| Home | Refinance Calculator | Mortgage Calculator | HELOC Calculator | Home Equity Loan Calculator |
Recasting $300,000 Mortgage Calculator is used to calculate whether or not it is worth recasting your $300K mortgage.
Mortgage Recast Results |
||||||
Recast Mortgage Balance: |
$253,650.00 | |||||
Monthly Payment: |
$2,258.66 | |||||
Total # Of Payments: |
180 | |||||
Start Date: |
Nov, 2024 | |||||
Payoff Date: |
Oct, 2039 | |||||
Total Interest Paid: |
$152,908.71 | |||||
Total Payment: |
$406,558.71 | |||||
Original Mortgage Vs. Mortgage Recast |
||||||
| Comparison | Original | Recast | ||||
|---|---|---|---|---|---|---|
| Monthly Payment | $2,675.25 | $2,258.66 | ||||
| Total Interest | $180,337.07 | $152,908.71 | ||||
| Fees | $0 | $650 | ||||
| Savings | $0 | $26,778.36 | ||||
Mortgage Amortization Schedule |
||||||
| Payment Date | Payment # | Interest Paid | Principal Paid | Total Payment | Remaining Balance | |
| Nov, 2024 | 1 | $1,447.92 | $810.74 | $2,258.66 | $252,839.26 | |
| Dec, 2024 | 2 | $1,443.29 | $815.37 | $2,258.66 | $252,023.89 | |
| Jan, 2025 | 3 | $1,438.64 | $820.02 | $2,258.66 | $251,203.87 | |
| Feb, 2025 | 4 | $1,433.96 | $824.70 | $2,258.66 | $250,379.16 | |
| Mar, 2025 | 5 | $1,429.25 | $829.41 | $2,258.66 | $249,549.75 | |
| Apr, 2025 | 6 | $1,424.51 | $834.15 | $2,258.66 | $248,715.61 | |
| May, 2025 | 7 | $1,419.75 | $838.91 | $2,258.66 | $247,876.70 | |
| Jun, 2025 | 8 | $1,414.96 | $843.70 | $2,258.66 | $247,033.00 | |
| Jul, 2025 | 9 | $1,410.15 | $848.51 | $2,258.66 | $246,184.49 | |
| Aug, 2025 | 10 | $1,405.30 | $853.36 | $2,258.66 | $245,331.13 | |
| Sep, 2025 | 11 | $1,400.43 | $858.23 | $2,258.66 | $244,472.90 | |
| Oct, 2025 | 12 | $1,395.53 | $863.13 | $2,258.66 | $243,609.78 | |
| Nov, 2025 | 13 | $1,390.61 | $868.05 | $2,258.66 | $242,741.72 | |
| Dec, 2025 | 14 | $1,385.65 | $873.01 | $2,258.66 | $241,868.71 | |
| Jan, 2026 | 15 | $1,380.67 | $877.99 | $2,258.66 | $240,990.72 | |
| Feb, 2026 | 16 | $1,375.66 | $883.00 | $2,258.66 | $240,107.72 | |
| Mar, 2026 | 17 | $1,370.61 | $888.04 | $2,258.66 | $239,219.67 | |
| Apr, 2026 | 18 | $1,365.55 | $893.11 | $2,258.66 | $238,326.56 | |
| May, 2026 | 19 | $1,360.45 | $898.21 | $2,258.66 | $237,428.35 | |
| Jun, 2026 | 20 | $1,355.32 | $903.34 | $2,258.66 | $236,525.01 | |
| Jul, 2026 | 21 | $1,350.16 | $908.50 | $2,258.66 | $235,616.51 | |
| Aug, 2026 | 22 | $1,344.98 | $913.68 | $2,258.66 | $234,702.83 | |
| Sep, 2026 | 23 | $1,339.76 | $918.90 | $2,258.66 | $233,783.93 | |
| Oct, 2026 | 24 | $1,334.52 | $924.14 | $2,258.66 | $232,859.79 | |
| Nov, 2026 | 25 | $1,329.24 | $929.42 | $2,258.66 | $231,930.37 | |
| Dec, 2026 | 26 | $1,323.94 | $934.72 | $2,258.66 | $230,995.65 | |
