Home Equity Loan product from UniBank for Savings - Amortization Schedule Calculator

Use the calculator below to calculate your monthly home equity payment for the loan from UniBank for Savings. 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 UniBank for Savings

Interest Type: Fixed
Interest Rate: 5.740%
Term : 10 Years

Monthly Payment: $ 2,633.26
Date Principal Balance? Monthly Payment? Interest? Monthly Amortization?
05/29/2025 $238,514.74 $2,633.26 $1,148.00 $1,485.26
06/29/2025 $237,022.37 $2,633.26 $1,140.90 $1,492.37
07/29/2025 $235,522.86 $2,633.26 $1,133.76 $1,499.51
08/29/2025 $234,016.18 $2,633.26 $1,126.58 $1,506.68
09/29/2025 $232,502.29 $2,633.26 $1,119.38 $1,513.89
10/29/2025 $230,981.16 $2,633.26 $1,112.14 $1,521.13
11/29/2025 $229,452.76 $2,633.26 $1,104.86 $1,528.40
12/29/2025 $227,917.05 $2,633.26 $1,097.55 $1,535.72
01/29/2026 $226,373.98 $2,633.26 $1,090.20 $1,543.06
03/01/2026 $224,823.54 $2,633.26 $1,082.82 $1,550.44
04/01/2026 $223,265.68 $2,633.26 $1,075.41 $1,557.86
05/01/2026 $221,700.37 $2,633.26 $1,067.95 $1,565.31
06/01/2026 $220,127.58 $2,633.26 $1,060.47 $1,572.80
07/01/2026 $218,547.26 $2,633.26 $1,052.94 $1,580.32
08/01/2026 $216,959.38 $2,633.26 $1,045.38 $1,587.88
09/01/2026 $215,363.90 $2,633.26 $1,037.79 $1,595.48
10/01/2026 $213,760.79 $2,633.26 $1,030.16 $1,603.11
11/01/2026 $212,150.02 $2,633.26 $1,022.49 $1,610.78
12/01/2026 $210,531.54 $2,633.26 $1,014.78 $1,618.48
01/01/2027 $208,905.32 $2,633.26 $1,007.04 $1,626.22
02/01/2027 $207,271.32 $2,633.26 $999.26 $1,634.00
03/01/2027 $205,629.50 $2,633.26 $991.45 $1,641.82
04/01/2027 $203,979.83 $2,633.26 $983.59 $1,649.67
05/01/2027 $202,322.27 $2,633.26 $975.70 $1,657.56
06/01/2027 $200,656.78 $2,633.26 $967.77 $1,665.49
07/01/2027 $198,983.32 $2,633.26 $959.81 $1,673.46
08/01/2027 $197,301.86 $2,633.26 $951.80 $1,681.46
09/01/2027 $195,612.36 $2,633.26 $943.76 $1,689.50
10/01/2027 $193,914.78 $2,633.26 $935.68 $1,697.59
11/01/2027 $192,209.07 $2,633.26 $927.56 $1,705.71
12/01/2027 $190,495.21 $2,633.26 $919.40 $1,713.86
01/01/2028 $188,773.14 $2,633.26 $911.20 $1,722.06
02/01/2028 $187,042.84 $2,633.26 $902.96 $1,730.30
03/01/2028 $185,304.27 $2,633.26 $894.69 $1,738.58
04/01/2028 $183,557.38 $2,633.26 $886.37 $1,746.89
05/01/2028 $181,802.13 $2,633.26 $878.02 $1,755.25
06/01/2028 $180,038.48 $2,633.26 $869.62 $1,763.64
07/01/2028 $178,266.40 $2,633.26 $861.18 $1,772.08
08/01/2028 $176,485.85 $2,633.26 $852.71 $1,780.56
09/01/2028 $174,696.77 $2,633.26 $844.19 $1,789.07
10/01/2028 $172,899.14 $2,633.26 $835.63 $1,797.63
11/01/2028 $171,092.91 $2,633.26 $827.03 $1,806.23
12/01/2028 $169,278.04 $2,633.26 $818.39 $1,814.87
01/01/2029 $167,454.49 $2,633.26 $809.71 $1,823.55
02/01/2029 $165,622.22 $2,633.26 $800.99 $1,832.27
03/01/2029 $163,781.18 $2,633.26 $792.23 $1,841.04
04/01/2029 $161,931.34 $2,633.26 $783.42 $1,849.84
05/01/2029 $160,072.64 $2,633.26 $774.57 $1,858.69
06/01/2029 $158,205.06 $2,633.26 $765.68 $1,867.58
07/01/2029 $156,328.54 $2,633.26 $756.75 $1,876.52
08/01/2029 $154,443.05 $2,633.26 $747.77 $1,885.49
09/01/2029 $152,548.54 $2,633.26 $738.75 $1,894.51
10/01/2029 $150,644.97 $2,633.26 $729.69 $1,903.57
11/01/2029 $148,732.29 $2,633.26 $720.59 $1,912.68
12/01/2029 $146,810.46 $2,633.26 $711.44 $1,921.83
01/01/2030 $144,879.44 $2,633.26 $702.24 $1,931.02
