Loan Calculator with Extra Payments

Loan calculator with extra payments excel is a home mortgage calculator to calculate your monthly payment with multiple extra payment options. The amortization schedule with extra payments will show all the details including the extra payments.

Amortization Calculator With Extra Payments
Loan Amount	$
Loan Terms	Year Month
Interest Rate
Payment Frequency	Monthly Bi-weekly
First Payment Date
Amortization Schedule	Show All Payments Group By Year
Extra Payments	Yes No
One Time	$ On Date
Monthly or Biweekly	$ Starting Date
Quarterly	$ Starting Date
Yearly	$ Starting Date

Loan Calculator With Extra Payments
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:			Jun, 2025
Payoff Date:			Sep, 2046
Principal:			$223,500.00
Total Extra Payment:			$76,500.00
Total Interest Paid:			$188,026.59
Total of all Payments:			$488,026.59
Amortization Schedule With Extra Payments
Payment Date	Payment #	Interest	Principal	Extra Payment	Total Payment	Balance
Jun, 2025	1	$1,250.00	$360.46	$300.00	$1,910.46	$299,339.54
Jul, 2025	2	$1,247.25	$363.22	$300.00	$1,910.46	$298,676.32
Aug, 2025	3	$1,244.48	$365.98	$300.00	$1,910.46	$298,010.34
Sep, 2025	4	$1,241.71	$368.76	$300.00	$1,910.46	$297,341.58
Oct, 2025	5	$1,238.92	$371.54	$300.00	$1,910.46	$296,670.04
Nov, 2025	6	$1,236.13	$374.34	$300.00	$1,910.46	$295,995.70
Dec, 2025	7	$1,233.32	$377.15	$300.00	$1,910.46	$295,318.55
Jan, 2026	8	$1,230.49	$379.97	$300.00	$1,910.46	$294,638.58
Feb, 2026	9	$1,227.66	$382.80	$300.00	$1,910.46	$293,955.78
Mar, 2026	10	$1,224.82	$385.65	$300.00	$1,910.46	$293,270.13
Apr, 2026	11	$1,221.96	$388.51	$300.00	$1,910.46	$292,581.62
May, 2026	12	$1,219.09	$391.37	$300.00	$1,910.46	$291,890.25
Jun, 2026	13	$1,216.21	$394.26	$300.00	$1,910.46	$291,195.99
Jul, 2026	14	$1,213.32	$397.15	$300.00	$1,910.46	$290,498.84
Aug, 2026	15	$1,210.41	$400.05	$300.00	$1,910.46	$289,798.79
Sep, 2026	16	$1,207.49	$402.97	$300.00	$1,910.46	$289,095.82
Oct, 2026	17	$1,204.57	$405.90	$300.00	$1,910.46	$288,389.92
Nov, 2026	18	$1,201.62	$408.84	$300.00	$1,910.46	$287,681.08
Dec, 2026	19	$1,198.67	$411.79	$300.00	$1,910.46	$286,969.29
Jan, 2027	20	$1,195.71	$414.76	$300.00	$1,910.46	$286,254.53
Feb, 2027	21	$1,192.73	$417.74	$300.00	$1,910.46	$285,536.79
Mar, 2027	22	$1,189.74	$420.73	$300.00	$1,910.46	$284,816.06
Apr, 2027	23	$1,186.73	$423.73	$300.00	$1,910.46	$284,092.33
May, 2027	24	$1,183.72	$426.75	$300.00	$1,910.46	$283,365.58
Jun, 2027	25	$1,180.69	$429.77	$300.00	$1,910.46	$282,635.81
Jul, 2027	26	$1,177.65	$432.82	$300.00	$1,910.46	$281,902.99
Aug, 2027	27	$1,174.60	$435.87	$300.00	$1,910.46	$281,167.12
Sep, 2027	28	$1,171.53	$438.94	$300.00	$1,910.46	$280,428.19
Oct, 2027	29	$1,168.45	$442.01	$300.00	$1,910.46	$279,686.18
Nov, 2027	30	$1,165.36	$445.11	$300.00	$1,910.46	$278,941.07
