Mortgage Loan of $250,000 for 20 Years at 1.00%
What's the payment on a 20 year home loan for $250k at 1.00% interest?
Results
Monthly payment: $1,149.74
$13,797 per year
What's the monthly payment? Use the loan payment schedule below to view payments each month based on a fixed rate $250k 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 250,000 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 | 1,149.74 | 941.40 | 208.33 | 249,058.60 |
| 2 | 1,149.74 | 942.19 | 207.55 | 248,116.41 |
| 3 | 1,149.74 | 942.97 | 206.76 | 247,173.44 |
| 4 | 1,149.74 | 943.76 | 205.98 | 246,229.68 |
| 5 | 1,149.74 | 944.54 | 205.19 | 245,285.14 |
| 6 | 1,149.74 | 945.33 | 204.40 | 244,339.80 |
| 7 | 1,149.74 | 946.12 | 203.62 | 243,393.69 |
| 8 | 1,149.74 | 946.91 | 202.83 | 242,446.78 |
| 9 | 1,149.74 | 947.70 | 202.04 | 241,499.08 |
| 10 | 1,149.74 | 948.49 | 201.25 | 240,550.59 |
| 11 | 1,149.74 | 949.28 | 200.46 | 239,601.32 |
| 12 | 1,149.74 | 950.07 | 199.67 | 238,651.25 |
| 13 | 1,149.74 | 950.86 | 198.88 | 237,700.39 |
| 14 | 1,149.74 | 951.65 | 198.08 | 236,748.74 |
| 15 | 1,149.74 | 952.45 | 197.29 | 235,796.29 |
| 16 | 1,149.74 | 953.24 | 196.50 | 234,843.05 |
| 17 | 1,149.74 | 954.03 | 195.70 | 233,889.02 |
| 18 | 1,149.74 | 954.83 | 194.91 | 232,934.19 |
| 19 | 1,149.74 | 955.62 | 194.11 | 231,978.57 |
| 20 | 1,149.74 | 956.42 | 193.32 | 231,022.15 |
| 21 | 1,149.74 | 957.22 | 192.52 | 230,064.93 |
| 22 | 1,149.74 | 958.01 | 191.72 | 229,106.92 |
| 23 | 1,149.74 | 958.81 | 190.92 | 228,148.10 |
| 24 | 1,149.74 | 959.61 | 190.12 | 227,188.49 |
| 25 | 1,149.74 | 960.41 | 189.32 | 226,228.08 |
| 26 | 1,149.74 | 961.21 | 188.52 | 225,266.87 |
| 27 | 1,149.74 | 962.01 | 187.72 | 224,304.85 |
| 28 | 1,149.74 | 962.82 | 186.92 | 223,342.04 |
| 29 | 1,149.74 | 963.62 | 186.12 | 222,378.42 |
| 30 | 1,149.74 | 964.42 | 185.32 | 221,414.00 |
| 31 | 1,149.74 | 965.22 | 184.51 | 220,448.78 |
| 32 | 1,149.74 | 966.03 | 183.71 | 219,482.75 |
| 33 | 1,149.74 | 966.83 | 182.90 | 218,515.91 |
| 34 | 1,149.74 | 967.64 | 182.10 | 217,548.27 |
| 35 | 1,149.74 | 968.45 | 181.29 | 216,579.83 |
| 36 | 1,149.74 | 969.25 | 180.48 | 215,610.58 |
| 37 | 1,149.74 | 970.06 | 179.68 | 214,640.52 |
| 38 | 1,149.74 | 970.87 | 178.87 | 213,669.65 |
| 39 | 1,149.74 | 971.68 | 178.06 | 212,697.97 |
| 40 | 1,149.74 | 972.49 | 177.25 | 211,725.48 |
| 41 | 1,149.74 | 973.30 | 176.44 | 210,752.18 |
| 42 | 1,149.74 | 974.11 | 175.63 | 209,778.08 |
| 43 | 1,149.74 | 974.92 | 174.82 | 208,803.15 |
