| Loan | Early Payoff | Extra Payments | Biweekly Payment | Balloon Payment | Interest Only | Comparison |
Home Equity Loan Calculator
Do you have or want to get a home equity loan against your home? Use the home equity loan calculator to calculate your monthly payments and the total costs of getting a home equity loan.
Home Equity Loan Summary |
|
Loan Amount: |
$120,000.00 |
Monthly Payment: |
$1,426.61 |
Total # Of Payments: |
120 |
Start Date: |
Apr, 2025 |
Payoff Date: |
Mar, 2035 |
Total Interest Paid: |
$51,193.71 |
Total Payment: |
$171,193.71 |
Home Equity Loan Amortization Schedule |
||||||
| Payment Date | Payment # | Interest Paid | Principal Paid | Total Payment | Remaining Balance | |
|---|---|---|---|---|---|---|
| Apr, 2025 | 1 | $753.50 | $673.11 | $1,426.61 | $119,326.89 | |
| May, 2025 | 2 | $749.27 | $677.34 | $1,426.61 | $118,649.54 | |
| Jun, 2025 | 3 | $745.02 | $681.59 | $1,426.61 | $117,967.95 | |
| Jul, 2025 | 4 | $740.74 | $685.87 | $1,426.61 | $117,282.08 | |
| Aug, 2025 | 5 | $736.43 | $690.18 | $1,426.61 | $116,591.90 | |
| Sep, 2025 | 6 | $732.10 | $694.51 | $1,426.61 | $115,897.38 | |
| Oct, 2025 | 7 | $727.74 | $698.88 | $1,426.61 | $115,198.51 | |
| Nov, 2025 | 8 | $723.35 | $703.26 | $1,426.61 | $114,495.24 | |
| Dec, 2025 | 9 | $718.93 | $707.68 | $1,426.61 | $113,787.56 | |
| Jan, 2026 | 10 | $714.49 | $712.12 | $1,426.61 | $113,075.44 | |
| Feb, 2026 | 11 | $710.02 | $716.59 | $1,426.61 | $112,358.85 | |
| Mar, 2026 | 12 | $705.52 | $721.09 | $1,426.61 | $111,637.75 | |
| Apr, 2026 | 13 | $700.99 | $725.62 | $1,426.61 | $110,912.13 | |
| May, 2026 | 14 | $696.44 | $730.18 | $1,426.61 | $110,181.95 | |
| Jun, 2026 | 15 | $691.85 | $734.76 | $1,426.61 | $109,447.19 | |
| Jul, 2026 | 16 | $687.24 | $739.38 | $1,426.61 | $108,707.81 | |
| Aug, 2026 | 17 | $682.59 | $744.02 | $1,426.61 | $107,963.79 | |
| Sep, 2026 | 18 | $677.92 | $748.69 | $1,426.61 | $107,215.10 | |
| Oct, 2026 | 19 | $673.22 | $753.39 | $1,426.61 | $106,461.71 | |
| Nov, 2026 | 20 | $668.49 | $758.12 | $1,426.61 | $105,703.58 | |
| Dec, 2026 | 21 | $663.73 | $762.88 | $1,426.61 | $104,940.70 | |
| Jan, 2027 | 22 | $658.94 | $767.67 | $1,426.61 | $104,173.02 | |
| Feb, 2027 | 23 | $654.12 | $772.49 | $1,426.61 | $103,400.53 | |
| Mar, 2027 | 24 | $649.27 | $777.35 | $1,426.61 | $102,623.19 | |
| Apr, 2027 | 25 | $644.39 | $782.23 | $1,426.61 | $101,840.96 | |
| May, 2027 | 26 | $639.48 | $787.14 | $1,426.61 | $101,053.82 | |
| Jun, 2027 | 27 | $634.53 | $792.08 | $1,426.61 | $100,261.74 | |
| Jul, 2027 | 28 | $629.56 | $797.05 | $1,426.61 | $99,464.69 | |
| Aug, 2027 | 29 | $624.56 | $802.06 | $1,426.61 | $98,662.63 | |
| Sep, 2027 | 30 | $619.52 | $807.10 | $1,426.61 | $97,855.53 | |
| Oct, 2027 | 31 | $614.45 | $812.16 | $1,426.61 | $97,043.37 | |
| Nov, 2027 | 32 | $609.35 | $817.26 | $1,426.61 | $96,226.11 | |
| Dec, 2027 | 33 | $604.22 | $822.39 | $1,426.61 | $95,403.71 | |
| Jan, 2028 | 34 | $599.06 | $827.56 | $1,426.61 | $94,576.15 | |
| Feb, 2028 | 35 | $593.86 | $832.75 | $1,426.61 | $93,743.40 | |
| Mar, 2028 | 36 | $588.63 | $837.98 | $1,426.61 | $92,905.42 | |
| Apr, 2028 | 37 | $583.37 | $843.25 | $1,426.61 | $92,062.17 | |
