Mortgage Loan of $12,500 for 25 Years at 1.25%
What's the payment on a 25 year home loan for $12.5k at 1.25% interest?
Results
Monthly payment: $48.54
$582 per year
What's the monthly payment? Use the loan payment schedule below to view payments each month based on a fixed rate $12.5k 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 12,500 loan for 25 years at 1.25 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 | 48.54 | 35.52 | 13.02 | 12,464.48 |
2 | 48.54 | 35.55 | 12.98 | 12,428.93 |
3 | 48.54 | 35.59 | 12.95 | 12,393.34 |
4 | 48.54 | 35.63 | 12.91 | 12,357.71 |
5 | 48.54 | 35.66 | 12.87 | 12,322.05 |
6 | 48.54 | 35.70 | 12.84 | 12,286.35 |
7 | 48.54 | 35.74 | 12.80 | 12,250.61 |
8 | 48.54 | 35.78 | 12.76 | 12,214.83 |
9 | 48.54 | 35.81 | 12.72 | 12,179.02 |
10 | 48.54 | 35.85 | 12.69 | 12,143.17 |
11 | 48.54 | 35.89 | 12.65 | 12,107.28 |
12 | 48.54 | 35.93 | 12.61 | 12,071.35 |
13 | 48.54 | 35.96 | 12.57 | 12,035.39 |
14 | 48.54 | 36.00 | 12.54 | 11,999.39 |
15 | 48.54 | 36.04 | 12.50 | 11,963.35 |
16 | 48.54 | 36.08 | 12.46 | 11,927.28 |
17 | 48.54 | 36.11 | 12.42 | 11,891.17 |
18 | 48.54 | 36.15 | 12.39 | 11,855.01 |
19 | 48.54 | 36.19 | 12.35 | 11,818.83 |
20 | 48.54 | 36.23 | 12.31 | 11,782.60 |
21 | 48.54 | 36.26 | 12.27 | 11,746.34 |
22 | 48.54 | 36.30 | 12.24 | 11,710.04 |
23 | 48.54 | 36.34 | 12.20 | 11,673.70 |
24 | 48.54 | 36.38 | 12.16 | 11,637.32 |
25 | 48.54 | 36.41 | 12.12 | 11,600.90 |
26 | 48.54 | 36.45 | 12.08 | 11,564.45 |
27 | 48.54 | 36.49 | 12.05 | 11,527.96 |
28 | 48.54 | 36.53 | 12.01 | 11,491.43 |
29 | 48.54 | 36.57 | 11.97 | 11,454.86 |
30 | 48.54 | 36.60 | 11.93 | 11,418.26 |
31 | 48.54 | 36.64 | 11.89 | 11,381.62 |
32 | 48.54 | 36.68 | 11.86 | 11,344.94 |
33 | 48.54 | 36.72 | 11.82 | 11,308.22 |
34 | 48.54 | 36.76 | 11.78 | 11,271.46 |
35 | 48.54 | 36.80 | 11.74 | 11,234.66 |
36 | 48.54 | 36.83 | 11.70 | 11,197.83 |
37 | 48.54 | 36.87 | 11.66 | 11,160.96 |
38 | 48.54 | 36.91 | 11.63 | 11,124.04 |
39 | 48.54 | 36.95 | 11.59 | 11,087.09 |
40 | 48.54 | 36.99 | 11.55 | 11,050.11 |
41 | 48.54 | 37.03 | 11.51 | 11,013.08 |
42 | 48.54 | 37.07 | 11.47 | 10,976.01 |
43 | 48.54 | 37.10 | 11.43 | 10,938.91 |
44 | 48.54 | 37.14 | 11.39 | 10,901.77 |
45 | 48.54 | 37.18 | 11.36 | 10,864.59 |
46 | 48.54 | 37.22 | 11.32 | 10,827.37 |
47 | 48.54 | 37.26 | 11.28 | 10,790.11 |
48 | 48.54 | 37.30 | 11.24 | 10,752.81 |
49 | 48.54 | 37.34 | 11.20 | 10,715.47 |
50 | 48.54 | 37.38 | 11.16 | 10,678.10 |
