| Home | Refinance | Auto Refinance | Break Even | Recasting Calculator | Mortgage | Loan | Cash Out | Student Loan |
$20,000 HELOC Payment is used to calculate the monthly payment for a home equity line of credit of $20,000. The $20K HELOC Payment calculator generates an HELOC amortization schedule that shows the monthly payment for the $20,000 HELOC.
$20,000 HELOC Monthly Payment |
||||||
Current HELOC Balance: |
$20,000.00 | |||||
Monthly Payment: |
$121.67 for 60 payments $398.86 for 60 payments |
|||||
Interest Only Terms: |
5 years | |||||
Total Terms: |
10 years | |||||
Total # Of Payments: |
120 | |||||
Start Date: |
Mar, 2023 | |||||
Payoff Date: |
Feb, 2033 | |||||
Total Interest Paid: |
$11,231.63 | |||||
Total Payment: |
$31,231.63 | |||||
$20,000 HELOC Amortization Schedule |
||||||
| Payment Date | Payment # | Interest Paid | Principal Paid | Total Payment | Remaining Balance | |
|---|---|---|---|---|---|---|
| Mar, 2023 | 1 | $121.67 | $0.00 | $121.67 | $20,000.00 | |
| Apr, 2023 | 2 | $121.67 | $0.00 | $121.67 | $20,000.00 | |
| May, 2023 | 3 | $121.67 | $0.00 | $121.67 | $20,000.00 | |
| Jun, 2023 | 4 | $121.67 | $0.00 | $121.67 | $20,000.00 | |
| Jul, 2023 | 5 | $121.67 | $0.00 | $121.67 | $20,000.00 | |
| Aug, 2023 | 6 | $121.67 | $0.00 | $121.67 | $20,000.00 | |
| Sep, 2023 | 7 | $121.67 | $0.00 | $121.67 | $20,000.00 | |
| Oct, 2023 | 8 | $121.67 | $0.00 | $121.67 | $20,000.00 | |
| Nov, 2023 | 9 | $121.67 | $0.00 | $121.67 | $20,000.00 | |
| Dec, 2023 | 10 | $121.67 | $0.00 | $121.67 | $20,000.00 | |
| Jan, 2024 | 11 | $121.67 | $0.00 | $121.67 | $20,000.00 | |
| Feb, 2024 | 12 | $121.67 | $0.00 | $121.67 | $20,000.00 | |
| Mar, 2024 | 13 | $121.67 | $0.00 | $121.67 | $20,000.00 | |
| Apr, 2024 | 14 | $121.67 | $0.00 | $121.67 | $20,000.00 | |
| May, 2024 | 15 | $121.67 | $0.00 | $121.67 | $20,000.00 | |
| Jun, 2024 | 16 | $121.67 | $0.00 | $121.67 | $20,000.00 | |
| Jul, 2024 | 17 | $121.67 | $0.00 | $121.67 | $20,000.00 | |
| Aug, 2024 | 18 | $121.67 | $0.00 | $121.67 | $20,000.00 | |
| Sep, 2024 | 19 | $121.67 | $0.00 | $121.67 | $20,000.00 | |
| Oct, 2024 | 20 | $121.67 | $0.00 | $121.67 | $20,000.00 | |
| Nov, 2024 | 21 | $121.67 | $0.00 | $121.67 | $20,000.00 | |
| Dec, 2024 | 22 | $121.67 | $0.00 | $121.67 | $20,000.00 | |
| Jan, 2025 | 23 | $121.67 | $0.00 | $121.67 | $20,000.00 | |
| Feb, 2025 | 24 | $121.67 | $0.00 | $121.67 | $20,000.00 | |
| Mar, 2025 | 25 | $121.67 | $0.00 | $121.67 | $20,000.00 | |
| Apr, 2025 | 26 | $121.67 | $0.00 | $121.67 | $20,000.00 | |
| May, 2025 | 27 | $121.67 | $0.00 | $121.67 | $20,000.00 | |
| Jun, 2025 | 28 | $121.67 | $0.00 | $121.67 | $20,000.00 | |
| Jul, 2025 | 29 | $121.67 | $0.00 | $121.67 | $20,000.00 | |
| Aug, 2025 | 30 | $121.67 | $0.00 | $121.67 | $20,000.00 | |
| Sep, 2025 | 31 | $121.67 | $0.00 | $121.67 | $20,000.00 | |
