Use the calculator below to calculate your monthly home equity payment for the loan from Unity 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.
Interest Type: Fixed
Interest Rate: 7.875%
Term : 15 Years
| Date | Principal Balance? | Monthly Payment? | Interest? | Monthly Amortization? |
|---|---|---|---|---|
| 08/31/2025 | $289,152.62 | $2,750.50 | $1,903.13 | $847.38 |
| 10/01/2025 | $288,299.68 | $2,750.50 | $1,897.56 | $852.94 |
| 11/01/2025 | $287,441.14 | $2,750.50 | $1,891.97 | $858.54 |
| 12/01/2025 | $286,576.97 | $2,750.50 | $1,886.33 | $864.17 |
| 01/01/2026 | $285,707.13 | $2,750.50 | $1,880.66 | $869.84 |
| 02/01/2026 | $284,831.57 | $2,750.50 | $1,874.95 | $875.55 |
| 03/01/2026 | $283,950.28 | $2,750.50 | $1,869.21 | $881.30 |
| 04/01/2026 | $283,063.20 | $2,750.50 | $1,863.42 | $887.08 |
| 05/01/2026 | $282,170.29 | $2,750.50 | $1,857.60 | $892.90 |
| 06/01/2026 | $281,271.53 | $2,750.50 | $1,851.74 | $898.76 |
| 07/01/2026 | $280,366.87 | $2,750.50 | $1,845.84 | $904.66 |
| 08/01/2026 | $279,456.28 | $2,750.50 | $1,839.91 | $910.60 |
| 09/01/2026 | $278,539.70 | $2,750.50 | $1,833.93 | $916.57 |
| 10/01/2026 | $277,617.11 | $2,750.50 | $1,827.92 | $922.59 |
| 11/01/2026 | $276,688.47 | $2,750.50 | $1,821.86 | $928.64 |
| 12/01/2026 | $275,753.74 | $2,750.50 | $1,815.77 | $934.74 |
| 01/01/2027 | $274,812.86 | $2,750.50 | $1,809.63 | $940.87 |
| 02/01/2027 | $273,865.82 | $2,750.50 | $1,803.46 | $947.05 |
| 03/01/2027 | $272,912.56 | $2,750.50 | $1,797.24 | $953.26 |
| 04/01/2027 | $271,953.04 | $2,750.50 | $1,790.99 | $959.52 |
| 05/01/2027 | $270,987.23 | $2,750.50 | $1,784.69 | $965.81 |
| 06/01/2027 | $270,015.08 | $2,750.50 | $1,778.35 | $972.15 |
| 07/01/2027 | $269,036.55 | $2,750.50 | $1,771.97 | $978.53 |
| 08/01/2027 | $268,051.60 | $2,750.50 | $1,765.55 | $984.95 |
| 09/01/2027 | $267,060.18 | $2,750.50 | $1,759.09 | $991.42 |
| 10/01/2027 | $266,062.26 | $2,750.50 | $1,752.58 | $997.92 |
| 11/01/2027 | $265,057.79 | $2,750.50 | $1,746.03 | $1,004.47 |
| 12/01/2027 | $264,046.73 | $2,750.50 | $1,739.44 | $1,011.06 |
| 01/01/2028 | $263,029.03 | $2,750.50 | $1,732.81 | $1,017.70 |
| 02/01/2028 | $262,004.65 | $2,750.50 | $1,726.13 | $1,024.38 |
| 03/01/2028 | $260,973.55 | $2,750.50 | $1,719.41 | $1,031.10 |
| 04/01/2028 | $259,935.69 | $2,750.50 | $1,712.64 | $1,037.87 |
| 05/01/2028 | $258,891.01 | $2,750.50 | $1,705.83 | $1,044.68 |