| May, 2028 | 38 | $578.07 | $848.54 | $1,426.61 | $91,213.63 | |
| Jun, 2028 | 39 | $572.75 | $853.87 | $1,426.61 | $90,359.76 | |
| Jul, 2028 | 40 | $567.38 | $859.23 | $1,426.61 | $89,500.53 | |
| Aug, 2028 | 41 | $561.99 | $864.63 | $1,426.61 | $88,635.90 | |
| Sep, 2028 | 42 | $556.56 | $870.05 | $1,426.61 | $87,765.85 | |
| Oct, 2028 | 43 | $551.10 | $875.52 | $1,426.61 | $86,890.33 | |
| Nov, 2028 | 44 | $545.60 | $881.02 | $1,426.61 | $86,009.32 | |
| Dec, 2028 | 45 | $540.07 | $886.55 | $1,426.61 | $85,122.77 | |
| Jan, 2029 | 46 | $534.50 | $892.11 | $1,426.61 | $84,230.66 | |
| Feb, 2029 | 47 | $528.90 | $897.72 | $1,426.61 | $83,332.94 | |
| Mar, 2029 | 48 | $523.26 | $903.35 | $1,426.61 | $82,429.59 | |
| Apr, 2029 | 49 | $517.59 | $909.03 | $1,426.61 | $81,520.56 | |
| May, 2029 | 50 | $511.88 | $914.73 | $1,426.61 | $80,605.83 | |
| Jun, 2029 | 51 | $506.14 | $920.48 | $1,426.61 | $79,685.35 | |
| Jul, 2029 | 52 | $500.36 | $926.26 | $1,426.61 | $78,759.09 | |
| Aug, 2029 | 53 | $494.54 | $932.07 | $1,426.61 | $77,827.02 | |
| Sep, 2029 | 54 | $488.69 | $937.93 | $1,426.61 | $76,889.10 | |
| Oct, 2029 | 55 | $482.80 | $943.81 | $1,426.61 | $75,945.28 | |
| Nov, 2029 | 56 | $476.87 | $949.74 | $1,426.61 | $74,995.54 | |
| Dec, 2029 | 57 | $470.91 | $955.70 | $1,426.61 | $74,039.84 | |
| Jan, 2030 | 58 | $464.91 | $961.71 | $1,426.61 | $73,078.13 | |
| Feb, 2030 | 59 | $458.87 | $967.74 | $1,426.61 | $72,110.39 | |
| Mar, 2030 | 60 | $452.79 | $973.82 | $1,426.61 | $71,136.56 | |
| Apr, 2030 | 61 | $446.68 | $979.94 | $1,426.61 | $70,156.63 | |
| May, 2030 | 62 | $440.53 | $986.09 | $1,426.61 | $69,170.54 | |
| Jun, 2030 | 63 | $434.33 | $992.28 | $1,426.61 | $68,178.26 | |
| Jul, 2030 | 64 | $428.10 | $998.51 | $1,426.61 | $67,179.75 | |
| Aug, 2030 | 65 | $421.83 | $1,004.78 | $1,426.61 | $66,174.97 | |
| Sep, 2030 | 66 | $415.52 | $1,011.09 | $1,426.61 | $65,163.87 | |
| Oct, 2030 | 67 | $409.17 | $1,017.44 | $1,426.61 | $64,146.44 | |
| Nov, 2030 | 68 | $402.79 | $1,023.83 | $1,426.61 | $63,122.61 | |
| Dec, 2030 | 69 | $396.36 | $1,030.26 | $1,426.61 | $62,092.35 | |
| Jan, 2031 | 70 | $389.89 | $1,036.73 | $1,426.61 | $61,055.62 | |
| Feb, 2031 | 71 | $383.38 | $1,043.24 | $1,426.61 | $60,012.39 | |
| Mar, 2031 | 72 | $376.83 | $1,049.79 | $1,426.61 | $58,962.60 | |
| Apr, 2031 | 73 | $370.24 | $1,056.38 | $1,426.61 | $57,906.22 | |
| May, 2031 | 74 | $363.60 | $1,063.01 | $1,426.61 | $56,843.21 | |
| Jun, 2031 | 75 | $356.93 | $1,069.69 | $1,426.61 | $55,773.53 | |
| Jul, 2031 | 76 | $350.21 | $1,076.40 | $1,426.61 | $54,697.12 | |
| Aug, 2031 | 77 | $343.45 | $1,083.16 | $1,426.61 | $53,613.96 | |
| Sep, 2031 | 78 | $336.65 | $1,089.96 | $1,426.61 | $52,524.00 | |
| Oct, 2031 | 79 | $329.81 | $1,096.81 | $1,426.61 | $51,427.19 | |
| Nov, 2031 | 80 | $322.92 | $1,103.69 | $1,426.61 | $50,323.50 | |
| Dec, 2031 | 81 | $315.99 | $1,110.62 | $1,426.61 | $49,212.87 | |
| Jan, 2032 | 82 | $309.02 | $1,117.60 | $1,426.61 | $48,095.27 | |
| Feb, 2032 | 83 | $302.00 | $1,124.62 | $1,426.61 | $46,970.66 | |
| Mar, 2032 | 84 | $294.94 | $1,131.68 | $1,426.61 | $45,838.98 | |
