2026 Mortgage Prepayment Decision Calculator: Shorten Term vs Reduce Monthly Payment

Compare exact interest savings between shortening your mortgage term vs lowering your monthly payment when making a lump-sum principal prepayment, including opportunity cost vs safe bond yields.

🏠 Mortgage & Prepayment Decision Engine

Mortgage Amortization & Early Prepayment Optimizer

Compare Equal Principal & Interest vs Equal Principal side by side. Simulate lump-sum prepayments to quantify exact interest saved, term reduction, and investment opportunity cost.

1. Original Mortgage Parameters

Rate Presets:
30 Years (360 mos)
5Y10Y15Y20Y25Y30Y

2. Early Prepayment Simulation

36 mos (3.0 yrs)
2.25%

Used to evaluate whether prepaying your mortgage beats keeping cash in deposits/bonds.

Original Full-Term Comparison (No Prepayment)
Equal P&I (等额本息)¥7,686.30 / moTotal Interest: ¥967.1k
Equal Principal (等额本金)¥9,650.00 (-¥13/mo)Total Interest: ¥839.3k
💡 Prepayment Diagnostic VerdictMortgage Rate exceeds Investment by +0.85% · Prepay Recommended

By month 36, you have paid ¥114.4k in principal and ¥162.3k in interest (16.8% of total scheduled interest). Prepaying ¥200.0k now under Plan A (Shorten Term) saves ¥227.4k in future interest — beating Plan B (Reduce Payment) by ¥131.9k!

Interest Paid So Far: 16.8%Remaining Unpaid Interest: ¥804.8k
★ Best for Maximum Interest Savings

Plan A: Shorten Loan Term (Keep Monthly Payment)

Total Interest Saved
¥227.4k
(¥227,418.74)
New Monthly Payment¥7,668.93
Remaining Term After Prepay269 mos (22.4 yrs)
Time Shortened -55 months (4.6 yrs)
Remaining Future Interest¥577.3k
Net Savings (After Penalty)¥227,418.74
⚡ Best for Monthly Cashflow Relief

Plan B: Reduce Monthly Payment (Keep Term)

Total Interest Saved
¥95.5k
(¥95,485.73)
New Monthly Payment¥6,774.30 (-¥911.99)
Remaining Term After Prepay324 mos (27.0 yrs)
Time Shortened0 months (Unchanged)
Remaining Future Interest¥709.3k
Net Savings (After Penalty)¥95,485.73

3. Month-by-Month Amortization Schedule

Highlighting prepayment transition at Month #36.

PeriodMonthly PaymentPrincipal PaidInterest PaidRemaining Principal
#1 ¥7,686.30¥3,036.30¥4,650.00¥1,796,963.70
#2 ¥7,686.30¥3,044.14¥4,642.16¥1,793,919.57
#3 ¥7,686.30¥3,052.00¥4,634.29¥1,790,867.56
#4 ¥7,686.30¥3,059.89¥4,626.41¥1,787,807.68
#5 ¥7,686.30¥3,067.79¥4,618.50¥1,784,739.88
#6 ¥7,686.30¥3,075.72¥4,610.58¥1,781,664.17
#7 ¥7,686.30¥3,083.66¥4,602.63¥1,778,580.50
#8 ¥7,686.30¥3,091.63¥4,594.67¥1,775,488.87
#9 ¥7,686.30¥3,099.62¥4,586.68¥1,772,389.26
#10 ¥7,686.30¥3,107.62¥4,578.67¥1,769,281.64
#11 ¥7,686.30¥3,115.65¥4,570.64¥1,766,165.99
#12 ¥7,686.30¥3,123.70¥4,562.60¥1,763,042.29
#13 ¥7,686.30¥3,131.77¥4,554.53¥1,759,910.52
#14 ¥7,686.30¥3,139.86¥4,546.44¥1,756,770.66
#15 ¥7,686.30¥3,147.97¥4,538.32¥1,753,622.69
#16 ¥7,686.30¥3,156.10¥4,530.19¥1,750,466.58
#17 ¥7,686.30¥3,164.26¥4,522.04¥1,747,302.33
#18 ¥7,686.30¥3,172.43¥4,513.86¥1,744,129.90
#19 ¥7,686.30¥3,180.63¥4,505.67¥1,740,949.27
#20 ¥7,686.30¥3,188.84¥4,497.45¥1,737,760.43
#21 ¥7,686.30¥3,197.08¥4,489.21¥1,734,563.35
#22 ¥7,686.30¥3,205.34¥4,480.96¥1,731,358.01
#23 ¥7,686.30¥3,213.62¥4,472.67¥1,728,144.38
#24 ¥7,686.30¥3,221.92¥4,464.37¥1,724,922.46
#25 ¥7,686.30¥3,230.25¥4,456.05¥1,721,692.22
#26 ¥7,686.30¥3,238.59¥4,447.70¥1,718,453.63
#27 ¥7,686.30¥3,246.96¥4,439.34¥1,715,206.67
#28 ¥7,686.30¥3,255.34¥4,430.95¥1,711,951.33
#29 ¥7,686.30¥3,263.75¥4,422.54¥1,708,687.57
#30 ¥7,686.30¥3,272.19¥4,414.11¥1,705,415.39
#31 ¥7,686.30¥3,280.64¥4,405.66¥1,702,134.75
#32 ¥7,686.30¥3,289.11¥4,397.18¥1,698,845.63
#33 ¥7,686.30¥3,297.61¥4,388.68¥1,695,548.02
#34 ¥7,686.30¥3,306.13¥4,380.17¥1,692,241.89
#35 ¥7,686.30¥3,314.67¥4,371.62¥1,688,927.22
#36 Prepay Point¥7,686.30¥3,323.23¥4,363.06¥1,685,603.99
💡 Recommended Developer Resources & Cost SaversPartner Links · Zero Extra Cost to You

Shorten Term vs. Recast Lower Monthly Payment: The Exact Amortization Math

When making a lump-sum principal payment, keeping your monthly payment unchanged (shortening the term) compounds your principal reduction every single month thereafter—typically saving 2x to 2.5x more total interest than stretching the remaining balance over the original 30-year timeline.

Frequently Asked Questions (FAQ)

Q1 When does reducing the monthly payment make more sense than shortening the term?
If your household faces income volatility, upcoming childcare costs, or wants maximum monthly cashflow flexibility—especially if your bank allows unlimited penalty-free extra payments later—lowering the required minimum payment reduces risk while still letting you overpay voluntarily.