| Home | Home Equity Loan Early Payoff | Extra Payments | Biweekly | HELOC |
The monthly payment for a $13,000 home equity loan is $120.88 a month with a 15 year term and 7.55% interest rate. Use the $13,000 home equity loan payment calculator to calculate the monthly payment for home equity loan with a different interest rate and term.
$13K Home Equity Loan Payment |
|
Home Equity Loan: |
$13,000.00 |
Monthly Payment: |
$120.88 |
Total # Of Payments: |
180 |
Start Date: |
Dec, 2024 |
Payoff Date: |
Nov, 2039 |
Total Interest Paid: |
$8,758.63 |
Total Payment: |
$21,758.63 |
$13K Home Equity Loan Amortization Schedule |
||||||
| Payment Date | Payment # | Interest Paid | Principal Paid | Total Payment | Remaining Balance | |
|---|---|---|---|---|---|---|
| Dec, 2024 | 1 | $81.79 | $39.09 | $120.88 | $12,960.91 | |
| Jan, 2025 | 2 | $81.55 | $39.34 | $120.88 | $12,921.57 | |
| Feb, 2025 | 3 | $81.30 | $39.58 | $120.88 | $12,881.99 | |
| Mar, 2025 | 4 | $81.05 | $39.83 | $120.88 | $12,842.16 | |
| Apr, 2025 | 5 | $80.80 | $40.08 | $120.88 | $12,802.08 | |
| May, 2025 | 6 | $80.55 | $40.33 | $120.88 | $12,761.74 | |
| Jun, 2025 | 7 | $80.29 | $40.59 | $120.88 | $12,721.15 | |
| Jul, 2025 | 8 | $80.04 | $40.84 | $120.88 | $12,680.31 | |
| Aug, 2025 | 9 | $79.78 | $41.10 | $120.88 | $12,639.21 | |
| Sep, 2025 | 10 | $79.52 | $41.36 | $120.88 | $12,597.85 | |
| Oct, 2025 | 11 | $79.26 | $41.62 | $120.88 | $12,556.23 | |
| Nov, 2025 | 12 | $79.00 | $41.88 | $120.88 | $12,514.35 | |
| Dec, 2025 | 13 | $78.74 | $42.15 | $120.88 | $12,472.20 | |
| Jan, 2026 | 14 | $78.47 | $42.41 | $120.88 | $12,429.79 | |
| Feb, 2026 | 15 | $78.20 | $42.68 | $120.88 | $12,387.11 | |
| Mar, 2026 | 16 | $77.94 | $42.95 | $120.88 | $12,344.17 | |
| Apr, 2026 | 17 | $77.67 | $43.22 | $120.88 | $12,300.95 | |
| May, 2026 | 18 | $77.39 | $43.49 | $120.88 | $12,257.47 | |
| Jun, 2026 | 19 | $77.12 | $43.76 | $120.88 | $12,213.70 | |
| Jul, 2026 | 20 | $76.84 | $44.04 | $120.88 | $12,169.67 | |
| Aug, 2026 | 21 | $76.57 | $44.31 | $120.88 | $12,125.35 | |
| Sep, 2026 | 22 | $76.29 | $44.59 | $120.88 | $12,080.76 | |
| Oct, 2026 | 23 | $76.01 | $44.87 | $120.88 | $12,035.89 | |
| Nov, 2026 | 24 | $75.73 | $45.16 | $120.88 | $11,990.73 | |
| Dec, 2026 | 25 | $75.44 | $45.44 | $120.88 | $11,945.29 | |
| Jan, 2027 | 26 | $75.16 | $45.73 | $120.88 | $11,899.57 | |
