Plan a new HELOC or check one you already have. Fees, future draws, principal payments, rate limits, and the complete payment schedule stay visible.
Within the planning limit
The $100,000 line stays at about 69.2% combined loan-to-value.
Equity check
Estimated maximum line
$170,000
Uses the selected combined-LTV planning limit.
Balance when repayment begins
$50,000
Assumes no future draws or extra principal.
Unused line after draw plan
$50,000
Estimated credit remaining after modeled draw-period activity.
How we estimated your line
This is a planning estimate, not an approval. Credit, income, appraisal, property, and lender rules can change the result.
Your payment, explained
Draw-period payment includes interest plus any extra principal you entered. Repayment includes both principal and interest.
First draw-period payment
$354/mo
On a $50,000 starting balance at 8.5%.
Repayment-period payment
$434/mo
Pays $50,000 over 20 years at the entered rate.
Possible payment step-up
+$80/mo
Compares the final modeled draw payment with the repayment payment.
Balance over time
Year 30 � Repayment
$0 balance � $434/mo
The balance stays level during the draw period because interest-only payments and no additional draws are assumed. It then amortizes during repayment.
Variable-rate stress test
The lender maximum rate is used as a ceiling when you enter one.
| Scenario | Rate | Draw payment | Repayment payment |
|---|---|---|---|
| Rate entered | 8.5% | $354 | $434 |
| Rate rises 2% | 10.5% | $438 | $499 |
| Rate rises 4% | 12.5% | $521 | $568 |
| Lender maximum rate | 14% | $583 | $622 |
Calculation audit
Switch between an easy yearly summary and the complete monthly schedule.
| Period | Phase | New draws | Payment | Interest | Principal | Ending balance |
|---|---|---|---|---|---|---|
| Year 1 | draw | $0 | $4,250 | $4,250 | $0 | $50,000 |
| Year 2 | draw | $0 | $4,250 | $4,250 | $0 | $50,000 |
| Year 3 | draw | $0 | $4,250 | $4,250 | $0 | $50,000 |
| Year 4 | draw | $0 | $4,250 | $4,250 | $0 | $50,000 |
| Year 5 | draw | $0 | $4,250 | $4,250 | $0 | $50,000 |
| Year 6 | draw | $0 | $4,250 | $4,250 | $0 | $50,000 |
| Year 7 | draw | $0 | $4,250 | $4,250 | $0 | $50,000 |
| Year 8 | draw | $0 | $4,250 | $4,250 | $0 | $50,000 |
| Year 9 | draw | $0 | $4,250 | $4,250 | $0 | $50,000 |
| Year 10 | draw | $0 | $4,250 | $4,250 | $0 | $50,000 |
| Year 11 | repayment | $0 | $5,207 | $4,212 | $995 | $49,005 |
| Year 12 | repayment | $0 | $5,207 | $4,124 | $1,083 | $47,922 |
| Year 13 | repayment | $0 | $5,207 | $4,028 | $1,179 | $46,743 |
| Year 14 | repayment | $0 | $5,207 | $3,924 | $1,283 | $45,460 |
| Year 15 | repayment | $0 | $5,207 | $3,811 | $1,396 | $44,064 |
| Year 16 | repayment | $0 | $5,207 | $3,687 | $1,520 | $42,544 |
| Year 17 | repayment | $0 | $5,207 | $3,553 | $1,654 | $40,890 |
| Year 18 | repayment | $0 | $5,207 | $3,407 | $1,800 | $39,089 |
| Year 19 | repayment | $0 | $5,207 | $3,247 | $1,960 | $37,130 |
| Year 20 | repayment | $0 | $5,207 | $3,074 | $2,133 | $34,997 |
| Year 21 | repayment | $0 | $5,207 | $2,886 | $2,321 | $32,676 |
| Year 22 | repayment | $0 | $5,207 | $2,681 | $2,526 | $30,149 |
| Year 23 | repayment | $0 | $5,207 | $2,457 | $2,750 | $27,399 |
| Year 24 | repayment | $0 | $5,207 | $2,214 | $2,993 | $24,407 |
| Year 25 | repayment | $0 | $5,207 | $1,950 | $3,257 | $21,149 |
| Year 26 | repayment | $0 | $5,207 | $1,662 | $3,545 | $17,604 |
| Year 27 | repayment | $0 | $5,207 | $1,348 | $3,859 | $13,746 |
| Year 28 | repayment | $0 | $5,207 | $1,007 | $4,200 | $9,546 |
| Year 29 | repayment | $0 | $5,207 | $636 | $4,571 | $4,975 |
| Year 30 | repayment | $0 | $5,207 | $232 | $4,975 | $0 |
Total interest
$96,639
Draw plus repayment interest.
Total fees
$0
Closing costs plus annual fees.
Interest + fees
$96,639
Modeled borrowing cost, excluding principal.
Cash due upfront
$0
Closing costs not added to the balance.
Questions, answered
It multiplies the home value entered by the selected combined loan-to-value limit, then subtracts the mortgage balance and any other debt secured by the property. This is only a planning estimate; lender appraisal, credit, income, debts, property type, occupancy, and underwriting rules can change the result.
Typically, interest is based on the amount actually drawn, not the unused portion of the line. A lender may still charge annual, inactivity, early-closure, transaction, or other fees, so review the official disclosures.
The prototype assumes an interest-only minimum during the draw period, so the principal does not fall. During repayment, both principal and interest must be paid over the selected repayment term. A variable-rate increase can raise either payment.
Combined loan-to-value, or CLTV, compares the mortgage, other property-secured debt, and proposed HELOC line with the home's value. For example, $400,000 of total property debt on a $500,000 home equals 80% CLTV.
Yes. Select the existing HELOC option, enter the current credit limit, current balance, remaining draw years, rate, and repayment term. The estimate then focuses on the balance and terms already in place rather than estimating new borrowing capacity.
For a new HELOC, closing costs can be entered as dollars or as a percentage of the line. You can model paying them upfront or adding them to the starting balance. Annual fees are added to the cost summary and payment schedule.
HELOC rates are commonly variable. The stress test compares the entered rate with higher rates up to the lender maximum entered, so you can see a range of possible interest-only and repayment payments. It is not a forecast.
Yes. The advanced assumptions let you add an estimated monthly draw during the draw period and an extra monthly principal payment. Both flow through the chart, totals, and monthly or yearly payment schedule.
No. A HELOC is generally a reusable line of credit with a draw period and usually a variable rate. A home equity loan generally provides one lump sum with a set repayment schedule.
No. Results are educational estimates based only on the values entered. MortgageCalcGrid is not a lender or broker and does not provide approvals, offers, rate locks, APR disclosures, or personalized financial advice.