Home Equity Line of Credit product from Union Savings Bank - Amortization Schedule Calculator

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

Home Equity product from Union Savings Bank

Product Total Termlength: 20 Years
Interest Rate: 3.25%
Rate change (per year): 0.1%

Monthly Payment: Year 1: $1,461.62, Year 2: $1,505.25, Year 3: $1,548.88, Year 4: $1,592.51, Year 5: $1,636.14, Year 6: $1,679.77, Year 7: $1,723.40, Year 8: $1,767.03, Year 9: $1,810.66, Year 10: $1,854.29, Year 11: $1,897.92, Year 12: $1,941.55, Year 13: $1,985.19, Year 14: $2,028.82, Year 15: $2,072.45, Year 16: $2,116.08, Year 17: $2,159.71, Year 18: $2,203.34, Year 19: $2,246.97, Year 20: $2,290.60,

Date	Principal Balance^?	Monthly Payment^?	Interest^?	Monthly Amortization^?
10/26/2020	$250,000.00	$1,461.62	$697.92	$763.70
11/26/2020	$249,236.30	$1,461.62	$697.92	$763.70
12/26/2020	$248,470.46	$1,461.62	$695.78	$765.84
01/26/2021	$247,702.49	$1,461.62	$693.65	$767.97
02/26/2021	$246,932.37	$1,461.62	$691.50	$770.12
03/26/2021	$246,160.10	$1,461.62	$689.35	$772.27
04/26/2021	$245,385.68	$1,461.62	$687.20	$774.42
05/26/2021	$244,609.10	$1,461.62	$685.04	$776.58
06/26/2021	$243,830.34	$1,461.62	$682.87	$778.75
07/26/2021	$243,049.42	$1,461.62	$680.69	$780.93
08/26/2021	$242,266.31	$1,461.62	$678.51	$783.11
09/26/2021	$241,481.02	$1,461.62	$676.33	$785.29
10/26/2021	$240,670.02	$1,505.25	$694.26	$810.99
11/26/2021	$239,856.70	$1,505.25	$691.93	$813.32
12/26/2021	$239,041.04	$1,505.25	$689.59	$815.66
01/26/2022	$238,223.03	$1,505.25	$687.24	$818.01
02/26/2022	$237,402.67	$1,505.25	$684.89	$820.36
03/26/2022	$236,579.95	$1,505.25	$682.53	$822.72
04/26/2022	$235,754.87	$1,505.25	$680.17	$825.08
05/26/2022	$234,927.42	$1,505.25	$677.80	$827.46
06/26/2022	$234,097.58	$1,505.25	$675.42	$829.83
07/26/2022	$233,265.36	$1,505.25	$673.03	$832.22
08/26/2022	$232,430.75	$1,505.25	$670.64	$834.61
09/26/2022	$231,593.74	$1,505.25	$668.24	$837.01
10/26/2022	$230,729.99	$1,548.88	$685.13	$863.75
11/26/2022	$229,863.68	$1,548.88	$682.58	$866.30
12/26/2022	$228,994.82	$1,548.88	$680.01	$868.87
01/26/2023	$228,123.38	$1,548.88	$677.44	$871.44
02/26/2023	$227,249.36	$1,548.88	$674.86	$874.02
03/26/2023	$226,372.76	$1,548.88	$672.28	$876.60
04/26/2023	$225,493.57	$1,548.88	$669.69	$879.19
05/26/2023	$224,611.77	$1,548.88	$667.09	$881.80
06/26/2023	$223,727.37	$1,548.88	$664.48	$884.40
07/26/2023	$222,840.35	$1,548.88	$661.86	$887.02
08/26/2023	$221,950.70	$1,548.88	$659.24	$889.64
09/26/2023	$221,058.43	$1,548.88	$656.60	$892.28
10/26/2023	$220,138.30	$1,592.51	$672.39	$920.13
