Mortgage Loan of $120,000 for 25 Years at 1.00%
What's the payment on a 25 year home loan for $120k at 1.00% interest?
Results
Monthly payment: $452.25
$5,427 per year
What's the monthly payment? Use the loan payment schedule below to view payments each month based on a fixed rate $120k 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 120,000 loan for 25 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 | 452.25 | 352.25 | 100.00 | 119,647.75 |
2 | 452.25 | 352.54 | 99.71 | 119,295.21 |
3 | 452.25 | 352.83 | 99.41 | 118,942.38 |
4 | 452.25 | 353.13 | 99.12 | 118,589.25 |
5 | 452.25 | 353.42 | 98.82 | 118,235.83 |
6 | 452.25 | 353.72 | 98.53 | 117,882.11 |
7 | 452.25 | 354.01 | 98.24 | 117,528.10 |
8 | 452.25 | 354.31 | 97.94 | 117,173.79 |
9 | 452.25 | 354.60 | 97.64 | 116,819.19 |
10 | 452.25 | 354.90 | 97.35 | 116,464.29 |
11 | 452.25 | 355.19 | 97.05 | 116,109.10 |
12 | 452.25 | 355.49 | 96.76 | 115,753.61 |
13 | 452.25 | 355.79 | 96.46 | 115,397.82 |
14 | 452.25 | 356.08 | 96.16 | 115,041.74 |
15 | 452.25 | 356.38 | 95.87 | 114,685.36 |
16 | 452.25 | 356.68 | 95.57 | 114,328.69 |
17 | 452.25 | 356.97 | 95.27 | 113,971.71 |
18 | 452.25 | 357.27 | 94.98 | 113,614.44 |
19 | 452.25 | 357.57 | 94.68 | 113,256.88 |
20 | 452.25 | 357.87 | 94.38 | 112,899.01 |
21 | 452.25 | 358.16 | 94.08 | 112,540.84 |
22 | 452.25 | 358.46 | 93.78 | 112,182.38 |
23 | 452.25 | 358.76 | 93.49 | 111,823.62 |
24 | 452.25 | 359.06 | 93.19 | 111,464.56 |
25 | 452.25 | 359.36 | 92.89 | 111,105.20 |
26 | 452.25 | 359.66 | 92.59 | 110,745.54 |
27 | 452.25 | 359.96 | 92.29 | 110,385.58 |
28 | 452.25 | 360.26 | 91.99 | 110,025.32 |
29 | 452.25 | 360.56 | 91.69 | 109,664.76 |
30 | 452.25 | 360.86 | 91.39 | 109,303.90 |
31 | 452.25 | 361.16 | 91.09 | 108,942.74 |
32 | 452.25 | 361.46 | 90.79 | 108,581.28 |
33 | 452.25 | 361.76 | 90.48 | 108,219.52 |
34 | 452.25 | 362.06 | 90.18 | 107,857.46 |
35 | 452.25 | 362.37 | 89.88 | 107,495.09 |
36 | 452.25 | 362.67 | 89.58 | 107,132.42 |
37 | 452.25 | 362.97 | 89.28 | 106,769.45 |
38 | 452.25 | 363.27 | 88.97 | 106,406.18 |
39 | 452.25 | 363.58 | 88.67 | 106,042.60 |
40 | 452.25 | 363.88 | 88.37 | 105,678.73 |
41 | 452.25 | 364.18 | 88.07 | 105,314.54 |
42 | 452.25 | 364.48 | 87.76 | 104,950.06 |
43 | 452.25 | 364.79 | 87.46 | 104,585.27 |
44 | 452.25 | 365.09 | 87.15 | 104,220.18 |
45 | 452.25 | 365.40 | 86.85 | 103,854.78 |
46 | 452.25 | 365.70 | 86.55 | 103,489.08 |
47 | 452.25 | 366.01 | 86.24 | 103,123.07 |
48 | 452.25 | 366.31 | 85.94 | 102,756.76 |
49 | 452.25 | 366.62 | 85.63 | 102,390.15 |
50 | 452.25 | 366.92 | 85.33 | 102,023.23 |
51 | 452.25 | 367.23 | 85.02 | 101,656.00 |
52 | 452.25 | 367.53 | 84.71 | 101,288.46 |
