Mortgage Loan of $248,000 for 25 Years at 2.875%

What's the payment on a 25 year home loan for $248k at 2.875% interest?
Loan Amount
$
Length
Interest Rate
%
Results
Monthly payment: $1,159.98
$13,920 per year

What's the monthly payment? Use the loan payment schedule below to view payments each month based on a fixed rate $248k 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 248,000 loan for 25 years at 2.875 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 1,159.98 565.82 594.17 247,434.18
2 1,159.98 567.17 592.81 246,867.01
3 1,159.98 568.53 591.45 246,298.48
4 1,159.98 569.89 590.09 245,728.58
5 1,159.98 571.26 588.72 245,157.33
6 1,159.98 572.63 587.36 244,584.70
7 1,159.98 574.00 585.98 244,010.70
8 1,159.98 575.37 584.61 243,435.32
9 1,159.98 576.75 583.23 242,858.57
10 1,159.98 578.14 581.85 242,280.44
11 1,159.98 579.52 580.46 241,700.91
12 1,159.98 580.91 579.08 241,120.01
13 1,159.98 582.30 577.68 240,537.71
14 1,159.98 583.70 576.29 239,954.01
15 1,159.98 585.09 574.89 239,368.92
16 1,159.98 586.50 573.49 238,782.42
17 1,159.98 587.90 572.08 238,194.52
18 1,159.98 589.31 570.67 237,605.21
19 1,159.98 590.72 569.26 237,014.49
20 1,159.98 592.14 567.85 236,422.35
21 1,159.98 593.56 566.43 235,828.80
22 1,159.98 594.98 565.01 235,233.82
23 1,159.98 596.40 563.58 234,637.42
24 1,159.98 597.83 562.15 234,039.58
25 1,159.98 599.26 560.72 233,440.32
26 1,159.98 600.70 559.28 232,839.62
27 1,159.98 602.14 557.84 232,237.48
28 1,159.98 603.58 556.40 231,633.90
29 1,159.98 605.03 554.96 231,028.87
30 1,159.98 606.48 553.51 230,422.40
31 1,159.98 607.93 552.05 229,814.47
32 1,159.98 609.39 550.60 229,205.08
33 1,159.98 610.85 549.14 228,594.23
34 1,159.98 612.31 547.67 227,981.92
35 1,159.98 613.78 546.21 227,368.15
36 1,159.98 615.25 544.74 226,752.90
37 1,159.98 616.72 543.26 226,136.18
38 1,159.98 618.20 541.78 225,517.98
39 1,159.98 619.68 540.30 224,898.30
40 1,159.98 621.16 538.82 224,277.13
41 1,159.98 622.65 537.33 223,654.48
42 1,159.98 624.14 535.84 223,030.33
43 1,159.98 625.64 534.34 222,404.69
44 1,159.98 627.14 532.84 221,777.55
45 1,159.98 628.64 531.34 221,148.91
46 1,159.98 630.15 529.84 220,518.76
47 1,159.98 631.66 528.33 219,887.11
48 1,159.98 633.17 526.81 219,253.94
49 1,159.98 634.69 525.30 218,619.25
50 1,159.98 636.21 523.78 217,983.04
51 1,159.98 637.73 522.25 217,345.31
52 1,159.98 639.26 520.72 216,706.05
53 1,159.98 640.79 519.19 216,065.25
54 1,159.98 642.33 517.66 215,422.93
55 1,159.98 643.87 516.12 214,779.06
56 1,159.98 645.41 514.57 214,133.65
57 1,159.98 646.96 513.03 213,486.70
58 1,159.98 648.51 511.48 212,838.19
59 1,159.98 650.06 509.92 212,188.13
60 1,159.98 651.62 508.37 211,536.51
61 1,159.98 653.18 506.81 210,883.34
62 1,159.98 654.74 505.24 210,228.59
63 1,159.98 656.31 503.67 209,572.28
64 1,159.98 657.88 502.10 208,914.40
65 1,159.98 659.46 500.52 208,254.94
66 1,159.98 661.04 498.94 207,593.90
67 1,159.98 662.62 497.36 206,931.28