Dec, 2027	31	$1,162.25	$448.21	$300.00	$1,910.46	$278,192.86
Jan, 2028	32	$1,159.14	$451.33	$300.00	$1,910.46	$277,441.53
Feb, 2028	33	$1,156.01	$454.46	$300.00	$1,910.46	$276,687.07
Mar, 2028	34	$1,152.86	$457.60	$300.00	$1,910.46	$275,929.47
Apr, 2028	35	$1,149.71	$460.76	$300.00	$1,910.46	$275,168.71
May, 2028	36	$1,146.54	$463.93	$300.00	$1,910.46	$274,404.78
Jun, 2028	37	$1,143.35	$467.11	$300.00	$1,910.46	$273,637.67
Jul, 2028	38	$1,140.16	$470.31	$300.00	$1,910.46	$272,867.36
Aug, 2028	39	$1,136.95	$473.52	$300.00	$1,910.46	$272,093.85
Sep, 2028	40	$1,133.72	$476.74	$300.00	$1,910.46	$271,317.11
Oct, 2028	41	$1,130.49	$479.98	$300.00	$1,910.46	$270,537.13
Nov, 2028	42	$1,127.24	$483.23	$300.00	$1,910.46	$269,753.90
Dec, 2028	43	$1,123.97	$486.49	$300.00	$1,910.46	$268,967.41
Jan, 2029	44	$1,120.70	$489.77	$300.00	$1,910.46	$268,177.64
Feb, 2029	45	$1,117.41	$493.06	$300.00	$1,910.46	$267,384.59
Mar, 2029	46	$1,114.10	$496.36	$300.00	$1,910.46	$266,588.22
Apr, 2029	47	$1,110.78	$499.68	$300.00	$1,910.46	$265,788.54
May, 2029	48	$1,107.45	$503.01	$300.00	$1,910.46	$264,985.53
Jun, 2029	49	$1,104.11	$506.36	$300.00	$1,910.46	$264,179.17
Jul, 2029	50	$1,100.75	$509.72	$300.00	$1,910.46	$263,369.45
Aug, 2029	51	$1,097.37	$513.09	$300.00	$1,910.46	$262,556.36
Sep, 2029	52	$1,093.98	$516.48	$300.00	$1,910.46	$261,739.88
Oct, 2029	53	$1,090.58	$519.88	$300.00	$1,910.46	$260,920.00
Nov, 2029	54	$1,087.17	$523.30	$300.00	$1,910.46	$260,096.70
Dec, 2029	55	$1,083.74	$526.73	$300.00	$1,910.46	$259,269.97
Jan, 2030	56	$1,080.29	$530.17	$300.00	$1,910.46	$258,439.80
Feb, 2030	57	$1,076.83	$533.63	$300.00	$1,910.46	$257,606.17
Mar, 2030	58	$1,073.36	$537.11	$300.00	$1,910.46	$256,769.06
Apr, 2030	59	$1,069.87	$540.59	$300.00	$1,910.46	$255,928.47
May, 2030	60	$1,066.37	$544.10	$300.00	$1,910.46	$255,084.37
Jun, 2030	61	$1,062.85	$547.61	$300.00	$1,910.46	$254,236.76
Jul, 2030	62	$1,059.32	$551.15	$300.00	$1,910.46	$253,385.61
Aug, 2030	63	$1,055.77	$554.69	$300.00	$1,910.46	$252,530.92
Sep, 2030	64	$1,052.21	$558.25	$300.00	$1,910.46	$251,672.67
Oct, 2030	65	$1,048.64	$561.83	$300.00	$1,910.46	$250,810.84
Nov, 2030	66	$1,045.05	$565.42	$300.00	$1,910.46	$249,945.42
Dec, 2030	67	$1,041.44	$569.03	$300.00	$1,910.46	$249,076.39
Jan, 2031	68	$1,037.82	$572.65	$300.00	$1,910.46	$248,203.75
Feb, 2031	69	$1,034.18	$576.28	$300.00	$1,910.46	$247,327.47
Mar, 2031	70	$1,030.53	$579.93	$300.00	$1,910.46	$246,447.53
Apr, 2031	71	$1,026.86	$583.60	$300.00	$1,910.46	$245,563.93
May, 2031	72	$1,023.18	$587.28	$300.00	$1,910.46	$244,676.65
Jun, 2031	73	$1,019.49	$590.98	$300.00	$1,910.46	$243,785.67
Jul, 2031	74	$1,015.77	$594.69	$300.00	$1,910.46	$242,890.98
Aug, 2031	75	$1,012.05	$598.42	$300.00	$1,910.46	$241,992.56
Sep, 2031	76	$1,008.30	$602.16	$300.00	$1,910.46	$241,090.40