53 | 452.25 | 367.84 | 84.41 | 100,920.62 |
54 | 452.25 | 368.15 | 84.10 | 100,552.48 |
55 | 452.25 | 368.45 | 83.79 | 100,184.02 |
56 | 452.25 | 368.76 | 83.49 | 99,815.26 |
57 | 452.25 | 369.07 | 83.18 | 99,446.20 |
58 | 452.25 | 369.38 | 82.87 | 99,076.82 |
59 | 452.25 | 369.68 | 82.56 | 98,707.14 |
60 | 452.25 | 369.99 | 82.26 | 98,337.15 |
61 | 452.25 | 370.30 | 81.95 | 97,966.85 |
62 | 452.25 | 370.61 | 81.64 | 97,596.24 |
63 | 452.25 | 370.92 | 81.33 | 97,225.32 |
64 | 452.25 | 371.23 | 81.02 | 96,854.10 |
65 | 452.25 | 371.54 | 80.71 | 96,482.56 |
66 | 452.25 | 371.84 | 80.40 | 96,110.72 |
67 | 452.25 | 372.15 | 80.09 | 95,738.56 |
68 | 452.25 | 372.46 | 79.78 | 95,366.10 |
69 | 452.25 | 372.78 | 79.47 | 94,993.32 |
70 | 452.25 | 373.09 | 79.16 | 94,620.24 |
71 | 452.25 | 373.40 | 78.85 | 94,246.84 |
72 | 452.25 | 373.71 | 78.54 | 93,873.13 |
73 | 452.25 | 374.02 | 78.23 | 93,499.11 |
74 | 452.25 | 374.33 | 77.92 | 93,124.78 |
75 | 452.25 | 374.64 | 77.60 | 92,750.14 |
76 | 452.25 | 374.96 | 77.29 | 92,375.18 |
77 | 452.25 | 375.27 | 76.98 | 91,999.92 |
78 | 452.25 | 375.58 | 76.67 | 91,624.34 |
79 | 452.25 | 375.89 | 76.35 | 91,248.44 |
80 | 452.25 | 376.21 | 76.04 | 90,872.24 |
81 | 452.25 | 376.52 | 75.73 | 90,495.72 |
82 | 452.25 | 376.83 | 75.41 | 90,118.88 |
83 | 452.25 | 377.15 | 75.10 | 89,741.73 |
84 | 452.25 | 377.46 | 74.78 | 89,364.27 |
85 | 452.25 | 377.78 | 74.47 | 88,986.50 |
86 | 452.25 | 378.09 | 74.16 | 88,608.40 |
87 | 452.25 | 378.41 | 73.84 | 88,230.00 |
88 | 452.25 | 378.72 | 73.52 | 87,851.28 |
89 | 452.25 | 379.04 | 73.21 | 87,472.24 |
90 | 452.25 | 379.35 | 72.89 | 87,092.88 |
91 | 452.25 | 379.67 | 72.58 | 86,713.22 |
92 | 452.25 | 379.99 | 72.26 | 86,333.23 |
93 | 452.25 | 380.30 | 71.94 | 85,952.93 |
94 | 452.25 | 380.62 | 71.63 | 85,572.31 |
95 | 452.25 | 380.94 | 71.31 | 85,191.37 |
96 | 452.25 | 381.25 | 70.99 | 84,810.12 |
97 | 452.25 | 381.57 | 70.68 | 84,428.54 |
98 | 452.25 | 381.89 | 70.36 | 84,046.65 |
99 | 452.25 | 382.21 | 70.04 | 83,664.45 |
100 | 452.25 | 382.53 | 69.72 | 83,281.92 |
101 | 452.25 | 382.85 | 69.40 | 82,899.07 |
102 | 452.25 | 383.16 | 69.08 | 82,515.91 |
103 | 452.25 | 383.48 | 68.76 | 82,132.43 |
104 | 452.25 | 383.80 | 68.44 | 81,748.62 |
105 | 452.25 | 384.12 | 68.12 | 81,364.50 |
106 | 452.25 | 384.44 | 67.80 | 80,980.06 |
107 | 452.25 | 384.76 | 67.48 | 80,595.29 |
108 | 452.25 | 385.08 | 67.16 | 80,210.21 |
109 | 452.25 | 385.41 | 66.84 | 79,824.80 |
110 | 452.25 | 385.73 | 66.52 | 79,439.08 |
111 | 452.25 | 386.05 | 66.20 | 79,053.03 |
112 | 452.25 | 386.37 | 65.88 | 78,666.66 |
113 | 452.25 | 386.69 | 65.56 | 78,279.97 |
114 | 452.25 | 387.01 | 65.23 | 77,892.96 |
115 | 452.25 | 387.34 | 64.91 | 77,505.62 |
