Home Equity Line of Credit product from Frost Bank - Amortization Schedule Calculator

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.

Home Equity product from Frost Bank

Product Total Termlength: 20 Years
Interest Rate: 8.4%
Rate change (per year): 0.1%

Monthly Payment: Year 1: $2,789.63, Year 2: $2,822.45, Year 3: $2,855.27, Year 4: $2,888.09, Year 5: $2,920.91, Year 6: $2,953.73, Year 7: $2,986.55, Year 8: $3,019.37, Year 9: $3,052.19, Year 10: $3,085.01, Year 11: $3,117.83, Year 12: $3,150.65, Year 13: $3,183.46, Year 14: $3,216.28, Year 15: $3,249.10, Year 16: $3,281.92, Year 17: $3,314.74, Year 18: $3,347.56, Year 19: $3,380.38, Year 20: $3,413.20,
Date Principal Balance? Monthly Payment? Interest? Monthly Amortization?
01/29/2025 $320,000.00 $2,789.63 $2,266.67 $522.97
03/01/2025 $319,477.03 $2,789.63 $2,266.67 $522.97
04/01/2025 $318,950.36 $2,789.63 $2,262.96 $526.67
05/01/2025 $318,419.96 $2,789.63 $2,259.23 $530.40
06/01/2025 $317,885.80 $2,789.63 $2,255.47 $534.16
07/01/2025 $317,347.86 $2,789.63 $2,251.69 $537.94
08/01/2025 $316,806.11 $2,789.63 $2,247.88 $541.75
09/01/2025 $316,260.52 $2,789.63 $2,244.04 $545.59
10/01/2025 $315,711.06 $2,789.63 $2,240.18 $549.45
11/01/2025 $315,157.71 $2,789.63 $2,236.29 $553.35
12/01/2025 $314,600.45 $2,789.63 $2,232.37 $557.27
01/01/2026 $314,039.23 $2,789.63 $2,228.42 $561.21
02/01/2026 $313,467.39 $2,822.45 $2,250.61 $571.84
03/01/2026 $312,891.46 $2,822.45 $2,246.52 $575.94
04/01/2026 $312,311.39 $2,822.45 $2,242.39 $580.06
05/01/2026 $311,727.17 $2,822.45 $2,238.23 $584.22
06/01/2026 $311,138.76 $2,822.45 $2,234.04 $588.41
07/01/2026 $310,546.14 $2,822.45 $2,229.83 $592.63
08/01/2026 $309,949.27 $2,822.45 $2,225.58 $596.87
09/01/2026 $309,348.12 $2,822.45 $2,221.30 $601.15
10/01/2026 $308,742.66 $2,822.45 $2,216.99 $605.46
11/01/2026 $308,132.86 $2,822.45 $2,212.66 $609.80
12/01/2026 $307,518.70 $2,822.45 $2,208.29 $614.17
01/01/2027 $306,900.13 $2,822.45 $2,203.88 $618.57
02/01/2027 $306,269.88 $2,855.27 $2,225.03 $630.25
03/01/2027 $305,635.07 $2,855.27 $2,220.46 $634.82
04/01/2027 $304,995.65 $2,855.27 $2,215.85 $639.42
05/01/2027 $304,351.59 $2,855.27 $2,211.22 $644.05
06/01/2027 $303,702.87 $2,855.27 $2,206.55 $648.72
07/01/2027 $303,049.44 $2,855.27 $2,201.85 $653.43
08/01/2027 $302,391.28 $2,855.27 $2,197.11 $658.16
09/01/2027 $301,728.35 $2,855.27 $2,192.34 $662.94
10/01/2027 $301,060.60 $2,855.27 $2,187.53 $667.74
11/01/2027 $300,388.02 $2,855.27 $2,182.69 $672.58
12/01/2027 $299,710.56 $2,855.27 $2,177.81 $677.46
01/01/2028 $299,028.19 $2,855.27 $2,172.90 $682.37
02/01/2028 $298,332.97 $2,888.09 $2,192.87 $695.22
