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, a borrower 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
Draw Period Payment
$ 204.17
Repayment Period Payment
$ 392.80
Year | Interest Paid | Principal Paid | Ending Balance |
---|---|---|---|
0 | 0 | 0 | -50000.00 |
12 | 2450.00 | 0.00 | -50000.00 |
24 | 2450.00 | 0.00 | -50000.00 |
36 | 2450.00 | 0.00 | -50000.00 |
48 | 2450.00 | 0.00 | -50000.00 |
60 | 2450.00 | 0.00 | -50000.00 |
12 | 2398.47 | 2315.10 | -47684.90 |
24 | 2282.44 | 2431.12 | -45253.78 |
36 | 2160.61 | 2552.96 | -42700.82 |
48 | 2032.66 | 2680.90 | -40019.92 |
60 | 1898.31 | 2815.26 | -37204.66 |
72 | 1757.22 | 2956.35 | -34248.31 |
84 | 1609.06 | 3104.50 | -31143.81 |
96 | 1453.48 | 3260.09 | -27883.72 |
108 | 1290.10 | 3423.47 | -24460.25 |
120 | 1118.53 | 3595.04 | -20865.21 |
132 | 938.36 | 3775.21 | -17090.01 |
144 | 749.16 | 3964.40 | -13125.60 |
156 | 550.48 | 4163.08 | -8962.52 |
168 | 341.85 | 4371.72 | -4590.81 |
180 | 122.76 | 4590.81 | -0.00 |
Month | Starting Balance ($) | Payment Made ($) | Interest Paid ($) | Principal Paid ($) | Ending Balance ($) |
---|---|---|---|---|---|
1 | 50000.00 | 204.17 | 204.17 | 0.00 | 50000.00 |
2 | 50000.00 | 204.17 | 204.17 | 0.00 | 50000.00 |
3 | 50000.00 | 204.17 | 204.17 | 0.00 | 50000.00 |
4 | 50000.00 | 204.17 | 204.17 | 0.00 | 50000.00 |
5 | 50000.00 | 204.17 | 204.17 | 0.00 | 50000.00 |
6 | 50000.00 | 204.17 | 204.17 | 0.00 | 50000.00 |
7 | 50000.00 | 204.17 | 204.17 | 0.00 | 50000.00 |
8 | 50000.00 | 204.17 | 204.17 | 0.00 | 50000.00 |
9 | 50000.00 | 204.17 | 204.17 | 0.00 | 50000.00 |
10 | 50000.00 | 204.17 | 204.17 | 0.00 | 50000.00 |
11 | 50000.00 | 204.17 | 204.17 | 0.00 | 50000.00 |
12 | 50000.00 | 204.17 | 204.17 | 0.00 | 50000.00 |
13 | 50000.00 | 204.17 | 204.17 | 0.00 | 50000.00 |
14 | 50000.00 | 204.17 | 204.17 | 0.00 | 50000.00 |
15 | 50000.00 | 204.17 | 204.17 | 0.00 | 50000.00 |
16 | 50000.00 | 204.17 | 204.17 | 0.00 | 50000.00 |
17 | 50000.00 | 204.17 | 204.17 | 0.00 | 50000.00 |
18 | 50000.00 | 204.17 | 204.17 | 0.00 | 50000.00 |
19 | 50000.00 | 204.17 | 204.17 | 0.00 | 50000.00 |
20 | 50000.00 | 204.17 | 204.17 | 0.00 | 50000.00 |
21 | 50000.00 | 204.17 | 204.17 | 0.00 | 50000.00 |
22 | 50000.00 | 204.17 | 204.17 | 0.00 | 50000.00 |
23 | 50000.00 | 204.17 | 204.17 | 0.00 | 50000.00 |
