HELOC Loan Calculator

A CLEARER BORROWING PICTURE

Your numbers. Your scenario.

Illustrative inputs, not current rates or a lender offer. Edit any field for an instant estimate.

Use your drawn balance, not the full credit limit.

A label only, not an exchange-rate conversion. Enter the nominal annual interest rate, not an APR that already includes fees.

Calculated in your browser. No application, account or saved history.

ESTIMATED REPAYMENT PAYMENT
$433.91

24 remaining interest-only draw months, then 240 monthly repayments. Rates stay fixed within this scenario.

Draw-period monthly interest
$354.17
Repayment payment change
$79.74
Remaining draw interest
$8,500.00
Repayment-phase interest
$54,138.79
Upfront fees
$500.00
Total future cash outflow
$113,138.79

Real HELOC rates and minimum payments can change. This constant-balance, interest-only model is not every lender’s contract; your home is collateral.

How the estimate is built

  1. Interest-only draw payment = $50,000.00 × annual draw rate ÷ 12.
  2. Remaining draw interest = $354.17 × 24 months (using unrounded values).
  3. The same $50,000.00 balance is amortised at the assumed repayment rate over 240 months.
  4. Total future outflow = borrowed balance + draw interest + repayment interest + $500.00 upfront fees.

Educational estimate, not personalised financial advice. Unrounded monthly calculations; values shown to two decimals. Lender terms, daily accrual and rounding can differ.

FINANCE · FREE SCENARIO TOOL

Use this HELOC loan calculator to explore a simple two-phase payment estimate, not a lender offer. It is general planning support, not personal financial advice; a home equity line of credit is secured by your home, so confirm terms carefully before borrowing.

View the repayment schedule

Repayment phase only. Interest-only draw payments and upfront fees are not rows in this schedule.

