Home Equity Loan product from TD Bank, National Association - Amortization Schedule Calculator
Use the calculator below to calculate your monthly home equity payment for the loan from TD Bank, National Association. 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.
Home Equity product from TD Bank, National Association
Interest Type: Fixed
Interest Rate: 6.890%
Term : 15 Years
Monthly Payment: $
2,053.19
| Date | Principal Balance? | Monthly Payment? | Interest? | Monthly Amortization? |
|---|---|---|---|---|
| 04/25/2025 | $229,267.40 | $2,053.19 | $1,320.58 | $732.60 |
| 05/25/2025 | $228,530.59 | $2,053.19 | $1,316.38 | $736.81 |
| 06/25/2025 | $227,789.55 | $2,053.19 | $1,312.15 | $741.04 |
| 07/25/2025 | $227,044.25 | $2,053.19 | $1,307.89 | $745.29 |
| 08/25/2025 | $226,294.68 | $2,053.19 | $1,303.61 | $749.57 |
| 09/25/2025 | $225,540.80 | $2,053.19 | $1,299.31 | $753.88 |
| 10/25/2025 | $224,782.60 | $2,053.19 | $1,294.98 | $758.21 |
| 11/25/2025 | $224,020.04 | $2,053.19 | $1,290.63 | $762.56 |
| 12/25/2025 | $223,253.10 | $2,053.19 | $1,286.25 | $766.94 |
| 01/25/2026 | $222,481.76 | $2,053.19 | $1,281.84 | $771.34 |
| 02/25/2026 | $221,705.99 | $2,053.19 | $1,277.42 | $775.77 |
| 03/25/2026 | $220,925.76 | $2,053.19 | $1,272.96 | $780.22 |
| 04/25/2026 | $220,141.06 | $2,053.19 | $1,268.48 | $784.70 |
| 05/25/2026 | $219,351.85 | $2,053.19 | $1,263.98 | $789.21 |
| 06/25/2026 | $218,558.11 | $2,053.19 | $1,259.45 | $793.74 |
| 07/25/2026 | $217,759.81 | $2,053.19 | $1,254.89 | $798.30 |
| 08/25/2026 | $216,956.93 | $2,053.19 | $1,250.30 | $802.88 |
| 09/25/2026 | $216,149.44 | $2,053.19 | $1,245.69 | $807.49 |
| 10/25/2026 | $215,337.31 | $2,053.19 | $1,241.06 | $812.13 |
| 11/25/2026 | $214,520.52 | $2,053.19 | $1,236.40 | $816.79 |
| 12/25/2026 | $213,699.03 | $2,053.19 | $1,231.71 | $821.48 |
| 01/25/2027 | $212,872.84 | $2,053.19 | $1,226.99 | $826.20 |
| 02/25/2027 | $212,041.90 | $2,053.19 | $1,222.24 | $830.94 |
| 03/25/2027 | $211,206.18 | $2,053.19 | $1,217.47 | $835.71 |
| 04/25/2027 | $210,365.67 | $2,053.19 | $1,212.68 | $840.51 |
| 05/25/2027 | $209,520.34 | $2,053.19 | $1,207.85 | $845.34 |
| 06/25/2027 | $208,670.15 | $2,053.19 | $1,203.00 | $850.19 |
| 07/25/2027 | $207,815.07 | $2,053.19 | $1,198.11 | $855.07 |
| 08/25/2027 | $206,955.09 | $2,053.19 | $1,193.20 | $859.98 |
| 09/25/2027 | $206,090.17 | $2,053.19 | $1,188.27 | $864.92 |
| 10/25/2027 | $205,220.29 | $2,053.19 | $1,183.30 | $869.89 |
| 11/25/2027 | $204,345.41 | $2,053.19 | $1,178.31 | $874.88 |
