Repayment of a home equity line of credit requires that the borrower makes a monthly payment to the lender. For some home equity lines of credit, borrowers can make interest-only payments for a defined period, after which a repayment period begins. Interest-only payments are based on the outstanding loan balance and interest rate. During the repayment period, the payment includes both repayment of the loan principal, plus monthly interest on the outstanding balance. Loan payments for the repayment period are amortized so that the monthly payment remains the same throughout the repayment period, but during that time, the percentage of the amount that goes towards principal will increase as the outstanding mortgage balance decreases.
Calculate a Home Equity Line of Credit Payment
Calculate a Home Equity Line of Credit Payment
Loan Information
Loan Amount
$ 50,000.00
First Draw
Period Payment
Period Payment
$ 750.00
Last Draw
Period Payment
Period Payment
$ 203.13
Repayment
Period Payment
Period Payment
$ 141.41
Year | Interest Paid | Principal Paid | Ending Balance |
---|---|---|---|
0 | 0 | 0 | -50000 |
12 | 2308.12 | 6170.69 | -43829.31 |
24 | 2023.27 | 5409.14 | -38420.16 |
36 | 1773.57 | 4741.58 | -33678.58 |
48 | 1554.69 | 4156.40 | -29522.18 |
60 | 1362.82 | 3643.45 | -25878.73 |
72 | 1194.63 | 3193.79 | -22684.94 |
84 | 1047.19 | 2799.64 | -19885.3 |
96 | 917.95 | 2454.12 | -17431.18 |
108 | 804.67 | 2151.25 | -15279.93 |
120 | 705.36 | 1885.76 | -13394.18 |
132 | 632.62 | 1064.32 | -12329.85 |
144 | 579.28 | 1117.66 | -11212.19 |
156 | 523.27 | 1173.68 | -10038.51 |
168 | 464.45 | 1232.50 | -8806.02 |
180 | 402.68 | 1294.26 | -7511.76 |
192 | 337.82 | 1359.12 | -6152.63 |
204 | 269.71 | 1427.24 | -4725.39 |
216 | 198.18 | 1498.77 | -3226.63 |
228 | 123.07 | 1573.88 | -1652.75 |
240 | 44.19 | 1652.75 | 0 |
Month | Starting Balance | Payment Made | Interest Paid | Principal Paid | Ending Balance |
---|---|---|---|---|---|
1 | 50000.00 | 750.00 | 204.17 | 545.83 | 49454.17 |
2 | 49454.17 | 741.81 | 201.94 | 539.87 | 48914.29 |
3 | 48914.29 | 733.71 | 199.73 | 533.98 | 48380.31 |
4 | 48380.31 | 725.70 | 197.55 | 528.15 | 47852.16 |
5 | 47852.16 | 717.78 | 195.40 | 522.39 | 47329.77 |
6 | 47329.77 | 709.95 | 193.26 | 516.68 | 46813.09 |
7 | 46813.09 | 702.20 | 191.15 | 511.04 | 46302.05 |
8 | 46302.05 | 694.53 | 189.07 | 505.46 | 45796.58 |
9 | 45796.58 | 686.95 | 187.00 | 499.95 | 45296.64 |
