Home Equity Line of Credit product from Navigator CU - Amortization Schedule Calculator

Use the calculator below to calculate your monthly home equity payment for the line of credit from Navigator CU. 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.

Home Equity product from Navigator CU

Product Total Termlength: 17 Years
Interest Rate: 7.75%
Rate change (per year): 0.1%

Monthly Payment: Year 1: $2,237.05, Year 2: $2,265.55, Year 3: $2,294.05, Year 4: $2,322.54, Year 5: $2,351.04, Year 6: $2,379.54, Year 7: $2,408.04, Year 8: $2,436.53, Year 9: $2,465.03, Year 10: $2,493.53, Year 11: $2,522.03, Year 12: $2,550.52, Year 13: $2,579.02, Year 14: $2,607.52, Year 15: $2,636.02, Year 16: $2,664.51, Year 17: $2,693.01,
Date Principal Balance? Monthly Payment? Interest? Monthly Amortization?
03/29/2023 $250,000.00 $2,237.05 $1,635.42 $601.63
04/29/2023 $249,398.37 $2,237.05 $1,635.42 $601.63
05/29/2023 $248,792.80 $2,237.05 $1,631.48 $605.57
06/29/2023 $248,183.26 $2,237.05 $1,627.52 $609.53
07/29/2023 $247,569.74 $2,237.05 $1,623.53 $613.52
08/29/2023 $246,952.21 $2,237.05 $1,619.52 $617.53
09/29/2023 $246,330.64 $2,237.05 $1,615.48 $621.57
10/29/2023 $245,705.00 $2,237.05 $1,611.41 $625.64
11/29/2023 $245,075.27 $2,237.05 $1,607.32 $629.73
12/29/2023 $244,441.42 $2,237.05 $1,603.20 $633.85
01/29/2024 $243,803.42 $2,237.05 $1,599.05 $638.00
02/29/2024 $243,161.25 $2,237.05 $1,594.88 $642.17
03/29/2024 $242,506.65 $2,265.55 $1,610.94 $654.61
04/29/2024 $241,847.71 $2,265.55 $1,606.61 $658.94
05/29/2024 $241,184.40 $2,265.55 $1,602.24 $663.31
06/29/2024 $240,516.70 $2,265.55 $1,597.85 $667.70
07/29/2024 $239,844.57 $2,265.55 $1,593.42 $672.13
08/29/2024 $239,167.99 $2,265.55 $1,588.97 $676.58
09/29/2024 $238,486.93 $2,265.55 $1,584.49 $681.06
10/29/2024 $237,801.36 $2,265.55 $1,579.98 $685.57
11/29/2024 $237,111.25 $2,265.55 $1,575.43 $690.11
12/29/2024 $236,416.56 $2,265.55 $1,570.86 $694.69
01/29/2025 $235,717.27 $2,265.55 $1,566.26 $699.29
03/01/2025 $235,013.35 $2,265.55 $1,561.63 $703.92
04/01/2025 $234,295.85 $2,294.05 $1,576.55 $717.50
05/01/2025 $233,573.54 $2,294.05 $1,571.73 $722.31
06/01/2025 $232,846.38 $2,294.05 $1,566.89 $727.16
07/01/2025 $232,114.35 $2,294.05 $1,562.01 $732.03
08/01/2025 $231,377.40 $2,294.05 $1,557.10 $736.95
09/01/2025 $230,635.51 $2,294.05 $1,552.16 $741.89
10/01/2025 $229,888.65 $2,294.05 $1,547.18 $746.87
11/01/2025 $229,136.77 $2,294.05 $1,542.17 $751.88
12/01/2025 $228,379.85 $2,294.05 $1,537.13 $756.92
01/01/2026 $227,617.85 $2,294.05 $1,532.05 $762.00
02/01/2026 $226,850.74 $2,294.05 $1,526.94 $767.11
03/01/2026 $226,078.49 $2,294.05 $1,521.79 $772.26
04/01/2026 $225,291.39 $2,322.54 $1,535.45 $787.09
05/01/2026 $224,498.95 $2,322.54 $1,530.10 $792.44
06/01/2026 $223,701.13 $2,322.54 $1,524.72 $797.82
07/01/2026 $222,897.89 $2,322.54 $1,519.30 $803.24
