Mortgage Loan of $300,000 for 30 Years at 3.04%

What's the payment on a 30 year home loan for $300k at 3.04% interest?
Loan Amount
$
Length
Interest Rate
%
Results
Monthly payment: $1,271.29
$15,256 per year

What's the monthly payment? Use the loan payment schedule below to view payments each month based on a fixed rate $300k 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 300,000 loan for 30 years at 3.04 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 1,271.29 511.29 760.00 299,488.71
2 1,271.29 512.59 758.70 298,976.12
3 1,271.29 513.89 757.41 298,462.23
4 1,271.29 515.19 756.10 297,947.04
5 1,271.29 516.49 754.80 297,430.55
6 1,271.29 517.80 753.49 296,912.75
7 1,271.29 519.11 752.18 296,393.63
8 1,271.29 520.43 750.86 295,873.20
9 1,271.29 521.75 749.55 295,351.45
10 1,271.29 523.07 748.22 294,828.39
11 1,271.29 524.39 746.90 294,303.99
12 1,271.29 525.72 745.57 293,778.27
13 1,271.29 527.05 744.24 293,251.21
14 1,271.29 528.39 742.90 292,722.82
15 1,271.29 529.73 741.56 292,193.09
16 1,271.29 531.07 740.22 291,662.02
17 1,271.29 532.42 738.88 291,129.61
18 1,271.29 533.76 737.53 290,595.84
19 1,271.29 535.12 736.18 290,060.73
20 1,271.29 536.47 734.82 289,524.25
21 1,271.29 537.83 733.46 288,986.42
22 1,271.29 539.19 732.10 288,447.23
23 1,271.29 540.56 730.73 287,906.67
24 1,271.29 541.93 729.36 287,364.74
25 1,271.29 543.30 727.99 286,821.43
26 1,271.29 544.68 726.61 286,276.76
27 1,271.29 546.06 725.23 285,730.70
28 1,271.29 547.44 723.85 285,183.25
29 1,271.29 548.83 722.46 284,634.43
30 1,271.29 550.22 721.07 284,084.21
31 1,271.29 551.61 719.68 283,532.59
32 1,271.29 553.01 718.28 282,979.58
33 1,271.29 554.41 716.88 282,425.17
34 1,271.29 555.82 715.48 281,869.35
35 1,271.29 557.22 714.07 281,312.13
36 1,271.29 558.64 712.66 280,753.49
37 1,271.29 560.05 711.24 280,193.44
38 1,271.29 561.47 709.82 279,631.97
39 1,271.29 562.89 708.40 279,069.08
40 1,271.29 564.32 706.98 278,504.76
41 1,271.29 565.75 705.55 277,939.02
42 1,271.29 567.18 704.11 277,371.83
43 1,271.29 568.62 702.68 276,803.22
44 1,271.29 570.06 701.23 276,233.16
45 1,271.29 571.50 699.79 275,661.66
46 1,271.29 572.95 698.34 275,088.71
47 1,271.29 574.40 696.89 274,514.30
48 1,271.29 575.86 695.44 273,938.45
49 1,271.29 577.32 693.98 273,361.13
50 1,271.29 578.78 692.51 272,782.35
51 1,271.29 580.24 691.05 272,202.11
52 1,271.29 581.71 689.58 271,620.39
53 1,271.29 583.19 688.10 271,037.21
54 1,271.29 584.67 686.63 270,452.54
55 1,271.29 586.15 685.15 269,866.39
56 1,271.29 587.63 683.66 269,278.76
57 1,271.29 589.12 682.17 268,689.64
58 1,271.29 590.61 680.68 268,099.03
59 1,271.29 592.11 679.18 267,506.92
60 1,271.29 593.61 677.68 266,913.31
61 1,271.29 595.11 676.18 266,318.20
62 1,271.29 596.62 674.67 265,721.58
63 1,271.29 598.13 673.16 265,123.45
64 1,271.29 599.65 671.65 264,523.80
