Use the calculator below to calculate your monthly home equity payment for the line of credit from Frost 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 line of credit.
Product Total Termlength: 20 Years
Interest Rate: 8.9%
Rate change (per year): 0.1%
Date | Principal Balance? | Monthly Payment? | Interest? | Monthly Amortization? |
---|---|---|---|---|
11/13/2024 | $320,000.00 | $2,890.69 | $2,400.00 | $490.69 |
12/13/2024 | $319,509.31 | $2,890.69 | $2,400.00 | $490.69 |
01/13/2025 | $319,014.93 | $2,890.69 | $2,396.32 | $494.37 |
02/13/2025 | $318,516.85 | $2,890.69 | $2,392.61 | $498.08 |
03/13/2025 | $318,015.03 | $2,890.69 | $2,388.88 | $501.82 |
04/13/2025 | $317,509.45 | $2,890.69 | $2,385.11 | $505.58 |
05/13/2025 | $317,000.08 | $2,890.69 | $2,381.32 | $509.37 |
06/13/2025 | $316,486.89 | $2,890.69 | $2,377.50 | $513.19 |
07/13/2025 | $315,969.84 | $2,890.69 | $2,373.65 | $517.04 |
08/13/2025 | $315,448.92 | $2,890.69 | $2,369.77 | $520.92 |
09/13/2025 | $314,924.10 | $2,890.69 | $2,365.87 | $524.83 |
10/13/2025 | $314,395.33 | $2,890.69 | $2,361.93 | $528.76 |
11/13/2025 | $313,856.69 | $2,922.81 | $2,384.16 | $538.65 |
12/13/2025 | $313,313.95 | $2,922.81 | $2,380.08 | $542.73 |
01/13/2026 | $312,767.11 | $2,922.81 | $2,375.96 | $546.85 |
02/13/2026 | $312,216.11 | $2,922.81 | $2,371.82 | $551.00 |
03/13/2026 | $311,660.94 | $2,922.81 | $2,367.64 | $555.17 |
04/13/2026 | $311,101.55 | $2,922.81 | $2,363.43 | $559.38 |
05/13/2026 | $310,537.93 | $2,922.81 | $2,359.19 | $563.63 |
06/13/2026 | $309,970.03 | $2,922.81 | $2,354.91 | $567.90 |
07/13/2026 | $309,397.82 | $2,922.81 | $2,350.61 | $572.21 |
08/13/2026 | $308,821.27 | $2,922.81 | $2,346.27 | $576.55 |
09/13/2026 | $308,240.36 | $2,922.81 | $2,341.89 | $580.92 |
10/13/2026 | $307,655.03 | $2,922.81 | $2,337.49 | $585.32 |
11/13/2026 | $307,058.79 | $2,954.93 | $2,358.69 | $596.24 |
12/13/2026 | $306,457.98 | $2,954.93 | $2,354.12 | $600.81 |
01/13/2027 | $305,852.56 | $2,954.93 | $2,349.51 | $605.42 |
02/13/2027 | $305,242.49 | $2,954.93 | $2,344.87 | $610.06 |
03/13/2027 | $304,627.76 | $2,954.93 | $2,340.19 | $614.74 |
04/13/2027 | $304,008.30 | $2,954.93 | $2,335.48 | $619.45 |
05/13/2027 | $303,384.10 | $2,954.93 | $2,330.73 | $624.20 |
06/13/2027 | $302,755.12 | $2,954.93 | $2,325.94 | $628.99 |
07/13/2027 | $302,121.31 | $2,954.93 | $2,321.12 | $633.81 |
08/13/2027 | $301,482.64 | $2,954.93 | $2,316.26 | $638.67 |
09/13/2027 | $300,839.08 | $2,954.93 | $2,311.37 | $643.56 |
10/13/2027 | $300,190.58 | $2,954.93 | $2,306.43 | $648.50 |
11/13/2027 | $299,530.00 | $2,987.05 | $2,326.48 | $660.57 |
