Home Equity Loan product from Frost Bank - Amortization Schedule Calculator

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

Home Equity product from Frost Bank

Product Total Termlength: 15 Years
Interest Rate: 7.67%

Monthly Payment: $ 2,997.44

Date	Principal Balance^?	Monthly Payment^?	Interest^?	Monthly Amortization^?
07/18/2025	$319,047.90	$2,997.44	$2,045.33	$952.10
08/18/2025	$318,089.71	$2,997.44	$2,039.25	$958.19
09/18/2025	$317,125.39	$2,997.44	$2,033.12	$964.31
10/18/2025	$316,154.92	$2,997.44	$2,026.96	$970.48
11/18/2025	$315,178.24	$2,997.44	$2,020.76	$976.68
12/18/2025	$314,195.31	$2,997.44	$2,014.51	$982.92
01/18/2026	$313,206.11	$2,997.44	$2,008.23	$989.21
02/18/2026	$312,210.58	$2,997.44	$2,001.91	$995.53
03/18/2026	$311,208.69	$2,997.44	$1,995.55	$1,001.89
04/18/2026	$310,200.39	$2,997.44	$1,989.14	$1,008.30
05/18/2026	$309,185.65	$2,997.44	$1,982.70	$1,014.74
06/18/2026	$308,164.43	$2,997.44	$1,976.21	$1,021.23
07/18/2026	$307,136.67	$2,997.44	$1,969.68	$1,027.75
08/18/2026	$306,102.35	$2,997.44	$1,963.12	$1,034.32
09/18/2026	$305,061.42	$2,997.44	$1,956.50	$1,040.93
10/18/2026	$304,013.83	$2,997.44	$1,949.85	$1,047.59
11/18/2026	$302,959.55	$2,997.44	$1,943.16	$1,054.28
12/18/2026	$301,898.53	$2,997.44	$1,936.42	$1,061.02
01/18/2027	$300,830.73	$2,997.44	$1,929.63	$1,067.80
02/18/2027	$299,756.10	$2,997.44	$1,922.81	$1,074.63
03/18/2027	$298,674.60	$2,997.44	$1,915.94	$1,081.50
04/18/2027	$297,586.19	$2,997.44	$1,909.03	$1,088.41
05/18/2027	$296,490.83	$2,997.44	$1,902.07	$1,095.37
06/18/2027	$295,388.46	$2,997.44	$1,895.07	$1,102.37
07/18/2027	$294,279.05	$2,997.44	$1,888.02	$1,109.41
08/18/2027	$293,162.55	$2,997.44	$1,880.93	$1,116.50
09/18/2027	$292,038.91	$2,997.44	$1,873.80	$1,123.64
10/18/2027	$290,908.08	$2,997.44	$1,866.62	$1,130.82
11/18/2027	$289,770.03	$2,997.44	$1,859.39	$1,138.05
12/18/2027	$288,624.71	$2,997.44	$1,852.11	$1,145.32
01/18/2028	$287,472.07	$2,997.44	$1,844.79	$1,152.64
02/18/2028	$286,312.06	$2,997.44	$1,837.43	$1,160.01
03/18/2028	$285,144.63	$2,997.44	$1,830.01	$1,167.43
04/18/2028	$283,969.74	$2,997.44	$1,822.55	$1,174.89
05/18/2028	$282,787.34	$2,997.44	$1,815.04	$1,182.40
06/18/2028	$281,597.39	$2,997.44	$1,807.48	$1,189.95
07/18/2028	$280,399.83	$2,997.44	$1,799.88	$1,197.56
08/18/2028	$279,194.61	$2,997.44	$1,792.22	$1,205.21
09/18/2028	$277,981.70	$2,997.44	$1,784.52	$1,212.92
10/18/2028	$276,761.02	$2,997.44	$1,776.77	$1,220.67
