Model a fully drawn HELOC with interest-only draw payments followed by monthly amortization at two entered constant nominal rates; no borrowing-capacity estimate.
The entire entered amount is already drawn and remains outstanding during the whole-year draw period. Monthly draw payments cover interest only. Repayment then uses equal amortizing payments at each month end over the whole-year repayment period. Each entered nominal annual percentage is divided by 1200 to obtain its monthly rate and stays constant within that phase.
The balance chart begins at month zero and shows month-end balances through final payoff. This scenario excludes further draws, principal payments during draw, variable-rate changes, daily accrual, lender cent rounding, fees and balloon repayment. Defaults are illustrative. Home value, loan-to-value limits, borrowing capacity, credit eligibility and lender approval are not calculated.