 |
| Home | Home Equity Rates | HELOC Payoff | HELOC Extra Payment | Home Equity Loan | Mortgage | Refinance | Recasting |
HELOC Payment Calculator Excel
HELOC Payment Calculator excel calculates the monthly payments of a HELOC loan and export the HELOC amortization schedule in an excel spreadsheet.
HELOC Payment Results |
||||||
Current HELOC Balance: |
$240,000.00 | |||||
Monthly Payment: |
$1,250.00 for 60 payments $4,667.82 for 60 payments |
|||||
Interest Only Terms: |
5 years | |||||
Total Terms: |
10 years | |||||
Total # Of Payments: |
120 | |||||
Start Date: |
May, 2025 | |||||
Payoff Date: |
Apr, 2035 | |||||
Total Interest Paid: |
$115,069.44 | |||||
Total Payment: |
$355,069.44 | |||||
HELOC Payment Amortization Schedule |
||||||
| Payment Date | Payment # | Interest Paid | Principal Paid | Total Payment | Remaining Balance | |
|---|---|---|---|---|---|---|
| May, 2025 | 1 | $1,250.00 | $0.00 | $1,250.00 | $240,000.00 | |
| Jun, 2025 | 2 | $1,250.00 | $0.00 | $1,250.00 | $240,000.00 | |
| Jul, 2025 | 3 | $1,250.00 | $0.00 | $1,250.00 | $240,000.00 | |
| Aug, 2025 | 4 | $1,250.00 | $0.00 | $1,250.00 | $240,000.00 | |
| Sep, 2025 | 5 | $1,250.00 | $0.00 | $1,250.00 | $240,000.00 | |
| Oct, 2025 | 6 | $1,250.00 | $0.00 | $1,250.00 | $240,000.00 | |
| Nov, 2025 | 7 | $1,250.00 | $0.00 | $1,250.00 | $240,000.00 | |
| Dec, 2025 | 8 | $1,250.00 | $0.00 | $1,250.00 | $240,000.00 | |
| Jan, 2026 | 9 | $1,250.00 | $0.00 | $1,250.00 | $240,000.00 | |
| Feb, 2026 | 10 | $1,250.00 | $0.00 | $1,250.00 | $240,000.00 | |
| Mar, 2026 | 11 | $1,250.00 | $0.00 | $1,250.00 | $240,000.00 | |
| Apr, 2026 | 12 | $1,250.00 | $0.00 | $1,250.00 | $240,000.00 | |
| May, 2026 | 13 | $1,250.00 | $0.00 | $1,250.00 | $240,000.00 | |
| Jun, 2026 | 14 | $1,250.00 | $0.00 | $1,250.00 | $240,000.00 | |
| Jul, 2026 | 15 | $1,250.00 | $0.00 | $1,250.00 | $240,000.00 | |
| Aug, 2026 | 16 | $1,250.00 | $0.00 | $1,250.00 | $240,000.00 | |
| Sep, 2026 | 17 | $1,250.00 | $0.00 | $1,250.00 | $240,000.00 | |
| Oct, 2026 | 18 | $1,250.00 | $0.00 | $1,250.00 | $240,000.00 | |
| Nov, 2026 | 19 | $1,250.00 | $0.00 | $1,250.00 | $240,000.00 | |
| Dec, 2026 | 20 | $1,250.00 | $0.00 | $1,250.00 | $240,000.00 | |
| Jan, 2027 | 21 | $1,250.00 | $0.00 | $1,250.00 | $240,000.00 | |
| Feb, 2027 | 22 | $1,250.00 | $0.00 | $1,250.00 | $240,000.00 | |
| Mar, 2027 | 23 | $1,250.00 | $0.00 | $1,250.00 | $240,000.00 | |
| Apr, 2027 | 24 | $1,250.00 | $0.00 | $1,250.00 | $240,000.00 | |
