Mortgage Loan of $13,000 for 20 Years at 5.20%
What's the payment on a 20 year home loan for $13k at 5.20% interest?
Results
Monthly payment: $87.24
$1,047 per year
What's the monthly payment? Use the loan payment schedule below to view payments each month based on a fixed rate $13k 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 13,000 loan for 20 years at 5.20 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 | 87.24 | 30.90 | 56.33 | 12,969.10 |
2 | 87.24 | 31.04 | 56.20 | 12,938.06 |
3 | 87.24 | 31.17 | 56.06 | 12,906.89 |
4 | 87.24 | 31.31 | 55.93 | 12,875.58 |
5 | 87.24 | 31.44 | 55.79 | 12,844.14 |
6 | 87.24 | 31.58 | 55.66 | 12,812.56 |
7 | 87.24 | 31.72 | 55.52 | 12,780.84 |
8 | 87.24 | 31.85 | 55.38 | 12,748.99 |
9 | 87.24 | 31.99 | 55.25 | 12,717.00 |
10 | 87.24 | 32.13 | 55.11 | 12,684.87 |
11 | 87.24 | 32.27 | 54.97 | 12,652.60 |
12 | 87.24 | 32.41 | 54.83 | 12,620.19 |
13 | 87.24 | 32.55 | 54.69 | 12,587.64 |
14 | 87.24 | 32.69 | 54.55 | 12,554.95 |
15 | 87.24 | 32.83 | 54.40 | 12,522.12 |
16 | 87.24 | 32.97 | 54.26 | 12,489.14 |
17 | 87.24 | 33.12 | 54.12 | 12,456.02 |
18 | 87.24 | 33.26 | 53.98 | 12,422.76 |
19 | 87.24 | 33.41 | 53.83 | 12,389.36 |
20 | 87.24 | 33.55 | 53.69 | 12,355.81 |
21 | 87.24 | 33.70 | 53.54 | 12,322.11 |
22 | 87.24 | 33.84 | 53.40 | 12,288.27 |
23 | 87.24 | 33.99 | 53.25 | 12,254.28 |
24 | 87.24 | 34.14 | 53.10 | 12,220.15 |
25 | 87.24 | 34.28 | 52.95 | 12,185.87 |
26 | 87.24 | 34.43 | 52.81 | 12,151.43 |
27 | 87.24 | 34.58 | 52.66 | 12,116.85 |
28 | 87.24 | 34.73 | 52.51 | 12,082.12 |
29 | 87.24 | 34.88 | 52.36 | 12,047.24 |
30 | 87.24 | 35.03 | 52.20 | 12,012.21 |
31 | 87.24 | 35.18 | 52.05 | 11,977.03 |
32 | 87.24 | 35.34 | 51.90 | 11,941.69 |
33 | 87.24 | 35.49 | 51.75 | 11,906.20 |
34 | 87.24 | 35.64 | 51.59 | 11,870.56 |
35 | 87.24 | 35.80 | 51.44 | 11,834.76 |
36 | 87.24 | 35.95 | 51.28 | 11,798.80 |
37 | 87.24 | 36.11 | 51.13 | 11,762.70 |
38 | 87.24 | 36.27 | 50.97 | 11,726.43 |
39 | 87.24 | 36.42 | 50.81 | 11,690.01 |
40 | 87.24 | 36.58 | 50.66 | 11,653.43 |
41 | 87.24 | 36.74 | 50.50 | 11,616.69 |
42 | 87.24 | 36.90 | 50.34 | 11,579.79 |
43 | 87.24 | 37.06 | 50.18 | 11,542.73 |
44 | 87.24 | 37.22 | 50.02 | 11,505.51 |
45 | 87.24 | 37.38 | 49.86 | 11,468.13 |
46 | 87.24 | 37.54 | 49.70 | 11,430.59 |
47 | 87.24 | 37.70 | 49.53 | 11,392.89 |
48 | 87.24 | 37.87 | 49.37 | 11,355.02 |
49 | 87.24 | 38.03 | 49.21 | 11,316.99 |
50 | 87.24 | 38.20 | 49.04 | 11,278.79 |
51 | 87.24 | 38.36 | 48.87 | 11,240.43 |
52 | 87.24 | 38.53 | 48.71 | 11,201.90 |
