Wednesday · August 5, 2026
|

— Mortgage & Property

HELOC Calculator

Model a HELOC from draw period to repayment. Enter home value, mortgage balance, rate, and amount drawn to see interest-only payments, the later payment jump, your combined loan-to-value limit, and the cost if rates rise.

$
$
%
yr
yr
$
Advanced options
%
$
%
%
$

Draw-period payment (interest-only)

$468.75

Repayment-period payment
$604.19
Payment shock at repayment
$135.44
Total interest (this scenario)
$126,257
Credit limit (max at 85% CLTV)
$175,000
Still available to draw
$100,000
Combined LTV (drawn)
65%
Interest paid during draw
$56,250
Total interest — worst case
$223,255
Worst-case repayment payment
$852.11

Two-phase schedule

YearPhasePaymentInterestPrincipalBalance
1 Draw $5,625 $5,625 $0 $75,000
2 Draw $5,625 $5,625 $0 $75,000
3 Draw $5,625 $5,625 $0 $75,000
4 Draw $5,625 $5,625 $0 $75,000
5 Draw $5,625 $5,625 $0 $75,000
6 Draw $5,625 $5,625 $0 $75,000
7 Draw $5,625 $5,625 $0 $75,000
8 Draw $5,625 $5,625 $0 $75,000
9 Draw $5,625 $5,625 $0 $75,000
10 Draw $5,625 $5,625 $0 $75,000
11 Repayment $7,250.34 $5,567.95 $1,682.39 $73,317.61
12 Repayment $7,250.34 $5,437.34 $1,813 $71,504.61
13 Repayment $7,250.34 $5,296.59 $1,953.75 $69,550.86
14 Repayment $7,250.34 $5,144.92 $2,105.42 $67,445.44
15 Repayment $7,250.34 $4,981.47 $2,268.87 $65,176.57
16 Repayment $7,250.34 $4,805.33 $2,445.01 $62,731.57
17 Repayment $7,250.34 $4,615.52 $2,634.82 $60,096.74
18 Repayment $7,250.34 $4,410.97 $2,839.37 $57,257.38
19 Repayment $7,250.34 $4,190.54 $3,059.8 $54,197.58
20 Repayment $7,250.34 $3,953 $3,297.34 $50,900.24
21 Repayment $7,250.34 $3,697.02 $3,553.32 $47,346.93
22 Repayment $7,250.34 $3,421.17 $3,829.17 $43,517.76
23 Repayment $7,250.34 $3,123.9 $4,126.44 $39,391.32
24 Repayment $7,250.34 $2,803.55 $4,446.78 $34,944.53
25 Repayment $7,250.34 $2,458.34 $4,792 $30,152.53
26 Repayment $7,250.34 $2,086.32 $5,164.02 $24,988.52
27 Repayment $7,250.34 $1,685.43 $5,564.91 $19,423.61
28 Repayment $7,250.34 $1,253.41 $5,996.93 $13,426.67
29 Repayment $7,250.34 $787.85 $6,462.49 $6,964.19
30 Repayment $7,250.34 $286.15 $6,964.19 $0

— Monthly payment: draw vs repayment

Download

— How it works

During the draw period the payment is interest-only — balance × monthly rate — so principal barely moves. When repayment begins, the outstanding balance is amortised over the repayment term at the (variable) rate, producing a much higher payment. The credit limit is home value × CLTV cap − first-mortgage balance.

Two phases, and the shock between them

A HELOC is not one loan but two stages of one. During the draw period — usually ten years — it works like a credit card secured by your home: you borrow what you need up to a limit, and your minimum payment is interest only. That keeps payments low and flexible, but it also means the balance does not fall; you are paying to rent the money, not to repay it. When the draw period ends, the HELOC flips into the repayment period, and the outstanding balance is amortised over the remaining term. Suddenly you are paying principal and interest, and the payment can leap — often by half or more. This jump is the payment shock, and it is the single most important thing to understand before opening a HELOC.

