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

Use the calculator below to calculate your monthly home equity payment for the line of credit from Southwest Missouri 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 Southwest Missouri Bank

Product Total Termlength: 15 Years
Interest Rate: 8.25%
Rate change (per year): 0.1%

Monthly Payment: Year 1: $3,142.08, Year 2: $3,179.71, Year 3: $3,217.34, Year 4: $3,254.97, Year 5: $3,292.60, Year 6: $3,330.23, Year 7: $3,367.86, Year 8: $3,405.49, Year 9: $3,443.12, Year 10: $3,480.75, Year 11: $3,518.38, Year 12: $3,556.01, Year 13: $3,593.64, Year 14: $3,631.26, Year 15: $3,668.89,

Date	Principal Balance^?	Monthly Payment^?	Interest^?	Monthly Amortization^?
01/05/2025	$320,000.00	$3,142.08	$2,226.67	$915.41
02/05/2025	$319,084.59	$3,142.08	$2,226.67	$915.41
03/05/2025	$318,162.81	$3,142.08	$2,220.30	$921.78
04/05/2025	$317,234.61	$3,142.08	$2,213.88	$928.20
05/05/2025	$316,299.96	$3,142.08	$2,207.42	$934.65
06/05/2025	$315,358.80	$3,142.08	$2,200.92	$941.16
07/05/2025	$314,411.09	$3,142.08	$2,194.37	$947.71
08/05/2025	$313,456.79	$3,142.08	$2,187.78	$954.30
09/05/2025	$312,495.85	$3,142.08	$2,181.14	$960.94
10/05/2025	$311,528.22	$3,142.08	$2,174.45	$967.63
11/05/2025	$310,553.86	$3,142.08	$2,167.72	$974.36
12/05/2025	$309,572.71	$3,142.08	$2,160.94	$981.14
01/05/2026	$308,572.91	$3,179.71	$2,179.91	$999.80
02/05/2026	$307,566.07	$3,179.71	$2,172.87	$1,006.84
03/05/2026	$306,552.14	$3,179.71	$2,165.78	$1,013.93
04/05/2026	$305,531.07	$3,179.71	$2,158.64	$1,021.07
05/05/2026	$304,502.81	$3,179.71	$2,151.45	$1,028.26
06/05/2026	$303,467.31	$3,179.71	$2,144.21	$1,035.50
07/05/2026	$302,424.52	$3,179.71	$2,136.92	$1,042.79
08/05/2026	$301,374.38	$3,179.71	$2,129.57	$1,050.14
09/05/2026	$300,316.85	$3,179.71	$2,122.18	$1,057.53
10/05/2026	$299,251.87	$3,179.71	$2,114.73	$1,064.98
11/05/2026	$298,179.40	$3,179.71	$2,107.23	$1,072.48
12/05/2026	$297,099.37	$3,179.71	$2,099.68	$1,080.03
01/05/2027	$295,998.86	$3,217.34	$2,116.83	$1,100.51
02/05/2027	$294,890.52	$3,217.34	$2,108.99	$1,108.35
03/05/2027	$293,774.27	$3,217.34	$2,101.09	$1,116.24
04/05/2027	$292,650.08	$3,217.34	$2,093.14	$1,124.20
05/05/2027	$291,517.87	$3,217.34	$2,085.13	$1,132.21
06/05/2027	$290,377.60	$3,217.34	$2,077.06	$1,140.27
07/05/2027	$289,229.20	$3,217.34	$2,068.94	$1,148.40
08/05/2027	$288,072.62	$3,217.34	$2,060.76	$1,156.58
09/05/2027	$286,907.80	$3,217.34	$2,052.52	$1,164.82
10/05/2027	$285,734.68	$3,217.34	$2,044.22	$1,173.12
11/05/2027	$284,553.20	$3,217.34	$2,035.86	$1,181.48
