| Home | Cash Out | Auto Refinance | Break Even | Recasting Calculator | Mortgage | Loan | HELOC | Student Loan |
HELOC Calculator to calculate the monthly payment for your HELOC loan. The Home equity line of credit calculator generates an amortization schedule that has all the monthly payment information.
HELOC Results |
||||||
Current HELOC Balance: |
$160,000.00 | |||||
Monthly Payment: |
$600.00 for 60 payments $2,982.88 for 60 payments |
|||||
Interest Only Terms: |
5 years | |||||
Total Terms: |
10 years | |||||
Total # Of Payments: |
120 | |||||
Start Date: |
Sep, 2023 | |||||
Payoff Date: |
Aug, 2033 | |||||
Total Interest Paid: |
$54,972.98 | |||||
Total Payment: |
$214,972.98 | |||||
HELOC Amortization Schedule |
||||||
| Payment Date | Payment # | Interest Paid | Principal Paid | Total Payment | Remaining Balance | |
|---|---|---|---|---|---|---|
| Sep, 2023 | 1 | $600.00 | $0.00 | $600.00 | $160,000.00 | |
| Oct, 2023 | 2 | $600.00 | $0.00 | $600.00 | $160,000.00 | |
| Nov, 2023 | 3 | $600.00 | $0.00 | $600.00 | $160,000.00 | |
| Dec, 2023 | 4 | $600.00 | $0.00 | $600.00 | $160,000.00 | |
| Jan, 2024 | 5 | $600.00 | $0.00 | $600.00 | $160,000.00 | |
| Feb, 2024 | 6 | $600.00 | $0.00 | $600.00 | $160,000.00 | |
| Mar, 2024 | 7 | $600.00 | $0.00 | $600.00 | $160,000.00 | |
| Apr, 2024 | 8 | $600.00 | $0.00 | $600.00 | $160,000.00 | |
| May, 2024 | 9 | $600.00 | $0.00 | $600.00 | $160,000.00 | |
| Jun, 2024 | 10 | $600.00 | $0.00 | $600.00 | $160,000.00 | |
| Jul, 2024 | 11 | $600.00 | $0.00 | $600.00 | $160,000.00 | |
| Aug, 2024 | 12 | $600.00 | $0.00 | $600.00 | $160,000.00 | |
| Sep, 2024 | 13 | $600.00 | $0.00 | $600.00 | $160,000.00 | |
| Oct, 2024 | 14 | $600.00 | $0.00 | $600.00 | $160,000.00 | |
| Nov, 2024 | 15 | $600.00 | $0.00 | $600.00 | $160,000.00 | |
| Dec, 2024 | 16 | $600.00 | $0.00 | $600.00 | $160,000.00 | |
| Jan, 2025 | 17 | $600.00 | $0.00 | $600.00 | $160,000.00 | |
| Feb, 2025 | 18 | $600.00 | $0.00 | $600.00 | $160,000.00 | |
| Mar, 2025 | 19 | $600.00 | $0.00 | $600.00 | $160,000.00 | |
| Apr, 2025 | 20 | $600.00 | $0.00 | $600.00 | $160,000.00 | |
| May, 2025 | 21 | $600.00 | $0.00 | $600.00 | $160,000.00 | |
| Jun, 2025 | 22 | $600.00 | $0.00 | $600.00 | $160,000.00 | |
| Jul, 2025 | 23 | $600.00 | $0.00 | $600.00 | $160,000.00 | |
| Aug, 2025 | 24 | $600.00 | $0.00 | $600.00 | $160,000.00 | |
| Sep, 2025 | 25 | $600.00 | $0.00 | $600.00 | $160,000.00 | |
| Oct, 2025 | 26 | $600.00 | $0.00 | $600.00 | $160,000.00 | |
| Nov, 2025 | 27 | $600.00 | $0.00 | $600.00 | $160,000.00 | |
| Dec, 2025 | 28 | $600.00 | $0.00 | $600.00 | $160,000.00 | |
| Jan, 2026 | 29 | $600.00 | $0.00 | $600.00 | $160,000.00 | |
| Feb, 2026 | 30 | $600.00 | $0.00 | $600.00 | $160,000.00 | |
| Mar, 2026 | 31 | $600.00 | $0.00 | $600.00 | $160,000.00 | |
| Apr, 2026 | 32 | $600.00 | $0.00 | $600.00 | $160,000.00 | |
| May, 2026 | 33 | $600.00 | $0.00 | $600.00 | $160,000.00 | |