12/13/2027 | $298,864.31 | $2,987.05 | $2,321.36 | $665.69 |
01/13/2028 | $298,193.46 | $2,987.05 | $2,316.20 | $670.85 |
02/13/2028 | $297,517.41 | $2,987.05 | $2,311.00 | $676.05 |
03/13/2028 | $296,836.12 | $2,987.05 | $2,305.76 | $681.29 |
04/13/2028 | $296,149.55 | $2,987.05 | $2,300.48 | $686.57 |
05/13/2028 | $295,457.66 | $2,987.05 | $2,295.16 | $691.89 |
06/13/2028 | $294,760.40 | $2,987.05 | $2,289.80 | $697.25 |
07/13/2028 | $294,057.75 | $2,987.05 | $2,284.39 | $702.66 |
08/13/2028 | $293,349.64 | $2,987.05 | $2,278.95 | $708.10 |
09/13/2028 | $292,636.05 | $2,987.05 | $2,273.46 | $713.59 |
10/13/2028 | $291,916.93 | $2,987.05 | $2,267.93 | $719.12 |
11/13/2028 | $291,184.45 | $3,019.17 | $2,286.68 | $732.49 |
12/13/2028 | $290,446.22 | $3,019.17 | $2,280.94 | $738.22 |
01/13/2029 | $289,702.21 | $3,019.17 | $2,275.16 | $744.01 |
02/13/2029 | $288,952.38 | $3,019.17 | $2,269.33 | $749.83 |
03/13/2029 | $288,196.67 | $3,019.17 | $2,263.46 | $755.71 |
04/13/2029 | $287,435.04 | $3,019.17 | $2,257.54 | $761.63 |
05/13/2029 | $286,667.45 | $3,019.17 | $2,251.57 | $767.59 |
06/13/2029 | $285,893.84 | $3,019.17 | $2,245.56 | $773.61 |
07/13/2029 | $285,114.17 | $3,019.17 | $2,239.50 | $779.67 |
08/13/2029 | $284,328.40 | $3,019.17 | $2,233.39 | $785.77 |
09/13/2029 | $283,536.47 | $3,019.17 | $2,227.24 | $791.93 |
10/13/2029 | $282,738.34 | $3,019.17 | $2,221.04 | $798.13 |
11/13/2029 | $281,925.39 | $3,051.29 | $2,238.35 | $812.94 |
12/13/2029 | $281,106.01 | $3,051.29 | $2,231.91 | $819.38 |
01/13/2030 | $280,280.15 | $3,051.29 | $2,225.42 | $825.87 |
02/13/2030 | $279,447.75 | $3,051.29 | $2,218.88 | $832.40 |
03/13/2030 | $278,608.75 | $3,051.29 | $2,212.29 | $838.99 |
04/13/2030 | $277,763.12 | $3,051.29 | $2,205.65 | $845.64 |
05/13/2030 | $276,910.79 | $3,051.29 | $2,198.96 | $852.33 |
06/13/2030 | $276,051.71 | $3,051.29 | $2,192.21 | $859.08 |
07/13/2030 | $275,185.83 | $3,051.29 | $2,185.41 | $865.88 |
08/13/2030 | $274,313.10 | $3,051.29 | $2,178.55 | $872.73 |
09/13/2030 | $273,433.46 | $3,051.29 | $2,171.65 | $879.64 |
10/13/2030 | $272,546.85 | $3,051.29 | $2,164.68 | $886.61 |
11/13/2030 | $271,643.82 | $3,083.41 | $2,180.37 | $903.03 |
12/13/2030 | $270,733.56 | $3,083.41 | $2,173.15 | $910.26 |
01/13/2031 | $269,816.02 | $3,083.41 | $2,165.87 | $917.54 |
02/13/2031 | $268,891.14 | $3,083.41 | $2,158.53 | $924.88 |
03/13/2031 | $267,958.87 | $3,083.41 | $2,151.13 | $932.28 |
04/13/2031 | $267,019.13 | $3,083.41 | $2,143.67 | $939.74 |
05/13/2031 | $266,071.88 | $3,083.41 | $2,136.15 | $947.25 |
06/13/2031 | $265,117.05 | $3,083.41 | $2,128.58 | $954.83 |
