Mortgage Loan of $387,000 for 15 Years at 1.00%

What's the payment on a 15 year home loan for $387k at 1.00% interest?

Loan Amount

Length

Interest Rate

Results

Monthly payment: $2,316.17

$27,794 per year

What's the monthly payment? Use the loan payment schedule below to view payments each month based on a fixed rate $387k 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 387,000 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	2,316.17	1,993.67	322.50	385,006.33
2	2,316.17	1,995.34	320.84	383,010.99
3	2,316.17	1,997.00	319.18	381,013.99
4	2,316.17	1,998.66	317.51	379,015.33
5	2,316.17	2,000.33	315.85	377,015.00
6	2,316.17	2,001.99	314.18	375,013.01
7	2,316.17	2,003.66	312.51	373,009.35
8	2,316.17	2,005.33	310.84	371,004.01
9	2,316.17	2,007.00	309.17	368,997.01
10	2,316.17	2,008.68	307.50	366,988.33
11	2,316.17	2,010.35	305.82	364,977.98
12	2,316.17	2,012.03	304.15	362,965.96
13	2,316.17	2,013.70	302.47	360,952.26
14	2,316.17	2,015.38	300.79	358,936.88
15	2,316.17	2,017.06	299.11	356,919.82
16	2,316.17	2,018.74	297.43	354,901.07
17	2,316.17	2,020.42	295.75	352,880.65
18	2,316.17	2,022.11	294.07	350,858.55
19	2,316.17	2,023.79	292.38	348,834.75
20	2,316.17	2,025.48	290.70	346,809.28
21	2,316.17	2,027.17	289.01	344,782.11
22	2,316.17	2,028.86	287.32	342,753.25
23	2,316.17	2,030.55	285.63	340,722.71
24	2,316.17	2,032.24	283.94	338,690.47
25	2,316.17	2,033.93	282.24	336,656.54
26	2,316.17	2,035.63	280.55	334,620.91
27	2,316.17	2,037.32	278.85	332,583.59
28	2,316.17	2,039.02	277.15	330,544.57
29	2,316.17	2,040.72	275.45	328,503.85
30	2,316.17	2,042.42	273.75	326,461.43
31	2,316.17	2,044.12	272.05	324,417.30
32	2,316.17	2,045.83	270.35	322,371.48
33	2,316.17	2,047.53	268.64	320,323.95
34	2,316.17	2,049.24	266.94	318,274.71
35	2,316.17	2,050.94	265.23	316,223.77
36	2,316.17	2,052.65	263.52	314,171.11
37	2,316.17	2,054.36	261.81	312,116.75
38	2,316.17	2,056.08	260.10	310,060.67
39	2,316.17	2,057.79	258.38	308,002.88
40	2,316.17	2,059.50	256.67	305,943.38
41	2,316.17	2,061.22	254.95	303,882.16
42	2,316.17	2,062.94	253.24	301,819.22
43	2,316.17	2,064.66	251.52	299,754.56
44	2,316.17	2,066.38	249.80	297,688.18
45	2,316.17	2,068.10	248.07	295,620.08
46	2,316.17	2,069.82	246.35	293,550.26
47	2,316.17	2,071.55	244.63	291,478.71
48	2,316.17	2,073.27	242.90	289,405.43
49	2,316.17	2,075.00	241.17	287,330.43
50	2,316.17	2,076.73	239.44	285,253.70
51	2,316.17	2,078.46	237.71	283,175.24
52	2,316.17	2,080.19	235.98	281,095.04
53	2,316.17	2,081.93	234.25	279,013.11
54	2,316.17	2,083.66	232.51	276,929.45
55	2,316.17	2,085.40	230.77	274,844.05
56	2,316.17	2,087.14	229.04	272,756.92
57	2,316.17	2,088.88	227.30	270,668.04
58	2,316.17	2,090.62	225.56	268,577.42
59	2,316.17	2,092.36	223.81	266,485.06
60	2,316.17	2,094.10	222.07	264,390.96
61	2,316.17	2,095.85	220.33	262,295.11
62	2,316.17	2,097.59	218.58	260,197.52
63	2,316.17	2,099.34	216.83	258,098.17
64	2,316.17	2,101.09	215.08	255,997.08
65	2,316.17	2,102.84	213.33	253,894.24
66	2,316.17	2,104.60	211.58	251,789.64
67	2,316.17	2,106.35	209.82	249,683.30
68	2,316.17	2,108.10	208.07	247,575.19
69	2,316.17	2,109.86	206.31	245,465.33
70	2,316.17	2,111.62	204.55	243,353.71
71	2,316.17	2,113.38	202.79	241,240.33
72	2,316.17	2,115.14	201.03	239,125.19
73	2,316.17	2,116.90	199.27	237,008.29
74	2,316.17	2,118.67	197.51	234,889.62
75	2,316.17	2,120.43	195.74	232,769.19
76	2,316.17	2,122.20	193.97	230,646.99
77	2,316.17	2,123.97	192.21	228,523.02
78	2,316.17	2,125.74	190.44	226,397.28
79	2,316.17	2,127.51	188.66	224,269.77
80	2,316.17	2,129.28	186.89	222,140.49
81	2,316.17	2,131.06	185.12	220,009.44
82	2,316.17	2,132.83	183.34	217,876.60
83	2,316.17	2,134.61	181.56	215,741.99
84	2,316.17	2,136.39	179.78	213,605.60