| 12/25/2027 | $203,465.51 | $2,053.19 | $1,173.28 | $879.90 |
| 01/25/2028 | $202,580.55 | $2,053.19 | $1,168.23 | $884.96 |
| 02/25/2028 | $201,690.51 | $2,053.19 | $1,163.15 | $890.04 |
| 03/25/2028 | $200,795.37 | $2,053.19 | $1,158.04 | $895.15 |
| 04/25/2028 | $199,895.08 | $2,053.19 | $1,152.90 | $900.29 |
| 05/25/2028 | $198,989.63 | $2,053.19 | $1,147.73 | $905.46 |
| 06/25/2028 | $198,078.97 | $2,053.19 | $1,142.53 | $910.65 |
| 07/25/2028 | $197,163.09 | $2,053.19 | $1,137.30 | $915.88 |
| 08/25/2028 | $196,241.95 | $2,053.19 | $1,132.04 | $921.14 |
| 09/25/2028 | $195,315.52 | $2,053.19 | $1,126.76 | $926.43 |
| 10/25/2028 | $194,383.77 | $2,053.19 | $1,121.44 | $931.75 |
| 11/25/2028 | $193,446.67 | $2,053.19 | $1,116.09 | $937.10 |
| 12/25/2028 | $192,504.19 | $2,053.19 | $1,110.71 | $942.48 |
| 01/25/2029 | $191,556.30 | $2,053.19 | $1,105.29 | $947.89 |
| 02/25/2029 | $190,602.96 | $2,053.19 | $1,099.85 | $953.33 |
| 03/25/2029 | $189,644.16 | $2,053.19 | $1,094.38 | $958.81 |
| 04/25/2029 | $188,679.84 | $2,053.19 | $1,088.87 | $964.31 |
| 05/25/2029 | $187,709.99 | $2,053.19 | $1,083.34 | $969.85 |
| 06/25/2029 | $186,734.58 | $2,053.19 | $1,077.77 | $975.42 |
| 07/25/2029 | $185,753.56 | $2,053.19 | $1,072.17 | $981.02 |
| 08/25/2029 | $184,766.91 | $2,053.19 | $1,066.54 | $986.65 |
| 09/25/2029 | $183,774.59 | $2,053.19 | $1,060.87 | $992.32 |
| 10/25/2029 | $182,776.58 | $2,053.19 | $1,055.17 | $998.01 |
| 11/25/2029 | $181,772.83 | $2,053.19 | $1,049.44 | $1,003.74 |
| 12/25/2029 | $180,763.32 | $2,053.19 | $1,043.68 | $1,009.51 |
| 01/25/2030 | $179,748.02 | $2,053.19 | $1,037.88 | $1,015.30 |
| 02/25/2030 | $178,726.89 | $2,053.19 | $1,032.05 | $1,021.13 |
| 03/25/2030 | $177,699.89 | $2,053.19 | $1,026.19 | $1,027.00 |
| 04/25/2030 | $176,667.00 | $2,053.19 | $1,020.29 | $1,032.89 |
| 05/25/2030 | $175,628.18 | $2,053.19 | $1,014.36 | $1,038.82 |
| 06/25/2030 | $174,583.39 | $2,053.19 | $1,008.40 | $1,044.79 |
| 07/25/2030 | $173,532.60 | $2,053.19 | $1,002.40 | $1,050.79 |
| 08/25/2030 | $172,475.78 | $2,053.19 | $996.37 | $1,056.82 |
| 09/25/2030 | $171,412.89 | $2,053.19 | $990.30 | $1,062.89 |
| 10/25/2030 | $170,343.90 | $2,053.19 | $984.20 | $1,068.99 |
| 11/25/2030 | $169,268.77 | $2,053.19 | $978.06 | $1,075.13 |
| 12/25/2030 | $168,187.47 | $2,053.19 | $971.88 | $1,081.30 |
| 01/25/2031 | $167,099.96 | $2,053.19 | $965.68 | $1,087.51 |
| 02/25/2031 | $166,006.21 | $2,053.19 | $959.43 | $1,093.75 |
