Use the calculator below to calculate your monthly home equity payment for the loan from WSFS. 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.
Product Total Termlength: 15 Years
Interest Rate: 9.99%
Date | Principal Balance? | Monthly Payment? | Interest? | Monthly Amortization? |
---|---|---|---|---|
05/28/2024 | $319,227.22 | $3,436.78 | $2,664.00 | $772.78 |
06/28/2024 | $318,448.01 | $3,436.78 | $2,657.57 | $779.21 |
07/28/2024 | $317,662.31 | $3,436.78 | $2,651.08 | $785.70 |
08/28/2024 | $316,870.07 | $3,436.78 | $2,644.54 | $792.24 |
09/28/2024 | $316,071.23 | $3,436.78 | $2,637.94 | $798.84 |
10/28/2024 | $315,265.75 | $3,436.78 | $2,631.29 | $805.49 |
11/28/2024 | $314,453.56 | $3,436.78 | $2,624.59 | $812.19 |
12/28/2024 | $313,634.60 | $3,436.78 | $2,617.83 | $818.95 |
01/28/2025 | $312,808.83 | $3,436.78 | $2,611.01 | $825.77 |
02/28/2025 | $311,976.19 | $3,436.78 | $2,604.13 | $832.65 |
03/28/2025 | $311,136.61 | $3,436.78 | $2,597.20 | $839.58 |
04/28/2025 | $310,290.04 | $3,436.78 | $2,590.21 | $846.57 |
05/28/2025 | $309,436.43 | $3,436.78 | $2,583.16 | $853.61 |
06/28/2025 | $308,575.71 | $3,436.78 | $2,576.06 | $860.72 |
07/28/2025 | $307,707.82 | $3,436.78 | $2,568.89 | $867.89 |
08/28/2025 | $306,832.71 | $3,436.78 | $2,561.67 | $875.11 |
09/28/2025 | $305,950.31 | $3,436.78 | $2,554.38 | $882.40 |
10/28/2025 | $305,060.57 | $3,436.78 | $2,547.04 | $889.74 |
11/28/2025 | $304,163.42 | $3,436.78 | $2,539.63 | $897.15 |
12/28/2025 | $303,258.80 | $3,436.78 | $2,532.16 | $904.62 |
01/28/2026 | $302,346.65 | $3,436.78 | $2,524.63 | $912.15 |
02/28/2026 | $301,426.91 | $3,436.78 | $2,517.04 | $919.74 |
03/28/2026 | $300,499.51 | $3,436.78 | $2,509.38 | $927.40 |
04/28/2026 | $299,564.39 | $3,436.78 | $2,501.66 | $935.12 |
05/28/2026 | $298,621.48 | $3,436.78 | $2,493.87 | $942.91 |
06/28/2026 | $297,670.73 | $3,436.78 | $2,486.02 | $950.76 |
07/28/2026 | $296,712.06 | $3,436.78 | $2,478.11 | $958.67 |
08/28/2026 | $295,745.41 | $3,436.78 | $2,470.13 | $966.65 |
09/28/2026 | $294,770.71 | $3,436.78 | $2,462.08 | $974.70 |
10/28/2026 | $293,787.90 | $3,436.78 | $2,453.97 | $982.81 |
11/28/2026 | $292,796.90 | $3,436.78 | $2,445.78 | $990.99 |
12/28/2026 | $291,797.66 | $3,436.78 | $2,437.53 | $999.24 |
01/28/2027 | $290,790.09 | $3,436.78 | $2,429.22 | $1,007.56 |
02/28/2027 | $289,774.14 | $3,436.78 | $2,420.83 | $1,015.95 |
03/28/2027 | $288,749.73 | $3,436.78 | $2,412.37 | $1,024.41 |