07/13/2031 | $264,154.58 | $3,083.41 | $2,120.94 | $962.47 |
08/13/2031 | $263,184.41 | $3,083.41 | $2,113.24 | $970.17 |
09/13/2031 | $262,206.47 | $3,083.41 | $2,105.48 | $977.93 |
10/13/2031 | $261,220.72 | $3,083.41 | $2,097.65 | $985.75 |
11/13/2031 | $260,216.73 | $3,115.53 | $2,111.53 | $1,003.99 |
12/13/2031 | $259,204.62 | $3,115.53 | $2,103.42 | $1,012.11 |
01/13/2032 | $258,184.33 | $3,115.53 | $2,095.24 | $1,020.29 |
02/13/2032 | $257,155.80 | $3,115.53 | $2,086.99 | $1,028.54 |
03/13/2032 | $256,118.95 | $3,115.53 | $2,078.68 | $1,036.85 |
04/13/2032 | $255,073.72 | $3,115.53 | $2,070.29 | $1,045.23 |
05/13/2032 | $254,020.04 | $3,115.53 | $2,061.85 | $1,053.68 |
06/13/2032 | $252,957.84 | $3,115.53 | $2,053.33 | $1,062.20 |
07/13/2032 | $251,887.06 | $3,115.53 | $2,044.74 | $1,070.78 |
08/13/2032 | $250,807.62 | $3,115.53 | $2,036.09 | $1,079.44 |
09/13/2032 | $249,719.46 | $3,115.53 | $2,027.36 | $1,088.16 |
10/13/2032 | $248,622.50 | $3,115.53 | $2,018.57 | $1,096.96 |
11/13/2032 | $247,505.27 | $3,147.64 | $2,030.42 | $1,117.23 |
12/13/2032 | $246,378.92 | $3,147.64 | $2,021.29 | $1,126.35 |
01/13/2033 | $245,243.37 | $3,147.64 | $2,012.09 | $1,135.55 |
02/13/2033 | $244,098.54 | $3,147.64 | $2,002.82 | $1,144.82 |
03/13/2033 | $242,944.37 | $3,147.64 | $1,993.47 | $1,154.17 |
04/13/2033 | $241,780.77 | $3,147.64 | $1,984.05 | $1,163.60 |
05/13/2033 | $240,607.67 | $3,147.64 | $1,974.54 | $1,173.10 |
06/13/2033 | $239,424.99 | $3,147.64 | $1,964.96 | $1,182.68 |
07/13/2033 | $238,232.65 | $3,147.64 | $1,955.30 | $1,192.34 |
08/13/2033 | $237,030.57 | $3,147.64 | $1,945.57 | $1,202.08 |
09/13/2033 | $235,818.68 | $3,147.64 | $1,935.75 | $1,211.89 |
10/13/2033 | $234,596.89 | $3,147.64 | $1,925.85 | $1,221.79 |
11/13/2033 | $233,352.55 | $3,179.76 | $1,935.42 | $1,244.34 |
12/13/2033 | $232,097.94 | $3,179.76 | $1,925.16 | $1,254.60 |
01/13/2034 | $230,832.99 | $3,179.76 | $1,914.81 | $1,264.96 |
02/13/2034 | $229,557.60 | $3,179.76 | $1,904.37 | $1,275.39 |
03/13/2034 | $228,271.68 | $3,179.76 | $1,893.85 | $1,285.91 |
04/13/2034 | $226,975.16 | $3,179.76 | $1,883.24 | $1,296.52 |
05/13/2034 | $225,667.94 | $3,179.76 | $1,872.55 | $1,307.22 |
06/13/2034 | $224,349.94 | $3,179.76 | $1,861.76 | $1,318.00 |
07/13/2034 | $223,021.07 | $3,179.76 | $1,850.89 | $1,328.88 |
08/13/2034 | $221,681.23 | $3,179.76 | $1,839.92 | $1,339.84 |
09/13/2034 | $220,330.33 | $3,179.76 | $1,828.87 | $1,350.89 |
10/13/2034 | $218,968.30 | $3,179.76 | $1,817.73 | $1,362.04 |
11/13/2034 | $217,581.15 | $3,211.88 | $1,824.74 | $1,387.15 |
12/13/2034 | $216,182.44 | $3,211.88 | $1,813.18 | $1,398.71 |