Oct, 2031	77	$1,004.54	$605.92	$300.00	$1,910.46	$240,184.48
Nov, 2031	78	$1,000.77	$609.70	$300.00	$1,910.46	$239,274.78
Dec, 2031	79	$996.98	$613.49	$300.00	$1,910.46	$238,361.29
Jan, 2032	80	$993.17	$617.29	$300.00	$1,910.46	$237,444.00
Feb, 2032	81	$989.35	$621.11	$300.00	$1,910.46	$236,522.89
Mar, 2032	82	$985.51	$624.95	$300.00	$1,910.46	$235,597.93
Apr, 2032	83	$981.66	$628.81	$300.00	$1,910.46	$234,669.13
May, 2032	84	$977.79	$632.68	$300.00	$1,910.46	$233,736.45
Jun, 2032	85	$973.90	$636.56	$300.00	$1,910.46	$232,799.89
Jul, 2032	86	$970.00	$640.47	$300.00	$1,910.46	$231,859.42
Aug, 2032	87	$966.08	$644.38	$300.00	$1,910.46	$230,915.04
Sep, 2032	88	$962.15	$648.32	$300.00	$1,910.46	$229,966.72
Oct, 2032	89	$958.19	$652.27	$300.00	$1,910.46	$229,014.45
Nov, 2032	90	$954.23	$656.24	$300.00	$1,910.46	$228,058.21
Dec, 2032	91	$950.24	$660.22	$300.00	$1,910.46	$227,097.99
Jan, 2033	92	$946.24	$664.22	$300.00	$1,910.46	$226,133.76
Feb, 2033	93	$942.22	$668.24	$300.00	$1,910.46	$225,165.52
Mar, 2033	94	$938.19	$672.28	$300.00	$1,910.46	$224,193.25
Apr, 2033	95	$934.14	$676.33	$300.00	$1,910.46	$223,216.92
May, 2033	96	$930.07	$680.39	$300.00	$1,910.46	$222,236.53
Jun, 2033	97	$925.99	$684.48	$300.00	$1,910.46	$221,252.05
Jul, 2033	98	$921.88	$688.58	$300.00	$1,910.46	$220,263.47
Aug, 2033	99	$917.76	$692.70	$300.00	$1,910.46	$219,270.77
Sep, 2033	100	$913.63	$696.84	$300.00	$1,910.46	$218,273.93
Oct, 2033	101	$909.47	$700.99	$300.00	$1,910.46	$217,272.94
Nov, 2033	102	$905.30	$705.16	$300.00	$1,910.46	$216,267.78
Dec, 2033	103	$901.12	$709.35	$300.00	$1,910.46	$215,258.43
Jan, 2034	104	$896.91	$713.55	$300.00	$1,910.46	$214,244.88
Feb, 2034	105	$892.69	$717.78	$300.00	$1,910.46	$213,227.10
Mar, 2034	106	$888.45	$722.02	$300.00	$1,910.46	$212,205.08
Apr, 2034	107	$884.19	$726.28	$300.00	$1,910.46	$211,178.80
May, 2034	108	$879.91	$730.55	$300.00	$1,910.46	$210,148.25
Jun, 2034	109	$875.62	$734.85	$300.00	$1,910.46	$209,113.40
Jul, 2034	110	$871.31	$739.16	$300.00	$1,910.46	$208,074.24
Aug, 2034	111	$866.98	$743.49	$300.00	$1,910.46	$207,030.75
Sep, 2034	112	$862.63	$747.84	$300.00	$1,910.46	$205,982.92
Oct, 2034	113	$858.26	$752.20	$300.00	$1,910.46	$204,930.71
Nov, 2034	114	$853.88	$756.59	$300.00	$1,910.46	$203,874.13
Dec, 2034	115	$849.48	$760.99	$300.00	$1,910.46	$202,813.14
Jan, 2035	116	$845.05	$765.41	$300.00	$1,910.46	$201,747.73
Feb, 2035	117	$840.62	$769.85	$300.00	$1,910.46	$200,677.88
Mar, 2035	118	$836.16	$774.31	$300.00	$1,910.46	$199,603.57
Apr, 2035	119	$831.68	$778.78	$300.00	$1,910.46	$198,524.79
May, 2035	120	$827.19	$783.28	$300.00	$1,910.46	$197,441.51
Jun, 2035	121	$822.67	$787.79	$300.00	$1,910.46	$196,353.72
Jul, 2035	122	$818.14	$792.32	$300.00	$1,910.46	$195,261.39
Aug, 2035	123	$813.59	$796.88	$300.00	$1,910.46	$194,164.52