03/01/2028 $297,632.66 $2,888.09 $2,187.78 $700.32
04/01/2028 $296,927.21 $2,888.09 $2,182.64 $705.45
05/01/2028 $296,216.58 $2,888.09 $2,177.47 $710.63
06/01/2028 $295,500.75 $2,888.09 $2,172.25 $715.84
07/01/2028 $294,779.66 $2,888.09 $2,167.01 $721.09
08/01/2028 $294,053.29 $2,888.09 $2,161.72 $726.37
09/01/2028 $293,321.59 $2,888.09 $2,156.39 $731.70
10/01/2028 $292,584.52 $2,888.09 $2,151.02 $737.07
11/01/2028 $291,842.05 $2,888.09 $2,145.62 $742.47
12/01/2028 $291,094.13 $2,888.09 $2,140.18 $747.92
01/01/2029 $290,340.73 $2,888.09 $2,134.69 $753.40
02/01/2029 $289,573.18 $2,920.91 $2,153.36 $767.55
03/01/2029 $288,799.94 $2,920.91 $2,147.67 $773.24
04/01/2029 $288,020.96 $2,920.91 $2,141.93 $778.98
05/01/2029 $287,236.20 $2,920.91 $2,136.16 $784.76
06/01/2029 $286,445.63 $2,920.91 $2,130.34 $790.58
07/01/2029 $285,649.19 $2,920.91 $2,124.47 $796.44
08/01/2029 $284,846.85 $2,920.91 $2,118.56 $802.35
09/01/2029 $284,038.55 $2,920.91 $2,112.61 $808.30
10/01/2029 $283,224.26 $2,920.91 $2,106.62 $814.29
11/01/2029 $282,403.93 $2,920.91 $2,100.58 $820.33
12/01/2029 $281,577.51 $2,920.91 $2,094.50 $826.41
01/01/2030 $280,744.97 $2,920.91 $2,088.37 $832.54
02/01/2030 $279,896.83 $2,953.73 $2,105.59 $848.14
03/01/2030 $279,042.32 $2,953.73 $2,099.23 $854.50
04/01/2030 $278,181.41 $2,953.73 $2,092.82 $860.91
05/01/2030 $277,314.04 $2,953.73 $2,086.36 $867.37
06/01/2030 $276,440.17 $2,953.73 $2,079.86 $873.87
07/01/2030 $275,559.74 $2,953.73 $2,073.30 $880.43
08/01/2030 $274,672.71 $2,953.73 $2,066.70 $887.03
09/01/2030 $273,779.02 $2,953.73 $2,060.05 $893.68
10/01/2030 $272,878.64 $2,953.73 $2,053.34 $900.39
11/01/2030 $271,971.50 $2,953.73 $2,046.59 $907.14
12/01/2030 $271,057.55 $2,953.73 $2,039.79 $913.94
01/01/2031 $270,136.75 $2,953.73 $2,032.93 $920.80
02/01/2031 $269,198.74 $2,986.55 $2,048.54 $938.01
03/01/2031 $268,253.62 $2,986.55 $2,041.42 $945.13
04/01/2031 $267,301.32 $2,986.55 $2,034.26 $952.29
05/01/2031 $266,341.81 $2,986.55 $2,027.04 $959.51
06/01/2031 $265,375.02 $2,986.55 $2,019.76 $966.79
07/01/2031 $264,400.90 $2,986.55 $2,012.43 $974.12
08/01/2031 $263,419.39 $2,986.55 $2,005.04 $981.51
09/01/2031 $262,430.44 $2,986.55 $1,997.60 $988.95
10/01/2031 $261,433.99 $2,986.55 $1,990.10 $996.45
11/01/2031 $260,429.98 $2,986.55 $1,982.54 $1,004.01
12/01/2031 $259,418.36 $2,986.55 $1,974.93 $1,011.62
01/01/2032 $258,399.06 $2,986.55 $1,967.26 $1,019.29
02/01/2032 $257,360.76 $3,019.37 $1,981.06 $1,038.31
03/01/2032 $256,314.49 $3,019.37 $1,973.10 $1,046.27
04/01/2032 $255,260.20 $3,019.37 $1,965.08 $1,054.29
05/01/2032 $254,197.82 $3,019.37 $1,956.99 $1,062.37
06/01/2032 $253,127.30 $3,019.37 $1,948.85 $1,070.52
