Use the calculator below to calculate your monthly home equity payment for the loan from Univest Bank and Trust Co.. 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: 10.030%
Term : 15 Years
| Date | Principal Balance? | Monthly Payment? | Interest? | Monthly Amortization? |
|---|---|---|---|---|
| 12/14/2025 | $249,398.48 | $2,691.10 | $2,089.58 | $601.52 |
| 01/14/2026 | $248,791.93 | $2,691.10 | $2,084.56 | $606.55 |
| 02/14/2026 | $248,180.32 | $2,691.10 | $2,079.49 | $611.62 |
| 03/14/2026 | $247,563.59 | $2,691.10 | $2,074.37 | $616.73 |
| 04/14/2026 | $246,941.70 | $2,691.10 | $2,069.22 | $621.88 |
| 05/14/2026 | $246,314.62 | $2,691.10 | $2,064.02 | $627.08 |
| 06/14/2026 | $245,682.30 | $2,691.10 | $2,058.78 | $632.32 |
| 07/14/2026 | $245,044.69 | $2,691.10 | $2,053.49 | $637.61 |
| 08/14/2026 | $244,401.75 | $2,691.10 | $2,048.17 | $642.94 |
| 09/14/2026 | $243,753.44 | $2,691.10 | $2,042.79 | $648.31 |
| 10/14/2026 | $243,099.71 | $2,691.10 | $2,037.37 | $653.73 |
| 11/14/2026 | $242,440.52 | $2,691.10 | $2,031.91 | $659.19 |
| 12/14/2026 | $241,775.81 | $2,691.10 | $2,026.40 | $664.70 |
| 01/14/2027 | $241,105.55 | $2,691.10 | $2,020.84 | $670.26 |
| 02/14/2027 | $240,429.69 | $2,691.10 | $2,015.24 | $675.86 |
| 03/14/2027 | $239,748.18 | $2,691.10 | $2,009.59 | $681.51 |
| 04/14/2027 | $239,060.97 | $2,691.10 | $2,003.90 | $687.21 |
| 05/14/2027 | $238,368.02 | $2,691.10 | $1,998.15 | $692.95 |
| 06/14/2027 | $237,669.27 | $2,691.10 | $1,992.36 | $698.74 |
| 07/14/2027 | $236,964.69 | $2,691.10 | $1,986.52 | $704.58 |
| 08/14/2027 | $236,254.22 | $2,691.10 | $1,980.63 | $710.47 |
| 09/14/2027 | $235,537.81 | $2,691.10 | $1,974.69 | $716.41 |
| 10/14/2027 | $234,815.41 | $2,691.10 | $1,968.70 | $722.40 |
| 11/14/2027 | $234,086.97 | $2,691.10 | $1,962.67 | $728.44 |
| 12/14/2027 | $233,352.44 | $2,691.10 | $1,956.58 | $734.53 |
| 01/14/2028 | $232,611.78 | $2,691.10 | $1,950.44 | $740.67 |
| 02/14/2028 | $231,864.92 | $2,691.10 | $1,944.25 | $746.86 |
| 03/14/2028 | $231,111.82 | $2,691.10 | $1,938.00 | $753.10 |
| 04/14/2028 | $230,352.43 | $2,691.10 | $1,931.71 | $759.39 |
| 05/14/2028 | $229,586.69 | $2,691.10 | $1,925.36 | $765.74 |
| 06/14/2028 | $228,814.55 | $2,691.10 | $1,918.96 | $772.14 |
| 07/14/2028 | $228,035.95 | $2,691.10 | $1,912.51 | $778.59 |
| 08/14/2028 | $227,250.85 | $2,691.10 | $1,906.00 | $785.10 |
| 09/14/2028 | $226,459.19 | $2,691.10 | $1,899.44 | $791.66 |
| 10/14/2028 | $225,660.90 | $2,691.10 | $1,892.82 | $798.28 |
| 11/14/2028 | $224,855.95 | $2,691.10 | $1,886.15 | $804.95 |
| 12/14/2028 | $224,044.27 | $2,691.10 | $1,879.42 | $811.68 |
| 01/14/2029 | $223,225.80 | $2,691.10 | $1,872.64 | $818.47 |
| 02/14/2029 | $222,400.49 | $2,691.10 | $1,865.80 | $825.31 |
| 03/14/2029 | $221,568.29 | $2,691.10 | $1,858.90 | $832.21 |
| 04/14/2029 | $220,729.13 | $2,691.10 | $1,851.94 | $839.16 |
| 05/14/2029 | $219,882.95 | $2,691.10 | $1,844.93 | $846.18 |