HELOC repayment phase — USD. Display rounding may cause small column-sum differences.
MonthPaymentInterestPrincipalBalance
1$433.91$354.17$79.74$49,920.26
2$433.91$353.60$80.31$49,839.95
3$433.91$353.03$80.88$49,759.07
4$433.91$352.46$81.45$49,677.62
5$433.91$351.88$82.03$49,595.59
6$433.91$351.30$82.61$49,512.98
7$433.91$350.72$83.19$49,429.78
8$433.91$350.13$83.78$49,346.00
9$433.91$349.53$84.38$49,261.62
10$433.91$348.94$84.98$49,176.65
11$433.91$348.33$85.58$49,091.07
12$433.91$347.73$86.18$49,004.89
13$433.91$347.12$86.79$48,918.09
14$433.91$346.50$87.41$48,830.68
15$433.91$345.88$88.03$48,742.66
16$433.91$345.26$88.65$48,654.00
17$433.91$344.63$89.28$48,564.73
18$433.91$344.00$89.91$48,474.81
19$433.91$343.36$90.55$48,384.27
20$433.91$342.72$91.19$48,293.08
21$433.91$342.08$91.84$48,201.24
22$433.91$341.43$92.49$48,108.75
23$433.91$340.77$93.14$48,015.61
24$433.91$340.11$93.80$47,921.81
25$433.91$339.45$94.47$47,827.35
26$433.91$338.78$95.13$47,732.21
27$433.91$338.10$95.81$47,636.40
28$433.91$337.42$96.49$47,539.92
29$433.91$336.74$97.17$47,442.75
30$433.91$336.05$97.86$47,344.89
31$433.91$335.36$98.55$47,246.33
32$433.91$334.66$99.25$47,147.08
33$433.91$333.96$99.95$47,047.13
34$433.91$333.25$100.66$46,946.47
35$433.91$332.54$101.37$46,845.10
36$433.91$331.82$102.09$46,743.00
37$433.91$331.10$102.82$46,640.19
38$433.91$330.37$103.54$46,536.65
39$433.91$329.63$104.28$46,432.37
40$433.91$328.90$105.02$46,327.35
41$433.91$328.15$105.76$46,221.59
42$433.91$327.40$106.51$46,115.08
43$433.91$326.65$107.26$46,007.82
44$433.91$325.89$108.02$45,899.80
45$433.91$325.12$108.79$45,791.01
46$433.91$324.35$109.56$45,681.45
47$433.91$323.58$110.33$45,571.12
48$433.91$322.80$111.12$45,460.00
49$433.91$322.01$111.90$45,348.10
50$433.91$321.22$112.70$45,235.40
51$433.91$320.42$113.49$45,121.91
52$433.91$319.61$114.30$45,007.61
53$433.91$318.80$115.11$44,892.50
54$433.91$317.99$115.92$44,776.58
55$433.91$317.17$116.74$44,659.83
56$433.91$316.34$117.57$44,542.26
57$433.91$315.51$118.40$44,423.86
58$433.91$314.67$119.24$44,304.62
59$433.91$313.82$120.09$44,184.53
60$433.91$312.97$120.94$44,063.59
61$433.91$312.12$121.79$43,941.80
62$433.91$311.25$122.66$43,819.14
63$433.91$310.39$123.53$43,695.61
64$433.91$309.51$124.40$43,571.21
65$433.91$308.63$125.28$43,445.93
66$433.91$307.74$126.17$43,319.76
67$433.91$306.85$127.06$43,192.70
68$433.91$305.95$127.96$43,064.73
69$433.91$305.04$128.87$42,935.86
70$433.91$304.13$129.78$42,806.08
71$433.91$303.21$130.70$42,675.38
72$433.91$302.28$131.63$42,543.75
73$433.91$301.35$132.56$42,411.19
74$433.91$300.41$133.50$42,277.69
75$433.91$299.47$134.44$42,143.25
76$433.91$298.51$135.40$42,007.85
77$433.91$297.56$136.36$41,871.50
78$433.91$296.59$137.32$41,734.17
79$433.91$295.62$138.29$41,595.88
80$433.91$294.64$139.27$41,456.61
81$433.91$293.65$140.26$41,316.34
82$433.91$292.66$141.25$41,175.09
83$433.91$291.66$142.25$41,032.84
84$433.91$290.65$143.26$40,889.57
85$433.91$289.63$144.28$40,745.30
86$433.91$288.61$145.30$40,600.00
87$433.91$287.58$146.33$40,453.67
88$433.91$286.55$147.36$40,306.30
89$433.91$285.50$148.41$40,157.90
90$433.91$284.45$149.46$40,008.44
91$433.91$283.39$150.52$39,857.92
92$433.91$282.33$151.58$39,706.33
93$433.91$281.25$152.66$39,553.67
94$433.91$280.17$153.74$39,399.93
95$433.91$279.08$154.83$39,245.11
96$433.91$277.99$155.93$39,089.18
97$433.91$276.88$157.03$38,932.15
98$433.91$275.77$158.14$38,774.01
99$433.91$274.65$159.26$38,614.75
100$433.91$273.52$160.39$38,454.35
101$433.91$272.39$161.53$38,292.83
102$433.91$271.24$162.67$38,130.16
103$433.91$270.09$163.82$37,966.33
104$433.91$268.93$164.98$37,801.35
105$433.91$267.76$166.15$37,635.20
106$433.91$266.58$167.33$37,467.87
107$433.91$265.40$168.51$37,299.36
108$433.91$264.20$169.71$37,129.65
109$433.91$263.00$170.91$36,958.74
110$433.91$261.79$172.12$36,786.62
111$433.91$260.57$173.34$36,613.28
112$433.91$259.34$174.57$36,438.71
113$433.91$258.11$175.80$36,262.91
114$433.91$256.86$177.05$36,085.86
115$433.91$255.61$178.30$35,907.55
116$433.91$254.35$179.57$35,727.99
117$433.91$253.07$180.84$35,547.15
118$433.91$251.79$182.12$35,365.03
119$433.91$250.50$183.41$35,181.62