11/26/2023	$219,215.38	$1,592.51	$669.59	$922.92
12/26/2023	$218,289.65	$1,592.51	$666.78	$925.73
01/26/2024	$217,361.10	$1,592.51	$663.96	$928.55
02/26/2024	$216,429.73	$1,592.51	$661.14	$931.37
03/26/2024	$215,495.52	$1,592.51	$658.31	$934.20
04/26/2024	$214,558.48	$1,592.51	$655.47	$937.05
05/26/2024	$213,618.58	$1,592.51	$652.62	$939.90
06/26/2024	$212,675.83	$1,592.51	$649.76	$942.75
07/26/2024	$211,730.21	$1,592.51	$646.89	$945.62
08/26/2024	$210,781.71	$1,592.51	$644.01	$948.50
09/26/2024	$209,830.32	$1,592.51	$641.13	$951.38
10/26/2024	$208,849.90	$1,636.14	$655.72	$980.42
11/26/2024	$207,866.42	$1,636.14	$652.66	$983.49
12/26/2024	$206,879.86	$1,636.14	$649.58	$986.56
01/26/2025	$205,890.22	$1,636.14	$646.50	$989.64
02/26/2025	$204,897.48	$1,636.14	$643.41	$992.73
03/26/2025	$203,901.64	$1,636.14	$640.30	$995.84
04/26/2025	$202,902.69	$1,636.14	$637.19	$998.95
05/26/2025	$201,900.62	$1,636.14	$634.07	$1,002.07
06/26/2025	$200,895.42	$1,636.14	$630.94	$1,005.20
07/26/2025	$199,887.08	$1,636.14	$627.80	$1,008.34
08/26/2025	$198,875.58	$1,636.14	$624.65	$1,011.49
09/26/2025	$197,860.93	$1,636.14	$621.49	$1,014.66
10/26/2025	$196,815.96	$1,679.77	$634.80	$1,044.97
11/26/2025	$195,767.64	$1,679.77	$631.45	$1,048.32
12/26/2025	$194,715.96	$1,679.77	$628.09	$1,051.68
01/26/2026	$193,660.90	$1,679.77	$624.71	$1,055.06
02/26/2026	$192,602.45	$1,679.77	$621.33	$1,058.44
03/26/2026	$191,540.61	$1,679.77	$617.93	$1,061.84
04/26/2026	$190,475.37	$1,679.77	$614.53	$1,065.25
05/26/2026	$189,406.70	$1,679.77	$611.11	$1,068.66
06/26/2026	$188,334.61	$1,679.77	$607.68	$1,072.09
07/26/2026	$187,259.08	$1,679.77	$604.24	$1,075.53
08/26/2026	$186,180.10	$1,679.77	$600.79	$1,078.98
09/26/2026	$185,097.65	$1,679.77	$597.33	$1,082.44
10/26/2026	$183,983.53	$1,723.40	$609.28	$1,114.12
11/26/2026	$182,865.74	$1,723.40	$605.61	$1,117.79
12/26/2026	$181,744.27	$1,723.40	$601.93	$1,121.47
01/26/2027	$180,619.11	$1,723.40	$598.24	$1,125.16
02/26/2027	$179,490.25	$1,723.40	$594.54	$1,128.86
03/26/2027	$178,357.67	$1,723.40	$590.82	$1,132.58
04/26/2027	$177,221.36	$1,723.40	$587.09	$1,136.31
05/26/2027	$176,081.31	$1,723.40	$583.35	$1,140.05
06/26/2027	$174,937.51	$1,723.40	$579.60	$1,143.80
07/26/2027	$173,789.94	$1,723.40	$575.84	$1,147.57
08/26/2027	$172,638.60	$1,723.40	$572.06	$1,151.34
09/26/2027	$171,483.46	$1,723.40	$568.27	$1,155.13
10/26/2027	$170,295.19	$1,767.03	$578.76	$1,188.28
11/26/2027	$169,102.90	$1,767.03	$574.75	$1,192.29
12/26/2027	$167,906.59	$1,767.03	$570.72	$1,196.31
01/26/2028	$166,706.24	$1,767.03	$566.68	$1,200.35