116 | 452.25 | 387.66 | 64.59 | 77,117.96 |
117 | 452.25 | 387.98 | 64.26 | 76,729.98 |
118 | 452.25 | 388.31 | 63.94 | 76,341.67 |
119 | 452.25 | 388.63 | 63.62 | 75,953.04 |
120 | 452.25 | 388.95 | 63.29 | 75,564.09 |
121 | 452.25 | 389.28 | 62.97 | 75,174.82 |
122 | 452.25 | 389.60 | 62.65 | 74,785.21 |
123 | 452.25 | 389.93 | 62.32 | 74,395.29 |
124 | 452.25 | 390.25 | 62.00 | 74,005.04 |
125 | 452.25 | 390.58 | 61.67 | 73,614.46 |
126 | 452.25 | 390.90 | 61.35 | 73,223.56 |
127 | 452.25 | 391.23 | 61.02 | 72,832.33 |
128 | 452.25 | 391.55 | 60.69 | 72,440.78 |
129 | 452.25 | 391.88 | 60.37 | 72,048.90 |
130 | 452.25 | 392.21 | 60.04 | 71,656.69 |
131 | 452.25 | 392.53 | 59.71 | 71,264.16 |
132 | 452.25 | 392.86 | 59.39 | 70,871.30 |
133 | 452.25 | 393.19 | 59.06 | 70,478.11 |
134 | 452.25 | 393.52 | 58.73 | 70,084.60 |
135 | 452.25 | 393.84 | 58.40 | 69,690.75 |
136 | 452.25 | 394.17 | 58.08 | 69,296.58 |
137 | 452.25 | 394.50 | 57.75 | 68,902.08 |
138 | 452.25 | 394.83 | 57.42 | 68,507.25 |
139 | 452.25 | 395.16 | 57.09 | 68,112.10 |
140 | 452.25 | 395.49 | 56.76 | 67,716.61 |
141 | 452.25 | 395.82 | 56.43 | 67,320.79 |
142 | 452.25 | 396.15 | 56.10 | 66,924.65 |
143 | 452.25 | 396.48 | 55.77 | 66,528.17 |
144 | 452.25 | 396.81 | 55.44 | 66,131.36 |
145 | 452.25 | 397.14 | 55.11 | 65,734.23 |
146 | 452.25 | 397.47 | 54.78 | 65,336.76 |
147 | 452.25 | 397.80 | 54.45 | 64,938.96 |
148 | 452.25 | 398.13 | 54.12 | 64,540.83 |
149 | 452.25 | 398.46 | 53.78 | 64,142.36 |
150 | 452.25 | 398.79 | 53.45 | 63,743.57 |
151 | 452.25 | 399.13 | 53.12 | 63,344.44 |
152 | 452.25 | 399.46 | 52.79 | 62,944.98 |
153 | 452.25 | 399.79 | 52.45 | 62,545.19 |
154 | 452.25 | 400.13 | 52.12 | 62,145.06 |
155 | 452.25 | 400.46 | 51.79 | 61,744.60 |
156 | 452.25 | 400.79 | 51.45 | 61,343.81 |
157 | 452.25 | 401.13 | 51.12 | 60,942.68 |
158 | 452.25 | 401.46 | 50.79 | 60,541.22 |
159 | 452.25 | 401.80 | 50.45 | 60,139.43 |
160 | 452.25 | 402.13 | 50.12 | 59,737.30 |
161 | 452.25 | 402.47 | 49.78 | 59,334.83 |
162 | 452.25 | 402.80 | 49.45 | 58,932.03 |
163 | 452.25 | 403.14 | 49.11 | 58,528.89 |
164 | 452.25 | 403.47 | 48.77 | 58,125.42 |
165 | 452.25 | 403.81 | 48.44 | 57,721.61 |
166 | 452.25 | 404.15 | 48.10 | 57,317.46 |
167 | 452.25 | 404.48 | 47.76 | 56,912.98 |
168 | 452.25 | 404.82 | 47.43 | 56,508.16 |
169 | 452.25 | 405.16 | 47.09 | 56,103.01 |
170 | 452.25 | 405.49 | 46.75 | 55,697.51 |
171 | 452.25 | 405.83 | 46.41 | 55,291.68 |
172 | 452.25 | 406.17 | 46.08 | 54,885.51 |
173 | 452.25 | 406.51 | 45.74 | 54,479.00 |
174 | 452.25 | 406.85 | 45.40 | 54,072.15 |
175 | 452.25 | 407.19 | 45.06 | 53,664.96 |
176 | 452.25 | 407.53 | 44.72 | 53,257.44 |