120$433.91$249.20$184.71$34,996.91
121$433.91$247.89$186.02$34,810.89
122$433.91$246.58$187.33$34,623.56
123$433.91$245.25$188.66$34,434.90
124$433.91$243.91$190.00$34,244.90
125$433.91$242.57$191.34$34,053.56
126$433.91$241.21$192.70$33,860.86
127$433.91$239.85$194.06$33,666.79
128$433.91$238.47$195.44$33,471.36
129$433.91$237.09$196.82$33,274.53
130$433.91$235.69$198.22$33,076.32
131$433.91$234.29$199.62$32,876.70
132$433.91$232.88$201.04$32,675.66
133$433.91$231.45$202.46$32,473.20
134$433.91$230.02$203.89$32,269.31
135$433.91$228.57$205.34$32,063.97
136$433.91$227.12$206.79$31,857.18
137$433.91$225.66$208.26$31,648.92
138$433.91$224.18$209.73$31,439.19
139$433.91$222.69$211.22$31,227.97
140$433.91$221.20$212.71$31,015.26
141$433.91$219.69$214.22$30,801.04
142$433.91$218.17$215.74$30,585.30
143$433.91$216.65$217.27$30,368.04
144$433.91$215.11$218.80$30,149.23
145$433.91$213.56$220.35$29,928.88
146$433.91$212.00$221.92$29,706.96
147$433.91$210.42$223.49$29,483.47
148$433.91$208.84$225.07$29,258.40
149$433.91$207.25$226.66$29,031.74
150$433.91$205.64$228.27$28,803.47
151$433.91$204.02$229.89$28,573.58
152$433.91$202.40$231.52$28,342.07
153$433.91$200.76$233.16$28,108.91
154$433.91$199.10$234.81$27,874.10
155$433.91$197.44$236.47$27,637.63
156$433.91$195.77$238.15$27,399.49
157$433.91$194.08$239.83$27,159.66
158$433.91$192.38$241.53$26,918.13
159$433.91$190.67$243.24$26,674.89
160$433.91$188.95$244.96$26,429.92
161$433.91$187.21$246.70$26,183.22
162$433.91$185.46$248.45$25,934.77
163$433.91$183.70$250.21$25,684.57
164$433.91$181.93$251.98$25,432.59
165$433.91$180.15$253.76$25,178.82
166$433.91$178.35$255.56$24,923.26
167$433.91$176.54$257.37$24,665.89
168$433.91$174.72$259.19$24,406.70
169$433.91$172.88$261.03$24,145.66
170$433.91$171.03$262.88$23,882.78
171$433.91$169.17$264.74$23,618.04
172$433.91$167.29$266.62$23,351.43
173$433.91$165.41$268.51$23,082.92
174$433.91$163.50$270.41$22,812.51
175$433.91$161.59$272.32$22,540.19
176$433.91$159.66$274.25$22,265.94
177$433.91$157.72$276.19$21,989.74
178$433.91$155.76$278.15$21,711.59
179$433.91$153.79$280.12$21,431.47
180$433.91$151.81$282.11$21,149.37
181$433.91$149.81$284.10$20,865.26
182$433.91$147.80$286.12$20,579.15
183$433.91$145.77$288.14$20,291.00
184$433.91$143.73$290.18$20,000.82
185$433.91$141.67$292.24$19,708.58
186$433.91$139.60$294.31$19,414.27
187$433.91$137.52$296.39$19,117.88
188$433.91$135.42$298.49$18,819.38
189$433.91$133.30$300.61$18,518.78
190$433.91$131.17$302.74$18,216.04
191$433.91$129.03$304.88$17,911.16
192$433.91$126.87$307.04$17,604.12
193$433.91$124.70$309.22$17,294.90
194$433.91$122.51$311.41$16,983.50
195$433.91$120.30$313.61$16,669.88
196$433.91$118.08$315.83$16,354.05
197$433.91$115.84$318.07$16,035.98
198$433.91$113.59$320.32$15,715.66
199$433.91$111.32$322.59$15,393.06
200$433.91$109.03$324.88$15,068.19
201$433.91$106.73$327.18$14,741.01
202$433.91$104.42$329.50$14,411.51
203$433.91$102.08$331.83$14,079.68
204$433.91$99.73$334.18$13,745.50
205$433.91$97.36$336.55$13,408.95
206$433.91$94.98$338.93$13,070.02
207$433.91$92.58$341.33$12,728.69
208$433.91$90.16$343.75$12,384.94
209$433.91$87.73$346.18$12,038.75
210$433.91$85.27$348.64$11,690.12
211$433.91$82.80$351.11$11,339.01
212$433.91$80.32$353.59$10,985.42
213$433.91$77.81$356.10$10,629.32
214$433.91$75.29$358.62$10,270.70
215$433.91$72.75$361.16$9,909.54
216$433.91$70.19$363.72$9,545.82
217$433.91$67.62$366.30$9,179.52
218$433.91$65.02$368.89$8,810.63
219$433.91$62.41$371.50$8,439.13
220$433.91$59.78$374.13$8,065.00
221$433.91$57.13$376.78$7,688.21
222$433.91$54.46$379.45$7,308.76
223$433.91$51.77$382.14$6,926.62
224$433.91$49.06$384.85$6,541.77
225$433.91$46.34$387.57$6,154.19
226$433.91$43.59$390.32$5,763.87
227$433.91$40.83$393.08$5,370.79
228$433.91$38.04$395.87$4,974.92
229$433.91$35.24$398.67$4,576.25
230$433.91$32.42$401.50$4,174.75
231$433.91$29.57$404.34$3,770.41
232$433.91$26.71$407.20$3,363.21
233$433.91$23.82$410.09$2,953.12
234$433.91$20.92$412.99$2,540.13
235$433.91$17.99$415.92$2,124.21
236$433.91$15.05$418.87$1,705.34
237$433.91$12.08$421.83$1,283.51
238$433.91$9.09$424.82$858.69
239$433.91$6.08$427.83$430.86
240$433.91$3.05$430.86$0.00