65 1,271.29 601.17 670.13 263,922.63
66 1,271.29 602.69 668.60 263,319.94
67 1,271.29 604.22 667.08 262,715.73
68 1,271.29 605.75 665.55 262,109.98
69 1,271.29 607.28 664.01 261,502.70
70 1,271.29 608.82 662.47 260,893.88
71 1,271.29 610.36 660.93 260,283.52
72 1,271.29 611.91 659.38 259,671.61
73 1,271.29 613.46 657.83 259,058.15
74 1,271.29 615.01 656.28 258,443.14
75 1,271.29 616.57 654.72 257,826.57
76 1,271.29 618.13 653.16 257,208.44
77 1,271.29 619.70 651.59 256,588.74
78 1,271.29 621.27 650.02 255,967.47
79 1,271.29 622.84 648.45 255,344.63
80 1,271.29 624.42 646.87 254,720.21
81 1,271.29 626.00 645.29 254,094.20
82 1,271.29 627.59 643.71 253,466.62
83 1,271.29 629.18 642.12 252,837.44
84 1,271.29 630.77 640.52 252,206.67
85 1,271.29 632.37 638.92 251,574.30
86 1,271.29 633.97 637.32 250,940.33
87 1,271.29 635.58 635.72 250,304.75
88 1,271.29 637.19 634.11 249,667.56
89 1,271.29 638.80 632.49 249,028.76
90 1,271.29 640.42 630.87 248,388.34
91 1,271.29 642.04 629.25 247,746.29
92 1,271.29 643.67 627.62 247,102.63
93 1,271.29 645.30 625.99 246,457.33
94 1,271.29 646.93 624.36 245,810.39
95 1,271.29 648.57 622.72 245,161.82
96 1,271.29 650.22 621.08 244,511.60
97 1,271.29 651.86 619.43 243,859.74
98 1,271.29 653.52 617.78 243,206.22
99 1,271.29 655.17 616.12 242,551.05
100 1,271.29 656.83 614.46 241,894.22
101 1,271.29 658.49 612.80 241,235.73
102 1,271.29 660.16 611.13 240,575.56
103 1,271.29 661.84 609.46 239,913.73
104 1,271.29 663.51 607.78 239,250.22
105 1,271.29 665.19 606.10 238,585.02
106 1,271.29 666.88 604.42 237,918.15
107 1,271.29 668.57 602.73 237,249.58
108 1,271.29 670.26 601.03 236,579.32
109 1,271.29 671.96 599.33 235,907.36
110 1,271.29 673.66 597.63 235,233.70
111 1,271.29 675.37 595.93 234,558.33
112 1,271.29 677.08 594.21 233,881.25
113 1,271.29 678.79 592.50 233,202.46
114 1,271.29 680.51 590.78 232,521.94
115 1,271.29 682.24 589.06 231,839.71
116 1,271.29 683.97 587.33 231,155.74
117 1,271.29 685.70 585.59 230,470.04
118 1,271.29 687.44 583.86 229,782.61
119 1,271.29 689.18 582.12 229,093.43
120 1,271.29 690.92 580.37 228,402.51
121 1,271.29 692.67 578.62 227,709.83
122 1,271.29 694.43 576.86 227,015.40
123 1,271.29 696.19 575.11 226,319.22
124 1,271.29 697.95 573.34 225,621.27
125 1,271.29 699.72 571.57 224,921.55
126 1,271.29 701.49 569.80 224,220.05
127 1,271.29 703.27 568.02 223,516.78
128 1,271.29 705.05 566.24 222,811.73
129 1,271.29 706.84 564.46 222,104.90
130 1,271.29 708.63 562.67 221,396.27
131 1,271.29 710.42 560.87 220,685.85
132 1,271.29 712.22 559.07 219,973.62
133 1,271.29 714.03 557.27 219,259.60
134 1,271.29 715.84 555.46 218,543.76
135 1,271.29 717.65 553.64 217,826.11
136 1,271.29 719.47 551.83 217,106.65
137 1,271.29 721.29 550.00 216,385.36
138 1,271.29 723.12 548.18 215,662.24
139 1,271.29 724.95 546.34 214,937.29
