 |
| Advanced | Simple | Discount Points | Early Payoff | Lump Sum | Refinance | HELOC | Recast | Interest Only | Balloon | Second |
HELOC Payoff Calculator
HELOC Payoff Calculator to calculate how much earlier you can pay off your line of credit with extra payments. HELOC extra payment calculator will show you the savings when you make additional payments on your line of credit each month.
Original vs. HELOC Payoff |
||||||
| Original | HELOC Payoff | |||||
|---|---|---|---|---|---|---|
Monthly Payment |
$1,000.00 | $1,200.00 |
||||
Expected Payoff Time |
87 months | 68 months |
||||
Total Interest |
$21,430.59 | $16,590.46 | ||||
Total Principal |
$65,000.00 | $65,000.00 | ||||
Total Payment |
$86,430.59 | $81,590.46 | ||||
Total Interest Savings |
$0 | $4,840.13 | ||||
Payoff Date |
Jan, 2033 | Jun, 2031 | ||||
HELOC Payoff Amortization Schedule |
||||||
| Payment Date | Payment # | Interest Paid | Principal Paid | Total Payment | Remaining Balance | |
| Nov, 2025 | 1 | $446.88 | $753.13 | $1,200.00 | $64,246.88 | |
| Dec, 2025 | 2 | $441.70 | $758.30 | $1,200.00 | $63,488.57 | |
| Jan, 2026 | 3 | $436.48 | $763.52 | $1,200.00 | $62,725.06 | |
| Feb, 2026 | 4 | $431.23 | $768.77 | $1,200.00 | $61,956.29 | |
| Mar, 2026 | 5 | $425.95 | $774.05 | $1,200.00 | $61,182.24 | |
| Apr, 2026 | 6 | $420.63 | $779.37 | $1,200.00 | $60,402.87 | |
| May, 2026 | 7 | $415.27 | $784.73 | $1,200.00 | $59,618.14 | |
| Jun, 2026 | 8 | $409.87 | $790.13 | $1,200.00 | $58,828.01 | |
| Jul, 2026 | 9 | $404.44 | $795.56 | $1,200.00 | $58,032.46 | |
| Aug, 2026 | 10 | $398.97 | $801.03 | $1,200.00 | $57,231.43 | |
| Sep, 2026 | 11 | $393.47 | $806.53 | $1,200.00 | $56,424.89 | |
| Oct, 2026 | 12 | $387.92 | $812.08 | $1,200.00 | $55,612.82 | |
| Nov, 2026 | 13 | $382.34 | $817.66 | $1,200.00 | $54,795.15 | |
| Dec, 2026 | 14 | $376.72 | $823.28 | $1,200.00 | $53,971.87 | |
| Jan, 2027 | 15 | $371.06 | $828.94 | $1,200.00 | $53,142.93 | |
| Feb, 2027 | 16 | $365.36 | $834.64 | $1,200.00 | $52,308.28 | |
| Mar, 2027 | 17 | $359.62 | $840.38 | $1,200.00 | $51,467.90 | |
| Apr, 2027 | 18 | $353.84 | $846.16 | $1,200.00 | $50,621.75 | |
| May, 2027 | 19 | $348.02 | $851.98 | $1,200.00 | $49,769.77 | |
| Jun, 2027 | 20 | $342.17 | $857.83 | $1,200.00 | $48,911.94 | |
| Jul, 2027 | 21 | $336.27 | $863.73 | $1,200.00 | $48,048.21 | |
| Aug, 2027 | 22 | $330.33 | $869.67 | $1,200.00 | $47,178.54 | |
| Sep, 2027 | 23 | $324.35 | $875.65 | $1,200.00 | $46,302.89 | |
| Oct, 2027 | 24 | $318.33 | $881.67 | $1,200.00 | $45,421.22 | |
| Nov, 2027 | 25 | $312.27 | $887.73 | $1,200.00 | $44,533.49 | |
| Dec, 2027 | 26 | $306.17 | $893.83 | $1,200.00 | $43,639.66 | |
| Jan, 2028 | 27 | $300.02 | $899.98 | $1,200.00 | $42,739.68 | |
| Feb, 2028 | 28 | $293.84 | $906.16 | $1,200.00 | $41,833.52 | |