| Oct, 2025 | 32 | $121.67 | $0.00 | $121.67 | $20,000.00 | |
| Nov, 2025 | 33 | $121.67 | $0.00 | $121.67 | $20,000.00 | |
| Dec, 2025 | 34 | $121.67 | $0.00 | $121.67 | $20,000.00 | |
| Jan, 2026 | 35 | $121.67 | $0.00 | $121.67 | $20,000.00 | |
| Feb, 2026 | 36 | $121.67 | $0.00 | $121.67 | $20,000.00 | |
| Mar, 2026 | 37 | $121.67 | $0.00 | $121.67 | $20,000.00 | |
| Apr, 2026 | 38 | $121.67 | $0.00 | $121.67 | $20,000.00 | |
| May, 2026 | 39 | $121.67 | $0.00 | $121.67 | $20,000.00 | |
| Jun, 2026 | 40 | $121.67 | $0.00 | $121.67 | $20,000.00 | |
| Jul, 2026 | 41 | $121.67 | $0.00 | $121.67 | $20,000.00 | |
| Aug, 2026 | 42 | $121.67 | $0.00 | $121.67 | $20,000.00 | |
| Sep, 2026 | 43 | $121.67 | $0.00 | $121.67 | $20,000.00 | |
| Oct, 2026 | 44 | $121.67 | $0.00 | $121.67 | $20,000.00 | |
| Nov, 2026 | 45 | $121.67 | $0.00 | $121.67 | $20,000.00 | |
| Dec, 2026 | 46 | $121.67 | $0.00 | $121.67 | $20,000.00 | |
| Jan, 2027 | 47 | $121.67 | $0.00 | $121.67 | $20,000.00 | |
| Feb, 2027 | 48 | $121.67 | $0.00 | $121.67 | $20,000.00 | |
| Mar, 2027 | 49 | $121.67 | $0.00 | $121.67 | $20,000.00 | |
| Apr, 2027 | 50 | $121.67 | $0.00 | $121.67 | $20,000.00 | |
| May, 2027 | 51 | $121.67 | $0.00 | $121.67 | $20,000.00 | |
| Jun, 2027 | 52 | $121.67 | $0.00 | $121.67 | $20,000.00 | |
| Jul, 2027 | 53 | $121.67 | $0.00 | $121.67 | $20,000.00 | |
| Aug, 2027 | 54 | $121.67 | $0.00 | $121.67 | $20,000.00 | |
| Sep, 2027 | 55 | $121.67 | $0.00 | $121.67 | $20,000.00 | |
| Oct, 2027 | 56 | $121.67 | $0.00 | $121.67 | $20,000.00 | |
| Nov, 2027 | 57 | $121.67 | $0.00 | $121.67 | $20,000.00 | |
| Dec, 2027 | 58 | $121.67 | $0.00 | $121.67 | $20,000.00 | |
| Jan, 2028 | 59 | $121.67 | $0.00 | $121.67 | $20,000.00 | |
| Feb, 2028 | 60 | $121.67 | $0.00 | $121.67 | $20,000.00 | |
| Mar, 2028 | 61 | $121.67 | $277.19 | $398.86 | $19,722.81 | |
| Apr, 2028 | 62 | $119.98 | $278.88 | $398.86 | $19,443.93 | |
| May, 2028 | 63 | $118.28 | $280.58 | $398.86 | $19,163.35 | |
| Jun, 2028 | 64 | $116.58 | $282.28 | $398.86 | $18,881.07 | |
| Jul, 2028 | 65 | $114.86 | $284.00 | $398.86 | $18,597.07 | |
| Aug, 2028 | 66 | $113.13 | $285.73 | $398.86 | $18,311.34 | |
| Sep, 2028 | 67 | $111.39 | $287.47 | $398.86 | $18,023.87 | |
| Oct, 2028 | 68 | $109.65 | $289.21 | $398.86 | $17,734.66 | |
| Nov, 2028 | 69 | $107.89 | $290.97 | $398.86 | $17,443.69 | |
| Dec, 2028 | 70 | $106.12 | $292.74 | $398.86 | $17,150.95 | |
| Jan, 2029 | 71 | $104.33 | $294.53 | $398.86 | $16,856.42 | |
| Feb, 2029 | 72 | $102.54 | $296.32 | $398.86 | $16,560.10 | |
| Mar, 2029 | 73 | $100.74 | $298.12 | $398.86 | $16,261.98 | |
| Apr, 2029 | 74 | $98.93 | $299.93 | $398.86 | $15,962.05 | |
| May, 2029 | 75 | $97.10 | $301.76 | $398.86 | $15,660.29 | |
| Jun, 2029 | 76 | $95.27 | $303.59 | $398.86 | $15,356.70 | |