140 1,271.29 726.79 544.51 214,210.51
141 1,271.29 728.63 542.67 213,481.88
142 1,271.29 730.47 540.82 212,751.41
143 1,271.29 732.32 538.97 212,019.08
144 1,271.29 734.18 537.12 211,284.91
145 1,271.29 736.04 535.26 210,548.87
146 1,271.29 737.90 533.39 209,810.97
147 1,271.29 739.77 531.52 209,071.19
148 1,271.29 741.65 529.65 208,329.55
149 1,271.29 743.52 527.77 207,586.02
150 1,271.29 745.41 525.88 206,840.61
151 1,271.29 747.30 524.00 206,093.32
152 1,271.29 749.19 522.10 205,344.13
153 1,271.29 751.09 520.21 204,593.04
154 1,271.29 752.99 518.30 203,840.05
155 1,271.29 754.90 516.39 203,085.15
156 1,271.29 756.81 514.48 202,328.34
157 1,271.29 758.73 512.57 201,569.61
158 1,271.29 760.65 510.64 200,808.96
159 1,271.29 762.58 508.72 200,046.38
160 1,271.29 764.51 506.78 199,281.87
161 1,271.29 766.45 504.85 198,515.43
162 1,271.29 768.39 502.91 197,747.04
163 1,271.29 770.33 500.96 196,976.71
164 1,271.29 772.29 499.01 196,204.42
165 1,271.29 774.24 497.05 195,430.18
166 1,271.29 776.20 495.09 194,653.98
167 1,271.29 778.17 493.12 193,875.81
168 1,271.29 780.14 491.15 193,095.66
169 1,271.29 782.12 489.18 192,313.55
170 1,271.29 784.10 487.19 191,529.45
171 1,271.29 786.09 485.21 190,743.36
172 1,271.29 788.08 483.22 189,955.29
173 1,271.29 790.07 481.22 189,165.21
174 1,271.29 792.07 479.22 188,373.14
175 1,271.29 794.08 477.21 187,579.06
176 1,271.29 796.09 475.20 186,782.96
177 1,271.29 798.11 473.18 185,984.85
178 1,271.29 800.13 471.16 185,184.72
179 1,271.29 802.16 469.13 184,382.56
180 1,271.29 804.19 467.10 183,578.37
181 1,271.29 806.23 465.07 182,772.15
182 1,271.29 808.27 463.02 181,963.88
183 1,271.29 810.32 460.98 181,153.56
184 1,271.29 812.37 458.92 180,341.19
185 1,271.29 814.43 456.86 179,526.76
186 1,271.29 816.49 454.80 178,710.27
187 1,271.29 818.56 452.73 177,891.71
188 1,271.29 820.63 450.66 177,071.07
189 1,271.29 822.71 448.58 176,248.36
190 1,271.29 824.80 446.50 175,423.56
191 1,271.29 826.89 444.41 174,596.67
192 1,271.29 828.98 442.31 173,767.69
193 1,271.29 831.08 440.21 172,936.61
194 1,271.29 833.19 438.11 172,103.42
195 1,271.29 835.30 436.00 171,268.13
196 1,271.29 837.41 433.88 170,430.71
197 1,271.29 839.54 431.76 169,591.18
198 1,271.29 841.66 429.63 168,749.51
199 1,271.29 843.79 427.50 167,905.72
200 1,271.29 845.93 425.36 167,059.79
201 1,271.29 848.08 423.22 166,211.71
202 1,271.29 850.22 421.07 165,361.49
203 1,271.29 852.38 418.92 164,509.11
204 1,271.29 854.54 416.76 163,654.57
205 1,271.29 856.70 414.59 162,797.87
206 1,271.29 858.87 412.42 161,939.00
207 1,271.29 861.05 410.25 161,077.95
208 1,271.29 863.23 408.06 160,214.72
209 1,271.29 865.42 405.88 159,349.31
210 1,271.29 867.61 403.68 158,481.70
211 1,271.29 869.81 401.49 157,611.89
212 1,271.29 872.01 399.28 156,739.88
213 1,271.29 874.22 397.07 155,865.67
