Mortgage Loan of $177,500 for 15 Years at 1.00%

What's the payment on a 15 year home loan for $177.5k at 1.00% interest?

Loan Amount

Length

Interest Rate

Results

Monthly payment: $1,062.33

$12,748 per year

What's the monthly payment? Use the loan payment schedule below to view payments each month based on a fixed rate $177.5k 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 177,500 loan for 15 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	1,062.33	914.41	147.92	176,585.59
2	1,062.33	915.17	147.15	175,670.42
3	1,062.33	915.94	146.39	174,754.48
4	1,062.33	916.70	145.63	173,837.78
5	1,062.33	917.46	144.86	172,920.32
6	1,062.33	918.23	144.10	172,002.09
7	1,062.33	918.99	143.34	171,083.10
8	1,062.33	919.76	142.57	170,163.34
9	1,062.33	920.52	141.80	169,242.81
10	1,062.33	921.29	141.04	168,321.52
11	1,062.33	922.06	140.27	167,399.46
12	1,062.33	922.83	139.50	166,476.63
13	1,062.33	923.60	138.73	165,553.04
14	1,062.33	924.37	137.96	164,628.67
15	1,062.33	925.14	137.19	163,703.53
16	1,062.33	925.91	136.42	162,777.62
17	1,062.33	926.68	135.65	161,850.95
18	1,062.33	927.45	134.88	160,923.49
19	1,062.33	928.22	134.10	159,995.27
20	1,062.33	929.00	133.33	159,066.27
21	1,062.33	929.77	132.56	158,136.50
22	1,062.33	930.55	131.78	157,205.95
23	1,062.33	931.32	131.00	156,274.63
24	1,062.33	932.10	130.23	155,342.53
25	1,062.33	932.88	129.45	154,409.65
26	1,062.33	933.65	128.67	153,476.00
27	1,062.33	934.43	127.90	152,541.57
28	1,062.33	935.21	127.12	151,606.36
29	1,062.33	935.99	126.34	150,670.37
30	1,062.33	936.77	125.56	149,733.60
31	1,062.33	937.55	124.78	148,796.05
32	1,062.33	938.33	124.00	147,857.72
33	1,062.33	939.11	123.21	146,918.61
34	1,062.33	939.90	122.43	145,978.71
35	1,062.33	940.68	121.65	145,038.03
36	1,062.33	941.46	120.87	144,096.57
37	1,062.33	942.25	120.08	143,154.32
38	1,062.33	943.03	119.30	142,211.29
39	1,062.33	943.82	118.51	141,267.47
40	1,062.33	944.60	117.72	140,322.87
41	1,062.33	945.39	116.94	139,377.47
42	1,062.33	946.18	116.15	138,431.29
43	1,062.33	946.97	115.36	137,484.33
44	1,062.33	947.76	114.57	136,536.57
45	1,062.33	948.55	113.78	135,588.02
46	1,062.33	949.34	112.99	134,638.68
47	1,062.33	950.13	112.20	133,688.55
48	1,062.33	950.92	111.41	132,737.63
49	1,062.33	951.71	110.61	131,785.92
50	1,062.33	952.51	109.82	130,833.41
51	1,062.33	953.30	109.03	129,880.11
52	1,062.33	954.09	108.23	128,926.02
53	1,062.33	954.89	107.44	127,971.13
54	1,062.33	955.69	106.64	127,015.45
55	1,062.33	956.48	105.85	126,058.96
56	1,062.33	957.28	105.05	125,101.69
57	1,062.33	958.08	104.25	124,143.61
58	1,062.33	958.87	103.45	123,184.73
59	1,062.33	959.67	102.65	122,225.06
60	1,062.33	960.47	101.85	121,264.59
61	1,062.33	961.27	101.05	120,303.31
62	1,062.33	962.08	100.25	119,341.24
63	1,062.33	962.88	99.45	118,378.36
64	1,062.33	963.68	98.65	117,414.68
65	1,062.33	964.48	97.85	116,450.20
66	1,062.33	965.29	97.04	115,484.91
67	1,062.33	966.09	96.24	114,518.82
68	1,062.33	966.90	95.43	113,551.93
69	1,062.33	967.70	94.63	112,584.23
70	1,062.33	968.51	93.82	111,615.72
71	1,062.33	969.31	93.01	110,646.41
72	1,062.33	970.12	92.21	109,676.28
73	1,062.33	970.93	91.40	108,705.35
74	1,062.33	971.74	90.59	107,733.61
75	1,062.33	972.55	89.78	106,761.06
76	1,062.33	973.36	88.97	105,787.70
77	1,062.33	974.17	88.16	104,813.53
78	1,062.33	974.98	87.34	103,838.55
79	1,062.33	975.80	86.53	102,862.75
80	1,062.33	976.61	85.72	101,886.14
81	1,062.33	977.42	84.91	100,908.72
82	1,062.33	978.24	84.09	99,930.48
83	1,062.33	979.05	83.28	98,951.43
84	1,062.33	979.87	82.46	97,971.56
