Mortgage Loan of $300,000 for 15 Years at 1.00%
What's the payment on a 15 year home loan for $300k at 1.00% interest?
Results
Monthly payment: $1,795.48
$21,546 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 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 | 1,795.48 | 1,545.48 | 250.00 | 298,454.52 |
| 2 | 1,795.48 | 1,546.77 | 248.71 | 296,907.75 |
| 3 | 1,795.48 | 1,548.06 | 247.42 | 295,359.68 |
| 4 | 1,795.48 | 1,549.35 | 246.13 | 293,810.33 |
| 5 | 1,795.48 | 1,550.64 | 244.84 | 292,259.69 |
| 6 | 1,795.48 | 1,551.93 | 243.55 | 290,707.76 |
| 7 | 1,795.48 | 1,553.23 | 242.26 | 289,154.53 |
| 8 | 1,795.48 | 1,554.52 | 240.96 | 287,600.01 |
| 9 | 1,795.48 | 1,555.82 | 239.67 | 286,044.19 |
| 10 | 1,795.48 | 1,557.11 | 238.37 | 284,487.08 |
| 11 | 1,795.48 | 1,558.41 | 237.07 | 282,928.67 |
| 12 | 1,795.48 | 1,559.71 | 235.77 | 281,368.96 |
| 13 | 1,795.48 | 1,561.01 | 234.47 | 279,807.95 |
| 14 | 1,795.48 | 1,562.31 | 233.17 | 278,245.64 |
| 15 | 1,795.48 | 1,563.61 | 231.87 | 276,682.03 |
| 16 | 1,795.48 | 1,564.92 | 230.57 | 275,117.11 |
| 17 | 1,795.48 | 1,566.22 | 229.26 | 273,550.89 |
| 18 | 1,795.48 | 1,567.52 | 227.96 | 271,983.37 |
| 19 | 1,795.48 | 1,568.83 | 226.65 | 270,414.54 |
| 20 | 1,795.48 | 1,570.14 | 225.35 | 268,844.40 |
| 21 | 1,795.48 | 1,571.45 | 224.04 | 267,272.95 |
| 22 | 1,795.48 | 1,572.76 | 222.73 | 265,700.20 |
| 23 | 1,795.48 | 1,574.07 | 221.42 | 264,126.13 |
| 24 | 1,795.48 | 1,575.38 | 220.11 | 262,550.75 |
| 25 | 1,795.48 | 1,576.69 | 218.79 | 260,974.06 |
| 26 | 1,795.48 | 1,578.01 | 217.48 | 259,396.06 |
| 27 | 1,795.48 | 1,579.32 | 216.16 | 257,816.74 |
| 28 | 1,795.48 | 1,580.64 | 214.85 | 256,236.10 |
| 29 | 1,795.48 | 1,581.95 | 213.53 | 254,654.15 |
| 30 | 1,795.48 | 1,583.27 | 212.21 | 253,070.87 |
| 31 | 1,795.48 | 1,584.59 | 210.89 | 251,486.28 |
| 32 | 1,795.48 | 1,585.91 | 209.57 | 249,900.37 |
| 33 | 1,795.48 | 1,587.23 | 208.25 | 248,313.14 |
| 34 | 1,795.48 | 1,588.56 | 206.93 | 246,724.58 |
| 35 | 1,795.48 | 1,589.88 | 205.60 | 245,134.70 |
| 36 | 1,795.48 | 1,591.20 | 204.28 | 243,543.50 |
| 37 | 1,795.48 | 1,592.53 | 202.95 | 241,950.97 |
| 38 | 1,795.48 | 1,593.86 | 201.63 | 240,357.11 |
| 39 | 1,795.48 | 1,595.19 | 200.30 | 238,761.92 |
| 40 | 1,795.48 | 1,596.52 | 198.97 | 237,165.41 |
| 41 | 1,795.48 | 1,597.85 | 197.64 | 235,567.56 |
