Use the calculator below to calculate your monthly home equity payment for the line of credit from Bank of Texas-Dallas/Fort Worth. 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 line of credit.
Product Total Termlength: 20 Years
Interest Rate: 8.87%
Rate change (per year): 0.1%
Date | Principal Balance? | Monthly Payment? | Interest? | Monthly Amortization? |
---|---|---|---|---|
04/23/2024 | $320,000.00 | $2,884.58 | $2,392.00 | $492.58 |
05/23/2024 | $319,507.42 | $2,884.58 | $2,392.00 | $492.58 |
06/23/2024 | $319,011.16 | $2,884.58 | $2,388.32 | $496.26 |
07/23/2024 | $318,511.18 | $2,884.58 | $2,384.61 | $499.97 |
08/23/2024 | $318,007.47 | $2,884.58 | $2,380.87 | $503.71 |
09/23/2024 | $317,500.00 | $2,884.58 | $2,377.11 | $507.48 |
10/23/2024 | $316,988.73 | $2,884.58 | $2,373.31 | $511.27 |
11/23/2024 | $316,473.64 | $2,884.58 | $2,369.49 | $515.09 |
12/23/2024 | $315,954.70 | $2,884.58 | $2,365.64 | $518.94 |
01/23/2025 | $315,431.88 | $2,884.58 | $2,361.76 | $522.82 |
02/23/2025 | $314,905.15 | $2,884.58 | $2,357.85 | $526.73 |
03/23/2025 | $314,374.48 | $2,884.58 | $2,353.92 | $530.67 |
04/23/2025 | $313,833.89 | $2,916.74 | $2,376.15 | $540.59 |
05/23/2025 | $313,289.21 | $2,916.74 | $2,372.06 | $544.68 |
06/23/2025 | $312,740.42 | $2,916.74 | $2,367.94 | $548.79 |
07/23/2025 | $312,187.48 | $2,916.74 | $2,363.80 | $552.94 |
08/23/2025 | $311,630.35 | $2,916.74 | $2,359.62 | $557.12 |
09/23/2025 | $311,069.02 | $2,916.74 | $2,355.41 | $561.33 |
10/23/2025 | $310,503.45 | $2,916.74 | $2,351.16 | $565.58 |
11/23/2025 | $309,933.59 | $2,916.74 | $2,346.89 | $569.85 |
12/23/2025 | $309,359.44 | $2,916.74 | $2,342.58 | $574.16 |
01/23/2026 | $308,780.94 | $2,916.74 | $2,338.24 | $578.50 |
02/23/2026 | $308,198.07 | $2,916.74 | $2,333.87 | $582.87 |
03/23/2026 | $307,610.79 | $2,916.74 | $2,329.46 | $587.28 |
04/23/2026 | $307,012.56 | $2,948.90 | $2,350.66 | $598.24 |
05/23/2026 | $306,409.75 | $2,948.90 | $2,346.09 | $602.81 |
06/23/2026 | $305,802.33 | $2,948.90 | $2,341.48 | $607.42 |
07/23/2026 | $305,190.27 | $2,948.90 | $2,336.84 | $612.06 |
08/23/2026 | $304,573.54 | $2,948.90 | $2,332.16 | $616.74 |
09/23/2026 | $303,952.09 | $2,948.90 | $2,327.45 | $621.45 |
10/23/2026 | $303,325.89 | $2,948.90 | $2,322.70 | $626.20 |
11/23/2026 | $302,694.91 | $2,948.90 | $2,317.92 | $630.98 |
12/23/2026 | $302,059.11 | $2,948.90 | $2,313.09 | $635.80 |
01/23/2027 | $301,418.44 | $2,948.90 | $2,308.24 | $640.66 |
02/23/2027 | $300,772.89 | $2,948.90 | $2,303.34 | $645.56 |
03/23/2027 | $300,122.39 | $2,948.90 | $2,298.41 | $650.49 |
04/23/2027 | $299,459.78 | $2,981.06 | $2,318.45 | $662.61 |