| Jan, 2027 | 27 | $1,318.60 | $940.06 | $2,258.66 | $230,055.59 | |
| Feb, 2027 | 28 | $1,313.23 | $945.43 | $2,258.66 | $229,110.16 | |
| Mar, 2027 | 29 | $1,307.84 | $950.82 | $2,258.66 | $228,159.34 | |
| Apr, 2027 | 30 | $1,302.41 | $956.25 | $2,258.66 | $227,203.09 | |
| May, 2027 | 31 | $1,296.95 | $961.71 | $2,258.66 | $226,241.38 | |
| Jun, 2027 | 32 | $1,291.46 | $967.20 | $2,258.66 | $225,274.19 | |
| Jul, 2027 | 33 | $1,285.94 | $972.72 | $2,258.66 | $224,301.47 | |
| Aug, 2027 | 34 | $1,280.39 | $978.27 | $2,258.66 | $223,323.19 | |
| Sep, 2027 | 35 | $1,274.80 | $983.86 | $2,258.66 | $222,339.34 | |
| Oct, 2027 | 36 | $1,269.19 | $989.47 | $2,258.66 | $221,349.87 | |
| Nov, 2027 | 37 | $1,263.54 | $995.12 | $2,258.66 | $220,354.74 | |
| Dec, 2027 | 38 | $1,257.86 | $1,000.80 | $2,258.66 | $219,353.94 | |
| Jan, 2028 | 39 | $1,252.15 | $1,006.51 | $2,258.66 | $218,347.43 | |
| Feb, 2028 | 40 | $1,246.40 | $1,012.26 | $2,258.66 | $217,335.17 | |
| Mar, 2028 | 41 | $1,240.62 | $1,018.04 | $2,258.66 | $216,317.13 | |
| Apr, 2028 | 42 | $1,234.81 | $1,023.85 | $2,258.66 | $215,293.28 | |
| May, 2028 | 43 | $1,228.97 | $1,029.69 | $2,258.66 | $214,263.59 | |
| Jun, 2028 | 44 | $1,223.09 | $1,035.57 | $2,258.66 | $213,228.02 | |
| Jul, 2028 | 45 | $1,217.18 | $1,041.48 | $2,258.66 | $212,186.53 | |
| Aug, 2028 | 46 | $1,211.23 | $1,047.43 | $2,258.66 | $211,139.11 | |
| Sep, 2028 | 47 | $1,205.25 | $1,053.41 | $2,258.66 | $210,085.70 | |
| Oct, 2028 | 48 | $1,199.24 | $1,059.42 | $2,258.66 | $209,026.28 | |
| Nov, 2028 | 49 | $1,193.19 | $1,065.47 | $2,258.66 | $207,960.81 | |
| Dec, 2028 | 50 | $1,187.11 | $1,071.55 | $2,258.66 | $206,889.26 | |
| Jan, 2029 | 51 | $1,180.99 | $1,077.67 | $2,258.66 | $205,811.60 | |
| Feb, 2029 | 52 | $1,174.84 | $1,083.82 | $2,258.66 | $204,727.78 | |
| Mar, 2029 | 53 | $1,168.65 | $1,090.01 | $2,258.66 | $203,637.77 | |
| Apr, 2029 | 54 | $1,162.43 | $1,096.23 | $2,258.66 | $202,541.54 | |
| May, 2029 | 55 | $1,156.17 | $1,102.48 | $2,258.66 | $201,439.06 | |
| Jun, 2029 | 56 | $1,149.88 | $1,108.78 | $2,258.66 | $200,330.28 | |
| Jul, 2029 | 57 | $1,143.55 | $1,115.11 | $2,258.66 | $199,215.17 | |
| Aug, 2029 | 58 | $1,137.19 | $1,121.47 | $2,258.66 | $198,093.70 | |
| Sep, 2029 | 59 | $1,130.78 | $1,127.87 | $2,258.66 | $196,965.83 | |
| Oct, 2029 | 60 | $1,124.35 | $1,134.31 | $2,258.66 | $195,831.51 | |
| Nov, 2029 | 61 | $1,117.87 | $1,140.79 | $2,258.66 | $194,690.73 | |
| Dec, 2029 | 62 | $1,111.36 | $1,147.30 | $2,258.66 | $193,543.43 | |
| Jan, 2030 | 63 | $1,104.81 | $1,153.85 | $2,258.66 | $192,389.58 | |
| Feb, 2030 | 64 | $1,098.22 | $1,160.44 | $2,258.66 | $191,229.14 | |