Sep, 2035	124	$809.02	$801.45	$300.00	$1,910.46	$193,063.07
Oct, 2035	125	$804.43	$806.04	$300.00	$1,910.46	$191,957.04
Nov, 2035	126	$799.82	$810.64	$300.00	$1,910.46	$190,846.39
Dec, 2035	127	$795.19	$815.27	$300.00	$1,910.46	$189,731.12
Jan, 2036	128	$790.55	$819.92	$300.00	$1,910.46	$188,611.20
Feb, 2036	129	$785.88	$824.58	$300.00	$1,910.46	$187,486.62
Mar, 2036	130	$781.19	$829.27	$300.00	$1,910.46	$186,357.35
Apr, 2036	131	$776.49	$833.98	$300.00	$1,910.46	$185,223.37
May, 2036	132	$771.76	$838.70	$300.00	$1,910.46	$184,084.67
Jun, 2036	133	$767.02	$843.45	$300.00	$1,910.46	$182,941.22
Jul, 2036	134	$762.26	$848.21	$300.00	$1,910.46	$181,793.01
Aug, 2036	135	$757.47	$852.99	$300.00	$1,910.46	$180,640.02
Sep, 2036	136	$752.67	$857.80	$300.00	$1,910.46	$179,482.22
Oct, 2036	137	$747.84	$862.62	$300.00	$1,910.46	$178,319.60
Nov, 2036	138	$743.00	$867.47	$300.00	$1,910.46	$177,152.13
Dec, 2036	139	$738.13	$872.33	$300.00	$1,910.46	$175,979.80
Jan, 2037	140	$733.25	$877.22	$300.00	$1,910.46	$174,802.59
Feb, 2037	141	$728.34	$882.12	$300.00	$1,910.46	$173,620.47
Mar, 2037	142	$723.42	$887.05	$300.00	$1,910.46	$172,433.42
Apr, 2037	143	$718.47	$891.99	$300.00	$1,910.46	$171,241.43
May, 2037	144	$713.51	$896.96	$300.00	$1,910.46	$170,044.47
Jun, 2037	145	$708.52	$901.95	$300.00	$1,910.46	$168,842.52
Jul, 2037	146	$703.51	$906.95	$300.00	$1,910.46	$167,635.57
Aug, 2037	147	$698.48	$911.98	$300.00	$1,910.46	$166,423.59
Sep, 2037	148	$693.43	$917.03	$300.00	$1,910.46	$165,206.55
Oct, 2037	149	$688.36	$922.10	$300.00	$1,910.46	$163,984.45
Nov, 2037	150	$683.27	$927.20	$300.00	$1,910.46	$162,757.25
Dec, 2037	151	$678.16	$932.31	$300.00	$1,910.46	$161,524.94
Jan, 2038	152	$673.02	$937.44	$300.00	$1,910.46	$160,287.50
Feb, 2038	153	$667.86	$942.60	$300.00	$1,910.46	$159,044.90
Mar, 2038	154	$662.69	$947.78	$300.00	$1,910.46	$157,797.12
Apr, 2038	155	$657.49	$952.98	$300.00	$1,910.46	$156,544.14
May, 2038	156	$652.27	$958.20	$300.00	$1,910.46	$155,285.94
Jun, 2038	157	$647.02	$963.44	$300.00	$1,910.46	$154,022.50
Jul, 2038	158	$641.76	$968.70	$300.00	$1,910.46	$152,753.80
Aug, 2038	159	$636.47	$973.99	$300.00	$1,910.46	$151,479.81
Sep, 2038	160	$631.17	$979.30	$300.00	$1,910.46	$150,200.51
Oct, 2038	161	$625.84	$984.63	$300.00	$1,910.46	$148,915.88
Nov, 2038	162	$620.48	$989.98	$300.00	$1,910.46	$147,625.90
Dec, 2038	163	$615.11	$995.36	$300.00	$1,910.46	$146,330.54
Jan, 2039	164	$609.71	$1,000.75	$300.00	$1,910.46	$145,029.79
Feb, 2039	165	$604.29	$1,006.17	$300.00	$1,910.46	$143,723.61
Mar, 2039	166	$598.85	$1,011.62	$300.00	$1,910.46	$142,412.00
Apr, 2039	167	$593.38	$1,017.08	$300.00	$1,910.46	$141,094.92
May, 2039	168	$587.90	$1,022.57	$300.00	$1,910.46	$139,772.35
Jun, 2039	169	$582.38	$1,028.08	$300.00	$1,910.46	$138,444.27
