HELOC Calculator: Draw Period & Repayment Model (2026)
Calculate Home Equity Line of Credit payments for draw and repayment periods. Model variable rate sensitivity, LTV limits, and interest-only costs to avoid repayment shock.
Understanding HELOC Draw and Repayment Periods
The Draw Period (Interest-Only)
- Interest-Only Payments:Monthly payment = Balance ร (Annual Rate / 12). No principal reduction occurs.
- Flexible Access:You can withdraw funds up to your credit limit during this period.
- Variable Rate:Your rate changes with Prime Rate fluctuations, affecting monthly payments immediately.
- Introductory Rates:Many HELOCs offer teaser rates (lower initial rate) for the first 6-12 months.
During the draw period (typically 10 years), you only pay interest on the amount you've withdrawn. Your principal balance remains unchanged.
The draw period is designed for flexibility, but it creates a "repayment trap" where you pay interest without reducing debt.
The Repayment Period (Principal + Interest)
- Payment Calculation:Standard amortization formula: Payment = Balance ร [r(1+r)^n] / [(1+r)^n - 1]
- Repayment Jump:Your payment increases significantlyโoften 2-3x your draw period payment.
- Fixed Schedule:You can no longer withdraw funds; you must pay down the balance according to the amortization schedule.
- Total Interest Cost:Combined interest from draw period (interest-only) plus repayment period (P+I) can be substantial.
After the draw period ends, you enter the repayment period (typically 20 years) where you must pay both principal and interest.
CLTV Limits and Equity Preservation
Understanding Combined Loan-to-Value (CLTV)
- Maximum CLTV:Most lenders allow up to 80% CLTV for HELOCs, meaning you can borrow up to 80% of your home value minus your first mortgage.
- 65% Safety Threshold:The 2026 recommended limit. Staying below 65% CLTV protects you from market downturns and lender credit line freezes.
- Credit Line Freeze Risk:If property values decline and your CLTV exceeds lender limits, they can freeze or reduce your available credit.
- Equity Buffer:Maintaining equity above 35% provides a safety cushion for market volatility and unexpected expenses.
CLTV is your total secured debt (first mortgage + HELOC) divided by your home value. It determines how much equity you can access.
Example: $500K home with $300K mortgage. At 80% CLTV, you can access $100K in HELOC. At 65% CLTV, you should limit HELOC to $25K for safety.
Variable Rate Sensitivity and Stress Testing
- Prime Rate + Margin:Your rate = Prime Rate (set by Fed) + Margin (fixed when you open HELOC, typically 0.5-2%)
- Rate Increase Impact:A 1% Prime increase adds 1% to your HELOC rate, increasing both draw and repayment payments immediately.
- Stress Test (+2%):Standard 2026 underwriting requires testing your ability to pay if rates increase by 2%. This shows worst-case payment scenarios.
- Fixed-Rate Conversion:Many lenders now offer fixed-rate segments to lock in portions of your HELOC, protecting against rate increases.
HELOC rates are variable, meaning they change with Prime Rate fluctuations. Understanding rate sensitivity is crucial for financial planning.
Avoiding Repayment Shock and Interest-Only Traps
The Interest-Only Trap
- No Principal Reduction:Interest-only payments mean your balance stays the same for 10 years, then you must pay it all off in 20 years.
- Total Interest Cost:You pay interest during draw period PLUS interest during repayment period, often totaling more than a traditional loan.
- Repayment Burden:The full balance must be amortized over the repayment period, creating a significant payment increase.
- Mitigation Strategy:Make principal payments during the draw period to reduce your repayment balance and total interest cost.
During the draw period, you pay interest without reducing principal, creating a "trap" where debt persists while you pay interest.
Example: $50K HELOC at 9% for 10 years draw + 20 years repayment = $45K in interest-only payments + $50K+ in repayment interest = $95K+ total interest.
Planning for Repayment Shock
- Calculate the Jump:Subtract your draw period payment from your repayment period payment to see the exact increase.
- Savings Strategy:Set aside the difference between draw and repayment payments during the draw period to prepare for the increase.
- Refinancing Option:Consider refinancing to a fixed-rate home equity loan before repayment begins to lock in a lower rate and predictable payment.
- Principal Prepayments:Making principal payments during the draw period reduces your repayment balance, lowering your future payment obligation.
The transition from interest-only to principal + interest creates a payment spike that can strain your budget if not planned for.
HELOC Calculator FAQ
? What is the difference between the Draw Period and Repayment Period?
The Draw Period (typically 10 years) is when you only pay interest on the amount you've withdrawn. Your principal balance doesn't decrease during this time. The Repayment Period (typically 20 years) begins after the draw period ends, and you must pay both principal and interest, causing your monthly payment to increase significantly. This "repayment jump" can be a financial shock if not planned for.
? How does the Prime Rate and Margin affect my HELOC rate?
Your HELOC variable rate is calculated as Prime Rate + Margin. The Prime Rate is set by the Federal Reserve and changes with economic conditions. Your margin (typically 0.5% to 2%) is fixed when you open the HELOC. For example, if Prime is 8.5% and your margin is 0.5%, your rate is 9.0%. When Prime increases, your payment increases immediately since HELOCs are variable-rate loans.
? What is CLTV and why does the 65% threshold matter?
CLTV (Combined Loan-to-Value) is your total debt (first mortgage + HELOC) divided by your home value. Most lenders allow up to 80% CLTV, but staying below 65% CLTV is the 2026 safety threshold. Exceeding 65% increases risk because: (1) Lenders can freeze or reduce your credit line if property values decline, (2) You have less equity buffer in market downturns, and (3) You may face "callable" loan risks where the lender demands immediate repayment.
? What is "Repayment Shock" and how can I prepare for it?
Repayment Shock is the sudden increase in monthly payment when your HELOC transitions from interest-only (draw period) to principal + interest (repayment period). For example, if you pay $500/month during the draw period and $1,200/month during repayment, that's a $700/month "shock." Prepare by: (1) Setting aside extra funds during the draw period, (2) Making principal payments during the draw period to reduce the repayment balance, or (3) Refinancing to a fixed-rate home equity loan before repayment begins.
? Is HELOC interest tax-deductible?
HELOC interest is only tax-deductible if used for "capital improvements" to your home that increase its value, prolong its life, or adapt it to new uses. Examples include: kitchen renovations, room additions, new roof, HVAC upgrades. Interest is NOT deductible for: debt consolidation, vacations, education, or other personal expenses. This is called the "Purpose Test"โthe IRS requires you to track how HELOC funds are used.
? What happens if Prime Rate increases by 2%?
A 2% increase in Prime Rate directly increases your HELOC rate by 2%. This affects both your draw period payment (interest-only) and repayment period payment (principal + interest). For a $50,000 HELOC, a 2% rate increase adds approximately $83/month to your interest-only payment and $50-70/month to your repayment payment. This is why the calculator includes a "Stress Test" showing payments at +2% rateโit's a standard 2026 underwriting requirement to ensure you can handle rate increases.