46 | $184,084.67 | |
| Oct, 2034 | 133 | $767.02 | $843.45 | $300.00 | $1,910.46 | $182,941.22 | |
| Nov, 2034 | 134 | $762.26 | $848.21 | $300.00 | $1,910.46 | $181,793.01 | |
| Dec, 2034 | 135 | $757.47 | $852.99 | $300.00 | $1,910.46 | $180,640.02 | |
| Jan, 2035 | 136 | $752.67 | $857.80 | $300.00 | $1,910.46 | $179,482.22 | |
| Feb, 2035 | 137 | $747.84 | $862.62 | $300.00 | $1,910.46 | $178,319.60 | |
| Mar, 2035 | 138 | $743.00 | $867.47 | $300.00 | $1,910.46 | $177,152.13 | |
| Apr, 2035 | 139 | $738.13 | $872.33 | $300.00 | $1,910.46 | $175,979.80 | |
| May, 2035 | 140 | $733.25 | $877.22 | $300.00 | $1,910.46 | $174,802.59 | |
| Jun, 2035 | 141 | $728.34 | $882.12 | $300.00 | $1,910.46 | $173,620.47 | |
| Jul, 2035 | 142 | $723.42 | $887.05 | $300.00 | $1,910.46 | $172,433.42 | |
| Aug, 2035 | 143 | $718.47 | $891.99 | $300.00 | $1,910.46 | $171,241.43 | |
| Sep, 2035 | 144 | $713.51 | $896.96 | $300.00 | $1,910.46 | $170,044.47 | |
| Oct, 2035 | 145 | $708.52 | $901.95 | $300.00 | $1,910.46 | $168,842.52 | |
| Nov, 2035 | 146 | $703.51 | $906.95 | $300.00 | $1,910.46 | $167,635.57 | |
| Dec, 2035 | 147 | $698.48 | $911.98 | $300.00 | $1,910.46 | $166,423.59 | |
| Jan, 2036 | 148 | $693.43 | $917.03 | $300.00 | $1,910.46 | $165,206.55 | |
| Feb, 2036 | 149 | $688.36 | $922.10 | $300.00 | $1,910.46 | $163,984.45 | |
| Mar, 2036 | 150 | $683.27 | $927.20 | $300.00 | $1,910.46 | $162,757.25 | |
| Apr, 2036 | 151 | $678.16 | $932.31 | $300.00 | $1,910.46 | $161,524.94 | |
| May, 2036 | 152 | $673.02 | $937.44 | $300.00 | $1,910.46 | $160,287.50 | |
| Jun, 2036 | 153 | $667.86 | $942.60 | $300.00 | $1,910.46 | $159,044.90 | |
| Jul, 2036 | 154 | $662.69 | $947.78 | $300.00 | $1,910.46 | $157,797.12 | |
| Aug, 2036 | 155 | $657.49 | $952.98 | $300.00 | $1,910.46 | $156,544.14 | |
| Sep, 2036 | 156 | $652.27 | $958.20 | $300.00 | $1,910.46 | $155,285.94 | |
| Oct, 2036 | 157 | $647.02 | $963.44 | $300.00 | $1,910.46 | $154,022.50 | |
| Nov, 2036 | 158 | $641.76 | $968.70 | $300.00 | $1,910.46 | $152,753.80 | |
| Dec, 2036 | 159 | $636.47 | $973.99 | $300.00 | $1,910.46 | $151,479.81 | |
| Jan, 2037 | 160 | $631.17 | $979.30 | $300.00 | $1,910.46 | $150,200.51 | |
| Feb, 2037 | 161 | $625.84 | $984.63 | $300.00 | $1,910.46 | $148,915.88 | |
| Mar, 2037 | 162 | $620.48 | $989.98 | $300.00 | $1,910.46 | $147,625.90 | |
| Apr, 2037 | 163 | $615.11 | $995.36 | $300.00 | $1,910.46 | $146,330.54 | |
| May, 2037 | 164 | $609.71 | $1,000.75 | $300.00 | $1,910.46 | $145,029.79 | |
| Jun, 2037 | 165 | $604.29 | $1,006.17 | $300.00 | $1,910.46 | $143,723.61 | |
| Jul, 2037 | 166 | $598.85 | $1,011.62 | $300.00 | $1,910.46 | $142,412.00 | |
| Aug, 2037 | 167 | $593.38 | $1,017.08 | $300.00 | $1,910.46 | $141,094.92 | |