05/23/2027 | $298,792.06 | $2,981.06 | $2,313.33 | $667.73 |
06/23/2027 | $298,119.17 | $2,981.06 | $2,308.17 | $672.89 |
07/23/2027 | $297,441.08 | $2,981.06 | $2,302.97 | $678.08 |
08/23/2027 | $296,757.76 | $2,981.06 | $2,297.73 | $683.32 |
09/23/2027 | $296,069.16 | $2,981.06 | $2,292.45 | $688.60 |
10/23/2027 | $295,375.24 | $2,981.06 | $2,287.13 | $693.92 |
11/23/2027 | $294,675.96 | $2,981.06 | $2,281.77 | $699.28 |
12/23/2027 | $293,971.27 | $2,981.06 | $2,276.37 | $704.68 |
01/23/2028 | $293,261.14 | $2,981.06 | $2,270.93 | $710.13 |
02/23/2028 | $292,545.53 | $2,981.06 | $2,265.44 | $715.61 |
03/23/2028 | $291,824.39 | $2,981.06 | $2,259.91 | $721.14 |
04/23/2028 | $291,089.84 | $3,013.21 | $2,278.66 | $734.55 |
05/23/2028 | $290,349.55 | $3,013.21 | $2,272.93 | $740.29 |
06/23/2028 | $289,603.48 | $3,013.21 | $2,267.15 | $746.07 |
07/23/2028 | $288,851.59 | $3,013.21 | $2,261.32 | $751.89 |
08/23/2028 | $288,093.83 | $3,013.21 | $2,255.45 | $757.76 |
09/23/2028 | $287,330.15 | $3,013.21 | $2,249.53 | $763.68 |
10/23/2028 | $286,560.50 | $3,013.21 | $2,243.57 | $769.64 |
11/23/2028 | $285,784.85 | $3,013.21 | $2,237.56 | $775.65 |
12/23/2028 | $285,003.14 | $3,013.21 | $2,231.50 | $781.71 |
01/23/2029 | $284,215.32 | $3,013.21 | $2,225.40 | $787.81 |
02/23/2029 | $283,421.36 | $3,013.21 | $2,219.25 | $793.97 |
03/23/2029 | $282,621.19 | $3,013.21 | $2,213.05 | $800.17 |
04/23/2029 | $281,806.17 | $3,045.37 | $2,230.35 | $815.02 |
05/23/2029 | $280,984.72 | $3,045.37 | $2,223.92 | $821.45 |
06/23/2029 | $280,156.79 | $3,045.37 | $2,217.44 | $827.93 |
07/23/2029 | $279,322.32 | $3,045.37 | $2,210.90 | $834.47 |
08/23/2029 | $278,481.27 | $3,045.37 | $2,204.32 | $841.05 |
09/23/2029 | $277,633.58 | $3,045.37 | $2,197.68 | $847.69 |
10/23/2029 | $276,779.20 | $3,045.37 | $2,190.99 | $854.38 |
11/23/2029 | $275,918.08 | $3,045.37 | $2,184.25 | $861.12 |
12/23/2029 | $275,050.16 | $3,045.37 | $2,177.45 | $867.92 |
01/23/2030 | $274,175.39 | $3,045.37 | $2,170.60 | $874.77 |
02/23/2030 | $273,293.72 | $3,045.37 | $2,163.70 | $881.67 |
03/23/2030 | $272,405.09 | $3,045.37 | $2,156.74 | $888.63 |
04/23/2030 | $271,499.99 | $3,077.53 | $2,172.43 | $905.10 |
05/23/2030 | $270,587.67 | $3,077.53 | $2,165.21 | $912.32 |
06/23/2030 | $269,668.08 | $3,077.53 | $2,157.94 | $919.59 |
07/23/2030 | $268,741.15 | $3,077.53 | $2,150.60 | $926.93 |
08/23/2030 | $267,806.84 | $3,077.53 | $2,143.21 | $934.32 |
09/23/2030 | $266,865.07 | $3,077.53 | $2,135.76 | $941.77 |
10/23/2030 | $265,915.78 | $3,077.53 | $2,128.25 | $949.28 |
11/23/2030 | $264,958.93 | $3,077.53 | $2,120.68 | $956.85 |