12/05/2027	$283,363.30	$3,217.34	$2,027.44	$1,189.90
01/05/2028	$282,150.91	$3,254.97	$2,042.58	$1,212.39
02/05/2028	$280,929.78	$3,254.97	$2,033.84	$1,221.13
03/05/2028	$279,699.85	$3,254.97	$2,025.04	$1,229.93
04/05/2028	$278,461.05	$3,254.97	$2,016.17	$1,238.80
05/05/2028	$277,213.32	$3,254.97	$2,007.24	$1,247.73
06/05/2028	$275,956.60	$3,254.97	$1,998.25	$1,256.72
07/05/2028	$274,690.82	$3,254.97	$1,989.19	$1,265.78
08/05/2028	$273,415.92	$3,254.97	$1,980.06	$1,274.90
09/05/2028	$272,131.82	$3,254.97	$1,970.87	$1,284.09
10/05/2028	$270,838.47	$3,254.97	$1,961.62	$1,293.35
11/05/2028	$269,535.80	$3,254.97	$1,952.29	$1,302.67
12/05/2028	$268,223.73	$3,254.97	$1,942.90	$1,312.06
01/05/2029	$266,886.93	$3,292.60	$1,955.80	$1,336.80
02/05/2029	$265,540.39	$3,292.60	$1,946.05	$1,346.55
03/05/2029	$264,184.02	$3,292.60	$1,936.23	$1,356.37
04/05/2029	$262,817.76	$3,292.60	$1,926.34	$1,366.26
05/05/2029	$261,441.55	$3,292.60	$1,916.38	$1,376.22
06/05/2029	$260,055.29	$3,292.60	$1,906.34	$1,386.25
07/05/2029	$258,658.93	$3,292.60	$1,896.24	$1,396.36
08/05/2029	$257,252.39	$3,292.60	$1,886.05	$1,406.54
09/05/2029	$255,835.59	$3,292.60	$1,875.80	$1,416.80
10/05/2029	$254,408.46	$3,292.60	$1,865.47	$1,427.13
11/05/2029	$252,970.92	$3,292.60	$1,855.06	$1,437.54
12/05/2029	$251,522.91	$3,292.60	$1,844.58	$1,448.02
01/05/2030	$250,047.66	$3,330.23	$1,854.98	$1,475.25
02/05/2030	$248,561.54	$3,330.23	$1,844.10	$1,486.13
03/05/2030	$247,064.45	$3,330.23	$1,833.14	$1,497.09
04/05/2030	$245,556.32	$3,330.23	$1,822.10	$1,508.13
05/05/2030	$244,037.07	$3,330.23	$1,810.98	$1,519.25
06/05/2030	$242,506.62	$3,330.23	$1,799.77	$1,530.45
07/05/2030	$240,964.88	$3,330.23	$1,788.49	$1,541.74
08/05/2030	$239,411.77	$3,330.23	$1,777.12	$1,553.11
09/05/2030	$237,847.20	$3,330.23	$1,765.66	$1,564.57
10/05/2030	$236,271.10	$3,330.23	$1,754.12	$1,576.10
11/05/2030	$234,683.37	$3,330.23	$1,742.50	$1,587.73
12/05/2030	$233,083.93	$3,330.23	$1,730.79	$1,599.44
01/05/2031	$231,454.49	$3,367.86	$1,738.42	$1,629.44
02/05/2031	$229,812.90	$3,367.86	$1,726.26	$1,641.59
03/05/2031	$228,159.06	$3,367.86	$1,714.02	$1,653.84
04/05/2031	$226,492.89	$3,367.86	$1,701.69	$1,666.17
05/05/2031	$224,814.30	$3,367.86	$1,689.26	$1,678.60
06/05/2031	$223,123.18	$3,367.86	$1,676.74	$1,691.12
07/05/2031	$221,419.45	$3,367.86	$1,664.13	$1,703.73
08/05/2031	$219,703.01	$3,367.86	$1,651.42	$1,716.44
09/05/2031	$217,973.77	$3,367.86	$1,638.62	$1,729.24
10/05/2031	$216,231.64	$3,367.86	$1,625.72	$1,742.14