85	1,062.33	980.68	81.64	96,990.88
86	1,062.33	981.50	80.83	96,009.38
87	1,062.33	982.32	80.01	95,027.06
88	1,062.33	983.14	79.19	94,043.92
89	1,062.33	983.96	78.37	93,059.96
90	1,062.33	984.78	77.55	92,075.18
91	1,062.33	985.60	76.73	91,089.58
92	1,062.33	986.42	75.91	90,103.16
93	1,062.33	987.24	75.09	89,115.92
94	1,062.33	988.06	74.26	88,127.86
95	1,062.33	988.89	73.44	87,138.97
96	1,062.33	989.71	72.62	86,149.26
97	1,062.33	990.54	71.79	85,158.72
98	1,062.33	991.36	70.97	84,167.36
99	1,062.33	992.19	70.14	83,175.17
100	1,062.33	993.02	69.31	82,182.16
101	1,062.33	993.84	68.49	81,188.31
102	1,062.33	994.67	67.66	80,193.64
103	1,062.33	995.50	66.83	79,198.14
104	1,062.33	996.33	66.00	78,201.81
105	1,062.33	997.16	65.17	77,204.65
106	1,062.33	997.99	64.34	76,206.66
107	1,062.33	998.82	63.51	75,207.84
108	1,062.33	999.65	62.67	74,208.19
109	1,062.33	1,000.49	61.84	73,207.70
110	1,062.33	1,001.32	61.01	72,206.38
111	1,062.33	1,002.16	60.17	71,204.22
112	1,062.33	1,002.99	59.34	70,201.23
113	1,062.33	1,003.83	58.50	69,197.40
114	1,062.33	1,004.66	57.66	68,192.74
115	1,062.33	1,005.50	56.83	67,187.24
116	1,062.33	1,006.34	55.99	66,180.90
117	1,062.33	1,007.18	55.15	65,173.72
118	1,062.33	1,008.02	54.31	64,165.71
119	1,062.33	1,008.86	53.47	63,156.85
120	1,062.33	1,009.70	52.63	62,147.15
121	1,062.33	1,010.54	51.79	61,136.62
122	1,062.33	1,011.38	50.95	60,125.24
123	1,062.33	1,012.22	50.10	59,113.01
124	1,062.33	1,013.07	49.26	58,099.95
125	1,062.33	1,013.91	48.42	57,086.03
126	1,062.33	1,014.76	47.57	56,071.28
127	1,062.33	1,015.60	46.73	55,055.68
128	1,062.33	1,016.45	45.88	54,039.23
129	1,062.33	1,017.30	45.03	53,021.93
130	1,062.33	1,018.14	44.18	52,003.79
131	1,062.33	1,018.99	43.34	50,984.80
132	1,062.33	1,019.84	42.49	49,964.96
133	1,062.33	1,020.69	41.64	48,944.27
134	1,062.33	1,021.54	40.79	47,922.73
135	1,062.33	1,022.39	39.94	46,900.34
136	1,062.33	1,023.24	39.08	45,877.09
137	1,062.33	1,024.10	38.23	44,852.99
138	1,062.33	1,024.95	37.38	43,828.04
139	1,062.33	1,025.80	36.52	42,802.24
140	1,062.33	1,026.66	35.67	41,775.58
141	1,062.33	1,027.51	34.81	40,748.07
142	1,062.33	1,028.37	33.96	39,719.69
143	1,062.33	1,029.23	33.10	38,690.47
144	1,062.33	1,030.09	32.24	37,660.38
145	1,062.33	1,030.94	31.38	36,629.44
146	1,062.33	1,031.80	30.52	35,597.63
147	1,062.33	1,032.66	29.66	34,564.97
148	1,062.33	1,033.52	28.80	33,531.45
149	1,062.33	1,034.38	27.94	32,497.06
150	1,062.33	1,035.25	27.08	31,461.82
151	1,062.33	1,036.11	26.22	30,425.71
152	1,062.33	1,036.97	25.35	29,388.73
153	1,062.33	1,037.84	24.49	28,350.90
154	1,062.33	1,038.70	23.63	27,312.19
155	1,062.33	1,039.57	22.76	26,272.63
156	1,062.33	1,040.43	21.89	25,232.19
157	1,062.33	1,041.30	21.03	24,190.89
158	1,062.33	1,042.17	20.16	23,148.72
159	1,062.33	1,043.04	19.29	22,105.68
160	1,062.33	1,043.91	18.42	21,061.78
161	1,062.33	1,044.78	17.55	20,017.00
162	1,062.33	1,045.65	16.68	18,971.36
163	1,062.33	1,046.52	15.81	17,924.84
164	1,062.33	1,047.39	14.94	16,877.45
165	1,062.33	1,048.26	14.06	15,829.18
166	1,062.33	1,049.14	13.19	14,780.05
167	1,062.33	1,050.01	12.32	13,730.04
168	1,062.33	1,050.89	11.44	12,679.15
169	1,062.33	1,051.76	10.57	11,627.39
170	1,062.33	1,052.64	9.69	10,574.75
171	1,062.33	1,053.52	8.81	9,521.23
172	1,062.33	1,054.39	7.93	8,466.84
173	1,062.33	1,055.27	7.06	7,411.57
174	1,062.33	1,056.15	6.18	6,355.42
175	1,062.33	1,057.03	5.30	5,298.39
176	1,062.33	1,057.91	4.42	4,240.47
177	1,062.33	1,058.79	3.53	3,181.68
178	1,062.33	1,059.68	2.65	2,122.00
179	1,062.33	1,060.56	1.77	1,061.44
180	1,062.33	1,061.44	0.88	0.00