Free real estate calculator

Extra Payment Payoff Calculator

Compare payoff dates and total interest with an extra monthly principal payment.

By Calculate My Property EditorialUpdated September 30, 2026Professional review pending
01 / Your inputs

Start with your property.

Property1 inputs
USD
Current loan2 inputs
%
Fixed-rate fully amortizing assumption.
years
Excludes escrow payments.
Extra payment1 inputs
USD / month
Check prepayment terms and servicer application.
All amounts in USD.
Your estimate

New payoff time

243 monthsBased on your inputs · USD
Months saved
57
Interest saved
$68,042
Monthly P&I + extra
$2,226
The formula

Each payment reduces balance after monthly interest

Assumptions & limitations (1)
  • Fixed-rate P&I only. Final payment is capped at the remaining balance plus interest. Escrow, penalties and variable rates are excluded.
02 / Your next decisionMortgage RecastSeller Net Sheet
External resource

Compare your agent options.

Review services and negotiated compensation before signing a listing agreement.

Explore HomeLightExternal provider or resource. No paid referral arrangement is active.
Planning estimate. Editorially sourced; independent professional review is pending. How we calculate
The detail

Payment schedule

243 rows · full data in CSV
MonthPaymentInterestPrincipalBalance
12,225.621,625600.62299,399.38
22,225.621,621.75603.87298,795.5
32,225.621,618.48607.15298,188.36
42,225.621,615.19610.43297,577.92
52,225.621,611.88613.74296,964.18
62,225.621,608.56617.07296,347.12
72,225.621,605.21620.41295,726.71
82,225.621,601.85623.77295,102.94
92,225.621,598.47627.15294,475.79
102,225.621,595.08630.54293,845.25
112,225.621,591.66633.96293,211.29
122,225.621,588.23637.39292,573.9
132,225.621,584.78640.85291,933.05
142,225.621,581.3644.32291,288.73
152,225.621,577.81647.81290,640.92
162,225.621,574.31651.32289,989.61
172,225.621,570.78654.84289,334.76
182,225.621,567.23658.39288,676.37
192,225.621,563.66661.96288,014.41
202,225.621,560.08665.54287,348.87
212,225.621,556.47669.15286,679.72
222,225.621,552.85672.77286,006.95
232,225.621,549.2676.42285,330.53
242,225.621,545.54680.08284,650.45
252,225.621,541.86683.76283,966.69
262,225.621,538.15687.47283,279.22
272,225.621,534.43691.19282,588.02
282,225.621,530.69694.94281,893.09
292,225.621,526.92698.7281,194.39
302,225.621,523.14702.49280,491.9
312,225.621,519.33706.29279,785.61
322,225.621,515.51710.12279,075.5
332,225.621,511.66713.96278,361.53
342,225.621,507.79717.83277,643.7
352,225.621,503.9721.72276,921.99
362,225.621,499.99725.63276,196.36
372,225.621,496.06729.56275,466.8
382,225.621,492.11733.51274,733.29
392,225.621,488.14737.48273,995.81
402,225.621,484.14741.48273,254.33
412,225.621,480.13745.49272,508.84
422,225.621,476.09749.53271,759.3
432,225.621,472.03753.59271,005.71
442,225.621,467.95757.67270,248.04
452,225.621,463.84761.78269,486.26
462,225.621,459.72765.9268,720.36
472,225.621,455.57770.05267,950.3
482,225.621,451.4774.22267,176.08
492,225.621,447.2778.42266,397.66
502,225.621,442.99782.63265,615.03
512,225.621,438.75786.87264,828.15
522,225.621,434.49791.14264,037.02
532,225.621,430.2795.42263,241.6
542,225.621,425.89799.73262,441.87
552,225.621,421.56804.06261,637.81
562,225.621,417.2808.42260,829.39
572,225.621,412.83812.8260,016.59
582,225.621,408.42817.2259,199.4
592,225.621,404821.62258,377.77
602,225.621,399.55826.08257,551.7

Showing the first 60 rows. Download the CSV for the complete schedule.

Worked example

Follow the default numbers.

With current principal balance of $300,000, the model gives new payoff time: 243 months.

The formula is each payment reduces balance after monthly interest. Open the breakdown to trace expenses and assumptions. Change one input at a time to see how your decision changes. This example uses scenario inputs; it is not an offer, tax bill, appraisal or legal determination.

Extra principal reduces future interest

Each month’s interest is calculated on the outstanding balance. The scheduled payment pays that interest first, then principal; the extra payment reduces principal further. The tool compares the same loan with and without the extra amount and reconciles the final payment to the remaining balance. Escrow for taxes and insurance is outside the amortization.

The payoff date is a scenario

The number of modeled months assumes every extra payment arrives and is applied to principal. Changes in rate, skipped payments, fees or servicer timing can change the result. A fixed extra payment is different from a one-time curtailment; use the recast page for a lump-sum comparison. The annual table aggregates monthly amortization for easier review.

Verify payment application

Tell the servicer how additional money should be applied and check the next statement. Paying future installments in advance may not have the same effect as reducing principal immediately. Loan terms may impose conditions or penalties. Keep enough cash for other obligations before treating an interest-savings estimate as a complete household financial plan.

Keep your assumptions with the result

Save the calculation to your deal file to reuse compatible inputs in another tool. The file stays in this browser on this device. Download the CSV to open the complete inputs, results and schedule in Excel or Google Sheets. Use PDF to print the report or save it as a PDF. A share link includes entered financial figures in its URL, so use it only with people you intend to share those numbers with.