| Sep, 2037 | 168 | $587.90 | $1,022.57 | $300.00 | $1,910.46 | $139,772.35 | |
| Oct, 2037 | 169 | $582.38 | $1,028.08 | $300.00 | $1,910.46 | $138,444.27 | |
| Nov, 2037 | 170 | $576.85 | $1,033.61 | $300.00 | $1,910.46 | $137,110.65 | |
| Dec, 2037 | 171 | $571.29 | $1,039.17 | $300.00 | $1,910.46 | $135,771.48 | |
| Jan, 2038 | 172 | $565.71 | $1,044.75 | $300.00 | $1,910.46 | $134,426.73 | |
| Feb, 2038 | 173 | $560.11 | $1,050.35 | $300.00 | $1,910.46 | $133,076.38 | |
| Mar, 2038 | 174 | $554.48 | $1,055.98 | $300.00 | $1,910.46 | $131,720.40 | |
| Apr, 2038 | 175 | $548.83 | $1,061.63 | $300.00 | $1,910.46 | $130,358.77 | |
| May, 2038 | 176 | $543.16 | $1,067.30 | $300.00 | $1,910.46 | $128,991.46 | |
| Jun, 2038 | 177 | $537.46 | $1,073.00 | $300.00 | $1,910.46 | $127,618.46 | |
| Jul, 2038 | 178 | $531.74 | $1,078.72 | $300.00 | $1,910.46 | $126,239.74 | |
| Aug, 2038 | 179 | $526.00 | $1,084.47 | $300.00 | $1,910.46 | $124,855.28 | |
| Sep, 2038 | 180 | $520.23 | $1,090.23 | $300.00 | $1,910.46 | $123,465.04 | |
| Oct, 2038 | 181 | $514.44 | $1,096.03 | $300.00 | $1,910.46 | $122,069.02 | |
| Nov, 2038 | 182 | $508.62 | $1,101.84 | $300.00 | $1,910.46 | $120,667.17 | |
| Dec, 2038 | 183 | $502.78 | $1,107.68 | $300.00 | $1,910.46 | $119,259.49 | |
| Jan, 2039 | 184 | $496.91 | $1,113.55 | $300.00 | $1,910.46 | $117,845.94 | |
| Feb, 2039 | 185 | $491.02 | $1,119.44 | $300.00 | $1,910.46 | $116,426.50 | |
| Mar, 2039 | 186 | $485.11 | $1,125.35 | $300.00 | $1,910.46 | $115,001.14 | |
| Apr, 2039 | 187 | $479.17 | $1,131.29 | $300.00 | $1,910.46 | $113,569.85 | |
| May, 2039 | 188 | $473.21 | $1,137.26 | $300.00 | $1,910.46 | $112,132.59 | |
| Jun, 2039 | 189 | $467.22 | $1,143.25 | $300.00 | $1,910.46 | $110,689.35 | |
| Jul, 2039 | 190 | $461.21 | $1,149.26 | $300.00 | $1,910.46 | $109,240.09 | |
| Aug, 2039 | 191 | $455.17 | $1,155.30 | $300.00 | $1,910.46 | $107,784.79 | |
| Sep, 2039 | 192 | $449.10 | $1,161.36 | $300.00 | $1,910.46 | $106,323.43 | |
| Oct, 2039 | 193 | $443.01 | $1,167.45 | $300.00 | $1,910.46 | $104,855.98 | |
| Nov, 2039 | 194 | $436.90 | $1,173.56 | $300.00 | $1,910.46 | $103,382.41 | |
| Dec, 2039 | 195 | $430.76 | $1,179.70 | $300.00 | $1,910.46 | $101,902.71 | |
| Jan, 2040 | 196 | $424.59 | $1,185.87 | $300.00 | $1,910.46 | $100,416.84 | |
| Feb, 2040 | 197 | $418.40 | $1,192.06 | $300.00 | $1,910.46 | $98,924.77 | |
| Mar, 2040 | 198 | $412.19 | $1,198.28 | $300.00 | $1,910.46 | $97,426.50 | |
| Apr, 2040 | 199 | $405.94 | $1,204.52 | $300.00 | $1,910.46 | $95,921.98 | |
| May, 2040 | 200 | $399.67 | $1,210.79 | $300.00 | $1,910.46 | $94,411.19 | |
| Jun, 2040 | 201 | $393.38 | $1,217.08 | $300.00 | $1,910.46 | $92,894.10 | |