04/28/2027 | $287,716.80 | $3,436.78 | $2,403.84 | $1,032.94 |
05/28/2027 | $286,675.26 | $3,436.78 | $2,395.24 | $1,041.54 |
06/28/2027 | $285,625.05 | $3,436.78 | $2,386.57 | $1,050.21 |
07/28/2027 | $284,566.10 | $3,436.78 | $2,377.83 | $1,058.95 |
08/28/2027 | $283,498.33 | $3,436.78 | $2,369.01 | $1,067.77 |
09/28/2027 | $282,421.68 | $3,436.78 | $2,360.12 | $1,076.66 |
10/28/2027 | $281,336.06 | $3,436.78 | $2,351.16 | $1,085.62 |
11/28/2027 | $280,241.40 | $3,436.78 | $2,342.12 | $1,094.66 |
12/28/2027 | $279,137.64 | $3,436.78 | $2,333.01 | $1,103.77 |
01/28/2028 | $278,024.68 | $3,436.78 | $2,323.82 | $1,112.96 |
02/28/2028 | $276,902.45 | $3,436.78 | $2,314.56 | $1,122.22 |
03/28/2028 | $275,770.89 | $3,436.78 | $2,305.21 | $1,131.57 |
04/28/2028 | $274,629.90 | $3,436.78 | $2,295.79 | $1,140.99 |
05/28/2028 | $273,479.42 | $3,436.78 | $2,286.29 | $1,150.49 |
06/28/2028 | $272,319.35 | $3,436.78 | $2,276.72 | $1,160.06 |
07/28/2028 | $271,149.63 | $3,436.78 | $2,267.06 | $1,169.72 |
08/28/2028 | $269,970.17 | $3,436.78 | $2,257.32 | $1,179.46 |
09/28/2028 | $268,780.90 | $3,436.78 | $2,247.50 | $1,189.28 |
10/28/2028 | $267,581.72 | $3,436.78 | $2,237.60 | $1,199.18 |
11/28/2028 | $266,372.56 | $3,436.78 | $2,227.62 | $1,209.16 |
12/28/2028 | $265,153.33 | $3,436.78 | $2,217.55 | $1,219.23 |
01/28/2029 | $263,923.95 | $3,436.78 | $2,207.40 | $1,229.38 |
02/28/2029 | $262,684.34 | $3,436.78 | $2,197.17 | $1,239.61 |
03/28/2029 | $261,434.41 | $3,436.78 | $2,186.85 | $1,249.93 |
04/28/2029 | $260,174.07 | $3,436.78 | $2,176.44 | $1,260.34 |
05/28/2029 | $258,903.24 | $3,436.78 | $2,165.95 | $1,270.83 |
06/28/2029 | $257,621.83 | $3,436.78 | $2,155.37 | $1,281.41 |
07/28/2029 | $256,329.76 | $3,436.78 | $2,144.70 | $1,292.08 |
08/28/2029 | $255,026.92 | $3,436.78 | $2,133.95 | $1,302.83 |
09/28/2029 | $253,713.24 | $3,436.78 | $2,123.10 | $1,313.68 |
10/28/2029 | $252,388.63 | $3,436.78 | $2,112.16 | $1,324.62 |
11/28/2029 | $251,052.98 | $3,436.78 | $2,101.14 | $1,335.64 |
12/28/2029 | $249,706.22 | $3,436.78 | $2,090.02 | $1,346.76 |
01/28/2030 | $248,348.24 | $3,436.78 | $2,078.80 | $1,357.97 |
02/28/2030 | $246,978.96 | $3,436.78 | $2,067.50 | $1,369.28 |
03/28/2030 | $245,598.29 | $3,436.78 | $2,056.10 | $1,380.68 |
04/28/2030 | $244,206.11 | $3,436.78 | $2,044.61 | $1,392.17 |
05/28/2030 | $242,802.35 | $3,436.78 | $2,033.02 | $1,403.76 |
06/28/2030 | $241,386.90 | $3,436.78 | $2,021.33 | $1,415.45 |