11/18/2028	$275,532.55	$2,997.44	$1,768.96	$1,228.47
12/18/2028	$274,296.23	$2,997.44	$1,761.11	$1,236.32
01/18/2029	$273,052.00	$2,997.44	$1,753.21	$1,244.23
02/18/2029	$271,799.82	$2,997.44	$1,745.26	$1,252.18
03/18/2029	$270,539.64	$2,997.44	$1,737.25	$1,260.18
04/18/2029	$269,271.40	$2,997.44	$1,729.20	$1,268.24
05/18/2029	$267,995.05	$2,997.44	$1,721.09	$1,276.34
06/18/2029	$266,710.55	$2,997.44	$1,712.94	$1,284.50
07/18/2029	$265,417.84	$2,997.44	$1,704.72	$1,292.71
08/18/2029	$264,116.86	$2,997.44	$1,696.46	$1,300.97
09/18/2029	$262,807.57	$2,997.44	$1,688.15	$1,309.29
10/18/2029	$261,489.92	$2,997.44	$1,679.78	$1,317.66
11/18/2029	$260,163.83	$2,997.44	$1,671.36	$1,326.08
12/18/2029	$258,829.28	$2,997.44	$1,662.88	$1,334.56
01/18/2030	$257,486.19	$2,997.44	$1,654.35	$1,343.09
02/18/2030	$256,134.52	$2,997.44	$1,645.77	$1,351.67
03/18/2030	$254,774.21	$2,997.44	$1,637.13	$1,360.31
04/18/2030	$253,405.20	$2,997.44	$1,628.43	$1,369.01
05/18/2030	$252,027.45	$2,997.44	$1,619.68	$1,377.76
06/18/2030	$250,640.89	$2,997.44	$1,610.88	$1,386.56
07/18/2030	$249,245.46	$2,997.44	$1,602.01	$1,395.42
08/18/2030	$247,841.12	$2,997.44	$1,593.09	$1,404.34
09/18/2030	$246,427.80	$2,997.44	$1,584.12	$1,413.32
10/18/2030	$245,005.45	$2,997.44	$1,575.08	$1,422.35
11/18/2030	$243,574.00	$2,997.44	$1,565.99	$1,431.44
12/18/2030	$242,133.41	$2,997.44	$1,556.84	$1,440.59
01/18/2031	$240,683.61	$2,997.44	$1,547.64	$1,449.80
02/18/2031	$239,224.54	$2,997.44	$1,538.37	$1,459.07
03/18/2031	$237,756.15	$2,997.44	$1,529.04	$1,468.39
04/18/2031	$236,278.37	$2,997.44	$1,519.66	$1,477.78
05/18/2031	$234,791.14	$2,997.44	$1,510.21	$1,487.22
06/18/2031	$233,294.41	$2,997.44	$1,500.71	$1,496.73
07/18/2031	$231,788.11	$2,997.44	$1,491.14	$1,506.30
08/18/2031	$230,272.19	$2,997.44	$1,481.51	$1,515.92
09/18/2031	$228,746.58	$2,997.44	$1,471.82	$1,525.61
10/18/2031	$227,211.21	$2,997.44	$1,462.07	$1,535.37
11/18/2031	$225,666.03	$2,997.44	$1,452.26	$1,545.18
12/18/2031	$224,110.98	$2,997.44	$1,442.38	$1,555.06
01/18/2032	$222,545.98	$2,997.44	$1,432.44	$1,564.99
02/18/2032	$220,970.98	$2,997.44	$1,422.44	$1,575.00
03/18/2032	$219,385.92	$2,997.44	$1,412.37	$1,585.06
04/18/2032	$217,790.72	$2,997.44	$1,402.24	$1,595.20
05/18/2032	$216,185.33	$2,997.44	$1,392.05	$1,605.39
06/18/2032	$214,569.68	$2,997.44	$1,381.78	$1,615.65
07/18/2032	$212,943.70	$2,997.44	$1,371.46	$1,625.98
08/18/2032	$211,307.33	$2,997.44	$1,361.07	$1,636.37