| 06/14/2029 | $219,029.70 | $2,691.10 | $1,837.86 | $853.25 |
| 07/14/2029 | $218,169.32 | $2,691.10 | $1,830.72 | $860.38 |
| 08/14/2029 | $217,301.75 | $2,691.10 | $1,823.53 | $867.57 |
| 09/14/2029 | $216,426.93 | $2,691.10 | $1,816.28 | $874.82 |
| 10/14/2029 | $215,544.80 | $2,691.10 | $1,808.97 | $882.13 |
| 11/14/2029 | $214,655.29 | $2,691.10 | $1,801.60 | $889.51 |
| 12/14/2029 | $213,758.35 | $2,691.10 | $1,794.16 | $896.94 |
| 01/14/2030 | $212,853.91 | $2,691.10 | $1,786.66 | $904.44 |
| 02/14/2030 | $211,941.91 | $2,691.10 | $1,779.10 | $912.00 |
| 03/14/2030 | $211,022.29 | $2,691.10 | $1,771.48 | $919.62 |
| 04/14/2030 | $210,094.98 | $2,691.10 | $1,763.79 | $927.31 |
| 05/14/2030 | $209,159.92 | $2,691.10 | $1,756.04 | $935.06 |
| 06/14/2030 | $208,217.04 | $2,691.10 | $1,748.23 | $942.87 |
| 07/14/2030 | $207,266.29 | $2,691.10 | $1,740.35 | $950.76 |
| 08/14/2030 | $206,307.59 | $2,691.10 | $1,732.40 | $958.70 |
| 09/14/2030 | $205,340.87 | $2,691.10 | $1,724.39 | $966.72 |
| 10/14/2030 | $204,366.08 | $2,691.10 | $1,716.31 | $974.80 |
| 11/14/2030 | $203,383.13 | $2,691.10 | $1,708.16 | $982.94 |
| 12/14/2030 | $202,391.97 | $2,691.10 | $1,699.94 | $991.16 |
| 01/14/2031 | $201,392.53 | $2,691.10 | $1,691.66 | $999.44 |
| 02/14/2031 | $200,384.73 | $2,691.10 | $1,683.31 | $1,007.80 |
| 03/14/2031 | $199,368.51 | $2,691.10 | $1,674.88 | $1,016.22 |
| 04/14/2031 | $198,343.80 | $2,691.10 | $1,666.39 | $1,024.71 |
| 05/14/2031 | $197,310.52 | $2,691.10 | $1,657.82 | $1,033.28 |
| 06/14/2031 | $196,268.60 | $2,691.10 | $1,649.19 | $1,041.92 |
| 07/14/2031 | $195,217.98 | $2,691.10 | $1,640.48 | $1,050.62 |
| 08/14/2031 | $194,158.57 | $2,691.10 | $1,631.70 | $1,059.41 |
| 09/14/2031 | $193,090.31 | $2,691.10 | $1,622.84 | $1,068.26 |
| 10/14/2031 | $192,013.12 | $2,691.10 | $1,613.91 | $1,077.19 |
| 11/14/2031 | $190,926.93 | $2,691.10 | $1,604.91 | $1,086.19 |
| 12/14/2031 | $189,831.66 | $2,691.10 | $1,595.83 | $1,095.27 |
| 01/14/2032 | $188,727.23 | $2,691.10 | $1,586.68 | $1,104.43 |
| 02/14/2032 | $187,613.57 | $2,691.10 | $1,577.45 | $1,113.66 |
| 03/14/2032 | $186,490.61 | $2,691.10 | $1,568.14 | $1,122.97 |
| 04/14/2032 | $185,358.25 | $2,691.10 | $1,558.75 | $1,132.35 |
| 05/14/2032 | $184,216.44 | $2,691.10 | $1,549.29 | $1,141.82 |
| 06/14/2032 | $183,065.08 | $2,691.10 | $1,539.74 | $1,151.36 |
| 07/14/2032 | $181,904.09 | $2,691.10 | $1,530.12 | $1,160.98 |
| 08/14/2032 | $180,733.40 | $2,691.10 | $1,520.42 | $1,170.69 |
| 09/14/2032 | $179,552.93 | $2,691.10 | $1,510.63 | $1,180.47 |
| 10/14/2032 | $178,362.59 | $2,691.10 | $1,500.76 | $1,190.34 |
| 11/14/2032 | $177,162.30 | $2,691.10 | $1,490.81 | $1,200.29 |
| 12/14/2032 | $175,951.98 | $2,691.10 | $1,480.78 | $1,210.32 |
| 01/14/2033 | $174,731.54 | $2,691.10 | $1,470.67 | $1,220.44 |
| 02/14/2033 | $173,500.90 | $2,691.10 | $1,460.46 | $1,230.64 |
| 03/14/2033 | $172,259.98 | $2,691.10 | $1,450.18 | $1,240.92 |