| Feb, 2027 | 27 | $74.87 | $46.01 | $120.88 | $11,853.55 | |
| Mar, 2027 | 28 | $74.58 | $46.30 | $120.88 | $11,807.25 | |
| Apr, 2027 | 29 | $74.29 | $46.59 | $120.88 | $11,760.66 | |
| May, 2027 | 30 | $73.99 | $46.89 | $120.88 | $11,713.77 | |
| Jun, 2027 | 31 | $73.70 | $47.18 | $120.88 | $11,666.59 | |
| Jul, 2027 | 32 | $73.40 | $47.48 | $120.88 | $11,619.11 | |
| Aug, 2027 | 33 | $73.10 | $47.78 | $120.88 | $11,571.33 | |
| Sep, 2027 | 34 | $72.80 | $48.08 | $120.88 | $11,523.25 | |
| Oct, 2027 | 35 | $72.50 | $48.38 | $120.88 | $11,474.87 | |
| Nov, 2027 | 36 | $72.20 | $48.69 | $120.88 | $11,426.19 | |
| Dec, 2027 | 37 | $71.89 | $48.99 | $120.88 | $11,377.20 | |
| Jan, 2028 | 38 | $71.58 | $49.30 | $120.88 | $11,327.90 | |
| Feb, 2028 | 39 | $71.27 | $49.61 | $120.88 | $11,278.29 | |
| Mar, 2028 | 40 | $70.96 | $49.92 | $120.88 | $11,228.36 | |
| Apr, 2028 | 41 | $70.65 | $50.24 | $120.88 | $11,178.13 | |
| May, 2028 | 42 | $70.33 | $50.55 | $120.88 | $11,127.58 | |
| Jun, 2028 | 43 | $70.01 | $50.87 | $120.88 | $11,076.71 | |
| Jul, 2028 | 44 | $69.69 | $51.19 | $120.88 | $11,025.51 | |
| Aug, 2028 | 45 | $69.37 | $51.51 | $120.88 | $10,974.00 | |
| Sep, 2028 | 46 | $69.04 | $51.84 | $120.88 | $10,922.17 | |
| Oct, 2028 | 47 | $68.72 | $52.16 | $120.88 | $10,870.00 | |
| Nov, 2028 | 48 | $68.39 | $52.49 | $120.88 | $10,817.51 | |
| Dec, 2028 | 49 | $68.06 | $52.82 | $120.88 | $10,764.69 | |
| Jan, 2029 | 50 | $67.73 | $53.15 | $120.88 | $10,711.54 | |
| Feb, 2029 | 51 | $67.39 | $53.49 | $120.88 | $10,658.05 | |
| Mar, 2029 | 52 | $67.06 | $53.82 | $120.88 | $10,604.23 | |
| Apr, 2029 | 53 | $66.72 | $54.16 | $120.88 | $10,550.06 | |
| May, 2029 | 54 | $66.38 | $54.50 | $120.88 | $10,495.56 | |
| Jun, 2029 | 55 | $66.03 | $54.85 | $120.88 | $10,440.71 | |
| Jul, 2029 | 56 | $65.69 | $55.19 | $120.88 | $10,385.52 | |
| Aug, 2029 | 57 | $65.34 | $55.54 | $120.88 | $10,329.98 | |
| Sep, 2029 | 58 | $64.99 | $55.89 | $120.88 | $10,274.09 | |
| Oct, 2029 | 59 | $64.64 | $56.24 | $120.88 | $10,217.85 | |
| Nov, 2029 | 60 | $64.29 | $56.59 | $120.88 | $10,161.26 | |
| Dec, 2029 | 61 | $63.93 | $56.95 | $120.88 | $10,104.31 | |
| Jan, 2030 | 62 | $63.57 | $57.31 | $120.88 | $10,047.00 | |
| Feb, 2030 | 63 | $63.21 | $57.67 | $120.88 | $9,989.33 | |
| Mar, 2030 | 64 | $62.85 | $58.03 | $120.88 | $9,931.30 | |
| Apr, 2030 | 65 | $62.48 | $58.40 | $120.88 | $9,872.90 | |
