Mortgage Loan of $28,000 for 15 Years at 1.00%
What's the payment on a 15 year home loan for $28k at 1.00% interest?
Results
Monthly payment: $167.58
$2,011 per year
What's the monthly payment? Use the loan payment schedule below to view payments each month based on a fixed rate $28k 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 28,000 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 | 167.58 | 144.25 | 23.33 | 27,855.75 |
2 | 167.58 | 144.37 | 23.21 | 27,711.39 |
3 | 167.58 | 144.49 | 23.09 | 27,566.90 |
4 | 167.58 | 144.61 | 22.97 | 27,422.30 |
5 | 167.58 | 144.73 | 22.85 | 27,277.57 |
6 | 167.58 | 144.85 | 22.73 | 27,132.72 |
7 | 167.58 | 144.97 | 22.61 | 26,987.76 |
8 | 167.58 | 145.09 | 22.49 | 26,842.67 |
9 | 167.58 | 145.21 | 22.37 | 26,697.46 |
10 | 167.58 | 145.33 | 22.25 | 26,552.13 |
11 | 167.58 | 145.45 | 22.13 | 26,406.68 |
12 | 167.58 | 145.57 | 22.01 | 26,261.10 |
13 | 167.58 | 145.69 | 21.88 | 26,115.41 |
14 | 167.58 | 145.82 | 21.76 | 25,969.59 |
15 | 167.58 | 145.94 | 21.64 | 25,823.66 |
16 | 167.58 | 146.06 | 21.52 | 25,677.60 |
17 | 167.58 | 146.18 | 21.40 | 25,531.42 |
18 | 167.58 | 146.30 | 21.28 | 25,385.11 |
19 | 167.58 | 146.42 | 21.15 | 25,238.69 |
20 | 167.58 | 146.55 | 21.03 | 25,092.14 |
21 | 167.58 | 146.67 | 20.91 | 24,945.48 |
22 | 167.58 | 146.79 | 20.79 | 24,798.69 |
23 | 167.58 | 146.91 | 20.67 | 24,651.77 |
24 | 167.58 | 147.04 | 20.54 | 24,504.74 |
25 | 167.58 | 147.16 | 20.42 | 24,357.58 |
26 | 167.58 | 147.28 | 20.30 | 24,210.30 |
27 | 167.58 | 147.40 | 20.18 | 24,062.90 |
28 | 167.58 | 147.53 | 20.05 | 23,915.37 |
29 | 167.58 | 147.65 | 19.93 | 23,767.72 |
30 | 167.58 | 147.77 | 19.81 | 23,619.95 |
31 | 167.58 | 147.90 | 19.68 | 23,472.05 |
32 | 167.58 | 148.02 | 19.56 | 23,324.03 |
33 | 167.58 | 148.14 | 19.44 | 23,175.89 |
34 | 167.58 | 148.27 | 19.31 | 23,027.63 |
35 | 167.58 | 148.39 | 19.19 | 22,879.24 |
36 | 167.58 | 148.51 | 19.07 | 22,730.73 |
37 | 167.58 | 148.64 | 18.94 | 22,582.09 |
38 | 167.58 | 148.76 | 18.82 | 22,433.33 |
39 | 167.58 | 148.88 | 18.69 | 22,284.45 |
40 | 167.58 | 149.01 | 18.57 | 22,135.44 |
41 | 167.58 | 149.13 | 18.45 | 21,986.31 |
42 | 167.58 | 149.26 | 18.32 | 21,837.05 |
43 | 167.58 | 149.38 | 18.20 | 21,687.67 |
44 | 167.58 | 149.51 | 18.07 | 21,538.16 |
45 | 167.58 | 149.63 | 17.95 | 21,388.53 |
46 | 167.58 | 149.75 | 17.82 | 21,238.78 |
47 | 167.58 | 149.88 | 17.70 | 21,088.90 |
48 | 167.58 | 150.00 | 17.57 | 20,938.89 |
49 | 167.58 | 150.13 | 17.45 | 20,788.77 |
50 | 167.58 | 150.25 | 17.32 | 20,638.51 |
51 | 167.58 | 150.38 | 17.20 | 20,488.13 |
52 | 167.58 | 150.51 | 17.07 | 20,337.63 |
53 | 167.58 | 150.63 | 16.95 | 20,187.00 |