| May, 2027 | 25 | $1,250.00 | $0.00 | $1,250.00 | $240,000.00 | |
| Jun, 2027 | 26 | $1,250.00 | $0.00 | $1,250.00 | $240,000.00 | |
| Jul, 2027 | 27 | $1,250.00 | $0.00 | $1,250.00 | $240,000.00 | |
| Aug, 2027 | 28 | $1,250.00 | $0.00 | $1,250.00 | $240,000.00 | |
| Sep, 2027 | 29 | $1,250.00 | $0.00 | $1,250.00 | $240,000.00 | |
| Oct, 2027 | 30 | $1,250.00 | $0.00 | $1,250.00 | $240,000.00 | |
| Nov, 2027 | 31 | $1,250.00 | $0.00 | $1,250.00 | $240,000.00 | |
| Dec, 2027 | 32 | $1,250.00 | $0.00 | $1,250.00 | $240,000.00 | |
| Jan, 2028 | 33 | $1,250.00 | $0.00 | $1,250.00 | $240,000.00 | |
| Feb, 2028 | 34 | $1,250.00 | $0.00 | $1,250.00 | $240,000.00 | |
| Mar, 2028 | 35 | $1,250.00 | $0.00 | $1,250.00 | $240,000.00 | |
| Apr, 2028 | 36 | $1,250.00 | $0.00 | $1,250.00 | $240,000.00 | |
| May, 2028 | 37 | $1,250.00 | $0.00 | $1,250.00 | $240,000.00 | |
| Jun, 2028 | 38 | $1,250.00 | $0.00 | $1,250.00 | $240,000.00 | |
| Jul, 2028 | 39 | $1,250.00 | $0.00 | $1,250.00 | $240,000.00 | |
| Aug, 2028 | 40 | $1,250.00 | $0.00 | $1,250.00 | $240,000.00 | |
| Sep, 2028 | 41 | $1,250.00 | $0.00 | $1,250.00 | $240,000.00 | |
| Oct, 2028 | 42 | $1,250.00 | $0.00 | $1,250.00 | $240,000.00 | |
| Nov, 2028 | 43 | $1,250.00 | $0.00 | $1,250.00 | $240,000.00 | |
| Dec, 2028 | 44 | $1,250.00 | $0.00 | $1,250.00 | $240,000.00 | |
| Jan, 2029 | 45 | $1,250.00 | $0.00 | $1,250.00 | $240,000.00 | |
| Feb, 2029 | 46 | $1,250.00 | $0.00 | $1,250.00 | $240,000.00 | |
| Mar, 2029 | 47 | $1,250.00 | $0.00 | $1,250.00 | $240,000.00 | |
| Apr, 2029 | 48 | $1,250.00 | $0.00 | $1,250.00 | $240,000.00 | |
| May, 2029 | 49 | $1,250.00 | $0.00 | $1,250.00 | $240,000.00 | |
| Jun, 2029 | 50 | $1,250.00 | $0.00 | $1,250.00 | $240,000.00 | |
| Jul, 2029 | 51 | $1,250.00 | $0.00 | $1,250.00 | $240,000.00 | |
| Aug, 2029 | 52 | $1,250.00 | $0.00 | $1,250.00 | $240,000.00 | |
| Sep, 2029 | 53 | $1,250.00 | $0.00 | $1,250.00 | $240,000.00 | |
| Oct, 2029 | 54 | $1,250.00 | $0.00 | $1,250.00 | $240,000.00 | |
| Nov, 2029 | 55 | $1,250.00 | $0.00 | $1,250.00 | $240,000.00 | |
| Dec, 2029 | 56 | $1,250.00 | $0.00 | $1,250.00 | $240,000.00 | |
| Jan, 2030 | 57 | $1,250.00 | $0.00 | $1,250.00 | $240,000.00 | |
| Feb, 2030 | 58 | $1,250.00 | $0.00 | $1,250.00 | $240,000.00 | |
| Mar, 2030 | 59 | $1,250.00 | $0.00 | $1,250.00 | $240,000.00 | |
| Apr, 2030 | 60 | $1,250.00 | $0.00 | $1,250.00 | $240,000.00 | |
| May, 2030 | 61 | $1,250.00 | $3,417.82 | $4,667.82 | $236,582.18 | |