12/23/2030 | $263,994.45 | $3,077.53 | $2,113.05 | $964.48 |
01/23/2031 | $263,022.28 | $3,077.53 | $2,105.36 | $972.17 |
02/23/2031 | $262,042.35 | $3,077.53 | $2,097.60 | $979.93 |
03/23/2031 | $261,054.61 | $3,077.53 | $2,089.79 | $987.74 |
04/23/2031 | $260,048.58 | $3,109.69 | $2,103.67 | $1,006.02 |
05/23/2031 | $259,034.46 | $3,109.69 | $2,095.56 | $1,014.13 |
06/23/2031 | $258,012.15 | $3,109.69 | $2,087.39 | $1,022.30 |
07/23/2031 | $256,981.61 | $3,109.69 | $2,079.15 | $1,030.54 |
08/23/2031 | $255,942.77 | $3,109.69 | $2,070.84 | $1,038.84 |
09/23/2031 | $254,895.55 | $3,109.69 | $2,062.47 | $1,047.22 |
10/23/2031 | $253,839.90 | $3,109.69 | $2,054.03 | $1,055.65 |
11/23/2031 | $252,775.74 | $3,109.69 | $2,045.53 | $1,064.16 |
12/23/2031 | $251,703.00 | $3,109.69 | $2,036.95 | $1,072.74 |
01/23/2032 | $250,621.62 | $3,109.69 | $2,028.31 | $1,081.38 |
02/23/2032 | $249,531.52 | $3,109.69 | $2,019.59 | $1,090.10 |
03/23/2032 | $248,432.64 | $3,109.69 | $2,010.81 | $1,098.88 |
04/23/2032 | $247,313.45 | $3,141.85 | $2,022.66 | $1,119.19 |
05/23/2032 | $246,185.15 | $3,141.85 | $2,013.54 | $1,128.30 |
06/23/2032 | $245,047.66 | $3,141.85 | $2,004.36 | $1,137.49 |
07/23/2032 | $243,900.91 | $3,141.85 | $1,995.10 | $1,146.75 |
08/23/2032 | $242,744.83 | $3,141.85 | $1,985.76 | $1,156.09 |
09/23/2032 | $241,579.33 | $3,141.85 | $1,976.35 | $1,165.50 |
10/23/2032 | $240,404.34 | $3,141.85 | $1,966.86 | $1,174.99 |
11/23/2032 | $239,219.79 | $3,141.85 | $1,957.29 | $1,184.55 |
12/23/2032 | $238,025.59 | $3,141.85 | $1,947.65 | $1,194.20 |
01/23/2033 | $236,821.67 | $3,141.85 | $1,937.93 | $1,203.92 |
02/23/2033 | $235,607.95 | $3,141.85 | $1,928.12 | $1,213.72 |
03/23/2033 | $234,384.34 | $3,141.85 | $1,918.24 | $1,223.60 |
04/23/2033 | $233,138.15 | $3,174.00 | $1,927.81 | $1,246.19 |
05/23/2033 | $231,881.71 | $3,174.00 | $1,917.56 | $1,256.44 |
06/23/2033 | $230,614.93 | $3,174.00 | $1,907.23 | $1,266.78 |
07/23/2033 | $229,337.73 | $3,174.00 | $1,896.81 | $1,277.20 |
08/23/2033 | $228,050.03 | $3,174.00 | $1,886.30 | $1,287.70 |
09/23/2033 | $226,751.74 | $3,174.00 | $1,875.71 | $1,298.29 |
10/23/2033 | $225,442.77 | $3,174.00 | $1,865.03 | $1,308.97 |
11/23/2033 | $224,123.03 | $3,174.00 | $1,854.27 | $1,319.74 |
12/23/2033 | $222,792.44 | $3,174.00 | $1,843.41 | $1,330.59 |
01/23/2034 | $221,450.90 | $3,174.00 | $1,832.47 | $1,341.54 |
02/23/2034 | $220,098.33 | $3,174.00 | $1,821.43 | $1,352.57 |
03/23/2034 | $218,734.64 | $3,174.00 | $1,810.31 | $1,363.70 |
04/23/2034 | $217,345.80 | $3,206.16 | $1,817.32 | $1,388.84 |
05/23/2034 | $215,945.41 | $3,206.16 | $1,805.78 | $1,400.38 |