24 | 50000.00 | 204.17 | 204.17 | 0.00 | 50000.00 |
25 | 50000.00 | 204.17 | 204.17 | 0.00 | 50000.00 |
26 | 50000.00 | 204.17 | 204.17 | 0.00 | 50000.00 |
27 | 50000.00 | 204.17 | 204.17 | 0.00 | 50000.00 |
28 | 50000.00 | 204.17 | 204.17 | 0.00 | 50000.00 |
29 | 50000.00 | 204.17 | 204.17 | 0.00 | 50000.00 |
30 | 50000.00 | 204.17 | 204.17 | 0.00 | 50000.00 |
31 | 50000.00 | 204.17 | 204.17 | 0.00 | 50000.00 |
32 | 50000.00 | 204.17 | 204.17 | 0.00 | 50000.00 |
33 | 50000.00 | 204.17 | 204.17 | 0.00 | 50000.00 |
34 | 50000.00 | 204.17 | 204.17 | 0.00 | 50000.00 |
35 | 50000.00 | 204.17 | 204.17 | 0.00 | 50000.00 |
36 | 50000.00 | 204.17 | 204.17 | 0.00 | 50000.00 |
37 | 50000.00 | 204.17 | 204.17 | 0.00 | 50000.00 |
38 | 50000.00 | 204.17 | 204.17 | 0.00 | 50000.00 |
39 | 50000.00 | 204.17 | 204.17 | 0.00 | 50000.00 |
40 | 50000.00 | 204.17 | 204.17 | 0.00 | 50000.00 |
41 | 50000.00 | 204.17 | 204.17 | 0.00 | 50000.00 |
42 | 50000.00 | 204.17 | 204.17 | 0.00 | 50000.00 |
43 | 50000.00 | 204.17 | 204.17 | 0.00 | 50000.00 |
44 | 50000.00 | 204.17 | 204.17 | 0.00 | 50000.00 |
45 | 50000.00 | 204.17 | 204.17 | 0.00 | 50000.00 |
46 | 50000.00 | 204.17 | 204.17 | 0.00 | 50000.00 |
47 | 50000.00 | 204.17 | 204.17 | 0.00 | 50000.00 |
48 | 50000.00 | 204.17 | 204.17 | 0.00 | 50000.00 |
49 | 50000.00 | 204.17 | 204.17 | 0.00 | 50000.00 |
50 | 50000.00 | 204.17 | 204.17 | 0.00 | 50000.00 |
51 | 50000.00 | 204.17 | 204.17 | 0.00 | 50000.00 |
52 | 50000.00 | 204.17 | 204.17 | 0.00 | 50000.00 |
53 | 50000.00 | 204.17 | 204.17 | 0.00 | 50000.00 |
54 | 50000.00 | 204.17 | 204.17 | 0.00 | 50000.00 |
55 | 50000.00 | 204.17 | 204.17 | 0.00 | 50000.00 |
56 | 50000.00 | 204.17 | 204.17 | 0.00 | 50000.00 |
57 | 50000.00 | 204.17 | 204.17 | 0.00 | 50000.00 |
58 | 50000.00 | 204.17 | 204.17 | 0.00 | 50000.00 |
59 | 50000.00 | 204.17 | 204.17 | 0.00 | 50000.00 |
60 | 50000.00 | 204.17 | 204.17 | 0.00 | 50000.00 |
61 | 50000.00 | 392.80 | 204.17 | 188.63 | 49811.37 |
62 | 49811.37 | 392.80 | 203.40 | 189.40 | 49621.97 |
63 | 49621.97 | 392.80 | 202.62 | 190.17 | 49431.79 |
64 | 49431.79 | 392.80 | 201.85 | 190.95 | 49240.84 |
65 | 49240.84 | 392.80 | 201.07 | 191.73 | 49049.11 |
66 | 49049.11 | 392.80 | 200.28 | 192.51 | 48856.60 |
67 | 48856.60 | 392.80 | 199.50 | 193.30 | 48663.30 |
68 | 48663.30 | 392.80 | 198.71 | 194.09 | 48469.21 |