11/05/2031	$214,476.51	$3,367.86	$1,612.73	$1,755.13
12/05/2031	$212,708.29	$3,367.86	$1,599.64	$1,768.22
01/05/2032	$210,906.98	$3,405.49	$1,604.18	$1,801.31
02/05/2032	$209,092.08	$3,405.49	$1,590.59	$1,814.90
03/05/2032	$207,263.50	$3,405.49	$1,576.90	$1,828.58
04/05/2032	$205,421.12	$3,405.49	$1,563.11	$1,842.37
05/05/2032	$203,564.85	$3,405.49	$1,549.22	$1,856.27
06/05/2032	$201,694.59	$3,405.49	$1,535.22	$1,870.27
07/05/2032	$199,810.21	$3,405.49	$1,521.11	$1,884.37
08/05/2032	$197,911.63	$3,405.49	$1,506.90	$1,898.58
09/05/2032	$195,998.72	$3,405.49	$1,492.58	$1,912.90
10/05/2032	$194,071.39	$3,405.49	$1,478.16	$1,927.33
11/05/2032	$192,129.53	$3,405.49	$1,463.62	$1,941.86
12/05/2032	$190,173.02	$3,405.49	$1,448.98	$1,956.51
01/05/2033	$188,179.97	$3,443.12	$1,450.07	$1,993.05
02/05/2033	$186,171.73	$3,443.12	$1,434.87	$2,008.24
03/05/2033	$184,148.17	$3,443.12	$1,419.56	$2,023.56
04/05/2033	$182,109.19	$3,443.12	$1,404.13	$2,038.99
05/05/2033	$180,054.65	$3,443.12	$1,388.58	$2,054.53
06/05/2033	$177,984.45	$3,443.12	$1,372.92	$2,070.20
07/05/2033	$175,898.47	$3,443.12	$1,357.13	$2,085.98
08/05/2033	$173,796.58	$3,443.12	$1,341.23	$2,101.89
09/05/2033	$171,678.66	$3,443.12	$1,325.20	$2,117.92
10/05/2033	$169,544.59	$3,443.12	$1,309.05	$2,134.07
11/05/2033	$167,394.25	$3,443.12	$1,292.78	$2,150.34
12/05/2033	$165,227.52	$3,443.12	$1,276.38	$2,166.74
01/05/2034	$163,020.40	$3,480.75	$1,273.63	$2,207.12
02/05/2034	$160,796.27	$3,480.75	$1,256.62	$2,224.13
03/05/2034	$158,555.00	$3,480.75	$1,239.47	$2,241.27
04/05/2034	$156,296.45	$3,480.75	$1,222.19	$2,258.55
05/05/2034	$154,020.48	$3,480.75	$1,204.79	$2,275.96
06/05/2034	$151,726.98	$3,480.75	$1,187.24	$2,293.50
07/05/2034	$149,415.80	$3,480.75	$1,169.56	$2,311.18
08/05/2034	$147,086.80	$3,480.75	$1,151.75	$2,329.00
09/05/2034	$144,739.84	$3,480.75	$1,133.79	$2,346.95
10/05/2034	$142,374.80	$3,480.75	$1,115.70	$2,365.04
11/05/2034	$139,991.53	$3,480.75	$1,097.47	$2,383.27
12/05/2034	$137,589.88	$3,480.75	$1,079.10	$2,401.64
01/05/2035	$135,143.56	$3,518.38	$1,072.05	$2,446.32
02/05/2035	$132,678.18	$3,518.38	$1,052.99	$2,465.38
03/05/2035	$130,193.59	$3,518.38	$1,033.78	$2,484.59
04/05/2035	$127,689.64	$3,518.38	$1,014.43	$2,503.95
05/05/2035	$125,166.18	$3,518.38	$994.92	$2,523.46
06/05/2035	$122,623.05	$3,518.38	$975.25	$2,543.12
07/05/2035	$120,060.12	$3,518.38	$955.44	$2,562.94
08/05/2035	$117,477.21	$3,518.38	$935.47	$2,582.91
09/05/2035	$114,874.18	$3,518.38	$915.34	$2,603.03
10/05/2035	$112,250.86	$3,518.38	$895.06	$2,623.31
11/05/2035	$109,607.11	$3,518.38	$874.62	$2,643.75