| Apr, 2032 | 85 | $287.83 | $1,138.78 | $1,426.61 | $44,700.20 | |
| May, 2032 | 86 | $280.68 | $1,145.93 | $1,426.61 | $43,554.26 | |
| Jun, 2032 | 87 | $273.48 | $1,153.13 | $1,426.61 | $42,401.13 | |
| Jul, 2032 | 88 | $266.24 | $1,160.37 | $1,426.61 | $41,240.76 | |
| Aug, 2032 | 89 | $258.96 | $1,167.66 | $1,426.61 | $40,073.10 | |
| Sep, 2032 | 90 | $251.63 | $1,174.99 | $1,426.61 | $38,898.12 | |
| Oct, 2032 | 91 | $244.25 | $1,182.37 | $1,426.61 | $37,715.75 | |
| Nov, 2032 | 92 | $236.82 | $1,189.79 | $1,426.61 | $36,525.96 | |
| Dec, 2032 | 93 | $229.35 | $1,197.26 | $1,426.61 | $35,328.70 | |
| Jan, 2033 | 94 | $221.83 | $1,204.78 | $1,426.61 | $34,123.92 | |
| Feb, 2033 | 95 | $214.27 | $1,212.34 | $1,426.61 | $32,911.57 | |
| Mar, 2033 | 96 | $206.66 | $1,219.96 | $1,426.61 | $31,691.62 | |
| Apr, 2033 | 97 | $199.00 | $1,227.62 | $1,426.61 | $30,464.00 | |
| May, 2033 | 98 | $191.29 | $1,235.33 | $1,426.61 | $29,228.67 | |
| Jun, 2033 | 99 | $183.53 | $1,243.08 | $1,426.61 | $27,985.59 | |
| Jul, 2033 | 100 | $175.73 | $1,250.89 | $1,426.61 | $26,734.70 | |
| Aug, 2033 | 101 | $167.87 | $1,258.74 | $1,426.61 | $25,475.96 | |
| Sep, 2033 | 102 | $159.97 | $1,266.65 | $1,426.61 | $24,209.31 | |
| Oct, 2033 | 103 | $152.01 | $1,274.60 | $1,426.61 | $22,934.71 | |
| Nov, 2033 | 104 | $144.01 | $1,282.60 | $1,426.61 | $21,652.11 | |
| Dec, 2033 | 105 | $135.96 | $1,290.66 | $1,426.61 | $20,361.45 | |
| Jan, 2034 | 106 | $127.85 | $1,298.76 | $1,426.61 | $19,062.69 | |
| Feb, 2034 | 107 | $119.70 | $1,306.92 | $1,426.61 | $17,755.78 | |
| Mar, 2034 | 108 | $111.49 | $1,315.12 | $1,426.61 | $16,440.65 | |
| Apr, 2034 | 109 | $103.23 | $1,323.38 | $1,426.61 | $15,117.27 | |
| May, 2034 | 110 | $94.92 | $1,331.69 | $1,426.61 | $13,785.58 | |
| Jun, 2034 | 111 | $86.56 | $1,340.05 | $1,426.61 | $12,445.53 | |
| Jul, 2034 | 112 | $78.15 | $1,348.47 | $1,426.61 | $11,097.06 | |
| Aug, 2034 | 113 | $69.68 | $1,356.93 | $1,426.61 | $9,740.13 | |
| Sep, 2034 | 114 | $61.16 | $1,365.45 | $1,426.61 | $8,374.67 | |
| Oct, 2034 | 115 | $52.59 | $1,374.03 | $1,426.61 | $7,000.65 | |
| Nov, 2034 | 116 | $43.96 | $1,382.66 | $1,426.61 | $5,617.99 | |
| Dec, 2034 | 117 | $35.28 | $1,391.34 | $1,426.61 | $4,226.65 | |
| Jan, 2035 | 118 | $26.54 | $1,400.07 | $1,426.61 | $2,826.58 | |
| Feb, 2035 | 119 | $17.75 | $1,408.87 | $1,426.61 | $1,417.71 | |
| Mar, 2035 | 120 | $8.90 | $1,417.71 | $1,426.61 | $0.00 | |
5000 home equity payment
10000 home equity payment
20000 home equity payment
25000 home equity payment
30000 home equity payment
40000 home equity payment
50000 home equity payment
60000 home equity payment
70000 home equity payment
80000 home equity payment
90000 home equity payment
100000 home equity payment
Loan Comparison Calculator
VA Loan Calculator
FHA Loan Calculator
USDA Loan Calculator
Car Loan Calculator
RV Loan Calculator
Bridge Loan Calculator
Commercial Loan Calculator
Jumbo Loan Calculator
Hard Money Loan Calculator
Personal Loan Calculator
RV Loan Calculator
Business Loan Calculator
SBA Loan Calculator
Student Loan Calculator
Mobile Home Loan Calculator
Home Equity Loan Calculator
Construction Loan Calculator
Mortgage Recast Calculator