| Jun, 2026 | 34 | $600.00 | $0.00 | $600.00 | $160,000.00 | |
| Jul, 2026 | 35 | $600.00 | $0.00 | $600.00 | $160,000.00 | |
| Aug, 2026 | 36 | $600.00 | $0.00 | $600.00 | $160,000.00 | |
| Sep, 2026 | 37 | $600.00 | $0.00 | $600.00 | $160,000.00 | |
| Oct, 2026 | 38 | $600.00 | $0.00 | $600.00 | $160,000.00 | |
| Nov, 2026 | 39 | $600.00 | $0.00 | $600.00 | $160,000.00 | |
| Dec, 2026 | 40 | $600.00 | $0.00 | $600.00 | $160,000.00 | |
| Jan, 2027 | 41 | $600.00 | $0.00 | $600.00 | $160,000.00 | |
| Feb, 2027 | 42 | $600.00 | $0.00 | $600.00 | $160,000.00 | |
| Mar, 2027 | 43 | $600.00 | $0.00 | $600.00 | $160,000.00 | |
| Apr, 2027 | 44 | $600.00 | $0.00 | $600.00 | $160,000.00 | |
| May, 2027 | 45 | $600.00 | $0.00 | $600.00 | $160,000.00 | |
| Jun, 2027 | 46 | $600.00 | $0.00 | $600.00 | $160,000.00 | |
| Jul, 2027 | 47 | $600.00 | $0.00 | $600.00 | $160,000.00 | |
| Aug, 2027 | 48 | $600.00 | $0.00 | $600.00 | $160,000.00 | |
| Sep, 2027 | 49 | $600.00 | $0.00 | $600.00 | $160,000.00 | |
| Oct, 2027 | 50 | $600.00 | $0.00 | $600.00 | $160,000.00 | |
| Nov, 2027 | 51 | $600.00 | $0.00 | $600.00 | $160,000.00 | |
| Dec, 2027 | 52 | $600.00 | $0.00 | $600.00 | $160,000.00 | |
| Jan, 2028 | 53 | $600.00 | $0.00 | $600.00 | $160,000.00 | |
| Feb, 2028 | 54 | $600.00 | $0.00 | $600.00 | $160,000.00 | |
| Mar, 2028 | 55 | $600.00 | $0.00 | $600.00 | $160,000.00 | |
| Apr, 2028 | 56 | $600.00 | $0.00 | $600.00 | $160,000.00 | |
| May, 2028 | 57 | $600.00 | $0.00 | $600.00 | $160,000.00 | |
| Jun, 2028 | 58 | $600.00 | $0.00 | $600.00 | $160,000.00 | |
| Jul, 2028 | 59 | $600.00 | $0.00 | $600.00 | $160,000.00 | |
| Aug, 2028 | 60 | $600.00 | $0.00 | $600.00 | $160,000.00 | |
| Sep, 2028 | 61 | $600.00 | $2,382.88 | $2,982.88 | $157,617.12 | |
| Oct, 2028 | 62 | $591.06 | $2,391.82 | $2,982.88 | $155,225.30 | |
| Nov, 2028 | 63 | $582.09 | $2,400.79 | $2,982.88 | $152,824.51 | |
| Dec, 2028 | 64 | $573.09 | $2,409.79 | $2,982.88 | $150,414.72 | |
| Jan, 2029 | 65 | $564.06 | $2,418.82 | $2,982.88 | $147,995.90 | |
| Feb, 2029 | 66 | $554.98 | $2,427.90 | $2,982.88 | $145,568.00 | |
| Mar, 2029 | 67 | $545.88 | $2,437.00 | $2,982.88 | $143,131.00 | |
| Apr, 2029 | 68 | $536.74 | $2,446.14 | $2,982.88 | $140,684.86 | |
| May, 2029 | 69 | $527.57 | $2,455.31 | $2,982.88 | $138,229.55 | |
| Jun, 2029 | 70 | $518.36 | $2,464.52 | $2,982.88 | $135,765.03 | |
| Jul, 2029 | 71 | $509.12 | $2,473.76 | $2,982.88 | $133,291.27 | |
| Aug, 2029 | 72 | $499.84 | $2,483.04 | $2,982.88 | $130,808.23 | |
| Sep, 2029 | 73 | $490.53 | $2,492.35 | $2,982.88 | $128,315.88 | |
| Oct, 2029 | 74 | $481.18 | $2,501.70 | $2,982.88 | $125,814.18 | |
| Nov, 2029 | 75 | $471.80 | $2,511.08 | $2,982.88 | $123,303.10 | |
| Dec, 2029 | 76 | $462.39 | $2,520.49 | $2,982.88 | $120,782.61 | |
| Jan, 2030 | 77 | $452.93 | $2,529.95 | $2,982.88 | $118,252.66 | |
| Feb, 2030 | 78 | $443.45 | $2,539.43 | $2,982.88 | $115,713.23 | |