08/01/2026 $222,089.20 $2,322.54 $1,513.85 $808.70
09/01/2026 $221,275.01 $2,322.54 $1,508.36 $814.19
10/01/2026 $220,455.29 $2,322.54 $1,502.83 $819.72
11/01/2026 $219,630.01 $2,322.54 $1,497.26 $825.28
12/01/2026 $218,799.12 $2,322.54 $1,491.65 $830.89
01/01/2027 $217,962.58 $2,322.54 $1,486.01 $836.53
02/01/2027 $217,120.37 $2,322.54 $1,480.33 $842.21
03/01/2027 $216,272.44 $2,322.54 $1,474.61 $847.93
04/01/2027 $215,408.27 $2,351.04 $1,486.87 $864.17
05/01/2027 $214,538.16 $2,351.04 $1,480.93 $870.11
06/01/2027 $213,662.07 $2,351.04 $1,474.95 $876.09
07/01/2027 $212,779.95 $2,351.04 $1,468.93 $882.11
08/01/2027 $211,891.77 $2,351.04 $1,462.86 $888.18
09/01/2027 $210,997.49 $2,351.04 $1,456.76 $894.29
10/01/2027 $210,097.06 $2,351.04 $1,450.61 $900.43
11/01/2027 $209,190.43 $2,351.04 $1,444.42 $906.62
12/01/2027 $208,277.58 $2,351.04 $1,438.18 $912.86
01/01/2028 $207,358.44 $2,351.04 $1,431.91 $919.13
02/01/2028 $206,432.99 $2,351.04 $1,425.59 $925.45
03/01/2028 $205,501.18 $2,351.04 $1,419.23 $931.81
04/01/2028 $204,551.59 $2,379.54 $1,429.95 $949.59
05/01/2028 $203,595.38 $2,379.54 $1,423.34 $956.20
06/01/2028 $202,632.53 $2,379.54 $1,416.68 $962.85
07/01/2028 $201,662.98 $2,379.54 $1,409.98 $969.55
08/01/2028 $200,686.68 $2,379.54 $1,403.24 $976.30
09/01/2028 $199,703.58 $2,379.54 $1,396.44 $983.09
10/01/2028 $198,713.65 $2,379.54 $1,389.60 $989.93
11/01/2028 $197,716.83 $2,379.54 $1,382.72 $996.82
12/01/2028 $196,713.07 $2,379.54 $1,375.78 $1,003.76
01/01/2029 $195,702.32 $2,379.54 $1,368.80 $1,010.74
02/01/2029 $194,684.55 $2,379.54 $1,361.76 $1,017.78
03/01/2029 $193,659.69 $2,379.54 $1,354.68 $1,024.86
04/01/2029 $192,615.34 $2,408.04 $1,363.69 $1,044.35
05/01/2029 $191,563.64 $2,408.04 $1,356.33 $1,051.70
06/01/2029 $190,504.53 $2,408.04 $1,348.93 $1,059.11
07/01/2029 $189,437.96 $2,408.04 $1,341.47 $1,066.57
08/01/2029 $188,363.89 $2,408.04 $1,333.96 $1,074.08
09/01/2029 $187,282.25 $2,408.04 $1,326.40 $1,081.64
10/01/2029 $186,192.99 $2,408.04 $1,318.78 $1,089.26
11/01/2029 $185,096.06 $2,408.04 $1,311.11 $1,096.93
12/01/2029 $183,991.41 $2,408.04 $1,303.38 $1,104.65
01/01/2030 $182,878.98 $2,408.04 $1,295.61 $1,112.43
02/01/2030 $181,758.72 $2,408.04 $1,287.77 $1,120.26
03/01/2030 $180,630.57 $2,408.04 $1,279.88 $1,128.15
04/01/2030 $179,481.03 $2,436.53 $1,286.99 $1,149.54
05/01/2030 $178,323.29 $2,436.53 $1,278.80 $1,157.73
06/01/2030 $177,157.31 $2,436.53 $1,270.55 $1,165.98
07/01/2030 $175,983.03 $2,436.53 $1,262.25 $1,174.29
08/01/2030 $174,800.37 $2,436.53 $1,253.88 $1,182.65
09/01/2030 $173,609.29 $2,436.53 $1,245.45 $1,191.08
10/01/2030 $172,409.72 $2,436.53 $1,236.97 $1,199.57
11/01/2030 $171,201.61 $2,436.53 $1,228.42 $1,208.11
12/01/2030 $169,984.89 $2,436.53 $1,219.81 $1,216.72
01/01/2031 $168,759.50 $2,436.53 $1,211.14 $1,225.39