07/28/2030 | $239,959.67 | $3,436.78 | $2,009.55 | $1,427.23 |
08/28/2030 | $238,520.55 | $3,436.78 | $1,997.66 | $1,439.11 |
09/28/2030 | $237,069.46 | $3,436.78 | $1,985.68 | $1,451.10 |
10/28/2030 | $235,606.28 | $3,436.78 | $1,973.60 | $1,463.18 |
11/28/2030 | $234,130.92 | $3,436.78 | $1,961.42 | $1,475.36 |
12/28/2030 | $232,643.29 | $3,436.78 | $1,949.14 | $1,487.64 |
01/28/2031 | $231,143.26 | $3,436.78 | $1,936.76 | $1,500.02 |
02/28/2031 | $229,630.75 | $3,436.78 | $1,924.27 | $1,512.51 |
03/28/2031 | $228,105.65 | $3,436.78 | $1,911.68 | $1,525.10 |
04/28/2031 | $226,567.85 | $3,436.78 | $1,898.98 | $1,537.80 |
05/28/2031 | $225,017.25 | $3,436.78 | $1,886.18 | $1,550.60 |
06/28/2031 | $223,453.74 | $3,436.78 | $1,873.27 | $1,563.51 |
07/28/2031 | $221,877.21 | $3,436.78 | $1,860.25 | $1,576.53 |
08/28/2031 | $220,287.56 | $3,436.78 | $1,847.13 | $1,589.65 |
09/28/2031 | $218,684.67 | $3,436.78 | $1,833.89 | $1,602.89 |
10/28/2031 | $217,068.44 | $3,436.78 | $1,820.55 | $1,616.23 |
11/28/2031 | $215,438.76 | $3,436.78 | $1,807.09 | $1,629.68 |
12/28/2031 | $213,795.51 | $3,436.78 | $1,793.53 | $1,643.25 |
01/28/2032 | $212,138.58 | $3,436.78 | $1,779.85 | $1,656.93 |
02/28/2032 | $210,467.85 | $3,436.78 | $1,766.05 | $1,670.73 |
03/28/2032 | $208,783.22 | $3,436.78 | $1,752.14 | $1,684.63 |
04/28/2032 | $207,084.56 | $3,436.78 | $1,738.12 | $1,698.66 |
05/28/2032 | $205,371.76 | $3,436.78 | $1,723.98 | $1,712.80 |
06/28/2032 | $203,644.70 | $3,436.78 | $1,709.72 | $1,727.06 |
07/28/2032 | $201,903.26 | $3,436.78 | $1,695.34 | $1,741.44 |
08/28/2032 | $200,147.33 | $3,436.78 | $1,680.84 | $1,755.93 |
09/28/2032 | $198,376.78 | $3,436.78 | $1,666.23 | $1,770.55 |
10/28/2032 | $196,591.48 | $3,436.78 | $1,651.49 | $1,785.29 |
11/28/2032 | $194,791.33 | $3,436.78 | $1,636.62 | $1,800.15 |
12/28/2032 | $192,976.19 | $3,436.78 | $1,621.64 | $1,815.14 |
01/28/2033 | $191,145.94 | $3,436.78 | $1,606.53 | $1,830.25 |
02/28/2033 | $189,300.45 | $3,436.78 | $1,591.29 | $1,845.49 |
03/28/2033 | $187,439.59 | $3,436.78 | $1,575.93 | $1,860.85 |
04/28/2033 | $185,563.25 | $3,436.78 | $1,560.43 | $1,876.34 |
05/28/2033 | $183,671.28 | $3,436.78 | $1,544.81 | $1,891.96 |
06/28/2033 | $181,763.57 | $3,436.78 | $1,529.06 | $1,907.72 |
07/28/2033 | $179,839.97 | $3,436.78 | $1,513.18 | $1,923.60 |
08/28/2033 | $177,900.36 | $3,436.78 | $1,497.17 | $1,939.61 |
09/28/2033 | $175,944.60 | $3,436.78 | $1,481.02 | $1,955.76 |