09/18/2032	$209,660.50	$2,997.44	$1,350.61	$1,646.83
10/18/2032	$208,003.14	$2,997.44	$1,340.08	$1,657.36
11/18/2032	$206,335.19	$2,997.44	$1,329.49	$1,667.95
12/18/2032	$204,656.58	$2,997.44	$1,318.83	$1,678.61
01/18/2033	$202,967.24	$2,997.44	$1,308.10	$1,689.34
02/18/2033	$201,267.10	$2,997.44	$1,297.30	$1,700.14
03/18/2033	$199,556.09	$2,997.44	$1,286.43	$1,711.01
04/18/2033	$197,834.15	$2,997.44	$1,275.50	$1,721.94
05/18/2033	$196,101.21	$2,997.44	$1,264.49	$1,732.95
06/18/2033	$194,357.18	$2,997.44	$1,253.41	$1,744.02
07/18/2033	$192,602.01	$2,997.44	$1,242.27	$1,755.17
08/18/2033	$190,835.62	$2,997.44	$1,231.05	$1,766.39
09/18/2033	$189,057.94	$2,997.44	$1,219.76	$1,777.68
10/18/2033	$187,268.90	$2,997.44	$1,208.40	$1,789.04
11/18/2033	$185,468.42	$2,997.44	$1,196.96	$1,800.48
12/18/2033	$183,656.44	$2,997.44	$1,185.45	$1,811.98
01/18/2034	$181,832.87	$2,997.44	$1,173.87	$1,823.57
02/18/2034	$179,997.65	$2,997.44	$1,162.22	$1,835.22
03/18/2034	$178,150.70	$2,997.44	$1,150.48	$1,846.95
04/18/2034	$176,291.94	$2,997.44	$1,138.68	$1,858.76
05/18/2034	$174,421.30	$2,997.44	$1,126.80	$1,870.64
06/18/2034	$172,538.71	$2,997.44	$1,114.84	$1,882.59
07/18/2034	$170,644.08	$2,997.44	$1,102.81	$1,894.63
08/18/2034	$168,737.34	$2,997.44	$1,090.70	$1,906.74
09/18/2034	$166,818.42	$2,997.44	$1,078.51	$1,918.92
10/18/2034	$164,887.23	$2,997.44	$1,066.25	$1,931.19
11/18/2034	$162,943.70	$2,997.44	$1,053.90	$1,943.53
12/18/2034	$160,987.74	$2,997.44	$1,041.48	$1,955.96
01/18/2035	$159,019.28	$2,997.44	$1,028.98	$1,968.46
02/18/2035	$157,038.25	$2,997.44	$1,016.40	$1,981.04
03/18/2035	$155,044.54	$2,997.44	$1,003.74	$1,993.70
04/18/2035	$153,038.10	$2,997.44	$990.99	$2,006.44
05/18/2035	$151,018.83	$2,997.44	$978.17	$2,019.27
06/18/2035	$148,986.66	$2,997.44	$965.26	$2,032.18
07/18/2035	$146,941.49	$2,997.44	$952.27	$2,045.16
08/18/2035	$144,883.26	$2,997.44	$939.20	$2,058.24
09/18/2035	$142,811.86	$2,997.44	$926.05	$2,071.39
10/18/2035	$140,727.23	$2,997.44	$912.81	$2,084.63
11/18/2035	$138,629.28	$2,997.44	$899.48	$2,097.96
12/18/2035	$136,517.91	$2,997.44	$886.07	$2,111.37
01/18/2036	$134,393.05	$2,997.44	$872.58	$2,124.86
02/18/2036	$132,254.61	$2,997.44	$859.00	$2,138.44
03/18/2036	$130,102.50	$2,997.44	$845.33	$2,152.11
04/18/2036	$127,936.63	$2,997.44	$831.57	$2,165.87
05/18/2036	$125,756.93	$2,997.44	$817.73	$2,179.71
06/18/2036	$123,563.29	$2,997.44	$803.80	$2,193.64