02/01/2031 $167,525.38 $2,436.53 $1,202.41 $1,234.12
03/01/2031 $166,282.46 $2,436.53 $1,193.62 $1,242.92
04/01/2031 $165,016.05 $2,465.03 $1,198.62 $1,266.41
05/01/2031 $163,740.51 $2,465.03 $1,189.49 $1,275.54
06/01/2031 $162,455.77 $2,465.03 $1,180.30 $1,284.73
07/01/2031 $161,161.78 $2,465.03 $1,171.04 $1,294.00
08/01/2031 $159,858.46 $2,465.03 $1,161.71 $1,303.32
09/01/2031 $158,545.74 $2,465.03 $1,152.31 $1,312.72
10/01/2031 $157,223.56 $2,465.03 $1,142.85 $1,322.18
11/01/2031 $155,891.85 $2,465.03 $1,133.32 $1,331.71
12/01/2031 $154,550.54 $2,465.03 $1,123.72 $1,341.31
01/01/2032 $153,199.56 $2,465.03 $1,114.05 $1,350.98
02/01/2032 $151,838.84 $2,465.03 $1,104.31 $1,360.72
03/01/2032 $150,468.31 $2,465.03 $1,094.50 $1,370.53
04/01/2032 $149,071.95 $2,493.53 $1,097.16 $1,396.36
05/01/2032 $147,665.41 $2,493.53 $1,086.98 $1,406.55
06/01/2032 $146,248.60 $2,493.53 $1,076.73 $1,416.80
07/01/2032 $144,821.47 $2,493.53 $1,066.40 $1,427.13
08/01/2032 $143,383.93 $2,493.53 $1,055.99 $1,437.54
09/01/2032 $141,935.91 $2,493.53 $1,045.51 $1,448.02
10/01/2032 $140,477.33 $2,493.53 $1,034.95 $1,458.58
11/01/2032 $139,008.12 $2,493.53 $1,024.31 $1,469.21
12/01/2032 $137,528.19 $2,493.53 $1,013.60 $1,479.93
01/01/2033 $136,037.47 $2,493.53 $1,002.81 $1,490.72
02/01/2033 $134,535.89 $2,493.53 $991.94 $1,501.59
03/01/2033 $133,023.35 $2,493.53 $980.99 $1,512.54
04/01/2033 $131,482.37 $2,522.03 $981.05 $1,540.98
05/01/2033 $129,930.03 $2,522.03 $969.68 $1,552.34
06/01/2033 $128,366.23 $2,522.03 $958.23 $1,563.79
07/01/2033 $126,790.91 $2,522.03 $946.70 $1,575.32
08/01/2033 $125,203.97 $2,522.03 $935.08 $1,586.94
09/01/2033 $123,605.32 $2,522.03 $923.38 $1,598.65
10/01/2033 $121,994.88 $2,522.03 $911.59 $1,610.44
11/01/2033 $120,372.57 $2,522.03 $899.71 $1,622.31
12/01/2033 $118,738.29 $2,522.03 $887.75 $1,634.28
01/01/2034 $117,091.96 $2,522.03 $875.69 $1,646.33
02/01/2034 $115,433.49 $2,522.03 $863.55 $1,658.47
03/01/2034 $113,762.79 $2,522.03 $851.32 $1,670.70
04/01/2034 $112,060.74 $2,550.52 $848.48 $1,702.04
05/01/2034 $110,346.01 $2,550.52 $835.79 $1,714.74
06/01/2034 $108,618.48 $2,550.52 $823.00 $1,727.53
07/01/2034 $106,878.07 $2,550.52 $810.11 $1,740.41
08/01/2034 $105,124.68 $2,550.52 $797.13 $1,753.39
09/01/2034 $103,358.21 $2,550.52 $784.05 $1,766.47
10/01/2034 $101,578.57 $2,550.52 $770.88 $1,779.64
11/01/2034 $99,785.65 $2,550.52 $757.61 $1,792.92
12/01/2034 $97,979.36 $2,550.52 $744.23 $1,806.29
01/01/2035 $96,159.60 $2,550.52 $730.76 $1,819.76
02/01/2035 $94,326.27 $2,550.52 $717.19 $1,833.33
03/01/2035 $92,479.26 $2,550.52 $703.52 $1,847.01
04/01/2035 $90,597.69 $2,579.02 $697.45 $1,881.57
05/01/2035 $88,701.93 $2,579.02 $683.26 $1,895.76
06/01/2035 $86,791.87 $2,579.02 $668.96 $1,910.06
07/01/2035 $84,867.40 $2,579.02 $654.56 $1,924.47
08/01/2035 $82,928.42 $2,579.02 $640.04 $1,938.98