| Mar, 2030 | 79 | $433.92 | $2,548.96 | $2,982.88 | $113,164.27 | |
| Apr, 2030 | 80 | $424.37 | $2,558.51 | $2,982.88 | $110,605.76 | |
| May, 2030 | 81 | $414.77 | $2,568.11 | $2,982.88 | $108,037.65 | |
| Jun, 2030 | 82 | $405.14 | $2,577.74 | $2,982.88 | $105,459.91 | |
| Jul, 2030 | 83 | $395.47 | $2,587.41 | $2,982.88 | $102,872.50 | |
| Aug, 2030 | 84 | $385.77 | $2,597.11 | $2,982.88 | $100,275.39 | |
| Sep, 2030 | 85 | $376.03 | $2,606.85 | $2,982.88 | $97,668.54 | |
| Oct, 2030 | 86 | $366.26 | $2,616.62 | $2,982.88 | $95,051.92 | |
| Nov, 2030 | 87 | $356.44 | $2,626.44 | $2,982.88 | $92,425.48 | |
| Dec, 2030 | 88 | $346.60 | $2,636.28 | $2,982.88 | $89,789.20 | |
| Jan, 2031 | 89 | $336.71 | $2,646.17 | $2,982.88 | $87,143.03 | |
| Feb, 2031 | 90 | $326.79 | $2,656.09 | $2,982.88 | $84,486.94 | |
| Mar, 2031 | 91 | $316.83 | $2,666.05 | $2,982.88 | $81,820.89 | |
| Apr, 2031 | 92 | $306.83 | $2,676.05 | $2,982.88 | $79,144.84 | |
| May, 2031 | 93 | $296.79 | $2,686.09 | $2,982.88 | $76,458.75 | |
| Jun, 2031 | 94 | $286.72 | $2,696.16 | $2,982.88 | $73,762.59 | |
| Jul, 2031 | 95 | $276.61 | $2,706.27 | $2,982.88 | $71,056.32 | |
| Aug, 2031 | 96 | $266.46 | $2,716.42 | $2,982.88 | $68,339.90 | |
| Sep, 2031 | 97 | $256.27 | $2,726.61 | $2,982.88 | $65,613.29 | |
| Oct, 2031 | 98 | $246.05 | $2,736.83 | $2,982.88 | $62,876.46 | |
| Nov, 2031 | 99 | $235.79 | $2,747.09 | $2,982.88 | $60,129.37 | |
| Dec, 2031 | 100 | $225.49 | $2,757.39 | $2,982.88 | $57,371.98 | |
| Jan, 2032 | 101 | $215.14 | $2,767.74 | $2,982.88 | $54,604.24 | |
| Feb, 2032 | 102 | $204.77 | $2,778.11 | $2,982.88 | $51,826.13 | |
| Mar, 2032 | 103 | $194.35 | $2,788.53 | $2,982.88 | $49,037.60 | |
| Apr, 2032 | 104 | $183.89 | $2,798.99 | $2,982.88 | $46,238.61 | |
| May, 2032 | 105 | $173.39 | $2,809.49 | $2,982.88 | $43,429.12 | |
| Jun, 2032 | 106 | $162.86 | $2,820.02 | $2,982.88 | $40,609.10 | |
| Jul, 2032 | 107 | $152.28 | $2,830.60 | $2,982.88 | $37,778.50 | |
| Aug, 2032 | 108 | $141.67 | $2,841.21 | $2,982.88 | $34,937.29 | |
| Sep, 2032 | 109 | $131.01 | $2,851.87 | $2,982.88 | $32,085.42 | |
| Oct, 2032 | 110 | $120.32 | $2,862.56 | $2,982.88 | $29,222.86 | |
| Nov, 2032 | 111 | $109.59 | $2,873.29 | $2,982.88 | $26,349.57 | |
| Dec, 2032 | 112 | $98.81 | $2,884.07 | $2,982.88 | $23,465.50 | |
| Jan, 2033 | 113 | $88.00 | $2,894.88 | $2,982.88 | $20,570.62 | |
| Feb, 2033 | 114 | $77.14 | $2,905.74 | $2,982.88 | $17,664.88 | |
| Mar, 2033 | 115 | $66.24 | $2,916.64 | $2,982.88 | $14,748.24 | |
| Apr, 2033 | 116 | $55.31 | $2,927.57 | $2,982.88 | $11,820.67 | |
| May, 2033 | 117 | $44.33 | $2,938.55 | $2,982.88 | $8,882.12 | |
| Jun, 2033 | 118 | $33.31 | $2,949.57 | $2,982.88 | $5,932.55 | |
| Jul, 2033 | 119 | $22.25 | $2,960.63 | $2,982.88 | $2,971.92 | |
| Aug, 2033 | 120 | $11.14 | $2,971.92 | $2,983.06 | $0.00 | |
Refinance Calculator | Terms | Privacy | Disclaimer | Contact
©2023 Refinance Calculator