Loan calculators

Mortgage Payoff Calculator

Enter a mortgage balance, a rate and a term to see the payoff date, the total interest and every row of the schedule — then add an extra monthly payment, a lump sum on a date, or bi-weekly payments and see what each one is worth.

What do you know?
A one-off payment or a lump sum

Paid off September 1, 2056 after 360 payments

Monthly payment
$1,896.21
Payments
360
Total interest
$382,628.90
Total paid
$682,628.90

359 payments of $1,896.21; the last is $1,889.51.

Full amortization schedule — every payment
Every payment, from the first to the last. Total interest $382,628.90.
#DatePaymentInterestPrincipalBalance
12026-10-01$1,896.21$1,625.00$271.21$299,728.79
22026-11-01$1,896.21$1,623.53$272.68$299,456.11
32026-12-01$1,896.21$1,622.05$274.16$299,181.95
42027-01-01$1,896.21$1,620.57$275.64$298,906.31
52027-02-01$1,896.21$1,619.08$277.13$298,629.18
62027-03-01$1,896.21$1,617.57$278.64$298,350.54
72027-04-01$1,896.21$1,616.07$280.14$298,070.40
82027-05-01$1,896.21$1,614.55$281.66$297,788.74
92027-06-01$1,896.21$1,613.02$283.19$297,505.55
102027-07-01$1,896.21$1,611.49$284.72$297,220.83
112027-08-01$1,896.21$1,609.95$286.26$296,934.57
122027-09-01$1,896.21$1,608.40$287.81$296,646.76
132027-10-01$1,896.21$1,606.84$289.37$296,357.39
142027-11-01$1,896.21$1,605.27$290.94$296,066.45
152027-12-01$1,896.21$1,603.69$292.52$295,773.93
162028-01-01$1,896.21$1,602.11$294.10$295,479.83
172028-02-01$1,896.21$1,600.52$295.69$295,184.14
182028-03-01$1,896.21$1,598.91$297.30$294,886.84
192028-04-01$1,896.21$1,597.30$298.91$294,587.93
202028-05-01$1,896.21$1,595.68$300.53$294,287.40
212028-06-01$1,896.21$1,594.06$302.15$293,985.25
222028-07-01$1,896.21$1,592.42$303.79$293,681.46
232028-08-01$1,896.21$1,590.77$305.44$293,376.02
242028-09-01$1,896.21$1,589.12$307.09$293,068.93
252028-10-01$1,896.21$1,587.46$308.75$292,760.18
262028-11-01$1,896.21$1,585.78$310.43$292,449.75
272028-12-01$1,896.21$1,584.10$312.11$292,137.64
282029-01-01$1,896.21$1,582.41$313.80$291,823.84
292029-02-01$1,896.21$1,580.71$315.50$291,508.34
302029-03-01$1,896.21$1,579.00$317.21$291,191.13
312029-04-01$1,896.21$1,577.29$318.92$290,872.21
322029-05-01$1,896.21$1,575.56$320.65$290,551.56
332029-06-01$1,896.21$1,573.82$322.39$290,229.17
342029-07-01$1,896.21$1,572.07$324.14$289,905.03
352029-08-01$1,896.21$1,570.32$325.89$289,579.14
362029-09-01$1,896.21$1,568.55$327.66$289,251.48
372029-10-01$1,896.21$1,566.78$329.43$288,922.05
382029-11-01$1,896.21$1,564.99$331.22$288,590.83
392029-12-01$1,896.21$1,563.20$333.01$288,257.82
402030-01-01$1,896.21$1,561.40$334.81$287,923.01
412030-02-01$1,896.21$1,559.58$336.63$287,586.38
422030-03-01$1,896.21$1,557.76$338.45$287,247.93
432030-04-01$1,896.21$1,555.93$340.28$286,907.65
442030-05-01$1,896.21$1,554.08$342.13$286,565.52
452030-06-01$1,896.21$1,552.23$343.98$286,221.54
462030-07-01$1,896.21$1,550.37$345.84$285,875.70
472030-08-01$1,896.21$1,548.49$347.72$285,527.98
482030-09-01$1,896.21$1,546.61$349.60$285,178.38
492030-10-01$1,896.21$1,544.72$351.49$284,826.89
502030-11-01$1,896.21$1,542.81$353.40$284,473.49
512030-12-01$1,896.21$1,540.90$355.31$284,118.18
522031-01-01$1,896.21$1,538.97$357.24$283,760.94
532031-02-01$1,896.21$1,537.04$359.17$283,401.77
542031-03-01$1,896.21$1,535.09$361.12$283,040.65
552031-04-01$1,896.21$1,533.14$363.07$282,677.58
562031-05-01$1,896.21$1,531.17$365.04$282,312.54
572031-06-01$1,896.21$1,529.19$367.02$281,945.52
582031-07-01$1,896.21$1,527.20$369.01$281,576.51
592031-08-01$1,896.21$1,525.21$371.00$281,205.51
602031-09-01$1,896.21$1,523.20$373.01$280,832.50
612031-10-01$1,896.21$1,521.18$375.03$280,457.47
622031-11-01$1,896.21$1,519.14$377.07$280,080.40
