easyMcalc

Monthly instalmentsMethod checked 10 September 2026

HELOC calculator

A scenario, not a forecast. The rate on a line of credit moves and these figures hold it still. How the payment is worked out

Payment while drawing $867.71/ a month Full schedule

The home
The balance on the first mortgage today. Zero if the home is owned outright.
The combined loan-to-value ceiling, as a percentage. This is a lender convention rather than a legal limit, and it varies.
The line of credit
Leave it at the amount available to borrow the maximum, or lower it to borrow less.
A line of credit normally tracks a published rate, so this figure is where it stands today rather than where it stays.
The stretch where only the interest is due. Ten years is the common arrangement.
The stretch afterwards, over which the balance is actually repaid.
A second scenario at a higher rate. It is a what-if, not a prediction.

Both payments, and the jump between them

While drawing $867.71 / a month

Equity in the home
$190,000
Available to borrow
$122,500
Borrowing
$122,500
Combined loan-to-value after
85%
While drawing
$867.71
After the draw period
$1,063.09
The payment jump
$195.38
Interest paid while drawing
$104,125.20
Interest
$236,762.84
Total repaid
$359,262.84

The payment rises by $195.38 the month the draw period ends, to $1,063.09. Nothing is late and nothing has gone wrong when it happens: it is the arrangement working as written.

At 11.50% the same line would cost $1,173.96 a month while drawing and $1,306.38 afterwards.

The $104,125.20 of interest paid during the draw period repays none of the balance. It buys time, and that is all it buys.

Where your payments go

A band chart over 20 years. Interest takes 80.9% of the first year's payments and 4.5% of the last. Over the whole loan, $122,500 repays what was borrowed and $132,637.64 is interest.

  • Interest$132,637.64
  • Amount borrowed$122,500
  • Still owed
  • 100%
  • 75%
  • 50%
  • 25%
  • 0%
Share of each instalment taken by interest Year 1: $10,318.96 interest, $2,438.12 off the balance, $120,061.88 still owed.Year 2: $10,103.48 interest, $2,653.60 off the balance, $117,408.28 still owed.Year 3: $9,868.91 interest, $2,888.17 off the balance, $114,520.11 still owed.Year 4: $9,613.62 interest, $3,143.46 off the balance, $111,376.65 still owed.Year 5: $9,335.78 interest, $3,421.30 off the balance, $107,955.35 still owed.Year 6: $9,033.34 interest, $3,723.74 off the balance, $104,231.61 still owed.Year 7: $8,704.23 interest, $4,052.85 off the balance, $100,178.76 still owed.Year 8: $8,345.98 interest, $4,411.10 off the balance, $95,767.66 still owed.Year 9: $7,956.06 interest, $4,801.02 off the balance, $90,966.64 still owed.Year 10: $7,531.71 interest, $5,225.37 off the balance, $85,741.27 still owed.Year 11: $7,069.82 interest, $5,687.26 off the balance, $80,054.01 still owed.Year 12: $6,567.13 interest, $6,189.95 off the balance, $73,864.06 still owed.Year 13: $6,019.99 interest, $6,737.09 off the balance, $67,126.97 still owed.Year 14: $5,424.49 interest, $7,332.59 off the balance, $59,794.38 still owed.Year 15: $4,776.36 interest, $7,980.72 off the balance, $51,813.66 still owed.Year 16: $4,070.95 interest, $8,686.13 off the balance, $43,127.53 still owed.Year 17: $3,303.16 interest, $9,453.92 off the balance, $33,673.61 still owed.Year 18: $2,467.52 interest, $10,289.56 off the balance, $23,384.05 still owed.Year 19: $1,558.02 interest, $11,199.06 off the balance, $12,184.99 still owed.Year 20: $568.13 interest, $12,184.99 off the balance, $0 still owed. Year 12
  • 150k
  • 100k
  • 50k
  • 0
Balance still owed over the term

Year 1Year 5Year 10Year 15Year 20

The upper panel splits every instalment into interest and the amount borrowed, as a share of one payment. The strip under it traces what is still owed. The upright line is year 12, where more of each payment starts going on the balance than on interest.