68 1,159.98 664.21 495.77 206,267.07
69 1,159.98 665.80 494.18 205,601.26
70 1,159.98 667.40 492.59 204,933.87
71 1,159.98 669.00 490.99 204,264.87
72 1,159.98 670.60 489.38 203,594.27
73 1,159.98 672.21 487.78 202,922.07
74 1,159.98 673.82 486.17 202,248.25
75 1,159.98 675.43 484.55 201,572.82
76 1,159.98 677.05 482.93 200,895.77
77 1,159.98 678.67 481.31 200,217.10
78 1,159.98 680.30 479.69 199,536.80
79 1,159.98 681.93 478.06 198,854.87
80 1,159.98 683.56 476.42 198,171.31
81 1,159.98 685.20 474.79 197,486.12
82 1,159.98 686.84 473.14 196,799.28
83 1,159.98 688.49 471.50 196,110.79
84 1,159.98 690.14 469.85 195,420.65
85 1,159.98 691.79 468.20 194,728.87
86 1,159.98 693.45 466.54 194,035.42
87 1,159.98 695.11 464.88 193,340.31
88 1,159.98 696.77 463.21 192,643.54
89 1,159.98 698.44 461.54 191,945.10
90 1,159.98 700.12 459.87 191,244.98
91 1,159.98 701.79 458.19 190,543.19
92 1,159.98 703.47 456.51 189,839.72
93 1,159.98 705.16 454.82 189,134.56
94 1,159.98 706.85 453.13 188,427.71
95 1,159.98 708.54 451.44 187,719.17
96 1,159.98 710.24 449.74 187,008.93
97 1,159.98 711.94 448.04 186,296.98
98 1,159.98 713.65 446.34 185,583.34
99 1,159.98 715.36 444.63 184,867.98
100 1,159.98 717.07 442.91 184,150.91
101 1,159.98 718.79 441.19 183,432.12
102 1,159.98 720.51 439.47 182,711.61
103 1,159.98 722.24 437.75 181,989.37
104 1,159.98 723.97 436.02 181,265.40
105 1,159.98 725.70 434.28 180,539.70
106 1,159.98 727.44 432.54 179,812.26
107 1,159.98 729.18 430.80 179,083.08
108 1,159.98 730.93 429.05 178,352.15
109 1,159.98 732.68 427.30 177,619.46
110 1,159.98 734.44 425.55 176,885.03
111 1,159.98 736.20 423.79 176,148.83
112 1,159.98 737.96 422.02 175,410.87
113 1,159.98 739.73 420.26 174,671.14
114 1,159.98 741.50 418.48 173,929.64
115 1,159.98 743.28 416.71 173,186.36
116 1,159.98 745.06 414.93 172,441.31
117 1,159.98 746.84 413.14 171,694.46
118 1,159.98 748.63 411.35 170,945.83
119 1,159.98 750.43 409.56 170,195.40
120 1,159.98 752.22 407.76 169,443.18
121 1,159.98 754.03 405.96 168,689.15
122 1,159.98 755.83 404.15 167,933.32
123 1,159.98 757.64 402.34 167,175.68
124 1,159.98 759.46 400.53 166,416.22
125 1,159.98 761.28 398.71 165,654.94
126 1,159.98 763.10 396.88 164,891.84
127 1,159.98 764.93 395.05 164,126.91
128 1,159.98 766.76 393.22 163,360.14
129 1,159.98 768.60 391.38 162,591.54
130 1,159.98 770.44 389.54 161,821.10
131 1,159.98 772.29 387.70 161,048.82
132 1,159.98 774.14 385.85 160,274.68
133 1,159.98 775.99 383.99 159,498.69
134 1,159.98 777.85 382.13 158,720.83
135 1,159.98 779.72 380.27 157,941.12
136 1,159.98 781.58 378.40 157,159.54
137 1,159.98 783.46 376.53 156,376.08
138 1,159.98 785.33 374.65 155,590.75
139 1,159.98 787.21 372.77 154,803.53
140 1,159.98 789.10 370.88 154,014.43
141 1,159.98 790.99 368.99 153,223.44
142 1,159.98 792.89 367.10 152,430.56
143 1,159.98 794.79 365.20 151,635.77
144 1,159.98 796.69 363.29 150,839.08
145 1,159.98 798.60 361.39 150,040.48
