Mortgage Loan of $74,000 for 25 Years at 1.00%
What's the payment on a 25 year home loan for $74k at 1.00% interest?
Results
Monthly payment: $278.89
$3,347 per year
What's the monthly payment? Use the loan payment schedule below to view payments each month based on a fixed rate $74k 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 74,000 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 | 278.89 | 217.22 | 61.67 | 73,782.78 |
2 | 278.89 | 217.40 | 61.49 | 73,565.38 |
3 | 278.89 | 217.58 | 61.30 | 73,347.80 |
4 | 278.89 | 217.76 | 61.12 | 73,130.04 |
5 | 278.89 | 217.94 | 60.94 | 72,912.09 |
6 | 278.89 | 218.13 | 60.76 | 72,693.97 |
7 | 278.89 | 218.31 | 60.58 | 72,475.66 |
8 | 278.89 | 218.49 | 60.40 | 72,257.17 |
9 | 278.89 | 218.67 | 60.21 | 72,038.50 |
10 | 278.89 | 218.85 | 60.03 | 71,819.65 |
11 | 278.89 | 219.04 | 59.85 | 71,600.61 |
12 | 278.89 | 219.22 | 59.67 | 71,381.39 |
13 | 278.89 | 219.40 | 59.48 | 71,161.99 |
14 | 278.89 | 219.58 | 59.30 | 70,942.41 |
15 | 278.89 | 219.77 | 59.12 | 70,722.64 |
16 | 278.89 | 219.95 | 58.94 | 70,502.69 |
17 | 278.89 | 220.13 | 58.75 | 70,282.56 |
18 | 278.89 | 220.32 | 58.57 | 70,062.24 |
19 | 278.89 | 220.50 | 58.39 | 69,841.74 |
20 | 278.89 | 220.68 | 58.20 | 69,621.06 |
21 | 278.89 | 220.87 | 58.02 | 69,400.19 |
22 | 278.89 | 221.05 | 57.83 | 69,179.14 |
23 | 278.89 | 221.24 | 57.65 | 68,957.90 |
24 | 278.89 | 221.42 | 57.46 | 68,736.48 |
25 | 278.89 | 221.61 | 57.28 | 68,514.87 |
26 | 278.89 | 221.79 | 57.10 | 68,293.08 |
27 | 278.89 | 221.97 | 56.91 | 68,071.11 |
28 | 278.89 | 222.16 | 56.73 | 67,848.95 |
29 | 278.89 | 222.34 | 56.54 | 67,626.60 |
30 | 278.89 | 222.53 | 56.36 | 67,404.07 |
31 | 278.89 | 222.72 | 56.17 | 67,181.36 |
32 | 278.89 | 222.90 | 55.98 | 66,958.46 |
33 | 278.89 | 223.09 | 55.80 | 66,735.37 |
34 | 278.89 | 223.27 | 55.61 | 66,512.10 |
35 | 278.89 | 223.46 | 55.43 | 66,288.64 |
36 | 278.89 | 223.65 | 55.24 | 66,064.99 |
37 | 278.89 | 223.83 | 55.05 | 65,841.16 |
38 | 278.89 | 224.02 | 54.87 | 65,617.14 |
39 | 278.89 | 224.20 | 54.68 | 65,392.94 |
40 | 278.89 | 224.39 | 54.49 | 65,168.55 |
41 | 278.89 | 224.58 | 54.31 | 64,943.97 |
42 | 278.89 | 224.77 | 54.12 | 64,719.20 |
43 | 278.89 | 224.95 | 53.93 | 64,494.25 |
44 | 278.89 | 225.14 | 53.75 | 64,269.11 |
45 | 278.89 | 225.33 | 53.56 | 64,043.78 |
46 | 278.89 | 225.52 | 53.37 | 63,818.27 |
47 | 278.89 | 225.70 | 53.18 | 63,592.56 |
48 | 278.89 | 225.89 | 52.99 | 63,366.67 |
49 | 278.89 | 226.08 | 52.81 | 63,140.59 |
50 | 278.89 | 226.27 | 52.62 | 62,914.32 |
51 | 278.89 | 226.46 | 52.43 | 62,687.87 |
52 | 278.89 | 226.65 | 52.24 | 62,461.22 |
53 | 278.89 | 226.83 | 52.05 | 62,234.39 |
54 | 278.89 | 227.02 | 51.86 | 62,007.36 |
55 | 278.89 | 227.21 | 51.67 | 61,780.15 |
56 | 278.89 | 227.40 | 51.48 | 61,552.75 |
57 | 278.89 | 227.59 | 51.29 | 61,325.15 |
58 | 278.89 | 227.78 | 51.10 | 61,097.37 |
59 | 278.89 | 227.97 | 50.91 | 60,869.40 |
60 | 278.89 | 228.16 | 50.72 | 60,641.24 |
61 | 278.89 | 228.35 | 50.53 | 60,412.89 |
62 | 278.89 | 228.54 | 50.34 | 60,184.35 |
63 | 278.89 | 228.73 | 50.15 | 59,955.62 |
64 | 278.89 | 228.92 | 49.96 | 59,726.69 |
65 | 278.89 | 229.11 | 49.77 | 59,497.58 |
66 | 278.89 | 229.30 | 49.58 | 59,268.28 |
67 | 278.89 | 229.50 | 49.39 | 59,038.78 |
68 | 278.89 | 229.69 | 49.20 | 58,809.09 |
69 | 278.89 | 229.88 | 49.01 | 58,579.22 |
70 | 278.89 | 230.07 | 48.82 | 58,349.15 |
71 | 278.89 | 230.26 | 48.62 | 58,118.89 |
72 | 278.89 | 230.45 | 48.43 | 57,888.43 |
73 | 278.89 | 230.65 | 48.24 | 57,657.79 |
74 | 278.89 | 230.84 | 48.05 | 57,426.95 |
75 | 278.89 | 231.03 | 47.86 | 57,195.92 |
76 | 278.89 | 231.22 | 47.66 | 56,964.70 |
77 | 278.89 | 231.42 | 47.47 | 56,733.28 |
78 | 278.89 | 231.61 | 47.28 | 56,501.67 |
79 | 278.89 | 231.80 | 47.08 | 56,269.87 |
80 | 278.89 | 231.99 | 46.89 | 56,037.88 |
81 | 278.89 | 232.19 | 46.70 | 55,805.69 |
82 | 278.89 | 232.38 | 46.50 | 55,573.31 |
83 | 278.89 | 232.57 | 46.31 | 55,340.74 |
84 | 278.89 | 232.77 | 46.12 | 55,107.97 |
85 | 278.89 | 232.96 | 45.92 | 54,875.01 |
86 | 278.89 | 233.16 | 45.73 | 54,641.85 |
87 | 278.89 | 233.35 | 45.53 | 54,408.50 |
88 | 278.89 | 233.55 | 45.34 | 54,174.95 |
89 | 278.89 | 233.74 | 45.15 | 53,941.21 |
90 | 278.89 | 233.93 | 44.95 | 53,707.28 |
91 | 278.89 | 234.13 | 44.76 | 53,473.15 |
92 | 278.89 | 234.32 | 44.56 | 53,238.82 |
93 | 278.89 | 234.52 | 44.37 | 53,004.30 |
94 | 278.89 | 234.72 | 44.17 | 52,769.59 |
95 | 278.89 | 234.91 | 43.97 | 52,534.68 |
96 | 278.89 | 235.11 | 43.78 | 52,299.57 |
97 | 278.89 | 235.30 | 43.58 | 52,064.27 |
98 | 278.89 | 235.50 | 43.39 | 51,828.77 |
99 | 278.89 | 235.69 | 43.19 | 51,593.08 |
100 | 278.89 | 235.89 | 42.99 | 51,357.18 |
101 | 278.89 | 236.09 | 42.80 | 51,121.10 |
102 | 278.89 | 236.28 | 42.60 | 50,884.81 |
103 | 278.89 | 236.48 | 42.40 | 50,648.33 |
104 | 278.89 | 236.68 | 42.21 | 50,411.65 |
105 | 278.89 | 236.88 | 42.01 | 50,174.78 |
106 | 278.89 | 237.07 | 41.81 | 49,937.70 |
107 | 278.89 | 237.27 | 41.61 | 49,700.43 |
108 | 278.89 | 237.47 | 41.42 | 49,462.96 |
109 | 278.89 | 237.67 | 41.22 | 49,225.30 |
110 | 278.89 | 237.86 | 41.02 | 48,987.43 |
111 | 278.89 | 238.06 | 40.82 | 48,749.37 |
112 | 278.89 | 238.26 | 40.62 | 48,511.11 |
113 | 278.89 | 238.46 | 40.43 | 48,272.65 |
114 | 278.89 | 238.66 | 40.23 | 48,033.99 |
115 | 278.89 | 238.86 | 40.03 | 47,795.13 |
116 | 278.89 | 239.06 | 39.83 | 47,556.08 |
117 | 278.89 | 239.26 | 39.63 | 47,316.82 |
118 | 278.89 | 239.45 | 39.43 | 47,077.37 |
119 | 278.89 | 239.65 | 39.23 | 46,837.71 |
120 | 278.89 | 239.85 | 39.03 | 46,597.86 |
121 | 278.89 | 240.05 | 38.83 | 46,357.80 |
122 | 278.89 | 240.25 | 38.63 | 46,117.55 |
123 | 278.89 | 240.45 | 38.43 | 45,877.09 |
124 | 278.89 | 240.65 | 38.23 | 45,636.44 |
125 | 278.89 | 240.86 | 38.03 | 45,395.58 |
126 | 278.89 | 241.06 | 37.83 | 45,154.53 |
127 | 278.89 | 241.26 | 37.63 | 44,913.27 |
128 | 278.89 | 241.46 | 37.43 | 44,671.81 |
129 | 278.89 | 241.66 | 37.23 | 44,430.15 |
130 | 278.89 | 241.86 | 37.03 | 44,188.29 |
131 | 278.89 | 242.06 | 36.82 | 43,946.23 |
132 | 278.89 | 242.26 | 36.62 | 43,703.97 |
133 | 278.89 | 242.47 | 36.42 | 43,461.50 |
134 | 278.89 | 242.67 | 36.22 | 43,218.83 |
135 | 278.89 | 242.87 | 36.02 | 42,975.96 |
136 | 278.89 | 243.07 | 35.81 | 42,732.89 |
137 | 278.89 | 243.27 | 35.61 | 42,489.62 |
138 | 278.89 | 243.48 | 35.41 | 42,246.14 |
139 | 278.89 | 243.68 | 35.21 | 42,002.46 |
140 | 278.89 | 243.88 | 35.00 | 41,758.58 |
141 | 278.89 | 244.09 | 34.80 | 41,514.49 |
142 | 278.89 | 244.29 | 34.60 | 41,270.20 |
143 | 278.89 | 244.49 | 34.39 | 41,025.71 |
144 | 278.89 | 244.70 | 34.19 | 40,781.01 |
145 | 278.89 | 244.90 | 33.98 | 40,536.11 |
146 | 278.89 | 245.11 | 33.78 | 40,291.00 |
147 | 278.89 | 245.31 | 33.58 | 40,045.69 |
148 | 278.89 | 245.51 | 33.37 | 39,800.18 |
149 | 278.89 | 245.72 | 33.17 | 39,554.46 |
150 | 278.89 | 245.92 | 32.96 | 39,308.53 |
151 | 278.89 | 246.13 | 32.76 | 39,062.41 |
152 | 278.89 | 246.33 | 32.55 | 38,816.07 |
153 | 278.89 | 246.54 | 32.35 | 38,569.53 |
154 | 278.89 | 246.74 | 32.14 | 38,322.79 |
155 | 278.89 | 246.95 | 31.94 | 38,075.84 |
156 | 278.89 | 247.16 | 31.73 | 37,828.68 |
157 | 278.89 | 247.36 | 31.52 | 37,581.32 |
158 | 278.89 | 247.57 | 31.32 | 37,333.75 |
159 | 278.89 | 247.77 | 31.11 | 37,085.98 |
160 | 278.89 | 247.98 | 30.90 | 36,838.00 |
161 | 278.89 | 248.19 | 30.70 | 36,589.81 |
162 | 278.89 | 248.39 | 30.49 | 36,341.42 |
163 | 278.89 | 248.60 | 30.28 | 36,092.82 |
164 | 278.89 | 248.81 | 30.08 | 35,844.01 |
165 | 278.89 | 249.02 | 29.87 | 35,594.99 |
166 | 278.89 | 249.22 | 29.66 | 35,345.77 |
167 | 278.89 | 249.43 | 29.45 | 35,096.34 |
168 | 278.89 | 249.64 | 29.25 | 34,846.70 |
169 | 278.89 | 249.85 | 29.04 | 34,596.85 |
170 | 278.89 | 250.05 | 28.83 | 34,346.80 |
171 | 278.89 | 250.26 | 28.62 | 34,096.54 |
172 | 278.89 | 250.47 | 28.41 | 33,846.06 |
173 | 278.89 | 250.68 | 28.21 | 33,595.38 |
174 | 278.89 | 250.89 | 28.00 | 33,344.49 |
175 | 278.89 | 251.10 | 27.79 | 33,093.39 |
176 | 278.89 | 251.31 | 27.58 | 32,842.09 |
177 | 278.89 | 251.52 | 27.37 | 32,590.57 |
178 | 278.89 | 251.73 | 27.16 | 32,338.84 |
179 | 278.89 | 251.94 | 26.95 | 32,086.91 |
180 | 278.89 | 252.15 | 26.74 | 31,834.76 |
181 | 278.89 | 252.36 | 26.53 | 31,582.40 |
182 | 278.89 | 252.57 | 26.32 | 31,329.84 |
183 | 278.89 | 252.78 | 26.11 | 31,077.06 |
184 | 278.89 | 252.99 | 25.90 | 30,824.07 |
185 | 278.89 | 253.20 | 25.69 | 30,570.87 |
186 | 278.89 | 253.41 | 25.48 | 30,317.46 |
187 | 278.89 | 253.62 | 25.26 | 30,063.84 |
188 | 278.89 | 253.83 | 25.05 | 29,810.01 |
189 | 278.89 | 254.04 | 24.84 | 29,555.96 |
190 | 278.89 | 254.26 | 24.63 | 29,301.71 |
191 | 278.89 | 254.47 | 24.42 | 29,047.24 |
192 | 278.89 | 254.68 | 24.21 | 28,792.56 |
193 | 278.89 | 254.89 | 23.99 | 28,537.67 |
194 | 278.89 | 255.10 | 23.78 | 28,282.57 |
195 | 278.89 | 255.32 | 23.57 | 28,027.25 |
196 | 278.89 | 255.53 | 23.36 | 27,771.72 |
197 | 278.89 | 255.74 | 23.14 | 27,515.98 |
198 | 278.89 | 255.96 | 22.93 | 27,260.02 |
199 | 278.89 | 256.17 | 22.72 | 27,003.85 |
200 | 278.89 | 256.38 | 22.50 | 26,747.47 |
201 | 278.89 | 256.60 | 22.29 | 26,490.87 |
202 | 278.89 | 256.81 | 22.08 | 26,234.06 |
203 | 278.89 | 257.02 | 21.86 | 25,977.04 |
204 | 278.89 | 257.24 | 21.65 | 25,719.80 |
205 | 278.89 | 257.45 | 21.43 | 25,462.35 |
206 | 278.89 | 257.67 | 21.22 | 25,204.68 |
207 | 278.89 | 257.88 | 21.00 | 24,946.80 |
208 | 278.89 | 258.10 | 20.79 | 24,688.70 |
209 | 278.89 | 258.31 | 20.57 | 24,430.39 |
210 | 278.89 | 258.53 | 20.36 | 24,171.87 |
211 | 278.89 | 258.74 | 20.14 | 23,913.12 |
212 | 278.89 | 258.96 | 19.93 | 23,654.17 |
213 | 278.89 | 259.17 | 19.71 | 23,394.99 |
214 | 278.89 | 259.39 | 19.50 | 23,135.60 |
215 | 278.89 | 259.61 | 19.28 | 22,876.00 |
216 | 278.89 | 259.82 | 19.06 | 22,616.17 |
217 | 278.89 | 260.04 | 18.85 | 22,356.13 |
218 | 278.89 | 260.26 | 18.63 | 22,095.88 |
219 | 278.89 | 260.47 | 18.41 | 21,835.41 |
220 | 278.89 | 260.69 | 18.20 | 21,574.72 |
221 | 278.89 | 260.91 | 17.98 | 21,313.81 |
222 | 278.89 | 261.12 | 17.76 | 21,052.69 |
223 | 278.89 | 261.34 | 17.54 | 20,791.34 |
224 | 278.89 | 261.56 | 17.33 | 20,529.79 |
225 | 278.89 | 261.78 | 17.11 | 20,268.01 |
226 | 278.89 | 262.00 | 16.89 | 20,006.01 |
227 | 278.89 | 262.21 | 16.67 | 19,743.80 |
228 | 278.89 | 262.43 | 16.45 | 19,481.37 |
229 | 278.89 | 262.65 | 16.23 | 19,218.71 |
230 | 278.89 | 262.87 | 16.02 | 18,955.84 |
231 | 278.89 | 263.09 | 15.80 | 18,692.76 |
232 | 278.89 | 263.31 | 15.58 | 18,429.45 |
233 | 278.89 | 263.53 | 15.36 | 18,165.92 |
234 | 278.89 | 263.75 | 15.14 | 17,902.17 |
235 | 278.89 | 263.97 | 14.92 | 17,638.20 |
236 | 278.89 | 264.19 | 14.70 | 17,374.02 |
237 | 278.89 | 264.41 | 14.48 | 17,109.61 |
238 | 278.89 | 264.63 | 14.26 | 16,844.98 |
239 | 278.89 | 264.85 | 14.04 | 16,580.13 |
240 | 278.89 | 265.07 | 13.82 | 16,315.07 |
241 | 278.89 | 265.29 | 13.60 | 16,049.78 |
242 | 278.89 | 265.51 | 13.37 | 15,784.27 |
243 | 278.89 | 265.73 | 13.15 | 15,518.53 |
244 | 278.89 | 265.95 | 12.93 | 15,252.58 |
245 | 278.89 | 266.18 | 12.71 | 14,986.40 |
246 | 278.89 | 266.40 | 12.49 | 14,720.01 |
247 | 278.89 | 266.62 | 12.27 | 14,453.39 |
248 | 278.89 | 266.84 | 12.04 | 14,186.55 |
249 | 278.89 | 267.06 | 11.82 | 13,919.48 |
250 | 278.89 | 267.29 | 11.60 | 13,652.20 |
251 | 278.89 | 267.51 | 11.38 | 13,384.69 |
252 | 278.89 | 267.73 | 11.15 | 13,116.96 |
253 | 278.89 | 267.95 | 10.93 | 12,849.00 |
254 | 278.89 | 268.18 | 10.71 | 12,580.82 |
255 | 278.89 | 268.40 | 10.48 | 12,312.42 |
256 | 278.89 | 268.63 | 10.26 | 12,043.80 |
257 | 278.89 | 268.85 | 10.04 | 11,774.95 |
258 | 278.89 | 269.07 | 9.81 | 11,505.88 |
259 | 278.89 | 269.30 | 9.59 | 11,236.58 |
260 | 278.89 | 269.52 | 9.36 | 10,967.06 |
261 | 278.89 | 269.75 | 9.14 | 10,697.31 |
262 | 278.89 | 269.97 | 8.91 | 10,427.34 |
263 | 278.89 | 270.20 | 8.69 | 10,157.14 |
264 | 278.89 | 270.42 | 8.46 | 9,886.72 |
265 | 278.89 | 270.65 | 8.24 | 9,616.07 |
266 | 278.89 | 270.87 | 8.01 | 9,345.20 |
267 | 278.89 | 271.10 | 7.79 | 9,074.10 |
268 | 278.89 | 271.32 | 7.56 | 8,802.78 |
269 | 278.89 | 271.55 | 7.34 | 8,531.23 |
270 | 278.89 | 271.78 | 7.11 | 8,259.45 |
271 | 278.89 | 272.00 | 6.88 | 7,987.45 |
272 | 278.89 | 272.23 | 6.66 | 7,715.22 |
273 | 278.89 | 272.46 | 6.43 | 7,442.77 |
274 | 278.89 | 272.68 | 6.20 | 7,170.08 |
275 | 278.89 | 272.91 | 5.98 | 6,897.17 |
276 | 278.89 | 273.14 | 5.75 | 6,624.03 |
277 | 278.89 | 273.37 | 5.52 | 6,350.67 |
278 | 278.89 | 273.59 | 5.29 | 6,077.08 |
279 | 278.89 | 273.82 | 5.06 | 5,803.25 |
280 | 278.89 | 274.05 | 4.84 | 5,529.20 |
281 | 278.89 | 274.28 | 4.61 | 5,254.93 |
282 | 278.89 | 274.51 | 4.38 | 4,980.42 |
283 | 278.89 | 274.74 | 4.15 | 4,705.68 |
284 | 278.89 | 274.96 | 3.92 | 4,430.72 |
285 | 278.89 | 275.19 | 3.69 | 4,155.53 |
286 | 278.89 | 275.42 | 3.46 | 3,880.10 |
287 | 278.89 | 275.65 | 3.23 | 3,604.45 |
288 | 278.89 | 275.88 | 3.00 | 3,328.57 |
289 | 278.89 | 276.11 | 2.77 | 3,052.46 |
290 | 278.89 | 276.34 | 2.54 | 2,776.12 |
291 | 278.89 | 276.57 | 2.31 | 2,499.54 |
292 | 278.89 | 276.80 | 2.08 | 2,222.74 |
293 | 278.89 | 277.03 | 1.85 | 1,945.71 |
294 | 278.89 | 277.26 | 1.62 | 1,668.44 |
295 | 278.89 | 277.50 | 1.39 | 1,390.95 |
296 | 278.89 | 277.73 | 1.16 | 1,113.22 |
297 | 278.89 | 277.96 | 0.93 | 835.26 |
298 | 278.89 | 278.19 | 0.70 | 557.07 |
299 | 278.89 | 278.42 | 0.46 | 278.65 |
300 | 278.89 | 278.65 | 0.23 | 0.00 |