69 | 48469.21 | 392.80 | 197.92 | 194.88 | 48274.33 |
70 | 48274.33 | 392.80 | 197.12 | 195.68 | 48078.65 |
71 | 48078.65 | 392.80 | 196.32 | 196.48 | 47882.18 |
72 | 47882.18 | 392.80 | 195.52 | 197.28 | 47684.90 |
73 | 47684.90 | 392.80 | 194.71 | 198.08 | 47486.82 |
74 | 47486.82 | 392.80 | 193.90 | 198.89 | 47287.92 |
75 | 47287.92 | 392.80 | 193.09 | 199.70 | 47088.22 |
76 | 47088.22 | 392.80 | 192.28 | 200.52 | 46887.70 |
77 | 46887.70 | 392.80 | 191.46 | 201.34 | 46686.36 |
78 | 46686.36 | 392.80 | 190.64 | 202.16 | 46484.20 |
79 | 46484.20 | 392.80 | 189.81 | 202.99 | 46281.21 |
80 | 46281.21 | 392.80 | 188.98 | 203.82 | 46077.40 |
81 | 46077.40 | 392.80 | 188.15 | 204.65 | 45872.75 |
82 | 45872.75 | 392.80 | 187.31 | 205.48 | 45667.27 |
83 | 45667.27 | 392.80 | 186.47 | 206.32 | 45460.94 |
84 | 45460.94 | 392.80 | 185.63 | 207.16 | 45253.78 |
85 | 45253.78 | 392.80 | 184.79 | 208.01 | 45045.77 |
86 | 45045.77 | 392.80 | 183.94 | 208.86 | 44836.91 |
87 | 44836.91 | 392.80 | 183.08 | 209.71 | 44627.19 |
88 | 44627.19 | 392.80 | 182.23 | 210.57 | 44416.62 |
89 | 44416.62 | 392.80 | 181.37 | 211.43 | 44205.20 |
90 | 44205.20 | 392.80 | 180.50 | 212.29 | 43992.90 |
91 | 43992.90 | 392.80 | 179.64 | 213.16 | 43779.74 |
92 | 43779.74 | 392.80 | 178.77 | 214.03 | 43565.71 |
93 | 43565.71 | 392.80 | 177.89 | 214.90 | 43350.81 |
94 | 43350.81 | 392.80 | 177.02 | 215.78 | 43135.03 |
95 | 43135.03 | 392.80 | 176.13 | 216.66 | 42918.37 |
96 | 42918.37 | 392.80 | 175.25 | 217.55 | 42700.82 |
97 | 42700.82 | 392.80 | 174.36 | 218.44 | 42482.38 |
98 | 42482.38 | 392.80 | 173.47 | 219.33 | 42263.06 |
99 | 42263.06 | 392.80 | 172.57 | 220.22 | 42042.83 |
100 | 42042.83 | 392.80 | 171.67 | 221.12 | 41821.71 |
101 | 41821.71 | 392.80 | 170.77 | 222.03 | 41599.69 |
102 | 41599.69 | 392.80 | 169.87 | 222.93 | 41376.75 |
103 | 41376.75 | 392.80 | 168.96 | 223.84 | 41152.91 |
104 | 41152.91 | 392.80 | 168.04 | 224.76 | 40928.16 |
105 | 40928.16 | 392.80 | 167.12 | 225.67 | 40702.48 |
106 | 40702.48 | 392.80 | 166.20 | 226.60 | 40475.89 |
107 | 40475.89 | 392.80 | 165.28 | 227.52 | 40248.37 |
108 | 40248.37 | 392.80 | 164.35 | 228.45 | 40019.92 |
109 | 40019.92 | 392.80 | 163.41 | 229.38 | 39790.53 |
110 | 39790.53 | 392.80 | 162.48 | 230.32 | 39560.22 |