632031-12-01$1,896.21$1,517.10$379.11$279,701.29
642032-01-01$1,896.21$1,515.05$381.16$279,320.13
652032-02-01$1,896.21$1,512.98$383.23$278,936.90
662032-03-01$1,896.21$1,510.91$385.30$278,551.60
672032-04-01$1,896.21$1,508.82$387.39$278,164.21
682032-05-01$1,896.21$1,506.72$389.49$277,774.72
692032-06-01$1,896.21$1,504.61$391.60$277,383.12
702032-07-01$1,896.21$1,502.49$393.72$276,989.40
712032-08-01$1,896.21$1,500.36$395.85$276,593.55
722032-09-01$1,896.21$1,498.22$397.99$276,195.56
732032-10-01$1,896.21$1,496.06$400.15$275,795.41
742032-11-01$1,896.21$1,493.89$402.32$275,393.09
752032-12-01$1,896.21$1,491.71$404.50$274,988.59
762033-01-01$1,896.21$1,489.52$406.69$274,581.90
772033-02-01$1,896.21$1,487.32$408.89$274,173.01
782033-03-01$1,896.21$1,485.10$411.11$273,761.90
792033-04-01$1,896.21$1,482.88$413.33$273,348.57
802033-05-01$1,896.21$1,480.64$415.57$272,933.00
812033-06-01$1,896.21$1,478.39$417.82$272,515.18
822033-07-01$1,896.21$1,476.12$420.09$272,095.09
832033-08-01$1,896.21$1,473.85$422.36$271,672.73
842033-09-01$1,896.21$1,471.56$424.65$271,248.08
852033-10-01$1,896.21$1,469.26$426.95$270,821.13
862033-11-01$1,896.21$1,466.95$429.26$270,391.87
872033-12-01$1,896.21$1,464.62$431.59$269,960.28
882034-01-01$1,896.21$1,462.28$433.93$269,526.35
892034-02-01$1,896.21$1,459.93$436.28$269,090.07
902034-03-01$1,896.21$1,457.57$438.64$268,651.43
912034-04-01$1,896.21$1,455.20$441.01$268,210.42
922034-05-01$1,896.21$1,452.81$443.40$267,767.02
932034-06-01$1,896.21$1,450.40$445.81$267,321.21
942034-07-01$1,896.21$1,447.99$448.22$266,872.99
952034-08-01$1,896.21$1,445.56$450.65$266,422.34
962034-09-01$1,896.21$1,443.12$453.09$265,969.25
972034-10-01$1,896.21$1,440.67$455.54$265,513.71
982034-11-01$1,896.21$1,438.20$458.01$265,055.70
992034-12-01$1,896.21$1,435.72$460.49$264,595.21
1002035-01-01$1,896.21$1,433.22$462.99$264,132.22
1012035-02-01$1,896.21$1,430.72$465.49$263,666.73
1022035-03-01$1,896.21$1,428.19$468.02$263,198.71
1032035-04-01$1,896.21$1,425.66$470.55$262,728.16
1042035-05-01$1,896.21$1,423.11$473.10$262,255.06
1052035-06-01$1,896.21$1,420.55$475.66$261,779.40
1062035-07-01$1,896.21$1,417.97$478.24$261,301.16
1072035-08-01$1,896.21$1,415.38$480.83$260,820.33
1082035-09-01$1,896.21$1,412.78$483.43$260,336.90
1092035-10-01$1,896.21$1,410.16$486.05$259,850.85
1102035-11-01$1,896.21$1,407.53$488.68$259,362.17
1112035-12-01$1,896.21$1,404.88$491.33$258,870.84
1122036-01-01$1,896.21$1,402.22$493.99$258,376.85
1132036-02-01$1,896.21$1,399.54$496.67$257,880.18
1142036-03-01$1,896.21$1,396.85$499.36$257,380.82
1152036-04-01$1,896.21$1,394.15$502.06$256,878.76
1162036-05-01$1,896.21$1,391.43$504.78$256,373.98
1172036-06-01$1,896.21$1,388.69$507.52$255,866.46
1182036-07-01$1,896.21$1,385.94$510.27$255,356.19
1192036-08-01$1,896.21$1,383.18$513.03$254,843.16
1202036-09-01$1,896.21$1,380.40$515.81$254,327.35
1212036-10-01$1,896.21$1,377.61$518.60$253,808.75
1222036-11-01$1,896.21$1,374.80$521.41$253,287.34
1232036-12-01$1,896.21$1,371.97$524.24$252,763.10
1242037-01-01$1,896.21$1,369.13$527.08$252,236.02
1252037-02-01$1,896.21$1,366.28$529.93$251,706.09
1262037-03-01$1,896.21$1,363.41$532.80$251,173.29
1272037-04-01$1,896.21$1,360.52$535.69$250,637.60
1282037-05-01$1,896.21$1,357.62$538.59$250,099.01
1292037-06-01$1,896.21$1,354.70$541.51$249,557.50
1302037-07-01$1,896.21$1,351.77$544.44$249,013.06
1312037-08-01$1,896.21$1,348.82$547.39$248,465.67
1322037-09-01$1,896.21$1,345.86$550.35$247,915.32
1332037-10-01$1,896.21$1,342.87$553.34$247,361.98
1342037-11-01$1,896.21$1,339.88$556.33$246,805.65
1352037-12-01$1,896.21$1,336.86$559.35$246,246.30
1362038-01-01$1,896.21$1,333.83$562.38$245,683.92