54 | 167.58 | 150.76 | 16.82 | 20,036.24 |
55 | 167.58 | 150.88 | 16.70 | 19,885.36 |
56 | 167.58 | 151.01 | 16.57 | 19,734.35 |
57 | 167.58 | 151.13 | 16.45 | 19,583.22 |
58 | 167.58 | 151.26 | 16.32 | 19,431.96 |
59 | 167.58 | 151.39 | 16.19 | 19,280.57 |
60 | 167.58 | 151.51 | 16.07 | 19,129.06 |
61 | 167.58 | 151.64 | 15.94 | 18,977.42 |
62 | 167.58 | 151.76 | 15.81 | 18,825.66 |
63 | 167.58 | 151.89 | 15.69 | 18,673.77 |
64 | 167.58 | 152.02 | 15.56 | 18,521.75 |
65 | 167.58 | 152.14 | 15.43 | 18,369.61 |
66 | 167.58 | 152.27 | 15.31 | 18,217.34 |
67 | 167.58 | 152.40 | 15.18 | 18,064.94 |
68 | 167.58 | 152.52 | 15.05 | 17,912.42 |
69 | 167.58 | 152.65 | 14.93 | 17,759.77 |
70 | 167.58 | 152.78 | 14.80 | 17,606.99 |
71 | 167.58 | 152.91 | 14.67 | 17,454.08 |
72 | 167.58 | 153.03 | 14.55 | 17,301.05 |
73 | 167.58 | 153.16 | 14.42 | 17,147.89 |
74 | 167.58 | 153.29 | 14.29 | 16,994.60 |
75 | 167.58 | 153.42 | 14.16 | 16,841.18 |
76 | 167.58 | 153.54 | 14.03 | 16,687.64 |
77 | 167.58 | 153.67 | 13.91 | 16,533.97 |
78 | 167.58 | 153.80 | 13.78 | 16,380.17 |
79 | 167.58 | 153.93 | 13.65 | 16,226.24 |
80 | 167.58 | 154.06 | 13.52 | 16,072.18 |
81 | 167.58 | 154.18 | 13.39 | 15,918.00 |
82 | 167.58 | 154.31 | 13.26 | 15,763.68 |
83 | 167.58 | 154.44 | 13.14 | 15,609.24 |
84 | 167.58 | 154.57 | 13.01 | 15,454.67 |
85 | 167.58 | 154.70 | 12.88 | 15,299.97 |
86 | 167.58 | 154.83 | 12.75 | 15,145.14 |
87 | 167.58 | 154.96 | 12.62 | 14,990.18 |
88 | 167.58 | 155.09 | 12.49 | 14,835.10 |
89 | 167.58 | 155.22 | 12.36 | 14,679.88 |
90 | 167.58 | 155.35 | 12.23 | 14,524.54 |
91 | 167.58 | 155.47 | 12.10 | 14,369.06 |
92 | 167.58 | 155.60 | 11.97 | 14,213.46 |
93 | 167.58 | 155.73 | 11.84 | 14,057.72 |
94 | 167.58 | 155.86 | 11.71 | 13,901.86 |
95 | 167.58 | 155.99 | 11.58 | 13,745.87 |
96 | 167.58 | 156.12 | 11.45 | 13,589.74 |
97 | 167.58 | 156.25 | 11.32 | 13,433.49 |
98 | 167.58 | 156.38 | 11.19 | 13,277.10 |
99 | 167.58 | 156.51 | 11.06 | 13,120.59 |
100 | 167.58 | 156.64 | 10.93 | 12,963.95 |
101 | 167.58 | 156.78 | 10.80 | 12,807.17 |
102 | 167.58 | 156.91 | 10.67 | 12,650.26 |
103 | 167.58 | 157.04 | 10.54 | 12,493.23 |
104 | 167.58 | 157.17 | 10.41 | 12,336.06 |
105 | 167.58 | 157.30 | 10.28 | 12,178.76 |
106 | 167.58 | 157.43 | 10.15 | 12,021.33 |
107 | 167.58 | 157.56 | 10.02 | 11,863.77 |
108 | 167.58 | 157.69 | 9.89 | 11,706.08 |
109 | 167.58 | 157.82 | 9.76 | 11,548.26 |
110 | 167.58 | 157.95 | 9.62 | 11,390.30 |
111 | 167.58 | 158.09 | 9.49 | 11,232.22 |
112 | 167.58 | 158.22 | 9.36 | 11,074.00 |
113 | 167.58 | 158.35 | 9.23 | 10,915.65 |
114 | 167.58 | 158.48 | 9.10 | 10,757.16 |
115 | 167.58 | 158.61 | 8.96 | 10,598.55 |
116 | 167.58 | 158.75 | 8.83 | 10,439.80 |
