Amortization Schedule

Home Mortgage Calculator Car Loan Calculator Recast Calculator HELOC Calculator Refinance Calculator Excel

Reverse Mortgage Payoff Calculator

Refinance Rates Home Equity Rates Mortgage Rates

Reverse Mortgage Payoff Calculator with amortization schedule to calculate how much earlier you can payoff your reverse mortgage with extra payment and check the interest payment savings.

Reverse Mortgage Early Payoff Calculator
Reverse Mortgage Balance
 $
Interest Rate
Current Monthly Payment
 $
Extra Monthly Payment
 $
OR
Desired Payoff Years
 years

Reverse Mortgage vs. Early Payoff
Original Early Payoff
Monthly Payment
 $2,325.72
$2,705.72
Expected Payoff Time
 61 months
51 months
Total Interest
 $20,121.40 $16,805.08
Total Principal
 $120,000.00 $120,000.00
Total Payment
 $140,121.40 $136,805.08
Total Interest Savings
 $0 $3,316.32
Payoff Date
 Nov, 2030 Jan, 2030


Reverse Mortgage Early Payoff Amortization Schedule
Payment Date Payment # Interest Paid Principal Paid Total Payment Remaining Balance
Nov, 2025 1 $625.00 $2,080.72 $2,705.72 $117,919.28
Dec, 2025 2 $614.16 $2,091.56 $2,705.72 $115,827.72
Jan, 2026 3 $603.27 $2,102.45 $2,705.72 $113,725.27
Feb, 2026 4 $592.32 $2,113.40 $2,705.72 $111,611.87
Mar, 2026 5 $581.31 $2,124.41 $2,705.72 $109,487.46
Apr, 2026 6 $570.25 $2,135.47 $2,705.72 $107,351.99
May, 2026 7 $559.12 $2,146.60 $2,705.72 $105,205.40
Jun, 2026 8 $547.94 $2,157.78 $2,705.72 $103,047.62
Jul, 2026 9 $536.71 $2,169.01 $2,705.72 $100,878.61
Aug, 2026 10 $525.41 $2,180.31 $2,705.72 $98,698.30
Sep, 2026 11 $514.05 $2,191.67 $2,705.72 $96,506.63
Oct, 2026 12 $502.64 $2,203.08 $2,705.72 $94,303.55
Nov, 2026 13 $491.16 $2,214.56 $2,705.72 $92,088.99
Dec, 2026 14 $479.63 $2,226.09 $2,705.72 $89,862.90
Jan, 2027 15 $468.04 $2,237.68 $2,705.72 $87,625.22
Feb, 2027 16 $456.38 $2,249.34 $2,705.72 $85,375.88
Mar, 2027 17 $444.67 $2,261.05 $2,705.72 $83,114.83
Apr, 2027 18 $432.89 $2,272.83 $2,705.72 $80,842.00
May, 2027 19 $421.05 $2,284.67 $2,705.72 $78,557.33
Jun, 2027 20 $409.15 $2,296.57 $2,705.72 $76,260.76
Jul, 2027 21 $397.19 $2,308.53 $2,705.72 $73,952.23
Aug, 2027 22 $385.17 $2,320.55 $2,705.72 $71,631.68
Sep, 2027 23 $373.08 $2,332.64 $2,705.72 $69,299.04
Oct, 2027 24 $360.93 $2,344.79 $2,705.72 $66,954.25
Nov, 2027 25 $348.72 $2,357.00 $2,705.72 $64,597.25
Dec, 2027 26 $336.44 $2,369.28 $2,705.72 $62,227.98
Jan, 2028 27 $324.10 $2,381.62 $2,705.72 $59,846.36
Feb, 2028 28 $311.70 $2,394.02 $2,705.72 $57,452.34
Mar, 2028 29 $299.23 $2,406.49 $2,705.72 $55,045.85
Apr, 2028 30 $286.70 $2,419.02 $2,705.72 $52,626.83
May, 2028 31 $274.10 $2,431.62 $2,705.72 $50,195.21
Jun, 2028 32 $261.43 $2,444.29 $2,705.72 $47,750.92
Jul, 2028 33 $248.70 $2,457.02 $2,705.72 $45,293.90
Aug, 2028 34 $235.91 $2,469.81 $2,705.72 $42,824.09
Sep, 2028 35 $223.04 $2,482.68 $2,705.72 $40,341.41
Oct, 2028 36 $210.11 $2,495.61 $2,705.72 $37,845.80
Nov, 2028 37 $197.11 $2,508.61 $2,705.72 $35,337.20
Dec, 2028 38 $184.05 $2,521.67 $2,705.72 $32,815.53
Jan, 2029 39 $170.91 $2,534.81 $2,705.72 $30,280.72
Feb, 2029 40 $157.71 $2,548.01 $2,705.72 $27,732.71
Mar, 2029 41 $144.44 $2,561.28 $2,705.72 $25,171.43
Apr, 2029 42 $131.10 $2,574.62 $2,705.72 $22,596.81
May, 2029 43 $117.69 $2,588.03 $2,705.72 $20,008.79
Jun, 2029 44 $104.21 $2,601.51 $2,705.72 $17,407.28
Jul, 2029 45 $90.66 $2,615.06 $2,705.72 $14,792.22
Aug, 2029 46 $77.04 $2,628.68 $2,705.72 $12,163.54
Sep, 2029 47 $63.35 $2,642.37 $2,705.72 $9,521.18
Oct, 2029 48 $49.59 $2,656.13 $2,705.72 $6,865.05
Nov, 2029 49 $35.76 $2,669.96 $2,705.72 $4,195.08
Dec, 2029 50 $21.85 $2,683.87 $2,705.72 $1,511.21
Jan, 2030 51 $7.87 $1,511.21 $1,519.08 $0.00



Compare Today's Mortgage Rates
Today's HELOC Rates


Check Today's Mortgage Rates


Compare Today's Mortgage Rates
Check HELOC Rates

Amortization Schedule | Terms | Privacy | Disclaimer | Contact

©2025 Amortization Schedule