177 | 452.25 | 407.87 | 44.38 | 52,849.57 |
178 | 452.25 | 408.21 | 44.04 | 52,441.37 |
179 | 452.25 | 408.55 | 43.70 | 52,032.82 |
180 | 452.25 | 408.89 | 43.36 | 51,623.93 |
181 | 452.25 | 409.23 | 43.02 | 51,214.71 |
182 | 452.25 | 409.57 | 42.68 | 50,805.14 |
183 | 452.25 | 409.91 | 42.34 | 50,395.23 |
184 | 452.25 | 410.25 | 42.00 | 49,984.98 |
185 | 452.25 | 410.59 | 41.65 | 49,574.39 |
186 | 452.25 | 410.93 | 41.31 | 49,163.45 |
187 | 452.25 | 411.28 | 40.97 | 48,752.17 |
188 | 452.25 | 411.62 | 40.63 | 48,340.55 |
189 | 452.25 | 411.96 | 40.28 | 47,928.59 |
190 | 452.25 | 412.31 | 39.94 | 47,516.28 |
191 | 452.25 | 412.65 | 39.60 | 47,103.63 |
192 | 452.25 | 412.99 | 39.25 | 46,690.64 |
193 | 452.25 | 413.34 | 38.91 | 46,277.30 |
194 | 452.25 | 413.68 | 38.56 | 45,863.62 |
195 | 452.25 | 414.03 | 38.22 | 45,449.59 |
196 | 452.25 | 414.37 | 37.87 | 45,035.22 |
197 | 452.25 | 414.72 | 37.53 | 44,620.50 |
198 | 452.25 | 415.06 | 37.18 | 44,205.44 |
199 | 452.25 | 415.41 | 36.84 | 43,790.03 |
200 | 452.25 | 415.76 | 36.49 | 43,374.28 |
201 | 452.25 | 416.10 | 36.15 | 42,958.17 |
202 | 452.25 | 416.45 | 35.80 | 42,541.73 |
203 | 452.25 | 416.80 | 35.45 | 42,124.93 |
204 | 452.25 | 417.14 | 35.10 | 41,707.79 |
205 | 452.25 | 417.49 | 34.76 | 41,290.30 |
206 | 452.25 | 417.84 | 34.41 | 40,872.46 |
207 | 452.25 | 418.19 | 34.06 | 40,454.27 |
208 | 452.25 | 418.54 | 33.71 | 40,035.74 |
209 | 452.25 | 418.88 | 33.36 | 39,616.85 |
210 | 452.25 | 419.23 | 33.01 | 39,197.62 |
211 | 452.25 | 419.58 | 32.66 | 38,778.04 |
212 | 452.25 | 419.93 | 32.32 | 38,358.11 |
213 | 452.25 | 420.28 | 31.97 | 37,937.82 |
214 | 452.25 | 420.63 | 31.61 | 37,517.19 |
215 | 452.25 | 420.98 | 31.26 | 37,096.21 |
216 | 452.25 | 421.33 | 30.91 | 36,674.88 |
217 | 452.25 | 421.68 | 30.56 | 36,253.19 |
218 | 452.25 | 422.04 | 30.21 | 35,831.16 |
219 | 452.25 | 422.39 | 29.86 | 35,408.77 |
220 | 452.25 | 422.74 | 29.51 | 34,986.03 |
221 | 452.25 | 423.09 | 29.16 | 34,562.94 |
222 | 452.25 | 423.44 | 28.80 | 34,139.49 |
223 | 452.25 | 423.80 | 28.45 | 33,715.69 |
224 | 452.25 | 424.15 | 28.10 | 33,291.54 |
225 | 452.25 | 424.50 | 27.74 | 32,867.04 |
226 | 452.25 | 424.86 | 27.39 | 32,442.18 |
227 | 452.25 | 425.21 | 27.04 | 32,016.97 |
228 | 452.25 | 425.57 | 26.68 | 31,591.40 |
229 | 452.25 | 425.92 | 26.33 | 31,165.48 |
230 | 452.25 | 426.28 | 25.97 | 30,739.21 |
231 | 452.25 | 426.63 | 25.62 | 30,312.58 |
232 | 452.25 | 426.99 | 25.26 | 29,885.59 |
233 | 452.25 | 427.34 | 24.90 | 29,458.25 |
234 | 452.25 | 427.70 | 24.55 | 29,030.55 |
235 | 452.25 | 428.05 | 24.19 | 28,602.49 |
236 | 452.25 | 428.41 | 23.84 | 28,174.08 |
237 | 452.25 | 428.77 | 23.48 | 27,745.31 |