51 | 48.54 | 37.41 | 11.12 | 10,640.69 |
52 | 48.54 | 37.45 | 11.08 | 10,603.23 |
53 | 48.54 | 37.49 | 11.05 | 10,565.74 |
54 | 48.54 | 37.53 | 11.01 | 10,528.21 |
55 | 48.54 | 37.57 | 10.97 | 10,490.64 |
56 | 48.54 | 37.61 | 10.93 | 10,453.03 |
57 | 48.54 | 37.65 | 10.89 | 10,415.38 |
58 | 48.54 | 37.69 | 10.85 | 10,377.69 |
59 | 48.54 | 37.73 | 10.81 | 10,339.97 |
60 | 48.54 | 37.77 | 10.77 | 10,302.20 |
61 | 48.54 | 37.81 | 10.73 | 10,264.39 |
62 | 48.54 | 37.85 | 10.69 | 10,226.55 |
63 | 48.54 | 37.88 | 10.65 | 10,188.66 |
64 | 48.54 | 37.92 | 10.61 | 10,150.74 |
65 | 48.54 | 37.96 | 10.57 | 10,112.78 |
66 | 48.54 | 38.00 | 10.53 | 10,074.77 |
67 | 48.54 | 38.04 | 10.49 | 10,036.73 |
68 | 48.54 | 38.08 | 10.45 | 9,998.65 |
69 | 48.54 | 38.12 | 10.42 | 9,960.53 |
70 | 48.54 | 38.16 | 10.38 | 9,922.37 |
71 | 48.54 | 38.20 | 10.34 | 9,884.16 |
72 | 48.54 | 38.24 | 10.30 | 9,845.92 |
73 | 48.54 | 38.28 | 10.26 | 9,807.64 |
74 | 48.54 | 38.32 | 10.22 | 9,769.32 |
75 | 48.54 | 38.36 | 10.18 | 9,730.96 |
76 | 48.54 | 38.40 | 10.14 | 9,692.56 |
77 | 48.54 | 38.44 | 10.10 | 9,654.12 |
78 | 48.54 | 38.48 | 10.06 | 9,615.64 |
79 | 48.54 | 38.52 | 10.02 | 9,577.12 |
80 | 48.54 | 38.56 | 9.98 | 9,538.56 |
81 | 48.54 | 38.60 | 9.94 | 9,499.96 |
82 | 48.54 | 38.64 | 9.90 | 9,461.31 |
83 | 48.54 | 38.68 | 9.86 | 9,422.63 |
84 | 48.54 | 38.72 | 9.82 | 9,383.91 |
85 | 48.54 | 38.76 | 9.77 | 9,345.15 |
86 | 48.54 | 38.80 | 9.73 | 9,306.35 |
87 | 48.54 | 38.84 | 9.69 | 9,267.50 |
88 | 48.54 | 38.88 | 9.65 | 9,228.62 |
89 | 48.54 | 38.92 | 9.61 | 9,189.70 |
90 | 48.54 | 38.96 | 9.57 | 9,150.73 |
91 | 48.54 | 39.01 | 9.53 | 9,111.73 |
92 | 48.54 | 39.05 | 9.49 | 9,072.68 |
93 | 48.54 | 39.09 | 9.45 | 9,033.59 |
94 | 48.54 | 39.13 | 9.41 | 8,994.47 |
95 | 48.54 | 39.17 | 9.37 | 8,955.30 |
96 | 48.54 | 39.21 | 9.33 | 8,916.09 |
97 | 48.54 | 39.25 | 9.29 | 8,876.84 |
98 | 48.54 | 39.29 | 9.25 | 8,837.55 |
99 | 48.54 | 39.33 | 9.21 | 8,798.22 |
100 | 48.54 | 39.37 | 9.16 | 8,758.85 |
101 | 48.54 | 39.41 | 9.12 | 8,719.43 |
102 | 48.54 | 39.45 | 9.08 | 8,679.98 |
103 | 48.54 | 39.50 | 9.04 | 8,640.48 |
104 | 48.54 | 39.54 | 9.00 | 8,600.95 |
105 | 48.54 | 39.58 | 8.96 | 8,561.37 |
106 | 48.54 | 39.62 | 8.92 | 8,521.75 |
107 | 48.54 | 39.66 | 8.88 | 8,482.09 |
108 | 48.54 | 39.70 | 8.84 | 8,442.39 |
109 | 48.54 | 39.74 | 8.79 | 8,402.64 |
110 | 48.54 | 39.78 | 8.75 | 8,362.86 |
111 | 48.54 | 39.83 | 8.71 | 8,323.03 |
112 | 48.54 | 39.87 | 8.67 | 8,283.17 |
113 | 48.54 | 39.91 | 8.63 | 8,243.26 |