10/28/2033 | $173,972.56 | $3,436.78 | $1,464.74 | $1,972.04 |
11/28/2033 | $171,984.10 | $3,436.78 | $1,448.32 | $1,988.46 |
12/28/2033 | $169,979.09 | $3,436.78 | $1,431.77 | $2,005.01 |
01/28/2034 | $167,957.39 | $3,436.78 | $1,415.08 | $2,021.70 |
02/28/2034 | $165,918.86 | $3,436.78 | $1,398.25 | $2,038.53 |
03/28/2034 | $163,863.35 | $3,436.78 | $1,381.27 | $2,055.50 |
04/28/2034 | $161,790.74 | $3,436.78 | $1,364.16 | $2,072.62 |
05/28/2034 | $159,700.86 | $3,436.78 | $1,346.91 | $2,089.87 |
06/28/2034 | $157,593.60 | $3,436.78 | $1,329.51 | $2,107.27 |
07/28/2034 | $155,468.78 | $3,436.78 | $1,311.97 | $2,124.81 |
08/28/2034 | $153,326.28 | $3,436.78 | $1,294.28 | $2,142.50 |
09/28/2034 | $151,165.94 | $3,436.78 | $1,276.44 | $2,160.34 |
10/28/2034 | $148,987.62 | $3,436.78 | $1,258.46 | $2,178.32 |
11/28/2034 | $146,791.16 | $3,436.78 | $1,240.32 | $2,196.46 |
12/28/2034 | $144,576.42 | $3,436.78 | $1,222.04 | $2,214.74 |
01/28/2035 | $142,343.24 | $3,436.78 | $1,203.60 | $2,233.18 |
02/28/2035 | $140,091.47 | $3,436.78 | $1,185.01 | $2,251.77 |
03/28/2035 | $137,820.95 | $3,436.78 | $1,166.26 | $2,270.52 |
04/28/2035 | $135,531.53 | $3,436.78 | $1,147.36 | $2,289.42 |
05/28/2035 | $133,223.05 | $3,436.78 | $1,128.30 | $2,308.48 |
06/28/2035 | $130,895.36 | $3,436.78 | $1,109.08 | $2,327.70 |
07/28/2035 | $128,548.28 | $3,436.78 | $1,089.70 | $2,347.08 |
08/28/2035 | $126,181.67 | $3,436.78 | $1,070.16 | $2,366.61 |
09/28/2035 | $123,795.35 | $3,436.78 | $1,050.46 | $2,386.32 |
10/28/2035 | $121,389.17 | $3,436.78 | $1,030.60 | $2,406.18 |
11/28/2035 | $118,962.95 | $3,436.78 | $1,010.56 | $2,426.21 |
12/28/2035 | $116,516.54 | $3,436.78 | $990.37 | $2,446.41 |
01/28/2036 | $114,049.76 | $3,436.78 | $970.00 | $2,466.78 |
02/28/2036 | $111,562.45 | $3,436.78 | $949.46 | $2,487.31 |
03/28/2036 | $109,054.43 | $3,436.78 | $928.76 | $2,508.02 |
04/28/2036 | $106,525.53 | $3,436.78 | $907.88 | $2,528.90 |
05/28/2036 | $103,975.57 | $3,436.78 | $886.83 | $2,549.95 |
06/28/2036 | $101,404.39 | $3,436.78 | $865.60 | $2,571.18 |
07/28/2036 | $98,811.80 | $3,436.78 | $844.19 | $2,592.59 |
08/28/2036 | $96,197.63 | $3,436.78 | $822.61 | $2,614.17 |
09/28/2036 | $93,561.70 | $3,436.78 | $800.85 | $2,635.93 |
10/28/2036 | $90,903.82 | $3,436.78 | $778.90 | $2,657.88 |
11/28/2036 | $88,223.82 | $3,436.78 | $756.77 | $2,680.00 |
12/28/2036 | $85,521.50 | $3,436.78 | $734.46 | $2,702.32 |