| 06/01/2028 | $257,839.48 | $2,750.50 | $1,698.97 | $1,051.53 |
| 07/01/2028 | $256,781.04 | $2,750.50 | $1,692.07 | $1,058.43 |
| 08/01/2028 | $255,715.66 | $2,750.50 | $1,685.13 | $1,065.38 |
| 09/01/2028 | $254,643.29 | $2,750.50 | $1,678.13 | $1,072.37 |
| 10/01/2028 | $253,563.89 | $2,750.50 | $1,671.10 | $1,079.41 |
| 11/01/2028 | $252,477.39 | $2,750.50 | $1,664.01 | $1,086.49 |
| 12/01/2028 | $251,383.77 | $2,750.50 | $1,656.88 | $1,093.62 |
| 01/01/2029 | $250,282.97 | $2,750.50 | $1,649.71 | $1,100.80 |
| 02/01/2029 | $249,174.95 | $2,750.50 | $1,642.48 | $1,108.02 |
| 03/01/2029 | $248,059.66 | $2,750.50 | $1,635.21 | $1,115.29 |
| 04/01/2029 | $246,937.04 | $2,750.50 | $1,627.89 | $1,122.61 |
| 05/01/2029 | $245,807.06 | $2,750.50 | $1,620.52 | $1,129.98 |
| 06/01/2029 | $244,669.67 | $2,750.50 | $1,613.11 | $1,137.40 |
| 07/01/2029 | $243,524.81 | $2,750.50 | $1,605.64 | $1,144.86 |
| 08/01/2029 | $242,372.44 | $2,750.50 | $1,598.13 | $1,152.37 |
| 09/01/2029 | $241,212.50 | $2,750.50 | $1,590.57 | $1,159.94 |
| 10/01/2029 | $240,044.95 | $2,750.50 | $1,582.96 | $1,167.55 |
| 11/01/2029 | $238,869.74 | $2,750.50 | $1,575.30 | $1,175.21 |
| 12/01/2029 | $237,686.82 | $2,750.50 | $1,567.58 | $1,182.92 |
| 01/01/2030 | $236,496.14 | $2,750.50 | $1,559.82 | $1,190.68 |
| 02/01/2030 | $235,297.64 | $2,750.50 | $1,552.01 | $1,198.50 |
| 03/01/2030 | $234,091.27 | $2,750.50 | $1,544.14 | $1,206.36 |
| 04/01/2030 | $232,876.99 | $2,750.50 | $1,536.22 | $1,214.28 |
| 05/01/2030 | $231,654.74 | $2,750.50 | $1,528.26 | $1,222.25 |
| 06/01/2030 | $230,424.47 | $2,750.50 | $1,520.23 | $1,230.27 |
| 07/01/2030 | $229,186.13 | $2,750.50 | $1,512.16 | $1,238.34 |
| 08/01/2030 | $227,939.66 | $2,750.50 | $1,504.03 | $1,246.47 |
| 09/01/2030 | $226,685.01 | $2,750.50 | $1,495.85 | $1,254.65 |
| 10/01/2030 | $225,422.12 | $2,750.50 | $1,487.62 | $1,262.88 |
| 11/01/2030 | $224,150.95 | $2,750.50 | $1,479.33 | $1,271.17 |
| 12/01/2030 | $222,871.44 | $2,750.50 | $1,470.99 | $1,279.51 |
| 01/01/2031 | $221,583.53 | $2,750.50 | $1,462.59 | $1,287.91 |
| 02/01/2031 | $220,287.16 | $2,750.50 | $1,454.14 | $1,296.36 |
| 03/01/2031 | $218,982.29 | $2,750.50 | $1,445.63 | $1,304.87 |
| 04/01/2031 | $217,668.86 | $2,750.50 | $1,437.07 | $1,313.43 |
| 05/01/2031 | $216,346.81 | $2,750.50 | $1,428.45 | $1,322.05 |