| 03/25/2031 | $164,906.18 | $2,053.19 | $953.15 | $1,100.03 |
| 04/25/2031 | $163,799.83 | $2,053.19 | $946.84 | $1,106.35 |
| 05/25/2031 | $162,687.12 | $2,053.19 | $940.48 | $1,112.70 |
| 06/25/2031 | $161,568.03 | $2,053.19 | $934.10 | $1,119.09 |
| 07/25/2031 | $160,442.52 | $2,053.19 | $927.67 | $1,125.52 |
| 08/25/2031 | $159,310.54 | $2,053.19 | $921.21 | $1,131.98 |
| 09/25/2031 | $158,172.06 | $2,053.19 | $914.71 | $1,138.48 |
| 10/25/2031 | $157,027.04 | $2,053.19 | $908.17 | $1,145.02 |
| 11/25/2031 | $155,875.45 | $2,053.19 | $901.60 | $1,151.59 |
| 12/25/2031 | $154,717.25 | $2,053.19 | $894.98 | $1,158.20 |
| 01/25/2032 | $153,552.40 | $2,053.19 | $888.33 | $1,164.85 |
| 02/25/2032 | $152,380.86 | $2,053.19 | $881.65 | $1,171.54 |
| 03/25/2032 | $151,202.60 | $2,053.19 | $874.92 | $1,178.27 |
| 04/25/2032 | $150,017.56 | $2,053.19 | $868.15 | $1,185.03 |
| 05/25/2032 | $148,825.73 | $2,053.19 | $861.35 | $1,191.84 |
| 06/25/2032 | $147,627.05 | $2,053.19 | $854.51 | $1,198.68 |
| 07/25/2032 | $146,421.49 | $2,053.19 | $847.63 | $1,205.56 |
| 08/25/2032 | $145,209.01 | $2,053.19 | $840.70 | $1,212.48 |
| 09/25/2032 | $143,989.56 | $2,053.19 | $833.74 | $1,219.44 |
| 10/25/2032 | $142,763.12 | $2,053.19 | $826.74 | $1,226.45 |
| 11/25/2032 | $141,529.63 | $2,053.19 | $819.70 | $1,233.49 |
| 12/25/2032 | $140,289.06 | $2,053.19 | $812.62 | $1,240.57 |
| 01/25/2033 | $139,041.36 | $2,053.19 | $805.49 | $1,247.69 |
| 02/25/2033 | $137,786.51 | $2,053.19 | $798.33 | $1,254.86 |
| 03/25/2033 | $136,524.45 | $2,053.19 | $791.12 | $1,262.06 |
| 04/25/2033 | $135,255.14 | $2,053.19 | $783.88 | $1,269.31 |
| 05/25/2033 | $133,978.54 | $2,053.19 | $776.59 | $1,276.60 |
| 06/25/2033 | $132,694.61 | $2,053.19 | $769.26 | $1,283.93 |
| 07/25/2033 | $131,403.32 | $2,053.19 | $761.89 | $1,291.30 |
| 08/25/2033 | $130,104.60 | $2,053.19 | $754.47 | $1,298.71 |
| 09/25/2033 | $128,798.44 | $2,053.19 | $747.02 | $1,306.17 |
| 10/25/2033 | $127,484.77 | $2,053.19 | $739.52 | $1,313.67 |
| 11/25/2033 | $126,163.56 | $2,053.19 | $731.98 | $1,321.21 |
| 12/25/2033 | $124,834.76 | $2,053.19 | $724.39 | $1,328.80 |
| 01/25/2034 | $123,498.33 | $2,053.19 | $716.76 | $1,336.43 |
| 02/25/2034 | $122,154.23 | $2,053.19 | $709.09 | $1,344.10 |
| 03/25/2034 | $120,802.41 | $2,053.19 | $701.37 | $1,351.82 |
| 04/25/2034 | $119,442.84 | $2,053.19 | $693.61 | $1,359.58 |
| 05/25/2034 | $118,075.45 | $2,053.19 | $685.80 | $1,367.39 |
| 06/25/2034 | $116,700.21 | $2,053.19 | $677.95 | $1,375.24 |