12/05/2035	$106,942.75	$3,518.38	$854.02	$2,664.35
01/05/2036	$104,228.92	$3,556.01	$842.17	$2,713.83
02/05/2036	$101,493.72	$3,556.01	$820.80	$2,735.20
03/05/2036	$98,736.98	$3,556.01	$799.26	$2,756.74
04/05/2036	$95,958.53	$3,556.01	$777.55	$2,778.45
05/05/2036	$93,158.19	$3,556.01	$755.67	$2,800.33
06/05/2036	$90,335.81	$3,556.01	$733.62	$2,822.38
07/05/2036	$87,491.20	$3,556.01	$711.39	$2,844.61
08/05/2036	$84,624.19	$3,556.01	$688.99	$2,867.01
09/05/2036	$81,734.60	$3,556.01	$666.42	$2,889.59
10/05/2036	$78,822.25	$3,556.01	$643.66	$2,912.35
11/05/2036	$75,886.97	$3,556.01	$620.73	$2,935.28
12/05/2036	$72,928.58	$3,556.01	$597.61	$2,958.40
01/05/2037	$69,915.33	$3,593.64	$580.39	$3,013.25
02/05/2037	$66,878.11	$3,593.64	$556.41	$3,037.23
03/05/2037	$63,816.71	$3,593.64	$532.24	$3,061.40
04/05/2037	$60,730.95	$3,593.64	$507.87	$3,085.76
05/05/2037	$57,620.63	$3,593.64	$483.32	$3,110.32
06/05/2037	$54,485.56	$3,593.64	$458.56	$3,135.07
07/05/2037	$51,325.54	$3,593.64	$433.61	$3,160.02
08/05/2037	$48,140.37	$3,593.64	$408.47	$3,185.17
09/05/2037	$44,929.85	$3,593.64	$383.12	$3,210.52
10/05/2037	$41,693.78	$3,593.64	$357.57	$3,236.07
11/05/2037	$38,431.96	$3,593.64	$331.81	$3,261.82
12/05/2037	$35,144.18	$3,593.64	$305.85	$3,287.78
01/05/2038	$31,795.53	$3,631.26	$282.62	$3,348.65
02/05/2038	$28,419.96	$3,631.26	$255.69	$3,375.58
03/05/2038	$25,017.24	$3,631.26	$228.54	$3,402.72
04/05/2038	$21,587.15	$3,631.26	$201.18	$3,430.08
05/05/2038	$18,129.48	$3,631.26	$173.60	$3,457.67
06/05/2038	$14,644.01	$3,631.26	$145.79	$3,485.47
07/05/2038	$11,130.51	$3,631.26	$117.76	$3,513.50
08/05/2038	$7,588.75	$3,631.26	$89.51	$3,541.76
09/05/2038	$4,018.51	$3,631.26	$61.03	$3,570.24
10/05/2038	$419.56	$3,631.26	$32.32	$3,598.95
11/05/2038	$-3,208.33	$3,631.26	$3.37	$3,627.89
12/05/2038	$-6,865.39	$3,631.26	$-25.80	$3,657.07
01/05/2039	$-10,590.07	$3,668.89	$-55.78	$3,724.68
02/05/2039	$-14,345.01	$3,668.89	$-86.04	$3,754.94
03/05/2039	$-18,130.45	$3,668.89	$-116.55	$3,785.45
04/05/2039	$-21,946.66	$3,668.89	$-147.31	$3,816.20
05/05/2039	$-25,793.87	$3,668.89	$-178.32	$3,847.21
06/05/2039	$-29,672.34	$3,668.89	$-209.58	$3,878.47
07/05/2039	$-33,582.32	$3,668.89	$-241.09	$3,909.98
08/05/2039	$-37,524.07	$3,668.89	$-272.86	$3,941.75
09/05/2039	$-41,497.85	$3,668.89	$-304.88	$3,973.78
10/05/2039	$-45,503.91	$3,668.89	$-337.17	$4,006.06
11/05/2039	$-49,542.53	$3,668.89	$-369.72	$4,038.61
12/05/2039	$-53,613.96	$3,668.89	$-402.53	$4,071.43
TOTAL:	-	$612,987.59	$238,458.23	$374,529.37