06/23/2034 | $214,533.40 | $3,206.16 | $1,794.15 | $1,412.02 |
07/23/2034 | $213,109.65 | $3,206.16 | $1,782.41 | $1,423.75 |
08/23/2034 | $211,674.08 | $3,206.16 | $1,770.59 | $1,435.58 |
09/23/2034 | $210,226.57 | $3,206.16 | $1,758.66 | $1,447.50 |
10/23/2034 | $208,767.04 | $3,206.16 | $1,746.63 | $1,459.53 |
11/23/2034 | $207,295.39 | $3,206.16 | $1,734.51 | $1,471.66 |
12/23/2034 | $205,811.50 | $3,206.16 | $1,722.28 | $1,483.88 |
01/23/2035 | $204,315.29 | $3,206.16 | $1,709.95 | $1,496.21 |
02/23/2035 | $202,806.65 | $3,206.16 | $1,697.52 | $1,508.64 |
03/23/2035 | $201,285.47 | $3,206.16 | $1,684.99 | $1,521.18 |
04/23/2035 | $199,736.27 | $3,238.32 | $1,689.12 | $1,549.20 |
05/23/2035 | $198,174.07 | $3,238.32 | $1,676.12 | $1,562.20 |
06/23/2035 | $196,598.76 | $3,238.32 | $1,663.01 | $1,575.31 |
07/23/2035 | $195,010.23 | $3,238.32 | $1,649.79 | $1,588.53 |
08/23/2035 | $193,408.37 | $3,238.32 | $1,636.46 | $1,601.86 |
09/23/2035 | $191,793.07 | $3,238.32 | $1,623.02 | $1,615.30 |
10/23/2035 | $190,164.22 | $3,238.32 | $1,609.46 | $1,628.86 |
11/23/2035 | $188,521.69 | $3,238.32 | $1,595.79 | $1,642.53 |
12/23/2035 | $186,865.38 | $3,238.32 | $1,582.01 | $1,656.31 |
01/23/2036 | $185,195.17 | $3,238.32 | $1,568.11 | $1,670.21 |
02/23/2036 | $183,510.95 | $3,238.32 | $1,554.10 | $1,684.22 |
03/23/2036 | $181,812.59 | $3,238.32 | $1,539.96 | $1,698.36 |
04/23/2036 | $180,082.98 | $3,270.48 | $1,540.86 | $1,729.62 |
05/23/2036 | $178,338.70 | $3,270.48 | $1,526.20 | $1,744.28 |
06/23/2036 | $176,579.64 | $3,270.48 | $1,511.42 | $1,759.06 |
07/23/2036 | $174,805.68 | $3,270.48 | $1,496.51 | $1,773.97 |
08/23/2036 | $173,016.68 | $3,270.48 | $1,481.48 | $1,789.00 |
09/23/2036 | $171,212.51 | $3,270.48 | $1,466.32 | $1,804.16 |
10/23/2036 | $169,393.06 | $3,270.48 | $1,451.03 | $1,819.45 |
11/23/2036 | $167,558.19 | $3,270.48 | $1,435.61 | $1,834.87 |
12/23/2036 | $165,707.77 | $3,270.48 | $1,420.06 | $1,850.42 |
01/23/2037 | $163,841.66 | $3,270.48 | $1,404.37 | $1,866.10 |
02/23/2037 | $161,959.74 | $3,270.48 | $1,388.56 | $1,881.92 |
03/23/2037 | $160,061.87 | $3,270.48 | $1,372.61 | $1,897.87 |
04/23/2037 | $158,129.10 | $3,302.64 | $1,369.86 | $1,932.77 |
05/23/2037 | $156,179.78 | $3,302.64 | $1,353.32 | $1,949.31 |
06/23/2037 | $154,213.79 | $3,302.64 | $1,336.64 | $1,966.00 |
07/23/2037 | $152,230.96 | $3,302.64 | $1,319.81 | $1,982.82 |
08/23/2037 | $150,231.17 | $3,302.64 | $1,302.84 | $1,999.79 |
09/23/2037 | $148,214.26 | $3,302.64 | $1,285.73 | $2,016.91 |
10/23/2037 | $146,180.09 | $3,302.64 | $1,268.47 | $2,034.17 |
11/23/2037 | $144,128.51 | $3,302.64 | $1,251.06 | $2,051.58 |
