Amortization Schedule


Mortgage Refinance Calculator

Mortgage Refinance Calculator is used to calculate the monthly mortgage payments for your refinance loan. Refinance amortization calculator will show you whether refinance is a good option and how much you can save by refinancing your existing mortgage.

Refinance Amortization Calculator

Remaining Balance
$
Interest Rate
Current Monthly Payment
$
New Interest Rate
New Loan Terms
years
Closing Cost
$
Other Expenses
$

Mortgage Refinance Calculator Results

New Monthly Payment:
$1,072.32
Payoff Date:
Dec, 2040
Closing Cost:
$0.00
Other Expenses:
$0.00
Interest Savings:
$11,256.79
Total Savings:
$11,256.79

Mortgage Refinance Amortization Schedule

Payment Date Payment # Interest Paid Principal Paid Total Payment Remaining Balance
Jan, 2026 1 $437.50 $634.82 $1,072.32 $149,365.18
Feb, 2026 2 $435.65 $636.68 $1,072.32 $148,728.50
Mar, 2026 3 $433.79 $638.53 $1,072.32 $148,089.97
Apr, 2026 4 $431.93 $640.39 $1,072.32 $147,449.57
May, 2026 5 $430.06 $642.26 $1,072.32 $146,807.31
Jun, 2026 6 $428.19 $644.14 $1,072.32 $146,163.18
Jul, 2026 7 $426.31 $646.01 $1,072.32 $145,517.16
Aug, 2026 8 $424.43 $647.90 $1,072.32 $144,869.26
Sep, 2026 9 $422.54 $649.79 $1,072.32 $144,219.47
Oct, 2026 10 $420.64 $651.68 $1,072.32 $143,567.79
Nov, 2026 11 $418.74 $653.58 $1,072.32 $142,914.21
Dec, 2026 12 $416.83 $655.49 $1,072.32 $142,258.71
Jan, 2027 13 $414.92 $657.40 $1,072.32 $141,601.31
Feb, 2027 14 $413.00 $659.32 $1,072.32 $140,941.99
Mar, 2027 15 $411.08 $661.24 $1,072.32 $140,280.75
Apr, 2027 16 $409.15 $663.17 $1,072.32 $139,617.58
May, 2027 17 $407.22 $665.11 $1,072.32 $138,952.47
Jun, 2027 18 $405.28 $667.05 $1,072.32 $138,285.43
Jul, 2027 19 $403.33 $668.99 $1,072.32 $137,616.43
Aug, 2027 20 $401.38 $670.94 $1,072.32 $136,945.49
Sep, 2027 21 $399.42 $672.90 $1,072.32 $136,272.59
Oct, 2027 22 $397.46 $674.86 $1,072.32 $135,597.73
Nov, 2027 23 $395.49 $676.83 $1,072.32 $134,920.90
Dec, 2027 24 $393.52 $678.80 $1,072.32 $134,242.10
Jan, 2028 25 $391.54 $680.78 $1,072.32 $133,561.31
Feb, 2028 26 $389.55 $682.77 $1,072.32 $132,878.54
Mar, 2028 27 $387.56 $684.76 $1,072.32 $132,193.78
Apr, 2028 28 $385.57 $686.76 $1,072.32 $131,507.02
May, 2028 29 $383.56 $688.76 $1,072.32 $130,818.26
Jun, 2028 30 $381.55 $690.77 $1,072.32 $130,127.49
Jul, 2028 31 $379.54 $692.79 $1,072.32 $129,434.70
Aug, 2028 32 $377.52 $694.81 $1,072.32 $128,739.90
Sep, 2028 33 $375.49 $696.83 $1,072.32 $128,043.07