| 44 | 1,149.74 | 975.73 | 174.00 | 207,827.42 |
| 45 | 1,149.74 | 976.55 | 173.19 | 206,850.87 |
| 46 | 1,149.74 | 977.36 | 172.38 | 205,873.51 |
| 47 | 1,149.74 | 978.17 | 171.56 | 204,895.34 |
| 48 | 1,149.74 | 978.99 | 170.75 | 203,916.35 |
| 49 | 1,149.74 | 979.81 | 169.93 | 202,936.55 |
| 50 | 1,149.74 | 980.62 | 169.11 | 201,955.92 |
| 51 | 1,149.74 | 981.44 | 168.30 | 200,974.48 |
| 52 | 1,149.74 | 982.26 | 167.48 | 199,992.23 |
| 53 | 1,149.74 | 983.08 | 166.66 | 199,009.15 |
| 54 | 1,149.74 | 983.89 | 165.84 | 198,025.26 |
| 55 | 1,149.74 | 984.71 | 165.02 | 197,040.54 |
| 56 | 1,149.74 | 985.54 | 164.20 | 196,055.01 |
| 57 | 1,149.74 | 986.36 | 163.38 | 195,068.65 |
| 58 | 1,149.74 | 987.18 | 162.56 | 194,081.47 |
| 59 | 1,149.74 | 988.00 | 161.73 | 193,093.47 |
| 60 | 1,149.74 | 988.82 | 160.91 | 192,104.65 |
| 61 | 1,149.74 | 989.65 | 160.09 | 191,115.00 |
| 62 | 1,149.74 | 990.47 | 159.26 | 190,124.52 |
| 63 | 1,149.74 | 991.30 | 158.44 | 189,133.23 |
| 64 | 1,149.74 | 992.12 | 157.61 | 188,141.10 |
| 65 | 1,149.74 | 992.95 | 156.78 | 187,148.15 |
| 66 | 1,149.74 | 993.78 | 155.96 | 186,154.37 |
| 67 | 1,149.74 | 994.61 | 155.13 | 185,159.76 |
| 68 | 1,149.74 | 995.44 | 154.30 | 184,164.33 |
| 69 | 1,149.74 | 996.27 | 153.47 | 183,168.06 |
| 70 | 1,149.74 | 997.10 | 152.64 | 182,170.97 |
| 71 | 1,149.74 | 997.93 | 151.81 | 181,173.04 |
| 72 | 1,149.74 | 998.76 | 150.98 | 180,174.28 |
| 73 | 1,149.74 | 999.59 | 150.15 | 179,174.69 |
| 74 | 1,149.74 | 1,000.42 | 149.31 | 178,174.27 |
| 75 | 1,149.74 | 1,001.26 | 148.48 | 177,173.01 |
| 76 | 1,149.74 | 1,002.09 | 147.64 | 176,170.92 |
| 77 | 1,149.74 | 1,002.93 | 146.81 | 175,167.99 |
| 78 | 1,149.74 | 1,003.76 | 145.97 | 174,164.23 |
| 79 | 1,149.74 | 1,004.60 | 145.14 | 173,159.63 |
| 80 | 1,149.74 | 1,005.44 | 144.30 | 172,154.19 |
| 81 | 1,149.74 | 1,006.27 | 143.46 | 171,147.92 |
| 82 | 1,149.74 | 1,007.11 | 142.62 | 170,140.81 |
| 83 | 1,149.74 | 1,007.95 | 141.78 | 169,132.86 |
| 84 | 1,149.74 | 1,008.79 | 140.94 | 168,124.06 |
| 85 | 1,149.74 | 1,009.63 | 140.10 | 167,114.43 |
| 86 | 1,149.74 | 1,010.47 | 139.26 | 166,103.96 |
| 87 | 1,149.74 | 1,011.32 | 138.42 | 165,092.64 |
| 88 | 1,149.74 | 1,012.16 | 137.58 | 164,080.48 |
| 89 | 1,149.74 | 1,013.00 | 136.73 | 163,067.48 |
| 90 | 1,149.74 | 1,013.85 | 135.89 | 162,053.64 |
| 91 | 1,149.74 | 1,014.69 | 135.04 | 161,038.94 |
| 92 | 1,149.74 | 1,015.54 | 134.20 | 160,023.41 |