| 06/01/2031 | $215,016.08 | $2,750.50 | $1,419.78 | $1,330.73 |
| 07/01/2031 | $213,676.62 | $2,750.50 | $1,411.04 | $1,339.46 |
| 08/01/2031 | $212,328.37 | $2,750.50 | $1,402.25 | $1,348.25 |
| 09/01/2031 | $210,971.27 | $2,750.50 | $1,393.40 | $1,357.10 |
| 10/01/2031 | $209,605.26 | $2,750.50 | $1,384.50 | $1,366.01 |
| 11/01/2031 | $208,230.29 | $2,750.50 | $1,375.53 | $1,374.97 |
| 12/01/2031 | $206,846.30 | $2,750.50 | $1,366.51 | $1,383.99 |
| 01/01/2032 | $205,453.22 | $2,750.50 | $1,357.43 | $1,393.08 |
| 02/01/2032 | $204,051.00 | $2,750.50 | $1,348.29 | $1,402.22 |
| 03/01/2032 | $202,639.58 | $2,750.50 | $1,339.08 | $1,411.42 |
| 04/01/2032 | $201,218.90 | $2,750.50 | $1,329.82 | $1,420.68 |
| 05/01/2032 | $199,788.90 | $2,750.50 | $1,320.50 | $1,430.01 |
| 06/01/2032 | $198,349.51 | $2,750.50 | $1,311.11 | $1,439.39 |
| 07/01/2032 | $196,900.67 | $2,750.50 | $1,301.67 | $1,448.84 |
| 08/01/2032 | $195,442.33 | $2,750.50 | $1,292.16 | $1,458.34 |
| 09/01/2032 | $193,974.41 | $2,750.50 | $1,282.59 | $1,467.91 |
| 10/01/2032 | $192,496.86 | $2,750.50 | $1,272.96 | $1,477.55 |
| 11/01/2032 | $191,009.62 | $2,750.50 | $1,263.26 | $1,487.24 |
| 12/01/2032 | $189,512.62 | $2,750.50 | $1,253.50 | $1,497.00 |
| 01/01/2033 | $188,005.79 | $2,750.50 | $1,243.68 | $1,506.83 |
| 02/01/2033 | $186,489.07 | $2,750.50 | $1,233.79 | $1,516.72 |
| 03/01/2033 | $184,962.40 | $2,750.50 | $1,223.83 | $1,526.67 |
| 04/01/2033 | $183,425.71 | $2,750.50 | $1,213.82 | $1,536.69 |
| 05/01/2033 | $181,878.94 | $2,750.50 | $1,203.73 | $1,546.77 |
| 06/01/2033 | $180,322.02 | $2,750.50 | $1,193.58 | $1,556.92 |
| 07/01/2033 | $178,754.87 | $2,750.50 | $1,183.36 | $1,567.14 |
| 08/01/2033 | $177,177.45 | $2,750.50 | $1,173.08 | $1,577.43 |
| 09/01/2033 | $175,589.67 | $2,750.50 | $1,162.73 | $1,587.78 |
| 10/01/2033 | $173,991.47 | $2,750.50 | $1,152.31 | $1,598.20 |
| 11/01/2033 | $172,382.79 | $2,750.50 | $1,141.82 | $1,608.69 |
| 12/01/2033 | $170,763.55 | $2,750.50 | $1,131.26 | $1,619.24 |
| 01/01/2034 | $169,133.68 | $2,750.50 | $1,120.64 | $1,629.87 |
| 02/01/2034 | $167,493.11 | $2,750.50 | $1,109.94 | $1,640.56 |
| 03/01/2034 | $165,841.78 | $2,750.50 | $1,099.17 | $1,651.33 |
| 04/01/2034 | $164,179.61 | $2,750.50 | $1,088.34 | $1,662.17 |
| 05/01/2034 | $162,506.54 | $2,750.50 | $1,077.43 | $1,673.08 |
| 06/01/2034 | $160,822.48 | $2,750.50 | $1,066.45 | $1,684.06 |