01/13/2035 | $214,772.08 | $3,211.88 | $1,801.52 | $1,410.36 |
02/13/2035 | $213,349.97 | $3,211.88 | $1,789.77 | $1,422.11 |
03/13/2035 | $211,916.00 | $3,211.88 | $1,777.92 | $1,433.97 |
04/13/2035 | $210,470.09 | $3,211.88 | $1,765.97 | $1,445.92 |
05/13/2035 | $209,012.12 | $3,211.88 | $1,753.92 | $1,457.96 |
06/13/2035 | $207,542.01 | $3,211.88 | $1,741.77 | $1,470.11 |
07/13/2035 | $206,059.64 | $3,211.88 | $1,729.52 | $1,482.37 |
08/13/2035 | $204,564.92 | $3,211.88 | $1,717.16 | $1,494.72 |
09/13/2035 | $203,057.75 | $3,211.88 | $1,704.71 | $1,507.17 |
10/13/2035 | $201,538.02 | $3,211.88 | $1,692.15 | $1,519.73 |
11/13/2035 | $199,990.29 | $3,244.00 | $1,696.28 | $1,547.72 |
12/13/2035 | $198,429.54 | $3,244.00 | $1,683.25 | $1,560.75 |
01/13/2036 | $196,855.66 | $3,244.00 | $1,670.12 | $1,573.89 |
02/13/2036 | $195,268.53 | $3,244.00 | $1,656.87 | $1,587.13 |
03/13/2036 | $193,668.04 | $3,244.00 | $1,643.51 | $1,600.49 |
04/13/2036 | $192,054.07 | $3,244.00 | $1,630.04 | $1,613.96 |
05/13/2036 | $190,426.53 | $3,244.00 | $1,616.46 | $1,627.55 |
06/13/2036 | $188,785.28 | $3,244.00 | $1,602.76 | $1,641.24 |
07/13/2036 | $187,130.23 | $3,244.00 | $1,588.94 | $1,655.06 |
08/13/2036 | $185,461.24 | $3,244.00 | $1,575.01 | $1,668.99 |
09/13/2036 | $183,778.20 | $3,244.00 | $1,560.97 | $1,683.04 |
10/13/2036 | $182,081.00 | $3,244.00 | $1,546.80 | $1,697.20 |
11/13/2036 | $180,352.57 | $3,276.12 | $1,547.69 | $1,728.43 |
12/13/2036 | $178,609.45 | $3,276.12 | $1,533.00 | $1,743.12 |
01/13/2037 | $176,851.51 | $3,276.12 | $1,518.18 | $1,757.94 |
02/13/2037 | $175,078.63 | $3,276.12 | $1,503.24 | $1,772.88 |
03/13/2037 | $173,290.68 | $3,276.12 | $1,488.17 | $1,787.95 |
04/13/2037 | $171,487.53 | $3,276.12 | $1,472.97 | $1,803.15 |
05/13/2037 | $169,669.05 | $3,276.12 | $1,457.64 | $1,818.48 |
06/13/2037 | $167,835.12 | $3,276.12 | $1,442.19 | $1,833.93 |
07/13/2037 | $165,985.60 | $3,276.12 | $1,426.60 | $1,849.52 |
08/13/2037 | $164,120.36 | $3,276.12 | $1,410.88 | $1,865.24 |
09/13/2037 | $162,239.26 | $3,276.12 | $1,395.02 | $1,881.10 |
10/13/2037 | $160,342.17 | $3,276.12 | $1,379.03 | $1,897.09 |
11/13/2037 | $158,410.21 | $3,308.24 | $1,376.27 | $1,931.97 |
12/13/2037 | $156,461.66 | $3,308.24 | $1,359.69 | $1,948.55 |
01/13/2038 | $154,496.38 | $3,308.24 | $1,342.96 | $1,965.28 |
02/13/2038 | $152,514.24 | $3,308.24 | $1,326.09 | $1,982.14 |
03/13/2038 | $150,515.08 | $3,308.24 | $1,309.08 | $1,999.16 |
04/13/2038 | $148,498.76 | $3,308.24 | $1,291.92 | $2,016.32 |
05/13/2038 | $146,465.14 | $3,308.24 | $1,274.61 | $2,033.62 |