02/26/2028	$165,501.84	$1,767.03	$562.63	$1,204.40
03/26/2028	$164,293.38	$1,767.03	$558.57	$1,208.46
04/26/2028	$163,080.83	$1,767.03	$554.49	$1,212.54
05/26/2028	$161,864.20	$1,767.03	$550.40	$1,216.64
06/26/2028	$160,643.46	$1,767.03	$546.29	$1,220.74
07/26/2028	$159,418.60	$1,767.03	$542.17	$1,224.86
08/26/2028	$158,189.60	$1,767.03	$538.04	$1,229.00
09/26/2028	$156,956.46	$1,767.03	$533.89	$1,233.14
10/26/2028	$155,688.60	$1,810.66	$542.81	$1,267.86
11/26/2028	$154,416.36	$1,810.66	$538.42	$1,272.24
12/26/2028	$153,139.72	$1,810.66	$534.02	$1,276.64
01/26/2029	$151,858.67	$1,810.66	$529.61	$1,281.06
02/26/2029	$150,573.18	$1,810.66	$525.18	$1,285.49
03/26/2029	$149,283.25	$1,810.66	$520.73	$1,289.93
04/26/2029	$147,988.86	$1,810.66	$516.27	$1,294.39
05/26/2029	$146,689.99	$1,810.66	$511.79	$1,298.87
06/26/2029	$145,386.63	$1,810.66	$507.30	$1,303.36
07/26/2029	$144,078.76	$1,810.66	$502.80	$1,307.87
08/26/2029	$142,766.37	$1,810.66	$498.27	$1,312.39
09/26/2029	$141,449.44	$1,810.66	$493.73	$1,316.93
10/26/2029	$140,096.11	$1,854.29	$500.97	$1,353.33
11/26/2029	$138,737.99	$1,854.29	$496.17	$1,358.12
12/26/2029	$137,375.06	$1,854.29	$491.36	$1,362.93
01/26/2030	$136,007.31	$1,854.29	$486.54	$1,367.76
02/26/2030	$134,634.70	$1,854.29	$481.69	$1,372.60
03/26/2030	$133,257.24	$1,854.29	$476.83	$1,377.46
04/26/2030	$131,874.90	$1,854.29	$471.95	$1,382.34
05/26/2030	$130,487.66	$1,854.29	$467.06	$1,387.24
06/26/2030	$129,095.51	$1,854.29	$462.14	$1,392.15
07/26/2030	$127,698.43	$1,854.29	$457.21	$1,397.08
08/26/2030	$126,296.40	$1,854.29	$452.27	$1,402.03
09/26/2030	$124,889.41	$1,854.29	$447.30	$1,406.99
10/26/2030	$123,444.21	$1,897.92	$452.72	$1,445.20
11/26/2030	$121,993.77	$1,897.92	$447.49	$1,450.44
12/26/2030	$120,538.07	$1,897.92	$442.23	$1,455.70
01/26/2031	$119,077.10	$1,897.92	$436.95	$1,460.97
02/26/2031	$117,610.83	$1,897.92	$431.65	$1,466.27
03/26/2031	$116,139.25	$1,897.92	$426.34	$1,471.59
04/26/2031	$114,662.33	$1,897.92	$421.00	$1,476.92
05/26/2031	$113,180.05	$1,897.92	$415.65	$1,482.27
06/26/2031	$111,692.41	$1,897.92	$410.28	$1,487.65
07/26/2031	$110,199.37	$1,897.92	$404.88	$1,493.04
08/26/2031	$108,700.92	$1,897.92	$399.47	$1,498.45
09/26/2031	$107,197.03	$1,897.92	$394.04	$1,503.88
10/26/2031	$105,653.00	$1,941.55	$397.52	$1,544.03
11/26/2031	$104,103.24	$1,941.55	$391.80	$1,549.76
12/26/2031	$102,547.74	$1,941.55	$386.05	$1,555.51
01/26/2032	$100,986.46	$1,941.55	$380.28	$1,561.27
02/26/2032	$99,419.40	$1,941.55	$374.49	$1,567.06
03/26/2032	$97,846.53	$1,941.55	$368.68	$1,572.87
04/26/2032	$96,267.82	$1,941.55	$362.85	$1,578.71
