Home Equity Loan Payoff Calculator

Plan a payoff schedule for a HELOC or home equity loan balance.

Down payment
$
Total monthly payment
$711.12

$561.12 scheduled + $150.00 extra

Debt-free in
9 yr 9 mo
Payoff date
June 2036
Total interest
$28,129
Total paid
$83,129

Paying $150.00 extra each month

Interest saved
$17,873
Time saved
5 yr 3 mo

Amortization schedule

117 total payments. Scroll the table for every row.

MonthPaymentInterestPrincipalBalance
1$711.12$417.08$294.04$54,705.96
2$711.12$414.85$296.27$54,409.69
3$711.12$412.61$298.52$54,111.17
4$711.12$410.34$300.78$53,810.39
5$711.12$408.06$303.06$53,507.33
6$711.12$405.76$305.36$53,201.97
7$711.12$403.45$307.67$52,894.30
8$711.12$401.12$310.01$52,584.29
9$711.12$398.76$312.36$52,271.93
10$711.12$396.40$314.73$51,957.20
11$711.12$394.01$317.11$51,640.09
12$711.12$391.60$319.52$51,320.57
13$711.12$389.18$321.94$50,998.63
14$711.12$386.74$324.38$50,674.24
15$711.12$384.28$326.84$50,347.40
16$711.12$381.80$329.32$50,018.08
17$711.12$379.30$331.82$49,686.26
18$711.12$376.79$334.34$49,351.92
19$711.12$374.25$336.87$49,015.05
20$711.12$371.70$339.43$48,675.63
21$711.12$369.12$342.00$48,333.63
22$711.12$366.53$344.59$47,989.03
23$711.12$363.92$347.21$47,641.83
24$711.12$361.28$349.84$47,291.99
25$711.12$358.63$352.49$46,939.50
26$711.12$355.96$355.17$46,584.33
27$711.12$353.26$357.86$46,226.47
28$711.12$350.55$360.57$45,865.90
29$711.12$347.82$363.31$45,502.59
30$711.12$345.06$366.06$45,136.53
31$711.12$342.29$368.84$44,767.69
32$711.12$339.49$371.63$44,396.06
33$711.12$336.67$374.45$44,021.61
34$711.12$333.83$377.29$43,644.31
35$711.12$330.97$380.15$43,264.16
36$711.12$328.09$383.04$42,881.12
37$711.12$325.18$385.94$42,495.18
38$711.12$322.26$388.87$42,106.31
39$711.12$319.31$391.82$41,714.50
40$711.12$316.33$394.79$41,319.71
41$711.12$313.34$397.78$40,921.93
42$711.12$310.32$400.80$40,521.13
43$711.12$307.29$403.84$40,117.29
44$711.12$304.22$406.90$39,710.39
45$711.12$301.14$409.99$39,300.40
46$711.12$298.03$413.10$38,887.31
47$711.12$294.90$416.23$38,471.08
48$711.12$291.74$419.38$38,051.70
49$711.12$288.56$422.56$37,629.13
50$711.12$285.35$425.77$37,203.36
51$711.12$282.13$429.00$36,774.36
52$711.12$278.87$432.25$36,342.11
53$711.12$275.59$435.53$35,906.58
54$711.12$272.29$438.83$35,467.75
55$711.12$268.96$442.16$35,025.59
56$711.12$265.61$445.51$34,580.08
57$711.12$262.23$448.89$34,131.19
58$711.12$258.83$452.30$33,678.89
59$711.12$255.40$455.72$33,223.17
60$711.12$251.94$459.18$32,763.99
61$711.12$248.46$462.66$32,301.33
62$711.12$244.95$466.17$31,835.15
63$711.12$241.42$469.71$31,365.45
64$711.12$237.85$473.27$30,892.18
65$711.12$234.27$476.86$30,415.32
66$711.12$230.65$480.47$29,934.85
67$711.12$227.01$484.12$29,450.73
68$711.12$223.33$487.79$28,962.94
69$711.12$219.64$491.49$28,471.45
70$711.12$215.91$495.21$27,976.24
71$711.12$212.15$498.97$27,477.27
72$711.12$208.37$502.75$26,974.52
73$711.12$204.56$506.57$26,467.95
74$711.12$200.72$510.41$25,957.54
75$711.12$196.84$514.28$25,443.26
76$711.12$192.94$518.18$24,925.09
77$711.12$189.02$522.11$24,402.98
78$711.12$185.06$526.07$23,876.91
79$711.12$181.07$530.06$23,346.85
80$711.12$177.05$534.08$22,812.78
81$711.12$173.00$538.13$22,274.65
82$711.12$168.92$542.21$21,732.44
83$711.12$164.80$546.32$21,186.12
84$711.12$160.66$550.46$20,635.66
85$711.12$156.49$554.64$20,081.03
86$711.12$152.28$558.84$19,522.18
87$711.12$148.04$563.08$18,959.10
88$711.12$143.77$567.35$18,391.75
89$711.12$139.47$571.65$17,820.10
90$711.12$135.14$575.99$17,244.12
91$711.12$130.77$580.36$16,663.76
92$711.12$126.37$584.76$16,079.00
93$711.12$121.93$589.19$15,489.81
94$711.12$117.46$593.66$14,896.15
95$711.12$112.96$598.16$14,297.99
96$711.12$108.43$602.70$13,695.30
97$711.12$103.86$607.27$13,088.03
98$711.12$99.25$611.87$12,476.16
99$711.12$94.61$616.51$11,859.64
100$711.12$89.94$621.19$11,238.46
101$711.12$85.22$625.90$10,612.56
102$711.12$80.48$630.64$9,981.91
103$711.12$75.70$635.43$9,346.49
104$711.12$70.88$640.25$8,706.24
105$711.12$66.02$645.10$8,061.14
106$711.12$61.13$649.99$7,411.15
107$711.12$56.20$654.92$6,756.23
108$711.12$51.23$659.89$6,096.34
109$711.12$46.23$664.89$5,431.44
110$711.12$41.19$669.93$4,761.51
111$711.12$36.11$675.02$4,086.49
112$711.12$30.99$680.13$3,406.36
113$711.12$25.83$685.29$2,721.07
114$711.12$20.63$690.49$2,030.58
115$711.12$15.40$695.72$1,334.86
116$711.12$10.12$701.00$633.86
117$711.12$4.81$633.86$0.00