| Jun, 2030 | 62 | $1,232.20 | $3,435.62 | $4,667.82 | $233,146.56 | |
| Jul, 2030 | 63 | $1,214.31 | $3,453.51 | $4,667.82 | $229,693.05 | |
| Aug, 2030 | 64 | $1,196.32 | $3,471.50 | $4,667.82 | $226,221.55 | |
| Sep, 2030 | 65 | $1,178.24 | $3,489.58 | $4,667.82 | $222,731.97 | |
| Oct, 2030 | 66 | $1,160.06 | $3,507.76 | $4,667.82 | $219,224.21 | |
| Nov, 2030 | 67 | $1,141.79 | $3,526.03 | $4,667.82 | $215,698.18 | |
| Dec, 2030 | 68 | $1,123.43 | $3,544.39 | $4,667.82 | $212,153.79 | |
| Jan, 2031 | 69 | $1,104.97 | $3,562.85 | $4,667.82 | $208,590.94 | |
| Feb, 2031 | 70 | $1,086.41 | $3,581.41 | $4,667.82 | $205,009.53 | |
| Mar, 2031 | 71 | $1,067.76 | $3,600.06 | $4,667.82 | $201,409.47 | |
| Apr, 2031 | 72 | $1,049.01 | $3,618.81 | $4,667.82 | $197,790.66 | |
| May, 2031 | 73 | $1,030.16 | $3,637.66 | $4,667.82 | $194,153.00 | |
| Jun, 2031 | 74 | $1,011.21 | $3,656.61 | $4,667.82 | $190,496.39 | |
| Jul, 2031 | 75 | $992.17 | $3,675.65 | $4,667.82 | $186,820.74 | |
| Aug, 2031 | 76 | $973.02 | $3,694.80 | $4,667.82 | $183,125.94 | |
| Sep, 2031 | 77 | $953.78 | $3,714.04 | $4,667.82 | $179,411.90 | |
| Oct, 2031 | 78 | $934.44 | $3,733.38 | $4,667.82 | $175,678.52 | |
| Nov, 2031 | 79 | $914.99 | $3,752.83 | $4,667.82 | $171,925.69 | |
| Dec, 2031 | 80 | $895.45 | $3,772.37 | $4,667.82 | $168,153.32 | |
| Jan, 2032 | 81 | $875.80 | $3,792.02 | $4,667.82 | $164,361.30 | |
| Feb, 2032 | 82 | $856.05 | $3,811.77 | $4,667.82 | $160,549.53 | |
| Mar, 2032 | 83 | $836.20 | $3,831.62 | $4,667.82 | $156,717.91 | |
| Apr, 2032 | 84 | $816.24 | $3,851.58 | $4,667.82 | $152,866.33 | |
| May, 2032 | 85 | $796.18 | $3,871.64 | $4,667.82 | $148,994.69 | |
| Jun, 2032 | 86 | $776.01 | $3,891.81 | $4,667.82 | $145,102.88 | |
| Jul, 2032 | 87 | $755.74 | $3,912.08 | $4,667.82 | $141,190.80 | |
| Aug, 2032 | 88 | $735.37 | $3,932.45 | $4,667.82 | $137,258.35 | |
| Sep, 2032 | 89 | $714.89 | $3,952.93 | $4,667.82 | $133,305.42 | |
| Oct, 2032 | 90 | $694.30 | $3,973.52 | $4,667.82 | $129,331.90 | |
| Nov, 2032 | 91 | $673.60 | $3,994.22 | $4,667.82 | $125,337.68 | |
| Dec, 2032 | 92 | $652.80 | $4,015.02 | $4,667.82 | $121,322.66 | |
| Jan, 2033 | 93 | $631.89 | $4,035.93 | $4,667.82 | $117,286.73 | |
| Feb, 2033 | 94 | $610.87 | $4,056.95 | $4,667.82 | $113,229.78 | |
| Mar, 2033 | 95 | $589.74 | $4,078.08 | $4,667.82 | $109,151.70 | |
| Apr, 2033 | 96 | $568.50 | $4,099.32 | $4,667.82 | $105,052.38 | |