06/13/2038 | $144,414.06 | $3,308.24 | $1,257.16 | $2,051.08 |
07/13/2038 | $142,345.37 | $3,308.24 | $1,239.55 | $2,068.68 |
08/13/2038 | $140,258.93 | $3,308.24 | $1,221.80 | $2,086.44 |
09/13/2038 | $138,154.58 | $3,308.24 | $1,203.89 | $2,104.35 |
10/13/2038 | $136,032.17 | $3,308.24 | $1,185.83 | $2,122.41 |
11/13/2038 | $133,870.76 | $3,340.36 | $1,178.95 | $2,161.41 |
12/13/2038 | $131,690.62 | $3,340.36 | $1,160.21 | $2,180.14 |
01/13/2039 | $129,491.58 | $3,340.36 | $1,141.32 | $2,199.04 |
02/13/2039 | $127,273.48 | $3,340.36 | $1,122.26 | $2,218.10 |
03/13/2039 | $125,036.16 | $3,340.36 | $1,103.04 | $2,237.32 |
04/13/2039 | $122,779.45 | $3,340.36 | $1,083.65 | $2,256.71 |
05/13/2039 | $120,503.18 | $3,340.36 | $1,064.09 | $2,276.27 |
06/13/2039 | $118,207.18 | $3,340.36 | $1,044.36 | $2,296.00 |
07/13/2039 | $115,891.29 | $3,340.36 | $1,024.46 | $2,315.89 |
08/13/2039 | $113,555.32 | $3,340.36 | $1,004.39 | $2,335.97 |
09/13/2039 | $111,199.11 | $3,340.36 | $984.15 | $2,356.21 |
10/13/2039 | $108,822.48 | $3,340.36 | $963.73 | $2,376.63 |
11/13/2039 | $106,402.20 | $3,372.48 | $952.20 | $2,420.28 |
12/13/2039 | $103,960.74 | $3,372.48 | $931.02 | $2,441.46 |
01/13/2040 | $101,497.92 | $3,372.48 | $909.66 | $2,462.82 |
02/13/2040 | $99,013.56 | $3,372.48 | $888.11 | $2,484.37 |
03/13/2040 | $96,507.45 | $3,372.48 | $866.37 | $2,506.11 |
04/13/2040 | $93,979.41 | $3,372.48 | $844.44 | $2,528.04 |
05/13/2040 | $91,429.26 | $3,372.48 | $822.32 | $2,550.16 |
06/13/2040 | $88,856.79 | $3,372.48 | $800.01 | $2,572.47 |
07/13/2040 | $86,261.81 | $3,372.48 | $777.50 | $2,594.98 |
08/13/2040 | $83,644.12 | $3,372.48 | $754.79 | $2,617.69 |
09/13/2040 | $81,003.53 | $3,372.48 | $731.89 | $2,640.59 |
10/13/2040 | $78,339.84 | $3,372.48 | $708.78 | $2,663.70 |
11/13/2040 | $75,627.24 | $3,404.59 | $692.00 | $2,712.59 |
12/13/2040 | $72,890.69 | $3,404.59 | $668.04 | $2,736.55 |
01/13/2041 | $70,129.96 | $3,404.59 | $643.87 | $2,760.73 |
02/13/2041 | $67,344.85 | $3,404.59 | $619.48 | $2,785.11 |
03/13/2041 | $64,535.13 | $3,404.59 | $594.88 | $2,809.72 |
04/13/2041 | $61,700.60 | $3,404.59 | $570.06 | $2,834.53 |
05/13/2041 | $58,841.03 | $3,404.59 | $545.02 | $2,859.57 |
06/13/2041 | $55,956.19 | $3,404.59 | $519.76 | $2,884.83 |
07/13/2041 | $53,045.88 | $3,404.59 | $494.28 | $2,910.32 |
08/13/2041 | $50,109.86 | $3,404.59 | $468.57 | $2,936.02 |
09/13/2041 | $47,147.90 | $3,404.59 | $442.64 | $2,961.96 |
10/13/2041 | $44,159.78 | $3,404.59 | $416.47 | $2,988.12 |
11/13/2041 | $41,116.82 | $3,436.71 | $393.76 | $3,042.96 |
12/13/2041 | $38,046.73 | $3,436.71 | $366.62 | $3,070.09 |
