mortgage calculator

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.

HELOC Extra Payment 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
$1,000.00
$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, 2031 Jun, 2029

HELOC Payoff Amortization Schedule

Payment Date Payment # Interest Paid Principal Paid Total Payment Remaining Balance
Nov, 2023 1 $446.88 $753.13 $1,200.00 $64,246.88
Dec, 2023 2 $441.70 $758.30 $1,200.00 $63,488.57
Jan, 2024 3 $436.48 $763.52 $1,200.00 $62,725.06
Feb, 2024 4 $431.23 $768.77 $1,200.00 $61,956.29
Mar, 2024 5 $425.95 $774.05 $1,200.00 $61,182.24
Apr, 2024 6 $420.63 $779.37 $1,200.00 $60,402.87
May, 2024 7 $415.27 $784.73 $1,200.00 $59,618.14
Jun, 2024 8 $409.87 $790.13 $1,200.00 $58,828.01
Jul, 2024 9 $404.44 $795.56 $1,200.00 $58,032.46
Aug, 2024 10 $398.97 $801.03 $1,200.00 $57,231.43
Sep, 2024 11 $393.47 $806.53 $1,200.00 $56,424.89
Oct, 2024 12 $387.92 $812.08 $1,200.00 $55,612.82
Nov, 2024 13 $382.34 $817.66 $1,200.00 $54,795.15
Dec, 2024 14 $376.72 $823.28 $1,200.00 $53,971.87
Jan, 2025 15 $371.06 $828.94 $1,200.00 $53,142.93
Feb, 2025 16 $365.36 $834.64 $1,200.00 $52,308.28
Mar, 2025 17 $359.62 $840.38 $1,200.00 $51,467.90
Apr, 2025 18 $353.84 $846.16 $1,200.00 $50,621.75
May, 2025 19 $348.02 $851.98 $1,200.00 $49,769.77
Jun, 2025 20 $342.17 $857.83 $1,200.00 $48,911.94
Jul, 2025 21 $336.27 $863.73 $1,200.00 $48,048.21
Aug, 2025 22 $330.33 $869.67 $1,200.00 $47,178.54
Sep, 2025 23 $324.35 $875.65 $1,200.00 $46,302.89
Oct, 2025 24 $318.33 $881.67 $1,200.00 $45,421.22
Nov, 2025 25 $312.27 $887.73 $1,200.00 $44,533.49
Dec, 2025 26 $306.17 $893.83 $1,200.00 $43,639.66
Jan, 2026 27 $300.02 $899.98 $1,200.00 $42,739.68
Feb, 2026 28 $293.84 $906.16 $1,200.00 $41,833.52
Mar, 2026 29 $287.61 $912.39 $1,200.00 $40,921.13
Apr, 2026 30 $281.33 $918.67 $1,200.00 $40,002.46
May, 2026 31 $275.02 $924.98 $1,200.00 $39,077.48
Jun, 2026 32 $268.66 $931.34 $1,200.00 $38,146.13
Jul, 2026 33 $262.25 $937.75 $1,200.00 $37,208.39
Aug, 2026 34 $255.81 $944.19 $1,200.00 $36,264.20
Sep, 2026 35 $249.32 $950.68 $1,200.00 $35,313.51
Oct, 2026 36 $242.78 $957.22 $1,200.00 $34,356.29
Nov, 2026 37 $236.20 $963.80 $1,200.00 $33,392.49
Dec, 2026 38 $229.57 $970.43 $1,200.00 $32,422.06
Jan, 2027 39 $222.90 $977.10 $1,200.00 $31,444.97
Feb, 2027 40 $216.18 $983.82 $1,200.00 $30,461.15
Mar, 2027 41 $209.42 $990.58 $1,200.00 $29,470.57
Apr, 2027 42 $202.61 $997.39 $1,200.00 $28,473.18
May, 2027 43 $195.75 $1,004.25 $1,200.00 $27,468.93
Jun, 2027 44 $188.85 $1,011.15 $1,200.00 $26,457.78
Jul, 2027 45 $181.90 $1,018.10 $1,200.00 $25,439.68
Aug, 2027 46 $174.90 $1,025.10 $1,200.00 $24,414.58
Sep, 2027 47 $167.85 $1,032.15 $1,200.00 $23,382.43
Oct, 2027 48 $160.75 $1,039.25 $1,200.00 $22,343.18
Nov, 2027 49 $153.61 $1,046.39 $1,200.00 $21,296.79
Dec, 2027 50 $146.42 $1,053.58 $1,200.00 $20,243.21
Jan, 2028 51 $139.17 $1,060.83 $1,200.00 $19,182.38
Feb, 2028 52 $131.88 $1,068.12 $1,200.00 $18,114.26
Mar, 2028 53 $124.54 $1,075.46 $1,200.00 $17,038.79
Apr, 2028 54 $117.14 $1,082.86 $1,200.00 $15,955.94
May, 2028 55 $109.70 $1,090.30 $1,200.00 $14,865.63
Jun, 2028 56 $102.20 $1,097.80 $1,200.00 $13,767.83
Jul, 2028 57 $94.65 $1,105.35 $1,200.00 $12,662.49
Aug, 2028 58 $87.05 $1,112.95 $1,200.00 $11,549.54
Sep, 2028 59 $79.40 $1,120.60 $1,200.00 $10,428.95
Oct, 2028 60 $71.70 $1,128.30 $1,200.00 $9,300.64
Nov, 2028 61 $63.94 $1,136.06 $1,200.00 $8,164.59
Dec, 2028 62 $56.13 $1,143.87 $1,200.00 $7,020.72
Jan, 2029 63 $48.27 $1,151.73 $1,200.00 $5,868.99
Feb, 2029 64 $40.35 $1,159.65 $1,200.00 $4,709.33
Mar, 2029 65 $32.38 $1,167.62 $1,200.00 $3,541.71
Apr, 2029 66 $24.35 $1,175.65 $1,200.00 $2,366.06
May, 2029 67 $16.27 $1,183.73 $1,200.00 $1,182.33
Jun, 2029 68 $8.13 $1,182.33 $1,190.46 $0.00


Today's Home Equity Rates

Check Today's Mortgage Rates

Mortgage Calculators

Refinance Calculators

Early Mortgage Payoff Calculators

Real Estate Investment Calculators





Mortgage Related Calculators

Auto Loan Calculators

Loan Calculators

Savings & Investments Calculators

Credit Card Calculators

Mortgage Guide

Mortgage Calculator Widget

Mortgage Calculator | Amortization Schedule | Terms | Privacy | Disclaimer | Contact

©2023 Mortgage Calculator Excel