| 93 | 1,149.74 | 1,016.38 | 133.35 | 159,007.02 |
| 94 | 1,149.74 | 1,017.23 | 132.51 | 157,989.79 |
| 95 | 1,149.74 | 1,018.08 | 131.66 | 156,971.72 |
| 96 | 1,149.74 | 1,018.93 | 130.81 | 155,952.79 |
| 97 | 1,149.74 | 1,019.78 | 129.96 | 154,933.02 |
| 98 | 1,149.74 | 1,020.62 | 129.11 | 153,912.39 |
| 99 | 1,149.74 | 1,021.48 | 128.26 | 152,890.92 |
| 100 | 1,149.74 | 1,022.33 | 127.41 | 151,868.59 |
| 101 | 1,149.74 | 1,023.18 | 126.56 | 150,845.41 |
| 102 | 1,149.74 | 1,024.03 | 125.70 | 149,821.38 |
| 103 | 1,149.74 | 1,024.88 | 124.85 | 148,796.49 |
| 104 | 1,149.74 | 1,025.74 | 124.00 | 147,770.76 |
| 105 | 1,149.74 | 1,026.59 | 123.14 | 146,744.16 |
| 106 | 1,149.74 | 1,027.45 | 122.29 | 145,716.71 |
| 107 | 1,149.74 | 1,028.31 | 121.43 | 144,688.41 |
| 108 | 1,149.74 | 1,029.16 | 120.57 | 143,659.25 |
| 109 | 1,149.74 | 1,030.02 | 119.72 | 142,629.23 |
| 110 | 1,149.74 | 1,030.88 | 118.86 | 141,598.35 |
| 111 | 1,149.74 | 1,031.74 | 118.00 | 140,566.61 |
| 112 | 1,149.74 | 1,032.60 | 117.14 | 139,534.01 |
| 113 | 1,149.74 | 1,033.46 | 116.28 | 138,500.56 |
| 114 | 1,149.74 | 1,034.32 | 115.42 | 137,466.24 |
| 115 | 1,149.74 | 1,035.18 | 114.56 | 136,431.06 |
| 116 | 1,149.74 | 1,036.04 | 113.69 | 135,395.01 |
| 117 | 1,149.74 | 1,036.91 | 112.83 | 134,358.11 |
| 118 | 1,149.74 | 1,037.77 | 111.97 | 133,320.34 |
| 119 | 1,149.74 | 1,038.64 | 111.10 | 132,281.70 |
| 120 | 1,149.74 | 1,039.50 | 110.23 | 131,242.20 |
| 121 | 1,149.74 | 1,040.37 | 109.37 | 130,201.83 |
| 122 | 1,149.74 | 1,041.23 | 108.50 | 129,160.60 |
| 123 | 1,149.74 | 1,042.10 | 107.63 | 128,118.50 |
| 124 | 1,149.74 | 1,042.97 | 106.77 | 127,075.53 |
| 125 | 1,149.74 | 1,043.84 | 105.90 | 126,031.69 |
| 126 | 1,149.74 | 1,044.71 | 105.03 | 124,986.98 |
| 127 | 1,149.74 | 1,045.58 | 104.16 | 123,941.40 |
| 128 | 1,149.74 | 1,046.45 | 103.28 | 122,894.95 |
| 129 | 1,149.74 | 1,047.32 | 102.41 | 121,847.62 |
| 130 | 1,149.74 | 1,048.20 | 101.54 | 120,799.43 |
| 131 | 1,149.74 | 1,049.07 | 100.67 | 119,750.36 |
| 132 | 1,149.74 | 1,049.94 | 99.79 | 118,700.41 |
| 133 | 1,149.74 | 1,050.82 | 98.92 | 117,649.60 |
| 134 | 1,149.74 | 1,051.69 | 98.04 | 116,597.90 |
| 135 | 1,149.74 | 1,052.57 | 97.16 | 115,545.33 |
| 136 | 1,149.74 | 1,053.45 | 96.29 | 114,491.88 |
| 137 | 1,149.74 | 1,054.33 | 95.41 | 113,437.56 |
| 138 | 1,149.74 | 1,055.20 | 94.53 | 112,382.35 |
| 139 | 1,149.74 | 1,056.08 | 93.65 | 111,326.27 |
| 140 | 1,149.74 | 1,056.96 | 92.77 | 110,269.30 |