07/18/2036	$121,355.62	$2,997.44	$789.78	$2,207.66
08/18/2036	$119,133.85	$2,997.44	$775.66	$2,221.77
09/18/2036	$116,897.88	$2,997.44	$761.46	$2,235.97
10/18/2036	$114,647.61	$2,997.44	$747.17	$2,250.26
11/18/2036	$112,382.96	$2,997.44	$732.79	$2,264.65
12/18/2036	$110,103.84	$2,997.44	$718.31	$2,279.12
01/18/2037	$107,810.15	$2,997.44	$703.75	$2,293.69
02/18/2037	$105,501.80	$2,997.44	$689.09	$2,308.35
03/18/2037	$103,178.70	$2,997.44	$674.33	$2,323.10
04/18/2037	$100,840.74	$2,997.44	$659.48	$2,337.95
05/18/2037	$98,487.85	$2,997.44	$644.54	$2,352.90
06/18/2037	$96,119.91	$2,997.44	$629.50	$2,367.94
07/18/2037	$93,736.84	$2,997.44	$614.37	$2,383.07
08/18/2037	$91,338.54	$2,997.44	$599.13	$2,398.30
09/18/2037	$88,924.90	$2,997.44	$583.81	$2,413.63
10/18/2037	$86,495.85	$2,997.44	$568.38	$2,429.06
11/18/2037	$84,051.26	$2,997.44	$552.85	$2,444.58
12/18/2037	$81,591.05	$2,997.44	$537.23	$2,460.21
01/18/2038	$79,115.12	$2,997.44	$521.50	$2,475.93
02/18/2038	$76,623.36	$2,997.44	$505.68	$2,491.76
03/18/2038	$74,115.67	$2,997.44	$489.75	$2,507.69
04/18/2038	$71,591.96	$2,997.44	$473.72	$2,523.71
05/18/2038	$69,052.11	$2,997.44	$457.59	$2,539.85
06/18/2038	$66,496.03	$2,997.44	$441.36	$2,556.08
07/18/2038	$63,923.62	$2,997.44	$425.02	$2,572.42
08/18/2038	$61,334.76	$2,997.44	$408.58	$2,588.86
09/18/2038	$58,729.35	$2,997.44	$392.03	$2,605.41
10/18/2038	$56,107.29	$2,997.44	$375.38	$2,622.06
11/18/2038	$53,468.47	$2,997.44	$358.62	$2,638.82
12/18/2038	$50,812.79	$2,997.44	$341.75	$2,655.68
01/18/2039	$48,140.13	$2,997.44	$324.78	$2,672.66
02/18/2039	$45,450.39	$2,997.44	$307.70	$2,689.74
03/18/2039	$42,743.46	$2,997.44	$290.50	$2,706.93
04/18/2039	$40,019.22	$2,997.44	$273.20	$2,724.24
05/18/2039	$37,277.57	$2,997.44	$255.79	$2,741.65
06/18/2039	$34,518.40	$2,997.44	$238.27	$2,759.17
07/18/2039	$31,741.59	$2,997.44	$220.63	$2,776.81
08/18/2039	$28,947.04	$2,997.44	$202.88	$2,794.56
09/18/2039	$26,134.62	$2,997.44	$185.02	$2,812.42
10/18/2039	$23,304.23	$2,997.44	$167.04	$2,830.39
11/18/2039	$20,455.74	$2,997.44	$148.95	$2,848.48
12/18/2039	$17,589.05	$2,997.44	$130.75	$2,866.69
01/18/2040	$14,704.04	$2,997.44	$112.42	$2,885.01
02/18/2040	$11,800.58	$2,997.44	$93.98	$2,903.45
03/18/2040	$8,878.57	$2,997.44	$75.43	$2,922.01
04/18/2040	$5,937.88	$2,997.44	$56.75	$2,940.69
05/18/2040	$2,978.40	$2,997.44	$37.95	$2,959.48
06/18/2040	$0.00	$2,997.44	$19.04	$2,978.40
TOTAL:	-	$539,538.70	$219,538.70	$320,000.00