10 | 45296.64 | 679.45 | 184.96 | 494.49 | 44802.15 |
11 | 44802.15 | 672.03 | 182.94 | 489.09 | 44313.06 |
12 | 44313.06 | 664.70 | 180.94 | 483.75 | 43829.31 |
13 | 43829.31 | 657.44 | 178.97 | 478.47 | 43350.84 |
14 | 43350.84 | 650.26 | 177.02 | 473.25 | 42877.59 |
15 | 42877.59 | 643.16 | 175.08 | 468.08 | 42409.51 |
16 | 42409.51 | 636.14 | 173.17 | 462.97 | 41946.54 |
17 | 41946.54 | 629.20 | 171.28 | 457.92 | 41488.62 |
18 | 41488.62 | 622.33 | 169.41 | 452.92 | 41035.71 |
19 | 41035.71 | 615.54 | 167.56 | 447.97 | 40587.73 |
20 | 40587.73 | 608.82 | 165.73 | 443.08 | 40144.65 |
21 | 40144.65 | 602.17 | 163.92 | 438.25 | 39706.40 |
22 | 39706.40 | 595.60 | 162.13 | 433.46 | 39272.94 |
23 | 39272.94 | 589.09 | 160.36 | 428.73 | 38844.21 |
24 | 38844.21 | 582.66 | 158.61 | 424.05 | 38420.16 |
25 | 38420.16 | 576.30 | 156.88 | 419.42 | 38000.74 |
26 | 38000.74 | 570.01 | 155.17 | 414.84 | 37585.90 |
27 | 37585.90 | 563.79 | 153.48 | 410.31 | 37175.59 |
28 | 37175.59 | 557.63 | 151.80 | 405.83 | 36769.76 |
29 | 36769.76 | 551.55 | 150.14 | 401.40 | 36368.35 |
30 | 36368.35 | 545.53 | 148.50 | 397.02 | 35971.33 |
31 | 35971.33 | 539.57 | 146.88 | 392.69 | 35578.64 |
32 | 35578.64 | 533.68 | 145.28 | 388.40 | 35190.24 |
33 | 35190.24 | 527.85 | 143.69 | 384.16 | 34806.08 |
34 | 34806.08 | 522.09 | 142.12 | 379.97 | 34426.12 |
35 | 34426.12 | 516.39 | 140.57 | 375.82 | 34050.30 |
36 | 34050.30 | 510.75 | 139.04 | 371.72 | 33678.58 |
37 | 33678.58 | 505.18 | 137.52 | 367.66 | 33310.93 |
38 | 33310.93 | 499.66 | 136.02 | 363.64 | 32947.28 |
39 | 32947.28 | 494.21 | 134.53 | 359.67 | 32587.61 |
40 | 32587.61 | 488.81 | 133.07 | 355.75 | 32231.86 |
41 | 32231.86 | 483.48 | 131.61 | 351.86 | 31879.99 |
42 | 31879.99 | 478.20 | 130.18 | 348.02 | 31531.97 |
43 | 31531.97 | 472.98 | 128.76 | 344.22 | 31187.75 |
44 | 31187.75 | 467.82 | 127.35 | 340.47 | 30847.28 |
45 | 30847.28 | 462.71 | 125.96 | 336.75 | 30510.53 |
46 | 30510.53 | 457.66 | 124.58 | 333.07 | 30177.46 |
47 | 30177.46 | 452.66 | 123.22 | 329.44 | 29848.02 |
48 | 29848.02 | 447.72 | 121.88 | 325.84 | 29522.18 |
49 | 29522.18 | 442.83 | 120.55 | 322.28 | 29199.90 |
50 | 29199.90 | 438.00 | 119.23 | 318.77 | 28881.13 |
51 | 28881.13 | 433.22 | 117.93 | 315.29 | 28565.85 |
52 | 28565.85 | 428.49 | 116.64 | 311.84 | 28254.00 |
53 | 28254.00 | 423.81 | 115.37 | 308.44 | 27945.56 |
54 | 27945.56 | 419.18 | 114.11 | 305.07 | 27640.49 |
