Mortgage Loan of $118,000 for 20 Years at 1.00%
What's the payment on a 20 year home loan for $118k at 1.00% interest?
Results
Monthly payment: $542.68
$6,512 per year
What's the monthly payment? Use the loan payment schedule below to view payments each month based on a fixed rate $118k 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 118,000 loan for 20 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 | 542.68 | 444.34 | 98.33 | 117,555.66 |
2 | 542.68 | 444.71 | 97.96 | 117,110.95 |
3 | 542.68 | 445.08 | 97.59 | 116,665.86 |
4 | 542.68 | 445.45 | 97.22 | 116,220.41 |
5 | 542.68 | 445.82 | 96.85 | 115,774.58 |
6 | 542.68 | 446.20 | 96.48 | 115,328.39 |
7 | 542.68 | 446.57 | 96.11 | 114,881.82 |
8 | 542.68 | 446.94 | 95.73 | 114,434.88 |
9 | 542.68 | 447.31 | 95.36 | 113,987.57 |
10 | 542.68 | 447.69 | 94.99 | 113,539.88 |
11 | 542.68 | 448.06 | 94.62 | 113,091.82 |
12 | 542.68 | 448.43 | 94.24 | 112,643.39 |
13 | 542.68 | 448.81 | 93.87 | 112,194.58 |
14 | 542.68 | 449.18 | 93.50 | 111,745.40 |
15 | 542.68 | 449.55 | 93.12 | 111,295.85 |
16 | 542.68 | 449.93 | 92.75 | 110,845.92 |
17 | 542.68 | 450.30 | 92.37 | 110,395.62 |
18 | 542.68 | 450.68 | 92.00 | 109,944.94 |
19 | 542.68 | 451.05 | 91.62 | 109,493.88 |
20 | 542.68 | 451.43 | 91.24 | 109,042.45 |
21 | 542.68 | 451.81 | 90.87 | 108,590.65 |
22 | 542.68 | 452.18 | 90.49 | 108,138.46 |
23 | 542.68 | 452.56 | 90.12 | 107,685.90 |
24 | 542.68 | 452.94 | 89.74 | 107,232.97 |
25 | 542.68 | 453.31 | 89.36 | 106,779.65 |
26 | 542.68 | 453.69 | 88.98 | 106,325.96 |
27 | 542.68 | 454.07 | 88.60 | 105,871.89 |
28 | 542.68 | 454.45 | 88.23 | 105,417.44 |
29 | 542.68 | 454.83 | 87.85 | 104,962.61 |
30 | 542.68 | 455.21 | 87.47 | 104,507.41 |
31 | 542.68 | 455.59 | 87.09 | 104,051.82 |
32 | 542.68 | 455.97 | 86.71 | 103,595.86 |
33 | 542.68 | 456.35 | 86.33 | 103,139.51 |
34 | 542.68 | 456.73 | 85.95 | 102,682.79 |
35 | 542.68 | 457.11 | 85.57 | 102,225.68 |
36 | 542.68 | 457.49 | 85.19 | 101,768.19 |
37 | 542.68 | 457.87 | 84.81 | 101,310.32 |
38 | 542.68 | 458.25 | 84.43 | 100,852.07 |
39 | 542.68 | 458.63 | 84.04 | 100,393.44 |
40 | 542.68 | 459.01 | 83.66 | 99,934.43 |
41 | 542.68 | 459.40 | 83.28 | 99,475.03 |
42 | 542.68 | 459.78 | 82.90 | 99,015.25 |
43 | 542.68 | 460.16 | 82.51 | 98,555.09 |
44 | 542.68 | 460.55 | 82.13 | 98,094.54 |
45 | 542.68 | 460.93 | 81.75 | 97,633.61 |
46 | 542.68 | 461.31 | 81.36 | 97,172.30 |
47 | 542.68 | 461.70 | 80.98 | 96,710.60 |
48 | 542.68 | 462.08 | 80.59 | 96,248.52 |
49 | 542.68 | 462.47 | 80.21 | 95,786.05 |
50 | 542.68 | 462.85 | 79.82 | 95,323.20 |
51 | 542.68 | 463.24 | 79.44 | 94,859.96 |
52 | 542.68 | 463.63 | 79.05 | 94,396.33 |
53 | 542.68 | 464.01 | 78.66 | 93,932.32 |