Change options for different scenario in the form below:

Featured Vermont Home Equity Rates 2025

Lender	APR (%)^?	Monthly Payment^?	Learn More
Achieve Loans	10.500 % %	$553	Learn More
Competitive rates, Pre-qualify in minutes Mortgage Advisors standing by to help find the best solution Flexible terms with fast funding Minimum credit score: 640 More Info
Home Equity loans are available through our affiliate Achieve Loans (NMLS ID #1810501). Equal Housing Opportunity. Offers may vary and loan requests are subject to eligibility requirements, application review, loan amount, loan term, and lender approval. Product terms are subject to change at any time. Offers are a line of credit. Loans are not available to residents of all states and available loan terms/fees may vary by state where offered. Line amounts are between $15,000 and $300,000 and are assigned based on product type, debt-to-income ratio, and combined loan-to-value ratio. 10, 15, 20, and 30-year terms available. Minimum 600 credit score applies for debt consolidation requests (20 and 30 year terms require a minimum credit score of 640), minimum 700 applies for cash out requests. Other terms, conditions and restrictions apply. Fixed rate APRs range from 6.74% - 14.75% and are assigned based on underwriting requirements; offer APRs may include a discount for automatic payment enrollment (autopay enrollment is not a condition of loan approval). All terms have a 5-year draw period with the remaining term being a no draw period. Payments are fully amortized during each period and determined on the outstanding principal balance each month and can fluctuate during the draw period. Closing fees range from $750 to $6,685, depending on line amount and state law requirements and typically include origination (3.5% of line amount) and underwriting ($725) fees if allowed by law. Property must be owner-occupied. Combined loan-to-value ratio may not exceed 80% (20 and 30 year debt consolidation requests may not exceed 75%), including the new loan request. Property insurance is required and flood insurance may be required if the subject property is located in a flood zone. You must pledge your home as collateral. Equal Housing Opportunity. Contact Achieve Loans for further details.
District Lending	No Lender Fees		Learn More
No Lender Fees Fast Easy Over 20 Years Experience More Info
HELOC, HELOAN or CASHOUT REFI all available.
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
Owning.com	Find what’s best for you: HELOC, Home Equity Loan, Cash Out Refi		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
Owning is a division of Guaranteed Rate, Inc, NMLS #2611 Headquarters: 3940 N Ravenswood, Chicago IL 60613. 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 government 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.
CrossCountry Mortgage, LLC	Unlock Your Home's Potential		Learn More
Transform Your Home Equity Into Cash: Explore our Tech-Powered Solutions! Unlock Your Home's Value: Discover the Power of our Online HELOC! Maximize Your Equity: Get Cash-Out Using Our HELOC for Your Next Big Step Secure Your Future: Experience the Ease of our Fixed Home Equity Loans More Info
Please note that the interest rates offered are subject to change based on market conditions and borrower eligibility. The pricing and rate provided are accurate as of the specified date. It is important to be aware that the minimum loan amount for any loan program is $50,000. The specific amount and terms of the credit offer will be determined based on underwriting approval and guidelines, which include factors such as your credit history, your ability to make payments, and the available equity in your home. To qualify for this offer, you must meet the required criteria and demonstrate creditworthiness. Additionally, providing up to two years of income verification may be necessary. The severity of your credit may also impact the required down payment. It is crucial to understand that the lender reserves the right to cancel this offer if the provided information cannot be verified. Please note that all bankruptcies must be discharged in order to be eligible. This offer is nontransferable and is specifically available for single-family residences or owner-occupied condominiums. Please be aware that mobile homes and cooperatives are not included in this offer. It is important to note that the lender must hold a valid first lien position, and property hazard insurance is a requirement. These are some key details to consider when evaluating this offer. It is essential to thoroughly review the terms and conditions and seek clarification from the lender regarding any specific questions or concerns you may have before proceeding with the application process.
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 Loan product from Frost Bank - Amortization Schedule Calculator

Home Equity product from Frost Bank

Featured Vermont Home Equity Rates 2025

Home Equity and Mortgage Rate Newsletter

Download a Free eBook