1372038-02-01$1,896.21$1,330.79$565.42$245,118.50
1382038-03-01$1,896.21$1,327.73$568.48$244,550.02
1392038-04-01$1,896.21$1,324.65$571.56$243,978.46
1402038-05-01$1,896.21$1,321.55$574.66$243,403.80
1412038-06-01$1,896.21$1,318.44$577.77$242,826.03
1422038-07-01$1,896.21$1,315.31$580.90$242,245.13
1432038-08-01$1,896.21$1,312.16$584.05$241,661.08
1442038-09-01$1,896.21$1,309.00$587.21$241,073.87
1452038-10-01$1,896.21$1,305.82$590.39$240,483.48
1462038-11-01$1,896.21$1,302.62$593.59$239,889.89
1472038-12-01$1,896.21$1,299.40$596.81$239,293.08
1482039-01-01$1,896.21$1,296.17$600.04$238,693.04
1492039-02-01$1,896.21$1,292.92$603.29$238,089.75
1502039-03-01$1,896.21$1,289.65$606.56$237,483.19
1512039-04-01$1,896.21$1,286.37$609.84$236,873.35
1522039-05-01$1,896.21$1,283.06$613.15$236,260.20
1532039-06-01$1,896.21$1,279.74$616.47$235,643.73
1542039-07-01$1,896.21$1,276.40$619.81$235,023.92
1552039-08-01$1,896.21$1,273.05$623.16$234,400.76
1562039-09-01$1,896.21$1,269.67$626.54$233,774.22
1572039-10-01$1,896.21$1,266.28$629.93$233,144.29
1582039-11-01$1,896.21$1,262.86$633.35$232,510.94
1592039-12-01$1,896.21$1,259.43$636.78$231,874.16
1602040-01-01$1,896.21$1,255.99$640.22$231,233.94
1612040-02-01$1,896.21$1,252.52$643.69$230,590.25
1622040-03-01$1,896.21$1,249.03$647.18$229,943.07
1632040-04-01$1,896.21$1,245.52$650.69$229,292.38
1642040-05-01$1,896.21$1,242.00$654.21$228,638.17
1652040-06-01$1,896.21$1,238.46$657.75$227,980.42
1662040-07-01$1,896.21$1,234.89$661.32$227,319.10
1672040-08-01$1,896.21$1,231.31$664.90$226,654.20
1682040-09-01$1,896.21$1,227.71$668.50$225,985.70
1692040-10-01$1,896.21$1,224.09$672.12$225,313.58
1702040-11-01$1,896.21$1,220.45$675.76$224,637.82
1712040-12-01$1,896.21$1,216.79$679.42$223,958.40
1722041-01-01$1,896.21$1,213.11$683.10$223,275.30
1732041-02-01$1,896.21$1,209.41$686.80$222,588.50
1742041-03-01$1,896.21$1,205.69$690.52$221,897.98
1752041-04-01$1,896.21$1,201.95$694.26$221,203.72
1762041-05-01$1,896.21$1,198.19$698.02$220,505.70
1772041-06-01$1,896.21$1,194.41$701.80$219,803.90
1782041-07-01$1,896.21$1,190.60$705.61$219,098.29
1792041-08-01$1,896.21$1,186.78$709.43$218,388.86
1802041-09-01$1,896.21$1,182.94$713.27$217,675.59
1812041-10-01$1,896.21$1,179.08$717.13$216,958.46
1822041-11-01$1,896.21$1,175.19$721.02$216,237.44
1832041-12-01$1,896.21$1,171.29$724.92$215,512.52
1842042-01-01$1,896.21$1,167.36$728.85$214,783.67
1852042-02-01$1,896.21$1,163.41$732.80$214,050.87
1862042-03-01$1,896.21$1,159.44$736.77$213,314.10
1872042-04-01$1,896.21$1,155.45$740.76$212,573.34
1882042-05-01$1,896.21$1,151.44$744.77$211,828.57
1892042-06-01$1,896.21$1,147.40$748.81$211,079.76
1902042-07-01$1,896.21$1,143.35$752.86$210,326.90
1912042-08-01$1,896.21$1,139.27$756.94$209,569.96
1922042-09-01$1,896.21$1,135.17$761.04$208,808.92
1932042-10-01$1,896.21$1,131.05$765.16$208,043.76
1942042-11-01$1,896.21$1,126.90$769.31$207,274.45
1952042-12-01$1,896.21$1,122.74$773.47$206,500.98
1962043-01-01$1,896.21$1,118.55$777.66$205,723.32
1972043-02-01$1,896.21$1,114.33$781.88$204,941.44
1982043-03-01$1,896.21$1,110.10$786.11$204,155.33
1992043-04-01$1,896.21$1,105.84$790.37$203,364.96
2002043-05-01$1,896.21$1,101.56$794.65$202,570.31
2012043-06-01$1,896.21$1,097.26$798.95$201,771.36
2022043-07-01$1,896.21$1,092.93$803.28$200,968.08
2032043-08-01$1,896.21$1,088.58$807.63$200,160.45
2042043-09-01$1,896.21$1,084.20$812.01$199,348.44
2052043-10-01$1,896.21$1,079.80$816.41$198,532.03
2062043-11-01$1,896.21$1,075.38$820.83$197,711.20
2072043-12-01$1,896.21$1,070.94$825.27$196,885.93
2082044-01-01$1,896.21$1,066.47$829.74$196,056.19
2092044-02-01$1,896.21$1,061.97$834.24$195,221.95
2102044-03-01$1,896.21$1,057.45$838.76$194,383.19