| 42 | 1,795.48 | 1,599.18 | 196.31 | 233,968.39 |
| 43 | 1,795.48 | 1,600.51 | 194.97 | 232,367.88 |
| 44 | 1,795.48 | 1,601.84 | 193.64 | 230,766.03 |
| 45 | 1,795.48 | 1,603.18 | 192.31 | 229,162.85 |
| 46 | 1,795.48 | 1,604.51 | 190.97 | 227,558.34 |
| 47 | 1,795.48 | 1,605.85 | 189.63 | 225,952.49 |
| 48 | 1,795.48 | 1,607.19 | 188.29 | 224,345.30 |
| 49 | 1,795.48 | 1,608.53 | 186.95 | 222,736.77 |
| 50 | 1,795.48 | 1,609.87 | 185.61 | 221,126.90 |
| 51 | 1,795.48 | 1,611.21 | 184.27 | 219,515.69 |
| 52 | 1,795.48 | 1,612.55 | 182.93 | 217,903.13 |
| 53 | 1,795.48 | 1,613.90 | 181.59 | 216,289.24 |
| 54 | 1,795.48 | 1,615.24 | 180.24 | 214,673.99 |
| 55 | 1,795.48 | 1,616.59 | 178.89 | 213,057.40 |
| 56 | 1,795.48 | 1,617.94 | 177.55 | 211,439.47 |
| 57 | 1,795.48 | 1,619.28 | 176.20 | 209,820.19 |
| 58 | 1,795.48 | 1,620.63 | 174.85 | 208,199.55 |
| 59 | 1,795.48 | 1,621.98 | 173.50 | 206,577.57 |
| 60 | 1,795.48 | 1,623.34 | 172.15 | 204,954.23 |
| 61 | 1,795.48 | 1,624.69 | 170.80 | 203,329.54 |
| 62 | 1,795.48 | 1,626.04 | 169.44 | 201,703.50 |
| 63 | 1,795.48 | 1,627.40 | 168.09 | 200,076.10 |
| 64 | 1,795.48 | 1,628.75 | 166.73 | 198,447.35 |
| 65 | 1,795.48 | 1,630.11 | 165.37 | 196,817.24 |
| 66 | 1,795.48 | 1,631.47 | 164.01 | 195,185.77 |
| 67 | 1,795.48 | 1,632.83 | 162.65 | 193,552.94 |
| 68 | 1,795.48 | 1,634.19 | 161.29 | 191,918.75 |
| 69 | 1,795.48 | 1,635.55 | 159.93 | 190,283.20 |
| 70 | 1,795.48 | 1,636.91 | 158.57 | 188,646.29 |
| 71 | 1,795.48 | 1,638.28 | 157.21 | 187,008.01 |
| 72 | 1,795.48 | 1,639.64 | 155.84 | 185,368.37 |
| 73 | 1,795.48 | 1,641.01 | 154.47 | 183,727.36 |
| 74 | 1,795.48 | 1,642.38 | 153.11 | 182,084.98 |
| 75 | 1,795.48 | 1,643.75 | 151.74 | 180,441.23 |
| 76 | 1,795.48 | 1,645.12 | 150.37 | 178,796.12 |
| 77 | 1,795.48 | 1,646.49 | 149.00 | 177,149.63 |
| 78 | 1,795.48 | 1,647.86 | 147.62 | 175,501.77 |
| 79 | 1,795.48 | 1,649.23 | 146.25 | 173,852.54 |
| 80 | 1,795.48 | 1,650.61 | 144.88 | 172,201.93 |
| 81 | 1,795.48 | 1,651.98 | 143.50 | 170,549.95 |
| 82 | 1,795.48 | 1,653.36 | 142.12 | 168,896.59 |
| 83 | 1,795.48 | 1,654.74 | 140.75 | 167,241.86 |
| 84 | 1,795.48 | 1,656.12 | 139.37 | 165,585.74 |
| 85 | 1,795.48 | 1,657.50 | 137.99 | 163,928.24 |
| 86 | 1,795.48 | 1,658.88 | 136.61 | 162,269.37 |
| 87 | 1,795.48 | 1,660.26 | 135.22 | 160,609.11 |