53 | 87.24 | 38.70 | 48.54 | 11,163.21 |
54 | 87.24 | 38.86 | 48.37 | 11,124.34 |
55 | 87.24 | 39.03 | 48.21 | 11,085.31 |
56 | 87.24 | 39.20 | 48.04 | 11,046.11 |
57 | 87.24 | 39.37 | 47.87 | 11,006.74 |
58 | 87.24 | 39.54 | 47.70 | 10,967.20 |
59 | 87.24 | 39.71 | 47.52 | 10,927.49 |
60 | 87.24 | 39.88 | 47.35 | 10,887.60 |
61 | 87.24 | 40.06 | 47.18 | 10,847.54 |
62 | 87.24 | 40.23 | 47.01 | 10,807.31 |
63 | 87.24 | 40.41 | 46.83 | 10,766.91 |
64 | 87.24 | 40.58 | 46.66 | 10,726.33 |
65 | 87.24 | 40.76 | 46.48 | 10,685.57 |
66 | 87.24 | 40.93 | 46.30 | 10,644.64 |
67 | 87.24 | 41.11 | 46.13 | 10,603.53 |
68 | 87.24 | 41.29 | 45.95 | 10,562.24 |
69 | 87.24 | 41.47 | 45.77 | 10,520.77 |
70 | 87.24 | 41.65 | 45.59 | 10,479.12 |
71 | 87.24 | 41.83 | 45.41 | 10,437.30 |
72 | 87.24 | 42.01 | 45.23 | 10,395.29 |
73 | 87.24 | 42.19 | 45.05 | 10,353.10 |
74 | 87.24 | 42.37 | 44.86 | 10,310.72 |
75 | 87.24 | 42.56 | 44.68 | 10,268.17 |
76 | 87.24 | 42.74 | 44.50 | 10,225.43 |
77 | 87.24 | 42.93 | 44.31 | 10,182.50 |
78 | 87.24 | 43.11 | 44.12 | 10,139.39 |
79 | 87.24 | 43.30 | 43.94 | 10,096.09 |
80 | 87.24 | 43.49 | 43.75 | 10,052.60 |
81 | 87.24 | 43.68 | 43.56 | 10,008.92 |
82 | 87.24 | 43.87 | 43.37 | 9,965.06 |
83 | 87.24 | 44.06 | 43.18 | 9,921.00 |
84 | 87.24 | 44.25 | 42.99 | 9,876.76 |
85 | 87.24 | 44.44 | 42.80 | 9,832.32 |
86 | 87.24 | 44.63 | 42.61 | 9,787.69 |
87 | 87.24 | 44.82 | 42.41 | 9,742.86 |
88 | 87.24 | 45.02 | 42.22 | 9,697.85 |
89 | 87.24 | 45.21 | 42.02 | 9,652.63 |
90 | 87.24 | 45.41 | 41.83 | 9,607.22 |
91 | 87.24 | 45.61 | 41.63 | 9,561.62 |
92 | 87.24 | 45.80 | 41.43 | 9,515.82 |
93 | 87.24 | 46.00 | 41.24 | 9,469.81 |
94 | 87.24 | 46.20 | 41.04 | 9,423.61 |
95 | 87.24 | 46.40 | 40.84 | 9,377.21 |
96 | 87.24 | 46.60 | 40.63 | 9,330.61 |
97 | 87.24 | 46.80 | 40.43 | 9,283.80 |
98 | 87.24 | 47.01 | 40.23 | 9,236.80 |
99 | 87.24 | 47.21 | 40.03 | 9,189.59 |
100 | 87.24 | 47.42 | 39.82 | 9,142.17 |
101 | 87.24 | 47.62 | 39.62 | 9,094.55 |
102 | 87.24 | 47.83 | 39.41 | 9,046.72 |
103 | 87.24 | 48.03 | 39.20 | 8,998.69 |
104 | 87.24 | 48.24 | 38.99 | 8,950.45 |
105 | 87.24 | 48.45 | 38.79 | 8,901.99 |
106 | 87.24 | 48.66 | 38.58 | 8,853.33 |
107 | 87.24 | 48.87 | 38.36 | 8,804.46 |
108 | 87.24 | 49.08 | 38.15 | 8,755.37 |
109 | 87.24 | 49.30 | 37.94 | 8,706.08 |
110 | 87.24 | 49.51 | 37.73 | 8,656.57 |
111 | 87.24 | 49.73 | 37.51 | 8,606.84 |
112 | 87.24 | 49.94 | 37.30 | 8,556.90 |
113 | 87.24 | 50.16 | 37.08 | 8,506.74 |
114 | 87.24 | 50.37 | 36.86 | 8,456.37 |
