Home Equity Loan product from CITIZENS EQUITY FIRST - Amortization Schedule Calculator

Use the calculator below to calculate your monthly home equity payment for the loan from CITIZENS EQUITY FIRST. 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 CITIZENS EQUITY FIRST

Interest Type: Fixed
Interest Rate: 6.990%
Term : 15 Years

Monthly Payment: $ 2,515.15
Date Principal Balance? Monthly Payment? Interest? Monthly Amortization?
09/05/2025 $279,115.85 $2,515.15 $1,631.00 $884.15
10/05/2025 $278,226.54 $2,515.15 $1,625.85 $889.30
11/05/2025 $277,332.06 $2,515.15 $1,620.67 $894.48
12/05/2025 $276,432.36 $2,515.15 $1,615.46 $899.69
01/05/2026 $275,527.43 $2,515.15 $1,610.22 $904.94
02/05/2026 $274,617.22 $2,515.15 $1,604.95 $910.21
03/05/2026 $273,701.71 $2,515.15 $1,599.65 $915.51
04/05/2026 $272,780.87 $2,515.15 $1,594.31 $920.84
05/05/2026 $271,854.66 $2,515.15 $1,588.95 $926.21
06/05/2026 $270,923.06 $2,515.15 $1,583.55 $931.60
07/05/2026 $269,986.04 $2,515.15 $1,578.13 $937.03
08/05/2026 $269,043.55 $2,515.15 $1,572.67 $942.49
09/05/2026 $268,095.58 $2,515.15 $1,567.18 $947.98
10/05/2026 $267,142.08 $2,515.15 $1,561.66 $953.50
11/05/2026 $266,183.03 $2,515.15 $1,556.10 $959.05
12/05/2026 $265,218.39 $2,515.15 $1,550.52 $964.64
01/05/2027 $264,248.13 $2,515.15 $1,544.90 $970.26
02/05/2027 $263,272.22 $2,515.15 $1,539.25 $975.91
03/05/2027 $262,290.63 $2,515.15 $1,533.56 $981.59
04/05/2027 $261,303.32 $2,515.15 $1,527.84 $987.31
05/05/2027 $260,310.26 $2,515.15 $1,522.09 $993.06
06/05/2027 $259,311.41 $2,515.15 $1,516.31 $998.85
07/05/2027 $258,306.75 $2,515.15 $1,510.49 $1,004.67
08/05/2027 $257,296.23 $2,515.15 $1,504.64 $1,010.52
09/05/2027 $256,279.83 $2,515.15 $1,498.75 $1,016.40
10/05/2027 $255,257.50 $2,515.15 $1,492.83 $1,022.32
11/05/2027 $254,229.22 $2,515.15 $1,486.87 $1,028.28
12/05/2027 $253,194.95 $2,515.15 $1,480.89 $1,034.27
01/05/2028 $252,154.66 $2,515.15 $1,474.86 $1,040.29
02/05/2028 $251,108.31 $2,515.15 $1,468.80 $1,046.35
03/05/2028 $250,055.86 $2,515.15 $1,462.71 $1,052.45
04/05/2028 $248,997.28 $2,515.15 $1,456.58 $1,058.58
05/05/2028 $247,932.54 $2,515.15 $1,450.41 $1,064.74
06/05/2028 $246,861.59 $2,515.15 $1,444.21 $1,070.95
07/05/2028 $245,784.40 $2,515.15 $1,437.97 $1,077.19
08/05/2028 $244,700.94 $2,515.15 $1,431.69 $1,083.46
09/05/2028 $243,611.17 $2,515.15 $1,425.38 $1,089.77
10/05/2028 $242,515.05 $2,515.15 $1,419.04 $1,096.12
11/05/2028 $241,412.55 $2,515.15 $1,412.65 $1,102.50