| 141 | 1,149.74 | 1,057.84 | 91.89 | 109,211.46 |
| 142 | 1,149.74 | 1,058.73 | 91.01 | 108,152.73 |
| 143 | 1,149.74 | 1,059.61 | 90.13 | 107,093.12 |
| 144 | 1,149.74 | 1,060.49 | 89.24 | 106,032.63 |
| 145 | 1,149.74 | 1,061.38 | 88.36 | 104,971.26 |
| 146 | 1,149.74 | 1,062.26 | 87.48 | 103,909.00 |
| 147 | 1,149.74 | 1,063.14 | 86.59 | 102,845.85 |
| 148 | 1,149.74 | 1,064.03 | 85.70 | 101,781.82 |
| 149 | 1,149.74 | 1,064.92 | 84.82 | 100,716.90 |
| 150 | 1,149.74 | 1,065.81 | 83.93 | 99,651.10 |
| 151 | 1,149.74 | 1,066.69 | 83.04 | 98,584.41 |
| 152 | 1,149.74 | 1,067.58 | 82.15 | 97,516.82 |
| 153 | 1,149.74 | 1,068.47 | 81.26 | 96,448.35 |
| 154 | 1,149.74 | 1,069.36 | 80.37 | 95,378.99 |
| 155 | 1,149.74 | 1,070.25 | 79.48 | 94,308.74 |
| 156 | 1,149.74 | 1,071.15 | 78.59 | 93,237.59 |
| 157 | 1,149.74 | 1,072.04 | 77.70 | 92,165.55 |
| 158 | 1,149.74 | 1,072.93 | 76.80 | 91,092.62 |
| 159 | 1,149.74 | 1,073.83 | 75.91 | 90,018.80 |
| 160 | 1,149.74 | 1,074.72 | 75.02 | 88,944.08 |
| 161 | 1,149.74 | 1,075.62 | 74.12 | 87,868.46 |
| 162 | 1,149.74 | 1,076.51 | 73.22 | 86,791.95 |
| 163 | 1,149.74 | 1,077.41 | 72.33 | 85,714.54 |
| 164 | 1,149.74 | 1,078.31 | 71.43 | 84,636.23 |
| 165 | 1,149.74 | 1,079.21 | 70.53 | 83,557.03 |
| 166 | 1,149.74 | 1,080.10 | 69.63 | 82,476.92 |
| 167 | 1,149.74 | 1,081.00 | 68.73 | 81,395.92 |
| 168 | 1,149.74 | 1,081.91 | 67.83 | 80,314.01 |
| 169 | 1,149.74 | 1,082.81 | 66.93 | 79,231.21 |
| 170 | 1,149.74 | 1,083.71 | 66.03 | 78,147.50 |
| 171 | 1,149.74 | 1,084.61 | 65.12 | 77,062.88 |
| 172 | 1,149.74 | 1,085.52 | 64.22 | 75,977.37 |
| 173 | 1,149.74 | 1,086.42 | 63.31 | 74,890.94 |
| 174 | 1,149.74 | 1,087.33 | 62.41 | 73,803.62 |
| 175 | 1,149.74 | 1,088.23 | 61.50 | 72,715.39 |
| 176 | 1,149.74 | 1,089.14 | 60.60 | 71,626.25 |
| 177 | 1,149.74 | 1,090.05 | 59.69 | 70,536.20 |
| 178 | 1,149.74 | 1,090.96 | 58.78 | 69,445.24 |
| 179 | 1,149.74 | 1,091.86 | 57.87 | 68,353.38 |
| 180 | 1,149.74 | 1,092.77 | 56.96 | 67,260.60 |
| 181 | 1,149.74 | 1,093.69 | 56.05 | 66,166.92 |
| 182 | 1,149.74 | 1,094.60 | 55.14 | 65,072.32 |
| 183 | 1,149.74 | 1,095.51 | 54.23 | 63,976.81 |
| 184 | 1,149.74 | 1,096.42 | 53.31 | 62,880.39 |
| 185 | 1,149.74 | 1,097.34 | 52.40 | 61,783.06 |
| 186 | 1,149.74 | 1,098.25 | 51.49 | 60,684.81 |
| 187 | 1,149.74 | 1,099.17 | 50.57 | 59,585.64 |
| 188 | 1,149.74 | 1,100.08 | 49.65 | 58,485.56 |
| 189 | 1,149.74 | 1,101.00 | 48.74 | 57,384.56 |
| 190 | 1,149.74 | 1,101.92 | 47.82 | 56,282.65 |