| Mar, 2030 | 65 | $1,091.60 | $1,167.06 | $2,258.66 | $190,062.08 | |
| Apr, 2030 | 66 | $1,084.94 | $1,173.72 | $2,258.66 | $188,888.36 | |
| May, 2030 | 67 | $1,078.24 | $1,180.42 | $2,258.66 | $187,707.94 | |
| Jun, 2030 | 68 | $1,071.50 | $1,187.16 | $2,258.66 | $186,520.78 | |
| Jul, 2030 | 69 | $1,064.72 | $1,193.94 | $2,258.66 | $185,326.84 | |
| Aug, 2030 | 70 | $1,057.91 | $1,200.75 | $2,258.66 | $184,126.09 | |
| Sep, 2030 | 71 | $1,051.05 | $1,207.61 | $2,258.66 | $182,918.48 | |
| Oct, 2030 | 72 | $1,044.16 | $1,214.50 | $2,258.66 | $181,703.98 | |
| Nov, 2030 | 73 | $1,037.23 | $1,221.43 | $2,258.66 | $180,482.55 | |
| Dec, 2030 | 74 | $1,030.25 | $1,228.40 | $2,258.66 | $179,254.15 | |
| Jan, 2031 | 75 | $1,023.24 | $1,235.42 | $2,258.66 | $178,018.73 | |
| Feb, 2031 | 76 | $1,016.19 | $1,242.47 | $2,258.66 | $176,776.26 | |
| Mar, 2031 | 77 | $1,009.10 | $1,249.56 | $2,258.66 | $175,526.70 | |
| Apr, 2031 | 78 | $1,001.96 | $1,256.69 | $2,258.66 | $174,270.00 | |
| May, 2031 | 79 | $994.79 | $1,263.87 | $2,258.66 | $173,006.13 | |
| Jun, 2031 | 80 | $987.58 | $1,271.08 | $2,258.66 | $171,735.05 | |
| Jul, 2031 | 81 | $980.32 | $1,278.34 | $2,258.66 | $170,456.71 | |
| Aug, 2031 | 82 | $973.02 | $1,285.64 | $2,258.66 | $169,171.08 | |
| Sep, 2031 | 83 | $965.68 | $1,292.97 | $2,258.66 | $167,878.10 | |
| Oct, 2031 | 84 | $958.30 | $1,300.36 | $2,258.66 | $166,577.75 | |
| Nov, 2031 | 85 | $950.88 | $1,307.78 | $2,258.66 | $165,269.97 | |
| Dec, 2031 | 86 | $943.42 | $1,315.24 | $2,258.66 | $163,954.73 | |
| Jan, 2032 | 87 | $935.91 | $1,322.75 | $2,258.66 | $162,631.97 | |
| Feb, 2032 | 88 | $928.36 | $1,330.30 | $2,258.66 | $161,301.67 | |
| Mar, 2032 | 89 | $920.76 | $1,337.90 | $2,258.66 | $159,963.78 | |
| Apr, 2032 | 90 | $913.13 | $1,345.53 | $2,258.66 | $158,618.24 | |
| May, 2032 | 91 | $905.45 | $1,353.21 | $2,258.66 | $157,265.03 | |
| Jun, 2032 | 92 | $897.72 | $1,360.94 | $2,258.66 | $155,904.09 | |
| Jul, 2032 | 93 | $889.95 | $1,368.71 | $2,258.66 | $154,535.39 | |
| Aug, 2032 | 94 | $882.14 | $1,376.52 | $2,258.66 | $153,158.87 | |
| Sep, 2032 | 95 | $874.28 | $1,384.38 | $2,258.66 | $151,774.49 | |
| Oct, 2032 | 96 | $866.38 | $1,392.28 | $2,258.66 | $150,382.21 | |
| Nov, 2032 | 97 | $858.43 | $1,400.23 | $2,258.66 | $148,981.98 | |
| Dec, 2032 | 98 | $850.44 | $1,408.22 | $2,258.66 | $147,573.76 | |
| Jan, 2033 | 99 | $842.40 | $1,416.26 | $2,258.66 | $146,157.50 | |
| Feb, 2033 | 100 | $834.32 | $1,424.34 | $2,258.66 | $144,733.16 | |
| Mar, 2033 | 101 | $826.19 | $1,432.47 | $2,258.66 | $143,300.68 | |
| Apr, 2033 | 102 | $818.01 | $1,440.65 | $2,258.66 | $141,860.03 | |
| May, 2033 | 103 | $809.78 | $1,448.88 | $2,258.66 | $140,411.16 | |