55 | 27640.49 | 414.61 | 112.87 | 301.74 | 27338.75 |
56 | 27338.75 | 410.08 | 111.63 | 298.45 | 27040.30 |
57 | 27040.30 | 405.60 | 110.41 | 295.19 | 26745.11 |
58 | 26745.11 | 401.18 | 109.21 | 291.97 | 26453.14 |
59 | 26453.14 | 396.80 | 108.02 | 288.78 | 26164.36 |
60 | 26164.36 | 392.47 | 106.84 | 285.63 | 25878.73 |
61 | 25878.73 | 388.18 | 105.67 | 282.51 | 25596.22 |
62 | 25596.22 | 383.94 | 104.52 | 279.43 | 25316.80 |
63 | 25316.80 | 379.75 | 103.38 | 276.38 | 25040.42 |
64 | 25040.42 | 375.61 | 102.25 | 273.36 | 24767.07 |
65 | 24767.07 | 371.51 | 101.13 | 270.37 | 24496.69 |
66 | 24496.69 | 367.45 | 100.03 | 267.42 | 24229.27 |
67 | 24229.27 | 363.44 | 98.94 | 264.50 | 23964.77 |
68 | 23964.77 | 359.47 | 97.86 | 261.62 | 23703.15 |
69 | 23703.15 | 355.55 | 96.79 | 258.76 | 23444.39 |
70 | 23444.39 | 351.67 | 95.73 | 255.93 | 23188.46 |
71 | 23188.46 | 347.83 | 94.69 | 253.14 | 22935.32 |
72 | 22935.32 | 344.03 | 93.65 | 250.38 | 22684.94 |
73 | 22684.94 | 340.27 | 92.63 | 247.64 | 22437.30 |
74 | 22437.30 | 336.56 | 91.62 | 244.94 | 22192.36 |
75 | 22192.36 | 332.89 | 90.62 | 242.27 | 21950.09 |
76 | 21950.09 | 329.25 | 89.63 | 239.62 | 21710.47 |
77 | 21710.47 | 325.66 | 88.65 | 237.01 | 21473.46 |
78 | 21473.46 | 322.10 | 87.68 | 234.42 | 21239.04 |
79 | 21239.04 | 318.59 | 86.73 | 231.86 | 21007.18 |
80 | 21007.18 | 315.11 | 85.78 | 229.33 | 20777.85 |
81 | 20777.85 | 311.67 | 84.84 | 226.82 | 20551.03 |
82 | 20551.03 | 308.27 | 83.92 | 224.35 | 20326.68 |
83 | 20326.68 | 304.90 | 83.00 | 221.90 | 20104.78 |
84 | 20104.78 | 301.57 | 82.09 | 219.48 | 19885.30 |
85 | 19885.30 | 298.28 | 81.20 | 217.08 | 19668.22 |
86 | 19668.22 | 295.02 | 80.31 | 214.71 | 19453.51 |
87 | 19453.51 | 291.80 | 79.44 | 212.37 | 19241.14 |
88 | 19241.14 | 288.62 | 78.57 | 210.05 | 19031.10 |
89 | 19031.10 | 285.47 | 77.71 | 207.76 | 18823.34 |
90 | 18823.34 | 282.35 | 76.86 | 205.49 | 18617.85 |
91 | 18617.85 | 279.27 | 76.02 | 203.24 | 18414.61 |
92 | 18414.61 | 276.22 | 75.19 | 201.03 | 18213.58 |
93 | 18213.58 | 273.20 | 74.37 | 198.83 | 18014.75 |
94 | 18014.75 | 270.22 | 73.56 | 196.66 | 17818.09 |
95 | 17818.09 | 267.27 | 72.76 | 194.51 | 17623.57 |
96 | 17623.57 | 264.35 | 71.96 | 192.39 | 17431.18 |
97 | 17431.18 | 261.47 | 71.18 | 190.29 | 17240.89 |
98 | 17240.89 | 258.61 | 70.40 | 188.21 | 17052.68 |
99 | 17052.68 | 255.79 | 69.63 | 186.16 | 16866.52 |
100 | 16866.52 | 253.00 | 68.87 | 184.13 | 16682.39 |