| 88 | 1,795.48 | 1,661.64 | 133.84 | 158,947.47 |
| 89 | 1,795.48 | 1,663.03 | 132.46 | 157,284.44 |
| 90 | 1,795.48 | 1,664.41 | 131.07 | 155,620.03 |
| 91 | 1,795.48 | 1,665.80 | 129.68 | 153,954.23 |
| 92 | 1,795.48 | 1,667.19 | 128.30 | 152,287.04 |
| 93 | 1,795.48 | 1,668.58 | 126.91 | 150,618.46 |
| 94 | 1,795.48 | 1,669.97 | 125.52 | 148,948.49 |
| 95 | 1,795.48 | 1,671.36 | 124.12 | 147,277.13 |
| 96 | 1,795.48 | 1,672.75 | 122.73 | 145,604.38 |
| 97 | 1,795.48 | 1,674.15 | 121.34 | 143,930.23 |
| 98 | 1,795.48 | 1,675.54 | 119.94 | 142,254.69 |
| 99 | 1,795.48 | 1,676.94 | 118.55 | 140,577.75 |
| 100 | 1,795.48 | 1,678.34 | 117.15 | 138,899.42 |
| 101 | 1,795.48 | 1,679.73 | 115.75 | 137,219.68 |
| 102 | 1,795.48 | 1,681.13 | 114.35 | 135,538.55 |
| 103 | 1,795.48 | 1,682.53 | 112.95 | 133,856.01 |
| 104 | 1,795.48 | 1,683.94 | 111.55 | 132,172.08 |
| 105 | 1,795.48 | 1,685.34 | 110.14 | 130,486.74 |
| 106 | 1,795.48 | 1,686.74 | 108.74 | 128,799.99 |
| 107 | 1,795.48 | 1,688.15 | 107.33 | 127,111.84 |
| 108 | 1,795.48 | 1,689.56 | 105.93 | 125,422.29 |
| 109 | 1,795.48 | 1,690.96 | 104.52 | 123,731.32 |
| 110 | 1,795.48 | 1,692.37 | 103.11 | 122,038.95 |
| 111 | 1,795.48 | 1,693.78 | 101.70 | 120,345.16 |
| 112 | 1,795.48 | 1,695.20 | 100.29 | 118,649.97 |
| 113 | 1,795.48 | 1,696.61 | 98.87 | 116,953.36 |
| 114 | 1,795.48 | 1,698.02 | 97.46 | 115,255.34 |
| 115 | 1,795.48 | 1,699.44 | 96.05 | 113,555.90 |
| 116 | 1,795.48 | 1,700.85 | 94.63 | 111,855.04 |
| 117 | 1,795.48 | 1,702.27 | 93.21 | 110,152.77 |
| 118 | 1,795.48 | 1,703.69 | 91.79 | 108,449.08 |
| 119 | 1,795.48 | 1,705.11 | 90.37 | 106,743.97 |
| 120 | 1,795.48 | 1,706.53 | 88.95 | 105,037.44 |
| 121 | 1,795.48 | 1,707.95 | 87.53 | 103,329.49 |
| 122 | 1,795.48 | 1,709.38 | 86.11 | 101,620.12 |
| 123 | 1,795.48 | 1,710.80 | 84.68 | 99,909.32 |
| 124 | 1,795.48 | 1,712.23 | 83.26 | 98,197.09 |
| 125 | 1,795.48 | 1,713.65 | 81.83 | 96,483.44 |
| 126 | 1,795.48 | 1,715.08 | 80.40 | 94,768.36 |
| 127 | 1,795.48 | 1,716.51 | 78.97 | 93,051.85 |
| 128 | 1,795.48 | 1,717.94 | 77.54 | 91,333.91 |
| 129 | 1,795.48 | 1,719.37 | 76.11 | 89,614.53 |
| 130 | 1,795.48 | 1,720.80 | 74.68 | 87,893.73 |
| 131 | 1,795.48 | 1,722.24 | 73.24 | 86,171.49 |
| 132 | 1,795.48 | 1,723.67 | 71.81 | 84,447.82 |
| 133 | 1,795.48 | 1,725.11 | 70.37 | 82,722.71 |