Oct, 2028 34 $373.46 $698.86 $1,072.32 $127,344.20
Nov, 2028 35 $371.42 $700.90 $1,072.32 $126,643.30
Dec, 2028 36 $369.38 $702.95 $1,072.32 $125,940.35
Jan, 2029 37 $367.33 $705.00 $1,072.32 $125,235.35
Feb, 2029 38 $365.27 $707.05 $1,072.32 $124,528.30
Mar, 2029 39 $363.21 $709.12 $1,072.32 $123,819.18
Apr, 2029 40 $361.14 $711.18 $1,072.32 $123,108.00
May, 2029 41 $359.06 $713.26 $1,072.32 $122,394.74
Jun, 2029 42 $356.98 $715.34 $1,072.32 $121,679.40
Jul, 2029 43 $354.90 $717.43 $1,072.32 $120,961.97
Aug, 2029 44 $352.81 $719.52 $1,072.32 $120,242.46
Sep, 2029 45 $350.71 $721.62 $1,072.32 $119,520.84
Oct, 2029 46 $348.60 $723.72 $1,072.32 $118,797.12
Nov, 2029 47 $346.49 $725.83 $1,072.32 $118,071.29
Dec, 2029 48 $344.37 $727.95 $1,072.32 $117,343.34
Jan, 2030 49 $342.25 $730.07 $1,072.32 $116,613.26
Feb, 2030 50 $340.12 $732.20 $1,072.32 $115,881.06
Mar, 2030 51 $337.99 $734.34 $1,072.32 $115,146.72
Apr, 2030 52 $335.84 $736.48 $1,072.32 $114,410.25
May, 2030 53 $333.70 $738.63 $1,072.32 $113,671.62
Jun, 2030 54 $331.54 $740.78 $1,072.32 $112,930.84
Jul, 2030 55 $329.38 $742.94 $1,072.32 $112,187.89
Aug, 2030 56 $327.21 $745.11 $1,072.32 $111,442.78
Sep, 2030 57 $325.04 $747.28 $1,072.32 $110,695.50
Oct, 2030 58 $322.86 $749.46 $1,072.32 $109,946.04
Nov, 2030 59 $320.68 $751.65 $1,072.32 $109,194.39
Dec, 2030 60 $318.48 $753.84 $1,072.32 $108,440.55
Jan, 2031 61 $316.28 $756.04 $1,072.32 $107,684.51
Feb, 2031 62 $314.08 $758.24 $1,072.32 $106,926.27
Mar, 2031 63 $311.87 $760.46 $1,072.32 $106,165.81
Apr, 2031 64 $309.65 $762.67 $1,072.32 $105,403.14
May, 2031 65 $307.43 $764.90 $1,072.32 $104,638.24
Jun, 2031 66 $305.19 $767.13 $1,072.32 $103,871.11
Jul, 2031 67 $302.96 $769.37 $1,072.32 $103,101.75
Aug, 2031 68 $300.71 $771.61 $1,072.32 $102,330.14
Sep, 2031 69 $298.46 $773.86 $1,072.32 $101,556.28
Oct, 2031 70 $296.21 $776.12 $1,072.32 $100,780.16
Nov, 2031 71 $293.94 $778.38 $1,072.32 $100,001.78
Dec, 2031 72 $291.67 $780.65 $1,072.32 $99,221.12
Jan, 2032 73 $289.39 $782.93 $1,072.32 $98,438.20
Feb, 2032 74 $287.11 $785.21 $1,072.32 $97,652.98
Mar, 2032 75 $284.82 $787.50 $1,072.32 $96,865.48
Apr, 2032 76 $282.52 $789.80 $1,072.32 $96,075.68
May, 2032 77 $280.22 $792.10 $1,072.32 $95,283.58
Jun, 2032 78 $277.91 $794.41 $1,072.32 $94,489.16
Jul, 2032 79 $275.59 $796.73 $1,072.32 $93,692.43
Aug, 2032 80 $273.27 $799.05 $1,072.32 $92,893.38
Sep, 2032 81 $270.94 $801.38 $1,072.32 $92,092.00
Oct, 2032 82 $268.60 $803.72 $1,072.32 $91,288.27