114 | 48.54 | 39.95 | 8.59 | 8,203.31 |
115 | 48.54 | 39.99 | 8.55 | 8,163.32 |
116 | 48.54 | 40.03 | 8.50 | 8,123.28 |
117 | 48.54 | 40.08 | 8.46 | 8,083.21 |
118 | 48.54 | 40.12 | 8.42 | 8,043.09 |
119 | 48.54 | 40.16 | 8.38 | 8,002.93 |
120 | 48.54 | 40.20 | 8.34 | 7,962.73 |
121 | 48.54 | 40.24 | 8.29 | 7,922.49 |
122 | 48.54 | 40.28 | 8.25 | 7,882.20 |
123 | 48.54 | 40.33 | 8.21 | 7,841.88 |
124 | 48.54 | 40.37 | 8.17 | 7,801.51 |
125 | 48.54 | 40.41 | 8.13 | 7,761.10 |
126 | 48.54 | 40.45 | 8.08 | 7,720.64 |
127 | 48.54 | 40.49 | 8.04 | 7,680.15 |
128 | 48.54 | 40.54 | 8.00 | 7,639.61 |
129 | 48.54 | 40.58 | 7.96 | 7,599.03 |
130 | 48.54 | 40.62 | 7.92 | 7,558.41 |
131 | 48.54 | 40.66 | 7.87 | 7,517.75 |
132 | 48.54 | 40.71 | 7.83 | 7,477.04 |
133 | 48.54 | 40.75 | 7.79 | 7,436.29 |
134 | 48.54 | 40.79 | 7.75 | 7,395.50 |
135 | 48.54 | 40.83 | 7.70 | 7,354.67 |
136 | 48.54 | 40.88 | 7.66 | 7,313.79 |
137 | 48.54 | 40.92 | 7.62 | 7,272.87 |
138 | 48.54 | 40.96 | 7.58 | 7,231.91 |
139 | 48.54 | 41.00 | 7.53 | 7,190.91 |
140 | 48.54 | 41.05 | 7.49 | 7,149.86 |
141 | 48.54 | 41.09 | 7.45 | 7,108.77 |
142 | 48.54 | 41.13 | 7.40 | 7,067.64 |
143 | 48.54 | 41.18 | 7.36 | 7,026.47 |
144 | 48.54 | 41.22 | 7.32 | 6,985.25 |
145 | 48.54 | 41.26 | 7.28 | 6,943.99 |
146 | 48.54 | 41.30 | 7.23 | 6,902.68 |
147 | 48.54 | 41.35 | 7.19 | 6,861.34 |
148 | 48.54 | 41.39 | 7.15 | 6,819.95 |
149 | 48.54 | 41.43 | 7.10 | 6,778.51 |
150 | 48.54 | 41.48 | 7.06 | 6,737.04 |
151 | 48.54 | 41.52 | 7.02 | 6,695.52 |
152 | 48.54 | 41.56 | 6.97 | 6,653.96 |
153 | 48.54 | 41.61 | 6.93 | 6,612.35 |
154 | 48.54 | 41.65 | 6.89 | 6,570.70 |
155 | 48.54 | 41.69 | 6.84 | 6,529.01 |
156 | 48.54 | 41.74 | 6.80 | 6,487.27 |
157 | 48.54 | 41.78 | 6.76 | 6,445.49 |
158 | 48.54 | 41.82 | 6.71 | 6,403.67 |
159 | 48.54 | 41.87 | 6.67 | 6,361.80 |
160 | 48.54 | 41.91 | 6.63 | 6,319.89 |
161 | 48.54 | 41.95 | 6.58 | 6,277.94 |
162 | 48.54 | 42.00 | 6.54 | 6,235.94 |
163 | 48.54 | 42.04 | 6.50 | 6,193.90 |
164 | 48.54 | 42.09 | 6.45 | 6,151.81 |
165 | 48.54 | 42.13 | 6.41 | 6,109.69 |
166 | 48.54 | 42.17 | 6.36 | 6,067.51 |
167 | 48.54 | 42.22 | 6.32 | 6,025.30 |
168 | 48.54 | 42.26 | 6.28 | 5,983.03 |
169 | 48.54 | 42.30 | 6.23 | 5,940.73 |
170 | 48.54 | 42.35 | 6.19 | 5,898.38 |
171 | 48.54 | 42.39 | 6.14 | 5,855.99 |
172 | 48.54 | 42.44 | 6.10 | 5,813.55 |
173 | 48.54 | 42.48 | 6.06 | 5,771.07 |
174 | 48.54 | 42.53 | 6.01 | 5,728.54 |
175 | 48.54 | 42.57 | 5.97 | 5,685.97 |