2112044-04-01$1,896.21$1,052.91$843.30$193,539.89
2122044-05-01$1,896.21$1,048.34$847.87$192,692.02
2132044-06-01$1,896.21$1,043.75$852.46$191,839.56
2142044-07-01$1,896.21$1,039.13$857.08$190,982.48
2152044-08-01$1,896.21$1,034.49$861.72$190,120.76
2162044-09-01$1,896.21$1,029.82$866.39$189,254.37
2172044-10-01$1,896.21$1,025.13$871.08$188,383.29
2182044-11-01$1,896.21$1,020.41$875.80$187,507.49
2192044-12-01$1,896.21$1,015.67$880.54$186,626.95
2202045-01-01$1,896.21$1,010.90$885.31$185,741.64
2212045-02-01$1,896.21$1,006.10$890.11$184,851.53
2222045-03-01$1,896.21$1,001.28$894.93$183,956.60
2232045-04-01$1,896.21$996.43$899.78$183,056.82
2242045-05-01$1,896.21$991.56$904.65$182,152.17
2252045-06-01$1,896.21$986.66$909.55$181,242.62
2262045-07-01$1,896.21$981.73$914.48$180,328.14
2272045-08-01$1,896.21$976.78$919.43$179,408.71
2282045-09-01$1,896.21$971.80$924.41$178,484.30
2292045-10-01$1,896.21$966.79$929.42$177,554.88
2302045-11-01$1,896.21$961.76$934.45$176,620.43
2312045-12-01$1,896.21$956.69$939.52$175,680.91
2322046-01-01$1,896.21$951.60$944.61$174,736.30
2332046-02-01$1,896.21$946.49$949.72$173,786.58
2342046-03-01$1,896.21$941.34$954.87$172,831.71
2352046-04-01$1,896.21$936.17$960.04$171,871.67
2362046-05-01$1,896.21$930.97$965.24$170,906.43
2372046-06-01$1,896.21$925.74$970.47$169,935.96
2382046-07-01$1,896.21$920.49$975.72$168,960.24
2392046-08-01$1,896.21$915.20$981.01$167,979.23
2402046-09-01$1,896.21$909.89$986.32$166,992.91
2412046-10-01$1,896.21$904.54$991.67$166,001.24
2422046-11-01$1,896.21$899.17$997.04$165,004.20
2432046-12-01$1,896.21$893.77$1,002.44$164,001.76
2442047-01-01$1,896.21$888.34$1,007.87$162,993.89
2452047-02-01$1,896.21$882.88$1,013.33$161,980.56
2462047-03-01$1,896.21$877.39$1,018.82$160,961.74
2472047-04-01$1,896.21$871.88$1,024.33$159,937.41
2482047-05-01$1,896.21$866.33$1,029.88$158,907.53
2492047-06-01$1,896.21$860.75$1,035.46$157,872.07
2502047-07-01$1,896.21$855.14$1,041.07$156,831.00
2512047-08-01$1,896.21$849.50$1,046.71$155,784.29
2522047-09-01$1,896.21$843.83$1,052.38$154,731.91
2532047-10-01$1,896.21$838.13$1,058.08$153,673.83
2542047-11-01$1,896.21$832.40$1,063.81$152,610.02
2552047-12-01$1,896.21$826.64$1,069.57$151,540.45
2562048-01-01$1,896.21$820.84$1,075.37$150,465.08
2572048-02-01$1,896.21$815.02$1,081.19$149,383.89
2582048-03-01$1,896.21$809.16$1,087.05$148,296.84
2592048-04-01$1,896.21$803.27$1,092.94$147,203.90
2602048-05-01$1,896.21$797.35$1,098.86$146,105.04
2612048-06-01$1,896.21$791.40$1,104.81$145,000.23
2622048-07-01$1,896.21$785.42$1,110.79$143,889.44
2632048-08-01$1,896.21$779.40$1,116.81$142,772.63
2642048-09-01$1,896.21$773.35$1,122.86$141,649.77
2652048-10-01$1,896.21$767.27$1,128.94$140,520.83
2662048-11-01$1,896.21$761.15$1,135.06$139,385.77
2672048-12-01$1,896.21$755.01$1,141.20$138,244.57
2682049-01-01$1,896.21$748.82$1,147.39$137,097.18
2692049-02-01$1,896.21$742.61$1,153.60$135,943.58
2702049-03-01$1,896.21$736.36$1,159.85$134,783.73
2712049-04-01$1,896.21$730.08$1,166.13$133,617.60
2722049-05-01$1,896.21$723.76$1,172.45$132,445.15
2732049-06-01$1,896.21$717.41$1,178.80$131,266.35
2742049-07-01$1,896.21$711.03$1,185.18$130,081.17
2752049-08-01$1,896.21$704.61$1,191.60$128,889.57
2762049-09-01$1,896.21$698.15$1,198.06$127,691.51
2772049-10-01$1,896.21$691.66$1,204.55$126,486.96
2782049-11-01$1,896.21$685.14$1,211.07$125,275.89
2792049-12-01$1,896.21$678.58$1,217.63$124,058.26
2802050-01-01$1,896.21$671.98$1,224.23$122,834.03
2812050-02-01$1,896.21$665.35$1,230.86$121,603.17
2822050-03-01$1,896.21$658.68$1,237.53$120,365.64
2832050-04-01$1,896.21$651.98$1,244.23$119,121.41
2842050-05-01$1,896.21$645.24$1,250.97$117,870.44
2852050-06-01$1,896.21$638.46$1,257.75$116,612.69