54 | 542.68 | 464.40 | 78.28 | 93,467.92 |
55 | 542.68 | 464.79 | 77.89 | 93,003.14 |
56 | 542.68 | 465.17 | 77.50 | 92,537.96 |
57 | 542.68 | 465.56 | 77.11 | 92,072.40 |
58 | 542.68 | 465.95 | 76.73 | 91,606.45 |
59 | 542.68 | 466.34 | 76.34 | 91,140.12 |
60 | 542.68 | 466.73 | 75.95 | 90,673.39 |
61 | 542.68 | 467.11 | 75.56 | 90,206.28 |
62 | 542.68 | 467.50 | 75.17 | 89,738.78 |
63 | 542.68 | 467.89 | 74.78 | 89,270.88 |
64 | 542.68 | 468.28 | 74.39 | 88,802.60 |
65 | 542.68 | 468.67 | 74.00 | 88,333.93 |
66 | 542.68 | 469.06 | 73.61 | 87,864.86 |
67 | 542.68 | 469.45 | 73.22 | 87,395.41 |
68 | 542.68 | 469.85 | 72.83 | 86,925.56 |
69 | 542.68 | 470.24 | 72.44 | 86,455.33 |
70 | 542.68 | 470.63 | 72.05 | 85,984.70 |
71 | 542.68 | 471.02 | 71.65 | 85,513.67 |
72 | 542.68 | 471.41 | 71.26 | 85,042.26 |
73 | 542.68 | 471.81 | 70.87 | 84,570.45 |
74 | 542.68 | 472.20 | 70.48 | 84,098.25 |
75 | 542.68 | 472.59 | 70.08 | 83,625.66 |
76 | 542.68 | 472.99 | 69.69 | 83,152.67 |
77 | 542.68 | 473.38 | 69.29 | 82,679.29 |
78 | 542.68 | 473.78 | 68.90 | 82,205.52 |
79 | 542.68 | 474.17 | 68.50 | 81,731.35 |
80 | 542.68 | 474.57 | 68.11 | 81,256.78 |
81 | 542.68 | 474.96 | 67.71 | 80,781.82 |
82 | 542.68 | 475.36 | 67.32 | 80,306.46 |
83 | 542.68 | 475.75 | 66.92 | 79,830.71 |
84 | 542.68 | 476.15 | 66.53 | 79,354.56 |
85 | 542.68 | 476.55 | 66.13 | 78,878.01 |
86 | 542.68 | 476.94 | 65.73 | 78,401.07 |
87 | 542.68 | 477.34 | 65.33 | 77,923.73 |
88 | 542.68 | 477.74 | 64.94 | 77,445.99 |
89 | 542.68 | 478.14 | 64.54 | 76,967.85 |
90 | 542.68 | 478.54 | 64.14 | 76,489.32 |
91 | 542.68 | 478.93 | 63.74 | 76,010.38 |
92 | 542.68 | 479.33 | 63.34 | 75,531.05 |
93 | 542.68 | 479.73 | 62.94 | 75,051.32 |
94 | 542.68 | 480.13 | 62.54 | 74,571.18 |
95 | 542.68 | 480.53 | 62.14 | 74,090.65 |
96 | 542.68 | 480.93 | 61.74 | 73,609.72 |
97 | 542.68 | 481.33 | 61.34 | 73,128.38 |
98 | 542.68 | 481.73 | 60.94 | 72,646.65 |
99 | 542.68 | 482.14 | 60.54 | 72,164.51 |
100 | 542.68 | 482.54 | 60.14 | 71,681.97 |
101 | 542.68 | 482.94 | 59.73 | 71,199.03 |
102 | 542.68 | 483.34 | 59.33 | 70,715.69 |
103 | 542.68 | 483.75 | 58.93 | 70,231.95 |
104 | 542.68 | 484.15 | 58.53 | 69,747.80 |
105 | 542.68 | 484.55 | 58.12 | 69,263.24 |
106 | 542.68 | 484.96 | 57.72 | 68,778.29 |
107 | 542.68 | 485.36 | 57.32 | 68,292.93 |
108 | 542.68 | 485.76 | 56.91 | 67,807.16 |
109 | 542.68 | 486.17 | 56.51 | 67,320.99 |
110 | 542.68 | 486.57 | 56.10 | 66,834.42 |
111 | 542.68 | 486.98 | 55.70 | 66,347.44 |
112 | 542.68 | 487.39 | 55.29 | 65,860.05 |
113 | 542.68 | 487.79 | 54.88 | 65,372.26 |
114 | 542.68 | 488.20 | 54.48 | 64,884.06 |
115 | 542.68 | 488.61 | 54.07 | 64,395.46 |
116 | 542.68 | 489.01 | 53.66 | 63,906.45 |