07/01/2032 $252,048.58 $3,019.37 $1,940.64 $1,078.73
08/01/2032 $250,961.58 $3,019.37 $1,932.37 $1,087.00
09/01/2032 $249,866.25 $3,019.37 $1,924.04 $1,095.33
10/01/2032 $248,762.53 $3,019.37 $1,915.64 $1,103.73
11/01/2032 $247,650.34 $3,019.37 $1,907.18 $1,112.19
12/01/2032 $246,529.62 $3,019.37 $1,898.65 $1,120.72
01/01/2033 $245,400.32 $3,019.37 $1,890.06 $1,129.31
02/01/2033 $244,249.98 $3,052.19 $1,901.85 $1,150.33
03/01/2033 $243,090.73 $3,052.19 $1,892.94 $1,159.25
04/01/2033 $241,922.50 $3,052.19 $1,883.95 $1,168.23
05/01/2033 $240,745.21 $3,052.19 $1,874.90 $1,177.29
06/01/2033 $239,558.80 $3,052.19 $1,865.78 $1,186.41
07/01/2033 $238,363.19 $3,052.19 $1,856.58 $1,195.61
08/01/2033 $237,158.32 $3,052.19 $1,847.31 $1,204.87
09/01/2033 $235,944.11 $3,052.19 $1,837.98 $1,214.21
10/01/2033 $234,720.49 $3,052.19 $1,828.57 $1,223.62
11/01/2033 $233,487.38 $3,052.19 $1,819.08 $1,233.10
12/01/2033 $232,244.72 $3,052.19 $1,809.53 $1,242.66
01/01/2034 $230,992.43 $3,052.19 $1,799.90 $1,252.29
02/01/2034 $229,716.87 $3,085.01 $1,809.44 $1,275.57
03/01/2034 $228,431.31 $3,085.01 $1,799.45 $1,285.56
04/01/2034 $227,135.68 $3,085.01 $1,789.38 $1,295.63
05/01/2034 $225,829.90 $3,085.01 $1,779.23 $1,305.78
06/01/2034 $224,513.90 $3,085.01 $1,769.00 $1,316.01
07/01/2034 $223,187.58 $3,085.01 $1,758.69 $1,326.31
08/01/2034 $221,850.88 $3,085.01 $1,748.30 $1,336.70
09/01/2034 $220,503.70 $3,085.01 $1,737.83 $1,347.17
10/01/2034 $219,145.98 $3,085.01 $1,727.28 $1,357.73
11/01/2034 $217,777.61 $3,085.01 $1,716.64 $1,368.36
12/01/2034 $216,398.53 $3,085.01 $1,705.92 $1,379.08
01/01/2035 $215,008.65 $3,085.01 $1,695.12 $1,389.88
02/01/2035 $213,592.97 $3,117.83 $1,702.15 $1,415.67
03/01/2035 $212,166.09 $3,117.83 $1,690.94 $1,426.88
04/01/2035 $210,727.91 $3,117.83 $1,679.65 $1,438.18
05/01/2035 $209,278.35 $3,117.83 $1,668.26 $1,449.56
06/01/2035 $207,817.31 $3,117.83 $1,656.79 $1,461.04
07/01/2035 $206,344.71 $3,117.83 $1,645.22 $1,472.61
08/01/2035 $204,860.44 $3,117.83 $1,633.56 $1,484.26
09/01/2035 $203,364.43 $3,117.83 $1,621.81 $1,496.01
10/01/2035 $201,856.57 $3,117.83 $1,609.97 $1,507.86
11/01/2035 $200,336.78 $3,117.83 $1,598.03 $1,519.79
12/01/2035 $198,804.95 $3,117.83 $1,586.00 $1,531.83
01/01/2036 $197,261.00 $3,117.83 $1,573.87 $1,543.95
02/01/2036 $195,688.44 $3,150.65 $1,578.09 $1,572.56
03/01/2036 $194,103.30 $3,150.65 $1,565.51 $1,585.14
04/01/2036 $192,505.48 $3,150.65 $1,552.83 $1,597.82
05/01/2036 $190,894.88 $3,150.65 $1,540.04 $1,610.60
06/01/2036 $189,271.40 $3,150.65 $1,527.16 $1,623.49
07/01/2036 $187,634.92 $3,150.65 $1,514.17 $1,636.47