| Mar, 2028 | 29 | $287.61 | $912.39 | $1,200.00 | $40,921.13 | |
| Apr, 2028 | 30 | $281.33 | $918.67 | $1,200.00 | $40,002.46 | |
| May, 2028 | 31 | $275.02 | $924.98 | $1,200.00 | $39,077.48 | |
| Jun, 2028 | 32 | $268.66 | $931.34 | $1,200.00 | $38,146.13 | |
| Jul, 2028 | 33 | $262.25 | $937.75 | $1,200.00 | $37,208.39 | |
| Aug, 2028 | 34 | $255.81 | $944.19 | $1,200.00 | $36,264.20 | |
| Sep, 2028 | 35 | $249.32 | $950.68 | $1,200.00 | $35,313.51 | |
| Oct, 2028 | 36 | $242.78 | $957.22 | $1,200.00 | $34,356.29 | |
| Nov, 2028 | 37 | $236.20 | $963.80 | $1,200.00 | $33,392.49 | |
| Dec, 2028 | 38 | $229.57 | $970.43 | $1,200.00 | $32,422.06 | |
| Jan, 2029 | 39 | $222.90 | $977.10 | $1,200.00 | $31,444.97 | |
| Feb, 2029 | 40 | $216.18 | $983.82 | $1,200.00 | $30,461.15 | |
| Mar, 2029 | 41 | $209.42 | $990.58 | $1,200.00 | $29,470.57 | |
| Apr, 2029 | 42 | $202.61 | $997.39 | $1,200.00 | $28,473.18 | |
| May, 2029 | 43 | $195.75 | $1,004.25 | $1,200.00 | $27,468.93 | |
| Jun, 2029 | 44 | $188.85 | $1,011.15 | $1,200.00 | $26,457.78 | |
| Jul, 2029 | 45 | $181.90 | $1,018.10 | $1,200.00 | $25,439.68 | |
| Aug, 2029 | 46 | $174.90 | $1,025.10 | $1,200.00 | $24,414.58 | |
| Sep, 2029 | 47 | $167.85 | $1,032.15 | $1,200.00 | $23,382.43 | |
| Oct, 2029 | 48 | $160.75 | $1,039.25 | $1,200.00 | $22,343.18 | |
| Nov, 2029 | 49 | $153.61 | $1,046.39 | $1,200.00 | $21,296.79 | |
| Dec, 2029 | 50 | $146.42 | $1,053.58 | $1,200.00 | $20,243.21 | |
| Jan, 2030 | 51 | $139.17 | $1,060.83 | $1,200.00 | $19,182.38 | |
| Feb, 2030 | 52 | $131.88 | $1,068.12 | $1,200.00 | $18,114.26 | |
| Mar, 2030 | 53 | $124.54 | $1,075.46 | $1,200.00 | $17,038.79 | |
| Apr, 2030 | 54 | $117.14 | $1,082.86 | $1,200.00 | $15,955.94 | |
| May, 2030 | 55 | $109.70 | $1,090.30 | $1,200.00 | $14,865.63 | |
| Jun, 2030 | 56 | $102.20 | $1,097.80 | $1,200.00 | $13,767.83 | |
| Jul, 2030 | 57 | $94.65 | $1,105.35 | $1,200.00 | $12,662.49 | |
| Aug, 2030 | 58 | $87.05 | $1,112.95 | $1,200.00 | $11,549.54 | |
| Sep, 2030 | 59 | $79.40 | $1,120.60 | $1,200.00 | $10,428.95 | |
| Oct, 2030 | 60 | $71.70 | $1,128.30 | $1,200.00 | $9,300.64 | |
| Nov, 2030 | 61 | $63.94 | $1,136.06 | $1,200.00 | $8,164.59 | |
| Dec, 2030 | 62 | $56.13 | $1,143.87 | $1,200.00 | $7,020.72 | |
| Jan, 2031 | 63 | $48.27 | $1,151.73 | $1,200.00 | $5,868.99 | |
| Feb, 2031 | 64 | $40.35 | $1,159.65 | $1,200.00 | $4,709.33 | |
| Mar, 2031 | 65 | $32.38 | $1,167.62 | $1,200.00 | $3,541.71 | |
| Apr, 2031 | 66 | $24.35 | $1,175.65 | $1,200.00 | $2,366.06 | |
| May, 2031 | 67 | $16.27 | $1,183.73 | $1,200.00 | $1,182.33 | |
| Jun, 2031 | 68 | $8.13 | $1,182.33 | $1,190.46 | $0.00 | |
Mortgage Calculator | Terms | Privacy | Disclaimer | Contact
©2025 Mortgage Calculator