12/23/2037 | $142,059.38 | $3,302.64 | $1,233.50 | $2,069.14 |
01/23/2038 | $139,972.53 | $3,302.64 | $1,215.79 | $2,086.84 |
02/23/2038 | $137,867.83 | $3,302.64 | $1,197.93 | $2,104.70 |
03/23/2038 | $135,745.11 | $3,302.64 | $1,179.92 | $2,122.72 |
04/23/2038 | $133,583.38 | $3,334.79 | $1,173.06 | $2,161.73 |
05/23/2038 | $131,402.97 | $3,334.79 | $1,154.38 | $2,180.41 |
06/23/2038 | $129,203.71 | $3,334.79 | $1,135.54 | $2,199.25 |
07/23/2038 | $126,985.46 | $3,334.79 | $1,116.54 | $2,218.26 |
08/23/2038 | $124,748.03 | $3,334.79 | $1,097.37 | $2,237.43 |
09/23/2038 | $122,491.26 | $3,334.79 | $1,078.03 | $2,256.76 |
10/23/2038 | $120,215.00 | $3,334.79 | $1,058.53 | $2,276.27 |
11/23/2038 | $117,919.06 | $3,334.79 | $1,038.86 | $2,295.94 |
12/23/2038 | $115,603.28 | $3,334.79 | $1,019.02 | $2,315.78 |
01/23/2039 | $113,267.49 | $3,334.79 | $999.01 | $2,335.79 |
02/23/2039 | $110,911.52 | $3,334.79 | $978.82 | $2,355.97 |
03/23/2039 | $108,535.19 | $3,334.79 | $958.46 | $2,376.33 |
04/23/2039 | $106,115.20 | $3,366.95 | $946.97 | $2,419.98 |
05/23/2039 | $103,674.10 | $3,366.95 | $925.86 | $2,441.10 |
06/23/2039 | $101,211.71 | $3,366.95 | $904.56 | $2,462.40 |
07/23/2039 | $98,727.83 | $3,366.95 | $883.07 | $2,483.88 |
08/23/2039 | $96,222.28 | $3,366.95 | $861.40 | $2,505.55 |
09/23/2039 | $93,694.86 | $3,366.95 | $839.54 | $2,527.41 |
10/23/2039 | $91,145.40 | $3,366.95 | $817.49 | $2,549.46 |
11/23/2039 | $88,573.69 | $3,366.95 | $795.24 | $2,571.71 |
12/23/2039 | $85,979.54 | $3,366.95 | $772.81 | $2,594.15 |
01/23/2040 | $83,362.76 | $3,366.95 | $750.17 | $2,616.78 |
02/23/2040 | $80,723.15 | $3,366.95 | $727.34 | $2,639.61 |
03/23/2040 | $78,060.50 | $3,366.95 | $704.31 | $2,662.64 |
04/23/2040 | $75,348.98 | $3,399.11 | $687.58 | $2,711.53 |
05/23/2040 | $72,613.57 | $3,399.11 | $663.70 | $2,735.41 |
06/23/2040 | $69,854.06 | $3,399.11 | $639.60 | $2,759.51 |
07/23/2040 | $67,070.25 | $3,399.11 | $615.30 | $2,783.81 |
08/23/2040 | $64,261.91 | $3,399.11 | $590.78 | $2,808.33 |
09/23/2040 | $61,428.84 | $3,399.11 | $566.04 | $2,833.07 |
10/23/2040 | $58,570.82 | $3,399.11 | $541.09 | $2,858.02 |
11/23/2040 | $55,687.62 | $3,399.11 | $515.91 | $2,883.20 |
12/23/2040 | $52,779.02 | $3,399.11 | $490.52 | $2,908.60 |
01/23/2041 | $49,844.81 | $3,399.11 | $464.90 | $2,934.22 |
02/23/2041 | $46,884.75 | $3,399.11 | $439.05 | $2,960.06 |
03/23/2041 | $43,898.61 | $3,399.11 | $412.98 | $2,986.13 |
04/23/2041 | $40,857.67 | $3,431.27 | $390.33 | $3,040.94 |
05/23/2041 | $37,789.70 | $3,431.27 | $363.29 | $3,067.98 |
06/23/2041 | $34,694.44 | $3,431.27 | $336.01 | $3,095.26 |
