Use the calculator below to calculate your monthly home equity payment for the loan from Avidia Bank. You can adjust loan amount, interest rate, and the home equity term to view the impact on the monthly payment amount. The calculator also provides an amortization table to show the amount of principal and interest payments a borrower will make over the life of the loan.
Interest Type: Fixed
Interest Rate: 6.075%
Term : 10 Years
| Date | Principal Balance? | Monthly Payment? | Interest? | Monthly Amortization? |
|---|---|---|---|---|
| 04/29/2025 | $278,298.37 | $3,119.13 | $1,417.50 | $1,701.63 |
| 05/29/2025 | $276,588.13 | $3,119.13 | $1,408.89 | $1,710.24 |
| 06/29/2025 | $274,869.22 | $3,119.13 | $1,400.23 | $1,718.90 |
| 07/29/2025 | $273,141.62 | $3,119.13 | $1,391.53 | $1,727.60 |
| 08/29/2025 | $271,405.27 | $3,119.13 | $1,382.78 | $1,736.35 |
| 09/29/2025 | $269,660.13 | $3,119.13 | $1,373.99 | $1,745.14 |
| 10/29/2025 | $267,906.15 | $3,119.13 | $1,365.15 | $1,753.98 |
| 11/29/2025 | $266,143.29 | $3,119.13 | $1,356.27 | $1,762.86 |
| 12/29/2025 | $264,371.51 | $3,119.13 | $1,347.35 | $1,771.78 |
| 01/29/2026 | $262,590.76 | $3,119.13 | $1,338.38 | $1,780.75 |
| 03/01/2026 | $260,801.00 | $3,119.13 | $1,329.37 | $1,789.76 |
| 04/01/2026 | $259,002.18 | $3,119.13 | $1,320.31 | $1,798.83 |
| 05/01/2026 | $257,194.24 | $3,119.13 | $1,311.20 | $1,807.93 |
| 06/01/2026 | $255,377.16 | $3,119.13 | $1,302.05 | $1,817.08 |
| 07/01/2026 | $253,550.88 | $3,119.13 | $1,292.85 | $1,826.28 |
| 08/01/2026 | $251,715.35 | $3,119.13 | $1,283.60 | $1,835.53 |
| 09/01/2026 | $249,870.53 | $3,119.13 | $1,274.31 | $1,844.82 |
| 10/01/2026 | $248,016.36 | $3,119.13 | $1,264.97 | $1,854.16 |
| 11/01/2026 | $246,152.82 | $3,119.13 | $1,255.58 | $1,863.55 |
| 12/01/2026 | $244,279.84 | $3,119.13 | $1,246.15 | $1,872.98 |
| 01/01/2027 | $242,397.37 | $3,119.13 | $1,236.67 | $1,882.46 |
| 02/01/2027 | $240,505.38 | $3,119.13 | $1,227.14 | $1,891.99 |
| 03/01/2027 | $238,603.81 | $3,119.13 | $1,217.56 | $1,901.57 |
| 04/01/2027 | $236,692.61 | $3,119.13 | $1,207.93 | $1,911.20 |
| 05/01/2027 | $234,771.73 | $3,119.13 | $1,198.26 | $1,920.87 |
| 06/01/2027 | $232,841.14 | $3,119.13 | $1,188.53 | $1,930.60 |
| 07/01/2027 | $230,900.76 | $3,119.13 | $1,178.76 | $1,940.37 |
| 08/01/2027 | $228,950.57 | $3,119.13 | $1,168.94 | $1,950.20 |
| 09/01/2027 | $226,990.50 | $3,119.13 | $1,159.06 | $1,960.07 |
| 10/01/2027 | $225,020.51 | $3,119.13 | $1,149.14 | $1,969.99 |
| 11/01/2027 | $223,040.55 | $3,119.13 | $1,139.17 | $1,979.96 |
| 12/01/2027 | $221,050.56 | $3,119.13 | $1,129.14 | $1,989.99 |
| 01/01/2028 | $219,050.50 | $3,119.13 | $1,119.07 | $2,000.06 |
| 02/01/2028 | $217,040.31 | $3,119.13 | $1,108.94 | $2,010.19 |