| May, 2030 | 66 | $62.12 | $58.76 | $120.88 | $9,814.14 | |
| Jun, 2030 | 67 | $61.75 | $59.13 | $120.88 | $9,755.00 | |
| Jul, 2030 | 68 | $61.38 | $59.51 | $120.88 | $9,695.50 | |
| Aug, 2030 | 69 | $61.00 | $59.88 | $120.88 | $9,635.62 | |
| Sep, 2030 | 70 | $60.62 | $60.26 | $120.88 | $9,575.36 | |
| Oct, 2030 | 71 | $60.24 | $60.64 | $120.88 | $9,514.72 | |
| Nov, 2030 | 72 | $59.86 | $61.02 | $120.88 | $9,453.71 | |
| Dec, 2030 | 73 | $59.48 | $61.40 | $120.88 | $9,392.31 | |
| Jan, 2031 | 74 | $59.09 | $61.79 | $120.88 | $9,330.52 | |
| Feb, 2031 | 75 | $58.70 | $62.18 | $120.88 | $9,268.34 | |
| Mar, 2031 | 76 | $58.31 | $62.57 | $120.88 | $9,205.77 | |
| Apr, 2031 | 77 | $57.92 | $62.96 | $120.88 | $9,142.81 | |
| May, 2031 | 78 | $57.52 | $63.36 | $120.88 | $9,079.45 | |
| Jun, 2031 | 79 | $57.12 | $63.76 | $120.88 | $9,015.70 | |
| Jul, 2031 | 80 | $56.72 | $64.16 | $120.88 | $8,951.54 | |
| Aug, 2031 | 81 | $56.32 | $64.56 | $120.88 | $8,886.98 | |
| Sep, 2031 | 82 | $55.91 | $64.97 | $120.88 | $8,822.01 | |
| Oct, 2031 | 83 | $55.51 | $65.38 | $120.88 | $8,756.63 | |
| Nov, 2031 | 84 | $55.09 | $65.79 | $120.88 | $8,690.85 | |
| Dec, 2031 | 85 | $54.68 | $66.20 | $120.88 | $8,624.65 | |
| Jan, 2032 | 86 | $54.26 | $66.62 | $120.88 | $8,558.03 | |
| Feb, 2032 | 87 | $53.84 | $67.04 | $120.88 | $8,490.99 | |
| Mar, 2032 | 88 | $53.42 | $67.46 | $120.88 | $8,423.53 | |
| Apr, 2032 | 89 | $53.00 | $67.88 | $120.88 | $8,355.65 | |
| May, 2032 | 90 | $52.57 | $68.31 | $120.88 | $8,287.34 | |
| Jun, 2032 | 91 | $52.14 | $68.74 | $120.88 | $8,218.60 | |
| Jul, 2032 | 92 | $51.71 | $69.17 | $120.88 | $8,149.43 | |
| Aug, 2032 | 93 | $51.27 | $69.61 | $120.88 | $8,079.82 | |
| Sep, 2032 | 94 | $50.84 | $70.05 | $120.88 | $8,009.77 | |
| Oct, 2032 | 95 | $50.39 | $70.49 | $120.88 | $7,939.29 | |
| Nov, 2032 | 96 | $49.95 | $70.93 | $120.88 | $7,868.36 | |
| Dec, 2032 | 97 | $49.51 | $71.38 | $120.88 | $7,796.98 | |
| Jan, 2033 | 98 | $49.06 | $71.83 | $120.88 | $7,725.15 | |
| Feb, 2033 | 99 | $48.60 | $72.28 | $120.88 | $7,652.88 | |
| Mar, 2033 | 100 | $48.15 | $72.73 | $120.88 | $7,580.15 | |
| Apr, 2033 | 101 | $47.69 | $73.19 | $120.88 | $7,506.96 | |
| May, 2033 | 102 | $47.23 | $73.65 | $120.88 | $7,433.31 | |
| Jun, 2033 | 103 | $46.77 | $74.11 | $120.88 | $7,359.19 | |
| Jul, 2033 | 104 | $46.30 | $74.58 | $120.88 | $7,284.61 | |