CSV contains the selected loan’s payments, interest, principal and balance. It does not save your inputs on the site.

What a HELOC is designed to do

A home equity line of credit, or HELOC, is open-end borrowing secured by available equity in your home. Rather than treating the approved line as one lump-sum loan, this calculator starts with the amount you say is already drawn and keeps that balance constant for the illustration.

HELOC rates are often variable. That means a payment calculated from an entered rate is a snapshot, not a forecast of future bills. The Consumer Financial Protection Bureau notes that payments may change when repayment begins, and missed obligations can put the home at risk.

How the two payment phases are estimated

Enter a draw-period length from 0 to 240 months. During that phase, the tool estimates interest-only payments on the same drawn balance. It does not add future draws, repayments during the draw period, extra payments, or changes in a variable rate.

Then choose a repayment term from 1 to 360 months and a separate assumed repayment rate. The balance is amortized at that fixed assumption. Upfront fees are kept separate from the balance so they are visible once rather than silently added to the interest calculation.

Interest-only payment = drawn balance × annual draw rate ÷ 12; repayment payment = P × r ÷ [1 − (1 + r)^−n]

Read the payment change, not just the first bill

An interest-only draw payment can be lower because it does not reduce principal. When the repayment phase starts, the same balance must be paid down over the selected remaining months. A shorter repayment period or a higher assumed repayment rate can therefore increase the estimated monthly payment.

The annual rates entered here are nominal annual interest rates, not APRs. Calculations retain full precision and display money to two decimals; lender timing, minimum-payment rules, rate changes, and fee treatment can produce a different statement amount.

Useful limits to keep in mind

This is a constant-balance planning model, not a line-of-credit simulator. It does not predict variable-rate movements, include a balloon payment, or decide whether a draw is available. Review your agreement for draw restrictions, index and margin details, payment rules, and closing costs.

Use the result to prepare questions for a lender or qualified adviser, rather than to decide affordability on its own. Consider how a payment change would fit alongside housing, emergency, and other household commitments.

GOOD QUESTIONS, CLEAR ANSWERS

HELOC Loan Calculator FAQs

What does this HELOC loan calculator estimate?

It estimates interest-only draw-period payments and a later amortized repayment payment for a constant drawn balance, using the terms and rates you enter.

Why can the repayment payment be higher?

Draw-period interest-only payments do not reduce principal. In repayment, the outstanding balance is paid down over the selected term, so the estimated payment can rise.

Does this model a variable HELOC rate?

No. You enter one draw-rate assumption and one repayment-rate assumption. The tool does not forecast future rate changes, indexes, margins, or payment caps.

Can I add more draws or extra payments?

No. The estimate keeps the initial drawn balance constant and excludes later draws, principal payments during the draw period, and extra repayment payments.

Are upfront fees included in the loan balance?

No. Upfront fees are shown separately so they are not double counted as principal. Your lender may handle fees differently under its agreement.

Is the entered rate an APR?

No. Enter a nominal annual interest-rate assumption. APR can include certain fees and follows lender disclosures, so it is not substituted by this estimate.

Sources and model assumptions

These tools estimate payments; they do not offer credit, check eligibility or recommend a lender. Default numbers are illustrative. The underlying monthly amortisation formula uses a nominal annual interest rate divided by twelve, not a fee-inclusive APR. Our calculation documentation was prepared on 26 October 2026; this is not a claim of independent professional review.

The scenario holds rates fixed, uses equal monthly periods and retains unrounded values until display. It excludes unentered fees, missed/extra payments, variable-rate paths and contractual balloons. Confirm the actual agreement and payoff quote before making a borrowing decision.

Consumer Financial Protection Bureau — What is a home equity line of credit (HELOC)? ↗

Privacy, kept simple.

Calculator inputs, including chosen dates, are processed in your browser. This application does not submit your numbers to a calculator API, save a calculation history, or require an account.

Normal hosting request logs and platform services may still process technical data such as your IP address. This is not a claim that the hosting platform collects no information.

This site includes Google AdSense advertising code. Google and its partners may process browsing and device information and use cookies, depending on consent and advertising settings. Advertising approval and consent configuration are separate from installing this script.