Home equity loans versus HELOCs

A home equity loan is a lump sum at a fixed rate, amortized like a second mortgage — this calculator models it exactly. A HELOC is a revolving line, usually with a ten-year draw period of interest-only payments followed by a repayment period of fifteen to twenty years.

For a HELOC in repayment, enter the balance, your current rate and the years left in the repayment period. For a HELOC still in the draw period, enter the balance you expect to carry into repayment — interest-only payments never reduce that balance.

The payment shock at the end of a draw period

The most damaging surprise in home equity borrowing is the jump from interest-only to fully amortizing payments. A $55,000 balance at 9.1% costs about $417 a month in interest only, and roughly $560 a month once principal repayment begins over fifteen years — and far more on a shorter repayment period.

Paying principal during the draw period, even a few hundred a month, both softens that jump and cuts total interest sharply.

Variable rates and your home as collateral

Most HELOCs float with the prime rate, so your payment moves with it. Model a rate one or two points above today's to see whether the payment still fits your budget.

Both products are secured by your home, which is why rates are lower than unsecured debt — and why falling behind carries far more serious consequences than a missed credit card payment. That is a strong argument for prioritizing payoff on a rate-adjustable second lien.

Common mistakes

Treating draw-period interest-only payments as progress, ignoring an annual fee or early-closure fee on the line, and forgetting that interest is only tax deductible when the funds were used to buy, build or substantially improve the home.

Worked example

Balance
$55,000
Rate
9.1%
Repayment years
15
Payment
$561
Total interest
About $46,000
With $150 extra a month
Paid off about 3 years sooner, roughly $11,000 saved

Assumes the rate holds. Re-run at a higher rate to stress-test a variable HELOC.

Frequently asked questions

How do I pay off a HELOC faster?

Make principal payments during the draw period rather than interest-only minimums, and add a fixed extra amount each month in repayment. Enter your balance and an extra amount above to see the effect.

Can I pay off a home equity loan early?

Yes. Some lenders charge an early closure fee if you close the line within the first two or three years — check your agreement, and consider keeping the line open at a zero balance.

What happens when my HELOC draw period ends?

The line closes to new borrowing and payments convert to principal plus interest over the repayment period, which typically raises the payment substantially.

Should I pay off my HELOC or my first mortgage first?

Usually the HELOC. It normally carries a higher and often variable rate, so paying it first cuts more interest and removes rate risk.

Is HELOC interest tax deductible?

Only when the funds were used to buy, build or substantially improve the home securing the loan, and only if you itemize. Interest on funds used for other purposes is not deductible.