05/26/2032	$94,683.26	$1,941.55	$356.99	$1,584.56
06/26/2032	$93,092.82	$1,941.55	$351.12	$1,590.44
07/26/2032	$91,496.48	$1,941.55	$345.22	$1,596.34
08/26/2032	$89,894.23	$1,941.55	$339.30	$1,602.26
09/26/2032	$88,286.03	$1,941.55	$333.36	$1,608.20
10/26/2032	$86,635.60	$1,985.19	$334.75	$1,650.43
11/26/2032	$84,978.91	$1,985.19	$328.49	$1,656.69
12/26/2032	$83,315.93	$1,985.19	$322.21	$1,662.97
01/26/2033	$81,646.65	$1,985.19	$315.91	$1,669.28
02/26/2033	$79,971.04	$1,985.19	$309.58	$1,675.61
03/26/2033	$78,289.08	$1,985.19	$303.22	$1,681.96
04/26/2033	$76,600.74	$1,985.19	$296.85	$1,688.34
05/26/2033	$74,906.00	$1,985.19	$290.44	$1,694.74
06/26/2033	$73,204.84	$1,985.19	$284.02	$1,701.17
07/26/2033	$71,497.22	$1,985.19	$277.57	$1,707.62
08/26/2033	$69,783.13	$1,985.19	$271.09	$1,714.09
09/26/2033	$68,062.54	$1,985.19	$264.59	$1,720.59
10/26/2033	$66,297.46	$2,028.82	$263.74	$1,765.07
11/26/2033	$64,525.55	$2,028.82	$256.90	$1,771.91
12/26/2033	$62,746.77	$2,028.82	$250.04	$1,778.78
01/26/2034	$60,961.10	$2,028.82	$243.14	$1,785.67
02/26/2034	$59,168.51	$2,028.82	$236.22	$1,792.59
03/26/2034	$57,368.97	$2,028.82	$229.28	$1,799.54
04/26/2034	$55,562.46	$2,028.82	$222.30	$1,806.51
05/26/2034	$53,748.95	$2,028.82	$215.30	$1,813.51
06/26/2034	$51,928.41	$2,028.82	$208.28	$1,820.54
07/26/2034	$50,100.82	$2,028.82	$201.22	$1,827.59
08/26/2034	$48,266.14	$2,028.82	$194.14	$1,834.67
09/26/2034	$46,424.36	$2,028.82	$187.03	$1,841.78
10/26/2034	$44,535.68	$2,072.45	$183.76	$1,888.68
11/26/2034	$42,639.52	$2,072.45	$176.29	$1,896.16
12/26/2034	$40,735.85	$2,072.45	$168.78	$1,903.66
01/26/2035	$38,824.65	$2,072.45	$161.25	$1,911.20
02/26/2035	$36,905.89	$2,072.45	$153.68	$1,918.77
03/26/2035	$34,979.53	$2,072.45	$146.09	$1,926.36
04/26/2035	$33,045.54	$2,072.45	$138.46	$1,933.99
05/26/2035	$31,103.90	$2,072.45	$130.81	$1,941.64
06/26/2035	$29,154.57	$2,072.45	$123.12	$1,949.33
07/26/2035	$27,197.53	$2,072.45	$115.40	$1,957.04
08/26/2035	$25,232.74	$2,072.45	$107.66	$1,964.79
09/26/2035	$23,260.18	$2,072.45	$99.88	$1,972.57
10/26/2035	$21,238.11	$2,116.08	$94.01	$2,022.07
11/26/2035	$19,207.87	$2,116.08	$85.84	$2,030.24
12/26/2035	$17,169.43	$2,116.08	$77.63	$2,038.44
01/26/2036	$15,122.74	$2,116.08	$69.39	$2,046.68
02/26/2036	$13,067.79	$2,116.08	$61.12	$2,054.96
03/26/2036	$11,004.53	$2,116.08	$52.82	$2,063.26
04/26/2036	$8,932.93	$2,116.08	$44.48	$2,071.60
05/26/2036	$6,852.95	$2,116.08	$36.10	$2,079.97
06/26/2036	$4,764.57	$2,116.08	$27.70	$2,088.38
07/26/2036	$2,667.76	$2,116.08	$19.26	$2,096.82
08/26/2036	$562.46	$2,116.08	$10.78	$2,105.29