| Aug, 2033 | 105 | $45.83 | $75.05 | $120.88 | $7,209.56 | |
| Sep, 2033 | 106 | $45.36 | $75.52 | $120.88 | $7,134.04 | |
| Oct, 2033 | 107 | $44.89 | $76.00 | $120.88 | $7,058.05 | |
| Nov, 2033 | 108 | $44.41 | $76.47 | $120.88 | $6,981.57 | |
| Dec, 2033 | 109 | $43.93 | $76.96 | $120.88 | $6,904.62 | |
| Jan, 2034 | 110 | $43.44 | $77.44 | $120.88 | $6,827.18 | |
| Feb, 2034 | 111 | $42.95 | $77.93 | $120.88 | $6,749.25 | |
| Mar, 2034 | 112 | $42.46 | $78.42 | $120.88 | $6,670.83 | |
| Apr, 2034 | 113 | $41.97 | $78.91 | $120.88 | $6,591.92 | |
| May, 2034 | 114 | $41.47 | $79.41 | $120.88 | $6,512.52 | |
| Jun, 2034 | 115 | $40.97 | $79.91 | $120.88 | $6,432.61 | |
| Jul, 2034 | 116 | $40.47 | $80.41 | $120.88 | $6,352.20 | |
| Aug, 2034 | 117 | $39.97 | $80.92 | $120.88 | $6,271.28 | |
| Sep, 2034 | 118 | $39.46 | $81.42 | $120.88 | $6,189.86 | |
| Oct, 2034 | 119 | $38.94 | $81.94 | $120.88 | $6,107.92 | |
| Nov, 2034 | 120 | $38.43 | $82.45 | $120.88 | $6,025.47 | |
| Dec, 2034 | 121 | $37.91 | $82.97 | $120.88 | $5,942.50 | |
| Jan, 2035 | 122 | $37.39 | $83.49 | $120.88 | $5,859.01 | |
| Feb, 2035 | 123 | $36.86 | $84.02 | $120.88 | $5,774.99 | |
| Mar, 2035 | 124 | $36.33 | $84.55 | $120.88 | $5,690.44 | |
| Apr, 2035 | 125 | $35.80 | $85.08 | $120.88 | $5,605.36 | |
| May, 2035 | 126 | $35.27 | $85.61 | $120.88 | $5,519.75 | |
| Jun, 2035 | 127 | $34.73 | $86.15 | $120.88 | $5,433.59 | |
| Jul, 2035 | 128 | $34.19 | $86.69 | $120.88 | $5,346.90 | |
| Aug, 2035 | 129 | $33.64 | $87.24 | $120.88 | $5,259.66 | |
| Sep, 2035 | 130 | $33.09 | $87.79 | $120.88 | $5,171.87 | |
| Oct, 2035 | 131 | $32.54 | $88.34 | $120.88 | $5,083.53 | |
| Nov, 2035 | 132 | $31.98 | $88.90 | $120.88 | $4,994.63 | |
| Dec, 2035 | 133 | $31.42 | $89.46 | $120.88 | $4,905.17 | |
| Jan, 2036 | 134 | $30.86 | $90.02 | $120.88 | $4,815.15 | |
| Feb, 2036 | 135 | $30.30 | $90.59 | $120.88 | $4,724.57 | |
| Mar, 2036 | 136 | $29.73 | $91.16 | $120.88 | $4,633.41 | |
| Apr, 2036 | 137 | $29.15 | $91.73 | $120.88 | $4,541.68 | |
| May, 2036 | 138 | $28.57 | $92.31 | $120.88 | $4,449.38 | |
| Jun, 2036 | 139 | $27.99 | $92.89 | $120.88 | $4,356.49 | |
| Jul, 2036 | 140 | $27.41 | $93.47 | $120.88 | $4,263.02 | |
| Aug, 2036 | 141 | $26.82 | $94.06 | $120.88 | $4,168.96 | |
| Sep, 2036 | 142 | $26.23 | $94.65 | $120.88 | $4,074.31 | |
| Oct, 2036 | 143 | $25.63 | $95.25 | $120.88 | $3,979.06 | |
