| Home | Home Equity Rates | HELOC Payoff | HELOC Extra Payment | Home Equity Loan | Mortgage | Refinance | Recasting |
HELOC Extra Payment Calculator with amortization schedule is useful for borrowers to calculate the interest savings from additional payments on their HELOC each month.
Original vs. HELOC Payoff |
||||||
| Original | HELOC Payoff | |||||
|---|---|---|---|---|---|---|
Monthly Payment |
$700.00 | $1,000.00 |
||||
Expected Payoff Time |
162 months | 95 months |
||||
Total Interest |
$40,882.72 | $22,784.37 | ||||
Total Principal |
$72,000.00 | $72,000.00 | ||||
Total Payment |
$112,882.72 | $94,784.37 | ||||
Total Interest Savings |
$0 | $18,098.35 | ||||
Payoff Date |
Apr, 2039 | Sep, 2033 | ||||
HELOC Extra Payment Amortization Schedule |
||||||
| Payment Date | Payment # | Interest Paid | Principal Paid | Total Payment | Remaining Balance | |
| Nov, 2025 | 1 | $435.00 | $565.00 | $1,000.00 | $71,435.00 | |
| Dec, 2025 | 2 | $431.59 | $568.41 | $1,000.00 | $70,866.59 | |
| Jan, 2026 | 3 | $428.15 | $571.85 | $1,000.00 | $70,294.74 | |
| Feb, 2026 | 4 | $424.70 | $575.30 | $1,000.00 | $69,719.44 | |
| Mar, 2026 | 5 | $421.22 | $578.78 | $1,000.00 | $69,140.66 | |
| Apr, 2026 | 6 | $417.72 | $582.28 | $1,000.00 | $68,558.38 | |
| May, 2026 | 7 | $414.21 | $585.79 | $1,000.00 | $67,972.59 | |
| Jun, 2026 | 8 | $410.67 | $589.33 | $1,000.00 | $67,383.26 | |
| Jul, 2026 | 9 | $407.11 | $592.89 | $1,000.00 | $66,790.36 | |
| Aug, 2026 | 10 | $403.53 | $596.47 | $1,000.00 | $66,193.89 | |
| Sep, 2026 | 11 | $399.92 | $600.08 | $1,000.00 | $65,593.81 | |
| Oct, 2026 | 12 | $396.30 | $603.70 | $1,000.00 | $64,990.11 | |
| Nov, 2026 | 13 | $392.65 | $607.35 | $1,000.00 | $64,382.76 | |
| Dec, 2026 | 14 | $388.98 | $611.02 | $1,000.00 | $63,771.73 | |
| Jan, 2027 | 15 | $385.29 | $614.71 | $1,000.00 | $63,157.02 | |
| Feb, 2027 | 16 | $381.57 | $618.43 | $1,000.00 | $62,538.60 | |
| Mar, 2027 | 17 | $377.84 | $622.16 | $1,000.00 | $61,916.43 | |
| Apr, 2027 | 18 | $374.08 | $625.92 | $1,000.00 | $61,290.51 | |
| May, 2027 | 19 | $370.30 | $629.70 | $1,000.00 | $60,660.81 | |
| Jun, 2027 | 20 | $366.49 | $633.51 | $1,000.00 | $60,027.30 | |
| Jul, 2027 | 21 | $362.66 | $637.34 | $1,000.00 | $59,389.97 | |
| Aug, 2027 | 22 | $358.81 | $641.19 | $1,000.00 | $58,748.78 | |
| Sep, 2027 | 23 | $354.94 | $645.06 | $1,000.00 | $58,103.72 | |
| Oct, 2027 | 24 | $351.04 | $648.96 | $1,000.00 | $57,454.76 | |
| Nov, 2027 | 25 | $347.12 | $652.88 | $1,000.00 | $56,801.89 | |
| Dec, 2027 | 26 | $343.18 | $656.82 | $1,000.00 | $56,145.06 | |
| Jan, 2028 | 27 | $339.21 | $660.79 | $1,000.00 | $55,484.27 | |
| Feb, 2028 | 28 | $335.22 | $664.78 | $1,000.00 | $54,819.49 | |
| Mar, 2028 | 29 | $331.20 | $668.80 | $1,000.00 | $54,150.69 | |
