Refinance payment: $2,155.01
HELOC route payment: $2,474.50
Refinance 10-year cost: $208,433.22
HELOC route 10-year cost: $232,840.70
Winner: Refinance
Winner margin: $24,407.48
Monthly saving: $319.49
Break-even month: 16 months
HELOC payment after draw: $433.91
Closing costs: $5,000.00
Existing mortgage payment: $2,120.34
Branch: HELOC at 7.50% instead of 8.50%: Refinance: $2,155.01 a month, $208,433.22 of interest and closing over 10 years. HELOC route: $2,432.84 a month, $227,840.70 over 10 years. The refinance wins by $19,407.48 over 10 years.
Branch: HELOC at 9.50% instead of 8.50%: Refinance: $2,155.01 a month, $208,433.22 of interest and closing over 10 years. HELOC route: $2,516.17 a month, $237,840.70 over 10 years. The refinance wins by $29,407.48 over 10 years.
Branch: $25,000 cash instead of $50,000: Refinance: $2,001.08 a month, $193,902.28 of interest and closing over 10 years. HELOC route: $2,297.42 a month, $211,590.70 over 10 years. The refinance wins by $17,688.43 over 10 years.
Branch: $100,000 cash instead of $50,000: Refinance: $2,462.87 a month, $237,495.11 of interest and closing over 10 years. HELOC route: $2,828.67 a month, $275,340.70 over 10 years. The refinance wins by $37,845.59 over 10 years.
Branch: 5-year horizon instead of 10: Refinance: $2,155.01 a month, $110,980.96 of interest and closing over 5 years. HELOC route: $2,474.50 a month, $121,956.71 over 5 years. The refinance wins by $10,975.76 over 5 years.
Branch: Refinance at 7.00% instead of 6.25%: Refinance: $2,328.56 a month, $234,770.39 of interest and closing over 10 years. HELOC route: $2,474.50 a month, $232,840.70 over 10 years. The HELOC route wins by $1,929.69 over 10 years.
Reverse: HELOC rate tying the two routes: 3.6185%
At the star the figures are: Refinance: $2,155.01 a month, $208,433.22 of interest and closing over 10 years. HELOC route: $2,271.11 a month, $208,433.20 over 10 years. The HELOC route wins by $0.02 over 10 years.
At the lower neighbor the figures are: Refinance: $2,155.01 a month, $208,433.22 of interest and closing over 10 years. HELOC route: $2,270.69 a month, $208,383.20 over 10 years. The HELOC route wins by $50.02 over 10 years.
At the upper neighbor the figures are: Refinance: $2,155.01 a month, $208,433.22 of interest and closing over 10 years. HELOC route: $2,271.53 a month, $208,483.20 over 10 years. The refinance wins by $49.98 over 10 years.
Reverse verdict: STEP
Reverse: Cash need where the refi lead hits $25,000: $52,204.63
At the star the figures are: Refinance: $2,168.58 a month, $209,714.63 of interest and closing over 10 years. HELOC route: $2,490.12 a month, $234,714.64 over 10 years. The refinance wins by $25,000.00 over 10 years.
At the lower neighbor the figures are: Refinance: $2,167.97 a month, $209,656.51 of interest and closing over 10 years. HELOC route: $2,489.41 a month, $234,629.64 over 10 years. The refinance wins by $24,973.13 over 10 years.
At the upper neighbor the figures are: Refinance: $2,169.20 a month, $209,772.76 of interest and closing over 10 years. HELOC route: $2,490.83 a month, $234,799.64 over 10 years. The refinance wins by $25,026.88 over 10 years.
Reverse verdict: STEP
Reverse: Break-even month for the refinance: 16 months
At the star the figures are: At 16 months the refinance has cost $39,480.16 in all and the HELOC route $39,592.07, so the refinance is ahead by $111.90.
At the lower neighbor the figures are: At 15 months the refinance has cost $37,325.15 in all and the HELOC route $37,117.56, so the refinance is still $207.59 behind.
At the upper neighbor the figures are: At 17 months the refinance has cost $41,635.17 in all and the HELOC route $42,066.57, so the refinance is ahead by $431.40.
Reverse verdict: STEP
Edge: $0 cash needed: Refinance: $1,847.15 a month, $179,371.33 of interest and closing over 10 years. HELOC route: $2,120.34 a month, $190,340.70 over 10 years. The refinance wins by $10,969.37 over 10 years.
Edge: HELOC at 6.25% — the refi rate: Refinance: $2,155.01 a month, $208,433.22 of interest and closing over 10 years. HELOC route: $2,380.75 a month, $221,590.70 over 10 years. The refinance wins by $13,157.48 over 10 years.
Edge: 1-year horizon: Refinance: $2,155.01 a month, $26,758.84 of interest and closing over 1 years. HELOC route: $2,474.50 a month, $25,104.61 over 1 years. The HELOC route wins by $1,654.23 over 1 years.
Edge: $200,000 cash needed: Refinance: $3,078.59 a month, $295,618.88 of interest and closing over 10 years. HELOC route: $3,537.00 a month, $360,340.70 over 10 years. The refinance wins by $64,721.82 over 10 years.
HELOC at 7.50% instead of 8.50%: Refinance: $2,155.01 a month, $208,433.22 of interest and closing over 10 years. HELOC route: $2,432.84 a month, $227,840.70 over 10 years. The refinance wins by $19,407.48 over 10 years.
HELOC at 9.50% instead of 8.50%: Refinance: $2,155.01 a month, $208,433.22 of interest and closing over 10 years. HELOC route: $2,516.17 a month, $237,840.70 over 10 years. The refinance wins by $29,407.48 over 10 years.
$25,000 cash instead of $50,000: Refinance: $2,001.08 a month, $193,902.28 of interest and closing over 10 years. HELOC route: $2,297.42 a month, $211,590.70 over 10 years. The refinance wins by $17,688.43 over 10 years.
$100,000 cash instead of $50,000: Refinance: $2,462.87 a month, $237,495.11 of interest and closing over 10 years. HELOC route: $2,828.67 a month, $275,340.70 over 10 years. The refinance wins by $37,845.59 over 10 years.
5-year horizon instead of 10: Refinance: $2,155.01 a month, $110,980.96 of interest and closing over 5 years. HELOC route: $2,474.50 a month, $121,956.71 over 5 years. The refinance wins by $10,975.76 over 5 years.
Refinance at 7.00% instead of 6.25%: Refinance: $2,328.56 a month, $234,770.39 of interest and closing over 10 years. HELOC route: $2,474.50 a month, $232,840.70 over 10 years. The HELOC route wins by $1,929.69 over 10 years.
Reverse: HELOC rate tying the two routes: 3.6185% — at 3.6185% the figures are Refinance: $2,155.01 a month, $208,433.22 of interest and closing over 10 years. HELOC route: $2,271.11 a month, $208,433.20 over 10 years. The HELOC route wins by $0.02 over 10 years.; at the lower neighbor the figures are Refinance: $2,155.01 a month, $208,433.22 of interest and closing over 10 years. HELOC route: $2,270.69 a month, $208,383.20 over 10 years. The HELOC route wins by $50.02 over 10 years.; at the upper neighbor the figures are Refinance: $2,155.01 a month, $208,433.22 of interest and closing over 10 years. HELOC route: $2,271.53 a month, $208,483.20 over 10 years. The refinance wins by $49.98 over 10 years. — verdict: STEP. Reverse: Cash need where the refi lead hits $25,000: $52,204.63 — at $52,204.63 the figures are Refinance: $2,168.58 a month, $209,714.63 of interest and closing over 10 years. HELOC route: $2,490.12 a month, $234,714.64 over 10 years. The refinance wins by $25,000.00 over 10 years.; at the lower neighbor the figures are Refinance: $2,167.97 a month, $209,656.51 of interest and closing over 10 years. HELOC route: $2,489.41 a month, $234,629.64 over 10 years. The refinance wins by $24,973.13 over 10 years.; at the upper neighbor the figures are Refinance: $2,169.20 a month, $209,772.76 of interest and closing over 10 years. HELOC route: $2,490.83 a month, $234,799.64 over 10 years. The refinance wins by $25,026.88 over 10 years. — verdict: STEP. Reverse: Break-even month for the refinance: 16 months — at 16 months the figures are At 16 months the refinance has cost $39,480.16 in all and the HELOC route $39,592.07, so the refinance is ahead by $111.90.; at the lower neighbor the figures are At 15 months the refinance has cost $37,325.15 in all and the HELOC route $37,117.56, so the refinance is still $207.59 behind.; at the upper neighbor the figures are At 17 months the refinance has cost $41,635.17 in all and the HELOC route $42,066.57, so the refinance is ahead by $431.40. — verdict: STEP.
Edges: $0 cash needed gives Refinance: $1,847.15 a month, $179,371.33 of interest and closing over 10 years. HELOC route: $2,120.34 a month, $190,340.70 over 10 years. The refinance wins by $10,969.37 over 10 years. HELOC at 6.25% — the refi rate gives Refinance: $2,155.01 a month, $208,433.22 of interest and closing over 10 years. HELOC route: $2,380.75 a month, $221,590.70 over 10 years. The refinance wins by $13,157.48 over 10 years. 1-year horizon gives Refinance: $2,155.01 a month, $26,758.84 of interest and closing over 1 years. HELOC route: $2,474.50 a month, $25,104.61 over 1 years. The HELOC route wins by $1,654.23 over 1 years. $200,000 cash needed gives Refinance: $3,078.59 a month, $295,618.88 of interest and closing over 10 years. HELOC route: $3,537.00 a month, $360,340.70 over 10 years. The refinance wins by $64,721.82 over 10 years.