117 | 542.68 | 489.42 | 53.26 | 63,417.03 |
118 | 542.68 | 489.83 | 52.85 | 62,927.20 |
119 | 542.68 | 490.24 | 52.44 | 62,436.96 |
120 | 542.68 | 490.64 | 52.03 | 61,946.32 |
121 | 542.68 | 491.05 | 51.62 | 61,455.27 |
122 | 542.68 | 491.46 | 51.21 | 60,963.80 |
123 | 542.68 | 491.87 | 50.80 | 60,471.93 |
124 | 542.68 | 492.28 | 50.39 | 59,979.65 |
125 | 542.68 | 492.69 | 49.98 | 59,486.96 |
126 | 542.68 | 493.10 | 49.57 | 58,993.85 |
127 | 542.68 | 493.51 | 49.16 | 58,500.34 |
128 | 542.68 | 493.92 | 48.75 | 58,006.41 |
129 | 542.68 | 494.34 | 48.34 | 57,512.08 |
130 | 542.68 | 494.75 | 47.93 | 57,017.33 |
131 | 542.68 | 495.16 | 47.51 | 56,522.17 |
132 | 542.68 | 495.57 | 47.10 | 56,026.60 |
133 | 542.68 | 495.99 | 46.69 | 55,530.61 |
134 | 542.68 | 496.40 | 46.28 | 55,034.21 |
135 | 542.68 | 496.81 | 45.86 | 54,537.40 |
136 | 542.68 | 497.23 | 45.45 | 54,040.17 |
137 | 542.68 | 497.64 | 45.03 | 53,542.53 |
138 | 542.68 | 498.06 | 44.62 | 53,044.47 |
139 | 542.68 | 498.47 | 44.20 | 52,546.00 |
140 | 542.68 | 498.89 | 43.79 | 52,047.11 |
141 | 542.68 | 499.30 | 43.37 | 51,547.81 |
142 | 542.68 | 499.72 | 42.96 | 51,048.09 |
143 | 542.68 | 500.14 | 42.54 | 50,547.95 |
144 | 542.68 | 500.55 | 42.12 | 50,047.40 |
145 | 542.68 | 500.97 | 41.71 | 49,546.43 |
146 | 542.68 | 501.39 | 41.29 | 49,045.05 |
147 | 542.68 | 501.80 | 40.87 | 48,543.24 |
148 | 542.68 | 502.22 | 40.45 | 48,041.02 |
149 | 542.68 | 502.64 | 40.03 | 47,538.38 |
150 | 542.68 | 503.06 | 39.62 | 47,035.32 |
151 | 542.68 | 503.48 | 39.20 | 46,531.84 |
152 | 542.68 | 503.90 | 38.78 | 46,027.94 |
153 | 542.68 | 504.32 | 38.36 | 45,523.62 |
154 | 542.68 | 504.74 | 37.94 | 45,018.88 |
155 | 542.68 | 505.16 | 37.52 | 44,513.72 |
156 | 542.68 | 505.58 | 37.09 | 44,008.14 |
157 | 542.68 | 506.00 | 36.67 | 43,502.14 |
158 | 542.68 | 506.42 | 36.25 | 42,995.72 |
159 | 542.68 | 506.85 | 35.83 | 42,488.87 |
160 | 542.68 | 507.27 | 35.41 | 41,981.60 |
161 | 542.68 | 507.69 | 34.98 | 41,473.91 |
162 | 542.68 | 508.11 | 34.56 | 40,965.80 |
163 | 542.68 | 508.54 | 34.14 | 40,457.26 |
164 | 542.68 | 508.96 | 33.71 | 39,948.30 |
165 | 542.68 | 509.39 | 33.29 | 39,438.92 |
166 | 542.68 | 509.81 | 32.87 | 38,929.11 |
167 | 542.68 | 510.23 | 32.44 | 38,418.87 |
168 | 542.68 | 510.66 | 32.02 | 37,908.21 |
169 | 542.68 | 511.09 | 31.59 | 37,397.13 |
170 | 542.68 | 511.51 | 31.16 | 36,885.62 |
171 | 542.68 | 511.94 | 30.74 | 36,373.68 |
172 | 542.68 | 512.36 | 30.31 | 35,861.32 |
173 | 542.68 | 512.79 | 29.88 | 35,348.53 |
174 | 542.68 | 513.22 | 29.46 | 34,835.31 |
175 | 542.68 | 513.65 | 29.03 | 34,321.66 |
176 | 542.68 | 514.07 | 28.60 | 33,807.59 |
177 | 542.68 | 514.50 | 28.17 | 33,293.09 |