| Jul, 2029 | 77 | $93.42 | $305.44 | $398.86 | $15,051.26 | |
| Aug, 2029 | 78 | $91.56 | $307.30 | $398.86 | $14,743.96 | |
| Sep, 2029 | 79 | $89.69 | $309.17 | $398.86 | $14,434.79 | |
| Oct, 2029 | 80 | $87.81 | $311.05 | $398.86 | $14,123.74 | |
| Nov, 2029 | 81 | $85.92 | $312.94 | $398.86 | $13,810.80 | |
| Dec, 2029 | 82 | $84.02 | $314.84 | $398.86 | $13,495.96 | |
| Jan, 2030 | 83 | $82.10 | $316.76 | $398.86 | $13,179.20 | |
| Feb, 2030 | 84 | $80.17 | $318.69 | $398.86 | $12,860.51 | |
| Mar, 2030 | 85 | $78.23 | $320.63 | $398.86 | $12,539.88 | |
| Apr, 2030 | 86 | $76.28 | $322.58 | $398.86 | $12,217.30 | |
| May, 2030 | 87 | $74.32 | $324.54 | $398.86 | $11,892.76 | |
| Jun, 2030 | 88 | $72.35 | $326.51 | $398.86 | $11,566.25 | |
| Jul, 2030 | 89 | $70.36 | $328.50 | $398.86 | $11,237.75 | |
| Aug, 2030 | 90 | $68.36 | $330.50 | $398.86 | $10,907.25 | |
| Sep, 2030 | 91 | $66.35 | $332.51 | $398.86 | $10,574.74 | |
| Oct, 2030 | 92 | $64.33 | $334.53 | $398.86 | $10,240.21 | |
| Nov, 2030 | 93 | $62.29 | $336.57 | $398.86 | $9,903.64 | |
| Dec, 2030 | 94 | $60.25 | $338.61 | $398.86 | $9,565.03 | |
| Jan, 2031 | 95 | $58.19 | $340.67 | $398.86 | $9,224.36 | |
| Feb, 2031 | 96 | $56.11 | $342.75 | $398.86 | $8,881.61 | |
| Mar, 2031 | 97 | $54.03 | $344.83 | $398.86 | $8,536.78 | |
| Apr, 2031 | 98 | $51.93 | $346.93 | $398.86 | $8,189.85 | |
| May, 2031 | 99 | $49.82 | $349.04 | $398.86 | $7,840.81 | |
| Jun, 2031 | 100 | $47.70 | $351.16 | $398.86 | $7,489.65 | |
| Jul, 2031 | 101 | $45.56 | $353.30 | $398.86 | $7,136.35 | |
| Aug, 2031 | 102 | $43.41 | $355.45 | $398.86 | $6,780.90 | |
| Sep, 2031 | 103 | $41.25 | $357.61 | $398.86 | $6,423.29 | |
| Oct, 2031 | 104 | $39.08 | $359.78 | $398.86 | $6,063.51 | |
| Nov, 2031 | 105 | $36.89 | $361.97 | $398.86 | $5,701.54 | |
| Dec, 2031 | 106 | $34.68 | $364.18 | $398.86 | $5,337.36 | |
| Jan, 2032 | 107 | $32.47 | $366.39 | $398.86 | $4,970.97 | |
| Feb, 2032 | 108 | $30.24 | $368.62 | $398.86 | $4,602.35 | |
| Mar, 2032 | 109 | $28.00 | $370.86 | $398.86 | $4,231.49 | |
| Apr, 2032 | 110 | $25.74 | $373.12 | $398.86 | $3,858.37 | |
| May, 2032 | 111 | $23.47 | $375.39 | $398.86 | $3,482.98 | |
| Jun, 2032 | 112 | $21.19 | $377.67 | $398.86 | $3,105.31 | |
| Jul, 2032 | 113 | $18.89 | $379.97 | $398.86 | $2,725.34 | |
| Aug, 2032 | 114 | $16.58 | $382.28 | $398.86 | $2,343.06 | |
| Sep, 2032 | 115 | $14.25 | $384.61 | $398.86 | $1,958.45 | |
| Oct, 2032 | 116 | $11.91 | $386.95 | $398.86 | $1,571.50 | |
| Nov, 2032 | 117 | $9.56 | $389.30 | $398.86 | $1,182.20 | |
| Dec, 2032 | 118 | $7.19 | $391.67 | $398.86 | $790.53 | |
| Jan, 2033 | 119 | $4.81 | $394.05 | $398.86 | $396.48 | |
| Feb, 2033 | 120 | $2.41 | $396.48 | $398.89 | $0.00 | |
HELOC Calculator | Terms | Privacy | Disclaimer | Contact
©2023 HELOC Calculator