08/01/2036 $185,985.36 $3,150.65 $1,501.08 $1,649.57
09/01/2036 $184,322.60 $3,150.65 $1,487.88 $1,662.76
10/01/2036 $182,646.53 $3,150.65 $1,474.58 $1,676.06
11/01/2036 $180,957.06 $3,150.65 $1,461.17 $1,689.47
12/01/2036 $179,254.07 $3,150.65 $1,447.66 $1,702.99
01/01/2037 $177,537.46 $3,150.65 $1,434.03 $1,716.61
02/01/2037 $175,789.09 $3,183.46 $1,435.09 $1,748.37
03/01/2037 $174,026.58 $3,183.46 $1,420.96 $1,762.50
04/01/2037 $172,249.84 $3,183.46 $1,406.71 $1,776.75
05/01/2037 $170,458.72 $3,183.46 $1,392.35 $1,791.11
06/01/2037 $168,653.13 $3,183.46 $1,377.87 $1,805.59
07/01/2037 $166,832.95 $3,183.46 $1,363.28 $1,820.18
08/01/2037 $164,998.05 $3,183.46 $1,348.57 $1,834.90
09/01/2037 $163,148.32 $3,183.46 $1,333.73 $1,849.73
10/01/2037 $161,283.64 $3,183.46 $1,318.78 $1,864.68
11/01/2037 $159,403.89 $3,183.46 $1,303.71 $1,879.75
12/01/2037 $157,508.94 $3,183.46 $1,288.51 $1,894.95
01/01/2038 $155,598.67 $3,183.46 $1,273.20 $1,910.27
02/01/2038 $153,653.11 $3,216.28 $1,270.72 $1,945.56
03/01/2038 $151,691.66 $3,216.28 $1,254.83 $1,961.45
04/01/2038 $149,714.19 $3,216.28 $1,238.82 $1,977.47
05/01/2038 $147,720.57 $3,216.28 $1,222.67 $1,993.62
06/01/2038 $145,710.67 $3,216.28 $1,206.38 $2,009.90
07/01/2038 $143,684.36 $3,216.28 $1,189.97 $2,026.31
08/01/2038 $141,641.50 $3,216.28 $1,173.42 $2,042.86
09/01/2038 $139,581.95 $3,216.28 $1,156.74 $2,059.54
10/01/2038 $137,505.59 $3,216.28 $1,139.92 $2,076.36
11/01/2038 $135,412.27 $3,216.28 $1,122.96 $2,093.32
12/01/2038 $133,301.85 $3,216.28 $1,105.87 $2,110.42
01/01/2039 $131,174.20 $3,216.28 $1,088.63 $2,127.65
02/01/2039 $129,007.29 $3,249.10 $1,082.19 $2,166.92
03/01/2039 $126,822.49 $3,249.10 $1,064.31 $2,184.79
04/01/2039 $124,619.68 $3,249.10 $1,046.29 $2,202.82
05/01/2039 $122,398.69 $3,249.10 $1,028.11 $2,220.99
06/01/2039 $120,159.37 $3,249.10 $1,009.79 $2,239.31
07/01/2039 $117,901.58 $3,249.10 $991.31 $2,257.79
08/01/2039 $115,625.17 $3,249.10 $972.69 $2,276.41
09/01/2039 $113,329.97 $3,249.10 $953.91 $2,295.20
10/01/2039 $111,015.84 $3,249.10 $934.97 $2,314.13
11/01/2039 $108,682.62 $3,249.10 $915.88 $2,333.22
12/01/2039 $106,330.15 $3,249.10 $896.63 $2,352.47
01/01/2040 $103,958.27 $3,249.10 $877.22 $2,371.88
02/01/2040 $101,542.67 $3,281.92 $866.32 $2,415.60
03/01/2040 $99,106.94 $3,281.92 $846.19 $2,435.73
04/01/2040 $96,650.91 $3,281.92 $825.89 $2,456.03
05/01/2040 $94,174.41 $3,281.92 $805.42 $2,476.50
06/01/2040 $91,677.27 $3,281.92 $784.79 $2,497.14
07/01/2040 $89,159.33 $3,281.92 $763.98 $2,517.94
08/01/2040 $86,620.40 $3,281.92 $742.99 $2,538.93
09/01/2040 $84,060.32 $3,281.92 $721.84 $2,560.09
10/01/2040 $81,478.90 $3,281.92 $700.50 $2,581.42