Nov, 2032 83 $266.26 $806.07 $1,072.32 $90,482.21
Dec, 2032 84 $263.91 $808.42 $1,072.32 $89,673.79
Jan, 2033 85 $261.55 $810.78 $1,072.32 $88,863.01
Feb, 2033 86 $259.18 $813.14 $1,072.32 $88,049.87
Mar, 2033 87 $256.81 $815.51 $1,072.32 $87,234.36
Apr, 2033 88 $254.43 $817.89 $1,072.32 $86,416.47
May, 2033 89 $252.05 $820.28 $1,072.32 $85,596.20
Jun, 2033 90 $249.66 $822.67 $1,072.32 $84,773.53
Jul, 2033 91 $247.26 $825.07 $1,072.32 $83,948.46
Aug, 2033 92 $244.85 $827.47 $1,072.32 $83,120.99
Sep, 2033 93 $242.44 $829.89 $1,072.32 $82,291.10
Oct, 2033 94 $240.02 $832.31 $1,072.32 $81,458.79
Nov, 2033 95 $237.59 $834.74 $1,072.32 $80,624.05
Dec, 2033 96 $235.15 $837.17 $1,072.32 $79,786.88
Jan, 2034 97 $232.71 $839.61 $1,072.32 $78,947.27
Feb, 2034 98 $230.26 $842.06 $1,072.32 $78,105.21
Mar, 2034 99 $227.81 $844.52 $1,072.32 $77,260.69
Apr, 2034 100 $225.34 $846.98 $1,072.32 $76,413.71
May, 2034 101 $222.87 $849.45 $1,072.32 $75,564.26
Jun, 2034 102 $220.40 $851.93 $1,072.32 $74,712.34
Jul, 2034 103 $217.91 $854.41 $1,072.32 $73,857.92
Aug, 2034 104 $215.42 $856.90 $1,072.32 $73,001.02
Sep, 2034 105 $212.92 $859.40 $1,072.32 $72,141.61
Oct, 2034 106 $210.41 $861.91 $1,072.32 $71,279.70
Nov, 2034 107 $207.90 $864.42 $1,072.32 $70,415.28
Dec, 2034 108 $205.38 $866.95 $1,072.32 $69,548.33
Jan, 2035 109 $202.85 $869.47 $1,072.32 $68,678.86
Feb, 2035 110 $200.31 $872.01 $1,072.32 $67,806.85
Mar, 2035 111 $197.77 $874.55 $1,072.32 $66,932.29
Apr, 2035 112 $195.22 $877.10 $1,072.32 $66,055.19
May, 2035 113 $192.66 $879.66 $1,072.32 $65,175.53
Jun, 2035 114 $190.10 $882.23 $1,072.32 $64,293.30
Jul, 2035 115 $187.52 $884.80 $1,072.32 $63,408.50
Aug, 2035 116 $184.94 $887.38 $1,072.32 $62,521.11
Sep, 2035 117 $182.35 $889.97 $1,072.32 $61,631.14
Oct, 2035 118 $179.76 $892.57 $1,072.32 $60,738.58
Nov, 2035 119 $177.15 $895.17 $1,072.32 $59,843.41
Dec, 2035 120 $174.54 $897.78 $1,072.32 $58,945.63
Jan, 2036 121 $171.92 $900.40 $1,072.32 $58,045.23
Feb, 2036 122 $169.30 $903.03 $1,072.32 $57,142.20
Mar, 2036 123 $166.66 $905.66 $1,072.32 $56,236.54
Apr, 2036 124 $164.02 $908.30 $1,072.32 $55,328.24
May, 2036 125 $161.37 $910.95 $1,072.32 $54,417.29
Jun, 2036 126 $158.72 $913.61 $1,072.32 $53,503.69
Jul, 2036 127 $156.05 $916.27 $1,072.32 $52,587.42
Aug, 2036 128 $153.38 $918.94 $1,072.32 $51,668.47
Sep, 2036 129 $150.70 $921.62 $1,072.32 $50,746.85
Oct, 2036 130 $148.01 $924.31 $1,072.32 $49,822.54
Nov, 2036 131 $145.32 $927.01 $1,072.32 $48,895.53