| Jul, 2040 | 202 | $387.06 | $1,223.41 | $300.00 | $1,910.46 | $91,370.69 | |
| Aug, 2040 | 203 | $380.71 | $1,229.75 | $300.00 | $1,910.46 | $89,840.94 | |
| Sep, 2040 | 204 | $374.34 | $1,236.13 | $300.00 | $1,910.46 | $88,304.81 | |
| Oct, 2040 | 205 | $367.94 | $1,242.53 | $300.00 | $1,910.46 | $86,762.28 | |
| Nov, 2040 | 206 | $361.51 | $1,248.96 | $300.00 | $1,910.46 | $85,213.33 | |
| Dec, 2040 | 207 | $355.06 | $1,255.41 | $300.00 | $1,910.46 | $83,657.92 | |
| Jan, 2041 | 208 | $348.57 | $1,261.89 | $300.00 | $1,910.46 | $82,096.03 | |
| Feb, 2041 | 209 | $342.07 | $1,268.40 | $300.00 | $1,910.46 | $80,527.63 | |
| Mar, 2041 | 210 | $335.53 | $1,274.93 | $300.00 | $1,910.46 | $78,952.70 | |
| Apr, 2041 | 211 | $328.97 | $1,281.50 | $300.00 | $1,910.46 | $77,371.20 | |
| May, 2041 | 212 | $322.38 | $1,288.08 | $300.00 | $1,910.46 | $75,783.12 | |
| Jun, 2041 | 213 | $315.76 | $1,294.70 | $300.00 | $1,910.46 | $74,188.42 | |
| Jul, 2041 | 214 | $309.12 | $1,301.35 | $300.00 | $1,910.46 | $72,587.07 | |
| Aug, 2041 | 215 | $302.45 | $1,308.02 | $300.00 | $1,910.46 | $70,979.05 | |
| Sep, 2041 | 216 | $295.75 | $1,314.72 | $300.00 | $1,910.46 | $69,364.33 | |
| Oct, 2041 | 217 | $289.02 | $1,321.45 | $300.00 | $1,910.46 | $67,742.89 | |
| Nov, 2041 | 218 | $282.26 | $1,328.20 | $300.00 | $1,910.46 | $66,114.68 | |
| Dec, 2041 | 219 | $275.48 | $1,334.99 | $300.00 | $1,910.46 | $64,479.70 | |
| Jan, 2042 | 220 | $268.67 | $1,341.80 | $300.00 | $1,910.46 | $62,837.90 | |
| Feb, 2042 | 221 | $261.82 | $1,348.64 | $300.00 | $1,910.46 | $61,189.26 | |
| Mar, 2042 | 222 | $254.96 | $1,355.51 | $300.00 | $1,910.46 | $59,533.75 | |
| Apr, 2042 | 223 | $248.06 | $1,362.41 | $300.00 | $1,910.46 | $57,871.34 | |
| May, 2042 | 224 | $241.13 | $1,369.33 | $300.00 | $1,910.46 | $56,202.00 | |
| Jun, 2042 | 225 | $234.18 | $1,376.29 | $300.00 | $1,910.46 | $54,525.71 | |
| Jul, 2042 | 226 | $227.19 | $1,383.27 | $300.00 | $1,910.46 | $52,842.44 | |
| Aug, 2042 | 227 | $220.18 | $1,390.29 | $300.00 | $1,910.46 | $51,152.15 | |
| Sep, 2042 | 228 | $213.13 | $1,397.33 | $300.00 | $1,910.46 | $49,454.82 | |
| Oct, 2042 | 229 | $206.06 | $1,404.40 | $300.00 | $1,910.46 | $47,750.42 | |
| Nov, 2042 | 230 | $198.96 | $1,411.50 | $300.00 | $1,910.46 | $46,038.91 | |
| Dec, 2042 | 231 | $191.83 | $1,418.64 | $300.00 | $1,910.46 | $44,320.28 | |
| Jan, 2043 | 232 | $184.67 | $1,425.80 | $300.00 | $1,910.46 | $42,594.48 | |
| Feb, 2043 | 233 | $177.48 | $1,432.99 | $300.00 | $1,910.46 | $40,861.49 | |
| Mar, 2043 | 234 | $170.26 | $1,440.21 | $300.00 | $1,910.46 | $39,121.28 | |
| Apr, 2043 | 235 | $163.01 | $1,447.46 | $300.00 | $1,910.46 | $37,373.82 | |