| Jun, 2033 | 104 | $801.51 | $1,457.15 | $2,258.66 | $138,954.01 | |
| Jul, 2033 | 105 | $793.20 | $1,465.46 | $2,258.66 | $137,488.55 | |
| Aug, 2033 | 106 | $784.83 | $1,473.83 | $2,258.66 | $136,014.72 | |
| Sep, 2033 | 107 | $776.42 | $1,482.24 | $2,258.66 | $134,532.47 | |
| Oct, 2033 | 108 | $767.96 | $1,490.70 | $2,258.66 | $133,041.77 | |
| Nov, 2033 | 109 | $759.45 | $1,499.21 | $2,258.66 | $131,542.56 | |
| Dec, 2033 | 110 | $750.89 | $1,507.77 | $2,258.66 | $130,034.79 | |
| Jan, 2034 | 111 | $742.28 | $1,516.38 | $2,258.66 | $128,518.41 | |
| Feb, 2034 | 112 | $733.63 | $1,525.03 | $2,258.66 | $126,993.38 | |
| Mar, 2034 | 113 | $724.92 | $1,533.74 | $2,258.66 | $125,459.64 | |
| Apr, 2034 | 114 | $716.17 | $1,542.49 | $2,258.66 | $123,917.14 | |
| May, 2034 | 115 | $707.36 | $1,551.30 | $2,258.66 | $122,365.84 | |
| Jun, 2034 | 116 | $698.51 | $1,560.15 | $2,258.66 | $120,805.69 | |
| Jul, 2034 | 117 | $689.60 | $1,569.06 | $2,258.66 | $119,236.63 | |
| Aug, 2034 | 118 | $680.64 | $1,578.02 | $2,258.66 | $117,658.61 | |
| Sep, 2034 | 119 | $671.63 | $1,587.02 | $2,258.66 | $116,071.59 | |
| Oct, 2034 | 120 | $662.58 | $1,596.08 | $2,258.66 | $114,475.50 | |
| Nov, 2034 | 121 | $653.46 | $1,605.20 | $2,258.66 | $112,870.31 | |
| Dec, 2034 | 122 | $644.30 | $1,614.36 | $2,258.66 | $111,255.95 | |
| Jan, 2035 | 123 | $635.09 | $1,623.57 | $2,258.66 | $109,632.38 | |
| Feb, 2035 | 124 | $625.82 | $1,632.84 | $2,258.66 | $107,999.54 | |
| Mar, 2035 | 125 | $616.50 | $1,642.16 | $2,258.66 | $106,357.37 | |
| Apr, 2035 | 126 | $607.12 | $1,651.54 | $2,258.66 | $104,705.84 | |
| May, 2035 | 127 | $597.70 | $1,660.96 | $2,258.66 | $103,044.87 | |
| Jun, 2035 | 128 | $588.21 | $1,670.44 | $2,258.66 | $101,374.43 | |
| Jul, 2035 | 129 | $578.68 | $1,679.98 | $2,258.66 | $99,694.45 | |
| Aug, 2035 | 130 | $569.09 | $1,689.57 | $2,258.66 | $98,004.88 | |
| Sep, 2035 | 131 | $559.44 | $1,699.21 | $2,258.66 | $96,305.66 | |
| Oct, 2035 | 132 | $549.74 | $1,708.91 | $2,258.66 | $94,596.75 | |
| Nov, 2035 | 133 | $539.99 | $1,718.67 | $2,258.66 | $92,878.08 | |
| Dec, 2035 | 134 | $530.18 | $1,728.48 | $2,258.66 | $91,149.60 | |
| Jan, 2036 | 135 | $520.31 | $1,738.35 | $2,258.66 | $89,411.25 | |
| Feb, 2036 | 136 | $510.39 | $1,748.27 | $2,258.66 | $87,662.98 | |
| Mar, 2036 | 137 | $500.41 | $1,758.25 | $2,258.66 | $85,904.73 | |
| Apr, 2036 | 138 | $490.37 | $1,768.29 | $2,258.66 | $84,136.44 | |
| May, 2036 | 139 | $480.28 | $1,778.38 | $2,258.66 | $82,358.06 | |
| Jun, 2036 | 140 | $470.13 | $1,788.53 | $2,258.66 | $80,569.53 | |
| Jul, 2036 | 141 | $459.92 | $1,798.74 | $2,258.66 | $78,770.79 | |
| Aug, 2036 | 142 | $449.65 | $1,809.01 | $2,258.66 | $76,961.78 | |