09/01/2035 $80,974.82 $2,579.02 $625.42 $1,953.60
10/01/2035 $79,006.48 $2,579.02 $610.69 $1,968.34
11/01/2035 $77,023.30 $2,579.02 $595.84 $1,983.18
12/01/2035 $75,025.17 $2,579.02 $580.88 $1,998.14
01/01/2036 $73,011.96 $2,579.02 $565.81 $2,013.21
02/01/2036 $70,983.57 $2,579.02 $550.63 $2,028.39
03/01/2036 $68,939.89 $2,579.02 $535.33 $2,043.69
04/01/2036 $66,858.03 $2,607.52 $525.67 $2,081.85
05/01/2036 $64,760.31 $2,607.52 $509.79 $2,097.73
06/01/2036 $62,646.59 $2,607.52 $493.80 $2,113.72
07/01/2036 $60,516.75 $2,607.52 $477.68 $2,129.84
08/01/2036 $58,370.67 $2,607.52 $461.44 $2,146.08
09/01/2036 $56,208.23 $2,607.52 $445.08 $2,162.44
10/01/2036 $54,029.30 $2,607.52 $428.59 $2,178.93
11/01/2036 $51,833.76 $2,607.52 $411.97 $2,195.54
12/01/2036 $49,621.47 $2,607.52 $395.23 $2,212.29
01/01/2037 $47,392.32 $2,607.52 $378.36 $2,229.15
02/01/2037 $45,146.16 $2,607.52 $361.37 $2,246.15
03/01/2037 $42,882.88 $2,607.52 $344.24 $2,263.28
04/01/2037 $40,577.42 $2,636.02 $330.56 $2,305.46
05/01/2037 $38,254.19 $2,636.02 $312.78 $2,323.23
06/01/2037 $35,913.05 $2,636.02 $294.88 $2,341.14
07/01/2037 $33,553.87 $2,636.02 $276.83 $2,359.19
08/01/2037 $31,176.50 $2,636.02 $258.64 $2,377.37
09/01/2037 $28,780.80 $2,636.02 $240.32 $2,395.70
10/01/2037 $26,366.64 $2,636.02 $221.85 $2,414.16
11/01/2037 $23,933.86 $2,636.02 $203.24 $2,432.77
12/01/2037 $21,482.34 $2,636.02 $184.49 $2,451.53
01/01/2038 $19,011.92 $2,636.02 $165.59 $2,470.42
02/01/2038 $16,522.45 $2,636.02 $146.55 $2,489.47
03/01/2038 $14,013.80 $2,636.02 $127.36 $2,508.66
04/01/2038 $11,458.47 $2,664.51 $109.19 $2,555.32
05/01/2038 $8,883.24 $2,664.51 $89.28 $2,575.23
06/01/2038 $6,287.94 $2,664.51 $69.22 $2,595.30
07/01/2038 $3,672.42 $2,664.51 $48.99 $2,615.52
08/01/2038 $1,036.52 $2,664.51 $28.61 $2,635.90
09/01/2038 $-1,619.91 $2,664.51 $8.08 $2,656.44
10/01/2038 $-4,297.05 $2,664.51 $-12.62 $2,677.13
11/01/2038 $-6,995.04 $2,664.51 $-33.48 $2,697.99
12/01/2038 $-9,714.06 $2,664.51 $-54.50 $2,719.02
01/01/2039 $-12,454.26 $2,664.51 $-75.69 $2,740.20
02/01/2039 $-15,215.81 $2,664.51 $-97.04 $2,761.55
03/01/2039 $-17,998.88 $2,664.51 $-118.56 $2,783.07
04/01/2039 $-20,833.63 $2,693.01 $-141.74 $2,834.75
05/01/2039 $-23,690.71 $2,693.01 $-164.06 $2,857.08
06/01/2039 $-26,570.28 $2,693.01 $-186.56 $2,879.57
07/01/2039 $-29,472.54 $2,693.01 $-209.24 $2,902.25
08/01/2039 $-32,397.64 $2,693.01 $-232.10 $2,925.11
09/01/2039 $-35,345.78 $2,693.01 $-255.13 $2,948.14
10/01/2039 $-38,317.14 $2,693.01 $-278.35 $2,971.36
11/01/2039 $-41,311.90 $2,693.01 $-301.75 $2,994.76
12/01/2039 $-44,330.24 $2,693.01 $-325.33 $3,018.34
01/01/2040 $-47,372.35 $2,693.01 $-349.10 $3,042.11
02/01/2040 $-50,438.42 $2,693.01 $-373.06 $3,066.07
03/01/2040 $-53,528.63 $2,693.01 $-397.20 $3,090.21
TOTAL: - $502,866.29 $198,736.02 $304,130.27