09/26/2036	$-1,551.34	$2,116.08	$2.27	$2,113.80
10/26/2036	$-3,717.45	$2,159.71	$-6.40	$2,166.11
11/26/2036	$-5,892.49	$2,159.71	$-15.33	$2,175.04
12/26/2036	$-8,076.50	$2,159.71	$-24.31	$2,184.01
01/26/2037	$-10,269.53	$2,159.71	$-33.32	$2,193.02
02/26/2037	$-12,471.59	$2,159.71	$-42.36	$2,202.07
03/26/2037	$-14,682.75	$2,159.71	$-51.45	$2,211.15
04/26/2037	$-16,903.02	$2,159.71	$-60.57	$2,220.27
05/26/2037	$-19,132.45	$2,159.71	$-69.72	$2,229.43
06/26/2037	$-21,371.08	$2,159.71	$-78.92	$2,238.63
07/26/2037	$-23,618.94	$2,159.71	$-88.16	$2,247.86
08/26/2037	$-25,876.08	$2,159.71	$-97.43	$2,257.14
09/26/2037	$-28,142.52	$2,159.71	$-106.74	$2,266.45
10/26/2037	$-30,464.29	$2,203.34	$-118.43	$2,321.77
11/26/2037	$-32,795.84	$2,203.34	$-128.20	$2,331.54
12/26/2037	$-35,137.19	$2,203.34	$-138.02	$2,341.35
01/26/2038	$-37,488.40	$2,203.34	$-147.87	$2,351.21
02/26/2038	$-39,849.50	$2,203.34	$-157.76	$2,361.10
03/26/2038	$-42,220.53	$2,203.34	$-167.70	$2,371.04
04/26/2038	$-44,601.55	$2,203.34	$-177.68	$2,381.02
05/26/2038	$-46,992.58	$2,203.34	$-187.70	$2,391.04
06/26/2038	$-49,393.68	$2,203.34	$-197.76	$2,401.10
07/26/2038	$-51,804.89	$2,203.34	$-207.87	$2,411.20
08/26/2038	$-54,226.23	$2,203.34	$-218.01	$2,421.35
09/26/2038	$-56,657.77	$2,203.34	$-228.20	$2,431.54
10/26/2038	$-59,147.90	$2,246.97	$-243.16	$2,490.12
11/26/2038	$-61,648.71	$2,246.97	$-253.84	$2,500.81
12/26/2038	$-64,160.25	$2,246.97	$-264.58	$2,511.54
01/26/2039	$-66,682.58	$2,246.97	$-275.35	$2,522.32
02/26/2039	$-69,215.72	$2,246.97	$-286.18	$2,533.15
03/26/2039	$-71,759.74	$2,246.97	$-297.05	$2,544.02
04/26/2039	$-74,314.68	$2,246.97	$-307.97	$2,554.94
05/26/2039	$-76,880.58	$2,246.97	$-318.93	$2,565.90
06/26/2039	$-79,457.49	$2,246.97	$-329.95	$2,576.91
07/26/2039	$-82,045.47	$2,246.97	$-341.01	$2,587.97
08/26/2039	$-84,644.55	$2,246.97	$-352.11	$2,599.08
09/26/2039	$-87,254.78	$2,246.97	$-363.27	$2,610.23
10/26/2039	$-89,927.12	$2,290.60	$-381.74	$2,672.34
11/26/2039	$-92,611.15	$2,290.60	$-393.43	$2,684.03
12/26/2039	$-95,306.92	$2,290.60	$-405.17	$2,695.77
01/26/2040	$-98,014.48	$2,290.60	$-416.97	$2,707.57
02/26/2040	$-100,733.90	$2,290.60	$-428.81	$2,719.41
03/26/2040	$-103,465.21	$2,290.60	$-440.71	$2,731.31
04/26/2040	$-106,208.46	$2,290.60	$-452.66	$2,743.26
05/26/2040	$-108,963.72	$2,290.60	$-464.66	$2,755.26
06/26/2040	$-111,731.04	$2,290.60	$-476.72	$2,767.31
07/26/2040	$-114,510.46	$2,290.60	$-488.82	$2,779.42
08/26/2040	$-117,302.04	$2,290.60	$-500.98	$2,791.58
09/26/2040	$-120,105.84	$2,290.60	$-513.20	$2,803.79
TOTAL:	-	$450,266.17	$79,396.63	$370,869.54