2862050-07-01$1,896.21$631.65$1,264.56$115,348.13
2872050-08-01$1,896.21$624.80$1,271.41$114,076.72
2882050-09-01$1,896.21$617.92$1,278.29$112,798.43
2892050-10-01$1,896.21$610.99$1,285.22$111,513.21
2902050-11-01$1,896.21$604.03$1,292.18$110,221.03
2912050-12-01$1,896.21$597.03$1,299.18$108,921.85
2922051-01-01$1,896.21$589.99$1,306.22$107,615.63
2932051-02-01$1,896.21$582.92$1,313.29$106,302.34
2942051-03-01$1,896.21$575.80$1,320.41$104,981.93
2952051-04-01$1,896.21$568.65$1,327.56$103,654.37
2962051-05-01$1,896.21$561.46$1,334.75$102,319.62
2972051-06-01$1,896.21$554.23$1,341.98$100,977.64
2982051-07-01$1,896.21$546.96$1,349.25$99,628.39
2992051-08-01$1,896.21$539.65$1,356.56$98,271.83
3002051-09-01$1,896.21$532.31$1,363.90$96,907.93
3012051-10-01$1,896.21$524.92$1,371.29$95,536.64
3022051-11-01$1,896.21$517.49$1,378.72$94,157.92
3032051-12-01$1,896.21$510.02$1,386.19$92,771.73
3042052-01-01$1,896.21$502.51$1,393.70$91,378.03
3052052-02-01$1,896.21$494.96$1,401.25$89,976.78
3062052-03-01$1,896.21$487.37$1,408.84$88,567.94
3072052-04-01$1,896.21$479.74$1,416.47$87,151.47
3082052-05-01$1,896.21$472.07$1,424.14$85,727.33
3092052-06-01$1,896.21$464.36$1,431.85$84,295.48
3102052-07-01$1,896.21$456.60$1,439.61$82,855.87
3112052-08-01$1,896.21$448.80$1,447.41$81,408.46
3122052-09-01$1,896.21$440.96$1,455.25$79,953.21
3132052-10-01$1,896.21$433.08$1,463.13$78,490.08
3142052-11-01$1,896.21$425.15$1,471.06$77,019.02
3152052-12-01$1,896.21$417.19$1,479.02$75,540.00
3162053-01-01$1,896.21$409.18$1,487.03$74,052.97
3172053-02-01$1,896.21$401.12$1,495.09$72,557.88
3182053-03-01$1,896.21$393.02$1,503.19$71,054.69
3192053-04-01$1,896.21$384.88$1,511.33$69,543.36
3202053-05-01$1,896.21$376.69$1,519.52$68,023.84
3212053-06-01$1,896.21$368.46$1,527.75$66,496.09
3222053-07-01$1,896.21$360.19$1,536.02$64,960.07
3232053-08-01$1,896.21$351.87$1,544.34$63,415.73
3242053-09-01$1,896.21$343.50$1,552.71$61,863.02
3252053-10-01$1,896.21$335.09$1,561.12$60,301.90
3262053-11-01$1,896.21$326.64$1,569.57$58,732.33
3272053-12-01$1,896.21$318.13$1,578.08$57,154.25
3282054-01-01$1,896.21$309.59$1,586.62$55,567.63
3292054-02-01$1,896.21$300.99$1,595.22$53,972.41
3302054-03-01$1,896.21$292.35$1,603.86$52,368.55
3312054-04-01$1,896.21$283.66$1,612.55$50,756.00
3322054-05-01$1,896.21$274.93$1,621.28$49,134.72
3332054-06-01$1,896.21$266.15$1,630.06$47,504.66
3342054-07-01$1,896.21$257.32$1,638.89$45,865.77
3352054-08-01$1,896.21$248.44$1,647.77$44,218.00
3362054-09-01$1,896.21$239.51$1,656.70$42,561.30
3372054-10-01$1,896.21$230.54$1,665.67$40,895.63
3382054-11-01$1,896.21$221.52$1,674.69$39,220.94
3392054-12-01$1,896.21$212.45$1,683.76$37,537.18
3402055-01-01$1,896.21$203.33$1,692.88$35,844.30
3412055-02-01$1,896.21$194.16$1,702.05$34,142.25
3422055-03-01$1,896.21$184.94$1,711.27$32,430.98
3432055-04-01$1,896.21$175.67$1,720.54$30,710.44
3442055-05-01$1,896.21$166.35$1,729.86$28,980.58
3452055-06-01$1,896.21$156.98$1,739.23$27,241.35
3462055-07-01$1,896.21$147.56$1,748.65$25,492.70
3472055-08-01$1,896.21$138.09$1,758.12$23,734.58
3482055-09-01$1,896.21$128.56$1,767.65$21,966.93
3492055-10-01$1,896.21$118.99$1,777.22$20,189.71
3502055-11-01$1,896.21$109.36$1,786.85$18,402.86
3512055-12-01$1,896.21$99.68$1,796.53$16,606.33
3522056-01-01$1,896.21$89.95$1,806.26$14,800.07
3532056-02-01$1,896.21$80.17$1,816.04$12,984.03
3542056-03-01$1,896.21$70.33$1,825.88$11,158.15
3552056-04-01$1,896.21$60.44$1,835.77$9,322.38
3562056-05-01$1,896.21$50.50$1,845.71$7,476.67
3572056-06-01$1,896.21$40.50$1,855.71$5,620.96
3582056-07-01$1,896.21$30.45$1,865.76$3,755.20
3592056-08-01$1,896.21$20.34$1,875.87$1,879.33
3602056-09-01$1,889.51$10.18$1,879.33$0.00