117 | 167.58 | 158.88 | 8.70 | 10,280.93 |
118 | 167.58 | 159.01 | 8.57 | 10,121.91 |
119 | 167.58 | 159.14 | 8.43 | 9,962.77 |
120 | 167.58 | 159.28 | 8.30 | 9,803.49 |
121 | 167.58 | 159.41 | 8.17 | 9,644.09 |
122 | 167.58 | 159.54 | 8.04 | 9,484.54 |
123 | 167.58 | 159.67 | 7.90 | 9,324.87 |
124 | 167.58 | 159.81 | 7.77 | 9,165.06 |
125 | 167.58 | 159.94 | 7.64 | 9,005.12 |
126 | 167.58 | 160.07 | 7.50 | 8,845.05 |
127 | 167.58 | 160.21 | 7.37 | 8,684.84 |
128 | 167.58 | 160.34 | 7.24 | 8,524.50 |
129 | 167.58 | 160.47 | 7.10 | 8,364.02 |
130 | 167.58 | 160.61 | 6.97 | 8,203.41 |
131 | 167.58 | 160.74 | 6.84 | 8,042.67 |
132 | 167.58 | 160.88 | 6.70 | 7,881.80 |
133 | 167.58 | 161.01 | 6.57 | 7,720.79 |
134 | 167.58 | 161.14 | 6.43 | 7,559.64 |
135 | 167.58 | 161.28 | 6.30 | 7,398.36 |
136 | 167.58 | 161.41 | 6.17 | 7,236.95 |
137 | 167.58 | 161.55 | 6.03 | 7,075.40 |
138 | 167.58 | 161.68 | 5.90 | 6,913.72 |
139 | 167.58 | 161.82 | 5.76 | 6,751.90 |
140 | 167.58 | 161.95 | 5.63 | 6,589.95 |
141 | 167.58 | 162.09 | 5.49 | 6,427.86 |
142 | 167.58 | 162.22 | 5.36 | 6,265.64 |
143 | 167.58 | 162.36 | 5.22 | 6,103.28 |
144 | 167.58 | 162.49 | 5.09 | 5,940.79 |
145 | 167.58 | 162.63 | 4.95 | 5,778.16 |
146 | 167.58 | 162.76 | 4.82 | 5,615.40 |
147 | 167.58 | 162.90 | 4.68 | 5,452.50 |
148 | 167.58 | 163.03 | 4.54 | 5,289.47 |
149 | 167.58 | 163.17 | 4.41 | 5,126.30 |
150 | 167.58 | 163.31 | 4.27 | 4,962.99 |
151 | 167.58 | 163.44 | 4.14 | 4,799.55 |
152 | 167.58 | 163.58 | 4.00 | 4,635.97 |
153 | 167.58 | 163.72 | 3.86 | 4,472.25 |
154 | 167.58 | 163.85 | 3.73 | 4,308.40 |
155 | 167.58 | 163.99 | 3.59 | 4,144.41 |
156 | 167.58 | 164.12 | 3.45 | 3,980.29 |
157 | 167.58 | 164.26 | 3.32 | 3,816.03 |
158 | 167.58 | 164.40 | 3.18 | 3,651.63 |
159 | 167.58 | 164.54 | 3.04 | 3,487.09 |
160 | 167.58 | 164.67 | 2.91 | 3,322.42 |
161 | 167.58 | 164.81 | 2.77 | 3,157.61 |
162 | 167.58 | 164.95 | 2.63 | 2,992.66 |
163 | 167.58 | 165.08 | 2.49 | 2,827.58 |
164 | 167.58 | 165.22 | 2.36 | 2,662.36 |
165 | 167.58 | 165.36 | 2.22 | 2,497.00 |
166 | 167.58 | 165.50 | 2.08 | 2,331.50 |
167 | 167.58 | 165.64 | 1.94 | 2,165.86 |
168 | 167.58 | 165.77 | 1.80 | 2,000.09 |
169 | 167.58 | 165.91 | 1.67 | 1,834.18 |
170 | 167.58 | 166.05 | 1.53 | 1,668.13 |
171 | 167.58 | 166.19 | 1.39 | 1,501.94 |
172 | 167.58 | 166.33 | 1.25 | 1,335.61 |
173 | 167.58 | 166.47 | 1.11 | 1,169.15 |
174 | 167.58 | 166.60 | 0.97 | 1,002.54 |
175 | 167.58 | 166.74 | 0.84 | 835.80 |
176 | 167.58 | 166.88 | 0.70 | 668.92 |
177 | 167.58 | 167.02 | 0.56 | 501.90 |
178 | 167.58 | 167.16 | 0.42 | 334.74 |
179 | 167.58 | 167.30 | 0.28 | 167.44 |
180 | 167.58 | 167.44 | 0.14 | 0.00 |