214 1,271.29 876.43 394.86 154,989.23
215 1,271.29 878.65 392.64 154,110.58
216 1,271.29 880.88 390.41 153,229.70
217 1,271.29 883.11 388.18 152,346.59
218 1,271.29 885.35 385.94 151,461.24
219 1,271.29 887.59 383.70 150,573.65
220 1,271.29 889.84 381.45 149,683.81
221 1,271.29 892.09 379.20 148,791.71
222 1,271.29 894.35 376.94 147,897.36
223 1,271.29 896.62 374.67 147,000.74
224 1,271.29 898.89 372.40 146,101.85
225 1,271.29 901.17 370.12 145,200.68
226 1,271.29 903.45 367.84 144,297.23
227 1,271.29 905.74 365.55 143,391.49
228 1,271.29 908.03 363.26 142,483.45
229 1,271.29 910.34 360.96 141,573.12
230 1,271.29 912.64 358.65 140,660.48
231 1,271.29 914.95 356.34 139,745.52
232 1,271.29 917.27 354.02 138,828.25
233 1,271.29 919.59 351.70 137,908.66
234 1,271.29 921.92 349.37 136,986.73
235 1,271.29 924.26 347.03 136,062.47
236 1,271.29 926.60 344.69 135,135.87
237 1,271.29 928.95 342.34 134,206.92
238 1,271.29 931.30 339.99 133,275.62
239 1,271.29 933.66 337.63 132,341.96
240 1,271.29 936.03 335.27 131,405.93
241 1,271.29 938.40 332.90 130,467.53
242 1,271.29 940.78 330.52 129,526.76
243 1,271.29 943.16 328.13 128,583.60
244 1,271.29 945.55 325.75 127,638.05
245 1,271.29 947.94 323.35 126,690.11
246 1,271.29 950.34 320.95 125,739.76
247 1,271.29 952.75 318.54 124,787.01
248 1,271.29 955.17 316.13 123,831.84
249 1,271.29 957.59 313.71 122,874.26
250 1,271.29 960.01 311.28 121,914.25
251 1,271.29 962.44 308.85 120,951.80
252 1,271.29 964.88 306.41 119,986.92
253 1,271.29 967.33 303.97 119,019.59
254 1,271.29 969.78 301.52 118,049.82
255 1,271.29 972.23 299.06 117,077.58
256 1,271.29 974.70 296.60 116,102.89
257 1,271.29 977.17 294.13 115,125.72
258 1,271.29 979.64 291.65 114,146.08
259 1,271.29 982.12 289.17 113,163.96
260 1,271.29 984.61 286.68 112,179.35
261 1,271.29 987.11 284.19 111,192.24
262 1,271.29 989.61 281.69 110,202.63
263 1,271.29 992.11 279.18 109,210.52
264 1,271.29 994.63 276.67 108,215.89
265 1,271.29 997.15 274.15 107,218.75
266 1,271.29 999.67 271.62 106,219.08
267 1,271.29 1,002.20 269.09 105,216.87
268 1,271.29 1,004.74 266.55 104,212.13
269 1,271.29 1,007.29 264.00 103,204.84
270 1,271.29 1,009.84 261.45 102,195.00
271 1,271.29 1,012.40 258.89 101,182.60
272 1,271.29 1,014.96 256.33 100,167.63
273 1,271.29 1,017.54 253.76 99,150.10
274 1,271.29 1,020.11 251.18 98,129.99
275 1,271.29 1,022.70 248.60 97,107.29
276 1,271.29 1,025.29 246.01 96,082.00
277 1,271.29 1,027.89 243.41 95,054.12
278 1,271.29 1,030.49 240.80 94,023.63
279 1,271.29 1,033.10 238.19 92,990.53
280 1,271.29 1,035.72 235.58 91,954.81
281 1,271.29 1,038.34 232.95 90,916.47
282 1,271.29 1,040.97 230.32 89,875.50
283 1,271.29 1,043.61 227.68 88,831.89
284 1,271.29 1,046.25 225.04 87,785.64
285 1,271.29 1,048.90 222.39 86,736.73
286 1,271.29 1,051.56 219.73 85,685.17