02/01/2030 $142,939.18 $2,633.26 $693.01 $1,940.26
03/01/2030 $140,989.64 $2,633.26 $683.73 $1,949.54
04/01/2030 $139,030.78 $2,633.26 $674.40 $1,958.86
05/01/2030 $137,062.54 $2,633.26 $665.03 $1,968.23
06/01/2030 $135,084.90 $2,633.26 $655.62 $1,977.65
07/01/2030 $133,097.79 $2,633.26 $646.16 $1,987.11
08/01/2030 $131,101.17 $2,633.26 $636.65 $1,996.61
09/01/2030 $129,095.01 $2,633.26 $627.10 $2,006.16
10/01/2030 $127,079.25 $2,633.26 $617.50 $2,015.76
11/01/2030 $125,053.85 $2,633.26 $607.86 $2,025.40
12/01/2030 $123,018.76 $2,633.26 $598.17 $2,035.09
01/01/2031 $120,973.94 $2,633.26 $588.44 $2,044.82
02/01/2031 $118,919.33 $2,633.26 $578.66 $2,054.61
03/01/2031 $116,854.90 $2,633.26 $568.83 $2,064.43
04/01/2031 $114,780.59 $2,633.26 $558.96 $2,074.31
05/01/2031 $112,696.36 $2,633.26 $549.03 $2,084.23
06/01/2031 $110,602.16 $2,633.26 $539.06 $2,094.20
07/01/2031 $108,497.94 $2,633.26 $529.05 $2,104.22
08/01/2031 $106,383.66 $2,633.26 $518.98 $2,114.28
09/01/2031 $104,259.26 $2,633.26 $508.87 $2,124.40
10/01/2031 $102,124.70 $2,633.26 $498.71 $2,134.56
11/01/2031 $99,979.94 $2,633.26 $488.50 $2,144.77
12/01/2031 $97,824.91 $2,633.26 $478.24 $2,155.03
01/01/2032 $95,659.58 $2,633.26 $467.93 $2,165.34
02/01/2032 $93,483.88 $2,633.26 $457.57 $2,175.69
03/01/2032 $91,297.78 $2,633.26 $447.16 $2,186.10
04/01/2032 $89,101.23 $2,633.26 $436.71 $2,196.56
05/01/2032 $86,894.16 $2,633.26 $426.20 $2,207.06
06/01/2032 $84,676.54 $2,633.26 $415.64 $2,217.62
07/01/2032 $82,448.31 $2,633.26 $405.04 $2,228.23
08/01/2032 $80,209.43 $2,633.26 $394.38 $2,238.89
09/01/2032 $77,959.83 $2,633.26 $383.67 $2,249.60
10/01/2032 $75,699.48 $2,633.26 $372.91 $2,260.36
11/01/2032 $73,428.31 $2,633.26 $362.10 $2,271.17
12/01/2032 $71,146.28 $2,633.26 $351.23 $2,282.03
01/01/2033 $68,853.33 $2,633.26 $340.32 $2,292.95
02/01/2033 $66,549.41 $2,633.26 $329.35 $2,303.92
03/01/2033 $64,234.48 $2,633.26 $318.33 $2,314.94
04/01/2033 $61,908.47 $2,633.26 $307.25 $2,326.01
05/01/2033 $59,571.33 $2,633.26 $296.13 $2,337.14
06/01/2033 $57,223.02 $2,633.26 $284.95 $2,348.31
07/01/2033 $54,863.47 $2,633.26 $273.72 $2,359.55
08/01/2033 $52,492.63 $2,633.26 $262.43 $2,370.83
09/01/2033 $50,110.46 $2,633.26 $251.09 $2,382.17
10/01/2033 $47,716.89 $2,633.26 $239.70 $2,393.57
11/01/2033 $45,311.87 $2,633.26 $228.25 $2,405.02
12/01/2033 $42,895.35 $2,633.26 $216.74 $2,416.52
01/01/2034 $40,467.27 $2,633.26 $205.18 $2,428.08
02/01/2034 $38,027.57 $2,633.26 $193.57 $2,439.70
03/01/2034 $35,576.21 $2,633.26 $181.90 $2,451.37
04/01/2034 $33,113.12 $2,633.26 $170.17 $2,463.09
05/01/2034 $30,638.24 $2,633.26 $158.39 $2,474.87
06/01/2034 $28,151.53 $2,633.26 $146.55 $2,486.71
07/01/2034 $25,652.93 $2,633.26 $134.66 $2,498.61
08/01/2034 $23,142.37 $2,633.26 $122.71 $2,510.56
09/01/2034 $20,619.80 $2,633.26 $110.70 $2,522.57
10/01/2034 $18,085.17 $2,633.26 $98.63 $2,534.63
11/01/2034 $15,538.41 $2,633.26 $86.51 $2,546.76
12/01/2034 $12,979.47 $2,633.26 $74.33 $2,558.94
01/01/2035 $10,408.29 $2,633.26 $62.09 $2,571.18
02/01/2035 $7,824.82 $2,633.26 $49.79 $2,583.48
03/01/2035 $5,228.98 $2,633.26 $37.43 $2,595.84
04/01/2035 $2,620.73 $2,633.26 $25.01 $2,608.25
05/01/2035 $0.00 $2,633.26 $12.54 $2,620.73
TOTAL: - $315,991.71 $75,991.71 $240,000.00

Change options for different scenario in the form below:

$
%