85	2,316.17	2,138.17	178.00	211,467.44
86	2,316.17	2,139.95	176.22	209,327.48
87	2,316.17	2,141.73	174.44	207,185.75
88	2,316.17	2,143.52	172.65	205,042.23
89	2,316.17	2,145.31	170.87	202,896.93
90	2,316.17	2,147.09	169.08	200,749.83
91	2,316.17	2,148.88	167.29	198,600.95
92	2,316.17	2,150.67	165.50	196,450.28
93	2,316.17	2,152.47	163.71	194,297.81
94	2,316.17	2,154.26	161.91	192,143.55
95	2,316.17	2,156.05	160.12	189,987.50
96	2,316.17	2,157.85	158.32	187,829.65
97	2,316.17	2,159.65	156.52	185,670.00
98	2,316.17	2,161.45	154.72	183,508.55
99	2,316.17	2,163.25	152.92	181,345.30
100	2,316.17	2,165.05	151.12	179,180.25
101	2,316.17	2,166.86	149.32	177,013.39
102	2,316.17	2,168.66	147.51	174,844.73
103	2,316.17	2,170.47	145.70	172,674.26
104	2,316.17	2,172.28	143.90	170,501.98
105	2,316.17	2,174.09	142.08	168,327.89
106	2,316.17	2,175.90	140.27	166,151.99
107	2,316.17	2,177.71	138.46	163,974.28
108	2,316.17	2,179.53	136.65	161,794.75
109	2,316.17	2,181.34	134.83	159,613.40
110	2,316.17	2,183.16	133.01	157,430.24
111	2,316.17	2,184.98	131.19	155,245.26
112	2,316.17	2,186.80	129.37	153,058.46
113	2,316.17	2,188.63	127.55	150,869.83
114	2,316.17	2,190.45	125.72	148,679.38
115	2,316.17	2,192.27	123.90	146,487.11
116	2,316.17	2,194.10	122.07	144,293.01
117	2,316.17	2,195.93	120.24	142,097.08
118	2,316.17	2,197.76	118.41	139,899.32
119	2,316.17	2,199.59	116.58	137,699.73
120	2,316.17	2,201.42	114.75	135,498.30
121	2,316.17	2,203.26	112.92	133,295.04
122	2,316.17	2,205.09	111.08	131,089.95
123	2,316.17	2,206.93	109.24	128,883.02
124	2,316.17	2,208.77	107.40	126,674.25
125	2,316.17	2,210.61	105.56	124,463.63
126	2,316.17	2,212.45	103.72	122,251.18
127	2,316.17	2,214.30	101.88	120,036.88
128	2,316.17	2,216.14	100.03	117,820.74
129	2,316.17	2,217.99	98.18	115,602.75
130	2,316.17	2,219.84	96.34	113,382.91
131	2,316.17	2,221.69	94.49	111,161.22
132	2,316.17	2,223.54	92.63	108,937.68
133	2,316.17	2,225.39	90.78	106,712.29
134	2,316.17	2,227.25	88.93	104,485.05
135	2,316.17	2,229.10	87.07	102,255.94
136	2,316.17	2,230.96	85.21	100,024.98
137	2,316.17	2,232.82	83.35	97,792.16
138	2,316.17	2,234.68	81.49	95,557.48
139	2,316.17	2,236.54	79.63	93,320.94
140	2,316.17	2,238.41	77.77	91,082.53
141	2,316.17	2,240.27	75.90	88,842.26
142	2,316.17	2,242.14	74.04	86,600.12
143	2,316.17	2,244.01	72.17	84,356.12
144	2,316.17	2,245.88	70.30	82,110.24
145	2,316.17	2,247.75	68.43	79,862.49
146	2,316.17	2,249.62	66.55	77,612.87
147	2,316.17	2,251.50	64.68	75,361.37
148	2,316.17	2,253.37	62.80	73,108.00
149	2,316.17	2,255.25	60.92	70,852.75
150	2,316.17	2,257.13	59.04	68,595.62
151	2,316.17	2,259.01	57.16	66,336.61
152	2,316.17	2,260.89	55.28	64,075.72
153	2,316.17	2,262.78	53.40	61,812.94
154	2,316.17	2,264.66	51.51	59,548.27
155	2,316.17	2,266.55	49.62	57,281.72
156	2,316.17	2,268.44	47.73	55,013.29
157	2,316.17	2,270.33	45.84	52,742.96
158	2,316.17	2,272.22	43.95	50,470.73
159	2,316.17	2,274.11	42.06	48,196.62
160	2,316.17	2,276.01	40.16	45,920.61
161	2,316.17	2,277.91	38.27	43,642.70
162	2,316.17	2,279.80	36.37	41,362.90
163	2,316.17	2,281.70	34.47	39,081.19
164	2,316.17	2,283.61	32.57	36,797.59
165	2,316.17	2,285.51	30.66	34,512.08
166	2,316.17	2,287.41	28.76	32,224.67
167	2,316.17	2,289.32	26.85	29,935.35
168	2,316.17	2,291.23	24.95	27,644.12
169	2,316.17	2,293.14	23.04	25,350.98
170	2,316.17	2,295.05	21.13	23,055.93
171	2,316.17	2,296.96	19.21	20,758.97
172	2,316.17	2,298.87	17.30	18,460.10
173	2,316.17	2,300.79	15.38	16,159.31
174	2,316.17	2,302.71	13.47	13,856.60
175	2,316.17	2,304.63	11.55	11,551.97
176	2,316.17	2,306.55	9.63	9,245.43
177	2,316.17	2,308.47	7.70	6,936.96
178	2,316.17	2,310.39	5.78	4,626.56
179	2,316.17	2,312.32	3.86	2,314.25
180	2,316.17	2,314.25	1.93	0.00