| 03/01/2028 | $215,019.95 | $3,119.13 | $1,098.77 | $2,020.36 |
| 04/01/2028 | $212,989.35 | $3,119.13 | $1,088.54 | $2,030.59 |
| 05/01/2028 | $210,948.48 | $3,119.13 | $1,078.26 | $2,040.87 |
| 06/01/2028 | $208,897.28 | $3,119.13 | $1,067.93 | $2,051.20 |
| 07/01/2028 | $206,835.69 | $3,119.13 | $1,057.54 | $2,061.59 |
| 08/01/2028 | $204,763.67 | $3,119.13 | $1,047.11 | $2,072.02 |
| 09/01/2028 | $202,681.15 | $3,119.13 | $1,036.62 | $2,082.51 |
| 10/01/2028 | $200,588.10 | $3,119.13 | $1,026.07 | $2,093.06 |
| 11/01/2028 | $198,484.44 | $3,119.13 | $1,015.48 | $2,103.65 |
| 12/01/2028 | $196,370.14 | $3,119.13 | $1,004.83 | $2,114.30 |
| 01/01/2029 | $194,245.13 | $3,119.13 | $994.12 | $2,125.01 |
| 02/01/2029 | $192,109.37 | $3,119.13 | $983.37 | $2,135.76 |
| 03/01/2029 | $189,962.79 | $3,119.13 | $972.55 | $2,146.58 |
| 04/01/2029 | $187,805.35 | $3,119.13 | $961.69 | $2,157.44 |
| 05/01/2029 | $185,636.98 | $3,119.13 | $950.76 | $2,168.37 |
| 06/01/2029 | $183,457.64 | $3,119.13 | $939.79 | $2,179.34 |
| 07/01/2029 | $181,267.26 | $3,119.13 | $928.75 | $2,190.38 |
| 08/01/2029 | $179,065.80 | $3,119.13 | $917.67 | $2,201.46 |
| 09/01/2029 | $176,853.19 | $3,119.13 | $906.52 | $2,212.61 |
| 10/01/2029 | $174,629.38 | $3,119.13 | $895.32 | $2,223.81 |
| 11/01/2029 | $172,394.31 | $3,119.13 | $884.06 | $2,235.07 |
| 12/01/2029 | $170,147.93 | $3,119.13 | $872.75 | $2,246.38 |
| 01/01/2030 | $167,890.17 | $3,119.13 | $861.37 | $2,257.76 |
| 02/01/2030 | $165,620.98 | $3,119.13 | $849.94 | $2,269.19 |
| 03/01/2030 | $163,340.31 | $3,119.13 | $838.46 | $2,280.67 |
| 04/01/2030 | $161,048.09 | $3,119.13 | $826.91 | $2,292.22 |
| 05/01/2030 | $158,744.27 | $3,119.13 | $815.31 | $2,303.82 |
| 06/01/2030 | $156,428.78 | $3,119.13 | $803.64 | $2,315.49 |
| 07/01/2030 | $154,101.57 | $3,119.13 | $791.92 | $2,327.21 |
| 08/01/2030 | $151,762.58 | $3,119.13 | $780.14 | $2,338.99 |
| 09/01/2030 | $149,411.75 | $3,119.13 | $768.30 | $2,350.83 |
| 10/01/2030 | $147,049.01 | $3,119.13 | $756.40 | $2,362.73 |
| 11/01/2030 | $144,674.32 | $3,119.13 | $744.44 | $2,374.69 |
| 12/01/2030 | $142,287.60 | $3,119.13 | $732.41 | $2,386.72 |
| 01/01/2031 | $139,888.80 | $3,119.13 | $720.33 | $2,398.80 |
| 02/01/2031 | $137,477.86 | $3,119.13 | $708.19 | $2,410.94 |
| 03/01/2031 | $135,054.71 | $3,119.13 | $695.98 | $2,423.15 |
| 04/01/2031 | $132,619.29 | $3,119.13 | $683.71 | $2,435.42 |
| 05/01/2031 | $130,171.55 | $3,119.13 | $671.39 | $2,447.75 |
| 06/01/2031 | $127,711.41 | $3,119.13 | $658.99 | $2,460.14 |
| 07/01/2031 | $125,238.82 | $3,119.13 | $646.54 | $2,472.59 |
| 08/01/2031 | $122,753.71 | $3,119.13 | $634.02 | $2,485.11 |
| 09/01/2031 | $120,256.02 | $3,119.13 | $621.44 | $2,497.69 |