What this page tells you

A mortgage payoff calculator answers a narrower question than a mortgage calculator. A mortgage calculator gives the payment. This one gives the date the loan ends, what it will have cost in interest by then, and what moves if more than the scheduled amount is paid. Over thirty years the difference between those questions is not academic: on $300,000 at 6.500%, the scheduled payment is $1,896.21 and the interest across the full term is $382,628.90 — more than the sum borrowed.

The length of the term is also what makes a mortgage schedule counter-intuitive. The first payment on that loan puts $1,625.00 towards interest and $271.21 against the balance. The first twelve payments come to $22,754.52, of which $19,401.28 is interest and $3,353.24 reduces the principal. The balance does not fall below half the original $300,000 until payment 257 of 360. Early money is therefore worth far more than late money, and that is the entire case for paying extra.

This page runs the schedule a servicer runs, in whole cents, and shows every row of it. The payoff date is the date of the last row, not an estimate from a closed-form formula. Bi-weekly is computed as true bi-weekly — a payment every fourteen days, twenty-six to the year, interest accrued at the annual rate divided by twenty-six — rather than as the thirteenth-payment approximation, because the two do not give the same answer.

How to read the result

Every dollar above the scheduled payment is treated here as reducing the balance on the day it is paid. That is one of two things a lender can do with it. The other is to count it toward your next scheduled payment, which moves the due date forward and leaves the balance where it was — and the saving below is then not smaller, it is zero. The standard mortgage contract lets the lender choose; on a federal student loan choosing for you is the default. Send it as a principal-only payment, in writing, and check the next statement.

Anything less than a full scheduled payment may do nothing at all. A servicer is entitled to hold a short payment as unapplied funds — in suspense — until enough accumulates to cover a whole payment, and Regulation Z permits it. This page amortizes whatever payment you enter, so a figure below the scheduled amount produces a schedule your servicer may not follow.