176 | 48.54 | 42.61 | 5.92 | 5,643.36 |
177 | 48.54 | 42.66 | 5.88 | 5,600.70 |
178 | 48.54 | 42.70 | 5.83 | 5,558.00 |
179 | 48.54 | 42.75 | 5.79 | 5,515.25 |
180 | 48.54 | 42.79 | 5.75 | 5,472.46 |
181 | 48.54 | 42.84 | 5.70 | 5,429.62 |
182 | 48.54 | 42.88 | 5.66 | 5,386.74 |
183 | 48.54 | 42.93 | 5.61 | 5,343.81 |
184 | 48.54 | 42.97 | 5.57 | 5,300.84 |
185 | 48.54 | 43.02 | 5.52 | 5,257.83 |
186 | 48.54 | 43.06 | 5.48 | 5,214.77 |
187 | 48.54 | 43.11 | 5.43 | 5,171.66 |
188 | 48.54 | 43.15 | 5.39 | 5,128.51 |
189 | 48.54 | 43.19 | 5.34 | 5,085.32 |
190 | 48.54 | 43.24 | 5.30 | 5,042.08 |
191 | 48.54 | 43.28 | 5.25 | 4,998.79 |
192 | 48.54 | 43.33 | 5.21 | 4,955.46 |
193 | 48.54 | 43.38 | 5.16 | 4,912.09 |
194 | 48.54 | 43.42 | 5.12 | 4,868.67 |
195 | 48.54 | 43.47 | 5.07 | 4,825.20 |
196 | 48.54 | 43.51 | 5.03 | 4,781.69 |
197 | 48.54 | 43.56 | 4.98 | 4,738.13 |
198 | 48.54 | 43.60 | 4.94 | 4,694.53 |
199 | 48.54 | 43.65 | 4.89 | 4,650.89 |
200 | 48.54 | 43.69 | 4.84 | 4,607.19 |
201 | 48.54 | 43.74 | 4.80 | 4,563.46 |
202 | 48.54 | 43.78 | 4.75 | 4,519.67 |
203 | 48.54 | 43.83 | 4.71 | 4,475.84 |
204 | 48.54 | 43.87 | 4.66 | 4,431.97 |
205 | 48.54 | 43.92 | 4.62 | 4,388.05 |
206 | 48.54 | 43.97 | 4.57 | 4,344.08 |
207 | 48.54 | 44.01 | 4.53 | 4,300.07 |
208 | 48.54 | 44.06 | 4.48 | 4,256.01 |
209 | 48.54 | 44.10 | 4.43 | 4,211.91 |
210 | 48.54 | 44.15 | 4.39 | 4,167.76 |
211 | 48.54 | 44.20 | 4.34 | 4,123.56 |
212 | 48.54 | 44.24 | 4.30 | 4,079.32 |
213 | 48.54 | 44.29 | 4.25 | 4,035.03 |
214 | 48.54 | 44.33 | 4.20 | 3,990.70 |
215 | 48.54 | 44.38 | 4.16 | 3,946.32 |
216 | 48.54 | 44.43 | 4.11 | 3,901.89 |
217 | 48.54 | 44.47 | 4.06 | 3,857.42 |
218 | 48.54 | 44.52 | 4.02 | 3,812.90 |
219 | 48.54 | 44.57 | 3.97 | 3,768.34 |
220 | 48.54 | 44.61 | 3.93 | 3,723.72 |
221 | 48.54 | 44.66 | 3.88 | 3,679.07 |
222 | 48.54 | 44.70 | 3.83 | 3,634.36 |
223 | 48.54 | 44.75 | 3.79 | 3,589.61 |
224 | 48.54 | 44.80 | 3.74 | 3,544.81 |
225 | 48.54 | 44.84 | 3.69 | 3,499.97 |
226 | 48.54 | 44.89 | 3.65 | 3,455.07 |
227 | 48.54 | 44.94 | 3.60 | 3,410.14 |
228 | 48.54 | 44.98 | 3.55 | 3,365.15 |
229 | 48.54 | 45.03 | 3.51 | 3,320.12 |
230 | 48.54 | 45.08 | 3.46 | 3,275.04 |
231 | 48.54 | 45.13 | 3.41 | 3,229.92 |
232 | 48.54 | 45.17 | 3.36 | 3,184.74 |
233 | 48.54 | 45.22 | 3.32 | 3,139.52 |
234 | 48.54 | 45.27 | 3.27 | 3,094.26 |
235 | 48.54 | 45.31 | 3.22 | 3,048.94 |
236 | 48.54 | 45.36 | 3.18 | 3,003.58 |
237 | 48.54 | 45.41 | 3.13 | 2,958.17 |