11/01/2040 $78,875.97 $3,281.92 $678.99 $2,602.93
12/01/2040 $76,251.34 $3,281.92 $657.30 $2,624.62
01/01/2041 $73,604.85 $3,281.92 $635.43 $2,646.49
02/01/2041 $70,909.62 $3,314.74 $619.51 $2,695.23
03/01/2041 $68,191.70 $3,314.74 $596.82 $2,717.92
04/01/2041 $65,450.90 $3,314.74 $573.95 $2,740.79
05/01/2041 $62,687.04 $3,314.74 $550.88 $2,763.86
06/01/2041 $59,899.91 $3,314.74 $527.62 $2,787.13
07/01/2041 $57,089.33 $3,314.74 $504.16 $2,810.58
08/01/2041 $54,255.09 $3,314.74 $480.50 $2,834.24
09/01/2041 $51,397.00 $3,314.74 $456.65 $2,858.09
10/01/2041 $48,514.85 $3,314.74 $432.59 $2,882.15
11/01/2041 $45,608.44 $3,314.74 $408.33 $2,906.41
12/01/2041 $42,677.57 $3,314.74 $383.87 $2,930.87
01/01/2042 $39,722.03 $3,314.74 $359.20 $2,955.54
02/01/2042 $36,712.11 $3,347.56 $337.64 $3,009.92
03/01/2042 $33,676.60 $3,347.56 $312.05 $3,035.51
04/01/2042 $30,615.29 $3,347.56 $286.25 $3,061.31
05/01/2042 $27,527.96 $3,347.56 $260.23 $3,087.33
06/01/2042 $24,414.39 $3,347.56 $233.99 $3,113.57
07/01/2042 $21,274.35 $3,347.56 $207.52 $3,140.04
08/01/2042 $18,107.62 $3,347.56 $180.83 $3,166.73
09/01/2042 $14,913.98 $3,347.56 $153.91 $3,193.65
10/01/2042 $11,693.19 $3,347.56 $126.77 $3,220.79
11/01/2042 $8,445.02 $3,347.56 $99.39 $3,248.17
12/01/2042 $5,169.24 $3,347.56 $71.78 $3,275.78
01/01/2043 $1,865.62 $3,347.56 $43.94 $3,303.62
02/01/2043 $-1,498.75 $3,380.38 $16.01 $3,364.37
03/01/2043 $-4,891.99 $3,380.38 $-12.86 $3,393.24
04/01/2043 $-8,314.36 $3,380.38 $-41.99 $3,422.37
05/01/2043 $-11,766.11 $3,380.38 $-71.36 $3,451.74
06/01/2043 $-15,247.48 $3,380.38 $-100.99 $3,481.37
07/01/2043 $-18,758.73 $3,380.38 $-130.87 $3,511.25
08/01/2043 $-22,300.12 $3,380.38 $-161.01 $3,541.39
09/01/2043 $-25,871.91 $3,380.38 $-191.41 $3,571.79
10/01/2043 $-29,474.36 $3,380.38 $-222.07 $3,602.45
11/01/2043 $-33,107.73 $3,380.38 $-252.99 $3,633.37
12/01/2043 $-36,772.28 $3,380.38 $-284.17 $3,664.55
01/01/2044 $-40,468.29 $3,380.38 $-315.63 $3,696.01
02/01/2044 $-44,232.21 $3,413.20 $-350.73 $3,763.92
03/01/2044 $-48,028.76 $3,413.20 $-383.35 $3,796.54
04/01/2044 $-51,858.21 $3,413.20 $-416.25 $3,829.45
05/01/2044 $-55,720.84 $3,413.20 $-449.44 $3,862.64
06/01/2044 $-59,616.95 $3,413.20 $-482.91 $3,896.11
07/01/2044 $-63,546.83 $3,413.20 $-516.68 $3,929.88
08/01/2044 $-67,510.77 $3,413.20 $-550.74 $3,963.94
09/01/2044 $-71,509.06 $3,413.20 $-585.09 $3,998.29
10/01/2044 $-75,542.01 $3,413.20 $-619.75 $4,032.94
11/01/2044 $-79,609.90 $3,413.20 $-654.70 $4,067.90
12/01/2044 $-83,713.06 $3,413.20 $-689.95 $4,103.15
01/01/2045 $-87,851.77 $3,413.20 $-725.51 $4,138.71
TOTAL: - $744,339.88 $335,965.15 $408,374.73