146 1,159.98 800.51 359.47 149,239.97
147 1,159.98 802.43 357.55 148,437.54
148 1,159.98 804.35 355.63 147,633.19
149 1,159.98 806.28 353.70 146,826.91
150 1,159.98 808.21 351.77 146,018.70
151 1,159.98 810.15 349.84 145,208.55
152 1,159.98 812.09 347.90 144,396.46
153 1,159.98 814.03 345.95 143,582.43
154 1,159.98 815.98 344.00 142,766.44
155 1,159.98 817.94 342.04 141,948.50
156 1,159.98 819.90 340.08 141,128.61
157 1,159.98 821.86 338.12 140,306.74
158 1,159.98 823.83 336.15 139,482.91
159 1,159.98 825.81 334.18 138,657.10
160 1,159.98 827.78 332.20 137,829.32
161 1,159.98 829.77 330.22 136,999.55
162 1,159.98 831.76 328.23 136,167.80
163 1,159.98 833.75 326.24 135,334.05
164 1,159.98 835.75 324.24 134,498.30
165 1,159.98 837.75 322.24 133,660.55
166 1,159.98 839.76 320.23 132,820.80
167 1,159.98 841.77 318.22 131,979.03
168 1,159.98 843.78 316.20 131,135.25
169 1,159.98 845.81 314.18 130,289.44
170 1,159.98 847.83 312.15 129,441.61
171 1,159.98 849.86 310.12 128,591.75
172 1,159.98 851.90 308.08 127,739.85
173 1,159.98 853.94 306.04 126,885.91
174 1,159.98 855.99 304.00 126,029.92
175 1,159.98 858.04 301.95 125,171.88
176 1,159.98 860.09 299.89 124,311.79
177 1,159.98 862.15 297.83 123,449.64
178 1,159.98 864.22 295.76 122,585.42
179 1,159.98 866.29 293.69 121,719.13
180 1,159.98 868.37 291.62 120,850.76
181 1,159.98 870.45 289.54 119,980.32
182 1,159.98 872.53 287.45 119,107.79
183 1,159.98 874.62 285.36 118,233.16
184 1,159.98 876.72 283.27 117,356.45
185 1,159.98 878.82 281.17 116,477.63
186 1,159.98 880.92 279.06 115,596.71
187 1,159.98 883.03 276.95 114,713.67
188 1,159.98 885.15 274.83 113,828.52
189 1,159.98 887.27 272.71 112,941.26
190 1,159.98 889.40 270.59 112,051.86
191 1,159.98 891.53 268.46 111,160.33
192 1,159.98 893.66 266.32 110,266.67
193 1,159.98 895.80 264.18 109,370.87
194 1,159.98 897.95 262.03 108,472.92
195 1,159.98 900.10 259.88 107,572.82
196 1,159.98 902.26 257.73 106,670.56
197 1,159.98 904.42 255.56 105,766.14
198 1,159.98 906.59 253.40 104,859.56
199 1,159.98 908.76 251.23 103,950.80
200 1,159.98 910.94 249.05 103,039.86
201 1,159.98 913.12 246.87 102,126.75
202 1,159.98 915.31 244.68 101,211.44
203 1,159.98 917.50 242.49 100,293.94
204 1,159.98 919.70 240.29 99,374.25
205 1,159.98 921.90 238.08 98,452.35
206 1,159.98 924.11 235.88 97,528.24
207 1,159.98 926.32 233.66 96,601.92
208 1,159.98 928.54 231.44 95,673.37
209 1,159.98 930.77 229.22 94,742.61
210 1,159.98 933.00 226.99 93,809.61
211 1,159.98 935.23 224.75 92,874.38
212 1,159.98 937.47 222.51 91,936.91
213 1,159.98 939.72 220.27 90,997.19
214 1,159.98 941.97 218.01 90,055.22
215 1,159.98 944.23 215.76 89,110.99
216 1,159.98 946.49 213.50 88,164.50
217 1,159.98 948.76 211.23 87,215.75
218 1,159.98 951.03 208.95 86,264.72
219 1,159.98 953.31 206.68 85,311.41
220 1,159.98 955.59 204.39 84,355.82
221 1,159.98 957.88 202.10 83,397.94
222 1,159.98 960.18 199.81 82,437.76
223 1,159.98 962.48 197.51 81,475.28