12/05/2028 $240,303.62 $2,515.15 $1,406.23 $1,108.93
01/05/2029 $239,188.24 $2,515.15 $1,399.77 $1,115.39
02/05/2029 $238,066.36 $2,515.15 $1,393.27 $1,121.88
03/05/2029 $236,937.94 $2,515.15 $1,386.74 $1,128.42
04/05/2029 $235,802.95 $2,515.15 $1,380.16 $1,134.99
05/05/2029 $234,661.35 $2,515.15 $1,373.55 $1,141.60
06/05/2029 $233,513.09 $2,515.15 $1,366.90 $1,148.25
07/05/2029 $232,358.15 $2,515.15 $1,360.21 $1,154.94
08/05/2029 $231,196.49 $2,515.15 $1,353.49 $1,161.67
09/05/2029 $230,028.05 $2,515.15 $1,346.72 $1,168.43
10/05/2029 $228,852.81 $2,515.15 $1,339.91 $1,175.24
11/05/2029 $227,670.72 $2,515.15 $1,333.07 $1,182.09
12/05/2029 $226,481.75 $2,515.15 $1,326.18 $1,188.97
01/05/2030 $225,285.85 $2,515.15 $1,319.26 $1,195.90
02/05/2030 $224,082.99 $2,515.15 $1,312.29 $1,202.86
03/05/2030 $222,873.12 $2,515.15 $1,305.28 $1,209.87
04/05/2030 $221,656.20 $2,515.15 $1,298.24 $1,216.92
05/05/2030 $220,432.20 $2,515.15 $1,291.15 $1,224.01
06/05/2030 $219,201.06 $2,515.15 $1,284.02 $1,231.14
07/05/2030 $217,962.75 $2,515.15 $1,276.85 $1,238.31
08/05/2030 $216,717.23 $2,515.15 $1,269.63 $1,245.52
09/05/2030 $215,464.45 $2,515.15 $1,262.38 $1,252.78
10/05/2030 $214,204.38 $2,515.15 $1,255.08 $1,260.07
11/05/2030 $212,936.97 $2,515.15 $1,247.74 $1,267.41
12/05/2030 $211,662.17 $2,515.15 $1,240.36 $1,274.80
01/05/2031 $210,379.95 $2,515.15 $1,232.93 $1,282.22
02/05/2031 $209,090.26 $2,515.15 $1,225.46 $1,289.69
03/05/2031 $207,793.05 $2,515.15 $1,217.95 $1,297.20
04/05/2031 $206,488.30 $2,515.15 $1,210.39 $1,304.76
05/05/2031 $205,175.94 $2,515.15 $1,202.79 $1,312.36
06/05/2031 $203,855.93 $2,515.15 $1,195.15 $1,320.00
07/05/2031 $202,528.24 $2,515.15 $1,187.46 $1,327.69
08/05/2031 $201,192.81 $2,515.15 $1,179.73 $1,335.43
09/05/2031 $199,849.61 $2,515.15 $1,171.95 $1,343.21
10/05/2031 $198,498.58 $2,515.15 $1,164.12 $1,351.03
11/05/2031 $197,139.68 $2,515.15 $1,156.25 $1,358.90
12/05/2031 $195,772.86 $2,515.15 $1,148.34 $1,366.82
01/05/2032 $194,398.08 $2,515.15 $1,140.38 $1,374.78
02/05/2032 $193,015.30 $2,515.15 $1,132.37 $1,382.79
03/05/2032 $191,624.46 $2,515.15 $1,124.31 $1,390.84
04/05/2032 $190,225.52 $2,515.15 $1,116.21 $1,398.94
05/05/2032 $188,818.43 $2,515.15 $1,108.06 $1,407.09
06/05/2032 $187,403.14 $2,515.15 $1,099.87 $1,415.29
07/05/2032 $185,979.61 $2,515.15 $1,091.62 $1,423.53
08/05/2032 $184,547.79 $2,515.15 $1,083.33 $1,431.82
09/05/2032 $183,107.62 $2,515.15 $1,074.99 $1,440.16