Change options for different scenario in the form below:

Check Rates Here →
$
%

Featured Ohio Home Equity Rates 2025

Lender APR (%)? Monthly Payment? Learn More

Rate
Intro APR
9.100 %
After Intro: 9.100 %
$25,000 Learn More
  • Apply in 5 minutes, get your money in as fast as 5 days.
  • Digital application experience.
  • Funds directly to your bank account.
  • No in-person appraisal needed.
More Info

AmeriSave Mortgage Corporation
Home Equity Loans & Refinance – Cash out Learn More
  • Home Equity Loans & Refinance – Cash out
  • Customized rate quote with no impact to credit
  • Low Rates, Quick Approvals, Wide Range of Products
  • Over 100 Billion Funded. 22 Years in Business
More Info

District Lending
No Lender Fees Learn More
  • No Lender Fees
  • Fast
  • Easy
  • Over 20 Years Experience
More Info

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.


Reddit

Home Equity and Mortgage Rate Newsletter

Receive the best home equity and mortgage rates every month right to your inbox. Provided by BestCashCow.

LATEST ARTICLES ON Home Equity

See All Home Equity Articles

New Bank Offers
Download a Free eBook
Bank On It:
The No Risk Way To Boost Your Savings
Download
BestCashCow
Guide To Credit Card Travel Rewards
Download
65 Questions to Ask before Choosing a CD
Download
The Insider's Guide
to
Mortgages
Download
Plan and Optimize Your Finances

Featured on:

Copyright © 2025 BestCashCow.com, LLC. All Rights Reserved. Our Terms and Conditions. Privacy Policy + CCPA.

Disclosure Governing Your Use of this Website | Advertising Disclosure

Last Update on January 28, 2025

This page was created in 0.6181 seconds.