01/28/2037 | $82,796.69 | $3,436.78 | $711.97 | $2,724.81 |
02/28/2037 | $80,049.19 | $3,436.78 | $689.28 | $2,747.50 |
03/28/2037 | $77,278.82 | $3,436.78 | $666.41 | $2,770.37 |
04/28/2037 | $74,485.39 | $3,436.78 | $643.35 | $2,793.43 |
05/28/2037 | $71,668.70 | $3,436.78 | $620.09 | $2,816.69 |
06/28/2037 | $68,828.56 | $3,436.78 | $596.64 | $2,840.14 |
07/28/2037 | $65,964.78 | $3,436.78 | $573.00 | $2,863.78 |
08/28/2037 | $63,077.16 | $3,436.78 | $549.16 | $2,887.62 |
09/28/2037 | $60,165.50 | $3,436.78 | $525.12 | $2,911.66 |
10/28/2037 | $57,229.60 | $3,436.78 | $500.88 | $2,935.90 |
11/28/2037 | $54,269.25 | $3,436.78 | $476.44 | $2,960.34 |
12/28/2037 | $51,284.27 | $3,436.78 | $451.79 | $2,984.99 |
01/28/2038 | $48,274.43 | $3,436.78 | $426.94 | $3,009.84 |
02/28/2038 | $45,239.53 | $3,436.78 | $401.88 | $3,034.89 |
03/28/2038 | $42,179.38 | $3,436.78 | $376.62 | $3,060.16 |
04/28/2038 | $39,093.74 | $3,436.78 | $351.14 | $3,085.64 |
05/28/2038 | $35,982.42 | $3,436.78 | $325.46 | $3,111.32 |
06/28/2038 | $32,845.19 | $3,436.78 | $299.55 | $3,137.23 |
07/28/2038 | $29,681.85 | $3,436.78 | $273.44 | $3,163.34 |
08/28/2038 | $26,492.17 | $3,436.78 | $247.10 | $3,189.68 |
09/28/2038 | $23,275.94 | $3,436.78 | $220.55 | $3,216.23 |
10/28/2038 | $20,032.93 | $3,436.78 | $193.77 | $3,243.01 |
11/28/2038 | $16,762.93 | $3,436.78 | $166.77 | $3,270.00 |
12/28/2038 | $13,465.70 | $3,436.78 | $139.55 | $3,297.23 |
01/28/2039 | $10,141.02 | $3,436.78 | $112.10 | $3,324.68 |
02/28/2039 | $6,788.67 | $3,436.78 | $84.42 | $3,352.35 |
03/28/2039 | $3,408.40 | $3,436.78 | $56.52 | $3,380.26 |
04/28/2039 | $0.00 | $3,436.78 | $28.37 | $3,408.40 |
TOTAL: | - | $618,620.21 | $298,620.21 | $320,000.00 |
Change options for different scenario in the form below:
Lender | APR (%)? | Monthly Payment? | Learn More |
---|---|---|---|
Third Federal Savings and Loan Equal Housing Lender |
7.790 %
%
|
$472 | Learn More |
|
|||
Figure Home Equity Line Equal Housing Lender |
HELOC approval in 5 minutes, funding in 5 days. Borrow up to $400k online. | Learn More | |
|
|||
CrossCountry Mortgage, LLC |
"Unlock Your Home's Potential" | Learn More | |
|
|||
AmeriSave Mortgage Corporation |
Home Equity Lines, Refinance, & Second Mortgages | Learn More | |
|
|||
Data provided by Icanbuy, LLC. Payments do not include amounts for taxes and insurance premiums. Click here for more information on rates and product details. |