| 191 | 1,149.74 | 1,102.83 | 46.90 | 55,179.81 |
| 192 | 1,149.74 | 1,103.75 | 45.98 | 54,076.06 |
| 193 | 1,149.74 | 1,104.67 | 45.06 | 52,971.39 |
| 194 | 1,149.74 | 1,105.59 | 44.14 | 51,865.79 |
| 195 | 1,149.74 | 1,106.51 | 43.22 | 50,759.28 |
| 196 | 1,149.74 | 1,107.44 | 42.30 | 49,651.84 |
| 197 | 1,149.74 | 1,108.36 | 41.38 | 48,543.48 |
| 198 | 1,149.74 | 1,109.28 | 40.45 | 47,434.20 |
| 199 | 1,149.74 | 1,110.21 | 39.53 | 46,323.99 |
| 200 | 1,149.74 | 1,111.13 | 38.60 | 45,212.86 |
| 201 | 1,149.74 | 1,112.06 | 37.68 | 44,100.80 |
| 202 | 1,149.74 | 1,112.99 | 36.75 | 42,987.82 |
| 203 | 1,149.74 | 1,113.91 | 35.82 | 41,873.91 |
| 204 | 1,149.74 | 1,114.84 | 34.89 | 40,759.07 |
| 205 | 1,149.74 | 1,115.77 | 33.97 | 39,643.30 |
| 206 | 1,149.74 | 1,116.70 | 33.04 | 38,526.60 |
| 207 | 1,149.74 | 1,117.63 | 32.11 | 37,408.97 |
| 208 | 1,149.74 | 1,118.56 | 31.17 | 36,290.40 |
| 209 | 1,149.74 | 1,119.49 | 30.24 | 35,170.91 |
| 210 | 1,149.74 | 1,120.43 | 29.31 | 34,050.48 |
| 211 | 1,149.74 | 1,121.36 | 28.38 | 32,929.12 |
| 212 | 1,149.74 | 1,122.29 | 27.44 | 31,806.83 |
| 213 | 1,149.74 | 1,123.23 | 26.51 | 30,683.60 |
| 214 | 1,149.74 | 1,124.17 | 25.57 | 29,559.43 |
| 215 | 1,149.74 | 1,125.10 | 24.63 | 28,434.33 |
| 216 | 1,149.74 | 1,126.04 | 23.70 | 27,308.29 |
| 217 | 1,149.74 | 1,126.98 | 22.76 | 26,181.31 |
| 218 | 1,149.74 | 1,127.92 | 21.82 | 25,053.39 |
| 219 | 1,149.74 | 1,128.86 | 20.88 | 23,924.53 |
| 220 | 1,149.74 | 1,129.80 | 19.94 | 22,794.74 |
| 221 | 1,149.74 | 1,130.74 | 19.00 | 21,664.00 |
| 222 | 1,149.74 | 1,131.68 | 18.05 | 20,532.31 |
| 223 | 1,149.74 | 1,132.63 | 17.11 | 19,399.69 |
| 224 | 1,149.74 | 1,133.57 | 16.17 | 18,266.12 |
| 225 | 1,149.74 | 1,134.51 | 15.22 | 17,131.60 |
| 226 | 1,149.74 | 1,135.46 | 14.28 | 15,996.14 |
| 227 | 1,149.74 | 1,136.41 | 13.33 | 14,859.74 |
| 228 | 1,149.74 | 1,137.35 | 12.38 | 13,722.39 |
| 229 | 1,149.74 | 1,138.30 | 11.44 | 12,584.09 |
| 230 | 1,149.74 | 1,139.25 | 10.49 | 11,444.84 |
| 231 | 1,149.74 | 1,140.20 | 9.54 | 10,304.64 |
| 232 | 1,149.74 | 1,141.15 | 8.59 | 9,163.49 |
| 233 | 1,149.74 | 1,142.10 | 7.64 | 8,021.39 |
| 234 | 1,149.74 | 1,143.05 | 6.68 | 6,878.34 |
| 235 | 1,149.74 | 1,144.00 | 5.73 | 5,734.34 |
| 236 | 1,149.74 | 1,144.96 | 4.78 | 4,589.38 |
| 237 | 1,149.74 | 1,145.91 | 3.82 | 3,443.47 |
| 238 | 1,149.74 | 1,146.87 | 2.87 | 2,296.60 |
| 239 | 1,149.74 | 1,147.82 | 1.91 | 1,148.78 |
| 240 | 1,149.74 | 1,148.78 | 0.96 | 0.00 |