10/05/2032 $181,659.07 $2,515.15 $1,066.60 $1,448.55
11/05/2032 $180,202.08 $2,515.15 $1,058.16 $1,456.99
12/05/2032 $178,736.60 $2,515.15 $1,049.68 $1,465.48
01/05/2033 $177,262.59 $2,515.15 $1,041.14 $1,474.01
02/05/2033 $175,779.99 $2,515.15 $1,032.55 $1,482.60
03/05/2033 $174,288.76 $2,515.15 $1,023.92 $1,491.24
04/05/2033 $172,788.83 $2,515.15 $1,015.23 $1,499.92
05/05/2033 $171,280.17 $2,515.15 $1,006.49 $1,508.66
06/05/2033 $169,762.73 $2,515.15 $997.71 $1,517.45
07/05/2033 $168,236.44 $2,515.15 $988.87 $1,526.29
08/05/2033 $166,701.26 $2,515.15 $979.98 $1,535.18
09/05/2033 $165,157.15 $2,515.15 $971.03 $1,544.12
10/05/2033 $163,604.03 $2,515.15 $962.04 $1,553.11
11/05/2033 $162,041.87 $2,515.15 $952.99 $1,562.16
12/05/2033 $160,470.61 $2,515.15 $943.89 $1,571.26
01/05/2034 $158,890.20 $2,515.15 $934.74 $1,580.41
02/05/2034 $157,300.58 $2,515.15 $925.54 $1,589.62
03/05/2034 $155,701.70 $2,515.15 $916.28 $1,598.88
04/05/2034 $154,093.51 $2,515.15 $906.96 $1,608.19
05/05/2034 $152,475.95 $2,515.15 $897.59 $1,617.56
06/05/2034 $150,848.97 $2,515.15 $888.17 $1,626.98
07/05/2034 $149,212.51 $2,515.15 $878.70 $1,636.46
08/05/2034 $147,566.52 $2,515.15 $869.16 $1,645.99
09/05/2034 $145,910.94 $2,515.15 $859.57 $1,655.58
10/05/2034 $144,245.72 $2,515.15 $849.93 $1,665.22
11/05/2034 $142,570.79 $2,515.15 $840.23 $1,674.92
12/05/2034 $140,886.12 $2,515.15 $830.47 $1,684.68
01/05/2035 $139,191.62 $2,515.15 $820.66 $1,694.49
02/05/2035 $137,487.26 $2,515.15 $810.79 $1,704.36
03/05/2035 $135,772.97 $2,515.15 $800.86 $1,714.29
04/05/2035 $134,048.69 $2,515.15 $790.88 $1,724.28
05/05/2035 $132,314.37 $2,515.15 $780.83 $1,734.32
06/05/2035 $130,569.95 $2,515.15 $770.73 $1,744.42
07/05/2035 $128,815.37 $2,515.15 $760.57 $1,754.58
08/05/2035 $127,050.56 $2,515.15 $750.35 $1,764.80
09/05/2035 $125,275.48 $2,515.15 $740.07 $1,775.08
10/05/2035 $123,490.05 $2,515.15 $729.73 $1,785.42
11/05/2035 $121,694.23 $2,515.15 $719.33 $1,795.82
12/05/2035 $119,887.94 $2,515.15 $708.87 $1,806.29
01/05/2036 $118,071.14 $2,515.15 $698.35 $1,816.81
02/05/2036 $116,243.75 $2,515.15 $687.76 $1,827.39
03/05/2036 $114,405.71 $2,515.15 $677.12 $1,838.03
04/05/2036 $112,556.97 $2,515.15 $666.41 $1,848.74
05/05/2036 $110,697.46 $2,515.15 $655.64 $1,859.51
06/05/2036 $108,827.12 $2,515.15 $644.81 $1,870.34
07/05/2036 $106,945.88 $2,515.15 $633.92 $1,881.24
08/05/2036 $105,053.69 $2,515.15 $622.96 $1,892.19
09/05/2036 $103,150.47 $2,515.15 $611.94 $1,903.22