Jul, 2039	170	$576.85	$1,033.61	$300.00	$1,910.46	$137,110.65
Aug, 2039	171	$571.29	$1,039.17	$300.00	$1,910.46	$135,771.48
Sep, 2039	172	$565.71	$1,044.75	$300.00	$1,910.46	$134,426.73
Oct, 2039	173	$560.11	$1,050.35	$300.00	$1,910.46	$133,076.38
Nov, 2039	174	$554.48	$1,055.98	$300.00	$1,910.46	$131,720.40
Dec, 2039	175	$548.83	$1,061.63	$300.00	$1,910.46	$130,358.77
Jan, 2040	176	$543.16	$1,067.30	$300.00	$1,910.46	$128,991.46
Feb, 2040	177	$537.46	$1,073.00	$300.00	$1,910.46	$127,618.46
Mar, 2040	178	$531.74	$1,078.72	$300.00	$1,910.46	$126,239.74
Apr, 2040	179	$526.00	$1,084.47	$300.00	$1,910.46	$124,855.28
May, 2040	180	$520.23	$1,090.23	$300.00	$1,910.46	$123,465.04
Jun, 2040	181	$514.44	$1,096.03	$300.00	$1,910.46	$122,069.02
Jul, 2040	182	$508.62	$1,101.84	$300.00	$1,910.46	$120,667.17
Aug, 2040	183	$502.78	$1,107.68	$300.00	$1,910.46	$119,259.49
Sep, 2040	184	$496.91	$1,113.55	$300.00	$1,910.46	$117,845.94
Oct, 2040	185	$491.02	$1,119.44	$300.00	$1,910.46	$116,426.50
Nov, 2040	186	$485.11	$1,125.35	$300.00	$1,910.46	$115,001.14
Dec, 2040	187	$479.17	$1,131.29	$300.00	$1,910.46	$113,569.85
Jan, 2041	188	$473.21	$1,137.26	$300.00	$1,910.46	$112,132.59
Feb, 2041	189	$467.22	$1,143.25	$300.00	$1,910.46	$110,689.35
Mar, 2041	190	$461.21	$1,149.26	$300.00	$1,910.46	$109,240.09
Apr, 2041	191	$455.17	$1,155.30	$300.00	$1,910.46	$107,784.79
May, 2041	192	$449.10	$1,161.36	$300.00	$1,910.46	$106,323.43
Jun, 2041	193	$443.01	$1,167.45	$300.00	$1,910.46	$104,855.98
Jul, 2041	194	$436.90	$1,173.56	$300.00	$1,910.46	$103,382.41
Aug, 2041	195	$430.76	$1,179.70	$300.00	$1,910.46	$101,902.71
Sep, 2041	196	$424.59	$1,185.87	$300.00	$1,910.46	$100,416.84
Oct, 2041	197	$418.40	$1,192.06	$300.00	$1,910.46	$98,924.77
Nov, 2041	198	$412.19	$1,198.28	$300.00	$1,910.46	$97,426.50
Dec, 2041	199	$405.94	$1,204.52	$300.00	$1,910.46	$95,921.98
Jan, 2042	200	$399.67	$1,210.79	$300.00	$1,910.46	$94,411.19
Feb, 2042	201	$393.38	$1,217.08	$300.00	$1,910.46	$92,894.10
Mar, 2042	202	$387.06	$1,223.41	$300.00	$1,910.46	$91,370.69
Apr, 2042	203	$380.71	$1,229.75	$300.00	$1,910.46	$89,840.94
May, 2042	204	$374.34	$1,236.13	$300.00	$1,910.46	$88,304.81
Jun, 2042	205	$367.94	$1,242.53	$300.00	$1,910.46	$86,762.28
Jul, 2042	206	$361.51	$1,248.96	$300.00	$1,910.46	$85,213.33
Aug, 2042	207	$355.06	$1,255.41	$300.00	$1,910.46	$83,657.92
Sep, 2042	208	$348.57	$1,261.89	$300.00	$1,910.46	$82,096.03
Oct, 2042	209	$342.07	$1,268.40	$300.00	$1,910.46	$80,527.63
Nov, 2042	210	$335.53	$1,274.93	$300.00	$1,910.46	$78,952.70
Dec, 2042	211	$328.97	$1,281.50	$300.00	$1,910.46	$77,371.20
Jan, 2043	212	$322.38	$1,288.08	$300.00	$1,910.46	$75,783.12
Feb, 2043	213	$315.76	$1,294.70	$300.00	$1,910.46	$74,188.42
Mar, 2043	214	$309.12	$1,301.35	$300.00	$1,910.46	$72,587.07