Dec, 2036 132 $142.61 $929.71 $1,072.32 $47,965.82
Jan, 2037 133 $139.90 $932.42 $1,072.32 $47,033.39
Feb, 2037 134 $137.18 $935.14 $1,072.32 $46,098.25
Mar, 2037 135 $134.45 $937.87 $1,072.32 $45,160.38
Apr, 2037 136 $131.72 $940.61 $1,072.32 $44,219.77
May, 2037 137 $128.97 $943.35 $1,072.32 $43,276.42
Jun, 2037 138 $126.22 $946.10 $1,072.32 $42,330.32
Jul, 2037 139 $123.46 $948.86 $1,072.32 $41,381.46
Aug, 2037 140 $120.70 $951.63 $1,072.32 $40,429.83
Sep, 2037 141 $117.92 $954.40 $1,072.32 $39,475.43
Oct, 2037 142 $115.14 $957.19 $1,072.32 $38,518.24
Nov, 2037 143 $112.34 $959.98 $1,072.32 $37,558.26
Dec, 2037 144 $109.54 $962.78 $1,072.32 $36,595.48
Jan, 2038 145 $106.74 $965.59 $1,072.32 $35,629.90
Feb, 2038 146 $103.92 $968.40 $1,072.32 $34,661.49
Mar, 2038 147 $101.10 $971.23 $1,072.32 $33,690.27
Apr, 2038 148 $98.26 $974.06 $1,072.32 $32,716.21
May, 2038 149 $95.42 $976.90 $1,072.32 $31,739.30
Jun, 2038 150 $92.57 $979.75 $1,072.32 $30,759.55
Jul, 2038 151 $89.72 $982.61 $1,072.32 $29,776.95
Aug, 2038 152 $86.85 $985.47 $1,072.32 $28,791.47
Sep, 2038 153 $83.98 $988.35 $1,072.32 $27,803.12
Oct, 2038 154 $81.09 $991.23 $1,072.32 $26,811.89
Nov, 2038 155 $78.20 $994.12 $1,072.32 $25,817.77
Dec, 2038 156 $75.30 $997.02 $1,072.32 $24,820.75
Jan, 2039 157 $72.39 $999.93 $1,072.32 $23,820.82
Feb, 2039 158 $69.48 $1,002.85 $1,072.32 $22,817.97
Mar, 2039 159 $66.55 $1,005.77 $1,072.32 $21,812.20
Apr, 2039 160 $63.62 $1,008.70 $1,072.32 $20,803.49
May, 2039 161 $60.68 $1,011.65 $1,072.32 $19,791.85
Jun, 2039 162 $57.73 $1,014.60 $1,072.32 $18,777.25
Jul, 2039 163 $54.77 $1,017.56 $1,072.32 $17,759.69
Aug, 2039 164 $51.80 $1,020.52 $1,072.32 $16,739.17
Sep, 2039 165 $48.82 $1,023.50 $1,072.32 $15,715.67
Oct, 2039 166 $45.84 $1,026.49 $1,072.32 $14,689.18
Nov, 2039 167 $42.84 $1,029.48 $1,072.32 $13,659.70
Dec, 2039 168 $39.84 $1,032.48 $1,072.32 $12,627.22
Jan, 2040 169 $36.83 $1,035.49 $1,072.32 $11,591.72
Feb, 2040 170 $33.81 $1,038.51 $1,072.32 $10,553.21
Mar, 2040 171 $30.78 $1,041.54 $1,072.32 $9,511.66
Apr, 2040 172 $27.74 $1,044.58 $1,072.32 $8,467.08
May, 2040 173 $24.70 $1,047.63 $1,072.32 $7,419.45
Jun, 2040 174 $21.64 $1,050.68 $1,072.32 $6,368.77
Jul, 2040 175 $18.58 $1,053.75 $1,072.32 $5,315.02
Aug, 2040 176 $15.50 $1,056.82 $1,072.32 $4,258.20
Sep, 2040 177 $12.42 $1,059.90 $1,072.32 $3,198.30
Oct, 2040 178 $9.33 $1,063.00 $1,072.32 $2,135.30
Nov, 2040 179 $6.23 $1,066.10 $1,072.32 $1,069.21
Dec, 2040 180 $3.12 $1,069.21 $1,072.32 $0.00