178 | 542.68 | 514.93 | 27.74 | 32,778.15 |
179 | 542.68 | 515.36 | 27.32 | 32,262.79 |
180 | 542.68 | 515.79 | 26.89 | 31,747.00 |
181 | 542.68 | 516.22 | 26.46 | 31,230.79 |
182 | 542.68 | 516.65 | 26.03 | 30,714.14 |
183 | 542.68 | 517.08 | 25.60 | 30,197.06 |
184 | 542.68 | 517.51 | 25.16 | 29,679.54 |
185 | 542.68 | 517.94 | 24.73 | 29,161.60 |
186 | 542.68 | 518.37 | 24.30 | 28,643.23 |
187 | 542.68 | 518.81 | 23.87 | 28,124.42 |
188 | 542.68 | 519.24 | 23.44 | 27,605.18 |
189 | 542.68 | 519.67 | 23.00 | 27,085.51 |
190 | 542.68 | 520.10 | 22.57 | 26,565.41 |
191 | 542.68 | 520.54 | 22.14 | 26,044.87 |
192 | 542.68 | 520.97 | 21.70 | 25,523.90 |
193 | 542.68 | 521.41 | 21.27 | 25,002.50 |
194 | 542.68 | 521.84 | 20.84 | 24,480.66 |
195 | 542.68 | 522.27 | 20.40 | 23,958.38 |
196 | 542.68 | 522.71 | 19.97 | 23,435.67 |
197 | 542.68 | 523.15 | 19.53 | 22,912.52 |
198 | 542.68 | 523.58 | 19.09 | 22,388.94 |
199 | 542.68 | 524.02 | 18.66 | 21,864.93 |
200 | 542.68 | 524.45 | 18.22 | 21,340.47 |
201 | 542.68 | 524.89 | 17.78 | 20,815.58 |
202 | 542.68 | 525.33 | 17.35 | 20,290.25 |
203 | 542.68 | 525.77 | 16.91 | 19,764.48 |
204 | 542.68 | 526.20 | 16.47 | 19,238.28 |
205 | 542.68 | 526.64 | 16.03 | 18,711.64 |
206 | 542.68 | 527.08 | 15.59 | 18,184.55 |
207 | 542.68 | 527.52 | 15.15 | 17,657.03 |
208 | 542.68 | 527.96 | 14.71 | 17,129.07 |
209 | 542.68 | 528.40 | 14.27 | 16,600.67 |
210 | 542.68 | 528.84 | 13.83 | 16,071.83 |
211 | 542.68 | 529.28 | 13.39 | 15,542.55 |
212 | 542.68 | 529.72 | 12.95 | 15,012.82 |
213 | 542.68 | 530.16 | 12.51 | 14,482.66 |
214 | 542.68 | 530.61 | 12.07 | 13,952.05 |
215 | 542.68 | 531.05 | 11.63 | 13,421.00 |
216 | 542.68 | 531.49 | 11.18 | 12,889.51 |
217 | 542.68 | 531.93 | 10.74 | 12,357.58 |
218 | 542.68 | 532.38 | 10.30 | 11,825.20 |
219 | 542.68 | 532.82 | 9.85 | 11,292.38 |
220 | 542.68 | 533.26 | 9.41 | 10,759.12 |
221 | 542.68 | 533.71 | 8.97 | 10,225.41 |
222 | 542.68 | 534.15 | 8.52 | 9,691.25 |
223 | 542.68 | 534.60 | 8.08 | 9,156.65 |
224 | 542.68 | 535.04 | 7.63 | 8,621.61 |
225 | 542.68 | 535.49 | 7.18 | 8,086.12 |
226 | 542.68 | 535.94 | 6.74 | 7,550.18 |
227 | 542.68 | 536.38 | 6.29 | 7,013.80 |
228 | 542.68 | 536.83 | 5.84 | 6,476.97 |
229 | 542.68 | 537.28 | 5.40 | 5,939.69 |
230 | 542.68 | 537.73 | 4.95 | 5,401.96 |
231 | 542.68 | 538.17 | 4.50 | 4,863.79 |
232 | 542.68 | 538.62 | 4.05 | 4,325.17 |
233 | 542.68 | 539.07 | 3.60 | 3,786.10 |
234 | 542.68 | 539.52 | 3.16 | 3,246.58 |
235 | 542.68 | 539.97 | 2.71 | 2,706.61 |
236 | 542.68 | 540.42 | 2.26 | 2,166.19 |
237 | 542.68 | 540.87 | 1.81 | 1,625.32 |
238 | 542.68 | 541.32 | 1.35 | 1,084.00 |
239 | 542.68 | 541.77 | 0.90 | 542.22 |
240 | 542.68 | 542.22 | 0.45 | 0.00 |