| 07/25/2034 | $115,317.08 | $2,053.19 | $670.05 | $1,383.13 |
| 08/25/2034 | $113,926.01 | $2,053.19 | $662.11 | $1,391.07 |
| 09/25/2034 | $112,526.95 | $2,053.19 | $654.13 | $1,399.06 |
| 10/25/2034 | $111,119.85 | $2,053.19 | $646.09 | $1,407.09 |
| 11/25/2034 | $109,704.68 | $2,053.19 | $638.01 | $1,415.17 |
| 12/25/2034 | $108,281.38 | $2,053.19 | $629.89 | $1,423.30 |
| 01/25/2035 | $106,849.91 | $2,053.19 | $621.72 | $1,431.47 |
| 02/25/2035 | $105,410.22 | $2,053.19 | $613.50 | $1,439.69 |
| 03/25/2035 | $103,962.26 | $2,053.19 | $605.23 | $1,447.96 |
| 04/25/2035 | $102,505.99 | $2,053.19 | $596.92 | $1,456.27 |
| 05/25/2035 | $101,041.36 | $2,053.19 | $588.56 | $1,464.63 |
| 06/25/2035 | $99,568.32 | $2,053.19 | $580.15 | $1,473.04 |
| 07/25/2035 | $98,086.82 | $2,053.19 | $571.69 | $1,481.50 |
| 08/25/2035 | $96,596.82 | $2,053.19 | $563.18 | $1,490.00 |
| 09/25/2035 | $95,098.26 | $2,053.19 | $554.63 | $1,498.56 |
| 10/25/2035 | $93,591.10 | $2,053.19 | $546.02 | $1,507.16 |
| 11/25/2035 | $92,075.28 | $2,053.19 | $537.37 | $1,515.82 |
| 12/25/2035 | $90,550.76 | $2,053.19 | $528.67 | $1,524.52 |
| 01/25/2036 | $89,017.48 | $2,053.19 | $519.91 | $1,533.27 |
| 02/25/2036 | $87,475.41 | $2,053.19 | $511.11 | $1,542.08 |
| 03/25/2036 | $85,924.48 | $2,053.19 | $502.25 | $1,550.93 |
| 04/25/2036 | $84,364.64 | $2,053.19 | $493.35 | $1,559.84 |
| 05/25/2036 | $82,795.85 | $2,053.19 | $484.39 | $1,568.79 |
| 06/25/2036 | $81,218.05 | $2,053.19 | $475.39 | $1,577.80 |
| 07/25/2036 | $79,631.19 | $2,053.19 | $466.33 | $1,586.86 |
| 08/25/2036 | $78,035.22 | $2,053.19 | $457.22 | $1,595.97 |
| 09/25/2036 | $76,430.08 | $2,053.19 | $448.05 | $1,605.13 |
| 10/25/2036 | $74,815.73 | $2,053.19 | $438.84 | $1,614.35 |
| 11/25/2036 | $73,192.11 | $2,053.19 | $429.57 | $1,623.62 |
| 12/25/2036 | $71,559.17 | $2,053.19 | $420.24 | $1,632.94 |
| 01/25/2037 | $69,916.85 | $2,053.19 | $410.87 | $1,642.32 |
| 02/25/2037 | $68,265.11 | $2,053.19 | $401.44 | $1,651.75 |
| 03/25/2037 | $66,603.88 | $2,053.19 | $391.96 | $1,661.23 |
| 04/25/2037 | $64,933.11 | $2,053.19 | $382.42 | $1,670.77 |
| 05/25/2037 | $63,252.75 | $2,053.19 | $372.82 | $1,680.36 |
| 06/25/2037 | $61,562.74 | $2,053.19 | $363.18 | $1,690.01 |
| 07/25/2037 | $59,863.02 | $2,053.19 | $353.47 | $1,699.71 |
| 08/25/2037 | $58,153.55 | $2,053.19 | $343.71 | $1,709.47 |
| 09/25/2037 | $56,434.26 | $2,053.19 | $333.90 | $1,719.29 |
| 10/25/2037 | $54,705.10 | $2,053.19 | $324.03 | $1,729.16 |