101 | 16682.39 | 250.24 | 68.12 | 182.12 | 16500.28 |
102 | 16500.28 | 247.50 | 67.38 | 180.13 | 16320.15 |
103 | 16320.15 | 244.80 | 66.64 | 178.16 | 16141.99 |
104 | 16141.99 | 242.13 | 65.91 | 176.22 | 15965.77 |
105 | 15965.77 | 239.49 | 65.19 | 174.29 | 15791.48 |
106 | 15791.48 | 236.87 | 64.48 | 172.39 | 15619.09 |
107 | 15619.09 | 234.29 | 63.78 | 170.51 | 15448.58 |
108 | 15448.58 | 231.73 | 63.08 | 168.65 | 15279.93 |
109 | 15279.93 | 229.20 | 62.39 | 166.81 | 15113.13 |
110 | 15113.13 | 226.70 | 61.71 | 164.98 | 14948.14 |
111 | 14948.14 | 224.22 | 61.04 | 163.18 | 14784.96 |
112 | 14784.96 | 221.77 | 60.37 | 161.40 | 14623.56 |
113 | 14623.56 | 219.35 | 59.71 | 159.64 | 14463.92 |
114 | 14463.92 | 216.96 | 59.06 | 157.90 | 14306.02 |
115 | 14306.02 | 214.59 | 58.42 | 156.17 | 14149.84 |
116 | 14149.84 | 212.25 | 57.78 | 154.47 | 13995.37 |
117 | 13995.37 | 209.93 | 57.15 | 152.78 | 13842.59 |
118 | 13842.59 | 207.64 | 56.52 | 151.11 | 13691.48 |
119 | 13691.48 | 205.37 | 55.91 | 149.47 | 13542.01 |
120 | 13542.01 | 203.13 | 55.30 | 147.83 | 13394.18 |
121 | 13394.18 | 141.41 | 54.69 | 86.72 | 13307.46 |
122 | 13307.46 | 141.41 | 54.34 | 87.07 | 13220.38 |
123 | 13220.38 | 141.41 | 53.98 | 87.43 | 13132.96 |
124 | 13132.96 | 141.41 | 53.63 | 87.79 | 13045.17 |
125 | 13045.17 | 141.41 | 53.27 | 88.14 | 12957.03 |
126 | 12957.03 | 141.41 | 52.91 | 88.50 | 12868.52 |
127 | 12868.52 | 141.41 | 52.55 | 88.87 | 12779.66 |
128 | 12779.66 | 141.41 | 52.18 | 89.23 | 12690.43 |
129 | 12690.43 | 141.41 | 51.82 | 89.59 | 12600.83 |
130 | 12600.83 | 141.41 | 51.45 | 89.96 | 12510.87 |
131 | 12510.87 | 141.41 | 51.09 | 90.33 | 12420.55 |
132 | 12420.55 | 141.41 | 50.72 | 90.70 | 12329.85 |
133 | 12329.85 | 141.41 | 50.35 | 91.07 | 12238.79 |
134 | 12238.79 | 141.41 | 49.98 | 91.44 | 12147.35 |
135 | 12147.35 | 141.41 | 49.60 | 91.81 | 12055.54 |
136 | 12055.54 | 141.41 | 49.23 | 92.19 | 11963.36 |
137 | 11963.36 | 141.41 | 48.85 | 92.56 | 11870.79 |
138 | 11870.79 | 141.41 | 48.47 | 92.94 | 11777.85 |
139 | 11777.85 | 141.41 | 48.09 | 93.32 | 11684.53 |
140 | 11684.53 | 141.41 | 47.71 | 93.70 | 11590.83 |
141 | 11590.83 | 141.41 | 47.33 | 94.08 | 11496.75 |
142 | 11496.75 | 141.41 | 46.95 | 94.47 | 11402.28 |
143 | 11402.28 | 141.41 | 46.56 | 94.85 | 11307.43 |
144 | 11307.43 | 141.41 | 46.17 | 95.24 | 11212.19 |
145 | 11212.19 | 141.41 | 45.78 | 95.63 | 11116.56 |
146 | 11116.56 | 141.41 | 45.39 | 96.02 | 11020.54 |