238 | 452.25 | 429.13 | 23.12 | 27,316.19 |
239 | 452.25 | 429.48 | 22.76 | 26,886.70 |
240 | 452.25 | 429.84 | 22.41 | 26,456.86 |
241 | 452.25 | 430.20 | 22.05 | 26,026.66 |
242 | 452.25 | 430.56 | 21.69 | 25,596.11 |
243 | 452.25 | 430.92 | 21.33 | 25,165.19 |
244 | 452.25 | 431.28 | 20.97 | 24,733.91 |
245 | 452.25 | 431.64 | 20.61 | 24,302.28 |
246 | 452.25 | 432.00 | 20.25 | 23,870.28 |
247 | 452.25 | 432.36 | 19.89 | 23,437.93 |
248 | 452.25 | 432.72 | 19.53 | 23,005.21 |
249 | 452.25 | 433.08 | 19.17 | 22,572.14 |
250 | 452.25 | 433.44 | 18.81 | 22,138.70 |
251 | 452.25 | 433.80 | 18.45 | 21,704.90 |
252 | 452.25 | 434.16 | 18.09 | 21,270.74 |
253 | 452.25 | 434.52 | 17.73 | 20,836.22 |
254 | 452.25 | 434.88 | 17.36 | 20,401.34 |
255 | 452.25 | 435.25 | 17.00 | 19,966.09 |
256 | 452.25 | 435.61 | 16.64 | 19,530.48 |
257 | 452.25 | 435.97 | 16.28 | 19,094.51 |
258 | 452.25 | 436.33 | 15.91 | 18,658.18 |
259 | 452.25 | 436.70 | 15.55 | 18,221.48 |
260 | 452.25 | 437.06 | 15.18 | 17,784.42 |
261 | 452.25 | 437.43 | 14.82 | 17,346.99 |
262 | 452.25 | 437.79 | 14.46 | 16,909.20 |
263 | 452.25 | 438.16 | 14.09 | 16,471.04 |
264 | 452.25 | 438.52 | 13.73 | 16,032.52 |
265 | 452.25 | 438.89 | 13.36 | 15,593.63 |
266 | 452.25 | 439.25 | 12.99 | 15,154.38 |
267 | 452.25 | 439.62 | 12.63 | 14,714.76 |
268 | 452.25 | 439.98 | 12.26 | 14,274.78 |
269 | 452.25 | 440.35 | 11.90 | 13,834.43 |
270 | 452.25 | 440.72 | 11.53 | 13,393.71 |
271 | 452.25 | 441.09 | 11.16 | 12,952.62 |
272 | 452.25 | 441.45 | 10.79 | 12,511.17 |
273 | 452.25 | 441.82 | 10.43 | 12,069.35 |
274 | 452.25 | 442.19 | 10.06 | 11,627.16 |
275 | 452.25 | 442.56 | 9.69 | 11,184.60 |
276 | 452.25 | 442.93 | 9.32 | 10,741.68 |
277 | 452.25 | 443.30 | 8.95 | 10,298.38 |
278 | 452.25 | 443.66 | 8.58 | 9,854.72 |
279 | 452.25 | 444.03 | 8.21 | 9,410.68 |
280 | 452.25 | 444.40 | 7.84 | 8,966.28 |
281 | 452.25 | 444.78 | 7.47 | 8,521.50 |
282 | 452.25 | 445.15 | 7.10 | 8,076.36 |
283 | 452.25 | 445.52 | 6.73 | 7,630.84 |
284 | 452.25 | 445.89 | 6.36 | 7,184.95 |
285 | 452.25 | 446.26 | 5.99 | 6,738.69 |
286 | 452.25 | 446.63 | 5.62 | 6,292.06 |
287 | 452.25 | 447.00 | 5.24 | 5,845.06 |
288 | 452.25 | 447.38 | 4.87 | 5,397.68 |
289 | 452.25 | 447.75 | 4.50 | 4,949.93 |
290 | 452.25 | 448.12 | 4.12 | 4,501.81 |
291 | 452.25 | 448.50 | 3.75 | 4,053.31 |
292 | 452.25 | 448.87 | 3.38 | 3,604.45 |
293 | 452.25 | 449.24 | 3.00 | 3,155.20 |
294 | 452.25 | 449.62 | 2.63 | 2,705.58 |
295 | 452.25 | 449.99 | 2.25 | 2,255.59 |
296 | 452.25 | 450.37 | 1.88 | 1,805.23 |
297 | 452.25 | 450.74 | 1.50 | 1,354.48 |
298 | 452.25 | 451.12 | 1.13 | 903.36 |
299 | 452.25 | 451.49 | 0.75 | 451.87 |
300 | 452.25 | 451.87 | 0.38 | 0.00 |