01/13/2042 | $34,949.27 | $3,436.71 | $339.25 | $3,097.46 |
02/13/2042 | $31,824.19 | $3,436.71 | $311.63 | $3,125.08 |
03/13/2042 | $28,671.24 | $3,436.71 | $283.77 | $3,152.95 |
04/13/2042 | $25,490.18 | $3,436.71 | $255.65 | $3,181.06 |
05/13/2042 | $22,280.75 | $3,436.71 | $227.29 | $3,209.43 |
06/13/2042 | $19,042.71 | $3,436.71 | $198.67 | $3,238.04 |
07/13/2042 | $15,775.79 | $3,436.71 | $169.80 | $3,266.92 |
08/13/2042 | $12,479.74 | $3,436.71 | $140.67 | $3,296.05 |
09/13/2042 | $9,154.31 | $3,436.71 | $111.28 | $3,325.44 |
10/13/2042 | $5,799.22 | $3,436.71 | $81.63 | $3,355.09 |
11/13/2042 | $2,382.58 | $3,468.83 | $52.19 | $3,416.64 |
12/13/2042 | $-1,064.81 | $3,468.83 | $21.44 | $3,447.39 |
01/13/2043 | $-4,543.22 | $3,468.83 | $-9.58 | $3,478.42 |
02/13/2043 | $-8,052.95 | $3,468.83 | $-40.89 | $3,509.72 |
03/13/2043 | $-11,594.26 | $3,468.83 | $-72.48 | $3,541.31 |
04/13/2043 | $-15,167.44 | $3,468.83 | $-104.35 | $3,573.18 |
05/13/2043 | $-18,772.78 | $3,468.83 | $-136.51 | $3,605.34 |
06/13/2043 | $-22,410.56 | $3,468.83 | $-168.95 | $3,637.79 |
07/13/2043 | $-26,081.09 | $3,468.83 | $-201.70 | $3,670.53 |
08/13/2043 | $-29,784.65 | $3,468.83 | $-234.73 | $3,703.56 |
09/13/2043 | $-33,521.55 | $3,468.83 | $-268.06 | $3,736.89 |
10/13/2043 | $-37,292.07 | $3,468.83 | $-301.69 | $3,770.53 |
11/13/2043 | $-41,131.76 | $3,500.95 | $-338.74 | $3,839.69 |
12/13/2043 | $-45,006.33 | $3,500.95 | $-373.61 | $3,874.56 |
01/13/2044 | $-48,916.08 | $3,500.95 | $-408.81 | $3,909.76 |
02/13/2044 | $-52,861.36 | $3,500.95 | $-444.32 | $3,945.27 |
03/13/2044 | $-56,842.47 | $3,500.95 | $-480.16 | $3,981.11 |
04/13/2044 | $-60,859.74 | $3,500.95 | $-516.32 | $4,017.27 |
05/13/2044 | $-64,913.50 | $3,500.95 | $-552.81 | $4,053.76 |
06/13/2044 | $-69,004.08 | $3,500.95 | $-589.63 | $4,090.58 |
07/13/2044 | $-73,131.82 | $3,500.95 | $-626.79 | $4,127.74 |
08/13/2044 | $-77,297.05 | $3,500.95 | $-664.28 | $4,165.23 |
09/13/2044 | $-81,500.12 | $3,500.95 | $-702.11 | $4,203.07 |
10/13/2044 | $-85,741.36 | $3,500.95 | $-740.29 | $4,241.24 |
TOTAL: | - | $766,997.40 | $360,765.35 | $406,232.05 |
Change options for different scenario in the form below:
Lender | APR (%)? | Monthly Payment? | Learn More |
---|---|---|---|
District Lending |
No Lender Fees | Learn More | |
|
|||
CrossCountry Mortgage, LLC |
"Unlock Your Home's Potential" | Learn More | |
|
|||
AmeriSave Mortgage Corporation |
Home Equity Lines, Refinance, & Second Mortgages | Learn More | |
|
|||
Upstart |
As low as 8.25% APR on your initial draw* | 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. |