Mortgage Burndown Calculator

See your remaining mortgage balance curve over time — payoff date, interest savings from extra payments, equity milestones, and appreciation overlay.

$
%
years
$
Payoff Date with Extra Payments
23 yrs 4 mo
Saves 6 yrs 8 mo and $112,078 in interest
Base Monthly Payment
$2,076
Total Monthly (with extra)
$2,276
Total Interest (with extra)
$315,107
Interest Saved
$112,078
Balance at Year 5
$286,176
Balance at Year 10
$238,818

Blue = with extra payment of $200/mo. Red dashed = standard schedule. The gap between lines is your interest savings growing over time.

$0$80K$160K$240K$320KYr 0Yr 8Yr 15Yr 23Yr 30
With Extra Payment
Standard Schedule
75%/50%/25% Milestones
$
%

Green line = home value growing at 3% annually. Blue shaded area = your equity (value minus remaining balance).

$0$201K$402K$604K$805KYr 0Yr 6Yr 12Yr 18Yr 23
Home Value
Equity (Shaded Area)
Equity at Year 5
$177,534
Value: $463,710
Equity at Year 10
$298,748
Value: $537,567
Equity at Year 15
$450,675
Value: $623,187
Equity at Year 20
$642,768
Value: $722,444
Equity at Year 30
$970,905
Value: $970,905

How to Use This Mortgage Burndown Calculator

Enter four numbers to see your full balance trajectory:

The Quick Calculator shows your payoff date and interest savings instantly. Use the Advanced tab to see two burndown curves side by side (with vs. without extra payments) and balance milestone dates. The Pro tab adds equity buildup with home appreciation overlay.

How Mortgage Burndown Works

Monthly Interest = Outstanding Balance × (Annual Rate ÷ 12)
Principal Paid = Monthly Payment − Monthly Interest
New Balance = Previous Balance − Principal Paid − Extra Payment
Payoff = When Balance reaches $0

In the early years of a mortgage, most of your payment goes to interest. On a 30-year mortgage at 6.75%, roughly 80% of your first payment is interest and only 20% reduces principal. This is why the burndown curve is steep at the end and shallow at the beginning.

Why Extra Payments Are So Powerful Early

Every dollar of extra principal you pay today eliminates future interest charges on that dollar for every remaining month of the loan. An extra $200 in month 1 of a 30-year loan at 6.75% saves you nearly $500 in total interest over 30 years. The same $200 extra in year 25 saves only $40. This is the power of paying extra early: the interest savings compound over the remaining life of the loan.

Milestone Markers Explained

The 75%, 50%, and 25% balance milestones matter for two reasons. First, once your balance drops below 80% of your original home value (not loan balance), you can request PMI removal. Second, psychologically, seeing the halfway point and final quarter motivate continued extra payments.

Example: $300,000 Mortgage with $300/Month Extra

Sarah, 30-year mortgage at 7.0%, starting balance $300,000

Standard Monthly Payment$1,996
Extra Monthly Payment$300
Total Monthly Payment$2,296
Standard Payoff30 years (360 months)
Accelerated Payoff23 years 4 months (280 months)
Years Saved6 years 8 months
Standard Total Interest$418,527
Accelerated Total Interest$306,819
Interest Saved$111,708
Balance at Year 5$246,781 (vs $271,399 standard)
Balance hits 50%Month 196 vs Month 228 standard

Sarah pays an extra $300/month — equivalent to about $10/day. Over the life of the loan, this modest change saves her over $111,000 in interest and nearly 7 years of mortgage payments. The key insight: that $300/month for 6.7 fewer years of payments is $24,120 in additional payments, but she saves $111,708. The ratio of interest saved to extra paid is nearly 5:1.

Frequently Asked Questions

An amortization schedule is a line-by-line table showing each payment, the principal portion, the interest portion, and the remaining balance. A burndown calculator focuses specifically on the balance curve over time — it is designed to show the trajectory visually, highlight milestones (50% remaining, payoff), and compare scenarios (with vs. without extra payments). Both use identical math, but burndown is built for planning and visualization rather than accounting detail.
Yes, slightly. If your mortgage accrues interest daily (most US mortgages do), paying your extra principal earlier in the month saves a few dollars of interest for that month. The difference is small on a monthly basis but adds up over years. The most important thing is consistency: an extra $200 every month, even on the due date, produces far more savings than occasional large extra payments.
At a 6.75% mortgage rate, extra payments deliver a guaranteed 6.75% return with zero risk. If you have high-interest debt (credit cards at 20%+), pay that first. After that, compare your after-tax mortgage rate to your expected investment return. Many financial advisors suggest maxing tax-advantaged accounts (401k match, IRA) before extra mortgage payments, but above rates of 6-7%, the guaranteed return on mortgage paydown is compelling versus uncertain stock market returns.
Refinancing resets your amortization schedule. If you refinance a 30-year loan in year 7 to a new 30-year loan, your burndown restarts from your current balance over a fresh 30-year period. Your payment may drop, but you have extended the payoff date significantly. To preserve payoff acceleration, refinance to a shorter term (e.g., 25 or 20 years) or keep making your original payment amount even after the lower payment is set.
The 80% LTV threshold is important because it is when you can typically request PMI removal. On a 30-year mortgage at 6.75%, the balance naturally drops to 80% of the original loan around month 85-90 (years 7-7.5). However, if your home has appreciated, you may reach 80% LTV on home value sooner. You can request a new appraisal at any time to demonstrate 20% equity based on current value. Use our PMI Calculator to see exactly when you can remove PMI.

Related Calculators