Apr, 2043	215	$302.45	$1,308.02	$300.00	$1,910.46	$70,979.05
May, 2043	216	$295.75	$1,314.72	$300.00	$1,910.46	$69,364.33
Jun, 2043	217	$289.02	$1,321.45	$300.00	$1,910.46	$67,742.89
Jul, 2043	218	$282.26	$1,328.20	$300.00	$1,910.46	$66,114.68
Aug, 2043	219	$275.48	$1,334.99	$300.00	$1,910.46	$64,479.70
Sep, 2043	220	$268.67	$1,341.80	$300.00	$1,910.46	$62,837.90
Oct, 2043	221	$261.82	$1,348.64	$300.00	$1,910.46	$61,189.26
Nov, 2043	222	$254.96	$1,355.51	$300.00	$1,910.46	$59,533.75
Dec, 2043	223	$248.06	$1,362.41	$300.00	$1,910.46	$57,871.34
Jan, 2044	224	$241.13	$1,369.33	$300.00	$1,910.46	$56,202.00
Feb, 2044	225	$234.18	$1,376.29	$300.00	$1,910.46	$54,525.71
Mar, 2044	226	$227.19	$1,383.27	$300.00	$1,910.46	$52,842.44
Apr, 2044	227	$220.18	$1,390.29	$300.00	$1,910.46	$51,152.15
May, 2044	228	$213.13	$1,397.33	$300.00	$1,910.46	$49,454.82
Jun, 2044	229	$206.06	$1,404.40	$300.00	$1,910.46	$47,750.42
Jul, 2044	230	$198.96	$1,411.50	$300.00	$1,910.46	$46,038.91
Aug, 2044	231	$191.83	$1,418.64	$300.00	$1,910.46	$44,320.28
Sep, 2044	232	$184.67	$1,425.80	$300.00	$1,910.46	$42,594.48
Oct, 2044	233	$177.48	$1,432.99	$300.00	$1,910.46	$40,861.49
Nov, 2044	234	$170.26	$1,440.21	$300.00	$1,910.46	$39,121.28
Dec, 2044	235	$163.01	$1,447.46	$300.00	$1,910.46	$37,373.82
Jan, 2045	236	$155.72	$1,454.74	$300.00	$1,910.46	$35,619.08
Feb, 2045	237	$148.41	$1,462.05	$300.00	$1,910.46	$33,857.03
Mar, 2045	238	$141.07	$1,469.39	$300.00	$1,910.46	$32,087.64
Apr, 2045	239	$133.70	$1,476.77	$300.00	$1,910.46	$30,310.87
May, 2045	240	$126.30	$1,484.17	$300.00	$1,910.46	$28,526.70
Jun, 2045	241	$118.86	$1,491.60	$300.00	$1,910.46	$26,735.10
Jul, 2045	242	$111.40	$1,499.07	$300.00	$1,910.46	$24,936.03
Aug, 2045	243	$103.90	$1,506.56	$300.00	$1,910.46	$23,129.46
Sep, 2045	244	$96.37	$1,514.09	$300.00	$1,910.46	$21,315.37
Oct, 2045	245	$88.81	$1,521.65	$300.00	$1,910.46	$19,493.72
Nov, 2045	246	$81.22	$1,529.24	$300.00	$1,910.46	$17,664.48
Dec, 2045	247	$73.60	$1,536.86	$300.00	$1,910.46	$15,827.62
Jan, 2046	248	$65.95	$1,544.52	$300.00	$1,910.46	$13,983.10
Feb, 2046	249	$58.26	$1,552.20	$300.00	$1,910.46	$12,130.90
Mar, 2046	250	$50.55	$1,559.92	$300.00	$1,910.46	$10,270.98
Apr, 2046	251	$42.80	$1,567.67	$300.00	$1,910.46	$8,403.31
May, 2046	252	$35.01	$1,575.45	$300.00	$1,910.46	$6,527.86
Jun, 2046	253	$27.20	$1,583.27	$300.00	$1,910.46	$4,644.59
Jul, 2046	254	$19.35	$1,591.11	$300.00	$1,910.46	$2,753.48
Aug, 2046	255	$11.47	$1,598.99	$300.00	$1,910.46	$854.49
Sep, 2046	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		Sep, 2046		Mar, 2040

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 loan calculator with extra payments 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.

Irregular Amortization Schedule

Check Today's Mortgage Rates


Compare Today's Mortgage Rates
Check HELOC Rates