| Nov, 2036 | 144 | $25.03 | $95.85 | $120.88 | $3,883.21 | |
| Dec, 2036 | 145 | $24.43 | $96.45 | $120.88 | $3,786.76 | |
| Jan, 2037 | 146 | $23.83 | $97.06 | $120.88 | $3,689.71 | |
| Feb, 2037 | 147 | $23.21 | $97.67 | $120.88 | $3,592.04 | |
| Mar, 2037 | 148 | $22.60 | $98.28 | $120.88 | $3,493.76 | |
| Apr, 2037 | 149 | $21.98 | $98.90 | $120.88 | $3,394.86 | |
| May, 2037 | 150 | $21.36 | $99.52 | $120.88 | $3,295.34 | |
| Jun, 2037 | 151 | $20.73 | $100.15 | $120.88 | $3,195.19 | |
| Jul, 2037 | 152 | $20.10 | $100.78 | $120.88 | $3,094.41 | |
| Aug, 2037 | 153 | $19.47 | $101.41 | $120.88 | $2,993.00 | |
| Sep, 2037 | 154 | $18.83 | $102.05 | $120.88 | $2,890.95 | |
| Oct, 2037 | 155 | $18.19 | $102.69 | $120.88 | $2,788.26 | |
| Nov, 2037 | 156 | $17.54 | $103.34 | $120.88 | $2,684.92 | |
| Dec, 2037 | 157 | $16.89 | $103.99 | $120.88 | $2,580.93 | |
| Jan, 2038 | 158 | $16.24 | $104.64 | $120.88 | $2,476.29 | |
| Feb, 2038 | 159 | $15.58 | $105.30 | $120.88 | $2,370.99 | |
| Mar, 2038 | 160 | $14.92 | $105.96 | $120.88 | $2,265.02 | |
| Apr, 2038 | 161 | $14.25 | $106.63 | $120.88 | $2,158.39 | |
| May, 2038 | 162 | $13.58 | $107.30 | $120.88 | $2,051.09 | |
| Jun, 2038 | 163 | $12.90 | $107.98 | $120.88 | $1,943.11 | |
| Jul, 2038 | 164 | $12.23 | $108.66 | $120.88 | $1,834.46 | |
| Aug, 2038 | 165 | $11.54 | $109.34 | $120.88 | $1,725.12 | |
| Sep, 2038 | 166 | $10.85 | $110.03 | $120.88 | $1,615.09 | |
| Oct, 2038 | 167 | $10.16 | $110.72 | $120.88 | $1,504.37 | |
| Nov, 2038 | 168 | $9.46 | $111.42 | $120.88 | $1,392.95 | |
| Dec, 2038 | 169 | $8.76 | $112.12 | $120.88 | $1,280.84 | |
| Jan, 2039 | 170 | $8.06 | $112.82 | $120.88 | $1,168.01 | |
| Feb, 2039 | 171 | $7.35 | $113.53 | $120.88 | $1,054.48 | |
| Mar, 2039 | 172 | $6.63 | $114.25 | $120.88 | $940.24 | |
| Apr, 2039 | 173 | $5.92 | $114.97 | $120.88 | $825.27 | |
| May, 2039 | 174 | $5.19 | $115.69 | $120.88 | $709.58 | |
| Jun, 2039 | 175 | $4.46 | $116.42 | $120.88 | $593.16 | |
| Jul, 2039 | 176 | $3.73 | $117.15 | $120.88 | $476.01 | |
| Aug, 2039 | 177 | $2.99 | $117.89 | $120.88 | $358.13 | |
| Sep, 2039 | 178 | $2.25 | $118.63 | $120.88 | $239.50 | |
| Oct, 2039 | 179 | $1.51 | $119.37 | $120.88 | $120.13 | |
| Nov, 2039 | 180 | $0.76 | $120.13 | $120.88 | $0.00 | |
Home Equity Loan Calculator | Terms | Privacy | Disclaimer | Contact
©2024 Home Equity Loan Calculator