This calculator shows both payments side by side — the interest-only draw payment and the first repayment payment — and the shock between them. Borrowers who budget only for the comfortable draw-period payment are the ones who get into trouble when it resets; seeing the repayment figure up front is the point.

Worked example — a $500,000 home with a $250,000 mortgage, drawing $75,000 at 7.5% (10-year draw, 20-year repayment): During the draw period the payment is interest only: about $469 a month. When repayment starts, the $75,000 amortises over 20 years — about $604 a month, a $135 jump. If the rate climbs to its cap, that repayment payment is over $850.

Variable rates — the second risk

A HELOC’s rate is variable, usually tied to the prime rate, so it moves with the market throughout both phases. That compounds the payment-shock risk: not only does the payment jump at repayment, but the rate it jumps to may be higher than today’s. Because no one can predict rates, this calculator models scenarios rather than a single guess — flat, rising, and a worst case where the rate climbs to its lifetime cap. Whatever you choose, it always shows the worst-case total interest and repayment payment too, so the risk is never hidden behind an optimistic assumption.

The gap between the flat and worst-case figures is the variable-rate risk you are taking on. If the worst-case repayment payment is one you could not afford, a fixed-rate home equity loan — predictable from day one — may suit you better. Compare the two before deciding.

The credit limit, and softening the shock

How large a line you can open is set by the combined loan-to-value cap: the home’s value times the cap (usually 80–85%), minus your first-mortgage balance. The calculator computes that limit and shows how much remains available after what you draw — the revolving headroom you can tap later. You pay interest only on what you actually draw, not the whole limit, which is what makes a HELOC flexible for irregular needs like a phased renovation.

You can also soften the shock yourself. Because a HELOC is revolving, you are free to pay down principal during the draw period even though you are not required to. Enter an amount under the advanced options and watch the repayment payment fall — pay enough and the shock disappears entirely, because there is less balance left to amortise. The two-phase table and the payment chart make the whole arc visible: flat and low through the draw, then the step up into repayment.

— Reader questions

What is the HELOC payment shock?

It is the jump in your monthly payment when the draw period ends and repayment begins. During the draw you pay interest only; afterwards the balance amortises, so principal is added and the payment can rise by half or more. The calculator shows both payments and the difference so you can plan for it.

How is the draw-period payment calculated?

It is interest only: the outstanding balance times the monthly rate. Because no principal is included, the balance does not fall during the draw period (unless you choose to pay extra), which is why repayment is more expensive later.

How much can I borrow on a HELOC?

Up to the combined loan-to-value cap — home value times the cap (typically 80–85%), minus your first-mortgage balance. You pay interest only on what you draw, not the whole limit. The calculator shows the limit and how much stays available after your draw.

How does a variable rate affect a HELOC?

A HELOC’s rate moves with a benchmark (usually prime), so your payment can rise in both phases. This calculator models flat, rising and worst-case rate paths, and always shows the worst case — the repayment payment and total interest if the rate climbs to its cap.

HELOC or home equity loan — which is better?

A HELOC is a revolving, variable-rate line with low interest-only payments up front — flexible, but with payment-shock and rate risk. A home equity loan is a fixed lump sum with predictable payments from day one. Choose the HELOC for irregular or phased needs, the loan for a known amount you want certainty on.

Can I avoid the payment shock?

Largely, yes — by paying down principal during the draw period, which a HELOC lets you do freely. Enter an extra principal amount and the repayment payment falls; pay down enough and the shock disappears. Refinancing the balance into a fixed loan before repayment starts is another option.

Markets As of 5 Aug 2026, 19:00 GMT

USD / EUR

0.8655 ▼ 0.34%

S&P 500

7,609 ▲ 0.18%

Gold ($/oz)

4,487 ▼ 0.01%

Crude ($/bbl)

93.31 ▲ 0.88%