111 | 39560.22 | 392.80 | 161.54 | 231.26 | 39328.96 |
112 | 39328.96 | 392.80 | 160.59 | 232.20 | 39096.75 |
113 | 39096.75 | 392.80 | 159.65 | 233.15 | 38863.60 |
114 | 38863.60 | 392.80 | 158.69 | 234.10 | 38629.50 |
115 | 38629.50 | 392.80 | 157.74 | 235.06 | 38394.44 |
116 | 38394.44 | 392.80 | 156.78 | 236.02 | 38158.42 |
117 | 38158.42 | 392.80 | 155.81 | 236.98 | 37921.43 |
118 | 37921.43 | 392.80 | 154.85 | 237.95 | 37683.48 |
119 | 37683.48 | 392.80 | 153.87 | 238.92 | 37444.56 |
120 | 37444.56 | 392.80 | 152.90 | 239.90 | 37204.66 |
121 | 37204.66 | 392.80 | 151.92 | 240.88 | 36963.78 |
122 | 36963.78 | 392.80 | 150.94 | 241.86 | 36721.92 |
123 | 36721.92 | 392.80 | 149.95 | 242.85 | 36479.07 |
124 | 36479.07 | 392.80 | 148.96 | 243.84 | 36235.23 |
125 | 36235.23 | 392.80 | 147.96 | 244.84 | 35990.39 |
126 | 35990.39 | 392.80 | 146.96 | 245.84 | 35744.56 |
127 | 35744.56 | 392.80 | 145.96 | 246.84 | 35497.72 |
128 | 35497.72 | 392.80 | 144.95 | 247.85 | 35249.87 |
129 | 35249.87 | 392.80 | 143.94 | 248.86 | 35001.01 |
130 | 35001.01 | 392.80 | 142.92 | 249.88 | 34751.13 |
131 | 34751.13 | 392.80 | 141.90 | 250.90 | 34500.24 |
132 | 34500.24 | 392.80 | 140.88 | 251.92 | 34248.31 |
133 | 34248.31 | 392.80 | 139.85 | 252.95 | 33995.36 |
134 | 33995.36 | 392.80 | 138.81 | 253.98 | 33741.38 |
135 | 33741.38 | 392.80 | 137.78 | 255.02 | 33486.36 |
136 | 33486.36 | 392.80 | 136.74 | 256.06 | 33230.30 |
137 | 33230.30 | 392.80 | 135.69 | 257.11 | 32973.19 |
138 | 32973.19 | 392.80 | 134.64 | 258.16 | 32715.04 |
139 | 32715.04 | 392.80 | 133.59 | 259.21 | 32455.83 |
140 | 32455.83 | 392.80 | 132.53 | 260.27 | 32195.56 |
141 | 32195.56 | 392.80 | 131.47 | 261.33 | 31934.23 |
142 | 31934.23 | 392.80 | 130.40 | 262.40 | 31671.83 |
143 | 31671.83 | 392.80 | 129.33 | 263.47 | 31408.36 |
144 | 31408.36 | 392.80 | 128.25 | 264.55 | 31143.81 |
145 | 31143.81 | 392.80 | 127.17 | 265.63 | 30878.18 |
146 | 30878.18 | 392.80 | 126.09 | 266.71 | 30611.47 |
147 | 30611.47 | 392.80 | 125.00 | 267.80 | 30343.67 |
148 | 30343.67 | 392.80 | 123.90 | 268.89 | 30074.78 |
149 | 30074.78 | 392.80 | 122.81 | 269.99 | 29804.79 |
150 | 29804.79 | 392.80 | 121.70 | 271.09 | 29533.69 |
151 | 29533.69 | 392.80 | 120.60 | 272.20 | 29261.49 |
152 | 29261.49 | 392.80 | 119.48 | 273.31 | 28988.18 |
153 | 28988.18 | 392.80 | 118.37 | 274.43 | 28713.75 |