07/23/2041 | $31,571.67 | $3,431.27 | $308.49 | $3,122.78 |
08/23/2041 | $28,421.12 | $3,431.27 | $280.72 | $3,150.54 |
09/23/2041 | $25,242.56 | $3,431.27 | $252.71 | $3,178.56 |
10/23/2041 | $22,035.74 | $3,431.27 | $224.45 | $3,206.82 |
11/23/2041 | $18,800.41 | $3,431.27 | $195.93 | $3,235.33 |
12/23/2041 | $15,536.31 | $3,431.27 | $167.17 | $3,264.10 |
01/23/2042 | $12,243.18 | $3,431.27 | $138.14 | $3,293.13 |
02/23/2042 | $8,920.78 | $3,431.27 | $108.86 | $3,322.41 |
03/23/2042 | $5,568.83 | $3,431.27 | $79.32 | $3,351.95 |
04/23/2042 | $2,155.38 | $3,463.43 | $49.98 | $3,413.45 |
05/23/2042 | $-1,288.70 | $3,463.43 | $19.34 | $3,444.08 |
06/23/2042 | $-4,763.69 | $3,463.43 | $-11.57 | $3,474.99 |
07/23/2042 | $-8,269.88 | $3,463.43 | $-42.75 | $3,506.18 |
08/23/2042 | $-11,807.52 | $3,463.43 | $-74.22 | $3,537.65 |
09/23/2042 | $-15,376.92 | $3,463.43 | $-105.97 | $3,569.40 |
10/23/2042 | $-18,978.36 | $3,463.43 | $-138.01 | $3,601.43 |
11/23/2042 | $-22,612.12 | $3,463.43 | $-170.33 | $3,633.76 |
12/23/2042 | $-26,278.49 | $3,463.43 | $-202.94 | $3,666.37 |
01/23/2043 | $-29,977.76 | $3,463.43 | $-235.85 | $3,699.28 |
02/23/2043 | $-33,710.24 | $3,463.43 | $-269.05 | $3,732.48 |
03/23/2043 | $-37,476.22 | $3,463.43 | $-302.55 | $3,765.98 |
04/23/2043 | $-41,311.27 | $3,495.58 | $-339.47 | $3,835.06 |
05/23/2043 | $-45,181.07 | $3,495.58 | $-374.21 | $3,869.80 |
06/23/2043 | $-49,085.92 | $3,495.58 | $-409.27 | $3,904.85 |
07/23/2043 | $-53,026.14 | $3,495.58 | $-444.64 | $3,940.22 |
08/23/2043 | $-57,002.06 | $3,495.58 | $-480.33 | $3,975.91 |
09/23/2043 | $-61,013.98 | $3,495.58 | $-516.34 | $4,011.93 |
10/23/2043 | $-65,062.25 | $3,495.58 | $-552.69 | $4,048.27 |
11/23/2043 | $-69,147.19 | $3,495.58 | $-589.36 | $4,084.94 |
12/23/2043 | $-73,269.14 | $3,495.58 | $-626.36 | $4,121.94 |
01/23/2044 | $-77,428.42 | $3,495.58 | $-663.70 | $4,159.28 |
02/23/2044 | $-81,625.38 | $3,495.58 | $-701.37 | $4,196.96 |
03/23/2044 | $-85,860.35 | $3,495.58 | $-739.39 | $4,234.97 |
TOTAL: | - | $765,619.94 | $359,267.01 | $406,352.93 |
Change options for different scenario in the form below:
Lender | APR (%)? | Monthly Payment? | Learn More |
---|---|---|---|
New American Funding, LLC |
Cash-Out and Home Equity Options Available. | Learn More | |
|
|||
AmeriSave Mortgage Corporation |
Home Equity Lines, Refinance, & Second Mortgages | Learn More | |
|
|||
PenFed Credit Union Equal Housing Lender |
Home Equity Line of Credit - Equal Housing Lender | Learn More | |
|
|||
CrossCountry Mortgage, LLC |
"Unlock Your Home's Potential" | 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. |