Change options for different scenario in the form below:

Featured Ohio Home Equity Rates 2025

Lender	APR (%)^?	Monthly Payment^?	Learn More
Third Federal Savings and Loan Equal Housing Lender	Intro APR 6.990 % After Intro: 6.990 %	$0	Learn More
Third Federal rate are typically 20% lower than other leaders Guaranteed Lowest Rate No closing costs, prepayment penalties, or minimum draw requirements 10 year draw period More Info
Conditions… Variable APR of Prime minus 1.01% in all states. Min loan amount $10,000. Max loan amount $200,000. 30-year term. Annual fee waived for the first year. See conditions for guarantee at thirdfederal.com.
Rate	Intro APR 7.900 % After Intro: 7.900 %	$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
A Guaranteed Rate HELOC is secured with your home as collateral, whereas personal loans and credit cards are not. To check the rates and terms you qualify for, we will conduct a soft credit pull that will not affect your credit score. However, if you continue and submit an application, we will request your full credit report from one or more consumer reporting agencies, which is considered a hard credit pull and may affect your credit. Approval may be granted in five minutes but is ultimately subject to verification of income and employment, as well as verification that your property is in at least average condition with a property condition report. Five business day funding timeline assumes closing the loan with our remote online notary. Funding timelines may be longer for loans secured by properties located in counties that do not permit recording of e-signatures or that otherwise require an in-person closing. Guaranteed Rate Home Equity Line is an open-end product where the full loan amount (minus lender, broker, third party, and governement fees, as applicable) will be 100% drawn at the time of origination. The initial amount funded at origination will be based on a fixed rate; however, this product contains an additional draw feature. As the borrower repays the balance on the line, the borrower may make additional draws during the draw period. If the borrower elects to make an additional draw, the interest rate for that draw will be set as of the date of the draw and will be based on an Index, which is the Prime Rate published in the Wall Street Journal for the calendar month preceding the date of the additional draw, plus a fixed margin. Accordingly, the fixed rate for any additional draw may be higher than the fixed rate for the initial draw.
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
• 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
Figure Home Equity Line Equal Housing Lender	HELOC approval in 5 minutes, funding in 5 days. Borrow up to $400k online.		Learn More
Fastest way to turn home equity into cash Flexible terms, redraw up to 100%, borrow $20k-$400k Approval in as little as 5 minutes. Funding in as few as 5 days. Use to consolidate debt or finance your next home project More Info
The Figure Home Equity Line is an open-end product where the full loan amount (minus the origination fee) will be 100% drawn at the time of origination. The initial amount funded at origination will be based on a fixed rate; however, this product contains an additional draw feature. As the borrower repays the balance on the line, the borrower may make additional draws during the draw period. If the borrower elects to make an additional draw, the interest rate for that draw will be set as of the date of the draw and will be based on an Index, which is the Prime Rate published in the Wall Street Journal for the calendar month preceding the date of the additional draw, plus a fixed margin. Accordingly, the fixed rate for any additional draw may be higher than the fixed rate for the initial draw.
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.

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

Home Equity product from Southwest Missouri Bank

Featured Ohio Home Equity Rates 2025

Home Equity and Mortgage Rate Newsletter

Download a Free eBook