238 | 48.54 | 45.46 | 3.08 | 2,912.72 |
239 | 48.54 | 45.50 | 3.03 | 2,867.21 |
240 | 48.54 | 45.55 | 2.99 | 2,821.66 |
241 | 48.54 | 45.60 | 2.94 | 2,776.07 |
242 | 48.54 | 45.65 | 2.89 | 2,730.42 |
243 | 48.54 | 45.69 | 2.84 | 2,684.73 |
244 | 48.54 | 45.74 | 2.80 | 2,638.99 |
245 | 48.54 | 45.79 | 2.75 | 2,593.20 |
246 | 48.54 | 45.84 | 2.70 | 2,547.36 |
247 | 48.54 | 45.88 | 2.65 | 2,501.48 |
248 | 48.54 | 45.93 | 2.61 | 2,455.55 |
249 | 48.54 | 45.98 | 2.56 | 2,409.57 |
250 | 48.54 | 46.03 | 2.51 | 2,363.54 |
251 | 48.54 | 46.08 | 2.46 | 2,317.47 |
252 | 48.54 | 46.12 | 2.41 | 2,271.34 |
253 | 48.54 | 46.17 | 2.37 | 2,225.17 |
254 | 48.54 | 46.22 | 2.32 | 2,178.95 |
255 | 48.54 | 46.27 | 2.27 | 2,132.69 |
256 | 48.54 | 46.32 | 2.22 | 2,086.37 |
257 | 48.54 | 46.36 | 2.17 | 2,040.01 |
258 | 48.54 | 46.41 | 2.13 | 1,993.59 |
259 | 48.54 | 46.46 | 2.08 | 1,947.13 |
260 | 48.54 | 46.51 | 2.03 | 1,900.62 |
261 | 48.54 | 46.56 | 1.98 | 1,854.07 |
262 | 48.54 | 46.61 | 1.93 | 1,807.46 |
263 | 48.54 | 46.65 | 1.88 | 1,760.81 |
264 | 48.54 | 46.70 | 1.83 | 1,714.10 |
265 | 48.54 | 46.75 | 1.79 | 1,667.35 |
266 | 48.54 | 46.80 | 1.74 | 1,620.55 |
267 | 48.54 | 46.85 | 1.69 | 1,573.70 |
268 | 48.54 | 46.90 | 1.64 | 1,526.81 |
269 | 48.54 | 46.95 | 1.59 | 1,479.86 |
270 | 48.54 | 47.00 | 1.54 | 1,432.86 |
271 | 48.54 | 47.04 | 1.49 | 1,385.82 |
272 | 48.54 | 47.09 | 1.44 | 1,338.72 |
273 | 48.54 | 47.14 | 1.39 | 1,291.58 |
274 | 48.54 | 47.19 | 1.35 | 1,244.39 |
275 | 48.54 | 47.24 | 1.30 | 1,197.15 |
276 | 48.54 | 47.29 | 1.25 | 1,149.86 |
277 | 48.54 | 47.34 | 1.20 | 1,102.52 |
278 | 48.54 | 47.39 | 1.15 | 1,055.13 |
279 | 48.54 | 47.44 | 1.10 | 1,007.69 |
280 | 48.54 | 47.49 | 1.05 | 960.21 |
281 | 48.54 | 47.54 | 1.00 | 912.67 |
282 | 48.54 | 47.59 | 0.95 | 865.08 |
283 | 48.54 | 47.64 | 0.90 | 817.45 |
284 | 48.54 | 47.69 | 0.85 | 769.76 |
285 | 48.54 | 47.74 | 0.80 | 722.03 |
286 | 48.54 | 47.79 | 0.75 | 674.24 |
287 | 48.54 | 47.83 | 0.70 | 626.41 |
288 | 48.54 | 47.88 | 0.65 | 578.52 |
289 | 48.54 | 47.93 | 0.60 | 530.59 |
290 | 48.54 | 47.98 | 0.55 | 482.60 |
291 | 48.54 | 48.03 | 0.50 | 434.57 |
292 | 48.54 | 48.08 | 0.45 | 386.48 |
293 | 48.54 | 48.13 | 0.40 | 338.35 |
294 | 48.54 | 48.18 | 0.35 | 290.16 |
295 | 48.54 | 48.23 | 0.30 | 241.93 |
296 | 48.54 | 48.29 | 0.25 | 193.64 |
297 | 48.54 | 48.34 | 0.20 | 145.31 |
298 | 48.54 | 48.39 | 0.15 | 96.92 |
299 | 48.54 | 48.44 | 0.10 | 48.49 |
300 | 48.54 | 48.49 | 0.05 | 0.00 |