| 07/01/2034 | $159,127.37 | $2,750.50 | $1,055.40 | $1,695.11 |
| 08/01/2034 | $157,421.14 | $2,750.50 | $1,044.27 | $1,706.23 |
| 09/01/2034 | $155,703.71 | $2,750.50 | $1,033.08 | $1,717.43 |
| 10/01/2034 | $153,975.02 | $2,750.50 | $1,021.81 | $1,728.70 |
| 11/01/2034 | $152,234.97 | $2,750.50 | $1,010.46 | $1,740.04 |
| 12/01/2034 | $150,483.51 | $2,750.50 | $999.04 | $1,751.46 |
| 01/01/2035 | $148,720.55 | $2,750.50 | $987.55 | $1,762.96 |
| 02/01/2035 | $146,946.03 | $2,750.50 | $975.98 | $1,774.53 |
| 03/01/2035 | $145,159.86 | $2,750.50 | $964.33 | $1,786.17 |
| 04/01/2035 | $143,361.96 | $2,750.50 | $952.61 | $1,797.89 |
| 05/01/2035 | $141,552.27 | $2,750.50 | $940.81 | $1,809.69 |
| 06/01/2035 | $139,730.70 | $2,750.50 | $928.94 | $1,821.57 |
| 07/01/2035 | $137,897.18 | $2,750.50 | $916.98 | $1,833.52 |
| 08/01/2035 | $136,051.63 | $2,750.50 | $904.95 | $1,845.55 |
| 09/01/2035 | $134,193.96 | $2,750.50 | $892.84 | $1,857.67 |
| 10/01/2035 | $132,324.10 | $2,750.50 | $880.65 | $1,869.86 |
| 11/01/2035 | $130,441.98 | $2,750.50 | $868.38 | $1,882.13 |
| 12/01/2035 | $128,547.50 | $2,750.50 | $856.03 | $1,894.48 |
| 01/01/2036 | $126,640.59 | $2,750.50 | $843.59 | $1,906.91 |
| 02/01/2036 | $124,721.16 | $2,750.50 | $831.08 | $1,919.43 |
| 03/01/2036 | $122,789.14 | $2,750.50 | $818.48 | $1,932.02 |
| 04/01/2036 | $120,844.44 | $2,750.50 | $805.80 | $1,944.70 |
| 05/01/2036 | $118,886.97 | $2,750.50 | $793.04 | $1,957.46 |
| 06/01/2036 | $116,916.67 | $2,750.50 | $780.20 | $1,970.31 |
| 07/01/2036 | $114,933.43 | $2,750.50 | $767.27 | $1,983.24 |
| 08/01/2036 | $112,937.17 | $2,750.50 | $754.25 | $1,996.25 |
| 09/01/2036 | $110,927.82 | $2,750.50 | $741.15 | $2,009.35 |
| 10/01/2036 | $108,905.28 | $2,750.50 | $727.96 | $2,022.54 |
| 11/01/2036 | $106,869.46 | $2,750.50 | $714.69 | $2,035.81 |
| 12/01/2036 | $104,820.29 | $2,750.50 | $701.33 | $2,049.17 |
| 01/01/2037 | $102,757.67 | $2,750.50 | $687.88 | $2,062.62 |
| 02/01/2037 | $100,681.51 | $2,750.50 | $674.35 | $2,076.16 |
| 03/01/2037 | $98,591.73 | $2,750.50 | $660.72 | $2,089.78 |
| 04/01/2037 | $96,488.23 | $2,750.50 | $647.01 | $2,103.50 |
| 05/01/2037 | $94,370.93 | $2,750.50 | $633.20 | $2,117.30 |
| 06/01/2037 | $92,239.74 | $2,750.50 | $619.31 | $2,131.20 |
| 07/01/2037 | $90,094.56 | $2,750.50 | $605.32 | $2,145.18 |