Change options for different scenario in the form below:

Featured Virginia Home Equity Rates 2020

Lender	APR (%)^?	Monthly Payment^?	Learn More
Third Federal Savings and Loans Equal Housing Lender See Table	2.240 %	$0	Learn More
Third Federal rate are typically 20% lower than other leaders Guaranteed Lowest Rate No closing costs, prepayment penalties, or minimum draw requirements 10 year draw period More Info
Conditions… Variable APR of Prime minus 1.01% in all states. Min loan amount $10,000. Max loan amount $200,000. 30-year term. Annual fee waived for the first year. See conditions for guarantee at thirdfederal.com.
Figure Home Equity Line Equal Housing Lender See Table	Fastest Home Equity Line; Apply in minutes & close in days		Learn More
Good/Excellent credit 100% digital app & online appraisal Use to consolidate debt or finance your next project Rated Excellent on TrustPilot More Info
Figure’s APRs can be as low as 2.99% for the most qualified applicants and will be higher for other applicants, depending on credit profile and the state where the property is located. For example, for a borrower with a CLTV of 45% and a credit score of 800 who is eligible for and chooses to pay a 4.99% origination fee in exchange for a reduced APR, a five-year Figure Home Equity Line with an initial draw amount of $50,000 would have a fixed annual percentage rate (APR) of 2.99%. The total loan amount would be $52,495. Your actual rate will depend on many factors such as your credit, combined loan to value ratio, loan term, occupancy status, and whether you are eligible for and choose to pay an origination fee in exchange for a lower rate. Payment of origination fees in exchange for a reduced APR is not available in all states. In addition to paying the origination fee in exchange for a reduced rate, the advertised rates include a combined discount of 0.75% for opting into Credit Union Membership (0.50%) and enrolling in autopay (0.25%). APRs for home equity lines of credit do not include costs other than interest. Property insurance is required as a condition of the loan and flood insurance may be required if your property is located in a flood zone.
Data provided by Brown Bag Marketing, Inc. Payments do not include amounts for taxes and insurance premiums. Click here for more information on rates and product details.

Home Equity Line of Credit product from Union Savings Bank - Amortization Schedule Calculator

Home Equity product from Union Savings Bank

Featured Virginia Home Equity Rates 2020

Home Equity and Mortgage Rate Newsletter

Download a Free eBook