| May, 2043 | 236 | $155.72 | $1,454.74 | $300.00 | $1,910.46 | $35,619.08 | |
| Jun, 2043 | 237 | $148.41 | $1,462.05 | $300.00 | $1,910.46 | $33,857.03 | |
| Jul, 2043 | 238 | $141.07 | $1,469.39 | $300.00 | $1,910.46 | $32,087.64 | |
| Aug, 2043 | 239 | $133.70 | $1,476.77 | $300.00 | $1,910.46 | $30,310.87 | |
| Sep, 2043 | 240 | $126.30 | $1,484.17 | $300.00 | $1,910.46 | $28,526.70 | |
| Oct, 2043 | 241 | $118.86 | $1,491.60 | $300.00 | $1,910.46 | $26,735.10 | |
| Nov, 2043 | 242 | $111.40 | $1,499.07 | $300.00 | $1,910.46 | $24,936.03 | |
| Dec, 2043 | 243 | $103.90 | $1,506.56 | $300.00 | $1,910.46 | $23,129.46 | |
| Jan, 2044 | 244 | $96.37 | $1,514.09 | $300.00 | $1,910.46 | $21,315.37 | |
| Feb, 2044 | 245 | $88.81 | $1,521.65 | $300.00 | $1,910.46 | $19,493.72 | |
| Mar, 2044 | 246 | $81.22 | $1,529.24 | $300.00 | $1,910.46 | $17,664.48 | |
| Apr, 2044 | 247 | $73.60 | $1,536.86 | $300.00 | $1,910.46 | $15,827.62 | |
| May, 2044 | 248 | $65.95 | $1,544.52 | $300.00 | $1,910.46 | $13,983.10 | |
| Jun, 2044 | 249 | $58.26 | $1,552.20 | $300.00 | $1,910.46 | $12,130.90 | |
| Jul, 2044 | 250 | $50.55 | $1,559.92 | $300.00 | $1,910.46 | $10,270.98 | |
| Aug, 2044 | 251 | $42.80 | $1,567.67 | $300.00 | $1,910.46 | $8,403.31 | |
| Sep, 2044 | 252 | $35.01 | $1,575.45 | $300.00 | $1,910.46 | $6,527.86 | |
| Oct, 2044 | 253 | $27.20 | $1,583.27 | $300.00 | $1,910.46 | $4,644.59 | |
| Nov, 2044 | 254 | $19.35 | $1,591.11 | $300.00 | $1,910.46 | $2,753.48 | |
| Dec, 2044 | 255 | $11.47 | $1,598.99 | $300.00 | $1,910.46 | $854.49 | |
| Jan, 2045 | 256 | $3.56 | $854.49 | $0.00 | $858.05 | $0.00 | |
Compare Monthly vs. Bi-weekly |
|||||||
| Payment Frequency | Monthly | Bi-weekly | |||||
| Payments / Year | 12 | 26 | |||||
| Each Payment | $1,910.46 | $1,105.23 | |||||
| Total Extra Payments | $76,500.00 | $115,200.00 | |||||
| Total Interest | $188,026.59 | $124,626.03 | |||||
| Total Tax, Insurance, PMI & Fees | $0.00 | $0.00 | |||||
| Total Payment | $488,026.59 | $424,626.03 | Total Savings | $0 | $63,400.56 | ||
| Payoff Date | Jan, 2045 | Jun, 2038 | |||||
Mortgage Amortization Schedule With Extra Payments
Loan amortization schedule excel with extra payments is useful for homeowners and borrowers to see how much faster than can payoff their loans and mortgages, and how much interest they can save by making extra payments periodically or an one time lump sum payment.
What is additional principal payment?
Additional principal payment of a mortgage or loan is used to reduce the loan balance. Since the interest payment is calculated based on the loan balance, making extra principal payments will reduce the interest payment and the overall costs of the loan. To understand how extra payment works, we first need to learn how a regular amortization schedule is calculated.