Original vs. Mortgage Refinance

Original Mortgage Refinance
Monthly Payment $1,046.87 $1,072.32
Total Interest $54,275.07 $43,018.29
Total Principal $150,000.00 $150,000.00
Total Payment $204,275.07 $193,018.29
Closing Cost $0 $0.00
Other Expenses $0 $0.00
Total Interest Savings $0 $11,256.79
Total Savings $0 $11,256.79
Payoff Date Apr, 2042 Dec, 2040


What is a mortgage refinance?

Mortgage refinance is when a borrower replaces his mortgage with a new loan. The new loan might have different terms, interest rates, and monthly payments. The most common reason for a mortgage refinance is when the interest rate declines, homeowners can save a lot of money on interest payments by refinancing their home mortgage. Some homeowners choose to refinance a 30-year term to a 15-year term to save even more on interest but with higher monthly payments.


How does mortgage refinance work?

The mortgage refinances process is similar to when homeowners apply for their first mortgage.  Lenders do financial background checks on the borrowers to see if they are able to repay the loan. They also check the borrower's credit score to decide what interest rate the borrower should get. The higher the credit score, the lower the interest rate. There are closing costs for refinancing a mortgage, it can be anywhere from 2% to 6% of the size of the loan. Borrowers can refinance with the same lender where they are getting their mortgage, or find a different lender that gives them a lower interest rate, cheaper closing costs, or both. Once approved, the new lender will pay off the balance on the existing mortgage, and the borrower will start paying the new lender the same way he does with his mortgage. The payment terms are reset since mortgage refinancing is a new loan. If the borrower has already paid 3 years of his mortgage, he would still need to pay for 30 years if he chooses a 30-year term for the refinance. Most lenders give borrowers the option to choose a shorter term if they want to pay off the loan earlier such as a 25-year term. Keep in mind, the lower the term, the more money that a borrower can save on interest payments, but the monthly payment would be higher.


Benefits of refinancing

There are many benefits of refinancing a home mortgage, the following are the main benefits.


  • Save lots of money - refinancing when the interest rate goes down could save borrowers thousands of dollars over the course of their mortgages.

  • Lower monthly payment - with a lower interest rate and if the term doesn't change, the monthly would be lower and borrowers can save more money.

  • Pay off earlier - with the reduction in interest rate, some borrowers could afford to shorten their loan terms from 30 years to 25 years or even 20 years.

  • Lock in fixed interest rate - borrowers with an adjustable interest rate (ARM) on their mortgages can have their interest rate locked in by refinancing. Refinancing is especially beneficial when the ARM mortgages are approaching the adjustment period where borrowers' rates are about to go up and higher monthly payments.

  • Remove PMI - homeowners who put less than 20% on their mortgages need to pay for private mortgage insurance. Once the borrowers' equity in their homes exceeds 20%, they can remove PMI payments by refinancing.



Downside of refinancing

While there are many benefits of refinancing, there are also downsides. Following are some of the disadvantages of refinancing a home mortgage.


  • Expensive closing costs & fees - the closing costs of refinancing are about 2% - 6% of the loan amount. Therefore, the interest rates may have to go down substantially for homeowners to save money.

  • Prepayment penalties - some lenders have prepayment penalties where they charge borrowers fees for paying off their mortgage. Borrowers should check with their current lender and review the terms and conditions before refinancing.

  • Payment clock is reset - if a borrower refinances to a 30-year term after 5 years of mortgage payments on a 30-year term, the repayment clock is reset and he has to pay for another 30 years instead of 25 years.

  • Increased monthly payments - borrowers' monthly payments could increase if they refinance to a shorter term. For example, if a borrower chooses to refinance his 30-year term into a 15-year term, the monthly payments could increase significantly.


When should you refinance your mortgage?

There are many factors that a homeowner should consider before refinancing their mortgage. If the homeowner wants to save money on interest payments, he should check if the interest rate has declined considerably compared to what he is paying now. Getting a lower interest rate is the main reason most people refinance their mortgages. Does the homeowner want to pay off his mortgage earlier by shortening the length of the terms from a 30-year mortgage to a 15-year mortgage? He could do that by making extra payments or recast the mortgage which is less costly than refinancing. Visit the mortgage recasting calculator to learn how recasting works and how much one can save. Does the homeowner have an adjustable interest rate for their mortgage and the rate is about to rise? Homeowners with an ARM for their mortgage may want to lock in a fixed interest rate for a lower monthly payment and save money in the long term. Does the homeowner have a good credit score and a stable income? Since refinancing requires credit and financial background checks, it is important that homeowners provide employment history and a good credit score to qualify for competitive rates.


Refinance Calculator

Use our refinance calculator to help decide whether or not to refinance your mortgage. The refinancing calculator shows the new monthly payment, and the total interest savings after factoring in the closing costs and expenses. It will also show how much earlier a borrower would pay off his mortgage by refinancing. Here is the meaning of each field of the mortgage refinance calculator. Remaining Balance - the balance on the current mortgage. Interest Rate - the interest rate of the existing home mortgage. Current Monthly Payment - the monthly payment the homeowner is making on his home mortgage. New Interest Rate - the interest rate the homeowner will pay after he refinances his mortgage. New Loan Terms - the term of the refinanced mortgage. Closing Costs - how much are the closing costs for refinancing? Other Expenses - are there any other expenses associated with the mortgage refinancing?



Amortization Schedule | Terms | Privacy | Disclaimer | Contact

©2026 Amortization Schedule