| 11/25/2037 | $52,966.01 | $2,053.19 | $314.10 | $1,739.09 |
| 12/25/2037 | $51,216.94 | $2,053.19 | $304.11 | $1,749.07 |
| 01/25/2038 | $49,457.83 | $2,053.19 | $294.07 | $1,759.12 |
| 02/25/2038 | $47,688.61 | $2,053.19 | $283.97 | $1,769.22 |
| 03/25/2038 | $45,909.24 | $2,053.19 | $273.81 | $1,779.37 |
| 04/25/2038 | $44,119.64 | $2,053.19 | $263.60 | $1,789.59 |
| 05/25/2038 | $42,319.78 | $2,053.19 | $253.32 | $1,799.87 |
| 06/25/2038 | $40,509.58 | $2,053.19 | $242.99 | $1,810.20 |
| 07/25/2038 | $38,688.98 | $2,053.19 | $232.59 | $1,820.59 |
| 08/25/2038 | $36,857.94 | $2,053.19 | $222.14 | $1,831.05 |
| 09/25/2038 | $35,016.38 | $2,053.19 | $211.63 | $1,841.56 |
| 10/25/2038 | $33,164.24 | $2,053.19 | $201.05 | $1,852.13 |
| 11/25/2038 | $31,301.48 | $2,053.19 | $190.42 | $1,862.77 |
| 12/25/2038 | $29,428.01 | $2,053.19 | $179.72 | $1,873.46 |
| 01/25/2039 | $27,543.79 | $2,053.19 | $168.97 | $1,884.22 |
| 02/25/2039 | $25,648.75 | $2,053.19 | $158.15 | $1,895.04 |
| 03/25/2039 | $23,742.83 | $2,053.19 | $147.27 | $1,905.92 |
| 04/25/2039 | $21,825.97 | $2,053.19 | $136.32 | $1,916.86 |
| 05/25/2039 | $19,898.10 | $2,053.19 | $125.32 | $1,927.87 |
| 06/25/2039 | $17,959.16 | $2,053.19 | $114.25 | $1,938.94 |
| 07/25/2039 | $16,009.09 | $2,053.19 | $103.12 | $1,950.07 |
| 08/25/2039 | $14,047.82 | $2,053.19 | $91.92 | $1,961.27 |
| 09/25/2039 | $12,075.30 | $2,053.19 | $80.66 | $1,972.53 |
| 10/25/2039 | $10,091.44 | $2,053.19 | $69.33 | $1,983.85 |
| 11/25/2039 | $8,096.20 | $2,053.19 | $57.94 | $1,995.24 |
| 12/25/2039 | $6,089.50 | $2,053.19 | $46.49 | $2,006.70 |
| 01/25/2040 | $4,071.28 | $2,053.19 | $34.96 | $2,018.22 |
| 02/25/2040 | $2,041.46 | $2,053.19 | $23.38 | $2,029.81 |
| 03/25/2040 | $0.00 | $2,053.19 | $11.72 | $2,041.46 |
| TOTAL: | - | $369,573.53 | $139,573.53 | $230,000.00 |
Change options for different scenario in the form below:
Featured Texas Home Equity Rates 2025
| Lender | APR (%)? | Monthly Payment? | Learn More |
|---|---|---|---|
AmeriSave Mortgage Corporation |
Home Equity Loans & Refinance – Cash out | Learn More | |
|
|||
District Lending |
No Lender Fees | Learn More | |
|
|||
|
Rate data provided by RateUpdate.com. Displayed by ICB, a division of Mortgage Research Center, NMLS #1907, Equal Housing Opportunity. Payments do not include taxes, insurance premiums or private mortgage insurance if applicable. Actual payments will be greater with taxes and insurance included. Click here for more information on rates and product details. |
|||