| 134 | 1,795.48 | 1,726.55 | 68.94 | 80,996.16 |
| 135 | 1,795.48 | 1,727.99 | 67.50 | 79,268.17 |
| 136 | 1,795.48 | 1,729.43 | 66.06 | 77,538.75 |
| 137 | 1,795.48 | 1,730.87 | 64.62 | 75,807.88 |
| 138 | 1,795.48 | 1,732.31 | 63.17 | 74,075.57 |
| 139 | 1,795.48 | 1,733.75 | 61.73 | 72,341.81 |
| 140 | 1,795.48 | 1,735.20 | 60.28 | 70,606.61 |
| 141 | 1,795.48 | 1,736.64 | 58.84 | 68,869.97 |
| 142 | 1,795.48 | 1,738.09 | 57.39 | 67,131.88 |
| 143 | 1,795.48 | 1,739.54 | 55.94 | 65,392.34 |
| 144 | 1,795.48 | 1,740.99 | 54.49 | 63,651.35 |
| 145 | 1,795.48 | 1,742.44 | 53.04 | 61,908.91 |
| 146 | 1,795.48 | 1,743.89 | 51.59 | 60,165.01 |
| 147 | 1,795.48 | 1,745.35 | 50.14 | 58,419.67 |
| 148 | 1,795.48 | 1,746.80 | 48.68 | 56,672.87 |
| 149 | 1,795.48 | 1,748.26 | 47.23 | 54,924.61 |
| 150 | 1,795.48 | 1,749.71 | 45.77 | 53,174.90 |
| 151 | 1,795.48 | 1,751.17 | 44.31 | 51,423.73 |
| 152 | 1,795.48 | 1,752.63 | 42.85 | 49,671.10 |
| 153 | 1,795.48 | 1,754.09 | 41.39 | 47,917.01 |
| 154 | 1,795.48 | 1,755.55 | 39.93 | 46,161.45 |
| 155 | 1,795.48 | 1,757.02 | 38.47 | 44,404.44 |
| 156 | 1,795.48 | 1,758.48 | 37.00 | 42,645.96 |
| 157 | 1,795.48 | 1,759.95 | 35.54 | 40,886.01 |
| 158 | 1,795.48 | 1,761.41 | 34.07 | 39,124.60 |
| 159 | 1,795.48 | 1,762.88 | 32.60 | 37,361.72 |
| 160 | 1,795.48 | 1,764.35 | 31.13 | 35,597.37 |
| 161 | 1,795.48 | 1,765.82 | 29.66 | 33,831.55 |
| 162 | 1,795.48 | 1,767.29 | 28.19 | 32,064.26 |
| 163 | 1,795.48 | 1,768.76 | 26.72 | 30,295.50 |
| 164 | 1,795.48 | 1,770.24 | 25.25 | 28,525.26 |
| 165 | 1,795.48 | 1,771.71 | 23.77 | 26,753.55 |
| 166 | 1,795.48 | 1,773.19 | 22.29 | 24,980.36 |
| 167 | 1,795.48 | 1,774.67 | 20.82 | 23,205.69 |
| 168 | 1,795.48 | 1,776.15 | 19.34 | 21,429.55 |
| 169 | 1,795.48 | 1,777.63 | 17.86 | 19,651.92 |
| 170 | 1,795.48 | 1,779.11 | 16.38 | 17,872.82 |
| 171 | 1,795.48 | 1,780.59 | 14.89 | 16,092.23 |
| 172 | 1,795.48 | 1,782.07 | 13.41 | 14,310.15 |
| 173 | 1,795.48 | 1,783.56 | 11.93 | 12,526.59 |
| 174 | 1,795.48 | 1,785.04 | 10.44 | 10,741.55 |
| 175 | 1,795.48 | 1,786.53 | 8.95 | 8,955.02 |
| 176 | 1,795.48 | 1,788.02 | 7.46 | 7,167.00 |
| 177 | 1,795.48 | 1,789.51 | 5.97 | 5,377.49 |
| 178 | 1,795.48 | 1,791.00 | 4.48 | 3,586.48 |
| 179 | 1,795.48 | 1,792.49 | 2.99 | 1,793.99 |
| 180 | 1,795.48 | 1,793.99 | 1.49 | 0.00 |