| Apr, 2028 | 30 | $327.16 | $672.84 | $1,000.00 | $53,477.85 | |
| May, 2028 | 31 | $323.10 | $676.90 | $1,000.00 | $52,800.95 | |
| Jun, 2028 | 32 | $319.01 | $680.99 | $1,000.00 | $52,119.95 | |
| Jul, 2028 | 33 | $314.89 | $685.11 | $1,000.00 | $51,434.85 | |
| Aug, 2028 | 34 | $310.75 | $689.25 | $1,000.00 | $50,745.60 | |
| Sep, 2028 | 35 | $306.59 | $693.41 | $1,000.00 | $50,052.19 | |
| Oct, 2028 | 36 | $302.40 | $697.60 | $1,000.00 | $49,354.58 | |
| Nov, 2028 | 37 | $298.18 | $701.82 | $1,000.00 | $48,652.77 | |
| Dec, 2028 | 38 | $293.94 | $706.06 | $1,000.00 | $47,946.71 | |
| Jan, 2029 | 39 | $289.68 | $710.32 | $1,000.00 | $47,236.39 | |
| Feb, 2029 | 40 | $285.39 | $714.61 | $1,000.00 | $46,521.78 | |
| Mar, 2029 | 41 | $281.07 | $718.93 | $1,000.00 | $45,802.85 | |
| Apr, 2029 | 42 | $276.73 | $723.27 | $1,000.00 | $45,079.57 | |
| May, 2029 | 43 | $272.36 | $727.64 | $1,000.00 | $44,351.93 | |
| Jun, 2029 | 44 | $267.96 | $732.04 | $1,000.00 | $43,619.89 | |
| Jul, 2029 | 45 | $263.54 | $736.46 | $1,000.00 | $42,883.42 | |
| Aug, 2029 | 46 | $259.09 | $740.91 | $1,000.00 | $42,142.51 | |
| Sep, 2029 | 47 | $254.61 | $745.39 | $1,000.00 | $41,397.12 | |
| Oct, 2029 | 48 | $250.11 | $749.89 | $1,000.00 | $40,647.23 | |
| Nov, 2029 | 49 | $245.58 | $754.42 | $1,000.00 | $39,892.81 | |
| Dec, 2029 | 50 | $241.02 | $758.98 | $1,000.00 | $39,133.83 | |
| Jan, 2030 | 51 | $236.43 | $763.57 | $1,000.00 | $38,370.26 | |
| Feb, 2030 | 52 | $231.82 | $768.18 | $1,000.00 | $37,602.08 | |
| Mar, 2030 | 53 | $227.18 | $772.82 | $1,000.00 | $36,829.26 | |
| Apr, 2030 | 54 | $222.51 | $777.49 | $1,000.00 | $36,051.77 | |
| May, 2030 | 55 | $217.81 | $782.19 | $1,000.00 | $35,269.58 | |
| Jun, 2030 | 56 | $213.09 | $786.91 | $1,000.00 | $34,482.67 | |
| Jul, 2030 | 57 | $208.33 | $791.67 | $1,000.00 | $33,691.00 | |
| Aug, 2030 | 58 | $203.55 | $796.45 | $1,000.00 | $32,894.55 | |
| Sep, 2030 | 59 | $198.74 | $801.26 | $1,000.00 | $32,093.29 | |
| Oct, 2030 | 60 | $193.90 | $806.10 | $1,000.00 | $31,287.19 | |
| Nov, 2030 | 61 | $189.03 | $810.97 | $1,000.00 | $30,476.21 | |
| Dec, 2030 | 62 | $184.13 | $815.87 | $1,000.00 | $29,660.34 | |
| Jan, 2031 | 63 | $179.20 | $820.80 | $1,000.00 | $28,839.54 | |
| Feb, 2031 | 64 | $174.24 | $825.76 | $1,000.00 | $28,013.78 | |
| Mar, 2031 | 65 | $169.25 | $830.75 | $1,000.00 | $27,183.03 | |
| Apr, 2031 | 66 | $164.23 | $835.77 | $1,000.00 | $26,347.26 | |
| May, 2031 | 67 | $159.18 | $840.82 | $1,000.00 | $25,506.44 | |
| Jun, 2031 | 68 | $154.10 | $845.90 | $1,000.00 | $24,660.54 | |
| Jul, 2031 | 69 | $148.99 | $851.01 | $1,000.00 | $23,809.53 | |
| Aug, 2031 | 70 | $143.85 | $856.15 | $1,000.00 | $22,953.38 | |
| Sep, 2031 | 71 | $138.68 | $861.32 | $1,000.00 | $22,092.06 | |
| Oct, 2031 | 72 | $133.47 | $866.53 | $1,000.00 | $21,225.53 | |