Change options for different scenario in the form below:

Check Rates Here →
$
%

Featured Virginia Home Equity Rates 2023

Lender APR (%)? Monthly Payment? Learn More

New American Funding, LLC
Cash-Out and Home Equity Options Available. Learn More
  • Home Improvement, Buy a Vacation Home
  • 243k+ positive reviews, A+ rating from the BBB
  • Pay off higher interest rate credit cards, Pay college tuition
  • 100% online mortgage application available
More Info

Bethpage Federal Credit Union
Equal Housing Lender
Intro APR
7.490 %
After Intro: 8.500 %
Intro Period: 12 months
$25,000 Learn More
  • Rates as low as 5.74%.
  • Prime Rate as of 9/23/2022=6.25% (Wall Street Journal).
  • No application or closing costs
  • Flexible credit - only pay for what you use
More Info

Figure Home Equity Line
Equal Housing Lender
HELOC approval in 5 minutes, funding in 5 days. Borrow up to $400k online. Learn More
  • Fastest way to turn home equity into cash
  • Flexible terms, redraw up to 100%, borrow $15k-$400k
  • Approval in 5 minutes. Funding in as few as 5 days
  • Use to consolidate debt or finance your next home project
More Info

AimLoan.com NMLS#2890
Home Equity Loan - 15 Year Fixed Rate Learn More
  • Home Equity Loan - 15 Year Fixed Rate
  • No Appraisal Required
  • Close in 10 Days
  • View Rates and Apply Online 24/7
More Info

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.


Pinterest

Home Equity and Mortgage Rate Newsletter

Receive the best home equity and mortgage rates every month right to your inbox. Provided by BestCashCow.

LATEST ARTICLES ON Home Equity

See All Home Equity Articles

New Bank Offers
Download a Free eBook
Bank On It:
The No Risk Way To Boost Your Savings
Download
BestCashCow
Guide To Credit Card Travel Rewards
Download
65 Questions to Ask before Choosing a CD
Download
The Insider's Guide
to
Mortgages
Download
Plan and Optimize Your Finances

Featured on:

Copyright © 2023 BestCashCow.com, LLC. All Rights Reserved. Privacy Policy + CCPA

Disclosure Governing Your Use of this Website | Advertising Disclosure |  

Last Update on March 28, 2023

This page was created in 0.4635 seconds.