HELOC Payoff Calculator


HELOC Payoff Calculator with amortization schedule will calculate how much money you can save by making extra payments every month towards your HELOC loan. You can also calculate the line of credit payoff by setting a targeted year.

Line of Credit Payoff Calculator

Current Balance
$
Interest Rate
Current Monthly Payment
$
Extra Monthly Payment
$
OR
Desired Payoff Years
years

Original vs. HELOC Payoff

Original HELOC Payoff
Monthly Payment
$1,050.00
$1,300.00
Expected Payoff Time
112 months
84 months
Total Interest
$32,064.90 $23,468.62
Total Principal
$85,000.00 $85,000.00
Total Payment
$117,064.90 $108,468.62
Total Interest Savings
$0 $8,596.28
Payoff Date
Mar, 2033 Nov, 2030

HELOC Payoff Amortization Schedule

Payment Date Payment # Interest Paid Principal Paid Total Payment Remaining Balance
Dec, 2023 1 $513.54 $786.46 $1,300.00 $84,213.54
Jan, 2024 2 $508.79 $791.21 $1,300.00 $83,422.33
Feb, 2024 3 $504.01 $795.99 $1,300.00 $82,626.34
Mar, 2024 4 $499.20 $800.80 $1,300.00 $81,825.54
Apr, 2024 5 $494.36 $805.64 $1,300.00 $81,019.91
May, 2024 6 $489.50 $810.50 $1,300.00 $80,209.40
Jun, 2024 7 $484.60 $815.40 $1,300.00 $79,394.00
Jul, 2024 8 $479.67 $820.33 $1,300.00 $78,573.67
Aug, 2024 9 $474.72 $825.28 $1,300.00 $77,748.39
Sep, 2024 10 $469.73 $830.27 $1,300.00 $76,918.12
Oct, 2024 11 $464.71 $835.29 $1,300.00 $76,082.83
Nov, 2024 12 $459.67 $840.33 $1,300.00 $75,242.50
Dec, 2024 13 $454.59 $845.41 $1,300.00 $74,397.09
Jan, 2025 14 $449.48 $850.52 $1,300.00 $73,546.57
Feb, 2025 15 $444.34 $855.66 $1,300.00 $72,690.91
Mar, 2025 16 $439.17 $860.83 $1,300.00 $71,830.09
Apr, 2025 17 $433.97 $866.03 $1,300.00 $70,964.06
May, 2025 18 $428.74 $871.26 $1,300.00 $70,092.80
Jun, 2025 19 $423.48 $876.52 $1,300.00 $69,216.28
Jul, 2025 20 $418.18 $881.82 $1,300.00 $68,334.46
Aug, 2025 21 $412.85 $887.15 $1,300.00 $67,447.32
Sep, 2025 22 $407.49 $892.51 $1,300.00 $66,554.81
Oct, 2025 23 $402.10 $897.90 $1,300.00 $65,656.91
Nov, 2025 24 $396.68 $903.32 $1,300.00 $64,753.59
Dec, 2025 25 $391.22 $908.78 $1,300.00 $63,844.81
Jan, 2026 26 $385.73 $914.27 $1,300.00 $62,930.54
Feb, 2026 27 $380.21 $919.79 $1,300.00 $62,010.74
Mar, 2026 28 $374.65 $925.35 $1,300.00 $61,085.39
Apr, 2026 29 $369.06 $930.94 $1,300.00 $60,154.45
May, 2026 30 $363.43 $936.57 $1,300.00 $59,217.88
Jun, 2026 31 $357.77 $942.23 $1,300.00 $58,275.66
Jul, 2026 32 $352.08 $947.92 $1,300.00 $57,327.74
Aug, 2026 33 $346.36 $953.64 $1,300.00 $56,374.09
Sep, 2026 34 $340.59 $959.41 $1,300.00 $55,414.69
Oct, 2026 35 $334.80 $965.20 $1,300.00 $54,449.48
Nov, 2026 36 $328.97 $971.03 $1,300.00 $53,478.45