10/05/2036 $101,236.17 $2,515.15 $600.85 $1,914.30
11/05/2036 $99,310.72 $2,515.15 $589.70 $1,925.45
12/05/2036 $97,374.05 $2,515.15 $578.48 $1,936.67
01/05/2037 $95,426.10 $2,515.15 $567.20 $1,947.95
02/05/2037 $93,466.80 $2,515.15 $555.86 $1,959.30
03/05/2037 $91,496.09 $2,515.15 $544.44 $1,970.71
04/05/2037 $89,513.90 $2,515.15 $532.96 $1,982.19
05/05/2037 $87,520.17 $2,515.15 $521.42 $1,993.74
06/05/2037 $85,514.82 $2,515.15 $509.80 $2,005.35
07/05/2037 $83,497.79 $2,515.15 $498.12 $2,017.03
08/05/2037 $81,469.01 $2,515.15 $486.37 $2,028.78
09/05/2037 $79,428.41 $2,515.15 $474.56 $2,040.60
10/05/2037 $77,375.93 $2,515.15 $462.67 $2,052.48
11/05/2037 $75,311.49 $2,515.15 $450.71 $2,064.44
12/05/2037 $73,235.02 $2,515.15 $438.69 $2,076.46
01/05/2038 $71,146.46 $2,515.15 $426.59 $2,088.56
02/05/2038 $69,045.74 $2,515.15 $414.43 $2,100.73
03/05/2038 $66,932.78 $2,515.15 $402.19 $2,112.96
04/05/2038 $64,807.51 $2,515.15 $389.88 $2,125.27
05/05/2038 $62,669.86 $2,515.15 $377.50 $2,137.65
06/05/2038 $60,519.75 $2,515.15 $365.05 $2,150.10
07/05/2038 $58,357.13 $2,515.15 $352.53 $2,162.63
08/05/2038 $56,181.90 $2,515.15 $339.93 $2,175.22
09/05/2038 $53,994.01 $2,515.15 $327.26 $2,187.89
10/05/2038 $51,793.37 $2,515.15 $314.52 $2,200.64
11/05/2038 $49,579.91 $2,515.15 $301.70 $2,213.46
12/05/2038 $47,353.56 $2,515.15 $288.80 $2,226.35
01/05/2039 $45,114.24 $2,515.15 $275.83 $2,239.32
02/05/2039 $42,861.88 $2,515.15 $262.79 $2,252.36
03/05/2039 $40,596.39 $2,515.15 $249.67 $2,265.48
04/05/2039 $38,317.71 $2,515.15 $236.47 $2,278.68
05/05/2039 $36,025.76 $2,515.15 $223.20 $2,291.95
06/05/2039 $33,720.46 $2,515.15 $209.85 $2,305.30
07/05/2039 $31,401.72 $2,515.15 $196.42 $2,318.73
08/05/2039 $29,069.49 $2,515.15 $182.92 $2,332.24
09/05/2039 $26,723.66 $2,515.15 $169.33 $2,345.82
10/05/2039 $24,364.17 $2,515.15 $155.67 $2,359.49
11/05/2039 $21,990.94 $2,515.15 $141.92 $2,373.23
12/05/2039 $19,603.88 $2,515.15 $128.10 $2,387.06
01/05/2040 $17,202.92 $2,515.15 $114.19 $2,400.96
02/05/2040 $14,787.98 $2,515.15 $100.21 $2,414.95
03/05/2040 $12,358.96 $2,515.15 $86.14 $2,429.01
04/05/2040 $9,915.80 $2,515.15 $71.99 $2,443.16
05/05/2040 $7,458.40 $2,515.15 $57.76 $2,457.39
06/05/2040 $4,986.69 $2,515.15 $43.45 $2,471.71
07/05/2040 $2,500.59 $2,515.15 $29.05 $2,486.11
08/05/2040 $0.00 $2,515.15 $14.57 $2,500.59
TOTAL: - $452,727.72 $172,727.72 $280,000.00

Change options for different scenario in the form below:

$
%