115 | 87.24 | 50.59 | 36.64 | 8,405.78 |
116 | 87.24 | 50.81 | 36.43 | 8,354.96 |
117 | 87.24 | 51.03 | 36.20 | 8,303.93 |
118 | 87.24 | 51.25 | 35.98 | 8,252.68 |
119 | 87.24 | 51.48 | 35.76 | 8,201.20 |
120 | 87.24 | 51.70 | 35.54 | 8,149.51 |
121 | 87.24 | 51.92 | 35.31 | 8,097.58 |
122 | 87.24 | 52.15 | 35.09 | 8,045.44 |
123 | 87.24 | 52.37 | 34.86 | 7,993.06 |
124 | 87.24 | 52.60 | 34.64 | 7,940.46 |
125 | 87.24 | 52.83 | 34.41 | 7,887.63 |
126 | 87.24 | 53.06 | 34.18 | 7,834.58 |
127 | 87.24 | 53.29 | 33.95 | 7,781.29 |
128 | 87.24 | 53.52 | 33.72 | 7,727.77 |
129 | 87.24 | 53.75 | 33.49 | 7,674.02 |
130 | 87.24 | 53.98 | 33.25 | 7,620.04 |
131 | 87.24 | 54.22 | 33.02 | 7,565.82 |
132 | 87.24 | 54.45 | 32.79 | 7,511.37 |
133 | 87.24 | 54.69 | 32.55 | 7,456.68 |
134 | 87.24 | 54.92 | 32.31 | 7,401.76 |
135 | 87.24 | 55.16 | 32.07 | 7,346.59 |
136 | 87.24 | 55.40 | 31.84 | 7,291.19 |
137 | 87.24 | 55.64 | 31.60 | 7,235.55 |
138 | 87.24 | 55.88 | 31.35 | 7,179.67 |
139 | 87.24 | 56.13 | 31.11 | 7,123.54 |
140 | 87.24 | 56.37 | 30.87 | 7,067.17 |
141 | 87.24 | 56.61 | 30.62 | 7,010.56 |
142 | 87.24 | 56.86 | 30.38 | 6,953.70 |
143 | 87.24 | 57.10 | 30.13 | 6,896.60 |
144 | 87.24 | 57.35 | 29.89 | 6,839.25 |
145 | 87.24 | 57.60 | 29.64 | 6,781.65 |
146 | 87.24 | 57.85 | 29.39 | 6,723.80 |
147 | 87.24 | 58.10 | 29.14 | 6,665.70 |
148 | 87.24 | 58.35 | 28.88 | 6,607.34 |
149 | 87.24 | 58.61 | 28.63 | 6,548.74 |
150 | 87.24 | 58.86 | 28.38 | 6,489.88 |
151 | 87.24 | 59.11 | 28.12 | 6,430.77 |
152 | 87.24 | 59.37 | 27.87 | 6,371.39 |
153 | 87.24 | 59.63 | 27.61 | 6,311.77 |
154 | 87.24 | 59.89 | 27.35 | 6,251.88 |
155 | 87.24 | 60.15 | 27.09 | 6,191.74 |
156 | 87.24 | 60.41 | 26.83 | 6,131.33 |
157 | 87.24 | 60.67 | 26.57 | 6,070.66 |
158 | 87.24 | 60.93 | 26.31 | 6,009.73 |
159 | 87.24 | 61.19 | 26.04 | 5,948.54 |
160 | 87.24 | 61.46 | 25.78 | 5,887.08 |
161 | 87.24 | 61.73 | 25.51 | 5,825.35 |
162 | 87.24 | 61.99 | 25.24 | 5,763.36 |
163 | 87.24 | 62.26 | 24.97 | 5,701.09 |
164 | 87.24 | 62.53 | 24.70 | 5,638.56 |
165 | 87.24 | 62.80 | 24.43 | 5,575.76 |
166 | 87.24 | 63.08 | 24.16 | 5,512.68 |
167 | 87.24 | 63.35 | 23.89 | 5,449.33 |
168 | 87.24 | 63.62 | 23.61 | 5,385.71 |
169 | 87.24 | 63.90 | 23.34 | 5,321.81 |
170 | 87.24 | 64.18 | 23.06 | 5,257.64 |
171 | 87.24 | 64.45 | 22.78 | 5,193.18 |
172 | 87.24 | 64.73 | 22.50 | 5,128.45 |
173 | 87.24 | 65.01 | 22.22 | 5,063.43 |
174 | 87.24 | 65.30 | 21.94 | 4,998.14 |
175 | 87.24 | 65.58 | 21.66 | 4,932.56 |
176 | 87.24 | 65.86 | 21.37 | 4,866.70 |
177 | 87.24 | 66.15 | 21.09 | 4,800.55 |