287 1,271.29 1,054.22 217.07 84,630.95
288 1,271.29 1,056.89 214.40 83,574.05
289 1,271.29 1,059.57 211.72 82,514.48
290 1,271.29 1,062.26 209.04 81,452.22
291 1,271.29 1,064.95 206.35 80,387.28
292 1,271.29 1,067.65 203.65 79,319.63
293 1,271.29 1,070.35 200.94 78,249.28
294 1,271.29 1,073.06 198.23 77,176.22
295 1,271.29 1,075.78 195.51 76,100.44
296 1,271.29 1,078.51 192.79 75,021.93
297 1,271.29 1,081.24 190.06 73,940.70
298 1,271.29 1,083.98 187.32 72,856.72
299 1,271.29 1,086.72 184.57 71,770.00
300 1,271.29 1,089.48 181.82 70,680.52
301 1,271.29 1,092.24 179.06 69,588.29
302 1,271.29 1,095.00 176.29 68,493.28
303 1,271.29 1,097.78 173.52 67,395.51
304 1,271.29 1,100.56 170.74 66,294.95
305 1,271.29 1,103.35 167.95 65,191.60
306 1,271.29 1,106.14 165.15 64,085.46
307 1,271.29 1,108.94 162.35 62,976.52
308 1,271.29 1,111.75 159.54 61,864.76
309 1,271.29 1,114.57 156.72 60,750.20
310 1,271.29 1,117.39 153.90 59,632.80
311 1,271.29 1,120.22 151.07 58,512.58
312 1,271.29 1,123.06 148.23 57,389.52
313 1,271.29 1,125.91 145.39 56,263.61
314 1,271.29 1,128.76 142.53 55,134.85
315 1,271.29 1,131.62 139.67 54,003.23
316 1,271.29 1,134.48 136.81 52,868.75
317 1,271.29 1,137.36 133.93 51,731.39
318 1,271.29 1,140.24 131.05 50,591.15
319 1,271.29 1,143.13 128.16 49,448.02
320 1,271.29 1,146.02 125.27 48,302.00
321 1,271.29 1,148.93 122.37 47,153.07
322 1,271.29 1,151.84 119.45 46,001.23
323 1,271.29 1,154.76 116.54 44,846.47
324 1,271.29 1,157.68 113.61 43,688.79
325 1,271.29 1,160.61 110.68 42,528.18
326 1,271.29 1,163.56 107.74 41,364.62
327 1,271.29 1,166.50 104.79 40,198.12
328 1,271.29 1,169.46 101.84 39,028.66
329 1,271.29 1,172.42 98.87 37,856.24
330 1,271.29 1,175.39 95.90 36,680.85
331 1,271.29 1,178.37 92.92 35,502.48
332 1,271.29 1,181.35 89.94 34,321.13
333 1,271.29 1,184.35 86.95 33,136.78
334 1,271.29 1,187.35 83.95 31,949.43
335 1,271.29 1,190.35 80.94 30,759.08
336 1,271.29 1,193.37 77.92 29,565.71
337 1,271.29 1,196.39 74.90 28,369.32
338 1,271.29 1,199.42 71.87 27,169.89
339 1,271.29 1,202.46 68.83 25,967.43
340 1,271.29 1,205.51 65.78 24,761.92
341 1,271.29 1,208.56 62.73 23,553.36
342 1,271.29 1,211.62 59.67 22,341.73
343 1,271.29 1,214.69 56.60 21,127.04
344 1,271.29 1,217.77 53.52 19,909.27
345 1,271.29 1,220.86 50.44 18,688.41
346 1,271.29 1,223.95 47.34 17,464.46
347 1,271.29 1,227.05 44.24 16,237.41
348 1,271.29 1,230.16 41.13 15,007.25
349 1,271.29 1,233.27 38.02 13,773.98
350 1,271.29 1,236.40 34.89 12,537.58
351 1,271.29 1,239.53 31.76 11,298.05
352 1,271.29 1,242.67 28.62 10,055.38
353 1,271.29 1,245.82 25.47 8,809.56
354 1,271.29 1,248.98 22.32 7,560.58
355 1,271.29 1,252.14 19.15 6,308.44
356 1,271.29 1,255.31 15.98 5,053.13
357 1,271.29 1,258.49 12.80 3,794.64
358 1,271.29 1,261.68 9.61 2,532.96
359 1,271.29 1,264.88 6.42 1,268.08
360 1,271.29 1,268.08 3.21 0.00