Method used
Simulate the balance month by month for the scheduled payment and the payment plus extra principal.
Scope and limitations
This result reflects only the values and assumptions shown above. It does not automatically include taxes, fees, market changes, local rules, or personal circumstances unless those inputs are explicitly present.