178 | 87.24 | 66.43 | 20.80 | 4,734.12 |
179 | 87.24 | 66.72 | 20.51 | 4,667.39 |
180 | 87.24 | 67.01 | 20.23 | 4,600.38 |
181 | 87.24 | 67.30 | 19.93 | 4,533.08 |
182 | 87.24 | 67.59 | 19.64 | 4,465.49 |
183 | 87.24 | 67.89 | 19.35 | 4,397.60 |
184 | 87.24 | 68.18 | 19.06 | 4,329.42 |
185 | 87.24 | 68.48 | 18.76 | 4,260.94 |
186 | 87.24 | 68.77 | 18.46 | 4,192.17 |
187 | 87.24 | 69.07 | 18.17 | 4,123.10 |
188 | 87.24 | 69.37 | 17.87 | 4,053.73 |
189 | 87.24 | 69.67 | 17.57 | 3,984.06 |
190 | 87.24 | 69.97 | 17.26 | 3,914.08 |
191 | 87.24 | 70.28 | 16.96 | 3,843.81 |
192 | 87.24 | 70.58 | 16.66 | 3,773.23 |
193 | 87.24 | 70.89 | 16.35 | 3,702.34 |
194 | 87.24 | 71.19 | 16.04 | 3,631.15 |
195 | 87.24 | 71.50 | 15.73 | 3,559.65 |
196 | 87.24 | 71.81 | 15.43 | 3,487.83 |
197 | 87.24 | 72.12 | 15.11 | 3,415.71 |
198 | 87.24 | 72.44 | 14.80 | 3,343.27 |
199 | 87.24 | 72.75 | 14.49 | 3,270.53 |
200 | 87.24 | 73.06 | 14.17 | 3,197.46 |
201 | 87.24 | 73.38 | 13.86 | 3,124.08 |
202 | 87.24 | 73.70 | 13.54 | 3,050.38 |
203 | 87.24 | 74.02 | 13.22 | 2,976.36 |
204 | 87.24 | 74.34 | 12.90 | 2,902.02 |
205 | 87.24 | 74.66 | 12.58 | 2,827.36 |
206 | 87.24 | 74.99 | 12.25 | 2,752.38 |
207 | 87.24 | 75.31 | 11.93 | 2,677.07 |
208 | 87.24 | 75.64 | 11.60 | 2,601.43 |
209 | 87.24 | 75.96 | 11.27 | 2,525.46 |
210 | 87.24 | 76.29 | 10.94 | 2,449.17 |
211 | 87.24 | 76.62 | 10.61 | 2,372.55 |
212 | 87.24 | 76.96 | 10.28 | 2,295.59 |
213 | 87.24 | 77.29 | 9.95 | 2,218.30 |
214 | 87.24 | 77.62 | 9.61 | 2,140.68 |
215 | 87.24 | 77.96 | 9.28 | 2,062.72 |
216 | 87.24 | 78.30 | 8.94 | 1,984.42 |
217 | 87.24 | 78.64 | 8.60 | 1,905.78 |
218 | 87.24 | 78.98 | 8.26 | 1,826.80 |
219 | 87.24 | 79.32 | 7.92 | 1,747.48 |
220 | 87.24 | 79.66 | 7.57 | 1,667.82 |
221 | 87.24 | 80.01 | 7.23 | 1,587.81 |
222 | 87.24 | 80.36 | 6.88 | 1,507.45 |
223 | 87.24 | 80.70 | 6.53 | 1,426.74 |
224 | 87.24 | 81.05 | 6.18 | 1,345.69 |
225 | 87.24 | 81.41 | 5.83 | 1,264.28 |
226 | 87.24 | 81.76 | 5.48 | 1,182.53 |
227 | 87.24 | 82.11 | 5.12 | 1,100.41 |
228 | 87.24 | 82.47 | 4.77 | 1,017.94 |
229 | 87.24 | 82.83 | 4.41 | 935.12 |
230 | 87.24 | 83.18 | 4.05 | 851.93 |
231 | 87.24 | 83.55 | 3.69 | 768.39 |
232 | 87.24 | 83.91 | 3.33 | 684.48 |
233 | 87.24 | 84.27 | 2.97 | 600.21 |
234 | 87.24 | 84.64 | 2.60 | 515.57 |
235 | 87.24 | 85.00 | 2.23 | 430.57 |
236 | 87.24 | 85.37 | 1.87 | 345.20 |
237 | 87.24 | 85.74 | 1.50 | 259.46 |
238 | 87.24 | 86.11 | 1.12 | 173.35 |
239 | 87.24 | 86.49 | 0.75 | 86.86 |
240 | 87.24 | 86.86 | 0.38 | 0.00 |