| 04/14/2033 | $171,008.68 | $2,691.10 | $1,439.81 | $1,251.30 |
| 05/14/2033 | $169,746.93 | $2,691.10 | $1,429.35 | $1,261.76 |
| 06/14/2033 | $168,474.63 | $2,691.10 | $1,418.80 | $1,272.30 |
| 07/14/2033 | $167,191.69 | $2,691.10 | $1,408.17 | $1,282.94 |
| 08/14/2033 | $165,898.03 | $2,691.10 | $1,397.44 | $1,293.66 |
| 09/14/2033 | $164,593.56 | $2,691.10 | $1,386.63 | $1,304.47 |
| 10/14/2033 | $163,278.18 | $2,691.10 | $1,375.73 | $1,315.38 |
| 11/14/2033 | $161,951.82 | $2,691.10 | $1,364.73 | $1,326.37 |
| 12/14/2033 | $160,614.36 | $2,691.10 | $1,353.65 | $1,337.46 |
| 01/14/2034 | $159,265.72 | $2,691.10 | $1,342.47 | $1,348.63 |
| 02/14/2034 | $157,905.82 | $2,691.10 | $1,331.20 | $1,359.91 |
| 03/14/2034 | $156,534.54 | $2,691.10 | $1,319.83 | $1,371.27 |
| 04/14/2034 | $155,151.81 | $2,691.10 | $1,308.37 | $1,382.74 |
| 05/14/2034 | $153,757.52 | $2,691.10 | $1,296.81 | $1,394.29 |
| 06/14/2034 | $152,351.57 | $2,691.10 | $1,285.16 | $1,405.95 |
| 07/14/2034 | $150,933.87 | $2,691.10 | $1,273.41 | $1,417.70 |
| 08/14/2034 | $149,504.33 | $2,691.10 | $1,261.56 | $1,429.55 |
| 09/14/2034 | $148,062.83 | $2,691.10 | $1,249.61 | $1,441.50 |
| 10/14/2034 | $146,609.29 | $2,691.10 | $1,237.56 | $1,453.54 |
| 11/14/2034 | $145,143.59 | $2,691.10 | $1,225.41 | $1,465.69 |
| 12/14/2034 | $143,665.65 | $2,691.10 | $1,213.16 | $1,477.94 |
| 01/14/2035 | $142,175.35 | $2,691.10 | $1,200.81 | $1,490.30 |
| 02/14/2035 | $140,672.60 | $2,691.10 | $1,188.35 | $1,502.75 |
| 03/14/2035 | $139,157.28 | $2,691.10 | $1,175.79 | $1,515.31 |
| 04/14/2035 | $137,629.30 | $2,691.10 | $1,163.12 | $1,527.98 |
| 05/14/2035 | $136,088.55 | $2,691.10 | $1,150.35 | $1,540.75 |
| 06/14/2035 | $134,534.92 | $2,691.10 | $1,137.47 | $1,553.63 |
| 07/14/2035 | $132,968.30 | $2,691.10 | $1,124.49 | $1,566.62 |
| 08/14/2035 | $131,388.60 | $2,691.10 | $1,111.39 | $1,579.71 |
| 09/14/2035 | $129,795.68 | $2,691.10 | $1,098.19 | $1,592.91 |
| 10/14/2035 | $128,189.45 | $2,691.10 | $1,084.88 | $1,606.23 |
| 11/14/2035 | $126,569.80 | $2,691.10 | $1,071.45 | $1,619.65 |
| 12/14/2035 | $124,936.61 | $2,691.10 | $1,057.91 | $1,633.19 |
| 01/14/2036 | $123,289.77 | $2,691.10 | $1,044.26 | $1,646.84 |
| 02/14/2036 | $121,629.16 | $2,691.10 | $1,030.50 | $1,660.61 |
| 03/14/2036 | $119,954.68 | $2,691.10 | $1,016.62 | $1,674.49 |
| 04/14/2036 | $118,266.20 | $2,691.10 | $1,002.62 | $1,688.48 |
| 05/14/2036 | $116,563.60 | $2,691.10 | $988.51 | $1,702.59 |
| 06/14/2036 | $114,846.78 | $2,691.10 | $974.28 | $1,716.83 |
| 07/14/2036 | $113,115.60 | $2,691.10 | $959.93 | $1,731.18 |
| 08/14/2036 | $111,369.96 | $2,691.10 | $945.46 | $1,745.65 |
| 09/14/2036 | $109,609.72 | $2,691.10 | $930.87 | $1,760.24 |
| 10/14/2036 | $107,834.77 | $2,691.10 | $916.15 | $1,774.95 |
| 11/14/2036 | $106,044.99 | $2,691.10 | $901.32 | $1,789.78 |
| 12/14/2036 | $104,240.24 | $2,691.10 | $886.36 | $1,804.74 |
| 01/14/2037 | $102,420.42 | $2,691.10 | $871.27 | $1,819.83 |