224 1,159.98 964.78 195.20 80,510.50
225 1,159.98 967.09 192.89 79,543.41
226 1,159.98 969.41 190.57 78,574.00
227 1,159.98 971.73 188.25 77,602.26
228 1,159.98 974.06 185.92 76,628.20
229 1,159.98 976.40 183.59 75,651.81
230 1,159.98 978.73 181.25 74,673.07
231 1,159.98 981.08 178.90 73,691.99
232 1,159.98 983.43 176.55 72,708.56
233 1,159.98 985.79 174.20 71,722.78
234 1,159.98 988.15 171.84 70,734.63
235 1,159.98 990.52 169.47 69,744.11
236 1,159.98 992.89 167.10 68,751.22
237 1,159.98 995.27 164.72 67,755.96
238 1,159.98 997.65 162.33 66,758.30
239 1,159.98 1,000.04 159.94 65,758.26
240 1,159.98 1,002.44 157.55 64,755.82
241 1,159.98 1,004.84 155.14 63,750.98
242 1,159.98 1,007.25 152.74 62,743.74
243 1,159.98 1,009.66 150.32 61,734.08
244 1,159.98 1,012.08 147.90 60,722.00
245 1,159.98 1,014.50 145.48 59,707.49
246 1,159.98 1,016.93 143.05 58,690.56
247 1,159.98 1,019.37 140.61 57,671.19
248 1,159.98 1,021.81 138.17 56,649.38
249 1,159.98 1,024.26 135.72 55,625.11
250 1,159.98 1,026.72 133.27 54,598.40
251 1,159.98 1,029.18 130.81 53,569.22
252 1,159.98 1,031.64 128.34 52,537.58
253 1,159.98 1,034.11 125.87 51,503.47
254 1,159.98 1,036.59 123.39 50,466.88
255 1,159.98 1,039.07 120.91 49,427.81
256 1,159.98 1,041.56 118.42 48,386.24
257 1,159.98 1,044.06 115.93 47,342.18
258 1,159.98 1,046.56 113.42 46,295.63
259 1,159.98 1,049.07 110.92 45,246.56
260 1,159.98 1,051.58 108.40 44,194.98
261 1,159.98 1,054.10 105.88 43,140.88
262 1,159.98 1,056.63 103.36 42,084.25
263 1,159.98 1,059.16 100.83 41,025.09
264 1,159.98 1,061.69 98.29 39,963.40
265 1,159.98 1,064.24 95.75 38,899.16
266 1,159.98 1,066.79 93.20 37,832.37
267 1,159.98 1,069.34 90.64 36,763.03
268 1,159.98 1,071.91 88.08 35,691.12
269 1,159.98 1,074.47 85.51 34,616.65
270 1,159.98 1,077.05 82.94 33,539.60
271 1,159.98 1,079.63 80.36 32,459.97
272 1,159.98 1,082.22 77.77 31,377.76
273 1,159.98 1,084.81 75.18 30,292.95
274 1,159.98 1,087.41 72.58 29,205.54
275 1,159.98 1,090.01 69.97 28,115.53
276 1,159.98 1,092.62 67.36 27,022.91
277 1,159.98 1,095.24 64.74 25,927.67
278 1,159.98 1,097.87 62.12 24,829.80
279 1,159.98 1,100.50 59.49 23,729.31
280 1,159.98 1,103.13 56.85 22,626.17
281 1,159.98 1,105.78 54.21 21,520.40
282 1,159.98 1,108.42 51.56 20,411.97
283 1,159.98 1,111.08 48.90 19,300.89
284 1,159.98 1,113.74 46.24 18,187.15
285 1,159.98 1,116.41 43.57 17,070.74
286 1,159.98 1,119.09 40.90 15,951.66
287 1,159.98 1,121.77 38.22 14,829.89
288 1,159.98 1,124.45 35.53 13,705.44
289 1,159.98 1,127.15 32.84 12,578.29
290 1,159.98 1,129.85 30.14 11,448.44
291 1,159.98 1,132.56 27.43 10,315.88
292 1,159.98 1,135.27 24.72 9,180.62
293 1,159.98 1,137.99 22.00 8,042.63
294 1,159.98 1,140.72 19.27 6,901.91
295 1,159.98 1,143.45 16.54 5,758.46
296 1,159.98 1,146.19 13.80 4,612.28
297 1,159.98 1,148.93 11.05 3,463.34
298 1,159.98 1,151.69 8.30 2,311.66
299 1,159.98 1,154.45 5.54 1,157.21
300 1,159.98 1,157.21 2.77 0.00