| 08/01/2037 | $87,935.30 | $2,750.50 | $591.25 | $2,159.26 |
| 09/01/2037 | $85,761.87 | $2,750.50 | $577.08 | $2,173.43 |
| 10/01/2037 | $83,574.17 | $2,750.50 | $562.81 | $2,187.69 |
| 11/01/2037 | $81,372.13 | $2,750.50 | $548.46 | $2,202.05 |
| 12/01/2037 | $79,155.63 | $2,750.50 | $534.00 | $2,216.50 |
| 01/01/2038 | $76,924.58 | $2,750.50 | $519.46 | $2,231.05 |
| 02/01/2038 | $74,678.89 | $2,750.50 | $504.82 | $2,245.69 |
| 03/01/2038 | $72,418.47 | $2,750.50 | $490.08 | $2,260.42 |
| 04/01/2038 | $70,143.21 | $2,750.50 | $475.25 | $2,275.26 |
| 05/01/2038 | $67,853.02 | $2,750.50 | $460.31 | $2,290.19 |
| 06/01/2038 | $65,547.80 | $2,750.50 | $445.29 | $2,305.22 |
| 07/01/2038 | $63,227.45 | $2,750.50 | $430.16 | $2,320.35 |
| 08/01/2038 | $60,891.88 | $2,750.50 | $414.93 | $2,335.57 |
| 09/01/2038 | $58,540.98 | $2,750.50 | $399.60 | $2,350.90 |
| 10/01/2038 | $56,174.65 | $2,750.50 | $384.18 | $2,366.33 |
| 11/01/2038 | $53,792.79 | $2,750.50 | $368.65 | $2,381.86 |
| 12/01/2038 | $51,395.30 | $2,750.50 | $353.02 | $2,397.49 |
| 01/01/2039 | $48,982.08 | $2,750.50 | $337.28 | $2,413.22 |
| 02/01/2039 | $46,553.02 | $2,750.50 | $321.44 | $2,429.06 |
| 03/01/2039 | $44,108.02 | $2,750.50 | $305.50 | $2,445.00 |
| 04/01/2039 | $41,646.97 | $2,750.50 | $289.46 | $2,461.05 |
| 05/01/2039 | $39,169.77 | $2,750.50 | $273.31 | $2,477.20 |
| 06/01/2039 | $36,676.32 | $2,750.50 | $257.05 | $2,493.45 |
| 07/01/2039 | $34,166.51 | $2,750.50 | $240.69 | $2,509.82 |
| 08/01/2039 | $31,640.22 | $2,750.50 | $224.22 | $2,526.29 |
| 09/01/2039 | $29,097.35 | $2,750.50 | $207.64 | $2,542.87 |
| 10/01/2039 | $26,537.80 | $2,750.50 | $190.95 | $2,559.55 |
| 11/01/2039 | $23,961.45 | $2,750.50 | $174.15 | $2,576.35 |
| 12/01/2039 | $21,368.19 | $2,750.50 | $157.25 | $2,593.26 |
| 01/01/2040 | $18,757.92 | $2,750.50 | $140.23 | $2,610.28 |
| 02/01/2040 | $16,130.51 | $2,750.50 | $123.10 | $2,627.41 |
| 03/01/2040 | $13,485.86 | $2,750.50 | $105.86 | $2,644.65 |
| 04/01/2040 | $10,823.86 | $2,750.50 | $88.50 | $2,662.00 |
| 05/01/2040 | $8,144.39 | $2,750.50 | $71.03 | $2,679.47 |
| 06/01/2040 | $5,447.33 | $2,750.50 | $53.45 | $2,697.06 |
| 07/01/2040 | $2,732.57 | $2,750.50 | $35.75 | $2,714.76 |
| 08/01/2040 | $0.00 | $2,750.50 | $17.93 | $2,732.57 |
| TOTAL: | - | $495,090.83 | $205,090.83 | $290,000.00 |
Change options for different scenario in the form below: