Mortgage Loan of $187,000 for 15 Years at 1.00%

What's the payment on a 15 year home loan for $187k at 1.00% interest?

Loan Amount

Length

Interest Rate

Results

Monthly payment: $1,119.18

$13,430 per year

What's the monthly payment? Use the loan payment schedule below to view payments each month based on a fixed rate $187k loan. It can be used for a house, car, boat, credit card debt consolidation, student loan debt, motorcycle, RV, race horse, exotic pet, business, real estate, etc... Try paying off your loan early or refinancing to save money.

Also remember to consider other home costs like insurance, taxes, PMI, and general maintenance costs.

Loan Table for 187,000 loan for 15 years at 1.00 percent interest

Amortization Table. How much goes to interest? How much to principal? What's the loan balance?

Month	Monthly Payment	Principal Paid	Interest Paid	Mortgage Balance
1	1,119.18	963.35	155.83	186,036.65
2	1,119.18	964.15	155.03	185,072.49
3	1,119.18	964.96	154.23	184,107.54
4	1,119.18	965.76	153.42	183,141.77
5	1,119.18	966.57	152.62	182,175.21
6	1,119.18	967.37	151.81	181,207.84
7	1,119.18	968.18	151.01	180,239.66
8	1,119.18	968.99	150.20	179,270.67
9	1,119.18	969.79	149.39	178,300.88
10	1,119.18	970.60	148.58	177,330.28
11	1,119.18	971.41	147.78	176,358.87
12	1,119.18	972.22	146.97	175,386.65
13	1,119.18	973.03	146.16	174,413.62
14	1,119.18	973.84	145.34	173,439.78
15	1,119.18	974.65	144.53	172,465.13
16	1,119.18	975.46	143.72	171,489.67
17	1,119.18	976.28	142.91	170,513.39
18	1,119.18	977.09	142.09	169,536.30
19	1,119.18	977.90	141.28	168,558.40
20	1,119.18	978.72	140.47	167,579.68
21	1,119.18	979.54	139.65	166,600.14
22	1,119.18	980.35	138.83	165,619.79
23	1,119.18	981.17	138.02	164,638.62
24	1,119.18	981.99	137.20	163,656.64
25	1,119.18	982.80	136.38	162,673.83
26	1,119.18	983.62	135.56	161,690.21
27	1,119.18	984.44	134.74	160,705.77
28	1,119.18	985.26	133.92	159,720.50
29	1,119.18	986.08	133.10	158,734.42
30	1,119.18	986.91	132.28	157,747.51
31	1,119.18	987.73	131.46	156,759.78
32	1,119.18	988.55	130.63	155,771.23
33	1,119.18	989.38	129.81	154,781.86
34	1,119.18	990.20	128.98	153,791.66
35	1,119.18	991.03	128.16	152,800.63
36	1,119.18	991.85	127.33	151,808.78
37	1,119.18	992.68	126.51	150,816.10
38	1,119.18	993.50	125.68	149,822.60
39	1,119.18	994.33	124.85	148,828.27
40	1,119.18	995.16	124.02	147,833.10
41	1,119.18	995.99	123.19	146,837.11
42	1,119.18	996.82	122.36	145,840.29
43	1,119.18	997.65	121.53	144,842.64
44	1,119.18	998.48	120.70	143,844.16
45	1,119.18	999.31	119.87	142,844.85
46	1,119.18	1,000.15	119.04	141,844.70
47	1,119.18	1,000.98	118.20	140,843.72
48	1,119.18	1,001.81	117.37	139,841.90
49	1,119.18	1,002.65	116.53	138,839.25
50	1,119.18	1,003.49	115.70	137,835.77
51	1,119.18	1,004.32	114.86	136,831.45
52	1,119.18	1,005.16	114.03	135,826.29
53	1,119.18	1,006.00	113.19	134,820.29
54	1,119.18	1,006.83	112.35	133,813.46
55	1,119.18	1,007.67	111.51	132,805.78
56	1,119.18	1,008.51	110.67	131,797.27
57	1,119.18	1,009.35	109.83	130,787.92
58	1,119.18	1,010.19	108.99	129,777.72
59	1,119.18	1,011.04	108.15	128,766.68
60	1,119.18	1,011.88	107.31	127,754.80
61	1,119.18	1,012.72	106.46	126,742.08
62	1,119.18	1,013.57	105.62	125,728.52
63	1,119.18	1,014.41	104.77	124,714.11
64	1,119.18	1,015.26	103.93	123,698.85
65	1,119.18	1,016.10	103.08	122,682.75
66	1,119.18	1,016.95	102.24	121,665.80
67	1,119.18	1,017.80	101.39	120,648.00
68	1,119.18	1,018.64	100.54	119,629.36
69	1,119.18	1,019.49	99.69	118,609.86
70	1,119.18	1,020.34	98.84	117,589.52
71	1,119.18	1,021.19	97.99	116,568.33
72	1,119.18	1,022.04	97.14	115,546.28
73	1,119.18	1,022.90	96.29	114,523.38
74	1,119.18	1,023.75	95.44	113,499.64
75	1,119.18	1,024.60	94.58	112,475.03
76	1,119.18	1,025.46	93.73	111,449.58
77	1,119.18	1,026.31	92.87	110,423.27
78	1,119.18	1,027.17	92.02	109,396.10
79	1,119.18	1,028.02	91.16	108,368.08
80	1,119.18	1,028.88	90.31	107,339.20
81	1,119.18	1,029.74	89.45	106,309.47
82	1,119.18	1,030.59	88.59	105,278.88
83	1,119.18	1,031.45	87.73	104,247.42
84	1,119.18	1,032.31	86.87	103,215.11
85	1,119.18	1,033.17	86.01	102,181.94
86	1,119.18	1,034.03	85.15	101,147.91
87	1,119.18	1,034.89	84.29	100,113.01
88	1,119.18	1,035.76	83.43	99,077.25
89	1,119.18	1,036.62	82.56	98,040.63
90	1,119.18	1,037.48	81.70	97,003.15
91	1,119.18	1,038.35	80.84	95,964.80
92	1,119.18	1,039.21	79.97	94,925.59
93	1,119.18	1,040.08	79.10	93,885.51
94	1,119.18	1,040.95	78.24	92,844.56
95	1,119.18	1,041.81	77.37	91,802.75
96	1,119.18	1,042.68	76.50	90,760.06
97	1,119.18	1,043.55	75.63	89,716.51
98	1,119.18	1,044.42	74.76	88,672.09
99	1,119.18	1,045.29	73.89	87,626.80
100	1,119.18	1,046.16	73.02	86,580.64
101	1,119.18	1,047.03	72.15	85,533.60
102	1,119.18	1,047.91	71.28	84,485.70
103	1,119.18	1,048.78	70.40	83,436.92
104	1,119.18	1,049.65	69.53	82,387.26
105	1,119.18	1,050.53	68.66	81,336.73
106	1,119.18	1,051.40	67.78	80,285.33
107	1,119.18	1,052.28	66.90	79,233.05
108	1,119.18	1,053.16	66.03	78,179.89
109	1,119.18	1,054.03	65.15	77,125.86
110	1,119.18	1,054.91	64.27	76,070.94
111	1,119.18	1,055.79	63.39	75,015.15
112	1,119.18	1,056.67	62.51	73,958.48
113	1,119.18	1,057.55	61.63	72,900.93
114	1,119.18	1,058.43	60.75	71,842.49
115	1,119.18	1,059.32	59.87	70,783.18
116	1,119.18	1,060.20	58.99	69,722.98
117	1,119.18	1,061.08	58.10	68,661.90
118	1,119.18	1,061.97	57.22	67,599.93
119	1,119.18	1,062.85	56.33	66,537.08
120	1,119.18	1,063.74	55.45	65,473.34
121	1,119.18	1,064.62	54.56	64,408.72
122	1,119.18	1,065.51	53.67	63,343.21
123	1,119.18	1,066.40	52.79	62,276.81
124	1,119.18	1,067.29	51.90	61,209.52
125	1,119.18	1,068.18	51.01	60,141.34
126	1,119.18	1,069.07	50.12	59,072.28
127	1,119.18	1,069.96	49.23	58,002.32
128	1,119.18	1,070.85	48.34	56,931.47
129	1,119.18	1,071.74	47.44	55,859.73
130	1,119.18	1,072.63	46.55	54,787.09
131	1,119.18	1,073.53	45.66	53,713.56
132	1,119.18	1,074.42	44.76	52,639.14
133	1,119.18	1,075.32	43.87	51,563.82
134	1,119.18	1,076.21	42.97	50,487.61
135	1,119.18	1,077.11	42.07	49,410.49
136	1,119.18	1,078.01	41.18	48,332.48
137	1,119.18	1,078.91	40.28	47,253.58
138	1,119.18	1,079.81	39.38	46,173.77
139	1,119.18	1,080.71	38.48	45,093.06
140	1,119.18	1,081.61	37.58	44,011.46
141	1,119.18	1,082.51	36.68	42,928.95
142	1,119.18	1,083.41	35.77	41,845.54
143	1,119.18	1,084.31	34.87	40,761.22
144	1,119.18	1,085.22	33.97	39,676.01
145	1,119.18	1,086.12	33.06	38,589.89
146	1,119.18	1,087.03	32.16	37,502.86
147	1,119.18	1,087.93	31.25	36,414.93
148	1,119.18	1,088.84	30.35	35,326.09
149	1,119.18	1,089.75	29.44	34,236.34
150	1,119.18	1,090.65	28.53	33,145.69
151	1,119.18	1,091.56	27.62	32,054.12
152	1,119.18	1,092.47	26.71	30,961.65
153	1,119.18	1,093.38	25.80	29,868.27
154	1,119.18	1,094.29	24.89	28,773.97
155	1,119.18	1,095.21	23.98	27,678.77
156	1,119.18	1,096.12	23.07	26,582.65
157	1,119.18	1,097.03	22.15	25,485.61
158	1,119.18	1,097.95	21.24	24,387.67
159	1,119.18	1,098.86	20.32	23,288.81
160	1,119.18	1,099.78	19.41	22,189.03
161	1,119.18	1,100.69	18.49	21,088.33
162	1,119.18	1,101.61	17.57	19,986.72
163	1,119.18	1,102.53	16.66	18,884.19
164	1,119.18	1,103.45	15.74	17,780.75
165	1,119.18	1,104.37	14.82	16,676.38
166	1,119.18	1,105.29	13.90	15,571.09
167	1,119.18	1,106.21	12.98	14,464.88
168	1,119.18	1,107.13	12.05	13,357.75
169	1,119.18	1,108.05	11.13	12,249.70
170	1,119.18	1,108.98	10.21	11,140.72
171	1,119.18	1,109.90	9.28	10,030.82
172	1,119.18	1,110.83	8.36	8,920.00
173	1,119.18	1,111.75	7.43	7,808.24
174	1,119.18	1,112.68	6.51	6,695.57
175	1,119.18	1,113.61	5.58	5,581.96
176	1,119.18	1,114.53	4.65	4,467.43
177	1,119.18	1,115.46	3.72	3,351.97
178	1,119.18	1,116.39	2.79	2,235.57
179	1,119.18	1,117.32	1.86	1,118.25
180	1,119.18	1,118.25	0.93	0.00