| 02/14/2037 | $100,585.38 | $2,691.10 | $856.06 | $1,835.04 |
| 03/14/2037 | $98,735.00 | $2,691.10 | $840.73 | $1,850.38 |
| 04/14/2037 | $96,869.16 | $2,691.10 | $825.26 | $1,865.84 |
| 05/14/2037 | $94,987.72 | $2,691.10 | $809.66 | $1,881.44 |
| 06/14/2037 | $93,090.56 | $2,691.10 | $793.94 | $1,897.16 |
| 07/14/2037 | $91,177.53 | $2,691.10 | $778.08 | $1,913.02 |
| 08/14/2037 | $89,248.52 | $2,691.10 | $762.09 | $1,929.01 |
| 09/14/2037 | $87,303.39 | $2,691.10 | $745.97 | $1,945.13 |
| 10/14/2037 | $85,342.00 | $2,691.10 | $729.71 | $1,961.39 |
| 11/14/2037 | $83,364.21 | $2,691.10 | $713.32 | $1,977.79 |
| 12/14/2037 | $81,369.89 | $2,691.10 | $696.79 | $1,994.32 |
| 01/14/2038 | $79,358.91 | $2,691.10 | $680.12 | $2,010.99 |
| 02/14/2038 | $77,331.11 | $2,691.10 | $663.31 | $2,027.79 |
| 03/14/2038 | $75,286.37 | $2,691.10 | $646.36 | $2,044.74 |
| 04/14/2038 | $73,224.54 | $2,691.10 | $629.27 | $2,061.83 |
| 05/14/2038 | $71,145.47 | $2,691.10 | $612.04 | $2,079.07 |
| 06/14/2038 | $69,049.02 | $2,691.10 | $594.66 | $2,096.45 |
| 07/14/2038 | $66,935.05 | $2,691.10 | $577.13 | $2,113.97 |
| 08/14/2038 | $64,803.42 | $2,691.10 | $559.47 | $2,131.64 |
| 09/14/2038 | $62,653.96 | $2,691.10 | $541.65 | $2,149.45 |
| 10/14/2038 | $60,486.54 | $2,691.10 | $523.68 | $2,167.42 |
| 11/14/2038 | $58,301.01 | $2,691.10 | $505.57 | $2,185.54 |
| 12/14/2038 | $56,097.20 | $2,691.10 | $487.30 | $2,203.80 |
| 01/14/2039 | $53,874.98 | $2,691.10 | $468.88 | $2,222.22 |
| 02/14/2039 | $51,634.18 | $2,691.10 | $450.31 | $2,240.80 |
| 03/14/2039 | $49,374.65 | $2,691.10 | $431.58 | $2,259.53 |
| 04/14/2039 | $47,096.24 | $2,691.10 | $412.69 | $2,278.41 |
| 05/14/2039 | $44,798.78 | $2,691.10 | $393.65 | $2,297.46 |
| 06/14/2039 | $42,482.12 | $2,691.10 | $374.44 | $2,316.66 |
| 07/14/2039 | $40,146.10 | $2,691.10 | $355.08 | $2,336.02 |
| 08/14/2039 | $37,790.55 | $2,691.10 | $335.55 | $2,355.55 |
| 09/14/2039 | $35,415.31 | $2,691.10 | $315.87 | $2,375.24 |
| 10/14/2039 | $33,020.22 | $2,691.10 | $296.01 | $2,395.09 |
| 11/14/2039 | $30,605.12 | $2,691.10 | $275.99 | $2,415.11 |
| 12/14/2039 | $28,169.82 | $2,691.10 | $255.81 | $2,435.30 |
| 01/14/2040 | $25,714.17 | $2,691.10 | $235.45 | $2,455.65 |
| 02/14/2040 | $23,238.00 | $2,691.10 | $214.93 | $2,476.18 |
| 03/14/2040 | $20,741.12 | $2,691.10 | $194.23 | $2,496.87 |
| 04/14/2040 | $18,223.38 | $2,691.10 | $173.36 | $2,517.74 |
| 05/14/2040 | $15,684.60 | $2,691.10 | $152.32 | $2,538.79 |
| 06/14/2040 | $13,124.59 | $2,691.10 | $131.10 | $2,560.01 |
| 07/14/2040 | $10,543.19 | $2,691.10 | $109.70 | $2,581.40 |
| 08/14/2040 | $7,940.21 | $2,691.10 | $88.12 | $2,602.98 |
| 09/14/2040 | $5,315.47 | $2,691.10 | $66.37 | $2,624.74 |
| 10/14/2040 | $2,668.80 | $2,691.10 | $44.43 | $2,646.67 |
| 11/14/2040 | $0.00 | $2,691.10 | $22.31 | $2,668.80 |
| TOTAL: | - | $484,398.53 | $234,398.53 | $250,000.00 |
Change options for different scenario in the form below: