Mortgage Loan of $26,000 for 25 Years at 2.25%
What's the payment on a 25 year home loan for $26k at 2.25% interest?
Results
Monthly payment: $113.39
$1,361 per year
What's the monthly payment? Use the loan payment schedule below to view payments each month based on a fixed rate $26k 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 26,000 loan for 25 years at 2.25 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 | 113.39 | 64.64 | 48.75 | 25,935.36 |
2 | 113.39 | 64.77 | 48.63 | 25,870.59 |
3 | 113.39 | 64.89 | 48.51 | 25,805.70 |
4 | 113.39 | 65.01 | 48.39 | 25,740.70 |
5 | 113.39 | 65.13 | 48.26 | 25,675.57 |
6 | 113.39 | 65.25 | 48.14 | 25,610.31 |
7 | 113.39 | 65.37 | 48.02 | 25,544.94 |
8 | 113.39 | 65.50 | 47.90 | 25,479.44 |
9 | 113.39 | 65.62 | 47.77 | 25,413.82 |
10 | 113.39 | 65.74 | 47.65 | 25,348.08 |
11 | 113.39 | 65.87 | 47.53 | 25,282.21 |
12 | 113.39 | 65.99 | 47.40 | 25,216.22 |
13 | 113.39 | 66.11 | 47.28 | 25,150.11 |
14 | 113.39 | 66.24 | 47.16 | 25,083.87 |
15 | 113.39 | 66.36 | 47.03 | 25,017.51 |
16 | 113.39 | 66.49 | 46.91 | 24,951.02 |
17 | 113.39 | 66.61 | 46.78 | 24,884.41 |
18 | 113.39 | 66.74 | 46.66 | 24,817.68 |
19 | 113.39 | 66.86 | 46.53 | 24,750.82 |
20 | 113.39 | 66.99 | 46.41 | 24,683.83 |
21 | 113.39 | 67.11 | 46.28 | 24,616.72 |
22 | 113.39 | 67.24 | 46.16 | 24,549.48 |
23 | 113.39 | 67.36 | 46.03 | 24,482.12 |
24 | 113.39 | 67.49 | 45.90 | 24,414.63 |
25 | 113.39 | 67.62 | 45.78 | 24,347.01 |
26 | 113.39 | 67.74 | 45.65 | 24,279.27 |
27 | 113.39 | 67.87 | 45.52 | 24,211.40 |
28 | 113.39 | 68.00 | 45.40 | 24,143.40 |
29 | 113.39 | 68.13 | 45.27 | 24,075.27 |
30 | 113.39 | 68.25 | 45.14 | 24,007.02 |
31 | 113.39 | 68.38 | 45.01 | 23,938.64 |
32 | 113.39 | 68.51 | 44.88 | 23,870.13 |
33 | 113.39 | 68.64 | 44.76 | 23,801.49 |
34 | 113.39 | 68.77 | 44.63 | 23,732.73 |
35 | 113.39 | 68.90 | 44.50 | 23,663.83 |
36 | 113.39 | 69.02 | 44.37 | 23,594.81 |
37 | 113.39 | 69.15 | 44.24 | 23,525.65 |
38 | 113.39 | 69.28 | 44.11 | 23,456.37 |
39 | 113.39 | 69.41 | 43.98 | 23,386.96 |
40 | 113.39 | 69.54 | 43.85 | 23,317.41 |
41 | 113.39 | 69.67 | 43.72 | 23,247.74 |
42 | 113.39 | 69.80 | 43.59 | 23,177.94 |
43 | 113.39 | 69.94 | 43.46 | 23,108.00 |
44 | 113.39 | 70.07 | 43.33 | 23,037.93 |
45 | 113.39 | 70.20 | 43.20 | 22,967.74 |
46 | 113.39 | 70.33 | 43.06 | 22,897.41 |
47 | 113.39 | 70.46 | 42.93 | 22,826.95 |
48 | 113.39 | 70.59 | 42.80 | 22,756.35 |
49 | 113.39 | 70.73 | 42.67 | 22,685.63 |
50 | 113.39 | 70.86 | 42.54 | 22,614.77 |
51 | 113.39 | 70.99 | 42.40 | 22,543.78 |
52 | 113.39 | 71.12 | 42.27 | 22,472.65 |
53 | 113.39 | 71.26 | 42.14 | 22,401.39 |
54 | 113.39 | 71.39 | 42.00 | 22,330.00 |
55 | 113.39 | 71.53 | 41.87 | 22,258.48 |
56 | 113.39 | 71.66 | 41.73 | 22,186.82 |
57 | 113.39 | 71.79 | 41.60 | 22,115.02 |
58 | 113.39 | 71.93 | 41.47 | 22,043.10 |
59 | 113.39 | 72.06 | 41.33 | 21,971.03 |
60 | 113.39 | 72.20 | 41.20 | 21,898.83 |
61 | 113.39 | 72.33 | 41.06 | 21,826.50 |
62 | 113.39 | 72.47 | 40.92 | 21,754.03 |
63 | 113.39 | 72.61 | 40.79 | 21,681.43 |
64 | 113.39 | 72.74 | 40.65 | 21,608.69 |
65 | 113.39 | 72.88 | 40.52 | 21,535.81 |
66 | 113.39 | 73.01 | 40.38 | 21,462.79 |
67 | 113.39 | 73.15 | 40.24 | 21,389.64 |
68 | 113.39 | 73.29 | 40.11 | 21,316.35 |
69 | 113.39 | 73.43 | 39.97 | 21,242.93 |
70 | 113.39 | 73.56 | 39.83 | 21,169.36 |
71 | 113.39 | 73.70 | 39.69 | 21,095.66 |
72 | 113.39 | 73.84 | 39.55 | 21,021.82 |
73 | 113.39 | 73.98 | 39.42 | 20,947.85 |
74 | 113.39 | 74.12 | 39.28 | 20,873.73 |
75 | 113.39 | 74.26 | 39.14 | 20,799.47 |
76 | 113.39 | 74.39 | 39.00 | 20,725.08 |
77 | 113.39 | 74.53 | 38.86 | 20,650.54 |
78 | 113.39 | 74.67 | 38.72 | 20,575.87 |
79 | 113.39 | 74.81 | 38.58 | 20,501.05 |
80 | 113.39 | 74.95 | 38.44 | 20,426.10 |
81 | 113.39 | 75.10 | 38.30 | 20,351.01 |
82 | 113.39 | 75.24 | 38.16 | 20,275.77 |
83 | 113.39 | 75.38 | 38.02 | 20,200.39 |
84 | 113.39 | 75.52 | 37.88 | 20,124.87 |
85 | 113.39 | 75.66 | 37.73 | 20,049.21 |
86 | 113.39 | 75.80 | 37.59 | 19,973.41 |
87 | 113.39 | 75.94 | 37.45 | 19,897.47 |
88 | 113.39 | 76.09 | 37.31 | 19,821.38 |
89 | 113.39 | 76.23 | 37.17 | 19,745.15 |
90 | 113.39 | 76.37 | 37.02 | 19,668.78 |
91 | 113.39 | 76.52 | 36.88 | 19,592.27 |
92 | 113.39 | 76.66 | 36.74 | 19,515.61 |
93 | 113.39 | 76.80 | 36.59 | 19,438.81 |
94 | 113.39 | 76.95 | 36.45 | 19,361.86 |
95 | 113.39 | 77.09 | 36.30 | 19,284.77 |
96 | 113.39 | 77.24 | 36.16 | 19,207.53 |
97 | 113.39 | 77.38 | 36.01 | 19,130.15 |
98 | 113.39 | 77.52 | 35.87 | 19,052.63 |
99 | 113.39 | 77.67 | 35.72 | 18,974.96 |
100 | 113.39 | 77.82 | 35.58 | 18,897.14 |
101 | 113.39 | 77.96 | 35.43 | 18,819.18 |
102 | 113.39 | 78.11 | 35.29 | 18,741.07 |
103 | 113.39 | 78.25 | 35.14 | 18,662.82 |
104 | 113.39 | 78.40 | 34.99 | 18,584.42 |
105 | 113.39 | 78.55 | 34.85 | 18,505.87 |
106 | 113.39 | 78.70 | 34.70 | 18,427.17 |
107 | 113.39 | 78.84 | 34.55 | 18,348.33 |
108 | 113.39 | 78.99 | 34.40 | 18,269.34 |
109 | 113.39 | 79.14 | 34.26 | 18,190.20 |
110 | 113.39 | 79.29 | 34.11 | 18,110.91 |
111 | 113.39 | 79.44 | 33.96 | 18,031.48 |
112 | 113.39 | 79.58 | 33.81 | 17,951.89 |
113 | 113.39 | 79.73 | 33.66 | 17,872.16 |
114 | 113.39 | 79.88 | 33.51 | 17,792.28 |
115 | 113.39 | 80.03 | 33.36 | 17,712.24 |
116 | 113.39 | 80.18 | 33.21 | 17,632.06 |
117 | 113.39 | 80.33 | 33.06 | 17,551.72 |
118 | 113.39 | 80.48 | 32.91 | 17,471.24 |
119 | 113.39 | 80.64 | 32.76 | 17,390.60 |
120 | 113.39 | 80.79 | 32.61 | 17,309.82 |
121 | 113.39 | 80.94 | 32.46 | 17,228.88 |
122 | 113.39 | 81.09 | 32.30 | 17,147.79 |
123 | 113.39 | 81.24 | 32.15 | 17,066.55 |
124 | 113.39 | 81.39 | 32.00 | 16,985.15 |
125 | 113.39 | 81.55 | 31.85 | 16,903.61 |
126 | 113.39 | 81.70 | 31.69 | 16,821.91 |
127 | 113.39 | 81.85 | 31.54 | 16,740.05 |
128 | 113.39 | 82.01 | 31.39 | 16,658.05 |
129 | 113.39 | 82.16 | 31.23 | 16,575.89 |
130 | 113.39 | 82.31 | 31.08 | 16,493.57 |
131 | 113.39 | 82.47 | 30.93 | 16,411.11 |
132 | 113.39 | 82.62 | 30.77 | 16,328.48 |
133 | 113.39 | 82.78 | 30.62 | 16,245.70 |
134 | 113.39 | 82.93 | 30.46 | 16,162.77 |
135 | 113.39 | 83.09 | 30.31 | 16,079.68 |
136 | 113.39 | 83.24 | 30.15 | 15,996.44 |
137 | 113.39 | 83.40 | 29.99 | 15,913.04 |
138 | 113.39 | 83.56 | 29.84 | 15,829.48 |
139 | 113.39 | 83.71 | 29.68 | 15,745.77 |
140 | 113.39 | 83.87 | 29.52 | 15,661.90 |
141 | 113.39 | 84.03 | 29.37 | 15,577.87 |
142 | 113.39 | 84.19 | 29.21 | 15,493.68 |
143 | 113.39 | 84.34 | 29.05 | 15,409.34 |
144 | 113.39 | 84.50 | 28.89 | 15,324.84 |
145 | 113.39 | 84.66 | 28.73 | 15,240.18 |
146 | 113.39 | 84.82 | 28.58 | 15,155.36 |
147 | 113.39 | 84.98 | 28.42 | 15,070.38 |
148 | 113.39 | 85.14 | 28.26 | 14,985.24 |
149 | 113.39 | 85.30 | 28.10 | 14,899.95 |
150 | 113.39 | 85.46 | 27.94 | 14,814.49 |
151 | 113.39 | 85.62 | 27.78 | 14,728.87 |
152 | 113.39 | 85.78 | 27.62 | 14,643.10 |
153 | 113.39 | 85.94 | 27.46 | 14,557.16 |
154 | 113.39 | 86.10 | 27.29 | 14,471.06 |
155 | 113.39 | 86.26 | 27.13 | 14,384.80 |
156 | 113.39 | 86.42 | 26.97 | 14,298.38 |
157 | 113.39 | 86.58 | 26.81 | 14,211.79 |
158 | 113.39 | 86.75 | 26.65 | 14,125.04 |
159 | 113.39 | 86.91 | 26.48 | 14,038.13 |
160 | 113.39 | 87.07 | 26.32 | 13,951.06 |
161 | 113.39 | 87.24 | 26.16 | 13,863.83 |
162 | 113.39 | 87.40 | 25.99 | 13,776.43 |
163 | 113.39 | 87.56 | 25.83 | 13,688.86 |
164 | 113.39 | 87.73 | 25.67 | 13,601.14 |
165 | 113.39 | 87.89 | 25.50 | 13,513.24 |
166 | 113.39 | 88.06 | 25.34 | 13,425.19 |
167 | 113.39 | 88.22 | 25.17 | 13,336.97 |
168 | 113.39 | 88.39 | 25.01 | 13,248.58 |
169 | 113.39 | 88.55 | 24.84 | 13,160.03 |
170 | 113.39 | 88.72 | 24.68 | 13,071.31 |
171 | 113.39 | 88.89 | 24.51 | 12,982.42 |
172 | 113.39 | 89.05 | 24.34 | 12,893.37 |
173 | 113.39 | 89.22 | 24.18 | 12,804.15 |
174 | 113.39 | 89.39 | 24.01 | 12,714.77 |
175 | 113.39 | 89.55 | 23.84 | 12,625.21 |
176 | 113.39 | 89.72 | 23.67 | 12,535.49 |
177 | 113.39 | 89.89 | 23.50 | 12,445.60 |
178 | 113.39 | 90.06 | 23.34 | 12,355.54 |
179 | 113.39 | 90.23 | 23.17 | 12,265.31 |
180 | 113.39 | 90.40 | 23.00 | 12,174.92 |
181 | 113.39 | 90.57 | 22.83 | 12,084.35 |
182 | 113.39 | 90.74 | 22.66 | 11,993.62 |
183 | 113.39 | 90.91 | 22.49 | 11,902.71 |
184 | 113.39 | 91.08 | 22.32 | 11,811.63 |
185 | 113.39 | 91.25 | 22.15 | 11,720.39 |
186 | 113.39 | 91.42 | 21.98 | 11,628.97 |
187 | 113.39 | 91.59 | 21.80 | 11,537.38 |
188 | 113.39 | 91.76 | 21.63 | 11,445.62 |
189 | 113.39 | 91.93 | 21.46 | 11,353.68 |
190 | 113.39 | 92.11 | 21.29 | 11,261.58 |
191 | 113.39 | 92.28 | 21.12 | 11,169.30 |
192 | 113.39 | 92.45 | 20.94 | 11,076.85 |
193 | 113.39 | 92.62 | 20.77 | 10,984.22 |
194 | 113.39 | 92.80 | 20.60 | 10,891.42 |
195 | 113.39 | 92.97 | 20.42 | 10,798.45 |
196 | 113.39 | 93.15 | 20.25 | 10,705.30 |
197 | 113.39 | 93.32 | 20.07 | 10,611.98 |
198 | 113.39 | 93.50 | 19.90 | 10,518.49 |
199 | 113.39 | 93.67 | 19.72 | 10,424.81 |
200 | 113.39 | 93.85 | 19.55 | 10,330.97 |
201 | 113.39 | 94.02 | 19.37 | 10,236.94 |
202 | 113.39 | 94.20 | 19.19 | 10,142.74 |
203 | 113.39 | 94.38 | 19.02 | 10,048.37 |
204 | 113.39 | 94.55 | 18.84 | 9,953.81 |
205 | 113.39 | 94.73 | 18.66 | 9,859.08 |
206 | 113.39 | 94.91 | 18.49 | 9,764.18 |
207 | 113.39 | 95.09 | 18.31 | 9,669.09 |
208 | 113.39 | 95.26 | 18.13 | 9,573.83 |
209 | 113.39 | 95.44 | 17.95 | 9,478.38 |
210 | 113.39 | 95.62 | 17.77 | 9,382.76 |
211 | 113.39 | 95.80 | 17.59 | 9,286.96 |
212 | 113.39 | 95.98 | 17.41 | 9,190.98 |
213 | 113.39 | 96.16 | 17.23 | 9,094.82 |
214 | 113.39 | 96.34 | 17.05 | 8,998.48 |
215 | 113.39 | 96.52 | 16.87 | 8,901.95 |
216 | 113.39 | 96.70 | 16.69 | 8,805.25 |
217 | 113.39 | 96.88 | 16.51 | 8,708.37 |
218 | 113.39 | 97.07 | 16.33 | 8,611.30 |
219 | 113.39 | 97.25 | 16.15 | 8,514.05 |
220 | 113.39 | 97.43 | 15.96 | 8,416.62 |
221 | 113.39 | 97.61 | 15.78 | 8,319.01 |
222 | 113.39 | 97.80 | 15.60 | 8,221.21 |
223 | 113.39 | 97.98 | 15.41 | 8,123.24 |
224 | 113.39 | 98.16 | 15.23 | 8,025.07 |
225 | 113.39 | 98.35 | 15.05 | 7,926.73 |
226 | 113.39 | 98.53 | 14.86 | 7,828.19 |
227 | 113.39 | 98.72 | 14.68 | 7,729.48 |
228 | 113.39 | 98.90 | 14.49 | 7,630.58 |
229 | 113.39 | 99.09 | 14.31 | 7,531.49 |
230 | 113.39 | 99.27 | 14.12 | 7,432.22 |
231 | 113.39 | 99.46 | 13.94 | 7,332.76 |
232 | 113.39 | 99.65 | 13.75 | 7,233.11 |
233 | 113.39 | 99.83 | 13.56 | 7,133.28 |
234 | 113.39 | 100.02 | 13.37 | 7,033.26 |
235 | 113.39 | 100.21 | 13.19 | 6,933.06 |
236 | 113.39 | 100.39 | 13.00 | 6,832.66 |
237 | 113.39 | 100.58 | 12.81 | 6,732.08 |
238 | 113.39 | 100.77 | 12.62 | 6,631.31 |
239 | 113.39 | 100.96 | 12.43 | 6,530.35 |
240 | 113.39 | 101.15 | 12.24 | 6,429.20 |
241 | 113.39 | 101.34 | 12.05 | 6,327.86 |
242 | 113.39 | 101.53 | 11.86 | 6,226.33 |
243 | 113.39 | 101.72 | 11.67 | 6,124.61 |
244 | 113.39 | 101.91 | 11.48 | 6,022.70 |
245 | 113.39 | 102.10 | 11.29 | 5,920.60 |
246 | 113.39 | 102.29 | 11.10 | 5,818.31 |
247 | 113.39 | 102.48 | 10.91 | 5,715.82 |
248 | 113.39 | 102.68 | 10.72 | 5,613.14 |
249 | 113.39 | 102.87 | 10.52 | 5,510.27 |
250 | 113.39 | 103.06 | 10.33 | 5,407.21 |
251 | 113.39 | 103.26 | 10.14 | 5,303.96 |
252 | 113.39 | 103.45 | 9.94 | 5,200.51 |
253 | 113.39 | 103.64 | 9.75 | 5,096.86 |
254 | 113.39 | 103.84 | 9.56 | 4,993.03 |
255 | 113.39 | 104.03 | 9.36 | 4,889.00 |
256 | 113.39 | 104.23 | 9.17 | 4,784.77 |
257 | 113.39 | 104.42 | 8.97 | 4,680.35 |
258 | 113.39 | 104.62 | 8.78 | 4,575.73 |
259 | 113.39 | 104.81 | 8.58 | 4,470.91 |
260 | 113.39 | 105.01 | 8.38 | 4,365.90 |
261 | 113.39 | 105.21 | 8.19 | 4,260.69 |
262 | 113.39 | 105.41 | 7.99 | 4,155.29 |
263 | 113.39 | 105.60 | 7.79 | 4,049.69 |
264 | 113.39 | 105.80 | 7.59 | 3,943.89 |
265 | 113.39 | 106.00 | 7.39 | 3,837.89 |
266 | 113.39 | 106.20 | 7.20 | 3,731.69 |
267 | 113.39 | 106.40 | 7.00 | 3,625.29 |
268 | 113.39 | 106.60 | 6.80 | 3,518.69 |
269 | 113.39 | 106.80 | 6.60 | 3,411.90 |
270 | 113.39 | 107.00 | 6.40 | 3,304.90 |
271 | 113.39 | 107.20 | 6.20 | 3,197.70 |
272 | 113.39 | 107.40 | 6.00 | 3,090.31 |
273 | 113.39 | 107.60 | 5.79 | 2,982.71 |
274 | 113.39 | 107.80 | 5.59 | 2,874.90 |
275 | 113.39 | 108.00 | 5.39 | 2,766.90 |
276 | 113.39 | 108.21 | 5.19 | 2,658.69 |
277 | 113.39 | 108.41 | 4.99 | 2,550.29 |
278 | 113.39 | 108.61 | 4.78 | 2,441.67 |
279 | 113.39 | 108.82 | 4.58 | 2,332.86 |
280 | 113.39 | 109.02 | 4.37 | 2,223.84 |
281 | 113.39 | 109.22 | 4.17 | 2,114.61 |
282 | 113.39 | 109.43 | 3.96 | 2,005.18 |
283 | 113.39 | 109.63 | 3.76 | 1,895.55 |
284 | 113.39 | 109.84 | 3.55 | 1,785.71 |
285 | 113.39 | 110.05 | 3.35 | 1,675.66 |
286 | 113.39 | 110.25 | 3.14 | 1,565.41 |
287 | 113.39 | 110.46 | 2.94 | 1,454.95 |
288 | 113.39 | 110.67 | 2.73 | 1,344.29 |
289 | 113.39 | 110.87 | 2.52 | 1,233.41 |
290 | 113.39 | 111.08 | 2.31 | 1,122.33 |
291 | 113.39 | 111.29 | 2.10 | 1,011.04 |
292 | 113.39 | 111.50 | 1.90 | 899.55 |
293 | 113.39 | 111.71 | 1.69 | 787.84 |
294 | 113.39 | 111.92 | 1.48 | 675.92 |
295 | 113.39 | 112.13 | 1.27 | 563.79 |
296 | 113.39 | 112.34 | 1.06 | 451.46 |
297 | 113.39 | 112.55 | 0.85 | 338.91 |
298 | 113.39 | 112.76 | 0.64 | 226.15 |
299 | 113.39 | 112.97 | 0.42 | 113.18 |
300 | 113.39 | 113.18 | 0.21 | 0.00 |