For agents
The extra-payment conversation, with the schedule behind it
Clients hear thirty years and stop listening. Show them what $500 a month does to that number.
Scheduled payment
$4,657.12/mo
Principal and interest on $700,000 at 7.000% over 30 years.
Payoff moved up by
7 years, 6 months
October 2056 becomes April 2049.
Interest saved
$285,233
$976,562 of interest becomes $691,329.
The loan
Payment 1 falls on this date; every later payment is a month after the last.
Paying more than the note asks
Every dollar above the scheduled payment goes straight at the principal, so it stops earning interest for the lender immediately. That is why a modest monthly amount moves the payoff date so much further than it looks like it should.
A flat amount added to every payment.
A single extra payment — a bonus, a gift, a sale.
What you still owe, year by year
The gold line stops 7 years, 6 months before the navy one. That gap is the whole point — where it ends is the year the loan is gone.
The schedule
This is the schedule with your extra payments applied. Select a year to open its twelve payments.
| Year | Date | Interest | Principal | Extra | Balance |
|---|---|---|---|---|---|
| November 2026 – October 2027 | $48,578 | $7,307 | $6,000 | $686,693 | |
| November 2027 – October 2028 | $47,616 | $8,269 | $6,000 | $672,424 | |
| November 2028 – October 2029 | $46,585 | $9,300 | $6,000 | $657,124 | |
| November 2029 – October 2030 | $45,479 | $10,406 | $6,000 | $640,717 | |
| November 2030 – October 2031 | $44,293 | $11,593 | $6,000 | $623,125 | |
| November 2031 – October 2032 | $43,021 | $12,864 | $6,000 | $604,260 | |
| November 2032 – October 2033 | $41,657 | $14,228 | $6,000 | $584,032 | |
| November 2033 – October 2034 | $40,195 | $15,690 | $6,000 | $562,342 | |
| November 2034 – October 2035 | $38,627 | $17,258 | $6,000 | $539,084 | |
| November 2035 – October 2036 | $36,946 | $18,940 | $6,000 | $514,144 | |
| November 2036 – October 2037 | $35,143 | $20,742 | $6,000 | $487,402 | |
| November 2037 – October 2038 | $33,210 | $22,676 | $6,000 | $458,726 | |
| November 2038 – October 2039 | $31,137 | $24,749 | $6,000 | $427,977 | |
| November 2039 – October 2040 | $28,914 | $26,971 | $6,000 | $395,006 | |
| November 2040 – October 2041 | $26,530 | $29,355 | $6,000 | $359,651 | |
| November 2041 – October 2042 | $23,975 | $31,911 | $6,000 | $321,740 | |
| November 2042 – October 2043 | $21,234 | $34,651 | $6,000 | $281,089 | |
| November 2043 – October 2044 | $18,295 | $37,590 | $6,000 | $237,499 | |
| November 2044 – October 2045 | $15,144 | $40,741 | $6,000 | $190,757 | |
| November 2045 – October 2046 | $11,765 | $44,120 | $6,000 | $140,637 | |
| November 2046 – October 2047 | $8,142 | $47,743 | $6,000 | $86,894 | |
| November 2047 – October 2048 | $4,257 | $51,628 | $6,000 | $29,265 | |
| November 2048 – April 2049 | $585 | $26,765 | $2,500 | $0 |
Principal and interest only — no escrow, taxes, insurance, mortgage insurance or HOA dues. A fixed rate for the whole term; this schedule does not model an adjustable rate. Balances carry full precision and are rounded only for display, so a column may look a cent out where it is not. Check with your servicer that extra payments are applied to principal, and that the loan carries no prepayment penalty. An illustration generated from the numbers above — not a quote, an approval, or an offer of credit.
Want to talk this through?
Send Mike your question and he’ll come back to you. No numbers, no obligation — just a conversation. Prefer to apply right now? The button just below goes straight to the application.
Opens OriginPoint’s secure online application in a new tab.
Prefer to talk? Call Mike at (415) 517-0900, or text