An extra payment shortens the schedule; it does not lower the payment. Rows come off the end and the monthly amount stays where it is. Re-amortizing the remaining balance over the remaining term — a recast — does the opposite: the payment falls and the end date does not move. A recast has to be requested, is usually charged for, and is not modelled here.

The payoff date is the date of the last row of the schedule. With no extras on a thirty-year loan that is the scheduled maturity: a first payment on 1 October 2026 puts the 360th on 1 September 2056. Anything extra moves it, and on a mortgage it moves by years rather than months — $200 a month brings the last row forward to the 277th payment, 1 October 2049.

The payment modelled here is principal and interest only. Escrow for property tax, home insurance and any mortgage insurance is collected alongside it by most servicers, and none of it appears in this calculation. The monthly bill is therefore larger than the $1,896.21 in the example below; the part that pays the loan off is the $1,896.21. Extra money also has to reach the principal to shorten anything — applied instead as a prepayment of next month's bill, it changes nothing about the schedule.

Bi-weekly only behaves as bi-weekly if each payment is applied when it arrives. Some lenders hold the two half-payments and post them together once a month. Interest then accrues monthly and the only gain left is the thirteenth payment that twenty-six halves add up to over a year. Both are computed below: applied on arrival, the $300,000 example ends on 13 October 2050 having paid $88,124.09 less interest; held and posted monthly, it ends on 1 November 2050 having saved $87,255.22. Nineteen days and $868.87 separate the two treatments, and which one applies is a question for the servicer rather than for arithmetic.

Interest saved is measured against the same mortgage with no extras — same balance, same rate, same scheduled payment, paid monthly to the end of its term. An extra payment does not re-amortize the loan and does not lower the scheduled payment; it removes rows from the end of the schedule. That is what the months saved and interest saved figures count, and nothing else changes underneath them.

The last payment is smaller than the others. The scheduled payment is rounded up to the next cent — $1,896.204070 becomes $1,896.21 — so the schedule can never run past its stated term. Three hundred and fifty-nine payments of $1,896.21 are followed by one of $1,889.51. Rounding to the nearest cent instead would give $1,896.20 and leave a 361st payment of $4.74, which is arithmetically correct and reads as a bug.

The formula

M=Pr1(1+r)nM = \frac{P \cdot r}{1 - (1 + r)^{-n}}M=Pn(r=0)M = \frac{P}{n} \qquad (r = 0)ik=round(bk1r)i_k = \operatorname{round}\left(b_{k-1} \cdot r\right)
M
the scheduled payment, rounded up to the next cent
P
the balance at the start, in cents
r
the periodic rate — the APR divided by 100 and by 12
n
the term, in months
bₖ₋₁
the balance before payment k
iₖ
the interest charged in period k, rounded half-up to the cent

The payment is rounded up so the schedule cannot run past the term. Rounding to the nearest cent instead leaves a stray final payment of a few dollars on a long loan.

The payoff date comes from running the schedule, not from the formula. The two agree on ordinary loans and can differ by several months when the payment barely exceeds the interest.

The rounding rule, the final-payment adjustment and the published test vectors are all on the methodology page.

A worked example

A worked example: $300,000 at 6.5% over thirty years

Take $300,000 at 6.500% APR over 360 months. The monthly rate is 6.5 ÷ 100 ÷ 12 = 0.0054166667. Raising 1.0054166667 to the power of −360 gives 0.1430247275, so the denominator of the payment formula is 1 − 0.1430247275 = 0.8569752725. The numerator is 300,000 × 0.0054166667 = 1,625.00. Dividing gives $1,896.204070, which rounds up to a scheduled payment of $1,896.21.

The first month accrues 300,000.00 × 0.0054166667 = $1,625.00 of interest, so only $271.21 of that payment touches the balance, leaving $299,728.79. The second month accrues $1,623.53 and the balance falls to $299,456.11. Three hundred and fifty-seven rows later the balance is $1,879.33, the last month accrues $10.18, and the final payment is $1,889.51. Summing the interest column gives $382,628.90. Multiplying the payment by 360 and subtracting the balance gives $382,635.60 — $6.70 more, all of it the shortfall in that smaller final payment, and the schedule is the one that is right.

Now add $200 a month. Every payment becomes $2,096.21, the first month still accrues $1,625.00 of interest but $471.21 now comes off the balance, and the loan clears on the 277th payment instead of the 360th — 83 months, six years and eleven months, early. Total interest falls from $382,628.90 to $279,182.44, a saving of $103,446.46. Two hundred and seventy-six payments carried the full $200, so $55,200.00 went in above the scheduled amount and $103,446.46 came back out — the asymmetry is the whole reason the question is worth asking. The 277th payment is $628.48, because by then there is only $625.09 left to clear.