How is an amortization schedule calculated?
When a borrower applies for a mortgage or loan to finance the purchase of his dream home. He needs to pay the bank back the loan amount (principal) plus interest over a number of years. For home mortgages, the 15-year and 30-year are common terms which means the loan will be paid off in 15 or 30 years. On a fixed rate mortgage, the borrower pays the same amount each month. The monthly payment is made up of two parts, the principal and interest. At the beginning of a mortgage term, most of the payment goes for interest and little is going towards paying down the principal. Each month the principal and interest payment is recalculated. The interest payment is calculated based on the remaining balance of the loan, the lower the balance, the less interest payment the borrower has to pay for that month. That means as time passes, the monthly payments will shift more towards the principal than the interest. Eventually, the mortgage is paid off in full when the balance reaches $0. To learn more about amortization schedules and how to create one, visit the amortization schedule calculator.
How to pay off my mortgage faster with extra payments?
By making extra payments each month towards the principal, the borrower will pay off his mortgage earlier and save a lot of money on interest payments. As we see from the above, although the monthly payment remains the same through the course of the loan for fixed interest rates, the principal and interest payment is recalculated each month. The more a borrower pays to reduce the principal, the less he pays for the interest. Extra payments will also allow a borrower to build equity in his house faster. The benefits of having more equity in the house mean that a borrower can borrow against the house using a home equity loan, home equity line of credit, cash-out refinance or remove the private mortgage insurance from his home.
Mistakes to avoid with extra payments
There are two things that you need to be aware of before you start making extra payments toward your mortgage.
- Prepayment penalties - double-check with your bank. Make sure that there are no penalties for extra payments and paying off your mortgage earlier.
- Extra payment to reduce principal - let your lender know that the extra payments that you make are to be used for reducing your principal. Some lenders may assume that the extra payments that you make are for early payments for the next month, so make sure you tell them clearly that the extra payments should be used for reducing your loan balance.
How much can you save with extra payments?