154 | 28713.75 | 392.80 | 117.25 | 275.55 | 28438.20 |
155 | 28438.20 | 392.80 | 116.12 | 276.67 | 28161.53 |
156 | 28161.53 | 392.80 | 114.99 | 277.80 | 27883.72 |
157 | 27883.72 | 392.80 | 113.86 | 278.94 | 27604.78 |
158 | 27604.78 | 392.80 | 112.72 | 280.08 | 27324.71 |
159 | 27324.71 | 392.80 | 111.58 | 281.22 | 27043.48 |
160 | 27043.48 | 392.80 | 110.43 | 282.37 | 26761.11 |
161 | 26761.11 | 392.80 | 109.27 | 283.52 | 26477.59 |
162 | 26477.59 | 392.80 | 108.12 | 284.68 | 26192.91 |
163 | 26192.91 | 392.80 | 106.95 | 285.84 | 25907.07 |
164 | 25907.07 | 392.80 | 105.79 | 287.01 | 25620.06 |
165 | 25620.06 | 392.80 | 104.62 | 288.18 | 25331.88 |
166 | 25331.88 | 392.80 | 103.44 | 289.36 | 25042.52 |
167 | 25042.52 | 392.80 | 102.26 | 290.54 | 24751.98 |
168 | 24751.98 | 392.80 | 101.07 | 291.73 | 24460.25 |
169 | 24460.25 | 392.80 | 99.88 | 292.92 | 24167.33 |
170 | 24167.33 | 392.80 | 98.68 | 294.11 | 23873.22 |
171 | 23873.22 | 392.80 | 97.48 | 295.31 | 23577.91 |
172 | 23577.91 | 392.80 | 96.28 | 296.52 | 23281.39 |
173 | 23281.39 | 392.80 | 95.07 | 297.73 | 22983.65 |
174 | 22983.65 | 392.80 | 93.85 | 298.95 | 22684.71 |
175 | 22684.71 | 392.80 | 92.63 | 300.17 | 22384.54 |
176 | 22384.54 | 392.80 | 91.40 | 301.39 | 22083.15 |
177 | 22083.15 | 392.80 | 90.17 | 302.62 | 21780.52 |
178 | 21780.52 | 392.80 | 88.94 | 303.86 | 21476.66 |
179 | 21476.66 | 392.80 | 87.70 | 305.10 | 21171.56 |
180 | 21171.56 | 392.80 | 86.45 | 306.35 | 20865.21 |
181 | 20865.21 | 392.80 | 85.20 | 307.60 | 20557.62 |
182 | 20557.62 | 392.80 | 83.94 | 308.85 | 20248.76 |
183 | 20248.76 | 392.80 | 82.68 | 310.11 | 19938.65 |
184 | 19938.65 | 392.80 | 81.42 | 311.38 | 19627.27 |
185 | 19627.27 | 392.80 | 80.14 | 312.65 | 19314.61 |
186 | 19314.61 | 392.80 | 78.87 | 313.93 | 19000.69 |
187 | 19000.69 | 392.80 | 77.59 | 315.21 | 18685.47 |
188 | 18685.47 | 392.80 | 76.30 | 316.50 | 18368.98 |
189 | 18368.98 | 392.80 | 75.01 | 317.79 | 18051.19 |
190 | 18051.19 | 392.80 | 73.71 | 319.09 | 17732.10 |
191 | 17732.10 | 392.80 | 72.41 | 320.39 | 17411.71 |
192 | 17411.71 | 392.80 | 71.10 | 321.70 | 17090.01 |
193 | 17090.01 | 392.80 | 69.78 | 323.01 | 16766.99 |
194 | 16766.99 | 392.80 | 68.47 | 324.33 | 16442.66 |
195 | 16442.66 | 392.80 | 67.14 | 325.66 | 16117.01 |
196 | 16117.01 | 392.80 | 65.81 | 326.99 | 15790.02 |