147 | 11020.54 | 141.41 | 45.00 | 96.41 | 10924.13 |
148 | 10924.13 | 141.41 | 44.61 | 96.81 | 10827.32 |
149 | 10827.32 | 141.41 | 44.21 | 97.20 | 10730.12 |
150 | 10730.12 | 141.41 | 43.81 | 97.60 | 10632.53 |
151 | 10632.53 | 141.41 | 43.42 | 98.00 | 10534.53 |
152 | 10534.53 | 141.41 | 43.02 | 98.40 | 10436.13 |
153 | 10436.13 | 141.41 | 42.61 | 98.80 | 10337.34 |
154 | 10337.34 | 141.41 | 42.21 | 99.20 | 10238.13 |
155 | 10238.13 | 141.41 | 41.81 | 99.61 | 10138.53 |
156 | 10138.53 | 141.41 | 41.40 | 100.01 | 10038.51 |
157 | 10038.51 | 141.41 | 40.99 | 100.42 | 9938.09 |
158 | 9938.09 | 141.41 | 40.58 | 100.83 | 9837.26 |
159 | 9837.26 | 141.41 | 40.17 | 101.24 | 9736.02 |
160 | 9736.02 | 141.41 | 39.76 | 101.66 | 9634.36 |
161 | 9634.36 | 141.41 | 39.34 | 102.07 | 9532.29 |
162 | 9532.29 | 141.41 | 38.92 | 102.49 | 9429.80 |
163 | 9429.80 | 141.41 | 38.51 | 102.91 | 9326.89 |
164 | 9326.89 | 141.41 | 38.08 | 103.33 | 9223.57 |
165 | 9223.57 | 141.41 | 37.66 | 103.75 | 9119.82 |
166 | 9119.82 | 141.41 | 37.24 | 104.17 | 9015.64 |
167 | 9015.64 | 141.41 | 36.81 | 104.60 | 8911.05 |
168 | 8911.05 | 141.41 | 36.39 | 105.03 | 8806.02 |
169 | 8806.02 | 141.41 | 35.96 | 105.45 | 8700.57 |
170 | 8700.57 | 141.41 | 35.53 | 105.88 | 8594.68 |
171 | 8594.68 | 141.41 | 35.09 | 106.32 | 8488.36 |
172 | 8488.36 | 141.41 | 34.66 | 106.75 | 8381.61 |
173 | 8381.61 | 141.41 | 34.22 | 107.19 | 8274.42 |
174 | 8274.42 | 141.41 | 33.79 | 107.63 | 8166.80 |
175 | 8166.80 | 141.41 | 33.35 | 108.06 | 8058.73 |
176 | 8058.73 | 141.41 | 32.91 | 108.51 | 7950.23 |
177 | 7950.23 | 141.41 | 32.46 | 108.95 | 7841.28 |
178 | 7841.28 | 141.41 | 32.02 | 109.39 | 7731.89 |
179 | 7731.89 | 141.41 | 31.57 | 109.84 | 7622.05 |
180 | 7622.05 | 141.41 | 31.12 | 110.29 | 7511.76 |
181 | 7511.76 | 141.41 | 30.67 | 110.74 | 7401.02 |
182 | 7401.02 | 141.41 | 30.22 | 111.19 | 7289.83 |
183 | 7289.83 | 141.41 | 29.77 | 111.65 | 7178.18 |
184 | 7178.18 | 141.41 | 29.31 | 112.10 | 7066.08 |
185 | 7066.08 | 141.41 | 28.85 | 112.56 | 6953.52 |
186 | 6953.52 | 141.41 | 28.39 | 113.02 | 6840.50 |
187 | 6840.50 | 141.41 | 27.93 | 113.48 | 6727.02 |
188 | 6727.02 | 141.41 | 27.47 | 113.94 | 6613.08 |
189 | 6613.08 | 141.41 | 27.00 | 114.41 | 6498.67 |
190 | 6498.67 | 141.41 | 26.54 | 114.88 | 6383.79 |
191 | 6383.79 | 141.41 | 26.07 | 115.35 | 6268.45 |
192 | 6268.45 | 141.41 | 25.60 | 115.82 | 6152.63 |