| Sep, 2036 | 143 | $439.32 | $1,819.34 | $2,258.66 | $75,142.44 | |
| Oct, 2036 | 144 | $428.94 | $1,829.72 | $2,258.66 | $73,312.72 | |
| Nov, 2036 | 145 | $418.49 | $1,840.17 | $2,258.66 | $71,472.56 | |
| Dec, 2036 | 146 | $407.99 | $1,850.67 | $2,258.66 | $69,621.89 | |
| Jan, 2037 | 147 | $397.42 | $1,861.23 | $2,258.66 | $67,760.65 | |
| Feb, 2037 | 148 | $386.80 | $1,871.86 | $2,258.66 | $65,888.79 | |
| Mar, 2037 | 149 | $376.12 | $1,882.54 | $2,258.66 | $64,006.25 | |
| Apr, 2037 | 150 | $365.37 | $1,893.29 | $2,258.66 | $62,112.96 | |
| May, 2037 | 151 | $354.56 | $1,904.10 | $2,258.66 | $60,208.86 | |
| Jun, 2037 | 152 | $343.69 | $1,914.97 | $2,258.66 | $58,293.89 | |
| Jul, 2037 | 153 | $332.76 | $1,925.90 | $2,258.66 | $56,367.99 | |
| Aug, 2037 | 154 | $321.77 | $1,936.89 | $2,258.66 | $54,431.10 | |
| Sep, 2037 | 155 | $310.71 | $1,947.95 | $2,258.66 | $52,483.15 | |
| Oct, 2037 | 156 | $299.59 | $1,959.07 | $2,258.66 | $50,524.09 | |
| Nov, 2037 | 157 | $288.41 | $1,970.25 | $2,258.66 | $48,553.83 | |
| Dec, 2037 | 158 | $277.16 | $1,981.50 | $2,258.66 | $46,572.34 | |
| Jan, 2038 | 159 | $265.85 | $1,992.81 | $2,258.66 | $44,579.53 | |
| Feb, 2038 | 160 | $254.47 | $2,004.18 | $2,258.66 | $42,575.34 | |
| Mar, 2038 | 161 | $243.03 | $2,015.63 | $2,258.66 | $40,559.72 | |
| Apr, 2038 | 162 | $231.53 | $2,027.13 | $2,258.66 | $38,532.59 | |
| May, 2038 | 163 | $219.96 | $2,038.70 | $2,258.66 | $36,493.88 | |
| Jun, 2038 | 164 | $208.32 | $2,050.34 | $2,258.66 | $34,443.54 | |
| Jul, 2038 | 165 | $196.62 | $2,062.04 | $2,258.66 | $32,381.50 | |
| Aug, 2038 | 166 | $184.84 | $2,073.82 | $2,258.66 | $30,307.68 | |
| Sep, 2038 | 167 | $173.01 | $2,085.65 | $2,258.66 | $28,222.03 | |
| Oct, 2038 | 168 | $161.10 | $2,097.56 | $2,258.66 | $26,124.47 | |
| Nov, 2038 | 169 | $149.13 | $2,109.53 | $2,258.66 | $24,014.94 | |
| Dec, 2038 | 170 | $137.09 | $2,121.57 | $2,258.66 | $21,893.37 | |
| Jan, 2039 | 171 | $124.97 | $2,133.68 | $2,258.66 | $19,759.68 | |
| Feb, 2039 | 172 | $112.79 | $2,145.86 | $2,258.66 | $17,613.82 | |
| Mar, 2039 | 173 | $100.55 | $2,158.11 | $2,258.66 | $15,455.70 | |
| Apr, 2039 | 174 | $88.23 | $2,170.43 | $2,258.66 | $13,285.27 | |
| May, 2039 | 175 | $75.84 | $2,182.82 | $2,258.66 | $11,102.45 | |
| Jun, 2039 | 176 | $63.38 | $2,195.28 | $2,258.66 | $8,907.16 | |
| Jul, 2039 | 177 | $50.85 | $2,207.81 | $2,258.66 | $6,699.35 | |
| Aug, 2039 | 178 | $38.24 | $2,220.42 | $2,258.66 | $4,478.93 | |
| Sep, 2039 | 179 | $25.57 | $2,233.09 | $2,258.66 | $2,245.84 | |
| Oct, 2039 | 180 | $12.82 | $2,245.84 | $2,258.66 | $0.00 | |
Recast Calculator | Terms | Privacy | Disclaimer | Contact
©2024 Recast Calculator