| Nov, 2031 | 73 | $128.24 | $871.76 | $1,000.00 | $20,353.77 | |
| Dec, 2031 | 74 | $122.97 | $877.03 | $1,000.00 | $19,476.74 | |
| Jan, 2032 | 75 | $117.67 | $882.33 | $1,000.00 | $18,594.41 | |
| Feb, 2032 | 76 | $112.34 | $887.66 | $1,000.00 | $17,706.75 | |
| Mar, 2032 | 77 | $106.98 | $893.02 | $1,000.00 | $16,813.73 | |
| Apr, 2032 | 78 | $101.58 | $898.42 | $1,000.00 | $15,915.31 | |
| May, 2032 | 79 | $96.16 | $903.84 | $1,000.00 | $15,011.47 | |
| Jun, 2032 | 80 | $90.69 | $909.31 | $1,000.00 | $14,102.16 | |
| Jul, 2032 | 81 | $85.20 | $914.80 | $1,000.00 | $13,187.36 | |
| Aug, 2032 | 82 | $79.67 | $920.33 | $1,000.00 | $12,267.04 | |
| Sep, 2032 | 83 | $74.11 | $925.89 | $1,000.00 | $11,341.15 | |
| Oct, 2032 | 84 | $68.52 | $931.48 | $1,000.00 | $10,409.67 | |
| Nov, 2032 | 85 | $62.89 | $937.11 | $1,000.00 | $9,472.56 | |
| Dec, 2032 | 86 | $57.23 | $942.77 | $1,000.00 | $8,529.79 | |
| Jan, 2033 | 87 | $51.53 | $948.47 | $1,000.00 | $7,581.32 | |
| Feb, 2033 | 88 | $45.80 | $954.20 | $1,000.00 | $6,627.13 | |
| Mar, 2033 | 89 | $40.04 | $959.96 | $1,000.00 | $5,667.17 | |
| Apr, 2033 | 90 | $34.24 | $965.76 | $1,000.00 | $4,701.41 | |
| May, 2033 | 91 | $28.40 | $971.60 | $1,000.00 | $3,729.81 | |
| Jun, 2033 | 92 | $22.53 | $977.47 | $1,000.00 | $2,752.35 | |
| Jul, 2033 | 93 | $16.63 | $983.37 | $1,000.00 | $1,768.97 | |
| Aug, 2033 | 94 | $10.69 | $989.31 | $1,000.00 | $779.66 | |
| Sep, 2033 | 95 | $4.71 | $779.66 | $784.37 | $0.00 | |
A Home Equity Line of Credit (HELOC) can be a powerful financial tool to borrow money against your home equity, but the variable interest rate makes it hard for many homeowners to calculate the cost of borrowing. Many homeowners want to know how much they can save by making extra monthly payments or how much earlier then can pay off their HELOCs. A HELOC payoff calculator with extra payments helps homeowners calculate how additional payments each month affect their payoff time and interest savings. Whether you're trying to reduce long term interest costs or simply have a peace of mind by paying off your HELOC, this HELOC payoff calculator will help you out.
A HELOC Payoff calculator is a tool to help you calculate the savings from additional payments toward your HELOC. The HELOC payoff calculator with extra payments require only four variables, current HELOC balance, interest rate, current monthly payments, and extra monthly payments.
With these four variables, the HELOC payoff calculator will generate an HELOC payoff amortization schedule that show you the new monthly payments, and how much earlier you can pay off your HELOC, and the total interest savings.
Home Equity Payment CalculatorHELOC Calculator | Terms | Privacy | Disclaimer | Contact
©2025 HELOC Calculator