193 | 6152.63 | 141.41 | 25.12 | 116.29 | 6036.34 |
194 | 6036.34 | 141.41 | 24.65 | 116.76 | 5919.58 |
195 | 5919.58 | 141.41 | 24.17 | 117.24 | 5802.34 |
196 | 5802.34 | 141.41 | 23.69 | 117.72 | 5684.62 |
197 | 5684.62 | 141.41 | 23.21 | 118.20 | 5566.42 |
198 | 5566.42 | 141.41 | 22.73 | 118.68 | 5447.74 |
199 | 5447.74 | 141.41 | 22.24 | 119.17 | 5328.57 |
200 | 5328.57 | 141.41 | 21.76 | 119.65 | 5208.92 |
201 | 5208.92 | 141.41 | 21.27 | 120.14 | 5088.77 |
202 | 5088.77 | 141.41 | 20.78 | 120.63 | 4968.14 |
203 | 4968.14 | 141.41 | 20.29 | 121.13 | 4847.01 |
204 | 4847.01 | 141.41 | 19.79 | 121.62 | 4725.39 |
205 | 4725.39 | 141.41 | 19.30 | 122.12 | 4603.28 |
206 | 4603.28 | 141.41 | 18.80 | 122.62 | 4480.66 |
207 | 4480.66 | 141.41 | 18.30 | 123.12 | 4357.55 |
208 | 4357.55 | 141.41 | 17.79 | 123.62 | 4233.93 |
209 | 4233.93 | 141.41 | 17.29 | 124.12 | 4109.80 |
210 | 4109.80 | 141.41 | 16.78 | 124.63 | 3985.17 |
211 | 3985.17 | 141.41 | 16.27 | 125.14 | 3860.03 |
212 | 3860.03 | 141.41 | 15.76 | 125.65 | 3734.38 |
213 | 3734.38 | 141.41 | 15.25 | 126.16 | 3608.22 |
214 | 3608.22 | 141.41 | 14.73 | 126.68 | 3481.54 |
215 | 3481.54 | 141.41 | 14.22 | 127.20 | 3354.34 |
216 | 3354.34 | 141.41 | 13.70 | 127.72 | 3226.63 |
217 | 3226.63 | 141.41 | 13.18 | 128.24 | 3098.39 |
218 | 3098.39 | 141.41 | 12.65 | 128.76 | 2969.63 |
219 | 2969.63 | 141.41 | 12.13 | 129.29 | 2840.35 |
220 | 2840.35 | 141.41 | 11.60 | 129.81 | 2710.53 |
221 | 2710.53 | 141.41 | 11.07 | 130.34 | 2580.19 |
222 | 2580.19 | 141.41 | 10.54 | 130.88 | 2449.31 |
223 | 2449.31 | 141.41 | 10.00 | 131.41 | 2317.90 |
224 | 2317.90 | 141.41 | 9.46 | 131.95 | 2185.95 |
225 | 2185.95 | 141.41 | 8.93 | 132.49 | 2053.47 |
226 | 2053.47 | 141.41 | 8.38 | 133.03 | 1920.44 |
227 | 1920.44 | 141.41 | 7.84 | 133.57 | 1786.87 |
228 | 1786.87 | 141.41 | 7.30 | 134.12 | 1652.75 |
229 | 1652.75 | 141.41 | 6.75 | 134.66 | 1518.09 |
230 | 1518.09 | 141.41 | 6.20 | 135.21 | 1382.88 |
231 | 1382.88 | 141.41 | 5.65 | 135.77 | 1247.11 |
232 | 1247.11 | 141.41 | 5.09 | 136.32 | 1110.79 |
233 | 1110.79 | 141.41 | 4.54 | 136.88 | 973.91 |
234 | 973.91 | 141.41 | 3.98 | 137.44 | 836.48 |
235 | 836.48 | 141.41 | 3.42 | 138.00 | 698.48 |
236 | 698.48 | 141.41 | 2.85 | 138.56 | 559.92 |
237 | 559.92 | 141.41 | 2.29 | 139.13 | 420.80 |
238 | 420.80 | 141.41 | 1.72 | 139.69 | 281.10 |
239 | 281.10 | 141.41 | 1.15 | 140.26 | 140.84 |
240 | 140.84 | 141.41 | 0.58 | 140.84 | 0.00 |