The amount of money that you can save with extra payments depends on a few variables, the interest rate, term, loan balance, number of extra payments, and the size of the extra payments. Let's take a look at the following example. Mortgage Amount: $300,000 Loan Terms: 30 year Interest Rate: 5% Fixed The monthly payment for the above mortgage is $1,610.46, and it would take 30 years to pay off. The total costs of interest payment are $279,767.35, which means the borrower would pay a total of $579,767.35 in 30 years. Payoff: 30 Years Interest Payment: $279,767.35 Total Payment: $579,767.35 Now, let's see how much one can save if he makes $300 extra payments on his mortgage each month. Extra Payments: $300 By making $300 extra each month on top of the regular $1,610.46, the borrower is essentially paying $1,910.46 monthly. With this extra payment, the borrower is able to pay off his mortgage in 21 years, with interest payments of only $188,026.59, which means he saves $91,740.76 in interest payments. Payoff: 21 Years Interest Payment: $188,026.59 Total Payment: $488,026.59 Total Savings: $91,740.76 As we can see from the above example, if the borrower makes a $300 or 18% extra payment of the original monthly payment, he reduces his term by 9 years and saves about 33% in interest payments.
Can lump sum extra payment save money on your mortgage?
Borrowers who cannot afford to make recurring monthly extra payments may consider lump sum payments. If you are getting a bonus from your job at year-end or receiving an inheritance, you can use that money to make lump sum payments toward your mortgage. Any amount that helps reduce your loan balance will save you interest in the long term. It doesn't have to be a large sum. Borrowers can start small, and gradually increase the extra payments if they can afford to. The monthly payments remain the same when a borrower makes a lump sum payment, but the interest payments will be readjusted and reduced. The borrower may also shake off a few years from his loan term depending on the size of the lump sum payment.
Mortgage Calculator With Extra Payments
The extra payment loan calculator gives you four options for extra payments, a one-time lump sum payment, recurring monthly, quarterly, or yearly payments. On top of these extra payment options, the extra payment loan calculator also has an option for biweekly payments allowing a borrower to see how much interest they can save with biweekly payments. Loan Amount - The principal amount Loan Terms - How many years will the borrower pay off the loan Interest Rate - The fixed interest rate the borrower is getting Payment Frequency - The payment frequency could be monthly or biweekly. The default is the monthly payment. First Payment Date - When is/was the first payment date? The payment date is used to calculate what year your loan will be paid off. Amortization Schedule - You have the option to show all monthly payments, or you can group them by year so that you only view the total amount paid each year. Extra Payments - You can choose to make extra payments. Select yes for extra payments, and select no if you do not wish to make extra payments. One Time - Enter an amount for a one-time lump sum extra payment if you wish to make a lump sum payment. Monthly or Biweekly - Recurring monthly or biweekly payment depending on the amortization schedule. Quarterly - Recurring quarterly extra payments. Leave it as $0 if you do not want to make recurring extra payments. Yearly - Recurring yearly extra payments.
Today's Home Equity Rates
Loan Calculator
Boat Loan Calculator
15 Year
30 Year
Annual Amortization Calculator
Amortization Calculator
Biweekly Mortgage Calculator
Bimonthly Mortgage Calculator
Weekly Amortization Schedule
Extra Payment Loan Calculator
Reverse Mortgage Calculator
Balloon Loan Calculator
Refinance Calculator
Cash Out Refinance Calculator
Recasting Calculator
HELOC Loan Calculator
USDA Loan Calculator
VA Loan Calculator
FHA Loan Calculator
Loan Payoff Calculator
Land Loan Calculator
Interest Only Loan Calculator
Payment Calculator
Credit Card Calculator
Amortization Table
Amortization Chart
Personal Loan Amortization Calculator
RV Loan Calculator
Student Loan Calculator
Commercial Loan Calculator
Construction Loan Calculator
Mortgage Amortization Calculator
Mortgage Points Calculator
ARM Mortgage Calculator
How Much House Can I Afford
Home Equity Loan Calculator
Loan Amortization Calculator
Amortization Schedule Excel
Amortization Schedule | Terms | Privacy | Disclaimer | Contact
©2023 Amortization Schedule