Dec, 2026 37 $323.10 $976.90 $1,300.00 $52,501.55
Jan, 2027 38 $317.20 $982.80 $1,300.00 $51,518.75
Feb, 2027 39 $311.26 $988.74 $1,300.00 $50,530.01
Mar, 2027 40 $305.29 $994.71 $1,300.00 $49,535.29
Apr, 2027 41 $299.28 $1,000.72 $1,300.00 $48,534.57
May, 2027 42 $293.23 $1,006.77 $1,300.00 $47,527.80
Jun, 2027 43 $287.15 $1,012.85 $1,300.00 $46,514.94
Jul, 2027 44 $281.03 $1,018.97 $1,300.00 $45,495.97
Aug, 2027 45 $274.87 $1,025.13 $1,300.00 $44,470.84
Sep, 2027 46 $268.68 $1,031.32 $1,300.00 $43,439.52
Oct, 2027 47 $262.45 $1,037.55 $1,300.00 $42,401.97
Nov, 2027 48 $256.18 $1,043.82 $1,300.00 $41,358.15
Dec, 2027 49 $249.87 $1,050.13 $1,300.00 $40,308.02
Jan, 2028 50 $243.53 $1,056.47 $1,300.00 $39,251.55
Feb, 2028 51 $237.14 $1,062.86 $1,300.00 $38,188.69
Mar, 2028 52 $230.72 $1,069.28 $1,300.00 $37,119.41
Apr, 2028 53 $224.26 $1,075.74 $1,300.00 $36,043.68
May, 2028 54 $217.76 $1,082.24 $1,300.00 $34,961.44
Jun, 2028 55 $211.23 $1,088.77 $1,300.00 $33,872.67
Jul, 2028 56 $204.65 $1,095.35 $1,300.00 $32,777.31
Aug, 2028 57 $198.03 $1,101.97 $1,300.00 $31,675.34
Sep, 2028 58 $191.37 $1,108.63 $1,300.00 $30,566.72
Oct, 2028 59 $184.67 $1,115.33 $1,300.00 $29,451.39
Nov, 2028 60 $177.94 $1,122.06 $1,300.00 $28,329.32
Dec, 2028 61 $171.16 $1,128.84 $1,300.00 $27,200.48
Jan, 2029 62 $164.34 $1,135.66 $1,300.00 $26,064.82
Feb, 2029 63 $157.47 $1,142.53 $1,300.00 $24,922.29
Mar, 2029 64 $150.57 $1,149.43 $1,300.00 $23,772.86
Apr, 2029 65 $143.63 $1,156.37 $1,300.00 $22,616.49
May, 2029 66 $136.64 $1,163.36 $1,300.00 $21,453.13
Jun, 2029 67 $129.61 $1,170.39 $1,300.00 $20,282.75
Jul, 2029 68 $122.54 $1,177.46 $1,300.00 $19,105.29
Aug, 2029 69 $115.43 $1,184.57 $1,300.00 $17,920.72
Sep, 2029 70 $108.27 $1,191.73 $1,300.00 $16,728.99
Oct, 2029 71 $101.07 $1,198.93 $1,300.00 $15,530.06
Nov, 2029 72 $93.83 $1,206.17 $1,300.00 $14,323.88
Dec, 2029 73 $86.54 $1,213.46 $1,300.00 $13,110.42
Jan, 2030 74 $79.21 $1,220.79 $1,300.00 $11,889.63
Feb, 2030 75 $71.83 $1,228.17 $1,300.00 $10,661.47
Mar, 2030 76 $64.41 $1,235.59 $1,300.00 $9,425.88
Apr, 2030 77 $56.95 $1,243.05 $1,300.00 $8,182.83
May, 2030 78 $49.44 $1,250.56 $1,300.00 $6,932.27
Jun, 2030 79 $41.88 $1,258.12 $1,300.00 $5,674.15
Jul, 2030 80 $34.28 $1,265.72 $1,300.00 $4,408.43
Aug, 2030 81 $26.63 $1,273.37 $1,300.00 $3,135.06
Sep, 2030 82 $18.94 $1,281.06 $1,300.00 $1,854.00
Oct, 2030 83 $11.20 $1,288.80 $1,300.00 $565.21
Nov, 2030 84 $3.41 $565.21 $568.62 $0.00


HELOC Amortization Calculator

Today's Home Equity Rates



Mortgage 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 Calculator | Terms | Privacy | Disclaimer | Contact

©2023 HELOC Calculator