The repayment period, year by year

PeriodPaidInterestOff the balanceStill owed
Year 1$12,757.08$10,318.96$2,438.12$120,061.88
Year 2$12,757.08$10,103.48$2,653.60$117,408.28
Year 3$12,757.08$9,868.91$2,888.17$114,520.11
Year 4$12,757.08$9,613.62$3,143.46$111,376.65
Year 5$12,757.08$9,335.78$3,421.30$107,955.35
Year 6$12,757.08$9,033.34$3,723.74$104,231.61
Year 7$12,757.08$8,704.23$4,052.85$100,178.76
Year 8$12,757.08$8,345.98$4,411.10$95,767.66
Year 9$12,757.08$7,956.06$4,801.02$90,966.64
Year 10$12,757.08$7,531.71$5,225.37$85,741.27
Year 11$12,757.08$7,069.82$5,687.26$80,054.01
Year 12$12,757.08$6,567.13$6,189.95$73,864.06
Year 13$12,757.08$6,019.99$6,737.09$67,126.97
Year 14$12,757.08$5,424.49$7,332.59$59,794.38
Year 15$12,757.08$4,776.36$7,980.72$51,813.66
Year 16$12,757.08$4,070.95$8,686.13$43,127.53
Year 17$12,757.08$3,303.16$9,453.92$33,673.61
Year 18$12,757.08$2,467.52$10,289.56$23,384.05
Year 19$12,757.08$1,558.02$11,199.06$12,184.99
Year 20$12,753.12$568.13$12,184.99$0

The years after the draw period ends. The balance does not move before then, so there is nothing to show for those months.

Taking the money once, at a fixed rate, is the other arrangement: Home equity loan

Two payments, and the day one becomes the other

A home equity line of credit runs in two halves. During the draw period you can take money as you need it and only the interest is due, so the payment is small and the balance does not move. When the draw period ends the line closes, and whatever is owed has to be repaid over the years that remain.

The payment at that point does not rise a little. It rises to whatever it takes to clear the whole balance in the remaining term, which is usually several times the interest-only figure. Everyone is told about this and almost nobody has seen the two numbers side by side before signing, which is what this page is for.

Nothing has gone wrong on the day it happens. It is the arrangement working exactly as written, and the only defence against it is having known the figure in advance.

The interest paid while drawing buys time and nothing else

Every payment during the draw period is interest. None of it touches the balance, so the repayment period starts on the whole of what was drawn, however many years of payments came before it. The total shown for that period is the price of the arrangement, paid for the privilege of a small payment and access to the money.

That is not automatically a bad trade. Borrowing only what is needed when it is needed, rather than a lump sum sitting there accruing interest from day one, is a real advantage for work that happens in stages. But it is a trade, and it is worth seeing what the time cost.

The rate moves, so this is a scenario

Lines of credit are almost always variable, tracking a published rate. A schedule worked out at today's rate is therefore a scenario rather than a forecast, and treating it as a promise is the single most expensive mistake available here.

The second rate on the form exists for that reason. Running the same line a few points higher shows the range rather than a point, and the honest way to use this page is to check that the higher figure is one you could still pay.

What this page does not model

It assumes the balance is drawn at the start and stays put through the draw period. A real line drawn in stages, or partly repaid and drawn again, will differ. There are no annual fees, no draw fees, no minimum draw requirements, no closing costs, and no lender who freezes the line because values fell, which is a thing that happens.

Nor does it model the interest-only payment changing during the draw period, which it will whenever the rate moves.

Common questions

What does HELOC stand for?

Home equity line of credit. The acronym and the full phrase mean the same thing, and this is the page for both.

Why is the schedule only the repayment years?

Because nothing happens to the balance before then. Every month of the draw period is the same interest payment on the same balance, so a table of it would be one row repeated. The figure for the whole draw period is in the result instead.

Can I pay down the balance during the draw period?

Usually yes, and it is generally the best thing to do with a line of credit, because it shrinks the payment jump at the other end. This page models the arrangement as written rather than as improved, which is the conservative way round.

Is a HELOC cheaper than a home equity loan?

It is cheaper at first and not necessarily in the end. The interest-only period costs real money that repays nothing, while a fixed-rate loan starts repaying from the first month at a rate that cannot move. Which one wins depends on the rate path and on whether you need all the money at once.

Is anything I type stored?

No. The calculation happens on the server as part of rendering the page, nothing is written down, and the access log for this site drops the query string precisely so that the numbers you enter are never recorded.

Sources

The arithmetic is ours. The one number on this page that belongs to a lender rather than to a rule is the ceiling, and it is yours to set.

How the payment is worked out

The draw period is one month of interest on the drawn balance, repeated, with the balance untouched. The repayment period is then the same integer amortisation every loan page here uses, starting from the whole of what was drawn.

Available to borrow is the home value multiplied by the ceiling, less what is still owed. Equity is the plain difference between value and balance, and the two are not the same figure: a lender will not lend against the last slice of a home.

The second scenario is the same arrangement at a rate you choose, run through the same arithmetic. Neither figure is a forecast of where rates go.