| May, 2033 | 97 | $547.15 | $4,120.67 | $4,667.82 | $100,931.71 | |
| Jun, 2033 | 98 | $525.69 | $4,142.13 | $4,667.82 | $96,789.58 | |
| Jul, 2033 | 99 | $504.11 | $4,163.71 | $4,667.82 | $92,625.87 | |
| Aug, 2033 | 100 | $482.43 | $4,185.39 | $4,667.82 | $88,440.48 | |
| Sep, 2033 | 101 | $460.63 | $4,207.19 | $4,667.82 | $84,233.29 | |
| Oct, 2033 | 102 | $438.72 | $4,229.10 | $4,667.82 | $80,004.19 | |
| Nov, 2033 | 103 | $416.69 | $4,251.13 | $4,667.82 | $75,753.06 | |
| Dec, 2033 | 104 | $394.55 | $4,273.27 | $4,667.82 | $71,479.79 | |
| Jan, 2034 | 105 | $372.29 | $4,295.53 | $4,667.82 | $67,184.26 | |
| Feb, 2034 | 106 | $349.92 | $4,317.90 | $4,667.82 | $62,866.36 | |
| Mar, 2034 | 107 | $327.43 | $4,340.39 | $4,667.82 | $58,525.97 | |
| Apr, 2034 | 108 | $304.82 | $4,363.00 | $4,667.82 | $54,162.97 | |
| May, 2034 | 109 | $282.10 | $4,385.72 | $4,667.82 | $49,777.25 | |
| Jun, 2034 | 110 | $259.26 | $4,408.56 | $4,667.82 | $45,368.69 | |
| Jul, 2034 | 111 | $236.30 | $4,431.52 | $4,667.82 | $40,937.17 | |
| Aug, 2034 | 112 | $213.21 | $4,454.61 | $4,667.82 | $36,482.56 | |
| Sep, 2034 | 113 | $190.01 | $4,477.81 | $4,667.82 | $32,004.75 | |
| Oct, 2034 | 114 | $166.69 | $4,501.13 | $4,667.82 | $27,503.62 | |
| Nov, 2034 | 115 | $143.25 | $4,524.57 | $4,667.82 | $22,979.05 | |
| Dec, 2034 | 116 | $119.68 | $4,548.14 | $4,667.82 | $18,430.91 | |
| Jan, 2035 | 117 | $95.99 | $4,571.83 | $4,667.82 | $13,859.08 | |
| Feb, 2035 | 118 | $72.18 | $4,595.64 | $4,667.82 | $9,263.44 | |
| Mar, 2035 | 119 | $48.25 | $4,619.57 | $4,667.82 | $4,643.87 | |
| Apr, 2035 | 120 | $24.19 | $4,643.87 | $4,668.06 | $0.00 | |
Check Today's Mortgage Rates
HELOC Amortization Calculator
HELOC Loan Calculator
HELOC Calculator
Student Loan Refinance Calculator
Home Equity Loan Calculator
HELOC Extra Payment Calculator
HELOC Payment Calculator
Home Equity Line of Credit Calculator
HELOC Payoff Calculator
HELOC Calculator Excel
Refinance Break Even Calculator
Interest Only HELOC Calculator
HELOC LTV Calculator
HELOC Interest Rate
HELOC Amount Calculator
Refinance Calculator
Auto Refinance Calculator
Refinance Break Even Calculator
Recasting Calculator
Cash Out Refinance Calculator
Amortization Calculator
HELOC Interest Calculator
HELOC Closing Costs Calculator
HELOC APR Calculator
Home Equity Calculator
Line of Credit Calculator
Compare HELOC Rates
HELOC Calculator | Terms | Privacy | Disclaimer | Contact
©2025 HELOC Calculator