197 | 15790.02 | 392.80 | 64.48 | 328.32 | 15461.70 |
198 | 15461.70 | 392.80 | 63.14 | 329.66 | 15132.04 |
199 | 15132.04 | 392.80 | 61.79 | 331.01 | 14801.03 |
200 | 14801.03 | 392.80 | 60.44 | 332.36 | 14468.67 |
201 | 14468.67 | 392.80 | 59.08 | 333.72 | 14134.95 |
202 | 14134.95 | 392.80 | 57.72 | 335.08 | 13799.87 |
203 | 13799.87 | 392.80 | 56.35 | 336.45 | 13463.43 |
204 | 13463.43 | 392.80 | 54.98 | 337.82 | 13125.60 |
205 | 13125.60 | 392.80 | 53.60 | 339.20 | 12786.40 |
206 | 12786.40 | 392.80 | 52.21 | 340.59 | 12445.82 |
207 | 12445.82 | 392.80 | 50.82 | 341.98 | 12103.84 |
208 | 12103.84 | 392.80 | 49.42 | 343.37 | 11760.47 |
209 | 11760.47 | 392.80 | 48.02 | 344.78 | 11415.69 |
210 | 11415.69 | 392.80 | 46.61 | 346.18 | 11069.51 |
211 | 11069.51 | 392.80 | 45.20 | 347.60 | 10721.91 |
212 | 10721.91 | 392.80 | 43.78 | 349.02 | 10372.90 |
213 | 10372.90 | 392.80 | 42.36 | 350.44 | 10022.46 |
214 | 10022.46 | 392.80 | 40.93 | 351.87 | 9670.58 |
215 | 9670.58 | 392.80 | 39.49 | 353.31 | 9317.28 |
216 | 9317.28 | 392.80 | 38.05 | 354.75 | 8962.52 |
217 | 8962.52 | 392.80 | 36.60 | 356.20 | 8606.32 |
218 | 8606.32 | 392.80 | 35.14 | 357.65 | 8248.67 |
219 | 8248.67 | 392.80 | 33.68 | 359.12 | 7889.55 |
220 | 7889.55 | 392.80 | 32.22 | 360.58 | 7528.97 |
221 | 7528.97 | 392.80 | 30.74 | 362.05 | 7166.92 |
222 | 7166.92 | 392.80 | 29.26 | 363.53 | 6803.39 |
223 | 6803.39 | 392.80 | 27.78 | 365.02 | 6438.37 |
224 | 6438.37 | 392.80 | 26.29 | 366.51 | 6071.86 |
225 | 6071.86 | 392.80 | 24.79 | 368.00 | 5703.86 |
226 | 5703.86 | 392.80 | 23.29 | 369.51 | 5334.35 |
227 | 5334.35 | 392.80 | 21.78 | 371.02 | 4963.34 |
228 | 4963.34 | 392.80 | 20.27 | 372.53 | 4590.81 |
229 | 4590.81 | 392.80 | 18.75 | 374.05 | 4216.76 |
230 | 4216.76 | 392.80 | 17.22 | 375.58 | 3841.18 |
231 | 3841.18 | 392.80 | 15.68 | 377.11 | 3464.07 |
232 | 3464.07 | 392.80 | 14.14 | 378.65 | 3085.41 |
233 | 3085.41 | 392.80 | 12.60 | 380.20 | 2705.21 |
234 | 2705.21 | 392.80 | 11.05 | 381.75 | 2323.46 |
235 | 2323.46 | 392.80 | 9.49 | 383.31 | 1940.15 |
236 | 1940.15 | 392.80 | 7.92 | 384.87 | 1555.28 |
237 | 1555.28 | 392.80 | 6.35 | 386.45 | 1168.83 |
238 | 1168.83 | 392.80 | 4.77 | 388.02 | 780.81 |
239 | 780.81 | 392.80 | 3.19 | 389.61 | 391.20 |
240 | 391.20 | 392.80 | 1.60 | 391.20 | 0.00 |