Bi-weekly is a different schedule, not a relabelling of the same one. The period rate is 6.5 ÷ 100 ÷ 26 = 0.0025 exactly, the payment is half the monthly one rounded half-up — $948.11 — and interest accrues every fourteen days. The first period accrues 300,000.00 × 0.0025 = $750.00, so $198.11 comes off the balance, and the second period fourteen days later takes another $198.61: $396.72 of principal retired in twenty-eight days against the $271.21 a single monthly payment retires in thirty. The schedule runs to 628 payments, 24.15 years: the loan ends on 13 October 2050 rather than 1 September 2056, with $294,504.81 of interest, $88,124.09 less than the monthly baseline. Twenty-six payments of $948.11 come to $24,650.86 a year against $22,754.52 paid monthly — thirteen monthly payments plus thirteen cents, the thirteen cents being the half-cent the payment rounded up, twenty-six times over.

Scheduled payment (principal and interest)
$1,896.21
Payments
360
Final payment
$1,889.51
Total interest
$382,628.90
Payoff date (from 1 October 2026)
1 September 2056
With $200 extra each month
277 payments, $279,182.44 interest
Saved
83 months and $103,446.46
Bi-weekly, $948.11 every 14 days
628 payments, $294,504.81 interest
Bi-weekly payoff date
13 October 2050
Bi-weekly saving against monthly
$88,124.09

Every figure here is derived from the formula above and checked to the cent against vector V9 in the published test vectors — not read back off this page.

What this does not model

  • A surplus paid on a loan that is behind does not reduce the balance — it cures the arrears first, and only what is left after that reaches principal. Every schedule here assumes the loan is current and that each payment arrives on its scheduled date.
  • Escrow is not principal and never becomes principal. Property tax and insurance are collected alongside the loan payment and held separately, so money that lands there does not reduce the balance. The figure this page wants is the principal-and-interest part of the bill, not the whole bill.
  • The payment modelled is principal and interest. Escrow for property tax, home insurance and mortgage insurance is not included in the payment, in the total paid, or anywhere else on this page.
  • Interest is simple interest on the outstanding balance, charged once per period. There is no daily accrual and no compounding within a period, so a servicer's payoff quote — which normally carries interest to the day of settlement and may add a fee — will differ from the balance shown here by a few days' interest.
  • The rate is fixed for the life of the loan. Adjustable rates, rate resets, refinancing and recasting are not modelled.
  • Prepayment penalties and fees are not modelled. Where one applies, the interest saved shown here is the figure before it.
  • Nothing typed here is transmitted. The calculation runs in your browser, and the only thing that ever leaves it is the link you choose to copy.

When to use a different page

One loan or several, fixed payment or revolving — that is the real question behind this family of calculators, and it decides which page answers yours.

Questions people ask

How do I calculate my mortgage payoff date?

Run the schedule and count the rows. Each month charges interest on the outstanding balance, the payment covers that first, whatever is left reduces the principal, and the payoff date is the date of the row where the balance reaches zero. On $300,000 at 6.500% with a first payment on 1 October 2026 that is the 360th row, 1 September 2056. Adding $200 a month makes it the 277th row, 1 October 2049.

How much sooner will I pay off my mortgage with extra payments?

On the $300,000 example, $100 a month clears the loan 48 months early and saves $60,993.17 in interest; $200 a month clears it 83 months early and saves $103,446.46. Neither saving is proportional to the extra, and both are larger than the extra itself: a dollar paid early stops accruing interest for the whole remaining life of the loan, which on a thirty-year mortgage is a very long remainder.

Do bi-weekly mortgage payments really save money?

On this arithmetic yes, for two reasons at once. Twenty-six half-payments a year come to one more monthly payment than twelve full ones, and interest accrues over fourteen days rather than over a month. On the $300,000 example that is $294,504.81 of interest instead of $382,628.90 and a payoff on 13 October 2050. If the lender holds each half and posts the pair monthly, only the first reason survives: $87,255.22 saved rather than $88,124.09, and a payoff on 1 November 2050.

Is a mortgage payoff quote the same as the balance shown here?

No, and the difference is small but real. A payoff quote from the servicer carries interest to the day the loan is settled and may add a recording or release fee, whereas this page charges interest once a month on the balance at the start of it. Early in the $300,000 example a day of interest is about $53.42. The quote is the figure that actually closes the loan.

Does paying extra lower my monthly mortgage payment?

No. Paying extra shortens the schedule and leaves the scheduled payment where it is — $1,896.21 on the example above, with fewer rows at the end. Lowering the payment against a reduced balance is a recast, which is an arrangement with the servicer rather than a property of the loan, and it is not modelled here.

Can I apply a lump sum on a particular date?

Yes. Enter the amount and the date and it is applied to the payment that falls in that calendar month; the day within the month is ignored, because the schedule charges interest monthly. A $10,000 lump dated 1 October 2031 lands on payment 61 of the $300,000 example, where the balance stands at $280,832.50, and brings the payoff forward 24 months while saving $37,115.55 in interest. A lump dated after the loan is already clear is reported as not applied, never silently dropped.