| 10/01/2031 | $117,745.69 | $3,119.13 | $608.80 | $2,510.33 |
| 11/01/2031 | $115,222.65 | $3,119.13 | $596.09 | $2,523.04 |
| 12/01/2031 | $112,686.83 | $3,119.13 | $583.31 | $2,535.82 |
| 01/01/2032 | $110,138.18 | $3,119.13 | $570.48 | $2,548.65 |
| 02/01/2032 | $107,576.62 | $3,119.13 | $557.57 | $2,561.56 |
| 03/01/2032 | $105,002.10 | $3,119.13 | $544.61 | $2,574.52 |
| 04/01/2032 | $102,414.54 | $3,119.13 | $531.57 | $2,587.56 |
| 05/01/2032 | $99,813.88 | $3,119.13 | $518.47 | $2,600.66 |
| 06/01/2032 | $97,200.06 | $3,119.13 | $505.31 | $2,613.82 |
| 07/01/2032 | $94,573.01 | $3,119.13 | $492.08 | $2,627.05 |
| 08/01/2032 | $91,932.65 | $3,119.13 | $478.78 | $2,640.35 |
| 09/01/2032 | $89,278.93 | $3,119.13 | $465.41 | $2,653.72 |
| 10/01/2032 | $86,611.78 | $3,119.13 | $451.97 | $2,667.16 |
| 11/01/2032 | $83,931.12 | $3,119.13 | $438.47 | $2,680.66 |
| 12/01/2032 | $81,236.89 | $3,119.13 | $424.90 | $2,694.23 |
| 01/01/2033 | $78,529.02 | $3,119.13 | $411.26 | $2,707.87 |
| 02/01/2033 | $75,807.44 | $3,119.13 | $397.55 | $2,721.58 |
| 03/01/2033 | $73,072.09 | $3,119.13 | $383.78 | $2,735.36 |
| 04/01/2033 | $70,322.88 | $3,119.13 | $369.93 | $2,749.20 |
| 05/01/2033 | $67,559.76 | $3,119.13 | $356.01 | $2,763.12 |
| 06/01/2033 | $64,782.66 | $3,119.13 | $342.02 | $2,777.11 |
| 07/01/2033 | $61,991.49 | $3,119.13 | $327.96 | $2,791.17 |
| 08/01/2033 | $59,186.19 | $3,119.13 | $313.83 | $2,805.30 |
| 09/01/2033 | $56,366.69 | $3,119.13 | $299.63 | $2,819.50 |
| 10/01/2033 | $53,532.91 | $3,119.13 | $285.36 | $2,833.77 |
| 11/01/2033 | $50,684.79 | $3,119.13 | $271.01 | $2,848.12 |
| 12/01/2033 | $47,822.26 | $3,119.13 | $256.59 | $2,862.54 |
| 01/01/2034 | $44,945.23 | $3,119.13 | $242.10 | $2,877.03 |
| 02/01/2034 | $42,053.63 | $3,119.13 | $227.54 | $2,891.60 |
| 03/01/2034 | $39,147.40 | $3,119.13 | $212.90 | $2,906.23 |
| 04/01/2034 | $36,226.45 | $3,119.13 | $198.18 | $2,920.95 |
| 05/01/2034 | $33,290.72 | $3,119.13 | $183.40 | $2,935.73 |
| 06/01/2034 | $30,340.12 | $3,119.13 | $168.53 | $2,950.60 |
| 07/01/2034 | $27,374.59 | $3,119.13 | $153.60 | $2,965.53 |
| 08/01/2034 | $24,394.04 | $3,119.13 | $138.58 | $2,980.55 |
| 09/01/2034 | $21,398.41 | $3,119.13 | $123.49 | $2,995.64 |
| 10/01/2034 | $18,387.61 | $3,119.13 | $108.33 | $3,010.80 |
| 11/01/2034 | $15,361.56 | $3,119.13 | $93.09 | $3,026.04 |
| 12/01/2034 | $12,320.20 | $3,119.13 | $77.77 | $3,041.36 |
| 01/01/2035 | $9,263.44 | $3,119.13 | $62.37 | $3,056.76 |
| 02/01/2035 | $6,191.21 | $3,119.13 | $46.90 | $3,072.23 |
| 03/01/2035 | $3,103.42 | $3,119.13 | $31.34 | $3,087.79 |
| 04/01/2035 | $0.00 | $3,119.13 | $15.71 | $3,103.42 |
| TOTAL: | - | $374,295.63 | $94,295.63 | $280,000.00 |
Change options for different scenario in the form below: